Renasant Corporation Announces Earnings for the Third Quarter of 2023

In this article:
Renasant CorporationRenasant Corporation
Renasant Corporation

TUPELO, Miss., Oct. 24, 2023 (GLOBE NEWSWIRE) -- Renasant Corporation (NYSE: RNST) (the “Company”) today announced earnings results for the third quarter of 2023.

(Dollars in thousands, except earnings per share)

Three Months Ended

 

Nine Months Ended

 

Sep 30, 2023

Jun 30, 2023

Sep 30, 2022

 

Sep 30, 2023

Sep 30, 2022

Net income and earnings per share:

 

 

 

 

 

 

Net income

$

42,332

$

28,643

 

$

46,567

 

$

117,053

 

$

119,792

After-tax loss on sale of securities

 

 

(18,085

)

 

 

 

(17,859

)

 

Basic EPS

 

0.75

 

0.51

 

 

0.83

 

 

2.09

 

 

2.14

Diluted EPS

 

0.75

 

0.51

 

 

0.83

 

 

2.08

 

 

2.13

Impact to diluted EPS from loss on sale of securities

 

 

0.32

 

 

 

 

0.31

 

 

Adjusted diluted EPS (Non-GAAP)(1)

 

0.75

 

0.83

 

 

0.79

 

 

2.39

 

 

2.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“We are pleased with our third quarter results of solid loan growth, good asset quality, an increase in core deposits and expense control,” remarked C. Mitchell Waycaster, Chief Executive Officer of the Company. “The Company’s focus remains on maintaining a strong balance sheet, and we believe we are well-positioned to take advantage of opportunities that may arise.”

Quarterly Highlights

Earnings

  • Net income for the third quarter of 2023 was $42.3 million with diluted EPS of $0.75

  • Net interest income (fully tax equivalent) for the third quarter of 2023 was $130.8 million, down $2.3 million on a linked quarter basis

  • For the third quarter of 2023, net interest margin was 3.38%, down 7 basis points on a linked quarter basis

  • Cost of total deposits was 198 basis points for the third quarter of 2023, up 48 basis points on a linked quarter basis

  • Noninterest income increased $21.0 million on a linked quarter basis. The Company recognized pre-tax losses of $22.4 million on securities sales in the second quarter of 2023 and used the sale proceeds to pay down FHLB borrowings. The Company’s wealth management and insurance lines of business continued to produce solid results during the third quarter of 2023

  • The mortgage division generated $0.5 billion in interest rate lock volume in the third quarter of 2023. Gain on sale margin was 1.55% for the third quarter of 2023, down 11 basis points on a linked quarter basis

  • Noninterest expense decreased $1.5 million on a linked quarter basis. Lower salaries and benefits and professional fees contributed to the decrease

Balance Sheet

  • Loans increased $237.5 million on a linked quarter basis, which represents 7.9% annualized net loan growth

  • The securities portfolio decreased $69.3 million on a linked quarter basis, due to net cash outflows during the quarter of $52.1 million and a negative fair market value adjustment in our available-for-sale portfolio of $17.2 million

  • Deposits at September 30, 2023 increased $61.7 million on a linked quarter basis. Brokered deposits decreased $323 million on a linked quarter basis to $757 million at September 30, 2023. Noninterest bearing deposits decreased $144.8 million on a linked quarter basis and represented 26.4% of total deposits at September 30, 2023

Capital and Liquidity

  • Book value per share and tangible book value per share (non-GAAP)(1) increased 1.1% and 2.2%, 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 third quarter of 2023

Credit Quality

  • The Company recorded a provision for credit losses on loans of $5.3 million and a recovery of credit losses on unfunded commitments (included in noninterest expense) of $0.7 million for the third quarter of 2023

  • The ratio of allowance for credit losses on loans to total loans was stable at 1.63% at September 30, 2023

  • The coverage ratio, or the allowance for credit losses on loans to nonperforming loans, was 282.24% at September 30, 2023, compared to 211.85% at June 30, 2023

  • Net loan charge-offs for the third quarter of 2023 were $1.9 million, or 0.06% of average loans on an annualized basis

  • Nonperforming loans to total loans decreased to 0.58% at September 30, 2023 compared to 0.77% at June 30, 2023 and criticized loans (which include classified and special mention loans) to total loans decreased to 2.27% at September 30, 2023, compared to 2.32% at June 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

 

Nine Months Ended

 

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

 

Sep 30, 2023

Sep 30, 2022

Interest income

 

 

 

 

 

 

 

 

Loans held for investment

$

181,756

$

173,198

$

161,787

$

145,360

$

123,100

 

$

516,741

$

325,338

Loans held for sale

 

3,751

 

2,990

 

1,737

 

1,688

 

2,075

 

 

8,478

 

7,524

Securities

 

10,669

 

14,000

 

15,091

 

15,241

 

14,500

 

 

39,760

 

37,806

Other

 

10,128

 

6,978

 

5,430

 

2,777

 

3,458

 

 

22,536

 

6,076

Total interest income

 

206,304

 

197,166

 

184,045

 

165,066

 

143,133

 

 

587,515

 

376,744

Interest expense

 

 

 

 

 

 

 

 

Deposits

 

70,906

 

51,391

 

32,866

 

17,312

 

7,241

 

 

155,163

 

17,896

Borrowings

 

7,388

 

15,559

 

15,404

 

9,918

 

5,574

 

 

38,351

 

15,386

Total interest expense

 

78,294

 

66,950

 

48,270

 

27,230

 

12,815

 

 

193,514

 

33,282

Net interest income

 

128,010

 

130,216

 

135,775

 

137,836

 

130,318

 

 

394,001

 

343,462

Provision for credit losses

 

5,315

 

3,000

 

7,960

 

10,488

 

9,800

 

 

16,275

 

13,300

Net interest income after provision for credit losses

 

122,695

 

127,216

 

127,815

 

127,348

 

120,518

 

 

377,726

 

330,162

Noninterest income

 

38,200

 

17,226

 

37,293

 

33,395

 

41,186

 

 

92,719

 

115,858

Noninterest expense

 

107,669

 

109,165

 

107,708

 

101,582

 

101,574

 

 

324,542

 

293,873

Income before income taxes

 

53,226

 

35,277

 

57,400

 

59,161

 

60,130

 

 

145,903

 

152,147

Income taxes

 

10,894

 

6,634

 

11,322

 

12,885

 

13,563

 

 

28,850

 

32,355

Net income

$

42,332

$

28,643

$

46,078

$

46,276

$

46,567

 

$

117,053

$

119,792

 

 

 

 

 

 

 

 

 

Adjusted net income (non-GAAP)(1)

$

42,332

$

46,728

$

46,078

$

50,324

$

44,233

 

$

134,912

$

118,562

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

$

57,841

$

59,715

$

63,860

$

72,187

$

66,970

 

$

181,416

$

163,806

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

0.75

$

0.51

$

0.82

$

0.83

$

0.83

 

$

2.09

$

2.14

Diluted earnings per share

 

0.75

 

0.51

 

0.82

 

0.82

 

0.83

 

 

2.08

 

2.13

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

 

0.75

 

0.83

 

0.82

 

0.89

 

0.79

 

 

2.39

 

2.11

Average basic shares outstanding

 

56,138,618

 

56,107,881

 

56,008,741

 

55,953,104

 

55,947,214

 

 

56,085,556

 

55,888,226

Average diluted shares outstanding

 

56,523,887

 

56,395,653

 

56,270,219

 

56,335,446

 

56,248,720

 

 

56,393,957

 

56,169,886

Cash dividends per common share

$

0.22

$

0.22

$

0.22

$

0.22

$

0.22

 

$

0.66

$

0.66

(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

 

Nine Months Ended

 

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

 

Sep 30, 2023

Sep 30, 2022

Return on average assets

0.97

%

0.66

%

1.09

%

1.11

%

1.11

%

 

0.91

%

0.96

%

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

0.97

 

1.08

 

1.09

 

1.20

 

1.05

 

 

1.05

 

0.95

 

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

1.06

 

0.73

 

1.19

 

1.20

 

1.20

 

 

0.99

 

1.05

 

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

1.06

 

1.18

 

1.19

 

1.30

 

1.14

 

 

1.14

 

1.04

 

Return on average equity

7.53

 

5.18

 

8.55

 

8.58

 

8.50

 

 

7.07

 

7.28

 

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

7.53

 

8.45

 

8.55

 

9.33

 

8.07

 

 

8.15

 

7.21

 

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

14.11

 

9.91

 

16.29

 

15.98

 

15.64

 

 

13.41

 

13.32

 

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

14.11

 

15.94

 

16.29

 

17.35

 

14.87

 

 

15.40

 

13.19

 

Efficiency ratio (fully taxable equivalent)

63.73

 

72.63

 

61.26

 

58.39

 

58.50

 

 

65.55

 

63.20

 

Adjusted efficiency ratio (non-GAAP)(1)

63.36

 

62.98

 

61.30

 

56.25

 

58.78

 

 

62.53

 

62.47

 

Dividend payout ratio

29.33

 

43.14

 

26.83

 

26.51

 

26.51

 

 

31.58

 

30.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and Balance Sheet Ratios

 

As of

 

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Shares outstanding

 

56,140,713

 

 

56,132,478

 

 

56,073,658

 

 

55,953,104

 

 

55,953,104

 

Market value per share

$

26.19

 

$

26.13

 

$

30.58

 

$

37.59

 

$

31.28

 

Book value per share

 

39.79

 

 

39.35

 

 

39.01

 

 

38.18

 

 

37.39

 

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

 

21.77

 

 

21.30

 

 

20.92

 

 

20.02

 

 

20.12

 

Shareholders’ equity to assets

 

13.00

%

 

12.82

%

 

12.52

%

 

12.57

%

 

12.70

%

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

 

7.56

 

 

7.37

 

 

7.13

 

 

7.01

 

 

7.26

 

Leverage ratio

 

9.49

 

 

9.22

 

 

9.18

 

 

9.36

 

 

9.39

 

Common equity tier 1 capital ratio

 

10.47

 

 

10.30

 

 

10.19

 

 

10.21

 

 

10.64

 

Tier 1 risk-based capital ratio

 

11.25

 

 

11.09

 

 

10.98

 

 

11.01

 

 

11.47

 

Total risk-based capital ratio

 

14.92

 

 

14.76

 

 

14.68

 

 

14.63

 

 

15.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

Nine Months Ended

 

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

 

Sep 30, 2023

Sep 30, 2022

Noninterest income

 

 

 

 

 

 

 

 

Service charges on deposit accounts

$

9,743

 

$

9,733

 

$

9,120

$

10,445

 

$

10,216

 

$

28,596

 

$

29,512

 

Fees and commissions

 

4,108

 

 

4,987

 

 

4,676

 

4,470

 

 

4,148

 

 

13,771

 

 

12,798

 

Insurance commissions

 

3,264

 

 

2,809

 

 

2,446

 

2,501

 

 

3,108

 

 

8,519

 

 

8,253

 

Wealth management revenue

 

5,986

 

 

5,338

 

 

5,140

 

5,237

 

 

5,467

 

 

16,464

 

 

17,102

 

Mortgage banking income

 

7,533

 

 

9,771

 

 

8,517

 

5,170

 

 

12,675

 

 

25,821

 

 

30,624

 

Net losses on sales of securities

 

 

 

(22,438

)

 

 

 

 

 

 

