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

Press Release Details

Renasant Corporation Announces 2015 Second Quarter Earnings

July 21, 2015

TUPELO, Miss., July 21, 2015 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced financial results for the second quarter of 2015. Net income for the second quarter of 2015 was $15,394,000, or basic and diluted earnings per share ("EPS") of $0.49 and $0.48, respectively, as compared to $14,853,000, or basic and diluted EPS of $0.47, for the second quarter of 2014.

On July 1, 2015, the Company acquired by merger Heritage Financial Group, Inc. ("Heritage"), a bank holding company headquartered in Albany, Georgia, and the parent of HeritageBank of the South, a Georgia savings bank. The combined company has approximately $7.77 billion in total assets with 171 banking, mortgage, wealth management, investment and insurance offices throughout Mississippi, Tennessee, Alabama, Georgia and Florida. During the second quarter of 2015, the Company incurred pre-tax merger expenses related to the Heritage merger of approximately $1,467,000, or $906,000 on an after-tax basis, which equated to a reduction of $0.03 in diluted EPS for the second quarter of 2015.

For the second quarter of 2015, the Company's return on average assets and return on average equity were 1.06% and 8.42%, respectively, as compared to 1.02% and 8.67%, respectively, for the second quarter of 2014. The Company's 2015 second quarter return on average tangible assets and return on average tangible shareholders' equity were 1.17% and 14.89%, respectively, as compared to 1.15% and 16.55%, respectively, for the second quarter of 2014.

"We are pleased with our second quarter financial results highlighted by 16.37% annualized linked quarter non-acquired loan growth and strong revenue growth driven from our mortgage operations. Focusing on profitability for the quarter, our diluted earnings per share of $0.48 continues to represent some of the highest quarterly operating earnings in the 111-year history of our company excluding quarters which recognized one-time gains associated with acquisitions," commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "The sustainability of this profitability is reflected in our return on average assets of 1.06% for the quarter, marking the fifth consecutive quarter we've achieved greater than 1.00% return on average assets."

Total assets as of June 30, 2015, were approximately $5.90 billion, as compared to $5.88 billion on a linked quarter basis and $5.81 billion as of December 31, 2014.

Total loans, including loans acquired in either the First M&F Corporation ("First M&F") merger or in FDIC-assisted transactions (collectively referred to as "acquired loans"), were approximately $4.04 billion at June 30, 2015, as compared to $3.95 billion on a linked quarter basis and $3.99 billion as of December 31, 2014.

Excluding acquired loans, loans grew 4.30%, or 8.67% annualized, to $3.41 billion at June 30, 2015, as compared to $3.27 billion at December 31, 2014 and increased 4.08%, or 16.37% annualized, from $3.27 billion at March 31, 2015.

Total deposits were $4.89 billion at June 30, 2015, as compared to $4.84 billion at December 31, 2014, and $4.89 billion at June 30, 2014. The Company's cost of funds was 40 basis points for the second quarter of 2015, as compared to 48 basis points for the same quarter in 2014. The Company's noninterest-bearing deposits averaged approximately $970 million, or 19.97% of average total deposits, for the second quarter of 2015, as compared to $937 million, or 19.58% for the fourth quarter of 2014, and $905 million, or 18.38% for the second quarter of 2014.

At June 30, 2015, the Company's Tier 1 leverage capital ratio was 9.90%, its common equity Tier 1 capital ratio was 10.44%, its Tier 1 risk-based capital ratio was 12.52%, and its total risk-based capital ratio was 13.54%. The Company's regulatory capital ratios continued to be in excess of the regulatory minimums required to be classified as "well-capitalized."

"Looking at our capital levels, our tangible common equity ratio stands at 7.78% at June 30, 2015, which, coupled with our strong regulatory capital ratios, will continue to support future balance sheet growth whether organic or the result of additional external opportunity," said McGraw.

Net interest income was $51.67 million for the second quarter of 2015, as compared to $52.17 million for the second quarter of 2014. Net interest margin was 4.17% for the second quarter of 2015, compared to 4.24% for the second quarter of 2014. Additional interest income recognized in connection with the acceleration of pay downs and payoffs from acquired loans was $3.60 million in the second quarter of 2015, which increased net interest margin 28 basis points, compared to $3.52 million, which is a 28 basis point increase in net interest margin for the same period in 2014.

Noninterest income increased 17.70% to $22.92 million for the second quarter of 2015, as compared to $19.47 million for the second quarter of 2014. The increase in noninterest income was primarily attributable to growth in the Company's mortgage operations and resulting mortgage income.

Noninterest expense was $51.18 million for the second quarter of 2015, as compared to approximately $49.40 million for the second quarter of 2014. The increase in the Company's noninterest expense was primarily attributable to an increase in salary and employee benefits as well as merger related expenses. The increase in salaries and employee benefits was due to higher levels of commissions paid in our mortgage banking division.

At June 30, 2015, total nonperforming loans (loans 90 days or more past due and nonaccrual loans) were $44.26 million, and total other real estate owned ("OREO") was $27.06 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 $23.10 million and $12.10 million, respectively at June 30, 2015.

