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

Press Release Details

Renasant Corporation Announces Earnings For The Fourth Quarter Of 2019

January 21, 2020

TUPELO, Miss., Jan. 21, 2020 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced earnings results for the fourth quarter of 2019. Net income for the fourth quarter of 2019 was $38.7 million, as compared to $44.4 million for the fourth quarter of 2018. Basic and diluted earnings per share ("EPS") were $0.68 and $0.67, respectively, for the fourth quarter of 2019, as compared to basic and diluted EPS of $0.76 for the fourth quarter of 2018.

Net income for the year ending December 31, 2019, was $167.9 million, as compared to $146.9 million for the same period in 2018. Basic and diluted EPS were $2.89 and $2.88, respectively, for 2019, as compared to basic and diluted EPS of $2.80 and $2.79, respectively, for the same period in 2018.

"We closed 2019 on a strong note and maintained solid performance ratios through the fourth quarter even while absorbing the full impact of two interest rate cuts on our margin during the quarter," said Renasant Chairman, E. Robinson McGraw. "Our management team did an excellent job of navigating through the headwinds we faced throughout 2019 and has us well positioned for continued success in 2020 and beyond. We also continued to prudently manage our capital structure and repurchased approximately $21.3 million of our common stock in the quarter."

As previously discussed, the Company targeted market disruption across its footprint by hiring new production team members throughout 2019. The Company's net income for the fourth quarter of 2019 includes approximately $3.5 million in after-tax expense related to team members that have joined the Company in 2019. The expense related to these strategic hires decreased diluted EPS by $0.06 for the fourth quarter of 2019.

"Our fourth quarter results were highlighted by continued strong loan growth," commented C. Mitchell Waycaster, Renasant President and Chief Executive Officer. "Throughout our footprint our team members are continuing to execute our growth strategy previously laid out. In addition to strong loan growth year over year, we continued to prioritize growing non-interest bearing deposits, which lowers the cost of funding needed to support our loan growth. As Robin previously mentioned, we believe that we have positioned ourselves well for success in the coming years."

Impact of Certain Expenses and Charges
From time to time, the Company incurs expenses and charges in connection with certain transactions with respect to which management is unable to accurately predict when these expenses or charges will be incurred or, when incurred, the amount of such expenses or charges. The following table presents the impact of these expenses and charges on reported earnings per share for the dates presented (in thousands, except per share data):

 

Three months ended
December 31, 2019

 

Three months ended
December 31, 2018

 

Pre-tax

After-tax

Impact to Diluted
EPS

 

Pre-tax

After-tax

Impact to Diluted
EPS

Earnings, as reported

$

48,266

 

$

38,733

 

$

0.67

   

$

57,518

 

$

44,420

 

$

0.76

 

Merger and conversion expenses

76

 

61

 

   

1,625

 

1,255

 

0.02

 

MSR valuation adjustment

(1,296)

 

(1,040)

 

(0.01)

   

 

 

 

Earnings, with exclusions (Non-GAAP)

$

47,046

 

$

37,754

 

$

0.66

   

$

59,143

 

$

45,675

 

$

0.78

 
       
       
 

Year ended December 31, 2019

 

Year ended December 31, 2018

 

Pre-tax

After-tax

Impact to Diluted
EPS

 

Pre-tax

After-tax

Impact to Diluted
EPS

Earnings, as reported

$

216,114

 

$

167,914

 

$

2.88

   

$

188,647

 

$

146,920

 

$

2.79

 

Merger and conversion expenses

279

 

216

 

   

14,246

 

11,095

 

0.21

 

Debt prepayment penalty

54

 

41

 

   

 

 

 

MSR valuation adjustment

1,836

 

1,427

 

0.03

   

 

 

 

Earnings, with exclusions (Non-GAAP)

$

218,283

 

$

169,598

 

$

2.91

   

$

202,893

 

$

158,015

 

$

3.00

 

A reconciliation of all non-GAAP financial measures disclosed in this release from GAAP to non-GAAP is included in the tables at the end of this release. The information below under the heading "Non-GAAP Financial Measures" explains why the Company believes the non-GAAP financial measures in this release provide useful information and describes the other purposes for which the Company uses non-GAAP financial measures.

Profitability Metrics
The following table presents the Company's profitability metrics, including and excluding the impact of after-tax merger and conversion expenses, debt prepayment penalties and the mortgage servicing rights (MSR) valuation adjustment, as applicable, for the dates presented:

 

As Reported

With Exclusions

(Non-GAAP)

 

Three Months Ended

Three Months Ended

 

December 31, 2019

September 30, 2019

December 31, 2018

December 31, 2019

September 30, 2019

December 31, 2018

Return on average assets

1.17

%

1.16

%

1.39

%

1.14

%

1.23

%

1.43

%

Return on average tangible assets
(Non-GAAP)

1.31

%

1.30

%

1.56

%

1.28

%

1.39

%

1.60

%

Return on average equity

7.21

%

6.97

%

8.72

%

7.03

%

7.43

%

8.97

%

Return on average tangible equity
(Non-GAAP)

13.86

%

13.38

%

17.44

%

13.52

%

14.23

%

17.92

%

 

 

As Reported

With Exclusions

(Non-GAAP)

 

Twelve Months Ended

Twelve Months Ended

 

December 31, 2019

 

December 31, 2018

December 31, 2019

 

December 31, 2018

Return on average assets

1.30

%

 

1.32

%

1.32

%

 

1.42

%

Return on average tangible assets
(Non-GAAP)

1.46

%

 

1.47

%

1.48

%

 

1.58

%

Return on average equity

7.97

%

 

8.64

%

8.05

%

 

9.29

%

Return on average tangible equity
(Non-GAAP)

15.39

%

 

15.98

%

15.54

%

 

17.14

%

Financial Condition
Total assets were $13.40 billion at December 31, 2019, as compared to $12.93 billion at December 31, 2018. The Company's acquisition of Brand Group Holdings, Inc. was completed on September 1, 2018; the Company's results of operations for the year ended December 31, 2019 as compared to the year ended December 31, 2018 reflect the impact of this acquisition.

Total loans held for investment were $9.69 billion at December 31, 2019, as compared to $9.08 billion at December 31, 2018, representing annual net loan growth of 5.46% after excluding the balance of a portfolio of non-mortgage consumer loans, which was transferred from our held for sale portfolio during the year. When compared to the balance at September 30, 2019 of $9.31 billion, the Company had linked-quarter annualized net loan growth of 16.01%.

Total deposits increased to $10.21 billion at December 31, 2019, from $10.13 billion at December 31, 2018. Non-interest bearing deposits increased $233.1 million to $2.55 billion, or 24.99% of total deposits, at December 31, 2019, as compared to $2.32 billion, or 22.89% of total deposits, at December 31, 2018.

Results of Operations
Net interest income was $109.3 million for the fourth quarter of 2019, as compared to $108.8 million for the third quarter of 2019 and $115.5 million for the fourth quarter of 2018. The following table presents reported taxable equivalent net interest margin and yield on loans, including loans held for sale, for the periods presented (in thousands).

 

Three Months Ended

 

December 31,

September 30,

December 31,

 

2019

2019

2018

Taxable equivalent net interest income

$

111,283

 

$

110,276

 

$

116,933

 

Average earning assets

$

11,277,000

 

$

10,993,645

 

$

10,952,024

 

Net interest margin

3.90

%

3.98

%

4.24

%

             

Taxable equivalent interest income on loans

$

124,919

 

$

125,391

 

$

127,880

 

Average loans, including loans held for sale

$

9,808,441

 

$

9,494,689

 

$

9,548,486

 

Loan yield

5.04

%

5.24

%

5.31

%

The impact from interest income collected on problem loans and purchase accounting adjustments on loans to total interest income on loans, including loans held for sale, loan yield and net interest margin is shown in the following table for the periods presented (in thousands).

       
 

Three Months Ended

 

December 31,

September 30,

December 31,

 

2019

2019

2018

Net interest income collected on problem loans

$

152

 

$

905

 

$

744

 

Accretable yield recognized on purchased loans(1)

6,661

 

5,510

 

7,236

 

Total impact to interest income

$

6,813

 

$

6,415

 

$

7,980

 
       

Impact to total loan yield

0.28

%

0.27

%

0.33

%

Impact to net interest margin

0.24

%

0.23

%

0.29

%

(1)

Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $4,041, $2,564 and $3,095 for the three months ended December 31, 2019, September 30, 2019, and December 31, 2018, respectively. This additional interest income increased total loan yield by 16 basis points, 11 basis points and 13 basis points for the same periods, respectively, while increasing net interest margin by 14 basis points, 9 basis points and 11 basis points for the same periods, respectively.

