Renasant Corporation Announces 2015 Fourth Quarter And Year-End Results

Loading...
Loading...

TUPELO, Miss., Jan. 19, 2016 /PRNewswire/ -- Renasant Corporation RNST (the "Company") today announced earnings results for the fourth quarter and year ended December 31, 2015. Net income for the fourth quarter of 2015 was approximately $21.2 million, up 35.67%, as compared to $15.6 million for the fourth quarter of 2014. Basic and diluted earnings per share ("EPS") were $0.53 and $0.52, respectively, for the fourth quarter of 2015, as compared to basic and diluted EPS of $0.49 for the fourth quarter of 2014.  Excluding the impact of after-tax merger expenses incurred during each quarter, basic and diluted EPS were $0.55 for the fourth quarter of 2015, as compared to basic and diluted EPS of $0.50 for the fourth quarter of 2014.

Net income for 2015 was $­­­­68.0 million, as compared to $59.6 million for 2014. Basic and diluted EPS were$1.89 and $1.88, respectively, for both 2015 and 2014.  Excluding the impact of after-tax merger expenses incurred during each year, basic and diluted EPS were $2.10 and $2.08, respectively, for 2015, as compared to basic and diluted EPS of $1.90 and $1.89, respectively, for 2014.

On July 1, 2015, the Company completed the acquisition of Heritage Financial Group, Inc. ("Heritage"), a bank holding company headquartered in Albany, Georgia, and the parent of HeritageBank of the South, a Georgia savings bank.  The Company's balance sheet and results of operations as of and for the year ended December 31, 2015, include the impact of Heritage's operations since the acquisition date.  At the acquisition date, Heritage had $2.02 billion in total assets, $1.11 billion in loans, and $1.37 billion in deposits.  The assets acquired and liabilities assumed are recorded at estimated fair value and are subject to change pending finalization of all valuations.

"Our financial results for the fourth quarter of 2015 represent a strong finish to a great year.  The results include our successful completion of the Heritage acquisition and 24.58% annualized linked quarter legacy loan growth," commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "Excluding merger expenses on an after-tax basis, our diluted EPS of $0.55 per share represents some of the highest reported quarterly earnings for the Company and was driven by the strong performance of our legacy company coupled with the successful conversion of Heritage's operations.  Furthermore, the continued sustainability of this profitability is reflected in our return on average assets, excluding merger expenses on an after-tax basis, of 1.12% for the quarter, marking the seventh consecutive quarter we've achieved greater than 1.00% return on average assets. As we look to 2016, we believe we are well positioned to continue to improve on profitability and earnings growth, which in turn will generate shareholder value."

The following table presents the Company's profitability metrics for the fourth quarter of 2015 including and excluding the impact of after-tax merger expenses from the Heritage acquisition:


As

Reported


Excluding

Merger

Expenses

Return on average assets

1.06%


1.12%

Return on average tangible assets

1.19%


1.25%

Return on average equity

8.06%


8.48%

Return on average tangible equity

15.84%


16.61%

The following table presents the Company's profitability metrics for the year ending December 31, 2015, including and excluding the impact of after-tax merger expenses from the Heritage acquisition:


As

Reported


Excluding

Merger

Expenses

Return on average assets

0.99%


1.10%

Return on average tangible assets

1.11%


1.23%

Return on average equity

7.72%


8.57%

Return on average tangible equity

14.50%


16.00%

Total assets at December 31, 2015, were approximately $7.94 billion, as compared to $5.81 billion at December 31, 2014.

Total loans, including loans acquired in the Heritage and First M&F Corporation ("First M&F") acquisitions or in FDIC-assisted transactions (collectively referred to as "acquired loans"), increased 35.75% to approximately $5.41 billion at December 31, 2015, as compared to $3.99 billion at December 31, 2014. Excluding acquired loans, loans grew 17.23% to $3.83 billion at December 31, 2015, as compared to $3.27 billion at December 31, 2014.

Total deposits were $6.22 billion at December 31, 2015, as compared to $4.84 billion at December 31, 2014. The increase in deposits is primarily attributable to the acquisition of Heritage.  The Company's noninterest-bearing deposits averaged approximately $1.32 billion, or 21.36% of average deposits, for the fourth quarter of 2015, as compared to $937 million, or 19.58% of average deposits, for the fourth quarter of 2014. The Company's cost of funds was 31 basis points for the fourth quarter of 2015, as compared to 45 basis points for the same quarter in 2014.

At December 31, 2015, the Company's Tier 1 leverage capital ratio was 9.18%, its Common Equity Tier 1 risk-based capital ratio was 9.98%, its Tier 1 risk-based capital ratio was 11.50%, and its total risk-based capital ratio was 12.30%. The Company's regulatory capital ratios continue to be in excess of the regulatory minimums required to be classified as "well-capitalized."  At December 31, 2015, our tangible common equity ratio was 7.56%.  