Since the acquired nonperforming assets were recorded at fair value at the time of acquisition and/or are 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 $21.16 million as of June 30, 2015, as compared to $20.19 million at December 31, 2014. Nonperforming loans as a percentage of total loans were 0.62% as of June 30, 2015 and December 31, 2014. The increase in nonperforming loans at June 30, 2015, was primarily due to a $2.8 million matured loan which was carried as 90 days past due at June 30, 2015 but has since been resolved through pay-off.

Annualized net charge-offs as a percentage of average loans were 0.16% for the second quarter of 2015, as compared to 0.23% for the same period in 2014. The Company recorded a provision for loan losses of $1.18 million for the second quarter of 2015, as compared to $1.45 million for the second quarter of 2014.

The allowance for loan losses totaled $41.89 million at June 30, 2015, as compared to $42.29 million as of December 31, 2014. The allowance for loan losses as a percentage of loans was 1.23% as of June 30, 2015, as compared to 1.29% as of December 31, 2014.

The Company's coverage ratio, or its allowance for loan losses as a percentage of nonperforming loans, was 197.95% as of June 30, 2015, as compared to 209.49% as of December 31, 2014. Loans 30 to 89 days past due as a percentage of total loans were 0.19% at June 30, 2015, as compared to 0.32% at December 31, 2014.

OREO was $14.97 million as of June 30, 2015, as compared to $17.09 million at December 31, 2014.

"We continue to see many opportunities on the horizon, specifically strong commercial loan pipelines which support our annual loan growth goals with a robust mortgage loan pipeline, both of which should drive continued revenue growth," stated McGraw. "With the addition of the Heritage team, its customers and operations, we continue to be well positioned to accelerate profitability and earnings growth, which in turn, we believe will generate shareholder value."

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 22, 2015.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or http://services.choruscall.com/links/rnst150722. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation Second Quarter 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 10069391 or by dialing 1-412-317-0088 internationally and entering the conference number. Telephone replay access is available until August 5, 2015.

ABOUT RENASANT CORPORATION:

Renasant Corporation is the parent of Renasant Bank, a 111-year-old financial services institution, and Renasant Insurance. Renasant has assets of approximately $7.77 billion and operates more than 170 banking, mortgage, financial services and insurance offices in Mississippi, Tennessee, Alabama, Florida 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 "average tangible shareholders' equity"). 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:

Media

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 2015 -

 

For the Six Months Ending

 
         

2015

 

2014

 

Q2 2014

 

June 30,

 
         

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

 

Statement of earnings

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2015

 

2014

 

Variance

 
                                                 

Interest income - taxable equivalent basis

 

$ 58,516

 

$ 55,910

 

$ 57,335

 

$ 58,098

 

$ 60,002

 

$ 57,811

 

(2.48)

 

$ 114,426

 

$ 117,813

 

(2.87)

 
                                                 

Interest income

     

$ 56,769

 

$ 54,166

 

$ 55,596

 

$ 56,358

 

$ 58,277

 

$ 56,177

 

(2.59)

 

$ 110,935

 

$ 114,454

 

(3.07)

 

Interest expense

     

5,099

 

5,324

 

5,580

 

5,886

 

6,108

 

6,206

 

(16.52)

 

10,423

 

12,314

 

(15.36)

 
 

Net interest income

   

51,670

 

48,842

 

50,016

 

50,472

 

52,169

 

49,971

 

(0.96)

 

100,512

 

102,140

 

(1.59)

 
                                                 

Provision for loan losses

   

1,175

 

1,075

 

1,050

 

2,217

 

1,450

 

1,450

 

(18.97)

 

2,250

 

2,900

 

(22.41)

 
 

Net interest income after provision

 

50,495

 

47,767

 

48,966

 

48,255

 

50,719

 

48,521

 

(0.44)

 

98,262

 

99,240

 

(0.99)

 
                                                 

Service charges on deposit accounts

 

6,092

 

5,933

 

6,526

 

6,747

 

6,193

 

5,916

 

(1.63)

 

12,025

 

12,109

 

(0.69)

 

Fees and commissions on loans and deposits

 

5,384

 

4,894

 

5,150

 

6,237

 

5,515

 

4,972

 

(2.38)

 

10,278

 

10,487

 

(1.99)

 

Insurance commissions and fees

   

2,119

 

1,967

 

1,973

 

2,270

 

2,088

 

1,863

 

1.48

 

4,086

 

3,951

 

3.42

 

Wealth management revenue

   

2,248

 

2,190

 

2,144

 

2,197

 

2,170

 

2,144

 

3.59

 

4,438

 

4,314

 

2.87

 

Securities gains (losses)

   

96

 

-

 

-

 

375

 

-

 

-

 

-

 

96

 

-

 

-

 

Gain on sale of mortgage loans

   

5,407

 

4,633

 

2,369

 

2,635

 

2,006

 

1,585

 

169.54

 

10,040

 

3,591

 

179.59

 

