Attached files

file filename
8-K - FORM 8-K - RENASANT CORPd244576d8k.htm

Exhibit 99.1

LOGO

 

Contacts

   For Media:    For Financials:
   John Oxford    Stuart Johnson
   Vice President    Senior Executive Vice President
   Director of External Affairs    Chief Financial Officer
   (662) 680-1219    (662) 680-1472
   joxford@renasant.com    stuartj@renasant.com

RENASANT CORPORATION ANNOUNCES

2011 THIRD QUARTER EARNINGS

TUPELO, MISSISSIPPI (October 18, 2011) – Renasant Corporation (NASDAQ: RNST) (the “Company”) today announced its financial results for the third quarter of 2011. Net income for the third quarter of 2011 was $6,532,000 as compared to $5,757,000 for the second quarter of 2011. Basic and diluted earnings per share (“EPS”) were $0.26 during the third quarter of 2011 as compared to basic and diluted EPS of $0.23 for the second quarter of 2011.

“We’re pleased to have experienced a successful 2011 third quarter and believe expansion activities completed during the quarter will further enhance our performance,” commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. “Highlights for the third quarter include loan growth, a linked quarter increase in net income, capital ratios, and net interest margin along with three de novo market entrances and the completion of our acquisition of RBC USA’s Birmingham-based trust unit.”

 

1


For the third quarter of 2010, the Company’s net income was $19,551,000 and both its basic and diluted EPS were $0.81. The Company’s third quarter 2010 net income and EPS included a bargain purchase gain of $42,211,000 from the Company’s FDIC-assisted acquisition in 2010. This gain was partially offset by acquisition expenses of $1,955,000 and a prepayment penalty of $2,785,000 from the early extinguishment of debt.

Net interest income was $32,864,000 for the third quarter of 2011, which represents a slight increase from the second quarter of 2011 and a 21.19% increase from the third quarter of 2010. Net interest margin increased to 3.92% for the third quarter of 2011 as compared to 3.76% for the second quarter of 2011 and 3.12% for the third quarter of 2010.

“As planned, we have steadily improved net interest margin over the past 4 quarters. This improvement in net interest margin continues to be driven by our strategic efforts to restructure our funding mix and deploy cash into higher yielding alternatives,” stated McGraw.

The Company’s noninterest income continues to be derived primarily from multiple lines of recurring income which include but are not limited to wealth management, treasury management, insurance and mortgage lending along with income from deposit and loan products. Noninterest income was $19,613,000 for the third quarter of 2011 as compared to $13,334,000 for the second quarter of 2011 and $54,534,000 for the third quarter of 2010. Noninterest income for the third quarter of 2011 included a gain of $5,041,000 from the sale of securities, while noninterest income for the same period in 2010 included the aforementioned bargain purchase gain of $42,211,000 related to the Crescent Bank & Trust transaction.

 

2


Noninterest expense was $38,129,000 for the third quarter of 2011 as compared to $32,555,000 for the second quarter of 2011 and $39,571,000 for the third quarter of 2010. The increase in noninterest expense on a linked quarter basis was primarily due to costs associated with other real estate owned (“OREO”). The additional salary and employee benefits due to new hires in connection with our entrance into the markets of Starkville, Mississippi, and Montgomery and Tuscaloosa, Alabama, and the costs associated with our acquisition of RBC USA’s Birmingham-based trust unit also contributed to this increase.

At September 30, 2011, the Company’s Tier 1 leverage capital ratio was 9.48%, its Tier 1 risk-based capital ratio was 13.63%, and its total risk-based capital ratio was 14.89%. The Company’s tangible common equity ratio was 7.47%. During the third quarter of 2011, all of the Company’s capital ratios increased from December 31, 2010 and, in all regulatory capital ratios, the Company continues to be in excess of regulatory minimums required to be classified as “well-capitalized.”

Total assets at September 30, 2011 were approximately $4.136 billion, down 2.88% from June 30, 2011 and 3.74% from December 31, 2010. Total deposits were $3.342 billion at September 30, 2011 compared to $3.477 billion at June 30, 2011 and $3.468 billion at December 31, 2010. The Company continues to focus on changing its deposit mix as evidenced by noninterest-bearing deposits representing 14.75% of total deposits as compared to 10.63% at December 31, 2010. Resulting from this focus, the Company’s cost of funds was 0.99% for the third quarter of 2011 as compared to 1.17% for the second quarter of 2011 and 1.75% for the third quarter of 2010.

 

3


Total loans were approximately $2.565 billion at September 30, 2011 as compared to $2.563 billion at June 30, 2011 and $2.525 billion at December 31, 2010. Loans not covered under FDIC loss-share agreements were $2.205 billion at September 30, 2011 as compared to $2.185 billion at June 30, 2011 and $2.191 billion at December 31, 2010.

“Our loan growth during the third quarter of 2011 is reflective of our continued focus on taking advantage of business opportunities. This loan growth was achieved primarily from our existing branch network prior to our third quarter expansions. Looking ahead, we anticipate additional loan growth from our de novo markets as well as continued loan growth from our existing branch network,” said McGraw.

The loans and OREO acquired in the Company’s FDIC-assisted transactions are recorded at fair value which includes an estimated impairment. Furthermore, the loss-share agreements with the FDIC, as well as adjustments to the balances of these acquired assets to record them at fair value, mitigate the impact of further losses on these assets. Nonperforming loans and OREO covered under loss-share agreements totaled $96,648,000 and $44,021,000, respectively, at September 30, 2011. The remaining information in this release on nonperforming loans, other real estate owned and the related asset quality ratios excludes the assets covered under loss-share agreements.

The Company recorded a provision for loan losses of $5,500,000 for the third quarter of 2011 as compared to $5,350,000 for the second quarter of 2011 and $11,500,000 for the third quarter of 2010. Annualized net charge-offs as a percentage of average loans were 0.70% for the third quarter of 2011 as compared to 0.82% for the second quarter of 2011 and 1.18% for the third quarter of 2010. The allowance for loan losses as a percentage of loans was 2.20% at September 30, 2011 as compared to 2.18% at June 30, 2011 and 2.07% at December 31, 2010.

 

4


The Company’s nonperforming loans were $49,037,000 at September 30, 2011 as compared to $51,977,000 at June 30, 2011 and $53,858,000 at December 31, 2010. Loans 30 to 89 days past due as a percentage of total loans were 0.75% at September 30, 2011 as compared to 0.80% at June 30, 2011 and 0.98% at December 31, 2010.

OREO was $72,765,000 at September 30, 2011 as compared to $68,384,000 at June 30, 2011 and $71,833,000 at December 31, 2010. During the third quarter of 2011, the Company sold approximately $4,125,000 in OREO, and an additional $4,937,000 in OREO under contract is expected to close during the fourth quarter of 2011.

“Our credit quality metrics continue to improve as we work problem assets through the resolution process. Our nonperforming loans and past due loans continued to declined during the third quarter of 2011. This decline, along with our efforts to build reserves, resulted in our highest coverage ratio since the second quarter of 2008,” mentioned McGraw.

The Company announced three de novo banking expansions during the third quarter of 2011. On July 1, the Company announced its entrance into the Montgomery, Alabama banking market. On July 26, the Company announced its entrance into the Golden Triangle market of Starkville, which is home to Mississippi State University. Finally, on August 23, the Company announced its entrance into the Alabama market of Tuscaloosa, home of the University of Alabama. All of these new market entrances were built around the addition of experienced and successful bankers to the Company. In addition to these new markets, during the third quarter of 2011, the Company completed its acquisition of RBC Bank (USA)’s Birmingham-based $680 million asset trust division.

