Exhibit



Contacts:	For Media:	For Financials:
	John Oxford	Kevin Chapman
	Senior Vice President	Executive Vice President
	Director of Marketing and Public Relations	Chief Operating and Financial Officer
	(662) 680-1219	(662) 680-1450
	joxford@renasant.com	kchapman@renasant.com

RENASANT CORPORATION ANNOUNCES

EARNINGS FOR THE THIRD QUARTER OF 2019 AND NEW $50 MILLION STOCK REPURCHASE PROGRAM

TUPELO, MISSISSIPPI (October 21, 2019) - Renasant Corporation (NASDAQ: RNST) (the “Company”) today announced earnings results for the third quarter of 2019. Net income for the third quarter of 2019 was $37.4 million, as compared to $32.0 million for the third quarter of 2018. Basic and diluted earnings per share (“EPS”) were $0.65 and $0.64, respectively, for the third quarter of 2019, as compared to basic and diluted EPS of $0.61 for the third quarter of 2018.

Net income for the nine months ending September 30, 2019, was $129.2 million, as compared to $102.5 million for the same period in 2018. Basic and diluted EPS were $2.21 for the first nine months of 2019, as compared to basic and diluted EPS of $2.03 for the same period in 2018.

"We closed the quarter with solid results and maintained strong performance ratios despite feeling the impact from Durbin for the first time," said Renasant Chairman, E. Robinson McGraw. "We completed our previously announced $50 million share repurchase program in early October and our Board approved another $50 million share repurchase program. Additionally during the third quarter, we redeemed the subordinated notes we assumed as part of the Brand acquisition. T

he repurchase programs support our strategy of returning capital to our shareholders while also maintaining a strong capital position."

The Company continues to capitalize on market disruption across its footprint by hiring new production team members. The Company's net income for the third quarter and first nine months of 2019 includes approximately $2.6 million and $3.7 million, respectively, in after-tax expense related to team members that have joined the Company in the first nine months of 2019. The expense related to these strategic hires decreased diluted EPS by $0.05 and $0.07, respectively, for the quarter and the nine months ended September 30, 2019.

"The third quarter results were highlighted by strong loan growth and a continued focus on growing non-interest bearing deposits," commented C. Mitchell Waycaster, Renasant President and Chief Executive Officer. "Our team did a tremendous job of executing our growth strategy during the quarter, even as accelerated payoffs remain at record levels for the Company. The legacy production team had a very strong quarter, and we are on track with the plan previously laid out for our new production team members."

Impact of Certain Expenses and Charges

From time to time, the Company incurs expenses and charges in connection with certain transactions with respect to which management is unable to accurately predict when these expenses or charges will be incurred or, when incurred, the amount of such expenses or charges. The following table presents the impact of these expenses and charges on reported earnings per share for the dates presented (in thousands, except per share data):



	Three months ended September 30, 2019						Three months ended September 30, 2018
	Pre-tax		After-tax		Impact to Diluted EPS		Pre-tax		After-tax		Impact to Diluted EPS
Earnings, as reported	$	48,578	$	37,446	$	0.64	$	40,496	$	31,964	$	0.61
Merger and conversion expenses	24		19		—		11,221		8,857		0.17
Debt prepayment penalty	54		41		—		—		—		—
MSR valuation adjustment	3,132		2,414		0.04		—		—		—
Earnings, with exclusions (Non-GAAP)	$	51,788	$	39,920	$	0.68	$	51,717	$	40,821	$	0.78



	Nine months ended September 30, 2019						Nine months ended September 30, 2018
	Pre-tax		After-tax		Impact to Diluted EPS		Pre-tax		After-tax		Impact to Diluted EPS
Earnings, as reported	$	167,848	$	129,181	$	2.21	$	131,129	$	102,500	$	2.03
Merger and conversion expenses	203		157		—		12,621		9,866		0.20
Debt prepayment penalty	54		41		—		—		—		—
MSR valuation adjustment	3,132		2,410		0.04		—		—		—
Earnings, with exclusions (Non-GAAP)	$	171,237	$	131,789	$	2.25	$	143,750	$	112,366	$	2.23

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.

Profitability Metrics

The following table presents the Company’s profitability metrics, including and excluding the impact of after-tax merger and conversion expenses, debt prepayment penalties and mortgage servicing rights (MSR) valuation adjustment, as applicable, for the dates presented:



	As Reported						With Exclusions (Non-GAAP)
	Three Months Ended						Three Months Ended
	September 30, 2019		June 30, 2019		September 30, 2018		September 30, 2019		June 30, 2019		September 30, 2018
Return on average assets	1.16	%	1.47	%	1.12	%	1.23	%	1.47	%	1.44	%
Return on average tangible assets (Non-GAAP)	1.30	%	1.64	%	1.26	%	1.39	%	1.64	%	1.59	%
Return on average equity	6.97	%	8.90	%	7.40	%	7.43	%	8.92	%	9.46	%
Return on average tangible equity (Non-GAAP)	13.38	%	17.15	%	13.65	%	14.23	%	17.20	%	17.28	%



	As Reported				With Exclusions (Non-GAAP)
	Nine Months Ended				Nine Months Ended
	September 30, 2019		September 30, 2018		September 30, 2019		September 30, 2018
Return on average assets	1.35	%	1.30	%	1.38	%	1.42	%
Return on average tangible assets (Non-GAAP)	1.52	%	1.44	%	1.55	%	1.57	%
Return on average equity	8.22	%	8.60	%	8.39	%	9.43	%
Return on average tangible equity (Non-GAAP)	15.93	%	15.42	%	16.24	%	16.85	%

Financial Condition

Total assets were $13.04 billion at September 30, 2019, as compared to $12.93 billion at December 31, 2018. The Company’s financial condition, as well as its results of operations as of and for the three and nine months ended September 30, 2019, include the impact of the Company’s acquisition of Brand Group Holdings, Inc., which was completed on September 1, 2018.

Total loans held for investment were $9.31 billion at September 30, 2019 as compared to $9.08 billion at December 31, 2018. Loans not purchased increased $642.1 million to $7.03 billion at September 30, 2019 as compared to $6.39 billion at December 31, 2018. During the third quarter, the Company reclassified a group of non-mortgage consumer loans from the held for sale category to the held for investment category; $123.9 million of these loans are included in the September 30, 2019 held for investment balance. Excluding the reclassification, the Company had linked-quarter annualized total loan growth of 5.93% and linked-quarter annualized non-purchased loan growth of 17.43%.

Total deposits increased to $10.29 billion at September 30, 2019, from $10.13 billion at December 31, 2018. The Company continued its focus on growing non-interest bearing deposits during the third quarter, resulting in an increase in non-interest bearing deposits of $198.1 million on a linked quarter basis. Since the beginning of 2019, the Company's non-interest bearing deposits have grown $288.4 million. Non-interest bearing deposits were $2.61 billion, or 25.35% of total deposits, at September 30, 2019 as compared to $2.32 billion, or 22.89% of total deposits, at December 31, 2018.

Results of Operations

Net interest income was $108.8 million for the third quarter of 2019, as compared to $112.8 million for the second quarter of 2019 and $99.4 million for the third quarter of 2018. The following table presents reported taxable equivalent net interest margin and yield on loans, including loans held for sale, for the periods presented (in thousands).



	Three Months Ended
	September 30,			June 30,			September 30,
	2019			2019			2018
Taxable equivalent net interest income	$	110,276		$	114,223		$	100,880

Average earning assets	$	10,993,645		$	10,942,492		$	9,843,870

Net interest margin	3.98		%	4.19		%	4.07		%

Taxable equivalent interest income on loans	$	125,391		$	127,896		$	109,385

Average loans, including loans held for sale	$	9,494,689		$	9,396,891		$	8,525,745

Loan yield	5.24		%	5.46		%	5.09		%

The impact from interest income collected on problem loans and purchase accounting adjustments on loans to total interest income on loans, including loans held for sale, loan yield and net interest margin is shown in the following table for the periods presented (in thousands).




	Three Months Ended
	September 30,			June 30,			September 30,
	2019			2019			2018
Net interest income collected on problem loans	$	905		$	2,173		$	714
Accretable yield recognized on purchased loans⁽¹⁾	5,510			7,513			5,381
Total impact to interest income	$	6,415		$	9,686		$	6,095

Impact to total loan yield	0.27		%	0.41		%	0.28		%

Impact to net interest margin	0.23		%	0.36		%	0.25		%

⁽¹⁾

Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $2,564, $4,197 and $2,690 for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively. This additional interest income increased total loan yield by 11 basis points, 18 basis points and 13 basis points for the same periods, respectively, while increasing net interest margin by 9 basis points, 15 basis points and 11 basis points for the same periods, respectively.

Net interest income was $334.8 million for the first nine months of 2019, as compared to $281.1 million for the same period in 2018. The following table presents reported taxable equivalent net interest margin and yield on loans, including loans held for sale, for the periods presented (in thousands).



	Nine Months Ended
	September 30,			September 30,
	2019			2018
Taxable equivalent net interest income	$	339,130		$	285,493

Average earning assets	$	10,944,142		$	9,227,822

Net interest margin	4.14		%	4.14		%

Taxable equivalent interest income on loans	$	380,492		$	303,854

Average loans, including loans held for sale	$	9,432,544		$	8,082,296

Loan yield	5.39		%	5.03		%



	Nine Months Ended
	September 30,			September 30,
	2019			2018
Net interest income collected on problem loans	$	3,890		$	2,117
Accretable yield recognized on purchased loans⁽¹⁾	20,566			17,218
Total impact to interest income	$	24,456		$	19,335

Impact to total loan yield	0.35		%	0.32		%

Impact to net interest margin	0.30		%	0.28		%

⁽¹⁾

Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $10,594 and $9,365 for the nine months ended September 30, 2019 and 2018, respectively. This additional interest income increased total loan yield by 15 basis points for the same periods, while increasing net interest margin by 13 basis points and 14 basis points for the same periods, respectively.

For the third quarter of 2019, the cost of total deposits was 84 basis points, as compared to 83 basis points for the second quarter of 2019 and 60 basis points in the third quarter of 2018. The cost of total deposits was 82 basis points for the first nine months of 2019, as compared to 51 basis points for the same period in 2018. The table below presents, by type, our funding sources and the total cost of each funding source for the periods presented:



	Percentage of Total Average Deposits and Borrowed Funds						Cost of Funds
	Three Months Ending						Three Months Ending
	September 30,		June 30,		September 30,		September 30,		June 30,		September 30,
	2019		2019		2018		2019		2019		2018
Noninterest-bearing demand	23.75	%	22.82	%	21.68	%	—	%	—	%	—	%
Interest-bearing demand	45.02		45.12		45.01		0.90		0.89		0.62
Savings	6.19		6.14		6.31		0.22		0.20		0.15
Time deposits	22.10		22.56		21.73		1.77		1.72		1.29
Borrowed funds	2.94		3.36		5.27		5.31		4.61		3.82
Total deposits and borrowed funds	100.00	%	100.00	%	100.00	%	0.97	%	0.96	%	0.77	%



	Percentage of Total Average Deposits and Borrowed Funds				Cost of Funds
	Nine Months Ending				Nine Months Ending
	September 30,		September 30,		September 30,		September 30,
	2019		2018		2019		2018
Noninterest-bearing demand	22.96	%	21.55	%	—	%	—	%
Interest-bearing demand	45.25		45.91		0.88		0.51
Savings	6.11		6.65		0.20		0.14
Time deposits	22.43		21.60		1.70		1.15
Borrowed funds	3.25		4.29		4.84		3.91
Total deposits and borrowed funds	100.00	%	100.00	%	0.95	%	0.66	%

Noninterest income for the third quarter of 2019 was $38.0 million, as compared to $42.0 million for the second quarter of 2019 and $38.1 million for the third quarter of 2018. Effective July 1, 2019, the Company became subject to the limitations on interchange fees imposed by the Durbin Amendment under the Dodd-Frank Act, which resulted in a $3.0 million reduction in fees and commissions on loans and deposits in the third quarter of 2019. Mortgage banking income for the third quarter of 2019 was $15.7 million, compared to $16.6 million for the second quarter of 2019 and $14.4 million for the third quarter of 2018. Mortgage banking income during the third quarter of 2019 was negatively impacted by a MSR valuation adjustment of $3.1 million.

Noninterest expense was $96.5 million for the third quarter of 2019, as compared to $93.3 million for the second quarter of 2019 and $94.7 million for the third quarter of 2018. The Company experienced an increase in salaries and employee benefits during the quarter. This was primarily driven by the impact from new hires made throughout the footprint and the impact from the wholesale mortgage acquisition in the second quarter of 2019. The Company’s efficiency ratio (GAAP) was 65.10% for the third quarter of 2019 and 61.25% for the first nine months of 2019, while its adjusted efficiency ratio (non-GAAP) was 62.53% and 59.47% for the same respective periods. The adjusted efficiency ratio excludes charges for merger and conversion expenses, debt extinguishment

penalties, amortization of intangible assets, gains and losses on the sale of securities and the MSR valuation adjustment.

