Upgrade to SI Premium - Free Trial

Renasant Corporation Announces 2016 First Quarter Earnings; Increases Quarterly Cash Dividend

April 26, 2016 6:12 PM

TUPELO, Miss., April 26, 2016 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced financial results for the first quarter of 2016. Net income for the first quarter of 2016 was $21.2 million, or basic earnings per share ("EPS") of $0.53 and diluted EPS of $0.52, as compared to $15.2 million, or basic and diluted EPS of $0.48, for the first quarter of 2015. Excluding the impact of after-tax merger and conversion expenses incurred during each quarter, basic and diluted EPS were $0.54 for the first quarter of 2016, as compared to basic and diluted EPS of $0.49 for the first quarter of 2015.

On April 26, 2016, the Board of Directors of the Company approved the payment of a quarterly cash dividend of eighteen cents ($0.18) per share to be paid June 30, 2016, to shareholders of record as of June 15, 2016. The per share dividend represents an increase of $.01, or 5.88%, from the dividend paid in the previous quarter.

For the first quarter of 2016, the Company's return on average assets and return on average equity were 1.07% and 8.12%, respectively, as compared to 1.06% and 8.59%, respectively, for the first quarter of 2015. The Company's 2016 first quarter return on average tangible assets and return on average tangible equity were 1.20% and 15.58%, respectively, as compared to 1.18% and 15.45%, respectively, for the first quarter of 2015.

On April 1, 2016, the Company completed its previously-announced acquisition of KeyWorth Bank ("KeyWorth"), a Georgia state bank headquartered in Atlanta, Georgia, in an all-stock merger. As of the acquisition date, KeyWorth operated six offices in the Atlanta metropolitan area and had approximately $399 million in assets, which included approximately $284 million in total loans and approximately $347 million in total deposits. The acquired operations of KeyWorth are not included in the financial information in this release.

"Our first quarter 2016 financial results reflect a strong start to what we expect to be a great year. We are fortunate to operate in economically vibrant markets, and our team is focused on capitalizing on opportunities throughout our footprint. These results include our successful completion of the Heritage acquisition, an annualized linked quarter non-acquired loan growth of 25.62% and a continuation of improving returns on profitability metrics as our return on average tangible assets was 1.20%, and our return on average tangible equity was 15.58%," said Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "Additionally, we are pleased to announce an increase to our quarterly dividend which boosts our annual cash dividend from $0.68 to $0.72."

The following table presents the Company's profitability metrics for the first quarter of 2016, including and excluding the impact of after-tax merger and conversion expenses:

As

Reported

Excluding

Merger

Expenses

Return on average assets

1.07%

1.10%

Return on average tangible assets

1.20%

1.23%

Return on average equity

8.12%

8.34%

Return on average tangible equity

15.58%

16.00%

Total assets as of March 31, 2016, were approximately $8.15 billion, as compared to $5.88 billion as of March 31, 2015, and $7.93 billion on a linked quarter basis.

Total deposits were $6.43 billion at March 31, 2016, as compared to $4.94 billion at March 31, 2015, and $6.22 billion at December 31, 2015. The Company's cost of funds was 37 basis points for the first quarter of 2016, as compared to 43 basis points for the same quarter in 2015, and 32 basis points for the quarter ended December 31, 2015. The Company's noninterest-bearing deposits averaged approximately $1.32 billion, or 20.99% of average deposits, for the first quarter of 2016, as compared to $932 million, or 19.12% of average deposits, for the first quarter of 2015, and $1.32 billion, or 21.36% of average deposits, for the quarter ended December 31, 2015.

Total loans, including loans acquired in the Heritage Financial Group, Inc. ("Heritage"), and First M&F Corporation ("First M&F") acquisitions or in FDIC-assisted transactions (collectively referred to as "acquired loans"), were approximately $5.57 billion at March 31, 2016, as compared to $3.95 billion at March 31, 2015, and $5.41 billion on a linked quarter basis. Excluding acquired loans, loans grew 24.44% to $4.07 billion at March 31, 2016, as compared to $3.27 billion at March 31, 2015. On a linked quarter basis, non-acquired loans were $3.83 billion at December 31, 2015.