 

5


“During the third quarter we took advantage of several opportunities to expand our reach within our current footprint. We believe these new market entrances, coupled with the experienced banking talent that has joined Renasant, will enhance our already strong presence in Mississippi and Alabama,” stated McGraw. “Moving into the fourth quarter, we believe our basic banking metrics are positive and we anticipate a strong finish for 2011.”

CONFERENCE CALL INFORMATION:

A live audio webcast of a conference call with analysts will be available beginning at 10:00 AM EST on Wednesday, October 19, 2011.

The webcast can be accessed through Renasant’s investor relations website at www.renasant.com or https://services.choruscall.com/links/rnst111019.html. To access the conference via telephone, dial 1-877-317-6789 in the United States and request the Renasant Corporation Third Quarter 2011 Earnings Webcast and Conference Call. International participants should dial 1-412-317-6789 to access the conference call.

The webcast will be archived on www.renasant.com beginning one hour after the call and will remain accessible for one year. Replays can also be accessed via telephone by dialing 1-877-344-7529 in the United States and entering conference number 10005613 or by dialing 1-412-317-0088 internationally and entering the conference number. Telephone replay access is available until 9:00 AM EST on October 19, 2012.

ABOUT RENASANT CORPORATION:

Renasant Corporation, a 107-year-old financial services institution, is the parent of Renasant Bank and Renasant Insurance. Renasant has assets of approximately $4.1 billion and operates over 75 banking, mortgage, financial services and insurance offices in Mississippi, Tennessee, Alabama and Georgia.

 

6


NOTE TO INVESTORS:

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

Prospective investors are cautioned that any such forward-looking statements are not guarantees for future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements. Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include significant fluctuations in interest rates, inflation, economic recession, significant changes in the federal and state legal and regulatory environment, significant underperformance in our portfolio of outstanding loans, and competition in our markets. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

###

 

7


RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

 

     2011     2010     Q3 2011 -
Q3 2010
Percent
Variance
    For the Nine Months
Ended September 30,
 

Statement of earnings

   Third
Quarter
    Second
Quarter
    First
Quarter
    Fourth
Quarter
    Third
Quarter
    Second
Quarter
    First
Quarter
      2011     2010     Percent
Variance
 

Interest income—taxable equivalent basis

   $ 43,432      $ 45,291      $ 45,371      $ 45,224      $ 44,770      $ 39,590      $ 40,900        (2.99   $ 134,094      $ 125,260        7.05   

Interest income

   $ 41,930      $ 43,775      $ 43,803      $ 43,817      $ 43,433      $ 38,381      $ 39,708        (3.46   $ 129,508      $ 121,522        6.57   

Interest expense

     9,066        11,153        12,707        13,962        16,316        14,701        15,298        (44.44     32,926        46,315        (28.91
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     32,864        32,622        31,096        29,855        27,117        23,680        24,410        21.19        96,582        75,207        28.42   

Provision for loan losses

     5,500        5,350        5,500        5,500        11,500        7,000        6,665        (52.17     16,350        25,165        (35.03
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

     27,364        27,272        25,596        24,355        15,617        16,680        17,745        75.22        80,232        50,042        60.33   

Service charges on deposit accounts

     4,797        5,082        4,880        5,482        5,771        5,361        5,090        (16.88     14,759        16,222        (9.02

Fees and commissions on loans and deposits

     4,898        4,548        4,138        4,184        3,654        3,409        3,721        34.04        13,584        10,784        25.96   

Insurance commissions and fees

     847        783        832        916        828        830        834        2.29        2,462        2,492        (1.20

Trust revenue

     771        650        613        626        562        632        584        37.19        2,034        1,778        14.40   

Securities gains (losses)

     5,041        (258     12        —          (1,009     2,049        (160     (599.60     4,795        880        444.89   

Gain on sale of mortgage loans

     1,371        949        1,151        2,127        1,774        994        1,329        (22.72     3,471        4,097        (15.28