(22,438

)

 

 

BOLI income

 

2,469

 

 

2,402

 

 

3,003

 

2,487

 

 

2,296

 

 

7,874

 

 

6,780

 

Other

 

5,097

 

 

4,624

 

 

4,391

 

3,085

 

 

3,276

 

 

14,112

 

 

10,789

 

Total noninterest income

$

38,200

 

$

17,226

 

$

37,293

$

33,395

 

$

41,186

 

$

92,719

 

$

115,858

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

$

69,458

 

$

70,637

 

$

69,832

$

67,372

 

$

66,463

 

$

209,927

 

$

194,282

 

Data processing

 

3,907

 

 

3,684

 

 

3,633

 

3,521

 

 

3,526

 

 

11,224

 

 

11,379

 

Net occupancy and equipment

 

11,548

 

 

11,865

 

 

11,405

 

11,122

 

 

11,266

 

 

34,818

 

 

33,697

 

Other real estate owned

 

(120

)

 

51

 

 

30

 

(59

)

 

34

 

 

(39

)

 

(394

)

Professional fees

 

3,338

 

 

4,012

 

 

3,467

 

2,856

 

 

3,087

 

 

10,817

 

 

9,016

 

Advertising and public relations

 

3,474

 

 

3,482

 

 

4,686

 

3,631

 

 

3,229

 

 

11,642

 

 

10,694

 

Intangible amortization

 

1,311

 

 

1,369

 

 

1,426

 

1,195

 

 

1,251

 

 

4,106

 

 

3,927

 

Communications

 

2,006

 

 

2,226

 

 

1,980

 

2,028

 

 

1,999

 

 

6,212

 

 

5,930

 

Merger and conversion related expenses

 

 

 

 

 

 

1,100

 

 

 

 

 

 

687

 

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

732

 

Other

 

12,747

 

 

11,839

 

 

11,249

 

8,816

 

 

10,719

 

 

35,835

 

 

23,923

 

Total noninterest expense

$

107,669

 

$

109,165

 

$

107,708

$

101,582

 

$

101,574

 

$

324,542

 

$

293,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Banking Income

(Dollars in thousands)

Three Months Ended

 

Nine Months Ended

 

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

 

Sep 30, 2023

Sep 30, 2022

Gain on sales of loans, net

$

3,297

$

4,646

$

4,770

$

1,003

$

5,263

 

$

12,713

$

14,800

Fees, net

 

2,376

 

2,859

 

1,806

 

1,849

 

2,405

 

 

7,041

 

8,522

Mortgage servicing income, net

 

1,860

 

2,266

 

1,941

 

2,318

 

5,007

 

 

6,067

 

7,302

Total mortgage banking income

$

7,533

$

9,771

$

8,517

$

5,170

$

12,675

 

$

25,821

$

30,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet

(Dollars in thousands)

As of

 

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Assets

 

 

 

 

 

Cash and cash equivalents

$

741,156

 

$

946,899

 

$

847,697

 

$

575,992

 

$

479,500

 

Securities held to maturity, at amortized cost

 

1,245,595

 

 

1,273,044

 

 

1,300,240

 

 

1,324,040

 

 

1,353,502

 

Securities available for sale, at fair value

 

909,108

 

 

950,930

 

 

1,507,907

 

 

1,533,942

 

 

1,569,242

 

Loans held for sale, at fair value

 

241,613

 

 

249,615

 

 

159,318

 

 

110,105

 

 

144,642

 

Loans held for investment

 

12,168,023

 

 

11,930,516

 

 

11,766,425

 

 

11,578,304

 

 

11,105,004

 

Allowance for credit losses on loans

 

(197,773

)

 

(194,391

)

 

(195,292

)

 

(192,090

)

 

(174,356

)

Loans, net

 

11,970,250

 

 

11,736,125

 

 

11,571,133

 

 

11,386,214

 

 

10,930,648

 

Premises and equipment, net

 

284,368

 

 

285,952

 

 

287,006

 

 

283,595

 

 

284,062

 

Other real estate owned

 

9,258

 

 

5,120

 

 

4,818

 

 

1,763

 

 

2,412

 

Goodwill and other intangibles

 

1,011,735

 

 

1,013,046

 

 

1,014,415

 

 

1,015,884

 

 

966,461

 

Bank-owned life insurance

 

379,945

 

 

377,649

 

 

375,572

 

 

373,808

 

 

371,650

 

Mortgage servicing rights

 

90,241

 

 

87,432

 

 

85,039

 

 

84,448

 

 

81,980

 

Other assets

 

298,851

 

 

298,530

 

 

320,938

 

 

298,385

 

 

287,000

 

Total assets

$

17,182,120

 

$

17,224,342

 

$

17,474,083

 

$

16,988,176

 

$

16,471,099

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest-bearing

$

3,734,197

 

$

3,878,953

 

$

4,244,877

 

$

4,558,756

 

$

4,827,220

 

Interest-bearing

 

10,422,913

 

 

10,216,408

 

 

9,667,142

 

 

8,928,210

 

 

8,604,904

 

Total deposits

 

14,157,110

 

 

14,095,361

 

 

13,912,019

 

 

13,486,966

 

 

13,432,124

 

Short-term borrowings

 

107,662

 

 

257,305

 

 

732,057

 

 

712,232

 

 

312,818

 

Long-term debt

 

427,399

 

 

429,630

 

 

431,111

 

 

428,133

 

 

426,821

 

Other liabilities

 

256,127

 

 

233,418

 

 

211,596

 

 

224,829

 

 

207,055

 

Total liabilities

 

14,948,298

 

 

15,015,714

 

 

15,286,783

 

 

14,852,160

 

 

14,378,818

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

 

 

 

 

Common stock

 

296,483

 

 

296,483

 

 

296,483

 

 