At March 31, 2016, the Company's Tier 1 leverage capital ratio was 9.19%, its Tier 1 risk-based capital ratio was 11.38%, and its total risk-based capital ratio was 12.17%. The Company's common equity Tier 1 capital ratio was 9.88% at March 31, 2016. In all capital ratio categories, the Company's regulatory capital ratios continued to be in excess of the regulatory minimums required to be classified as "well-capitalized." The Company's tangible common equity ratio was 7.52% as of March 31, 2016.

Net interest income was $70.1 million for the first quarter of 2016, as compared to approximately $48.8 million for the first quarter of 2015. Net interest margin was 4.21% for the first quarter of 2016, compared to 4.02% for the first quarter of 2015 and 4.33% on a linked quarter basis. Additional interest income recognized in connection with the acceleration of pay downs and payoffs from acquired loans was $1.6 million in the first quarter of 2016, and increased net interest margin 11 basis points compared to $590 thousand and a 5 basis point increase in net interest margin in the same period in 2015. The Company increased net interest margin by 21 basis points after recognizing $3.61 million in accelerated accretion in the fourth quarter of 2015.

The Company's noninterest income is derived from diverse lines of business which primarily consist of originations and sales of mortgage loans, wealth management and insurance revenue sources along with income from deposit and loan products. Total noninterest income was $33.3 million for the first quarter of 2016, as compared to approximately $21.9 million for the first quarter of 2015, and $31.4 million for the fourth quarter of 2015. The Company's overall growth in noninterest income for the first quarter, as compared to the same period in the prior year, is primarily attributable to the Heritage acquisition and increases in the sales of mortgage loans that we originate.

Noninterest expense was $69.8 million for the first quarter of 2016, as compared to approximately $47.3 million for the first quarter of 2015, and $70.7 million on a linked quarter basis. The Company recorded merger and conversion expenses of approximately $948 thousand and $478 thousand during the first quarter of 2016 and 2015, respectively, and $1.9 million in the fourth quarter of 2015.

Annualized net charge-offs as a percentage of average loans, including acquired loans, declined to 10 basis points for the first quarter of 2016, as compared to 11 basis points for the first quarter of 2015. The Company recorded a provision for loan losses of $1.8 million for the first quarter of 2016, as compared to $1.1 million for the first quarter of 2015.

Nonperforming assets consists of loans 90 days or more past due, nonaccrual loans and other real estate owned ("OREO"). The following table provides details of the Company's nonperforming assets as of the dates presented (in thousands):

March 31, 2016

December 31, 2015

March 31, 2015

Not Acquired

$ 26,995

$ 27,958

$ 35,647

Acquired and Subject to

Loss Sharing Agreements

8,424

9,746

22,365

Acquired and Not Subject to

Loss Sharing Agreements

42,224

43,125

21,889

Total

$ 77,643

$ 80,829

$ 79,901

Since the nonperforming assets acquired in previous acquisitions or in connection with FDIC- assisted transactions (collectively referred to as "acquired nonperforming assets") were recorded at fair value at the time of acquisition or are subject to loss-share agreements with the FDIC, which significantly mitigates the Company's 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 (loans 90 days or more past due and nonaccrual loans) were $14.2 million as of March 31, 2016, as compared to $18.9 million as of March 31, 2015, and $15.0 million at December 31, 2015. Nonperforming loans as a percentage of total loans were 0.35% as of March 31, 2016, as compared to 0.58% as of March 31, 2015, and 0.39% as of December 31, 2015.

The allowance for loan losses totaled $42.9 million at March 31, 2016, as compared to $42.3 million as of March 31, 2015, and $42.4 million as of December 31, 2015. The allowance for loan losses as a percentage of loans was 1.05% as of March 31, 2016, as compared to 1.29% as of March 31, 2015, and 1.11% as of December 31, 2015.

The Company's coverage ratio, or its allowance for loan losses as a percentage of nonperforming loans, was 302.14% as of March 31, 2016, as compared to 223.68% as of March 31, 2015, and 283.46% as of December 31, 2015. Loans 30 to 89 days past due as a percentage of total loans were 0.17% at March 31, 2016, as compared to 0.37% at March 31, 2015, and 0.19% at December 31, 2015.