Gain on acquisition

     570        —          8,774        —          42,211        —          —          (98.65     9,344        42,211        (77.86

Other

     1,318        1,580        1,365        1,218        743        1,069        1,086        77.39        4,263        2,898        47.10   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest income

     19,613        13,334        21,765        14,553        54,534        14,344        12,484        (64.04     54,712        81,362        (32.75

Salaries and employee benefits

     17,493        16,173        16,237        15,957        16,694        13,052        13,197        4.79        49,903        42,943        16.21   

Occupancy and equipment

     3,434        3,357        3,239        2,716        3,271        2,926        2,931        4.98        10,030        9,128        9.88   

Data processing

     1,927        1,657        1,788        1,665        1,703        1,580        1,426        13.15        5,372        4,709        14.08   

Debt extinguishment penalty

     —          —          1,903        —          2,785        —          —          (100.00     1,903        2,785        (31.67

Merger-related expenses

     326        —          1,325        —          1,955        —          —          (83.32     1,651        1,955        (15.55

Other real estate

     6,336        2,122        3,511        3,288        4,635        959        736        36.70        11,969        6,330        89.08   

Amortization of intangibles

     351        510        515        523        505        470        476        (30.50     1,376        1,451        (5.17

Other

     8,262        8,736        8,205        8,077        8,023        7,201        6,868        2.98        25,203        22,092        14.08   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expense

     38,129        32,555        36,723        32,226        39,571        26,188        25,634        (3.64     107,407        91,393        17.52   

Income before income taxes

     8,848        8,051        10,638        6,682        30,580        4,836        4,595        (71.07     27,537        40,011        (31.18

Income taxes

     2,316        2,294        3,085        1,961        11,029        1,040        988        (79.00     7,695        13,057        (41.07
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 6,532      $ 5,757      $ 7,553      $ 4,721      $ 19,551      $ 3,796      $ 3,607        (66.59   $ 19,842      $ 26,954        (26.39
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per share

   $ 0.26      $ 0.23      $ 0.30      $ 0.19      $ 0.81      $ 0.18      $ 0.17        (67.90   $ 0.79      $ 1.22        (35.25

Diluted earnings per share

     0.26        0.23        0.30        0.19        0.81        0.18        0.17        (67.90     0.79        1.21        (34.71

Average basic shares outstanding

     25,061,068        25,059,081        25,052,126        25,042,137        24,098,629        21,088,942        21,082,991        3.99        25,057,458        22,101,234        13.38   

Average diluted shares outstanding

     25,180,923        25,182,503        25,172,410        25,177,394        24,208,642        21,224,836        21,208,934        4.02        25,186,177        22,230,277        13.30   

Common shares outstanding

     25,061,068        25,061,068        25,056,431        25,043,112        25,041,540        21,100,130        21,082,991        0.08        25,061,068        25,041,540        0.08   

Cash dividend per common share

   $ 0.17      $ 0.17      $ 0.17      $ 0.17      $ 0.17      $ 0.17      $ 0.17        —        $ 0.51      $ 0.51        —     

Performance ratios

                      

Return on average shareholders’ equity

     5.36     4.84     6.51     3.93     16.64     3.69     3.55       5.56     8.44  

Return on average shareholders’ equity, excluding amortization expense

     5.54     5.11     6.78     4.20     16.91     3.97     3.84       5.80     8.72  

Return on average assets

     0.63     0.54     0.69     0.44     1.83     0.42     0.40       0.62     0.94  

Return on average assets, excluding amortization expense

     0.65     0.57     0.72     0.47     1.86     0.45     0.44       0.65     0.97  

Net interest margin (FTE)

     3.92     3.76     3.55     3.43     3.12     3.15     3.27       3.74     3.20  

Yield on earning assets (FTE)

