Upgrade to SI Premium - Free Trial

Renasant Corporation Announces Earnings For The Third Quarter Of 2019 And New $50 Million Stock Repurchase Program

October 21, 2019 5:15 PM

TUPELO, Miss., Oct. 21, 2019 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced earnings results for the third quarter of 2019. Net income for the third quarter of 2019 was $37.4 million, as compared to $32.0 million for the third quarter of 2018. Basic and diluted earnings per share ("EPS") were $0.65 and $0.64, respectively, for the third quarter of 2019, as compared to basic and diluted EPS of $0.61 for the third quarter of 2018.

Net income for the nine months ending September 30, 2019, was $129.2 million, as compared to $102.5 million for the same period in 2018. Basic and diluted EPS were $2.21 for the first nine months of 2019, as compared to basic and diluted EPS of $2.03 for the same period in 2018.

"We closed the quarter with solid results and maintained strong performance ratios despite feeling the impact from Durbin for the first time," said Renasant Chairman, E. Robinson McGraw. "We completed our previously announced $50 million share repurchase program in early October and our Board approved another $50 million share repurchase program. Additionally during the third quarter, we redeemed the subordinated notes we assumed as part of the Brand acquisition. The repurchase programs support our strategy of returning capital to our shareholders while also maintaining a strong capital position."

The Company continues to capitalize on market disruption across its footprint by hiring new production team members. The Company's net income for the third quarter and first nine months of 2019 includes approximately $2.6 million and $3.7 million, respectively, in after-tax expense related to team members that have joined the Company in the first nine months of 2019. The expense related to these strategic hires decreased diluted EPS by $0.05 and $0.07, respectively, for the quarter and the nine months ended September 30, 2019.

"The third quarter results were highlighted by strong loan growth and a continued focus on growing non-interest bearing deposits," commented C. Mitchell Waycaster, Renasant President and Chief Executive Officer. "Our team did a tremendous job of executing our growth strategy during the quarter, even as accelerated payoffs remain at record levels for the Company. The legacy production team had a very strong quarter, and we are on track with the plan previously laid out for our new production team members."

Impact of Certain Expenses and Charges

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

Three months ended September 30, 2019

Three months ended September 30, 2018

Pre-tax

After-tax

Impact to Diluted EPS

Pre-tax

After-tax

Impact to Diluted EPS

Earnings, as reported

$

48,578

$

37,446

$

0.64

$

40,496

$

31,964

$

0.61

Merger and conversion expenses

24

19

11,221

8,857

0.17

Debt prepayment penalty

54

41

MSR valuation adjustment

3,132

2,414

0.04

Earnings, with exclusions (Non-GAAP)

$

51,788

$

39,920

$

0.68

$

51,717

$

40,821

$

0.78

Nine months ended

September 30, 2019

Nine months ended

September 30, 2018

Pre-tax

After-tax

Impact to Diluted EPS

Pre-tax

After-tax

Impact to Diluted EPS

Earnings, as reported

$

167,848

$

129,181

$

2.21

$

131,129

$

102,500

$

2.03

Merger and conversion expenses

203

157

12,621

9,866

0.20

Debt prepayment penalty

54

41

MSR valuation adjustment

3,132

2,410

0.04

Earnings, with exclusions (Non-GAAP)

$

171,237

$

131,789

$

2.25

$

143,750

$

112,366

$

2.23

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

Profitability Metrics

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

As Reported

With Exclusions

(Non-GAAP)

Three Months Ended

Three Months Ended

September 30, 2019

June 30, 2019

September 30, 2018

September 30, 2019

June 30, 2019

September 30, 2018

Return on average assets

1.16

%

1.47

%

1.12

%

1.23

%

1.47

%

1.44

%

Return on average tangible assets (Non-GAAP)

1.30

%

1.64

%

1.26

%

1.39

%

1.64

%

1.59

%

Return on average equity

6.97

%

8.90

%

7.40

%

7.43

%

8.92

%

9.46

%

Return on average tangible equity (Non-GAAP)

13.38

%

17.15

%

13.65

%

14.23

%

17.20

%

17.28

%

As Reported

With Exclusions

(Non-GAAP)

Nine Months Ended

Nine Months Ended

September 30, 2019

September 30, 2018

September 30, 2019

September 30, 2018

Return on average assets

1.35

%

1.30

%

1.38

%

1.42

%

Return on average tangible assets (Non-GAAP)

1.52

%

1.44

%

1.55

%

1.57

%

Return on average equity

8.22

%

8.60

%

8.39

%

9.43

%

Return on average tangible equity (Non-GAAP)

15.93

%

15.42

%

16.24

%

16.85

%

Financial Condition

Total assets were $13.04 billion at September 30, 2019, as compared to $12.93 billion at December 31, 2018. The Company's financial condition, as well as its results of operations as of and for the three and nine months ended September 30, 2019, include the impact of the Company's acquisition of Brand Group Holdings, Inc., which was completed on September 1, 2018.

Total loans held for investment were $9.31 billion at September 30, 2019 as compared to $9.08 billion at December 31, 2018. Loans not purchased increased $642.1 million to $7.03 billion at September 30, 2019 as compared to $6.39 billion at December 31, 2018. During the third quarter, the Company reclassified a group of non-mortgage consumer loans from the held for sale category to the held for investment category; $123.9 million of these loans are included in the September 30, 2019 held for investment balance. Excluding the reclassification, the Company had linked-quarter annualized total of 5.93% and linked-quarter annualized non-purchased loan growth of 17.43%.

Total deposits increased to $10.29 billion at September 30, 2019, from $10.13 billion at December 31, 2018. The Company continued its focus on growing non-interest bearing deposits during the third quarter, resulting in an increase in non-interest bearing deposits of $198.1 million on a linked quarter basis. Since the beginning since 2019, the Company's non-interest baring deposits have grown $288.4 million. Non-interest bearing deposits were $2.61 billion, or 25.35% of total deposits, at September 30, 2019 as compared to $2.32 billion, or 22.89% of total deposits, at December 31, 2018.

Results of Operations

Net interest income was $108.8 million for the third quarter of 2019, as compared to $112.8 million for the second quarter of 2019 and $99.4 million for the third quarter of 2018. The following table presents reported taxable equivalent net interest margin and yield on loans, including loans held for sale, for the periods presented (in thousands).

