Annual Income Statements for Renasant
This table shows Renasant's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Renasant
This table shows Renasant's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
47 |
46 |
46 |
29 |
42 |
28 |
39 |
39 |
72 |
45 |
42 |
Consolidated Net Income / (Loss) |
|
47 |
46 |
46 |
29 |
42 |
28 |
39 |
39 |
72 |
45 |
42 |
Net Income / (Loss) Continuing Operations |
|
47 |
46 |
46 |
29 |
42 |
28 |
39 |
39 |
72 |
45 |
42 |
Total Pre-Tax Income |
|
60 |
59 |
57 |
35 |
53 |
32 |
49 |
49 |
97 |
50 |
52 |
Total Revenue |
|
172 |
171 |
173 |
147 |
166 |
146 |
165 |
164 |
220 |
167 |
171 |
Net Interest Income / (Expense) |
|
130 |
138 |
136 |
130 |
127 |
126 |
123 |
125 |
131 |
133 |
134 |
Total Interest Income |
|
143 |
165 |
184 |
197 |
206 |
210 |
213 |
220 |
229 |
225 |
220 |
Loans and Leases Interest Income |
|
125 |
147 |
164 |
176 |
185 |
192 |
195 |
202 |
207 |
203 |
200 |
Investment Securities Interest Income |
|
15 |
15 |
15 |
14 |
11 |
11 |
11 |
10 |
10 |
11 |
12 |
Other Interest Income |
|
3.46 |
2.78 |
5.43 |
6.98 |
10 |
7.84 |
7.78 |
7.87 |
12 |
12 |
8.64 |
Total Interest Expense |
|
13 |
27 |
48 |
67 |
78 |
84 |
90 |
95 |
98 |
92 |
86 |
Deposits Interest Expense |
|
7.24 |
17 |
33 |
51 |
71 |
77 |
83 |
88 |
91 |
86 |
79 |
Long-Term Debt Interest Expense |
|
5.57 |
9.92 |
15 |
16 |
7.39 |
7.31 |
7.28 |
7.56 |
7.26 |
6.89 |
6.75 |
Total Non-Interest Income |
|
41 |
33 |
37 |
17 |
38 |
20 |
41 |
39 |
89 |
34 |
36 |
Trust Fees by Commissions |
|
5.47 |
5.24 |
5.14 |
5.34 |
5.99 |
5.67 |
5.67 |
5.68 |
5.84 |
6.37 |
7.07 |
Service Charges on Deposit Accounts |
|
10 |
10 |
9.12 |
9.73 |
9.74 |
11 |
11 |
10 |
10 |
11 |
10 |
Other Service Charges |
|
11 |
10 |
12 |
12 |
12 |
14 |
11 |
10 |
8.37 |
7.12 |
7.96 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
- |
0.00 |
-22 |
0.00 |
0.62 |
0.06 |
0.00 |
53 |
- |
0.00 |
Other Non-Interest Income |
|
15 |
7.66 |
12 |
12 |
10 |
-10 |
14 |
12 |
11 |
10 |
11 |
Provision for Credit Losses |
|
9.80 |
11 |
6.46 |
2.00 |
4.62 |
2.52 |
2.44 |
3.30 |
0.94 |
2.60 |
4.75 |
Total Non-Interest Expense |
|
102 |
101 |
109 |
110 |
108 |
112 |
113 |
112 |
122 |
115 |
114 |
Salaries and Employee Benefits |
|
66 |
67 |
70 |
71 |
69 |
72 |
71 |
71 |
71 |
70 |
72 |
Net Occupancy & Equipment Expense |
|
15 |
15 |
15 |
16 |
15 |
16 |
15 |
16 |
16 |
15 |
16 |
Marketing Expense |
|
3.23 |
3.63 |
4.69 |
3.48 |
3.47 |
3.08 |
4.89 |
3.81 |
3.68 |
3.84 |
4.30 |
Other Operating Expenses |
|
16 |
14 |
18 |
19 |
19 |
20 |
20 |
20 |
19 |
22 |
20 |
Amortization Expense |
|
1.25 |
1.20 |
1.43 |
1.37 |
1.31 |
1.27 |
1.21 |
1.19 |
1.16 |
1.13 |
1.08 |
Restructuring Charge |
|
0.00 |
1.10 |
- |
- |
0.00 |
- |
- |
- |
11 |
- |
0.79 |
Income Tax Expense |
|
14 |
13 |
11 |
6.63 |
11 |
3.79 |
9.91 |
9.67 |
25 |
5.01 |
10 |
Basic Earnings per Share |
|
$0.83 |
$0.83 |
$0.82 |
$0.51 |
$0.75 |
$0.50 |
$0.70 |
$0.69 |
$1.18 |
$0.72 |
$0.65 |
Weighted Average Basic Shares Outstanding |
|
55.95M |
56.02M |
56.09M |
56.14M |
56.14M |
56.22M |
56.34M |
63.56M |
63.57M |
63.66M |
95.01M |
Diluted Earnings per Share |
|
$0.83 |
$0.81 |
$0.82 |
$0.51 |
$0.74 |
$0.49 |
$0.70 |
$0.69 |
$1.18 |
$0.70 |
$0.65 |
Weighted Average Diluted Shares Outstanding |
|
55.95M |
56.02M |
56.09M |
56.14M |
56.14M |
56.22M |
56.34M |
63.56M |
63.57M |
63.66M |
95.01M |
Weighted Average Basic & Diluted Shares Outstanding |
|
55.95M |
56.02M |
56.09M |
56.14M |
56.14M |
56.22M |
56.34M |
63.56M |
63.57M |
63.66M |
95.01M |
Cash Dividends to Common per Share |
|
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
Annual Cash Flow Statements for Renasant
This table details how cash moves in and out of Renasant's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-85 |
50 |
95 |
-25 |
288 |
-154 |
218 |
1,245 |
-1,302 |
225 |
291 |
Net Cash From Operating Activities |
|
125 |
253 |
164 |
207 |
82 |
164 |
82 |
143 |
574 |
149 |
129 |
Net Cash From Continuing Operating Activities |
|
125 |
253 |
164 |
207 |
82 |
164 |
82 |
143 |
574 |
149 |
129 |
Net Income / (Loss) Continuing Operations |
|
60 |
68 |
91 |
92 |
147 |
168 |
84 |
176 |
166 |
145 |
195 |
Consolidated Net Income / (Loss) |
|
60 |
68 |
91 |
92 |
147 |
168 |
84 |
176 |
166 |
145 |
195 |
Provision For Loan Losses |
|
6.17 |
4.75 |
7.53 |
7.55 |
6.81 |
7.05 |
87 |
-2.17 |
24 |
16 |
9.27 |
Depreciation Expense |
|
8.10 |
9.20 |
3.09 |
4.83 |
3.50 |
8.19 |
35 |
47 |
43 |
35 |
32 |
Non-Cash Adjustments to Reconcile Net Income |
|
35 |
161 |
69 |
116 |
-21 |
-7.64 |
-91 |
-15 |
377 |
-19 |
-85 |
Changes in Operating Assets and Liabilities, net |
|
16 |
9.64 |
-6.56 |
-14 |
-54 |
-12 |
-32 |
-63 |
-36 |
-28 |
-23 |
Net Cash From Investing Activities |
|
-203 |
-247 |
-352 |
70 |
-503 |
-506 |
-1,266 |
-660 |
-2,044 |
-55 |
-298 |
Net Cash From Continuing Investing Activities |
|
-203 |
-247 |
-352 |
70 |
-503 |
-506 |
-1,266 |
-660 |
-2,044 |
-55 |
-298 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-22 |
-25 |
-14 |
-13 |
-22 |
-35 |
-28 |
-21 |
-15 |
-22 |
-14 |
Purchase of Investment Securities |
|
-401 |
-515 |
-660 |
-656 |
-807 |
-969 |
-1,730 |
-1,292 |
-2,490 |
-788 |
-713 |
Sale of Property, Leasehold Improvements and Equipment |
|
2.91 |
2.22 |
2.46 |
2.10 |
0.92 |
3.73 |
0.00 |
9.81 |
1.23 |
0.94 |
0.34 |
Divestitures |
|
0.00 |
25 |
25 |
42 |
154 |
- |
