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

Press Release Details

Renasant Corporation Announces 2016 Fourth Quarter and Year-end Results

January 17, 2017

TUPELO, Miss., Jan. 17, 2017 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced earnings results for the fourth quarter and year ended December 31, 2016. Net income for the fourth quarter of 2016 was approximately $23.6 million, up 11.70%, as compared to $21.2 million for the fourth quarter of 2015. Basic and diluted earnings per share ("EPS") were $0.56 and $0.55, respectively, for the fourth quarter of 2016, as compared to basic and diluted EPS of $0.53 and $0.52, respectively, for the fourth quarter of 2015.

Net income for 2016 was $90.9 million, an increase of 33.69%, as compared to $68.0 million for 2015. Basic and diluted EPS were $2.18 and $2.17, respectively, for 2016, as compared to basic and diluted EPS of $1.89 and $1.88, respectively, for 2015.

The Company incurred expenses and charges in connection with certain transactions that are considered to be infrequent or non-recurring in nature. The following table presents the impact of these charges on reported EPS for the dates presented:

 

 

Three months ended

 

Three months ended

 

December 31, 2016

 

December 31, 2015

 

Pre-tax

After-tax

Impact to

Diluted
EPS

 

Pre-tax

After-tax

Impact to Diluted EPS

Merger and conversion expenses

$ -

$ -

$ -

 

$ 1,923

$ 1,300

$ 0.03

Loss share termination

2,053

1,495

0.04

 

-

-

-

               
 

Year ended

 

Year ended

 

December 31, 2016

 

December 31, 2015

 

Pre-tax

After-tax

Impact to Diluted EPS

 

Pre-tax

After-tax

Impact to Diluted EPS

Merger and conversion expenses

$ 4,023

$ 2,694

$ 0.06

 

$ 11,614

$ 7,918

$ 0.23

Debt prepayment penalty

2,539

1,700

0.04

 

-

-

-

Loss share termination

2,053

1,495

0.04

 

-

-

-

 

 

 

The Company's balance sheet and results of operations as of and for the year ending December 31, 2016, include the impact of the Company's acquisition of KeyWorth Bank ("KeyWorth"), a Georgia state bank headquartered in Atlanta, Georgia, which was completed on April 1, 2016. As of the acquisition date, KeyWorth operated six offices in the Atlanta metropolitan area and had approximately $399 million in assets, approximately $284 million in total loans, and approximately $347 million in total deposits. The assets acquired and liabilities assumed were recorded at estimated fair value as of the acquisition date and are subject to change pending finalization of all valuations.

On December 8, 2016, the Company's wholly owned subsidiary, Renasant Bank (the "Bank"), entered into an agreement with the Federal Deposit Insurance Corporation (the "FDIC") that terminated all of the Bank's loss share agreements with the FDIC, which includes Single-Family Shared Loss and Commercial Shared Loss agreements. All rights and obligations of the Bank and the FDIC under the FDIC loss share agreements were eliminated under the termination agreement. The Company incurred a one-time pre-tax charge of $2.1 million, or $1.4 million on an after-tax basis, in connection with the termination agreement. At December 31, 2016, the Company had $28.1 million in loans, $2.6 million of which were nonperforming, and $487 thousand in other real estate owned ("OREO") which had been previously covered under these loss share agreements.

"We made significant achievements in 2016, and the financial results for the year are a testament to a well executed plan. Our diluted EPS of $2.17 per share represents our highest reported yearly earnings which was driven by the strong performance of our overall company coupled with the successful conversion and integration of KeyWorth's operations," commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "The results include our successful completion of the KeyWorth acquisition and a 22.97% annual growth in our legacy loan portfolio. As we look to 2017, we believe we are well positioned to continue to improve on profitability and earnings growth, which in turn will generate shareholder value."

Highlights from the fourth quarter and annual results of 2016 include the following:

Enhanced Profitability

  • Total assets increased $773.4 million to $8.7 billion at December 31, 2016, as compared to $7.9 billion at December 31, 2015. Earning assets contributed $778.3 million of the increase year over year.
  • Loans not acquired increased $880.0 million, or 22.97%, to $4.7 billion from December 31, 2015. For the fourth quarter of 2016, the yield on loans was 5.02% compared to 5.03% for the same period in 2015. The yield on loans excluding the impact from purchase accounting adjustments during the fourth quarter of 2016 was 4.51% compared to 4.48% for the same period in 2015. The yield on loans was 4.95% for the full year of 2016 compared to 4.91% for 2015. The yield on loans excluding the impact from purchase accounting adjustments on loans was 4.47% and 4.50% for 2016 and 2015, respectively.

 

 

Three Months Ended

 

Year Ended

 

December 31,

 

December 31,

 

2016

 

2015

 

2016

 

2015

Taxable equivalent interest income on loans (as reported)

$ 79,894

 

$ 71,144

 

$ 303,830

 

$ 237,408

Accretable yield recognized on purchased loans

8,092

 

7,806

 

29,614

 

20,024

Interest income on loans (excluding accretable yield)

$ 71,802

 

$ 63,338

 

$ 274,216

 

$ 217,384

               

Average loans

$ 6,331,660

 

$ 5,610,039

 

$ 6,133,171

 

$ 4,836,002

               

Loan yield, as reported

5.02%

 

5.03%

 

4.95%

 

4.91%

Loan yield excluding accretable yield

4.51%

 

4.48%

 

4.47%

 

4.50%

 

  • Total deposits increased $840.5 million, or 13.52%, to $7.1 billion from December 31, 2015, with noninterest bearing deposits growing 22.14% during the same time. Noninterest-bearing deposits averaged $1.47 billion, or 22.00% of average deposits, for 2016, compared to $1.13 billion, or 20.29% of average deposits, for 2015. For the fourth quarter of 2016, the cost of total deposits was 28 basis points, as compared to 22 basis points for the same period in 2015. The cost of total deposits was 27 basis points for the full year of 2016, as compared to 25 basis points in 2015.
  • Net interest income was $78.0 million for the fourth quarter of 2016, as compared to $72.4 million for the fourth quarter of 2015. Net interest margin was 4.24% for the fourth quarter of 2016, as compared to 4.33% for the fourth quarter of 2015. The following table reconciles reported net interest margin to net interest margin excluding the impact from purchase accounting adjustments on loans for the periods presented:

 

 

 

Three Months Ended

 

December 31,

 

2016

 

2015

Taxable equivalent net interest income (as reported)

$ 79,774

 

$ 74,242

Accretable yield recognized on purchased loans(1)

8,092

 

7,806

Net interest income (excluding accretable yield)

$ 71,682

 

$ 66,436

       

Average earning assets

$ 7,483,222

 

$ 6,798,474

       

Net interest margin, as reported

4.24%

 

4.33%

Net interest margin, excluding accretable yield

3.81%

 

3.88%

 

(1) Includes additional interest income recognized in connection with the acceleration of paydowns
and payoffs from acquired loans of $4,728 and $3,686 for the three months ended December 31,
2016 and 2015, respectively, which increased net interest margin by 25 basis points and 22 basis
points for the same periods, respectively.