296,483

 

 

296,483

 

Treasury stock

 

(105,300

)

 

(105,589

)

 

(107,559

)

 

(111,577

)

 

(111,577

)

Additional paid-in capital

 

1,304,891

 

 

1,301,883

 

 

1,299,458

 

 

1,302,422

 

 

1,299,476

 

Retained earnings

 

937,072

 

 

907,312

 

 

891,242

 

 

857,725

 

 

823,951

 

Accumulated other comprehensive loss

 

(199,324

)

 

(191,461

)

 

(192,324

)

 

(209,037

)

 

(216,052

)

Total shareholders’ equity

 

2,233,822

 

 

2,208,628

 

 

2,187,300

 

 

2,136,016

 

 

2,092,281

 

Total liabilities and shareholders’ equity

$

17,182,120

 

$

17,224,342

 

$

17,474,083

 

$

16,988,176

 

$

16,471,099

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and Net Interest Margin

(Dollars in thousands)

Three Months Ended

 

September 30, 2023

June 30, 2023

September 30, 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

$

12,030,109

$

184,148

6.08

%

$

11,877,592

$

175,549

5.93

%

$

10,829,137

$

124,614

4.57

%

Loans held for sale

 

227,982

 

3,751

6.58

%

 

192,539

 

2,990

6.21

%

 

143,837

 

2,075

5.77

%

Taxable securities

 

2,053,113

 

9,218

1.80

%

 

2,435,442

 

12,089

1.99

%

 

2,773,924

 

12,439

1.79

%

Tax-exempt securities(1)

 

329,760

 

1,807

2.19

%

 

413,680

 

2,429

2.35

%

 

449,927

 

2,664

2.37

%

Total securities

 

2,382,873

 

11,025

1.85

%

 

2,849,122

 

14,518

2.04

%

 

3,223,851

 

15,103

1.87

%

Interest-bearing balances with banks

 

729,049

 

10,128

5.51

%

 

524,307

 

6,978

5.34

%

 

663,218

 

3,458

2.07

%

Total interest-earning assets

 

15,370,013

 

209,052

5.40

%

 

15,443,560

 

200,035

5.19

%

 

14,860,043

 

145,250

3.89

%

Cash and due from banks

 

180,708

 

 

 

189,668

 

 

 

191,358

 

 

Intangible assets

 

1,012,460

 

 

 

1,013,811

 

 

 

967,154

 

 

Other assets

 

672,238

 

 

 

690,885

 

 

 

626,926

 

 

Total assets

$

17,235,419

 

 

$

17,337,924

 

 

$

16,645,481

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Interest-bearing demand(2)

$

6,520,145

$

41,464

2.52

%

$

6,114,067

$

29,185

1.91

%

$

6,462,940

$

6,061

0.37

%

Savings deposits

 

942,619

 

793

0.33

%

 

1,004,096

 

813

0.32

%

 

1,134,665

 

155

0.05

%

Brokered deposits

 

947,970

 

12,490

5.23

%

 

810,087

 

10,090

5.00

%

 

 

%

Time deposits

 

2,001,923

 

16,159

3.20

%

 

1,735,093

 

11,303

2.61

%

 

1,240,439

 

1,025

0.33

%

Total interest-bearing deposits

 

10,412,657

 

70,906

2.70

%

 

9,663,343

 

51,391

2.13

%

 

8,838,044

 

7,241

0.33

%

Borrowed funds

 

545,105

 

7,388

5.40

%

 

1,204,968

 

15,559

5.18

%

 

572,376

 

5,574

3.88

%

Total interest-bearing liabilities

 

10,957,762

 

78,294

2.84

%

 

10,868,311

 

66,950

2.47

%

 

9,410,420

 

12,815

0.54

%

Noninterest-bearing deposits

 

3,800,160

 

 

 

4,039,087

 

 

 

4,867,314

 

 

Other liabilities

 

245,886

 

 

 

212,818

 

 

 

194,339

 

 

Shareholders’ equity

 

2,231,611

 

 

 

2,217,708

 

 

 

2,173,408

 

 

Total liabilities and shareholders’ equity

$

17,235,419

 

 

$

17,337,924

 

 

$

16,645,481

 

 

Net interest income/ net interest margin

 

$

130,758

3.38

%

 

$

133,085

3.45

%

 

$

132,435

3.54

%

Cost of funding

 

 

2.11

%

 

 

1.80

%

 

 

0.36

%

Cost of total deposits

 

 

1.98

%

 

 

1.50

%

 

 

0.21

%

(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)

Nine Months Ended

 

September 30, 2023

September 30, 2022

 

Average
Balance

Interest
Income/
Expense

Yield/
 Rate

Average
Balance

Interest
Income/
Expense

Yield/
 Rate

Interest-earning assets:

 

 

 

 

 

 

Loans held for investment

$

11,866,662

$

523,667

5.90

%

$

10,474,305

$

329,227

4.20

%

Loans held for sale

 

175,100

 

8,478

6.46

%

 

233,266

 

7,524

4.30

%

Taxable securities(1)

 

2,356,962

 

34,361

1.94

%

 

2,653,735

 

31,576

1.59

%

Tax-exempt securities

 

395,394

 

6,844

2.31

%

 

446,762

 

8,018

2.39

%

Total securities

 

2,752,356

 

41,205

2.00

%

 

3,100,497

 

39,594

1.70

%

Interest-bearing balances with banks

 

573,498

 

22,536

5.25

%

 

1,041,145

 

6,076

0.78

%

Total interest-earning assets

 

15,367,616

 

595,886

5.18

%

 

14,849,213

 

382,421

3.44

%

Cash and due from banks

 

189,324

 

 

 

201,436

 

 

Intangible assets

 

1,012,613

 

 

 

967,023

 

 

Other assets

 