Completion of Previously Announced Stock Repurchase Program and Announcement of New $50 Million Stock Repurchase Program

The Company completed its previously announced $50.0 million stock repurchase program during the first week of October 2019. In the third quarter of 2019, the Company repurchased $28.7 million of common stock at a weighted average price of $33.72, with the remaining $1.3 million repurchased during the first week of October. The weighted average price of all shares of common stock repurchased over the entire repurchase program was $34.45.

On October 15, 2019, the Company's Board of Directors approved a new stock repurchase program, authorizing the Company to repurchase up to $50.0 million of its outstanding common stock, either in open market purchases or privately-negotiated transactions. The new stock repurchase program will remain in effect for one year or, if earlier, the repurchase of the entire amount of common stock authorized to be repurchased by the Board of Directors.

Additionally, the Company redeemed its $30.0 million principal amount 8.50% subordinated notes during the third quarter of 2019. These subordinated notes were assumed as part of the Brand acquisition.

At September 30, 2019, Tier 1 leverage capital ratio was 10.56%, Common Equity Tier 1 ratio was 11.36%, Tier 1 risk-based capital ratio was 12.40%, and total risk-based capital ratio was 14.07%. All regulatory ratios exceed the minimums required to be considered “well-capitalized.”

Our ratio of shareholders’ equity to assets was 16.26% at September 30, 2019, as compared to 15.80% at December 31, 2018. Our tangible capital ratio (non-GAAP) was 9.46% at September 30, 2019, as compared to 8.92% at December 31, 2018.

Asset Quality Metrics

Total nonperforming assets were $44.4 million at September 30, 2019, an increase of $7.4 million from December 31, 2018, and consisted of $36.2 million in nonperforming loans (loans 90 days or more past due and nonaccrual loans) and $8.2 million in other real estate owned (“OREO”).

The Company’s nonperforming loans and OREO that were purchased in previous acquisitions (collectively referred to as “purchased nonperforming assets”) were $13.2 million and $6.2 million, respectively, at September 30, 2019, as compared to $13.1 million and $6.2 million, respectively, at December 31, 2018. The purchased nonperforming assets were recorded at fair value at the time of acquisition, which significantly mitigates the Company’s actual loss. As such, the remaining information in this release on nonperforming loans, OREO and the related asset quality ratios focuses on non-purchased nonperforming assets.


•	Non-purchased nonperforming loans were $23.1 million, or 0.33% of total non-purchased loans, at September 30, 2019, as compared to $12.9 million, or 0.20% of total non-purchased

loans, at December 31, 2018. Early stage delinquencies, or loans 30-to-89 days past due, as a percentage of total non-purchased loans were 0.18% at September 30, 2019, as compared to 0.27% at December 31, 2018.


•	Non-purchased OREO was $2.0 million at September 30, 2019, as compared to $4.9 million at December 31, 2018. Non-purchased OREO sales totaled $3.8 million in the first nine months of 2019.


•	The allowance for loan losses was 0.55% of total loans held for investment at September 30, 2019, as compared to 0.54% at December 31, 2018. The allowance for loan losses was 0.72% of total non-purchased loans at September 30, 2019, as compared to 0.77% at December 31, 2018.

•

Net loan charge-offs were $945 thousand, or 0.04% of average loans held for investment on an annualized basis, for the third quarter of 2019, as compared to $995 thousand, or 0.05% of average loans on an annualized basis, for the third quarter of 2018. Net loan charge-offs were $2.3 million, or 0.03% of average loans on an annualized basis, for the first nine months of 2019, as compared to $3.4 million, or 0.06% of average loans on an annualized basis, for the same period in 2018.


•	The provision for loan losses was $1.7 million for the third quarter of 2019, as compared to $2.3 million for the third quarter of 2018. The provision was $4.1 million for the first nine months of 2019, as compared to $5.8 million for the same time period in 2018.

CONFERENCE CALL INFORMATION:

A live audio webcast of a conference call with analysts will be available beginning at 10:00 AM Eastern Time on Tuesday, October 22, 2019.

The webcast can be accessed through Renasant's investor relations website at www.renasant.com or https://services.choruscall.com/links/rnst191022.html. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation 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 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 10135897 or by dialing 1-412-317-0088 internationally and entering the same conference number. Telephone replay access is available until November 5, 2019.

ABOUT RENASANT CORPORATION:

Renasant Corporation is the parent of Renasant Bank, a 115-year-old financial services institution. Renasant has assets of approximately $13.0 billion and operates more than 190 banking, mortgage, wealth management and insurance offices in Mississippi, Tennessee, Alabama, Florida and Georgia.

NOTE TO INVESTORS:

This press release may contain, or incorporate by reference, statements which 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,” “approximately,” “should” and variations of such words 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. Actual results may differ materially from those contemplated by such forward-looking statements. Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include significant fluctuations in interest rates, inflation, economic recession, significant changes in the federal and state legal and regulatory environment, significant underperformance in the Company’s portfolio of outstanding loans, and competition in the Company’s markets. Management 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 expressly disclaims any obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

NON-GAAP FINANCIAL MEASURES:

In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this press release contains non-GAAP financial measures, namely, return on average tangible shareholders’ equity, return on average tangible assets, the ratio of tangible equity to tangible assets (commonly referred to as the “tangible capital ratio”), tangible book value per share and the adjusted efficiency ratio. These non-GAAP financial measures adjust GAAP financial measures to exclude intangible assets and/or certain charges (such as, when applicable, merger and conversion expenses, debt prepayment penalties and asset valuation adjustments) 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 merger and conversion expenses 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 other non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption “Reconciliation of GAAP to Non-GAAP.”

None of the non-GAAP financial information that the Company has included in this release is 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.