 

 

  • Net interest income was $301.0 million for the year ended December 31, 2016, as compared to $241.4 million for the year ended December 31, 2015. Net interest margin was 4.22% for 2016, as compared to 4.16% for the prior year. The following table reconciles reported net interest margin to net interest margin excluding the impact from purchase accounting adjustments on loans for the periods presented:

 

 

 

Year Ended

 

December 31,

 

2016

 

2015

Taxable equivalent net interest income (as reported)

$ 308,002

 

$ 248,613

Accretable yield recognized on purchased loans(1)

29,614

 

20,024

Net interest income (excluding accretable yield)

$ 278,388

 

$ 228,589

       

Average earning assets

$ 7,296,296

 

$ 5,974,000

       

Net interest margin, as reported

4.22%

 

4.16%

Net interest margin, excluding accretable yield

3.82%

 

3.83%

 

(1) Includes additional interest income recognized in connection with the acceleration of paydowns
and payoffs from acquired loans of $14,733 and $9,130 for the year ended December 31, 2016
and 2015, respectively, which increased net interest margin by 20 basis points and 15 basis
points for the same periods, respectively.

 

 

 

  • Noninterest income for the fourth quarter of 2016 was $30.1 million, as compared to $31.4 million in the same period of 2015. The decrease is driven by a decline in mortgage banking income resulting from rising interest rates during the fourth quarter of 2016. Noninterest income increased to $137.2 million for the full year of 2016, as compared to $108.3 million for 2015. The growth is primarily attributable to an increase in mortgage banking income, income from the Company's wealth management division and the KeyWorth acquisition.
  • Noninterest expense was $71.4 million for the fourth quarter of 2016, as compared to $70.7 million for the fourth quarter of 2015 and $294.9 million for the full year of 2016, as compared to $245.1 million for 2015. Excluding nonrecurring charges for merger and conversion expenses, debt prepayment penalties and loss share termination, the increase from 2015 is primarily attributable to the addition of KeyWorth operations and strategic additions of personnel.

The following table presents the Company's profitability metrics for the quarter and year ending December 31, 2016, including and excluding the impact of after-tax merger and conversion expenses, debt prepayment penalties and loss share termination:

 

 

 

 

Three Months Ended

 

Year Ended

 

December 31, 2016

 

December 31, 2016

 

As Reported

Excluding Merger and
Conversion Expenses, Debt
Prepayment Penalties and Loss
Share Termination

 

As Reported

Excluding Merger and

Conversion Expenses, Debt
Prepayment Penalties and
Loss Share Termination

Return on average assets

1.09%

1.16%

 

1.08%

1.15%

Return on average tangible assets

1.22%

1.28%

 

1.20%

1.28%

Return on average equity

8.14%

8.61%

 

8.15%

8.66%

Return on average tangible equity

14.90%

15.73%

 

15.28%

16.21%

 

 

Aggressively Managed Problem Credits
Total nonperforming assets were $58.8 million at December 31, 2016, a decrease of $22.0 million from December 31, 2015, and consisted of $35.5 million in nonperforming loans (loans 90 days or more past due and nonaccrual loans) and $23.3 million in OREO.

The Company's nonperforming loans and OREO that were purchased in previous acquisitions (collectively referred to as "acquired nonperforming assets") were $22.2 million and $17.4 million, respectively, at December 31, 2016, as compared to $30.5 million and $22.4 million, respectively, at December 31, 2015. The acquired nonperforming assets were recorded at fair value at the time of acquisition, which significantly mitigates the Company's actual loss. As such, the remaining information in this release on nonperforming loans, OREO and the related asset quality ratios primarily focuses on non-acquired nonperforming assets.

  • Non-acquired nonperforming loans decreased to $13.4 million, or 0.28% of total non-acquired loans, at December 31, 2016, from $15.0 million, or 0.39% of total non-acquired loans, at December 31, 2015. Early stage delinquencies, or loans 30-to-89 days past due, as a percentage of total loans were 0.23% at December 31, 2016, as compared to 0.19% at December 31, 2015.
  • Non-acquired OREO decreased 54.35% to $5.9 million at December 31, 2016, from $13.0 million at December 31, 2015. Non-acquired OREO sales totaled $10.0 million in 2016 with $4.2 million occurring during the fourth quarter of 2016.
  • The allowance for loan losses represents 0.69% of total loans at December 31, 2016, as compared to 0.78% at December 31, 2015. The allowance for loan losses represents 0.91% of nonaquired loans at December 31, 2016, as compared to 1.11% at December 31, 2015.
    • Net loan charge-offs were $4.8 million, or 0.31% of average total loans, for the fourth quarter of 2016, as compared to $1.4 million, or 0.10% of average total loans, for the same period in 2015. Net loan charge-offs were $7.2 million, or 0.12% of average total loans, for 2016, as compared to $4.6 million, or 0.10% of average total loans, for 2015. The increase year over year and quarter over quarter is attributable to bringing several problem credits to final resolution. The charges were fully reserved for in the Company's allowance for loan losses and resulted in no additional provision for loan loss expense.
    • Provision for loan losses was $1.7 million for the fourth quarter of 2016, as compared to $1.8 million for the fourth quarter of 2016 and $7.5 million for the full year 2016, as compared to $4.8 million for 2015. The increase in the Company's provision year over year is primarily attributable to the aforementioned nonacquired loan growth.

Built Our Capital Ratios

  • At December 31, 2016, Tier 1 leverage capital ratio was 10.59%, Common Equity Tier 1 ratio was 11.48%, Tier 1 risk-based bapital ratio was 12.86%, and total risk-based capital ratio was 15.03%. All regulatory ratios exceed the minimums required to be considered "well-capitalized."
  • Tangible common equity ratio was 9.00% at December 31, 2016, as compared to 7.54% at December 31, 2015.
  • In December 2016, the Company completed the underwritten public offering of 2,135,000 shares of the Company's common stock at a public offering price of $41.50 per share resulting in net proceeds to the Company of $84.1 million.
  • In August 2016, the Company completed the public offering and sale of $60 million of the Company's 5.00% fixed-to-floating rate subordinated notes due September 1, 2026, and $40 million of its 5.50% fixed-to-floating rate subordinated notes due September 1, 2031 (collectively, the "Notes"). The Notes resulted in net proceeds to the Company of $98.2 million and qualify as Tier 2 capital.

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, January 18, 2017.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or http://services.choruscall.com/links/rnst170118.html. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation Fourth 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 10098912 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until February 2, 2017.

ABOUT RENASANT CORPORATION:
Renasant Corporation is the parent of Renasant Bank, a 113-year-old financial services institution. Renasant has assets of approximately $8.7 billion and operates more than 175 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 the Company's portfolio of outstanding loans, and competition in the Company's markets. Management undertakes 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 and certain charges that the Company considers to be non-recurring in nature. The Company's management uses these non-GAAP financial measures 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, and non-recurring charges can vary extensively from company to company and, as to intangible assets, 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, the ratio of tangible equity to tangible assets (commonly referred to as the "tangible capital ratio") and the efficiency 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."