     4.96     4.99     4.93     4.97     4.92     5.02     5.23       4.95     5.08  

Cost of funding

     0.99     1.17     1.31     1.49     1.75     1.86     1.95       1.16     1.86  

Average earning assets to average assets

     83.95     84.75     84.16     84.24     84.78     87.42     87.28       84.42     86.45  

Average loans to average deposits

     76.23     72.47     70.20     74.57     76.41     84.53     88.47       73.04     82.69  

Noninterest income (less securities gains/losses) to average assets

     1.40     1.27     1.99     1.35     5.19     1.36     1.42       1.56     2.81  

Noninterest expense to average assets

     3.65     3.04     3.37     2.98     3.70     2.90     2.87       3.35     3.19  

Net overhead ratio

     2.26     1.77     1.37     1.64     -1.49     1.54     1.45       1.79     0.38  

Efficiency ratio (FTE)

     70.64     68.58     67.47     70.34     47.68     66.75     67.31       68.90     57.01  


RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

 

     2011     2010     Q3 2011 -
Q3 2010

Percent
Variance
    For the Nine Months
Ended September 30,
 

Average balances

   Third
Quarter
    Second
Quarter
    First
Quarter
    Fourth
Quarter
    Third
Quarter
    Second
Quarter
    First
Quarter
      2011     2010     Percent
Variance
 

Total assets

   $ 4,142,851      $ 4,294,530      $ 4,423,088      $ 4,285,887      $ 4,246,566      $ 3,616,125      $ 3,621,361        (2.44   $ 4,284,463      $ 3,830,155        11.86   

Earning assets

     3,478,054        3,639,696        3,722,419        3,610,526        3,600,033        3,161,214        3,160,620        (3.39     3,616,922        3,311,167        9.23   

Securities

     796,957        863,735        881,808        785,613        729,789        734,690        697,913        9.20        847,110        720,914        17.51   

Loans, net of unearned

     2,577,539        2,575,890        2,556,572        2,576,721        2,533,567        2,304,663        2,354,443        1.74        2,574,516        2,400,482        7.25   

Intangibles

     191,574        191,320        191,740        192,123        192,447        190,639        190,881        (0.45     191,542        192,391        (0.44

Non-interest bearing deposits

   $ 480,699      $ 468,170      $ 476,115      $ 371,908      $ 351,449      $ 315,242      $ 310,726        36.78      $ 475,009      $ 325,890        45.76   

Interest bearing deposits

     2,880,248        3,072,809        3,148,481        3,053,382        2,929,739        2,387,175        2,332,741        (1.69     3,032,873        2,552,064        18.84   

Total deposits

     3,360,947        3,540,979        3,624,596        3,425,290        3,281,188        2,702,417        2,643,467        2.43        3,507,882        2,877,954        21.89   

Borrowed funds

     259,387        261,060        290,201        318,873        438,047        468,196        530,654        (40.79     270,103        478,620        (43.57

Shareholders' equity

     483,121        476,896        470,875        476,449        466,109        412,959        412,132        3.65        476,708        427,100        11.62   

Asset quality data

                      

Assets not subject to loss share:

                      

Nonaccrual loans

   $ 40,363      $ 42,331      $ 46,406      $ 46,662      $ 56,674      $ 53,868      $ 44,688        (28.78   $ 40,363      $ 56,674        (28.78

Loans 90 past due or more

     8,674        9,646        10,839        7,196        8,923        10,794        9,916        (2.79     8,674        8,923        (2.79
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

Non-performing loans

     49,037        51,977        57,245        53,858        65,597        64,662        54,604        (25.25     49,037        65,597        (25.25

Other real estate owned and repossessions

     72,765        68,384        71,415        71,833        62,936        66,797        62,508        15.62        72,765        62,936        15.62   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

Non-performing assets not subject to loss share

   $ 121,802      $ 120,361      $ 128,660      $ 125,691      $ 128,533      $ 131,459      $ 117,112        (5.24   $ 121,802      $ 128,533        (5.24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

Assets subject to loss share:

                      