Net interest income was $72.4 million for the fourth quarter of 2015, as compared to $50.0 million for the fourth quarter of 2014. Net interest margin was 4.33% for the fourth quarter of 2015, as compared to 4.09% for the fourth quarter of 2014.  Additional interest income recognized in connection with the acceleration of pay downs and payoffs from acquired loans increased net interest margin 21 basis points in the fourth quarter of 2015, as compared to 11 basis points in the same period in 2014.

Net interest income was $241.6 million for the year ended December 31, 2015, as compared to $202.6 million for the year ended December 31, 2014.  Net interest margin was 4.17% for 2015, as compared to 4.12% for the prior year.  Additional interest income recognized in connection with the acceleration of pay downs and payoffs from acquired loans increased net interest margin 14 basis points for all of 2015, as compared to 17 basis points for the prior year.

The Company's noninterest income is derived from diverse lines of business which primarily consist of mortgage, wealth management and insurance revenue sources along with income from deposit and loan products. For the fourth quarter of 2015, noninterest income increased to $31.5 million, as compared to $20.0 million for the fourth quarter of 2014. Noninterest income increased to $108.4 million during 2015, as compared to $80.6 million during 2014.  The Company's growth in noninterest income for both the fourth quarter and full year of 2015, as compared to the comparable periods in the prior year, is primarily attributable to the Heritage acquisition and growth in our mortgage lending. 

Noninterest expense was $70.9 million for the fourth quarter of 2015, and $245.5 for the year 2015, as compared to $46.0 million for the fourth quarter of 2014, and $191.2 million for the year 2014. The increase in noninterest expense, when compared to the comparable periods in 2014, was primarily due to the operating expenses of the acquired Heritage operations as well as merger expenses incurred in connection with the Heritage acquisition. The Company recorded merger expenses of approximately $1.92 million and $499 thousand during the fourth quarter of 2015 and 2014, respectively.  The Company recorded merger expenses of approximately $11.6 million and $694 thousand during 2015 and 2014, respectively.

The Company recorded a provision for loan losses of $1.8 million for the fourth quarter of 2015, as compared to $1.1 million for the fourth quarter of 2014.  For the fourth quarter of 2015, net charge-offs were $1.4 million, as compared to $3.3 million in net charge-offs for the same period in 2014. Annualized net charge-offs as a percentage of average loans were 0.10% for the fourth quarter of 2015, as compared to 0.33% for the same quarter in 2014.

The allowance for loan losses as a percentage of total loans was 0.78% at December 31, 2015, as compared to 1.06% at December 31, 2014.  The allowance for loan losses as a percentage of non-acquired loans was 1.11% at December 31, 2015, as compared to 1.29% at December 31, 2014.   

At December 31, 2015, total nonperforming loans (loans 90 days or more past due and nonaccrual loans) were $45.4 million, or 0.84% of total loans, and total other real estate owned ("OREO") was $35.4 million, as compared to total nonperforming loans of $55.1 million, or 1.38% of total loans, and total OREO of $34.5 million at December 31, 2014. The Company's nonperforming loans and OREO that were acquired through the Heritage and First M&F acquisitions or in connection with FDIC-assisted transactions (collectively referred to as "acquired nonperforming assets") were $30.0 million and $22.4 million, respectively, at December 31, 2015, as compared to $34.9 million and $17.4 million, respectively at December 31, 2014. 

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

Nonperforming assets decreased 23.85% to $28.4 million at December 31, 2015, as compared to $37.3 million at December 31, 2014.

Nonperforming loans were $15.4 million, or 0.40% of total non-acquired loans, at December 31, 2015, as compared to $20.2 million, or 0.62% of total non-acquired loans, at December 31, 2014, representing a 23.73% decrease. Early stage delinquencies, or loans 30-to-89 days past due, as a percentage of total loans were 0.20% at December 31, 2015, as compared to  0.32% at December 31, 2014.

OREO was $13.0 million at December 31, 2015, as compared to $17.1 million at December 31, 2014, a 23.99% decrease. The Company continues to proactively market the properties held in OREO as it sold approximately $5.87 million of OREO during 2015, with $1.10 million in sales occurring during the fourth quarter of 2015.

CONFERENCE CALL INFORMATION:

A live audio webcast of a conference call with analysts will be available beginning at 10:00 AM Eastern Time on Wednesday, January 20, 2016.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or http://services.choruscall.com/links/rnst160120. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation Fourth Quarter Earnings Webcast and Conference Call. International participants should dial 1-412-902-4145 to access the conference call.

The webcast will be archived on www.renasant.com beginning one hour after the call and will remain accessible for one year.  Replays can also be accessed via telephone by dialing 1-877-344-7529 in the United States and entering conference number 10079062 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until February 3, 2016.