 

 

 

RENASANT CORPORATION

                                   

(Unaudited)

                                       

(Dollars in thousands, except per share data)

                             
                                         

Q4 2016 -

 

For the Year Ending

         

2016

 

2015

 

Q4 2015

 

December 31,

         

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Statement of earnings

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2016

 

2015

 

Variance

                                                       

Interest income - taxable equivalent basis

 

$ 87,564

 

$ 84,786

 

$ 85,783

 

$ 78,009

 

$ 79,679

 

$ 76,242

 

$ 58,516

 

$ 55,910

 

9.90

 

$ 336,149

 

$ 270,278

 

24.37

                                                       

Interest income

     

$ 85,839

 

$ 83,032

 

$ 84,008

 

$ 76,259

 

$ 77,788

 

$ 74,300

 

$ 56,769

 

$ 54,166

 

10.35

 

$ 329,138

 

$ 263,023

 

25.14

Interest expense

     

7,790

 

7,301

 

6,851

 

6,205

 

5,437

 

5,688

 

5,155

 

5,385

 

43.28

 

28,147

 

21,665

 

29.92

 

Net interest income

   

78,049

 

75,731

 

77,157

 

70,054

 

72,351

 

68,612

 

51,614

 

48,781

 

7.88

 

300,991

 

241,358

 

24.71

                                                       

Provision for loan losses

   

1,650

 

2,650

 

1,430

 

1,800

 

1,750

 

750

 

1,175

 

1,075

 

(5.71)

 

7,530

 

4,750

 

58.53

 

Net interest income after provision

 

76,399

 

73,081

 

75,727

 

68,254

 

70,601

 

67,862

 

50,439

 

47,706

 

8.21

 

293,461

 

236,608

 

24.03

                                                       

Service charges on deposit accounts

 

8,163

 

8,200

 

7,521

 

7,991

 

8,261

 

8,151

 

6,522

 

6,335

 

(1.19)

 

31,875

 

29,269

 

8.90

Fees and commissions on loans and deposits

 

4,588

 

4,921

 

4,877

 

4,244

 

4,353

 

4,271

 

3,505

 

3,632

 

5.40

 

18,630

 

15,761

 

18.20

Insurance commissions and fees

   

1,951

 

2,420

 

2,175

 

1,962

 

1,956

 

2,381

 

2,119

 

1,967

 

(0.26)

 

8,508

 

8,423

 

1.01

Wealth management revenue

   

2,849

 

3,040

 

2,872

 

2,891

 

2,609

 

2,833

 

2,210

 

2,156

 

9.20

 

11,652

 

9,808

 

18.80

Securities gains (losses)

   

-

 

-

 

1,257

 

(71)

 

-

 

-

 

96

 

-

 

-

 

1,186

 

96

 

1,135.42

Mortgage banking income

   

8,262

 

15,846

 

13,420

 

11,915

 

11,702

 

11,893

 

6,791

 

5,429

 

(29.40)

 

49,443

 

35,815

 

38.05

Other

     

4,258

 

3,845

 

3,464

 

4,370

 

2,561

 

2,550

 

1,637

 

2,350

 

66.26

 

15,937

 

9,098

 

75.17

 

Total noninterest income

   

30,071

 

38,272

 

35,586

 

33,302

 

31,442

 

32,079

 

22,880

 

21,869

 

(4.36)

 

137,231

 

108,270

 

26.75

                                                       

Salaries and employee benefits

   

39,966

 

44,702

 

45,387

 

42,393

 

43,409

 

43,048

 

30,394

 

28,260

 

(7.93)

 

172,448

 

145,111

 

18.84

Data processing

     

4,503

 

4,560

 

4,502

 

4,158

 

4,003

 

3,819

 

3,199

 

3,230

 

12.49

 

17,723

 

14,251

 

24.36

Occupancy and equipment

   

8,809

 

8,830

 

8,531

 

8,224

 

8,171

 

7,733

 

5,524

 

5,559

 

7.81

 

34,394

 

26,987

 

27.45

Other real estate

     

1,585

 

1,540

 

1,614

 

957

 

698

 

861

 

954

 

532

 

127.08

 

5,696

 

3,045

 

87.06

Amortization of intangibles

   

1,624

 

1,684

 

1,742

 

1,697

 

1,752

 

1,803

 

1,239

 

1,275

 

(7.31)

 

6,747

 

6,069

 

11.17

Merger and conversion related expenses

 

-

 

268

 

2,807

 

948

 

1,923

 

7,746

 

1,467

 

478

 

(100.00)

 

4,023

 

11,614

 

(65.36)

Debt extinguishment penalty

   

-

 

2,210

 

329

 

-

 

-

 

-

 

-

 

-

 

-

 

2,539

 

-

 

1.00

Loss share termination

   

2,053

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

100.00

 

2,053

 

-

 

1.00

Other

     

12,834

 

12,674

 

12,347

 

11,437

 

10,778

 

10,969

 

8,306

 

7,984

 

19.08

 

49,292

 

38,037

 

29.59

 

Total noninterest expense

   

71,374

 

76,468

 

77,259

 

69,814

 

70,734

 

75,979

 

51,083

 

47,318

 

0.90

 

294,915

 

245,114

 

20.32

                                                       

Income before income taxes

   

35,096

 

34,885

 

34,054

 

31,742

 

31,309

 

23,962

 

22,236

 

22,257

 

12.10

 

135,777

 

99,764

 

36.10

Income taxes

     

11,461

 

11,706

 

11,154

 

10,526

 

10,149

 

7,742

 

6,842

 

7,017

 

12.93

 

44,847

 

31,750

 

41.25

 

Net income

     

$ 23,635

 

$ 23,179

 

$ 22,900

 

$ 21,216

 

$ 21,160

 

$ 16,220

 

$ 15,394

 

$ 15,240

 

11.70

 

$ 90,930

 

$ 68,014

 

33.69

                                                       

Basic earnings per share

   

$ 0.56

 

$ 0.55

 

$ 0.54

 

$ 0.53

 

$ 0.53

 

$ 0.40

 

$ 0.49

 

$ 0.48

 

5.66

 

$ 2.18

 

$ 1.89

 

15.34

Diluted earnings per share

   

0.55

 

0.55

 

0.54

 

0.52

 

0.52

 

0.40

 

0.48

 

0.48

 

5.77

 

2.17

 

1.88

 

15.43

                                                       

Average basic shares outstanding

   

42,441,588

 

42,091,164

 

42,066,168

 

40,324,475

 

40,276,441

 

40,265,941

 

31,626,059

 

31,576,275

 

5.38

 

41,737,636

 

35,971,877

 

16.03

Average diluted shares outstanding

 

42,636,325

 

42,310,358

 

42,303,626

 

40,559,145

 

40,539,151

 

40,518,413

 

31,865,172

 

31,815,710

 

5.17

 

41,962,907

 

36,227,439

 

15.83

                                                       

Common shares outstanding

   

44,332,273

 

42,102,224

 

42,085,690

 

40,373,753

 

40,293,291

 

40,268,455

 

31,644,706

 

31,604,937

 

10.02

 

44,332,273

 

40,293,291

 

10.02

Cash dividend per common share

   

$ 0.18

 

$ 0.18

 

$ 0.18

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

5.88

 

$ 0.71

 

$ 0.68

 

4.41

                                                       

Performance ratios

                                                 

Return on average shareholders' equity

 

8.14%

 

8.12%

 

8.21%

 

8.12%

 

8.12%

 

6.33%

 

8.42%

 

8.59%

     

8.15%

 

7.76%

   

Return on average tangible shareholders' equity (1)

 

14.90%

 

15.15%

 

15.57%

 

15.58%

 

15.84%

 

12.20%

 

14.89%

 

15.45%

     

15.28%

 

14.50%

   

Return on average assets

   

1.09%

 

1.08%

 

1.08%

 

1.07%

 

