Upgrade to SI Premium - Free Trial

Renasant Corporation Announces Record Earnings For 2018

January 22, 2019 4:45 PM

TUPELO, Miss., Jan. 22, 2019 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced earnings results for the fourth quarter of 2018. Net income for the fourth quarter of 2018 was $44.4 million, as compared to $16.5 million for the fourth quarter of 2017. Basic and diluted earnings per share ("EPS") were $0.76 for the fourth quarter of 2018, as compared to basic and diluted EPS of $0.33 for the fourth quarter of 2017.

Net income for the year ending December 31, 2018, was $146.9 million, as compared to $92.2 million for 2017. Basic and diluted EPS were $2.80 and $2.79, respectively, for 2018, as compared to basic and diluted EPS of $1.97 and $1.96, respectively, for 2017.

"During a quarter highlighted by increased volatility in financial markets and uncertainty about the economic outlook, Renasant once again closed the year with record results. Our superior profitability metrics continue to increase and are a direct result of our continued efforts to maintain a stable core margin while focusing on cost containment," commented Renasant Executive Chairman E. Robinson McGraw. "While we are not immune to the increased level of competition in our markets, we remain disciplined in our pricing and prudent in our underwriting standards, and our credit quality metrics all remain at or near historic lows."

"Although the economic uncertainty that arose at the close of 2018 has not resolved as we start the new year, we remain committed to delivering strong shareholder value through prudent capital management and a continued emphasis on profitability and growth of our core operations," added C. Mitchell Waycaster, Renasant President and Chief Executive Officer. "With the integration of Brand's operations and team members now complete, coupled with strategic hires throughout our footprint, we begin 2019 with a renewed focus on understanding and meeting our customers' needs and continuing to deliver a first class line up of products and services which earned us the designation of "Best Bank in the South" by Time Magazine's Money.com."

Brand Acquisition

The Company completed its acquisition by merger of Brand Group Holdings, Inc. ("Brand") on September 1, 2018. As of the acquisition date, Brand operated 13 locations throughout the greater Atlanta market and, prior to purchase accounting adjustments, had approximately $2.0 billion in assets, which included approximately $1.6 billion in loans, and approximately $1.7 billion in deposits. The Company's balance sheet and results of operations as of and for the year ended December 31, 2018, include the impact of the Company's acquisition of Brand since the acquisition date. The assets acquired and liabilities assumed, as presented in the table below, have been recorded at estimated fair value and are subject to change pending finalization of all valuations.

(in thousands)

September 1, 2018

Cash and cash equivalents

$

193,436

Securities

71,246

Loans including loans held for sale

1,589,254

Premises and equipment

20,070

Intangible assets

349,416

Other assets

112,050

Total assets

$

2,335,472

Deposits

$

1,714,177

Borrowings

90,912

Other liabilities

55,930

$

1,861,019

As part of the merger agreement, Brand agreed to divest the operations of its subsidiary Brand Mortgage Group, LLC ("BMG"), which transaction was completed as of November 1, 2018. As a result, the results of operations of BMG, which are not significant to the Company's operations, are included in the Company's results for 2018 from the acquisition date through the completion date of the divestiture.

Impact of Certain Expenses and Charges

The Company incurred 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, 2018

Three months ended

December 31, 2017

Pre-tax

After-tax

Impact toDilutedEPS

Pre-tax

After-tax

Impact to DilutedEPS

Merger and conversion expenses

$

1,625

$

1,255

$

0.02

$

723

$

479

$

0.01

Write-down of net deferred tax assets

14,486

0.30

Year ended December 31, 2018

Year ended December 31, 2017

Pre-tax

After-tax

Impact to

Diluted EPS

Pre-tax

After-tax

Impact toDilutedEPS

Merger and conversion expenses

$

14,246

$

11,095

$

0.21

$

10,378

$

6,925

$

0.15

Write-down of net deferred tax assets

14,486

0.31

Debt prepayment penalty

205

137

The Company's fourth quarter 2017 earnings include an after-tax charge of $14.5 million resulting from the revaluation of the Company's deferred tax assets in response to the corporate tax rate reduction implemented by the Tax Cuts and Jobs Act, which was enacted in December 2017. The after-tax charge reduced diluted EPS by $0.30 and $0.31 for the quarter and year ended December 31, 2017, respectively. No such charge is included in the Company's 2018 results.

The Company's fourth quarter and 2018 earnings included pre-tax expenses of $1.6 million and $14.2 million, respectively, related to the merger and conversion of Brand. These expenses reduced diluted EPS by $0.02 and $0.21 for the fourth quarter and year, respectively. Similarly, the Company's fourth quarter and 2017 earnings included pre-tax expenses of $723 thousand and $10.4 million related primarily to the acquisition of Metropolitan BancGroup, Inc., which was completed in July 2017. These charges reduced diluted EPS by $0.01 and $0.15 for the fourth quarter and year, respectively.

Profitability Metrics

The following table presents the Company's profitability metrics for the three and twelve months ending December 31, 2018, including and excluding the impact of after-tax merger and conversion expenses related to the Brand acquisition described above.

Three Months Ended

Year Ended

December 31, 2018

December 31, 2018

As Reported

Excluding merger and conversionexpenses

(Non-GAAP)

As Reported

Excluding mergerand conversionexpenses(Non-GAAP)

Return on average assets

1.39

%

1.43

%

1.32

%

1.42

%

Return on average tangible assets (Non-GAAP)

1.56

%

1.60

%

1.47

%

1.58

%

Return on average equity

8.72

%

8.97

%

8.64

%

9.29

%

Return on average tangible equity (Non-GAAP)

17.44

%

17.92

%

15.98

%

17.14

%

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.

Financial Condition

Total assets were $12.9 billion at December 31, 2018, as compared to $9.8 billion at December 31, 2017.

Total loans increased to $9.1 billion at December 31, 2018, from $7.6 billion at December 31, 2017. Loans not purchased increased to $6.4 billion at December 31, 2018, from $5.6 billion at December 31, 2017. Loan production for the fourth quarter and for 2018 was $400.3 million and $1.7 billion, respectively, as compared to $448.5 million and $1.5 billion for the same periods, respectively, in 2017. As of the acquisition date, Brand added $1.3 billion in loans held for investment.