- |
- |
0.00 |
0.00 |
55 |
Sale and/or Maturity of Investments |
|
217 |
266 |
299 |
695 |
171 |
494 |
493 |
643 |
460 |
753 |
373 |
Net Cash From Financing Activities |
|
-6.95 |
45 |
283 |
-301 |
709 |
188 |
1,402 |
1,762 |
168 |
132 |
459 |
Net Cash From Continuing Financing Activities |
|
-6.95 |
45 |
283 |
-301 |
709 |
188 |
1,402 |
1,762 |
168 |
132 |
459 |
Net Change in Deposits |
|
-3.49 |
2.22 |
489 |
-77 |
496 |
86 |
1,846 |
1,847 |
-419 |
590 |
496 |
Issuance of Debt |
|
30 |
375 |
98 |
0.00 |
264 |
150 |
-370 |
197 |
669 |
-405 |
-200 |
Issuance of Common Equity |
|
0.00 |
0.00 |
84 |
- |
- |
- |
- |
- |
0.00 |
0.00 |
217 |
Repayment of Debt |
|
-14 |
-309 |
-362 |
-190 |
-0.85 |
66 |
-0.17 |
-210 |
-32 |
-2.68 |
-0.25 |
Payment of Dividends |
|
-22 |
-25 |
-30 |
-34 |
-44 |
-51 |
-50 |
-50 |
-50 |
-50 |
-54 |
Cash Interest Paid |
|
24 |
22 |
26 |
37 |
67 |
98 |
74 |
46 |
55 |
240 |
381 |
Cash Income Taxes Paid |
|
18 |
19 |
23 |
33 |
25 |
27 |
40 |
51 |
42 |
42 |
29 |
Quarterly Cash Flow Statements for Renasant
This table details how cash moves in and out of Renasant's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-531 |
96 |
272 |
99 |
-206 |
60 |
43 |
7.51 |
424 |
-184 |
-0.69 |
Net Cash From Operating Activities |
|
113 |
111 |
-7.38 |
-24 |
80 |
100 |
65 |
-49 |
21 |
92 |
106 |
Net Cash From Continuing Operating Activities |
|
113 |
111 |
-7.38 |
-24 |
80 |
100 |
65 |
-49 |
21 |
92 |
106 |
Net Income / (Loss) Continuing Operations |
|
47 |
46 |
46 |
29 |
42 |
28 |
39 |
39 |
72 |
45 |
42 |
Consolidated Net Income / (Loss) |
|
47 |
46 |
46 |
29 |
42 |
28 |
39 |
39 |
72 |
45 |
42 |
Provision For Loan Losses |
|
9.80 |
11 |
6.46 |
2.00 |
4.62 |
2.52 |
2.44 |
3.30 |
0.94 |
2.60 |
4.75 |
Depreciation Expense |
|
9.64 |
9.15 |
9.24 |
9.13 |
8.36 |
8.51 |
8.10 |
7.93 |
7.75 |
8.50 |
8.36 |
Non-Cash Adjustments to Reconcile Net Income |
|
68 |
38 |
-45 |
-68 |
9.22 |
85 |
11 |
-72 |
-73 |
49 |
26 |
Changes in Operating Assets and Liabilities, net |
|
-20 |
6.49 |
-24 |
4.12 |
16 |
-23 |
4.44 |
-27 |
13 |
-13 |
26 |
Net Cash From Investing Activities |
|
-500 |
-456 |
-153 |
427 |
-185 |
-145 |
30 |
-73 |
69 |
-324 |
-292 |
Net Cash From Continuing Investing Activities |
|
-500 |
-456 |
-153 |
427 |
-185 |
-145 |
30 |
-73 |
69 |
-324 |
-292 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-4.51 |
-4.46 |
-8.24 |
-4.12 |
-4.04 |
-5.24 |
-3.30 |
-3.48 |
-3.63 |
-3.24 |
-4.82 |
Purchase of Investment Securities |
|
-608 |
-534 |
-218 |
-132 |
-267 |
-171 |
-196 |
-115 |
-30 |
-371 |
-347 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.30 |
0.00 |
0.00 |
- |
- |
0.94 |
0.26 |
0.03 |
0.05 |
0.01 |
1.27 |
Sale and/or Maturity of Investments |
|
112 |
82 |
73 |
564 |
86 |
30 |
229 |
45 |
47 |
51 |
59 |
Net Cash From Financing Activities |
|
-144 |
442 |
432 |
-304 |
-100 |
104 |
-52 |
130 |
333 |
48 |
185 |
Net Cash From Continuing Financing Activities |
|
-144 |
442 |
432 |
-304 |
-100 |
104 |
-52 |
130 |
333 |
48 |
185 |
Net Change in Deposits |
|
-332 |
55 |
425 |
183 |
62 |
-80 |
160 |
18 |
255 |
63 |
199 |
Issuance of Debt |
|
200 |
399 |
20 |
-475 |
-150 |
200 |
-199 |
125 |
-124 |
-0.71 |
-0.00 |
Repayment of Debt |
|
- |
- |
0.00 |
- |
- |
-2.68 |
-0.25 |
- |
- |
- |
0.00 |
Payment of Dividends |
|
-12 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-14 |
-14 |
-14 |
Cash Interest Paid |
|
13 |
22 |
41 |
51 |
62 |
86 |
91 |
96 |
100 |
94 |
86 |
Cash Income Taxes Paid |
|
13 |
23 |
17 |
5.63 |
7.85 |
11 |
0.00 |
18 |
9.45 |
1.65 |
0.00 |
Annual Balance Sheets for Renasant
This table presents Renasant's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
5,805 |
7,926 |
8,700 |
9,830 |
12,935 |
13,401 |
14,930 |
16,810 |
16,988 |
17,361 |
18,035 |
Cash and Due from Banks |
|
96 |
177 |
161 |
188 |
199 |
191 |
176 |
183 |
194 |
207 |
198 |
Interest Bearing Deposits at Other Banks |
|
66 |
35 |
146 |
94 |
371 |
224 |
457 |
1,695 |
382 |
595 |
894 |
Trading Account Securities |
|
984 |
1,105 |
1,031 |
671 |
1,662 |
1,609 |
1,761 |
2,840 |
2,968 |
2,324 |
2,203 |
Loans and Leases, Net of Allowance |
|
3,946 |
5,371 |
6,160 |
7,574 |
9,034 |
9,637 |
10,758 |
-164 |
11,386 |
12,153 |
12,683 |
Loans and Leases |
|
3,988 |
5,413 |
6,203 |
7,620 |
9,083 |
9,690 |
10,934 |
- |
11,578 |
12,351 |
12,885 |
Allowance for Loan and Lease Losses |
|
42 |
42 |
43 |
46 |
49 |
52 |
176 |
164 |
192 |
199 |
202 |
Premises and Equipment, Net |
|
114 |
169 |
179 |
183 |
209 |
310 |
300 |
293 |
284 |
283 |
280 |
Goodwill |
|
275 |
446 |
471 |
611 |
933 |
940 |
940 |
940 |
992 |
992 |
989 |
Intangible Assets |
|
23 |
29 |
24 |
25 |
45 |
37 |
30 |
24 |
24 |
19 |
14 |
Other Assets |
|
278 |
370 |
351 |
376 |
482 |
453 |
507 |
10,836 |
758 |
788 |
773 |
Total Liabilities & Shareholders' Equity |
|
5,805 |
7,926 |
8,700 |
9,830 |
12,935 |
13,401 |
14,930 |
16,810 |
16,988 |
17,361 |
18,035 |
Total Liabilities |
|
5,093 |
6,890 |
7,467 |
8,315 |
10,891 |
11,275 |
12,797 |
14,600 |
14,852 |
15,063 |
15,357 |
Non-Interest Bearing Deposits |
|
920 |
1,278 |
1,561 |
1,840 |
2,319 |
2,552 |
3,685 |
4,718 |
4,559 |
3,584 |
3,404 |
Interest Bearing Deposits |
|
3,919 |
4,940 |
5,498 |
6,081 |
7,810 |
7,661 |
8,374 |
9,188 |
8,928 |
10,493 |
11,169 |
Short-Term Debt |
|
32 |
422 |
110 |
90 |
388 |
489 |
21 |
14 |
712 |
308 |
108 |
Long-Term Debt |