1.06%

 

0.81%

 

1.06%

 

1.06%

     

1.08%

 

0.99%

   

Return on average tangible assets (2)

 

1.22%

 

1.20%

 

1.20%

 

1.20%

 

1.19%

 

0.93%

 

1.17%

 

1.18%

     

1.20%

 

1.11%

   
                                                       

Net interest margin (FTE)

   

4.24%

 

4.15%

 

4.29%

 

4.21%

 

4.33%

 

4.09%

 

4.17%

 

4.02%

     

4.22%

 

4.16%

   

Yield on earning assets (FTE)

   

4.66%

 

4.54%

 

4.66%

 

4.57%

 

4.65%

 

4.42%

 

4.57%

 

4.45%

     

4.61%

 

4.52%

   

Cost of funding

     

0.42%

 

0.40%

 

0.38%

 

0.37%

 

0.32%

 

0.33%

 

0.41%

 

0.43%

     

0.39%

 

0.37%

   

Average earning assets to average assets

 

87.10%

 

86.82%

 

86.59%

 

86.21%

 

86.07%

 

86.64%

 

87.79%

 

87.49%

     

86.69%

 

86.89%

   

Average loans to average deposits

 

88.89%

 

89.40%

 

87.73%

 

87.39%

 

86.22%

 

83.63%

 

81.93%

 

81.44%

     

88.38%

 

83.51%

   
                                                       

Noninterest income (less securities gains/

                                               
 

losses) to average assets

   

1.39%

 

1.78%

 

1.62%

 

1.69%

 

1.58%

 

1.61%

 

1.56%

 

1.52%

     

1.62%

 

1.57%

   

Noninterest expense (less debt prepayment penalties/

                                               
 

merger-related expenses) to average assets

 

3.21%

 

3.44%

 

3.49%

 

3.48%

 

3.46%

 

3.43%

 

3.40%

 

3.26%

     

3.40%

 

3.40%

   

Net overhead ratio

     

1.82%

 

1.66%

 

1.87%

 

1.79%

 

1.88%

 

1.82%

 

1.84%

 

1.74%

     

1.78%

 

1.83%

   

Efficiency ratio (FTE) (4)

   

61.63%

 

62.46%

 

63.91%

 

63.86%

 

63.45%

 

64.73%

 

63.53%

 

62.94%

     

62.96%

 

63.74%

   

 

 

 

RENASANT CORPORATION

                                       

(Unaudited)

                                       

(Dollars in thousands, except per share data)

                                       
                                         

Q4 2016 -

 

For the Year Ending

         

2016

 

2015

 

Q4 2015

 

December 31,

         

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Average balances

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2016

 

2015

 

Variance

Total assets

     

$ 8,591,795

 

$ 8,562,199

 

$ 8,541,818

 

$ 7,961,700

 

$ 7,898,803

 

$ 7,897,769

 

$ 5,847,539

 

$ 5,821,758

 

8.77

 

$ 8,416,509

 

$ 6,874,983

 

22.42

Earning assets

     

7,483,221

 

7,433,461

 

7,396,283

 

6,863,905

 

6,798,474

 

6,842,452

 

5,133,567

 

5,093,224

 

10.07

 

7,296,296

 

5,974,001

 

22.13

Securities

     

1,034,269

 

1,045,905

 

1,111,831

 

1,103,504

 

1,117,322

 

1,143,577

 

999,962

 

989,743

 

(7.43)

 

1,073,611

 

1,063,222

 

0.98

Mortgage loans held for sale

   

184,653

 

241,314

 

306,011

 

217,200

 

268,096

 

398,480

 

87,435

 

50,918

 

(31.12)

 

237,216

 

202,368

 

17.22

Loans, net of unearned

   

6,147,007

 

6,048,017

 

5,897,650

 

5,482,167

 

5,341,943

 

5,223,273

 

3,978,514

 

3,969,243

 

15.07

 

5,895,955

 

4,633,635

 

27.24

Intangibles

     

495,404

 

497,064

 

499,503

 

473,852

 

473,996

 

449,042

 

295,441

 

296,682

 

4.52

 

491,530

 

379,469

 

29.53

                                                       

Noninterest-bearing deposits

   

$ 1,564,150

 

$ 1,510,309

 

$ 1,477,380

 

$ 1,316,495

 

$ 1,323,467

 

$ 1,272,714

 

$ 969,770

 

$ 932,011

 

18.19

 

$ 1,467,881

 

$ 1,125,969

 

30.37

Interest-bearing deposits

   

5,351,354

 

5,255,102

 

5,245,406

 

4,956,983

 

4,872,432

 

4,972,717

 

3,886,199

 

3,941,863

 

9.83

 

5,203,437

 

4,422,371

 

17.66

 

Total deposits

     

6,915,505

 

6,765,411

 

6,722,786

 

6,273,478

 

6,195,899

 

6,245,431

 

4,855,969

 

4,873,874

 

11.61

 

6,671,318

 

5,548,340

 

20.24

Borrowed funds

     

412,589

 

550,222

 

594,459

 

539,078

 

568,548

 

556,269

 

204,884

 

168,758

 

(27.43)

 

523,812

 

376,208

 

39.23

Shareholders' equity

   

1,155,749

 

1,135,073

 

1,121,298

 

1,050,668

 

1,033,692

 

1,016,143

 

733,158

 

719,687

 

11.81

 

1,116,038

 

876,915

 

27.27

                                                       
                                         

Q4 2016 -

 

As of

         

2016

 

2015

 

Q4 2015

 

December 31,

         

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Balances at period end

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2016

 

2015

 

Variance

Total assets

     

8,699,851

 

8,542,471

 

8,529,566

 

8,146,229

 

7,926,496

 

7,910,963

 

5,899,190

 

5,881,849

 

9.76

 

8,699,851

 

7,926,496

 

9.76

Earning assets

     

7,556,760

 

7,409,068

 

7,396,888

 

7,045,179

 

6,778,485

 

6,810,285

 

5,186,419

 

5,168,498

 

11.48

 

7,556,760

 

6,778,485

 

11.48

Securities

     

1,030,530

 

1,039,957

 

1,063,592

 

1,101,820

 

1,105,205

 

1,139,553

 

965,290

 

1,016,394

 

(6.76)

 

1,030,530

 

1,105,205

 

(6.76)

Mortgage loans held for sale

   

181,053

 

189,965

 

276,782

 

298,365

 

225,254

 

317,681

 

108,023

 

102,780

 

(19.62)

 

181,053

 

225,254

 

(19.62)

Loans not acquired

     

4,710,385

 

4,526,026

 

4,292,549

 

4,074,413

 

3,830,434

 

3,607,005

 

3,407,925

 

3,274,314

 

22.97

 

4,710,385

 

3,830,434

 

22.97

Loans acquired and covered by FDIC loss-share agreements

-

 

30,533

 

42,171

 

44,989

 

93,142

 

100,839

 

121,626

 

125,773

 

(100.00)

 

-

 

93,142

 

(100.00)

Loans acquired and not covered by FDIC loss-share agreements

1,489,137

 

1,548,674

 

1,630,709

 

1,453,328

 

1,489,886

 

1,570,116

 

507,653

 

553,574

 

(0.05)

 

1,489,137

 

1,489,886

 

(0.05)

 

Total loans

     

6,199,522

 

6,105,233

 

5,965,429

 