Total deposits increased to $10.1 billion at December 31, 2018, from $7.9 billion at December 31, 2017. Non-interest bearing deposits averaged $2.0 billion, or 22.83% of average deposits, for 2018, compared to $1.7 billion, or 22.64% of average deposits, for the same period in 2017. As of the acquisition date, Brand added $1.7 billion in deposits, which included $429.2 million in non-interest bearing deposits.

At December 31, 2018, Tier 1 leverage capital ratio was 10.11%, Common Equity Tier 1 ratio was 11.05%, Tier 1 risk-based capital ratio was 12.10%, and total risk-based capital ratio was 14.12%. All regulatory ratios exceed the minimums required to be considered "well-capitalized."

Our ratio of shareholders' equity to assets was 15.80% at December 31, 2018, as compared to 15.41% at December 31, 2017. Our tangible capital ratio (non-GAAP) was 8.92% at December 31, 2018, as compared to 9.56% at December 31, 2017.

The Company announced a $50.0 million stock repurchase program in October 2018. During the fourth quarter of 2018, the Company repurchased $7.1 million of common stock at a weighted average price of $35.48. The plan will remain in effect until the earlier of October 2019 or the repurchase of the entire amount of common stock authorized to be repurchased by the Board of Directors.

Results of Operations

Net interest income was $115.5 million for the fourth quarter of 2018, as compared to $99.4 million for the third quarter of 2018 and $93.3 million for the fourth quarter of 2017. The following table presents reported taxable equivalent net interest margin and yield on loans held for investment for the periods presented (in thousands).

Three Months Ended

December 31,

September 30,

December 31,

2018

2018

2017

Taxable equivalent net interest income

$

116,933

$

100,880

$

96,448

Average earning assets

$

10,952,024

$

9,843,870

$

8,913,675

Net interest margin

4.24

%

4.07

%

4.25

%

Taxable equivalent interest income on loans

$

122,703

$

105,722

$

97,307

Average loans held for investment

$

9,130,273

$

8,228,053

$

7,535,199

Loan yield

5.33

%

5.10

%

5.07

%

The impact from interest income collected on problem loans and purchase accounting adjustments on loans to total interest income on loans, 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,

2018

2018

2017

Net interest income collected on problem loans

$

744

$

714

$

4,543

Accretable yield recognized on purchased loans(1)

7,236

5,261

5,878

Total impact to interest income

$

7,980

$

5,975

$

10,421

Impact to loan yield

0.35

%

0.29

%

0.55

%

Impact to net interest margin

0.29

%

0.24

%

0.46

%

(1)

Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $3,095, $2,570 and $2,747 for the three months ended December 31, 2018, September 30, 2018, and December 31, 2017, respectively. This additional interest income increased loan yield by 13 basis points, 12 basis points and 14 basis points for the same periods, respectively, while increasing net interest margin by 11 basis points, 10 basis points and 12 basis points for the same periods, respectively.

Net interest income was $396.5 million for 2018, as compared to $336.9 million for the same period in 2017. The following table presents reported taxable equivalent net interest margin and loan yield for the periods presented (in thousands).

Year Ended

December 31,

December 31,

2018

2017

Taxable equivalent net interest income

$

402,426

$

345,743

Average earning assets

$

9,662,416

$

8,301,230

Net interest margin

4.16

%

4.16

%

Taxable equivalent interest income on loans

$

418,842

$

340,567

Average loans held for investment

$

8,181,587

$

6,855,802

Loan yield

5.12

%

4.97

%

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

Year Ended

December 31,

December 31,

2018

2017

Net interest income collected on problem loans

$

2,861

$

8,807

Accretable yield recognized on purchased loans(1)

24,333

23,151

Total impact to interest income

$

27,194

$

31,958

Impact to loan yield

0.33

%

0.47

%

Impact to net interest margin

0.28

%

0.38

%

(1)

Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $12,339 and $10,932 for the year ended December 31, 2018 and 2017, respectively, which increased loan yield by 15 basis points and 16 basis points for the same periods, respectively, while increasing net interest margin by 13 basis points for each period.

For the fourth quarter of 2018, the cost of total deposits was 67 basis points, as compared to 60 basis points for the third quarter of 2018 and 36 basis points in the fourth quarter of 2017. The cost of total deposits was 56 basis points for the year ending December 31, 2018, as compared to 32 basis points for 2017.

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,

2018

2018

2017

2018

2018

2017

Noninterest-bearing demand

22.71

%

21.68

%

21.74

%

%

%

%

Interest-bearing demand

44.89

45.01

43.80

0.69

0.62

0.32

Savings

5.82

6.31

6.63

0.16

0.15

0.07

Time deposits

22.73

21.73

21.12

1.45

1.29

0.90

Borrowed funds

3.85

5.27

6.71

4.31

3.82

2.74

Total deposits and borrowed funds

100.00

%

100.00

%

100.00

%

0.81

%

0.77

%

0.52

%

Percentage of Total Average Deposits and Borrowed Funds

Cost of Funds

Year Ended

December 31,

Year Ended

December 31,

2018

2017

2018

2017

Noninterest-bearing demand

21.88

%

21.46

%

%

%

Interest-bearing demand

45.62

44.91

0.56

0.26

Savings

6.41

7.06

0.15

0.07

Time deposits

21.92

21.35

1.24

0.85

Borrowed funds

4.17

5.22

4.01

3.16

Total deposits and borrowed funds

100.00

%

100.00

%

0.70

%

0.47

%

Noninterest income for the fourth quarter of 2018 was $36.4 million, as compared to $38.1 million for the third quarter of 2018 and $32.4 million for the fourth quarter of 2017. Noninterest income for the year ended December 31, 2018 was $144.0 million, as compared to $132.1 million for the same period in 2017. Mortgage banking income for the fourth quarter of 2018 was $12.0 million, compared to $14.4 million for the third quarter of 2018 and $9.9 million for the fourth quarter of 2017. Mortgage banking income for the year ended December 31, 2018 was $50.1 million, as compared to $43.4 million for the same period in 2017. BMG contributed $2.0 million and $3.7 million to mortgage banking income during the three and twelve months ended December 31, 2018, respectively.