Gain on acquisition

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

Other

     

1,571

 

2,287

 

1,809

 

2,102

 

1,499

 

2,136

 

4.80

 

3,858

 

3,635

 

6.13

 
 

Total noninterest income

   

22,917

 

21,904

 

19,971

 

22,563

 

19,471

 

18,616

 

17.70

 

44,821

 

38,087

 

17.68

 
                                                 

Salaries and employee benefits

   

30,394

 

28,260

 

27,301

 

29,569

 

29,810

 

28,428

 

1.96

 

58,654

 

58,238

 

0.71

 

Data processing

     

3,152

 

3,181

 

2,949

 

2,906

 

2,850

 

2,695

 

10.60

 

6,333

 

5,545

 

14.21

 

Occupancy and equipment

   

5,524

 

5,559

 

5,146

 

5,353

 

4,906

 

4,847

 

12.60

 

11,083

 

9,753

 

13.64

 

Other real estate

     

954

 

532

 

723

 

1,101

 

1,068

 

1,701

 

(10.67)

 

1,486

 

2,769

 

(46.33)

 

Amortization of intangibles

   

1,239

 

1,275

 

1,327

 

1,381

 

1,427

 

1,471

 

(13.17)

 

2,514

 

2,898

 

(13.25)

 

Merger-related expenses

   

1,467

 

478

 

499

 

-

 

-

 

195

 

-

 

1,945

 

195

 

897.44

 

Debt extinguishment penalty

   

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

Other

     

8,446

 

8,129

 

8,034

 

7,865

 

9,335

 

8,308

 

(9.52)

 

16,575

 

17,643

 

(6.05)

 
 

Total noninterest expense

   

51,176

 

47,414

 

45,979

 

48,175

 

49,396

 

47,645

 

3.60

 

98,590

 

97,041

 

1.60

 
                                                 

Income before income taxes

   

22,236

 

22,257

 

22,958

 

22,643

 

20,794

 

19,492

 

6.93

 

44,493

 

40,286

 

10.44

 

Income taxes

     

6,842

 

7,017

 

7,361

 

7,108

 

5,941

 

5,895

 

15.17

 

13,859

 

11,836

 

17.09

 
 

Net income

     

$ 15,394

 

$ 15,240

 

$ 15,597

 

$ 15,535

 

$ 14,853

 

$ 13,597

 

3.64

 

$ 30,634

 

$ 28,450

 

7.68

 
                                                 

Basic earnings per share

   

$ 0.49

 

$ 0.48

 

$ 0.49

 

$ 0.49

 

$ 0.47

 

$ 0.43

 

4.26

 

$ 0.97

 

$ 0.90

 

7.78

 

Diluted earnings per share

   

0.48

 

0.48

 

0.49

 

0.49

 

0.47

 

0.43

 

2.13

 

0.96

 

0.90

 

6.67

 
                                                 

Average basic shares outstanding

   

31,626,059

 

31,576,275

 

31,537,278

 

31,526,423

 

31,496,737

 

31,436,148

 

0.41

 

31,601,304

 

31,466,610

 

0.43

 

Average diluted shares outstanding

 

31,865,172

 

31,815,710

 

31,781,734

 

31,718,529

 

31,698,198

 

31,668,362

 

0.53

 

31,834,257

 

31,682,496

 

0.48

 
                                                 

Common shares outstanding

   

31,644,706

 

31,604,937

 

31,545,145

 

31,533,703

 

31,519,641

 

31,480,395

 

0.40

 

31,644,706

 

31,519,641

 

0.40

 

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

 

8.42%

 

8.59%

 

8.72%

 

8.84%

 

8.67%

 

8.19%

     

8.50%

 

8.44%

     

Return on average tangible shareholders' equity (1)

 

14.89%

 

15.45%

 

15.90%

 

16.50%

 

16.55%

 

16.05%

     

15.16%

 

16.31%

     

Return on average assets

   

1.06%

 

1.06%

 

1.08%

 

1.07%

 

1.02%

 

0.93%

     

1.06%

 

0.98%

     

Return on average tangible assets (2)

 

1.17%

 

1.18%

 

1.20%

 

1.20%

 

1.15%

 

1.05%

     

1.18%

 

1.10%

     
                                                 

Net interest margin (FTE)

   

4.17%

 

4.03%

 

4.09%

 

4.12%

 

4.24%

 

4.04%

     

4.10%

 

4.12%

     

Yield on earning assets (FTE)

   

4.57%

 

4.45%

 

4.53%

 

4.58%

 

4.72%

 

4.53%

     

4.51%

 

4.60%

     

Cost of funding

     

0.40%

 

0.43%

 

0.45%

 

0.47%

 

0.48%

 

0.48%

     

0.42%

 

0.48%

     

Average earning assets to average assets

 

87.79%

 

87.49%

 

87.41%

 

87.32%

 

87.39%

 

87.35%

     

87.64%

 

87.79%

     

Average loans to average deposits

 

81.93%

 

81.44%

 

82.67%

 

82.26%

 