|
156 |
148 |
202 |
208 |
264 |
377 |
475 |
471 |
428 |
429 |
431 |
Other Long-Term Liabilities |
|
66 |
101 |
96 |
97 |
111 |
196 |
241 |
210 |
225 |
249 |
245 |
Total Equity & Noncontrolling Interests |
|
712 |
1,037 |
1,233 |
1,515 |
2,044 |
2,126 |
2,133 |
2,210 |
2,136 |
2,297 |
2,678 |
Total Preferred & Common Equity |
|
712 |
1,037 |
1,233 |
1,515 |
2,044 |
2,126 |
2,133 |
2,210 |
2,136 |
2,297 |
2,678 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
712 |
1,037 |
1,233 |
1,515 |
2,044 |
2,126 |
2,133 |
2,210 |
2,136 |
2,297 |
2,678 |
Common Stock |
|
508 |
792 |
933 |
1,148 |
1,585 |
1,591 |
1,593 |
1,597 |
1,599 |
1,605 |
1,824 |
Retained Earnings |
|
233 |
276 |
338 |
397 |
501 |
617 |
616 |
742 |
858 |
952 |
1,094 |
Treasury Stock |
|
-22 |
-22 |
-22 |
-20 |
-24 |
-83 |
-102 |
-118 |
-112 |
-105 |
-97 |
Accumulated Other Comprehensive Income / (Loss) |
|
-7.60 |
-9.54 |
-16 |
-11 |
-18 |
0.76 |
25 |
-10 |
-209 |
-154 |
-143 |
Quarterly Balance Sheets for Renasant
This table presents Renasant's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
16,471 |
17,474 |
17,224 |
17,182 |
17,346 |
17,510 |
17,959 |
18,271 |
Cash and Due from Banks |
|
207 |
194 |
211 |
179 |
174 |
224 |
229 |
203 |
Interest Bearing Deposits at Other Banks |
|
273 |
654 |
735 |
562 |
670 |
628 |
1,047 |
888 |
Trading Account Securities |
|
3,067 |
2,967 |
2,474 |
2,396 |
2,155 |
2,191 |
2,207 |
2,330 |
Loans and Leases, Net of Allowance |
|
0.00 |
11,571 |
11,736 |
11,970 |
12,299 |
12,405 |
12,427 |
12,852 |
Loans and Leases |
|
- |
11,766 |
11,931 |
12,168 |
12,501 |
12,605 |
12,628 |
13,056 |
Allowance for Loan and Lease Losses |
|
- |
195 |
194 |
198 |
201 |
200 |
200 |
204 |
Premises and Equipment, Net |
|
284 |
287 |
286 |
284 |
282 |
281 |
281 |
279 |
Goodwill |
|
946 |
992 |
992 |
992 |
992 |
992 |
989 |
989 |
Intangible Assets |
|
20 |
23 |
21 |
20 |
18 |
16 |
15 |
13 |
Other Assets |
|
11,671 |
12,358 |
764 |
769 |
755 |
766 |
764 |
717 |
Total Liabilities & Shareholders' Equity |
|
16,471 |
17,474 |
17,224 |
17,182 |
17,346 |
17,510 |
17,959 |
18,271 |
Total Liabilities |
|
14,379 |
15,287 |
15,016 |
14,948 |
15,023 |
15,156 |
15,301 |
15,544 |
Non-Interest Bearing Deposits |
|
4,827 |
4,245 |
3,879 |
3,734 |
3,516 |
3,539 |
3,530 |
3,541 |
Interest Bearing Deposits |
|
8,605 |
9,667 |
10,216 |
10,423 |
10,721 |
10,716 |
10,980 |
11,231 |
Short-Term Debt |
|
313 |
732 |
257 |
108 |
108 |
233 |
109 |
108 |
Long-Term Debt |
|
427 |
431 |
430 |
427 |
428 |
429 |
433 |
433 |
Other Long-Term Liabilities |
|
207 |
212 |
233 |
256 |
250 |
239 |
249 |
231 |
Total Equity & Noncontrolling Interests |
|
2,092 |
2,187 |
2,209 |
2,233 |
2,322 |
2,355 |
2,658 |
2,727 |
Total Preferred & Common Equity |
|
2,092 |
2,187 |
2,209 |
2,233 |
2,322 |
2,355 |
2,658 |
2,727 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
2,092 |
2,187 |
2,209 |
2,233 |
2,322 |
2,355 |
2,658 |
2,727 |
Common Stock |
|
1,596 |
1,596 |
1,598 |
1,601 |
1,600 |
1,601 |
1,821 |
1,819 |
Retained Earnings |
|
824 |
891 |
907 |
937 |
979 |
1,005 |
1,063 |
1,121 |
Treasury Stock |
|
-112 |
-108 |
-106 |
-105 |
-100 |
-98 |
-97 |
-92 |
Accumulated Other Comprehensive Income / (Loss) |
|
-216 |
-192 |
-191 |
-199 |
-157 |
-154 |
-129 |
-122 |
Annual Metrics And Ratios for Renasant
This table displays calculated financial ratios and metrics derived from Renasant's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
23.56% |
23.55% |
25.39% |
6.99% |
15.23% |
10.44% |
10.96% |
-1.71% |
-3.14% |
0.29% |
13.20% |
EBITDA Growth |
|
71.39% |
15.92% |
27.45% |
18.60% |
16.66% |
16.51% |
-38.30% |
95.60% |
-5.97% |
-16.39% |
30.52% |
EBIT Growth |
|
87.75% |
16.16% |
36.10% |
17.74% |
18.00% |
14.33% |
-52.02% |
115.31% |
-5.17% |
-16.15% |
38.25% |
NOPAT Growth |
|
77.93% |
14.15% |
33.69% |
1.38% |
59.37% |
14.07% |
-50.09% |
110.27% |
-5.59% |
-12.88% |
35.10% |
Net Income Growth |
|
77.93% |
14.15% |
33.69% |
1.38% |
59.37% |
14.07% |
-50.09% |
110.27% |
-5.59% |
-12.88% |
35.10% |
EPS Growth |
|
54.10% |
0.00% |
15.43% |
-9.68% |
42.35% |
3.23% |
-48.61% |
110.81% |
-5.45% |
-13.22% |
27.73% |
Operating Cash Flow Growth |
|
-18.66% |
102.61% |
-35.16% |
26.40% |
-60.34% |
99.27% |
-49.74% |
73.46% |
302.39% |
-74.12% |
-12.88% |
Free Cash Flow Firm Growth |
|
97.61% |
-18,873.09% |
123.99% |
-214.30% |
-320.23% |
82.55% |
447.12% |
-75.35% |
-477.80% |
193.11% |
-96.67% |
Invested Capital Growth |
|
7.52% |
78.50% |
-3.88% |
17.30% |
48.72% |
10.98% |
-12.11% |
2.51% |
21.57% |
-7.39% |
6.02% |
Revenue Q/Q Growth |
|
0.29% |
10.79% |
1.04% |
3.85% |
5.08% |
-0.91% |
3.87% |
-3.26% |
3.64% |
-3.79% |
2.99% |
EBITDA Q/Q Growth |
|
11.11% |
10.16% |
-0.05% |
8.32% |
5.08% |
-3.09% |
0.03% |
4.28% |
2.82% |
-11.61% |
6.88% |
EBIT Q/Q Growth |
|
8.98% |
9.14% |
2.87% |
7.86% |
6.06% |
-4.29% |
-8.41% |
4.74% |
5.36% |
-13.33% |
7.86% |
NOPAT Q/Q Growth |
|
7.85% |
8.91% |
2.80% |
-7.17% |
23.45% |
-3.46% |
-7.61% |
3.25% |
5.88% |
-11.15% |
9.30% |
Net Income Q/Q Growth |
|
7.85% |
8.91% |
2.80% |
-7.17% |
23.45% |
-3.46% |
-7.61% |
3.25% |
5.88% |
-11.15% |
9.30% |
EPS Q/Q Growth |
|
7.43% |
1.62% |
1.88% |
-10.91% |
18.72% |
-3.03% |
-7.50% |
4.00% |
4.98% |
-11.11% |
6.86% |
Operating Cash Flow Q/Q Growth |
|
4.76% |
54.04% |
-34.00% |
126.38% |
-47.57% |
48.71% |
-53.74% |