Noninterest expense was $93.3 million for the fourth quarter of 2018, as compared to $94.7 million for the third quarter of 2018 and $76.8 million for the fourth quarter of 2017. Noninterest expense for the year ended December 31, 2018 was $345.0 million, as compared to $301.6 million for the same period in 2017. Noninterest expense for the three and twelve months ended December 31, 2018 includes $2.4 million and $4.4 million, respectively, attributable to BMG.

Excluding charges for merger and conversion expenses, amortization of intangible assets and losses on the sale of securities, the Company's efficiency ratio (non-GAAP) was 58.39% and 59.22% for the fourth quarter and full year of 2018, respectively, which exceeded the Company's goal of maintaining an efficiency ratio below 60%.

Asset Quality Metrics

Total nonperforming assets were $37.0 million at December 31, 2018, as compared to $39.4 million at December 31, 2017, and consisted of $26.0 million in nonperforming loans (loans 90 days or more past due and nonaccrual loans) and $11.0 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 $13.1 million and $6.2 million, respectively, at December 31, 2018, as compared to $10.2 million and $11.5 million, respectively, at December 31, 2017. The purchased nonperforming assets were recorded at fair value at the time of acquisition, which significantly mitigates the Company's actual loss. As such, the remaining information in this release on nonperforming loans, OREO and the related asset quality ratios focuses on non-purchased nonperforming assets.

  • Non-purchased nonperforming loans were $12.9 million, or 0.20% of total non-purchased loans, at December 31, 2018, as compared to $13.3 million, or 0.24% of total non-purchased loans, at December 31, 2017. Early stage delinquencies, or loans 30-to-89 days past due, as a percentage of total non-purchased loans were 0.27% at December 31, 2018, as compared to 0.30% at December 31, 2017.
  • Non-purchased OREO was $4.9 million at December 31, 2018, as compared to $4.4 million at December 31, 2017. Sales of non-purchased OREO totaled $1.9 million for 2018 and $3.0 million for 2017.
  • The allowance for loan losses was 0.54% of total loans at December 31, 2018 and 0.61% of total loans at December 31, 2017. The allowance for loan losses was 0.77% of non-purchased loans at December 31, 2018, as compared to 0.83% at December 31, 2017.
    • Net loan charge-offs were $584 thousand, or 0.03% of average total loans on an annualized basis, for the fourth quarter of 2018, as compared to $470 thousand, or 0.02% of average total loans on an annualized basis, for the fourth quarter of 2017. Net loan charge-offs were $4.0 million, or 0.05% of average total loans, for 2018, as compared to $4.1 million or 0.06% of average total loans for 2017.
    • The provision for loan losses was $1.0 million for the fourth quarter of 2018 and $2.2 million for the fourth quarter of 2017. The provision was $6.8 million for the full year of 2018, as compared to $7.6 million for the same time period in 2017.

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 23, 2019.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or https://services.choruscall.com/links/rnst190123.html. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation Fourth Quarter Earnings Webcast and Conference Call. International participants should dial 1-412-902-4145 to access the conference call.

The webcast will be archived on www.renasant.com beginning one hour after the call and will remain accessible for one year. Replays can also be accessed via telephone by dialing 1-877-344-7529 in the United States and entering conference number 10127759 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until February 6, 2019.

ABOUT RENASANT CORPORATION:

Renasant Corporation is the parent of Renasant Bank, a 114-year-old financial services institution. Renasant has assets of approximately $12.9 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") and the efficiency ratio. These non-GAAP financial measures adjust GAAP financial measures to exclude intangible assets and certain charges (such as merger and conversion expenses and debt prepayment penalties) 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 indications of its operating performance, particularly because these measures are widely used by industry analysts for companies with merger and acquisition activities. Also, because intangible assets, such as goodwill and the core deposit intangible, and 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 2018 -

Twelve Months Ended

2018

2017

Q4 2017

December 31,

Fourth

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2018

2017

Variance

Statement of earnings

Interest income - taxable equivalent basis

$

138,581

$

119,236

$

107,991

$

101,947

$

107,773

$

102,613

$

89,429

$

83,781

28.59

%

$

467,755

$

383,596

21.94

%

Interest income

$

137,105

$

117,795

$

106,574

$

100,380

$

104,587

$

100,695

$

87,579

$

81,889

31.09

$

461,854

$

374,750

23.24

Interest expense

21,648

18,356

14,185

11,140

11,325

10,678

7,976

7,874

91.15

65,329

37,853

72.59

Net interest income

115,457

99,439

92,389

89,240

93,262

90,017

79,603

74,015

23.80

396,525

336,897

17.70

Provision for loan losses

1,000

2,250

1,810

1,750

2,150

2,150

1,750

1,500

(53.49)

6,810

7,550

(9.80)

Net interest income after provision

114,457

97,189

90,579

87,490

91,112

87,867

77,853

72,515

25.62

389,715

329,347

18.33

Service charges on deposit accounts

9,069

8,847

8,271

8,473

8,659

8,676

7,958

7,931

4.73

34,660

33,224

4.32

Fees and commissions on loans and deposits

6,322

5,944

5,917

5,685

5,647

5,618

5,470

5,199

11.95

23,868

21,934

8.82

Insurance commissions and fees

2,014

2,461

2,110

2,005

1,955

2,365

2,181

1,860

3.02

8,590

8,361

2.74

Wealth management revenue

3,446

3,386

3,446

3,262

3,000

2,963

3,037

2,884

14.87

13,540

11,884

13.93

Securities gains (losses)

(16)

91

57

(100.00)

(16)

148

(110.81)

Mortgage banking income

11,993

14,350

12,839

10,960

9,871

10,616

12,424

10,504

21.50

50,142

43,415

15.49

Other

3,530

3,081

2,998

3,568

3,218

3,118

3,195

3,643

9.70

13,177

13,174

0.02

Total noninterest income

36,374

38,053

35,581

33,953

32,441

33,413

34,265

32,021

12.12

143,961

132,140

8.95

Salaries and employee benefits

58,313

55,187

52,010

48,784

48,787

48,530

45,014

42,209

19.53

214,294

184,540

16.12

Data processing

5,169

4,614

4,600

4,244

4,226

4,179

3,835

4,234

22.31

18,627

16,474

13.07

Occupancy and equipment

11,816

10,668

9,805

9,822

10,153

9,470

8,814

9,319

16.38

42,111

37,756

11.53

Other real estate

725

278

232

657

554

603

781

532

30.87

1,892

2,470

(23.40)

Amortization of intangibles

2,169

1,765

1,594

1,651

1,708

1,766

1,493

1,563

26.99

7,179

6,530

9.94

Merger and conversion related expenses

1,625

11,221

500

900

723

6,266

3,044

345

124.76

14,246

10,378

37.27

Debt extinguishment penalty

205

205

(100.00)

Other

13,496

11,013

10,285

11,886

10,657

9,846

11,860

10,902

26.64

46,680

43,265

7.89

Total noninterest expense

93,313

94,746

79,026

77,944

76,808

80,660

74,841

69,309

21.49

345,029

301,618

14.39

Income before income taxes

57,518

40,496

47,134

43,499

46,745

40,620

37,277

35,227

23.05

188,647

159,869

18.00

Income taxes

13,098

8,532

10,424

9,673

30,234

14,199

11,993

11,255

(56.68)

41,727

67,681

(38.35)

Net income

$

44,420

$

31,964

$

36,710

$

33,826

$

16,511

$

26,421

$

25,284

$

23,972

169.03

$

146,920

$

92,188

59.37

Basic earnings per share

$

0.76

$

0.61

$

0.74

$

0.69

$

0.33

$

0.54

$

0.57

$

0.54

130.30

$

2.80

$

1.97

42.13

Diluted earnings per share

0.76

0.61

0.74

0.68

0.33

0.53

0.57

0.54

130.30

2.79

1.96

42.35

Average basic shares outstanding

58,623,646

52,472,971

49,413,754

49,356,417

49,320,377

49,316,572

44,415,423

44,364,337

18.86

52,492,104

46,874,502

11.98

Average diluted shares outstanding

58,767,519

52,609,902

49,549,761

49,502,950

49,456,289

49,435,225

44,523,541

44,480,499

18.83

52,626,850

47,001,516

11.97

Common shares outstanding

58,546,480

58,743,814

49,424,339

49,392,978

49,321,231

49,320,225

44,430,335

44,394,707

18.70

58,546,480

49,321,231

18.70

Cash dividend per common share

$

0.21

$

0.20

$

0.20

$

0.19

$

0.19

$

0.18

$

0.18

$

0.18

10.53

$

0.80

$

0.73

9.59

Performance ratios

Return on avg shareholders' equity

8.72

%

7.40

%

9.55

%

9.00

%

4.31

%

7.01

%

8.06

%

7.80

%

8.64

%

6.68

%

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

17.44

%

13.65

%

16.75

%

16.02

%

7.94

%

12.74

%

13.76

%

13.48

%

15.98

%

11.84

%

Return on avg assets

1.39

%

1.12

%

1.42

%

1.36

%

0.64

%

1.02

%

1.16

%

1.11

%

1.32

%

0.97

%

Return on avg tangible assets (2)

1.56

%

1.26

%

1.57

%

1.51

%

0.73

%

1.13

%

1.28

%

1.23

%

1.47

%

1.08

%

Net interest margin (FTE)

4.24

%

4.07

%

4.15

%

4.20

%

4.25

%

4.08

%

4.27

%

4.01

%

4.16

%

4.16

%

Yield on earning assets (FTE)

5.02

%

4.81

%

4.78

%

4.72

%

4.75

%

4.55

%

4.68

%

4.43

%

4.84

%

4.62

%

Cost of funding

0.81

%

0.77

%

0.65

%

0.53

%

0.52

%

0.49

%

0.43

%

0.43

%

0.70

%

0.47

%

Average earning assets to average assets

86.15

%

87.29

%

87.67

%

87.12

%

86.92

%

87.03

%

87.81

%

87.55

%

87.01

%

87.30

%

Average loans to average deposits

89.77

%

91.74

%

91.84

%

94.04

%

93.51

%

90.96

%

88.03

%

86.81

%

91.71

%

90.00

%

Noninterest income (less securities gains/

losses) to average assets

1.14

%

1.34

%

1.38

%

1.37

%

1.25

%

1.29

%

1.58

%

1.48

%

1.30

%

1.39

%

Noninterest expense (less debt prepayment penalties/

penalties/merger-related expenses) to

average assets

2.86

%

2.94

%

3.05

%

3.11

%

2.94

%

2.87

%

3.30

%

3.18

%

2.98

%

3.06

%

Net overhead ratio

1.72

%

1.60

%

1.67

%

1.74

%

1.69

%

1.58

%

1.72

%

1.70

%

1.68

%

1.67

%

Efficiency ratio (FTE) (4)

58.39

%

58.84

%

59.46

%

60.43

%

57.75

%

57.97

%

60.75

%

62.26

%

59.22

%

59.55

%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q4 2018 -

Twelve Months Ended

2018

2017

Q4 2017

December 31,

Fourth

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2018

2017

Variance

Average Balances

Total assets

$

12,713,000

$

11,276,587

$

10,341,863

$

10,055,755

$

10,254,774

$

10,277,476

$

8,720,660

$

8,759,448

23.97

%

$

11,104,567

$

9,509,308

16.78

%

Earning assets

10,952,023

9,843,870

9,067,016

8,760,679

8,913,675

8,944,067

7,657,849

7,668,582

22.87

9,662,416

8,301,230

16.40

Securities

1,240,283

1,129,010

1,039,947

833,076

1,043,075

1,147,157

1,069,244

1,043,697

18.91

1,061,882

1,075,987

(1.31)

Loans held for sale

418,213

297,692

209,652

152,299

188,795

226,512

168,650

112,105

121.52

270,270

174,369

55.00

Loans, net of unearned

9,130,273

8,228,053

7,704,221

7,646,991

7,535,199

7,375,410

6,293,497

6,198,705

21.17

8,181,587

6,855,802

19.34

Intangibles

972,736

743,567

633,155

634,898

636,533

636,977

492,349

493,816

52.82

747,008

565,507

32.10

Noninterest-bearing deposits

$

2,402,422

$

2,052,226

$

1,867,925

$

1,817,848

$

1,877,789

$

1,849,396

$

1,608,467

$

1,558,809

27.94

$

2,036,754

$

1,724,834

18.08

Interest-bearing deposits

7,768,724

6,916,699

6,521,123

6,314,114

6,180,075

6,259,249

5,540,698

5,581,853

25.71

6,884,250

5,893,118

16.82

Total deposits

10,171,146

8,968,925

8,389,048

8,131,962

8,057,864

8,108,645

7,149,165

7,140,662

26.23

8,921,004

7,617,952

17.11

Borrowed funds

407,496

499,054

329,287

314,228

579,920

575,816

233,542

282,008

(29.73)