Net interest income was $444.1 million for the twelve months ended December 31, 2019, as compared to $396.5 million for the same period in 2018. The following table presents reported taxable equivalent net interest margin and yield on loans, including loans held for sale, for the periods presented (in thousands).

 

Twelve Months Ended

 

December 31,

December 31,

 

2019

2018

Taxable equivalent net interest income

$

450,413

 

$

402,426

 

Average earning assets

$

11,028,040

 

$

9,662,416

 

Net interest margin

4.08

%

4.16

%

         

Taxable equivalent interest income on loans

$

505,411

 

$

431,734

 

Average loans, including loans held for sale

$

9,527,290

 

$

8,451,857

 

Loan yield

5.30

%

5.11

%

The impact from interest income collected on problem loans and purchase accounting adjustments on loans to total interest income on loans, including loans held for sale, loan yield and net interest margin is shown in the following table for the periods presented (in thousands).

 

Twelve Months Ended

 

December 31,

December 31,

 

2019

2018

Net interest income collected on problem loans

$

4,042

 

$

2,861

 

Accretable yield recognized on purchased loans(1)

27,227

 

24,454

 

Total impact to interest income

$

31,269

 

$

27,315

 
     

Impact to total loan yield

0.33

%

0.32

%

Impact to net interest margin

0.28

%

0.28

%

(1)

Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $14,635 and $12,460 for the twelve months ended December 31, 2019 and 2018, respectively. This additional interest income increased total loan yield by 15 basis points for the same periods, while increasing net interest margin by 13 basis points for the same periods.

For the fourth quarter of 2019, the cost of total deposits was 75 basis points, as compared to 84 basis points for the third quarter of 2019 and 67 basis points in the fourth quarter of 2018. The cost of total deposits was 80 basis points for the year ending December 31, 2019, as compared to 56 basis points for the same period in 2018. The table below presents, by type, our funding sources and the total cost of each funding source for the periods presented:

 

Percentage of Total Average Deposits and
Borrowed Funds

 

Cost of Funds

 

Three Months Ending

 

Three Months Ending

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

September 30,

 

December 31,

 

2019

 

2019

 

2018

 

2019

 

2019

 

2018

Noninterest-bearing demand

24.12

%

 

23.75

%

 

22.71

%

 

%

 

%

 

%

Interest-bearing demand

43.86

   

45.02

   

44.89

   

0.77

   

0.90

   

0.69

 

Savings

6.11

   

6.19

   

5.82

   

0.17

   

0.22

   

0.16

 

Time deposits

20.41

   

22.10

   

22.73

   

1.76

   

1.77

   

1.45

 

Borrowed funds

5.50

   

2.94

   

3.85

   

3.02

   

5.31

   

4.31

 

Total deposits and borrowed funds

100.00

%

 

100.00

%

 

100.00

%

 

0.87

%

 

0.97

%

 

0.81

%

 

 

Percentage of Total Average
Deposits and Borrowed Funds

 

Cost of Funds

 

Twelve Months Ending

 

Twelve Months Ending

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

2019

 

2018

 

2019

 

2018

Noninterest-bearing demand

23.26

%

 

21.88

%

 

%

 

%

Interest-bearing demand

44.89

   

45.62

   

0.85

   

0.56

 

Savings

6.11

   

6.41

   

0.19

   

0.15

 

Time deposits

21.91

   

21.92

   

1.71

   

1.24

 

Borrowed funds

3.83

   

4.17

   

4.17

   

4.01

 

Total deposits and borrowed funds

100.00

%

 

100.00

%

 

0.93

%

 

0.70

%

Noninterest income for the fourth quarter of 2019 was $37.5 million, as compared to $38.0 million for the third quarter of 2019 and $36.4 million for the fourth quarter of 2018. Noninterest income for 2019 was $153.3 million, as compared to $144.0 million for 2018. Effective July 1, 2019, the Company became subject to the limitations on interchange fees imposed by the Durbin Amendment under the Dodd-Frank Act, which resulted in an approximate $3.0 million reduction in fees and commissions on loans and deposits in each of the the third and fourth quarters of 2019. Mortgage banking income for the fourth quarter of 2019 was $15.2 million, compared to $15.7 million for the third quarter of 2019 and $12.0 million for the fourth quarter of 2018. Mortgage banking income during the third quarter of 2019 was negatively impacted by a MSR valuation adjustment of $3.1 million, of which $1.3 million was recovered during the fourth quarter of 2019. Mortgage banking income for 2019 was $57.9 million, as compared to $50.1 million for 2018.

Noninterest expense was $95.6 million for the fourth quarter of 2019, as compared to $96.5 million for the third quarter of 2019 and $93.3 million for the fourth quarter of 2018. The Company experienced an increase in salaries and employee benefits during the quarter. This was primarily driven by the impact from new hires made throughout the footprint and the impact from the wholesale mortgage acquisition in the second quarter of 2019. The Company's efficiency ratio (GAAP) was 64.24% for the fourth quarter of 2019 and 61.98% for the year 2019, while its adjusted efficiency ratio (non-GAAP) was 63.43% and 60.44% for the same respective periods. The adjusted efficiency ratio excludes charges for merger and conversion expenses, debt extinguishment penalties, amortization of intangible assets, gains and losses on the sale of securities and the MSR valuation adjustment.

Continued Focus on Prudent Capital Management
In the fourth quarter of 2019, the Company completed the remaining repurchases authorized under its previous $50.0 million stock repurchase program and initiated repurchases under its new $50.0 million stock repurchase program authorized by the Company's Board of Directors in October 2019. During the fourth quarter of 2019, the Company repurchased $21.3 million of common stock under both programs at a weighted average price of $35.20. There is $30.0 million of repurchase availability remaining under the new stock repurchase program, which will remain in effect until the earlier of October 2020 or the repurchase of the entire amount of common stock authorized to be repurchased by the Board of Directors.

At December 31, 2019, Tier 1 leverage capital ratio was 10.37%, Common Equity Tier 1 ratio was 11.12%, Tier 1 risk-based capital ratio was 12.14%, and total risk-based capital ratio was 13.78%. All regulatory ratios exceed the minimums required to be considered "well-capitalized."

Our ratio of shareholders' equity to assets was 15.87% at December 31, 2019, as compared to 15.80% at December 31, 2018. Our tangible capital ratio (non-GAAP) was 9.25% at December 31, 2019, as compared to 8.92% at December 31, 2018.

Asset Quality Metrics
Total nonperforming assets were $44.3 million at December 31, 2019, an increase of $7.3 million from December 31, 2018, and consisted of $36.3 million in nonperforming loans (loans 90 days or more past due and nonaccrual loans) and $8.0 million in other real estate owned ("OREO").

The Company's nonperforming loans and OREO that were purchased in previous acquisitions (collectively referred to as "purchased nonperforming assets") were $11.4 million and $5.2 million, respectively, at December 31, 2019, as compared to $13.1 million and $6.2 million, respectively, at December 31, 2018. The purchased 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 focuses on non-purchased nonperforming assets.

  • Non-purchased nonperforming loans were $25.0 million, or 0.33% of total non-purchased loans, at December 31, 2019, as compared to $12.9 million, or 0.20% of total non-purchased loans, at December 31, 2018. Early stage delinquencies, or loans 30-to-89 days past due, as a percentage of total non-purchased loans were 0.30% at December 31, 2019, as compared to 0.27% at December 31, 2018.
  • Non-purchased OREO was $2.8 million at December 31, 2019, as compared to $4.9 million at December 31, 2018. Non-purchased OREO sales totaled $4.2 million during 2019.
  • The allowance for loan losses was 0.54% of total loans held for investment at each of December 31, 2019 and 2018. The allowance for loan losses was 0.69% of total non-purchased loans at December 31, 2019, as compared to 0.77% at December 31, 2018.
    • Net loan charge-offs were $1.6 million, or 0.07% of average loans held for investment on an annualized basis, for the fourth quarter of 2019, as compared to $584 thousand, or 0.03% of average loans on an annualized basis, for the fourth quarter of 2018. Net loan charge-offs were $3.9 million, or 0.04% of average loans for the year 2019, as compared to $4.0 million, or 0.05% of average loans for the year 2018.
    • The provision for loan losses was $3.0 million for the fourth quarter of 2019, as compared to $1.0 million for the fourth quarter of 2018. The provision was $7.1 million for the year 2019, as compared to $6.8 million for the year 2018.
 