79.11%

 

77.00%

     

81.69%

 

78.05%

     
                                                 

Noninterest income (less securities gains/

                                         
 

losses) to average assets

   

1.57%

 

1.53%

 

1.38%

 

1.53%

 

1.34%

 

1.27%

     

1.55%

 

1.31%

     

Noninterest expense (less debt prepayment penalties/

                                         
 

merger-related expenses) to average assets

 

3.41%

 

3.27%

 

3.14%

 

3.32%

 

3.39%

 

3.25%

     

3.34%

 

3.32%

     

Net overhead ratio

     

1.84%

 

1.74%

 

1.76%

 

1.79%

 

2.06%

 

1.97%

     

1.79%

 

2.01%

     

Efficiency ratio (FTE) (4)

   

63.58%

 

62.99%

 

61.56%

 

62.90%

 

65.38%

 

65.48%

     

63.29%

 

65.43%

     

 

 

RENASANT CORPORATION

                                       

(Unaudited)

                                           

(Dollars in thousands, except per share data)

                                       
                                 

Q2 2015 -

 

For the Six Months Ending

         

2015

 

2014

 

Q2 2014

 

June 30,

         

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Average balances

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2015

 

2014

 

Variance

Total assets

     

$ 5,847,539

 

$ 5,821,758

 

$ 5,746,146

 

$ 5,758,083

 

$ 5,836,607

 

$ 5,927,884

 

0.19

 

$ 5,834,718

 

$ 5,881,993

 

(0.80)

Earning assets

     

5,133,567

 

5,093,224

 

5,022,647

 

5,027,805

 

5,100,833

 

5,178,069

 

0.64

 

5,113,507

 

5,163,613

 

(0.97)

Securities

     

999,962

 

989,743

 

979,052

 

1,001,548

 

1,026,948

 

1,002,519

 

(2.63)

 

994,881

 

1,014,801

 

(1.96)

Mortgage loans held for sale

   

87,435

 

50,918

 

27,443

 

31,832

 

26,004

 

19,925

 

236.24

 

69,277

 

22,981

 

201.45

Loans, net of unearned

   

3,978,514

 

3,969,244

 

3,954,606

 

3,937,142

 

3,897,027

 

3,868,747

 

2.09

 

3,973,905

 

3,882,966

 

2.34

Intangibles

     

295,441

 

296,682

 

297,978

 

300,725

 

302,181

 

303,599

 

(2.23)

 

296,058

 

302,886

 

(2.25)

                                               

Noninterest-bearing deposits

   

$ 969,770

 

$ 932,011

 

$ 936,672

 

$ 896,856

 

$ 905,180

 

$ 949,317

 

7.14

 

$ 950,995

 

$ 927,126

 

2.57

Interest-bearing deposits

   

3,886,199

 

3,941,863

 

3,846,891

 

3,889,133

 

4,020,754

 

4,074,745

 

(3.35)

 

3,913,877

 

4,047,601

 

(3.30)

 

Total deposits

     

4,855,969

 

4,873,874

 

4,783,563

 

4,785,988

 

4,925,934

 

5,024,063

 

(1.42)

 

4,864,872

 

4,974,727

 

(2.21)

Borrowed funds

     

204,884

 

168,758

 

190,928

 

214,017

 

169,373

 

170,091

 

20.97

 

186,921

 

169,730

 

10.13

Shareholders' equity

   

733,158

 

719,687

 

709,780

 

697,103

 

686,794

 

673,046

 

6.75

 

726,460

 

679,959

 

6.84

                                               
                                 

Q2 2015 -

 

As of

         

2015

 

2014

 

Q4 2014

 

June 30,

         

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Balances at period end

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2015

 

2014

 

Variance

Total assets

     

$ 5,899,190

 

$ 5,882,098

 

$ 5,805,129

 

$ 5,751,711

 

$ 5,826,020

 

$ 5,902,831

 

1.62

 

$ 5,899,190

 

$ 5,826,020

 

1.26

Earning assets

     

5,186,419

 

5,168,497

 

5,063,039

 

5,053,252

 

5,063,873

 

5,161,173

 

2.44

 

5,186,419

 

5,063,873

 

2.42

Securities

     

965,290

 

1,016,393

 

983,747

 

980,328

 

1,007,331

 

1,046,688

 

(1.88)

 

965,290

 

1,007,331

 

(4.17)

Mortgage loans held for sale

   

108,023

 

102,780

 

25,628

 

30,451

 

28,116

 

28,433

 

321.50

 

108,023

 

28,116

 

284.20

Loans acquired from M&F

   

507,653

 

553,574

 

577,347

 

636,628

 

694,115

 

746,047

 

(12.07)

 

507,653

 

694,115

 

(26.86)

Loans not acquired

     

3,407,925

 

3,274,314

 

3,267,486

 

3,165,492

 

3,096,286

 

2,947,836

 

4.30

 

3,407,925

 

3,096,286

 

10.06

Loans acquired and subject to loss share

 

121,626

 

125,773

 

143,041

 

155,319

 