388,077

419,070

(7.40)

Shareholders' equity

2,021,075

1,712,757

1,542,071

1,523,873

1,518,131

1,495,591

1,258,935

1,246,903

33.13

1,701,334

1,380,950

23.20

Q4 2018 -

As of

2018

2017

Q4 2017

December 31,

Fourth

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2018

2017

Variance

Balances at period end

Total assets

$

12,934,878

$

12,746,939

$

10,544,475

$

10,238,313

$

9,829,981

$

10,323,687

$

8,872,272

$

8,764,711

31.59

%

$

12,934,878

$

9,829,981

31.59

%

Earning assets

11,115,929

10,962,958

9,239,200

8,938,117

8,493,741

8,943,570

7,763,775

7,690,045

30.87

11,115,929

8,493,741

30.87

Securities

1,250,777

1,177,606

1,088,779

948,365

671,488

1,150,459

1,076,625

1,044,862

86.27

1,250,777

671,488

86.27

Loans held for sale

411,427

463,287

245,046

204,472

108,316

207,288

232,398

158,619

279.84

411,427

108,316

279.84

Non purchased loans

6,389,712

6,210,238

6,057,766

5,830,122

5,588,556

5,293,467

5,058,898

4,834,085

14.34

6,389,712

5,588,556

14.34

Purchased loans

2,693,417

2,912,669

1,709,891

1,867,948

2,031,766

2,155,141

1,312,109

1,401,720

32.57

2,693,417

2,031,766

32.57

Total loans

9,083,129

9,122,907

7,767,657

7,698,070

7,620,322

7,448,608

6,371,007

6,235,805

19.20

9,083,129

7,620,322

19.20

Intangibles

977,793

974,115

632,311

633,905

635,556

637,264

491,552

493,045

53.85

977,793

635,556

53.85

Noninterest-bearing deposits

$

2,318,706

$

2,359,859

$

1,888,561

$

1,861,136

$

1,840,424

$

1,835,300

$

1,642,863

$

1,579,581

25.99

$

2,318,706

$

1,840,424

25.99

Interest-bearing deposits

7,809,851

7,812,089

6,492,159

6,496,633

6,080,651

6,283,218

5,559,162

5,651,269

28.44

7,809,851

6,080,651

28.44

Total deposits

10,128,557

10,171,948

8,380,720

8,357,769

7,921,075

8,118,518

7,202,025

7,230,850

27.87

10,128,557

7,921,075

27.87

Borrowed funds

651,324

439,516

520,747

265,191

297,360

591,933

312,077

202,006

119.04

651,324

297,360

119.04

Shareholders' equity

2,043,913

2,010,711

1,558,668

1,532,765

1,514,983

1,511,826

1,271,786

1,251,065

34.91

2,043,913

1,514,983

34.91

Market value per common share

$

30.18

$

41.21

$

45.52

$

42.56

$

40.89

$

42.90

$

43.74

$

39.69

(26.19)

$

30.18

$

40.89

(26.19)

Book value per common share

34.91

34.23

31.54

31.03

30.72

30.65

28.62

28.18

13.64

34.91

30.72

13.64

Tangible book value per common share

18.21

17.65

18.74

18.20

17.83

17.73

17.56

17.07

2.13

18.21

17.83

2.13

Shareholders' equity to assets (actual)

15.80

%

15.77

%

14.78

%

14.97

%

15.41

%

14.64

%

14.33

%

14.27

%

15.80

%

15.41

%

Tangible capital ratio (3)

8.92

%

8.80

%

9.35

%

9.36

%

9.56

%

9.03

%

9.31

%

9.16

%

8.92

%

9.56

%

Leverage ratio

10.11

%

9.85

%

10.63

%

10.61

%

10.18

%

10.05

%

10.68

%

10.39

%

10.11

%

10.16

%

Common equity tier 1 capital ratio

11.05

%

10.80

%

11.71

%

11.38

%

11.34

%

11.21

%

11.65

%

11.69

%

11.05

%

11.32

%

Tier 1 risk-based capital ratio

12.10

%

11.84

%

12.73

%

12.41

%

12.39

%

12.26

%

12.86

%

12.93

%

12.10

%

12.37

%

Total risk-based capital ratio

14.12

%

13.85

%

14.75

%

14.44

%

14.46

%

14.30

%

15.00

%

15.11

%

14.12

%

14.43

%

RENASANT CORPORATION(Unaudited)(Dollars in thousands, except per share data)

Q4 2018 -

As of

2018

2017

Q4 2017

December 31,

Fourth

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2018

2017

Variance

Non purchased loans

Commercial, financial, agricultural

$

875,649

$

817,799

$

790,363

$

803,146

$

763,823

$

707,835

$

657,713

$

626,237

14.64

%

$

875,649

$

763,823

14.64

%

Lease Financing

61,865

54,272

52,423

52,536

54,013

51,902

49,066

47,816

14.54

61,865

54,013

14.54

Real estate- construction

635,519

624,892

642,380

582,430

547,658

477,638

424,861

378,061

16.04

635,519

547,658

16.04

Real estate - 1-4 family mortgages

2,087,890

2,000,770

1,912,450

1,785,271

1,729,534

1,644,060

1,551,934

1,485,663

20.72

2,087,890

1,729,534

20.72

Real estate - commercial mortgages

2,628,365

2,609,510

2,554,955

2,503,680

2,390,076

2,311,340

2,281,220

2,203,639

9.97

2,628,365

2,390,076

9.97

Installment loans to individuals

100,424

102,995

105,195

103,059

103,452

100,692

94,104

92,669

(2.93)

100,424

103,452

(2.93)

