Le Lézard
Classified in: Business
Subjects: ERN, CCA, FVT

Renasant Corporation Announces Earnings For The Fourth Quarter Of 2019


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.


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


[email protected]


[email protected]

 

SOURCE Renasant Corporation


These press releases may also interest you

at 22:30
Blue Owl Capital Inc. ("Blue Owl") , a leading alternative asset manager, announced today the hiring of Alicia Gregory as a Managing Director based in Sydney.   Alicia brings over 25 years of investing experience with deep relationships and...

at 22:00
Zetrix Foundation and MY E.G. Services Berhad ("MYEG") signed a Memorandum of Understanding (MoU) with MaiCapital, a licensed virtual asset manager in Hong Kong, to collaborate on the launch of a virtual asset fund or Hong Kong virtual assets...

at 21:38
Grupo Elektra, S.A.B. de C.V. (BMV: ELEKTRA* Latibex: XEKT), Latin America's leading specialty retailer and financial services company, and the largest non-bank provider of...

at 21:30
O2Gold Inc. (NEX: OTGO.H) ("O2Gold" or the "Company") is pleased to announce that it has entered into a share exchange agreement dated March 21, 2024 (the "Agreement") with Quebec Aur Ltd., a private Ontario corporation, (the "Target") and its...

at 21:27
Hanmi Pharmaceutical (KOSPI: 128940, CEO: Jae-Hyun Park), a leading biopharma company in Korea that focuses on research areas such as oncology, obesity/metabolism, and rare diseases, announced it has entered into a Clinical Trial Collaboration and...

at 20:30
Nium, the global leader in real-time cross-border payments, today announced the expansion of its partnership with Thredd, a leading global payments processor, to issue virtual cards in the Asia Pacific (APAC) region.     Nium's virtual card solution...



News published on and distributed by: