Close

Renasant Announces 2015 Third Quarter Earnings of $0.40 per share; $0.53 per share excluding merger expenses

October 20, 2015 5:10 PM EDT

TUPELO, Miss., Oct. 20, 2015 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced its financial results for the third quarter of 2015.  Net income for the third quarter of 2015 increased to $16.22 million, or basic and diluted earnings per share ("EPS") of $0.40, as compared to $15.54 million, or basic and diluted EPS of $0.49, for the third quarter of 2014.  

The Company's balance sheet and results of operations as of and for the three months ending September 30, 2015, include the impact of the Company's acquisition of Heritage Financial Group, Inc. ("Heritage"), a bank holding company headquartered in Albany, Georgia, and the parent of HeritageBank of the South, a Georgia savings bank, which was completed on July 1, 2015.  At the acquisition date, Heritage had $2.02 billion in total assets, $1.11 billion in loans, and $1.37 billion in deposits.  The assets acquired and liabilities assumed are recorded at estimated fair value and are subject to change pending finalization of all valuations.

During the third quarter of 2015, the Company incurred pre-tax merger expenses related to the Heritage merger of approximately $7.75 million, or $5.15 million on an after-tax basis, which equated to a reduction of $0.13 in basic and diluted EPS for the third quarter of 2015.

For the third quarter of 2015, the Company's return on average assets and return on average equity were 0.81% and 6.28%, respectively, as compared to 1.07% and 8.84%, respectively, for the third quarter of 2014. The Company's 2015 third quarter return on average tangible assets and return on average tangible equity were 0.93% and 12.20%, respectively, as compared to 1.20% and 16.50%, respectively, for the third quarter of 2014.  Excluding merger expenses on an after-tax basis, return on average assets and return on average equity were 1.07% and 8.28%, respectively, and return on average tangible assets and return on average tangible equity were 1.14% and 14.95%, respectively, for the third quarter of 2015.  The following table provides profitability metrics for the third quarter of 2015 including and excluding the impact of after-tax merger expenses from the Heritage acquisition:

As Reported

Excluding Merger Expenses

Return on average assets

0.81%

1.07%

Return on average tangible assets

0.93%

1.14%

Return on average equity

6.28%

8.28%

Return on average tangible equity

12.20%

14.95%

"We are pleased with our third quarter financial results highlighted by the completion of the Heritage acquisition and 23.18% annualized linked quarter legacy loan growth," commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "Excluding merger expenses on an after-tax basis, our diluted EPS of $0.53 per share represents some of the highest reported quarterly earnings for the Company and was driven by the strong performance of our legacy company coupled with the successful conversion of Heritage's operations.  Furthermore, the continued sustainability of this profitability is reflected in our return on average assets, excluding merger expenses, of 1.07% for the quarter, marking the sixth consecutive quarter we've achieved greater than 1.00% return on average assets."

Total assets as of September 30, 2015, were approximately $7.92 billion, as compared to $5.81 billion from December 31, 2014, and $5.90 billion on a linked quarter basis.  

Total loans, including loans acquired in either the Heritage merger, First M&F Corporation ("First M&F") merger or in FDIC-assisted transactions (collectively referred to as "acquired loans"), were approximately $5.28 billion at September 30, 2015, as compared to $3.99 billion at December 31, 2014, and $4.04 billion on a linked quarter basis. Excluding acquired loans, loans grew $339.52 million, or 13.89% annualized, to $3.61 billion at September 30, 2015, as compared to $3.27 billion at December 31, 2014, and increased $199.08 million, or 23.18% annualized, from $3.41 billion on a linked quarter basis.

Total deposits were $6.23 billion at September 30, 2015, as compared to $4.84 billion at December 31, 2014, and $4.89 billion on a linked quarter basis.  The increase in deposits is primarily attributable to the acquisition of Heritage. Noninterest-bearing deposits averaged approximately $1.27 billion, which represents 20.38% of the Company's average deposits, for the third quarter of 2015, as compared to $896.86 million, or 18.74% of average deposits, for the third quarter of 2014.  The Company's cost of funds was 33 basis points for the third quarter of 2015, as compared to 47 basis points for the same quarter in 2014.

As of September 30, 2015, the Company's Tier 1 leverage capital ratio was 8.94%, its Common Equity Tier 1 risk-based capital ratio was 9.82%, its Tier 1 risk-based capital ratio was 11.32%, and its total risk-based capital ratio was 12.09%. The Company's regulatory capital ratios continue to be in excess of the regulatory minimums required to be classified as "well-capitalized."  At September 30, 2015 our tangible common equity ratio was 7.40%.