OREO was $12.8 million as of March 31, 2016, as compared to $16.7 million as of March 31, 2015, and $13.0 million at December 31, 2015. The Company continues to proactively market the properties held in OREO as it sold approximately $628 thousand of OREO during the first quarter of 2016, and had $1.1 million in sales during the fourth quarter of 2015.

CONFERENCE CALL INFORMATION:

The Company will hold executive management's quarterly webcast and conference call with analysts on Wednesday, April 27, 2016, at 10:00 AM Eastern Time (9:00 AM Central Time).

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or http://services.choruscall.com/links/rnst160427. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation First 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 10084127 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until May 11, 2016.

ABOUT RENASANT CORPORATION:

Renasant Corporation is the parent of Renasant Bank, a 112-year-old financial services institution. Renasant has assets of approximately $8.15 billion and operates more than 175 banking, mortgage, financial services and insurance offices in Mississippi, Tennessee, Alabama, Florida and Georgia.

NOTE TO INVESTORS:

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

Prospective investors are cautioned that any such forward-looking statements are not guarantees for future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements. Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include significant fluctuations in interest rates, inflation, economic recession, significant changes in the federal and state legal and regulatory environment, significant underperformance in 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."

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q1 2016 -

For the Three Months Ending

2016

2015

Q4 2015

March 31,

First

Fourth

Third

Second

First

Percent

Percent

Statement of earnings

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2016

2015

Variance

Interest income - taxable equivalent basis

$ 78,009

$ 79,679

$ 76,242

$ 58,516

$ 55,910

(2.10)

$ 78,009

$ 55,910

39.53

Interest income

$ 76,259

$ 77,787

$ 74,300

$ 56,769

$ 54,166

(1.96)

$ 76,259

$ 54,166

40.79

Interest expense

6,205

5,436

5,688

5,155

5,385

14.14

6,205

5,385

15.23

Net interest income

70,054

72,351

68,612

51,614

48,781

(3.18)

70,054

48,781

43.61

Provision for loan losses

1,800

1,750

750

1,175

1,075

2.86

1,800

1,075

67.44

Net interest income after provision

68,254

70,601

67,862

50,439

47,706

(3.33)

68,254

47,706

43.07

Service charges on deposit accounts

7,991

8,260

8,151

6,522

6,335

(3.26)

7,991

6,335

26.13

Fees and commissions on loans and deposits

4,331

4,437

4,388

3,571

3,695

(2.40)

4,331

3,695

17.19

Insurance commissions and fees

1,962

1,956

2,380

2,119

1,967

0.32

1,962

1,967

(0.24)

Wealth management revenue

2,891

2,609

2,833

2,210

2,156

10.84

2,891

2,156

34.12

Securities gains (losses)

(71)

-

-

96

-

-

(71)

-

-

Mortgage banking income

11,915

11,702

11,893

6,791

5,429

1.83

11,915

5,429

119.48

Gain on SBA Loans

996

509

376

90

293

95.78

996

293

239.26

Other

3,287

1,969

2,058

1,480

1,995

66.88

3,287

1,995

64.77

Total noninterest income

33,302

31,442

32,079

22,879

21,870

5.92

33,302

21,870

52.28

Salaries and employee benefits

42,393

43,409

43,047

30,395

28,260

(2.34)

42,393

28,260

50.01

Data processing

4,158

4,003

3,819

3,199

3,230

3.88

4,158

3,230

28.73

Occupancy and equipment

7,998

7,887

7,493

5,360

5,550

1.41

7,998

5,550

44.10

Other real estate

957

697

862

954

532

37.21

957

532

79.95

Amortization of intangibles

1,697

1,751

1,804

1,238

1,275

(3.07)

1,697

1,275

33.07

Merger and conversion related expenses

948

1,923

7,746

1,468

478

(50.69)

948

478

98.55

Debt extinguishment penalty

-

-

-

-

-

-

-

-

-

Other

11,663

11,064

11,208

8,468

7,994

5.42

11,663

7,994

45.90

Total noninterest expense

69,814

70,734

75,979

51,082

47,319

(1.30)