###



RENASANT CORPORATION
(Unaudited)
(Dollars in thousands, except per share data)
																								Q3 2019 -		For The Nine Months Ending
		2019										2018												Q3 2018		September 30,
			Third			Second			First			Fourth			Third			Second			First			Percent								Percent
			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Variance		2019			2018			Variance
Statement of earnings
Interest income - taxable equivalent basis			$	135,927		$	139,285		$	138,578		$	138,581		$	119,236		$	107,991		$	101,947		14.00	%	$	413,790		$	329,174		25.71	%
Interest income			134,476			137,862			137,094			137,105			117,795			106,574			100,380			14.16		409,432			324,749			26.08
Interest expense			25,651			25,062			23,947			21,648			18,356			14,185			11,140			39.74		74,660			43,681			70.92
	Net interest income		108,825			112,800			113,147			115,457			99,439			92,389			89,240			9.44		334,772			281,068			19.11
Provision for loan losses			1,700			900			1,500			1,000			2,250			1,810			1,750			(24.44	)	4,100			5,810			(29.43	)
	Net interest income after provision		107,125			111,900			111,647			114,457			97,189			90,579			87,490			10.22		330,672			275,258			20.13
Service charges on deposit accounts			8,992			8,605			9,102			9,069			8,847			8,271			8,473			1.64		26,699			25,591			4.33
Fees and commissions on loans and deposits			3,090			7,047			6,471			6,322			5,944			5,917			5,685			(48.01	)	16,608			17,546			(5.35	)
Insurance commissions and fees			2,508			2,190			2,116			2,014			2,461			2,110			2,005			1.91		6,814			6,576			3.62
Wealth management revenue			3,588			3,601			3,324			3,446			3,386			3,446			3,262			5.97		10,513			10,094			4.15
Securities gains (losses)			343			(8		)	13			—			(16		)	—			—			100.00		348			(16		)	100.00
Mortgage banking income			15,710			16,620			10,401			11,993			14,350			12,839			10,960			9.48		42,731			38,149			12.01
Other			3,722			3,905			4,458			3,530			3,081			2,998			3,568			20.80		12,085			9,647			25.27
	Total noninterest income		37,953			41,960			35,885			36,374			38,053			35,581			33,953			(0.26	)	115,798			107,587			7.63
Salaries and employee benefits			65,425			60,325			57,350			58,313			55,187			52,010			48,784			18.55		183,100			155,981			17.39
Data processing			4,980			4,698			4,906			5,169			4,614			4,600			4,244			7.93		14,584			13,458			8.37
Occupancy and equipment			12,943			11,544			11,835			11,816			10,668			9,805			9,822			21.33		36,322			30,295			19.89
Other real estate			418			252			1,004			725			278			232			657			50.36		1,674			1,167			43.44
Amortization of intangibles			1,996			2,053			2,110			2,169			1,765			1,594			1,651			13.09		6,159			5,010			22.93
Merger and conversion related expenses			24			179			—			1,625			11,221			500			900			(99.79	)	203			12,621			(98.39	)
Debt extinguishment penalty			54			—			—			—			—			—			—			100.00		54			—			100.00
Other			10,660			14,239			11,627			13,496			11,013			10,285			11,886			(3.21	)	36,526			33,184			10.07
	Total noninterest expense		96,500			93,290			88,832			93,313			94,746			79,026			77,944			1.85		278,622			251,716			10.69
Income before income taxes			48,578			60,570			58,700			57,518			40,496			47,134			43,499			19.96		167,848			131,129			28.00
Income taxes			11,132			13,945			13,590			13,098			8,532			10,424			9,673			30.47		38,667			28,629			35.06
	Net income		$	37,446		$	46,625		$	45,110		$	44,420		$	31,964		$	36,710		$	33,826		17.15		$	129,181		$	102,500		26.03
Basic earnings per share			$	0.65		$	0.80		$	0.77		$	0.76		$	0.61		$	0.74		$	0.69		6.56		$	2.21		$	2.03		8.87
Diluted earnings per share			0.64			0.80			0.77			0.76			0.61			0.74			0.68			4.92		2.21			2.03			8.87
Average basic shares outstanding			58,003,215			58,461,024			58,585,517			58,623,646			52,472,971			49,413,754			49,356,417			10.54		58,347,840			50,425,797			15.71
Average diluted shares outstanding			58,192,419			58,618,976			58,730,535			58,767,519			52,609,902			49,549,761			49,502,950			10.61		58,508,582			50,553,191			15.74
Common shares outstanding			57,455,306			58,297,670			58,633,630			58,546,480			58,743,814			49,424,339			49,392,978			(2.19	)	57,455,306			58,743,814			(2.19	)
Cash dividend per common share			$	0.22		$	0.22		$	0.21		$	0.21		$	0.20		$	0.20		$	0.19		10.00		$	0.65		$	0.59		10.17
Performance ratios
Return on avg shareholders' equity			6.97		%	8.90		%	8.86		%	8.72		%	7.40		%	9.55		%	9.00		%			8.22		%	8.60		%
Return on avg tangible s/h's equity (non-GAAP) (1)			13.38		%	17.15		%	17.41		%	17.44		%	13.65		%	16.75		%	16.02		%			15.93		%	15.42		%
Return on avg assets			1.16		%	1.47		%	1.44		%	1.39		%	1.12		%	1.42		%	1.36		%			1.35		%	1.30		%
Return on avg tangible assets (non-GAAP)(2)			1.30		%	1.64		%	1.61		%	1.56		%	1.26		%	1.57		%	1.51		%			1.52		%	1.44		%
Net interest margin (FTE)			3.98		%	4.19		%	4.27		%	4.24		%	4.07		%	4.15		%	4.20		%			4.14		%	4.14		%
Yield on earning assets (FTE)			4.91		%	5.11		%	5.16		%	5.02		%	4.81		%	4.78		%	4.72		%			5.06		%	4.77		%
Cost of funding			0.97		%	0.96		%	0.92		%	0.81		%	0.77		%	0.65		%	0.53		%			0.95		%	0.66		%
Average earning assets to average assets			85.58		%	85.72		%	85.58		%	86.15		%	87.29		%	87.67		%	87.12		%			85.63		%	87.36		%
Average loans to average deposits			89.13		%	89.13		%	89.33		%	89.77		%	91.74		%	91.84		%	94.04		%			89.19		%	92.50		%
Noninterest income (less securities gains/
	losses) to average assets		1.16		%	1.32		%	1.14		%	1.14		%	1.34		%	1.38		%	1.37		%			1.21		%	1.36		%
Noninterest expense (less debt prepayment penalties/
	penalties/merger-related expenses) to
	average assets		2.98		%	2.93		%	2.83		%	2.86		%	2.94		%	3.05		%	3.11		%			2.91		%	3.03		%
Net overhead ratio			1.82		%	1.61		%	1.69		%	1.72		%	1.60		%	1.67		%	1.74		%			1.70		%	1.67		%
Efficiency ratio (FTE)			65.10		%	59.73		%	59.02		%	60.87		%	68.20		%	61.08		%	62.48		%			61.25		%	64.04		%
Adjusted efficiency ratio (FTE) (non-GAAP) (4)			62.53		%	58.30		%	57.62		%	58.39		%	58.84		%	59.46		%	60.43		%			59.47		%	59.55		%