Net interest income was $68.68 million for the third quarter of 2015, as compared to $50.47 million for the third quarter of 2014, and $51.67 million on a linked quarter basis. Net interest margin was 4.09% for the third quarter of 2015, as compared to 4.12% for the third quarter of 2014, and 4.17% on a linked quarter basis.  Additional interest income recognized in connection with the acceleration of pay downs and payoffs from acquired loans increased net interest margin 4 basis points in the third quarter of 2015, as compared to 28 basis points on a linked quarter basis and 11 basis points in the third quarter of 2014.

Noninterest income was $32.12 million for the third quarter of 2015, as compared to $22.56 million for the third quarter of 2014, and $22.92 million on a linked quarter basis. The increase in noninterest income is primarily attributable to the Heritage acquisition and its mortgage operations. 

Noninterest expense was $76.09 million for the third quarter of 2015, as compared to $48.18 million for the third quarter of 2014 and $51.18 million on a linked quarter basis.  The increase in noninterest expense, when compared to the same period in 2014 as well as on a linked quarter basis, was primarily due to the expenses of the acquired Heritage operations as well as merger expenses incurred during the quarter in connection with the Heritage acquisition of $7.75 million.

At September 30, 2015, total nonperforming loans (loans 90 days or more past due and nonaccrual loans) were $47.20 million and total OREO was $36.33 million. The Company's nonperforming loans and OREO that were acquired either through the Heritage merger, First M&F merger or in connection with FDIC-assisted transactions (collectively referred to as "acquired nonperforming assets") were $32.03 million and $22.40 million, respectively, at September 30, 2015.

Since the acquired nonperforming assets were recorded at fair value at the time of acquisition or subject to loss-share agreements with the FDIC, which significantly mitigates our actual loss, the remaining information in this release on nonperforming loans, OREO and the related asset quality ratios excludes these acquired nonperforming assets. 

The Company's nonperforming loans were $15.17 million as of September 30, 2015, as compared to $20.19 million as of December 31, 2014. Nonperforming loans as a percentage of total loans were 0.42% as of September 30, 2015, as compared to 0.62% as of December 31, 2014.

Annualized net charge-offs as a percentage of average loans were 0.04% for the third quarter of 2015, as compared to 0.50% for the third quarter of 2014. The Company recorded a provision for loan losses of $750 thousand for the third quarter of 2015, as compared to $2.22 million for the third quarter of 2014.

The allowance for loan losses totaled $42.05 million at September 30, 2015, as compared to $42.29 million as of December 31, 2014. The allowance for loan losses as a percentage of loans was 1.17% as of September 30, 2015, as compared to 1.29% as of December 31, 2014.

The Company's coverage ratio, or its allowance for loan losses as a percentage of nonperforming loans, was 277.22% as of September 30, 2015, as compared to 209.49% as of December 31, 2014. Loans 30-to-89 days past due as a percentage of total loans declined to 0.23% at September 30, 2015, as compared to 0.32% at December 31, 2014.  OREO was $13.94 million as of September 30, 2015, as compared to $17.09 million as of December 31, 2014.

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, October 21, 2015.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or http://services.choruscall.com/links/rnst151021. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation Third Quarter Earnings Webcast and Conference Call. International participants should dial 1-412-902-4145 to access the conference call.

The webcast will be archived on www.renasant.com beginning one hour after the call and will remain accessible for one year.  Replays can also be accessed via telephone by dialing 1-877-344-7529 in the United States and entering conference number 10074200 or by dialing 1-412-317-0088 internationally and entering the conference number. Telephone replay access is available until November 4, 2015.

ABOUT RENASANT CORPORATION:

Renasant Corporation is the parent of Renasant Bank, a 111-year-old financial services institution. Renasant has assets of approximately $7.9 billion and operates more than 170 banking, mortgage, financial services and insurance offices in Mississippi, Tennessee, Alabama, Florida and Georgia.

NOTE TO INVESTORS:

This news release may contain, or incorporate by reference, statements which may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Such forward looking statements usually include words such as "expects," "projects," "anticipates," "believes," "intends," "estimates," "strategy," "plan," "potential," "possible" and other similar expressions. 

Prospective investors are cautioned that any such forward-looking statements are not guarantees for future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements.  Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include significant fluctuations in interest rates, inflation, economic recession, significant changes in the federal and state legal and regulatory environment, significant underperformance in our portfolio of outstanding loans, and competition in our markets. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

NON-GAAP FINANCIAL MEASURES:

In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this press release contains certain non-GAAP financial measures.  These non-GAAP financial measures adjust GAAP financial measures to exclude intangible assets, which the Company's management uses when evaluating capital utilization and adequacy.  In addition, the Company believes that these non-GAAP financial measures facilitate the making of period-to-period comparisons and are meaningful indications of its operating performance particularly because these measures are widely used by industry analysts for companies with merger and acquisition activities.  Also, because intangible assets such as goodwill and the core deposit intangible can vary extensively from company to company and are excluded from the calculation of a financial institution's regulatory capital, the Company believes that the presentation of this non-GAAP financial information allows readers to more easily compare the Company's results to information provided in other regulatory reports and the results of other companies.

The specific non-GAAP financial measures used are return on average tangible shareholders' equity, return on average tangible assets and the ratio of tangible equity to tangible assets (commonly referred to as the "tangible capital ratio").  The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP.  Investors should note that, because there are no standardized definitions for the calculations as well as the results, the Company's calculations may not be comparable to other similarly titled measures presented by other companies. Also there may be limits in the usefulness of these measures to investors.  As a result, the Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.

Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption "Reconciliation of GAAP to Non-GAAP."

Contacts:    

For Media:            

For Financials:

John Oxford               

Kevin Chapman

First Vice President            

Executive Vice President          

Director of Corp Communication     

Chief Financial Officer

(662) 680-1219             

(662) 680-1450

[email protected]   

[email protected]

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q3 2015 -

For the Nine Months Ending

2015

2014

Q3 2014

September 30,

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Statement of earnings

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2015

2014

Variance

Interest income - taxable equivalent basis

$          76,242

$          58,516

$          55,910

$          57,335

$          58,098

$            60,002

$          57,811

31.23

$        190,668

$         175,910

8.39

Interest income 

$          74,300

$          56,769

$          54,166

$          55,597

$          56,358

$            58,277

$          56,177

31.84

$        185,235

$         170,812

8.44

Interest expense

5,620

5,099

5,324

5,580

5,886

6,108

6,206

(4.52)

16,043

18,200

(11.85)

Net interest income

68,680

51,670

48,842

50,017

50,472

52,169

49,971

36.08

169,192

152,612

10.86

Provision for loan losses

750

1,175

1,075

1,050

2,217

1,450

1,450

(66.17)

3,000

5,117

(41.37)

Net interest income after provision

67,930

50,495

47,767

48,967

48,255

50,719

48,521

40.77

166,192

147,495

12.68

Service charges on deposit accounts

8,151

6,522

6,335

6,905

7,107

6,533

6,211

14.69

21,008

19,851

5.83

Fees and commissions on loans and deposits

5,704

4,954

4,492

4,772

5,877

5,175

4,677

(2.94)

15,150

15,729

(3.68)

Insurance commissions and fees

2,381

2,119

1,967

1,973

2,270

2,088

1,863

4.89

6,467

6,221

3.95

Wealth management revenue

2,871

2,248

2,190

2,144

2,197

2,170

2,144

30.68

7,309

6,511

12.26

Securities gains (losses) 

-

96

-

-

375

-

-

(100.00)

96

375

(74.40)

Gain on sale of mortgage loans

10,578

5,407

4,633

2,367

2,635

2,006

1,585

301.44

20,618

6,226

231.16

Gain on acquisition

-

-

-

-

-

-

-

-

-

-

-

Other

2,432

1,571

2,287

1,809

2,102

1,499

2,136

15.70

6,290

5,737

9.64

Total noninterest income

32,117

22,917

21,904

19,970

22,563

19,471

18,616

42.34

76,938

60,650

26.86

Salaries and employee benefits

43,048

30,394

28,260

27,301

29,569

29,810

28,428

45.58

101,702

87,807

15.82

Data processing

3,773

3,152

3,181

2,949

2,906

2,850

2,695

29.83

10,106

8,451

19.58

Occupancy and equipment

7,733

5,524

5,559

5,146

5,353

4,906

4,847

44.46

18,816

15,106

24.56

Other real estate

861

954

532

723

1,101

1,068

1,701

(21.80)

2,347

3,870

(39.35)

Amortization of intangibles

1,803

1,239

1,275

1,327

1,381

1,427

1,471

30.56

4,317

4,279

0.89

Merger-related expenses

7,746

1,467

478

499

-

-

195

1.00

9,691

195

4,869.74

Debt extinguishment penalty

-

-

-

-

-

-

-

-

-

-

-

Other

11,121

8,446

8,129

8,034

7,865

9,335

8,308

41.40

27,696

25,508

8.58

Total noninterest expense

76,085

51,176

47,414

45,979

48,175

49,396

47,645

57.93

174,675

145,216

20.29

Income before income taxes

23,962

22,236

22,257

22,958

22,643

20,794

19,492

5.83

68,455

62,929

8.78

Income taxes

7,742

6,842

7,017

7,361

7,108

5,941

5,895

8.92

21,601

18,944

14.03

Net income 

$          16,220

$          15,394

$          15,240

$          15,597

$          15,535

$            14,853

$          13,597

4.41

$          46,854

$           43,985

6.52

Basic earnings per share

$              0.40

$              0.49

$              0.48

$              0.49

$              0.49

$                0.47

$              0.43

(18.37)

$              1.36

$               1.40

(2.86)

Diluted earnings per share

0.40

0.48

0.48

0.49

0.49

0.47

0.43

(18.37)

1.35

1.39

(2.88)

Average basic shares outstanding

40,265,941

31,626,059

31,576,275

31,537,278

31,526,423

31,496,737

31,436,148

27.72

34,521,255

31,486,767

9.64

Average diluted shares outstanding

40,518,413

31,865,172

31,815,710

31,781,734

31,718,529

31,698,198

31,668,362

27.74

34,799,118

31,694,601

9.80

Common shares outstanding

40,268,455

31,644,706

31,604,937

31,545,145

31,533,703

31,519,641

31,480,395

27.70

40,268,455

31,533,703

27.70

Cash dividend per common share

$              0.17

$              0.17

$              0.17

$              0.17

$              0.17

$                0.17

$              0.17

-

$              0.51

$               0.51

-

Performance ratios

Return on average shareholders' equity

6.28%

8.42%

8.59%

8.72%

8.84%

8.67%

8.19%

7.58%

8.58%

Return on average tangible shareholders' equity (1)

12.20%

14.89%

15.45%

15.90%

16.50%

16.55%

16.05%

13.98%

16.37%

Return on average assets

0.81%

1.06%

1.06%

1.08%

1.07%

1.02%

0.93%

0.96%

1.01%

Return on average tangible assets (2)

0.93%

1.17%

1.18%

1.20%

1.20%

1.15%

1.05%

1.08%

1.13%

Net interest margin (FTE)

4.09%

4.17%

4.03%

4.09%

4.12%

4.24%

4.04%

4.10%

4.13%

Yield on earning assets (FTE)

4.42%

4.57%

4.45%

4.53%

4.58%

4.72%

4.53%

4.47%

4.61%

Cost of funding

0.33%

0.40%

0.43%

0.45%

0.47%

0.48%

0.48%

0.38%

0.48%

Average earning assets to average assets

86.57%

87.79%

87.49%

87.41%

87.32%

87.39%

87.35%

87.22%

87.35%

Average loans to average deposits

83.63%

81.93%

81.44%

82.67%

82.26%

79.11%

77.00%

82.45%

79.44%

Noninterest income (less securities gains/

losses) to average assets

1.61%

1.57%

1.53%

1.38%

1.53%

1.34%

1.27%

1.57%

1.38%

Noninterest expense (less debt prepayment penalties/

merger-related expenses) to average assets

3.43%

3.41%

3.27%

3.14%

3.32%

3.39%

3.25%

3.38%

3.32%

Net overhead ratio

1.82%

1.84%

1.74%

1.76%

1.79%

2.06%

1.97%

1.80%

1.94%

Efficiency ratio (FTE) (4)