69,814

47,319

47.54

Income before income taxes

31,742

31,309

23,962

22,236

22,257

1.38

31,742

22,257

42.62

Income taxes

10,526

10,149

7,741

6,842

7,017

3.71

10,526

7,017

50.00

Net income

$ 21,216

$ 21,160

$ 16,221

$ 15,394

$ 15,240

0.27

$ 21,216

$ 15,240

39.22

Basic earnings per share

$ 0.53

$ 0.53

$ 0.40

$ 0.49

$ 0.48

-

$ 0.53

$ 0.48

10.42

Diluted earnings per share

0.52

0.52

0.40

0.48

0.48

-

0.52

0.48

8.33

Average basic shares outstanding

40,324,475

40,276,441

40,265,941

31,626,059

31,576,275

0.12

40,324,475

31,576,275

27.70

Average diluted shares outstanding

40,559,145

40,539,151

40,518,413

31,865,172

31,815,710

0.05

40,559,145

31,815,710

27.48

Common shares outstanding

40,373,753

40,293,291

40,268,455

31,644,706

31,604,937

0.20

40,373,753

31,604,937

27.75

Cash dividend per common share

$ 0.17

$ 0.17

$ 0.17

$ 0.17

$ 0.17

-

$ 0.17

$ 0.17

-

Performance ratios

Return on average shareholders' equity

8.12%

8.12%

6.33%

8.42%

8.59%

8.12%

8.59%

Return on average tangible shareholders' equity (1)

15.58%

15.84%

12.20%

14.89%

15.45%

15.58%

15.45%

Return on average assets

1.07%

1.06%

0.81%

1.06%

1.06%

1.07%

1.06%

Return on average tangible assets (2)

1.20%

1.19%

0.93%

1.17%

1.18%

1.20%

1.18%

Net interest margin (FTE)

4.21%

4.33%

4.09%

4.17%

4.02%

4.21%

4.02%

Yield on earning assets (FTE)

4.57%

4.65%

4.42%

4.57%

4.45%

4.57%

4.45%

Cost of funding

0.37%

0.32%

0.33%

0.41%

0.43%

0.37%

0.43%

Average earning assets to average assets

86.21%

86.07%

86.64%

87.79%

87.49%

86.21%

87.49%

Average loans to average deposits

87.39%

86.22%

83.63%

81.93%

81.44%

87.39%

81.44%

Noninterest income (less securities gains/

losses) to average assets

1.64%

1.55%

1.59%

1.56%

1.50%

1.64%

1.50%

Noninterest expense (less debt prepayment penalties/

merger-related expenses) to average assets

3.48%

3.46%

3.43%

3.40%

3.26%

3.48%

3.26%

Net overhead ratio

1.84%

1.91%

1.84%

1.84%

1.76%

1.84%

1.76%

Efficiency ratio (FTE) (4)

64.47%

63.76%

64.96%

63.61%

63.20%

64.47%

63.20%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q1 2016 -

For the Three Months Ending

2016

2015

Q4 2015

March 31,

First

Fourth

Third

Second

First

Percent

Percent

Average balances

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2016

2015

Variance

Total assets

$ 7,961,700

$ 7,898,803

$ 7,897,769

$ 5,847,539

$ 5,821,756

0.80

$ 7,961,700

$ 5,821,756

36.76

Earning assets

6,863,905

6,798,474

6,842,452

5,133,567

5,093,224

0.96

6,863,905

5,093,224

34.77

Securities

1,103,504

1,117,322

1,143,577

999,962

989,743

(1.24)

1,103,504

989,743

11.49

Mortgage loans held for sale

217,200

268,096

398,480

87,435

50,918

(18.98)

217,200

50,918

326.57

Loans, net of unearned

5,482,167

5,341,943

5,223,273

3,978,514

3,969,244

2.62

5,482,167

3,969,244

38.12

Intangibles

473,852

473,996

449,042

295,441

296,682

(0.03)