Three Months Ended

September 30,

June 30,

September 30,

2019

2019

2018

Taxable equivalent net interest income

$

110,276

$

114,223

$

100,880

Average earning assets

$

10,993,645

$

10,942,492

$

9,843,870

Net interest margin

3.98

%

4.19

%

4.07

%

Taxable equivalent interest income on loans

$

125,391

$

127,896

$

109,385

Average loans, including loans held for sale

$

9,494,689

$

9,396,891

$

8,525,745

Loan yield

5.24

%

5.46

%

5.09

%

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

Three Months Ended

September 30,

June 30,

September 30,

2019

2019

2018

Net interest income collected on problem loans

$

905

$

2,173

$

714

Accretable yield recognized on purchased loans(1)

5,510

7,513

5,381

Total impact to interest income

$

6,415

$

9,686

$

6,095

Impact to total loan yield

0.27

%

0.41

%

0.28

%

Impact to net interest margin

0.23

%

0.36

%

0.25

%

(1)

Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $2,564, $4,197 and $2,690 for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively. This additional interest income increased total loan yield by 11 basis points, 18 basis points and 13 basis points for the same periods, respectively, while increasing net interest margin by 9 basis points, 15 basis points and 11 basis points for the same periods, respectively.

Net interest income was $334.8 million for the first nine months of 2019, as compared to $281.1 million for the same period in 2018. The following table presents reported taxable equivalent net interest margin and yield on loans, including loans held for sale, for the periods presented (in thousands).

Nine Months Ended

September 30,

September 30,

2019

2018

Taxable equivalent net interest income

$

339,130

$

285,493

Average earning assets

$

10,944,142

$

9,227,822

Net interest margin

4.14

%

4.14

%

Taxable equivalent interest income on loans

$

380,492

$

303,854

Average loans, including loans held for sale

$

9,432,544

$

8,082,296

Loan yield

5.39

%

5.03

%

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

Nine Months Ended

September 30,

September 30,

2019

2018

Net interest income collected on problem loans

$

3,890

$

2,117

Accretable yield recognized on purchased loans(1)

20,566

17,218

Total impact to interest income

$

24,456

$

19,335

Impact to total loan yield

0.35

%

0.32

%

Impact to net interest margin

0.30

%

0.28

%

(1)

Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $10,594 and $9,365 for the nine months ended September 30, 2019 and 2018, respectively. This additional interest income increased total loan yield by 15 basis points for the same periods, while increasing net interest margin by 13 basis points and 14 basis points for the same periods, respectively.

For the third quarter of 2019, the cost of total deposits was 84 basis points, as compared to 83 basis points for the second quarter of 2019 and 60 basis points in the third quarter of 2018. The cost of total deposits was 82 basis points for the first nine months of 2019, as compared to 51 basis points for the same period in 2018. The table below presents, by type, our funding sources and the total cost of each funding source for the periods presented:

Percentage of Total Average Deposits and Borrowed Funds

Cost of Funds

Three Months Ending

Three Months Ending

September 30,

June 30,

September 30,

September 30,

June 30,

September 30,

2019

2019

2018

2019

2019

2018

Noninterest-bearing demand

23.75

%

22.82

%

21.68

%

%

%

%

Interest-bearing demand

45.02

45.12

45.01

0.90

0.89

0.62

Savings

6.19

6.14

6.31

0.22

0.20

0.15

Time deposits

22.10

22.56

21.73

1.77

1.72

1.29

Borrowed funds

2.94

3.36

5.27

5.31

4.61

3.82

Total deposits and borrowed funds

100.00

%

100.00

%

100.00

%

0.97

%

0.96

%

0.77

%

Percentage of Total Average Deposits and Borrowed Funds

Cost of Funds

Nine Months Ending

Nine Months Ending

September 30,

September 30,

September 30,

September 30,

2019

2018

2019

2018

Noninterest-bearing demand

22.96

%

21.55

%

%

%

Interest-bearing demand

45.25

45.91

0.88

0.51

Savings

6.11

6.65

0.20

0.14

Time deposits

22.43

21.60

1.70

1.15

Borrowed funds

3.25

4.29

4.84

3.91

Total deposits and borrowed funds

100.00

%

100.00

%

0.95

%

0.66

%

Noninterest income for the third quarter of 2019 was $38.0 million, as compared to $42.0 million for the second quarter of 2019 and $38.1 million for the third quarter of 2018. Effective July 1, 2019, the Company became subject to the limitations on interchange fees imposed by the Durbin Amendment under the Dodd-Frank Act, which resulted in a $3.0 million reduction in fees and commissions on loans and deposits in the third quarter of 2019. Mortgage banking income for the third quarter of 2019 was $15.7 million, compared to $16.6 million for the second quarter of 2019 and $14.4 million for the third quarter of 2018. Mortgage banking income during the third quarter of 2019 was negatively impacted by a MSR valuation adjustment of $3.1 million.

Noninterest expense was $96.5 million for the third quarter of 2019, as compared to $93.3 million for the second quarter of 2019 and $94.7 million for the third quarter of 2018. The Company experienced an increase in salaries and employee benefits during the quarter. This was primarily driven by the impact from new hires made throughout the footprint and the impact from the wholesale mortgage acquisition in the second quarter of 2019. The Company's efficiency ratio (GAAP) was 65.10% for the third quarter of 2019 and 61.25% for the first nine months of 2019, while its adjusted efficiency ratio (non-GAAP) was 62.53% and 59.47% for the same respective periods. The adjusted efficiency ratio excludes charges for merger and conversion expenses, debt extinguishment penalties, amortization of intangible assets, gains and losses on the sale of securities and the MSR valuation adjustment.

Completion of Previously Announced Stock Repurchase Program and Announcement of New $50 Million Stock Repurchase Program

The Company completed its previously announced $50.0 million stock repurchase program during the first week of October 2019. In the third quarter of 2019, the Company repurchased $28.7 million of common stock at a weighted average price of $33.72, with the remaining $1.3 million repurchased during the first week of October. The weighted average price of all shares of common stock repurchased over the entire repurchase program was $34.45.