Nonaccrual loans

   $ 84,426      $ 78,780      $ 78,909      $ 82,393      $ 67,135      $ —        $ —          25.76      $ 84,426      $ 67,135        25.76   

Loans 90 past due or more

     12,222        10,619        7,817        —          —          —          —          —          12,222        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

Non-performing loans subject to loss share

     96,648        89,399        86,726        82,393        67,135        —          —          43.96        96,648        67,135        43.96   

Other real estate owned and repossessions

     44,021        59,802        59,036        54,715        49,286        —          —          (10.68     44,021        49,286        (10.68
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

Non-performing assets subject to loss share

   $ 140,669      $ 149,201      $ 145,762      $ 137,108      $ 116,421      $ —        $ —          20.83      $ 140,669      $ 116,421        20.83   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

Net loan charge-offs (recoveries)

   $ 4,539      $ 5,284      $ 3,410      $ 5,217      $ 7,514      $ 6,948      $ 4,716        (39.59   $ 13,233      $ 19,178        (31.00

Allowance for loan losses

     48,532        47,571        47,505        45,415        45,132        41,146        41,094        7.53        48,532        45,132        7.53   

Non-performing loans / total loans*

     2.22     2.38     2.61     2.46     2.94     2.86     2.37       2.22     2.94  

Non-performing assets / total assets*

     2.94     2.83     2.91     2.92     3.02     3.66     3.22       2.94     3.02  

Allowance for loan losses / total loans*

     2.20     2.18     2.17     2.07     2.02     1.82     1.78       2.20     2.02  

Allowance for loan losses / non-performing loans*

     98.97     91.52     82.99     84.32     68.80     63.63     75.26       98.97     68.80  

Annualized net loan charge-offs / average loans*

     0.70     0.82     0.54     0.80     1.18     1.21     0.81       0.69     1.07  

Balances at period end

                      

Total assets

   $ 4,136,474      $ 4,259,200      $ 4,422,164      $ 4,297,327      $ 4,256,253      $ 3,593,872      $ 3,641,709        (2.81   $ 4,136,474      $ 4,256,253        (2.81

Earning assets

     3,121,166        3,585,441        3,724,108        3,631,730        3,600,972        3,156,451        3,200,159        (13.32     3,121,166        3,600,972        (13.32

Securities

     718,881        833,710        880,382        834,472        745,486        721,640        741,207        (3.57     718,881        745,486        (3.57

Mortgage loans held for sale

     24,739        11,511        9,399        27,704        25,639        21,261        16,597        (3.51     24,739        25,639        (3.51

Loans not subject to loss share

     2,204,955        2,185,490        2,190,376        2,190,909        2,231,075        2,263,263        2,308,335        (1.17     2,204,955        2,231,075        (1.17

Loans subject to loss share

     359,813        377,149        386,811        333,681        352,535        —          —          2.07        359,813        352,535        2.07   

Total loans

     2,564,768        2,562,639        2,577,187        2,524,590        2,583,610        2,263,263        2,308,335        (0.73     2,564,768        2,583,610        (0.73

Intangibles

     192,755        191,086        191,581        191,867        192,391        190,411        190,881        0.19        192,755        192,391        0.19   

Non-interest bearing deposits

   $ 493,130      $ 458,686      $ 486,676      $ 368,798      $ 361,504      $ 313,309      $ 315,064        36.41      $ 493,130      $ 361,504        36.41   

Interest bearing deposits

     2,849,225        3,018,733        3,158,198        3,099,353        3,054,424        2,374,903        2,398,784        (6.72     2,849,225        3,054,424        (6.72

Total deposits

     3,342,355        3,477,419        3,644,874        3,468,151        3,415,928        2,688,212        2,713,848        (2.15     3,342,355        3,415,928        (2.15

Borrowed funds

     262,569        263,067        260,149        316,436        322,245        459,762        483,183        (18.52     262,569        322,245        (18.52