ABOUT RENASANT CORPORATION:

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

NOTE TO INVESTORS:

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

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

NON-GAAP FINANCIAL MEASURES:

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

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

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

 

RENASANT CORPORATION





















(Unaudited)





















(Dollars in thousands, except per share data)


































Q4 2015 -


For the Year Ending


2015


2014


Q4 2014


December 31, 


Fourth


Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Statement of earnings

Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2015


2014


Variance

























Interest income - taxable equivalent basis

$            79,679


$          76,242


$          58,516


$          55,910


$          57,335


$          58,098


$            60,002


$          57,811


38.97


$        270,347


$         233,246


15.91

























Interest income 

$            77,788


$          74,300


$          56,769


$          54,166


$          55,597


$          56,358


$            58,277


$          56,177


39.91


$        263,023


$         226,409


16.17

Interest expense

5,364


5,620


5,099


5,324


5,580


5,886


6,108


6,206


(3.87)


21,407


23,780


(9.98)


Net interest income

72,424


68,680


51,670


48,842


50,017


50,472


52,169


49,971


44.80


241,616


202,629


19.24

























Provision for loan losses

1,750


750


1,175


1,075


1,050


2,217


1,450


1,450


66.67


4,750


6,167


(22.98)


Net interest income after provision

70,674


67,930


50,495


47,767


48,967


48,255


50,719


48,521


44.33


236,866


196,462


20.57

























Service charges on deposit accounts

8,261


8,151


6,522


6,335


6,905


7,107


6,533


6,211


19.64


29,269


26,756


9.39

Fees and commissions on loans and deposits

6,118


5,704


4,954


4,492


4,771


5,877


5,175


4,677


28.23


21,268


20,500


3.75

Insurance commissions and fees

1,956


2,381


2,119


1,967


1,973


2,270


2,088


1,863


(0.86)


8,423


8,194


2.79

Wealth management revenue

2,658


2,871


2,248


2,190


2,144


2,197


2,170


2,144


23.97


9,967


8,655


15.16

Securities gains (losses) 

-


-


96


-


-


375


-


-


-


96


375


(74.40)

Gain on sale of mortgage loans

10,020


10,578


5,407


4,633


2,368


2,635


2,006


1,585


323.14


30,638


8,594


256.50

Gain on acquisition

-


-


-


-


-


-


-


-


-


-


-


-

Other

2,478


2,432


1,571


2,287


1,809


2,102


1,499


2,136


36.98


8,768


7,546


16.19


Total noninterest income

31,491


32,117


22,917


21,904


19,970


22,563


19,471


18,616


57.69


108,429


80,620


34.49

























Salaries and employee benefits

43,409


43,048


30,394


28,260


27,301


29,569


29,810


28,428


59.00


145,111


115,108


26.07

Data processing

3,940


3,773


3,152


3,181


2,949


2,906


2,850


2,695


33.60


14,046


11,400


23.21

Occupancy and equipment

8,171


7,733


5,524


5,559


5,146


5,353


4,906


4,847


58.78


26,987


20,252


33.26

Other real estate

698


861


954


532


723


1,101


1,068


1,701


(3.46)


3,045


4,593


(33.70)

Amortization of intangibles

1,751


1,803


1,239


1,275


1,327


1,381


1,427


1,471


31.95


6,068


5,606


8.24

Merger-related expenses

1,923


7,746


1,467


478


499


-


-


195


285.37


11,614


694


1,573.49

Debt extinguishment penalty

-


-


-


-


-


-


-


-


-


-


-


-

Other

10,964


11,121


8,446


8,129


8,034


7,865


9,335


8,308


36.47


38,660


33,542


15.26


Total noninterest expense

70,856


76,085


51,176


47,414


45,979


48,175


49,396


47,645


54.11


245,531


191,195


28.42

























Income before income taxes

31,309


23,962


22,236


22,257


22,958


22,643


20,794


19,492


36.38


99,764


85,887


16.16

Income taxes

10,149


7,742


6,842


7,017


7,361


7,108


5,941


5,895


37.88


31,750


26,305


20.70


Net income 

$            21,160


$          16,220


$          15,394


$          15,240


$          15,597


$          15,535


$            14,853


$          13,597


35.67


$          68,014


$           59,582


14.15

























Basic earnings per share

$                0.53


$              0.40


$              0.49


$              0.48


$              0.49


$              0.49


$                0.47


$              0.43


8.16


$              1.89


$               1.89


-

Diluted earnings per share

0.52


0.40


0.48


0.48


0.49


0.49


0.47


0.43


6.12


1.88


1.88


-


























Average basic shares outstanding

40,276,441


40,265,941


31,626,059


31,576,275


31,537,278


31,526,423


31,496,737


31,436,148


27.71


35,971,877


31,499,498


14.20

Average diluted shares outstanding

40,539,151


40,518,413


31,865,172


31,815,710


31,781,734


31,718,529


31,698,198


31,668,362


27.55


36,227,439


31,759,647


14.07


























Common shares outstanding

40,293,291


40,268,455


31,644,706


31,604,937


31,545,145


31,533,703


31,519,641


31,480,395


27.73


40,293,291


31,545,145


27.73

Cash dividend per common share

$                0.17


$              0.17


$              0.17


$              0.17


$              0.17


$              0.17


$                0.17


$              0.17


-


$              0.68


$               0.68


-


























Performance ratios
























Return on average shareholders' equity

8.06%


6.28%


8.42%


8.59%


8.72%


8.84%


8.67%


8.19%




7.72%


8.61%



Return on average tangible shareholders' equity (1)

15.84%


12.20%


14.89%


15.45%


15.90%


16.50%


16.55%


16.05%




14.50%


16.25%



Return on average assets

1.06%


0.81%


1.06%


1.06%


1.08%


1.07%


1.02%


0.93%




0.99%


1.02%



Return on average tangible assets (2)

1.19%


0.93%


1.17%


1.18%


1.20%


1.20%


1.15%


1.05%




1.11%


1.15%




























Net interest margin (FTE)

4.33%


4.09%


4.17%


4.03%


4.09%


4.12%


4.24%


4.04%




4.17%


4.12%



Yield on earning assets (FTE)

4.65%


4.42%


4.57%


4.45%


4.53%


4.58%


4.72%


4.53%




4.52%


4.59%



Cost of funding

0.31%


0.33%


0.40%


0.43%


0.45%


0.47%


0.48%


0.48%




0.36%


0.47%



Average earning assets to average assets

86.02%


86.57%


87.79%


87.49%


87.41%


87.32%


87.39%


87.35%




86.88%


87.37%



Average loans to average deposits

86.22%


83.63%


81.93%


81.44%


82.67%


82.26%


79.11%


77.00%




83.51%


80.24%




























Noninterest income (less securities gains/

























losses) to average assets

1.58%


1.61%


1.57%


1.53%


1.38%


1.53%


1.34%


1.27%




1.57%


1.38%



Noninterest expense (less debt prepayment penalties/

























merger-related expenses) to average assets

3.46%


3.43%


3.41%


3.27%


3.14%


3.32%


3.39%


3.25%




3.40%


3.28%



Net overhead ratio

1.88%


1.82%


1.84%


1.74%


1.76%


1.79%


2.06%


1.97%




1.83%


1.90%



Efficiency ratio (FTE) (4)

63.50%


64.76%


63.58%


62.99%


61.56%


62.90%


65.38%


65.48%




63.77%


63.82%



 

 

RENASANT CORPORATION



















(Unaudited)


















(Dollars in thousands, except per share data)

































Q4 2015 -


For the Year Ending


2015


2014


Q4 2014


December 31, 


Fourth


Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Average balances

Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2015


2014


Variance

Total assets

$       7,906,661


$     7,905,538


$     5,847,539


$     5,821,758


$     5,746,146


$     5,758,083


$       5,836,607


$     5,927,884


37.60


$     6,878,921


$      5,816,517


18.27

Earning assets

6,801,388


6,842,452


5,133,567


5,093,224


5,022,647


5,027,805


5,100,833


5,178,069


35.41


5,976,098


5,081,764


17.60

Securities

1,120,236


1,143,577


999,962


989,743


979,052


1,001,548


1,026,948


1,002,519


14.42


1,065,319


1,002,450


6.27

Mortgage loans held for sale

268,096


398,480


87,435


50,918


27,443


31,832


26,004


19,925


876.92


202,368


26,337


668.38

Loans, net of unearned

5,341,943


5,223,273


3,978,514


3,969,244


3,954,606


3,937,142


3,897,027


3,868,747


35.08


4,633,635


3,914,679


18.37

Intangibles

481,747


456,811


295,441


296,682


297,978


300,725


302,181


303,599


61.67


383,380


301,104


27.32

























Noninterest-bearing deposits

$       1,323,468


$     1,272,714


$        969,770


$        932,011


$        936,672


$        896,856


$          905,180


$        949,317


41.29


$     1,125,970


$         921,903


22.14

Interest-bearing deposits

4,872,432


4,972,717


3,886,199


3,941,863


3,846,891


3,889,133


4,020,754


4,074,745


26.66


4,422,371


3,957,068


11.76


Total deposits

6,195,900


6,245,431


4,855,969


4,873,874


4,783,563


4,785,989


4,925,934


5,024,062


29.52


5,548,341


4,878,971


13.72

Borrowed funds

568,548


556,269


204,884


168,758


190,928


214,017


169,373


170,091


197.78


376,208


186,236


102.01

Shareholders' equity

1,041,460


1,023,912


733,158


719,687


709,780


697,103


686,794


673,046


46.73


880,831


691,802


27.32










































Q4 2015 -


As of


2015


2014


Q4 2014


December 31,


Fourth


Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Balances at period end

Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2015


2014


Variance

Total assets

$       7,935,702


$     7,918,732


$     5,899,190


$     5,881,849


$     5,805,129


$     5,751,711


$       5,826,020


$     5,902,831


36.70


$     7,935,702


$      5,805,129


36.70

Earning assets

6,778,485


6,810,285


5,186,419


5,168,497


5,063,039


5,053,252


5,063,873


5,161,173


33.88


6,778,485


5,063,039


33.88

Securities

1,105,205


1,139,553


965,290


1,016,394


983,747


980,328


1,007,331


1,046,688


12.35


1,105,205


983,747


12.35

Mortgage loans held for sale

225,254


317,681


108,023


102,780


25,628


30,451


28,116


28,433


778.94


225,254


25,628


778.94

Loans not acquired

3,830,434


3,607,005


3,407,925


3,274,314


3,267,486


3,165,492


3,096,286


2,947,836


17.23


3,830,434


3,267,486


17.23

Loans acquired and covered by FDIC loss-share agreements

93,142


100,839


121,626


125,773


143,041


155,319


167,129


173,545


(34.88)


93,142


143,041


(34.88)

Loans acquired and not covered by FDIC loss-share agreements

1,489,886


1,570,116


507,653


553,574


577,347


636,628


694,115


746,047


158.06


1,489,886


577,347


158.06


Total loans

5,413,462


5,277,960


4,037,204


3,953,661


3,987,874


3,957,439


3,957,530


3,867,428


35.75


5,413,462


3,987,874


35.75

Intangibles

480,813


482,599


294,808


296,053


297,330


298,609


301,478


302,903


61.71


480,813


297,330


61.71

























Noninterest-bearing deposits

$       1,278,337


$     1,303,884


$        972,672


$        959,351


$        919,872


$        935,544


$          902,766


$        914,964


38.97


$     1,278,337


$         919,872


38.97

Interest-bearing deposits

4,940,265


4,930,677


3,917,772


3,983,418


3,918,546


3,828,126


3,983,965


4,089,820


26.07


4,940,265


3,918,546


26.07


Total deposits

6,218,602


6,234,561


4,890,444


4,942,769


4,838,418


4,763,670


4,886,731


5,004,784


28.53


6,218,602


4,838,418


28.53

Borrowed funds

570,496


551,740


219,089


162,313


188,825


227,664


189,830


168,700


202.13


570,496


188,825


202.13

Shareholders' equity

1,044,587


1,032,699


730,976


723,196


711,651


700,475


688,215


676,715


46.78


1,044,587


711,651


46.78

























Market value per common share

$              34.41


$            32.85


$            32.60


$            30.05


$            28.93


$            27.05


$              29.07


$            29.05


18.94


$            34.41


$             28.93


18.94

Book value per common share

25.92


25.65


23.10


22.88


22.56


22.21


21.83


21.50


14.89


25.92


22.56


14.89

Tangible book value per common share

13.99


13.66


13.78


13.52


13.13


12.74


12.27


11.87


6.55


13.99


13.13


6.55

Shareholders' equity to assets (actual)

13.16%


13.04%


12.39%


12.30%


12.26%


12.18%


11.81%


11.46%




13.16%


12.26%



Tangible capital ratio (3)

7.56%


7.40%


7.78%


7.65%


7.52%


7.37%


7.00%


6.68%




7.56%


7.52%



















































Leverage ratio

9.18%


8.95%


9.89%


9.74%


9.53%


9.31%


8.91%


8.56%




9.18%


9.53%



Common equity tier 1 capital ratio

9.98%


9.92%


10.45%


10.35%


N/A


N/A


N/A


N/A




9.98%


N/A



Tier 1 risk-based capital ratio

11.50%


11.46%


12.52%


12.47%


12.45%


12.28%


11.82%


11.54%




11.50%


12.45%



Total risk-based capital ratio

12.30%


12.27%


13.55%


13.51%


13.54%


13.43%


12.96%


12.70%




12.30%


13.54%



 

 

RENASANT CORPORATION





















(Unaudited)





















(Dollars in thousands, except per share data)








































Q4 2015 -


As of


2015


2014


Q4 2014


December 31, 


Fourth


Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Loans not acquired by category

Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2015


2014


Variance

Commercial, financial, agricultural

$          485,407


$        450,688


$        437,181


$        418,752


$        418,501


$        378,802


$          365,262


$        347,828


15.99


$        485,407


$         418,501


15.99

Lease financing

34,815


24,698


17,633


11,560


10,114


5,377


1,767


612


244.23


34,815


10,114


244.23

Real estate - construction

291,701


268,805


212,071


200,966


210,837


193,787


172,319


149,449


38.35


291,701


210,837


38.35

Real estate - 1-4 family mortgages

1,204,228


1,128,556


1,073,816


1,025,264


1,014,412


984,778


966,546


941,260


18.71


1,204,228


1,014,412


18.71

Real estate - commercial mortgages

1,729,049


1,653,534


1,589,969


1,542,706


1,538,950


1,527,680


1,516,372


1,441,404


12.35


1,729,049


1,538,950


12.35

Installment loans to individuals

85,234


80,724


77,255


75,066


74,672


75,068


74,020


67,283


14.14


85,234


74,672


14.14


Loans, net of unearned

$       3,830,434


$     3,607,005


$     3,407,925


$     3,274,314


$     3,267,486


$     3,165,492


$       3,096,286


$     2,947,836


17.23


$     3,830,434


$      3,267,486


17.23

























Loans acquired and covered by FDIC loss-share agreements
























Commercial, financial, agricultural

$              2,406


$            2,467


$            3,726


$            3,917


$            6,684


$            7,699


$              7,677


$            8,283


(64.00)


$            2,406


$             6,684


(64.00)

Lease financing

-


-


-


-


-


-


-


-


-


-


-


-

Real estate - construction

130


137


-


-


-


1,648


1,648


1,648


-


130


-


-

Real estate - 1-4 family mortgages

45,988


48,779


40,333


42,758


44,017


46,354


49,616


52,252


4.48


45,988


44,017


4.48

Real estate - commercial mortgages

44,550


49,382


77,536


79,064


92,304


99,579


108,166


111,337


(51.74)


44,550


92,304


(51.74)

Installment loans to individuals

68


74


31


34


36


39


22


25


88.89


68


36


88.89


Loans, net of unearned

$            93,142


$        100,839


$        121,626


$        125,773


$        143,041


$        155,319


$          167,129


$        173,545


(34.88)


$          93,142


$         143,041


(34.88)

























Loans acquired and not covered by FDIC loss-share agreements
























Commercial, financial, agricultural

$          149,024


$        167,966


$          39,652


$          52,119


$          58,098


$          64,058


$            74,887


$          84,005


156.50


$        149,024


$           58,098


156.50

Lease financing

-


-


-


-


-


-


-


-


-


-


-


-

Real estate - construction

65,833


70,428


505


483


1,224


1,631


2,610


4,803


5,278.51


65,833


1,224


5,278.51

Real estate - 1-4 family mortgages

485,107


485,170


161,765


171,433


177,931


190,447


205,126


217,748


172.64


485,107


177,931


172.64

Real estate - commercial mortgages

760,131


813,973


295,484


317,224


325,660


363,793


390,781


415,417


133.41


760,131


325,660


133.41

Installment loans to individuals

29,791


32,579


10,247


12,315


14,434


16,699


20,711


24,074


106.39


29,791


14,434


106.39


Loans, net of unearned

$       1,489,886


$     1,570,116


$        507,653


$        553,574


$        577,347


$        636,628


$          694,115


$        746,047


158.06


$     1,489,886


$         577,347


158.06

























Asset quality data
























Assets not acquired:
























Nonaccrual loans

$            13,645


$          14,522


$          15,514


$          17,719


$          18,781


$          19,070


$            17,175


$          18,365


(27.35)


$          13,645


$           18,781


(27.35)

Loans 90 past due or more

1,751


647


5,647


1,193


1,406


7,177


3,615


1,322


24.54


1,751


1,406


24.54

Nonperforming loans

15,396


15,169


21,161


18,912


20,187


26,247


20,790


19,687


(23.73)


15,396


20,187


(23.73)

Other real estate owned

12,987


13,936


14,967


16,735


17,087


20,461


23,950


25,117


(23.99)


12,987


17,087


(23.99)

Nonperforming assets not acquired

$            28,383


$          29,105


$          36,128


$          35,647


$          37,274


$          46,708


$            44,740


$          44,804


(23.85)


$          28,383


$           37,274


(23.85)

























Assets acquired and subject to loss share:
























Nonaccrual loans

$              3,319


$            3,270


$          19,487


$          18,040


$          24,172


$          33,216


$            41,425

#

$          46,078


(86.27)


$            3,319


$           24,172


(86.27)

Loans 90 past due or more

3,609


4,143


-


-


48


1,979


-

#

32


7,418.75


3,609


48


7,418.75

Nonperforming loans subject to loss share

6,928


7,413


19,487


18,040


24,220


35,195


41,425

#

46,110


(71.40)


6,928


24,220


(71.40)

Other real estate owned

2,818


3,183


3,853


4,325


6,368


4,033


7,472

#

10,218


(55.75)


2,818


6,368


(55.75)

Nonperforming assets acquired and subject to loss share

$              9,746


$          10,596


$          23,340


$          22,365


$          30,588


$          39,228


$            48,897

#

$          56,328


(68.14)


$            9,746


$           30,588


(68.14)

























Assets acquired and not subject to loss share:
























Nonaccrual loans

$            12,070


$          15,796


$            1,085


$            1,627


$            1,443


$            1,991


$              5,966

#

$            6,393


736.45


$          12,070


$             1,443


736.45

Loans 90 past due or more

11,033


8,824


2,523


9,636


9,259


8,375


5,057

#

1,922


19.16


11,033


9,259


19.16

Nonperforming loans

23,103


24,620


3,608


11,263


10,702


10,366


11,023

#

8,315


115.88


23,103


10,702


115.88

Other real estate owned

19,597


19,215


8,244


10,626


11,017


9,565


10,381

#

12,406


77.88


19,597


11,017


77.88

Nonperforming assets acquired

$            42,700


$          43,835


$          11,852


$          21,889


$          21,719


$          19,931


$            21,404

#

$          20,721


96.60


$          42,700


$           21,719


96.60

























Net loan charge-offs (recoveries)

$              1,364


$               588


$            1,588


$            1,062


$            3,330


$            4,952


$              2,194


$            1,067


(59.04)


$            4,602


$           11,543


(60.13)

Allowance for loan losses

42,437


42,051


41,888


42,302


42,289


44,569


47,304


48,048


0.35


42,437


$           42,289


0.35

Annualized net loan charge-offs / average loans

0.10%


0.04%


0.16%


0.11%


0.33%


0.50%


0.23%


0.11%




0.10%


0.29%



























Nonperforming loans / total loans* 

0.84%


0.89%


1.10%


1.22%


1.38%


1.81%


1.85%


1.92%




0.84%


1.38%



Nonperforming assets / total assets*

1.02%


1.05%


1.21%


1.36%


1.54%


1.84%


1.97%


2.06%




1.02%


1.54%



Allowance for loan losses / total loans*

0.78%


0.80%


1.04%


1.07%


1.06%


1.13%


1.20%


1.24%




0.78%


1.06%



Allowance for loan losses / nonperforming loans*

93.42%


89.09%


94.65%


87.74%


76.74%


62.07%


64.59%


64.83%




93.42%


76.74%



























Nonperforming loans / total loans** 

0.40%


0.42%


0.62%


0.58%


0.62%


0.83%


0.67%


0.67%




0.40%


0.62%



Nonperforming assets / total assets**

0.36%


0.37%


0.61%


0.61%


0.64%


0.81%


0.77%


0.76%




0.36%


0.64%



Allowance for loan losses / total loans**

1.11%


1.17%


1.23%


1.29%


1.29%


1.41%


1.53%


1.63%




1.11%


1.29%



Allowance for loan losses / nonperforming loans**

275.64%


277.22%


197.95%


223.68%


209.49%


169.81%


227.53%


244.06%




275.64%


209.49%



























*Based on all assets (including acquired assets)






















**Excludes all assets acquired















































 

 

RENASANT CORPORATION


















(Unaudited)


















(Dollars in thousands, except per share data)











































RECONCILIATION OF GAAP TO NON-GAAP


















































For the Year Ending


2015


2014




December 31, 


Fourth


Third


Second


First


Fourth


Third


Second


First








Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter




2015


2014

Net income (GAAP)

$            21,160


$          16,220


$          15,394


$          15,240


$          15,597


$          15,535


$            14,853


$          13,597




$          68,014


$           59,582


Amortization of intangibles, net of tax

1,183


1,220


858


873


902


947


1,019


1,026




4,137


3,889

Tangible net income (non-GAAP)

$            22,343


$          17,440


$          16,252


$          16,113


$          16,499


$          16,482


$            15,872


$          14,623




$          72,151


$           63,471























Average shareholders' equity (GAAP)

$       1,041,460


$     1,023,912


$        733,158


$        719,687


$        709,780


$        697,103


$          686,794


$        673,046




$        880,831


$         691,802


Intangibles

481,747


456,811


295,441


296,682


297,978


300,725


302,181


303,599




383,380


301,104

Average tangible shareholders' equity (non-GAAP)

$          559,713


$        567,101


$        437,717


$        423,005


$        411,802


$        396,378


$          384,613


$        369,447




$        497,451


$         390,698























Average total assets (GAAP)

$       7,906,661


$     7,905,538


$     5,847,539


$     5,821,758


$     5,746,146


$     5,758,083


$       5,836,607


$     5,927,884




$     6,878,921


$      5,816,517


Intangibles

481,747


456,811


295,441


296,682


297,978


300,725


302,181


303,599




383,380


301,104

Average tangible assets (non-GAAP)

$       7,424,914


$     7,448,727


$     5,552,098


$     5,525,076


$     5,448,168


$     5,457,358


$       5,534,426


$     5,624,285




$     6,495,541


$      5,515,413























Actual shareholders' equity (GAAP)

$       1,044,587


$     1,032,699


$        730,976


$        723,196


$        711,651


$        700,475


$          688,215


$        676,715




$     1,044,587


$         711,651


Intangibles

480,813


482,599


294,808


296,053


297,330


298,609


301,478


302,903




480,813


297,329

Actual tangible shareholders' equity (non-GAAP)

$          563,774


$        550,100


$        436,168


$        427,143


$        414,321


$        401,866


$          386,737


$        373,812




$        563,774


$         414,322























Actual total assets (GAAP)

$       7,935,702


$     7,918,732


$     5,899,190


$     5,881,849


$     5,805,129


$     5,751,711


$       5,826,020


$     5,902,831




$     7,935,702


$      5,805,129


Intangibles

480,813


482,599


294,808


296,053


297,330


298,609


301,478


302,903




480,813


297,329

Actual tangible assets (non-GAAP)

$       7,454,889


$     7,436,133


$     5,604,382


$     5,585,796


$     5,507,799


$     5,453,102


$       5,524,542


$     5,599,928




$     7,454,889


$      5,507,800























(1) Return on Average Equity






















Return on (average) shareholders' equity (GAAP)

8.06%


6.28%


8.42%


8.59%


8.72%


8.84%


8.67%


8.19%




7.72%


8.61%


Effect of adjustment for intangible assets

7.78%


5.92%


6.47%


6.86%


7.18%


7.66%


7.88%


7.86%




6.78%


7.63%

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

15.84%


12.20%


14.89%


15.45%


15.90%


16.50%


16.55%


16.05%




14.50%


16.25%























(2) Return on Average Assets






















Return on (average) assets (GAAP)

1.06%


0.81%


1.06%


1.06%


1.08%


1.07%


1.02%


0.93%




0.99%


1.02%


Effect of adjustment for intangible assets

0.13%


0.11%


0.12%


0.12%


0.12%


0.13%


0.13%


0.12%




0.12%


0.13%

Return on average tangible assets (non-GAAP)

1.19%


0.93%


1.17%


1.18%


1.20%


1.20%


1.15%


1.05%




1.11%


1.15%























(3) Shareholder Equity Ratio 






















Shareholders' equity to (actual) assets (GAAP)

13.16%


13.04%


12.39%


12.30%


12.26%


12.18%


11.81%


11.46%




13.16%


12.26%


Effect of adjustment for intangible assets

5.60%


5.64%


4.61%


4.65%


4.74%


4.81%


4.81%


4.79%




5.60%


4.74%

Tangible capital ratio (non-GAAP)

7.56%


7.40%


7.78%


7.65%


7.52%


7.37%


7.00%


6.68%




7.56%


7.52%





















































CALCULATION OF EFFICIENCY RATIO































Interest income (FTE)

$            79,679


$          76,242


$          58,516


$          55,910


$          57,335


$          58,098


$            60,002


$          57,811




$        270,347


$         233,246


Interest expense

5,364


5,620


5,099


5,324


5,580


5,886


6,108


6,206




21,407


23,780

Net Interest income (FTE)

$            74,315


$          70,622


$          53,417


$          50,586


$          51,755


$          52,212


$            53,894


$          51,605




$        248,940


$         209,466























Total noninterest income 

$            31,491


$          32,117


$          22,917


$          21,904


$          19,970


$          22,563


$            19,471


$          18,616




$        108,429


$           80,620


Securities gains (losses) 

-


-


96


-


-


375


-


-




96


375


Gain on acquisition

-


-


-


-


-


-


-


-




-


-

Total noninterest income 

$            31,491


$          32,117


$          22,821


$          21,904


$          19,970


$          22,188


$            19,471


$          18,616




$        108,333


$           80,245

Total Income (FTE)

$          105,806


$        102,739


$          76,238


$          72,490


$          71,725


$          74,400


$            73,365


$          70,221




$        357,273


$         289,711























Total noninterest expense

$            70,856


$          76,085


$          51,176


$          47,414


$          45,979


$          48,175


$            49,396


$          47,645




$        245,531


$         191,195


Amortization of intangibles

1,751


1,803


1,239


1,275


1,327


1,381


1,427


1,471




6,068


5,606


Merger-related expenses

1,923


7,746


1,467


478


499


-


-


195




11,614


694


Debt extinguishment penalty

-


-


-


-


-


-


-


-




-


-

Total noninterest expense 

$            67,182


$          66,536


$          48,470


$          45,661


$          44,153


$          46,794

#

$            47,969


$          45,979




$        227,849


$         184,895























(4) Efficiency Ratio

63.50%


64.76%


63.58%


62.99%


61.56%


62.90%


65.38%


65.48%




63.77%


63.82%







Contact:

For Media:

For Financials:


John Oxford 

Kevin Chapman


First Vice President 

Executive Vice President       


Director of Corp Communication 

Chief Financial Officer


(662) 680-1219 

(662) 680-1450


joxford@renasant.com 

kchapman@renasant.com

 

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

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/renasant-corporation-announces-2015-fourth-quarter-and-year-end-results-300206675.html

SOURCE Renasant Corporation

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...