Loans, net of unearned

$

6,389,712

$

6,210,238

$

6,057,766

$

5,830,122

$

5,588,556

$

5,293,467

$

5,058,898

$

4,834,085

14.34

$

6,389,712

$

5,588,556

14.34

Purchased loans

Commercial, financial, agricultural

$

420,263

$

495,545

$

197,455

$

243,672

$

275,570

$

301,100

$

102,869

$

115,229

52.51

$

420,263

$

275,570

52.51

Lease Financing

Real estate- construction

105,149

112,093

70,438

75,061

85,731

100,082

35,946

35,673

22.65

105,149

85,731

22.65

Real estate - 1-4 family mortgages

707,453

761,913

520,649

572,830

614,187

651,792

400,460

431,904

15.19

707,453

614,187

15.19

Real estate - commercial mortgages

1,423,144

1,503,075

906,219

960,273

1,037,454

1,079,049

759,743

804,790

37.18

1,423,144

1,037,454

37.18

Installment loans to individuals

37,408

40,043

15,130

16,112

18,824

23,118

13,091

14,124

98.73

37,408

18,824

98.73

Loans, net of unearned

$

2,693,417

$

2,912,669

$

1,709,891

$

1,867,948

$

2,031,766

$

2,155,141

$

1,312,109

$

1,401,720

32.57

$

2,693,417

$

2,031,766

32.57

Asset quality data

Non purchased assets

Nonaccrual loans

$

10,218

$

9,696

$

8,921

$

9,403

$

10,250

$

9,970

$

11,413

$

12,629

(0.31)

$

10,218

$

10,250

(0.31)

Loans 90 past due or more

2,685

3,806

2,190

3,605

3,015

3,295

1,283

2,175

(10.95)

2,685

3,015

(10.95)

Nonperforming loans

12,903

13,502

11,111

13,008

13,265

13,265

12,696

14,804

(2.73)

12,903

13,265

(2.73)

Other real estate owned

4,853

4,665

4,698

4,801

4,410

4,524

4,305

5,056

10.05

4,853

4,410

10.05

Nonperforming assets not purchased

$

17,756

$

18,167

$

15,809

$

17,809

$

17,675

$

17,789

$

17,001

$

19,860

0.46

$

17,756

$

17,675

0.46

Purchased assets

Nonaccrual loans

$

5,836

$

4,809

$

4,561

$

5,340

$

4,424

$

4,868

$

5,927

$

8,495

31.92

$

5,836

$

4,424

31.92

Loans 90 past due or more

7,232

7,960

5,491

4,564

5,731

7,349

8,128

11,897

26.19

7,232

5,731

26.19

Nonperforming loans

13,068

12,769

10,052

9,904

10,155

12,217

14,055

20,392

28.69

13,068

10,155

28.69

Other real estate owned

6,187

7,932

9,006

9,754

11,524

13,296

15,409

16,266

(46.31)

6,187

11,524

(46.31)

Nonperforming assets purchased

$

19,255

$

20,701

$

19,058

$

19,658

$

21,679

$

25,513

$

29,464

$

36,658

(11.18)

$

19,255

$

21,679

(11.18)

Net loan charge-offs (recoveries)

$

584

$

995

$

856

$

1,560

$

470

$

1,768

$

524

$

1,314

24.26

$

3,995

$

4,076

24.26

Allowance for loan losses

$

49,026

$

48,610

$

47,355

$

46,401

$

46,211

$

44,531

$

44,149

$

42,923

6.09

$

49,026

$

46,211

6.09

Annualized net loan charge-offs / average loans

0.03

%

0.05

%

0.04

%

0.08

%

0.02

%

0.10

%

0.03

%

0.09

%

0.05

%

0.06

%

Nonperforming loans / total loans*

0.29

%

0.29

%

0.27

%

0.30

%

0.31

%

0.34

%

0.42

%

0.56

%

0.29

%

0.31

%

Nonperforming assets / total assets*

0.29

%

0.30

%

0.33

%

0.37

%

0.40

%

0.42

%

0.52

%

0.64

%

0.29

%

0.40

%

Allowance for loan losses / total loans*

0.54

%

0.53

%

0.61

%

0.60

%

0.61

%

0.60

%

0.69

%

0.69

%

0.54

%

0.61

%

Allowance for loan losses / nonperforming loans*

188.77

%

185.03

%

223.76

%

202.52

%

197.31

%

174.75

%

165.04

%

121.95

%

188.77

%

197.31

%

Nonperforming loans / total loans**

0.20

%

0.22

%

0.18

%

0.22

%

0.24

%

0.25

%

0.25

%

0.31

%

0.20

%

0.24

%

Nonperforming assets / total assets**

0.14

%

0.14

%

0.15

%

0.17

%

0.18

%

0.17

%

0.19

%

0.23

%

0.14

%

0.18

%

Allowance for loan losses / total loans**

0.77

%

0.78

%

0.78

%

0.80

%

0.83

%

0.84

%

0.87

%

0.89

%

0.77

%

0.83

%

Allowance for loan losses / nonperforming loans**

379.96

%

360.02

%

426.20

%

356.71

%

348.37

%

335.70

%

347.74

%

289.94

%

379.96

%

348.37

%

*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, 2018

September 30, 2018

December 31, 2017

December 31, 2018

December 31, 2017

Average

Interest

Yield/

Average

Interest

Yield/

Average

Interest

Yield/

Average

Interest

Yield/

Average

Interest

Yield/

Balance

Income/

Rate

Balance

Income/

Rate

Balance

Income/

Rate

Balance

Income/

Rate

Balance

Income/

Rate

Expense

Expense

Expense

Expense

Expense

Assets

Interest-earning assets:

Loans

Non purchased

$

6,318,434

$

78,633

4.94

%

$

6,140,386

$

73,662

4.76

%

$

5,446,973

$

62,994

4.51

%

$

6,019,177

$

286,643

4.76

%

$

5,060,496

$

226,524

4.48

%

Purchased

2,811,839

44,070

6.22

%

2,087,667

32,060

6.09

%

2,088,226

34,313

6.52

%

2,162,410

132,199

6.11

%

1,795,306

114,043

6.35

%

Total loans

9,130,273

122,703

5.33

%

8,228,053

105,722

5.10

%

7,535,199

97,307

5.07

%

8,181,587

418,842

5.12

%

6,855,802

340,567

4.97

%

Loans held for sale

418,213

5,177

4.91

%

297,692

3,663

4.88

%

188,795

2,071

4.35

%

270,270

12,892

4.77

%

174,369

7,469

4.28

%

Securities:

Taxable(1)

