TUPELO, Miss., Jan. 20, 2015 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced earnings results for the fourth quarter and year ended December 31, 2014. Net income for the fourth quarter of 2014 was approximately $15.6 million, up 39%, as compared to $11.3 million for the fourth quarter of 2013. Basic and diluted earnings per share ("EPS") were $0.49 for the fourth quarter of 2014, as compared to basic and diluted EPS of $0.36 for the fourth quarter of 2013.

Renasant Corporation logo

Net income for 2014 was $59.6 million, as compared to $33.5 million for 2013. Basic and diluted EPS were $1.89 and $1.88, respectively, for 2014, as compared to basic and diluted EPS of $1.23 and $1.22, respectively, for 2013.

In December of 2014, the Company announced a definitive merger agreement to acquire Heritage Financial Group, Inc. ("Heritage"), a bank holding company headquartered in Albany, Georgia, and the parent of HeritageBank of the South, in an all-stock merger. During the fourth quarter of 2014, the Company incurred merger expenses of approximately $500 thousand, or $0.01 in EPS, related to the Heritage merger.

For the fourth quarter of 2014, the Company's return on average assets and return on average equity were 1.08% and 8.72%, respectively, as compared to 0.78% and 6.71%, respectively, for the fourth quarter of 2013. The Company's 2014 fourth quarter return on average tangible assets and return on average tangible equity were 1.20% and 15.89%, respectively, as compared to 0.90% and 13.55%, respectively, for the fourth quarter of 2013.

For 2014, the Company's return on average assets and return on average equity were 1.02% and 8.61%, respectively, as compared to 0.71% and 6.01%, respectively, for 2013. The Company's 2014 return on average tangible assets and return on average tangible equity were 1.15% and 16.25%, respectively, as compared to 0.79% and 10.83%, respectively, for 2013.

"Our financial results for the fourth quarter of 2014 represent a strong finish to a great year.  During 2014, we grew non-acquired loans over 13%, increased net interest margin, enhanced efficiency and improved our credit risk portfolio.  All of these accomplishments resulted in record earnings and superior returns on profitability metrics," commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "As we look to 2015, we believe we are well positioned to continue to improve on profitability and earnings growth, which in turn will generate shareholder value."

Total assets at December 31, 2014, were approximately $5.80 billion, as compared to $5.75 billion at December 31, 2013.

Total loans, including loans acquired in either the Company's acquisition of First M&F Corporation ("First M&F") in the third quarter of 2013 or in FDIC-assisted transactions (collectively referred to as "acquired loans"), increased 2.75% to approximately $3.99 billion at December 31, 2014, as compared to $3.88 billion at December 31, 2013. Excluding acquired loans, loans grew 13.23% to $3.27 billion at December 31, 2014, as compared to $2.89 billion at December 31, 2013.

Total period end deposits remained flat at $4.84 billion at December 31, 2014, as compared to December 31, 2013. The Company's noninterest-bearing deposits averaged approximately $937 million, or 19.6% of average deposits, for the fourth quarter of 2014, as compared to $889 million, or 18.4% of average deposits, for the fourth quarter of 2013. The Company's cost of funds was 45 basis points for the fourth quarter of 2014, as compared to 51 basis points for the same quarter in 2013.

At December 31, 2014, the Company's tangible common equity ratio was 7.52%, Tier 1 leverage capital ratio was 9.53%, Tier 1 risk-based capital ratio was 12.45%, and total risk-based capital ratio was 13.54%. The Company's capital ratios were all in excess of regulatory minimums required to be classified as "well-capitalized."  

Net interest income was $50.0 million for the fourth quarter of 2014, as compared to $50.7 million for the fourth quarter of 2013. Net interest margin was 4.09% for the fourth quarter of 2014, as compared to 4.16% for the fourth quarter of 2013.  Additional interest income recognized in connection with the acceleration of pay downs and payoffs from acquired loans increased net interest margin 11 basis points in the fourth quarter of 2014, as compared to 16 basis points in the same period in 2013.

The Company's noninterest income is derived from diverse lines of business which primarily consist of mortgage, wealth management and insurance revenue sources along with income from deposit and loan products. For the fourth quarter of 2014, noninterest income increased to $20.0 million, as compared to $18.3 million for the fourth quarter of 2013. The Company's growth in noninterest income for the fourth quarter of 2014, as compared to the fourth quarter of 2013, was driven primarily by higher levels of service charges on deposits and mortgage banking income. 

Noninterest expense was $46.0 million for the fourth quarter of 2014, as compared to $51.1 million for the fourth quarter of 2013. The reduction in noninterest expenses for the fourth quarter of 2014, as compared to the same period in 2013, is primarily due to reductions in salary and employee benefits, other real estate expense and merger related expenses. The Company recorded merger expenses during the fourth quarter of 2014 of approximately $500 thousand related to the pending Heritage merger and $1.9 million during the fourth quarter of 2013 related to the First M&F acquisition. 

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

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

Nonperforming assets decreased 20.17% to $37.3 million at December 31, 2014, as compared to $46.7 million at December 31, 2013.

Nonperforming loans were $20.2 million at December 31, 2014, as compared to $19.2 million at December 31, 2013. Early stage delinquencies, or loans 30-to-89 days past due, as a percentage of total loans were 0.32% at December 31, 2014, as compared to  0.31% at December 31, 2013.

OREO was $17.1 million at December 31, 2014, as compared to $27.5 million at December 31, 2013, a 38.0% decrease. The Company continues to proactively market the properties held in OREO as it sold approximately $28.8 million of OREO during 2014 and $6.1 million during the fourth quarter of 2014.

The Company recorded a provision for loan losses of $1.1 million for the fourth quarter of 2014, as compared to $2.0 million for the fourth quarter of 2013.  For the fourth quarter of 2014, net charge-offs were $3.3 million, as compared to $584 thousand in net charge-offs for the same period in 2013. Annualized net charge-offs as a percentage of average loans were 0.33% for the fourth quarter of 2014, as compared to 0.06% for the same quarter in 2013.

The allowance for loan losses as a percentage of loans was 1.29% at December 31, 2014, as compared to 1.65% at December 31, 2013. The Company's coverage ratio, or the allowance for loan losses as a percentage of nonperforming loans, decreased to 209.49% at December 31, 2014, as compared to 248.90% at December 31, 2013. 

CONFERENCE CALL INFORMATION:

A live audio webcast of a conference call with analysts will be available beginning at 10:00 a.m. Eastern time on Wednesday, January 21, 2015, through the Company's website: www.renasant.com or http://services.choruscall.com/links/rnst150121.html. If Internet access is unavailable, the conference may also be heard live (listen-only) via telephone by dialing 1-877-513-1143 in the United States and requesting the Renasant Corporation earnings call. International participants should dial 1-412-902-4145.

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 10058507 or by dialing 1-412-317-0088 internationally and entering the conference number.  Telephone replay access is available until 9:00 a.m. ET on February 5, 2015.

ABOUT RENASANT CORPORATION:

Renasant Corporation is the parent of Renasant Bank, a 111-year-old financial services institution, and Renasant Insurance. Renasant has assets of approximately $5.80 billion and operates more than 120 banking, mortgage, financial services and insurance offices in Mississippi, Tennessee, Alabama 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."

Contact:

For Media:

For Financials:


John Oxford

Kevin Chapman


First Vice President

Executive Vice President


Director of Corp Communication

Chief Financial Officer


(662) 680-1219

(662) 680-1450


joxford@renasant.com

kchapman@renasant.com

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)





























Q4 2014 -


For the Year Ending






2014


2013


Q4 2013


December 31,






Fourth


Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Statement of earnings



Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2014


2013


Variance





























Interest income - taxable equivalent basis


$            57,335


$          58,098


$          60,002


$          57,811


$          58,644


$          46,083


$            41,331


$          40,371


(2.23)


$        233,246


$        186,429


25.11





























Interest income 




$            55,596


$          56,359


$          58,277


$          56,177


$          57,076


$          44,638


$            39,945


$          38,945


(2.59)


$        226,409


$        180,604


25.36

Interest expense




5,580


5,886


6,108


6,206


6,408


5,890


5,541


5,564


(12.92)


23,780


23,403


1.61


Net interest income



50,016


50,473


52,169


49,971


50,668


38,748


34,404


33,381


(1.29)


202,629


157,201


28.90





























Provision for loan losses



1,050


2,217


1,450


1,450


2,000


2,300


3,000


3,050


(47.50)


6,167


10,350


(40.42)


Net interest income after provision


48,966


48,256


50,719


48,521


48,668


36,448


31,404


30,331


0.61


196,462


146,851


33.78





























Service charges on deposit accounts


6,527


6,747


6,194


5,915


6,165


5,361


4,509


4,500


5.87


25,383


20,535


23.61

Fees and commissions on loans and deposits


5,150


6,236


5,515


4,972


5,300


4,982


4,848


4,831


(2.83)


21,873


19,961


9.58

Insurance commissions and fees



1,973


2,270


2,088


1,863


1,869


1,295


951


861


5.56


8,194


4,976


64.67

Wealth management revenue



2,144


2,197


2,170


2,144


2,124


2,091


1,715


1,724


0.94


8,655


7,654


13.08

Securities gains (losses) 



-


375


-


-


-


-


-


54


-


375


54


594.44

Gain on sale of mortgage loans



2,368


2,635


2,005


1,586


1,350


2,788


3,870


3,565


75.41


8,594


11,573


(25.74)

Gain on acquisition




-


-


-


-


-


-


-


-


-


-


-


-

Other




1,809


2,102


1,499


2,136


1,533


2,418


1,424


1,843


18.00


7,546


7,218


4.54


Total noninterest income



19,971


22,562


19,471


18,616


18,341


18,935


17,317


17,378


8.89


80,620


71,971


12.02





























Salaries and employee benefits



27,301


29,569


29,810


28,428


29,911


25,689


21,906


21,274


(8.73)


115,108


98,780


16.53

Data processing




2,949


2,906


2,850


2,695


2,546


2,236


2,045


2,043


15.83


11,400


8,870


28.52

Occupancy and equipment



5,146


5,353


4,906


4,847


5,105


4,576


3,668


3,608


0.80


20,252


16,957


19.43

Other real estate




723


1,101


1,068


1,701


1,607


1,537


1,773


2,049


(55.01)


4,593


6,966


(34.07)

Amortization of intangibles



1,327


1,381


1,427


1,471


1,508


724


314


323


(12.00)


5,606


2,869


95.40

Merger-related expenses



499


-


-


195


1,879


3,763


385


-


(73.44)


694


6,027


(88.49)

Debt extinguishment penalty



-


-


-


-


-


-


-


-


-


-


-


-

Other




8,034


7,865


9,335


8,308


8,573


8,088


7,643


8,303


(6.29)


33,542


32,607


2.87


Total noninterest expense



45,979


48,175


49,396


47,645


51,129


46,613


37,734


37,600


(10.07)


191,195


173,076


10.47





























Income before income taxes



22,958


22,643


20,794


19,492


15,880


8,770


10,987


10,109


44.57


85,887


45,746


87.75

Income taxes




7,361


7,108


5,941


5,895


4,620


2,133


2,968


2,538


59.33


26,305


12,259


114.58


Net income 




$            15,597


$          15,535


$          14,853


$          13,597


$          11,260


$            6,637


$              8,019


$            7,571


38.52


$          59,582


$          33,487


77.93





























Basic earnings per share



$                0.49


$              0.49


$              0.47


$              0.43


$              0.36


$              0.24


$                0.32


$              0.30


36.11


$              1.89


$              1.23


53.66

Diluted earnings per share



0.49


0.49


0.47


0.43


0.36


0.24


0.32


0.30


36.11


1.88


1.22


54.10





























Average basic shares outstanding



31,537,278


31,526,423


31,496,737


31,436,148


31,366,019


27,234,927


25,223,749


25,186,229


0.55


31,499,498


27,269,613


15.51

Average diluted shares outstanding


31,781,734


31,718,529


31,698,198


31,724,474


31,617,681


27,447,382


25,373,868


25,288,785


0.52


31,759,647


27,460,757


15.65





























Common shares outstanding



31,545,145


31,533,703


31,519,641


31,480,395


31,387,668


31,358,583


25,231,074


25,208,733


0.50


31,545,145


31,387,668


0.50

Cash dividend per common share



$                0.17


$              0.17


$              0.17


$              0.17


$              0.17


$              0.17


$                0.17


$              0.17


-


$              0.68


$              0.68


-





























Performance ratios


























Return on average shareholders' equity


8.72%


8.84%


8.67%


8.19%


6.71%


4.75%


6.35%


6.12%




8.61%


6.01%



Return on average tangible shareholders' equity (1)


15.89%


16.50%


16.55%


16.05%


13.55%


8.74%


10.47%


10.19%




16.25%


10.83%



Return on average assets



1.08%


1.07%


1.02%


0.93%


0.78%


0.56%


0.76%


0.73%




1.02%


0.71%



Return on average tangible assets (2)


1.20%


1.20%


1.15%


1.05%


0.90%


0.63%


0.82%


0.79%




1.15%


0.79%































Net interest margin (FTE)



4.09%


4.12%


4.24%


4.04%


4.16%


3.86%


3.88%


3.89%




4.12%


3.96%



Yield on earning assets (FTE)



4.53%


4.58%


4.72%


4.53%


4.67%


4.42%


4.49%


4.51%




4.59%


4.53%



Cost of funding




0.45%


0.47%


0.48%


0.48%


0.51%


0.57%


0.60%


0.62%




0.47%


0.57%



Average earning assets to average assets


87.41%


87.32%


87.39%


87.35%


86.78%


87.43%


87.32%


86.31%




87.37%


86.96%



Average loans to average deposits


82.67%


82.26%


79.11%


77.00%


79.89%


81.69%


80.93%


80.30%




80.24%


80.66%































Noninterest income (less securities gains/


























losses) to average assets



1.38%


1.53%


1.34%


1.27%


1.27%


1.59%


1.64%


1.67%




1.38%


1.52%



Noninterest expense (less debt prepayment penalties/


























merger-related expenses) to average assets


3.14%


3.32%


3.39%


3.25%


3.40%


3.59%


3.54%


3.63%




3.28%


3.53%



Net overhead ratio




1.76%


1.79%


2.06%


1.97%


2.14%


2.01%


1.90%


1.95%




1.90%


2.01%



Efficiency ratio (FTE) (4)



61.56%


62.90%


65.38%


65.48%


67.65%


71.25%


69.74%


71.51%




63.82%


69.88%



























































 

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)






















Q4 2014 -


For the Year Ending






2014


2013


Q4 2013


December 31,






Fourth


Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Average balances



Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2014


2013


Variance

Total assets




$       5,746,146


$     5,758,081


$     5,836,607


$     5,927,884


$     5,741,794


$     4,729,079


$       4,231,947


$     4,206,411


0.08


$     5,816,517


$     4,731,512


22.93

Earning assets




5,022,647


5,027,805


5,100,834


5,178,069


4,982,614


4,134,730


3,695,409


3,630,759


0.80


5,081,764


4,114,606


23.51

Securities




979,052


1,001,547


1,026,948


1,002,519


924,179


819,351


754,515


698,863


5.94


1,002,450


799,899


25.32

Mortgage loans held for sale



27,443


31,832


26,004


19,925


25,248


37,056


32,318


22,347


8.69


26,337


29,271


(10.02)

Loans, net of unearned



3,954,606


3,937,142


3,897,028


3,868,747


3,865,615


3,213,853


2,845,260


2,804,618


2.30


3,914,679


3,185,288


22.90

Intangibles




297,978


300,725


302,181


303,599


304,388


227,606


190,362


190,787


(2.11)


301,104


228,629


31.70




























-

Noninterest-bearing deposits



$          936,672


$        896,856


$        905,180


$        949,317


$        888,888


$        660,415


$          562,104


$        549,514


5.38


$        921,903


$        666,147


38.39

Interest-bearing deposits



3,846,891


3,889,132


4,020,754


4,074,746


3,949,909


3,273,658


2,953,435


2,943,247


(2.61)


3,957,068


3,282,816


20.54


Total deposits




4,783,563


4,785,988


4,925,934


5,024,063


4,838,797


3,934,073


3,515,539


3,492,761


(1.14)


4,878,971


3,948,963


23.55

Borrowed funds




190,928


214,017


169,373


170,091


173,583


189,909


164,894


163,981


9.99


186,236


173,161


7.55

Shareholders' equity



709,811


697,103


686,794


673,047


665,513


553,772


506,225


501,634


6.66


691,802


557,209


24.15


















































Q4 2014 -


As of






2014


2013


Q4 2013


December 31,






Fourth


Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Balances at period end



Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2014


2013


Variance

Total assets




$       5,804,526


$     5,751,711


$     5,826,020


$     5,902,831


$     5,746,270


$     5,735,865


$       4,242,401


$     4,267,658


1.01


$     5,804,526


$     5,746,270


1.01

Earning assets




5,063,040


5,053,251


5,063,873


5,161,173


4,987,093


4,960,970


3,715,321


3,706,707


1.52


5,063,040


4,987,093


1.52

Securities




983,747


980,328


1,007,331


1,046,688


913,329


904,788


746,530


740,613


7.71


983,747


913,329


7.71

Mortgage loans held for sale



25,628


30,451


28,116


28,433


33,440


28,466


50,268


26,286


(23.36)


25,628


33,440


(23.36)

Loans acquired from M&F



577,347


636,628


694,115


746,047


813,451


891,420


-


-


(29.02)


577,347


813,451


(29.02)

Loans not acquired




3,267,486


3,165,492


3,096,286


2,947,836


2,885,802


2,794,116


2,683,017


2,594,438


13.23


3,267,486


2,885,802


13.23

Loans acquired and subject to loss share


143,041


155,319


167,129


173,545


181,765


195,996


201,494


213,872


(21.30)


143,041


181,765


(21.30)


Total loans




3,987,874


3,957,439


3,957,530


3,867,428


3,881,018


3,881,532


2,884,511


2,808,310


2.75


3,987,874


3,881,018


2.75

Intangibles




297,329


298,609


301,478


302,903


304,330


305,065


190,208


190,522


(2.30)


297,329


304,330


(2.30)





























Noninterest-bearing deposits



$          919,872


$        935,544


$        902,766


$        914,964


$        856,020


$        876,138


$          560,965


$        567,065


7.46


$        919,872


$        856,020


7.46

Interest-bearing deposits



3,918,546


3,828,126


3,983,965


4,089,820


3,985,892


3,958,618


2,944,193


2,988,110


(1.69)


3,918,546


3,985,892


(1.69)


Total deposits




4,838,418


4,763,670


4,886,731


5,004,784


4,841,912


4,834,756


3,505,158


3,555,175


(0.07)


4,838,418


4,841,912


(0.07)

Borrowed funds




188,825


227,664


189,831


168,700


171,875


177,168


195,789


164,063


9.86


188,825


171,875


9.86

Shareholders' equity



711,651


700,475


688,215


676,715


665,652


657,256


500,678


502,375


6.91


711,651


665,652


6.91





























Market value per common share



$              28.93


$            27.05


$            29.07


$            29.05


$            31.46


$            27.17


$              24.34


$            22.38


(8.04)


$            28.93


$            31.46


(8.04)

Book value per common share



22.56


22.21


21.83


21.50


21.21


20.96


19.84


19.93


6.38


22.56


21.21


6.38

Tangible book value per common share


13.13


12.74


12.27


11.87


11.51


11.23


12.31


12.37


14.07


13.13


11.51


14.07

Shareholders' equity to assets (actual)


12.26%


12.18%


11.81%


11.46%


11.58%


11.46%


11.80%


11.77%


5.84


12.26%


11.58%


5.84

Tangible capital ratio (3)



7.52%


7.37%


7.00%


6.68%


6.64%


6.49%


7.66%


7.65%


13.31


7.52%


6.64%


13.31

























































Leverage ratio




9.53%


9.31%


8.91%


8.56%


8.68%


8.66%


9.83%


9.79%


9.79


9.53%


8.68%


9.79

Tier 1 risk-based capital ratio



12.45%


12.28%


11.82%


11.55%


11.41%


11.40%


12.87%


12.86%


9.11


12.45%


11.41%


9.11

Total risk-based capital ratio



13.54%


13.43%


12.96%


12.72%


12.58%


12.53%


14.14%


14.13%


7.63


13.54%


12.58%


7.63





























 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

































Q4 2014 - 


As of






2014


2013


Q4 2013


December 31,






Fourth


Third


Second


First


Fourth


Third


Second


First


Percent






Percent

Loans not acquired



Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Variance


2014


2013


Variance

Commercial, financial, agricultural



$          418,501


$        378,802


$        365,262


$        347,828


$        341,600


$        331,142


$          307,718


$        298,013


22.51


$        418,501


$        341,600


22.51

Lease financing




10,114


5,377


1,767


612


52


75


103


162


19,350.00


10,114


52


19,350.00

Real estate - construction



210,837


193,787


172,319


149,450


147,075


127,013


117,339


109,484


43.35


210,837


147,075


43.35

Real estate - 1-4 family mortgages


1,014,412


984,778


966,546


941,260


928,803


891,422


859,884


834,204


9.22


1,014,412


928,803


9.22

Real estate - commercial mortgages


1,538,950


1,527,680


1,516,372


1,441,403


1,404,617


1,383,680


1,335,402


1,295,213


9.56


1,538,950


1,404,617


9.56

Installment loans to individuals



74,672


75,068


74,020


67,283


63,655


60,784


62,571


57,362


17.31


74,672


63,655


17.31


Loans, net of unearned



$       3,267,486


$     3,165,492


$     3,096,286


$     2,947,836


$     2,885,802


$     2,794,116


$       2,683,017


$     2,594,438


13.23


$     3,267,486


$     2,885,802


13.23





























Loans acquired and subject to loss share by category

























Commercial, financial, agricultural



$              6,684


$            7,698


$            7,677


$            8,283


$            9,546


$          10,280


$            10,283


$          10,157


(29.98)


$            6,684


$            9,546


(29.98)

Lease financing




-


-


-


-


-


-


-


-


-


-


-


-

Real estate - construction



-


1,648


1,648


1,648


1,648


1,648


1,648


1,648


(100.00)


-


1,648


(100.00)

Real estate - 1-4 family mortgages


44,017


46,354


49,616


52,252


54,466


56,722


60,409


65,489


(19.18)


44,017


54,466


(19.18)

Real estate - commercial mortgages


92,304


99,580


108,166


111,337


116,077


127,315


129,120


136,541


(20.48)


92,304


116,077


(20.48)

Installment loans to individuals



36


39


22


25


28


31


34


37


28.57


36


28


28.57


Loans, net of unearned



$          143,041


$        155,319


$        167,129


$        173,545


$        181,765


$        195,996


$          201,494


$        213,872


(21.30)


$        143,041


$        181,765


(21.30)





























Loans Acquired from M&F


























Commercial, financial, agricultural



$            58,098


$          64,058


$          74,887


$          84,004


$        117,817


$        139,821


$                    -


$                 -


(50.69)


$          58,098


$        117,817


(50.69)

Lease financing




-


-


-


-


-


-


-


-


-


-


-


-

Real estate - construction



1,224


1,631


2,610


4,803


12,713


23,556


-


-


(90.37)


1,224


12,713


(90.37)

Real estate - 1-4 family mortgages


177,931


190,447


205,126


217,748


224,965


244,079


-


-


(20.91)


177,931


224,965


(20.91)

Real estate - commercial mortgages


325,660


363,793


390,781


415,418


429,878


449,589


-


-


(24.24)


325,660


429,878


(24.24)

Installment loans to individuals



14,434


16,699


20,711


24,074


28,078


34,375


-


-


(48.59)


14,434


28,078


(48.59)


Loans, net of unearned



$          577,347


$        636,628


$        694,115


$        746,047


$        813,451


$        891,420


$                      -


$                   -


(29.02)


$        577,347


$        813,451


(29.02)

























































Asset quality data


























Assets not acquired:


























Nonaccrual loans




$            18,781


$          19,070


$          17,175


$          18,365


$          16,863


$          19,995


$            20,554


$          25,382


11.37


$          18,781


$          16,863


11.37

Loans 90 past due or more



1,406


7,177


3,615


1,322


2,287


2,078


1,983


2,601


(38.52)


1,406


2,287


(38.52)

Nonperforming loans



20,187


26,247


20,790


19,687


19,150


22,073


22,537


27,983


5.42


20,187


19,150


5.42

Other real estate owned



17,087


20,461


23,950


25,117


27,543


27,357


33,247


39,786


(37.96)


17,087


27,543


(37.96)

Nonperforming assets not acquired


$            37,274


$          46,708


$          44,740


$          44,804


$          46,693


$          49,430


$            55,784


$          67,769


(20.17)


$          37,274


$          46,693


(20.17)





























Assets acquired and subject to loss share:

























Nonaccrual loans




$            24,172


$          33,216


$          41,425


$          46,078


$          49,194


$          49,585


$            47,281


$          47,972


(50.86)


$          24,172


$          49,194


(50.86)

Loans 90 past due or more



48


1,979


-


32


-


505


126


-


-


48


-


-

Non-performing loans subject to loss share


24,220


35,195


41,425


46,110


49,194


50,090


47,407


47,972


(50.77)


24,220


49,194


(50.77)

Other real estate owned



6,368


4,033


7,472


10,218


12,942


16,580


27,835


35,095


(50.80)


6,368


12,942


(50.80)

Nonperforming assets acquired and subject to loss share


$            30,588


$          39,228


$          48,897


$          56,328


$          62,136


$          66,670


$            75,242


$          83,067


(50.77)


$          30,588


$          62,136


(50.77)


























Assets acquired from M&F:


























Nonaccrual loans




$              1,443


$            1,991


$            5,966


$            6,393


$            6,275


$               224


$                      -


$                   -


(77.00)


$            1,443


$            6,275


(77.00)

Loans 90 past due or more



9,259


8,375


5,057


1,922


1,899


8,568


-


-


387.57


9,259


1,899


387.57

Nonperforming loans



10,702


10,366


11,023


8,315


8,174


8,792


-


-


30.93


10,702


8,174


30.93

Other real estate owned



11,017


9,565


10,381


12,406


12,402


13,223


-


-


(11.17)


11,017


12,402


(11.17)

Nonperforming assets acquired from M&F


$            21,719


$          19,931


$          21,404


$          20,721


$          20,576


$          22,015


$                      -


$                   -


5.56


$          21,719


$          20,576


5.56





























Net loan charge-offs (recoveries)



$              3,330


$            4,952


$            2,195


$            1,067


$               584


$            3,084


$              2,471


$               893


470.21


$          11,544


$            7,032


64.16

Allowance for loan losses



42,289


44,569


47,304


48,048


47,665


46,250


47,034


46,505


(11.28)


42,289


$          47,665


(11.28)

Annualized net loan charge-offs / average loans


0.33%


0.50%


0.23%


0.11%


0.06%


0.38%


0.35%


0.13%




0.29%


0.22%































Nonperforming loans / total loans* 


1.38%


1.81%


1.85%


1.92%


1.97%


2.09%


2.42%


2.70%




1.38%


1.97%



Nonperforming assets / total assets*


1.54%


1.84%


1.97%


2.06%


2.25%


2.41%


3.09%


3.53%




1.54%


2.25%



Allowance for loan losses / total loans*


1.06%


1.13%


1.20%


1.24%


1.23%


1.19%


1.63%


1.66%




1.06%


1.23%



Allowance for loan losses / nonperforming loans*


76.74%


62.07%


64.59%


64.83%


62.29%


57.13%


67.25%


61.23%




76.74%


62.29%































Nonperforming loans / total loans** 


0.62%


0.83%


0.67%


0.67%


0.66%


0.79%


0.84%


1.08%




0.62%


0.66%



Nonperforming assets / total assets**


0.64%


0.81%


0.77%


0.76%


0.81%


0.86%


1.31%


1.59%




0.64%


0.81%



Allowance for loan losses / total loans**


1.29%


1.41%


1.53%


1.63%


1.65%


1.66%


1.75%


1.79%




1.29%


1.65%



Allowance for loan losses / nonperforming loans**


209.49%


169.81%


227.53%


244.06%


248.90%


209.53%


208.70%


166.19%




209.49%


248.90%































*Based on all assets (including acquired assets)


























**Excludes assets acquired from M&F and assets covered under loss share
























 

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)
















































RECONCILIATION OF GAAP TO NON-GAAP


























































For the Year Ending






2014


2013




December 31,






Fourth


Third


Second


First


Fourth


Third


Second


First












Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter


Quarter




2014


2013

Net income (GAAP)



$            15,597


$          15,535


$          14,853


$          13,597


$          11,260


$            6,637


$              8,019


$            7,571




$          59,582


$          33,487


Amortization of intangibles, net of tax


902


947


1,019


1,026


1,069


548


229


242




3,889


2,088

Tangible net income (non-GAAP)



$            16,499


$          16,482


$          15,872


$          14,623


$          12,329


$            7,185


$              8,248


$            7,813




$          63,471


$          35,575



























Average shareholders' equity (GAAP)


$          709,811


$        697,103


$        686,794


$        673,047


$        665,513


$        553,772


$          506,225


$        501,634




$        691,802


$        557,209


Intangibles




297,978


300,725


302,181


303,599


304,388


227,606


190,362


190,787




301,104


228,629

Average tangible shareholders' equity (non-GAAP)


$          411,833


$        396,378


$        384,613


$        369,448


$        361,125


$        326,166


$          315,863


$        310,847




$        390,698


$        328,580



























Average total assets (GAAP)



$       5,746,146


$     5,758,081


$     5,836,607


$     5,927,884


$     5,741,794


$     4,729,079


$       4,231,947


$     4,206,411




$     5,816,517


$     4,731,512


Intangibles




297,978


300,725


302,181


303,599


304,388


227,606


190,362


190,787




301,104


228,629

Average tangible assets (non-GAAP)


$       5,448,168


$     5,457,356


$     5,534,426


$     5,624,285


$     5,437,406


$     4,501,473


$       4,041,585


$     4,015,624




$     5,515,413


$     4,502,883



























Actual total assets (GAAP)



$       5,804,526


$     5,751,711


$     5,826,020


$     5,902,831


$     5,746,270


$     5,735,865


$       4,242,401


$     4,267,658




$     5,804,526


$     5,746,270


Intangibles




297,329


298,609


301,478


302,903


304,330


305,065


190,208


190,522




297,329


304,330

Actual tangible assets (non-GAAP)


$       5,507,197


$     5,453,102


$     5,524,542


$     5,599,928


$     5,441,940


$     5,430,800


$       4,052,193


$     4,077,136




$     5,507,197


$     5,441,940



























(1) Return on Average Equity

























Return on (average) shareholders' equity (GAAP)


8.72%


8.84%


8.67%


8.19%


6.71%


4.75%


6.35%


6.12%




8.61%


6.01%


Effect of adjustment for intangible assets


7.18%


7.66%


7.88%


7.86%


6.83%


3.98%


4.12%


4.07%




7.63%


4.82%

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


15.89%


16.50%


16.55%


16.05%


13.55%


8.74%


10.47%


10.19%




16.25%


10.83%



























(2) Return on Average Assets

























Return on (average) assets (GAAP)


1.08%


1.07%


1.02%


0.93%


0.78%


0.56%


0.76%


0.73%




1.02%


0.71%


Effect of adjustment for intangible assets


0.12%


0.13%


0.13%


0.12%


0.12%


0.08%


0.06%


0.06%




0.13%


0.08%

Return on average tangible assets (non-GAAP)


1.20%


1.20%


1.15%


1.05%


0.90%


0.63%


0.82%


0.79%




1.15%


0.79%



























(3) Shareholder Equity Ratio 

























Shareholders' equity to (actual) assets (GAAP)


12.26%


12.18%


11.81%


11.46%


11.58%


11.46%


11.80%


11.77%




12.26%


11.58%


Effect of adjustment for intangible assets


4.74%


4.81%


4.81%


4.79%


4.94%


4.97%


4.14%


4.12%




4.74%


4.94%

Tangible capital ratio (non-GAAP)


7.52%


7.37%


7.00%


6.68%


6.64%


6.49%


7.66%


7.65%




7.52%


6.64%


































































CALCULATION OF EFFICIENCY RATIO



































Interest income (FTE)



$            57,335


$          58,098


$          60,002


$          57,811


$          58,644


$          46,083


$            41,331


$          40,371




$        233,246


$        186,429


Interest expense



5,580


5,886


6,108


6,206


6,408


5,890


5,541


5,564




23,780


23,403

Net Interest income (FTE)



$            51,755


$          52,212


$          53,894


$          51,605


$          52,236


$          40,193


$            35,790


$          34,807




$        209,466


$        163,026



























Total noninterest income 



$            19,971


$          22,562


$          19,471


$          18,616


$          18,341


$          18,935


$            17,317


$          17,378




$          80,620


$          71,971


Securities gains (losses) 



-


375


-


-


-


-


-


54




375


54


Gain on acquisition



-


-


-


-


-


-


-


-




-


-

Total noninterest income 




$            19,971


$          22,187


$          19,471


$          18,616


$          18,341


$          18,935


$            17,317


$          17,324




$          80,245


$          71,917

Total Income (FTE)




$            71,726


$          74,399


$          73,365


$          70,221


$          70,577


$          59,128


$            53,107


$          52,131




$        289,711


$        234,943



























Total noninterest expense



$            45,979


$          48,175


$          49,396


$          47,645


$          51,129


$          46,613


$            37,734


$          37,600




$        191,195


$        173,076


Amortization of intangibles



1,327


1,381


1,427


1,471


1,508


724


314


323




5,606


2,869


Merger-related expenses



499


-


-


195


1,879


3,763


385


-




694


6,027


Debt extinguishment penalty



-


-


-


-


-


-


-


-




-


-

Total noninterest expense 



$            44,153


$          46,794


$          47,969


$          45,979


$          47,742


$          42,126

#

$            37,035


$          37,277




$        184,895


$        164,180



























(4) Efficiency Ratio




61.56%


62.90%


65.38%


65.48%


67.65%


71.25%


69.74%


71.51%




63.82%


69.88%





















































 

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

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/renasant-corporation-announces-2014-fourth-quarter-and-year-end-results-300023235.html

SOURCE Renasant Corporation

Copyright 2015 PR Newswire

Renasant (NASDAQ:RNST)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Renasant Charts.
Renasant (NASDAQ:RNST)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Renasant Charts.