Renasant Corporation Announces 2016 Fourth Quarter And Year-End Results

Dienstag, 17.01.2017 20:34 von

PR Newswire

TUPELO, Miss., Jan. 17, 2017 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced earnings results for the fourth quarter and year ended December 31, 2016. Net income for the fourth quarter of 2016 was approximately $23.6 million, up 11.70%, as compared to $21.2 million for the fourth quarter of 2015. Basic and diluted earnings per share ("EPS") were $0.56 and $0.55, respectively, for the fourth quarter of 2016, as compared to basic and diluted EPS of $0.53 and $0.52, respectively, for the fourth quarter of 2015.  

Net income for 2016 was $90.9 million, an increase of 33.69%, as compared to $68.0 million for 2015. Basic and diluted EPS were $2.18 and $2.17, respectively, for 2016, as compared to basic and diluted EPS of $1.89 and $1.88, respectively, for 2015.  

The Company incurred expenses and charges in connection with certain transactions that are considered to be infrequent or non-recurring in nature. The following table presents the impact of these charges on reported EPS for the dates presented:

 



Three months ended



Three months ended



December 31, 2016



December 31, 2015



Pre-tax

After-tax

Impact to

Diluted

EPS



Pre-tax

After-tax

Impact to Diluted EPS

Merger and conversion expenses

$             -

$             -

$             -



$      1,923

$      1,300

$        0.03

Loss share termination

2,053

1,495

0.04



-

-

-



















Year ended



Year ended



December 31, 2016



December 31, 2015



Pre-tax

After-tax

Impact to Diluted EPS



Pre-tax

After-tax

Impact to Diluted EPS

Merger and conversion expenses

$        4,023

$        2,694

$          0.06



$    11,614

$      7,918

$        0.23

Debt prepayment penalty

2,539

1,700

0.04



-

-

-

Loss share termination

2,053

1,495

0.04



-

-

-

 

The Company's balance sheet and results of operations as of and for the year ending December 31, 2016, include the impact of the Company's acquisition of KeyWorth Bank ("KeyWorth"), a Georgia state bank headquartered in Atlanta, Georgia, which was completed on April 1, 2016. As of the acquisition date, KeyWorth operated six offices in the Atlanta metropolitan area and had approximately $399 million in assets, approximately $284 million in total loans, and approximately $347 million in total deposits. The assets acquired and liabilities assumed were recorded at estimated fair value as of the acquisition date and are subject to change pending finalization of all valuations.

On December 8, 2016, the Company's wholly owned subsidiary, Renasant Bank (the "Bank"), entered into an agreement with the Federal Deposit Insurance Corporation (the "FDIC") that terminated all of the Bank's loss share agreements with the FDIC, which includes Single-Family Shared Loss and Commercial Shared Loss agreements. All rights and obligations of the Bank and the FDIC under the FDIC loss share agreements were eliminated under the termination agreement.  The Company incurred a one-time pre-tax charge of $2.1 million, or $1.4 million on an after-tax basis, in connection with the termination agreement. At December 31, 2016, the Company had $28.1 million in loans, $2.6 million of which were nonperforming, and $487 thousand in other real estate owned ("OREO") which had been previously covered under these loss share agreements. 

"We made significant achievements in 2016, and the financial results for the year are a testament to a well executed plan. Our diluted EPS of $2.17 per share represents our highest reported yearly earnings which was driven by the strong performance of our overall company coupled with the successful conversion and integration of KeyWorth's operations," commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "The results include our successful completion of the KeyWorth acquisition and a 22.97% annual growth in our legacy loan portfolio. As we look to 2017, we believe we are well positioned to continue to improve on profitability and earnings growth, which in turn will generate shareholder value."

Highlights from the fourth quarter and annual results of 2016 include the following:

Enhanced Profitability

  • Total assets increased $773.4 million to $8.7 billion at December 31, 2016, as compared to $7.9 billion at December 31, 2015. Earning assets contributed $778.3 million of the increase year over year.

                                                      
  • Loans not acquired increased $880.0 million, or 22.97%, to $4.7 billion from December 31, 2015. For the fourth quarter of 2016, the yield on loans was 5.02% compared to 5.03% for the same period in 2015. The yield on loans excluding the impact from purchase accounting adjustments during the fourth quarter of 2016 was 4.51% compared to 4.48% for the same period in 2015. The yield on loans was 4.95% for the full year of 2016 compared to 4.91% for 2015. The yield on loans excluding the impact from purchase accounting adjustments on loans was 4.47% and 4.50% for 2016 and 2015, respectively.

 



 Three Months Ended 



 Year Ended 



 December 31,  



 December 31,  



2016



2015



2016



2015

Taxable equivalent interest income on loans (as reported)

$          79,894



$          71,144



$         303,830



$         237,408

Accretable yield recognized on purchased loans

8,092



7,806



29,614



20,024

Interest income on loans (excluding accretable yield)

$          71,802



$          63,338



$         274,216



$         217,384

















Average loans

$     6,331,660



$     5,610,039



$      6,133,171



$      4,836,002

















Loan yield, as reported

5.02%



5.03%



4.95%



4.91%

Loan yield excluding accretable yield

4.51%



4.48%



4.47%



4.50%

 

  • Total deposits increased $840.5 million, or 13.52%, to $7.1 billion from December 31, 2015, with noninterest bearing deposits growing 22.14% during the same time. Noninterest-bearing deposits averaged $1.47 billion, or 22.00% of average deposits, for 2016, compared to $1.13 billion, or 20.29% of average deposits, for 2015. For the fourth quarter of 2016, the cost of total deposits was 28 basis points, as compared to 22 basis points for the same period in 2015. The cost of total deposits was 27 basis points for the full year of 2016, as compared to 25 basis points in 2015.

                                                              
  • Net interest income was $78.0 million for the fourth quarter of 2016, as compared to $72.4 million for the fourth quarter of 2015. Net interest margin was 4.24% for the fourth quarter of 2016, as compared to 4.33% for the fourth quarter of 2015. The following table reconciles reported net interest margin to net interest margin excluding the impact from purchase accounting adjustments on loans for the periods presented:

 



 Three Months Ended 



 December 31,  



2016



2015

Taxable equivalent net interest income (as reported)

$          79,774



$          74,242

Accretable yield recognized on purchased loans(1)

8,092



7,806

Net interest income (excluding accretable yield)

$          71,682



$          66,436









Average earning assets

$     7,483,222



$     6,798,474









Net interest margin, as reported

4.24%



4.33%

Net interest margin, excluding accretable yield

3.81%



3.88%



(1)       Includes additional interest income recognized in connection with the acceleration of paydowns

           and payoffs from acquired loans of $4,728 and $3,686 for the three months ended December 31,

           2016 and 2015, respectively, which increased net interest margin by 25 basis points and 22 basis

           points for the same periods, respectively.

 

  • Net interest income was $301.0 million for the year ended December 31, 2016, as compared to $241.4 million for the year ended December 31, 2015. Net interest margin was 4.22% for 2016, as compared to 4.16% for the prior year. The following table reconciles reported net interest margin to net interest margin excluding the impact from purchase accounting adjustments on loans for the periods presented:

 



Year Ended



December 31,



2016



2015

Taxable equivalent net interest income (as reported)

$         308,002



$         248,613

Accretable yield recognized on purchased loans(1)

29,614



20,024

Net interest income (excluding accretable yield)

$         278,388



$         228,589









Average earning assets

$      7,296,296



$      5,974,000









Net interest margin, as reported

4.22%



4.16%

Net interest margin, excluding accretable yield

3.82%



3.83%



(1)       Includes additional interest income recognized in connection with the acceleration of paydowns

           and payoffs from acquired loans of $14,733 and $9,130 for the year ended December 31, 2016

           and 2015, respectively, which increased net interest margin by 20 basis points and 15 basis

           points for the same periods, respectively.

 

  • Noninterest income for the fourth quarter of 2016 was $30.1 million, as compared to $31.4 million in the same period of 2015. The decrease is driven by a decline in mortgage banking income resulting from rising interest rates during the fourth quarter of 2016. Noninterest income increased to $137.2 million for the full year of 2016, as compared to $108.3 million for 2015. The growth is primarily attributable to an increase in mortgage banking income, income from the Company's wealth management division and the KeyWorth acquisition.

                                                                 
  • Noninterest expense was $71.4 million for the fourth quarter of 2016, as compared to $70.7 million for the fourth quarter of 2015 and $294.9 million for the full year of 2016, as compared to $245.1 million for 2015. Excluding nonrecurring charges for merger and conversion expenses, debt prepayment penalties and loss share termination, the increase from 2015 is primarily attributable to the addition of KeyWorth operations and strategic additions of personnel.

The following table presents the Company's profitability metrics for the quarter and year ending December 31, 2016, including and excluding the impact of after-tax merger and conversion expenses, debt prepayment penalties and loss share termination:

 



Three Months Ended



Year Ended



December 31, 2016



December 31, 2016



As Reported

Excluding Merger and

Conversion Expenses, Debt

Prepayment Penalties and Loss

Share Termination



As Reported

Excluding Merger and

Conversion Expenses, Debt

Prepayment Penalties and

Loss Share Termination

Return on average assets

1.09%

1.16%



1.08%

1.15%

Return on average tangible assets

1.22%

1.28%



1.20%

1.28%

Return on average equity

8.14%

8.61%



8.15%

8.66%

Return on average tangible equity

14.90%

15.73%



15.28%

16.21%

 

Aggressively Managed Problem Credits 

Total nonperforming assets were $58.8 million at December 31, 2016, a decrease of $22.0 million from December 31, 2015, and consisted of $35.5 million in nonperforming loans (loans 90 days or more past due and nonaccrual loans) and $23.3 million in OREO. 

The Company's nonperforming loans and OREO that were purchased in previous acquisitions (collectively referred to as "acquired nonperforming assets") were $22.2 million and $17.4 million, respectively, at December 31, 2016, as compared to $30.5 million and $22.4 million, respectively, at December 31, 2015.  The acquired 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 primarily focuses on non-acquired nonperforming assets.

  • Non-acquired nonperforming loans decreased to $13.4 million, or 0.28% of total non-acquired loans, at December 31, 2016, from $15.0 million, or 0.39% of total non-acquired loans, at December 31, 2015. Early stage delinquencies, or loans 30-to-89 days past due, as a percentage of total loans were 0.23% at December 31, 2016, as compared to 0.19% at December 31, 2015.

                                                        
  • Non-acquired OREO decreased 54.35% to $5.9 million at December 31, 2016, from $13.0 million at December 31, 2015. Non-acquired OREO sales totaled $10.0 million in 2016 with $4.2 million occurring during the fourth quarter of 2016.

                                                        
  • The allowance for loan losses represents 0.69% of total loans at December 31, 2016, as compared to 0.78% at December 31, 2015. The allowance for loan losses represents 0.91% of nonaquired loans at December 31, 2016, as compared to 1.11% at December 31, 2015.

                                                        
    • Net loan charge-offs were $4.8 million, or 0.31% of average total loans, for the fourth quarter of 2016, as compared to $1.4 million, or 0.10% of average total loans, for the same period in 2015. Net loan charge-offs were $7.2 million, or 0.12% of average total loans, for 2016, as compared to $4.6 million, or 0.10% of average total loans, for 2015. The increase year over year and quarter over quarter is attributable to bringing several problem credits to final resolution. The charges were fully reserved for in the Company's allowance for loan losses and resulted in no additional provision for loan loss expense.

                                                          
    • Provision for loan losses was $1.7 million for the fourth quarter of 2016, as compared to $1.8 million for the fourth quarter of 2016 and $7.5 million for the full year 2016, as compared to $4.8 million for 2015. The increase in the Company's provision year over year is primarily attributable to the aforementioned nonacquired loan growth.

      Built Our Capital Ratios

      • At December 31, 2016, Tier 1 leverage capital ratio was 10.59%, Common Equity Tier 1 ratio was 11.48%, Tier 1 risk-based bapital ratio was 12.86%, and total risk-based capital ratio was 15.03%. All regulatory ratios exceed the minimums required to be considered "well-capitalized."

                                                      
      • Tangible common equity ratio was 9.00% at December 31, 2016, as compared to 7.54% at December 31, 2015.

                                                      
      • In December 2016, the Company completed the underwritten public offering of 2,135,000 shares of the Company's common stock at a public offering price of $41.50 per share resulting in net proceeds to the Company of $84.1 million.

                                                      
      • In August 2016, the Company completed the public offering and sale of $60 million of the Company's 5.00% fixed-to-floating rate subordinated notes due September 1, 2026, and $40 million of its 5.50% fixed-to-floating rate subordinated notes due September 1, 2031 (collectively, the "Notes"). The Notes resulted in net proceeds to the Company of $98.2 million and qualify as Tier 2 capital.

      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 18, 2017.

      The webcast can be accessed through Renasant's investor relations website at www.renasant.com or http://services.choruscall.com/links/rnst170118.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 10098912 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until February 2, 2017.

      ABOUT RENASANT CORPORATION:  

      Renasant Corporation is the parent of Renasant Bank, a 113-year-old financial services institution. Renasant has assets of approximately $8.7 billion and operates more than 175 banking, mortgage, financial services and insurance offices in Mississippi, Tennessee, Alabama, Florida and Georgia.

      NOTE TO INVESTORS:  

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

      Prospective investors are cautioned that any such forward-looking statements are not guarantees for future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements.  Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include significant fluctuations in interest rates, inflation, economic recession, significant changes in the federal and state legal and regulatory environment, significant underperformance in the Company's portfolio of outstanding loans, and competition in the Company's markets. Management undertakes 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 and certain charges that the Company considers to be non-recurring in nature.  The Company's 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 non-recurring charges 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.

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

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

       

      RENASANT CORPORATION





































      (Unaudited)









































      (Dollars in thousands, except per share data)









































































      Q4 2016 -



      For the Year Ending











      2016



      2015



      Q4 2015



      December 31, 











      Fourth



      Third



      Second



      First



      Fourth



      Third



      Second



      First



      Percent











      Percent

      Statement of earnings





      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Variance



      2016



      2015



      Variance

























































      Interest income - taxable equivalent basis



      $           87,564



      $           84,786



      $           85,783



      $           78,009



      $           79,679



      $            76,242



      $            58,516



      $            55,910



      9.90



      $         336,149



      $           270,278



      24.37

























































      Interest income 







      $           85,839



      $           83,032



      $           84,008



      $           76,259



      $           77,788



      $            74,300



      $            56,769



      $            54,166



      10.35



      $         329,138



      $           263,023



      25.14

      Interest expense







      7,790



      7,301



      6,851



      6,205



      5,437



      5,688



      5,155



      5,385



      43.28



      28,147



      21,665



      29.92



      Net interest income





      78,049



      75,731



      77,157



      70,054



      72,351



      68,612



      51,614



      48,781



      7.88



      300,991



      241,358



      24.71

























































      Provision for loan losses





      1,650



      2,650



      1,430



      1,800



      1,750



      750



      1,175



      1,075



      (5.71)



      7,530



      4,750



      58.53



      Net interest income after provision



      76,399



      73,081



      75,727



      68,254



      70,601



      67,862



      50,439



      47,706



      8.21



      293,461



      236,608



      24.03

























































      Service charges on deposit accounts



      8,163



      8,200



      7,521



      7,991



      8,261



      8,151



      6,522



      6,335



      (1.19)



      31,875



      29,269



      8.90

      Fees and commissions on loans and deposits



      4,588



      4,921



      4,877



      4,244



      4,353



      4,271



      3,505



      3,632



      5.40



      18,630



      15,761



      18.20

      Insurance commissions and fees





      1,951



      2,420



      2,175



      1,962



      1,956



      2,381



      2,119



      1,967



      (0.26)



      8,508



      8,423



      1.01

      Wealth management revenue





      2,849



      3,040



      2,872



      2,891



      2,609



      2,833



      2,210



      2,156



      9.20



      11,652



      9,808



      18.80

      Securities gains (losses) 





      -



      -



      1,257



      (71)



      -



      -



      96



      -



      -



      1,186



      96



      1,135.42

      Mortgage banking income





      8,262



      15,846



      13,420



      11,915



      11,702



      11,893



      6,791



      5,429



      (29.40)



      49,443



      35,815



      38.05

      Other







      4,258



      3,845



      3,464



      4,370



      2,561



      2,550



      1,637



      2,350



      66.26



      15,937



      9,098



      75.17



      Total noninterest income





      30,071



      38,272



      35,586



      33,302



      31,442



      32,079



      22,880



      21,869



      (4.36)



      137,231



      108,270



      26.75

























































      Salaries and employee benefits





      39,966



      44,702



      45,387



      42,393



      43,409



      43,048



      30,394



      28,260



      (7.93)



      172,448



      145,111



      18.84

      Data processing







      4,503



      4,560



      4,502



      4,158



      4,003



      3,819



      3,199



      3,230



      12.49



      17,723



      14,251



      24.36

      Occupancy and equipment





      8,809



      8,830



      8,531



      8,224



      8,171



      7,733



      5,524



      5,559



      7.81



      34,394



      26,987



      27.45

      Other real estate







      1,585



      1,540



      1,614



      957



      698



      861



      954



      532



      127.08



      5,696



      3,045



      87.06

      Amortization of intangibles





      1,624



      1,684



      1,742



      1,697



      1,752



      1,803



      1,239



      1,275



      (7.31)



      6,747



      6,069



      11.17

      Merger and conversion related expenses



      -



      268



      2,807



      948



      1,923



      7,746



      1,467



      478



      (100.00)



      4,023



      11,614



      (65.36)

      Debt extinguishment penalty





      -



      2,210



      329



      -



      -



      -



      -



      -



      -



      2,539



      -



      1.00

      Loss share termination





      2,053



      -



      -



      -



      -



      -



      -



      -



      100.00



      2,053



      -



      1.00

      Other







      12,834



      12,674



      12,347



      11,437



      10,778



      10,969



      8,306



      7,984



      19.08



      49,292



      38,037



      29.59



      Total noninterest expense





      71,374



      76,468



      77,259



      69,814



      70,734



      75,979



      51,083



      47,318



      0.90



      294,915



      245,114



      20.32

























































      Income before income taxes





      35,096



      34,885



      34,054



      31,742



      31,309



      23,962



      22,236



      22,257



      12.10



      135,777



      99,764



      36.10

      Income taxes







      11,461



      11,706



      11,154



      10,526



      10,149



      7,742



      6,842



      7,017



      12.93



      44,847



      31,750



      41.25



      Net income 







      $           23,635



      $           23,179



      $           22,900



      $           21,216



      $           21,160



      $            16,220



      $            15,394



      $            15,240



      11.70



      $           90,930



      $             68,014



      33.69

























































      Basic earnings per share





      $               0.56



      $               0.55



      $               0.54



      $               0.53



      $               0.53



      $                0.40



      $                0.49



      $                0.48



      5.66



      $               2.18



      $                 1.89



      15.34

      Diluted earnings per share





      0.55



      0.55



      0.54



      0.52



      0.52



      0.40



      0.48



      0.48



      5.77



      2.17



      1.88



      15.43

























































      Average basic shares outstanding





      42,441,588



      42,091,164



      42,066,168



      40,324,475



      40,276,441



      40,265,941



      31,626,059



      31,576,275



      5.38



      41,737,636



      35,971,877



      16.03

      Average diluted shares outstanding



      42,636,325



      42,310,358



      42,303,626



      40,559,145



      40,539,151



      40,518,413



      31,865,172



      31,815,710



      5.17



      41,962,907



      36,227,439



      15.83

























































      Common shares outstanding





      44,332,273



      42,102,224



      42,085,690



      40,373,753



      40,293,291



      40,268,455



      31,644,706



      31,604,937



      10.02



      44,332,273



      40,293,291



      10.02

      Cash dividend per common share





      $               0.18



      $               0.18



      $               0.18



      $               0.17



      $               0.17



      $                0.17



      $                0.17



      $                0.17



      5.88



      $               0.71



      $                 0.68



      4.41

























































      Performance ratios



















































      Return on average shareholders' equity



      8.14%



      8.12%



      8.21%



      8.12%



      8.12%



      6.33%



      8.42%



      8.59%







      8.15%



      7.76%





      Return on average tangible shareholders' equity (1)



      14.90%



      15.15%



      15.57%



      15.58%



      15.84%



      12.20%



      14.89%



      15.45%







      15.28%



      14.50%





      Return on average assets





      1.09%



      1.08%



      1.08%



      1.07%



      1.06%



      0.81%



      1.06%



      1.06%







      1.08%



      0.99%





      Return on average tangible assets (2)



      1.22%



      1.20%



      1.20%



      1.20%



      1.19%



      0.93%



      1.17%



      1.18%







      1.20%



      1.11%





























































      Net interest margin (FTE)





      4.24%



      4.15%



      4.29%



      4.21%



      4.33%



      4.09%



      4.17%



      4.02%







      4.22%



      4.16%





      Yield on earning assets (FTE)





      4.66%



      4.54%



      4.66%



      4.57%



      4.65%



      4.42%



      4.57%



      4.45%







      4.61%



      4.52%





      Cost of funding







      0.42%



      0.40%



      0.38%



      0.37%



      0.32%



      0.33%



      0.41%



      0.43%







      0.39%



      0.37%





      Average earning assets to average assets



      87.10%



      86.82%



      86.59%



      86.21%



      86.07%



      86.64%



      87.79%



      87.49%







      86.69%



      86.89%





      Average loans to average deposits



      88.89%



      89.40%



      87.73%



      87.39%



      86.22%



      83.63%



      81.93%



      81.44%







      88.38%



      83.51%





























































      Noninterest income (less securities gains/



















































      losses) to average assets





      1.39%



      1.78%



      1.62%



      1.69%



      1.58%



      1.61%



      1.56%



      1.52%







      1.62%



      1.57%





      Noninterest expense (less debt prepayment penalties/



















































      merger-related expenses) to average assets



      3.21%



      3.44%



      3.49%



      3.48%



      3.46%



      3.43%



      3.40%



      3.26%







      3.40%



      3.40%





      Net overhead ratio







      1.82%



      1.66%



      1.87%



      1.79%



      1.88%



      1.82%



      1.84%



      1.74%







      1.78%



      1.83%





      Efficiency ratio (FTE) (4)





      61.63%



      62.46%



      63.91%



      63.86%



      63.45%



      64.73%



      63.53%



      62.94%







      62.96%



      63.74%





       

       

      RENASANT CORPORATION









































      (Unaudited)









































      (Dollars in thousands, except per share data)



















































































      Q4 2016 -



      For the Year Ending











      2016



      2015



      Q4 2015



      December 31, 











      Fourth



      Third



      Second



      First



      Fourth



      Third



      Second



      First



      Percent











      Percent

      Average balances





      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Variance



      2016



      2015



      Variance

      Total assets







      $      8,591,795



      $      8,562,199



      $      8,541,818



      $      7,961,700



      $      7,898,803



      $       7,897,769



      $       5,847,539



      $       5,821,758



      8.77



      $      8,416,509



      $        6,874,983



      22.42

      Earning assets







      7,483,221



      7,433,461



      7,396,283



      6,863,905



      6,798,474



      6,842,452



      5,133,567



      5,093,224



      10.07



      7,296,296



      5,974,001



      22.13

      Securities







      1,034,269



      1,045,905



      1,111,831



      1,103,504



      1,117,322



      1,143,577



      999,962



      989,743



      (7.43)



      1,073,611



      1,063,222



      0.98

      Mortgage loans held for sale





      184,653



      241,314



      306,011



      217,200



      268,096



      398,480



      87,435



      50,918



      (31.12)



      237,216



      202,368



      17.22

      Loans, net of unearned





      6,147,007



      6,048,017



      5,897,650



      5,482,167



      5,341,943



      5,223,273



      3,978,514



      3,969,243



      15.07



      5,895,955



      4,633,635



      27.24

      Intangibles







      495,404



      497,064



      499,503



      473,852



      473,996



      449,042



      295,441



      296,682



      4.52



      491,530



      379,469



      29.53

























































      Noninterest-bearing deposits





      $      1,564,150



      $      1,510,309



      $      1,477,380



      $      1,316,495



      $      1,323,467



      $       1,272,714



      $          969,770



      $          932,011



      18.19



      $      1,467,881



      $        1,125,969



      30.37

      Interest-bearing deposits





      5,351,354



      5,255,102



      5,245,406



      4,956,983



      4,872,432



      4,972,717



      3,886,199



      3,941,863



      9.83



      5,203,437



      4,422,371



      17.66



      Total deposits







      6,915,505



      6,765,411



      6,722,786



      6,273,478



      6,195,899



      6,245,431



      4,855,969



      4,873,874



      11.61



      6,671,318



      5,548,340



      20.24

      Borrowed funds







      412,589



      550,222



      594,459



      539,078



      568,548



      556,269



      204,884



      168,758



      (27.43)



      523,812



      376,208



      39.23

      Shareholders' equity





      1,155,749



      1,135,073



      1,121,298



      1,050,668



      1,033,692



      1,016,143



      733,158



      719,687



      11.81



      1,116,038



      876,915



      27.27



































































































      Q4 2016 -



      As of











      2016



      2015



      Q4 2015



      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



      2016



      2015



      Variance

      Total assets







      8,699,851



      8,542,471



      8,529,566



      8,146,229



      7,926,496



      7,910,963



      5,899,190



      5,881,849



      9.76



      8,699,851



      7,926,496



      9.76

      Earning assets







      7,556,760



      7,409,068



      7,396,888



      7,045,179



      6,778,485



      6,810,285



      5,186,419



      5,168,498



      11.48



      7,556,760



      6,778,485



      11.48

      Securities







      1,030,530



      1,039,957



      1,063,592



      1,101,820



      1,105,205



      1,139,553



      965,290



      1,016,394



      (6.76)



      1,030,530



      1,105,205



      (6.76)

      Mortgage loans held for sale





      181,053



      189,965



      276,782



      298,365



      225,254



      317,681



      108,023



      102,780



      (19.62)



      181,053



      225,254



      (19.62)

      Loans not acquired







      4,710,385



      4,526,026



      4,292,549



      4,074,413



      3,830,434



      3,607,005



      3,407,925



      3,274,314



      22.97



      4,710,385



      3,830,434



      22.97

      Loans acquired and covered by FDIC loss-share agreements

      -



      30,533



      42,171



      44,989



      93,142



      100,839



      121,626



      125,773



      (100.00)



      -



      93,142



      (100.00)

      Loans acquired and not covered by FDIC loss-share agreements

      1,489,137



      1,548,674



      1,630,709



      1,453,328



      1,489,886



      1,570,116



      507,653



      553,574



      (0.05)



      1,489,137



      1,489,886



      (0.05)



      Total loans







      6,199,522



      6,105,233



      5,965,429



      5,572,730



      5,413,462



      5,277,960



      4,037,204



      3,953,661



      14.52



      6,199,522



      5,413,462



      14.52

      Intangibles







      494,608



      496,233



      497,917



      476,539



      474,682



      474,830



      294,808



      296,053



      4.20



      494,608



      474,682



      4.20

























































      Noninterest-bearing deposits





      1,561,357



      1,514,820



      1,459,383



      1,384,503



      1,278,337



      1,303,884



      972,672



      959,351



      22.14



      1,561,357



      1,278,337



      22.14

      Interest-bearing deposits





      5,497,780



      5,302,978



      5,243,104



      5,046,874



      4,940,265



      4,930,677



      3,917,772



      3,983,418



      11.29



      5,497,780



      4,940,265



      11.29



      Total deposits







      7,059,137



      6,817,798



      6,702,487



      6,431,377



      6,218,602



      6,234,561



      4,890,444



      4,942,769



      13.52



      7,059,137



      6,218,602



      13.52

      Borrowed funds







      312,135



      469,580



      588,650



      561,671



      570,496



      551,740



      219,089



      162,313



      (45.29)



      312,135



      570,496



      (45.29)

      Shareholders' equity





      1,232,883



      1,142,247



      1,124,256



      1,053,178



      1,036,818



      1,024,930



      730,976



      723,196



      18.91



      1,232,883



      1,036,818



      18.91

























































      Market value per common share





      $             42.22



      $             33.63



      $             32.33



      $             32.91



      $             34.41



      $              32.85



      $              32.60



      $              30.05



      22.70



      $             42.22



      34.41



      22.70

      Book value per common share





      27.81



      27.13



      26.71



      26.09



      25.73



      25.45



      23.10



      22.88



      8.08



      27.81



      25.73



      8.08

      Tangible book value per common share



      16.65



      15.34



      14.88



      14.28



      13.95



      13.66



      13.78



      13.52



      19.35



      16.65



      13.95



      19.35

      Shareholders' equity to assets (actual)



      14.17%



      13.37%



      13.18%



      12.93%



      13.08%



      12.96%



      12.39%



      12.30%







      14.17%



      13.08%





      Tangible capital ratio (3)





      9.00%



      8.03%



      7.80%



      7.52%



      7.54%



      7.40%



      7.78%



      7.65%







      9.00%



      7.54%





















































































































      Leverage ratio







      10.59%



      9.38%



      9.18%



      9.19%



      9.16%



      8.95%



      9.89%



      9.74%







      10.59%



      9.16%





      Common equity tier 1 capital ratio



      11.47%



      10.16%



      10.12%



      9.88%



      9.99%



      9.92%



      10.45%



      10.35%







      11.48%



      9.99%





      Tier 1 risk-based capital ratio





      12.86%



      11.57%



      11.55%



      11.38%



      11.51%



      11.46%



      12.52%



      12.47%







      12.86%



      11.51%





      Total risk-based capital ratio





      15.03%



      13.84%



      12.31%



      12.17%



      12.32%



      12.27%



      13.55%



      13.51%







      15.03%



      12.32%





       

       

      RENASANT CORPORATION













































      (Unaudited)













































      (Dollars in thousands, except per share data)



















































































      Q4 2016 -



      As of











      2016



      2015



      Q4 2015



      December 31, 











      Fourth



      Third



      Second



      First



      Fourth



      Third



      Second



      First



      Percent











      Percent

      Loans not acquired by category



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Variance



      2016



      2015



      Variance

      Commercial, financial, agricultural





      $         589,290



      $         554,151



      $         530,258



      $         520,463



      $         485,407



      $          450,688



      $          437,181



      $          418,752



      21.40



      $         589,290



      $           485,407



      21.40

      Lease financing







      46,841



      45,510



      43,116



      41,937



      34,815



      24,698



      17,633



      11,560



      34.54



      46,841



      34,815



      34.54

      Real estate - construction





      483,926



      415,934



      381,690



      325,188



      291,701



      268,805



      212,071



      200,966



      65.90



      483,926



      291,701



      65.90

      Real estate - 1-4 family mortgages



      1,422,543



      1,388,066



      1,328,948



      1,263,879



      1,204,228



      1,128,556



      1,073,816



      1,025,264



      18.13



      1,422,543



      1,204,228



      18.13

      Real estate - commercial mortgages



      2,075,137



      2,030,626



      1,918,778



      1,836,053



      1,729,049



      1,653,534



      1,589,969



      1,542,706



      20.02



      2,075,137



      1,729,049



      20.02

      Installment loans to individuals





      92,648



      91,739



      89,759



      86,893



      85,234



      80,724



      77,255



      75,066



      8.70



      92,648



      85,234



      8.70



      Loans, net of unearned





      $      4,710,385



      $      4,526,026



      $      4,292,549



      $      4,074,413



      $      3,830,434



      $       3,607,005



      $       3,407,925



      $       3,274,314



      22.97



      $      4,710,385



      $        3,830,434



      22.97

























































      Loans acquired and covered by FDIC loss-share agreements













































      Commercial, financial, agricultural





      $                     -



      $                  14



      $                607



      $                624



      $             2,406



      $              2,467



      $              3,726



      $              3,917



      (100.00)



      $                    -



      $               2,406



      (100.00)

      Lease financing







      -



      -



      -



      -



      -



      -



      -



      -



      -



      -



      -



      -

      Real estate - construction





      -



      -



      83



      86



      130



      137



      -



      -



      (100.00)



      -



      130



      (100.00)

      Real estate - 1-4 family mortgages



      -



      30,304



      34,640



      36,350



      45,988



      48,779



      40,333



      42,758



      (100.00)



      -



      45,988



      (100.00)

      Real estate - commercial mortgages



      -



      180



      6,790



      7,870



      44,550



      49,382



      77,536



      79,064



      (100.00)



      -



      44,550



      (100.00)

      Installment loans to individuals





      -



      35



      51



      59



      68



      74



      31



      34



      (100.00)



      -



      68



      (100.00)



      Loans, net of unearned





      $                     -



      $           30,533



      $           42,171



      $           44,989



      $           93,142



      $          100,839



      $          121,626



      $          125,773



      (100.00)



      $                    -



      $             93,142



      (100.00)

























































      Loans acquired and not covered by FDIC loss-share agreements













































      Commercial, financial, agricultural





      $         128,200



      $         139,961



      $         152,071



      $         133,847



      $         149,024



      $          167,966



      $            39,652



      $            52,119



      (13.97)



      $         128,200



      $           149,024



      (13.97)

      Lease financing







      -



      -



      -



      -



      -



      -



      -



      -



      -



      -



      -



      -

      Real estate - construction





      68,753



      71,704



      70,958



      52,300



      65,834



      70,428



      505



      483



      4.43



      68,753



      65,834



      4.43

      Real estate - 1-4 family mortgages



      452,447



      452,274



      485,458



      477,266



      485,107



      485,170



      161,765



      171,433



      (6.73)



      452,447



      485,107



      (6.73)

      Real estate - commercial mortgages



      823,758



      864,825



      898,108



      763,587



      760,130



      813,973



      295,484



      317,224



      8.37



      823,758



      760,130



      8.37

      Installment loans to individuals





      15,979



      19,910



      24,114



      26,328



      29,791



      32,579



      10,247



      12,315



      (46.36)



      15,979



      29,791



      (46.36)



      Loans, net of unearned





      $      1,489,137



      $      1,548,674



      $      1,630,709



      $      1,453,328



      $      1,489,886



      $       1,570,116



      $          507,653



      $          553,574



      (0.05)



      $      1,489,137



      $        1,489,886



      (0.05)

























































      Asset quality data



















































      Assets not acquired:



















































      Nonaccrual loans







      $           11,273



      $           12,454



      $           10,591



      $           11,690



      $           13,645



      $            14,522



      $            15,514



      $            17,719



      (17.38)



      $           11,273



      $             13,645



      (17.38)

      Loans 90 past due or more





      2,079



      2,315



      1,428



      2,495



      1,326



      647



      5,647



      1,193



      56.79



      2,079



      1,326



      56.79

      Nonperforming loans





      13,352



      14,769



      12,019



      14,185



      14,971



      15,169



      21,161



      18,912



      (10.81)



      13,352



      14,971



      (10.81)

      Other real estate owned





      5,929



      8,429



      9,575



      12,810



      12,987



      13,936



      14,967



      16,735



      (54.35)



      5,929



      12,987



      (54.35)

      Nonperforming assets not acquired



      $           19,281



      $           23,198



      $           21,594



      $           26,995



      $           27,958



      $            29,105



      $            36,128



      $            35,647



      (31.04)



      $           19,281



      $             27,958



      (31.04)

























































      Assets acquired and subject to loss share:

















































      Nonaccrual loans







      $                     -



      $             1,628



      $             2,060



      $             2,708



      $             3,319



      $              3,270



      $            19,487



      $            18,040



      (100.00)



      $                    -



      $               3,319



      (100.00)

      Loans 90 past due or more





      -



      786



      2,076



      4,343



      3,609



      4,143



      -



      -



      (100.00)



      -



      3,609



      (100.00)

      Nonperforming loans subject to loss share



      -



      2,414



      4,136



      7,051



      6,928



      7,413



      19,487



      18,040



      (100.00)



      -



      6,928



      (100.00)

      Other real estate owned





      -



      926



      2,618



      1,373



      2,818



      3,183



      3,853



      4,325



      (100.00)



      -



      2,818



      (100.00)

      Nonperforming assets acquired and subject to loss share



      $                     -



      $             3,340



      $             6,754



      $             8,424



      $             9,746



      $            10,596



      $            23,340



      $            22,365



      (100.00)



      $                    -



      $               9,746



      (100.00)

























































      Assets acquired and not subject to loss share:

















































      Nonaccrual loans







      $           11,347



      $           12,105



      $           13,312



      $           12,368



      $           12,070



      $            15,796



      $              1,085



      $              1,627



      (5.99)



      $           11,347



      $             12,070



      (5.99)

      Loans 90 past due or more





      10,815



      12,619



      13,650



      10,805



      11,458



      8,824



      2,523



      9,636



      (5.61)



      10,815



      11,458



      (5.61)

      Nonperforming loans





      22,162



      24,724



      26,962



      23,173



      23,528



      24,620



      3,608



      11,263



      (5.81)



      22,162



      23,528



      (5.81)

      Other real estate owned





      17,370



      16,973



      17,146



      19,051



      19,597



      19,215



      8,244



      10,626



      (11.36)



      17,370



      19,597



      (11.36)

      Nonperforming assets acquired





      $           39,532



      $           41,697



      $           44,108



      $           42,224



      $           43,125



      $            43,835



      $            11,852



      $            21,889



      (8.33)



      $           39,532



      $             43,125



      (8.33)

























































      Net loan charge-offs (recoveries)





      $             4,837



      $                824



      $                191



      $             1,378



      $             1,364



      $                 588



      $              1,588



      $              1,062



      254.62



      $             7,230



      $               4,602



      57.11

      Allowance for loan losses





      42,737



      45,924



      44,098



      42,859



      42,437



      42,051



      41,888



      42,302



      0.71



      42,737



      $             42,437



      0.71

      Annualized net loan charge-offs / average loans



      0.31%



      0.05%



      0.01%



      0.10%



      0.10%



      0.04%



      0.16%



      0.11%







      0.12%



      0.10%





























































      Nonperforming loans / total loans* 



      0.57%



      0.69%



      0.72%



      0.80%



      0.84%



      0.89%



      1.10%



      1.22%







      0.57%



      0.84%





      Nonperforming assets / total assets*



      0.68%



      0.80%



      0.85%



      0.95%



      1.02%



      1.06%



      1.21%



      1.36%







      0.68%



      1.02%





      Allowance for loan losses / total loans*



      0.69%



      0.75%



      0.74%



      0.77%



      0.78%



      0.80%



      1.04%



      1.07%







      0.69%



      0.78%





      Allowance for loan losses / nonperforming loans*



      120.34%



      109.59%



      102.28%



      96.51%



      93.42%



      89.09%



      94.65%



      87.74%







      120.34%



      93.42%





























































      Nonperforming loans / total loans** 



      0.28%



      0.33%



      0.28%



      0.35%



      0.39%



      0.42%



      0.62%



      0.58%







      0.28%



      0.39%





      Nonperforming assets / total assets**



      0.22%



      0.27%



      0.25%



      0.33%



      0.35%



      0.37%



      0.61%



      0.61%







      0.22%



      0.35%





      Allowance for loan losses / total loans**



      0.91%



      1.01%



      1.03%



      1.05%



      1.11%



      1.17%



      1.23%



      1.29%







      0.91%



      1.11%





      Allowance for loan losses / nonperforming loans**



      320.08%



      310.95%



      366.90%



      302.14%



      283.46%



      277.22%



      197.95%



      223.68%







      320.08%



      283.46%





























































      *Based on all assets (including acquired assets)



















































      **Excludes all assets acquired



















































       

       

      RENASANT CORPORATION

























































      (Unaudited)

























































      (Dollars in thousands, except per share data)

























































































































































































      Three Months Ended



      Twelve Months Ended





      December 31, 2016



      September 30, 2016



      December 31, 2015



      December 31, 2016



      December 31, 2015





      Average



      Income/



      Yield/



      Average



      Income/



      Yield/



      Average



      Income/



      Yield/



      Average



      Income/



      Yield/



      Average



      Income/



      Yield/





      Balance



      Expense



      Rate



      Balance



      Expense



      Rate



      Balance



      Expense



      Rate



      Balance



      Expense



      Rate



      Balance



      Expense



      Rate

      Assets





























































      Interest-earning assets:





























































      Loans (1)



      $  6,331,660



      $    79,894



      5.02%



      $  6,289,331



      $    77,154



      4.88%



      $  5,610,039



      $    71,144



      5.03%



      $  6,133,171



      $  303,830



      4.95%



      $  4,836,002



      $  237,408



      4.91%

      Securities:





























































            Taxable



      688,268



      3,430



      1.98



      695,589



      3,418



      1.95



      761,145



      4,110



      2.14



      721,661



      15,305



      2.12



      732,016



      15,946



      2.18

            Tax-exempt



      346,002



      4,089



      4.70



      350,316



      4,082



      4.64



      356,177



      4,364



      4.86



      351,950



      16,555



      4.70



      331,206



      16,709



      5.04

      Total securities



      1,034,270



      7,519



      2.89



      1,045,905



      7,500



      2.85



      1,117,322



      8,474



      3.01



      1,073,611



      31,860



      2.97



      1,063,222



      32,655



      3.07

      Interest-bearing balances with banks



      117,292



      151



      0.51



      98,225



      132



      0.53



      71,113



      61



      0.34



      89,514



      459



      0.51



      74,776



      215



      0.29

      Total interest-earning assets



      7,483,222



      87,564



      4.66



      7,433,461



      84,786



      4.54



      6,798,474



      79,679



      4.65



      7,296,296



      336,149



      4.61



      5,974,000



      270,278



      4.52

      Cash and due from banks



      118,851











      124,794











      133,526











      130,360











      102,417









      Intangible assets



      495,404











      497,064











      473,996











      491,530











      379,469









      FDIC loss-share indemnification asset



      2,693











      4,816











      7,691











      4,961











      8,928









      Other Assets



      491,625











      502,064











      485,116











      493,362











      410,169









      Total Assets



      8,591,795











      8,562,199











      7,898,803











      8,416,509











      6,874,983







































































      Liabilities and shareholders' equity





























































      Interest-bearing liabilities:





























































      Deposits:





























































          Interest-bearing demand



      3,184,949



      1,597



      0.20



      3,106,568



      1,515



      0.19



      2,860,182



      1,256



      0.17



      3,090,495



      5,874



      0.19



      2,596,362



      4,721



      0.18

          Savings deposits



      538,323



      96



      0.07



      528,794



      94



      0.07



      497,648



      89



      0.07



      525,498



      372



      0.07



      433,838



      320



      0.07

          Time deposits



      1,628,082



      3,145



      0.77



      1,619,740



      3,029



      0.74



      1,514,602



      2,030



      0.53



      1,587,444



      11,610



      0.73



      1,392,171



      8,673



      0.62

      Total interest-bearing deposits



      5,351,354



      4,838



      0.36



      5,255,102



      4,638



      0.35



      4,872,432



      3,375



      0.27



      5,203,437



      17,856



      0.34



      4,422,371



      13,714



      0.31

      Borrowed Funds



      412,589



      2,952



      2.85



      550,222



      2,663



      1.93



      568,548



      2,062



      1.44



      523,812



      10,291



      1.96



      376,208



      7,950



      2.11

      Total interest-bearing liabilities



      5,763,943



      7,790



      0.54



      5,805,324



      7,301



      0.50



      5,440,980



      5,437



      0.40



      5,727,249



      28,147



      0.49



      4,798,579



      21,664



      0.45

      Noninterest-bearing deposits



      1,564,150











      1,510,309











      1,323,467











      1,467,881











      1,125,969









      Other liabilities



      107,953











      111,493











      100,664











      105,341











      73,520









      Shareholders' equity



      1,155,749











      1,135,073











      1,033,692











      1,116,038











      876,915









      Total liabilities and shareholders' equity



      8,591,795











      8,562,199











      7,898,803











      8,416,509











      6,874,983









      Net interest income/net interest margin







      $    79,774



      4.24%







      $    77,485



      4.15%







      $    74,242



      4.33%







      $  308,002



      4.22%







      $  248,614



      4.16%

       

       

      RENASANT CORPORATION









































      (Unaudited)









































      (Dollars in thousands, except per share data)























































































































      RECONCILIATION OF GAAP TO NON-GAAP



















































































































      For the Year Ending











      2016



      2015







      December 31, 











      Fourth



      Third



      Second



      First



      Fourth



      Third



      Second



      First























      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter



      Quarter







      2016



      2015

      Net income (GAAP)





      $           23,635



      $           23,179



      $           22,900



      $           21,216



      $           21,160



      $            16,220



      $            15,394



      $            15,240







      $           90,930



      $             68,014



      Amortization of intangibles, net of tax



      1,094



      1,119



      1,171



      1,134



      1,186



      1,220



      858



      873







      4,518



      4,138

      Tangible net income (non-GAAP)







      $           24,729



      $           24,298



      $           24,071



      $           22,350



      $           22,346



      $            17,440



      $            16,252



      $            16,113







      $           95,448



      $             72,152





















































      Average shareholders' equity (GAAP)



      $      1,155,749



      $      1,135,073



      $      1,121,298



      $      1,050,668



      $      1,033,692



      $       1,016,143



      $          733,158



      $          719,687







      $      1,116,038



      $           876,915



      Intangibles







      495,404



      497,064



      499,503



      473,852



      473,996



      449,042



      295,441



      296,682







      491,530



      379,469

      Average tangible shareholders' equity (non-GAAP)



      $         660,345



      $         638,009



      $         621,795



      $         576,816



      $         559,696



      $          567,101



      $          437,717



      $          423,005







      $         624,508



      $           497,446





















































      Average total assets (GAAP)





      $      8,591,795



      $      8,562,199



      $      8,541,818



      $      7,961,700



      $      7,898,803



      $       7,897,769



      $       5,847,539



      $       5,821,758







      $      8,416,509



      $        6,874,983



      Intangibles







      495,404



      497,064



      499,503



      473,852



      473,996



      449,042



      295,441



      296,682







      491,530



      379,469

      Average tangible assets (non-GAAP)



      $      8,096,392



      $      8,065,135



      $      8,042,315



      $      7,487,848



      $      7,424,807



      $       7,448,727



      $       5,552,098



      $       5,525,076







      $      7,924,979



      $        6,495,514





















































      Actual shareholders' equity (GAAP)



      $      1,232,883



      $      1,142,247



      $      1,124,256



      $      1,053,178



      $      1,036,818



      $       1,024,930



      $          730,976



      $          723,196







      $      1,232,883



      $        1,036,818



      Intangibles







      494,608



      496,233



      497,917



      476,539



      474,682



      474,830



      294,808



      296,053







      494,608



      474,682

      Actual tangible shareholders' equity (non-GAAP)



      $         738,275



      $         646,014



      $         626,339



      $         576,639



      $         562,136



      $          550,100



      $          436,168



      $          427,143







      $         738,275



      $           562,136





















































      Actual total assets (GAAP)





      $      8,699,851



      $      8,542,471



      $      8,529,566



      $      8,146,229



      $      7,926,496



      $       7,910,963



      $       5,899,190



      $       5,881,849







      $      8,699,851



      $        7,926,496



      Intangibles







      494,608



      496,233



      497,917



      476,539



      474,682



      474,830



      294,808



      296,053







      494,608



      474,682

      Actual tangible assets (non-GAAP)



      $      8,205,243



      $      8,046,238



      $      8,031,649



      $      7,669,690



      $      7,451,814



      $       7,436,133



      $       5,604,382



      $       5,585,796







      $      8,205,243



      $        7,451,814





















































      (1) Return on Average Equity

















































      Return on (average) shareholders' equity (GAAP)



      8.14%



      8.12%



      8.21%



      8.12%



      8.12%



      6.33%



      8.42%



      8.59%







      8.15%



      7.76%



      Effect of adjustment for intangible assets



      6.76%



      7.03%



      7.36%



      7.46%



      7.72%



      5.87%



      6.47%



      6.86%







      7.14%



      6.75%

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

      14.90%



      15.15%



      15.57%



      15.58%



      15.84%



      12.20%



      14.89%



      15.45%







      15.28%



      14.50%





















































      (2) Return on Average Assets

















































      Return on (average) assets (GAAP)



      1.09%



      1.08%



      1.08%



      1.07%



      1.06%



      0.81%



      1.06%



      1.06%







      1.08%



      0.99%



      Effect of adjustment for intangible assets



      0.12%



      0.12%



      0.13%



      0.13%



      0.13%



      0.11%



      0.12%



      0.12%







      0.12%



      0.12%

      Return on average tangible assets (non-GAAP)



      1.22%



      1.20%



      1.20%



      1.20%



      1.19%



      0.93%



      1.17%



      1.18%







      1.20%



      1.11%





















































      (3) Shareholder Equity Ratio 

















































      Shareholders' equity to (actual) assets (GAAP)



      14.17%



      13.37%



      13.18%



      12.93%



      13.08%



      12.96%



      12.39%



      12.30%







      14.17%



      13.08%



      Effect of adjustment for intangible assets



      5.17%



      5.34%



      5.38%



      5.41%



      5.54%



      5.56%



      4.61%



      4.65%







      5.17%



      5.54%

      Tangible capital ratio (non-GAAP)



      9.00%



      8.03%



      7.80%



      7.52%



      7.54%



      7.40%



      7.78%



      7.65%







      9.00%



      7.54%



































































































































      CALCULATION OF EFFICIENCY RATIO





































































      Interest income (FTE)





      $           87,564



      $           84,786



      $           85,783



      $           78,009



      $           79,679



      $            76,242



      $            58,516



      $            55,910







      $         336,149



      $           270,278



      Interest expense





      7,790



      7,301



      6,851



      6,205



      5,437



      5,688



      5,155



      5,385







      28,147



      21,665

      Net Interest income (FTE)





      $           79,774



      $           77,485



      $           78,932



      $           71,804



      $           74,242



      $            70,554



      $            53,361



      $            50,525







      $         308,002



      $           248,613





















































      Total noninterest income 





      $           30,071



      $           38,272



      $           35,586



      $           33,302



      $           31,442



      $            32,079



      $            22,880



      $            21,869







      $         137,231



      $           108,270



      Securities gains (losses) 





      -



      -



      1,257



      (71)



      -



      -



      96



      -







      1,186



      96

      Total noninterest income 







      $           30,071



      $           38,272



      $           34,329



      $           33,373



      $           31,442



      $            32,079



      $            22,784



      $            21,869







      $         136,045



      $           108,174

      Total Income (FTE)







      $         109,845



      $         115,757



      $         113,261



      $         105,177



      $         105,684



      $          102,633



      $            76,145



      $            72,394







      $         444,047



      $           356,787





















































      Total noninterest expense





      $           71,374



      $           76,468



      $           77,259



      $           69,814



      $           70,734



      $            75,979



      $            51,083



      $            47,318







      $         294,915



      $           245,114



      Amortization of intangibles



      1,624



      1,684



      1,742



      1,697



      1,752



      1,803



      1,239



      1,275







      6,747



      6,069



      Merger-related expenses



      -



      268



      2,807



      948



      1,923



      7,746



      1,467



      478







      4,023



      11,614



      Debt extinguishment penalty



      -



      2,210



      329



      -



      -



      -



      -



      -







      2,539



      -



      Loss share termination



      2,053



      -



      -



      -



      -



      -



      -



      -







      2,053



      -

      Total noninterest expense 





      $           67,697



      $           72,306



      $           72,381



      $           67,169



      $           67,059



      $            66,430



      $            48,377



      $            45,565







      $         279,553



      $           227,431





















































      (4) Efficiency Ratio







      61.63%



      62.46%



      63.91%



      63.86%



      63.45%



      64.73%



      63.53%



      62.94%







      62.96%



      63.74%

       

      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

       

      To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/renasant-corporation-announces-2016-fourth-quarter-and-year-end-results-300392474.html

      SOURCE Renasant Corporation

      Weitere Themen