11.13% |
11.34% |
-6.61% |
-6.05% |
Free Cash Flow Firm Q/Q Growth |
|
91.25% |
-7.57% |
150.91% |
55.39% |
-223.57% |
-282.30% |
1,935.68% |
1.50% |
-4,721.68% |
70.83% |
105.09% |
Invested Capital Q/Q Growth |
|
-2.98% |
1.44% |
-4.14% |
-13.85% |
10.00% |
17.15% |
0.27% |
0.41% |
15.69% |
9.61% |
0.53% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
33.21% |
31.16% |
31.68% |
35.11% |
35.55% |
37.51% |
20.85% |
41.50% |
40.29% |
33.59% |
38.73% |
EBIT Margin |
|
30.35% |
28.53% |
30.97% |
34.08% |
34.90% |
36.13% |
15.63% |
34.23% |
33.51% |
28.02% |
34.22% |
Profit (Net Income) Margin |
|
21.05% |
19.45% |
20.74% |
19.65% |
27.18% |
28.08% |
12.63% |
27.02% |
26.34% |
22.88% |
27.30% |
Tax Burden Percent |
|
69.37% |
68.17% |
66.97% |
57.66% |
77.88% |
77.70% |
80.83% |
78.94% |
78.59% |
81.65% |
79.79% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
30.63% |
31.83% |
33.03% |
42.34% |
22.12% |
22.30% |
19.17% |
21.06% |
21.41% |
18.35% |
20.21% |
Return on Invested Capital (ROIC) |
|
6.86% |
5.42% |
5.77% |
5.49% |
6.52% |
5.89% |
2.98% |
6.61% |
5.56% |
4.59% |
6.25% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.86% |
5.42% |
5.77% |
5.49% |
6.52% |
5.89% |
2.98% |
6.61% |
5.56% |
4.59% |
6.25% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.80% |
2.36% |
2.24% |
1.22% |
1.74% |
2.14% |
0.95% |
1.49% |
2.08% |
1.94% |
1.60% |
Return on Equity (ROE) |
|
8.65% |
7.78% |
8.01% |
6.71% |
8.26% |
8.04% |
3.93% |
8.10% |
7.64% |
6.53% |
7.86% |
Cash Return on Invested Capital (CROIC) |
|
-0.39% |
-50.95% |
9.72% |
-10.43% |
-32.66% |
-4.52% |
15.87% |
4.13% |
-13.91% |
12.26% |
0.41% |
Operating Return on Assets (OROA) |
|
1.49% |
1.45% |
1.63% |
1.73% |
1.66% |
1.64% |
0.73% |
1.40% |
1.25% |
1.03% |
1.38% |
Return on Assets (ROA) |
|
1.03% |
0.99% |
1.09% |
1.00% |
1.29% |
1.27% |
0.59% |
1.11% |
0.98% |
0.84% |
1.10% |
Return on Common Equity (ROCE) |
|
8.65% |
7.78% |
8.01% |
6.71% |
8.26% |
8.04% |
3.93% |
8.10% |
7.64% |
6.53% |
7.86% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.37% |
6.56% |
7.38% |
6.09% |
7.19% |
7.88% |
3.92% |
7.96% |
7.77% |
6.30% |
7.30% |
Net Operating Profit after Tax (NOPAT) |
|
60 |
68 |
91 |
92 |
147 |
168 |
84 |
176 |
166 |
145 |
195 |
NOPAT Margin |
|
21.05% |
19.45% |
20.74% |
19.65% |
27.18% |
28.08% |
12.63% |
27.02% |
26.34% |
22.88% |
27.30% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
54.01% |
55.05% |
52.84% |
52.66% |
52.64% |
55.56% |
58.50% |
55.51% |
53.24% |
56.63% |
50.56% |
Operating Expenses to Revenue |
|
67.47% |
70.11% |
67.31% |
64.31% |
63.84% |
62.69% |
71.26% |
66.10% |
62.70% |
69.52% |
64.48% |
Earnings before Interest and Taxes (EBIT) |
|
86 |
100 |
136 |
160 |
189 |
216 |
103 |
223 |
211 |
177 |
245 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
94 |
109 |
139 |
165 |
192 |
224 |
138 |
270 |
254 |
212 |
277 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.02 |
1.08 |
1.19 |
1.12 |
0.74 |
0.84 |
0.81 |
0.89 |
0.93 |
0.80 |
0.85 |
Price to Tangible Book Value (P/TBV) |
|
1.75 |
2.00 |
1.99 |
1.93 |
1.43 |
1.55 |
1.48 |
1.58 |
1.77 |
1.43 |
1.36 |
Price to Revenue (P/Rev) |
|
2.56 |
3.21 |
3.35 |
3.62 |
2.82 |
2.99 |
2.60 |
3.03 |
3.15 |
2.91 |
3.17 |
Price to Earnings (P/E) |
|
12.16 |
16.53 |
16.17 |
18.42 |
10.36 |
10.65 |
20.60 |
11.20 |
11.96 |
12.71 |
11.63 |
Dividend Yield |
|
2.96% |
2.44% |
2.03% |
2.12% |
3.09% |
2.79% |
2.87% |
2.49% |
2.48% |
2.69% |
2.46% |
Earnings Yield |
|
8.23% |
6.05% |
6.18% |
5.43% |
9.65% |
9.39% |
4.85% |
8.93% |
8.36% |
7.87% |
8.60% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.83 |
0.92 |
0.96 |
0.95 |
0.60 |
0.75 |
0.60 |
0.21 |
0.78 |
0.58 |
0.53 |
Enterprise Value to Revenue (EV/Rev) |
|
2.66 |
4.24 |
3.37 |
3.65 |
2.97 |
3.74 |
2.39 |
0.89 |
4.04 |
2.81 |
2.40 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.00 |
13.61 |
10.63 |
10.41 |
8.35 |
9.98 |
11.48 |
2.14 |
10.04 |
8.36 |
6.20 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.75 |
14.86 |
10.87 |
10.72 |
8.50 |
10.36 |
15.33 |
2.59 |
12.07 |
10.02 |
7.02 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.61 |
21.80 |
16.24 |
18.59 |
10.92 |
13.33 |
18.96 |
3.28 |
15.36 |
12.27 |
8.80 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.03 |
5.87 |
9.01 |
8.28 |
19.54 |
13.66 |
19.29 |
4.05 |
4.44 |
11.95 |
13.28 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
9.64 |
0.00 |
0.00 |
0.00 |
3.56 |
5.26 |
0.00 |
4.59 |
133.60 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.27 |
0.55 |
0.25 |
0.20 |
0.32 |
0.41 |
0.23 |
0.22 |
0.53 |
0.32 |
0.20 |
Long-Term Debt to Equity |
|
0.22 |
0.14 |
0.16 |
0.14 |
0.13 |
0.18 |
0.22 |
0.21 |
0.20 |
0.19 |
0.16 |
Financial Leverage |
|
0.26 |
0.43 |
0.39 |
0.22 |
0.27 |
0.36 |
0.32 |
0.23 |
0.37 |
0.42 |
0.26 |
Leverage Ratio |
|
8.39 |
7.85 |
7.33 |
6.74 |
6.40 |
6.32 |
6.65 |
7.31 |
7.78 |
7.75 |
7.11 |
Compound Leverage Factor |
|
8.39 |
7.85 |
7.33 |
6.74 |
6.40 |
6.32 |
6.65 |
7.31 |
7.78 |
7.75 |
7.11 |
Debt to Total Capital |
|
20.97% |
35.49% |
20.20% |
16.41% |
24.17% |
28.94% |
18.88% |
18.00% |
34.81% |
24.29% |
16.74% |
Short-Term Debt to Total Capital |
|
3.60% |
26.27% |
7.10% |
4.96% |
14.38% |
16.35% |
0.81% |
0.52% |
21.74% |
10.14% |
3.36% |
Long-Term Debt to Total Capital |
|
17.37% |
9.22% |
13.10% |
11.45% |
9.78% |
12.59% |
18.07% |