64.76%

63.58%

62.99%

61.56%

62.90%

65.38%

65.48%

63.89%

64.56%

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q3 2015 -

For the Nine Months Ending

2015

2014

Q3 2014

September 30,

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Average balances

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2015

2014

Variance

Total assets

$     7,905,538

$     5,847,539

$     5,821,758

$     5,746,146

$     5,758,083

$       5,836,607

$     5,927,884

37.29

$     6,532,577

$      5,840,233

11.85

Earning assets

6,843,888

5,133,567

5,093,224

5,022,647

5,027,805

5,100,833

5,178,069

36.12

5,697,976

5,101,686

11.69

Securities

1,145,013

999,962

989,743

979,052

1,001,548

1,026,948

1,002,519

14.32

1,046,812

1,010,335

3.61

Mortgage loans held for sale

398,480

87,435

50,918

27,443

31,832

26,004

19,925

1,151.82

180,217

25,964

594.10

Loans, net of unearned

5,223,273

3,978,514

3,969,244

3,954,606

3,937,142

3,897,027

3,868,747

32.67

4,394,937

3,901,223

12.66

Intangibles

456,811

295,441

296,682

297,978

300,725

302,181

303,599

51.90

350,231

302,158

15.91

Noninterest-bearing deposits

$     1,272,714

$        969,770

$        932,011

$        936,672

$        896,856

$          905,180

$        949,317

41.91

$     1,059,413

$         916,925

15.54

Interest-bearing deposits

4,972,717

3,886,199

3,941,863

3,846,891

3,889,133

4,020,754

4,074,745

27.86

4,270,702

3,994,198

6.92

Total deposits

6,245,431

4,855,969

4,873,874

4,783,563

4,785,989

4,925,934

5,024,063

30.49

5,330,115

4,911,123

8.53

Borrowed funds

556,269

204,884

168,758

190,928

214,017

169,373

170,091

159.92

311,390

184,655

68.63

Shareholders' equity

1,023,912

733,158

719,687

709,780

697,103

686,794

673,046

46.88

826,700

685,733

20.56

Q3 2015 -

As of

2015

2014

Q4 2014

September 30,

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Balances at period end

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2015

2014

Variance

Total assets

$     7,918,732

$     5,899,190

$     5,881,849

$     5,805,129

$     5,751,711

$       5,826,020

$     5,902,831

36.41

$     7,918,732

$      5,751,711

37.68

Earning assets

6,810,285

5,186,419

5,168,497

5,063,039

5,053,252

5,063,873

5,161,173

34.51

6,810,285

5,053,252

34.77

Securities

1,139,553

965,290

1,016,394

983,747

980,328

1,007,331

1,046,688

15.84

1,139,553

980,328

16.24

Mortgage loans held for sale

317,681

108,023

102,780

25,628

30,451

28,116

28,433

1,139.59

317,681

30,451

943.25

Loans not acquired

3,607,005

3,407,925

3,274,314

3,267,486

3,165,492

3,096,286

2,947,836

10.39

3,607,005

3,165,492

13.95

Loans acquired and covered by FDIC loss-share agreements

100,839

121,626

125,773

143,041

155,319

167,129

173,545

(29.50)

100,839

155,319

(35.08)

Loans acquired and not covered by FDIC loss-share agreements

1,570,116

507,653

553,574

577,347

636,628

694,115

746,047

171.95

1,570,116

636,628

146.63

Total loans

5,277,960

4,037,204

3,953,661

3,987,874

3,957,439

3,957,530

3,867,428

32.35

5,277,960

3,957,439

33.37

Intangibles

482,599

294,808

296,053

297,330

298,609

301,478

302,903

62.31

482,599

298,609

61.62

Noninterest-bearing deposits

$     1,303,884

$        972,672

$        959,351

$        919,872

$        935,544

$          902,766

$        914,964

41.75

$     1,303,884

$         935,544

39.37

Interest-bearing deposits

4,930,677

3,917,772

3,983,418

3,918,546

3,828,126

3,983,965

4,089,820

25.83

4,930,677

3,828,126

28.80

Total deposits

6,234,561

4,890,444

4,942,769

4,838,418

4,763,670

4,886,731

5,004,784

28.86

6,234,561

4,763,670

30.88

Borrowed funds

551,740

219,089

162,313

188,825

227,664

189,830

168,700

192.20

551,740

227,664

142.35

Shareholders' equity

1,032,699

730,976

723,196

711,651

700,475

688,215

676,715

45.11

1,032,699

700,475

47.43

Market value per common share

$            32.85

$            32.60

$            30.05

$            28.93

$            27.05

$              29.07

$            29.05

13.55

$            32.85

$             27.05

21.44

Book value per common share

25.65

23.10

22.88

22.56

22.21

21.83

21.50

13.70

25.65

22.21

15.45

Tangible book value per common share

13.66

13.78

13.52

13.13

12.74

12.27

11.87

4.04

13.66

12.74

7.19

Shareholders' equity to assets (actual)

13.04%

12.39%

12.30%

12.26%

12.18%

11.81%

11.46%

13.04%

12.18%

Tangible capital ratio (3)

7.40%

7.78%

7.65%

7.52%

7.37%

7.00%

6.68%

7.40%

7.37%

Leverage ratio

8.94%

9.90%

9.74%

9.53%

9.31%

8.91%

8.56%

8.94%

9.31%

Common equity tier 1 capital ratio

9.82%

10.44%

10.35%

N/A

N/A

N/A

N/A

9.82%

N/A

Tier 1 risk-based capital ratio

11.32%

12.52%

12.47%

12.45%

12.28%

11.82%

11.54%

11.32%

12.28%

Total risk-based capital ratio

12.09%

13.54%

13.51%

13.54%

13.43%

12.96%

12.70%

12.09%

13.43%

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q3 2015  

As of

2015

2014

- Q4 2014

September 30,

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Loans not acquired by category