167,129

 

173,545

 

(14.97)

 

121,626

 

167,129

 

(27.23)

 

Total loans

     

4,037,204

 

3,953,661

 

3,987,874

 

3,957,439

 

3,957,530

 

3,867,428

 

1.24

 

4,037,204

 

3,957,530

 

2.01

Intangibles

     

294,808

 

296,053

 

297,330

 

298,609

 

301,478

 

302,903

 

(0.85)

 

294,808

 

301,478

 

(2.21)

                                               

Noninterest-bearing deposits

   

$ 972,672

 

$ 959,351

 

$ 919,872

 

$ 935,544

 

$ 902,766

 

$ 914,964

 

5.74

 

$ 972,672

 

$ 902,766

 

7.74

Interest-bearing deposits

   

3,917,772

 

3,983,419

 

3,918,546

 

3,828,126

 

3,983,965

 

4,089,820

 

(0.02)

 

3,917,772

 

3,983,965

 

(1.66)

 

Total deposits

     

4,890,444

 

4,942,770

 

4,838,418

 

4,763,670

 

4,886,731

 

5,004,784

 

1.08

 

4,890,444

 

4,886,731

 

0.08

Borrowed funds

     

219,089

 

162,313

 

188,825

 

227,664

 

189,830

 

168,700

 

16.03

 

219,089

 

189,830

 

15.41

Shareholders' equity

   

730,976

 

723,196

 

711,651

 

700,475

 

688,215

 

676,715

 

2.72

 

730,976

 

688,215

 

6.21

                                               

Market value per common share

   

$ 32.60

 

$ 30.05

 

$ 28.93

 

$ 27.05

 

$ 29.07

 

$ 29.05

 

12.69

 

$ 32.60

 

$ 29.07

 

12.14

Book value per common share

   

23.10

 

22.88

 

22.56

 

22.21

 

21.83

 

21.50

 

2.39

 

23.10

 

21.83

 

5.82

Tangible book value per common share

 

13.78

 

13.52

 

13.13

 

12.74

 

12.27

 

11.87

 

4.95

 

13.78

 

12.27

 

12.31

Shareholders' equity to assets (actual)

 

12.39%

 

12.29%

 

12.26%

 

12.18%

 

11.81%

 

11.46%

     

12.39%

 

11.81%

   

Tangible capital ratio (3)

   

7.78%

 

7.65%

 

7.52%

 

7.37%

 

7.00%

 

6.68%

     

7.78%

 

7.00%

   
                                               
                                               

Leverage ratio

     

9.90%

 

9.74%

 

9.53%

 

9.31%

 

8.91%

 

8.56%

     

9.90%

 

8.91%

   

Common equity tier 1 capital ratio

 

10.44%

 

10.35%

 

N/A

 

N/A

 

N/A

 

N/A

     

10.44%

 

N/A

   

Tier 1 risk-based capital ratio

   

12.52%

 

12.47%

 

12.45%

 

12.28%

 

11.82%

 

11.54%

     

12.52%

 

11.82%

   

Total risk-based capital ratio

   

13.54%

 

13.51%

 

13.54%

 

13.43%

 

12.96%

 

12.70%

     

13.54%

 

12.96%

   

 

 

RENASANT CORPORATION

                         

(Unaudited)

                             

(Dollars in thousands, except per share data)

                       
                                 

Q2 2015 -

 

As of

         

2015

 

2014

 

Q4 2014

 

June 30,

         

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Loans not acquired

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2015

 

2014

 

Variance

Commercial, financial, agricultural

   

$ 437,181

 

$ 418,752

 

$ 418,501

 

$ 378,802

 

$ 365,262

 

$ 347,828

 

4.46

 

$ 437,181

 

$ 365,262

 

19.69

Lease financing

     

17,633

 

11,560

 

10,114

 

5,377

 

1,767

 

612

 

74.34

 

17,633

 

1,767

 

897.91

Real estate - construction

   

212,071

 

200,966

 

210,837

 

193,787

 

172,319

 

149,449

 

0.59

 

212,071

 

172,319

 

23.07

Real estate - 1-4 family mortgages

 

1,073,816

 

1,025,264

 

1,014,412

 

984,778

 

966,546

 

941,260

 

5.86

 

1,073,816

 

966,546

 

11.10

Real estate - commercial mortgages

 

1,589,969

 

1,542,706

 

1,538,950

 

1,527,680

 

1,516,372

 

1,441,404

 

3.32

 

1,589,969

 

1,516,372

 

4.85

Installment loans to individuals

   

77,255

 

75,066

 

74,672

 

75,068

 

74,020

 

67,283

 

3.46

 

77,255

 

74,020

 

4.37

 

Loans, net of unearned

   

$ 3,407,925

 

$ 3,274,314

 

$ 3,267,486

 

$ 3,165,492

 

$ 3,096,286

 

$ 2,947,836

 

4.30

 

$ 3,407,925

 

$ 3,096,286

 

10.06

                                               

Loans acquired and subject to loss share by category

                                       

