Renasant Corporation Announces Record Earnings For 2018
TUPELO, Miss., Jan. 22, 2019 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced earnings results for the fourth quarter of 2018. Net income for the fourth quarter of 2018 was $44.4 million, as compared to $16.5 million for the fourth quarter of 2017. Basic and diluted earnings per share ("EPS") were $0.76 for the fourth quarter of 2018, as compared to basic and diluted EPS of $0.33 for the fourth quarter of 2017.
Net income for the year ending December 31, 2018, was $146.9 million, as compared to $92.2 million for 2017. Basic and diluted EPS were $2.80 and $2.79, respectively, for 2018, as compared to basic and diluted EPS of $1.97 and $1.96, respectively, for 2017.
"During a quarter highlighted by increased volatility in financial markets and uncertainty about the economic outlook, Renasant once again closed the year with record results. Our superior profitability metrics continue to increase and are a direct result of our continued efforts to maintain a stable core margin while focusing on cost containment," commented Renasant Executive Chairman E. Robinson McGraw. "While we are not immune to the increased level of competition in our markets, we remain disciplined in our pricing and prudent in our underwriting standards, and our credit quality metrics all remain at or near historic lows."
"Although the economic uncertainty that arose at the close of 2018 has not resolved as we start the new year, we remain committed to delivering strong shareholder value through prudent capital management and a continued emphasis on profitability and growth of our core operations," added C. Mitchell Waycaster, Renasant President and Chief Executive Officer. "With the integration of Brand's operations and team members now complete, coupled with strategic hires throughout our footprint, we begin 2019 with a renewed focus on understanding and meeting our customers' needs and continuing to deliver a first class line up of products and services which earned us the designation of "Best Bank in the South" by Time Magazine's Money.com."
Brand Acquisition
The Company completed its acquisition by merger of Brand Group Holdings, Inc. ("Brand") on September 1, 2018. As of the acquisition date, Brand operated 13 locations throughout the greater Atlanta market and, prior to purchase accounting adjustments, had approximately $2.0 billion in assets, which included approximately $1.6 billion in loans, and approximately $1.7 billion in deposits. The Company's balance sheet and results of operations as of and for the year ended December 31, 2018, include the impact of the Company's acquisition of Brand since the acquisition date. The assets acquired and liabilities assumed, as presented in the table below, have been recorded at estimated fair value and are subject to change pending finalization of all valuations.
(in thousands) |
September 1, 2018 |
|||
Cash and cash equivalents |
$ |
193,436 |
||
Securities |
71,246 |
|||
Loans including loans held for sale |
1,589,254 |
|||
Premises and equipment |
20,070 |
|||
Intangible assets |
349,416 |
|||
Other assets |
112,050 |
|||
Total assets |
$ |
2,335,472 |
||
Deposits |
$ |
1,714,177 |
||
Borrowings |
90,912 |
|||
Other liabilities |
55,930 |
|||
$ |
1,861,019 |
As part of the merger agreement, Brand agreed to divest the operations of its subsidiary Brand Mortgage Group, LLC ("BMG"), which transaction was completed as of November 1, 2018. As a result, the results of operations of BMG, which are not significant to the Company's operations, are included in the Company's results for 2018 from the acquisition date through the completion date of the divestiture.
Impact of Certain Expenses and Charges
The Company incurred expenses and charges in connection with certain transactions with respect to which management is unable to accurately predict when these expenses or charges will be incurred or, when incurred, the amount of such expenses or charges. The following table presents the impact of these expenses and charges on reported earnings per share for the dates presented (in thousands, except per share data):
Three months ended December 31, 2018 |
Three months ended December 31, 2017 |
||||||||||||||||||
Pre-tax |
After-tax |
Impact to |
Pre-tax |
After-tax |
Impact to |
||||||||||||||
Merger and conversion expenses |
$ |
1,625 |
$ |
1,255 |
$ |
0.02 |
$ |
723 |
$ |
479 |
$ |
0.01 |
|||||||
Write-down of net deferred tax assets |
— |
— |
— |
— |
14,486 |
0.30 |
Year ended December 31, 2018 |
Year ended December 31, 2017 |
||||||||||||||||||
Pre-tax |
After-tax |
Impact to Diluted |
Pre-tax |
After-tax |
Impact to |
||||||||||||||
Merger and conversion expenses |
$ |
14,246 |
$ |
11,095 |
$ |
0.21 |
$ |
10,378 |
$ |
6,925 |
$ |
0.15 |
|||||||
Write-down of net deferred tax assets |
— |
— |
— |
— |
14,486 |
0.31 |
|||||||||||||
Debt prepayment penalty |
— |
— |
— |
205 |
137 |
— |
The Company's fourth quarter 2017 earnings include an after-tax charge of $14.5 million resulting from the revaluation of the Company's deferred tax assets in response to the corporate tax rate reduction implemented by the Tax Cuts and Jobs Act, which was enacted in December 2017. The after-tax charge reduced diluted EPS by $0.30 and $0.31 for the quarter and year ended December 31, 2017, respectively. No such charge is included in the Company's 2018 results.
The Company's fourth quarter and 2018 earnings included pre-tax expenses of $1.6 million and $14.2 million, respectively, related to the merger and conversion of Brand. These expenses reduced diluted EPS by $0.02 and $0.21 for the fourth quarter and year, respectively. Similarly, the Company's fourth quarter and 2017 earnings included pre-tax expenses of $723 thousand and $10.4 million related primarily to the acquisition of Metropolitan BancGroup, Inc., which was completed in July 2017. These charges reduced diluted EPS by $0.01 and $0.15 for the fourth quarter and year, respectively.
Profitability Metrics
The following table presents the Company's profitability metrics for the three and twelve months ending December 31, 2018, including and excluding the impact of after-tax merger and conversion expenses related to the Brand acquisition described above.
Three Months Ended |
Year Ended |
||||||||
December 31, 2018 |
December 31, 2018 |
||||||||
As Reported |
Excluding merger (Non-GAAP) |
As Reported |
Excluding merger |
||||||
Return on average assets |
1.39 |
% |
1.43 |
% |
1.32 |
% |
1.42 |
% |
|
Return on average tangible assets (Non-GAAP) |
1.56 |
% |
1.60 |
% |
1.47 |
% |
1.58 |
% |
|
Return on average equity |
8.72 |
% |
8.97 |
% |
8.64 |
% |
9.29 |
% |
|
Return on average tangible equity (Non-GAAP) |
17.44 |
% |
17.92 |
% |
15.98 |
% |
17.14 |
% |
A reconciliation of all non-GAAP financial measures disclosed in this release from GAAP to non-GAAP is included in the tables at the end of this release.
Financial Condition
Total assets were $12.9 billion at December 31, 2018, as compared to $9.8 billion at December 31, 2017.
Total loans increased to $9.1 billion at December 31, 2018, from $7.6 billion at December 31, 2017. Loans not purchased increased to $6.4 billion at December 31, 2018, from $5.6 billion at December 31, 2017. Loan production for the fourth quarter and for 2018 was $400.3 million and $1.7 billion, respectively, as compared to $448.5 million and $1.5 billion for the same periods, respectively, in 2017. As of the acquisition date, Brand added $1.3 billion in loans held for investment.
Total deposits increased to $10.1 billion at December 31, 2018, from $7.9 billion at December 31, 2017. Non-interest bearing deposits averaged $2.0 billion, or 22.83% of average deposits, for 2018, compared to $1.7 billion, or 22.64% of average deposits, for the same period in 2017. As of the acquisition date, Brand added $1.7 billion in deposits, which included $429.2 million in non-interest bearing deposits.
At December 31, 2018, Tier 1 leverage capital ratio was 10.11%, Common Equity Tier 1 ratio was 11.05%, Tier 1 risk-based capital ratio was 12.10%, and total risk-based capital ratio was 14.12%. All regulatory ratios exceed the minimums required to be considered "well-capitalized."
Our ratio of shareholders' equity to assets was 15.80% at December 31, 2018, as compared to 15.41% at December 31, 2017. Our tangible capital ratio (non-GAAP) was 8.92% at December 31, 2018, as compared to 9.56% at December 31, 2017.
The Company announced a $50.0 million stock repurchase program in October 2018. During the fourth quarter of 2018, the Company repurchased $7.1 million of common stock at a weighted average price of $35.48. The plan will remain in effect until the earlier of October 2019 or the repurchase of the entire amount of common stock authorized to be repurchased by the Board of Directors.
Results of Operations
Net interest income was $115.5 million for the fourth quarter of 2018, as compared to $99.4 million for the third quarter of 2018 and $93.3 million for the fourth quarter of 2017. The following table presents reported taxable equivalent net interest margin and yield on loans held for investment for the periods presented (in thousands).
Three Months Ended |
|||||||||
December 31, |
September 30, |
December 31, |
|||||||
2018 |
2018 |
2017 |
|||||||
Taxable equivalent net interest income |
$ |
116,933 |
$ |
100,880 |
$ |
96,448 |
|||
Average earning assets |
$ |
10,952,024 |
$ |
9,843,870 |
$ |
8,913,675 |
|||
Net interest margin |
4.24 |
% |
4.07 |
% |
4.25 |
% |
|||
Taxable equivalent interest income on loans |
$ |
122,703 |
$ |
105,722 |
$ |
97,307 |
|||
Average loans held for investment |
$ |
9,130,273 |
$ |
8,228,053 |
$ |
7,535,199 |
|||
Loan yield |
5.33 |
% |
5.10 |
% |
5.07 |
% |
The impact from interest income collected on problem loans and purchase accounting adjustments on loans to total interest income on loans, loan yield and net interest margin is shown in the following table for the periods presented (in thousands).
Three Months Ended |
|||||||||
December 31, |
September 30, |
December 31, |
|||||||
2018 |
2018 |
2017 |
|||||||
Net interest income collected on problem loans |
$ |
744 |
$ |
714 |
$ |
4,543 |
|||
Accretable yield recognized on purchased loans(1) |
7,236 |
5,261 |
5,878 |
||||||
Total impact to interest income |
$ |
7,980 |
$ |
5,975 |
$ |
10,421 |
|||
Impact to loan yield |
0.35 |
% |
0.29 |
% |
0.55 |
% |
|||
Impact to net interest margin |
0.29 |
% |
0.24 |
% |
0.46 |
% |
(1) |
Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $3,095, $2,570 and $2,747 for the three months ended December 31, 2018, September 30, 2018, and December 31, 2017, respectively. This additional interest income increased loan yield by 13 basis points, 12 basis points and 14 basis points for the same periods, respectively, while increasing net interest margin by 11 basis points, 10 basis points and 12 basis points for the same periods, respectively. |
Net interest income was $396.5 million for 2018, as compared to $336.9 million for the same period in 2017. The following table presents reported taxable equivalent net interest margin and loan yield for the periods presented (in thousands).
Year Ended |
|||||||
December 31, |
December 31, |
||||||
2018 |
2017 |
||||||
Taxable equivalent net interest income |
$ |
402,426 |
$ |
345,743 |
|||
Average earning assets |
$ |
9,662,416 |
$ |
8,301,230 |
|||
Net interest margin |
4.16 |
% |
4.16 |
% |
|||
Taxable equivalent interest income on loans |
$ |
418,842 |
$ |
340,567 |
|||
Average loans held for investment |
$ |
8,181,587 |
$ |
6,855,802 |
|||
Loan yield |
5.12 |
% |
4.97 |
% |
The impact from interest income collected on problem loans and purchase accounting adjustments on loans to total interest income on loans, loan yield and net interest margin is shown in the following table for the periods presented (in thousands).
Year Ended |
|||||||
December 31, |
December 31, |
||||||
2018 |
2017 |
||||||
Net interest income collected on problem loans |
$ |
2,861 |
$ |
8,807 |
|||
Accretable yield recognized on purchased loans(1) |
24,333 |
23,151 |
|||||
Total impact to interest income |
$ |
27,194 |
$ |
31,958 |
|||
Impact to loan yield |
0.33 |
% |
0.47 |
% |
|||
Impact to net interest margin |
0.28 |
% |
0.38 |
% |
(1) |
Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $12,339 and $10,932 for the year ended December 31, 2018 and 2017, respectively, which increased loan yield by 15 basis points and 16 basis points for the same periods, respectively, while increasing net interest margin by 13 basis points for each period. |
For the fourth quarter of 2018, the cost of total deposits was 67 basis points, as compared to 60 basis points for the third quarter of 2018 and 36 basis points in the fourth quarter of 2017. The cost of total deposits was 56 basis points for the year ending December 31, 2018, as compared to 32 basis points for 2017.
Percentage of Total Average Deposits and Borrowed Funds |
Cost of Funds |
||||||||||||||||
Three Months Ending |
Three Months Ending |
||||||||||||||||
December 31, |
September 30, |
December 31, |
December 31, |
September 30, |
December 31, |
||||||||||||
2018 |
2018 |
2017 |
2018 |
2018 |
2017 |
||||||||||||
Noninterest-bearing demand |
22.71 |
% |
21.68 |
% |
21.74 |
% |
— |
% |
— |
% |
— |
% |
|||||
Interest-bearing demand |
44.89 |
45.01 |
43.80 |
0.69 |
0.62 |
0.32 |
|||||||||||
Savings |
5.82 |
6.31 |
6.63 |
0.16 |
0.15 |
0.07 |
|||||||||||
Time deposits |
22.73 |
21.73 |
21.12 |
1.45 |
1.29 |
0.90 |
|||||||||||
Borrowed funds |
3.85 |
5.27 |
6.71 |
4.31 |
3.82 |
2.74 |
|||||||||||
Total deposits and borrowed funds |
100.00 |
% |
100.00 |
% |
100.00 |
% |
0.81 |
% |
0.77 |
% |
0.52 |
% |
Percentage of Total Average |
Cost of Funds |
||||||||||
Year Ended
December 31, |
Year Ended
December 31, |
||||||||||
2018 |
2017 |
2018 |
2017 |
||||||||
Noninterest-bearing demand |
21.88 |
% |
21.46 |
% |
— |
% |
— |
% |
|||
Interest-bearing demand |
45.62 |
44.91 |
0.56 |
0.26 |
|||||||
Savings |
6.41 |
7.06 |
0.15 |
0.07 |
|||||||
Time deposits |
21.92 |
21.35 |
1.24 |
0.85 |
|||||||
Borrowed funds |
4.17 |
5.22 |
4.01 |
3.16 |
|||||||
Total deposits and borrowed funds |
100.00 |
% |
100.00 |
% |
0.70 |
% |
0.47 |
% |
Noninterest income for the fourth quarter of 2018 was $36.4 million, as compared to $38.1 million for the third quarter of 2018 and $32.4 million for the fourth quarter of 2017. Noninterest income for the year ended December 31, 2018 was $144.0 million, as compared to $132.1 million for the same period in 2017. Mortgage banking income for the fourth quarter of 2018 was $12.0 million, compared to $14.4 million for the third quarter of 2018 and $9.9 million for the fourth quarter of 2017. Mortgage banking income for the year ended December 31, 2018 was $50.1 million, as compared to $43.4 million for the same period in 2017. BMG contributed $2.0 million and $3.7 million to mortgage banking income during the three and twelve months ended December 31, 2018, respectively.
Noninterest expense was $93.3 million for the fourth quarter of 2018, as compared to $94.7 million for the third quarter of 2018 and $76.8 million for the fourth quarter of 2017. Noninterest expense for the year ended December 31, 2018 was $345.0 million, as compared to $301.6 million for the same period in 2017. Noninterest expense for the three and twelve months ended December 31, 2018 includes $2.4 million and $4.4 million, respectively, attributable to BMG.
Excluding charges for merger and conversion expenses, amortization of intangible assets and losses on the sale of securities, the Company's efficiency ratio (non-GAAP) was 58.39% and 59.22% for the fourth quarter and full year of 2018, respectively, which exceeded the Company's goal of maintaining an efficiency ratio below 60%.
Asset Quality Metrics
Total nonperforming assets were $37.0 million at December 31, 2018, as compared to $39.4 million at December 31, 2017, and consisted of $26.0 million in nonperforming loans (loans 90 days or more past due and nonaccrual loans) and $11.0 million in other real estate owned ("OREO").
The Company's nonperforming loans and OREO that were purchased in previous acquisitions (collectively referred to as "purchased nonperforming assets") were $13.1 million and $6.2 million, respectively, at December 31, 2018, as compared to $10.2 million and $11.5 million, respectively, at December 31, 2017. The purchased nonperforming assets were recorded at fair value at the time of acquisition, which significantly mitigates the Company's actual loss. As such, the remaining information in this release on nonperforming loans, OREO and the related asset quality ratios focuses on non-purchased nonperforming assets.
- Non-purchased nonperforming loans were $12.9 million, or 0.20% of total non-purchased loans, at December 31, 2018, as compared to $13.3 million, or 0.24% of total non-purchased loans, at December 31, 2017. Early stage delinquencies, or loans 30-to-89 days past due, as a percentage of total non-purchased loans were 0.27% at December 31, 2018, as compared to 0.30% at December 31, 2017.
- Non-purchased OREO was $4.9 million at December 31, 2018, as compared to $4.4 million at December 31, 2017. Sales of non-purchased OREO totaled $1.9 million for 2018 and $3.0 million for 2017.
- The allowance for loan losses was 0.54% of total loans at December 31, 2018 and 0.61% of total loans at December 31, 2017. The allowance for loan losses was 0.77% of non-purchased loans at December 31, 2018, as compared to 0.83% at December 31, 2017.
- Net loan charge-offs were $584 thousand, or 0.03% of average total loans on an annualized basis, for the fourth quarter of 2018, as compared to $470 thousand, or 0.02% of average total loans on an annualized basis, for the fourth quarter of 2017. Net loan charge-offs were $4.0 million, or 0.05% of average total loans, for 2018, as compared to $4.1 million or 0.06% of average total loans for 2017.
- The provision for loan losses was $1.0 million for the fourth quarter of 2018 and $2.2 million for the fourth quarter of 2017. The provision was $6.8 million for the full year of 2018, as compared to $7.6 million for the same time period in 2017.
CONFERENCE CALL INFORMATION:
A live audio webcast of a conference call with analysts will be available beginning at 10:00 AM Eastern Time on Wednesday, January 23, 2019.
The webcast can be accessed through Renasant's investor relations website at www.renasant.com or https://services.choruscall.com/links/rnst190123.html. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation Fourth Quarter Earnings Webcast and Conference Call. International participants should dial 1-412-902-4145 to access the conference call.
The webcast will be archived on www.renasant.com beginning one hour after the call and will remain accessible for one year. Replays can also be accessed via telephone by dialing 1-877-344-7529 in the United States and entering conference number 10127759 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until February 6, 2019.
ABOUT RENASANT CORPORATION:
Renasant Corporation is the parent of Renasant Bank, a 114-year-old financial services institution. Renasant has assets of approximately $12.9 billion and operates more than 190 banking, mortgage, wealth management and insurance offices in Mississippi, Tennessee, Alabama, Florida and Georgia.
NOTE TO INVESTORS:
This press release may contain, or incorporate by reference, statements which constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward looking statements usually include words such as "expects," "projects," "anticipates," "believes," "intends," "estimates," "strategy," "plan," "potential," "possible," "approximately," "should" and variations of such words and other similar expressions.
Prospective investors are cautioned that any such forward-looking statements are not guarantees for future performance and involve risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include significant fluctuations in interest rates, inflation, economic recession, significant changes in the federal and state legal and regulatory environment, significant underperformance in the Company's portfolio of outstanding loans, and competition in the Company's markets. Management believes that the assumptions underlying the Company's forward-looking statements are reasonable, but any of the assumptions could prove to be inaccurate. Investors are urged to carefully consider the risks described in the Company's filings with the Securities and Exchange Commission (the "SEC") from time to time, including its most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, which are available at www.renasant.com and the SEC's website at www.sec.gov. The Company expressly disclaims any obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.