5,572,730

 

5,413,462

 

5,277,960

 

4,037,204

 

3,953,661

 

14.52

 

6,199,522

 

5,413,462

 

14.52

Intangibles

     

494,608

 

496,233

 

497,917

 

476,539

 

474,682

 

474,830

 

294,808

 

296,053

 

4.20

 

494,608

 

474,682

 

4.20

                                                       

Noninterest-bearing deposits

   

1,561,357

 

1,514,820

 

1,459,383

 

1,384,503

 

1,278,337

 

1,303,884

 

972,672

 

959,351

 

22.14

 

1,561,357

 

1,278,337

 

22.14

Interest-bearing deposits

   

5,497,780

 

5,302,978

 

5,243,104

 

5,046,874

 

4,940,265

 

4,930,677

 

3,917,772

 

3,983,418

 

11.29

 

5,497,780

 

4,940,265

 

11.29

 

Total deposits

     

7,059,137

 

6,817,798

 

6,702,487

 

6,431,377

 

6,218,602

 

6,234,561

 

4,890,444

 

4,942,769

 

13.52

 

7,059,137

 

6,218,602

 

13.52

Borrowed funds

     

312,135

 

469,580

 

588,650

 

561,671

 

570,496

 

551,740

 

219,089

 

162,313

 

(45.29)

 

312,135

 

570,496

 

(45.29)

Shareholders' equity

   

1,232,883

 

1,142,247

 

1,124,256

 

1,053,178

 

1,036,818

 

1,024,930

 

730,976

 

723,196

 

18.91

 

1,232,883

 

1,036,818

 

18.91

                                                       

Market value per common share

   

$ 42.22

 

$ 33.63

 

$ 32.33

 

$ 32.91

 

$ 34.41

 

$ 32.85

 

$ 32.60

 

$ 30.05

 

22.70

 

$ 42.22

 

34.41

 

22.70

Book value per common share

   

27.81

 

27.13

 

26.71

 

26.09

 

25.73

 

25.45

 

23.10

 

22.88

 

8.08

 

27.81

 

25.73

 

8.08

Tangible book value per common share

 

16.65

 

15.34

 

14.88

 

14.28

 

13.95

 

13.66

 

13.78

 

13.52

 

19.35

 

16.65

 

13.95

 

19.35

Shareholders' equity to assets (actual)

 

14.17%

 

13.37%

 

13.18%

 

12.93%

 

13.08%

 

12.96%

 

12.39%

 

12.30%

     

14.17%

 

13.08%

   

Tangible capital ratio (3)

   

9.00%

 

8.03%

 

7.80%

 

7.52%

 

7.54%

 

7.40%

 

7.78%

 

7.65%

     

9.00%

 

7.54%

   
                                                       
                                                       

Leverage ratio

     

10.59%

 

9.38%

 

9.18%

 

9.19%

 

9.16%

 

8.95%

 

9.89%

 

9.74%

     

10.59%

 

9.16%

   

Common equity tier 1 capital ratio

 

11.47%

 

10.16%

 

10.12%

 

9.88%

 

9.99%

 

9.92%

 

10.45%

 

10.35%

     

11.48%

 

9.99%

   

Tier 1 risk-based capital ratio

   

12.86%

 

11.57%

 

11.55%

 

11.38%

 

11.51%

 

11.46%

 

12.52%

 

12.47%

     

12.86%

 

11.51%

   

Total risk-based capital ratio

   

15.03%

 

13.84%

 

12.31%

 

12.17%

 

12.32%

 

12.27%

 

13.55%

 

13.51%

     

15.03%

 

12.32%

   

 

 

 

RENASANT CORPORATION

                                           

(Unaudited)

                                           

(Dollars in thousands, except per share data)

                                       
                                         

Q4 2016 -

 

As of

         

2016

 

2015

 

Q4 2015

 

December 31,

         

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Loans not acquired by category

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2016

 

2015

 

Variance

Commercial, financial, agricultural

   

$ 589,290

 

$ 554,151

 

$ 530,258

 

$ 520,463

 

$ 485,407

 

$ 450,688

 

$ 437,181

 

$ 418,752

 

21.40

 

$ 589,290

 

$ 485,407

 

21.40

Lease financing

     

46,841

 

45,510

 

43,116

 

41,937

 

34,815

 

24,698

 

17,633

 

11,560

 

34.54

 

46,841

 

34,815

 

34.54

Real estate - construction

   

483,926

 

415,934

 

381,690

 

325,188

 

291,701

 

268,805

 

212,071

 

200,966

 

65.90

 

483,926

 

291,701

 

65.90

Real estate - 1-4 family mortgages

 

1,422,543

 

1,388,066

 

1,328,948

 

1,263,879

 

1,204,228

 

1,128,556

 

1,073,816

 

1,025,264

 

18.13

 

1,422,543

 

1,204,228

 

18.13

Real estate - commercial mortgages

 

2,075,137

 

2,030,626

 

1,918,778

 

1,836,053

 

1,729,049

 

1,653,534

 

1,589,969

 

1,542,706

 

20.02

 

2,075,137

 

1,729,049

 

20.02

Installment loans to individuals

   

92,648

 

91,739

 

89,759

 

86,893

 

85,234

 

80,724

 

77,255

 

75,066

 

8.70

 

92,648

 

85,234

 

8.70

 

Loans, net of unearned

   

$ 4,710,385

 

$ 4,526,026

 

$ 4,292,549

 

$ 4,074,413

 

$ 3,830,434

 

$ 3,607,005

 

$ 3,407,925

 

$ 3,274,314

 

22.97

 

$ 4,710,385

 

$ 3,830,434

 

22.97

                                                       

Loans acquired and covered by FDIC loss-share agreements

                                           

Commercial, financial, agricultural

   

$ -

 

$ 14

 

$ 607

 

$ 624

 

$ 2,406

 

$ 2,467

 

$ 3,726

 

$ 3,917

 

(100.00)

 

$ -

 

$ 2,406

 

(100.00)

Lease financing

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real estate - construction

   

-

 

-

 

83

 

86

 

130

 

137

 

-

 

-

 

(100.00)

 

-

 

130

 

(100.00)

Real estate - 1-4 family mortgages

 

-

 

30,304

 

34,640

 

36,350

 

45,988

 

48,779

 

40,333

 

42,758

 

(100.00)

 

-

 

45,988

 

(100.00)

Real estate - commercial mortgages

 

-

 

180

 

6,790

 

7,870

 

44,550

 

49,382

 

77,536

 

79,064

 

(100.00)

 

-

 

44,550

 

(100.00)

Installment loans to individuals

   

-

 

35

 

51

 

59

 

68

 

74

 

31

 

34

 

(100.00)

 

-

 

68

 

(100.00)

 

Loans, net of unearned

   

$ -

 

$ 30,533

 

$ 42,171

 

$ 44,989

 

$ 93,142

 

$ 100,839

 

$ 121,626

 

$ 125,773

 

(100.00)

 

$ -

 

$ 93,142

 

(100.00)

                                                       

Loans acquired and not covered by FDIC loss-share agreements

                                           

Commercial, financial, agricultural

   

$ 128,200

 

$ 139,961

 

$ 152,071

 

$ 133,847

 

$ 149,024

 

$ 167,966

 

$ 39,652

 

$ 52,119

 

(13.97)

 

$ 128,200

 

$ 149,024

 

(13.97)

Lease financing

     

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real estate - construction

   

68,753

 

71,704

 

70,958

 

52,300

 

65,834

 

70,428

 

505

 

483

 

4.43

 

68,753

 

65,834

 

4.43

Real estate - 1-4 family mortgages

 

452,447

 

452,274

 

485,458

 

477,266

 

485,107

 

485,170

 

161,765

 

171,433

 

(6.73)

 

452,447

 

485,107

 

(6.73)

Real estate - commercial mortgages

 

823,758

 

864,825

 

898,108

 

763,587

 

760,130

 

813,973

 

295,484

 

317,224

 

8.37

 

823,758

 

760,130

 

8.37

Installment loans to individuals

   

15,979

 

19,910

 

24,114

 

26,328

 

29,791

 

32,579

 

10,247

 

12,315

 

(46.36)

 

15,979

 

29,791

 

(46.36)

 

Loans, net of unearned

   

$ 1,489,137

 

$ 1,548,674

 

$ 1,630,709

 

$ 1,453,328

 

$ 1,489,886

 

$ 1,570,116

 

$ 507,653

 

$ 553,574

 

(0.05)

 

$ 1,489,137

 

$ 1,489,886

 

(0.05)

                                                       

Asset quality data

                                                 

Assets not acquired:

                                                 

Nonaccrual loans

     

$ 11,273

 

$ 12,454

 

$ 10,591

 

$ 11,690

 

$ 13,645

 

$ 14,522

 

$ 15,514

 

$ 17,719

 

(17.38)

 

$ 11,273

 

$ 13,645

 

(17.38)

Loans 90 past due or more

   

2,079

 

2,315

 

1,428

 

2,495

 

1,326

 

647

 

5,647

 

1,193

 

56.79

 

2,079

 

1,326

 

56.79

Nonperforming loans

   

13,352

 

14,769

 

12,019

 

14,185

 

14,971

 

15,169

 

21,161

 

18,912

 

(10.81)

 

13,352

 

14,971

 

(10.81)

Other real estate owned

   

5,929

 

8,429

 

9,575

 

12,810

 

12,987

 

13,936

 

14,967

 

16,735

 

(54.35)

 

5,929

 

12,987

 

(54.35)

Nonperforming assets not acquired

 

$ 19,281

 

$ 23,198

 

$ 21,594

 

$ 26,995

 

$ 27,958

 

$ 29,105

 

$ 36,128

 

$ 35,647

 

(31.04)

 

$ 19,281

 

$ 27,958

 

(31.04)

                                                       

Assets acquired and subject to loss share:

                                               

Nonaccrual loans

     

$ -

 

$ 1,628

 

$ 2,060

 

$ 2,708

 

$ 3,319

 

$ 3,270

 

$ 19,487

 

$ 18,040

 

(100.00)

 

$ -

 

$ 3,319

 

(100.00)

Loans 90 past due or more

   

-

 

786

 

2,076

 

4,343

 

3,609

 

4,143

 

-

 

-

 

(100.00)

 

-

 

3,609

 

(100.00)

Nonperforming loans subject to loss share

 

-

 

2,414

 

4,136

 

7,051

 

6,928

 

7,413

 

19,487

 

18,040

 

(100.00)

 

-

 

6,928

 

(100.00)

Other real estate owned

   

-

 

926

 

2,618

 

1,373

 

2,818

 

3,183

 

3,853

 

4,325

 

(100.00)

 

-

 

2,818

 

(100.00)

Nonperforming assets acquired and subject to loss share

 

$ -

 

$ 3,340

 

$ 6,754

 

$ 8,424

 

$ 9,746

 

$ 10,596

 

$ 23,340

 

$ 22,365

 

(100.00)

 

$ -

 

$ 9,746

 

(100.00)

                                                       

Assets acquired and not subject to loss share:

                                               

Nonaccrual loans

     

$ 11,347

 

$ 12,105

 

$ 13,312

 

$ 12,368

 

$ 12,070

 

$ 15,796

 

$ 1,085

 

$ 1,627

 

(5.99)

 

$ 11,347

 

$ 12,070

 

(5.99)

Loans 90 past due or more

   

10,815

 

12,619

 

13,650

 

10,805

 

11,458

 

8,824

 

2,523

 

9,636

 

(5.61)

 

10,815

 

11,458

 

(5.61)

Nonperforming loans

   

22,162

 

24,724

 

26,962

 

23,173

 

23,528

 

24,620

 

3,608

 

11,263

 

(5.81)

 

22,162

 

23,528

 

(5.81)

Other real estate owned

   

17,370

 

16,973

 

17,146

 

19,051

 

19,597

 

19,215

 

8,244

 

10,626

 

(11.36)

 

17,370

 

19,597

 

(11.36)

Nonperforming assets acquired

   

$ 39,532

 

$ 41,697

 

$ 44,108

 

$ 42,224

 

$ 43,125

 

$ 43,835

 

$ 11,852

 

$ 21,889

 

(8.33)

 

$ 39,532

 

$ 43,125

 

(8.33)

                                                       

Net loan charge-offs (recoveries)

   

$ 4,837

 

$ 824

 

$ 191

 

$ 1,378

 

$ 1,364

 

$ 588

 

$ 1,588

 

$ 1,062

 

254.62

 

$ 7,230

 

$ 4,602

 

57.11

Allowance for loan losses

   

42,737

 

45,924

 

44,098

 

42,859

 

42,437

 

42,051

 

41,888

 

42,302

 

0.71

 

42,737

 

$ 42,437

 

0.71

Annualized net loan charge-offs / average loans

 

0.31%

 

0.05%

 

0.01%

 

0.10%

 

0.10%

 

0.04%

 

0.16%

 

0.11%

     

0.12%

 

0.10%

   
                                                       

Nonperforming loans / total loans*

 

0.57%

 

0.69%

 

0.72%

 

0.80%

 

0.84%

 

0.89%

 

1.10%

 

1.22%

     

0.57%

 

0.84%

   

Nonperforming assets / total assets*

 

0.68%

 

0.80%

 

0.85%

 

0.95%

 

1.02%

 

1.06%

 

1.21%

 

1.36%

     

0.68%

 

1.02%

   

Allowance for loan losses / total loans*

 

0.69%

 

0.75%

 

0.74%

 

0.77%

 

0.78%

 

0.80%

 

1.04%

 

1.07%

     

0.69%

 

0.78%

   

Allowance for loan losses / nonperforming loans*

 

120.34%

 

109.59%

 

102.28%

 

96.51%

 

93.42%

 

89.09%

 

94.65%

 

87.74%

     

120.34%

 

93.42%

   
                                                       

Nonperforming loans / total loans**

 

0.28%

 

0.33%

 

0.28%

 

0.35%

 

0.39%

 

0.42%

 

0.62%

 

0.58%

     

0.28%

 

0.39%

   

Nonperforming assets / total assets**

 

0.22%

 

0.27%

 

0.25%

 

0.33%

 

0.35%

 

0.37%

 

0.61%

 

0.61%

     

0.22%

 

0.35%

   

Allowance for loan losses / total loans**

 

0.91%

 

1.01%

 

1.03%

 

1.05%

 

1.11%

 

1.17%

 

1.23%

 

1.29%

     

0.91%

 

1.11%

   

Allowance for loan losses / nonperforming loans**

 