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 22, 2020.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or https://services.choruscall.com/links/rnst200122.html. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation 2019 Fourth Quarter and Year-end 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 10138528 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until February 5, 2020.

ABOUT RENASANT CORPORATION:
Renasant Corporation is the parent of Renasant Bank, a 115-year-old financial services institution. Renasant has assets of approximately $13.4 billion and operates more than 190 banking, mortgage, wealth management and insurance offices in Mississippi, Tennessee, Alabama, Florida and Georgia.

NOTE TO INVESTORS:
This press release may contain, or incorporate by reference, statements which 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," "approximately," "should" and variations of such words 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. 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 believes that the assumptions underlying the Company's forward-looking statements are reasonable, but any of the assumptions could prove to be inaccurate. Investors are urged to carefully consider the risks described in the Company's filings with the Securities and Exchange Commission (the "SEC") from time to time, including its most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, which are available at www.renasant.com and the SEC's website at www.sec.gov. The Company expressly disclaims any 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 non-GAAP financial measures, namely, 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"), tangible book value per share and the adjusted efficiency ratio. These non-GAAP financial measures adjust GAAP financial measures to exclude intangible assets and/or certain charges (such as, when applicable, merger and conversion expenses, debt prepayment penalties and asset valuation adjustments) with respect to which the Company is unable to accurately predict when these charges will be incurred or, when incurred, the amount thereof. 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 indicators 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 charges such as merger and conversion expenses 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. Reconciliations of these other 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."

None of the non-GAAP financial information that the Company has included in this release is 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 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.

RENASANT CORPORATION

                                       

(Unaudited)

                                             

(Dollars in thousands, except per share data)

                       
                                         

Q4 2019 -

 

Twelve Months Ended

         

2019

 

2018

 

Q4 2018

 

December 31,

         

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2019

 

2018

 

Variance

Statement of earnings

                                               

Interest income - taxable equivalent basis

 

$

135,119

   

$

135,927

   

$

139,285

   

$

138,578

   

$

138,581

   

$

119,236

   

$

107,991

   

$

101,947

   

(2.50)

%

 

$

548,909

   

$

467,755

   

17.35

%

Interest income

 

$

133,148

   

$

134,476

   

$

137,862

   

$

137,094

   

$

137,105

   

$

117,795

   

$

106,574

   

$

100,380

   

(2.89)

   

$

542,580

   

$

461,854

   

17.48

 

Interest expense

 

23,836

   

25,651

   

25,062

   

23,947

   

21,648

   

18,356

   

14,185

   

11,140

   

10.11

   

98,496

   

65,329

   

50.77

 
 

Net interest income

 

109,312

   

108,825

   

112,800

   

113,147

   

115,457

   

99,439

   

92,389

   

89,240

   

(5.32)

   

444,084

   

396,525

   

11.99

 

Provision for loan losses

 

2,950

   

1,700

   

900

   

1,500

   

1,000

   

2,250

   

1,810

   

1,750

   

195.00

   

7,050

   

6,810

   

3.52

 
 

Net interest income after provision

 

106,362

   

107,125

   

111,900

   

111,647

   

114,457

   

97,189

   

90,579

   

87,490

   

(7.07)

   

437,034

   

389,715

   

12.14

 

Service charges on deposit accounts

 

9,273

   

8,992

   

8,605

   

9,102

   

9,069

   

8,847

   

8,271

   

8,473

   

2.25

   

35,972

   

34,660

   

3.79

 

Fees and commissions on loans and deposits

 

2,822

   

3,090

   

7,047

   

6,471

   

6,322

   

5,944

   

5,917

   

5,685

   

(55.36)

   

19,430

   

23,868

   

(18.59)

 

Insurance commissions and fees

 

2,105

   

2,508

   

2,190

   

2,116

   

2,014

   

2,461

   

2,110

   

2,005

   

4.52

   

8,919

   

8,590

   

3.83

 

Wealth management revenue

 

3,920

   

3,588

   

3,601

   

3,324

   

3,446

   

3,386

   

3,446

   

3,262

   

13.76

   

14,433

   

13,540

   

6.60

 

Securities gains (losses)

 

   

343

   

(8)

   

13

   

   

(16)

   

   

   

100.00

   

348

   

(16)

   

100.00

 

Mortgage banking income

 

15,165

   

15,710

   

16,620

   

10,401

   

11,993

   

14,350

   

12,839

   

10,960

   

26.45

   

57,896

   

50,142

   

15.46

 

Other

 

4,171

   

3,722

   

3,905

   

4,458

   

3,530

   

3,081

   

2,998

   

3,568

   

18.16

   

16,256

   

13,177

   

23.37

 
 

Total noninterest income

 

37,456

   

37,953

   

41,960

   

35,885

   

36,374

   

38,053

   

35,581

   

33,953

   

2.97

   

153,254

   

143,961

   

6.46

 

Salaries and employee benefits

 

67,684

   

65,425

   

60,325

   

57,350

   

58,313

   

55,187

   

52,010

   

48,784

   

16.07

   

250,784

   

214,294

   

17.03

 

Data processing

 

5,095

   

4,980

   

4,698

   

4,906

   

5,169

   

4,614

   

4,600

   

4,244

   

(1.43)

   

19,679

   

18,627

   

5.65

 

Occupancy and equipment

 

13,231

   

12,943

   

11,544

   

11,835

   

11,816

   

10,668

   

9,805

   

9,822

   

11.98

   

49,553

   

42,111

   

17.67

 

Other real estate

 

339

   

418

   

252

   

1,004

   

725

   

278

   

232

   

657

   

(53.24)

   

2,013

   

1,892

   

6.40

 

Amortization of intangibles

 

1,946

   

1,996

   

2,053

   

2,110

   

2,169

   

1,765

   

1,594

   

1,651

   

(10.28)

   

8,105

   

7,179

   

12.90

 

Merger and conversion related expenses

 

76

   

24

   

179

   

   

1,625

   

11,221

   

500

   

900

   

(95.32)

   

279

   

14,246

   

(98.04)

 

Debt extinguishment penalty

 

   

54

   

   

   

   

   

   

   

100.00

   

54

   

   

100.00

 

Other

 

7,181

   

10,660

   

14,239

   

11,627

   

13,496

   

11,013

   

10,285

   

11,886

   

(46.79)

   

43,707

   

46,680

   

(6.37)

 
 

Total noninterest expense

 

95,552

   

96,500

   

93,290

   

88,832

   

93,313

   

94,746

   

79,026

   

77,944

   

2.40

   

374,174

   

345,029

   

8.45

 

Income before income taxes

 

48,266

   

48,578

   

60,570

   

58,700

   

57,518

   

40,496

   

47,134

   

43,499

   

(16.09)

   

216,114

   

188,647

   

14.56

 

Income taxes

 

9,533

   

11,132

   

13,945

   

13,590

   

13,098

   

8,532

   

10,424

   

9,673

   

(27.22)

   

48,200

   

41,727

   

15.51

 
 

Net income

 

$

38,733

   

$

37,446

   

$

46,625

   

$

45,110

   

$

44,420

   

$

31,964

   

$

36,710

   

$

33,826

   

(12.80)

   

$

167,914

   

$

146,920

   

14.29

 

Basic earnings per share

 

$

0.68

   

$

0.65

   

$

0.80

   

$

0.77

   

$

0.76

   

$

0.61

   

$

0.74

   

$

0.69

   

(10.53)

   

$

2.89

   

$

2.80

   

3.21

 

Diluted earnings per share

 

0.67

   

0.64

   

0.80

   

0.77

   

0.76

   

0.61

   

0.74

   

0.68

   

(11.84)

   

2.88

   

2.79

   

3.23

 

Average basic shares outstanding

 

57,153,160

   

58,003,215

   

58,461,024

   

58,585,517

   

58,623,646

   

52,472,971

   

49,413,754

   

49,356,417

   

(2.51)

   

58,046,716

   

52,492,104

   

10.58

 

Average diluted shares outstanding

 

57,391,876

   

58,192,419

   

58,618,976

   

58,730,535

   

58,767,519

   

52,609,902

   

49,549,761

   