NON-GAAP FINANCIAL MEASURES:
In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this press release contains non-GAAP financial measures, namely, return on average tangible shareholders' equity, return on average tangible assets, the ratio of tangible equity to tangible assets (commonly referred to as the "tangible capital ratio") and the efficiency ratio. These non-GAAP financial measures adjust GAAP financial measures to exclude intangible assets and certain charges (such as merger and conversion expenses and debt prepayment penalties) with respect to which the Company is unable to accurately predict when these charges will be incurred or, when incurred, the amount thereof. Management uses these non-GAAP financial measures when evaluating capital utilization and adequacy. In addition, the Company believes that these non-GAAP financial measures facilitate the making of period-to-period comparisons and are meaningful indications of its operating performance, particularly because these measures are widely used by industry analysts for companies with merger and acquisition activities. Also, because intangible assets, such as goodwill and the core deposit intangible, and charges such as merger and conversion expenses can vary extensively from company to company and, as to intangible assets, are excluded from the calculation of a financial institution's regulatory capital, the Company believes that the presentation of this non-GAAP financial information allows readers to more easily compare the Company's results to information provided in other regulatory reports and the results of other companies. Reconciliations of these other non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption "Reconciliation of GAAP to Non-GAAP."
None of the non-GAAP financial information that the Company has included in this release is intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Investors should note that, because there are no standardized definitions for the calculations as well as the results, the Company's calculations may not be comparable to similarly titled measures presented by other companies. Also, there may be limits in the usefulness of these measures to investors. As a result, the Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.
RENASANT CORPORATION |
||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) |
||||||||||||||||||||||||||||||||||||||||||||||||
Q4 2018 - |
Twelve Months Ended |
|||||||||||||||||||||||||||||||||||||||||||||||
2018 |
2017 |
Q4 2017 |
December 31, |
|||||||||||||||||||||||||||||||||||||||||||||
Fourth |
Third |
Second |
First |
Fourth |
Third |
Second |
First |
Percent |
Percent |
|||||||||||||||||||||||||||||||||||||||
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Variance |
2018 |
2017 |
Variance |
|||||||||||||||||||||||||||||||||||||
Statement of earnings |
||||||||||||||||||||||||||||||||||||||||||||||||
Interest income - taxable equivalent basis |
$ |
138,581 |
$ |
119,236 |
$ |
107,991 |
$ |
101,947 |
$ |
107,773 |
$ |
102,613 |
$ |
89,429 |
$ |
83,781 |
28.59 |
% |
$ |
467,755 |
$ |
383,596 |
21.94 |
% |
||||||||||||||||||||||||
Interest income |
$ |
137,105 |
$ |
117,795 |
$ |
106,574 |
$ |
100,380 |
$ |
104,587 |
$ |
100,695 |
$ |
87,579 |
$ |
81,889 |
31.09 |
$ |
461,854 |
$ |
374,750 |
23.24 |
||||||||||||||||||||||||||
Interest expense |
21,648 |
18,356 |
14,185 |
11,140 |
11,325 |
10,678 |
7,976 |
7,874 |
91.15 |
65,329 |
37,853 |
72.59 |
||||||||||||||||||||||||||||||||||||
Net interest income |
115,457 |
99,439 |
92,389 |
89,240 |
93,262 |
90,017 |
79,603 |
74,015 |
23.80 |
396,525 |
336,897 |
17.70 |
||||||||||||||||||||||||||||||||||||
Provision for loan losses |
1,000 |
2,250 |
1,810 |
1,750 |
2,150 |
2,150 |
1,750 |
1,500 |
(53.49) |
6,810 |
7,550 |
(9.80) |
||||||||||||||||||||||||||||||||||||
Net interest income after provision |
114,457 |
97,189 |
90,579 |
87,490 |
91,112 |
87,867 |
77,853 |
72,515 |
25.62 |
389,715 |
329,347 |
18.33 |
||||||||||||||||||||||||||||||||||||
Service charges on deposit accounts |
9,069 |
8,847 |
8,271 |
8,473 |
8,659 |
8,676 |
7,958 |
7,931 |
4.73 |
34,660 |
33,224 |
4.32 |
||||||||||||||||||||||||||||||||||||
Fees and commissions on loans and deposits |
6,322 |
5,944 |
5,917 |
5,685 |
5,647 |
5,618 |
5,470 |
5,199 |
11.95 |
23,868 |
21,934 |
8.82 |
||||||||||||||||||||||||||||||||||||
Insurance commissions and fees |
2,014 |
2,461 |
2,110 |
2,005 |
1,955 |
2,365 |
2,181 |
1,860 |
3.02 |
8,590 |
8,361 |
2.74 |
||||||||||||||||||||||||||||||||||||
Wealth management revenue |
3,446 |
3,386 |
3,446 |
3,262 |
3,000 |
2,963 |
3,037 |
2,884 |
14.87 |
13,540 |
11,884 |
13.93 |
||||||||||||||||||||||||||||||||||||
Securities gains (losses) |
— |
(16) |
— |
— |
91 |
57 |
— |
— |
(100.00) |
(16) |
148 |
(110.81) |
||||||||||||||||||||||||||||||||||||
Mortgage banking income |
11,993 |
14,350 |
12,839 |
10,960 |
9,871 |
10,616 |
12,424 |
10,504 |
21.50 |
50,142 |
43,415 |
15.49 |
||||||||||||||||||||||||||||||||||||
Other |
3,530 |
3,081 |
2,998 |
3,568 |
3,218 |
3,118 |
3,195 |
3,643 |
9.70 |
13,177 |
13,174 |
0.02 |
||||||||||||||||||||||||||||||||||||
Total noninterest income |
36,374 |
38,053 |
35,581 |
33,953 |
32,441 |
33,413 |
34,265 |
32,021 |
12.12 |
143,961 |
132,140 |
8.95 |
||||||||||||||||||||||||||||||||||||
Salaries and employee benefits |
58,313 |
55,187 |
52,010 |
48,784 |
48,787 |
48,530 |
45,014 |
42,209 |
19.53 |
214,294 |
184,540 |
16.12 |
||||||||||||||||||||||||||||||||||||
Data processing |
5,169 |
4,614 |
4,600 |
4,244 |
4,226 |
4,179 |
3,835 |
4,234 |
22.31 |
18,627 |
16,474 |
13.07 |
||||||||||||||||||||||||||||||||||||
Occupancy and equipment |
11,816 |
10,668 |
9,805 |
9,822 |
10,153 |
9,470 |
8,814 |
9,319 |
16.38 |
42,111 |
37,756 |
11.53 |
||||||||||||||||||||||||||||||||||||
Other real estate |
725 |
278 |
232 |
657 |
554 |
603 |
781 |
532 |
30.87 |
1,892 |
2,470 |
(23.40) |
||||||||||||||||||||||||||||||||||||
Amortization of intangibles |
2,169 |
1,765 |
1,594 |
1,651 |
1,708 |
1,766 |
1,493 |
1,563 |
26.99 |
7,179 |
6,530 |
9.94 |
||||||||||||||||||||||||||||||||||||
Merger and conversion related expenses |
1,625 |
11,221 |
500 |
900 |
723 |
6,266 |
3,044 |
345 |
124.76 |
14,246 |
10,378 |
37.27 |
||||||||||||||||||||||||||||||||||||
Debt extinguishment penalty |
— |
— |
— |
— |
— |
— |
— |
205 |
— |
— |
205 |
(100.00) |
||||||||||||||||||||||||||||||||||||
Other |
13,496 |
11,013 |
10,285 |
11,886 |
10,657 |
9,846 |
11,860 |
10,902 |
26.64 |
46,680 |
43,265 |
7.89 |
||||||||||||||||||||||||||||||||||||
Total noninterest expense |
93,313 |
94,746 |
79,026 |
77,944 |
76,808 |
80,660 |
74,841 |
69,309 |
21.49 |
345,029 |
301,618 |
14.39 |
||||||||||||||||||||||||||||||||||||
Income before income taxes |
57,518 |
40,496 |
47,134 |
43,499 |
46,745 |
40,620 |
37,277 |
35,227 |
23.05 |
188,647 |
159,869 |
18.00 |
||||||||||||||||||||||||||||||||||||
Income taxes |
13,098 |
8,532 |
10,424 |
9,673 |
30,234 |
14,199 |
11,993 |
11,255 |
(56.68) |
41,727 |
67,681 |
(38.35) |
||||||||||||||||||||||||||||||||||||
Net income |
$ |
44,420 |
$ |
31,964 |