17.48% |
13.07% |
14.15% |
13.39% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
79.03% |
64.51% |
79.80% |
83.59% |
75.83% |
71.06% |
81.12% |
82.00% |
65.19% |
75.71% |
83.26% |
Debt to EBITDA |
|
2.01 |
5.24 |
2.25 |
1.81 |
3.39 |
3.87 |
3.59 |
1.80 |
4.49 |
3.47 |
1.94 |
Net Debt to EBITDA |
|
0.29 |
3.29 |
0.04 |
0.10 |
0.43 |
2.01 |
-0.99 |
-5.16 |
2.22 |
-0.30 |
-2.00 |
Long-Term Debt to EBITDA |
|
1.66 |
1.36 |
1.46 |
1.26 |
1.37 |
1.68 |
3.44 |
1.74 |
1.69 |
2.02 |
1.55 |
Debt to NOPAT |
|
3.17 |
8.39 |
3.43 |
3.23 |
4.43 |
5.16 |
5.93 |
2.76 |
6.87 |
5.09 |
2.76 |
Net Debt to NOPAT |
|
0.46 |
5.28 |
0.07 |
0.17 |
0.56 |
2.69 |
-1.64 |
-7.92 |
3.40 |
-0.44 |
-2.83 |
Long-Term Debt to NOPAT |
|
2.63 |
2.18 |
2.23 |
2.25 |
1.79 |
2.25 |
5.68 |
2.68 |
2.58 |
2.97 |
2.20 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-3.37 |
-639 |
153 |
-175 |
-736 |
-128 |
446 |
110 |
-415 |
387 |
13 |
Operating Cash Flow to CapEx |
|
647.10% |
1,100.95% |
1,475.91% |
1,891.49% |
383.00% |
523.79% |
290.92% |
1,332.89% |
4,219.68% |
717.96% |
973.05% |
Free Cash Flow to Firm to Interest Expense |
|
-0.14 |
-29.49 |
5.44 |
-4.63 |
-11.27 |
-1.30 |
6.25 |
2.46 |
-6.86 |
1.39 |
0.03 |
Operating Cash Flow to Interest Expense |
|
5.21 |
11.66 |
5.82 |
5.47 |
1.26 |
1.65 |
1.15 |
3.19 |
9.49 |
0.53 |
0.34 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.41 |
10.60 |
5.43 |
5.18 |
0.93 |
1.34 |
0.76 |
2.95 |
9.26 |
0.46 |
0.31 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
2.63 |
2.47 |
2.52 |
2.59 |
2.75 |
2.30 |
2.17 |
2.19 |
2.19 |
2.23 |
2.54 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
900 |
1,607 |
1,545 |
1,812 |
2,695 |
2,991 |
2,629 |
2,695 |
3,276 |
3,034 |
3,217 |
Invested Capital Turnover |
|
0.33 |
0.28 |
0.28 |
0.28 |
0.24 |
0.21 |
0.24 |
0.24 |
0.21 |
0.20 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
63 |
707 |
-62 |
267 |
883 |
296 |
-362 |
66 |
581 |
-242 |
183 |
Enterprise Value (EV) |
|
752 |
1,483 |
1,476 |
1,714 |
1,604 |
2,235 |
1,586 |
578 |
2,550 |
1,775 |
1,719 |
Market Capitalization |
|
724 |
1,124 |
1,471 |
1,698 |
1,522 |
1,784 |
1,723 |
1,971 |
1,986 |
1,839 |
2,272 |
Book Value per Share |
|
$22.57 |
$25.75 |
$29.28 |
$30.72 |
$34.81 |
$37.13 |
$37.95 |
$39.64 |
$38.18 |
$40.92 |
$42.13 |
Tangible Book Value per Share |
|
$13.14 |
$13.96 |
$17.54 |
$17.83 |
$18.16 |
$20.07 |
$20.69 |
$22.35 |
$20.02 |
$22.92 |
$26.36 |
Total Capital |
|
900 |
1,607 |
1,545 |
1,812 |
2,695 |
2,991 |
2,629 |
2,695 |
3,276 |
3,034 |
3,217 |
Total Debt |
|
189 |
570 |
312 |
297 |
651 |
866 |
496 |
485 |
1,140 |
737 |
539 |
Total Long-Term Debt |
|
156 |
148 |
202 |
208 |
264 |
377 |
475 |
471 |
428 |
429 |
431 |
Net Debt |
|
27 |
359 |
5.91 |
16 |
82 |
451 |
-137 |
-1,393 |
564 |
-64 |
-553 |
Capital Expenditures (CapEx) |
|
19 |
23 |
11 |
11 |
21 |
31 |
28 |
11 |
14 |
21 |
13 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
189 |
570 |
312 |
297 |
651 |
866 |
496 |
485 |
1,140 |
737 |
539 |
Total Depreciation and Amortization (D&A) |
|
8.10 |
9.20 |
3.09 |
4.83 |
3.50 |
8.19 |
35 |
47 |
43 |
35 |
32 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.89 |
$1.89 |
$2.18 |
$1.97 |
$2.80 |
$2.89 |
$1.49 |
$3.13 |
$2.97 |
$2.58 |
$3.29 |
Adjusted Weighted Average Basic Shares Outstanding |
|
31.60M |
40.35M |
44.36M |
49.34M |
58.57M |
56.56M |
56.24M |
111.63M |
56.02M |
56.22M |
63.66M |
Adjusted Diluted Earnings per Share |
|
$1.88 |
$1.88 |
$2.17 |
$1.96 |
$2.79 |
$2.88 |
$1.48 |
$3.12 |
$2.95 |
$2.56 |
$3.27 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
31.60M |
40.35M |
44.36M |
49.34M |
58.57M |
56.56M |
56.24M |
111.63M |
56.02M |
56.22M |
63.66M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.89 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
31.60M |
40.35M |
44.36M |
49.34M |
58.57M |
56.56M |
56.24M |
111.63M |
56.02M |
56.22M |
63.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
60 |
76 |
97 |
98 |
158 |
168 |
90 |
181 |
168 |
145 |
206 |
Normalized NOPAT Margin |
|
21.22% |
21.72% |
22.06% |
20.96% |
29.24% |
28.12% |
13.54% |
27.81% |
26.65% |
22.88% |
28.79% |
Pre Tax Income Margin |
|
30.35% |
28.53% |
30.97% |
34.08% |
34.90% |
36.13% |
15.63% |
34.23% |
33.51% |
28.02% |
34.22% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.59 |
4.60 |
4.82 |
4.22 |
2.89 |
2.18 |
1.45 |
4.99 |
3.49 |
0.64 |
0.65 |
NOPAT to Interest Expense |
|
2.49 |
3.14 |
3.23 |
2.44 |
2.25 |
1.69 |
1.17 |
3.94 |
2.74 |
0.52 |
0.52 |
EBIT Less CapEx to Interest Expense |
|
2.78 |
3.55 |
4.43 |
3.93 |
2.56 |
1.86 |
1.05 |
4.75 |
3.27 |
0.56 |
0.62 |
NOPAT Less CapEx to Interest Expense |
|
1.68 |
2.08 |
2.84 |
2.15 |
1.92 |
1.38 |
0.78 |
3.70 |
2.52 |
0.45 |
0.49 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
36.11% |
36.11% |
32.70% |
37.33% |
29.69% |
30.37% |
59.93% |
28.44% |
30.10% |
34.75% |
27.49% |
Augmented Payout Ratio |
|
36.11% |
36.11% |
32.70% |
37.33% |
34.49% |
67.93% |
89.30% |
40.55% |
30.10% |
34.75% |
27.49% |
Quarterly Metrics And Ratios for Renasant
This table displays calculated financial ratios and metrics derived from Renasant's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
11.33% |
14.87% |
26.25% |
-2.18% |
-3.45% |
-14.55% |
-4.85% |
11.09% |
33.04% |
14.21% |
3.64% |
EBITDA Growth |
|
10.38% |
11.36% |
22.75% |
-28.01% |
-12.64% |
-40.83% |