49,502,950

   

(2.34)

   

58,226,686

   

52,626,850

   

10.64

 

Common shares outstanding

 

56,855,002

   

57,455,306

   

58,297,670

   

58,633,630

   

58,546,480

   

58,743,814

   

49,424,339

   

49,392,978

   

(2.89)

   

56,855,002

   

58,546,480

   

(2.89)

 

Cash dividend per common share

 

$

0.22

   

$

0.22

   

$

0.22

   

$

0.21

   

$

0.21

   

$

0.20

   

$

0.20

   

$

0.19

   

4.76

   

$

0.87

   

$

0.80

   

8.75

 

Performance ratios

                                               

Return on avg shareholders' equity

 

7.21

%

 

6.97

%

 

8.90

%

 

8.86

%

 

8.72

%

 

7.40

%

 

9.55

%

 

9.00

%

     

7.97

%

 

8.64

%

   

Return on avg tangible s/h's equity (non-GAAP) (1)

 

13.86

%

 

13.38

%

 

17.15

%

 

17.41

%

 

17.44

%

 

13.65

%

 

16.75

%

 

16.02

%

     

15.39

%

 

15.98

%

   

Return on avg assets

 

1.17

%

 

1.16

%

 

1.47

%

 

1.44

%

 

1.39

%

 

1.12

%

 

1.42

%

 

1.36

%

     

1.30

%

 

1.32

%

   

Return on avg tangible assets (non-GAAP)(2)

 

1.31

%

 

1.30

%

 

1.64

%

 

1.61

%

 

1.56

%

 

1.26

%

 

1.57

%

 

1.51

%

     

1.46

%

 

1.47

%

   

Net interest margin (FTE)

 

3.90

%

 

3.98

%

 

4.19

%

 

4.27

%

 

4.24

%

 

4.07

%

 

4.15

%

 

4.20

%

     

4.08

%

 

4.16

%

   

Yield on earning assets (FTE)

 

4.74

%

 

4.91

%

 

5.11

%

 

5.16

%

 

5.02

%

 

4.81

%

 

4.78

%

 

4.72

%

     

4.98

%

 

4.84

%

   

Cost of funding

 

0.87

%

 

0.97

%

 

0.96

%

 

0.92

%

 

0.81

%

 

0.77

%

 

0.65

%

 

0.53

%

     

0.93

%

 

0.70

%

   

Average earning assets to average assets

 

85.71

%

 

85.58

%

 

85.72

%

 

85.58

%

 

86.15

%

 

87.29

%

 

87.67

%

 

87.12

%

     

85.65

%

 

87.01

%

   

Average loans to average deposits

 

92.43

%

 

89.13

%

 

89.13

%

 

89.33

%

 

89.77

%

 

91.74

%

 

91.84

%

 

94.04

%

     

90.01

%

 

91.71

%

   

Noninterest income (less securities gains/

                                               
 

losses) to average assets

 

1.13

%

 

1.16

%

 

1.32

%

 

1.14

%

 

1.14

%

 

1.34

%

 

1.38

%

 

1.37

%

     

1.19

%

 

1.30

%

   

Noninterest expense (less debt prepayment penalties/

                                               
 

penalties/merger-related expenses) to

                                               
 

average assets

 

2.88

%

 

2.98

%

 

2.93

%

 

2.83

%

 

2.86

%

 

2.94

%

 

3.05

%

 

3.11

%

     

2.9

%

 

2.98

%

   

Net overhead ratio

 

1.75

%

 

1.82

%

 

1.61

%

 

1.69

%

 

1.72

%

 

1.60

%

 

1.67

%

 

1.74

%

     

1.71

%

 

1.68

%

   

Efficiency ratio (FTE)

 

64.24

%

 

65.10

%

 

59.73

%

 

59.02

%

 

60.87

%

 

68.20

%

 

61.08

%

 

62.48

%

     

61.98

%

 

63.15

%

   

Adjusted efficiency ratio (FTE) (non-GAAP) (4)

 

63.43

%

 

62.53

%

 

58.30

%

 

57.62

%

 

58.39

%

 

58.84

%

 

59.46

%

 

60.43

%

     

60.44

%

 

59.22

%

   

 

 

RENASANT CORPORATION

                                       

(Unaudited)

                                             

(Dollars in thousands, except per share data)

                       
                                         

Q4 2019 -

 

As of

         

2019

 

2018

 

Q4 2018

 

December 31,

         

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2019

 

2018

 

Variance

Average Balances

                                               

Total assets

 

$

13,157,843

   

$

12,846,131

   

$

12,764,669

   

$

12,730,939

   

$

12,713,000

   

$

11,276,587

   

$

10,341,863

   

$

10,055,755

   

3.50

%

 

$

12,875,986

   

$

11,104,567

   

15.95

%

Earning assets

 

11,277,000

   

10,993,645

   

10,942,492

   

10,895,205

   

10,952,023

   

9,843,870

   

9,067,016

   

8,760,679

   

2.97

   

11,028,040

   

9,662,416

   

14.13

 

Securities

 

1,234,718

   

1,227,678

   

1,262,271

   

1,253,224

   

1,240,283

   

1,129,010

   

1,039,947

   

833,076

   

(0.45)

   

1,244,376

   

1,061,882

   

17.19

 

Loans held for sale

 

350,783

   

385,437

   

353,103

   

345,264

   

418,213

   

297,692

   

209,652

   

152,299

   

(16.12)

   

358,735

   

270,270

   

32.73

 

Loans, net of unearned

 

9,457,658

   

9,109,252

   

9,043,788

   

9,059,802

   

9,130,273

   

8,228,053

   

7,704,221

   

7,646,991

   

3.59

   

9,168,555

   

8,181,587

   

12.06

 

Intangibles

 

977,506

   

975,306

   

974,628

   

976,820

   

972,736

   

743,567

   

633,155

   

634,898

   

0.49

   

976,065

   

747,008

   

30.66

 

Noninterest-bearing deposits

 

2,611,265

   

2,500,810

   

2,395,899

   

2,342,406

   

2,402,422

   

2,052,226

   

1,867,925

   

1,817,848

   

8.69

   

2,463,436

   

2,036,754

   

20.95

 

Interest-bearing deposits

 

7,620,602

   

7,719,510

   

7,750,986

   

7,799,892

   

7,768,724

   

6,916,699

   

6,521,123

   

6,314,114

   

(1.91)

   

7,722,247

   

6,884,250

   

12.17

 

Total deposits

 

10,231,867

   

10,220,320

   

10,146,885

   

10,142,298

   

10,171,146

   

8,968,925

   

8,389,048

   

8,131,962

   

0.60

   

10,185,683

   

8,921,004

   

14.18

 

Borrowed funds

 

596,101

   

308,931

   

354,234

   

363,140

   

407,496

   

499,054

   

329,287

   

314,228

   

46.28

   

405,975

   

388,077

   

4.61

 

Shareholders' equity

 

2,131,345

   

2,131,537

   

2,102,093

   

2,065,370

   

2,021,075

   

1,712,757

   

1,542,071

   

1,523,873

   

5.46

   

2,107,832

   

1,701,334

   

23.89

 
                                               
                                               
                                 

Q4 2019 -

 

As of

   

2019

 

2018

 

Q4 2018

 

December 31,

   

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2019

 

2018

 

Variance

Balances at period end

                                               

Total assets

 

$

13,400,510

   

$

13,039,674

   

$

12,892,653

   

$

12,862,395

   

$

12,934,878

   

$

12,746,939

   

$

10,544,475

   

$

10,238,313

   

3.60

%

 

$

13,400,510

   

$

12,934,878

   

3.60

%

Earning assets

 

11,522,388

   

11,145,052

   

11,064,957

   

11,015,535

   

11,115,929

   

10,962,958

   

9,239,200

   

8,938,117

   

3.66

   

11,522,388

   

11,115,929

   

3.66

 

Securities

 

1,290,613

   

1,238,577

   

1,268,280

   

1,255,353

   

1,250,777

   

1,177,606

   

1,088,779

   

948,365

   

3.18

   

1,290,613

   

1,250,777

   

3.18

 

Loans held for sale

 

318,272

   

392,448

   

461,681

   

318,563

   

411,427

   

463,287

   

245,046

   

204,472

   

(22.64)

   

318,272

   

411,427

   

(22.64)

 

Non purchased loans

 

7,587,974

   

7,031,818

   

