Upgrade to SI Premium - Free Trial

Renasant Corporation Announces Earnings For The First Quarter Of 2020

April 28, 2020 5:31 PM

TUPELO, Miss., April 28, 2020 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced earnings results for the first quarter of 2020. Net income for the first quarter of 2020 was $2.0 million, as compared to $45.1 million for the first quarter of 2019. Basic and diluted earnings per share ("EPS") were $0.04 for the first quarter of 2020, as compared to basic and diluted EPS of $0.77 for the first quarter of 2019.

"Our results for this quarter were heavily impacted by the effect of the COVID-19 pandemic on our clients, employees and communities, which primarily occurred in the final three weeks of the quarter, as well as our adoption of the new CECL accounting standard," said Renasant Chairman, E. Robinson McGraw. "Demonstrating the quality and dedication of Renasant's team members, employees across our footprint responded quickly and selflessly to the needs of our constituents by providing the service and liquidity necessary to weather this global crisis. Looking through the impact of COVID-19 and the adoption of CECL, we had a solid first quarter, and we remain well positioned to continue supporting each of our stakeholders as we navigate the current operating environment."

"Excluding the impact of the pandemic and CECL adoption, our first quarter results reflect our team's commitment to the core operations of the bank," commented C. Mitchell Waycaster, Renasant President and Chief Executive Officer. "Throughout our footprint our team members are continuing to execute our long-term strategy, which is evidenced by our annualized net loan growth of 3.3% and deposit growth of 7.8% in the quarter. Our mortgage division had a tremendous quarter, with over $1.9 billion of production, proving the strength and diversity of our revenue streams. Our credit quality as we ended the quarter remained sound, and we've heightened our monitoring of our loan portfolio, especially the segments most likely to be impacted by shelter-in-place orders and similar measures, in an effort to proactively identify potential deterioration resulting from the impact of the pandemic. In response to the continued economic uncertainty stemming from the COVID-19 pandemic, during the first quarter, we recorded a $29.8 million provision for loan losses and unfunded commitments, which had a material impact to our financial results. Also, we've maintained strong capital and liquidity levels heading into the second quarter."

Response to COVID-19 Pandemic

In late February, in light of reports from abroad about the spread of COVID-19, senior management of the Company began meeting to formulate and implement plans for navigating the Company through a pandemic in its markets. In early March, the Company's Pandemic Planning Committee was formally activated. Throughout March, senior management and Pandemic Planning Committee meetings developed and refined the operational changes necessary to enable Renasant to continue to provide essential banking services in a pandemic environment while ensuring the health and well-being of the Company's employees and clients and promoting community efforts to limit the transmission of the disease. On account of these early efforts, when the potential impact on the United States from COVID-19 began to become clear and "shelter-in-place" orders were issued throughout the Company's footprint, the Company was prepared to continue to fulfill its mission to serve its key constituents during these challenging times. The following is a brief overview of some of the steps that the Company has taken in response to the COVID-19 pandemic:

  • Our team members: The Company has provided special benefit assistance to minimize the economic impact on employees impacted by the pandemic, whether due to personal exposure, family illness, school closures or disruption in childcare. The Company has also leveraged its investments in its technology infrastructure to enable a significant portion of the Company's employees to work remotely. For employees whose job duties cannot be performed remotely, such as branch tellers, the Company has been creative and proactive in procuring and distributing across its branch network hand sanitizer, disinfectant wipes, face coverings and other supplies necessary to maintain a safe and clean workspace. Related to this, management was quick to adopt new operating procedures, such as adjusting staffing levels, restricting access to branch lobbies and implementing branch cleaning and closure protocols, intended to minimize the potential of employee exposure to COVID-19.
  • Our clients: As stated above, access to branch lobbies is by appointment only (and appointments are generally limited to services, such as access to a safe-deposit box to address a pressing need, that require access inside a branch). All drive-thrus at the Company's branches remain open, and the Company's mobile and online banking products provide alternate means that clients may leverage to satisfy many of their banking needs. To provide necessary relief to the Company's borrowers – both consumer and commercial clients – the Company established loan deferral programs allowing qualified clients to defer principal and interest payments for up to 90 days. Starting in April 2020, the Company has also approved over $1 billion in loans to nearly 4,500 small business clients as part of the SBA's Paycheck Protection Program.
  • Our communities: The Company made targeted and intentional efforts to support the needs of the communities we serve across our footprint. From providing meals to underserved students at local schools to purchasing gift cards from local restaurant clients and gifting them to healthcare and other frontline workers, our commitment to the communities in which we operate extends far beyond providing essential banking and financial services.
  • Our investors: The Company remains committed to maintaining a strong capital foundation and liquidity position and is proactively taking steps to monitor, address and reduce risks related to the pandemic. The Company has heightened the monitoring of its loan portfolio and believes that it is well positioned to face the uncertainty ahead.

"During the pandemic, we have undertaken tremendous efforts to protect our clients and employees. Through all of this, Renasant has remained open for business. Our Renasant team members, at every level of the Company, have worked tirelessly to adjust to this new operating environment, and we commend, and are deeply grateful for, their outstanding service throughout this challenging time," Waycaster said. "From adjusting our retail branch operations to drive-thru only services to effectively implementing the Paycheck Protection Program application process to provide relief to small businesses to guiding our clients through Economic Impact Payment deposits, Renasant has continued to deliver our banking and lending services both safely and efficiently for our clients."

As discussed in more detail below, the Company incurred significant expenses in its response to the COVID-19 pandemic and expects that it will continue to incur elevated expenses even while conditions presenting significant challenges to growth persist. It is difficult to accurately predict at this time the duration of this new operating reality. Management's decision on when to return to pre-pandemic operating procedures will take into account the best interests of all of the Company's stakeholders.

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 EPS for the first quarter of 2020 (in thousands, except per share data). There were no such expenses and charges during the first quarter of 2019. The "COVID-19 related expenses" line item in the table below primarily consists of employee overtime and employee benefit accruals directly related to the Company's response to the COVID-19 pandemic and expenses associated with supplying branches with protective equipment and sanitation supplies as well as more frequent and rigorous branch cleaning.

Three Months Ended

March 31, 2020

Pre-tax

After-tax

Impact to Diluted EPS

Earnings, as reported

$

2,781

$

2,008

$

0.04

MSR valuation adjustment

9,571

6,911

0.12

COVID-19 related expenses

2,903

2,096

0.04

Earnings, with exclusions (Non-GAAP)

$

15,255

$

11,015

$

0.20

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 the mortgage servicing rights (MSR) valuation adjustment, merger and conversion expenses and COVID-19 related expenses, as applicable, for the dates presented:

As Reported

With Exclusions (Non-GAAP)

Three Months Ended

Three Months Ended

March 31, 2020

December31, 2019

March 31, 2019

March 31,2020

December 31, 2019

March 31, 2019

Return on average assets

0.06

%

1.16

%

1.44

%

0.33

%

1.13

%

1.44

%

Return on average tangible assets (Non-GAAP)

0.11

%

1.30

%

1.61

%

0.40

%

1.27

%

1.61

%

Return on average equity

0.38

%

7.15

%

8.86

%

2.10

%

6.97

%

8.86

%

Return on average tangible equity (Non-GAAP)

1.20

%

13.75

%

17.41

%

4.41

%

13.41

%

17.41

%

Financial Condition

Total assets were $13.90 billion at March 31, 2020, as compared to $13.40 billion at December 31, 2019. Total loans held for investment were $9.77 billion at March 31, 2020, as compared to $9.69 billion at December 31, 2019.

Total deposits increased to $10.41 billion at March 31, 2020, from $10.21 billion at December 31, 2019. Non-interest bearing deposits increased $90.3 million to $2.64 billion, or 25.37% of total deposits, at March 31, 2020, as compared to $2.55 billion, or 24.99% of total deposits, at December 31, 2019.

Continued Focus on Prudent Capital Management

The Company remains committed to maintaining a strong capital and liquidity position, while also serving the needs of each of its stakeholders during these uncertain times.

During the first quarter of 2020, the Company suspended its stock repurchase program in response to the COVID-19 pandemic. Prior to the suspension, the Company repurchased $24.5 million of common stock at a weighted average price of $30.00. There is $5.5 million of repurchase availability remaining under the $50.0 million stock repurchase program, which will remain in effect until the earlier of October 2020 or the repurchase of the entire amount of common stock authorized to be repurchased by the Board of Directors.

At March 31, 2020, Tier 1 leverage capital ratio was 9.90%, Common Equity Tier 1 ratio was 10.63%, Tier 1 risk-based capital ratio was 11.63%, and total risk-based capital ratio was 13.44%. All regulatory ratios exceed the minimums required to be considered "well-capitalized."

Our ratio of shareholders' equity to assets was 14.91% at March 31, 2020, as compared to 15.86% at December 31, 2019. Our tangible capital ratio (non-GAAP) was 8.48% at March 31, 2020, as compared to 9.25% at December 31, 2019.

The Company adopted the current expected credit loss accounting standard ("CECL") on January 1, 2020, which resulted in a $42.5 million increase to the allowance for credit losses and a $10.4 million increase to the reserve for unfunded commitments. The following table presents the impact to our balance sheet on the date of adoption:

December 31, 2019 (as reported)

Day 1 CECL Impact

January 1, 2020 (adjusted)

Assets:

Allowance for credit losses

$

(52,162)

$

(42,485)

$

(94,647)

Deferred tax assets, net

$

27,282

$

12,307

$

39,589

Remaining purchase discount on loans

$

(50,958)

$

5,469

$

(45,489)

Liabilities:

Reserve for unfunded commitments

$

946

$

10,390

$

11,336

Shareholders' equity:

Retained earnings

$

617,355

$

(35,099)

$

582,256

Shareholders' equity to assets

15.86

%

(0.23)

%

15.63

%

Tangible capital ratio

9.25

%

(0.26)

%

8.99

%

The Company has elected to take advantage of transitional relief offered by the Federal Reserve and FDIC to delay for two years the estimated impact of CECL on regulatory capital, followed by a three-year transitional period to phase out the capital benefit provided by the two-year delay. Therefore, the Company's regulatory capital ratios were not impacted by the adoption of CECL as of March 31, 2020.

Results of Operations

Net interest income was $106.6 million for the first quarter of 2020, as compared to $108.9 million for the fourth quarter of 2019 and $113.1 million for the first quarter of 2019. The Company experienced some pressure on margin during the first quarter of 2020 as a result of the Federal Reserve's decision to cut interest rates. To offset the negative impact of the rate cuts, the Company has continued to focus on lowering the cost of funding through growing noninterest-bearing deposits and lowering interest rates on interest-bearing deposits, while also continuing to be opportunistic when rates offered on wholesale borrowings are advantageous. 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

March 31,

December 31,

March 31,

2020

2019

2019

Taxable equivalent net interest income

$

108,316

$

110,856

$

114,631

Average earning assets

$

11,609,477

$

11,277,000

$

10,895,205

Net interest margin

3.75

%

3.90

%

4.27

%

Taxable equivalent interest income on loans

$

121,729

$

124,919

$

127,206

Average loans, including loans held for sale

$

10,024,114

$

9,808,441

$

9,405,066

Loan yield

4.88

%

5.04

%

5.49

%

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

March 31,

December 31,

March 31,

2020

2019

2019

Net interest income collected on problem loans

$

218

$

152

$

812

Accretable yield recognized on purchased loans(1)

5,469

6,661

7,542

Total impact to interest income

$

5,687

$

6,813

$

8,354

Impact to total loan yield

0.23

%

0.28

%

0.36

%

Impact to net interest margin

0.20

%

0.24

%

0.31

%

(1)

Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $2,187, $4,041 and $3,833 for the three months ended March 31, 2020, December 31, 2019, and March 31, 2019, respectively. This additional interest income increased total loan yield by 9 basis points, 16 basis points and 17 basis points for the same periods, respectively, while increasing net interest margin by 8 basis points, 14 basis points and 14 basis points for the same periods, respectively.