RENASANT CORPORATION
(Unaudited)
(Dollars in thousands, except per share data)
																								Q3 2019 -		As of
		2019										2018												Q3 2018		September 30,
			Third			Second			First			Fourth			Third			Second			First			Percent								Percent
			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Variance		2019			2018			Variance
Average Balances
Total assets			$	12,846,131		$	12,764,669		$	12,730,939		$	12,713,000		$	11,276,587		$	10,341,863		$	10,055,755		13.92	%	$	12,781,001		$	10,562,540		21.00	%
Earning assets			10,993,645			10,942,492			10,895,205			10,952,023			9,843,870			9,067,016			8,760,679			11.68		10,944,142			9,227,822			18.60
Securities			1,227,678			1,262,271			1,253,224			1,240,283			1,129,010			1,039,947			833,076			8.74		1,247,631			1,001,762			24.54
Loans held for sale			385,437			353,103			345,264			418,213			297,692			209,652			152,299			29.48		361,415			220,413			63.97
Loans, net of unearned			9,109,252			9,043,788			9,059,802			9,130,273			8,228,053			7,704,221			7,646,991			10.71		9,071,129			7,861,883			15.38
Intangibles			975,306			974,628			976,820			972,736			743,567			633,155			634,898			31.17		975,579			670,938			45.41
Noninterest-bearing deposits			2,500,810			2,395,899			2,342,406			2,402,422			2,052,226			1,867,925			1,817,848			21.86		2,413,619			1,913,525			26.13
Interest-bearing deposits			7,719,510			7,750,986			7,799,892			7,768,724			6,916,699			6,521,123			6,314,114			11.61		7,756,501			6,586,186			17.77
Total deposits			10,220,320			10,146,885			10,142,298			10,171,146			8,968,925			8,389,048			8,131,962			13.95		10,170,120			8,499,711			19.65
Borrowed funds			308,931			354,234			363,140			407,496			499,054			329,287			314,228			(38.10	)	341,903			381,533			(10.39	)
Shareholders' equity			2,131,537			2,102,093			2,065,370			2,021,075			1,712,757			1,542,071			1,523,873			24.45		2,099,909			1,593,592			31.77


																								Q3 2019 -		As of
		2019										2018												Q4 2018		September 30,
			Third			Second			First			Fourth			Third			Second			First			Percent								Percent
			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Variance		2019			2018			Variance
Balances at period end
Total assets			$	13,039,674		$	12,892,653		$	12,862,395		$	12,934,878		$	12,746,939		$	10,544,475		$	10,238,313		0.81	%	$	13,039,674		$	12,746,939		2.30	%
Earning assets			11,145,052			11,064,957			11,015,535			11,115,929			10,962,958			9,239,200			8,938,117			0.26		11,145,052			10,962,958			1.66
Securities			1,238,577			1,268,280			1,255,353			1,250,777			1,177,606			1,088,779			948,365			(0.98	)	1,238,577			1,177,606			5.18
Loans held for sale			392,448			461,681			318,563			411,427			463,287			245,046			204,472			(4.61	)	392,448			463,287			(15.29	)
Non purchased loans			7,031,818			6,704,288			6,565,599			6,389,712			6,210,238			6,057,766			5,830,122			10.05		7,031,818			6,210,238			13.23
Purchased loans			2,281,966			2,350,366			2,522,694			2,693,417			2,912,669			1,709,891			1,867,948			(15.28	)	2,281,966			2,912,669			(21.65	)
	Total loans		9,313,784			9,054,654			9,088,293			9,083,129			9,122,907			7,767,657			7,698,070			2.54		9,313,784			9,122,907			2.09
Intangibles			978,390			973,673			975,726			977,793			974,115			632,311			633,905			0.06		978,390			974,115			0.44
Noninterest-bearing deposits			2,607,056			2,408,984			2,366,223			2,318,706			2,359,859			1,888,561			1,861,136			12.44		2,607,056			2,359,859			10.48
Interest-bearing deposits			7,678,980			7,781,077			7,902,689			7,809,851			7,812,089			6,492,159			6,496,633			(1.68	)	7,678,980			7,812,089			(1.70	)
	Total deposits		10,286,036			10,190,061			10,268,912			10,128,557			10,171,948			8,380,720			8,357,769			1.55		10,286,036			10,171,948			1.12
Borrowed funds			433,705			401,934			350,859			651,324			439,516			520,747			265,191			(33.41	)	433,705			439,516			(1.32	)
Shareholders' equity			2,119,659			2,119,696			2,088,877			2,043,913			2,010,711			1,558,668			1,532,765			3.71		2,119,659			2,010,711			5.42
Market value per common share			35.01			35.94			33.85			30.18			41.21			45.52			42.56			16.00		35.01			41.21			(15.04	)
Book value per common share			36.89			36.36			35.63			34.91			34.23			31.54			31.03			5.67		36.89			34.23			7.77
Tangible book value per common share			19.86			19.66			18.98			18.21			17.65			18.74			18.20			9.06		19.86			17.65			12.52
Shareholders' equity to assets (actual)			16.26		%	16.44		%	16.24		%	15.80		%	15.77		%	14.78		%	14.97		%			16.26		%	15.77		%
Tangible capital ratio (non-GAAP)(3)			9.46		%	9.62		%	9.36		%	8.92		%	8.80		%	9.35		%	9.36		%			9.46		%	8.80		%
Leverage ratio			10.56		%	10.65		%	10.44		%	10.11		%	9.85		%	10.63		%	10.61		%			10.56		%	9.85		%
Common equity tier 1 capital ratio			11.36		%	11.64		%	11.49		%	11.05		%	10.80		%	11.71		%	11.38		%			11.36		%	10.80		%
Tier 1 risk-based capital ratio			12.40		%	12.69		%	12.55		%	12.10		%	11.84		%	12.73		%	12.41		%			12.40		%	11.84		%
Total risk-based capital ratio			14.07		%	14.62		%	14.57		%	14.12		%	13.85		%	14.75		%	14.44		%			14.07		%	13.85		%