6,704,288

   

6,565,599

   

6,389,712

   

6,210,238

   

6,057,766

   

5,830,122

   

18.75

   

7,587,974

   

6,389,712

   

18.75

 

Purchased loans

 

2,101,664

   

2,281,966

   

2,350,366

   

2,522,694

   

2,693,417

   

2,912,669

   

1,709,891

   

1,867,948

   

(21.97)

   

2,101,664

   

2,693,417

   

(21.97)

 
 

Total loans

 

9,689,638

   

9,313,784

   

9,054,654

   

9,088,293

   

9,083,129

   

9,122,907

   

7,767,657

   

7,698,070

   

6.68

   

9,689,638

   

9,083,129

   

6.68

 

Intangibles

 

976,943

   

978,390

   

973,673

   

975,726

   

977,793

   

974,115

   

632,311

   

633,905

   

(0.09)

   

976,943

   

977,793

   

(0.09)

 

Noninterest-bearing deposits

 

2,551,771

   

2,607,056

   

2,408,984

   

2,366,223

   

2,318,706

   

2,359,859

   

1,888,561

   

1,861,136

   

10.05

   

2,551,771

   

2,318,706

   

10.05

 

Interest-bearing deposits

 

7,661,398

   

7,678,980

   

7,781,077

   

7,902,689

   

7,809,851

   

7,812,089

   

6,492,159

   

6,496,633

   

(1.90)

   

7,661,398

   

7,809,851

   

(1.90)

 
 

Total deposits

 

10,213,169

   

10,286,036

   

10,190,061

   

10,268,912

   

10,128,557

   

10,171,948

   

8,380,720

   

8,357,769

   

0.84

   

10,213,169

   

10,128,557

   

0.84

 

Borrowed funds

 

865,598

   

433,705

   

401,934

   

350,859

   

651,324

   

439,516

   

520,747

   

265,191

   

32.90

   

865,598

   

651,324

   

32.90

 

Shareholders' equity

 

2,126,008

   

2,119,659

   

2,119,696

   

2,088,877

   

2,043,913

   

2,010,711

   

1,558,668

   

1,532,765

   

4.02

   

2,126,008

   

2,043,913

   

4.02

 

Market value per common share

 

35.42

   

35.01

   

35.94

   

33.85

   

30.18

   

41.21

   

45.52

   

42.56

   

17.36

   

35.42

   

30.18

   

17.36

 

Book value per common share

 

37.39

   

36.89

   

36.36

   

35.63

   

34.91

   

34.23

   

31.54

   

31.03

   

7.10

   

37.39

   

34.91

   

7.10

 

Tangible book value per common share

 

20.21

   

19.86

   

19.66

   

18.98

   

18.21

   

17.65

   

18.74

   

18.20

   

10.98

   

20.21

   

18.21

   

10.98

 

Shareholders' equity to assets (actual)

 

15.87

%

 

16.26

%

 

16.44

%

 

16.24

%

 

15.80

%

 

15.77

%

 

14.78

%

 

14.97

%

     

15.87

%

 

15.80

%

   

Tangible capital ratio (non-GAAP)(3)

 

9.25

%

 

9.46

%

 

9.62

%

 

9.36

%

 

8.92

%

 

8.80

%

 

9.35

%

 

9.36

%

     

9.25

%

 

8.92

%

   

Leverage ratio

 

10.37

%

 

10.56

%

 

10.65

%

 

10.44

%

 

10.11

%

 

9.85

%

 

10.63

%

 

10.61

%

     

10.37

%

 

10.11

%

   

Common equity tier 1 capital ratio

 

11.12

%

 

11.36

%

 

11.64

%

 

11.49

%

 

11.05

%

 

10.80

%

 

11.71

%

 

11.38

%

     

11.12

%

 

11.05

%

   

Tier 1 risk-based capital ratio

 

12.14

%

 

12.40

%

 

12.69

%

 

12.55

%

 

12.10

%

 

11.84

%

 

12.73

%

 

12.41

%

     

12.14

%

 

12.10

%

   

Total risk-based capital ratio

 

13.78

%

 

14.07

%

 

14.62

%

 

14.57

%

 

14.12

%

 

13.85

%

 

14.75

%

 

14.44

%

     

13.78

%

 

14.12

%

   

 

 

RENASANT CORPORATION

                                       

(Unaudited)

                                             

(Dollars in thousands, except per share data)

                       
                                         

Q4 2019 -

 

As of

         

2019

 

2018

 

Q4 2018

 

December 31,

         

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2019

 

2018

 

Variance

Non purchased loans

                                               

Commercial, financial, agricultural

 

$

1,052,353

   

$

988,867

   

$

930,598

   

$

921,081

 

$

875,649

   

$

817,799

   

$

790,363

   

$

803,146

   

20.18

%

 

$

1,052,353

   

$

875,649

   

20.18

%

Lease financing

 

81,875

   

69,953

   

59,158

   

58,651

 

61,865

   

54,272

   

52,423

   

52,536

   

32.34

   

81,875

   

61,865

   

32.34

 

Real estate- construction

 

774,901

   

764,589

   

716,129

   

651,119

 

635,519

   

624,892

   

642,380

   

582,430

   

21.93

   

774,901

   

635,519

   

21.93

 

Real estate - 1-4 family mortgages

 

2,350,126

   

2,235,908

   

2,160,617

   

2,114,908

 

2,087,890

   

2,000,770

   

1,912,450

   

1,785,271

   

12.56

   

2,350,126

   

2,087,890

   

12.56

 

Real estate - commercial mortgages

 

3,128,876

   

2,809,470

   

2,741,402

   

2,726,186

 

2,628,365

   

2,609,510

   

2,554,955

   

2,503,680

   

19.04

   

3,128,876

   

2,628,365

   

19.04

 

Installment loans to individuals

 

199,843

   

163,031

   

96,384

   

93,654

 

100,424

   

102,995

   

105,195

   

103,059

   

99.00

   

199,843

   

100,424

   

99.00

 

Loans, net of unearned

 

$

7,587,974

   

$

7,031,818

   

$

6,704,288

   

$

6,565,599

 

$

6,389,712

   

$

6,210,238

   

$

6,057,766

   

$

5,830,122

   

18.75

   

$

7,587,974

   

$

6,389,712

   

18.75

 

Purchased loans

                                             

Commercial, financial, agricultural

 

$

315,619

   

$

339,693

   

$

374,478

   

$

387,376

 

$

420,263

   

$

495,545

   

$

197,455

   

$

243,672

   

(24.90)

   

$

315,619

   

$

420,263

   

(24.90)

 

Lease financing

 

   

   

   

 

   

   

   

   

   

   

   

 

Real estate- construction

 

51,582

   

52,106

   

65,402

   

89,954

 

105,149

   

112,093

   

70,438

   

75,061

   

(50.94)

   

51,582

   

105,149

   

(50.94)

 

Real estate - 1-4 family mortgages

 

516,487

   

561,725

   

604,855

   

654,265

 

707,453

   

761,913

   

520,649

   

572,830

   

(26.99)

   

516,487

   

707,453

   

(26.99)

 

Real estate - commercial mortgages

 

1,115,389

   

1,212,905

   

1,276,567

   

1,357,446

 

1,423,144

   

1,503,075

   

906,219

   

960,273

   

(21.63)

   

1,115,389

   

1,423,144

   

(21.63)

 

Installment loans to individuals

 

102,587

   

115,537

   

29,064

   

33,653

 

37,408

   

40,043

   

15,130

   

16,112

   

174.24

   

102,587

   

37,408

   

174.24

 

Loans, net of unearned

 

$

2,101,664

   

$

2,281,966

   

$

2,350,366

   

$

2,522,694

 

$

2,693,417

   

$

2,912,669

   

$

1,709,891

   

$

1,867,948

   

(21.97)

   

$

2,101,664

   

$

2,693,417

   

(21.97)

 

Asset quality data

                                             

Non purchased assets

                                             

Nonaccrual loans

 

$

21,509

   

$

15,733

   

$

14,268

   

$

12,507

 

$

10,218

   

$

9,696

   

$

8,921

   

$

9,403

   

110.50

   

$

21,509

   

$

10,218

   

110.50

 

Loans 90 past due or more

 

3,458

   

7,325

   

4,175

   

1,192

 

2,685

   

3,806

   

2,190

   

3,605

   

28.79

   

3,458

   

2,685

   

28.79

 

Nonperforming loans

 

24,967

   

23,058

   

18,443

   

13,699

 

12,903

   

13,502

   

11,111

   

13,008

   

93.50

   

24,967

   

12,903

   

93.50

 

Other real estate owned

 

2,762

   

1,975

   

3,475

   

4,223

 

4,853

   

4,665

   

4,698

   

4,801

   

(43.09)

   

2,762

   

4,853

   

(43.09)

 

Nonperforming assets

 

$

27,729

   

$

25,033

   

$

21,918

   

$

17,922

 

$

17,756

   

$

18,167

   

$

15,809

   

$

17,809

   

56.17

   

$

27,729

   

$

17,756

   

56.17

 

Purchased assets

                                             

Nonaccrual loans

 

$

7,038

   

$

6,123

   

$

7,250

   

$

7,828

 

$

5,836

   

$

4,809

   

$

4,561

   

$

5,340

   

20.60

   

$

7,038

   

$

5,836

   

20.60

 

Loans 90 past due or more

 

4,317

   

7,034

   

7,687

   

5,436

 

7,232

   

7,960

   

5,491

   

4,564

   

(40.31)

   

4,317

   

7,232

   

(40.31)

 

Nonperforming loans

 

11,355

   

13,157

   

14,937

   

13,264

 

13,068

   

12,769

   

10,052

   

9,904

   

(13.11)

   

11,355

   

13,068

   

(13.11)

 

Other real estate owned

 

5,248

   

6,216

   

5,258

   

5,932

 

6,187

   

7,932

   

9,006

   

9,754

   

(15.18)

   

5,248

   

6,187

   

(15.18)

 

Nonperforming assets

 

$

16,603

   

$

19,373

   

$

20,195

   

$

19,196

 

$

19,255

   

$

20,701

   

$

19,058

   

$

19,658

   

(13.77)

   

$

16,603

   

$

19,255

   

(13.77)

 

Net loan charge-offs (recoveries)

 

$

1,602

   

$

945

   

$

676

   

$

691

 

$

584

   

$

995

   

$

856

   

$

1,560

   

174.32

   

$

3,914

   

$

3,995

   

174.32

 

Allowance for loan losses

 

$

52,162

   

$

50,814

   

$

50,059

   

$

49,835

 

$

49,026

   

$

48,610

   

$

47,355

   

$

46,401

   

6.40

   

$

52,162

   

$

49,026

   

6.40

 

Annualized net loan charge-offs / average loans

 

0.07

%

 

0.04

%

 

0.03

%

 

0.03

%

0.03

%

 

0.05

%

 

0.04

%

 

0.08

%

     

0.04

%

 

0.05

%

   

Nonperforming loans / total loans*

 

0.37

%

 

0.39

%

 

0.37

%

 

0.30

%

0.29

%

 

0.29

%

 

0.27

%

 

0.30

%

     

0.37

%

 

0.29

%

   

Nonperforming assets / total assets*

 

0.33

%

 

0.34

%

 

0.33

%

 

0.29

%

0.29

%

 

0.30

%

 

0.33

%

 

0.37

%

     

0.33

%

 

0.29

%

   

Allowance for loan losses / total loans*

 

0.54

%

 

0.55

%

 

0.55

%

 

0.55

%

0.54

%

 

0.53

%

 

0.61

%

 

0.60

%

     

0.54

%

 

0.54

%

   

Allowance for loan losses / nonperforming loans*

 

143.61

%

 

140.31

%

 

149.97

%

 

184.83

%

188.77

%

 

185.03

%

 

223.76

%

 

202.52

%

     

143.61

%

 

188.77

%

   

Nonperforming loans / total loans**

 

0.33

%

 

0.33

%

 

0.28

%

 

0.21

%

0.20

%

 

0.22

%

 

0.18

%

 

0.22

%

     

0.33

%

 

0.20

%

   

Nonperforming assets / total assets**

 

0.21

%

 

0.19

%

 

0.17

%

 

0.14

%

0.14

%

 

0.14

%

 

0.15

%

 

0.17

%

     

0.21

%

 

0.14

%

   

Allowance for loan losses / total loans**

 

0.69

%

 

0.72

%

 

0.75

%

 

0.76

%

0.77

%

 

0.78

%

 

0.78

%

 

0.80

%

     

0.69

%

 

0.77

%

   

Allowance for loan losses / nonperforming loans**

 

208.92

%

 

220.37

%

 

271.43

%

 

363.79

%

379.96

%

 

360.02

%

 

426.20

%

 

356.71

%

     

208.92

%

 

379.96

%

   

*Based on all assets (includes purchased assets)

               

**Excludes all purchased assets

               

 

 

RENASANT CORPORATION

                                                                                                       

(Unaudited)

                                                                                                           

(Dollars in thousands, except per share data)

                                                                                               
                                                                                                             
                                                                                                             
   

Three Months Ending

     

For The Twelve Months Ending

 
   

December 31, 2019

     

September 30, 2019

     

December 31, 2018

     

December 31, 2019

     

December 31, 2018

 
           

Interest

                   

Interest

                   

Interest

                   

Interest

                   

Interest

       
   

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

                                                                                                           

Non purchased

$

7,258,517

   

$

87,482

   

4.76

%

 

$

6,792,021

   

$

85,084

   

4.97

%

 

$

6,318,434

   

$

78,633

   

4.94

%

 

$

6,784,132

   

$

337,672

   

4.98

%

 

$

6,019,177

   

$

286,643

   

4.76

%

Purchased

2,199,141

   

34,270

   

6.18

%

 

2,317,231

   

36,330

   

6.22

%

 

2,811,839

   

44,070

   

6.22

%

 

2,384,423

   

149,568

   

6.27

%

 

2,162,410

   

132,199

   

6.11

%

Total loans

9,457,658

   

121,752

   

5.09

%

 

9,109,252

   

121,414

   

5.29

%

 

9,130,273

   

122,703

   

5.33

%

 

9,168,555

   

487,240

   

5.31

%

 

8,181,587

   

418,842

   

5.12

%

Loans held for sale

350,783

   

3,167

   

3.58

%

 

385,437

   

3,977

   

4.09

%

 

418,213

   

5,177

   

4.91

%

 

358,735

   

18,171

   

5.07

%

 

270,270

   

12,892

   

4.77

%

Securities:

                                                         

Taxable(1)

1,018,076

   

6,994

   

2.73

%

 

1,040,302

   

7,200

   

2.75

%

 

1,033,288

   

7,587

   

2.91

%

 

1,051,124

   

29,786

   

2.83

%

 

844,692

   

23,713

   

2.81

%

Tax-exempt

216,642

   

2,093

   

3.83

%

 

187,376

   

1,846

   

3.91

%

 

206,996

   

2,184

   

4.19

%

 

193,252

   

7,821

   

4.05

%

 

217,190

   

9,232

   

4.25

%

Total securities

1,234,718

   

9,087

   

2.92

%

 

1,227,678

   

9,046

   

2.92

%

 

1,240,284

   

9,771

   

3.13

%

 

1,244,376

   

37,607

   

3.02

%

 

1,061,882

   

32,945

   

3.10

%

Interest-bearing balances with banks

233,841

   

1,113

   

1.89

%

 

271,278

   

1,490

   

2.18

%

 

163,254

   

930

   

2.26

%

 

256,374

   

5,891

   

2.30

%

 

148,677

   

3,076

   

2.07

%

Total interest-earning assets

11,277,000

   

135,119

   

4.74

%

 

10,993,645

   

135,927

   

4.91

%

 

10,952,024

   

138,581

   

5.02

%

 

11,028,040

   

548,909

   

4.98

%

 

9,662,416

   

467,755

   

4.84

%

Cash and due from banks

176,582

           

173,156

           

177,601

           

179,991

           

163,286

         

Intangible assets

977,506

           

975,306

           

972,736

           

976,065

           

747,008

         

Other assets

726,755

           

704,024

           

610,639

           

691,890

           

531,857

         

Total assets

$

13,157,843

           

$

12,846,131

           

$

12,713,000

           

$

12,875,986

           

$

11,104,567

         

Liabilities and shareholders' equity

                                                         

Interest-bearing liabilities:

                                                         

Deposits:

                                                         

Interest-bearing demand(2)

$

4,749,018

   

$

9,226

   

0.77

%

 

$

4,740,426

   

$

10,769

   

0.90

%

 

$

4,748,320

   

$

8,201

   

0.69

%

 

$

4,754,201

   

$

40,564

   

0.85

%

 

$

4,246,585

   

$

23,678

   

0.56

%

Savings deposits

661,362

   

282

   

0.17

%

 

652,121

   

355

   

0.22

%

 

615,812

   

256

   

0.16

%

 

647,271

   

1258

   

0.19

%

 

596,990

   

868

   

0.15

%

Time deposits

2,210,222

   

9,783

   

1.76

%

 

2,326,963

   

10,390

   

1.77

%

 

2,404,592

   

8,769

   

1.45

%

 

2,320,775

   

39,746

   

1.71

%

 

2,040,675

   

25,214

   

1.24

%

Total interest-bearing deposits

7,620,602

   

19,291

   

1.00

%

 

7,719,510

   

21,514

   

1.11

%

 

7,768,724

   

17,226

   

0.88

%

 

7,722,247

   

81,568

   

1.06

%

 

6,884,250

   

49,760

   

0.72

%

Borrowed funds

596,101

   

4,545

   

3.02

%

 

308,931

   

4,137

   

5.31

%

 

407,496

   

4,422

   

4.31

%

 

405,975

   

16,928

   

4.17

%

 

388,077

   

15,569

   

4.01

%

Total interest-bearing liabilities

8,216,703

   

23,836

   

1.15

%

 

8,028,441

   

25,651

   

1.27

%

 

8,176,220

   

21,648

   

1.05

%

 

8,128,222

   

98,496

   

1.21

%

 

7,272,327

   

65,329

   

0.90

%

Noninterest-bearing deposits

2,611,265

           

2,500,810

           

2,402,422

           

2,463,436

           

2,036,754

         

Other liabilities

198,530

           

185,343

           

113,283

           

176,496

           

94,152

         

Shareholders' equity

2,131,345

           

2,131,537

           

2,021,075

           

2,107,832

           

1,701,334

         

Total liabilities and shareholders' equity

$

13,157,843

           

$

12,846,131

           

$

12,713,000

           

$

12,875,986

           

$

11,104,567

         

Net interest income/ net interest margin

   

$

111,283

   

3.90

%

     

$

110,276

   

3.98

%

     

$

116,933

   

4.24

%

     

$

450,413

   

4.08

%

     

$

402,426

   

4.16

%

Cost of funding

       

0.87

%

         

0.97

%

         

0.81

%

         

0.93

%

         

0.70

%

Cost of total deposits

       

0.75

%

         

0.84

%

         

0.67

%

         

0.80

%

         

0.56

%

                                                           

(1) U.S. Government and some U.S. Government Agency securities are tax-exempt in the states in which we operate.

                                           

(2) Interest-bearing demand deposits include interest-bearing transactional accounts and money market deposits.

                                           

 

 

RENASANT CORPORATION

                                     

(Unaudited)

                                           

(Dollars in thousands, except per share data)

                           
             

RECONCILIATION OF GAAP TO NON-GAAP

                                             

Twelve Months Ended

         

2019

 

2018

     

December 31,

         

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

           
   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

     

2019

 

2018

Net income (GAAP)

 

$

38,733

   

$

37,446

   

$

46,625

   

$

45,110

   

$

44,420

   

$

31,964

   

$

36,710

   

$

33,826

       

$

167,914

   

$

146,920

 
 

Amortization of intangibles

 

1,946

   

1,996

   

2,053

   

2,110

   

2,169

   

1,765

   

1,594

   

1,651

       

8,105

   

7,179

 
 

Tax effect of adjustment noted above (A)

 

(384)

   

(457)

   

(473)

   

(488)

   

(494)

   

(372)

   

(353)

   

(367)

       

(1,808)

   

(1,588)

 

Tangible net income (non-GAAP)

 

$

40,295

   

$

38,985

   

$

48,205

   

$

46,732

   

$

46,095

   

$

33,357

   

$

37,951

   

$

35,110

       

$

174,211

   

$

152,511

 
                                                   

Net income (GAAP)

 

$

38,733

   

$

37,446

   

$

46,625

   

$

45,110

   

$

44,420

   

$

31,964

   

$

36,710

   

$

33,826

       

$

167,914

   

$

146,920

 
 

Merger & conversion expenses

 

76

   

24

   

179

   

   

1,625

   

11,221

   

500

   

900

       

279

   

14,246

 
 

Debt prepayment penalties

 

   

54

   

   

   

   

   

   

       

54

   

 
 

MSR valuation adjustment

 

(1,296)

   

3,132

   

   

   

   

   

   

       

1,836

   

 
 

Tax effect of adjustment noted above (A)

 

241

   

(736)

   

(41)

   

   

(370)

   

(2,364)

   

(111)

   

(200)

       

(484)

   

(3,151)

 

Net income with exclusions (non-GAAP)

 

$

37,754

   

$

39,920

   

$

46,763

   

$

45,110

   

$

45,675

   

$

40,821

   

$

37,099

   

$

34,526

       

$

169,599

   

$

158,015

 
                                                   

Average shareholders' equity (GAAP)

 

$

2,131,345

   

$

2,131,537

   

$

2,102,093

   

$

2,065,370

   

$

2,021,075

   

$

1,712,757

   

$

1,542,071

   

$

1,523,873

       

$

2,107,832

   

$

1,701,334

 
 

Intangibles

 

977,506

   

975,306

   

974,628

   

976,820

   

972,736

   

743,567

   

633,155

   

634,898

       

976,065

   

747,008

 

Average tangible s/h's equity (non-GAAP)

 

$

1,153,839

   

$

1,156,231

   

$

1,127,465

   

$

1,088,550

   

$

1,048,339

   

$

969,190

   

$

908,916

   

$

888,975

       

$

1,131,767

   

$

954,326

 
                                                   

Average total assets (GAAP)

 

$

13,157,843

   

$

12,846,131

   

$

12,764,669

   

$

12,730,939

   

$

12,713,000

   

$

11,276,587

   

$

10,341,863

   

$

10,055,755

       

$

12,875,986

   

$

11,104,567

 
 

Intangibles

 

977,506

   

975,306

   

974,628

   

976,820

   

972,736

   

743,567

   

633,155

   

634,898

       

976,065

   

747,008

 

Average tangible assets (non-GAAP)

 

$

12,180,337

   

$

11,870,825

   

$

11,790,041

   

$

11,754,119

   

$

11,740,264

   

$

10,533,020

   

$

9,708,708

   

$

9,420,857

       

$

11,899,921

   

$

10,357,559

 
                                                   

Actual shareholders' equity (GAAP)

 

$

2,126,008

   

$

2,119,659

   

$

2,119,696

   

$

2,088,877

   

$

2,043,913

   

$

2,010,711

   

$

1,558,668

   

$

1,532,765

       

$

2,126,008

   

$

2,043,913

 
 

Intangibles

 

976,943

   

978,390

   

973,673

   

975,726

   

977,793

   

974,115

   

632,311

   

633,905

       

976,943

   

977,793

 

Actual tangible s/h's equity (non-GAAP)

 

$

1,149,065

   

$

1,141,269

   

$

1,146,023

   

$

1,113,151

   

$

1,066,120

   

$

1,036,596

   

$

926,357

   

$

898,860

       

$

1,149,065

   

$

1,066,120

 
                                                   

Actual total assets (GAAP)

 

$

13,400,510

   

$

13,039,674

   

$

12,892,653

   

$

12,862,395

   

$

12,934,878

   

$

12,746,939

   

$

10,544,475

   

$

10,238,313

       

$

13,400,510

   

$

12,934,878

 
 

Intangibles

 

976,943

   

978,390

   

973,673

   

975,726

   

977,793

   

974,115

   

632,311

   

633,905

       

976,943

   

977,793

 

Actual tangible assets (non-GAAP)

 

$

12,423,567

   

$

12,061,284

   

$

11,918,980

   

$

11,886,669

   

$

11,957,085

   

$

11,772,824

   

$

9,912,164

   

$

9,604,408

       

$

12,423,567

   

$

11,957,085

 
                                                   
 

(A) Tax effect is calculated based on respective periods effective tax rate.