674,478

 

 

 

640,403

 

 

Total assets

$

17,244,031

 

 

$

16,658,075

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

Interest-bearing demand(2)

$

6,235,322

$

90,947

1.95

%

$

6,556,454

$

13,306

0.27

%

Savings deposits

 

999,436

 

2,432

0.33

%

 

1,123,433

 

441

0.05

%

Brokered deposits

 

720,022

 

26,898

4.99

%

 

 

%

Time deposits

 

1,768,827

 

34,886

2.64

%

 

1,305,800

 

4,149

0.42

%

Total interest-bearing deposits

 

9,723,607

 

155,163

2.13

%

 

8,985,687

 

17,896

0.27

%

Borrowed funds

 

1,007,844

 

38,351

5.08

%

 

534,296

 

15,386

3.84

%

Total interest-bearing liabilities

 

10,731,451

 

193,514

2.41

%

 

9,519,983

 

33,282

0.47

%

Noninterest-bearing deposits

 

4,073,265

 

 

 

4,745,409

 

 

Other liabilities

 

227,114

 

 

 

192,744

 

 

Shareholders’ equity

 

2,212,201

 

 

 

2,199,939

 

 

Total liabilities and shareholders’ equity

$

17,244,031

 

 

$

16,658,075

 

 

Net interest income/ net interest margin

 

$

402,372

3.50

%

 

$

349,139

3.14

%

Cost of funding

 

 

1.75

%

 

 

0.31

%

Cost of total deposits

 

 

1.50

%

 

 

0.17

%

(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

 

Nine Months Ended

 

Sep 30, 2023

Jun 30, 2023

Sep 30, 2022

 

Sep 30, 2023

Sep 30, 2022

Earning asset mix:

 

 

 

 

 

 

Loans held for investment

 

78.27

%

 

76.91

%

 

72.87

%

 

 

77.22

%

 

70.54

%

Loans held for sale

 

1.48

 

 

1.25

 

 

0.97

 

 

 

1.14

 

 

1.57

 

Securities

 

15.50

 

 

18.45

 

 

21.69

 

 

 

17.91

 

 

20.88

 

Interest-bearing balances with banks

 

4.75

 

 

3.39

 

 

4.47

 

 

 

3.73

 

 

7.01

 

Total

 

100.00

%

 

100.00

%

 

100.00

%

 

 

100.00

%

 

100.00

%

 

 

 

 

 

 

 

Funding sources mix:

 

 

 

 

 

 

Noninterest-bearing demand

 

25.75

%

 

27.09

%

 

34.09

%

 

 

27.51

%

 

33.27

%

Interest-bearing demand

 

44.18

 

 

41.01

 

 

45.27

 

 

 

42.12

 

 

45.96

 

Savings

 

6.39

 

 

6.74

 

 

7.95

 

 

 

6.75

 

 

7.88

 

Brokered deposits

 

6.42

 

 

5.43

 

 

 

 

 

4.86

 

 

 

Time deposits

 

13.57

 

 

11.64

 

 

8.69

 

 

 

11.95

 

 

9.15

 

Borrowed funds

 

3.69

 

 

8.09

 

 

4.00

 

 

 

6.81

 

 

3.74

 

Total

 

100.00

%

 

100.00

%

 

100.00

%

 

 

100.00

%

 

100.00

%

 

 

 

 

 

 

 

Net interest income collected on problem loans

$

(820

)

$

364

 

$

78

 

 

$

(64

)

$

2,788

 

Total accretion on purchased loans

 

1,290

 

 

874

 

 

1,317

 

 

 

3,049

 

 

4,573

 

Total impact on net interest income

$

470

 

$

1,238

 

$

1,395

 

 

$

2,985

 

$

7,361

 

Impact on net interest margin

 

0.01

%

 

0.03

%

 

0.04

%

 

 

0.03

%

 

0.07

%

Impact on loan yield

 

0.02

%

 

0.04

%

 

0.05

%

 

 

0.03

%

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

(Dollars in thousands)

As of

 

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Loan Portfolio:

 

 

 

 

 

Commercial, financial, agricultural

$

1,819,891

$

1,729,070

$

1,740,778

$

1,673,883

$

1,513,091

Lease financing

 

120,724

 

122,370

 

121,146

 

115,013

 

103,357

Real estate - construction

 

1,407,364

 

1,369,019

 

1,424,352

 

1,330,337

 

1,215,056

Real estate - 1-4 family mortgages

 

3,398,876

 

3,348,654

 

3,278,980

 

3,216,263

 

3,127,889

Real estate - commercial mortgages

 

5,313,166

 

5,252,479

 

5,085,813

 

5,118,063

 

5,016,665

Installment loans to individuals

 

108,002

 

108,924

 

115,356

 

124,745

 

128,946

Total loans

$

12,168,023

$

11,930,516

$

11,766,425

$

11,578,304

$

11,105,004

 

 

 

 

 

 

 

 

 

 

 

Credit Quality and Allowance for Credit Losses on Loans

(Dollars in thousands)

As of

 

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Nonperforming Assets:

 

 

 

 

 

Nonaccruing loans

$

69,541

 

$

55,439

 

$

56,626

 

$

56,545

 

$

54,278

 

Loans 90 days or more past due

 

532

 

 

36,321

 

 

18,664

 

 

331

 

 

1,587

 

Total nonperforming loans

 

70,073

 

 

91,760

 

 

75,290

 

 

56,876

 

 

55,865

 

Other real estate owned

 

9,258

 

 

5,120

 

 

4,818

 

 

1,763

 

 

2,412

 

Total nonperforming assets

$

79,331

 

$

96,880

 

$

80,108

 

$

58,639

 

$

58,277

 

 

 

 

 

 

 

Criticized Loans

 

 

 

 

 

Classified loans

$

186,052

 