RENASANT CORPORATION
(Unaudited)
(Dollars in thousands, except per share data)
																							Q3 2019 -		As of
	2019										2018												Q4 2018		September 30,
		Third			Second			First			Fourth			Third			Second			First			Percent								Percent
		Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Variance		2019			2018			Variance
Non purchased loans
Commercial, financial, agricultural		$	988,867		$	930,598		$	921,081		$	875,649		$	817,799		$	790,363		$	803,146		12.93	%	$	988,867		$	817,799		20.92	%
Lease financing		69,953			59,158			58,651			61,865			54,272			52,423			52,536			13.07		69,953			54,272			28.89
Real estate- construction		764,589			716,129			651,119			635,519			624,892			642,380			582,430			20.31		764,589			624,892			22.36
Real estate - 1-4 family mortgages		2,235,908			2,160,617			2,114,908			2,087,890			2,000,770			1,912,450			1,785,271			7.09		2,235,908			2,000,770			11.75
Real estate - commercial mortgages		2,809,470			2,741,402			2,726,186			2,628,365			2,609,510			2,554,955			2,503,680			6.89		2,809,470			2,609,510			7.66
Installment loans to individuals		163,031			96,384			93,654			100,424			102,995			105,195			103,059			62.34		163,031			102,995			58.29
Loans, net of unearned		$	7,031,818		$	6,704,288		$	6,565,599		$	6,389,712		$	6,210,238		$	6,057,766		$	5,830,122		10.05		$	7,031,818		$	6,210,238		13.23
Purchased loans
Commercial, financial, agricultural		$	339,693		$	374,478		$	387,376		$	420,263		$	495,545		$	197,455		$	243,672		(19.17	)	$	339,693		$	495,545		(31.45	)
Lease financing		—			—			—			—			—			—			—			—		—			—			—
Real estate- construction		52,106			65,402			89,954			105,149			112,093			70,438			75,061			(50.45	)	52,106			112,093			(53.52	)
Real estate - 1-4 family mortgages		561,725			604,855			654,265			707,453			761,913			520,649			572,830			(20.60	)	561,725			761,913			(26.27	)
Real estate - commercial mortgages		1,212,905			1,276,567			1,357,446			1,423,144			1,503,075			906,219			960,273			(14.77	)	1,212,905			1,503,075			(19.31	)
Installment loans to individuals		115,537			29,064			33,653			37,408			40,043			15,130			16,112			208.86		115,537			40,043			188.53
Loans, net of unearned		$	2,281,966		$	2,350,366		$	2,522,694		$	2,693,417		$	2,912,669		$	1,709,891		$	1,867,948		(15.28	)	$	2,281,966		$	2,912,669		(21.65	)
Asset quality data
Non purchased assets
Nonaccrual loans		$	15,733		$	14,268		$	12,507		$	10,218		$	9,696		$	8,921		$	9,403		53.97		$	15,733		$	9,696		62.26
Loans 90 past due or more		7,325			4,175			1,192			2,685			3,806			2,190			3,605			172.81		7,325			3,806			92.46
Nonperforming loans		23,058			18,443			13,699			12,903			13,502			11,111			13,008			78.70		23,058			13,502			70.77
Other real estate owned		1,975			3,475			4,223			4,853			4,665			4,698			4,801			(59.30	)	1,975			4,665			(57.66	)
Nonperforming assets		$	25,033		$	21,918		$	17,922		$	17,756		$	18,167		$	15,809		$	17,809		40.98		$	25,033		$	18,167		37.79
Purchased assets
Nonaccrual loans		$	6,123		$	7,250		$	7,828		$	5,836		$	4,809		$	4,561		$	5,340		4.92		$	6,123		$	4,809		27.32
Loans 90 past due or more		7,034			7,687			5,436			7,232			7,960			5,491			4,564			(2.74	)	7,034			7,960			(11.63	)
Nonperforming loans		13,157			14,937			13,264			13,068			12,769			10,052			9,904			0.68		13,157			12,769			3.04
Other real estate owned		6,216			5,258			5,932			6,187			7,932			9,006			9,754			0.47		6,216			7,932			(21.63	)
Nonperforming assets		$	19,373		$	20,195		$	19,196		$	19,255		$	20,701		$	19,058		$	19,658		0.61		$	19,373		$	20,701		(6.42	)
Net loan charge-offs (recoveries)		$	945		$	676		$	691		$	584		$	995		$	856		$	1,560		61.82		$	2,312		$	3,411		(32.22	)
Allowance for loan losses		$	50,814		$	50,059		$	49,835		$	49,026		$	48,610		$	47,355		$	46,401		3.65		$	50,814		$	48,610		4.53
Annualized net loan charge-offs / average loans		0.04		%	0.03		%	0.03		%	0.03		%	0.05		%	0.04		%	0.08		%			0.03		%	0.06		%
Nonperforming loans / total loans*		0.39		%	0.37		%	0.30		%	0.29		%	0.29		%	0.27		%	0.30		%			0.39		%	0.29		%
Nonperforming assets / total assets*		0.34		%	0.33		%	0.29		%	0.29		%	0.30		%	0.33		%	0.37		%			0.34		%	0.30		%
Allowance for loan losses / total loans*		0.55		%	0.55		%	0.55		%	0.54		%	0.53		%	0.61		%	0.60		%			0.55		%	0.53		%
Allowance for loan losses / nonperforming loans*		140.31		%	149.97		%	184.83		%	188.77		%	185.03		%	223.76		%	202.52		%			140.31		%	185.03		%
Nonperforming loans / total loans**		0.33		%	0.28		%	0.21		%	0.20		%	0.22		%	0.18		%	0.22		%			0.33		%	0.22		%
Nonperforming assets / total assets**		0.19		%	0.17		%	0.14		%	0.14		%	0.14		%	0.15		%	0.17		%			0.19		%	0.14		%
Allowance for loan losses / total loans**		0.72		%	0.75		%	0.76		%	0.77		%	0.78		%	0.78		%	0.80		%			0.72		%	0.78		%
Allowance for loan losses / nonperforming loans**		220.37		%	271.43		%	363.79		%	379.96		%	360.02		%	426.20		%	356.71		%			220.37		%	360.02		%
*Based on all assets (includes purchased assets)
**Excludes all purchased assets



RENASANT CORPORATION
(Unaudited)
(Dollars in thousands, except per share data)