                               

 

 

RENASANT CORPORATION

                                       

(Unaudited)

                                             

(Dollars in thousands, except per share data)

                           
                 

RECONCILIATION OF GAAP TO NON-GAAP

                                               

Twelve Months Ended

       

2019

 

2018

     

December 31,

         

Fourth

   

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

           
   

Quarter

   

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

     

2019

 

2018

(1) Return on Average Equity

                                             

Return on avg s/h's equity (GAAP)

 

7.21

%

   

6.97

%

 

8.90

%

 

8.86

%

 

8.72

%

 

7.40

%

 

9.55

%

 

9.00

%

     

7.97

%

 

8.64

%

 

Effect of adjustment for intangible assets

 

6.65

%

   

6.41

%

 

8.25

%

 

8.55

%

 

8.72

%

 

6.25

%

 

7.20

%

 

7.02

%

     

7.42

%

 

7.34

%

Return on avg tangible s/h's equity (non-GAAP)

 

13.86

%

   

13.38

%

 

17.15

%

 

17.41

%

 

17.44

%

 

13.65

%

 

16.75

%

 

16.02

%

     

15.39

%

 

15.98

%

                                                     

Return on avg s/h's equity (GAAP)

 

7.21

%

   

6.97

%

 

8.90

%

 

8.86

%

 

8.72

%

 

7.40

%

 

9.55

%

 

9.00

%

     

7.97

%

 

8.64

%

 

Effect of exclusions from net income

 

(0.18)

%

   

0.46

%

 

0.02

%

 

%

 

0.25

%

 

2.06

%

 

0.10

%

 

0.19

%

     

0.08

%

 

0.65

%

Return on avg s/h's equity with excl. (non-GAAP)

 

7.03

%

   

7.43

%

 

8.92

%

 

8.86

%

 

8.97

%

 

9.46

%

 

9.65

%

 

9.19

%

     

8.05

%

 

9.29

%

 

Effect of adjustment for intangible assets

 

6.49

%

   

6.80

%

 

8.28

%

 

8.55

%

 

8.95

%

 

7.82

%

 

7.27

%

 

7.15

%

     

7.49

%

 

7.85

%

Return on avg tangible s/h's equity with exclusions (non-GAAP)

 

13.52

%

   

14.23

%

 

17.20

%

 

17.41

%

 

17.92

%

 

17.28

%

 

16.92

%

 

16.34

%

     

15.54

%

 

17.14

%

                                                     

(2) Return on Average Assets

                                             

Return on avg assets (GAAP)

 

1.17

%

   

1.16

%

 

1.47

%

 

1.44

%

 

1.39

%

 

1.12

%

 

1.42

%

 

1.36

%

     

1.30

%

 

1.32

%

 

Effect of adjustment for intangible assets

 

0.14

%

   

0.14

%

 

0.17

%

 

0.17

%

 

0.17

%

 

0.14

%

 

0.15

%

 

0.15

%

     

0.16

%

 

0.15

%

Return on avg tangible assets (non-GAAP)

 

1.31

%

   

1.30

%

 

1.64

%

 

1.61

%

 

1.56

%

 

1.26

%

 

1.57

%

 

1.51

%

     

1.46

%

 

1.47

%

                                                     

Return on avg assets (GAAP)

 

1.17

%

   

1.16

%

 

1.47

%

 

1.44

%

 

1.39

%

 

1.12

%

 

1.42

%

 

1.36

%

     

1.30

%

 

1.32

%

 

Effect of exclusions from net income

 

(0.03)

%

   

0.07

%

 

%

 

%

 

0.04

%

 

0.32

%

 

0.02

%

 

0.03

%

     

0.02

%

 

0.10

%

Return on avg assets with exclusions (non-GAAP)

 

1.14

%

   

1.23

%

 

1.47

%

 

1.44

%

 

1.43

%

 

1.44

%

 

1.44

%

 

1.39

%

     

1.32

%

 

1.42

%

 

Effect of adjustment for intangible assets

 

0.14

%

   

0.16

%

 

0.17

%

 

0.17

%

 

0.17

%

 

0.15

%

 

0.14

%

 

0.15

%

     

0.16

%

 

0.16

%

Return on avg tangible assets with exclusions (non-GAAP)

 

1.28

%

   

1.39

%

 

1.64

%

 

1.61

%

 

1.60

%

 

1.59

%

 

1.58

%

 

1.54

%

     

1.48

%

 

1.58

%

                                                     

(3) Shareholder Equity Ratio

                                             

Shareholders' equity to actual assets (GAAP)

 

15.87

%

   

16.26

%

 

16.44

%

 

16.24

%

 

15.80

%

 

15.77

%

 

14.78

%

 

14.97

%

     

15.87

%

 

15.80

%

 

Effect of adjustment for intangible assets

 

6.62

%

   

6.80

%

 

6.82

%

 

6.88

%

 

6.88

%

 

6.97

%

 

5.43

%

 

5.61

%

     

6.62

%

 

6.88

%

Tangible capital ratio (non-GAAP)

 

9.25

%

   

9.46

%

 

9.62

%

 

9.36

%

 

8.92

%

 

8.80

%

 

9.35

%

 

9.36

%

     

9.25

%

 

8.92

%

 

 

RENASANT CORPORATION

                                     

(Unaudited)

                                       

(Dollars in thousands, except per share data)

                                 
                                               
                                               
                                         

Twelve Months Ended

     

2019

 

2018

     

December 31,

     

Fourth

 

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

           
     

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

     

2019

 

2018

Interest income (FTE)

$

135,119

   

$

135,927

   

$

139,285

   

$

138,578

   

$

138,581

   

$

119,236

   

$

107,991

   

$

101,947

       

$

548,909

   

$

467,755

 
 

Interest expense

23,836

   

25,651

   

25,062

   

23,947

   

21,648

   

18,356

   

14,185

   

11,140

       

98,496

   

65,329

 

Net Interest income (FTE)

$

111,283

   

$

110,276

   

$

114,223

   

$

114,631

   

$

116,933

   

$

100,880

   

$

93,806

   

$

90,807

       

$

450,413

   

$

402,426

 
                                               

Total noninterest income

$

37,456

   

$

37,953

   

$

41,960

   

$

35,885

   

$

36,374

   

$

38,053

   

$

35,581

   

$

33,953

       

$

153,254

   

$

143,961

 
 

Securities gains (losses)

 

   

343

   

(8)

   

13

   

   

(16)

   

   

       

348

   

(16)

 
 

MSR valuation adjustment

1,296

   

(3,132)

   

   

   

   

   

   

       

(1,836)

   

 

Total adjusted noninterest income

$

36,160

   

$

40,742

   

$

41,968

   

$

35,872

   

$

36,374

   

$

38,069

   

$

35,581

   

$

33,953

       

$

154,742

   

$

143,977

 
                                               

Total noninterest expense

$

95,552

   

$

96,500

   

$

93,290

   

$

88,832

   

$

93,313

   

$

94,746

   

$

79,026

   

$

77,944

       

$

374,174

   

$

345,029

 
 

Amortization of intangibles

1,946

   

1,995

   

2,053

   

2,110

   

2,169

   

1,765

   

1,594

   

1,651

       

8,105

   

7,179

 
 

Merger-related expenses

76

   

24

   

179

   

   

1,625

   

11,221

   

500

   

900

       

279

   

14,246

 
 

Debt extinguishment penalty

   

54

   

   

   

   

   

   

       

54

   

 

Total adjusted noninterest expense

$

93,530

   

$

94,427

   

$

91,058

   

$

86,722

   

$

89,519

   

$

81,760

   

$

76,932

   

$

75,393

       

$

365,736

   

$

323,604

 
                                               

Efficiency Ratio (GAAP)

64.24

%

 

65.10

%

 

59.73

%

 

59.02

%

 

60.87

%

 

68.20

%

 

61.08

%

 

62.48

%

     

61.98

%

 

63.15

%

(4) Adjusted Efficiency Ratio (non-GAAP)

63.43

%

 

62.53

%

 

58.30

%

 

57.62

%

 

58.39

%

 

58.84

%

 

59.46

%

 

60.43

%

     

60.44

%

 

59.22

%

 

 

 

Contacts:

For Media:

 

For Financials:

 

John Oxford

 

Kevin Chapman

 

Senior Vice President

 

Executive Vice President

 

Director of Marketing and Public Relations

 

Chief Operating and Financial Officer

 

(662) 680-1219

 

(662) 680-1450

 

joxford@renasant.com

 

kchapman@renasant.com

Cision View original content:http://www.prnewswire.com/news-releases/renasant-corporation-announces-earnings-for-the-fourth-quarter-of-2019-300990704.html

SOURCE Renasant Corporation