$

219,674

 

$

222,701

 

$

200,249

 

$

193,844

 

Special Mention loans

 

89,858

 

 

56,616

 

 

64,832

 

 

86,172

 

 

69,883

 

Criticized loans(1)

$

275,910

 

$

276,290

 

$

287,533

 

$

286,421

 

$

263,727

 

 

 

 

 

 

 

Allowance for credit losses on loans

$

197,773

 

$

194,391

 

$

195,292

 

$

192,090

 

$

174,356

 

Net loan charge-offs

$

1,933

 

$

3,901

 

$

4,732

 

$

2,566

 

$

1,575

 

Annualized net loan charge-offs / average loans

 

0.06

%

 

0.13

%

 

0.16

%

 

0.09

%

 

0.06

%

Nonperforming loans / total loans

 

0.58

 

 

0.77

 

 

0.64

 

 

0.49

 

 

0.50

 

Nonperforming assets / total assets

 

0.46

 

 

0.56

 

 

0.46

 

 

0.35

 

 

0.35

 

Allowance for credit losses on loans / total loans

 

1.63

 

 

1.63

 

 

1.66

 

 

1.66

 

 

1.57

 

Allowance for credit losses on loans / nonperforming loans

 

282.24

 

 

211.85

 

 

259.39

 

 

337.73

 

 

312.10

 

Criticized loans / total loans

 

2.27

 

 

2.32

 

 

2.44

 

 

2.47

 

 

2.37

 

(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, October 25, 2023.

The webcast is accessible through Renasant’s investor relations website at www.renasant.com or https://event.choruscall.com/mediaframe/webcast.html?webcastid=27s2FjbF. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation 2023 Third Quarter Earnings Webcast and Conference Call. International participants should dial 1-412-902-4145 to access the conference call.

The webcast will be archived on www.renasant.com 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 9960742 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until November 8, 2023.

ABOUT RENASANT CORPORATION:
Renasant Corporation is the parent of Renasant Bank, a 119-year-old financial services institution. Renasant has assets of approximately $17.2 billion and operates 194 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 (including the re-emergence of the COVID-19 pandemic) 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 and/or certain charges (such as the recovery of the provision for unfunded commitments), 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 and charges such as the provision for unfunded commitments (or the recovery thereof) 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

 

Nine Months Ended

 

Sep 30, 2023

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

 

Sep 30, 2023

Sep 30, 2022

Adjusted Pre-Provision Net Revenue (“PPNR”)

 

 

 

 

 

 

Net income (GAAP)

$

42,332

 

$

28,643

 

$

46,078

 

$

46,276

 

$

46,567

 

 

$

117,053

 

$

119,792

 

Income taxes

 

10,894

 

 

6,634

 

 

11,322

 

 

12,885

 

 

13,563

 

 

 

28,850

 

 

32,355

 

Provision for credit losses (including unfunded commitments)

 

4,615

 

 

2,000

 

 

6,460

 

 

10,671

 

 

9,800

 

 

 

13,075

 

 

13,200

 

Pre-provision net revenue (non-GAAP)

$

57,841

 

$

37,277

 

$

63,860

 

$

69,832

 

$

69,930

 

 

$

158,978

 

$

165,347

 

Merger and conversion expense

 

 

 

 

 

 

 

1,100

 

 

 

 

 

 

 

687

 

Gain on sale of MSR

 

 

 

 

 

 

 

 

 

(2,960

)

 

 

 

 

(2,960

)

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

732

 

Voluntary reimbursement of certain re-presentment NSF fees

 

 

 

 

 

 

 

1,255

 

 

 

 

 

 

 

 

Losses on security sales

 

 

 

22,438

 

 

 

 

 

 

 

 

 

22,438

 

 

 

Adjusted pre-provision net revenue (non-GAAP)

$

57,841

 

$

59,715

 

$

63,860

 

$

72,187

 

$

66,970

 

 

$

181,416

 

$

163,806

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income and Adjusted Tangible Net Income

 

 

 

 

 

 

Net income (GAAP)

$

42,332

 

$

28,643

 

$

46,078

 

$

46,276

 

$

46,567

 

 

$

117,053

 

$

119,792

 

Amortization of intangibles

 

1,311

 

 

1,369

 

 

1,426

 

 

1,195

 

 

1,251

 

 

 

4,106

 

 

3,927

 

Tax effect of adjustments noted above(1)

 

(269

)

 

(266

)

 

(299

)

 

(260

)

 

(265

)

 

 

(838

)

 

(859

)

Tangible net income (non-GAAP)

$

43,374

 

$

29,746

 

$

47,205

 

$

47,211

 

$

47,553

 

 

$

120,321

 

$

122,860

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

$

42,332

 

$

28,643

 

$

46,078

 

$

46,276

 

$

46,567

 

 

$

117,053

 

$

119,792

 

Merger and conversion expense

 

 

 

 

 

 

 

1,100

 

 

 

 

 

 

 

687

 

Gain on sale of MSR

 

 

 

 

 

 

 

 

 

(2,960

)

 

 

 

 

(2,960

)

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

732

 

Initial provision for acquisitions

 

 

 

 

 

 

 

2,820

 

 

 

 

 

 

 

 

Voluntary reimbursement of certain re-presentment NSF fees

 

 

 

 

 

 

 

1,255

 

 

 

 

 

 

 

 

Losses on security sales

 

 

 

22,438

 

 

 

 

 

 

 

 

 

22,438

 

 

 

Tax effect of adjustments noted above(1)

 

 

 

(4,353

)

 

 

 

(1,127

)

 

626

 

 

 

(4,579

)

 

311

 

Adjusted net income (non-GAAP)

$

42,332

 

$

46,728

 

$

46,078

 

$

50,324

 

$

44,233

 

 

$

134,912

 

