Upgrade to SI Premium - Free Trial

Form 8-K PINNACLE FINANCIAL PARTN For: Sep 30

October 19, 2016 6:03 AM
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

______________________


FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): October 18, 2016


 
PINNACLE FINANCIAL PARTNERS, INC.
(Exact name of registrant as specified in charter)
 
Tennessee
 
000-31225
 
62-1812853
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(I.R.S. Employer
 Identification No.)
 
 
150 Third Avenue South, Suite 900, Nashville, Tennessee
 
 
37201
(Address of principal executive offices)
(Zip Code)

Registrant's telephone number, including area code:   (615) 744-3700

N/A
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))



Item 2.02. Results of Operations and Financial Condition.

      This Current Report on Form 8-K is being furnished to disclose the press release issued by Pinnacle Financial Partners, Inc., a Tennessee corporation (the "Company"), on October 18, 2016. The press release, which is furnished as Exhibit 99.1 hereto pursuant to Item 2.02 of Form 8-K, announced the Company's results of operations for the three and nine months ended September 30, 2016.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

99.1 Press release issued by Pinnacle Financial Partners, Inc. dated October 18, 2016.





SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

PINNACLE FINANCIAL PARTNERS, INC.

 
By:
/s/Harold R. Carpenter
 
Name:
Harold R. Carpenter
 
Title:
Executive Vice President and
   
Chief Financial Officer


Date: October 18, 2016




EXHIBIT INDEX

Exhibit No.
 
Description
   
99.1
Press release issued by Pinnacle Financial Partners, Inc. dated October 18, 2016




FOR IMMEDIATE RELEASE

 
MEDIA CONTACT:
Nikki Klemmer, 615-743-6132
 
FINANCIAL CONTACT:
Harold Carpenter, 615-744-3742
 
WEBSITE:
www.pnfp.com

PNFP REPORTS DILUTED EARNINGS PER SHARE OF $0.71 FOR 3Q 2016
Excluding merger-related charges, diluted EPS was $0.78 for 3Q 2016

NASHVILLE, TN, October 18, 2016 – Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported net income per diluted common share of $0.71 for the quarter ended Sept. 30, 2016, compared to net income per diluted common share of $0.62 for the quarter ended Sept. 30, 2015, an increase of 14.5 percent. Net income per diluted common share was $2.12 for the nine months ended Sept. 30, 2016, compared to net income per diluted common share of $1.86 for the nine months ended Sept. 30, 2015, an increase of 14.0 percent.
Excluding pre-tax merger-related charges of $5.7 million and $8.5 million for the three and nine months ended Sept. 30, 2016, net income per diluted common share was $0.78 and $2.24, respectively, compared to $0.66 and $1.92 for the three and nine months ended Sept. 30, 2015, excluding pre-tax merger-related charges of $2.2 million and $2.3 million, respectively, or an increase of 18.2 percent and 16.7 percent, respectively, over the same periods last year.
"Third quarter financial results, including earnings per share, return on average assets, return on average tangible common equity and the efficiency ratio, when adjusted for merger-related expenses, are outstanding and simply validate two fundamental tenets of our operating philosophy for both organic and acquired growth. First, at the core of our firm is a distinctive client satisfaction model that continues to yield impressive market share gains. Second, we have been extremely disciplined about where and when to deploy our highly valued stock in acquisitions that ensure we are truly advancing our revenue and earnings capacity," said M. Terry Turner, Pinnacle's president and chief executive officer. "We continue to increase our market share position and were pleased that recent FDIC deposit data reflects that we have now achieved a No. 3 market share position in Nashville after consideration of our merger with Avenue Financial Holdings, Inc. (Avenue). It has long been our target to unseat the larger out-of-state banks that have dominated the Nashville banking market for decades. Additionally, during the third quarter of 2016, we successfully completed the technology conversion of Avenue's data systems, which was the culmination of nearly 18 months of intense focus by our associates to integrate the operations of three meaningful financial institutions onto Pinnacle's operational platform. Lastly, our focus on being a 'Great Place to Work' and our relentless recruiting efforts have enabled us to attract who we believe are the best revenue producers in our markets, as we have now increased our salesforce this year by 76 individuals, including 35 Avenue revenue producers who came on board in July 2016."