On October 15, 2019, the Company's Board of Directors approved a new stock repurchase program, authorizing the Company to repurchase up to $50.0 million of its outstanding common stock, either in open market purchases or privately-negotiated transactions. The new stock repurchase program will remain in effect for one year or, if earlier, the repurchase of the entire amount of common stock authorized to be repurchased by the Board of Directors.

Additionally, the Company redeemed its $30.0 million principal amount 8.50% subordinated notes during the third quarter of 2019. These subordinated notes were assumed as part of the Brand acquisition.

At September 30, 2019, Tier 1 leverage capital ratio was 10.56%, Common Equity Tier 1 ratio was 11.36%, Tier 1 risk-based capital ratio was 12.40%, and total risk-based capital ratio was 14.07%. All regulatory ratios exceed the minimums required to be considered "well-capitalized."

Our ratio of shareholders' equity to assets was 16.26% at September 30, 2019, as compared to 15.80% at December 31, 2018. Our tangible capital ratio (non-GAAP) was 9.46% at September 30, 2019, as compared to 8.92% at December 31, 2018.

Asset Quality Metrics

Total nonperforming assets were $44.4 million at September 30, 2019, an increase of $7.4 million from December 31, 2018, and consisted of $36.2 million in nonperforming loans (loans 90 days or more past due and nonaccrual loans) and $8.2 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 $13.2 million and $6.2 million, respectively, at September 30, 2019, as compared to $13.1 million and $6.2 million, respectively, at December 31, 2018. The purchased nonperforming assets were recorded at fair value at the time of acquisition, which significantly mitigates the Company's actual loss. As such, the remaining information in this release on nonperforming loans, OREO and the related asset quality ratios focuses on non-purchased nonperforming assets.

  • Non-purchased nonperforming loans were $23.1 million, or 0.33% of total non-purchased loans, at September 30, 2019, as compared to $12.9 million, or 0.20% of total non-purchased loans, at December 31, 2018. Early stage delinquencies, or loans 30-to-89 days past due, as a percentage of total non-purchased loans were 0.18% at September 30, 2019, as compared to 0.27% at December 31, 2018.
  • Non-purchased OREO was $2.0 million at September 30, 2019, as compared to $4.9 million at December 31, 2018. Non-purchased OREO sales totaled $3.8 million in the first nine months of 2019.
  • The allowance for loan losses was 0.55% of total loans held for investment at September 30, 2019, as compared to 0.54% at December 31, 2018. The allowance for loan losses was 0.72% of total non-purchased loans at September 30, 2019, as compared to 0.77% at December 31, 2018.
    • Net loan charge-offs were $945 thousand, or 0.04% of average loans held for investment on an annualized basis, for the third quarter of 2019, as compared to $995 thousand, or 0.05% of average loans on an annualized basis, for the third quarter of 2018. Net loan charge-offs were $2.3 million, or 0.03% of average loans on an annualized basis, for the first nine months of 2019, as compared to $3.4 million, or 0.06% of average loans on an annualized basis, for the same period in 2018.
    • The provision for loan losses was $1.7 million for the third quarter of 2019, as compared to $2.3 million for the third quarter of 2018. The provision was $4.1 million for the first nine months of 2019, as compared to $5.8 million for the same time period in 2018.

CONFERENCE CALL INFORMATION:

A live audio webcast of a conference call with analysts will be available beginning at 10:00 AM Eastern Time on Tuesday, October 22, 2019.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or https://services.choruscall.com/links/rnst191022.html. 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 10135897 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until November 5, 2019.

ABOUT RENASANT CORPORATION:Renasant Corporation is the parent of Renasant Bank, a 115-year-old financial services institution. Renasant has assets of approximately $13.0 billion and operates more than 190 banking, mortgage, wealth management and insurance offices in Mississippi, Tennessee, Alabama, Florida and Georgia.

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

Prospective investors are cautioned that any such forward-looking statements are not guarantees for future performance and involve risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include significant fluctuations in interest rates, inflation, economic recession, significant changes in the federal and state legal and regulatory environment, significant underperformance in the Company's portfolio of outstanding loans, and competition in the Company's markets. Management believes that the assumptions underlying the Company's forward-looking statements are reasonable, but any of the assumptions could prove to be inaccurate. Investors are urged to carefully consider the risks described in the Company's filings with the Securities and Exchange Commission (the "SEC") from time to time, including its most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, which are available at www.renasant.com and the SEC's website at www.sec.gov. The Company expressly disclaims any obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

NON-GAAP FINANCIAL MEASURES:In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this press release contains non-GAAP financial measures, namely, return on average tangible shareholders' equity, return on average tangible assets, the ratio of tangible equity to tangible assets (commonly referred to as the "tangible capital ratio"), tangible book value per share and the adjusted efficiency ratio. These non-GAAP financial measures adjust GAAP financial measures to exclude intangible assets and/or certain charges (such as, when applicable, merger and conversion expenses, debt prepayment penalties and asset valuation adjustments) with respect to which the Company is unable to accurately predict when these charges will be incurred or, when incurred, the amount thereof. Management uses these non-GAAP financial measures when evaluating capital utilization and adequacy. In addition, the Company believes that these non-GAAP financial measures facilitate the making of period-to-period comparisons and are meaningful indicators of its operating performance, particularly because these measures are widely used by industry analysts for companies with merger and acquisition activities. Also, because intangible assets such as goodwill and the core deposit intangible and charges such as merger and conversion expenses can vary extensively from company to company and, as to intangible assets, are excluded from the calculation of a financial institution's regulatory capital, the Company believes that the presentation of this non-GAAP financial information allows readers to more easily compare the Company's results to information provided in other regulatory reports and the results of other companies. Reconciliations of these other non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption "Reconciliation of GAAP to Non-GAAP."