$

118,562

 

Amortization of intangibles

 

1,311

 

 

1,369

 

 

1,426

 

 

1,195

 

 

1,251

 

 

 

4,106

 

 

3,927

 

Tax effect of adjustments noted above(1)

 

(269

)

 

(266

)

 

(299

)

 

(260

)

 

(265

)

 

 

(838

)

 

(859

)

Adjusted tangible net income (non-GAAP)

$

43,374

 

$

47,831

 

$

47,205

 

$

51,259

 

$

45,219

 

 

$

138,180

 

$

121,630

 

 

 

 

 

 

 

 

Tangible Assets and Tangible Shareholders’ Equity

 

 

 

 

 

 

Average shareholders’ equity (GAAP)

$

2,231,611

 

$

2,217,708

 

$

2,186,794

 

$

2,139,095

 

$

2,173,408

 

 

$

2,212,201

 

$

2,199,939

 

Average intangible assets

 

1,012,460

 

 

1,013,811

 

 

1,011,557

 

 

967,005

 

 

967,154

 

 

 

1,012,613

 

 

967,023

 

Average tangible shareholders’ equity (non-GAAP)

$

1,219,151

 

$

1,203,897

 

$

1,175,237

 

$

1,172,090

 

$

1,206,254

 

 

$

1,199,588

 

$

1,232,916

 

 

 

 

 

 

 

 

 

 

Average assets (GAAP)

$

17,235,419

 

$

17,337,924

 

$

17,157,898

 

$

16,577,840

 

$

16,645,481

 

 

$

17,244,031

 

$

16,658,075

 

Average intangible assets

 

1,012,460

 

 

1,013,811

 

 

1,011,557

 

 

967,005

 

 

967,154

 

 

 

1,012,613

 

 

967,023

 

Average tangible assets (non-GAAP)

$

16,222,959

 

$

16,324,113

 

$

16,146,341

 

$

15,610,835

 

$

15,678,327

 

 

$

16,231,418

 

$

15,691,052

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity (GAAP)

$

2,233,822

 

$

2,208,628

 

$

2,187,300

 

$

2,136,016

 

$

2,092,281

 

 

$

2,233,822

 

$

2,092,281

 

Intangible assets

 

1,011,735

 

 

1,013,046

 

 

1,014,415

 

 

1,015,884

 

 

966,461

 

 

 

1,011,735

 

 

966,461

 

Tangible shareholders’ equity (non-GAAP)

$

1,222,087

 

$

1,195,582

 

$

1,172,885

 

$

1,120,132

 

$

1,125,820

 

 

$

1,222,087

 

$

1,125,820

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

$

17,182,120

 

$

17,224,342

 

$

17,474,083

 

$

16,988,176

 

$

16,471,099

 

 

$

17,182,120

 

$

16,471,099

 

Intangible assets

 

1,011,735

 

 

1,013,046

 

 

1,014,415

 

 

1,015,884

 

 

966,461

 

 

 

1,011,735

 

 

966,461

 

Total tangible assets (non-GAAP)

$

16,170,385

 

$

16,211,296

 

$

16,459,668

 

$

15,972,292

 

$

15,504,638

 

 

$

16,170,385

 

$

15,504,638

 

 

 

 

 

 

 

 

 

 

Adjusted Performance Ratios

 

 

 

 

 

 

 

 

Return on average assets (GAAP)

 

0.97

%

 

0.66

%

 

1.09

%

 

1.11

%

 

1.11

%

 

 

0.91

%

 

0.96

%

Adjusted return on average assets (non-GAAP)

 

0.97

 

 

1.08

 

 

1.09

 

 

1.20

 

 

1.05

 

 

 

1.05

 

 

0.95

 

Return on average tangible assets (non-GAAP)

 

1.06

 

 

0.73

 

 

1.19

 

 

1.20

 

 

1.20

 

 

 

0.99

 

 

1.05

 

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

 

1.33

 

 

0.86

 

 

1.51

 

 

1.67

 

 

1.67

 

 

 

1.23

 

 

1.33

 

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

 

1.33

 

 

1.38

 

 

1.51

 

 

1.73

 

 

1.60

 

 

 

1.41

 

 

1.31

 

Adjusted return on average tangible assets (non-GAAP)

 

1.06

 

 

1.18

 

 

1.19

 

 

1.30

 

 

1.14

 

 

 

1.14

 

 

1.04

 

Return on average equity (GAAP)

 

7.53

 

 

5.18

 

 

8.55

 

 

8.58

 

 

8.50

 

 

 

7.07

 

 

7.28

 

Adjusted return on average equity (non-GAAP)

 

7.53

 

 

8.45

 

 

8.55

 

 

9.33

 

 

8.07

 

 

 

8.15

 

 

7.21

 

Return on average tangible equity (non-GAAP)

 

14.11

 

 

9.91

 

 

16.29

 

 

15.98

 

 

15.64

 

 

 

13.41

 

 

13.32

 

Adjusted return on average tangible equity (non-GAAP)

 

14.11

 

 

15.94

 

 

16.29

 

 

17.35

 

 

14.87

 

 

 

15.40

 

 

13.19

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

Average diluted shares outstanding

 

56,523,887

 

 

56,395,653

 

 

56,270,219

 

 

56,335,446

 

 

56,248,720

 

 

 

56,393,957

 

 

56,169,886

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

$

0.75

 

$

0.51

 

$

0.82

 

$

0.82

 

$

0.83

 

 

$

2.08

 

$

2.13

 

Adjusted diluted earnings per share (non-GAAP)

$

0.75

 

$

0.83

 

$

0.82

 

$

0.89

 

$

0.79

 

 

$

2.39

 

$

2.11

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

Shares outstanding

 

56,140,713

 

 

56,132,478

 

 

56,073,658

 