$ |
36,710 |
$ |
33,826 |
$ |
16,511 |
$ |
26,421 |
$ |
25,284 |
$ |
23,972 |
169.03 |
$ |
146,920 |
$ |
92,188 |
59.37 |
||||||||||||||||||||||||||
Basic earnings per share |
$ |
0.76 |
$ |
0.61 |
$ |
0.74 |
$ |
0.69 |
$ |
0.33 |
$ |
0.54 |
$ |
0.57 |
$ |
0.54 |
130.30 |
$ |
2.80 |
$ |
1.97 |
42.13 |
||||||||||||||||||||||||||
Diluted earnings per share |
0.76 |
0.61 |
0.74 |
0.68 |
0.33 |
0.53 |
0.57 |
0.54 |
130.30 |
2.79 |
1.96 |
42.35 |
||||||||||||||||||||||||||||||||||||
Average basic shares outstanding |
58,623,646 |
52,472,971 |
49,413,754 |
49,356,417 |
49,320,377 |
49,316,572 |
44,415,423 |
44,364,337 |
18.86 |
52,492,104 |
46,874,502 |
11.98 |
||||||||||||||||||||||||||||||||||||
Average diluted shares outstanding |
58,767,519 |
52,609,902 |
49,549,761 |
49,502,950 |
49,456,289 |
49,435,225 |
44,523,541 |
44,480,499 |
18.83 |
52,626,850 |
47,001,516 |
11.97 |
||||||||||||||||||||||||||||||||||||
Common shares outstanding |
58,546,480 |
58,743,814 |
49,424,339 |
49,392,978 |
49,321,231 |
49,320,225 |
44,430,335 |
44,394,707 |
18.70 |
58,546,480 |
49,321,231 |
18.70 |
||||||||||||||||||||||||||||||||||||
Cash dividend per common share |
$ |
0.21 |
$ |
0.20 |
$ |
0.20 |
$ |
0.19 |
$ |
0.19 |
$ |
0.18 |
$ |
0.18 |
$ |
0.18 |
10.53 |
$ |
0.80 |
$ |
0.73 |
9.59 |
||||||||||||||||||||||||||
Performance ratios |
||||||||||||||||||||||||||||||||||||||||||||||||
Return on avg shareholders' equity |
8.72 |
% |
7.40 |
% |
9.55 |
% |
9.00 |
% |
4.31 |
% |
7.01 |
% |
8.06 |
% |
7.80 |
% |
8.64 |
% |
6.68 |
% |
||||||||||||||||||||||||||||
Return on avg tangible s/h's equity (1) |
17.44 |
% |
13.65 |
% |
16.75 |
% |
16.02 |
% |
7.94 |
% |
12.74 |
% |
13.76 |
% |
13.48 |
% |
15.98 |
% |
11.84 |
% |
||||||||||||||||||||||||||||
Return on avg assets |
1.39 |
% |
1.12 |
% |
1.42 |
% |
1.36 |
% |
0.64 |
% |
1.02 |
% |
1.16 |
% |
1.11 |
% |
1.32 |
% |
0.97 |
% |
||||||||||||||||||||||||||||
Return on avg tangible assets (2) |
1.56 |
% |
1.26 |
% |
1.57 |
% |
1.51 |
% |
0.73 |
% |
1.13 |
% |
1.28 |
% |
1.23 |
% |
1.47 |
% |
1.08 |
% |
||||||||||||||||||||||||||||
Net interest margin (FTE) |
4.24 |
% |
4.07 |
% |
4.15 |
% |
4.20 |
% |
4.25 |
% |
4.08 |
% |
4.27 |
% |
4.01 |
% |
4.16 |
% |
4.16 |
% |
||||||||||||||||||||||||||||
Yield on earning assets (FTE) |
5.02 |
% |
4.81 |
% |
4.78 |
% |
4.72 |
% |
4.75 |
% |
4.55 |
% |
4.68 |
% |
4.43 |
% |
4.84 |
% |
4.62 |
% |
||||||||||||||||||||||||||||
Cost of funding |
0.81 |
% |
0.77 |
% |
0.65 |
% |
0.53 |
% |
0.52 |
% |
0.49 |
% |
0.43 |
% |
0.43 |
% |
0.70 |
% |
0.47 |
% |
||||||||||||||||||||||||||||
Average earning assets to average assets |
86.15 |
% |
87.29 |
% |
87.67 |
% |
87.12 |
% |
86.92 |
% |
87.03 |
% |
87.81 |
% |
87.55 |
% |
87.01 |
% |
87.30 |
% |
||||||||||||||||||||||||||||
Average loans to average deposits |
89.77 |
% |
91.74 |
% |
91.84 |
% |
94.04 |
% |
93.51 |
% |
90.96 |
% |
88.03 |
% |
86.81 |
% |
91.71 |
% |
90.00 |
% |
||||||||||||||||||||||||||||
Noninterest income (less securities gains/ |
||||||||||||||||||||||||||||||||||||||||||||||||
losses) to average assets |
1.14 |
% |
1.34 |
% |
1.38 |
% |
1.37 |
% |
1.25 |
% |
1.29 |
% |
1.58 |
% |
1.48 |
% |
1.30 |
% |
1.39 |
% |
||||||||||||||||||||||||||||
Noninterest expense (less debt prepayment penalties/ |
||||||||||||||||||||||||||||||||||||||||||||||||
penalties/merger-related expenses) to |
||||||||||||||||||||||||||||||||||||||||||||||||
average assets |
2.86 |
% |
2.94 |
% |
3.05 |
% |
3.11 |
% |
2.94 |
% |
2.87 |
% |
3.30 |
% |
3.18 |
% |
2.98 |
% |
3.06 |
% |
||||||||||||||||||||||||||||
Net overhead ratio |
1.72 |
% |
1.60 |
% |
1.67 |
% |
1.74 |
% |
1.69 |
% |
1.58 |
% |
1.72 |
% |
1.70 |
% |
1.68 |
% |
1.67 |
% |
||||||||||||||||||||||||||||
Efficiency ratio (FTE) (4) |
58.39 |
% |
58.84 |
% |
59.46 |
% |
60.43 |
% |
57.75 |
% |
57.97 |
% |
60.75 |
% |
62.26 |
% |
59.22 |
% |
59.55 |
% |
RENASANT CORPORATION |
||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) |
||||||||||||||||||||||||||||||||||||||||||||||||
Q4 2018 - |
Twelve Months Ended |
|||||||||||||||||||||||||||||||||||||||||||||||
2018 |
2017 |
Q4 2017 |
December 31, |
|||||||||||||||||||||||||||||||||||||||||||||
Fourth |
Third |
Second |
First |
Fourth |
Third |
Second |
First |
Percent |
Percent |
|||||||||||||||||||||||||||||||||||||||
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Variance |
2018 |
2017 |
Variance |
|||||||||||||||||||||||||||||||||||||
Average Balances |
||||||||||||||||||||||||||||||||||||||||||||||||
Total assets |
$ |
12,713,000 |
$ |
11,276,587 |
$ |
10,341,863 |
$ |
10,055,755 |
$ |
10,254,774 |
$ |
10,277,476 |
$ |
8,720,660 |
$ |
8,759,448 |
23.97 |
% |
$ |
11,104,567 |
$ |
9,509,308 |
16.78 |
% |
||||||||||||||||||||||||
Earning assets |
10,952,023 |
9,843,870 |
9,067,016 |
8,760,679 |
8,913,675 |
8,944,067 |
7,657,849 |
7,668,582 |
22.87 |
9,662,416 |
8,301,230 |
16.40 |
||||||||||||||||||||||||||||||||||||
Securities |
1,240,283 |
1,129,010 |
1,039,947 |
833,076 |
1,043,075 |
1,147,157 |
1,069,244 |
1,043,697 |
18.91 |
1,061,882 |
1,075,987 |
(1.31) |
||||||||||||||||||||||||||||||||||||
Loans held for sale |
418,213 |
297,692 |
209,652 |
152,299 |
188,795 |
226,512 |
168,650 |
112,105 |
121.52 |
270,270 |
174,369 |
55.00 |
||||||||||||||||||||||||||||||||||||
Loans, net of unearned |
9,130,273 |
8,228,053 |
7,704,221 |
7,646,991 |
7,535,199 |
7,375,410 |
6,293,497 |
6,198,705 |
21.17 |
8,181,587 |
6,855,802 |
19.34 |
||||||||||||||||||||||||||||||||||||
Intangibles |
972,736 |
743,567 |
633,155 |
634,898 |
636,533 |
636,977 |
492,349 |
493,816 |
52.82 |
747,008 |
565,507 |
32.10 |
||||||||||||||||||||||||||||||||||||
Noninterest-bearing deposits |
$ |
2,402,422 |
$ |
2,052,226 |
$ |
1,867,925 |
$ |
1,817,848 |
$ |
1,877,789 |
$ |
1,849,396 |
$ |
1,608,467 |
$ |
1,558,809 |
27.94 |
$ |
2,036,754 |
$ |
1,724,834 |
18.08 |
||||||||||||||||||||||||||
Interest-bearing deposits |
7,768,724 |
6,916,699 |
6,521,123 |
6,314,114 |
6,180,075 |
6,259,249 |
5,540,698 |
5,581,853 |
25.71 |
6,884,250 |
5,893,118 |
16.82 |
||||||||||||||||||||||||||||||||||||
Total deposits |
10,171,146 |
8,968,925 |
8,389,048 |
8,131,962 |
8,057,864 |
8,108,645 |
7,149,165 |
7,140,662 |
26.23 |
8,921,004 |
7,617,952 |
17.11 |
||||||||||||||||||||||||||||||||||||
Borrowed funds |
407,496 |
499,054 |
329,287 |
314,228 |
579,920 |
575,816 |
233,542 |
282,008 |
(29.73) |
388,077 |
419,070 |
(7.40) |
||||||||||||||||||||||||||||||||||||
Shareholders' equity |
2,021,075 |
1,712,757 |
1,542,071 |
1,523,873 |
1,518,131 |
1,495,591 |
1,258,935 |
1,246,903 |
33.13 |
1,701,334 |
1,380,950 |
23.20 |
||||||||||||||||||||||||||||||||||||
Q4 2018 - |
As of |
|||||||||||||||||||||||||||||||||||||||||||||||
2018 |
2017 |
Q4 2017 |
December 31, |
|||||||||||||||||||||||||||||||||||||||||||||
Fourth |
Third |
Second |
First |
Fourth |
Third |
Second |
First |
Percent |
Percent |
|||||||||||||||||||||||||||||||||||||||
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Variance |
2018 |
2017 |
Variance |
|||||||||||||||||||||||||||||||||||||
Balances at period end |
||||||||||||||||||||||||||||||||||||||||||||||||
Total assets |
$ |
12,934,878 |
$ |
12,746,939 |
$ |
10,544,475 |
$ |
10,238,313 |
$ |
9,829,981 |
$ |
10,323,687 |
$ |
8,872,272 |
$ |
8,764,711 |
31.59 |
% |
$ |
12,934,878 |
$ |
9,829,981 |
31.59 |
% |
||||||||||||||||||||||||
Earning assets |
11,115,929 |
10,962,958 |
9,239,200 |
8,938,117 |
8,493,741 |
8,943,570 |
7,763,775 |
7,690,045 |
30.87 |
11,115,929 |
8,493,741 |
30.87 |
||||||||||||||||||||||||||||||||||||
Securities |
1,250,777 |
1,177,606 |
1,088,779 |
948,365 |
671,488 |
1,150,459 |
1,076,625 |
1,044,862 |
86.27 |
1,250,777 |
671,488 |
86.27 |
||||||||||||||||||||||||||||||||||||
Loans held for sale |
411,427 |
463,287 |
245,046 |
204,472 |
108,316 |
207,288 |
232,398 |
158,619 |
279.84 |
411,427 |
108,316 |
279.84 |
||||||||||||||||||||||||||||||||||||
Non purchased loans |
6,389,712 |
6,210,238 |
6,057,766 |
5,830,122 |
5,588,556 |
5,293,467 |
5,058,898 |
4,834,085 |
14.34 |
6,389,712 |
5,588,556 |
14.34 |
||||||||||||||||||||||||||||||||||||
Purchased loans |
2,693,417 |
2,912,669 |
1,709,891 |
1,867,948 |
2,031,766 |
2,155,141 |
1,312,109 |
1,401,720 |
32.57 |
2,693,417 |
2,031,766 |
32.57 |
||||||||||||||||||||||||||||||||||||
Total loans |
9,083,129 |
9,122,907 |
7,767,657 |
7,698,070 |
7,620,322 |
7,448,608 |
6,371,007 |
6,235,805 |
19.20 |
9,083,129 |
7,620,322 |
19.20 |
||||||||||||||||||||||||||||||||||||
Intangibles |
977,793 |
974,115 |
632,311 |
633,905 |
635,556 |
637,264 |
491,552 |
493,045 |
53.85 |
977,793 |
635,556 |
53.85 |
||||||||||||||||||||||||||||||||||||
Noninterest-bearing deposits |
$ |
2,318,706 |
$ |
2,359,859 |
$ |
1,888,561 |
$ |
1,861,136 |
$ |
1,840,424 |
$ |
1,835,300 |
$ |
1,642,863 |
$ |
1,579,581 |
25.99 |
$ |
2,318,706 |
$ |
1,840,424 |
25.99 |
||||||||||||||||||||||||||
Interest-bearing deposits |
7,809,851 |
7,812,089 |
6,492,159 |
6,496,633 |
6,080,651 |
6,283,218 |
5,559,162 |
5,651,269 |
28.44 |
7,809,851 |
6,080,651 |
28.44 |
||||||||||||||||||||||||||||||||||||
Total deposits |
10,128,557 |
10,171,948 |
8,380,720 |
8,357,769 |
7,921,075 |
8,118,518 |
7,202,025 |
7,230,850 |
27.87 |
10,128,557 |
7,921,075 |
27.87 |
||||||||||||||||||||||||||||||||||||
Borrowed funds |
651,324 |
439,516 |
520,747 |
265,191 |
297,360 |
591,933 |
312,077 |
202,006 |
119.04 |
651,324 |
297,360 |
119.04 |
||||||||||||||||||||||||||||||||||||
Shareholders' equity |
2,043,913 |
2,010,711 |
1,558,668 |
1,532,765 |
1,514,983 |
1,511,826 |
1,271,786 |
1,251,065 |
34.91 |
2,043,913 |
1,514,983 |
34.91 |
||||||||||||||||||||||||||||||||||||
Market value per common share |
$ |
30.18 |
$ |
41.21 |
$ |
45.52 |
$ |
42.56 |
$ |
40.89 |
$ |
42.90 |
$ |
43.74 |
$ |
39.69 |
(26.19) |
$ |
30.18 |
$ |
40.89 |
(26.19) |
||||||||||||||||||||||||||
Book value per common share |
34.91 |
34.23 |
31.54 |
31.03 |
30.72 |
30.65 |
28.62 |
28.18 |
13.64 |
34.91 |
30.72 |
13.64 |
||||||||||||||||||||||||||||||||||||
Tangible book value per common share |
18.21 |
17.65 |
18.74 |
18.20 |
17.83 |
17.73 |
17.56 |
17.07 |
2.13 |
18.21 |
17.83 |
2.13 |
||||||||||||||||||||||||||||||||||||
Shareholders' equity to assets (actual) |
15.80 |
% |
15.77 |
% |
14.78 |
% |
14.97 |
% |
15.41 |
% |
14.64 |
% |
14.33 |
% |
14.27 |
% |
15.80 |
% |
15.41 |
% |
||||||||||||||||||||||||||||
Tangible capital ratio (3) |
8.92 |
% |
8.80 |
% |
9.35 |
% |
9.36 |
% |
9.56 |
% |
9.03 |
% |
9.31 |
% |
9.16 |
% |
8.92 |
% |
9.56 |
% |
||||||||||||||||||||||||||||
Leverage ratio |
10.11 |
% |
9.85 |
% |
10.63 |
% |
10.61 |
% |
10.18 |
% |
10.05 |
% |
10.68 |
% |
10.39 |
% |
10.11 |
% |
10.16 |
% |
||||||||||||||||||||||||||||
Common equity tier 1 capital ratio |
11.05 |
% |
10.80 |
% |
11.71 |
% |
11.38 |
% |
11.34 |
% |
11.21 |
% |
11.65 |
% |
11.69 |
% |
11.05 |
% |
11.32 |
% |
||||||||||||||||||||||||||||
Tier 1 risk-based capital ratio |
12.10 |
% |
11.84 |
% |
12.73 |
% |
12.41 |
% |
12.39 |
% |
12.26 |
% |
12.86 |
% |
12.93 |
% |
12.10 |
% |
12.37 |
% |
||||||||||||||||||||||||||||
Total risk-based capital ratio |
14.12 |
% |
13.85 |
% |
14.75 |
% |
14.44 |
% |
14.46 |
% |
14.30 |
% |
15.00 |
% |
15.11 |
% |
14.12 |
% |
14.43 |
% |
||||||||||||||||||||||||||||
RENASANT CORPORATION |
||||||||||||||||||||||||||||||||||||||||||||||||
Q4 2018 - |
As of |
|||||||||||||||||||||||||||||||||||||||||||||||
2018 |
2017 |
Q4 2017 |
December 31, |
|||||||||||||||||||||||||||||||||||||||||||||
Fourth |
Third |
Second |
First |
Fourth |
Third |
Second |
First |
Percent |
Percent |
|||||||||||||||||||||||||||||||||||||||
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Variance |
2018 |
2017 |
Variance |
|||||||||||||||||||||||||||||||||||||
Non purchased loans |
||||||||||||||||||||||||||||||||||||||||||||||||
Commercial, financial, agricultural |
$ |
875,649 |
$ |
817,799 |
$ |
790,363 |
$ |
803,146 |
$ |
763,823 |
$ |
707,835 |
$ |
657,713 |
$ |
626,237 |
14.64 |
% |
$ |
875,649 |
$ |
763,823 |
14.64 |
% |
||||||||||||||||||||||||
Lease Financing |
61,865 |
54,272 |
52,423 |
52,536 |
54,013 |
51,902 |
49,066 |
47,816 |
14.54 |
61,865 |
54,013 |
14.54 |
||||||||||||||||||||||||||||||||||||
Real estate- construction |
635,519 |
624,892 |
642,380 |
582,430 |
547,658 |
477,638 |
424,861 |
378,061 |
16.04 |
635,519 |
547,658 |
16.04 |
||||||||||||||||||||||||||||||||||||
Real estate - 1-4 family mortgages |
2,087,890 |
2,000,770 |
1,912,450 |
1,785,271 |
1,729,534 |
1,644,060 |
1,551,934 |
1,485,663 |
20.72 |
2,087,890 |
1,729,534 |
20.72 |
||||||||||||||||||||||||||||||||||||
Real estate - commercial mortgages |
2,628,365 |
2,609,510 |
2,554,955 |
2,503,680 |
2,390,076 |
2,311,340 |
2,281,220 |
2,203,639 |
9.97 |
2,628,365 |
2,390,076 |
9.97 |
||||||||||||||||||||||||||||||||||||
Installment loans to individuals |
100,424 |
102,995 |
105,195 |
103,059 |
103,452 |
100,692 |
94,104 |
92,669 |
(2.93) |
100,424 |
103,452 |
(2.93) |
||||||||||||||||||||||||||||||||||||
Loans, net of unearned |
$ |
6,389,712 |
$ |
6,210,238 |
$ |
6,057,766 |
$ |
5,830,122 |
$ |
5,588,556 |
$ |
5,293,467 |
$ |
5,058,898 |
$ |
4,834,085 |
14.34 |
$ |
6,389,712 |
$ |
5,588,556 |
14.34 |
||||||||||||||||||||||||||
Purchased loans |
||||||||||||||||||||||||||||||||||||||||||||||||
Commercial, financial, agricultural |
$ |
420,263 |
$ |
495,545 |
$ |
197,455 |
$ |
243,672 |
$ |
275,570 |
$ |
301,100 |
$ |
102,869 |
$ |
115,229 |
52.51 |
$ |
420,263 |
$ |
275,570 |
52.51 |
||||||||||||||||||||||||||
Lease Financing |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||||||
Real estate- construction |
105,149 |
112,093 |
70,438 |
75,061 |
85,731 |
100,082 |
35,946 |
35,673 |
22.65 |
105,149 |
85,731 |
22.65 |
||||||||||||||||||||||||||||||||||||
Real estate - 1-4 family mortgages |
707,453 |
761,913 |
520,649 |
572,830 |
614,187 |
651,792 |
400,460 |
431,904 |
15.19 |
707,453 |
614,187 |
15.19 |
||||||||||||||||||||||||||||||||||||
Real estate - commercial mortgages |
1,423,144 |
1,503,075 |
906,219 |
960,273 |
1,037,454 |
1,079,049 |
759,743 |
804,790 |
37.18 |
1,423,144 |
1,037,454 |
37.18 |
||||||||||||||||||||||||||||||||||||
Installment loans to individuals |
37,408 |
40,043 |
15,130 |
16,112 |
18,824 |
23,118 |
13,091 |
14,124 |
98.73 |
37,408 |
18,824 |
98.73 |
||||||||||||||||||||||||||||||||||||
Loans, net of unearned |
$ |
2,693,417 |
$ |
2,912,669 |
$ |
1,709,891 |
$ |
1,867,948 |
$ |
2,031,766 |
$ |
2,155,141 |
$ |
1,312,109 |
$ |
1,401,720 |
32.57 |
$ |
2,693,417 |
$ |
2,031,766 |
32.57 |
||||||||||||||||||||||||||
Asset quality data |
||||||||||||||||||||||||||||||||||||||||||||||||
Non purchased assets |
||||||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual loans |
$ |
10,218 |
$ |
9,696 |
$ |
8,921 |
$ |
9,403 |
$ |
10,250 |
$ |
9,970 |
$ |
11,413 |
$ |
12,629 |
(0.31) |
$ |
10,218 |
$ |
10,250 |
(0.31) |
||||||||||||||||||||||||||
Loans 90 past due or more |
2,685 |
3,806 |
2,190 |
3,605 |
3,015 |
3,295 |
1,283 |
2,175 |
(10.95) |
2,685 |
3,015 |
(10.95) |
||||||||||||||||||||||||||||||||||||
Nonperforming loans |
12,903 |
13,502 |
11,111 |
13,008 |
13,265 |
13,265 |
12,696 |
14,804 |
(2.73) |
12,903 |
13,265 |
(2.73) |
||||||||||||||||||||||||||||||||||||
Other real estate owned |
4,853 |
4,665 |
4,698 |
4,801 |
4,410 |
4,524 |
4,305 |
5,056 |
10.05 |
4,853 |
4,410 |
10.05 |
||||||||||||||||||||||||||||||||||||
Nonperforming assets not purchased |
$ |
17,756 |
$ |
18,167 |
$ |
15,809 |
$ |
17,809 |
$ |
17,675 |
$ |
17,789 |
$ |
17,001 |
$ |
19,860 |
0.46 |
$ |
17,756 |
$ |
17,675 |
0.46 |
||||||||||||||||||||||||||
Purchased assets |
||||||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual loans |
$ |
5,836 |
$ |
4,809 |
$ |
4,561 |
$ |
5,340 |
$ |
4,424 |
$ |
4,868 |
$ |
5,927 |
$ |
8,495 |
31.92 |
$ |
5,836 |
$ |
4,424 |
31.92 |
||||||||||||||||||||||||||
Loans 90 past due or more |
7,232 |
7,960 |
5,491 |
4,564 |
5,731 |
7,349 |
8,128 |
11,897 |
26.19 |
7,232 |
5,731 |
26.19 |
||||||||||||||||||||||||||||||||||||
Nonperforming loans |
13,068 |
12,769 |
10,052 |
9,904 |
10,155 |
12,217 |
14,055 |
20,392 |
28.69 |
13,068 |
10,155 |
28.69 |
||||||||||||||||||||||||||||||||||||
Other real estate owned |
6,187 |
7,932 |
9,006 |
9,754 |
11,524 |
13,296 |
15,409 |
16,266 |
(46.31) |
6,187 |
11,524 |
(46.31) |
||||||||||||||||||||||||||||||||||||
Nonperforming assets purchased |
$ |
19,255 |
$ |
20,701 |
$ |
19,058 |
$ |
19,658 |
$ |
21,679 |
$ |
25,513 |
$ |
29,464 |
$ |
36,658 |
(11.18) |
$ |
19,255 |
$ |
21,679 |
(11.18) |
||||||||||||||||||||||||||
Net loan charge-offs (recoveries) |
$ |
584 |
$ |
995 |
$ |
856 |
$ |
1,560 |
$ |
470 |
$ |
1,768 |
$ |
524 |
$ |
1,314 |
24.26 |
$ |
3,995 |
$ |
4,076 |
24.26 |
||||||||||||||||||||||||||
Allowance for loan losses |
$ |
49,026 |
$ |
48,610 |
$ |
47,355 |
$ |
46,401 |
$ |
46,211 |
$ |
44,531 |
$ |
44,149 |
$ |
42,923 |
6.09 |
$ |
49,026 |
$ |
46,211 |
6.09 |
||||||||||||||||||||||||||
Annualized net loan charge-offs / average loans |
0.03 |
% |
0.05 |
% |
0.04 |
% |
0.08 |
% |
0.02 |
% |
0.10 |
% |
0.03 |
% |
0.09 |
% |
0.05 |
% |
0.06 |
% |
||||||||||||||||||||||||||||
Nonperforming loans / total loans* |
0.29 |
% |
0.29 |
% |
0.27 |
% |
0.30 |
% |
0.31 |
% |
0.34 |
% |
0.42 |
% |
0.56 |
% |
0.29 |
% |
0.31 |
% |
||||||||||||||||||||||||||||
Nonperforming assets / total assets* |
0.29 |
% |
0.30 |
% |
0.33 |
% |
0.37 |
% |
0.40 |
% |
0.42 |
% |
0.52 |
% |
0.64 |
% |
0.29 |
% |
0.40 |
% |
||||||||||||||||||||||||||||
Allowance for loan losses / total loans* |
0.54 |
% |
0.53 |
% |
0.61 |
% |
0.60 |
% |
0.61 |
% |
0.60 |
% |
0.69 |
% |
0.69 |
% |
0.54 |
% |
0.61 |
% |
||||||||||||||||||||||||||||
Allowance for loan losses / nonperforming loans* |
188.77 |
% |
185.03 |
% |
223.76 |
% |
202.52 |
% |
197.31 |
% |
174.75 |
% |
165.04 |
% |
121.95 |
% |
188.77 |
% |
197.31 |
% |
||||||||||||||||||||||||||||
Nonperforming loans / total loans** |
0.20 |
% |
0.22 |
% |
0.18 |
% |
0.22 |
% |
0.24 |
% |
0.25 |
% |
0.25 |
% |
0.31 |
% |
0.20 |
% |
0.24 |
% |
||||||||||||||||||||||||||||
Nonperforming assets / total assets** |
0.14 |
% |
0.14 |
% |
0.15 |
% |
0.17 |
% |
0.18 |
% |
0.17 |
% |
0.19 |
% |
0.23 |
% |
0.14 |
% |
0.18 |
% |
||||||||||||||||||||||||||||
Allowance for loan losses / total loans** |
0.77 |
% |
0.78 |
% |
0.78 |
% |
0.80 |
% |
0.83 |
% |
0.84 |
% |
0.87 |
% |
0.89 |
% |
0.77 |
% |
0.83 |
% |
||||||||||||||||||||||||||||
Allowance for loan losses / nonperforming loans** |
379.96 |
% |
360.02 |
% |
426.20 |
% |
356.71 |
% |
348.37 |
% |
335.70 |
% |
347.74 |
% |
289.94 |
% |
379.96 |
% |
348.37 |
% |
||||||||||||||||||||||||||||
*Based on all assets (includes purchased assets) |
||||||||||||||||||||||||||||||||||||||||||||||||
**Excludes all purchased assets |
RENASANT CORPORATION |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ending |
For The Twelve Months Ending |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Average |
Interest |
Yield/ |
Average |
Interest |
Yield/ |
Average |
Interest |
Yield/ |
Average |
Interest |
Yield/ |
Average |
Interest |
Yield/ |
|||||||||||||||||||||||||||||||||||||||||
Balance |
Income/ |
Rate |
Balance |
Income/ |
Rate |
Balance |
Income/ |
Rate |
Balance |
Income/ |
Rate |
Balance |
Income/ |
Rate |
|||||||||||||||||||||||||||||||||||||||||
Expense |
Expense |
Expense |
Expense |
Expense |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Assets |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-earning assets: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non purchased |
$ |
6,318,434 |
$ |
78,633 |
4.94 |
% |
$ |
6,140,386 |
$ |
73,662 |
4.76 |
% |
$ |
5,446,973 |
$ |
62,994 |
4.51 |
% |
$ |
6,019,177 |
$ |
286,643 |
4.76 |
% |
$ |
5,060,496 |
$ |
226,524 |
4.48 |
% |
|||||||||||||||||||||||||
Purchased |
2,811,839 |
44,070 |
6.22 |
% |
2,087,667 |
32,060 |
6.09 |
% |
2,088,226 |
34,313 |
6.52 |
% |
2,162,410 |
132,199 |
6.11 |
% |
1,795,306 |
114,043 |
6.35 |
% |
|||||||||||||||||||||||||||||||||||
Total loans |
9,130,273 |
122,703 |
5.33 |
% |
8,228,053 |
105,722 |
5.10 |
% |
7,535,199 |
97,307 |
5.07 |
% |
8,181,587 |
418,842 |
5.12 |
% |
6,855,802 |
340,567 |
4.97 |
% |
|||||||||||||||||||||||||||||||||||
Loans held for sale |
418,213 |
5,177 |
4.91 |
% |
297,692 |
3,663 |
4.88 |
% |
188,795 |
2,071 |
4.35 |
% |
270,270 |
12,892 |
4.77 |
% |
174,369 |
7,469 |
4.28 |
% |
|||||||||||||||||||||||||||||||||||
Securities: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Taxable(1) |
1,033,288 |
7,587 |
2.91 |
% |
914,380 |
6,574 |
2.85 |
% |
735,923 |
4,240 |
2.29 |
% |
844,692 |
23,713 |
2.81 |
% |
746,557 |
17,408 |
2.33 |
% |
|||||||||||||||||||||||||||||||||||
Tax-exempt |
206,996 |
2,184 |
4.19 |
% |
214,630 |
2,283 |
4.22 |
% |
307,152 |
3,604 |
4.66 |
% |
217,190 |
9,232 |
4.25 |
% |
329,430 |
15,838 |
4.81 |
% |
|||||||||||||||||||||||||||||||||||
Total securities |
1,240,284 |
9,771 |
3.13 |
% |
1,129,010 |
8,857 |
3.11 |
% |
1,043,075 |
7,844 |
2.98 |
% |
1,061,882 |
32,945 |
3.10 |
% |
1,075,987 |
33,246 |
3.09 |
% |
|||||||||||||||||||||||||||||||||||
Interest-bearing balances with banks |
163,254 |
930 |
2.26 |
% |
189,115 |
994 |
2.09 |
% |
146,606 |
551 |
1.49 |
% |
148,677 |
3,076 |
2.07 |
% |
195,072 |
2,314 |
1.19 |
% |
|||||||||||||||||||||||||||||||||||
Total interest-earning assets |
10,952,024 |
138,581 |
5.02 |
% |
9,843,870 |
119,236 |
4.81 |
% |
8,913,675 |
107,773 |
4.75 |
% |
9,662,416 |
467,755 |
4.84 |
% |
8,301,230 |
383,596 |
4.62 |
% |
|||||||||||||||||||||||||||||||||||
Cash and due from banks |
177,601 |
154,171 |
161,202 |
163,286 |
140,742 |
||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible assets |
972,736 |
743,567 |
636,533 |
747,008 |
565,507 |
||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets |
610,639 |
534,979 |
543,364 |
531,857 |
501,829 |
||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets |
$ |
12,713,000 |
$ |
11,276,587 |
$ |
10,254,774 |
$ |
11,104,567 |
$ |
9,509,308 |
|||||||||||||||||||||||||||||||||||||||||||||
Liabilities and shareholders' equity |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deposits: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing demand(2) |
$ |
4,748,320 |
$ |
8,201 |
0.69 |
% |
$ |
4,261,946 |
$ |
6,629 |
0.62 |
% |
$ |
3,783,056 |
$ |
3,072 |
0.32 |
% |
$ |
4,246,585 |
$ |
23,678 |
0.56 |
% |
$ |
3,609,567 |
$ |
9,559 |
0.26 |
% |
|||||||||||||||||||||||||
Savings deposits |
615,812 |
256 |
0.16 |
% |
597,343 |
233 |
0.15 |
% |
572,397 |
99 |
0.07 |
% |
596,990 |
868 |
0.15 |
% |
567,723 |
394 |
0.07 |
% |
|||||||||||||||||||||||||||||||||||
Time deposits |
2,404,592 |
8,769 |
1.45 |
% |
2,057,410 |
6,694 |
1.29 |
% |
1,824,622 |
4,152 |
0.90 |
% |
2,040,675 |
25,214 |
1.24 |
% |
1,715,828 |
14,667 |
0.85 |
% |
|||||||||||||||||||||||||||||||||||
Total interest-bearing deposits |
7,768,724 |
17,226 |
0.88 |
% |
6,916,699 |
13,556 |
0.78 |
% |
6,180,075 |
7,323 |
0.47 |
% |
6,884,250 |
49,760 |
0.72 |
% |
5,893,118 |
24,620 |
0.42 |
% |
|||||||||||||||||||||||||||||||||||
Borrowed funds |
407,496 |
4,422 |
4.31 |
% |
499,054 |
4,800 |
3.82 |
% |
579,920 |
4,002 |
2.74 |
% |
388,077 |
15,569 |
4.01 |
% |
419,070 |
13,233 |
3.16 |
% |
|||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities |
8,176,220 |
21,648 |
1.05 |
% |
7,415,753 |
18,356 |
0.98 |
% |
6,759,995 |
11,325 |
0.66 |
% |
7,272,327 |
65,329 |
0.90 |
% |
6,312,188 |
37,853 |
0.60 |
% |
|||||||||||||||||||||||||||||||||||
Noninterest-bearing deposits |
2,402,422 |
2,052,226 |
1,877,789 |
2,036,754 |
1,724,834 |
||||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities |
113,283 |
95,851 |
98,859 |
94,152 |
91,336 |
||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity |
2,021,075 |
1,712,757 |
1,518,131 |
1,701,334 |
1,380,950 |
||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ |
12,713,000 |
$ |
11,276,587 |
$ |
10,254,774 |
$ |
11,104,567 |
$ |
9,509,308 |
|||||||||||||||||||||||||||||||||||||||||||||
Net interest income/ net interest margin |
$ |
116,933 |
4.24 |
% |
$ |
100,880 |
4.07 |
% |
$ |
96,448 |
4.25 |
% |
$ |
402,426 |
4.16 |
% |
$ |
345,743 |
4.16 |
% |
|||||||||||||||||||||||||||||||||||
Cost of funding |
0.81 |
% |
0.77 |
% |
0.52 |
% |
0.70 |
% |
0.47 |
% |
|||||||||||||||||||||||||||||||||||||||||||||
Cost of total deposits |
0.67 |
% |
0.60 |
% |
0.36 |
% |
0.56 |
% |
0.32 |
% |
|||||||||||||||||||||||||||||||||||||||||||||
(1)U.S. Government and some U.S. Government Agency securities are tax-exempt in the states in which we operate. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
(2)Interest-bearing demand deposits include interest-bearing transactional accounts and money market deposits. |
RENASANT CORPORATION |
||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) |
||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP |
||||||||||||||||||||||||||||||||||||||||||||
Twelve Months Ended |
||||||||||||||||||||||||||||||||||||||||||||
2018 |
2017 |
December 31, |
||||||||||||||||||||||||||||||||||||||||||
Fourth |
Third |
Second |
First |
Fourth |
Third |
Second |
First |
|||||||||||||||||||||||||||||||||||||
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
2018 |
2017 |
|||||||||||||||||||||||||||||||||||
Net income (GAAP) |
$ |
44,420 |
$ |
31,964 |
$ |
36,710 |
$ |
33,826 |
$ |
16,511 |
$ |
26,421 |
$ |
25,284 |
$ |
23,972 |
$ |
146,920 |
$ |
92,188 |
||||||||||||||||||||||||
Amortization of intangibles, net of tax |
1,675 |
1,393 |
1,241 |
1,284 |
1,133 |
1,149 |
1,013 |
1,064 |
5,591 |
4,358 |
||||||||||||||||||||||||||||||||||
Tangible net income (non-GAAP) |
$ |
46,095 |
$ |
33,357 |
$ |
37,951 |
$ |
35,110 |
$ |
17,644 |
$ |
27,570 |
$ |
26,297 |
$ |
25,036 |
$ |
152,511 |
$ |
96,546 |
||||||||||||||||||||||||
Net income (GAAP) |
44,420 |
$ |
31,964 |
$ |
36,710 |
$ |
33,826 |
16,511 |
$ |
26,421 |
$ |
25,284 |
$ |
23,972 |
$ |
146,920 |
$ |
92,188 |
||||||||||||||||||||||||||
Merger & conversion expenses, net of tax |
1,255 |
8,857 |
389 |
700 |
479 |
4,075 |
2,065 |
235 |
11,095 |
6,925 |
||||||||||||||||||||||||||||||||||
Debt prepayment penalties, net of tax |
— |
— |
— |
— |
— |
— |
— |
140 |
— |
137 |
||||||||||||||||||||||||||||||||||
Write-down of net deferred tax assets |
— |
— |
— |
— |
14,486 |
— |
— |
— |
— |
14,486 |
||||||||||||||||||||||||||||||||||
Net income with exclusions (non-GAAP) |
$ |
45,675 |
$ |
40,821 |
$ |
37,099 |
$ |
34,526 |
$ |
31,476 |
$ |
30,496 |
$ |
27,349 |
$ |
24,347 |
$ |
158,015 |
$ |
113,736 |
||||||||||||||||||||||||
Average shareholders' equity (GAAP) |
$ |
2,021,075 |
$ |
1,712,757 |
$ |
1,542,071 |
$ |
1,523,873 |
$ |
1,518,131 |
$ |
1,495,591 |
$ |
1,258,935 |
$ |
1,246,903 |
$ |
1,701,334 |
$ |
1,380,950 |
||||||||||||||||||||||||
Intangibles |
972,736 |
743,567 |
633,155 |
634,898 |
636,533 |
636,977 |
492,349 |
493,816 |
747,008 |
565,507 |
||||||||||||||||||||||||||||||||||
Average tangible s/h's equity (non-GAAP) |
$ |
1,048,339 |
$ |
969,190 |
$ |
908,916 |
$ |
888,975 |
$ |
881,598 |
$ |
858,614 |
$ |
766,586 |
$ |
753,087 |
$ |
954,326 |
$ |
815,443 |
||||||||||||||||||||||||
Average total assets (GAAP) |
$ |
12,713,000 |
$ |
11,276,587 |
$ |
10,341,863 |
$ |
10,055,755 |
$ |
10,254,774 |
$ |
10,277,476 |
$ |
8,720,660 |
$ |
8,759,448 |
$ |
11,104,567 |
$ |
9,509,308 |
||||||||||||||||||||||||
Intangibles |
972,736 |
743,567 |
633,155 |
634,898 |
636,533 |
636,977 |
492,349 |
493,816 |
747,008 |
565,507 |
||||||||||||||||||||||||||||||||||
Average tangible assets (non-GAAP) |
$ |
11,740,264 |
$ |
10,533,020 |
$ |
9,708,708 |
$ |
9,420,857 |
$ |
9,618,241 |
$ |
9,640,499 |
$ |
8,228,311 |
$ |
8,265,632 |
$ |
10,357,559 |
$ |
8,943,801 |
||||||||||||||||||||||||
Actual shareholders' equity (GAAP) |
$ |
2,043,913 |
$ |
2,010,711 |
$ |
1,558,668 |
$ |
1,532,765 |
$ |
1,514,983 |
$ |
1,511,826 |
$ |
1,271,786 |
$ |
1,251,065 |
$ |
2,043,913 |
$ |
1,514,983 |
||||||||||||||||||||||||
Intangibles |
977,793 |
974,115 |
632,311 |
633,905 |
635,556 |
637,264 |
491,552 |
493,045 |
977,793 |
635,556 |
||||||||||||||||||||||||||||||||||
Actual tangible s/h's equity (non-GAAP) |
$ |
1,066,120 |
$ |
1,036,596 |
$ |
926,357 |
$ |
898,860 |
$ |
879,427 |
$ |
874,562 |
$ |
780,234 |
$ |
758,020 |
$ |
1,066,120 |
$ |
879,427 |
||||||||||||||||||||||||
Actual total assets (GAAP) |
$ |
12,934,878 |
$ |
12,746,939 |
$ |
10,544,475 |
$ |
10,238,313 |
$ |
9,829,981 |
$ |
10,323,687 |
$ |
8,872,272 |
$ |
8,764,711 |
$ |
12,934,878 |
$ |
9,829,981 |
||||||||||||||||||||||||
Intangibles |
977,793 |
974,115 |
632,311 |
633,905 |
635,556 |
637,264 |
491,552 |
493,045 |
977,793 |
635,556 |
||||||||||||||||||||||||||||||||||
Actual tangible assets (non-GAAP) |
$ |
11,957,085 |
$ |
11,772,824 |
$ |
9,912,164 |
$ |
9,604,408 |
$ |
9,194,425 |
$ |
9,686,423 |
$ |
8,380,720 |
$ |
8,271,666 |
$ |
11,957,085 |
$ |
9,194,425 |
||||||||||||||||||||||||
(1) Return on Average Equity |
||||||||||||||||||||||||||||||||||||||||||||
Return on avg s/h's equity (GAAP) |
8.72 |
% |
7.40 |
% |
9.55 |
% |
9.00 |
% |
4.31 |
% |
7.01 |
% |
8.06 |
% |
7.80 |
% |
8.64 |
% |
6.68 |
% |
||||||||||||||||||||||||
Effect of adjustment for intangible assets |
8.72 |
% |
6.25 |
% |
7.20 |
% |
7.02 |
% |
3.63 |
% |
5.73 |
% |
5.70 |
% |
5.68 |
% |
7.34 |
% |
5.16 |
% |
||||||||||||||||||||||||
Return on avg tangible s/h's equity (non-GAAP) |
17.44 |
% |
13.65 |
% |
16.75 |
% |
16.02 |
% |
7.94 |
% |
12.74 |
% |
13.76 |
% |
13.48 |
% |
15.98 |
% |
11.84 |
% |
||||||||||||||||||||||||
Return on avg s/h's equity (GAAP) |
8.72 |
% |
7.40 |
% |
9.55 |
% |
9.00 |
% |
4.31 |
% |
7.01 |
% |
8.06 |
% |
7.80 |
% |
8.64 |
% |
6.68 |
% |
||||||||||||||||||||||||
Effect of exclusions from net income |
0.25 |
% |
2.06 |
% |
0.10 |
% |
0.19 |
% |
3.92 |
% |
1.08 |
% |
0.65 |
% |
0.12 |
% |
0.65 |
% |
1.56 |
% |
||||||||||||||||||||||||
Return on avg s/h's equity with excl. (non-GAAP) |
8.97 |
% |
9.46 |
% |
9.65 |
% |
9.19 |
% |
8.23 |
% |
8.09 |
% |
8.71 |
% |
7.92 |
% |
9.29 |
% |
8.24 |
% |
||||||||||||||||||||||||
Effect of adjustment for intangible assets |
8.95 |
% |
7.82 |
% |
7.27 |
% |
7.15 |
% |
6.44 |
% |
6.53 |
% |
6.13 |
% |
5.76 |
% |
7.85 |
% |
6.24 |
% |
||||||||||||||||||||||||
Return on avg tangible s/h's equity with exclusions (non-GAAP) |
17.92 |
% |
17.28 |
% |
16.92 |
% |
16.34 |
% |
14.67 |
% |
14.62 |
% |
14.84 |
% |
13.68 |
% |
17.14 |
% |
14.48 |
% |
||||||||||||||||||||||||
(2) Return on Average Assets |
||||||||||||||||||||||||||||||||||||||||||||
Return on avg assets (GAAP) |
1.39 |
% |
1.12 |
% |
1.42 |
% |
1.36 |
% |
0.64 |
% |
1.02 |
% |
1.16 |
% |
1.11 |
% |
1.32 |
% |
0.97 |
% |
||||||||||||||||||||||||
Effect of adjustment for intangible assets |
0.17 |
% |
0.14 |
% |
0.15 |
% |
0.15 |
% |
0.09 |
% |
0.11 |
% |
0.12 |
% |
0.12 |
% |
0.15 |
% |
0.11 |
% |
||||||||||||||||||||||||
Return on avg tangible assets (non-GAAP) |
1.56 |
% |
1.26 |
% |
1.57 |
% |
1.51 |
% |
0.73 |
% |
1.13 |
% |
1.28 |
% |
1.23 |
% |
1.47 |
% |
1.08 |
% |
||||||||||||||||||||||||
Return on avg assets (GAAP) |
1.39 |
% |
1.12 |
% |
1.42 |
% |
1.36 |
% |
0.64 |
% |
1.02 |
% |
1.16 |
% |
1.11 |
% |
1.32 |
% |
0.97 |
% |
||||||||||||||||||||||||
Effect of exclusions from net income |
0.04 |
% |
0.32 |
% |
0.02 |
% |
0.03 |
% |
0.58 |
% |
0.16 |
% |
0.10 |
% |
0.02 |
% |
0.10 |
% |
0.23 |
% |
||||||||||||||||||||||||
Return on avg assets with exclusions (non-GAAP) |
1.43 |
% |
1.44 |
% |
1.44 |
% |
1.39 |
% |
1.22 |
% |
1.18 |
% |
1.26 |
% |
1.13 |
% |
1.42 |
% |
1.20 |
% |
||||||||||||||||||||||||
Effect of adjustment for intangible assets |
0.17 |
% |
0.15 |
% |
0.14 |
% |
0.15 |
% |
0.13 |
% |
0.12 |
% |
0.12 |
% |
0.12 |
% |
0.16 |
% |
0.12 |
% |
||||||||||||||||||||||||
Return on avg tangible assets with exclusions (non-GAAP) |
1.60 |
% |
1.59 |
% |
1.58 |
% |
1.54 |
% |
1.35 |
% |
1.30 |
% |
1.38 |
% |
1.25 |
% |
1.58 |
% |
1.32 |
% |
||||||||||||||||||||||||
(3) Shareholder Equity Ratio |
||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity to actual assets (GAAP) |
15.80 |
% |
15.77 |
% |
14.78 |
% |
14.97 |
% |
15.41 |
% |
14.64 |
% |
14.33 |
% |
14.27 |
% |
15.80 |
% |
15.41 |
% |
||||||||||||||||||||||||
Effect of adjustment for intangible assets |
6.88 |
% |
6.97 |
% |
5.43 |
% |
5.61 |
% |
5.85 |
% |
5.61 |
% |
5.02 |
% |
5.11 |
% |
6.88 |
% |
5.85 |
% |
||||||||||||||||||||||||
Tangible capital ratio (non-GAAP) |
8.92 |
% |
8.80 |
% |
9.35 |
% |
9.36 |
% |
9.56 |
% |
9.03 |
% |
9.31 |
% |
9.16 |
% |
8.92 |
% |
9.56 |
% |
RENASANT CORPORATION |
||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) |
||||||||||||||||||||||||||||||||||||||||||||
CALCULATION OF EFFICIENCY RATIO |
||||||||||||||||||||||||||||||||||||||||||||
Twelve Months Ended |
||||||||||||||||||||||||||||||||||||||||||||
2018 |
2017 |
December 31, |
||||||||||||||||||||||||||||||||||||||||||
Fourth |
Third |
Second |
First |
Fourth |
Third |
Second |
First |
|||||||||||||||||||||||||||||||||||||
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
2018 |
2017 |
|||||||||||||||||||||||||||||||||||
Interest income (FTE) |
$ |
138,581 |
$ |
119,236 |
$ |
107,991 |
$ |
101,947 |
$ |
107,773 |
$ |
102,613 |
$ |
89,429 |
$ |
83,781 |
$ |
467,755 |
$ |
383,596 |
||||||||||||||||||||||||
Interest expense |
21,648 |
18,356 |
14,185 |
11,140 |
11,325 |
10,678 |
7,976 |
7,874 |
65,329 |
37,853 |
||||||||||||||||||||||||||||||||||
Net Interest income (FTE) |
$ |
116,933 |
$ |
100,880 |
$ |
93,806 |
$ |
90,807 |
$ |
96,448 |
$ |
91,935 |
$ |
81,453 |
$ |
75,907 |
$ |
402,426 |
$ |
345,743 |
||||||||||||||||||||||||
Total noninterest income |
$ |
36,374 |
$ |
38,053 |
$ |
35,581 |
$ |
33,953 |
$ |
32,441 |
$ |
33,413 |
$ |
34,265 |
$ |
32,021 |
$ |
143,961 |
$ |
132,140 |
||||||||||||||||||||||||
Securities gains (losses) |
- |
(16) |
— |
— |
91 |
57 |
— |
— |
(16) |
148 |
||||||||||||||||||||||||||||||||||
Total noninterest income |
$ |
36,374 |
$ |
38,069 |
$ |
35,581 |
$ |
33,953 |
$ |
32,350 |
$ |
33,356 |
$ |
34,265 |
$ |
32,021 |
$ |
143,977 |
$ |
131,992 |
||||||||||||||||||||||||
Total Income (FTE) |
$ |
153,307 |
$ |
138,949 |
$ |
129,387 |
$ |
124,760 |
$ |
128,798 |
$ |
125,291 |
$ |
115,718 |
$ |
107,928 |
$ |
546,403 |
$ |
477,735 |
||||||||||||||||||||||||
Total noninterest expense |
$ |
93,313 |
$ |
94,746 |
$ |
79,026 |
$ |
77,944 |
$ |
76,808 |
$ |
80,660 |
$ |
74,841 |
$ |
69,309 |
$ |
345,029 |
$ |
301,618 |
||||||||||||||||||||||||
Amortization of intangibles |
2,169 |
1,765 |
1,594 |
1,651 |
1,708 |
1,766 |
1,493 |
1,563 |
7,179 |
6,530 |
||||||||||||||||||||||||||||||||||
Merger-related expenses |
1,625 |
11,221 |
500 |
900 |
723 |
6,266 |
3,044 |
345 |
14,246 |
10,378 |
||||||||||||||||||||||||||||||||||
Debt extinguishment penalty |
— |
— |
— |
— |
— |
— |
— |
205 |
— |
205 |
||||||||||||||||||||||||||||||||||
Total noninterest expense |
$ |
89,519 |
$ |
81,760 |
$ |
76,932 |
$ |
75,393 |
$ |
74,377 |
$ |
72,628 |
$ |
70,304 |
$ |
67,196 |
$ |
323,604 |
$ |
284,505 |
||||||||||||||||||||||||
(4) Efficiency Ratio |
58.39 |
% |
58.84 |
% |
59.46 |
% |
60.43 |
% |
57.75 |
% |
57.97 |
% |
60.75 |
% |
62.26 |
% |
59.22 |
% |
59.55 |
% |
Contacts: |
For Media: |
For Financials: |
|
John Oxford |
Kevin Chapman |
||
Senior Vice President |
Executive Vice President |
||
Director of Marketing and Public Relations |
Chief Operating and Financial Officer |
||
(662) 680-1219 |
(662) 680-1450 |
||
SOURCE Renasant Corporation
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article