None of the non-GAAP financial information that the Company has included in this release is intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Investors should note that, because there are no standardized definitions for the calculations as well as the results, the Company's calculations may not be comparable to similarly titled measures presented by other companies. Also, there may be limits in the usefulness of these measures to investors. As a result, the Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q3 2019 -

For The Nine Months Ending

2019

2018

Q3 2018

September 30,

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2019

2018

Variance

Statement of earnings

Interest income - taxable equivalent basis

$

135,927

$

139,285

$

138,578

$

138,581

$

119,236

$

107,991

$

101,947

14.00

%

$

413,790

$

329,174

25.71

%

Interest income

134,476

137,862

137,094

137,105

117,795

106,574

100,380

14.16

409,432

324,749

26.08

Interest expense

25,651

25,062

23,947

21,648

18,356

14,185

11,140

39.74

74,660

43,681

70.92

Net interest income

108,825

112,800

113,147

115,457

99,439

92,389

89,240

9.44

334,772

281,068

19.11

Provision for loan losses

1,700

900

1,500

1,000

2,250

1,810

1,750

(24.44)

4,100

5,810

(29.43)

Net interest income after provision

107,125

111,900

111,647

114,457

97,189

90,579

87,490

10.22

330,672

275,258

20.13

Service charges on deposit accounts

8,992

8,605

9,102

9,069

8,847

8,271

8,473

1.64

26,699

25,591

4.33

Fees and commissions on loans and deposits

3,090

7,047

6,471

6,322

5,944

5,917

5,685

(48.01)

16,608

17,546

(5.35)

Insurance commissions and fees

2,508

2,190

2,116

2,014

2,461

2,110

2,005

1.91

6,814

6,576

3.62

Wealth management revenue

3,588

3,601

3,324

3,446

3,386

3,446

3,262

5.97

10,513

10,094

4.15

Securities gains (losses)

343

(8)

13

(16)

100.00

348

(16)

100.00

Mortgage banking income

15,710

16,620

10,401

11,993

14,350

12,839

10,960

9.48

42,731

38,149

12.01

Other

3,722

3,905

4,458

3,530

3,081

2,998

3,568

20.80

12,085

9,647

25.27

Total noninterest income

37,953

41,960

35,885

36,374

38,053

35,581

33,953

(0.26)

115,798

107,587

7.63

Salaries and employee benefits

65,425

60,325

57,350

58,313

55,187

52,010

48,784

18.55

183,100

155,981

17.39

Data processing

4,980

4,698

4,906

5,169

4,614

4,600

4,244

7.93

14,584

13,458

8.37

Occupancy and equipment

12,943

11,544

11,835

11,816

10,668

9,805

9,822

21.33

36,322

30,295

19.89

Other real estate

418

252

1,004

725

278

232

657

50.36

1,674

1,167

43.44

Amortization of intangibles

1,996

2,053

2,110

2,169

1,765

1,594

1,651

13.09

6,159

5,010

22.93

Merger and conversion related expenses

24

179

1,625

11,221

500

900

(99.79)

203

12,621

(98.39)

Debt extinguishment penalty

54

100.00

54

100.00

Other

10,660

14,239

11,627

13,496

11,013

10,285

11,886

(3.21)

36,526

33,184

10.07

Total noninterest expense

96,500

93,290

88,832

93,313

94,746

79,026

77,944

1.85

278,622

251,716

10.69

Income before income taxes

48,578

60,570

58,700

57,518

40,496

47,134

43,499

19.96

167,848

131,129

28.00

Income taxes

11,132

13,945

13,590

13,098

8,532

10,424

9,673

30.47

38,667

28,629

35.06

Net income

$

37,446

$

46,625

$

45,110

$

44,420

$

31,964

$

36,710

$

33,826

17.15

$

129,181

$

102,500

26.03

Basic earnings per share

$

0.65

$

0.80

$

0.77

$

0.76

$

0.61

$

0.74

$

0.69

6.56

$

2.21

$

2.03

8.87

Diluted earnings per share

0.64

0.80

0.77

0.76

0.61

0.74

0.68

4.92

2.21

2.03

8.87

Average basic shares outstanding

58,003,215

58,461,024

58,585,517

58,623,646

52,472,971

49,413,754

49,356,417

10.54

58,347,840

50,425,797

15.71

Average diluted shares outstanding

58,192,419

58,618,976

58,730,535

58,767,519

52,609,902

49,549,761

49,502,950

10.61

58,508,582

50,553,191

15.74

Common shares outstanding

57,455,306

58,297,670

58,633,630

58,546,480

58,743,814

49,424,339

49,392,978

(2.19)

57,455,306

58,743,814

(2.19)

Cash dividend per common share

$

0.22

$

0.22

$

0.21

$

0.21

$

0.20

$

0.20

$

0.19

10.00

$

0.65

$

0.59

10.17

Performance ratios

Return on avg shareholders' equity

6.97

%

8.90

%

8.86

%

8.72

%

7.40

%

9.55

%

9.00

%

8.22

%

8.60

%

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

13.38

%

17.15

%

17.41

%

17.44

%

13.65

%

16.75

%

16.02

%

15.93

%

15.42

%

Return on avg assets

1.16

%

1.47

%

1.44

%

1.39

%

1.12

%

1.42

%

1.36

%

1.35

%

1.30

%

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

1.30

%

1.64

%

1.61

%

1.56

%

1.26

%

1.57

%

1.51

%

1.52

%

1.44

%

Net interest margin (FTE)

3.98

%

4.19

%

4.27

%

4.24

%

4.07

%

4.15

%

4.20

%

4.14

%

4.14

%

Yield on earning assets (FTE)

4.91

%

5.11

%

5.16

%

5.02

%

4.81

%

4.78

%

4.72

%

5.06

%

4.77

%

Cost of funding

0.97

%

0.96

%

0.92

%

0.81

%

0.77

%

0.65

%

0.53

%

0.95

%

0.66

%

Average earning assets to average assets

85.58

%

85.72

%

85.58

%

86.15

%

87.29

%

87.67

%

87.12

%

85.63

%

87.36

%

Average loans to average deposits

89.13

%

89.13

%

89.33

%

89.77

%

91.74

%

91.84

%

94.04

%

89.19

%

92.50

%

Noninterest income (less securities gains/

losses) to average assets

1.16

%

1.32

%

1.14

%

1.14

%

1.34

%

1.38

%

1.37

%

1.21

%

1.36

%

Noninterest expense (less debt prepayment penalties/

penalties/merger-related expenses) to

average assets

2.98

%

2.93

%

2.83

%

2.86

%

2.94

%

3.05

%

3.11

%

2.91

%

3.03

%

Net overhead ratio

1.82

%

1.61

%

1.69

%

1.72

%

1.60

%

1.67

%

1.74

%

1.70

%

1.67

%

Efficiency ratio (FTE)