-13.83% |
27.11% |
72.47% |
44.13% |
5.06% |
EBIT Growth |
|
17.33% |
22.19% |
38.37% |
-30.19% |
-12.52% |
-46.06% |
-14.07% |
37.52% |
85.13% |
55.91% |
5.36% |
NOPAT Growth |
|
16.23% |
24.89% |
37.35% |
-27.81% |
-10.17% |
-39.23% |
-14.47% |
35.62% |
73.20% |
59.11% |
5.35% |
Net Income Growth |
|
16.23% |
24.89% |
37.35% |
-27.81% |
-10.17% |
-39.23% |
-14.47% |
35.62% |
73.20% |
59.11% |
5.35% |
EPS Growth |
|
16.90% |
20.90% |
36.67% |
-28.17% |
-10.84% |
-39.51% |
-14.63% |
35.29% |
59.46% |
42.86% |
-7.14% |
Operating Cash Flow Growth |
|
179.37% |
111.36% |
-103.59% |
-116.79% |
-29.75% |
-9.47% |
981.29% |
-103.15% |
-73.20% |
-8.30% |
63.17% |
Free Cash Flow Firm Growth |
|
-360.61% |
-1,750.77% |
-22,854.24% |
-408.38% |
204.02% |
150.49% |
185.70% |
60.31% |
-440.85% |
-151.03% |
-169.33% |
Invested Capital Growth |
|
5.51% |
21.57% |
24.82% |
8.81% |
-2.24% |
-7.39% |
-14.68% |
4.16% |
15.59% |
6.02% |
14.34% |
Revenue Q/Q Growth |
|
13.78% |
-0.16% |
1.07% |
-14.81% |
12.30% |
-11.64% |
12.55% |
-0.54% |
34.50% |
-24.15% |
2.13% |
EBITDA Q/Q Growth |
|
13.12% |
-2.09% |
-2.46% |
-33.36% |
37.28% |
-33.69% |
42.06% |
-1.70% |
86.27% |
-44.59% |
3.55% |
EBIT Q/Q Growth |
|
18.99% |
-1.61% |
-2.98% |
-38.54% |
49.10% |
-39.33% |
54.56% |
-1.64% |
100.73% |
-48.91% |
4.45% |
NOPAT Q/Q Growth |
|
17.36% |
-0.62% |
-0.43% |
-37.84% |
46.05% |
-32.77% |
40.13% |
-1.43% |
86.52% |
-38.24% |
-7.22% |
Net Income Q/Q Growth |
|
17.36% |
-0.62% |
-0.43% |
-37.84% |
46.05% |
-32.77% |
40.13% |
-1.43% |
86.52% |
-38.24% |
-7.22% |
EPS Q/Q Growth |
|
16.90% |
-2.41% |
1.23% |
-37.80% |
45.10% |
-33.78% |
42.86% |
-1.43% |
71.01% |
-40.68% |
-7.14% |
Operating Cash Flow Q/Q Growth |
|
-21.19% |
-2.17% |
-106.65% |
-227.26% |
429.76% |
26.07% |
-35.22% |
-175.44% |
143.51% |
331.34% |
15.26% |
Free Cash Flow Firm Q/Q Growth |
|
-251.75% |
-428.27% |
-15.88% |
66.80% |
151.19% |
156.38% |
96.69% |
-115.38% |
-339.54% |
61.62% |
-167.26% |
Invested Capital Q/Q Growth |
|
6.42% |
15.69% |
2.26% |
-13.58% |
-4.39% |
9.61% |
-5.80% |
5.51% |
6.10% |
0.53% |
1.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
40.68% |
39.90% |
38.50% |
30.12% |
36.81% |
27.63% |
34.87% |
34.46% |
47.72% |
34.86% |
35.35% |
EBIT Margin |
|
35.06% |
34.55% |
33.17% |
23.93% |
31.77% |
21.81% |
29.95% |
29.62% |
44.20% |
29.77% |
30.45% |
Profit (Net Income) Margin |
|
27.15% |
27.03% |
26.62% |
19.43% |
25.26% |
19.22% |
23.93% |
23.72% |
32.89% |
26.78% |
24.33% |
Tax Burden Percent |
|
77.44% |
78.22% |
80.28% |
81.19% |
79.53% |
88.13% |
79.90% |
80.08% |
74.41% |
89.94% |
79.89% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
22.56% |
21.78% |
19.72% |
18.81% |
20.47% |
11.87% |
20.10% |
19.93% |
25.59% |
10.06% |
20.11% |
Return on Invested Capital (ROIC) |
|
5.99% |
5.71% |
5.88% |
4.64% |
5.93% |
3.85% |
4.81% |
5.14% |
7.66% |
6.13% |
5.73% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.99% |
5.71% |
5.88% |
4.64% |
5.93% |
3.85% |
4.81% |
5.14% |
7.66% |
6.13% |
5.73% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.70% |
2.13% |
2.33% |
1.32% |
1.75% |
1.63% |
1.81% |
1.52% |
1.69% |
1.57% |
1.22% |
Return on Equity (ROE) |
|
7.69% |
7.84% |
8.21% |
5.96% |
7.68% |
5.48% |
6.62% |
6.66% |
9.35% |
7.71% |
6.96% |
Cash Return on Invested Capital (CROIC) |
|
0.33% |
-13.91% |
-16.16% |
-2.41% |
8.08% |
12.26% |
20.29% |
0.94% |
-8.47% |
0.41% |
-6.93% |
Operating Return on Assets (OROA) |
|
1.31% |
1.29% |
1.29% |
0.94% |
1.24% |
0.80% |
1.07% |
1.09% |
1.75% |
1.20% |
1.23% |
Return on Assets (ROA) |
|
1.01% |
1.01% |
1.03% |
0.76% |
0.99% |
0.71% |
0.86% |
0.87% |
1.30% |
1.08% |
0.99% |
Return on Common Equity (ROCE) |
|
7.69% |
7.84% |
8.21% |
5.96% |
7.68% |
5.48% |
6.62% |
6.66% |
9.35% |
7.71% |
6.96% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.50% |
0.00% |
8.17% |
7.59% |
7.29% |
0.00% |
5.94% |
6.29% |
6.73% |
0.00% |
7.24% |
Net Operating Profit after Tax (NOPAT) |
|
47 |
46 |
46 |
29 |
42 |
28 |
39 |
39 |
72 |
45 |
42 |
NOPAT Margin |
|
27.15% |
27.03% |
26.62% |
19.43% |
25.26% |
19.22% |
23.93% |
23.72% |
32.89% |
26.78% |
24.33% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
49.26% |
50.02% |
51.75% |
60.82% |
53.38% |
61.89% |
55.60% |
55.15% |
41.10% |
53.59% |
53.96% |
Operating Expenses to Revenue |
|
59.23% |
59.28% |
63.10% |
74.72% |
65.45% |
76.47% |
68.57% |
68.37% |
55.37% |
68.67% |
66.77% |
Earnings before Interest and Taxes (EBIT) |
|
60 |
59 |
57 |
35 |
53 |
32 |
49 |
49 |
97 |
50 |
52 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
70 |
68 |
67 |
44 |
61 |
40 |
57 |
56 |
105 |
58 |
60 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.80 |
0.93 |
0.75 |
0.64 |
0.64 |
0.80 |
0.75 |
0.73 |
0.78 |
0.85 |
0.79 |
Price to Tangible Book Value (P/TBV) |
|
1.48 |
1.77 |
1.41 |
1.19 |
1.17 |
1.43 |
1.33 |
1.28 |
1.25 |
1.36 |
1.25 |
Price to Revenue (P/Rev) |
|
2.74 |
3.15 |
2.48 |
2.14 |
2.17 |
2.91 |
2.80 |
2.69 |
2.97 |
3.17 |
2.99 |
Price to Earnings (P/E) |
|
10.61 |
11.96 |
9.24 |
8.49 |
8.78 |
12.71 |
12.64 |
11.61 |
11.55 |
11.63 |
10.93 |
Dividend Yield |
|
2.96% |
2.48% |
2.99% |
3.47% |
3.46% |
2.69% |
2.83% |
2.88% |
2.71% |
2.46% |
2.59% |
Earnings Yield |
|
9.43% |
8.36% |
10.82% |
11.78% |
11.39% |
7.87% |
7.91% |
8.61% |
8.66% |
8.60% |
9.15% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.68 |
0.78 |
0.59 |
0.40 |
0.44 |
0.58 |
0.50 |
0.51 |
0.42 |
0.53 |
0.49 |
Enterprise Value to Revenue (EV/Rev) |
|
3.16 |
4.04 |
2.95 |
1.75 |
1.86 |
2.81 |
2.30 |
2.39 |
1.92 |
2.40 |
2.23 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.79 |
10.04 |
7.38 |
4.67 |
5.09 |
8.36 |
7.07 |
7.11 |
5.13 |
6.20 |
5.75 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.59 |
12.07 |
8.65 |
5.48 |
5.98 |
10.02 |
8.50 |
8.39 |
5.86 |
7.02 |
6.50 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.27 |
15.36 |
11.00 |
6.94 |
7.51 |
12.27 |
10.41 |
10.32 |
7.45 |
8.80 |
8.15 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.73 |
4.44 |
5.45 |
6.03 |
7.69 |
11.95 |
6.50 |
7.80 |
9.67 |
13.28 |
9.44 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
214.12 |
0.00 |
0.00 |
0.00 |
5.40 |
4.59 |
2.28 |
55.32 |
0.00 |
133.60 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.35 |
0.53 |
0.53 |
0.31 |
0.24 |
0.32 |
0.23 |
0.28 |
0.20 |
0.20 |
0.20 |
Long-Term Debt to Equity |
|
0.20 |
0.20 |
0.20 |
0.19 |
0.19 |
0.19 |
0.18 |
0.18 |
0.16 |
0.16 |
0.16 |
Financial Leverage |
|
0.28 |
0.37 |
0.40 |
0.28 |
0.29 |
0.42 |
0.38 |
0.30 |
0.22 |
0.26 |
0.21 |
Leverage Ratio |
|
7.59 |
7.78 |
7.94 |
7.82 |
7.78 |
7.75 |
7.72 |
7.61 |
7.18 |
7.11 |
7.05 |
Compound Leverage Factor |
|
7.59 |
7.78 |
7.94 |
7.82 |
7.78 |
7.75 |
7.72 |
7.61 |
7.18 |
7.11 |
7.05 |
Debt to Total Capital |
|
26.12% |
34.81% |
34.72% |
23.72% |
19.33% |
24.29% |
18.76% |
21.93% |
16.93% |
16.74% |
16.56% |
Short-Term Debt to Total Capital |
|
11.05% |
21.74% |
21.85% |
8.89% |
3.89% |
10.14% |
3.78% |
7.72% |
3.40% |
3.36% |
3.30% |
Long-Term Debt to Total Capital |
|
15.07% |
13.07% |
12.87% |
14.84% |
15.44% |
14.15% |
14.97% |
14.21% |
13.54% |
13.39% |
13.26% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
73.88% |
65.19% |
65.28% |
76.28% |
80.67% |
75.71% |
81.24% |
78.07% |
83.07% |
83.26% |
83.44% |
Debt to EBITDA |
|
2.99 |
4.49 |
4.37 |
2.76 |
2.23 |
3.47 |
2.64 |
3.07 |
2.09 |
1.94 |
1.93 |
Net Debt to EBITDA |
|
1.05 |
2.22 |
1.18 |
-1.04 |
-0.86 |
-0.30 |
-1.52 |
-0.89 |
-2.83 |
-2.00 |
-1.96 |
Long-Term Debt to EBITDA |
|
1.73 |
1.69 |
1.62 |
1.72 |
1.78 |
2.02 |
2.11 |
1.99 |
1.67 |
1.55 |
1.55 |
Debt to NOPAT |
|
4.72 |
6.87 |
6.51 |
4.10 |
3.29 |
5.09 |
3.89 |
4.46 |
3.03 |
2.76 |
2.74 |
Net Debt to NOPAT |
|
1.66 |
3.40 |
1.77 |
-1.55 |
-1.27 |
-0.44 |
-2.23 |
-1.29 |
-4.10 |
-2.83 |
-2.78 |
Long-Term Debt to NOPAT |
|
2.72 |
2.58 |
2.41 |
2.56 |
2.62 |
2.97 |
3.10 |
2.89 |
2.42 |
2.20 |
2.19 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-101 |
-535 |
-620 |
-206 |
105 |
270 |
531 |
-82 |
-359 |
-138 |
-368 |
Operating Cash Flow to CapEx |
|
2,692.33% |
2,487.40% |
-89.62% |
-586.93% |
1,971.39% |
2,337.19% |
2,140.03% |
-1,424.59% |
595.73% |
2,849.47% |
2,990.20% |
Free Cash Flow to Firm to Interest Expense |
|
-7.90 |
-19.65 |
-12.85 |
-3.07 |
1.35 |
3.20 |
5.91 |
-0.86 |
-3.66 |
-1.49 |
-4.28 |
Operating Cash Flow to Interest Expense |
|
8.85 |
4.07 |
-0.15 |
-0.36 |
1.02 |
1.19 |
0.72 |
-0.52 |
0.22 |
1.00 |
1.23 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.52 |
3.91 |
-0.32 |
-0.42 |
0.97 |
1.14 |
0.69 |
-0.55 |
0.18 |
0.96 |
1.19 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
2.10 |
2.19 |
2.33 |
2.33 |
2.31 |
2.23 |
2.19 |
2.26 |
2.46 |
2.54 |
2.57 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,832 |
3,276 |
3,350 |
2,896 |
2,768 |
3,034 |
2,859 |
3,016 |
3,200 |
3,217 |
3,268 |
Invested Capital Turnover |
|
0.22 |
0.21 |
0.22 |
0.24 |
0.23 |
0.20 |
0.20 |
0.22 |
0.23 |
0.23 |
0.24 |
Increase / (Decrease) in Invested Capital |
|
148 |
581 |
666 |
234 |
-64 |
-242 |
-492 |
121 |
432 |
183 |
410 |
Enterprise Value (EV) |
|
1,924 |
2,550 |
1,965 |
1,162 |
1,223 |
1,775 |
1,437 |
1,530 |
1,332 |
1,719 |
1,610 |
Market Capitalization |
|
1,664 |
1,986 |
1,650 |
1,422 |
1,429 |
1,839 |
1,745 |
1,721 |
2,066 |
2,272 |
2,160 |
Book Value per Share |
|
$37.40 |
$38.18 |
$39.05 |
$39.37 |
$39.78 |
$40.92 |
$41.22 |
$41.80 |
$41.82 |
$42.13 |
$42.84 |
Tangible Book Value per Share |
|
$20.12 |
$20.02 |
$20.94 |
$21.31 |
$21.76 |
$22.92 |
$23.31 |
$23.90 |
$26.02 |
$26.36 |
$27.10 |
Total Capital |
|
2,832 |
3,276 |
3,350 |
2,896 |
2,768 |
3,034 |
2,859 |
3,016 |
3,200 |
3,217 |
3,268 |
Total Debt |
|
740 |
1,140 |
1,163 |
687 |
535 |
737 |
536 |
661 |
542 |
539 |
541 |
Total Long-Term Debt |
|
427 |
428 |
431 |
430 |
427 |
429 |
428 |
429 |
433 |
431 |
433 |
Net Debt |
|
260 |
564 |
315 |
-260 |
-206 |
-64 |
-308 |
-190 |
-734 |
-553 |
-550 |
Capital Expenditures (CapEx) |
|
4.21 |
4.46 |
8.24 |
4.12 |
4.04 |
4.30 |
3.04 |
3.45 |
3.58 |
3.23 |
3.55 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
740 |
1,140 |
1,163 |
687 |
535 |
737 |
536 |
661 |
542 |
539 |
541 |
Total Depreciation and Amortization (D&A) |
|
9.64 |
9.15 |
9.24 |
9.13 |
8.36 |
8.51 |
8.10 |
7.93 |
7.75 |
8.50 |
8.36 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.83 |
$0.83 |
$0.82 |
$0.51 |
$0.75 |
$0.50 |
$0.70 |
$0.69 |
$1.18 |
$0.72 |
$0.65 |
Adjusted Weighted Average Basic Shares Outstanding |
|
55.95M |
56.02M |
56.09M |
56.14M |
56.14M |
56.22M |
56.34M |
63.56M |
63.57M |
63.66M |
95.01M |
Adjusted Diluted Earnings per Share |
|
$0.83 |
$0.81 |
$0.82 |
$0.51 |
$0.74 |
$0.49 |
$0.70 |
$0.69 |
$1.18 |
$0.70 |
$0.65 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
55.95M |
56.02M |
56.09M |
56.14M |
56.14M |
56.22M |
56.34M |
63.56M |
63.57M |
63.66M |
95.01M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
55.95M |
56.02M |
56.09M |
56.14M |
56.14M |
56.22M |
56.34M |
63.56M |
63.57M |
63.66M |
95.01M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
47 |
47 |
46 |
29 |
42 |
28 |
39 |
39 |
81 |
45 |
42 |
Normalized NOPAT Margin |
|
27.15% |
27.53% |
26.62% |
19.43% |
25.26% |
19.22% |
23.93% |
23.72% |
36.70% |
26.78% |
24.70% |
Pre Tax Income Margin |
|
35.06% |
34.55% |
33.17% |
23.93% |
31.77% |
21.81% |
29.95% |
29.62% |
44.20% |
29.77% |
30.45% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.69 |
2.17 |
1.19 |
0.53 |
0.67 |
0.38 |
0.55 |
0.51 |
0.99 |
0.54 |
0.60 |
NOPAT to Interest Expense |
|
3.63 |
1.70 |
0.95 |
0.43 |
0.53 |
0.33 |
0.44 |
0.41 |
0.74 |
0.48 |
0.48 |
EBIT Less CapEx to Interest Expense |
|
4.36 |
2.01 |
1.02 |
0.47 |
0.62 |
0.33 |
0.51 |
0.47 |
0.96 |
0.50 |
0.56 |
NOPAT Less CapEx to Interest Expense |
|
3.31 |
1.54 |
0.78 |
0.37 |
0.48 |
0.28 |
0.40 |
0.37 |
0.70 |
0.45 |
0.44 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
31.83% |
30.10% |
28.02% |
29.92% |
30.83% |
34.75% |
36.50% |
34.03% |
29.12% |
27.49% |
28.01% |
Augmented Payout Ratio |
|
31.83% |
30.10% |
28.02% |
29.92% |
30.83% |
34.75% |
36.50% |
34.03% |
29.12% |
27.49% |
28.01% |
Key Financial Trends
Renasant Corporation (NASDAQ:RNST) has displayed a generally positive financial performance through the recent quarters based on the analysis of income statements, cash flow statements, and balance sheets from Q3 2022 through Q1 2025. Here’s a breakdown of key trends and noteworthy items from the past several quarters to consider for retail investors:
- Consistent Net Interest Income: Renasant’s net interest income has remained sturdy, with Q1 2025 reporting $134.2 million, up from $123.3 million in Q1 2024 and solid growth from prior years. This stability indicates effective lending and deposit rate management.
- Growth in Loans and Leases: The net loans and leases figure has steadily increased from approximately $11.6 billion in Q1 2023 to a peak of $12.9 billion in Q1 2025, showing robust loan portfolio growth, a key revenue driver for banks.
- Strong Core Earnings Per Share (EPS): EPS has generally improved over time, with Q1 2025 at $0.65, surpassing the $0.70 adjusted EPS last year’s same quarter after considering share count changes. This indicates profitable operations despite some share dilution.
- Solid Operating Cash Flows: Operating cash flow was healthy in Q1 2025 at $106.2 million, reflecting strong cash generation to support ongoing operations and growth.
- Increasing Deposit Balances: Total deposits rose meaningfully from around $14.6 billion in Q1 2023 to $14.9 billion in Q1 2025, indicating sustained customer trust and funding stability.
- Controlled Provision for Credit Losses: Although provisions fluctuated, the Q1 2025 provision was moderate at $4.75 million, reflecting prudent risk management amid economic uncertainty.
- Rising Interest Expense: Interest expense increased gradually from $48.3 million in Q1 2023 to $86.1 million in Q1 2025, largely due to higher deposit interest costs, which could pressure net interest margins going forward.
- Moderate Increase in Non-Interest Expenses: Operating expenses including salaries, occupancy, marketing, and restructuring charges rose slightly in Q1 2025 to $114 million, necessitating efficiency improvements to protect profitability.
- Goodwill and Intangible Assets: The company carries nearly $1 billion in goodwill and $13 million in intangible assets, reflecting past acquisitions which should be monitored for impairment risk, although no impairments were reported.
- Investment Securities Activities Impact Cash Flow: Renasant recorded significant investing outflows due to large purchases of investment securities (e.g., $347 million in Q1 2025), which could limit cash flexibility in the short term.
- Decline in Net Income in Q1 2025 compared to Prior Quarters: Net income in Q1 2025 was $41.5 million compared to $46.2 million in Q1 2024 and higher levels in 2023 quarters, signaling some earnings pressure that investors should watch for potential causes like credit losses or expense increases.
- Cash and Equivalents Slightly Decreased Recently: Despite strong cash flow from operations, the overall net change in cash and equivalents was negative $693 thousand in Q1 2025, possibly due to investing and financing activities.
Summary: Over the past two years, Renasant has demonstrated steady loan growth, consistent net interest income, and strong operating cash flows, which support its core banking operations. Profitability remains robust with stable EPS, though some softness in net income and rising interest expenses should be monitored. Investing activities indicate ongoing portfolio repositioning but require attention on cash use. Overall, the company appears fundamentally sound with moderate risks related to expenses and credit loss provisions.
Retail investors should keep an eye on Renasant’s management of deposit costs, credit loss trends, and efficiency measures to maintain earnings momentum going forward.
08/30/25 12:50 AM ETAI Generated. May Contain Errors.