473,852

296,682

59.72

Noninterest-bearing deposits

$ 1,316,495

$ 1,323,467

$ 1,272,714

$ 969,770

$ 932,011

(0.53)

$ 1,316,495

$ 932,011

41.25

Interest-bearing deposits

4,956,983

4,872,432

4,972,717

3,886,199

3,941,863

1.74

4,956,983

3,941,863

25.75

Total deposits

6,273,478

6,195,899

6,245,431

4,855,969

4,873,874

1.25

6,273,478

4,873,874

28.72

Borrowed funds

539,078

568,548

556,269

204,884

168,758

(5.18)

539,078

168,758

219.44

Shareholders' equity

1,050,668

1,033,692

1,016,143

733,158

719,687

1.64

1,050,668

719,687

45.99

Q1 2016 -

As of

2016

2015

Q4 2015

March 31,

First

Fourth

Third

Second

First

Percent

Percent

Balances at period end

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2016

2015

Variance

Total assets

8,146,229

7,926,496

7,910,963

5,899,190

5,881,849

2.77

8,146,229

5,881,849

38.50

Earning assets

7,045,180

6,778,485

6,810,285

5,186,419

5,168,497

3.93

7,045,180

5,168,497

36.31

Securities

1,101,820

1,105,205

1,139,553

965,290

1,016,393

(0.31)

1,101,820

1,016,393

8.40

Mortgage loans held for sale

298,365

225,254

317,681

108,023

102,780

32.46

298,365

102,780

190.30

Loans not acquired

4,074,413

3,830,434

3,607,005

3,407,925

3,274,314

6.37

4,074,413

3,274,314

24.44

Loans acquired and covered by FDIC loss-share agreements

44,989

93,142

100,839

121,626

125,773

(51.70)

44,989

125,773

(64.23)

Loans acquired and not covered by FDIC loss-share agreements

1,453,328

1,489,886

1,570,116

507,653

553,574

(2.45)

1,453,328

553,574

162.54

Total loans

5,572,730

5,413,462

5,277,960

4,037,204

3,953,661

2.94

5,572,730

3,953,661

40.95

Intangibles

476,539

474,683

474,830

294,808

296,053

0.39

476,539

296,053

60.96

Noninterest-bearing deposits

1,384,503

1,278,337

1,303,884

972,671

959,351

8.31

1,384,503

959,351

44.32

Interest-bearing deposits

5,046,874

4,940,265

4,930,677

3,917,772

3,983,419

2.16

5,046,874

3,983,419

26.70

Total deposits

6,431,377

6,218,602

6,234,560

4,890,443

4,942,770

3.42

6,431,377

4,942,770

30.12

Borrowed funds

561,671

570,496

551,740

219,089

162,313

(1.55)

561,671

162,313

246.04

Shareholders' equity

1,053,178

1,036,818

1,024,930

730,976

723,196

1.58

1,053,178

723,196

45.63

Market value per common share

$ 32.91

$ 34.41

$ 32.85

$ 32.60

$ 30.05

(4.36)

$ 32.91

$ 30.05

9.52

Book value per common share

26.09

25.73

25.45

23.10

22.88

1.38

26.09

22.88

14.02

Tangible book value per common share

14.28

13.95

13.66

13.78

13.52

2.38

14.28

13.52

5.62

Shareholders' equity to assets (actual)

12.93%

13.08%

12.96%

12.39%

12.30%

12.93%

12.30%

Tangible capital ratio (3)