Commercial, financial, agricultural

   

$ 3,726

 

$ 3,917

 

$ 6,684

 

$ 7,699

 

$ 7,677

 

$ 8,283

 

(44.25)

 

$ 3,726

 

$ 7,677

 

(51.47)

Lease financing

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real estate - construction

   

-

 

-

 

-

 

1,648

 

1,648

 

1,648

 

-

 

-

 

1,648

 

(100.00)

Real estate - 1-4 family mortgages

 

40,333

 

42,758

 

44,017

 

46,354

 

49,616

 

52,252

 

(8.37)

 

40,333

 

49,616

 

(18.71)

Real estate - commercial mortgages

 

77,536

 

79,064

 

92,304

 

99,579

 

108,166

 

111,337

 

(16.00)

 

77,536

 

108,166

 

(28.32)

Installment loans to individuals

   

31

 

34

 

36

 

39

 

22

 

25

 

(13.89)

 

31

 

22

 

40.91

 

Loans, net of unearned

   

$ 121,626

 

$ 125,773

 

$ 143,041

 

$ 155,319

 

$ 167,129

 

$ 173,545

 

(14.97)

 

$ 121,626

 

$ 167,129

 

(27.23)

                                               

Loans Acquired from M&F

                                         

Commercial, financial, agricultural

   

$ 39,652

 

$ 52,119

 

$ 58,098

 

$ 64,058

 

$ 74,887

 

$ 84,005

 

(31.75)

 

$ 39,652

 

$ 74,887

 

(47.05)

Lease financing

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real estate - construction

   

505

 

483

 

1,224

 

1,631

 

2,610

 

4,803

 

(58.74)

 

505

 

2,610

 

(80.65)

Real estate - 1-4 family mortgages

 

161,765

 

171,433

 

177,931

 

190,447

 

205,126

 

217,748

 

(9.09)

 

161,765

 

205,126

 

(21.14)

Real estate - commercial mortgages

 

295,484

 

317,224

 

325,660

 

363,793

 

390,781

 

415,417

 

(9.27)

 

295,484

 

390,781

 

(24.39)

Installment loans to individuals

   

10,247

 

12,315

 

14,434

 

16,699

 

20,711

 

24,074

 

(29.01)

 

10,247

 

20,711

 

(50.52)

 

Loans, net of unearned

   

$ 507,653

 

$ 553,574

 

$ 577,347

 

$ 636,628

 

$ 694,115

 

$ 746,047

 

(12.07)

 

$ 507,653

 

$ 694,115

 

(26.86)

                                               
                                               

Asset quality data

                                         

Assets not acquired:

                                         

Nonaccrual loans

     

$ 15,514

 

$ 17,719

 

$ 18,781

 

$ 19,070

 

$ 17,175

 

$ 18,365

 

(17.40)

 

$ 15,514

 

$ 17,175

 

(9.67)

Loans 90 past due or more

   

5,647

 

1,193

 

1,406

 

7,177

 

3,615

 

1,322

 

301.64

 

5,647

 

3,615

 

56.21

Nonperforming loans

   

21,161

 

18,912

 

20,187

 

26,247

 

20,790

 

19,687

 

4.82

 

21,161

 

20,790

 

1.78

Other real estate owned

   

14,967

 

16,735

 

17,087

 

20,461

 

23,950

 

25,117

 

(12.41)

 

14,967

 

23,950

 

(37.51)

Nonperforming assets not acquired

 

$ 36,128

 

$ 35,647

 

$ 37,274

 

$ 46,708

 

$ 44,740

 

$ 44,804

 

(3.07)

 

$ 36,128

 

$ 44,740

 

(19.25)

                                               

Assets acquired and subject to loss share:

                                       

Nonaccrual loans

     

$ 19,487

 

$ 18,040

 

$ 24,172

 

$ 33,216

 

$ 41,425

 

$ 46,078

 

(19.38)

 

$ 19,487

 

$ 41,425

 

(52.96)

Loans 90 past due or more

   

-

 

-

 

48

 

1,979

 

-

 

32

 

(100.00)

 

-

 

-

 

-

Non-performing loans subject to loss share

 

19,487

 

18,040

 

24,220

 

35,195

 

41,425

 

46,110

 

(19.54)

 

19,487

 

41,425

 

(52.96)

Other real estate owned

   

3,853

 

4,325

 

6,368

 

4,033

 

7,472

 

10,218

 

(39.49)

 

3,853

 

7,472

 

(48.43)

Nonperforming assets acquired and subject to loss share

 

$ 23,340

 

$ 22,365

 

$ 30,588

 

$ 39,228

 

$ 48,897

 

$ 56,328

 

(23.70)

 

$ 23,340

 

$ 48,897

 

(52.27)

                                               

Assets acquired from M&F:

                                         

Nonaccrual loans

     

$ 1,085

 

$ 1,627

 

$ 1,443

 

$ 1,991

 

$ 5,966

 

$ 6,393

 

(24.81)

 

$ 1,085

 

$ 5,966

 

(81.81)