	Three Months Ending																		For The Nine Months Ending
	September 30, 2019						June 30, 2019						September 30, 2018						September 30, 2019						September 30, 2018
	Average Balance		Interest Income/ Expense		Yield/ Rate		Average Balance		Interest Income/ Expense		Yield/ Rate		Average Balance		Interest Income/ Expense		Yield/ Rate		Average Balance		Interest Income/ Expense		Yield/ Rate		Average Balance		Interest Income/ Expense		Yield/ Rate
Assets
Interest-earning assets:
Loans
Non purchased	$	6,792,021	$	85,084	4.97	%	$	6,622,202	$	83,922	5.08	%	$	6,140,386	$	73,662	4.76	%	$	6,624,266	$	250,190	5.05	%	$	5,918,328	$	208,011	4.70	%
Purchased	2,317,231		36,330		6.22	%	2,421,586		38,783		6.42	%	2,087,667		32,060		6.09	%	2,446,863		115,298		6.30	%	1,943,555		88,129		6.06	%
Total loans	9,109,252		121,414		5.29	%	9,043,788		122,705		5.44	%	8,228,053		105,722		5.10	%	9,071,129		365,488		5.39	%	7,861,883		296,140		5.04	%
Loans held for sale	385,437		3,977		4.09	%	353,103		5,191		5.90	%	297,692		3,663		4.88	%	361,415		15,004		5.55	%	220,413		7,714		4.68	%
Securities:
Taxable⁽¹⁾	1,040,302		7,200		2.75	%	1,084,736		7,699		2.85	%	914,380		6,574		2.85	%	1,062,261		22,792		2.87	%	781,136		16,127		2.76	%
Tax-exempt	187,376		1,846		3.91	%	177,535		1,860		4.20	%	214,630		2,283		4.22	%	185,370		5,728		4.13	%	220,626		7,047		4.27	%
Total securities	1,227,678		9,046		2.92	%	1,262,271		9,559		3.04	%	1,129,010		8,857		3.11	%	1,247,631		28,520		3.06	%	1,001,762		23,174		3.09	%
Interest-bearing balances with banks	271,278		1,490		2.18	%	283,330		1,830		2.59	%	189,115		994		2.09	%	263,967		4,778		2.42	%	143,764		2,146		2.00	%
Total interest-earning assets	10,993,645		135,927		4.91	%	10,942,492		139,285		5.11	%	9,843,870		119,236		4.81	%	10,944,142		413,790		5.06	%	9,227,822		329,174		4.77	%
Cash and due from banks	173,156						178,606						154,171						181,140						158,462
Intangible assets	975,306						974,628						743,567						975,579						670,938
Other assets	704,024						668,943						534,979						680,140						505,318
Total assets	$	12,846,131					$	12,764,669					$	11,276,587					$	12,781,001					$	10,562,540
Liabilities and shareholders’ equity
Interest-bearing liabilities:
Deposits:
Interest-bearing demand⁽²⁾	$	4,740,426	$	10,769	0.90	%	$	4,737,780	$	10,495	0.89	%	$	4,261,946	$	6,629	0.62	%	$	4,755,948	$	31,338	0.88	%	$	4,077,502	$	15,477	0.51	%
Savings deposits	652,121		355		0.22	%	644,540		329		0.20	%	597,343		233		0.15	%	642,523		976		0.20	%	590,647		612		0.14	%
Time deposits	2,326,963		10,390		1.77	%	2,368,666		10,167		1.72	%	2,057,410		6,694		1.29	%	2,358,031		29,963		1.70	%	1,918,037		16,445		1.15	%
Total interest-bearing deposits	7,719,510		21,514		1.11	%	7,750,986		20,991		1.09	%	6,916,699		13,556		0.78	%	7,756,502		62,277		1.07	%	6,586,186		32,534		0.66	%
Borrowed funds	308,931		4,137		5.31	%	354,234		4,071		4.61	%	499,054		4,800		3.82	%	341,903		12,383		4.84	%	381,533		11,147		3.91	%
Total interest-bearing liabilities	8,028,441		25,651		1.27	%	8,105,220		25,062		1.24	%	7,415,753		18,356		0.98	%	8,098,405		74,660		1.23	%	6,967,719		43,681		0.84	%
Noninterest-bearing deposits	2,500,810						2,395,899						2,052,226						2,413,619						1,913,525
Other liabilities	185,343						161,457						95,851						169,068						87,704
Shareholders’ equity	2,131,537						2,102,093						1,712,757						2,099,909						1,593,592
Total liabilities and shareholders’ equity	$	12,846,131					$	12,764,669					$	11,276,587					$	12,781,001					$	10,562,540
Net interest income/ net interest margin			$	110,276	3.98	%			$	114,223	4.19	%			$	100,880	4.07	%			$	339,130	4.14	%			$	285,493	4.14	%
Cost of funding					0.97	%					0.96	%					0.77	%					0.95	%					0.66	%
Cost of total deposits					0.84	%					0.83	%					0.60	%					0.82	%					0.51	%

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



RENASANT CORPORATION
(Unaudited)
(Dollars in thousands, except per share data)
			RECONCILIATION OF GAAP TO NON-GAAP
																								Nine Months Ended
		2019										2018												September 30, 2019
			Third			Second			First			Fourth			Third			Second			First
			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			2019			2018
Net income (GAAP)			$	37,446		$	46,625		$	45,110		$	44,420		$	31,964		$	36,710		$	33,826		$	129,181		$	102,500
	Amortization of intangibles		1,996			2,053			2,110			2,169			1,765			1,594			1,651			6,159			5,010
	Tax effect of adjustment noted above ^(A)		(457		)	(473		)	(488		)	(494		)	(372		)	(353		)	(367		)	(1,418		)	(1,094		)
Tangible net income (non-GAAP)			$	38,985		$	48,205		$	46,732		$	46,095		$	33,357		$	37,951		$	35,110		$	133,922		$	106,416

Net income (GAAP)			$	37,446		$	46,625		$	45,110		$	44,420		$	31,964		$	36,710		$	33,826		$	129,181		$	102,500
	Merger & conversion expenses		24			179			—			1,625			11,221			500			900			203			12,621
	Debt prepayment penalties		54			—			—			—			—			—			—			54			—
	MSR valuation adjustment		3,132			—			—			—			—			—			—			3,132			—
	Tax effect of adjustment noted above ^(A)		(736		)	(41		)	—			(370		)	(2,364		)	(111		)	(200		)	(781		)	(2,755		)
Net income with exclusions (non-GAAP)			$	39,920		$	46,763		$	45,110		$	45,675		$	40,821		$	37,099		$	34,526		$	131,789		$	112,366

Average shareholders' equity (GAAP)			$	2,131,537		$	2,102,093		$	2,065,370		$	2,021,075		$	1,712,757		$	1,542,071		$	1,523,873		$	2,099,909		$	1,593,592
	Intangibles		975,306			974,628			976,820			972,736			743,567			633,155			634,898			975,579			670,938
Average tangible s/h's equity (non-GAAP)			$	1,156,231		$	1,127,465		$	1,088,550		$	1,048,339		$	969,190		$	908,916		$	888,975		$	1,124,330		$	922,654

Average total assets (GAAP)			$	12,846,131		$	12,764,669		$	12,730,939		$	12,713,000		$	11,276,587		$	10,341,863		$	10,055,755		$	12,781,001		$	10,562,540
	Intangibles		975,306			974,628			976,820			972,736			743,567			633,155			634,898			975,579			670,938
Average tangible assets (non-GAAP)			$	11,870,825		$	11,790,041		$	11,754,119		$	11,740,264		$	10,533,020		$	9,708,708		$	9,420,857		$	11,805,422		$	9,891,602

Actual shareholders' equity (GAAP)			$	2,119,659		$	2,119,696		$	2,088,877		$	2,043,913		$	2,010,711		$	1,558,668		$	1,532,765		$	2,119,659		$	2,010,711
	Intangibles		978,390			973,673			975,726			977,793			974,115			632,311			633,905			978,390			974,115
Actual tangible s/h's equity (non-GAAP)			$	1,141,269		$	1,146,023		$	1,113,151		$	1,066,120		$	1,036,596		$	926,357		$	898,860		$	1,141,269		$	1,036,596

Actual total assets (GAAP)			$	13,039,674		$	12,892,653		$	12,862,395		$	12,934,878		$	12,746,939		$	10,544,475		$	10,238,313		$	13,039,674		$	12,746,939
	Intangibles		978,390			973,673			975,726			977,793			974,115			632,311			633,905			978,390			974,115
Actual tangible assets (non-GAAP)			$	12,061,284		$	11,918,980		$	11,886,669		$	11,957,085		$	11,772,824		$	9,912,164		$	9,604,408		$	12,061,284		$	11,772,824

	(A) Tax effect is calculated based on respective periods effective tax rate.