320.08%

 

310.95%

 

366.90%

 

302.14%

 

283.46%

 

277.22%

 

197.95%

 

223.68%

     

320.08%

 

283.46%

   
                                                       

*Based on all assets (including acquired assets)

                                                 

**Excludes all assets acquired

                                                 

 

 

 

RENASANT CORPORATION

                                                       

(Unaudited)

                                                       

(Dollars in thousands, except per share data)

                                                       
                                                             
                                                             
   

Three Months Ended

 

Twelve Months Ended

   

December 31, 2016

 

September 30, 2016

 

December 31, 2015

 

December 31, 2016

 

December 31, 2015

   

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

   

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

Assets

                                                           

Interest-earning assets:

                                                           

Loans (1)

 

$ 6,331,660

 

$ 79,894

 

5.02%

 

$ 6,289,331

 

$ 77,154

 

4.88%

 

$ 5,610,039

 

$ 71,144

 

5.03%

 

$ 6,133,171

 

$ 303,830

 

4.95%

 

$ 4,836,002

 

$ 237,408

 

4.91%

Securities:

                                                           

Taxable

 

688,268

 

3,430

 

1.98

 

695,589

 

3,418

 

1.95

 

761,145

 

4,110

 

2.14

 

721,661

 

15,305

 

2.12

 

732,016

 

15,946

 

2.18

Tax-exempt

 

346,002

 

4,089

 

4.70

 

350,316

 

4,082

 

4.64

 

356,177

 

4,364

 

4.86

 

351,950

 

16,555

 

4.70

 

331,206

 

16,709

 

5.04

Total securities

 

1,034,270

 

7,519

 

2.89

 

1,045,905

 

7,500

 

2.85

 

1,117,322

 

8,474

 

3.01

 

1,073,611

 

31,860

 

2.97

 

1,063,222

 

32,655

 

3.07

Interest-bearing balances with banks

 

117,292

 

151

 

0.51

 

98,225

 

132

 

0.53

 

71,113

 

61

 

0.34

 

89,514

 

459

 

0.51

 

74,776

 

215

 

0.29

Total interest-earning assets

 

7,483,222

 

87,564

 

4.66

 

7,433,461

 

84,786

 

4.54

 

6,798,474

 

79,679

 

4.65

 

7,296,296

 

336,149

 

4.61

 

5,974,000

 

270,278

 

4.52

Cash and due from banks

 

118,851

         

124,794

         

133,526

         

130,360

         

102,417

       

Intangible assets

 

495,404

         

497,064

         

473,996

         

491,530

         

379,469

       

FDIC loss-share indemnification asset

 

2,693

         

4,816

         

7,691

         

4,961

         

8,928

       

Other Assets

 

491,625

         

502,064

         

485,116

         

493,362

         

410,169

       

Total Assets

 

8,591,795

         

8,562,199

         

7,898,803

         

8,416,509

         

6,874,983

       
                                                             

Liabilities and shareholders' equity

                                                           

Interest-bearing liabilities:

                                                           

Deposits:

                                                           

Interest-bearing demand

 

3,184,949

 

1,597

 

0.20

 

3,106,568

 

1,515

 

0.19

 

2,860,182

 

1,256

 

0.17

 

3,090,495

 

5,874

 

0.19

 

2,596,362

 

4,721

 

0.18

Savings deposits

 

538,323

 

96

 

0.07

 

528,794

 

94

 

0.07

 

497,648

 

89

 

0.07

 

525,498

 

372

 

0.07

 

433,838

 

320

 

0.07

Time deposits

 

1,628,082

 

3,145

 

0.77

 

1,619,740

 

3,029

 

0.74

 

1,514,602

 

2,030

 

0.53

 

1,587,444

 

11,610

 

0.73

 

1,392,171

 

8,673

 

0.62

Total interest-bearing deposits

 

5,351,354

 

4,838

 

0.36

 

5,255,102

 

4,638

 

0.35

 

4,872,432

 

3,375

 

0.27

 

5,203,437

 

17,856

 

0.34

 

4,422,371

 

13,714

 

0.31

Borrowed Funds

 

412,589

 

2,952

 

2.85

 

550,222

 

2,663

 

1.93

 

568,548

 

2,062

 

1.44

 

523,812

 

10,291

 

1.96

 

376,208

 

7,950

 

2.11

Total interest-bearing liabilities

 

5,763,943

 

7,790

 

0.54

 

5,805,324

 

7,301

 

0.50

 

5,440,980

 

5,437

 

0.40

 

5,727,249

 

28,147

 

0.49

 

4,798,579

 

21,664

 

0.45

Noninterest-bearing deposits

 

1,564,150

         

1,510,309

         

1,323,467

         

1,467,881

         

1,125,969

       

Other liabilities

 

107,953

         

111,493

         

100,664

         

105,341

         

73,520

       

Shareholders' equity

 

1,155,749

         

1,135,073

         

1,033,692

         

1,116,038

         

876,915

       

Total liabilities and shareholders' equity

 

8,591,795

         

8,562,199

         

7,898,803

         

8,416,509

         

6,874,983

       

Net interest income/net interest margin

     

$ 79,774

 

4.24%

     

$ 77,485

 

4.15%

     

$ 74,242

 

4.33%

     

$ 308,002

 

4.22%

     

$ 248,614

 

4.16%

 

 

 

RENASANT CORPORATION

                                       

(Unaudited)

                                       

(Dollars in thousands, except per share data)

                                       
                                                   
                         

RECONCILIATION OF GAAP TO NON-GAAP

               
                                                   
                                             

For the Year Ending

         

2016

 

2015

     

December 31,

         

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

           
         

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

     

2016

 

2015

Net income (GAAP)

   

$ 23,635

 

$ 23,179

 

$ 22,900

 

$ 21,216

 

$ 21,160

 

$ 16,220

 

$ 15,394

 

$ 15,240

     

$ 90,930

 

$ 68,014

 

Amortization of intangibles, net of tax

 

1,094

 

1,119

 

1,171

 

1,134

 

1,186

 

1,220

 

858

 

873

     

4,518

 

4,138

Tangible net income (non-GAAP)

     

$ 24,729

 

$ 24,298

 

$ 24,071

 

$ 22,350

 

$ 22,346

 

$ 17,440

 

$ 16,252

 

$ 16,113

     

$ 95,448

 

$ 72,152

                                                   

Average shareholders' equity (GAAP)

 

$ 1,155,749

 

$ 1,135,073

 

$ 1,121,298

 

$ 1,050,668

 

$ 1,033,692

 

$ 1,016,143

 

$ 733,158

 

$ 719,687

     

$ 1,116,038

 

$ 876,915

 

Intangibles

     

495,404

 

497,064

 

499,503

 

473,852

 

473,996

 

449,042

 

295,441

 

296,682

     

491,530

 

379,469

Average tangible shareholders' equity (non-GAAP)

 

$ 660,345

 

$ 638,009

 

$ 621,795

 

$ 576,816

 

$ 559,696

 

$ 567,101

 

$ 437,717

 

$ 423,005

     

$ 624,508

 

$ 497,446

                                                   

Average total assets (GAAP)

   

$ 8,591,795

 

$ 8,562,199

 

$ 8,541,818

 

$ 7,961,700

 

$ 7,898,803

 

$ 7,897,769

 

$ 5,847,539

 

$ 5,821,758

     