65.10

%

59.73

%

59.02

%

60.87

%

68.20

%

61.08

%

62.48

%

61.25

%

64.04

%

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

62.53

%

58.30

%

57.62

%

58.39

%

58.84

%

59.46

%

60.43

%

59.47

%

59.55

%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q3 2019 -

As of

2019

2018

Q3 2018

September 30,

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2019

2018

Variance

Average Balances

Total assets

$

12,846,131

$

12,764,669

$

12,730,939

$

12,713,000

$

11,276,587

$

10,341,863

$

10,055,755

13.92

%

$

12,781,001

$

10,562,540

21.00

%

Earning assets

10,993,645

10,942,492

10,895,205

10,952,023

9,843,870

9,067,016

8,760,679

11.68

10,944,142

9,227,822

18.60

Securities

1,227,678

1,262,271

1,253,224

1,240,283

1,129,010

1,039,947

833,076

8.74

1,247,631

1,001,762

24.54

Loans held for sale

385,437

353,103

345,264

418,213

297,692

209,652

152,299

29.48

361,415

220,413

63.97

Loans, net of unearned

9,109,252

9,043,788

9,059,802

9,130,273

8,228,053

7,704,221

7,646,991

10.71

9,071,129

7,861,883

15.38

Intangibles

975,306

974,628

976,820

972,736

743,567

633,155

634,898

31.17

975,579

670,938

45.41

Noninterest-bearing deposits

2,500,810

2,395,899

2,342,406

2,402,422

2,052,226

1,867,925

1,817,848

21.86

2,413,619

1,913,525

26.13

Interest-bearing deposits

7,719,510

7,750,986

7,799,892

7,768,724

6,916,699

6,521,123

6,314,114

11.61

7,756,501

6,586,186

17.77

Total deposits

10,220,320

10,146,885

10,142,298

10,171,146

8,968,925

8,389,048

8,131,962

13.95

10,170,120

8,499,711

19.65

Borrowed funds

308,931

354,234

363,140

407,496

499,054

329,287

314,228

(38.10)

341,903

381,533

(10.39)

Shareholders' equity

2,131,537

2,102,093

2,065,370

2,021,075

1,712,757

1,542,071

1,523,873

24.45

2,099,909

1,593,592

31.77

Q3 2019 -

As of

2019

2018

Q4 2018

September 30,

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2019

2018

Variance

Balances at period end

Total assets

$

13,039,674

$

12,892,653

$

12,862,395

$

12,934,878

$

12,746,939

$

10,544,475

$

10,238,313

0.81

%

$

13,039,674

$

12,746,939

2.30

%

Earning assets

11,145,052

11,064,957

11,015,535

11,115,929

10,962,958

9,239,200

8,938,117

0.26

11,145,052

10,962,958

1.66

Securities

1,238,577

1,268,280

1,255,353

1,250,777

1,177,606

1,088,779

948,365

(0.98)

1,238,577

1,177,606

5.18

Loans held for sale

392,448

461,681

318,563

411,427

463,287

245,046

204,472

(4.61)

392,448

463,287

(15.29)

Non purchased loans

7,031,818

6,704,288

6,565,599

6,389,712

6,210,238

6,057,766

5,830,122

10.05

7,031,818

6,210,238

13.23

Purchased loans

2,281,966

2,350,366

2,522,694

2,693,417

2,912,669

1,709,891

1,867,948

(15.28)

2,281,966

2,912,669

(21.65)

Total loans

9,313,784

9,054,654

9,088,293

9,083,129

9,122,907

7,767,657

7,698,070

2.54

9,313,784

9,122,907

2.09

Intangibles

978,390

973,673

975,726

977,793

974,115

632,311

633,905

0.06

978,390

974,115

0.44

Noninterest-bearing deposits

2,607,056

2,408,984

2,366,223

2,318,706

2,359,859

1,888,561

1,861,136

12.44

2,607,056

2,359,859

10.48

Interest-bearing deposits

7,678,980

7,781,077

7,902,689

7,809,851

7,812,089

6,492,159

6,496,633

(1.68)

7,678,980

7,812,089

(1.70)

Total deposits

10,286,036

10,190,061

10,268,912

10,128,557

10,171,948

8,380,720

8,357,769

1.55

10,286,036

10,171,948

1.12

Borrowed funds

433,705

401,934

350,859

651,324

439,516

520,747

265,191

(33.41)

433,705

439,516

(1.32)

Shareholders' equity

2,119,659

2,119,696

2,088,877

2,043,913

2,010,711

1,558,668

1,532,765

3.71

2,119,659

2,010,711

5.42

Market value per common share

35.01

35.94

33.85

30.18

41.21

45.52

42.56

16.00

35.01

41.21

(15.04)

Book value per common share

36.89

36.36

35.63

34.91

34.23

31.54

31.03

5.67

36.89

34.23

7.77

Tangible book value per common share

19.86

19.66

18.98

18.21

17.65

18.74

18.20

9.06

19.86

17.65

12.52

Shareholders' equity to assets (actual)

16.26

%

16.44

%

16.24

%

15.80

%

15.77

%

14.78

%

14.97

%

16.26

%

15.77

%

Tangible capital ratio (non-GAAP)(3)