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2015

2014

Variance

Commercial, financial, agricultural

$        450,688

$        437,181

$        418,752

$        418,501

$        378,802

$          365,262

$        347,828

7.69

$        450,688

$         378,802

18.98

Lease financing

24,698

17,633

11,560

10,114

5,377

1,767

612

144.20

24,698

5,377

359.33

Real estate - construction

268,805

212,071

200,966

210,837

193,787

172,319

149,449

27.49

268,805

193,787

38.71

Real estate - 1-4 family mortgages

1,128,556

1,073,816

1,025,264

1,014,412

984,778

966,546

941,260

11.25

1,128,556

984,778

14.60

Real estate - commercial mortgages

1,653,534

1,589,969

1,542,706

1,538,950

1,527,680

1,516,372

1,441,404

7.45

1,653,534

1,527,680

8.24

Installment loans to individuals

80,724

77,255

75,066

74,672

75,068

74,020

67,283

8.10

80,724

75,068

7.53

Loans, net of unearned

$     3,607,005

$     3,407,925

$     3,274,314

$     3,267,486

$     3,165,492

$       3,096,286

$     2,947,836

10.39

$     3,607,005

$      3,165,492

13.95

Loans acquired and covered by FDIC loss-share agreements

Commercial, financial, agricultural

$            2,467

$            3,726

$            3,917

$            6,684

$            7,699

$              7,677

$            8,283

(63.09)

$            2,467

$             7,699

(67.96)

Lease financing

-

-

-

-

-

-

-

-

-

-

-

Real estate - construction

137

-

-

-

1,648

1,648

1,648

-

137

1,648

(91.69)

Real estate - 1-4 family mortgages

48,779

40,333

42,758

44,017

46,354

49,616

52,252

10.82

48,779

46,354

5.23

Real estate - commercial mortgages

49,382

77,536

79,064

92,304

99,579

108,166

111,337

(46.50)

49,382

99,579

(50.41)

Installment loans to individuals

74

31

34

36

39

22

25

105.56

74

39

89.74

Loans, net of unearned

$        100,839

$        121,626

$        125,773

$        143,041

$        155,319

$          167,129

$        173,545

(29.50)

$        100,839

$         155,319

(35.08)

Loans acquired and not covered by FDIC loss-share agreements

Commercial, financial, agricultural

$        167,966

$          39,652

$          52,119

$          58,098

$          64,058

$            74,887

$          84,005

189.11

$        167,966

$           64,058

162.21

Lease financing

-

-

-

-

-

-

-

-

-

-

-

Real estate - construction

70,428

505

483

1,224

1,631

2,610

4,803

5,653.92

70,428

1,631

4,218.09

Real estate - 1-4 family mortgages

485,170

161,765

171,433

177,931

190,447

205,126

217,748

172.67

485,170

190,447

154.75

Real estate - commercial mortgages

813,973

295,484

317,224

325,660

363,793

390,781

415,417

149.95

813,973

363,793

123.75

Installment loans to individuals

32,579

10,247

12,315

14,434

16,699

20,711

24,074

125.71

32,579

16,699

95.10

Loans, net of unearned

$     1,570,116

$        507,653

$        553,574

$        577,347

$        636,628

$          694,115

$        746,047

171.95

$     1,570,116

$         636,628

146.63

Asset quality data

Assets not acquired:

Nonaccrual loans

$          14,522

$          15,514

$          17,719

$          18,781

$          19,070

$            17,175

$          18,365

(22.68)

$          14,522

$           19,070

(23.85)

Loans 90 past due or more

647

5,647

1,193

1,406

7,177

3,615

1,322

(53.98)

647

7,177

(90.99)

Nonperforming loans

15,169

21,161

18,912

20,187

26,247

20,790

19,687

(24.86)

15,169

26,247

(42.21)

Other real estate owned

13,936

14,967

16,735

17,087

20,461

23,950

25,117

(18.44)

13,936

20,461

(31.89)

Nonperforming assets not acquired

$          29,105

$          36,128

$          35,647

$          37,274

$          46,708

$            44,740

$          44,804

(21.92)

$          29,105

$           46,708

(37.69)

Assets acquired and subject to loss share:

Nonaccrual loans

$            3,270

$          19,487

$          18,040

$          24,172

$          33,216

$            41,425

$          46,078

(86.47)

$            3,270

$           33,216

(90.16)

Loans 90 past due or more

4,143

-

-

48

1,979

-

32

8,531.25

4,143

1,979

109.35

Non-performing loans subject to loss share

7,413

19,487

18,040

24,220

35,195

41,425

46,110

(69.39)