$ 8,416,509

 

$ 6,874,983

 

Intangibles

     

495,404

 

497,064

 

499,503

 

473,852

 

473,996

 

449,042

 

295,441

 

296,682

     

491,530

 

379,469

Average tangible assets (non-GAAP)

 

$ 8,096,392

 

$ 8,065,135

 

$ 8,042,315

 

$ 7,487,848

 

$ 7,424,807

 

$ 7,448,727

 

$ 5,552,098

 

$ 5,525,076

     

$ 7,924,979

 

$ 6,495,514

                                                   

Actual shareholders' equity (GAAP)

 

$ 1,232,883

 

$ 1,142,247

 

$ 1,124,256

 

$ 1,053,178

 

$ 1,036,818

 

$ 1,024,930

 

$ 730,976

 

$ 723,196

     

$ 1,232,883

 

$ 1,036,818

 

Intangibles

     

494,608

 

496,233

 

497,917

 

476,539

 

474,682

 

474,830

 

294,808

 

296,053

     

494,608

 

474,682

Actual tangible shareholders' equity (non-GAAP)

 

$ 738,275

 

$ 646,014

 

$ 626,339

 

$ 576,639

 

$ 562,136

 

$ 550,100

 

$ 436,168

 

$ 427,143

     

$ 738,275

 

$ 562,136

                                                   

Actual total assets (GAAP)

   

$ 8,699,851

 

$ 8,542,471

 

$ 8,529,566

 

$ 8,146,229

 

$ 7,926,496

 

$ 7,910,963

 

$ 5,899,190

 

$ 5,881,849

     

$ 8,699,851

 

$ 7,926,496

 

Intangibles

     

494,608

 

496,233

 

497,917

 

476,539

 

474,682

 

474,830

 

294,808

 

296,053

     

494,608

 

474,682

Actual tangible assets (non-GAAP)

 

$ 8,205,243

 

$ 8,046,238

 

$ 8,031,649

 

$ 7,669,690

 

$ 7,451,814

 

$ 7,436,133

 

$ 5,604,382

 

$ 5,585,796

     

$ 8,205,243

 

$ 7,451,814

                                                   

(1) Return on Average Equity

                                               

Return on (average) shareholders' equity (GAAP)

 

8.14%

 

8.12%

 

8.21%

 

8.12%

 

8.12%

 

6.33%

 

8.42%

 

8.59%

     

8.15%

 

7.76%

 

Effect of adjustment for intangible assets

 

6.76%

 

7.03%

 

7.36%

 

7.46%

 

7.72%

 

5.87%

 

6.47%

 

6.86%

     

7.14%

 

6.75%

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

14.90%

 

15.15%

 

15.57%

 

15.58%

 

15.84%

 

12.20%

 

14.89%

 

15.45%

     

15.28%

 

14.50%

                                                   

(2) Return on Average Assets

                                               

Return on (average) assets (GAAP)

 

1.09%

 

1.08%

 

1.08%

 

1.07%

 

1.06%

 

0.81%

 

1.06%

 

1.06%

     

1.08%

 

0.99%

 

Effect of adjustment for intangible assets

 

0.12%

 

0.12%

 

0.13%

 

0.13%

 

0.13%

 

0.11%

 

0.12%

 

0.12%

     

0.12%

 

0.12%

Return on average tangible assets (non-GAAP)

 

1.22%

 

1.20%

 

1.20%

 

1.20%

 

1.19%

 

0.93%

 

1.17%

 

1.18%

     

1.20%

 

1.11%

                                                   

(3) Shareholder Equity Ratio

                                               

Shareholders' equity to (actual) assets (GAAP)

 

14.17%

 

13.37%

 

13.18%

 

12.93%

 

13.08%

 

12.96%

 

12.39%

 

12.30%

     

14.17%

 

13.08%

 

Effect of adjustment for intangible assets

 

5.17%

 

5.34%

 

5.38%

 

5.41%

 

5.54%

 

5.56%

 

4.61%

 

4.65%

     

5.17%

 

5.54%

Tangible capital ratio (non-GAAP)

 

9.00%

 

8.03%

 

7.80%

 

7.52%

 

7.54%

 

7.40%

 

7.78%

 

7.65%

     

9.00%

 

7.54%

                                                   
                                                   
                         

CALCULATION OF EFFICIENCY RATIO

               
                                                   

Interest income (FTE)

   

$ 87,564

 

$ 84,786

 

$ 85,783

 

$ 78,009

 

$ 79,679

 

$ 76,242

 

$ 58,516

 

$ 55,910

     

$ 336,149

 

$ 270,278

 

Interest expense

   

7,790

 

7,301

 

6,851

 

6,205

 

5,437

 

5,688

 

5,155

 

5,385

     

28,147

 

21,665

Net Interest income (FTE)

   

$ 79,774

 

$ 77,485

 

$ 78,932

 

$ 71,804

 

$ 74,242

 

$ 70,554

 

$ 53,361

 

$ 50,525

     

$ 308,002

 

$ 248,613

                                                   

Total noninterest income

   

$ 30,071

 

$ 38,272

 

$ 35,586

 

$ 33,302

 

$ 31,442

 

$ 32,079

 

$ 22,880

 

$ 21,869

     

$ 137,231

 

$ 108,270

 

Securities gains (losses)

   

-

 

-

 

1,257

 

(71)

 

-

 

-

 

96

 

-

     

1,186

 

96

Total noninterest income

     

$ 30,071

 

$ 38,272

 

$ 34,329

 

$ 33,373

 

$ 31,442

 

$ 32,079

 

$ 22,784

 

$ 21,869

     

$ 136,045

 

$ 108,174

Total Income (FTE)

     

$ 109,845

 

$ 115,757

 

$ 113,261

 

$ 105,177

 

$ 105,684

 

$ 102,633

 

$ 76,145

 

$ 72,394

     

$ 444,047

 

$ 356,787

                                                   

Total noninterest expense

   

$ 71,374

 

$ 76,468

 

$ 77,259

 

$ 69,814

 

$ 70,734

 

$ 75,979

 

$ 51,083

 

$ 47,318

     

$ 294,915

 

$ 245,114

 

Amortization of intangibles

 

1,624

 

1,684

 

1,742

 

1,697

 

1,752

 

1,803

 

1,239

 

1,275

     

6,747

 

6,069

 

Merger-related expenses

 

-

 

268

 

2,807

 

948

 

1,923

 

7,746

 

1,467

 

478

     

4,023

 

11,614

 

Debt extinguishment penalty

 

-

 

2,210

 

329

 

-

 

-

 

-

 

-

 

-

     

2,539

 

-

 

Loss share termination

 

2,053

 

-

 

-

 

-

 

-

 

-

 

-

 

-

     

2,053

 

-

Total noninterest expense

   

$ 67,697

 

$ 72,306

 

$ 72,381

 

$ 67,169

 

$ 67,059

 

$ 66,430

 

$ 48,377

 

$ 45,565

     

$ 279,553

 

$ 227,431

                                                   

(4) Efficiency Ratio

     

61.63%

 

62.46%

 

63.91%

 

63.86%

 

63.45%

 

64.73%

 

63.53%

 

62.94%

     

62.96%

 

63.74%

 

Contact:

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

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/renasant-corporation-announces-2016-fourth-quarter-and-year-end-results-300392474.html

SOURCE Renasant Corporation