Shareholders’ equity

     487,401        480,135        473,354        469,509        477,034        412,235        410,557        2.17        487,401        477,034        2.17   

Market value per common share

   $ 12.73      $ 14.49      $ 16.98      $ 16.91      $ 15.21      $ 14.35      $ 16.18        (16.31   $ 12.73      $ 15.21        (16.31

Book value per common share

     19.45        19.16        18.89        18.75        19.05        19.54        19.47        2.09        19.45        19.05        2.09   

Tangible book value per common share

     11.76        11.53        11.25        11.09        11.37        10.51        10.42        3.43        11.76        11.37        3.43   

Shareholders’ equity to assets (actual)

     11.78     11.27     10.70     10.93     11.21     11.47     11.27       11.78     11.21  

Tangible capital ratio

     7.47     7.11     6.66     6.76     7.00     6.52     6.37       7.47     7.00  

Leverage ratio

     9.48     9.10     8.77     8.97     9.03     8.78     8.74       9.48     9.03  

Tier 1 risk-based capital ratio

     13.63     13.58     13.59     13.58     13.55     11.42     11.20       13.63     13.55  

Total risk-based capital ratio

     14.89     14.83     14.84     14.83     14.80     12.67     12.45       14.89     14.80  

 

* Based on assets not subject to loss share


RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

 

     2011      2010      Q3 2011 -
Q3 2010

Percent
Variance
    For the Nine Months
Ended September 30,
 

Loans not subject to loss share by category

   Third
Quarter
     Second
Quarter
     First
Quarter
     Fourth
Quarter
     Third
Quarter
     Second
Quarter
     First
Quarter
       2011      2010      Percent
Variance
 

Commercial, financial, agricultural

   $ 247,950       $ 243,343       $ 250,889       $ 244,355       $ 259,710       $ 273,356       $ 276,749         (4.53   $ 247,950       $ 259,710         (4.53

Lease financing

     350         393         458         503         547         601         677         (36.01     350         547         (36.01

Real estate—construction

     75,690         77,224         71,559         66,798         62,593         62,469         110,121         20.92        75,690         62,593         20.92   

Real estate—1-4 family mortgages

     712,871         720,451         730,860         749,863         770,773         798,185         809,271         (7.51     712,871         770,773         (7.51

Real estate—commercial mortgages

     1,106,037         1,081,801         1,073,561         1,065,271         1,072,484         1,071,876         1,055,102         3.13        1,106,037         1,072,484         3.13   

Installment loans to individuals

     62,057         62,278         63,049         64,119         64,968         56,776         56,415         (4.48     62,057         64,968         (4.48
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

Loans, net of unearned

   $ 2,204,955       $ 2,185,490       $ 2,190,376       $ 2,190,909       $ 2,231,075       $ 2,263,263       $ 2,308,335         (1.17   $ 2,204,955       $ 2,231,075         (1.17
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

Loans subject to loss share by category

                               

Commercial, financial, agricultural

   $ 19,196       $ 24,233       $ 22,964       $ 20,921       $ 22,543       $ —         $ —           (14.85   $ 19,196       $ 22,543         (14.85

Lease financing

     —           —           —           —           —           —           —           —          —           —           —     

Real estate—construction

     10,811         10,318         13,847         15,563         17,385         —           —           (37.81     10,811         17,385         (37.81

Real estate—1-4 family mortgages

     114,228         119,508         123,770         122,519         138,863         —           —           (17.74     114,228         138,863         (17.74

Real estate—commercial mortgages

     215,370         222,876         226,038         174,572         172,145         —           —           25.11        215,370         172,145         25.11   

Installment loans to individuals

     208         214         192         106         1,599         —           —           (86.99     208         1,599         (86.99
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

Loans, net of unearned

   $ 359,813       $ 377,149       $ 386,811       $ 333,681       $ 352,535       $ —         $ —           2.06      $ 359,813       $ 352,535         2.06