7.52%

7.54%

7.40%

7.78%

7.65%

7.52%

7.65%

Leverage ratio

9.19%

9.16%

8.95%

9.89%

9.74%

9.19%

9.74%

Common equity tier 1 capital ratio

9.88%

9.99%

9.92%

10.45%

10.35%

9.88%

10.35%

Tier 1 risk-based capital ratio

11.38%

11.51%

11.46%

12.52%

12.47%

11.38%

12.47%

Total risk-based capital ratio

12.17%

12.32%

12.27%

13.55%

13.51%

12.17%

13.51%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q1 2016 -

As of

2016

2015

Q4 2015

March 31,

First

Fourth

Third

Second

First

Percent

Percent

Loans not acquired by category

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2016

2015

Variance

Commercial, financial, agricultural

$ 520,463

$ 485,407

$ 450,688

$ 437,181

$ 418,752

7.22

$ 520,463

$ 418,752

24.29

Lease financing

41,937

34,815

24,698

17,633

11,560

20.46

41,937

11,560

262.78

Real estate - construction

325,188

291,701

268,805

212,071

200,966

11.48

325,188

200,966

61.81

Real estate - 1-4 family mortgages

1,263,879

1,204,228

1,128,556

1,073,816

1,025,264

4.95

1,263,879

1,025,264

23.27

Real estate - commercial mortgages

1,836,053

1,729,049

1,653,534

1,589,969

1,542,706

6.19

1,836,053

1,542,706

19.02

Installment loans to individuals

86,893

85,234

80,724

77,255

75,066

1.95

86,893

75,066

15.76

Loans, net of unearned

$ 4,074,413

$ 3,830,434

$ 3,607,005

$ 3,407,925

$ 3,274,314

6.37

$ 4,074,413

$ 3,274,314

24.44

Loans acquired and covered by FDIC loss-share agreements

Commercial, financial, agricultural

$ 624

$ 2,406

$ 2,467

$ 3,726

$ 3,917

(74.06)

$ 624

$ 3,917

(84.07)

Lease financing

-

-

-

-

-

-

-

-

-

Real estate - construction

86

130

137

-

-

(33.85)

86

-

-

Real estate - 1-4 family mortgages

36,350

45,988

48,779

40,333

42,758

(20.96)

36,350

42,758

(14.99)

Real estate - commercial mortgages

7,870

44,550

49,382

77,536

79,064

(82.33)

7,870

79,064

(90.05)

Installment loans to individuals

59

68

74

31

34

(13.24)

59

34

73.53

Loans, net of unearned

$ 44,989

$ 93,142

$ 100,839

$ 121,626

$ 125,773

(51.70)

$ 44,989

$ 125,773

(64.23)

Loans acquired and not covered by FDIC loss-share agreements

Commercial, financial, agricultural

$ 133,847

$ 149,024

$ 167,966

$ 39,652

$ 52,119

(10.18)

$ 133,847

$ 52,119

156.81

Lease financing

-

-

-

-

-

-

-

-

-

Real estate - construction

52,300

65,834

70,428

505

483

(20.56)

52,300

483

10,728.16

Real estate - 1-4 family mortgages

477,266

485,107

485,170

161,765

171,433

(1.62)

477,266

171,433

178.40

Real estate - commercial mortgages

763,587

760,130

813,973

295,484

317,224

0.45

763,587

317,224

140.71

Installment loans to individuals

26,328

29,791

32,579

10,247

12,315

(11.62)

26,328

12,315

113.79

Loans, net of unearned

$ 1,453,328

$ 1,489,886

$ 1,570,116

$ 507,653

$ 553,574

(2.45)

$ 1,453,328

$ 553,574

162.54

Asset quality data

Assets not acquired:

Nonaccrual loans

$ 11,690

$ 13,645

$ 14,522

$ 15,514

$ 17,719

(14.33)

$ 11,690

$ 17,719

(34.03)

Loans 90 past due or more

2,495

1,326

647

5,647

1,193

88.16

2,495

1,193

109.14

Nonperforming loans

14,185

14,971

15,169

21,161

18,912

(5.25)

14,185

18,912

(24.99)

Other real estate owned

12,810

12,987

13,936

14,967

16,735

(1.36)

12,810

16,735

(23.45)

Nonperforming assets not acquired

$ 26,995

$ 27,958

$ 29,105

$ 36,128

$ 35,647

(3.44)

$ 26,995

$ 35,647

(24.27)

Assets acquired and subject to loss share:

Nonaccrual loans

$ 2,708

$ 3,319

$ 3,270

$ 19,487

#

$ 18,040

(18.41)

$ 2,708

$ 18,040

(84.99)

Loans 90 past due or more

4,343

3,609

4,143

-

-

20.34

4,343

-

-

Nonperforming loans subject to loss share

7,051

6,928

7,413

19,487

18,040

1.78

7,051

18,040

(60.91)