1,033,288

7,587

2.91

%

914,380

6,574

2.85

%

735,923

4,240

2.29

%

844,692

23,713

2.81

%

746,557

17,408

2.33

%

Tax-exempt

206,996

2,184

4.19

%

214,630

2,283

4.22

%

307,152

3,604

4.66

%

217,190

9,232

4.25

%

329,430

15,838

4.81

%

Total securities

1,240,284

9,771

3.13

%

1,129,010

8,857

3.11

%

1,043,075

7,844

2.98

%

1,061,882

32,945

3.10

%

1,075,987

33,246

3.09

%

Interest-bearing balances with banks

163,254

930

2.26

%

189,115

994

2.09

%

146,606

551

1.49

%

148,677

3,076

2.07

%

195,072

2,314

1.19

%

Total interest-earning assets

10,952,024

138,581

5.02

%

9,843,870

119,236

4.81

%

8,913,675

107,773

4.75

%

9,662,416

467,755

4.84

%

8,301,230

383,596

4.62

%

Cash and due from banks

177,601

154,171

161,202

163,286

140,742

Intangible assets

972,736

743,567

636,533

747,008

565,507

Other assets

610,639

534,979

543,364

531,857

501,829

Total assets

$

12,713,000

$

11,276,587

$

10,254,774

$

11,104,567

$

9,509,308

Liabilities and shareholders' equity

Interest-bearing liabilities:

Deposits:

Interest-bearing demand(2)

$

4,748,320

$

8,201

0.69

%

$

4,261,946

$

6,629

0.62

%

$

3,783,056

$

3,072

0.32

%

$

4,246,585

$

23,678

0.56

%

$

3,609,567

$

9,559

0.26

%

Savings deposits

615,812

256

0.16

%

597,343

233

0.15

%

572,397

99

0.07

%

596,990

868

0.15

%

567,723

394

0.07

%

Time deposits

2,404,592

8,769

1.45

%

2,057,410

6,694

1.29

%

1,824,622

4,152

0.90

%

2,040,675

25,214

1.24

%

1,715,828

14,667

0.85

%

Total interest-bearing deposits

7,768,724

17,226

0.88

%

6,916,699

13,556

0.78

%

6,180,075

7,323

0.47

%

6,884,250

49,760

0.72

%

5,893,118

24,620

0.42

%

Borrowed funds

407,496

4,422

4.31

%

499,054

4,800

3.82

%

579,920

4,002

2.74

%

388,077

15,569

4.01

%

419,070

13,233

3.16

%

Total interest-bearing liabilities

8,176,220

21,648

1.05

%

7,415,753

18,356

0.98

%

6,759,995

11,325

0.66

%

7,272,327

65,329

0.90

%

6,312,188

37,853

0.60

%

Noninterest-bearing deposits

2,402,422

2,052,226

1,877,789

2,036,754

1,724,834

Other liabilities

113,283

95,851

98,859

94,152

91,336

Shareholders' equity

2,021,075

1,712,757

1,518,131

1,701,334

1,380,950

Total liabilities and shareholders' equity

$

12,713,000

$

11,276,587

$

10,254,774

$

11,104,567

$

9,509,308

Net interest income/ net interest margin

$

116,933

4.24

%

$

100,880

4.07

%

$

96,448

4.25

%

$

402,426

4.16

%

$

345,743

4.16

%

Cost of funding

0.81

%

0.77

%

0.52

%

0.70

%

0.47

%

Cost of total deposits

0.67

%

0.60

%

0.36

%

0.56

%

0.32

%

(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

2018

2017

December 31,

Fourth

Third

Second

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

2018

2017

Net income (GAAP)

$

44,420

$

31,964

$

36,710

$

33,826

$

16,511

$

26,421

$

25,284

$

23,972

$

146,920

$

92,188

Amortization of intangibles, net of tax

1,675

1,393

1,241

1,284

1,133

1,149

1,013

1,064

5,591

4,358

Tangible net income (non-GAAP)

$

46,095

$

33,357

$

37,951

$

35,110

$

17,644

$

27,570

$

26,297

$

25,036

$

152,511

$

96,546

Net income (GAAP)

44,420

$

31,964

$

36,710

$

33,826

16,511

$

26,421

$

25,284

$

23,972

$

146,920

$

92,188

Merger & conversion expenses, net of tax

1,255

8,857

389

700

479

4,075

2,065

235

11,095

6,925

Debt prepayment penalties, net of tax

140

137

Write-down of net deferred tax assets

14,486

14,486

Net income with exclusions (non-GAAP)

$

45,675

$

40,821

$

37,099

$

34,526

$

31,476

$

30,496

$

27,349

$

24,347

$

158,015

$

113,736

Average shareholders' equity (GAAP)

$

2,021,075

$

1,712,757

$

1,542,071

$

1,523,873

$

1,518,131

$

1,495,591

$

1,258,935

$

1,246,903

$

1,701,334

$

1,380,950

Intangibles

972,736

743,567

633,155

634,898

636,533

636,977

492,349

493,816

747,008

565,507

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

$

1,048,339

$

969,190

$

908,916

$

888,975

$

881,598

$

858,614

$

766,586

$

753,087

$

954,326

$

815,443

Average total assets (GAAP)

$

12,713,000

$

11,276,587

$

10,341,863

$

10,055,755

$

10,254,774

$

10,277,476

$

8,720,660

$

8,759,448

$

11,104,567

$

9,509,308

Intangibles

972,736

743,567

633,155

634,898

636,533

636,977

492,349

493,816

747,008

565,507

Average tangible assets (non-GAAP)

$

11,740,264

$

10,533,020

$

9,708,708

$

9,420,857

$

9,618,241

$

9,640,499

$

8,228,311

$

8,265,632

$

10,357,559

$

8,943,801

Actual shareholders' equity (GAAP)

$

2,043,913

$

2,010,711

$

1,558,668

$

1,532,765

$

1,514,983

$

1,511,826

$

1,271,786

$

1,251,065

$

2,043,913

$

1,514,983

Intangibles

977,793

974,115

632,311

633,905

635,556

637,264

491,552

493,045

977,793

635,556

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

$

1,066,120

$

1,036,596

$

926,357

$

898,860

$

879,427

$

874,562

$

780,234

$

758,020

$

1,066,120

$

879,427

Actual total assets (GAAP)