Loans 90 past due or more

   

2,523

 

9,636

 

9,259

 

8,375

 

5,057

 

1,922

 

(72.75)

 

2,523

 

5,057

 

(50.11)

Nonperforming loans

   

3,608

 

11,263

 

10,702

 

10,366

 

11,023

 

8,315

 

(66.29)

 

3,608

 

11,023

 

(67.27)

Other real estate owned

   

8,244

 

10,626

 

11,017

 

9,565

 

10,381

 

12,406

 

(25.17)

 

8,244

 

10,381

 

(20.59)

Nonperforming assets acquired from M&F

 

$ 11,852

 

$ 21,889

 

$ 21,719

 

$ 19,931

 

$ 21,404

 

$ 20,721

 

(45.43)

 

$ 11,852

 

$ 21,404

 

(44.63)

                                               

Net loan charge-offs (recoveries)

   

$ 1,589

 

$ 1,062

 

$ 3,330

 

$ 4,952

 

$ 2,194

 

$ 1,067

 

(52.28)

 

$ 2,651

 

$ 3,261

 

(18.71)

Allowance for loan losses

   

41,888

 

42,302

 

42,289

 

44,569

 

47,304

 

48,048

 

(0.95)

 

41,888

 

$ 47,304

 

(11.45)

Annualized net loan charge-offs / average loans

 

0.16%

 

0.11%

 

0.33%

 

0.50%

 

0.23%

 

0.11%

     

0.13%

 

0.17%

   
                                               

Nonperforming loans / total loans*

 

1.10%

 

1.22%

 

1.38%

 

1.81%

 

1.85%

 

1.92%

     

1.10%

 

1.85%

   

Nonperforming assets / total assets*

 

1.21%

 

1.36%

 

1.54%

 

1.84%

 

1.97%

 

2.06%

     

1.21%

 

1.97%

   

Allowance for loan losses / total loans*

 

1.04%

 

1.07%

 

1.06%

 

1.13%

 

1.20%

 

1.24%

     

1.04%

 

1.20%

   

Allowance for loan losses / nonperforming loans*

 

94.65%

 

87.74%

 

76.74%

 

62.07%

 

64.59%

 

64.83%

     

94.65%

 

64.59%

   
                                               

Nonperforming loans / total loans**

 

0.62%

 

0.58%

 

0.62%

 

0.83%

 

0.67%

 

0.67%

     

0.62%

 

0.67%

   

Nonperforming assets / total assets**

 

0.61%

 

0.61%

 

0.64%

 

0.81%

 

0.77%

 

0.76%

     

0.61%

 

0.77%

   

Allowance for loan losses / total loans**

 

1.23%

 

1.29%

 

1.29%

 

1.41%

 

1.53%

 

1.63%

     

1.23%

 

1.53%

   

Allowance for loan losses / nonperforming loans**

 

197.95%

 

223.68%

 

209.49%

 

169.81%

 

227.53%

 

244.06%

     

197.95%

 

227.53%

   
                                               

*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 Six Months Ending

         

2015

 

2014

     

June 30,

         

Second

 

First

 

Fourth

 

Third

 

Second

 

First

           
         

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

     

2015

 

2014

Net income (GAAP)

   

$ 15,394

 

$ 15,240

 

$ 15,597

 

$ 15,535

 

$ 14,853

 

$ 13,597

     

$ 30,634

 

$ 28,450

 

Amortization of intangibles, net of tax

 

858

 

873

 

902

 

947

 

1,019

 

1,026

     

1,731

 

2,047

Tangible net income (non-GAAP)

 

$ 16,252

 

$ 16,113

 

$ 16,499

 

$ 16,482

 

$ 15,872

 

$ 14,623

     

$ 32,365

 

$ 30,497

                                           

Average shareholders' equity (GAAP)

 

$ 733,158

 

$ 719,687

 

$ 709,780

 

$ 697,103

 

$ 686,794

 

$ 673,046

     

$ 726,460

 

$ 679,959

 

Intangibles

     

295,441

 

296,682

 

297,978

 

300,725

 

302,181

 

303,599

     

296,058

 

302,886

Average tangible shareholders' equity (non-GAAP)

 

$ 437,717

 

$ 423,005

 

$ 411,802

 

$ 396,378

 

$ 384,613

 

$ 369,447

     

$ 430,402

 

$ 377,073

                                           

Average total assets (GAAP)

   

$ 5,847,539

 

$ 5,821,758

 

$ 5,746,146

 

$ 5,758,083

 

$ 5,836,607

 

$ 5,927,884

     

$ 5,834,718

 

$ 5,881,993

 

Intangibles

     

295,441

 

296,682

 

297,978

 

300,725

 

302,181

 

303,599

     

296,058

 

302,886

Average tangible assets (non-GAAP)

 

$ 5,552,098

 

$ 5,525,076

 

$ 5,448,168

 

$ 5,457,358

 

$ 5,534,426

 

$ 5,624,285

     

$ 5,538,660

 

$ 5,579,107

                                           

Actual total assets (GAAP)