Other real estate owned

1,373

2,818

3,183

3,853

4,325

(51.28)

1,373

4,325

(68.25)

Nonperforming assets acquired and subject to loss share

$ 8,424

$ 9,746

$ 10,596

$ 23,340

$ 22,365

(13.56)

$ 8,424

$ 22,365

(62.33)

Assets acquired and not subject to loss share:

Nonaccrual loans

$ 12,368

$ 12,070

$ 15,796

$ 1,085

$ 1,627

2.47

$ 12,368

$ 1,627

660.17

Loans 90 past due or more

10,805

11,458

8,824

2,523

9,636

(5.70)

10,805

9,636

12.13

Nonperforming loans

23,173

23,528

24,620

3,608

11,263

(1.51)

23,173

11,263

105.74

Other real estate owned

19,051

19,597

19,215

8,244

10,626

(2.79)

19,051

10,626

79.29

Nonperforming assets acquired

$ 42,224

$ 43,125

$ 43,835

$ 11,852

$ 21,889

(2.09)

$ 42,224

$ 21,889

92.90

Net loan charge-offs (recoveries)

$ 1,378

$ 1,364

$ 588

$ 1,588

$ 1,062

1.03

$ 1,378

$ 1,062

29.76

Allowance for loan losses

42,859

42,437

42,051

41,888

42,302

0.99

42,859

42,302

1.32

Annualized net loan charge-offs / average loans

0.10%

0.10%

0.04%

0.16%

0.11%

0.10%

0.11%

Nonperforming loans / total loans*

0.80%

0.84%

0.89%

1.10%

1.22%

0.80%

1.22%

Nonperforming assets / total assets*

0.95%

1.02%

1.06%

1.21%

1.36%

0.95%

1.36%

Allowance for loan losses / total loans*

0.77%

0.78%

0.80%

1.04%

1.07%

0.77%

1.07%

Allowance for loan losses / nonperforming loans*

96.51%

93.42%

89.09%

94.65%

87.74%

96.51%

87.74%

Nonperforming loans / total loans**

0.35%

0.39%

0.42%

0.62%

0.58%

0.35%

0.58%

Nonperforming assets / total assets**

0.33%

0.35%

0.37%

0.61%

0.61%

0.33%

0.61%

Allowance for loan losses / total loans**

1.05%

1.11%

1.17%

1.23%

1.29%

1.05%

1.29%

Allowance for loan losses / nonperforming loans**

302.14%

283.46%

277.22%

197.95%

223.68%

302.14%

223.68%

*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 Three Months Ending

2016

2015

March 31,

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

2016

2015

Net income (GAAP)

$ 21,216

$ 21,160

$ 16,221

$ 15,394

$ 15,240

$ 21,216

$ 15,240

Amortization of intangibles, net of tax

1,134

1,183

1,221

857

873

1,134

873

Tangible net income (non-GAAP)

$ 22,350

$ 22,343

$ 17,442

$ 16,251

$ 16,113

$ 22,350

$ 16,113

Average shareholders' equity (GAAP)

$ 1,050,668

$ 1,033,692

$ 1,016,143

$ 733,158

$ 719,687

$ 1,050,668

$ 719,687

Intangibles

473,852

473,996

449,042

295,441

296,682

473,852

296,682

Average tangible shareholders' equity (non-GAAP)

$ 576,816

$ 559,696

$ 567,101

$ 437,717

$ 423,005

$ 576,816

$ 423,005

Average total assets (GAAP)

$ 7,961,700

$ 7,898,803

$ 7,897,769

$ 5,847,539

$ 5,821,756

$ 7,961,700

$ 5,821,756

Intangibles

473,852

473,996

449,042

295,441

296,682

473,852

296,682

Average tangible assets (non-GAAP)

$ 7,487,848

$ 7,424,807

$ 7,448,727

$ 5,552,098

$ 5,525,074

$ 7,487,848

$ 5,525,074

Actual shareholders' equity (GAAP)