7,413

35,195

(78.94)

Other real estate owned

3,183

3,853

4,325

6,368

4,033

7,472

10,218

(50.02)

3,183

4,033

(21.08)

Nonperforming assets acquired and subject to loss share

$          10,596

$          23,340

$          22,365

$          30,588

$          39,228

$            48,897

$          56,328

(65.36)

$          10,596

$           39,228

(72.99)

Assets acquired and not subject to loss share:

Nonaccrual loans

$          15,796

$            1,085

$            1,627

$            1,443

$            1,991

$              5,966

$            6,393

994.66

$          15,796

$             1,991

693.37

Loans 90 past due or more

8,824

2,523

9,636

9,259

8,375

5,057

1,922

(4.70)

8,824

8,375

5.36

Nonperforming loans

24,620

3,608

11,263

10,702

10,366

11,023

8,315

130.05

24,620

10,366

137.51

Other real estate owned

19,215

8,244

10,626

11,017

9,565

10,381

12,406

74.41

19,215

9,565

100.89

Nonperforming assets acquired

$          43,835

$          11,852

$          21,889

$          21,719

$          19,931

$            21,404

$          20,721

101.83

$          43,835

$           19,931

119.93

Net loan charge-offs (recoveries)

$               588

$            1,588

$            1,062

$            3,330

$            4,952

$              2,194

$            1,067

(82.34)

$            3,238

$             8,213

(60.57)

Allowance for loan losses

42,051

41,888

42,302

42,289

44,569

47,304

48,048

(0.56)

42,051

$           44,569

(5.65)

Annualized net loan charge-offs / average loans

0.04%

0.16%

0.11%

0.33%

0.50%

0.23%

0.11%

0.10%

0.28%

Nonperforming loans / total loans* 

0.89%

1.10%

1.22%

1.38%

1.81%

1.85%

1.92%

0.89%

1.81%

Nonperforming assets / total assets*

1.05%

1.21%

1.36%

1.54%

1.84%

1.97%

2.06%

1.05%

1.84%

Allowance for loan losses / total loans*

0.80%

1.04%

1.07%

1.06%

1.13%

1.20%

1.24%

0.80%

1.13%

Allowance for loan losses / nonperforming loans*

89.09%

94.65%

87.74%

76.74%

62.07%

64.59%

64.83%

89.09%

62.07%

Nonperforming loans / total loans** 

0.42%

0.62%

0.58%

0.62%

0.83%

0.67%

0.67%

0.42%

0.83%

Nonperforming assets / total assets**

0.37%

0.61%

0.61%

0.64%

0.81%

0.77%

0.76%

0.37%

0.81%

Allowance for loan losses / total loans**

1.17%

1.23%

1.29%

1.29%

1.41%

1.53%

1.63%

1.17%

1.41%

Allowance for loan losses / nonperforming loans**

277.22%

197.95%

223.68%

209.49%

169.81%

227.53%

244.06%

277.22%

169.81%

*Based on all assets (including acquired assets)

**Excludes all assets acquired

 

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

RECONCILIATION OF GAAP TO NON-GAAP

For the Nine Months Ending

2015

2014

September 30,

Third

Second

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

2015

2014

Net income (GAAP)

$          16,220

$          15,394

$          15,240

$          15,597

$          15,535

$            14,853

$          13,597

$          46,854

$           43,985

          Amortization of intangibles, net of tax

1,220

858

873

902

947

1,019

1,026

2,955

2,991

Tangible net income (non-GAAP)

$          17,440

$          16,252

$          16,113

$          16,499

$          16,482

$            15,872

$          14,623

$          49,809

$           46,976

Average shareholders' equity (GAAP)

$     1,023,912

$        733,158

$        719,687

$        709,780

$        697,103

$          686,794

$        673,046

$        826,700

$         685,733

          Intangibles

456,811

295,441

296,682

297,978

300,725

302,181

303,599

350,231

302,158

Average tangible shareholders' equity (non-GAAP)

$        567,101

$        437,717

$        423,005

$        411,802

$        396,378

$          384,613

$        369,447

$        476,469

$         383,575

Average total assets (GAAP)

$     7,905,538

$     5,847,539

$     5,821,758

$     5,746,146

$     5,758,083

$       5,836,607

$     5,927,884

$     6,532,577

$      5,840,233

          Intangibles

456,811

295,441

296,682

297,978

300,725

302,181

303,599

350,231

302,158

Average tangible assets (non-GAAP)

$     7,448,727

$     5,552,098

$     5,525,076

$     5,448,168

$     5,457,358

$       5,534,426

$     5,624,285

$     6,182,346

$      5,538,075

Actual shareholders's equity (GAAP)