RENASANT CORPORATION
(Unaudited)
(Dollars in thousands, except per share data)
			RECONCILIATION OF GAAP TO NON-GAAP
																	Nine Months Ended
		2019							2018								September 30, 2019
			Third		Second		First		Fourth		Third		Second		First
			Quarter		Quarter		Quarter		Quarter		Quarter		Quarter		Quarter		2019		2018
(1) Return on Average Equity
Return on avg s/h's equity (GAAP)			6.97	%	8.90	%	8.86	%	8.72	%	7.40	%	9.55	%	9.00	%	8.22	%	8.60	%
	Effect of adjustment for intangible assets		6.41	%	8.25	%	8.55	%	8.72	%	6.25	%	7.20	%	7.02	%	7.71	%	6.82	%
Return on avg tangible s/h's equity (non-GAAP)			13.38	%	17.15	%	17.41	%	17.44	%	13.65	%	16.75	%	16.02	%	15.93	%	15.42	%

Return on avg s/h's equity (GAAP)			6.97	%	8.90	%	8.86	%	8.72	%	7.40	%	9.55	%	9.00	%	8.22	%	8.60	%
	Effect of exclusions from net income		0.46	%	0.02	%	—	%	0.25	%	2.06	%	0.10	%	0.19	%	0.17	%	0.83	%
Return on avg s/h's equity with excl. (non-GAAP)			7.43	%	8.92	%	8.86	%	8.97	%	9.46	%	9.65	%	9.19	%	8.39	%	9.43	%
	Effect of adjustment for intangible assets		6.80	%	8.28	%	8.55	%	8.95	%	7.82	%	7.27	%	7.15	%	7.85	%	7.42	%
Return on avg tangible s/h's equity with exclusions (non-GAAP)			14.23	%	17.20	%	17.41	%	17.92	%	17.28	%	16.92	%	16.34	%	16.24	%	16.85	%

(2) Return on Average Assets
Return on avg assets (GAAP)			1.16	%	1.47	%	1.44	%	1.39	%	1.12	%	1.42	%	1.36	%	1.35	%	1.30	%
	Effect of adjustment for intangible assets		0.14	%	0.17	%	0.17	%	0.17	%	0.14	%	0.15	%	0.15	%	0.17	%	0.14	%
Return on avg tangible assets (non-GAAP)			1.30	%	1.64	%	1.61	%	1.56	%	1.26	%	1.57	%	1.51	%	1.52	%	1.44	%

Return on avg assets (GAAP)			1.16	%	1.47	%	1.44	%	1.39	%	1.12	%	1.42	%	1.36	%	1.35	%	1.30	%
	Effect of exclusions from net income		0.07	%	—	%	—	%	0.04	%	0.32	%	0.02	%	0.03	%	0.03	%	0.12	%
Return on avg assets with exclusions (non-GAAP)			1.23	%	1.47	%	1.44	%	1.43	%	1.44	%	1.44	%	1.39	%	1.38	%	1.42	%
	Effect of adjustment for intangible assets		0.16	%	0.17	%	0.17	%	0.17	%	0.15	%	0.14	%	0.15	%	0.17	%	0.15	%
Return on avg tangible assets with exclusions (non-GAAP)			1.39	%	1.64	%	1.61	%	1.60	%	1.59	%	1.58	%	1.54	%	1.55	%	1.57	%

(3) Shareholder Equity Ratio
Shareholders' equity to actual assets (GAAP)			16.26	%	16.44	%	16.24	%	15.80	%	15.77	%	14.78	%	14.97	%	16.26	%	15.77	%
	Effect of adjustment for intangible assets		6.80	%	6.82	%	6.88	%	6.88	%	6.97	%	5.43	%	5.61	%	6.80	%	6.97	%
Tangible capital ratio (non-GAAP)			9.46	%	9.62	%	9.36	%	8.92	%	8.80	%	9.35	%	9.36	%	9.46	%	8.80	%



RENASANT CORPORATION
(Unaudited)
(Dollars in thousands, except per share data)


																								Nine Months Ended
		2019										2018												September 30,
			Third			Second			First			Fourth			Third			Second			First
			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			Quarter			2019			2018
Interest income (FTE)			$	135,927		$	139,285		$	138,578		$	138,581		$	119,236		$	107,991		$	101,947		$	413,790		$	329,174
	Interest expense		25,651			25,062			23,947			21,648			18,356			14,185			11,140			74,660			43,681
Net Interest income (FTE)			$	110,276		$	114,223		$	114,631		$	116,933		$	100,880		$	93,806		$	90,807		$	339,130		$	285,493

Total noninterest income			$	37,953		$	41,960		$	35,885		$	36,374		$	38,053		$	35,581		$	33,953		$	115,798		$	107,587
	Securities gains (losses)		343			(8		)	13			—			(16		)	—			—			348			(16		)
	MSR valuation adjustment		(3,132		)	—			—			—			—			—			—			(3,132		)	—
Total adjusted noninterest income			$	40,742		$	41,968		$	35,872		$	36,374		$	38,069		$	35,581		$	33,953		$	118,582		$	107,603

Total noninterest expense			$	96,500		$	93,290		$	88,832		$	93,313		$	94,746		$	79,026		$	77,944		$	278,622		$	251,716
	Amortization of intangibles		1,995			2,053			2,110			2,169			1,765			1,594			1,651			6,159			5,010
	Merger-related expenses		24			179			—			1,625			11,221			500			900			203			12,621
	Debt extinguishment penalty		54						—			—			—			—			—			54			—
Total adjusted noninterest expense			$	94,427		$	91,058		$	86,722		$	89,519		$	81,760		$	76,932		$	75,393		$	272,206		$	234,085

Efficiency Ratio (GAAP)			65.10		%	59.73		%	59.02		%	60.87		%	68.20		%	61.08		%	62.48		%	61.25		%	64.04		%
(4) Adjusted Efficiency Ratio (non-GAAP)			62.53		%	58.30		%	57.62		%	58.39		%	58.84		%	59.46		%	60.43		%	59.47		%	59.55		%