For the first quarter of 2020, the cost of total deposits was 72 basis points, as compared to 76 basis points for the fourth quarter of 2019 and 79 basis points for the first quarter of 2019. 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

March 31,

December 31,

March 31,

March 31,

December 31,

March 31,

2020

2019

2019

2020

2019

2019

Noninterest-bearing demand

23.19

%

24.12

%

22.30

%

%

%

%

Interest-bearing demand

44.29

43.86

45.60

0.75

0.81

0.85

Savings

6.11

6.11

6.00

0.15

0.17

0.19

Time deposits

18.98

20.41

22.65

1.71

1.76

1.60

Borrowed funds

7.43

5.50

3.45

2.46

3.02

4.66

Total deposits and borrowed funds

100.00

%

100.00

%

100.00

%

0.85

%

0.89

%

0.92

%

Noninterest income for the first quarter of 2020 was $37.6 million, as compared to $37.5 million for the fourth quarter of 2019 and $35.9 million for the first quarter of 2019. 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 is reflected in the reduction in fees and commissions on loans and deposits in the first quarter of 2020 and the fourth quarter of 2019 as compared to the first quarter of 2019. Mortgage banking income for the first quarter of 2020 was $15.5 million, compared to $15.2 million for the fourth quarter of 2019 and $10.4 million for the first quarter of 2019. The income generated from mortgage production during the first quarter of 2020, which approximated $1.9 billion, was partially offset by the negative MSR valuation adjustment. The following table presents the components of mortgage banking income for the periods presented:

Three Months Ended

March 31, 2020

December 31, 2019

March 31, 2019

Gain on sales of loans, net

$

21,782

$

10,438

$

7,888

Fees, net

2,919

3,023

1,692

Mortgage servicing income, net

405

408

821

MSR valuation adjustment

(9,571)

1,296

Mortgage banking income, net

$

15,535

$

15,165

$

10,401

Noninterest expense was $115.0 million for the first quarter of 2020, as compared to $95.6 million for the fourth quarter of 2019 and $88.8 million for the first quarter of 2019. Salaries and benefits expense was $73.2 million for the first quarter of 2020, which represents an increase of $5.5 million from the previous quarter. Mortgage commissions and incentives related to the increased mortgage production during the quarter increased $5.5 million dollars on a linked quarter basis, and during the quarter the Company recognized approximately $2.5 million in expense related to elevated overtime and other accruals for employee benefits provided in response to the COVID-19 pandemic. The increase in other noninterest expense on a linked quarter basis was driven by a $3.4 million provision for unfunded commitments due to the adoption of CECL and an increase of $1.2 million in FDIC assessments due to the exhaustion of certain credits. In addition, other noninterest expense increased due to volatility in deferred loan origination costs due to decreased loan production during the quarter when compared to the fourth quarter.

Asset Quality Metrics

At March 31, 2020, the Company's credit quality metrics remained strong. Due to the high levels of uncertainty in the economy, the Company is closely monitoring its entire loan portfolio to ascertain the impact of COVID-19 and the broad shut-down of the United States economy on the Company's borrowers. The Company has placed heightened attention on borrowers in the hospitality (such as hotel/motel), restaurant, entertainment and retail trade industries, among others. It should be noted, the Company does not have material exposure to the energy industry. Although the Company expects the COVID-19 pandemic and related federal, state and local governmental measures enacted to arrest the virus's spread to negatively impact the Company's credit quality, at this time it is difficult to accurately predict the extent of such impact. Numerous COVID-19 related factors, such as the duration of "shelter-in-place" orders, the effect of government aid to borrowers as well as the Company's loan deferral program and other accommodations for its clients, and the speed and extent to which the United States and local economies recover, will contribute to the aggregate impact of the current economic circumstances on the Company's credit quality in future quarters.

The table below shows nonperforming assets, which includes nonperforming loans (loans 90 days or more past due and nonaccrual loans) and other real estate owned, as well as early stage delinquencies (loans 30-89 days past due) for the periods presented.

March 31, 2020

December 31, 2019

Non Purchased

Purchased

Total

Non Purchased

Purchased

Total

Nonaccrual loans

$

21,384

$

19,090

$

40,474

$

21,509

$

7,038

$

28,547

Loans 90 days past due ormore

4,459

5,104

9,563

3,458

4,317

7,775

Nonperforming loans

$

25,843

$

24,194

$

50,037

$

24,967

$

11,355

$

36,322

Other real estate owned

3,241

5,430

8,671

2,762

5,248

8,010

Nonperforming assets

$

29,084

$

29,624

$

58,708

$

27,729

$

16,603

$

44,332

Nonperforming loans/total loans

0.51

%

0.37

%

Nonperforming assets/totalassets

0.42

%

0.33

%

Loans 30-89 days past due

$

31,096

$

14,428

$

45,524

$

22,781

$

14,887

$

37,668

Loans 30-89 days pastdue/total loans

0.47

%

0.39

%

The implementation of CECL on January 1, 2020, which required purchased credit deteriorated loans to be classified as nonaccrual based on performance, contributed approximately $5.7 million to the increase in purchased nonaccrual loans.

As mentioned above, the Company adopted CECL on January 1, 2020 and recorded an approximately $42.5 million increase to the allowance for credit losses and a $10.4 million increase in reserve for unfunded commitments. The table below shows the allowance transition from the former incurred loss allowance model at December 31, 2019 through the day one transition to CECL on January 1, 2020 to the ending allowance under the CECL model at March 31, 2020.

December 31, 2019

January 1, 2020

March 31, 2020

Incurred Loss Model

CECL Day 1

CECL Model

Allowance for Credit Losses

$

52,162

$

94,647

$

120,185

Reserve for Unfunded Commitments

946

11,336

14,735

Total Reserves

$

53,108

$

105,983

$

134,920

Allowance for Credit Losses/Total Loans

0.54

%

0.98

%

1.23

%

Reserve for Unfunded Commitments/Total Unfunded Commitments

0.04

%

0.47

%

0.60

%

The Company recorded a provision for credit losses of $26.4 million and a reserve for unfunded commitments of $3.4 million for the first quarter of 2020. Net loan charge-offs were $811 thousand, or 0.03% of average loans held for investment on an annualized basis. The majority of the remainder of the first quarter 2020 provision is due to the uncertain economic conditions resulting from the COVID-19 pandemic with offsets due to both the government stimulus package and internal relief programs being offered to both commercial and consumer customers.

The provision for credit losses recorded during the first quarter of 2019 was $1.5 million with net charge-offs of $691 thousand, or 0.03% of average loans held for sale on an annualized basis. The Company's coverage ratio, or the allowance for credit losses to nonperforming loans, was 240.19% as of March 31, 2020, as compared to 143.61% as of December 31, 2019.

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, April 29, 2020.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or https://services.choruscall.com/links/rnst200429.html. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation 2020 First Quarter and Year-end Earnings Webcast and Conference Call. International participants should dial 1-412-902-4145 to access the conference call.

The webcast will be archived on www.renasant.com beginning one hour after the call and will remain accessible for one year. Replays can also be accessed via telephone by dialing 1-877-344-7529 in the United States and entering conference number 10142131 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until May 13, 2020.

ABOUT RENASANT CORPORATION:

Renasant Corporation is the parent of Renasant Bank, a 115-year-old financial services institution. Renasant has assets of approximately $13.9 billion and operates more than 200 banking, mortgage, wealth management and insurance offices in Mississippi, Tennessee, Alabama, Florida and Georgia.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS:

This press release may contain, or incorporate by reference, statements about Renasant Corporation that 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. Statements preceded by, followed by or that otherwise include the words "believes," "expects," "projects," "anticipates," "intends," "estimates," "plans," "potential," "possible," "may increase," "may fluctuate," "will likely result," and similar expressions, or future or conditional verbs such as "will," "should," "would" and "could," are generally forward-looking in nature and not historical facts. Forward-looking statements include information about the Company's future financial performance, business strategy, projected plans and objectives and are based on the current beliefs and expectations of management. The Company's management believes these forward-looking statements are reasonable, but they are all inherently subject to significant business, economic and competitive risks and uncertainties, many of which are beyond the Company's control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Actual results may differ from those indicated or implied in the forward-looking statements, and such differences may be material. Prospective investors are cautioned that any forward-looking statements are not guarantees of future performance and involve risks and uncertainties and, accordingly, investors should not place undue reliance on these forward-looking statements, which speak only as of the date they are made.

Currently, the most important factor that could cause the Company's actual results to differ materially from those in forward-looking statements is the impact of the COVID-19 pandemic and related governmental measures to respond to the pandemic on the United States economy and the economies of the markets in which the Company operates. In this press release, the Company has addressed the historical impact of the pandemic on the operations of the Company and set forth certain expectations regarding the COVID-19 pandemic's future impact on the Company's business, financial condition, results of operations, liquidity, asset quality, cash flows and prospects. The Company believes that its statements regarding future events and conditions in light of the COVID-19 pandemic are reasonable, but these statements are based on assumptions regarding, among other things, how long the pandemic will continue, the duration and extent of the governmental measures implemented to contain the pandemic and ameliorate its impact on businesses and individuals throughout the United States, and the impact of the pandemic and the government's virus containment measures on national and local economies, which are out of the Company's control. If the Company's assumptions underlying its statements about future events prove to be incorrect, the Company's business, financial condition, results of operations, liquidity, asset quality, cash flows and prospects may be materially different from what is presented in the Company's forward-looking statements.

Important factors other than the COVID-19 pandemic currently known to management that could cause actual results to differ materially from those in forward-looking statements include the following: (i) the Company's ability to efficiently integrate acquisitions into its operations, retain the customers of these businesses, grow the acquired operations and realize the cost savings expected from an acquisition to the extent and in the timeframe anticipated by management; (ii) the effect of economic conditions and interest rates on a national, regional or international basis; (iii) timing and success of the implementation of changes in operations to achieve enhanced earnings or effect cost savings; (iv) competitive pressures in the consumer finance, commercial finance, insurance, financial services, asset management, retail banking, mortgage lending and auto lending industries; (v) the financial resources of, and products available from, competitors; (vi) changes in laws and regulations as well as changes in accounting standards, such as the adoption of the CECL model described herein effective January 1, 2020; (vii) changes in policy by regulatory agencies; (viii) changes in the securities and foreign exchange markets; (ix) the Company's potential growth, including its entrance or expansion into new markets, and the need for sufficient capital to support that growth; (x) changes in the quality or composition of the Company's loan or investment portfolios, including adverse developments in borrower industries or in the repayment ability of individual borrowers; (xi) an insufficient allowance for credit losses as a result of inaccurate assumptions; (xii) general economic, market or business conditions, including the impact of inflation; (xiii) changes in demand for loan products and financial services; (xiv) concentration of credit exposure; (xv) changes or the lack of changes in interest rates, yield curves and interest rate spread relationships; (xvi) increased cybersecurity risk, including potential network breaches, business disruptions or financial losses; (xvii) natural disasters, epidemics and other catastrophic events in the Company's geographic area; (xviii) the impact, extent and timing of technological changes; and (xix) other circumstances, many of which are beyond management's control. The COVID-19 pandemic is likely to exacerbate the impact of any of these factors on the Company. 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 undertakes no obligation, and specifically disclaims any obligation, to update or revise forward-looking statements, whether as a result of new information or to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, except as required by federal securities laws.

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, COVID-19 related expenses, 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)

Q1 2020-

For The Three Months Ending

2020

2019

Q1 2019

March 31,

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2020

2019

Variance

Statement of earnings

Interest income - taxable equivalent basis

$

131,887

$

135,119

$

135,927

$

139,285

$

138,578

(4.83)

%

$

131,887

$

138,578

(4.83)

%

Interest income

$

130,173

$

133,148

$

134,476

$

137,862

$

137,094

(5.05)

$

130,173

$

137,094

(5.05)

Interest expense

23,571

24,263

25,651

25,062

23,947

(1.57)

23,571

23,947

(1.57)

Net interest income

106,602

108,885

108,825

112,800

113,147

(5.78)

106,602

113,147

(5.78)

Provision for loan losses

26,350

2,950

1,700

900

1,500

1,656.67

26,350

1,500

1,656.67

Net interest income after provision

80,252

105,935

107,125

111,900

111,647

(28.12)

80,252

111,647

(28.12)

Service charges on deposit accounts

9,070

9,273

8,992

8,605

9,102

(0.35)

9,070

9,102

(0.35)

Fees and commissions on loans and deposits

3,054

2,822

3,090

7,047

6,471

(52.80)

3,054

6,471

(52.80)

Insurance commissions and fees

1,991

2,105

2,508

2,190

2,116

(5.91)

1,991

2,116

(5.91)

Wealth management revenue

4,002

3,920

3,588

3,601

3,324

20.40

4,002

3,324

20.40

Securities gains (losses)

343

(8)

13

(100.00)

13

100.00

Mortgage banking income

15,535

15,165

15,710

16,620

10,401

49.36

15,535

10,401

49.36

Other

3,918

4,171

3,722

3,905

4,458

(12.11)

3,918

4,458

(12.11)

Total noninterest income

37,570

37,456

37,953

41,960

35,885

4.70

37,570

35,885

4.70

Salaries and employee benefits

73,189

67,684

65,425

60,325

57,350

27.62

73,189

57,350

27.62

Data processing

5,006

5,095

4,980

4,698

4,906

2.04

5,006

4,906

2.04

Occupancy and equipment

14,120

13,231

12,943

11,544

11,835

19.31

14,120

11,835

19.31

Other real estate

418

339

418

252

1,004

(58.37)

418

1,004

(58.37)

Amortization of intangibles

1,895

1,946

1,996

2,053

2,110

(10.19)

1,895

2,110

(10.19)

Merger and conversion related expenses

76

24

179

Debt extinguishment penalty

54

Other

20,413

7,181

10,660

14,239

11,627

75.57

20,413

11,627

75.57

Total noninterest expense

115,041

95,552

96,500

93,290

88,832

29.50

115,041

88,832

29.50

Income before income taxes

2,781

47,839

48,578

60,570

58,700

(95.26)

2,781

58,700

(95.26)

Income taxes

773

9,424

11,132

13,945

13,590

(94.31)

773

13,590

(94.31)

Net income

$

2,008

$

38,415

$

37,446

$

46,625

$

45,110

(95.55)

$

2,008

$

45,110

(95.55)

Basic earnings per share

$

0.04

$

0.67

$

0.65

$

0.80

$

0.77

(31.34)

$

0.04

$

0.77

(94.81)

Diluted earnings per share

0.04

0.67

0.64

0.80

0.77

(32.84)

0.04

0.77

(94.81)

Average basic shares outstanding

56,534,816

57,153,160

58,003,215

58,461,024

58,585,517

(1.08)

56,534,816

58,585,517

(3.50)

Average diluted shares outstanding

56,706,289

57,391,876

58,192,419

58,618,976

58,730,535

(1.19)

56,706,289

58,730,535

(3.45)

Common shares outstanding

56,141,018

56,855,002

57,455,306

58,297,670

58,633,630

(1.26)

56,141,018

58,633,630

(4.25)

Cash dividend per common share

$

0.22

$

0.22

$

0.22

$

0.22

$

0.21

$

0.22

$

0.21

4.76

Performance ratios

Return on avg shareholders' equity

0.38

%

7.15

%

6.97

%

8.90

%

8.86

%

0.38

%

8.86

%

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

1.20

%

13.75

%

13.38

%

17.15

%

17.41

%

1.20

%

17.41

%

Return on avg assets

0.06

%

1.16

%

1.16

%

1.47

%

1.44

%

0.06

%

1.44

%

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

0.11

%

1.30

%

1.30

%

1.64

%

1.61

%

0.11

%

1.61

%

Net interest margin (FTE)

3.75

%

3.90

%

3.98

%

4.19

%

4.27

%

3.75

%

4.27

%

Yield on earning assets (FTE)

4.57

%

4.75

%

4.91

%

5.11

%

5.16

%

4.57

%

5.16

%

Cost of funding

0.85

%

0.89

%

0.97

%

0.96

%

0.92

%

0.85

%

0.92

%

Average earning assets to average assets

86.17

%

85.71

%

85.58

%

85.72

%

85.58

%

86.17

%

85.58

%

Average loans to average deposits

93.83

%

92.43

%

89.13

%

89.13

%

89.33

%

93.83

%

89.33

%

Noninterest income (less securities gains/

losses) to average assets

1.12

%

1.13

%

1.16

%

1.32

%

1.14

%

1.12

%

1.14

%

Noninterest expense (less debt prepayment penalties/

penalties/merger-related expenses) to

average assets

3.43

%

2.88

%

2.98

%

2.93

%

2.83

%

3.43

%

2.83

%

Net overhead ratio

2.31

%

1.75

%

1.82

%

1.61

%

1.69

%

2.31

%

1.69

%

Efficiency ratio (FTE)

78.86

%

64.43

%

65.10

%

59.73

%

59.02

%

78.86

%

59.02

%

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

70.92

%

63.62

%

62.53

%

58.30

%

57.62

%

70.92

%

57.62

%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q1 2020 -

As of

2020

2019

Q1 2019

March 31,

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2020

2019

Variance

Average Balances

Total assets

$

13,472,550

$

13,157,843

$

12,846,131

$

12,764,669

$

12,730,939

2.39

%

$

13,472,550

$

12,730,939

5.83

%

Earning assets

11,609,477

11,277,000

10,993,645

10,942,492

10,895,205

2.95

11,609,477

10,895,205

6.56

Securities

1,292,875

1,234,718

1,227,678

1,262,271

1,253,224

4.71

1,292,875

1,253,224

3.16

Loans held for sale

336,829

350,783

385,437

353,103

345,264

(3.98)

336,829

345,264

(2.44)

Loans, net of unearned

9,687,285

9,457,658

9,109,252

9,043,788

9,059,802

2.43

9,687,285

9,059,802

6.93

Intangibles

975,933

977,506

975,306

974,628

976,820

(0.16)

975,933

976,820

(0.09)

Noninterest-bearing deposits

2,586,963

2,611,265

2,500,810

2,395,899

2,342,406

(0.93)

2,586,963

2,342,406

10.44

Interest-bearing deposits

7,737,615

7,620,602

7,719,510

7,750,986

7,799,892

1.54

7,737,615

7,799,892

(0.80)

Total deposits

10,324,578

10,231,867

10,220,320

10,146,885

10,142,298

0.91

10,324,578

10,142,298

1.80

Borrowed funds

829,320

596,101

308,931

354,234

363,140

39.12

829,320

363,140

128.37

Shareholders' equity

2,105,143

2,131,342

2,131,537

2,102,093

2,065,370

(1.23)

2,105,143

2,065,370

1.93

Q1 2020 -

As of

2020

2019

Q1 2019

March 31,

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2020

2019

Variance

Balances at period end

Total assets

$

13,890,550

$

13,400,618

$

13,039,674

$

12,892,653

$

12,862,395

3.66

%

$

13,890,550

$

12,862,395

7.99

%

Earning assets

11,970,492

11,522,388

11,145,052

11,064,957

11,015,535

3.89

11,970,492

11,015,535

8.67

Securities

1,359,129

1,290,613

1,238,577

1,268,280

1,255,353

5.31

1,359,129

1,255,353

8.27

Loans held for sale

448,797

318,272

392,448

461,681

318,563

41.01

448,797

318,563

40.88

Non purchased loans

7,802,404

7,587,974

7,031,818

6,704,288

6,565,599

2.83

7,802,404

6,565,599

18.84

Purchased loans

1,966,973

2,101,664

2,281,966

2,350,366

2,522,694

(6.41)

1,966,973

2,522,694

(22.03)

Total loans

9,769,377

9,689,638

9,313,784

9,054,654

9,088,293

0.82

9,769,377

9,088,293

7.49

Intangibles

975,048

976,943

978,390

973,673

975,726

(0.19)

975,048

975,726

(0.07)

Noninterest-bearing deposits

2,642,059

2,551,770

2,607,056

2,408,984

2,366,223

3.54

2,642,059

2,366,223

11.66

Interest-bearing deposits

7,770,367

7,661,398

7,678,980

7,781,077

7,902,689

1.42

7,770,367

7,902,689

(1.67)

Total deposits

10,412,426

10,213,168

10,286,036

10,190,061

10,268,912

1.95

10,412,426

10,268,912

1.40

Borrowed funds

1,169,631

865,598

433,705

401,934

350,859

35.12

1,169,631

350,859

233.36

Shareholders' equity

2,070,512

2,125,689

2,119,659

2,119,696

2,088,877

(2.60)

2,070,512

2,088,877

(0.88)

Market value per common share

21.84

35.42

35.01

35.94

33.85

(38.34)

21.84

33.85

(35.48)

Book value per common share

36.88

37.39

36.89

36.36

35.63

(1.36)

36.88

35.63

3.51

Tangible book value per common share

19.51

20.20

19.86

19.66

18.98

(3.42)

19.51

18.98

2.79

Shareholders' equity to assets (actual)

14.91

%

15.86

%

16.26

%

16.44

%

16.24

%

14.91

%

16.24

%

Tangible capital ratio (non-GAAP)(3)

8.48

%

9.25

%

9.46

%

9.62

%

9.36

%

8.48

%

9.36

%

Leverage ratio

9.90

%

10.37

%

10.56

%

10.65

%

10.44

%

9.90

%

10.44

%

Common equity tier 1 capital ratio

10.63

%

11.12

%

11.36

%

11.64

%

11.49

%

10.63

%

11.49

%

Tier 1 risk-based capital ratio

11.63

%

12.14

%

12.40

%

12.69

%

12.55

%

11.63

%

12.55

%

Total risk-based capital ratio

13.44

%

13.78

%

14.07

%

14.62

%

14.57

%

13.44

%

14.57

%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q1 2020 -

As of

2020

2019

Q1 2019

March 31,

First

Fourth

Third

Second

First

Percent

Percent

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2020

2019

Variance

Non purchased loans

Commercial, financial, agricultural

$

1,144,004

$

1,052,353

$

988,867

$

930,598

$

921,081

8.71

%

$

1,144,004

$

921,081

24.20

%

Lease financing

84,679

81,875

69,953

59,158

58,651

3.42

84,679

58,651

44.38

Real estate- construction

745,066

774,901

764,589

716,129

651,119

(3.85)

745,066

651,119

14.43

Real estate - 1-4 family mortgages

2,356,627

2,350,126

2,235,908

2,160,617

2,114,908

0.28

2,356,627

2,114,908

11.43

Real estate - commercial mortgages

3,242,172

3,128,876

2,809,470

2,741,402

2,726,186

3.62

3,242,172

2,726,186

18.93

Installment loans to individuals

229,856

199,843

163,031

96,384

93,654

15.02

229,856

93,654

145.43

Loans, net of unearned

$

7,802,404

$

7,587,974

$

7,031,818

$

6,704,288

$

6,565,599

2.83

$

7,802,404

$

6,565,599

18.84

Purchased loans

Commercial, financial, agricultural

$

280,572

$

315,619

$

339,693

$

374,478

$

387,376

(11.10)

$

280,572

$

387,376

(27.57)

Lease financing

Real estate- construction

42,829

51,582

52,106

65,402

89,954

(16.97)

42,829

89,954

(52.39)

Real estate - 1-4 family mortgages

489,674

516,487

561,725

604,855

654,265

(5.19)

489,674

654,265

(25.16)

Real estate - commercial mortgages

1,066,536

1,115,389

1,212,905

1,276,567

1,357,446

(4.38)

1,066,536

1,357,446

(21.43)

Installment loans to individuals

87,362

102,587

115,537

29,064

33,653

(14.84)

87,362

33,653

159.60

Loans, net of unearned

$

1,966,973

$

2,101,664

$

2,281,966

$

2,350,366

$

2,522,694

(6.41)

$

1,966,973

$

2,522,694

(22.03)

Asset quality data

Non purchased assets

Nonaccrual loans

$

21,384

$

21,509

$

15,733

$

14,268

$

12,507

(0.58)

$

21,384

$

12,507

70.98

Loans 90 past due or more

4,459

3,458

7,325

4,175

1,192

28.95

4,459

1,192

274.08

Nonperforming loans

25,843

24,967

23,058

18,443

13,699

3.51

25,843

13,699

88.65

Other real estate owned

3,241

2,762

1,975

3,475

4,223

17.34

3,241

4,223

(23.25)

Nonperforming assets

$

29,084

$

27,729

$

25,033

$

21,918

$

17,922

4.89

$

29,084

$

17,922

62.28

Purchased assets

Nonaccrual loans

$

19,090

$

7,038

$

6,123

$

7,250

$

7,828

171.24

$

19,090

$

7,828

143.87

Loans 90 past due or more

5,104

4,317

7,034

7,687

5,436

18.23

5,104

5,436

(6.11)

Nonperforming loans

24,194

11,355

13,157

14,937

13,264

113.07

24,194

13,264

82.40

Other real estate owned

5,430

5,248

6,216

5,258

5,932

3.47

5,430

5,932

(8.46)

Nonperforming assets

$

29,624

$

16,603

$

19,373

$

20,195

$

19,196

78.43

$

29,624

$

19,196

54.32

Net loan charge-offs (recoveries)

$

811

$

1,602

$

945

$

676

$

691

(49.38)

$

811

$

691

17.37

Allowance for loan losses

$

120,185

$

52,162

$

50,814

$

50,059

$

49,835

130.41

$

120,185

$

49,835

141.17

Annualized net loan charge-offs / average loans

0.03

%

0.07

%

0.04

%

0.03

%

0.03

%

0.03

%

0.03

%

Nonperforming loans / total loans*

0.51

%

0.37

%

0.39

%

0.37

%

0.30

%

0.51

%

0.30

%

Nonperforming assets / total assets*

0.42

%

0.33

%

0.34

%

0.33

%

0.29

%

0.42

%

0.29

%

Allowance for loan losses / total loans*

1.23

%

0.54

%

0.55

%

0.55

%

0.55

%

1.23

%

0.55

%

Allowance for loan losses / nonperforming loans*

240.19

%

143.61

%

140.31

%

149.97

%

184.83

%

240.19

%

184.83

%

Nonperforming loans / total loans**

0.33

%

0.33

%

0.33

%

0.28

%

0.21

%

0.33

%

0.21

%

Nonperforming assets / total assets**

0.21

%

0.21

%

0.19

%

0.17

%

0.14

%

0.21

%

0.14

%

Allowance for loan losses / total loans**

1.54

%

0.69

%

0.72

%

0.75

%

0.76

%

1.54

%

0.76

%

Allowance for loan losses / nonperforming loans**

465.06

%

208.92

%

220.37

%

271.43

%

363.79

%

465.06

%

363.79

%

*Based on all assets (includes purchased assets)

**Excludes all purchased assets

**Excludes all purchased assets

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Three Months Ending

March 31, 2020

December 31, 2019

March 31, 2019

Average

Interest

Yield/

Average

Interest

Yield/

Average

Interest

Yield/

Balance

Income/

Rate

Balance

Income/

Rate

Balance

Income/

Rate

Expense

Expense

Expense

Assets

Interest-earning assets:

Loans

Non purchased

$

7,654,662

$

88,554

4.65

%

$

7,258,517

$

87,482

4.78

%

$

6,454,870

$

81,184

5.10

%

Purchased

2,032,623

30,187

5.97

%

2,199,141

34,270

6.18

%

2,604,932

40,185

6.26

%

Total loans

9,687,285

118,741

4.93

%

9,457,658

121,752

5.11

%

9,059,802

121,369

5.43

%

Loans held for sale

336,829

2,988

3.57

%

350,783

3,167

3.58

%

345,264

5,837

6.86

%

Securities:

Taxable(1)

1,067,274

7,289

2.75

%

1,018,076

6,994

2.73

%

1,061,983

7,892

3.01

%

Tax-exempt

225,601

2,058

3.67

%

216,642

2,093

3.83

%

191,241

2,022

4.29

%

Total securities

1,292,875

9,347

2.91

%

1,234,718

9,087

2.92

%

1,253,224

9,914

3.21

%

Interest-bearing balances with banks

292,488

811

1.12

%

233,841

1,113

1.89

%

236,915

1,458

2.50

%

Total interest-earning assets

11,609,477

131,887

4.57

%

11,277,000

135,119

4.75

%

10,895,205

138,578

5.16

%

Cash and due from banks

186,317

176,582

191,863

Intangible assets

975,933

977,506

976,820

Other assets

700,823

726,755

667,051

Total assets

$

13,472,550

$

13,157,843

$

12,730,939

Liabilities and shareholders' equity

Interest-bearing liabilities:

Deposits:

Interest-bearing demand(2)

$

4,939,757

$

9,253

0.75

%

$

4,749,018

$

9,653

0.81

%

$

4,790,184

$

10,074

0.85

%

Savings deposits

681,182

252

0.15

%

661,362

282

0.17

%

630,671

292

0.19

%

Time deposits

2,116,676

8,989

1.71

%

2,210,222

9,783

1.76

%

2,379,037

9,406

1.60

%

Total interest-bearing deposits

7,737,615

18,494

0.96

%

7,620,602

19,718

1.03

%

7,799,892

19,772

1.03

%

Borrowed funds

829,320

5,077

2.46

%

596,101

4,545

3.02

%

363,140

4,175

4.66

%

Total interest-bearing liabilities

8,566,935

23,571

1.11

%

8,216,703

24,263

1.17

%

8,163,032

23,947

1.19

%

Noninterest-bearing deposits

2,586,963

2,611,265

2,342,406

Other liabilities

213,509

198,533

160,131

Shareholders' equity

2,105,143

2,131,342

2,065,370

Total liabilities and shareholders' equity

$

13,472,550

$

13,157,843

$

12,730,939

Net interest income/ net interest margin

$

108,316

3.75

%

$

110,856

3.90

%

$

114,631

4.27

%

Cost of funding

0.85

%

0.89

%

0.92

%

Cost of total deposits

0.72

%

0.76

%

0.79

%

(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

2020

2019

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

Net income (GAAP)

