Renasant Announces 2015 Third Quarter Earnings of $0.40 per share; $0.53 per share excluding merger expenses

Loading...
Loading...

TUPELO, Miss., Oct. 20, 2015 /PRNewswire/ -- Renasant Corporation RNST (the "Company") today announced its financial results for the third quarter of 2015.  Net income for the third quarter of 2015 increased to $16.22 million, or basic and diluted earnings per share ("EPS") of $0.40, as compared to $15.54 million, or basic and diluted EPS of $0.49, for the third quarter of 2014.  

The Company's balance sheet and results of operations as of and for the three months ending September 30, 2015, include the impact of the Company's 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, which was completed on July 1, 2015.  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.

During the third quarter of 2015, the Company incurred pre-tax merger expenses related to the Heritage merger of approximately $7.75 million, or $5.15 million on an after-tax basis, which equated to a reduction of $0.13 in basic and diluted EPS for the third quarter of 2015.

For the third quarter of 2015, the Company's return on average assets and return on average equity were 0.81% and 6.28%, respectively, as compared to 1.07% and 8.84%, respectively, for the third quarter of 2014. The Company's 2015 third quarter return on average tangible assets and return on average tangible equity were 0.93% and 12.20%, respectively, as compared to 1.20% and 16.50%, respectively, for the third quarter of 2014.  Excluding merger expenses on an after-tax basis, return on average assets and return on average equity were 1.07% and 8.28%, respectively, and return on average tangible assets and return on average tangible equity were 1.14% and 14.95%, respectively, for the third quarter of 2015.  The following table provides profitability metrics for the third 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

0.81%


1.07%

Return on average tangible assets

0.93%


1.14%

Return on average equity

6.28%


8.28%

Return on average tangible equity

12.20%


14.95%

"We are pleased with our third quarter financial results highlighted by the completion of the Heritage acquisition and 23.18% 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 $0.53 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, of 1.07% for the quarter, marking the sixth consecutive quarter we've achieved greater than 1.00% return on average assets."

Total assets as of September 30, 2015, were approximately $7.92 billion, as compared to $5.81 billion from December 31, 2014, and $5.90 billion on a linked quarter basis.  

Total loans, including loans acquired in either the Heritage merger, First M&F Corporation ("First M&F") merger or in FDIC-assisted transactions (collectively referred to as "acquired loans"), were approximately $5.28 billion at September 30, 2015, as compared to $3.99 billion at December 31, 2014, and $4.04 billion on a linked quarter basis. Excluding acquired loans, loans grew $339.52 million, or 13.89% annualized, to $3.61 billion at September 30, 2015, as compared to $3.27 billion at December 31, 2014, and increased $199.08 million, or 23.18% annualized, from $3.41 billion on a linked quarter basis.

Total deposits were $6.23 billion at September 30, 2015, as compared to $4.84 billion at December 31, 2014, and $4.89 billion on a linked quarter basis.  The increase in deposits is primarily attributable to the acquisition of Heritage. Noninterest-bearing deposits averaged approximately $1.27 billion, which represents 20.38% of the Company's average deposits, for the third quarter of 2015, as compared to $896.86 million, or 18.74% of average deposits, for the third quarter of 2014.  The Company's cost of funds was 33 basis points for the third quarter of 2015, as compared to 47 basis points for the same quarter in 2014.

As of September 30, 2015, the Company's Tier 1 leverage capital ratio was 8.94%, its Common Equity Tier 1 risk-based capital ratio was 9.82%, its Tier 1 risk-based capital ratio was 11.32%, and its total risk-based capital ratio was 12.09%. The Company's regulatory capital ratios continue to be in excess of the regulatory minimums required to be classified as "well-capitalized."  At September 30, 2015 our tangible common equity ratio was 7.40%.

Net interest income was $68.68 million for the third quarter of 2015, as compared to $50.47 million for the third quarter of 2014, and $51.67 million on a linked quarter basis. Net interest margin was 4.09% for the third quarter of 2015, as compared to 4.12% for the third quarter of 2014, and 4.17% on a linked quarter basis.  Additional interest income recognized in connection with the acceleration of pay downs and payoffs from acquired loans increased net interest margin 4 basis points in the third quarter of 2015, as compared to 28 basis points on a linked quarter basis and 11 basis points in the third quarter of 2014.

Noninterest income was $32.12 million for the third quarter of 2015, as compared to $22.56 million for the third quarter of 2014, and $22.92 million on a linked quarter basis. The increase in noninterest income is primarily attributable to the Heritage acquisition and its mortgage operations. 

Noninterest expense was $76.09 million for the third quarter of 2015, as compared to $48.18 million for the third quarter of 2014 and $51.18 million on a linked quarter basis.  The increase in noninterest expense, when compared to the same period in 2014 as well as on a linked quarter basis, was primarily due to the expenses of the acquired Heritage operations as well as merger expenses incurred during the quarter in connection with the Heritage acquisition of $7.75 million.

At September 30, 2015, total nonperforming loans (loans 90 days or more past due and nonaccrual loans) were $47.20 million and total OREO was $36.33 million. The Company's nonperforming loans and OREO that were acquired either through the Heritage merger, First M&F merger or in connection with FDIC-assisted transactions (collectively referred to as "acquired nonperforming assets") were $32.03 million and $22.40 million, respectively, at September 30, 2015.

Since the acquired nonperforming assets were recorded at fair value at the time of acquisition or 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. 

The Company's nonperforming loans were $15.17 million as of September 30, 2015, as compared to $20.19 million as of December 31, 2014. Nonperforming loans as a percentage of total loans were 0.42% as of September 30, 2015, as compared to 0.62% as of December 31, 2014.

Annualized net charge-offs as a percentage of average loans were 0.04% for the third quarter of 2015, as compared to 0.50% for the third quarter of 2014. The Company recorded a provision for loan losses of $750 thousand for the third quarter of 2015, as compared to $2.22 million for the third quarter of 2014.

The allowance for loan losses totaled $42.05 million at September 30, 2015, as compared to $42.29 million as of December 31, 2014. The allowance for loan losses as a percentage of loans was 1.17% as of September 30, 2015, as compared to 1.29% as of December 31, 2014.

The Company's coverage ratio, or its allowance for loan losses as a percentage of nonperforming loans, was 277.22% as of September 30, 2015, as compared to 209.49% as of December 31, 2014. Loans 30-to-89 days past due as a percentage of total loans declined to 0.23% at September 30, 2015, as compared to 0.32% at December 31, 2014.  OREO was $13.94 million as of September 30, 2015, as compared to $17.09 million as of December 31, 2014.

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, October 21, 2015.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or http://services.choruscall.com/links/rnst151021. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation Third Quarter Earnings Webcast and Conference Call. International participants should dial 1-412-902-4145 to access the conference call.

The webcast will be archived on www.renasant.com beginning one hour after the call and will remain accessible for one year.  Replays can also be accessed via telephone by dialing 1-877-344-7529 in the United States and entering conference number 10074200 or by dialing 1-412-317-0088 internationally and entering the conference number. Telephone replay access is available until November 4, 2015.

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."

Contacts:    

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

 

RENASANT CORPORATION




(Unaudited)



















(Dollars in thousands, except per share data)






























Q3 2015 -


For the Nine Months Ending






2015


2014


Q3 2014


September 30,






Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Statement of earnings



Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2015


2014


Variance



























Interest income - taxable equivalent basis


$          76,242


$          58,516


$          55,910


$          57,335


$          58,098


$            60,002


$          57,811


31.23


$        190,668


$         175,910


8.39



























Interest income 




$          74,300


$          56,769


$          54,166


$          55,597


$          56,358


$            58,277


$          56,177


31.84


$        185,235


$         170,812


8.44

Interest expense




5,620


5,099


5,324


5,580


5,886


6,108


6,206


(4.52)


16,043


18,200


(11.85)


Net interest income



68,680


51,670


48,842


50,017


50,472


52,169


49,971


36.08


169,192


152,612


10.86



























Provision for loan losses



750


1,175


1,075


1,050


2,217


1,450


1,450


(66.17)


3,000


5,117


(41.37)


Net interest income after provision


67,930


50,495


47,767


48,967


48,255


50,719


48,521


40.77


166,192


147,495


12.68



























Service charges on deposit accounts


8,151


6,522


6,335


6,905


7,107


6,533


6,211


14.69


21,008


19,851


5.83

Fees and commissions on loans and deposits


5,704


4,954


4,492


4,772


5,877


5,175


4,677


(2.94)


15,150


15,729


(3.68)

Insurance commissions and fees



2,381


2,119


1,967


1,973


2,270


2,088


1,863


4.89


6,467


6,221


3.95

Wealth management revenue



2,871


2,248


2,190


2,144


2,197


2,170


2,144


30.68


7,309


6,511


12.26

Securities gains (losses) 



-


96


-


-


375


-


-


(100.00)


96


375


(74.40)

Gain on sale of mortgage loans



10,578


5,407


4,633


2,367


2,635


2,006


1,585


301.44


20,618


6,226


231.16

Gain on acquisition




-


-


-


-


-


-


-


-


-


-


-

Other




2,432


1,571


2,287


1,809


2,102


1,499


2,136


15.70


6,290


5,737


9.64


Total noninterest income



32,117


22,917


21,904


19,970


22,563


19,471


18,616


42.34


76,938


60,650


26.86



























Salaries and employee benefits



43,048


30,394


28,260


27,301


29,569


29,810


28,428


45.58


101,702


87,807


15.82

Data processing




3,773


3,152


3,181


2,949


2,906


2,850


2,695


29.83


10,106


8,451


19.58

Occupancy and equipment



7,733


5,524


5,559


5,146


5,353


4,906


4,847


44.46


18,816


15,106


24.56

Other real estate




861


954


532


723


1,101


1,068


1,701


(21.80)


2,347


3,870


(39.35)

Amortization of intangibles



1,803


1,239


1,275


1,327


1,381


1,427


1,471


30.56


4,317


4,279


0.89

Merger-related expenses



7,746


1,467


478


499


-


-


195


1.00


9,691


195


4,869.74

Debt extinguishment penalty



-


-


-


-


-


-


-


-


-


-


-

Other




11,121


8,446


8,129


8,034


7,865


9,335


8,308


41.40


27,696


25,508


8.58


Total noninterest expense



76,085


51,176


47,414


45,979


48,175


49,396


47,645


57.93


174,675


145,216


20.29



























Income before income taxes



23,962


22,236


22,257


22,958


22,643


20,794


19,492


5.83


68,455


62,929


8.78

Income taxes




7,742


6,842


7,017


7,361


7,108


5,941


5,895


8.92


21,601


18,944


14.03


Net income 




$          16,220


$          15,394


$          15,240


$          15,597


$          15,535


$            14,853


$          13,597


4.41


$          46,854


$           43,985


6.52



























Basic earnings per share



$              0.40


$              0.49


$              0.48


$              0.49


$              0.49


$                0.47


$              0.43


(18.37)


$              1.36


$               1.40


(2.86)

Diluted earnings per share



0.40


0.48


0.48


0.49


0.49


0.47


0.43


(18.37)


1.35


1.39


(2.88)



























Average basic shares outstanding



40,265,941


31,626,059


31,576,275


31,537,278


31,526,423


31,496,737


31,436,148


27.72


34,521,255


31,486,767


9.64

Average diluted shares outstanding


40,518,413


31,865,172


31,815,710


31,781,734


31,718,529


31,698,198


31,668,362


27.74


34,799,118


31,694,601


9.80



























Common shares outstanding



40,268,455


31,644,706


31,604,937


31,545,145


31,533,703


31,519,641


31,480,395


27.70


40,268,455


31,533,703


27.70

Cash dividend per common share



$              0.17


$              0.17


$              0.17


$              0.17


$              0.17


$                0.17


$              0.17


-


$              0.51


$               0.51


-



























Performance ratios
























Return on average shareholders' equity


6.28%


8.42%


8.59%


8.72%


8.84%


8.67%


8.19%




7.58%


8.58%



Return on average tangible shareholders' equity (1)


12.20%


14.89%


15.45%


15.90%


16.50%


16.55%


16.05%




13.98%


16.37%



Return on average assets



0.81%


1.06%


1.06%


1.08%


1.07%


1.02%


0.93%




0.96%


1.01%



Return on average tangible assets (2)


0.93%


1.17%


1.18%


1.20%


1.20%


1.15%


1.05%




1.08%


1.13%





























Net interest margin (FTE)



4.09%


4.17%


4.03%


4.09%


4.12%


4.24%


4.04%




4.10%


4.13%



Yield on earning assets (FTE)



4.42%


4.57%


4.45%


4.53%


4.58%


4.72%


4.53%




4.47%


4.61%



Cost of funding




0.33%


0.40%


0.43%


0.45%


0.47%


0.48%


0.48%




0.38%


0.48%



Average earning assets to average assets


86.57%


87.79%


87.49%


87.41%


87.32%


87.39%


87.35%




87.22%


87.35%



Average loans to average deposits


83.63%


81.93%


81.44%


82.67%


82.26%


79.11%


77.00%




82.45%


79.44%





























Noninterest income (less securities gains/
























losses) to average assets



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


3.43%


3.41%


3.27%


3.14%


3.32%


3.39%


3.25%




3.38%


3.32%



Net overhead ratio




1.82%


1.84%


1.74%


1.76%


1.79%


2.06%


1.97%




1.80%


1.94%



Efficiency ratio (FTE) (4)



64.76%


63.58%


62.99%


61.56%


62.90%


65.38%


65.48%




63.89%


64.56%
























































 



























RENASANT CORPORATION
















(Unaudited)


















(Dollars in thousands, except per share data)
































Q3 2015 -


For the Nine Months Ending






2015


2014


Q3 2014


September 30,






Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Average balances



Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2015


2014


Variance

Total assets




$     7,905,538


$     5,847,539


$     5,821,758


$     5,746,146


$     5,758,083


$       5,836,607


$     5,927,884


37.29


$     6,532,577


$      5,840,233


11.85

Earning assets




6,843,888


5,133,567


5,093,224


5,022,647


5,027,805


5,100,833


5,178,069


36.12


5,697,976


5,101,686


11.69

Securities




1,145,013


999,962


989,743


979,052


1,001,548


1,026,948


1,002,519


14.32


1,046,812


1,010,335


3.61

Mortgage loans held for sale



398,480


87,435


50,918


27,443


31,832


26,004


19,925


1,151.82


180,217


25,964


594.10

Loans, net of unearned



5,223,273


3,978,514


3,969,244


3,954,606


3,937,142


3,897,027


3,868,747


32.67


4,394,937


3,901,223


12.66

Intangibles




456,811


295,441


296,682


297,978


300,725


302,181


303,599


51.90


350,231


302,158


15.91



























Noninterest-bearing deposits



$     1,272,714


$        969,770


$        932,011


$        936,672


$        896,856


$          905,180


$        949,317


41.91


$     1,059,413


$         916,925


15.54

Interest-bearing deposits



4,972,717


3,886,199


3,941,863


3,846,891


3,889,133


4,020,754


4,074,745


27.86


4,270,702


3,994,198


6.92


Total deposits




6,245,431


4,855,969


4,873,874


4,783,563


4,785,989


4,925,934


5,024,063


30.49


5,330,115


4,911,123


8.53

Borrowed funds




556,269


204,884


168,758


190,928


214,017


169,373


170,091


159.92


311,390


184,655


68.63

Shareholders' equity



1,023,912


733,158


719,687


709,780


697,103


686,794


673,046


46.88


826,700


685,733


20.56














































Q3 2015 -


As of






2015


2014


Q4 2014


September 30,






Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Balances at period end



Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2015


2014


Variance

Total assets




$     7,918,732


$     5,899,190


$     5,881,849


$     5,805,129


$     5,751,711


$       5,826,020


$     5,902,831


36.41


$     7,918,732


$      5,751,711


37.68

Earning assets




6,810,285


5,186,419


5,168,497


5,063,039


5,053,252


5,063,873


5,161,173


34.51


6,810,285


5,053,252


34.77

Securities




1,139,553


965,290


1,016,394


983,747


980,328


1,007,331


1,046,688


15.84


1,139,553


980,328


16.24

Mortgage loans held for sale



317,681


108,023


102,780


25,628


30,451


28,116


28,433


1,139.59


317,681


30,451


943.25

Loans not acquired




3,607,005


3,407,925


3,274,314


3,267,486


3,165,492


3,096,286


2,947,836


10.39


3,607,005


3,165,492


13.95

Loans acquired and covered by FDIC loss-share agreements


100,839


121,626


125,773


143,041


155,319


167,129


173,545


(29.50)


100,839


155,319


(35.08)

Loans acquired and not covered by FDIC loss-share agreements


1,570,116


507,653


553,574


577,347


636,628


694,115


746,047


171.95


1,570,116


636,628


146.63


Total loans




5,277,960


4,037,204


3,953,661


3,987,874


3,957,439


3,957,530


3,867,428


32.35


5,277,960


3,957,439


33.37

Intangibles




482,599


294,808


296,053


297,330


298,609


301,478


302,903


62.31


482,599


298,609


61.62



























Noninterest-bearing deposits



$     1,303,884


$        972,672


$        959,351


$        919,872


$        935,544


$          902,766


$        914,964


41.75


$     1,303,884


$         935,544


39.37

Interest-bearing deposits



4,930,677


3,917,772


3,983,418


3,918,546


3,828,126


3,983,965


4,089,820


25.83


4,930,677


3,828,126


28.80


Total deposits




6,234,561


4,890,444


4,942,769


4,838,418


4,763,670


4,886,731


5,004,784


28.86


6,234,561


4,763,670


30.88

Borrowed funds




551,740


219,089


162,313


188,825


227,664


189,830


168,700


192.20


551,740


227,664


142.35

Shareholders' equity



1,032,699


730,976


723,196


711,651


700,475


688,215


676,715


45.11


1,032,699


700,475


47.43



























Market value per common share



$            32.85


$            32.60


$            30.05


$            28.93


$            27.05


$              29.07


$            29.05


13.55


$            32.85


$             27.05


21.44

Book value per common share



25.65


23.10


22.88


22.56


22.21


21.83


21.50


13.70


25.65


22.21


15.45

Tangible book value per common share


13.66


13.78


13.52


13.13


12.74


12.27


11.87


4.04


13.66


12.74


7.19

Shareholders' equity to assets (actual)


13.04%


12.39%


12.30%


12.26%


12.18%


11.81%


11.46%




13.04%


12.18%



Tangible capital ratio (3)



7.40%


7.78%


7.65%


7.52%


7.37%


7.00%


6.68%




7.40%


7.37%























































Leverage ratio




8.94%


9.90%


9.74%


9.53%


9.31%


8.91%


8.56%




8.94%


9.31%



Common equity tier 1 capital ratio


9.82%


10.44%


10.35%


N/A


N/A


N/A


N/A




9.82%


N/A



Tier 1 risk-based capital ratio



11.32%


12.52%


12.47%


12.45%


12.28%


11.82%


11.54%




11.32%


12.28%



Total risk-based capital ratio



12.09%


13.54%


13.51%


13.54%


13.43%


12.96%


12.70%




12.09%


13.43%
























































 



























RENASANT CORPORATION
















(Unaudited)

















(Dollars in thousands, except per share data)





























Q3 2015  


As of






2015


2014


- Q4 2014


September 30,






Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Loans not acquired by category


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2015


2014


Variance

Commercial, financial, agricultural



$        450,688


$        437,181


$        418,752


$        418,501


$        378,802


$          365,262


$        347,828


7.69


$        450,688


$         378,802


18.98

Lease financing




24,698


17,633


11,560


10,114


5,377


1,767


612


144.20


24,698


5,377


359.33

Real estate - construction



268,805


212,071


200,966


210,837


193,787


172,319


149,449


27.49


268,805


193,787


38.71

Real estate - 1-4 family mortgages


1,128,556


1,073,816


1,025,264


1,014,412


984,778


966,546


941,260


11.25


1,128,556


984,778


14.60

Real estate - commercial mortgages


1,653,534


1,589,969


1,542,706


1,538,950


1,527,680


1,516,372


1,441,404


7.45


1,653,534


1,527,680


8.24

Installment loans to individuals



80,724


77,255


75,066


74,672


75,068


74,020


67,283


8.10


80,724


75,068


7.53


Loans, net of unearned



$     3,607,005


$     3,407,925


$     3,274,314


$     3,267,486


$     3,165,492


$       3,096,286


$     2,947,836


10.39


$     3,607,005


$      3,165,492


13.95



























Loans acquired and covered by FDIC loss-share agreements























Commercial, financial, agricultural



$            2,467


$            3,726


$            3,917


$            6,684


$            7,699


$              7,677


$            8,283


(63.09)


$            2,467


$             7,699


(67.96)

Lease financing




-


-


-


-


-


-


-


-


-


-


-

Real estate - construction



137


-


-


-


1,648


1,648


1,648


-


137


1,648


(91.69)

Real estate - 1-4 family mortgages


48,779


40,333


42,758


44,017


46,354


49,616


52,252


10.82


48,779


46,354


5.23

Real estate - commercial mortgages


49,382


77,536


79,064


92,304


99,579


108,166


111,337


(46.50)


49,382


99,579


(50.41)

Installment loans to individuals



74


31


34


36


39


22


25


105.56


74


39


89.74


Loans, net of unearned



$        100,839


$        121,626


$        125,773


$        143,041


$        155,319


$          167,129


$        173,545


(29.50)


$        100,839


$         155,319


(35.08)



























Loans acquired and not covered by FDIC loss-share agreements























Commercial, financial, agricultural



$        167,966


$          39,652


$          52,119


$          58,098


$          64,058


$            74,887


$          84,005


189.11


$        167,966


$           64,058


162.21

Lease financing




-


-


-


-


-


-


-


-


-


-


-

Real estate - construction



70,428


505


483


1,224


1,631


2,610


4,803


5,653.92


70,428


1,631


4,218.09

Real estate - 1-4 family mortgages


485,170


161,765


171,433


177,931


190,447


205,126


217,748


172.67


485,170


190,447


154.75

Real estate - commercial mortgages


813,973


295,484


317,224


325,660


363,793


390,781


415,417


149.95


813,973


363,793


123.75

Installment loans to individuals



32,579


10,247


12,315


14,434


16,699


20,711


24,074


125.71


32,579


16,699


95.10


Loans, net of unearned



$     1,570,116


$        507,653


$        553,574


$        577,347


$        636,628


$          694,115


$        746,047


171.95


$     1,570,116


$         636,628


146.63



























Asset quality data
























Assets not acquired:
























Nonaccrual loans




$          14,522


$          15,514


$          17,719


$          18,781


$          19,070


$            17,175


$          18,365


(22.68)


$          14,522


$           19,070


(23.85)

Loans 90 past due or more



647


5,647


1,193


1,406


7,177


3,615


1,322


(53.98)


647


7,177


(90.99)

Nonperforming loans



15,169


21,161


18,912


20,187


26,247


20,790


19,687


(24.86)


15,169


26,247


(42.21)

Other real estate owned



13,936


14,967


16,735


17,087


20,461


23,950


25,117


(18.44)


13,936


20,461


(31.89)

Nonperforming assets not acquired


$          29,105


$          36,128


$          35,647


$          37,274


$          46,708


$            44,740


$          44,804


(21.92)


$          29,105


$           46,708


(37.69)



























Assets acquired and subject to loss share:























Nonaccrual loans




$            3,270


$          19,487


$          18,040


$          24,172


$          33,216


$            41,425


$          46,078


(86.47)


$            3,270


$           33,216


(90.16)

Loans 90 past due or more



4,143


-


-


48


1,979


-


32


8,531.25


4,143


1,979


109.35

Non-performing loans subject to loss share


7,413


19,487


18,040


24,220


35,195


41,425


46,110


(69.39)


7,413


35,195


(78.94)

Other real estate owned



3,183


3,853


4,325


6,368


4,033


7,472


10,218


(50.02)


3,183


4,033


(21.08)

Nonperforming assets acquired and subject to loss share


$          10,596


$          23,340


$          22,365


$          30,588


$          39,228


$            48,897


$          56,328


(65.36)


$          10,596


$           39,228


(72.99)



























Assets acquired and not subject to loss share:























Nonaccrual loans




$          15,796


$            1,085


$            1,627


$            1,443


$            1,991


$              5,966


$            6,393


994.66


$          15,796


$             1,991


693.37

Loans 90 past due or more



8,824


2,523


9,636


9,259


8,375


5,057


1,922


(4.70)


8,824


8,375


5.36

Nonperforming loans



24,620


3,608


11,263


10,702


10,366


11,023


8,315


130.05


24,620


10,366


137.51

Other real estate owned



19,215


8,244


10,626


11,017


9,565


10,381


12,406


74.41


19,215


9,565


100.89

Nonperforming assets acquired



$          43,835


$          11,852


$          21,889


$          21,719


$          19,931


$            21,404


$          20,721


101.83


$          43,835


$           19,931


119.93



























Net loan charge-offs (recoveries)



$               588


$            1,588


$            1,062


$            3,330


$            4,952


$              2,194


$            1,067


(82.34)


$            3,238


$             8,213


(60.57)

Allowance for loan losses



42,051


41,888


42,302


42,289


44,569


47,304


48,048


(0.56)


42,051


$           44,569


(5.65)

Annualized net loan charge-offs / average loans


0.04%


0.16%


0.11%


0.33%


0.50%


0.23%


0.11%




0.10%


0.28%





























Nonperforming loans / total loans* 


0.89%


1.10%


1.22%


1.38%


1.81%


1.85%


1.92%




0.89%


1.81%



Nonperforming assets / total assets*


1.05%


1.21%


1.36%


1.54%


1.84%


1.97%


2.06%




1.05%


1.84%



Allowance for loan losses / total loans*


0.80%


1.04%


1.07%


1.06%


1.13%


1.20%


1.24%




0.80%


1.13%



Allowance for loan losses / nonperforming loans*


89.09%


94.65%


87.74%


76.74%


62.07%


64.59%


64.83%




89.09%


62.07%





























Nonperforming loans / total loans** 


0.42%


0.62%


0.58%


0.62%


0.83%


0.67%


0.67%




0.42%


0.83%



Nonperforming assets / total assets**


0.37%


0.61%


0.61%


0.64%


0.81%


0.77%


0.76%




0.37%


0.81%



Allowance for loan losses / total loans**


1.17%


1.23%


1.29%


1.29%


1.41%


1.53%


1.63%




1.17%


1.41%



Allowance for loan losses / nonperforming loans**


277.22%


197.95%


223.68%


209.49%


169.81%


227.53%


244.06%




277.22%


169.81%





























*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 Nine Months Ending








2015


2014




September 30,








Third


Second


First


Fourth


Third


Second


First














Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter




2015


2014



Net income (GAAP)



$          16,220


$          15,394


$          15,240


$          15,597


$          15,535


$            14,853


$          13,597




$          46,854


$           43,985



          Amortization of intangibles, net of tax


1,220


858


873


902


947


1,019


1,026




2,955


2,991



Tangible net income (non-GAAP)




$          17,440


$          16,252


$          16,113


$          16,499


$          16,482


$            15,872


$          14,623




$          49,809


$           46,976




























Average shareholders' equity (GAAP)


$     1,023,912


$        733,158


$        719,687


$        709,780


$        697,103


$          686,794


$        673,046




$        826,700


$         685,733



          Intangibles




456,811


295,441


296,682


297,978


300,725


302,181


303,599




350,231


302,158



Average tangible shareholders' equity (non-GAAP)


$        567,101


$        437,717


$        423,005


$        411,802


$        396,378


$          384,613


$        369,447




$        476,469


$         383,575




























Average total assets (GAAP)



$     7,905,538


$     5,847,539


$     5,821,758


$     5,746,146


$     5,758,083


$       5,836,607


$     5,927,884




$     6,532,577


$      5,840,233



          Intangibles




456,811


295,441


296,682


297,978


300,725


302,181


303,599




350,231


302,158



Average tangible assets (non-GAAP)


$     7,448,727


$     5,552,098


$     5,525,076


$     5,448,168


$     5,457,358


$       5,534,426


$     5,624,285




$     6,182,346


$      5,538,075




























Actual shareholders's equity (GAAP)


$     1,032,699


$        730,976


$        723,196


$        711,651


$        700,475


$          688,215


$        676,715




$     1,032,699


$         700,475



          Intangibles




482,599


294,808


296,053


297,330


298,609


301,478


302,903




482,599


298,609



Actual tangible shareholders' (non-GAAP)


$        550,100


$        436,168


$        427,143


$        414,321


$        401,866


$          386,737


$        373,812




$        550,100


$         401,866





























Actual total assets (GAAP)



$     7,918,732


$     5,899,190


$     5,881,849


$     5,805,129


$     5,751,711


$       5,826,020


$     5,902,831




$     7,918,732


$      5,751,711



          Intangibles




482,599


294,808


296,053


297,330


298,609


301,478


302,903




482,599


298,609



Actual tangible assets (non-GAAP)


$     7,436,133


$     5,604,382


$     5,585,796


$     5,507,799


$     5,453,102


$       5,524,542


$     5,599,928




$     7,436,133


$      5,453,102




























(1) Return on Average Equity

























Return on (average) shareholders' equity (GAAP)


6.28%


8.42%


8.59%


8.72%


8.84%


8.67%


8.19%




7.58%


8.58%



          Effect of adjustment for intangible assets


5.92%


6.47%


6.86%


7.18%


7.66%


7.88%


7.86%




6.40%


7.80%



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


12.20%


14.89%


15.45%


15.90%


16.50%


16.55%


16.05%




13.98%


16.37%




























(2) Return on Average Assets

























Return on (average) assets (GAAP)


0.81%


1.06%


1.06%


1.08%


1.07%


1.02%


0.93%




0.96%


1.01%



          Effect of adjustment for intangible assets


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)


0.93%


1.17%


1.18%


1.20%


1.20%


1.15%


1.05%




1.08%


1.13%




























(3) Shareholder Equity Ratio 

























Shareholders' equity to (actual) assets (GAAP)


13.04%


12.39%


12.30%


12.26%


12.18%


11.81%


11.46%




13.04%


12.18%



          Effect of adjustment for intangible assets


5.64%


4.61%


4.65%


4.74%


4.81%


4.81%


4.79%




5.64%


4.81%



Tangible capital ratio (non-GAAP)


7.40%


7.78%


7.65%


7.52%


7.37%


7.00%


6.68%




7.40%


7.37%































































CALCULATION OF EFFICIENCY RATIO




































Interest income (FTE)



$          76,242


$          58,516


$          55,910


$          57,335


$          58,098


$            60,002


$          57,811




$        190,668


$         175,910



          Interest expense



5,620


5,099


5,324


5,580


5,886


6,108


6,206




16,043


18,200



Net Interest income (FTE)



$          70,622


$          53,417


$          50,586


$          51,755


$          52,212


$            53,894


$          51,605




$        174,625


$         157,710




























Total noninterest income 



$          32,117


$          22,917


$          21,904


$          19,970


$          22,563


$            19,471


$          18,616




$          76,938


$           60,650



          Securities gains (losses) 



-


96


-


-


375


-


-




96


375



          Gain on acquisition



-


-


-


-


-


-


-




-


-



Total noninterest income 




$          32,117


$          22,821


$          21,904


$          19,970


$          22,188


$            19,471


$          18,616




$          76,842


$           60,275



Total Income (FTE)




$        102,739


$          76,238


$          72,490


$          71,725


$          74,400


$            73,365


$          70,221




$        251,467


$         217,985




























Total noninterest expense



$          76,085


$          51,176


$          47,414


$          45,979


$          48,175


$            49,396


$          47,645




$        174,675


$         145,216



          Amortization of intangibles



1,803


1,239


1,275


1,327


1,381


1,427


1,471




4,317


4,279



          Merger-related expenses



7,746


1,467


478


499


-


-


195




9,691


195



          Debt extinguishment penalty



-


-


-


-


-


-


-




-


-



Total noninterest expense 



$          66,536


$          48,470


$          45,661


$          44,153


$          46,794


$            47,969


$          45,979




$        160,667


$         140,742




























(4) Efficiency Ratio




64.76%


63.58%


62.99%


61.56%


62.90%


65.38%


65.48%




63.89%


64.56%




























 

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

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/renasant-announces-2015-third-quarter-earnings-of-040-per-share-053-per-share-excluding-merger-expenses-300163361.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...