$

12,934,878

$

12,746,939

$

10,544,475

$

10,238,313

$

9,829,981

$

10,323,687

$

8,872,272

$

8,764,711

$

12,934,878

$

9,829,981

Intangibles

977,793

974,115

632,311

633,905

635,556

637,264

491,552

493,045

977,793

635,556

Actual tangible assets (non-GAAP)

$

11,957,085

$

11,772,824

$

9,912,164

$

9,604,408

$

9,194,425

$

9,686,423

$

8,380,720

$

8,271,666

$

11,957,085

$

9,194,425

(1) Return on Average Equity

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

8.72

%

7.40

%

9.55

%

9.00

%

4.31

%

7.01

%

8.06

%

7.80

%

8.64

%

6.68

%

Effect of adjustment for intangible assets

8.72

%

6.25

%

7.20

%

7.02

%

3.63

%

5.73

%

5.70

%

5.68

%

7.34

%

5.16

%

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

17.44

%

13.65

%

16.75

%

16.02

%

7.94

%

12.74

%

13.76

%

13.48

%

15.98

%

11.84

%

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

8.72

%

7.40

%

9.55

%

9.00

%

4.31

%

7.01

%

8.06

%

7.80

%

8.64

%

6.68

%

Effect of exclusions from net income

0.25

%

2.06

%

0.10

%

0.19

%

3.92

%

1.08

%

0.65

%

0.12

%

0.65

%

1.56

%

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

8.97

%

9.46

%

9.65

%

9.19

%

8.23

%

8.09

%

8.71

%

7.92

%

9.29

%

8.24

%

Effect of adjustment for intangible assets

8.95

%

7.82

%

7.27

%

7.15

%

6.44

%

6.53

%

6.13

%

5.76

%

7.85

%

6.24

%

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

17.92

%

17.28

%

16.92

%

16.34

%

14.67

%

14.62

%

14.84

%

13.68

%

17.14

%

14.48

%

(2) Return on Average Assets

Return on avg assets (GAAP)

1.39

%

1.12

%

1.42

%

1.36

%

0.64

%

1.02

%

1.16

%

1.11

%

1.32

%

0.97

%

Effect of adjustment for intangible assets

0.17

%

0.14

%

0.15

%

0.15

%

0.09

%

0.11

%

0.12

%

0.12

%

0.15

%

0.11

%

Return on avg tangible assets (non-GAAP)

1.56

%

1.26

%

1.57

%

1.51

%

0.73

%

1.13

%

1.28

%

1.23

%

1.47

%

1.08

%

Return on avg assets (GAAP)

1.39

%

1.12

%

1.42

%

1.36

%

0.64

%

1.02

%

1.16

%

1.11

%

1.32

%

0.97

%

Effect of exclusions from net income

0.04

%

0.32

%

0.02

%

0.03

%

0.58

%

0.16

%

0.10

%

0.02

%

0.10

%

0.23

%

Return on avg assets with exclusions (non-GAAP)

1.43

%

1.44

%

1.44

%

1.39

%

1.22

%

1.18

%

1.26

%

1.13

%

1.42

%

1.20

%

Effect of adjustment for intangible assets

0.17

%

0.15

%

0.14

%

0.15

%

0.13

%

0.12

%

0.12

%

0.12

%

0.16

%

0.12

%

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

1.60

%

1.59

%

1.58

%

1.54

%

1.35

%

1.30

%

1.38

%

1.25

%

1.58

%

1.32

%

(3) Shareholder Equity Ratio

Shareholders' equity to actual assets (GAAP)

15.80

%

15.77

%

14.78

%

14.97

%

15.41

%

14.64

%

14.33

%

14.27

%

15.80

%

15.41

%

Effect of adjustment for intangible assets

6.88

%

6.97

%

5.43

%

5.61

%

5.85

%

5.61

%

5.02

%

5.11

%

6.88

%

5.85

%

Tangible capital ratio (non-GAAP)

8.92

%

8.80

%

9.35

%

9.36

%

9.56

%

9.03

%

9.31

%

9.16

%

8.92

%

9.56

%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

CALCULATION OF EFFICIENCY RATIO

Twelve Months Ended

2018

2017

December 31,

Fourth

Third

Second

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

2018

2017

Interest income (FTE)

$

138,581

$

119,236

$

107,991

$

101,947

$

107,773

$

102,613

$

89,429

$

83,781

$

467,755

$

383,596

Interest expense

21,648

18,356

14,185

11,140

11,325

10,678

7,976

7,874

65,329

37,853

Net Interest income (FTE)

$

116,933

$

100,880

$

93,806

$

90,807

$

96,448

$

91,935

$

81,453

$

75,907

$

402,426

$

345,743

Total noninterest income

$

36,374

$

38,053

$

35,581

$

33,953

$

32,441

$

33,413

$

34,265

$

32,021

$

143,961

$

132,140

Securities gains (losses)

-

(16)

91

57

(16)

148

Total noninterest income

$

36,374

$

38,069

$

35,581

$

33,953

$

32,350

$

33,356

$

34,265

$

32,021

$

143,977

$

131,992

Total Income (FTE)

$

153,307

$

138,949

$

129,387

$

124,760

$

128,798

$

125,291

$

115,718

$

107,928

$

546,403

$

477,735

Total noninterest expense

$

93,313

$

94,746

$

79,026

$

77,944

$

76,808

$

80,660

$

74,841

$

69,309

$

345,029

$

301,618

Amortization of intangibles

2,169

1,765

1,594

1,651

1,708

1,766

1,493

1,563

7,179

6,530

Merger-related expenses

1,625

11,221

500

900

723

6,266

3,044

345

14,246

10,378

Debt extinguishment penalty

205

205

Total noninterest expense

$

89,519

$

81,760

$

76,932

$

75,393

$

74,377

$

72,628

$

70,304

$

67,196

$

323,604

$

284,505

(4) Efficiency Ratio

58.39

%

58.84

%

59.46

%

60.43

%

57.75

%

57.97

%

60.75

%

62.26

%

59.22

%

59.55

%

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]

Cision View original content:http://www.prnewswire.com/news-releases/renasant-corporation-announces-record-earnings-for-2018-300782436.html

SOURCE Renasant Corporation

Categories

Press Releases

Next Articles