   

$ 5,899,190

 

$ 5,882,098

 

$ 5,805,129

 

$ 5,751,711

 

$ 5,826,020

 

$ 5,902,831

     

$ 5,899,190

 

$ 5,826,020

 

Intangibles

     

294,808

 

296,053

 

297,330

 

298,609

 

301,478

 

302,903

     

294,808

 

301,478

Actual tangible assets (non-GAAP)

 

$ 5,604,382

 

$ 5,586,045

 

$ 5,507,799

 

$ 5,453,102

 

$ 5,524,542

 

$ 5,599,928

     

$ 5,604,382

 

$ 5,524,542

                                           

(1) Return on Average Equity

                                     

Return on (average) shareholders' equity (GAAP)

 

8.42%

 

8.59%

 

8.72%

 

8.84%

 

8.67%

 

8.19%

     

8.50%

 

8.44%

 

Effect of adjustment for intangible assets

 

6.47%

 

6.86%

 

7.18%

 

7.66%

 

7.88%

 

7.86%

     

6.66%

 

7.87%

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

 

14.89%

 

15.45%

 

15.90%

 

16.50%

 

16.55%

 

16.05%

     

15.16%

 

16.31%

                                           

(2) Return on Average Assets

                                   

Return on (average) assets (GAAP)

 

1.06%

 

1.06%

 

1.08%

 

1.07%

 

1.02%

 

0.93%

     

1.06%

 

0.98%

 

Effect of adjustment for intangible assets

 

0.11%

 

0.12%

 

0.12%

 

0.13%

 

0.13%

 

0.12%

     

0.12%

 

0.13%

Return on average tangible assets (non-GAAP)

 

1.17%

 

1.18%

 

1.20%

 

1.20%

 

1.15%

 

1.05%

     

1.18%

 

1.10%

                                           

(3) Shareholder Equity Ratio

                                   

Shareholders' equity to (actual) assets (GAAP)

 

12.39%

 

12.29%

 

12.26%

 

12.18%

 

11.81%

 

11.46%

     

12.39%

 

11.81%

 

Effect of adjustment for intangible assets

 

4.61%

 

4.65%

 

4.74%

 

4.81%

 

4.81%

 

4.79%

     

4.61%

 

4.81%

Tangible capital ratio (non-GAAP)

 

7.78%

 

7.65%

 

7.52%

 

7.37%

 

7.00%

 

6.68%

     

7.78%

 

7.00%

                                           
                                           
                 

CALCULATION OF EFFICIENCY RATIO

               
                                           

Interest income (FTE)

   

$ 58,516

 

$ 55,910

 

$ 57,335

 

$ 58,098

 

$ 60,002

 

$ 57,811

     

$ 114,426

 

$ 117,813

 

Interest expense

   

5,099

 

5,324

 

5,580

 

5,886

 

6,108

 

6,206

     

10,423

 

12,314

Net Interest income (FTE)

   

$ 53,417

 

$ 50,586

 

$ 51,755

 

$ 52,212

 

$ 53,894

 

$ 51,605

     

$ 104,003

 

$ 105,499

                                           

Total noninterest income

   

$ 22,917

 

$ 21,904

 

$ 19,971

 

$ 22,563

 

$ 19,471

 

$ 18,616

     

$ 44,821

 

$ 38,087

 

Securities gains (losses)

   

96

 

-

 

-

 

375

 

-

 

-

     

96

 

-

 

Gain on acquisition

   

-

 

-

 

-

 

-

 

-

 

-

     

-

 

-

Total noninterest income

   

$ 22,821

 

$ 21,904

 

$ 19,971

 

$ 22,188

 

$ 19,471

 

$ 18,616

     

$ 44,725

 

$ 38,087

Total Income (FTE)

   

$ 76,238

 

$ 72,490

 

$ 71,726

 

$ 74,400

 

$ 73,365

 

$ 70,221

     

$ 148,728

 

$ 143,586

                                           

Total noninterest expense

   

$ 51,176

 

$ 47,414

 

$ 45,979

 

$ 48,175

 

$ 49,396

 

$ 47,645

     

$ 98,590

 

$ 97,041

 

Amortization of intangibles

   

1,239

 

1,275

 

1,327

 

1,381

 

1,427

 

1,471

     

2,514

 

2,898

 

Merger-related expenses

   

1,467

 

478

 

499

 

-

 

-

 

195

     

1,945

 

195

 

Debt extinguishment penalty

   

-

 

-

 

-

 

-

 

-

 

-

     

-

 

-

Total noninterest expense

   

$ 48,470

 

$ 45,661

 

$ 44,153

 

$ 46,794

 

$ 47,969

 

$ 45,979

     

$ 94,131

 

$ 93,948

                                           

(4) Efficiency Ratio

   

63.58%

 

62.99%

 

61.56%

 

62.90%

 

65.38%

 

65.48%

     

63.29%

 

65.43%

                                           

 

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

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/renasant-corporation-announces-2015-second-quarter-earnings-300116654.html

SOURCE Renasant Corporation