$ 1,053,178

$ 1,036,818

$ 1,024,930

$ 730,976

$ 723,196

$ 1,053,178

$ 723,196

Intangibles

476,539

474,683

474,830

294,808

296,053

476,539

296,053

Actual tangible shareholders' equity (non-GAAP)

$ 576,639

$ 562,135

$ 550,100

$ 436,168

$ 427,143

$ 576,639

$ 427,143

Actual total assets (GAAP)

$ 8,146,229

$ 7,926,496

$ 7,910,963

$ 5,899,190

$ 5,881,849

$ 8,146,229

$ 5,881,849

Intangibles

476,539

474,683

474,830

294,808

296,053

476,539

296,053

Actual tangible assets (non-GAAP)

$ 7,669,690

$ 7,451,813

$ 7,436,133

$ 5,604,382

$ 5,585,796

$ 7,669,690

$ 5,585,796

(1) Return on Average Equity

Return on (average) shareholders' equity (GAAP)

8.12%

8.12%

6.33%

8.42%

8.59%

8.12%

8.59%

Effect of adjustment for intangible assets

7.46%

7.72%

5.87%

6.47%

6.86%

7.46%

6.86%

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

15.58%

15.84%

12.20%

14.89%

15.45%

15.58%

15.45%

(2) Return on Average Assets

Return on (average) assets (GAAP)

1.07%

1.06%

0.81%

1.06%

1.06%

1.07%

1.06%

Effect of adjustment for intangible assets

0.13%

0.13%

0.11%

0.12%

0.12%

0.13%

0.12%

Return on average tangible assets (non-GAAP)

1.20%

1.19%

0.93%

1.17%

1.18%

1.20%

1.18%

(3) Shareholder Equity Ratio

Shareholders' equity to (actual) assets (GAAP)

12.93%

13.08%

12.96%

12.39%

12.30%

12.93%

12.30%

Effect of adjustment for intangible assets

5.41%

5.54%

5.56%

4.61%

4.65%

5.41%

4.65%

Tangible capital ratio (non-GAAP)

7.52%

7.54%

7.40%

7.78%

7.65%

7.52%

7.65%

CALCULATION OF EFFICIENCY RATIO

Interest income (FTE)

$ 78,009

$ 79,679

$ 76,242

$ 58,516

$ 55,910

$ 78,009

$ 55,910

Interest expense

6,205

5,436

5,688

5,155

5,385

6,205

5,385

Net Interest income (FTE)

$ 71,804

$ 74,243

$ 70,554

$ 53,361

$ 50,525

$ 71,804

$ 50,525

Total noninterest income

$ 33,302

$ 31,442

$ 32,079

$ 22,879

$ 21,870

$ 33,302

$ 21,870

Securities gains (losses)

(71)

-

-

96

-

(71)

-

Gain on acquisition

996

509

376

90

293

996

293

Total noninterest income

$ 32,377

$ 30,933

$ 31,702

$ 22,693

$ 21,576

$ 32,377

$ 21,576

Total Income (FTE)

$ 104,181

$ 105,177

$ 102,257

$ 76,054

$ 72,101

$ 104,181

$ 72,101

Total noninterest expense

$ 69,814

$ 70,734

$ 75,979

$ 51,082

$ 47,319

$ 69,814

$ 47,319

Amortization of intangibles

1,697

1,751

1,804

1,238

1,275

1,697

1,275

Merger-related expenses

948

1,923

7,746

1,468

478

948

478

Debt extinguishment penalty

-

-

-

-

-

-

-

Total noninterest expense

$ 67,169

$ 67,060

$ 66,429

#

$ 48,376

$ 45,566

$ 67,169

$ 45,566

(4) Efficiency Ratio

64.47%

63.76%

64.96%

63.61%

63.20%

64.47%

63.20%

Contacts:

Media

Financials

John Oxford

Kevin Chapman

First Vice President

Executive Vice President

Director of Corp Communication

Chief Financial Officer

(662) 680-1219

(662) 680-1450

[email protected]

[email protected]

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/renasant-corporation-announces-2016-first-quarter-earnings-increases-quarterly-cash-dividend-300258025.html

SOURCE Renasant Corporation

Categories

Press Releases

Next Articles