$

2,008

$

38,415

$

37,446

$

46,625

$

45,110

Amortization of intangibles

1,895

1,946

1,996

2,053

2,110

Tax effect of adjustment noted above (A)

(527)

(383)

(457)

(473)

(488)

Tangible net income (non-GAAP)

$

3,376

$

39,978

$

38,985

$

48,205

$

46,732

Net income (GAAP)

$

2,008

$

38,415

$

37,446

$

46,625

$

45,110

Merger & conversion expenses

76

24

179

Debt prepayment penalties

54

MSR valuation adjustment

9,571

-1,296

3,132

COVID-19 related expenses

2,903

Tax effect of adjustment noted above (A)

(3,467)

241

(736)

(41)

Net income with exclusions (non-GAAP)

$

11,015

$

37,436

$

39,920

$

46,763

$

45,110

Average shareholders' equity (GAAP)

Intangibles

$

2,105,143

$

2,131,342

$

2,131,537

$

2,102,093

$

2,065,370

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

975,933

977,506

975,306

974,628

976,820

$

1,129,210

$

1,153,836

$

1,156,231

$

1,127,465

$

1,088,550

Average total assets (GAAP)

Intangibles

$

13,472,550

$

13,157,843

$

12,846,131

$

12,764,669

$

12,730,939

Average tangible assets (non-GAAP)

975,933

977,506

975,306

974,628

976,820

$

12,496,617

$

12,180,337

$

11,870,825

$

11,790,041

$

11,754,119

Actual shareholders' equity (GAAP)

Intangibles

$

2,070,512

$

2,125,689

$

2,119,659

$

2,119,696

$

2,088,877

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

975,048

976,943

978,390

973,673

975,726

$

1,095,464

$

1,148,746

$

1,141,269

$

1,146,023

$

1,113,151

Actual total assets (GAAP)

Intangibles

$

13,890,550

$

13,400,618

$

13,039,674

$

12,892,653

$

12,862,395

Actual tangible assets (non-GAAP)

975,048

976,943

978,390

973,673

975,726

$

12,915,502

$

12,423,675

$

12,061,284

$

11,918,980

$

11,886,669

(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

2020

2019

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

(1) Return on Average Equity

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

0.38

%

7.15

%

6.97

%

8.90

%

8.86

%

Effect of adjustment for intangible assets

0.82

%

6.60

%

6.41

%

8.25

%

8.55

%

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

1.20

%

13.75

%

13.38

%

17.15

%

17.41

%

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

0.38

%

7.15

%

6.97

%

8.90

%

8.86

%

Effect of exclusions from net income

1.72

%

(0.18)

%

0.46

%

0.02

%

%

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

2.10

%

6.97

%

7.43

%

8.92

%

8.86

%

Effect of adjustment for intangible assets

2.31

%

6.44

%

6.80

%

8.28

%

8.55

%

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

4.41

%

13.41

%

14.23

%

17.20

%

17.41

%

(2) Return on Average Assets

Return on avg assets (GAAP)

0.06

%

1.16

%

1.16

%

1.47

%

1.44

%

Effect of adjustment for intangible assets

0.05

%

0.14

%

0.14

%

0.17

%

0.17

%

Return on avg tangible assets (non-GAAP)

0.11

%

1.30

%

1.30

%

1.64

%

1.61

%

Return on avg assets (GAAP)

0.06

%

1.16

%

1.16

%

1.47

%

1.44

%

Effect of exclusions from net income

0.27

%

(0.03)

%

0.07

%

%

%

Return on avg assets with exclusions (non-GAAP)

0.33

%

1.13

%

1.23

%

1.47

%

1.44

%

Effect of adjustment for intangible assets

0.07

%

0.14

%

0.16

%

0.17

%

0.17

%

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

0.40

%

1.27

%

1.39

%

1.64

%

1.61

%

(3) Shareholder Equity Ratio

Shareholders' equity to actual assets (GAAP)

14.91

%

15.86

%

16.26

%

16.44

%

16.24

%

Effect of adjustment for intangible assets

6.43

%

6.61

%

6.80

%

6.82

%

6.88

%

Tangible capital ratio (non-GAAP)

8.48

%

9.25

%

9.46

%

9.62

%

9.36

%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

2020

2019

First

Fourth

Third

Second

First

Quarter

Quarter

Quarter

Quarter

Quarter

Interest income (FTE)

$

131,887

$

135,119

$

135,927

$

139,285

$

138,578

Interest expense

23,571

24,263

25,651

25,062

23,947

Net Interest income (FTE)

$

108,316

$

110,856

$

110,276

$

114,223

$

114,631

Total noninterest income

$

37,570

$

37,456

$

37,953

$

41,960

$

35,885

Securities gains (losses)

343

(8)

13

MSR valuation adjustment

(9,571)

1,296

(3,132)

Total adjusted noninterest income

$

47,141

$

36,160

$

40,742

$

41,968

$

35,872

Total noninterest expense

$

115,041

$

95,552

$

96,500

$

93,290

$

88,832

Amortization of intangibles

1,895

1,946

1,996

2,053

2,110

Merger-related expenses

76

24

179

Debt extinguishment penalty

54

COVID-19 related expenses

2,903

Total adjusted noninterest expense

$

110,243

$

93,530

$

94,426

$

91,058

$

86,722

Efficiency Ratio (GAAP)

78.86

%

64.43

%

65.10

%

59.73

%

59.02

%

(4) Adjusted Efficiency Ratio (non-GAAP)

70.92

%

63.62

%

62.53

%

58.30

%

57.62

%

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-first-quarter-of-2020-301048850.html

SOURCE Renasant Corporation

Categories

PRNewswire Press Releases

Next Articles