$     1,032,699

$        730,976

$        723,196

$        711,651

$        700,475

$          688,215

$        676,715

$     1,032,699

$         700,475

          Intangibles

482,599

294,808

296,053

297,330

298,609

301,478

302,903

482,599

298,609

Actual tangible shareholders' (non-GAAP)

$        550,100

$        436,168

$        427,143

$        414,321

$        401,866

$          386,737

$        373,812

$        550,100

$         401,866

Actual total assets (GAAP)

$     7,918,732

$     5,899,190

$     5,881,849

$     5,805,129

$     5,751,711

$       5,826,020

$     5,902,831

$     7,918,732

$      5,751,711

          Intangibles

482,599

294,808

296,053

297,330

298,609

301,478

302,903

482,599

298,609

Actual tangible assets (non-GAAP)

$     7,436,133

$     5,604,382

$     5,585,796

$     5,507,799

$     5,453,102

$       5,524,542

$     5,599,928

$     7,436,133

$      5,453,102

(1) Return on Average Equity

Return on (average) shareholders' equity (GAAP)

6.28%

8.42%

8.59%

8.72%

8.84%

8.67%

8.19%

7.58%

8.58%

          Effect of adjustment for intangible assets

5.92%

6.47%

6.86%

7.18%

7.66%

7.88%

7.86%

6.40%

7.80%

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

12.20%

14.89%

15.45%

15.90%

16.50%

16.55%

16.05%

13.98%

16.37%

(2) Return on Average Assets

Return on (average) assets (GAAP)

0.81%

1.06%

1.06%

1.08%

1.07%

1.02%

0.93%

0.96%

1.01%

          Effect of adjustment for intangible assets

0.11%

0.12%

0.12%

0.12%

0.13%

0.13%

0.12%

0.12%

0.13%

Return on average tangible assets (non-GAAP)

0.93%

1.17%

1.18%

1.20%

1.20%

1.15%

1.05%

1.08%

1.13%

(3) Shareholder Equity Ratio 

Shareholders' equity to (actual) assets (GAAP)

13.04%

12.39%

12.30%

12.26%

12.18%

11.81%

11.46%

13.04%

12.18%

          Effect of adjustment for intangible assets

5.64%

4.61%

4.65%

4.74%

4.81%

4.81%

4.79%

5.64%

4.81%

Tangible capital ratio (non-GAAP)

7.40%

7.78%

7.65%

7.52%

7.37%

7.00%

6.68%

7.40%

7.37%

CALCULATION OF EFFICIENCY RATIO

Interest income (FTE)

$          76,242

$          58,516

$          55,910

$          57,335

$          58,098

$            60,002

$          57,811

$        190,668

$         175,910

          Interest expense

5,620

5,099

5,324

5,580

5,886

6,108

6,206

16,043

18,200

Net Interest income (FTE)

$          70,622

$          53,417

$          50,586

$          51,755

$          52,212

$            53,894

$          51,605

$        174,625

$         157,710

Total noninterest income 

$          32,117

$          22,917

$          21,904

$          19,970

$          22,563

$            19,471

$          18,616

$          76,938

$           60,650

          Securities gains (losses) 

-

96

-

-

375

-

-

96

375

          Gain on acquisition

-

-

-

-

-

-

-

-

-

Total noninterest income 

$          32,117

$          22,821

$          21,904

$          19,970

$          22,188

$            19,471

$          18,616

$          76,842

$           60,275

Total Income (FTE)

$        102,739

$          76,238

$          72,490

$          71,725

$          74,400

$            73,365

$          70,221

$        251,467

$         217,985

Total noninterest expense

$          76,085

$          51,176

$          47,414

$          45,979

$          48,175

$            49,396

$          47,645

$        174,675

$         145,216

          Amortization of intangibles

1,803

1,239

1,275

1,327

1,381

1,427

1,471

4,317

4,279

          Merger-related expenses

7,746

1,467

478

499

-

-

195

9,691

195

          Debt extinguishment penalty

-

-

-

-

-

-

-

-

-

Total noninterest expense 

$          66,536

$          48,470

$          45,661

$          44,153

$          46,794

$            47,969

$          45,979

$        160,667

$         140,742

(4) Efficiency Ratio

64.76%

63.58%

62.99%

61.56%

62.90%

65.38%

65.48%

63.89%

64.56%

 

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

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/renasant-announces-2015-third-quarter-earnings-of-040-per-share-053-per-share-excluding-merger-expenses-300163361.html

SOURCE Renasant Corporation



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement