Renasant Corporation Announces Earnings for the Fourth Quarter of 2023

In this article:
Renasant CorporationRenasant Corporation
Renasant Corporation

TUPELO, Miss., Jan. 23, 2024 (GLOBE NEWSWIRE) -- Renasant Corporation (NYSE: RNST) (the “Company”) today announced earnings results for the fourth quarter of 2023.

(Dollars in thousands, except earnings per share)

Three Months Ended

 

Twelve Months Ended

 

Dec 31, 2023

Sep 30, 2023

Dec 31, 2022

 

Dec 31, 2023

Dec 31, 2022

Net income and earnings per share:

 

 

 

 

 

 

Net income

$

28,124

 

$

41,833

 

$

46,276

 

 

$

144,678

 

$

166,068

 

After-tax loss on sale of securities

 

(15,711

)

 

 

 

 

 

 

(33,927

)

 

 

Basic EPS

 

0.50

 

 

0.75

 

 

0.83

 

 

 

2.58

 

 

2.97

 

Diluted EPS

 

0.50

 

 

0.74

 

 

0.82

 

 

 

2.56

 

 

2.95

 

Impact to diluted EPS from losses on the sale of securities (including impairments)

 

0.28

 

 

 

 

 

 

 

0.60

 

 

 

Adjusted diluted EPS (Non-GAAP)(1)

 

0.76

 

 

0.74

 

 

0.89

 

 

 

3.15

 

 

3.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“The quarter exhibited solid results across the company. We continue to strengthen the balance sheet and remain committed to improving operating leverage,” remarked C. Mitchell Waycaster, Chief Executive Officer of the Company. “Going into 2024, Renasant is well positioned to continue organic growth and pursue our strategic objectives.”

Quarterly Highlights

Earnings

  • Net income for the fourth quarter of 2023 was $28.1 million; diluted EPS was $0.50 and adjusted diluted EPS (Non-GAAP)(1) was $0.76

  • Net interest income (fully tax equivalent) for the fourth quarter of 2023 was $128.6 million, down $1.5 million on a linked quarter basis

  • For the fourth quarter of 2023, net interest margin was 3.33%, down 3 basis points on a linked quarter basis

  • Cost of total deposits was 2.17% for the fourth quarter of 2023, up 19 basis points on a linked quarter basis

  • Noninterest income decreased $17.8 million on a linked quarter basis. The Company determined to sell a portion of its available-for-sale securities portfolio in the fourth quarter of 2023, and as a result the Company recognized pre-tax non-credit related impairment charges of $19.4 million. The impaired securities were sold in the first quarter of 2024 and generated $177 million in proceeds. Noninterest income for the fourth quarter of 2023 also included a one-time payment of $2.3 million related to Renasant's participation in a recovery agreement, which it assumed as part of a previous acquisition

  • The Company extinguished $3.3 million of its subordinated debt, which produced a gain of $0.6 million in the fourth quarter of 2023

  • Mortgage banking income decreased $0.9 million on a linked quarter basis. The mortgage division generated $0.3 billion in interest rate lock volume in the fourth quarter of 2023, a decrease of $0.2 billion. Gain on sale margin was 1.14% for the fourth quarter of 2023, down 41 basis points on a linked quarter basis

  • The Company realized a gain of $0.5 million in the fourth quarter of 2023 related to a holdback on previously sold mortgage servicing rights (“MSR”) assets

  • Noninterest expense increased $3.5 million on a linked quarter basis. Higher salaries and benefits and an FDIC deposit insurance special assessment of $2.7 million contributed to the increase

Balance Sheet

  • Loans increased $183.2 million on a linked quarter basis, representing 6.0% annualized net loan growth

  • Securities decreased $10.0 million on a linked quarter basis due to net cash outflows of $51.0 million for the quarter. As previously mentioned, the Company recorded an impairment charge of $19.4 million on a portion of its securities classified as available-for-sale. The remaining available-for-sale portfolio experienced a positive fair value adjustment of $42.3 million

  • Deposits at December 31, 2023 decreased $80.3 million on a linked quarter basis. Brokered deposits decreased $295.9 million on a linked quarter basis to $461.4 million at December 31, 2023. Noninterest bearing deposits decreased $150.5 million on a linked quarter basis and represented 25.5% of total deposits at December 31, 2023

Capital and Liquidity

  • Book value per share and tangible book value per share (non-GAAP)(1) increased 2.9% and 5.3%, respectively, on a linked quarter basis

  • The Company has a $100 million stock repurchase program that is in effect through October 2024; there was no buyback activity during the fourth quarter of 2023

Credit Quality

  • The Company recorded a provision for credit losses of $2.5 million for the fourth quarter of 2023

  • The ratio of allowance for credit losses on loans to total loans was 1.61% at December 31, 2023

  • The coverage ratio, or the allowance for credit losses on loans to nonperforming loans, was 286.26% at December 31, 2023, compared to 282.24% at September 30, 2023

  • Net loan charge-offs for the fourth quarter of 2023 were $1.7 million, or 0.06% of average loans on an annualized basis

  • Nonperforming loans to total loans decreased to 0.56% at December 31, 2023 compared to 0.58% at September 30, 2023 and criticized loans (which include classified and special mention loans) to total loans decreased to 2.16% at December 31, 2023, compared to 2.27% at September 30, 2023

(1) This is a non-GAAP financial measure. A reconciliation of all non-GAAP financial measures disclosed in this release from GAAP to non-GAAP is included in the tables at the end of this release. The information below under the heading “Non-GAAP Financial Measures” explains why the Company believes the non-GAAP financial measures in this release provide useful information and describes the other purposes for which the Company uses non-GAAP financial measures.

Income Statement

(Dollars in thousands, except per share data)

Three Months Ended

 

Twelve Months Ended

 

Dec 31,
2023

Sep 30,
2023

Jun 30,
2023

Mar 31,
2023

Dec 31,
2022

 

Dec 31,
2023

Dec 31,
2022

Interest income

 

 

 

 

 

 

 

 

Loans held for investment

$

188,535

 

$

181,129

 

$

173,198

 

$

161,787

 

$

145,360

 

 

$

704,649

 

$

470,698

 

Loans held for sale

 

3,329

 

 

3,751

 

 

2,990

 

 

1,737

 

 

1,688

 

 

 

11,807

 

 

9,212

 

Securities

 

10,728

 

 

10,669

 

 

14,000

 

 

15,091

 

 

15,241

 

 

 

50,488

 

 

53,047

 

Other

 

7,839

 

 

10,128

 

 

6,978

 

 

5,430

 

 

2,777

 

 

 

30,375

 

 

8,853

 

Total interest income

 

210,431

 

 

205,677

 

 

197,166

 

 

184,045

 

 

165,066

 

 

 

797,319

 

 

541,810

 

Interest expense

 

 

 

 

 

 

 

 

Deposits

 

77,168

 

 

70,906

 

 

51,391

 

 

32,866

 

 

17,312

 

 

 

232,331

 

 

35,208

 

Borrowings

 

7,310

 

 

7,388

 

 

15,559

 

 

15,404

 

 

9,918

 

 

 

45,661

 

 

25,304

 

Total interest expense

 

84,478

 

 

78,294

 

 

66,950

 

 

48,270

 

 

27,230

 

 

 

277,992

 

 

60,512

 

Net interest income

 

125,953

 

 

127,383

 

 

130,216

 

 

135,775

 

 

137,836

 

 

 

519,327

 

 

481,298

 

Provision for credit losses

 

 

 

 

 

 

 

 

Provision for loan losses

 

2,518

 

 

5,315

 

 

3,000

 

 

7,960

 

 

10,488

 

 

 

18,793

 

 

23,788

 

Provision for (recovery of) unfunded commitments

 

 

 

(700

)

 

(1,000

)

 

(1,500

)

 

183

 

 

 

(3,200

)

 

83

 

Total provision for credit losses

 

2,518

 

 

4,615

 

 

2,000

 

 

6,460

 

 

10,671

 

 

 

15,593

 

 

23,871

 

Net interest income after provision for credit losses

 

123,435

 

 

122,768

 

 

128,216

 

 

129,315

 

 

127,165

 

 

 

503,734

 

 

457,427

 

Noninterest income

 

20,356

 

 

38,200

 

 

17,226

 

 

37,293

 

 

33,395

 

 

 

113,075

 

 

149,253

 

Noninterest expense

 

111,880

 

 

108,369

 

 

110,165

 

 

109,208

 

 

101,399

 

 

 

439,622

 

 

395,372

 

Income before income taxes

 

31,911

 

 

52,599

 

 

35,277

 

 

57,400

 

 

59,161

 

 

 

177,187

 

 

211,308

 

Income taxes

 

3,787

 

 

10,766

 

 

6,634

 

 

11,322

 

 

12,885

 

 

 

32,509

 

 

45,240

 

Net income

$

28,124

 

$

41,833

 

$

28,643

 

$

46,078

 

$

46,276

 

 

$

144,678

 

$

166,068

 

 

 

 

 

 

 

 

 

 

Adjusted net income (non-GAAP)(1)

$

42,887

 

$

41,833

 

$

46,728

 

$

46,078

 

$

50,324

 

 

$

177,657

 

$

168,886

 

Adjusted pre-provision net revenue (“PPNR”) (non-GAAP)(1)

$

52,614

 

$

57,214

 

$

59,715

 

$

63,860

 

$

72,187

 

 

$

233,403

 

$

235,993

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

0.50

 

$

0.75

 

$

0.51

 

$

0.82

 

$

0.83

 

 

$

2.58

 

$

2.97

 

Diluted earnings per share

 

0.50

 

 

0.74

 

 

0.51

 

 

0.82

 

 

0.82

 

 

 

2.56

 

 

2.95

 

Adjusted diluted earnings per share (non-GAAP)(1)

 

0.76

 

 

0.74

 

 

0.83

 

 

0.82

 

 

0.89

 

 

 

3.15

 

 

3.00

 

Average basic shares outstanding

 

56,141,628

 

 

56,138,618

 

 

56,107,881

 

 

56,008,741

 

 

55,953,104

 

 

 

56,099,689

 

 

55,904,579

 

Average diluted shares outstanding

 

56,611,217

 

 

56,523,887

 

 

56,395,653

 

 

56,270,219

 

 

56,335,446

 

 

 

56,448,163

 

 

56,214,230

 

Cash dividends per common share

$

0.22

 

$

0.22

 

$

0.22

 

$

0.22

 

$

0.22

 

 

$

0.88

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) This is a non-GAAP financial measure. A reconciliation of all non-GAAP financial measures disclosed in this release from GAAP to non-GAAP is included in the tables at the end of this release. The information below under the heading “Non-GAAP Financial Measures” explains why the Company believes the non-GAAP financial measures in this release provide useful information and describes the other purposes for which the Company uses non-GAAP financial measures.

Performance Ratios

 

Three Months Ended

 

Twelve Months Ended

 

Dec 31,
2023

Sep 30,
2023

Jun 30,
2023

Mar 31,
2023

Dec 31,
2022

 

Dec 31,
2023

Dec 31,
2022

Return on average assets

0.65

%

0.96

%

0.66

%

1.09

%

1.11

%

 

0.84

%

1.00

%

Adjusted return on average assets (non-GAAP)(1)

0.99

 

0.96

 

1.08

 

1.09

 

1.20

 

 

1.03

 

1.02

 

Return on average tangible assets (non-GAAP)(1)

0.71

 

1.05

 

0.73

 

1.19

 

1.20

 

 

0.92

 

1.09

 

Adjusted return on average tangible assets (non-GAAP)(1)

1.08

 

1.05

 

1.18

 

1.19

 

1.30

 

 

1.12

 

1.10

 

Return on average equity

4.93

 

7.44

 

5.18

 

8.55

 

8.58

 

 

6.50

 

7.60

 

Adjusted return on average equity (non-GAAP)(1)

7.53

 

7.44

 

8.45

 

8.55

 

9.33

 

 

7.99

 

7.73

 

Return on average tangible equity (non-GAAP)(1)

9.26

 

13.95

 

9.91

 

16.29

 

15.98

 

 

12.29

 

13.97

 

Adjusted return on average tangible equity (non-GAAP)(1)

13.94

 

13.95

 

15.94

 

16.29

 

17.35

 

 

15.02

 

14.20

 

Efficiency ratio (fully taxable equivalent)

75.11

 

64.38

 

73.29

 

62.11

 

58.29

 

 

68.33

 

61.88

 

Adjusted efficiency ratio (non-GAAP)(1)

66.18

 

63.60

 

62.98

 

61.30

 

56.25

 

 

63.48

 

60.77

 

Dividend payout ratio

44.00

 

29.33

 

43.14

 

26.83

 

26.51

 

 

34.11

 

29.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and Balance Sheet Ratios

 

As of

 

Dec 31, 2023

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Shares outstanding

 

56,142,207

 

 

56,140,713

 

 

56,132,478

 

 

56,073,658

 

 

55,953,104

 

Market value per share

$

33.68

 

$

26.19

 

$

26.13

 

$

30.58

 

$

37.59

 

Book value per share

 

40.92

 

 

39.78

 

 

39.35

 

 

39.01

 

 

38.18

 

Tangible book value per share (non-GAAP)(1)

 

22.92

 

 

21.76

 

 

21.30

 

 

20.92

 

 

20.02

 

Shareholders’ equity to assets

 

13.23

%

 

13.00

%

 

12.82

%

 

12.52

%

 

12.57

%

Tangible common equity ratio (non-GAAP)(1)

 

7.87

 

 

7.55

 

 

7.37

 

 

7.13

 

 

7.01

 

Leverage ratio

 

9.62

 

 

9.48

 

 

9.22

 

 

9.18

 

 

9.36

 

Common equity tier 1 capital ratio

 

10.52

 

 

10.46

 

 

10.30

 

 

10.19

 

 

10.21

 

Tier 1 risk-based capital ratio

 

11.30

 

 

11.25

 

 

11.09

 

 

10.98

 

 

11.01

 

Total risk-based capital ratio

 

14.93

 

 

14.91

 

 

14.76

 

 

14.68

 

 

14.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) This is a non-GAAP financial measure. A reconciliation of all non-GAAP financial measures disclosed in this release from GAAP to non-GAAP is included in the tables at the end of this release. The information below under the heading “Non-GAAP Financial Measures” explains why the Company believes the non-GAAP financial measures in this release provide useful information and describes the other purposes for which the Company uses non-GAAP financial measures.

Noninterest Income and Noninterest Expense

(Dollars in thousands)

Three Months Ended

 

Twelve Months Ended

 

Dec 31,
2023

Sep 30,
2023

Jun 30,
2023

Mar 31,
2023

Dec 31,
2022

 

Dec 31,
2023

Dec 31,
2022

Noninterest income

 

 

 

 

 

 

 

 

Service charges on deposit accounts

$

10,603

 

$

9,743

 

$

9,733

 

$

9,120

 

$

10,445

 

 

$

39,199

 

$

39,957

 

Fees and commissions

 

4,130

 

 

4,108

 

 

4,987

 

 

4,676

 

 

4,470

 

 

 

17,901

 

 

17,268

 

Insurance commissions

 

2,583

 

 

3,264

 

 

2,809

 

 

2,446

 

 

2,501

 

 

 

11,102

 

 

10,754

 

Wealth management revenue

 

5,668

 

 

5,986

 

 

5,338

 

 

5,140

 

 

5,237

 

 

 

22,132

 

 

22,339

 

Mortgage banking income

 

6,592

 

 

7,533

 

 

9,771

 

 

8,517

 

 

5,170

 

 

 

32,413

 

 

35,794

 

Net losses on sales of securities (including impairments)

 

(19,352

)

 

 

 

(22,438

)

 

 

 

 

 

 

(41,790

)

 

 

Gain on extinguishment of debt

 

620

 

 

 

 

 

 

 

 

 

 

 

620

 

 

 

BOLI income

 

2,589

 

 

2,469

 

 

2,402

 

 

3,003

 

 

2,487

 

 

 

10,463

 

 

9,267

 

Other

 

6,923

 

 

5,097

 

 

4,624

 

 

4,391

 

 

3,085

 

 

 

21,035

 

 

13,874

 

Total noninterest income

$

20,356

 

$

38,200

 

$

17,226

 

$

37,293

 

$

33,395

 

 

$

113,075

 

$

149,253

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

$

71,841

 

$

69,458

 

$

70,637

 

$

69,832

 

$

67,372

 

 

$

281,768

 

$

261,654

 

Data processing

 

3,971

 

 

3,907

 

 

3,684

 

 

3,633

 

 

3,521

 

 

 

15,195

 

 

14,900

 

Net occupancy and equipment

 

11,653

 

 

11,548

 

 

11,865

 

 

11,405

 

 

11,122

 

 

 

46,471

 

 

44,819

 

Other real estate owned

 

306

 

 

(120

)

 

51

 

 

30

 

 

(59

)

 

 

267

 

 

(453

)

Professional fees

 

2,854

 

 

3,338

 

 

4,012

 

 

3,467

 

 

2,856

 

 

 

13,671

 

 

11,872

 

Advertising and public relations

 

3,084

 

 

3,474

 

 

3,482

 

 

4,686

 

 

3,631

 

 

 

14,726

 

 

14,325

 

Intangible amortization

 

1,274

 

 

1,311

 

 

1,369

 

 

1,426

 

 

1,195

 

 

 

5,380

 

 

5,122

 

Communications

 

2,026

 

 

2,006

 

 

2,226

 

 

1,980

 

 

2,028

 

 

 

8,238

 

 

7,958

 

Merger and conversion related expenses

 

 

 

 

 

 

 

 

 

1,100

 

 

 

 

 

1,787

 

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

732

 

Other

 

14,871

 

 

13,447

 

 

12,839

 

 

12,749

 

 

8,633

 

 

 

53,906

 

 

32,656

 

Total noninterest expense

$

111,880

 

$

108,369

 

$

110,165

 

$

109,208

 

$

101,399

 

 

$

439,622

 

$

395,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Banking Income

(Dollars in thousands)

Three Months Ended

 

Twelve Months Ended

 

Dec 31,
2023

Sep 30,
2023

Jun 30,
2023

Mar 31,
2023

Dec 31,
2022

 

Dec 31,
2023

Dec 31,
2022

Gain on sales of loans, net

$

1,860

 

$

3,297

 

$

4,646

 

$

4,770

 

$

1,003

 

 

$

14,573

 

$

15,803

 

Fees, net

 

2,010

 

 

2,376

 

 

2,859

 

 

1,806

 

 

1,849

 

 

 

9,051

 

 

10,371

 

Mortgage servicing income, net

 

2,722

 

 

1,860

 

 

2,266

 

 

1,941

 

 

2,318

 

 

 

8,789

 

 

9,620

 

Total mortgage banking income

$

6,592

 

$

7,533

 

$

9,771

 

$

8,517

 

$

5,170

 

 

$

32,413

 

$

35,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet

(Dollars in thousands)

As of

 

Dec 31, 2023

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Assets

 

 

 

 

 

Cash and cash equivalents

$

801,351

 

$

741,156

 

$

946,899

 

$

847,697

 

$

575,992

 

Securities held to maturity, at amortized cost

 

1,221,464

 

 

1,245,595

 

 

1,273,044

 

 

1,300,240

 

 

1,324,040

 

Securities available for sale, at fair value

 

923,279

 

 

909,108

 

 

950,930

 

 

1,507,907

 

 

1,533,942

 

Loans held for sale, at fair value

 

179,756

 

 

241,613

 

 

249,615

 

 

159,318

 

 

110,105

 

Loans held for investment

 

12,351,230

 

 

12,168,023

 

 

11,930,516

 

 

11,766,425

 

 

11,578,304

 

Allowance for credit losses on loans

 

(198,578

)

 

(197,773

)

 

(194,391

)

 

(195,292

)

 

(192,090

)

Loans, net

 

12,152,652

 

 

11,970,250

 

 

11,736,125

 

 

11,571,133

 

 

11,386,214

 

Premises and equipment, net

 

283,195

 

 

284,368

 

 

285,952

 

 

287,006

 

 

283,595

 

Other real estate owned

 

9,622

 

 

9,258

 

 

5,120

 

 

4,818

 

 

1,763

 

Goodwill and other intangibles

 

1,010,460

 

 

1,011,735

 

 

1,013,046

 

 

1,014,415

 

 

1,015,884

 

Bank-owned life insurance

 

382,584

 

 

379,945

 

 

377,649

 

 

375,572

 

 

373,808

 

Mortgage servicing rights

 

91,688

 

 

90,241

 

 

87,432

 

 

85,039

 

 

84,448

 

Other assets

 

304,484

 

 

298,352

 

 

298,530

 

 

320,938

 

 

298,385

 

Total assets

$

17,360,535

 

$

17,181,621

 

$

17,224,342

 

$

17,474,083

 

$

16,988,176

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest-bearing

$

3,583,675

 

$

3,734,197

 

$

3,878,953

 

$

4,244,877

 

$

4,558,756

 

Interest-bearing

 

10,493,110

 

 

10,422,913

 

 

10,216,408

 

 

9,667,142

 

 

8,928,210

 

Total deposits

 

14,076,785

 

 

14,157,110

 

 

14,095,361

 

 

13,912,019

 

 

13,486,966

 

Short-term borrowings

 

307,577

 

 

107,662

 

 

257,305

 

 

732,057

 

 

712,232

 

Long-term debt

 

429,400

 

 

427,399

 

 

429,630

 

 

431,111

 

 

428,133

 

Other liabilities

 

249,390

 

 

256,127

 

 

233,418

 

 

211,596

 

 

224,829

 

Total liabilities

 

15,063,152

 

 

14,948,298

 

 

15,015,714

 

 

15,286,783

 

 

14,852,160

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common stock

 

296,483

 

 

296,483

 

 

296,483

 

 

296,483

 

 

296,483

 

Treasury stock

 

(105,249

)

 

(105,300

)

 

(105,589

)

 

(107,559

)

 

(111,577

)

Additional paid-in capital

 

1,308,281

 

 

1,304,891

 

 

1,301,883

 

 

1,299,458

 

 

1,302,422

 

Retained earnings

 

952,124

 

 

936,573

 

 

907,312

 

 

891,242

 

 

857,725

 

Accumulated other comprehensive loss

 

(154,256

)

 

(199,324

)

 

(191,461

)

 

(192,324

)

 

(209,037

)

Total shareholders’ equity

 

2,297,383

 

 

2,233,323

 

 

2,208,628

 

 

2,187,300

 

 

2,136,016

 

Total liabilities and shareholders’ equity

$

17,360,535

 

$

17,181,621

 

$

17,224,342

 

$

17,474,083

 

$

16,988,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and Net Interest Margin

(Dollars in thousands)

Three Months Ended

 

December 31, 2023

September 30, 2023

December 31, 2022

 

Average
Balance

Interest
Income/
Expense

Yield/
Rate

Average
Balance

Interest
Income/
Expense

Yield/
Rate

Average
Balance

Interest
Income/
Expense

Yield/
Rate

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Loans held for investment

$

12,249,429

 

$

190,857

 

6.18

%

$

12,030,109

 

$

183,521

 

6.06

%

$

11,282,422

 

$

147,519

 

5.19

%

Loans held for sale

 

199,510

 

 

3,329

 

6.68

%

 

227,982

 

 

3,751

 

6.58

%

 

117,082

 

 

1,688

 

5.77

%

Taxable securities

 

2,050,175

 

 

9,490

 

1.85

%

 

2,097,285

 

 

9,459

 

1.80

%

 

2,657,248

 

 

13,174

 

1.98

%

Tax-exempt securities(1)

 

282,698

 

 

1,558

 

2.20

%

 

285,588

 

 

1,566

 

2.19

%

 

447,287

 

 

2,637

 

2.36

%

Total securities

 

2,332,873

 

 

11,048

 

1.89

%

 

2,382,873

 

 

11,025

 

1.85

%

 

3,104,535

 

 

15,811

 

2.04

%

Interest-bearing balances with banks

 

552,301

 

 

7,839

 

5.63

%

 

729,049

 

 

10,128

 

5.51

%

 

269,975

 

 

2,777

 

4.08

%

Total interest-earning assets

 

15,334,113

 

 

213,073

 

5.52

%

 

15,370,013

 

 

208,425

 

5.39

%

 

14,774,014

 

 

167,795

 

4.51

%

Cash and due from banks

 

180,609

 

 

 

 

180,708

 

 

 

 

201,369

 

 

 

Intangible assets

 

1,011,130

 

 

 

 

1,012,460

 

 

 

 

967,005

 

 

 

Other assets

 

669,988

 

 

 

 

672,232

 

 

 

 

635,452

 

 

 

Total assets

$

17,195,840

 

 

 

$

17,235,413

 

 

 

$

16,577,840

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Interest-bearing demand(2)

$

6,721,053

 

$

47,783

 

2.82

%

$

6,520,145

 

$

41,464

 

2.52

%

$

6,018,679

 

$

12,534

 

0.83

%

Savings deposits

 

888,692

 

 

765

 

0.34

%

 

942,619

 

 

793

 

0.33

%

 

1,093,997

 

 

582

 

0.21

%

Brokered deposits

 

632,704

 

 

8,594

 

5.39

%

 

947,388

 

 

12,732

 

5.33

%

 

93,764

 

 

1,047

 

4.43

%

Time deposits

 

2,185,737

 

 

20,026

 

3.63

%

 

2,002,505

 

 

15,917

 

3.15

%

 

1,324,042

 

 

3,149

 

0.94

%

Total interest-bearing deposits

 

10,428,186

 

 

77,168

 

2.94

%

 

10,412,657

 

 

70,906

 

2.70

%

 

8,530,482

 

 

17,312

 

0.81

%

Borrowed funds

 

543,344

 

 

7,310

 

5.37

%

 

545,105

 

 

7,388

 

5.40

%

 

893,705

 

 

9,918

 

4.42

%

Total interest-bearing liabilities

 

10,971,530

 

 

84,478

 

3.06

%

 

10,957,762

 

 

78,294

 

2.84

%

 

9,424,187

 

 

27,230

 

1.15

%

Noninterest-bearing deposits

 

3,703,050

 

 

 

 

3,800,160

 

 

 

 

4,805,014

 

 

 

Other liabilities

 

260,235

 

 

 

 

245,886

 

 

 

 

209,544

 

 

 

Shareholders’ equity

 

2,261,025

 

 

 

 

2,231,605

 

 

 

 

2,139,095

 

 

 

Total liabilities and shareholders’ equity

$

17,195,840

 

 

 

$

17,235,413

 

 

 

$

16,577,840

 

 

 

Net interest income/ net interest margin

 

$

128,595

 

3.33

%

 

$

130,131

 

3.36

%

 

$

140,565

 

3.78

%

Cost of funding

 

 

2.28

%

 

 

2.11

%

 

 

0.76

%

Cost of total deposits

 

 

2.17

%

 

 

1.98

%

 

 

0.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) U.S. Government and some U.S. Government Agency securities are tax-exempt in the states in which the Company operates.
(2) Interest-bearing demand deposits include interest-bearing transactional accounts and money market deposits.

Net Interest Income and Net Interest Margin, continued

(Dollars in thousands)

Twelve Months Ended

 

December 31, 2023

December 31, 2022

 

Average
Balance

Interest
Income/
Expense

Yield/
Rate

Average
Balance

Interest
Income/
Expense

Yield/
Rate

Interest-earning assets:

 

 

 

 

 

 

Loans held for investment

$

11,963,141

 

$

713,897

 

5.97

%

$

10,677,995

 

$

476,746

 

4.46

%

Loans held for sale

 

181,253

 

 

11,807

 

6.51

%

 

203,981

 

 

9,212

 

4.52

%

Taxable securities(1)

 

2,313,874

 

 

44,619

 

1.93

%

 

2,654,621

 

 

44,750

 

1.69

%

Tax-exempt securities

 

332,749

 

 

7,634

 

2.29

%

 

446,895

 

 

10,655

 

2.38

%

Total securities

 

2,646,623

 

 

52,253

 

1.97

%

 

3,101,516

 

 

55,405

 

1.79

%

Interest-bearing balances with banks

 

568,155

 

 

30,375

 

5.35

%

 

846,768

 

 

8,853

 

1.05

%

Total interest-earning assets

 

15,359,172

 

 

808,332

 

5.26

%

 

14,830,260

 

 

550,216

 

3.71

%

Cash and due from banks

 

187,127

 

 

 

 

201,419

 

 

 

Intangible assets

 

1,012,239

 

 

 

 

967,018

 

 

 

Other assets

 

673,345

 

 

 

 

639,155

 

 

 

Total assets

$

17,231,883

 

 

 

$

16,637,852

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

Interest-bearing demand(2)

$

6,357,753

 

$

138,730

 

2.18

%

$

6,420,905

 

$

25,840

 

0.40

%

Savings deposits

 

971,522

 

 

3,197

 

0.33

%

 

1,116,013

 

 

1,023

 

0.09

%

Brokered deposits

 

697,699

 

 

36,039

 

5.17

%

 

23,634

 

 

1,047

 

4.43

%

Time deposits

 

1,874,224

 

 

54,365

 

2.90

%

 

1,310,398

 

 

7,298

 

0.56

%

Total interest-bearing deposits

 

9,901,198

 

 

232,331

 

2.35

%

 

8,870,950

 

 

35,208

 

0.40

%

Borrowed funds

 

890,765

 

 

45,661

 

5.13

%

 

624,887

 

 

25,304

 

4.05

%

Total interest-bearing liabilities

 

10,791,963

 

 

277,992

 

2.58

%

 

9,495,837

 

 

60,512

 

0.64

%

Noninterest-bearing deposits

 

3,979,951

 

 

 

 

4,760,432

 

 

 

Other liabilities

 

235,463

 

 

 

 

196,980

 

 

 

Shareholders’ equity

 

2,224,506

 

 

 

 

2,184,603

 

 

 

Total liabilities and shareholders’ equity

$

17,231,883

 

 

 

$

16,637,852

 

 

 

Net interest income/ net interest margin

 

$

530,340

 

3.45

%

 

$

489,704

 

3.30

%

Cost of funding

 

 

1.88

%

 

 

0.42

%

Cost of total deposits

 

 

1.67

%

 

 

0.26

%

 

 

 

 

 

 

 

 

 

(1) U.S. Government and some U.S. Government Agency securities are tax-exempt in the states in which the Company operates.
(2) Interest-bearing demand deposits include interest-bearing transactional accounts and money market deposits.

Supplemental Margin Information

(Dollars in thousands)

Three Months Ended

 

Twelve Months Ended

 

Dec 31, 2023

Sep 30, 2023

Dec 31, 2022

 

Dec 31, 2023

Dec 31, 2022

Earning asset mix:

 

 

 

 

 

 

Loans held for investment

 

79.88

%

 

78.27

%

 

76.36

%

 

 

77.89

%

 

72.00

%

Loans held for sale

 

1.30

 

 

1.48

 

 

0.79

 

 

 

1.18

 

 

1.38

 

Securities

 

15.21

 

 

15.50

 

 

21.01

 

 

 

17.23

 

 

20.91

 

Interest-bearing balances with banks

 

3.61

 

 

4.75

 

 

1.84

 

 

 

3.70

 

 

5.71

 

Total

 

100.00

%

 

100.00

%

 

100.00

%

 

 

100.00

%

 

100.00

%

 

 

 

 

 

 

 

Funding sources mix:

 

 

 

 

 

 

Noninterest-bearing demand

 

25.23

%

 

25.75

%

 

33.77

%

 

 

26.94

%

 

33.39

%

Interest-bearing demand

 

45.80

 

 

44.18

 

 

42.30

 

 

 

43.04

 

 

45.04

 

Savings

 

6.06

 

 

6.39

 

 

7.69

 

 

 

6.58

 

 

7.83

 

Brokered deposits

 

4.31

 

 

6.42

 

 

0.66

 

 

 

4.72

 

 

0.17

 

Time deposits

 

14.89

 

 

13.57

 

 

9.31

 

 

 

12.69

 

 

9.19

 

Borrowed funds

 

3.71

 

 

3.69

 

 

6.27

 

 

 

6.03

 

 

4.38

 

Total

 

100.00

%

 

100.00

%

 

100.00

%

 

 

100.00

%

 

100.00

%

 

 

 

 

 

 

 

Net interest income collected on problem loans

$

283

 

$

(820

)

$

161

 

 

$

219

 

$

2,949

 

Total accretion on purchased loans

 

1,117

 

 

1,290

 

 

625

 

 

 

4,166

 

 

5,198

 

Total impact on net interest income

$

1,400

 

$

470

 

$

786

 

 

$

4,385

 

$

8,147

 

Impact on net interest margin

 

0.04

%

 

0.01

%

 

0.02

%

 

 

0.03

%

 

0.05

%

Impact on loan yield

 

0.05

%

 

0.02

%

 

0.03

%

 

 

0.04

%

 

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

(Dollars in thousands)

As of

 

Dec 31, 2023

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Loan Portfolio:

 

 

 

 

 

Commercial, financial, agricultural

$

1,871,821

 

$

1,819,891

 

$

1,729,070

 

$

1,740,778

 

$

1,673,883

 

Lease financing

 

116,020

 

 

120,724

 

 

122,370

 

 

121,146

 

 

115,013

 

Real estate - construction

 

1,333,397

 

 

1,407,364

 

 

1,369,019

 

 

1,424,352

 

 

1,330,337

 

Real estate - 1-4 family mortgages

 

3,439,919

 

 

3,398,876

 

 

3,348,654

 

 

3,278,980

 

 

3,216,263

 

Real estate - commercial mortgages

 

5,486,550

 

 

5,313,166

 

 

5,252,479

 

 

5,085,813

 

 

5,118,063

 

Installment loans to individuals

 

103,523

 

 

108,002

 

 

108,924

 

 

115,356

 

 

124,745

 

Total loans

$

12,351,230

 

$

12,168,023

 

$

11,930,516

 

$

11,766,425

 

$

11,578,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality and Allowance for Credit Losses on Loans

(Dollars in thousands)

As of

 

Dec 31, 2023

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Nonperforming Assets:

 

 

 

 

 

Nonaccruing loans

$

68,816

 

$

69,541

 

$

55,439

 

$

56,626

 

$

56,545

 

Loans 90 days or more past due

 

554

 

 

532

 

 

36,321

 

 

18,664

 

 

331

 

Total nonperforming loans

 

69,370

 

 

70,073

 

 

91,760

 

 

75,290

 

 

56,876

 

Other real estate owned

 

9,622

 

 

9,258

 

 

5,120

 

 

4,818

 

 

1,763

 

Total nonperforming assets

$

78,992

 

$

79,331

 

$

96,880

 

$

80,108

 

$

58,639

 

 

 

 

 

 

 

Criticized Loans

 

 

 

 

 

Classified loans

$

166,893

 

$

186,052

 

$

219,674

 

$

222,701

 

$

200,249

 

Special Mention loans

 

99,699

 

 

89,858

 

 

56,616

 

 

64,832

 

 

86,172

 

Criticized loans(1)

$

266,592

 

$

275,910

 

$

276,290

 

$

287,533

 

$

286,421

 

 

 

 

 

 

 

Allowance for credit losses on loans

$

198,578

 

$

197,773

 

$

194,391

 

$

195,292

 

$

192,090

 

Net loan charge-offs

$

1,713

 

$

1,933

 

$

3,901

 

$

4,732

 

$

2,566

 

Annualized net loan charge-offs / average loans

 

0.06

%

 

0.06

%

 

0.13

%

 

0.16

%

 

0.09

%

Nonperforming loans / total loans

 

0.56

 

 

0.58

 

 

0.77

 

 

0.64

 

 

0.49

 

Nonperforming assets / total assets

 

0.46

 

 

0.46

 

 

0.56

 

 

0.46

 

 

0.35

 

Allowance for credit losses on loans / total loans

 

1.61

 

 

1.63

 

 

1.63

 

 

1.66

 

 

1.66

 

Allowance for credit losses on loans / nonperforming loans

 

286.26

 

 

282.24

 

 

211.85

 

 

259.39

 

 

337.73

 

Criticized loans / total loans

 

2.16

 

 

2.27

 

 

2.32

 

 

2.44

 

 

2.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Criticized loans include loans in risk rating classifications of classified and special mention.

CONFERENCE CALL INFORMATION:
A live audio webcast of a conference call with analysts will be available beginning at 10:00 AM Eastern Time (9:00 AM Central Time) on Wednesday, January 24, 2024.

The webcast is accessible through Renasant’s investor relations website at www.renasant.com or https://event.choruscall.com/mediaframe/webcast.html?webcastid=1DnpBQmV. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation 2023 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 after the call and will remain accessible for one year. A replay can be accessed via telephone by dialing 1-877-344-7529 in the United States and entering conference number 1831497 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until February 7, 2024.

ABOUT RENASANT CORPORATION:

Renasant Corporation is the parent of Renasant Bank, a 119-year-old financial services institution. Renasant has assets of approximately $17.4 billion and operates 195 banking, lending, mortgage, wealth management and insurance offices throughout the Southeast as well as offering factoring and asset-based lending on a nationwide basis.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS:

This press release may contain, or incorporate by reference, statements about Renasant Corporation that 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. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “projects,” “anticipates,” “intends,” “estimates,” “plans,” “potential,” “focus,” “possible,” “may increase,” “may fluctuate,” “will likely result,” and similar expressions, or future or conditional verbs such as “will,” “should,” “would” and “could,” are generally forward-looking in nature and not historical facts. Forward-looking statements include information about the Company’s future financial performance, business strategy, projected plans and objectives and are based on the current beliefs and expectations of management. The Company’s management believes these forward-looking statements are reasonable, but they are all inherently subject to significant business, economic and competitive risks and uncertainties, many of which are beyond the Company’s control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Actual results may differ from those indicated or implied in the forward-looking statements, and such differences may be material. Prospective investors are cautioned that any forward-looking statements are not guarantees of future performance and involve risks and uncertainties and, accordingly, investors should not place undue reliance on these forward-looking statements, which speak only as of the date they are made.

Important factors currently known to management that could cause our actual results to differ materially from those in forward-looking statements include the following: (i) the Company’s ability to efficiently integrate acquisitions into its operations, retain the customers of these businesses, grow the acquired operations and realize the cost savings expected from an acquisition to the extent and in the timeframe anticipated by management; (ii) the effect of economic conditions and interest rates on a national, regional or international basis; (iii) timing and success of the implementation of changes in operations to achieve enhanced earnings or effect cost savings; (iv) competitive pressures in the consumer finance, commercial finance, insurance, financial services, asset management, retail banking, factoring and mortgage lending and auto lending industries; (v) the financial resources of, and products available from, competitors; (vi) changes in laws and regulations as well as changes in accounting standards; (vii) changes in policy by regulatory agencies; (viii) changes in the securities and foreign exchange markets; (ix) the Company’s potential growth, including its entrance or expansion into new markets, and the need for sufficient capital to support that growth; (x) changes in the quality or composition of the Company’s loan or investment portfolios, including adverse developments in borrower industries or in repayment ability of individual borrowers or issuers of investment securities, or the impact of interest rates on the value of our investment securities portfolio; (xi) an insufficient allowance for credit losses as a result of inaccurate assumptions; (xii) changes in the sources and costs of the capital we use to make loans and otherwise fund our operations, due to deposit outflows, changes in the mix of deposits and the cost and availability of borrowings; (xiii) general economic, market or business conditions, including the impact of inflation; (xiv) changes in demand for loan products and financial services; (xv) concentration of deposit and credit exposure; (xvi) changes or the lack of changes in interest rates, yield curves and interest rate spread relationships; (xvii) increased cybersecurity risk, including potential network breaches, business disruptions or financial losses; (xviii) civil unrest, natural disasters, epidemics and other catastrophic events in the Company’s geographic area; (xix) the impact, extent and timing of technological changes; and (xx) other circumstances, many of which are beyond management’s control.

Management believes that the assumptions underlying the Company’s forward-looking statements are reasonable, but any of the assumptions could prove to be inaccurate. Investors are urged to carefully consider the risks described in the Company’s filings with the Securities and Exchange Commission (the “SEC”) from time to time, including its most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, which are available at www.renasant.com and the SEC’s website at www.sec.gov.

The Company undertakes no obligation, and specifically disclaims any obligation, to update or revise forward-looking statements, whether as a result of new information or to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, except as required by federal securities laws.

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 and the presentation slides furnished to the SEC on the same Form 8-K as this release contain non-GAAP financial measures, including, without limitation, (i) adjusted loan yield, (ii) adjusted net interest income and margin, (iii) pre-provision net revenue (including on an as-adjusted basis), (iv) adjusted net income, (v) adjusted diluted earnings per share, (vi) tangible book value per share, (vii) the tangible common equity ratio, (viii) certain performance ratios (namely, the ratio of pre-provision net revenue to average assets, the adjusted return on average assets and on average equity, and the return on average tangible assets and on average tangible common equity (including each of the foregoing on an as-adjusted basis)), and (ix) the adjusted efficiency ratio.

These non-GAAP financial measures adjust GAAP financial measures to exclude intangible assets, including related amortization, and/or certain gains or charges (such as, for the fourth quarter of 2023, the gain on extinguishment of debt and the gain on the sale of mortgage servicing rights), with respect to which the Company is unable to accurately predict when these charges will be incurred or, when incurred, the amount thereof. Management uses these non-GAAP financial measures when evaluating capital utilization and adequacy. In addition, the Company believes that these non-GAAP financial measures facilitate the making of period-to-period comparisons and are meaningful indicators 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, as to intangible assets, are excluded from the calculation of a financial institution’s regulatory capital, the Company believes that the presentation of this non-GAAP financial information allows readers to more easily compare the Company’s results to information provided in other regulatory reports and the results of other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the tables below under the caption “Non-GAAP Reconciliations”.

None of the non-GAAP financial information that the Company has included in this release or the accompanying presentation slides are intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Investors should note that, because there are no standardized definitions for the calculations as well as the results, the Company’s calculations may not be comparable to similarly titled measures presented by other companies. Also, there may be limits in the usefulness of these measures to investors. As a result, the Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.

Non-GAAP Reconciliations

(Dollars in thousands, except per share data)

Three Months Ended

 

Twelve Months Ended

 

Dec 31,
2023

Sep 30,
2023

Jun 30,
2023

Mar 31,
2023

Dec 31,
2022

 

Dec 31,
2023

Dec 31,
2022

Adjusted Pre-Provision Net Revenue (“PPNR”)

 

 

 

 

 

 

Net income (GAAP)

$

28,124

 

$

41,833

 

$

28,643

 

$

46,078

 

$

46,276

 

 

$

144,678

 

$

166,068

 

Income taxes

 

3,787

 

 

10,766

 

 

6,634

 

 

11,322

 

 

12,885

 

 

 

32,509

 

 

45,240

 

Provision for credit losses (including unfunded commitments)

 

2,518

 

 

4,615

 

 

2,000

 

 

6,460

 

 

10,671

 

 

 

15,593

 

 

23,871

 

Pre-provision net revenue (non-GAAP)

$

34,429

 

$

57,214

 

$

37,277

 

$

63,860

 

$

69,832

 

 

$

192,780

 

$

235,179

 

Merger and conversion expense

 

 

 

 

 

 

 

 

 

1,100

 

 

 

 

 

1,787

 

Gain on extinguishment of debt

 

(620

)

 

 

 

 

 

 

 

 

 

 

(620

)

 

 

Gain on sale of MSR

 

(547

)

 

 

 

 

 

 

 

 

 

 

(547

)

 

(2,960

)

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

732

 

Voluntary reimbursement of certain re-presentment NSF fees

 

 

 

 

 

 

 

 

 

1,255

 

 

 

 

 

1,255

 

Losses on security sales (including impairments)

 

19,352

 

 

 

 

22,438

 

 

 

 

 

 

 

41,790

 

 

 

Adjusted pre-provision net revenue (non-GAAP)

$

52,614

 

$

57,214

 

$

59,715

 

$

63,860

 

$

72,187

 

 

$

233,403

 

$

235,993

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income and Adjusted Tangible Net Income

 

 

 

 

 

 

Net income (GAAP)

$

28,124

 

$

41,833

 

$

28,643

 

$

46,078

 

$

46,276

 

 

$

144,678

 

$

166,068

 

Amortization of intangibles

 

1,274

 

 

1,311

 

 

1,369

 

 

1,426

 

 

1,195

 

 

 

5,380

 

 

5,122

 

Tax effect of adjustments noted above(1)

 

(240

)

 

(269

)

 

(266

)

 

(299

)

 

(260

)

 

 

(1,012

)

 

(1,119

)

Tangible net income (non-GAAP)

$

29,158

 

$

42,875

 

$

29,746

 

$

47,205

 

$

47,211

 

 

$

149,046

 

$

170,071

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

$

28,124

 

$

41,833

 

$

28,643

 

$

46,078

 

$

46,276

 

 

$

144,678

 

$

166,068

 

Merger and conversion expense

 

 

 

 

 

 

 

 

 

1,100

 

 

 

 

 

1,787

 

Gain on extinguishment of debt

 

(620

)

 

 

 

 

 

 

 

 

 

 

(620

)

 

 

Gain on sale of MSR

 

(547

)

 

 

 

 

 

 

 

 

 

 

(547

)

 

(2,960

)

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

732

 

Initial provision for acquisitions

 

 

 

 

 

 

 

 

 

2,820

 

 

 

 

 

2,820

 

Voluntary reimbursement of certain re-presentment NSF fees

 

 

 

 

 

 

 

 

 

1,255

 

 

 

 

 

1,255

 

Losses on security sales (including impairments)

 

19,352

 

 

 

 

22,438

 

 

 

 

 

 

 

41,790

 

 

 

Tax effect of adjustments noted above(1)

 

(3,422

)

 

 

 

(4,353

)

 

 

 

(1,127

)

 

 

(7,644

)

 

(816

)

Adjusted net income (non-GAAP)

$

42,887

 

$

41,833

 

$

46,728

 

$

46,078

 

$

50,324

 

 

$

177,657

 

$

168,886

 

Amortization of intangibles

 

1,274

 

 

1,311

 

 

1,369

 

 

1,426

 

 

1,195

 

 

 

5,380

 

 

5,122

 

Tax effect of adjustments noted above(1)

 

(240

)

 

(269

)

 

(266

)

 

(299

)

 

(260

)

 

 

(1,012

)

 

(1,119

)

Adjusted tangible net income (non-GAAP)

$

43,921

 

$

42,875

 

$

47,831

 

$

47,205

 

$

51,259

 

 

$

182,025

 

$

172,889

 

Tangible Assets and Tangible Shareholders’ Equity

 

 

 

 

 

 

Average shareholders’ equity (GAAP)

$

2,261,025

 

$

2,231,605

 

$

2,217,708

 

$

2,186,794

 

$

2,139,095

 

 

$

2,224,506

 

$

2,184,603

 

Average intangible assets

 

1,011,130

 

 

1,012,460

 

 

1,013,811

 

 

1,011,557

 

 

967,005

 

 

 

1,012,239

 

 

967,018

 

Average tangible shareholders’ equity (non-GAAP)

$

1,249,895

 

$

1,219,145

 

$

1,203,897

 

$

1,175,237

 

$

1,172,090

 

 

$

1,212,267

 

$

1,217,585

 

 

 

 

 

 

 

 

 

 

Average assets (GAAP)

$

17,195,840

 

$

17,235,413

 

$

17,337,924

 

$

17,157,898

 

$

16,577,840

 

 

$

17,231,883

 

$

16,637,852

 

Average intangible assets

 

1,011,130

 

 

1,012,460

 

 

1,013,811

 

 

1,011,557

 

 

967,005

 

 

 

1,012,239

 

 

967,018

 

Average tangible assets (non-GAAP)

$

16,184,710

 

$

16,222,953

 

$

16,324,113

 

$

16,146,341

 

$

15,610,835

 

 

$

16,219,644

 

$

15,670,834

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity (GAAP)

$

2,297,383

 

$

2,233,323

 

$

2,208,628

 

$

2,187,300

 

$

2,136,016

 

 

$

2,297,383

 

$

2,136,016

 

Intangible assets

 

1,010,460

 

 

1,011,735

 

 

1,013,046

 

 

1,014,415

 

 

1,015,884

 

 

 

1,010,460

 

 

1,015,884

 

Tangible shareholders’ equity (non-GAAP)

$

1,286,923

 

$

1,221,588

 

$

1,195,582

 

$

1,172,885

 

$

1,120,132

 

 

$

1,286,923

 

$

1,120,132

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

$

17,360,535

 

$

17,181,621

 

$

17,224,342

 

$

17,474,083

 

$

16,988,176

 

 

$

17,360,535

 

$

16,988,176

 

Intangible assets

 

1,010,460

 

 

1,011,735

 

 

1,013,046

 

 

1,014,415

 

 

1,015,884

 

 

 

1,010,460

 

 

1,015,884

 

Total tangible assets (non-GAAP)

$

16,350,075

 

$

16,169,886

 

$

16,211,296

 

$

16,459,668

 

$

15,972,292

 

 

$

16,350,075

 

$

15,972,292

 

 

 

 

 

 

 

 

 

 

Adjusted Performance Ratios

 

 

 

 

 

 

 

 

Return on average assets (GAAP)

 

0.65

%

 

0.96

%

 

0.66

%

 

1.09

%

 

1.11

%

 

 

0.84

%

 

1.00

%

Adjusted return on average assets (non-GAAP)

 

0.99

 

 

0.96

 

 

1.08

 

 

1.09

 

 

1.20

 

 

 

1.03

 

 

1.02

 

Return on average tangible assets (non-GAAP)

 

0.71

 

 

1.05

 

 

0.73

 

 

1.19

 

 

1.20

 

 

 

0.92

 

 

1.09

 

Pre-provision net revenue to average assets (non-GAAP)

 

0.79

 

 

1.32

 

 

0.86

 

 

1.51

 

 

1.67

 

 

 

1.12

 

 

1.41

 

Adjusted pre-provision net revenue to average assets (non-GAAP)

 

1.21

 

 

1.32

 

 

1.38

 

 

1.51

 

 

1.73

 

 

 

1.35

 

 

1.42

 

Adjusted return on average tangible assets (non-GAAP)

 

1.08

 

 

1.05

 

 

1.18

 

 

1.19

 

 

1.30

 

 

 

1.12

 

 

1.10

 

Return on average equity (GAAP)

 

4.93

 

 

7.44

 

 

5.18

 

 

8.55

 

 

8.58

 

 

 

6.50

 

 

7.60

 

Adjusted return on average equity (non-GAAP)

 

7.53

 

 

7.44

 

 

8.45

 

 

8.55

 

 

9.33

 

 

 

7.99

 

 

7.73

 

Return on average tangible equity (non-GAAP)

 

9.26

 

 

13.95

 

 

9.91

 

 

16.29

 

 

15.98

 

 

 

12.29

 

 

13.97

 

Adjusted return on average tangible equity (non-GAAP)

 

13.94

 

 

13.95

 

 

15.94

 

 

16.29

 

 

17.35

 

 

 

15.02

 

 

14.20

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

Average diluted shares outstanding

 

56,611,217

 

 

56,523,887

 

 

56,395,653

 

 

56,270,219

 

 

56,335,446

 

 

 

56,448,163

 

 

56,214,230

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

$

0.50

 

$

0.74

 

$

0.51

 

$

0.82

 

$

0.82

 

 

$

2.56

 

$

2.95

 

Adjusted diluted earnings per share (non-GAAP)

$

0.76

 

$

0.74

 

$

0.83

 

$

0.82

 

$

0.89

 

 

$

3.15

 

$

3.00

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

Shares outstanding

 

56,142,207

 

 

56,140,713

 

 

56,132,478

 

 

56,073,658

 

 

55,953,104

 

 

 

56,142,207

 

 

55,953,104

 

 

 

 

 

 

 

 

 

 

Book value per share (GAAP)

$

40.92

 

$

39.78

 

$

39.35

 

$

39.01

 

$

38.18

 

 

$

40.92

 

$

38.18

 

Tangible book value per share (non-GAAP)

$

22.92

 

$

21.76

 

$

21.30

 

$

20.92

 

$

20.02

 

 

$

22.92

 

$

20.02

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity Ratio

 

 

 

 

 

 

 

 

Shareholders’ equity to assets (GAAP)

 

13.23

%

 

13.00

%

 

12.82

%

 

12.52

%

 

12.57

%

 

 

13.23

%

 

12.57

%

Tangible common equity ratio (non-GAAP)

 

7.87

%

 

7.55

%

 

7.37

%

 

7.13

%

 

7.01

%

 

 

7.87

%

 

7.01

%

Adjusted Efficiency Ratio

 

 

 

 

 

 

 

 

Net interest income (FTE) (GAAP)

$

128,595

 

$

130,131

 

$

133,085

 

$

138,529

 

$

140,565

 

 

$

530,340

 

$

489,704

 

 

 

 

 

 

 

 

 

 

Total noninterest income (GAAP)

$

20,356

 

$

38,200

 

$

17,226

 

$

37,293

 

$

33,395

 

 

$

113,075

 

$

149,253

 

Gain on sale of MSR

 

547

 

 

 

 

 

 

 

 

 

 

 

547

 

 

2,960

 

Gain on extinguishment of debt

 

620

 

 

 

 

 

 

 

 

 

 

 

620

 

 

 

Losses on security sales (including impairments)

 

(19,352

)

 

 

 

(22,438

)

 

 

 

 

 

 

(41,790

)

 

 

Total adjusted noninterest income (non-GAAP)

$

38,541

 

$

38,200

 

$

39,664

 

$

37,293

 

$

33,395

 

 

$

153,698

 

$

146,293

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

111,880

 

$

108,369

 

$

110,165

 

$

109,208

 

$

101,399

 

 

$

439,622

 

$

395,372

 

Amortization of intangibles

 

1,274

 

 

1,311

 

 

1,369

 

 

1,426

 

 

1,195

 

 

 

5,380

 

 

5,122

 

Merger and conversion expense

 

 

 

 

 

 

 

 

 

1,100

 

 

 

 

 

1,787

 

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

732

 

Voluntary reimbursement of certain re-presentment NSF fees

 

 

 

 

 

 

 

 

 

1,255

 

 

 

 

 

1,255

 

Total adjusted noninterest expense (non-GAAP)

$

110,606

 

$

107,058

 

$

108,796

 

$

107,782

 

$

97,849

 

 

$

434,242

 

$

386,476

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

75.11

%

 

64.38

%

 

73.29

%

 

62.11

%

 

58.29

%

 

 

68.33

%

 

61.88

%

Adjusted efficiency ratio (non-GAAP)

 

66.18

%

 

63.60

%

 

62.98

%

 

61.30

%

 

56.25

%

 

 

63.48

%

 

60.77

%

 

 

 

 

 

 

 

 

 

Adjusted Net Interest Income and Adjusted Net Interest Margin

 

 

 

 

 

 

Net interest income (FTE) (GAAP)

$

128,595

 

$

130,131

 

$

133,085

 

$

138,529

 

$

140,565

 

 

$

530,340

 

$

489,704

 

Net interest income collected on problem loans

 

283

 

 

(820

)

 

364

 

 

392

 

 

161

 

 

 

219

 

 

2,949

 

Accretion recognized on purchased loans

 

1,117

 

 

1,290

 

 

874

 

 

885

 

 

625

 

 

 

4,166

 

 

5,198

 

Adjustments to net interest income

$

1,400

 

$

470

 

$

1,238

 

$

1,277

 

$

786

 

 

$

4,385

 

$

8,147

 

Adjusted net interest income (FTE) (non-GAAP)

$

127,195

 

$

129,661

 

$

131,847

 

$

137,252

 

$

139,779

 

 

$

525,955

 

$

481,557

 

 

 

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

3.33

%

 

3.36

%

 

3.45

%

 

3.66

%

 

3.78

%

 

 

3.45

%

 

3.30

%

Adjusted net interest margin (non-GAAP)

 

3.29

%

 

3.35

%

 

3.43

%

 

3.63

%

 

3.76

%

 

 

3.42

%

 

3.25

%

 

 

 

 

 

 

 

 

 

Adjusted Loan Yield

 

 

 

 

 

 

 

 

Loan interest income (FTE) (GAAP)

$

190,857

 

$

183,521

 

$

175,549

 

$

163,970

 

$

147,519

 

 

$

713,897

 

$

476,746

 

Net interest income collected on problem loans

 

283

 

 

(820

)

 

364

 

 

392

 

 

161

 

 

 

219

 

 

2,949

 

Accretion recognized on purchased loans

 

1,117

 

 

1,290

 

 

874

 

 

885

 

 

625

 

 

 

4,166

 

 

5,198

 

Adjusted loan interest income (FTE) (non-GAAP)

$

189,457

 

$

183,051

 

$

174,311

 

$

162,693

 

$

146,733

 

 

$

709,512

 

$

468,599

 

 

 

 

 

 

 

 

 

 

Loan yield (GAAP)

 

6.18

%

 

6.06

%

 

5.93

%

 

5.68

%

 

5.19

%

 

 

5.97

%

 

4.46

%

Adjusted loan yield (non-GAAP)

 

6.14

%

 

6.04

%

 

5.89

%

 

5.64

%

 

5.16

%

 

 

5.93

%

 

4.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Tax effect is calculated based on the respective periods’ year-to-date effective tax rate excluding the impact of discrete items.

 

 

 

Contacts:

For Media:

For Financials:

 

John S. Oxford

James C. Mabry IV

 

Senior Vice President

Executive Vice President

 

Chief Marketing Officer

Chief Financial Officer

 

(662) 680-1219

(662) 680-1281

 

 

 


Advertisement