 

55,953,104

 

 

55,953,104

 

 

 

56,140,713

 

 

55,953,104

 

 

 

 

 

 

 

 

 

 

Book value per share (GAAP)

$

39.79

 

$

39.35

 

$

39.01

 

$

38.18

 

$

37.39

 

 

$

39.79

 

$

37.39

 

Tangible book value per share (non-GAAP)

$

21.77

 

$

21.30

 

$

20.92

 

$

20.02

 

$

20.12

 

 

$

21.77

 

$

20.12

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity Ratio

 

 

 

 

 

 

 

 

Shareholders’ equity to assets (GAAP)

 

13.00

%

 

12.82

%

 

12.52

%

 

12.57

%

 

12.70

%

 

 

13.00

%

 

12.70

%

Tangible common equity ratio (non-GAAP)

 

7.56

%

 

7.37

%

 

7.13

%

 

7.01

%

 

7.26

%

 

 

7.56

%

 

7.26

%

 

 

 

 

 

 

 

 

 

Adjusted Efficiency Ratio

 

 

 

 

 

 

 

 

Net interest income (FTE) (GAAP)

$

130,758

 

$

133,085

 

$

138,529

 

$

140,565

 

$

132,435

 

 

$

402,372

 

$

349,139

 

 

 

 

 

 

 

 

 

 

Total noninterest income (GAAP)

$

38,200

 

$

17,226

 

$

37,293

 

$

33,395

 

$

41,186

 

 

$

92,719

 

$

115,858

 

Gain on sale of MSR

 

 

 

 

 

 

 

 

 

2,960

 

 

 

 

 

2,960

 

Losses on security sales

 

 

 

(22,438

)

 

 

 

 

 

 

 

 

(22,438

)

 

 

Total adjusted noninterest income (non-GAAP)

$

38,200

 

$

39,664

 

$

37,293

 

$

33,395

 

$

38,226

 

 

$

115,157

 

$

112,898

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

107,669

 

$

109,165

 

$

107,708

 

$

101,582

 

$

101,574

 

 

$

324,542

 

$

293,873

 

Amortization of intangibles

 

1,311

 

 

1,369

 

 

1,426

 

 

1,195

 

 

1,251

 

 

 

4,106

 

 

3,927

 

Merger and conversion expense

 

 

 

 

 

 

 

1,100

 

 

 

 

 

 

 

687

 

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

732

 

Voluntary reimbursement of certain re-presentment NSF fees

 

 

 

 

 

 

 

1,255

 

 

 

 

 

 

 

 

(Recovery of) provision for unfunded commitments

 

(700

)

 

(1,000

)

 

(1,500

)

 

183

 

 

 

 

 

(3,200

)

 

(100

)

Total adjusted noninterest expense (non-GAAP)

$

107,058

 

$

108,796

 

$

107,782

 

$

97,849

 

$

100,323

 

 

$

323,636

 

$

288,627

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

63.73

%

 

72.63

%

 

61.26

%

 

58.39

%

 

58.50

%

 

 

65.55

%

 

63.20

%

Adjusted efficiency ratio (non-GAAP)

 

63.36

%

 

62.98

%

 

61.30

%

 

56.25

%

 

58.78

%

 

 

62.53

%

 

62.47

%

 

 

 

 

 

 

 

 

 

Adjusted Net Interest Income and Adjusted Net Interest Margin

 

 

 

 

 

 

Net interest income (FTE) (GAAP)

$

130,758

 

$

133,085

 

$

138,529

 

$

140,565

 

$

132,435

 

 

$

402,372

 

$

349,139

 

Net interest income collected on problem loans

 

(820

)

 

364

 

 

392

 

 

161

 

 

78

 

 

 

(64

)

 

2,788

 

Accretion recognized on purchased loans

 

1,290

 

 

874

 

 

885

 

 

625

 

 

1,317

 

 

 

3,049

 

 

4,573

 

Adjustments to net interest income

$

470

 

$

1,238

 

$

1,277

 

$

786

 

$

1,395

 

 

$

2,985

 

$

7,361

 

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

$

130,288

 

$

131,847

 

$

137,252

 

$

139,779

 

$

131,040

 

 

$

399,387

 

$

341,778

 

 

 

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

3.38

%

 

3.45

%

 

3.66

%

 

3.78

%

 

3.54

%

 

 

3.50

%

 

3.14

%

Adjusted net interest margin (non-GAAP)

 

3.37

%

 

3.43

%

 

3.63

%

 

3.76

%

 

3.50

%

 

 

3.47

%

 

3.07

%

 

 

 

 

 

 

 

 

 

Adjusted Loan Yield

 

 

 

 

 

 

 

 

Loan interest income (FTE) (GAAP)

$

184,148

 

$

175,549

 

$

163,970

 

$

147,519

 

$

124,614

 

 

$

523,667

 

$

329,227

 

Net interest income collected on problem loans

 

(820

)

 

364

 

 

392

 

 

161

 

 

78

 

 

 

(64

)

 

2,788

 

Accretion recognized on purchased loans

 

1,290

 

 

874

 

 

885

 

 

625

 

 

1,317

 

 

 

3,049

 

 

4,573

 

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

$

183,678

 

$

174,311

 

$

162,693

 

$

146,733

 

$

123,219

 

 

$

520,682

 

$

321,866

 

 

 

 

 

 

 

 

 

 

Loan yield (GAAP)

 

6.08

%

 

5.93

%

 

5.68

%

 

5.19

%

 

4.57

%

 

 

5.90

%

 

4.20

%

Adjusted loan yield (non-GAAP)

 

6.06

%

 

5.89

%

 

5.64

%

 

5.16

%

 

4.52

%

 

 

5.87

%

 

4.11

%

(1) Tax effect is calculated based on the respective periods’ 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