9.46

%

9.62

%

9.36

%

8.92

%

8.80

%

9.35

%

9.36

%

9.46

%

8.80

%

Leverage ratio

10.56

%

10.65

%

10.44

%

10.11

%

9.85

%

10.63

%

10.61

%

10.56

%

9.85

%

Common equity tier 1 capital ratio

11.36

%

11.64

%

11.49

%

11.05

%

10.80

%

11.71

%

11.38

%

11.36

%

10.80

%

Tier 1 risk-based capital ratio

12.40

%

12.69

%

12.55

%

12.10

%

11.84

%

12.73

%

12.41

%

12.40

%

11.84

%

Total risk-based capital ratio

14.07

%

14.62

%

14.57

%

14.12

%

13.85

%

14.75

%

14.44

%

14.07

%

13.85

%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q3 2019 -

As of

2019

2018

Q4 2018

September 30,

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2019

2018

Variance

Non purchased loans

Commercial, financial, agricultural

$

988,867

$

930,598

$

921,081

$

875,649

$

817,799

$

790,363

$

803,146

12.93

%

$

988,867

$

817,799

20.92

%

Lease financing

69,953

59,158

58,651

61,865

54,272

52,423

52,536

13.07

69,953

54,272

28.89

Real estate- construction

764,589

716,129

651,119

635,519

624,892

642,380

582,430

20.31

764,589

624,892

22.36

Real estate - 1-4 family mortgages

2,235,908

2,160,617

2,114,908

2,087,890

2,000,770

1,912,450

1,785,271

7.09

2,235,908

2,000,770

11.75

Real estate - commercial mortgages

2,809,470

2,741,402

2,726,186

2,628,365

2,609,510

2,554,955

2,503,680

6.89

2,809,470

2,609,510

7.66

Installment loans to individuals

163,031

96,384

93,654

100,424

102,995

105,195

103,059

62.34

163,031

102,995

58.29

Loans, net of unearned

$

7,031,818

$

6,704,288

$

6,565,599

$

6,389,712

$

6,210,238

$

6,057,766

$

5,830,122

10.05

$

7,031,818

$

6,210,238

13.23

Purchased loans

Commercial, financial, agricultural

$

339,693

$

374,478

$

387,376

$

420,263

$

495,545

$

197,455

$

243,672

(19.17)

$

339,693

$

495,545

(31.45)

Lease financing

Real estate- construction

52,106

65,402

89,954

105,149

112,093

70,438

75,061

(50.45)

52,106

112,093

(53.52)

Real estate - 1-4 family mortgages

561,725

604,855

654,265

707,453

761,913

520,649

572,830

(20.60)

561,725

761,913

(26.27)

Real estate - commercial mortgages

1,212,905

1,276,567

1,357,446

1,423,144

1,503,075

906,219

960,273

(14.77)

1,212,905

1,503,075

(19.31)

Installment loans to individuals

115,537

29,064

33,653

37,408

40,043

15,130

16,112

208.86

115,537

40,043

188.53

Loans, net of unearned

$

2,281,966

$

2,350,366

$

2,522,694

$

2,693,417

$

2,912,669

$

1,709,891

$

1,867,948

(15.28)

$

2,281,966

$

2,912,669

(21.65)

Asset quality data

Non purchased assets

Nonaccrual loans

$

15,733

$

14,268

$

12,507

$

10,218

$

9,696

$

8,921

$

9,403

53.97

$

15,733

$

9,696

62.26

Loans 90 past due or more

7,325

4,175

1,192

2,685

3,806

2,190

3,605

172.81

7,325

3,806

92.46

Nonperforming loans

23,058

18,443

13,699

12,903

13,502

11,111

13,008

78.70

23,058

13,502

70.77

Other real estate owned

1,975

3,475

4,223

4,853

4,665

4,698

4,801

(59.30)

1,975

4,665

(57.66)

Nonperforming assets

$

25,033

$

21,918

$

17,922

$

17,756

$

18,167

$

15,809

$

17,809

40.98

$

25,033

$

18,167

37.79

Purchased assets

Nonaccrual loans

$

6,123

$

7,250

$

7,828

$

5,836

$

4,809

$

4,561

$

5,340

4.92

$

6,123

$

4,809

27.32

Loans 90 past due or more

7,034

7,687

5,436

7,232

7,960

5,491

4,564

(2.74)

7,034

7,960

(11.63)

Nonperforming loans

13,157

14,937

13,264

13,068

12,769

10,052

9,904

0.68

13,157

12,769

3.04

Other real estate owned

6,216

5,258

5,932

6,187

7,932

9,006

9,754

0.47

6,216

7,932

(21.63)

Nonperforming assets

$

19,373

$

20,195

$

19,196

$

19,255

$

20,701

$

19,058

$

19,658

0.61

$

19,373

$

20,701

6.42

Net loan charge-offs (recoveries)

$

945

$

676

$

691

$

584

$

995

$

856

$

1,560

61.82

$

2,312

$

3,411

(32.22)

Allowance for loan losses

$

50,814

$

50,059

$

49,835

$

49,026

$

48,610

$

47,355

$

46,401

3.65

$

50,814

$

48,610

4.53

Annualized net loan charge-offs / average loans

0.04

%

0.03

%

0.03

0.03

%

0.05

%

0.04

%

0.08

%

0.03

%

0.06

%

Nonperforming loans / total loans*

0.39

%

0.37

%

0.30

0.29

%

0.29

%

0.27

%

0.30

%

0.39

%

0.29

%

Nonperforming assets / total assets*

0.34

%

0.33

%

0.29

0.29

%

0.30

%

0.33

%

0.37

%

0.34

%

0.30

%

Allowance for loan losses / total loans*

0.55

%

0.55

%

0.55

0.54

%

0.53

%

0.61

%

0.60

%

0.55

%

0.53

%

Allowance for loan losses / nonperforming loans*

140.31

%

149.97

%

184.83

188.77

%

185.03

%

223.76

%

202.52

%

140.31

%

185.03

%

Nonperforming loans / total loans**

0.33

%

0.28

%

0.21

0.20

%

0.22

%

0.18

%

0.22

%

0.33

%

0.22

%

Nonperforming assets / total assets**

0.19

%

0.17

%

0.14

0.14

%

0.14

%

0.15

%

0.17

%

0.19

%

0.14

%

Allowance for loan losses / total loans**

0.72

%

0.75

%

0.76

0.77

%

0.78

%

0.78

%

0.8

%

0.72

%

0.78

%

Allowance for loan losses / nonperforming loans**

220.37

%

271.43

%

363.79

379.96

%

360.02

%

426.2

%

356.71

%

220.37

%

360.02

%

*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 Nine Months Ending

September 30, 2019

June 30, 2019

September 30, 2018

September 30, 2019

September 30, 2018

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

$

6,792,021

$

85,084

4.97

%

$

6,622,202

$

83,922

5.08

%

$

6,140,386

$

73,662

4.76

%

$

6,624,266

$

250,190

5.05

%

$

5,918,328

$

208,011

4.70

%

Purchased

2,317,231

36,330

6.22

%

2,421,586

38,783

6.42

%

2,087,667

32,060

6.09

%

2,446,863

115,298

6.30

%

1,943,555

88,129

6.06

%

Total loans

9,109,252

121,414

5.29

%

9,043,788

122,705

5.44

%

8,228,053

105,722

5.10

%

9,071,129

365,488

5.39

%

7,861,883

296,140

5.04

%

Loans held for sale

385,437

3,977

4.09

%

353,103

5,191

5.90

%

297,692

3,663

4.88

%

361,415

15,004

5.55

%

220,413

7,714

4.68

%

Securities:

Taxable(1)

1,040,302

7,200

2.75

%

1,084,736

7,699

2.85

%

914,380

6,574

2.85

%

1,062,261

22,792

2.87

%

781,136

16,127

2.76

%

Tax-exempt

187,376

1,846

3.91

%

177,535

1,860

4.20

%

214,630

2,283

4.22

%

185,370

5,728

4.13

%

220,626

7,047

4.27

%

Total securities

1,227,678

9,046

2.92

%

1,262,271

9,559

3.04

%

1,129,010

8,857

3.11

%

1,247,631

28,520

3.06

%

1,001,762

23,174

3.09

%

Interest-bearing balances with banks

271,278

1,490

2.18

%

283,330

1,830

2.59

%

189,115

994

2.09

%

263,967

4,778

2.42

%

143,764

2,146

2.00

%

Total interest-earning assets

10,993,645

135,927

4.91

%

10,942,492

139,285

5.11

%

9,843,870

119,236

4.81

%

10,944,142

413,790

5.06

%

9,227,822

329,174

4.77

%

Cash and due from banks

173,156

178,606

154,171

181,140

158,462

Intangible assets

975,306

974,628

743,567

975,579

670,938

Other assets

704,024

668,943

534,979

680,140

505,318

Total assets

$

12,846,131

$

12,764,669

$

11,276,587

$

12,781,001

$

10,562,540

Liabilities and shareholders' equity

Interest-bearing liabilities:

Deposits:

Interest-bearing demand(2)

$

4,740,426

$

10,769

0.90

%

$

4,737,780

$

10,495

0.89

%

$

4,261,946

$

6,629

0.62

%

$

4,755,948

$

31,338

0.88

%

$

4,077,502

$

15,477

0.51

%

Savings deposits

652,121

355

0.22

%

644,540

329

0.20

%

597,343

233

0.15

%

642,523

976

0.20

%

590,647

612

0.14

%

Time deposits

2,326,963

10,390

1.77

%

2,368,666

10,167

1.72

%

2,057,410

6,694

1.29

%

2,358,031

29,963

1.70

%

1,918,037

16,445

1.15

%

Total interest-bearing deposits

7,719,510

21,514

1.11

%

7,750,986

20,991

1.09

%

6,916,699

13,556

0.78

%

7,756,502

62,277

1.07

%

6,586,186

32,534

0.66

%

Borrowed funds

308,931

4,137

5.31

%

354,234

4,071

4.61

%

499,054

4,800

3.82

%

341,903

12,383

4.84

%

381,533

11,147

3.91

%

Total interest-bearing liabilities

8,028,441

25,651

1.27

%

8,105,220

25,062

1.24

%

7,415,753

18,356

0.98

%

8,098,405

74,660

1.23

%

6,967,719

43,681

0.84

%

Noninterest-bearing deposits

2,500,810

2,395,899

2,052,226

2,413,619

1,913,525

Other liabilities

185,343

161,457

95,851

169,068

87,704

Shareholders' equity

2,131,537

2,102,093

1,712,757

2,099,909

1,593,592

Total liabilities and shareholders' equity

$

12,846,131

$

12,764,669

$

11,276,587

$

12,781,001

$

10,562,540

Net interest income/ net interest margin

$

110,276

3.98

%

$

114,223

4.19

%

$

100,880

4.07

%

$

339,130

4.14

%

$

285,493

4.14

%

Cost of funding

0.97

%

0.96

%

0.77

%

0.95

%

0.66

%

Cost of total deposits

0.84

%

0.83

%

0.60

%

0.82

%

0.51

%

(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

Nine Months Ended

2019

2018

September 30, 2019

Third

Second

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

2019

2018

Net income (GAAP)

$

37,446

$

46,625

$

45,110

$

44,420

$

31,964

$

36,710

$

33,826

$

129,181

$

102,500

Amortization of intangibles

1,996

2,053

2,110

2,169

1,765

1,594

1,651

6,159

5,010

Tax effect of adjustment noted above (A)

(457)

(473))

(488)

(494)

(372)

(353)

(367)

(1,418)

(1,094)

Tangible net income (non-GAAP)

$

38,985

$

48,205

$

46,732

$

46,095

$

33,357

$

37,951

$

35,110

$

133,922

$

106,416

Net income (GAAP)

$

37,446

$

46,625

$

45,110

$

44,420

$

31,964

$

36,710

$

33,826

$

129,181

$

102,500

Merger & conversion expenses

24

179

1,625

11,221

500

900

203

12,621

Debt prepayment penalties

54

54

MSR valuation adjustment

3,132

3,132

Tax effect of adjustment noted above (A)

(736)

(41)

(370)

(2,364)

(111)

(200)

(781)

(2,755)

Net income with exclusions (non-GAAP)

$

39,920

$

46,763

$

45,110

$

45,675

$

40,821

$

37,099

$

34,526

$

131,789

$

112,366

Average shareholders' equity (GAAP)

$

2,131,537

$

2,102,093

$

2,065,370

$

2,021,075

$

1,712,757

$

1,542,071

$

1,523,873

$

2,099,909

$

1,593,592

Intangibles

975,306

974,628

976,820

972,736

743,567

633,155

634,898

975,579

670,938

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

$

1,156,231

$

1,127,465

$

1,088,550

$

1,048,339

$

969,190

$

908,916

$

888,975

$

1,124,330

$

922,654

Average total assets (GAAP)

$

12,846,131

$

12,764,669

$

12,730,939

$

12,713,000

$

11,276,587

$

10,341,863

$

10,055,755

$

12,781,001

$

10,562,540

Intangibles

975,306

974,628

976,820

972,736

743,567

633,155

634,898

975,579

670,938

Average tangible assets (non-GAAP)

$

11,870,825

$

11,790,041

$

11,754,119

$

11,740,264

$

10,533,020

$

9,708,708

$

9,420,857

$

11,805,422

$

9,891,602

Actual shareholders' equity (GAAP)

$

2,119,659

$

2,119,696

$

2,088,877

$

2,043,913

$

2,010,711

$

1,558,668

$

1,532,765

$

2,119,659

$

2,010,711

Intangibles

978,390

973,673

975,726

977,793

974,115

632,311

633,905

978,390

974,115

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

$

1,141,269

$

1,146,023

$

1,113,151

$

1,066,120

$

1,036,596

$

926,357

$

898,860

$

1,141,269

$

1,036,596

Actual total assets (GAAP)

$

13,039,674

$

12,892,653

$

12,862,395

$

12,934,878

$

12,746,939

$

10,544,475

$

10,238,313

$

13,039,674

$

12,746,939

Intangibles

978,390

973,673

975,726

977,793

974,115

632,311

633,905

978,390

974,115

Actual tangible assets (non-GAAP)

$

12,061,284

$

11,918,980

$

11,886,669

$

11,957,085

$

11,772,824

$

9,912,164

$

9,604,408

$

12,061,284

$

11,772,824

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

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

RECONCILIATION OF GAAP TO NON-GAAP

Nine Months Ended

2019

2018

September 30, 2019

Third

Second

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

2019

2018

(1) Return on Average Equity

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

6.97

%

8.90

%

8.86

%

8.72

%

7.40

%

9.55

%

9.00

%

8.22

%

8.60

%

Effect of adjustment for intangible assets

6.41

%

8.25

%

8.55

%

8.72

%

6.25

%

7.20

%

7.02

%

7.71

%

6.82

%

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

13.38

%

17.15

%

17.41

%

17.44

%

13.65

%

16.75

%

16.02

%

15.93

%

15.42

%

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

6.97

%

8.90

%

8.86

%

8.72

%

7.40

%

9.55

%

9.00

%

8.22

%

8.60

%

Effect of exclusions from net income

0.46

%

0.02

%

%

0.25

%

2.06

%

0.10

%

0.19

%

0.17

%

0.83

%

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

7.43

%

8.92

%

8.86

%

8.97

%

9.46

%

9.65

%

9.19

%

8.39

%

9.43

%

Effect of adjustment for intangible assets

6.80

%

8.28

%

8.55

%

8.95

%

7.82

%

7.27

%

7.15

%

7.85

%

7.42

%

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

14.23

%

17.20

%

17.41

%

17.92

%

17.28

%

16.92

%

16.34

%

16.24

%

16.85

%

(2) Return on Average Assets

Return on avg assets (GAAP)

1.16

%

1.47

%

1.44

%

1.39

%

1.12

%

1.42

%

1.36

%

1.35

%

1.30

%

Effect of adjustment for intangible assets

0.14

%

0.17

%

0.17

%

0.17

%

0.14

%

0.15

%

0.15

%

0.17

%

0.14

%

Return on avg tangible assets (non-GAAP)

1.30

%

1.64

%

1.61

%

1.56

%

1.26

%

1.57

%

1.51

%

1.52

%

1.44

%

Return on avg assets (GAAP)

1.16

%

1.47

%

1.44

%

1.39

%

1.12

%

1.42

%

1.36

%

1.35

%

1.30

%

Effect of exclusions from net income

0.07

%

%

%

0.04

%

0.32

%

0.02

%

0.03

%

0.03

%

0.12

%

Return on avg assets with exclusions (non-GAAP)

1.23

%

1.47

%

1.44

%

1.43

%

1.44

%

1.44

%

1.39

%

1.38

%

1.42

%

Effect of adjustment for intangible assets

0.16

%

0.17

%

0.17

%

0.17

%

0.15

%

0.14

%

0.15

%

0.17

%

0.15

%

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

1.39

%

1.64

%

1.61

%

1.60

%

1.59

%

1.58

%

1.54

%

1.55

%

1.57

%

(3) Shareholder Equity Ratio

Shareholders' equity to actual assets (GAAP)

16.26

%

16.44

%

16.24

%

15.80

%

15.77

%

14.78

%

14.97

%

16.26

%

15.77

%

Effect of adjustment for intangible assets

6.80

%

6.82

%

6.88

%

6.88

%

6.97

%

5.43

%

5.61

%

6.80

%

6.97

%

Tangible capital ratio (non-GAAP)

9.46

%

9.62

%

9.36

%

8.92

%

8.80

%

9.35

%

9.36

%

9.46

%

8.80

%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Nine Months Ended

2019

2018

September 30,

Third

Second

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

2019

2018

Interest income (FTE)

$

135,927

$

139,285

$

138,578

$

138,581

$

119,236

$

107,991

$

101,947

$

413,790

$

329,174

Interest expense

25,651

25,062

23,947

21,648

18,356

14,185

11,140

74,660

43,681

Net Interest income (FTE)

$

110,276

$

114,223

$

114,631

$

116,933

$

100,880

$

93,806

$

90,807

$

339,130

$

285,493

Total noninterest income

$

37,953

$

41,960

$

35,885

$

36,374

$

38,053

$

35,581

$

33,953

$

115,798

$

107,587

Securities gains (losses)

343

(8)

13

(16)

348

(16)

MSR valuation adjustment

(3,132)

(3,132)

Total adjusted noninterest income

$

40,742

$

41,968

$

35,872

$

36,374

$

38,069

$

35,581

$

33,953

$

118,582

$

107,603

Total noninterest expense

$

96,500

$

93,290

$

88,832

$

93,313

$

94,746

$

79,026

$

77,944

$

278,622

$

251,716

Amortization of intangibles

1,995

2,053

2,110

2,169

1,765

1,594

1,651

6,159

5,010

Merger-related expenses

24

179

1,625

11,221

500

900

203

12,621

Debt extinguishment penalty

54

54

Total adjusted noninterest expense

$

94,427

$

91,058

$

86,722

$

89,519

$

81,760

$

76,932

$

75,393

$

272,206

$

234,085

Efficiency Ratio (GAAP)

65.10

%

59.73

%

59.02

%

60.87

%

68.20

%

61.08

%

62.48

%

61.25

%

64.04

%

(4) Adjusted Efficiency Ratio (non-GAAP)

62.53

%

58.30

%

57.62

%

58.39

%

58.84

%

59.46

%

60.43

%

59.47

%

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-earnings-for-the-third-quarter-of-2019-and-new-50-million-stock-repurchase-program-300942395.html

SOURCE Renasant Corporation

Categories

PRNewswire Press Releases

Next Articles