GROWING THE CORE EARNINGS CAPACITY OF THE FIRM:
 
· Revenues for the quarter ended Sept. 30, 2016 were a record $118.3 million, an increase of $10.6 million from the second quarter of 2016. Revenues increased 41.8 percent over the same quarter last year.
· Loans at Sept. 30, 2016 were a record $8.241 billion, an increase of $1.150 billion from June 30, 2016 and $1.905 billion from Sept. 30, 2015. Included in the $1.150 billion in growth during the third quarter of 2016 was $944 million in balances as a result of the Avenue merger. The $206 million in remaining growth represents an annualized organic growth rate of 10.3 percent over the June 30, 2016 combined balances of Pinnacle and Avenue, after considering preliminary purchase accounting adjustments recorded on Avenue's loan balances.
· Average deposit balances for the quarter ended Sept. 30, 2016 were a record $8.454 billion, an increase of $1.361 billion from June 30, 2016 and $2.556 billion from Sept. 30, 2015. Included in the $1.361 billion in average deposit growth during the third quarter of 2016 was Avenue's second quarter average deposit balances of $953 million. The $408 million in remaining growth represents an annualized organic growth rate of 20.3 percent over the June 30, 2016 combined average deposit balances of Pinnacle and Avenue.

"The key to future earnings growth for our firm remains our ability to attract loans and deposits," Turner said. "Our organic deposit growth rate for the third quarter was very strong at an annualized rate of 20.3 percent, exclusive of the $967 million in deposits we acquired as a result of the Avenue acquisition. During that same time period, our organic loan growth rate also remained in double digits."
"We are also pleased with the continued organic loan growth in our newly acquired markets, as Chattanooga's loans have increased at an annualized growth rate of 9.0 percent during the first nine months of 2016, a very strong growth rate during this period of transition and system conversion. Memphis loans are up 66.0 percent on an annualized basis in 2016, including the liftout of a commercial team from a local competitor and commercial loans managed by that team that we completed in the first quarter of 2016."

FOCUSING ON PROFITABILITY:
 
·
The firm's net interest margin was 3.60 percent for the quarter ended Sept. 30, 2016, compared to 3.72 percent last quarter and 3.66 percent for the quarter ended Sept. 30, 2015.
·
Return on average assets was 1.18 percent for the third quarter of 2016, compared to 1.33 percent for the second quarter of 2016 and 1.27 percent for the same quarter last year.
o
Excluding merger-related charges in each period, return on average assets was 1.31 percent for the third quarter of 2016, compared to 1.36 percent for the second quarter of 2016 and 1.35 percent for the same quarter last year.
·
Third quarter 2016 return on average common equity amounted to 8.93 percent, compared to 9.92 percent for the second quarter of 2016 and 9.71 percent for the same quarter last year. Third quarter 2016 return on average tangible common equity amounted to 14.47 percent, compared to 15.34 percent for the second quarter of 2016 and 14.49 percent for the same quarter last year.
o
Excluding merger-related charges in each period, return on average tangible equity amounted to 16.01 percent for the third quarter of 2016, compared to 15.64 percent for the second quarter of 2016 and 15.31 percent for the same quarter last year.

"The third quarter represented another strong quarter of profitability for our firm as we continue to operate in the high end of our targeted range for return on average assets excluding the impact of merger-related expenses," said Harold R. Carpenter, Pinnacle's chief financial officer. "We anticipated dilution of our net interest margin this quarter with the integration of Avenue's results into Pinnacle's results. We anticipate the fourth quarter will again experience some margin dilution; however we also expect growth in net interest income due to continued loan and deposit growth in each of our markets. During the quarter, discount accretion of the fair value adjustments required by purchase accounting contributed approximately 0.21 percent to our net interest margin. We anticipate that purchase accounting will contribute between 0.15 percent to 0.20 percent to our net interest margin in the fourth quarter of 2016."


OTHER THIRD QUARTER 2016 HIGHLIGHTS:
 
· Revenue growth
o
Net interest income for the quarter ended Sept. 30, 2016 increased to $86.6 million, compared to $75.0 million for the second quarter of 2016 and $62.1 million for the third quarter of 2015.
o Noninterest income for the quarter ended Sept. 30, 2016 was $31.7 million, compared to $32.7 million for the second quarter of 2016 and $21.4 million for the same quarter last year.
§
Net gains from the sale of mortgage loans were $5.1 million for the quarter ended Sept. 30, 2016, compared to $4.2 million for the second quarter of 2016 and $1.9 million for the quarter ended Sept. 30, 2015.
-
The year-over-year growth rate was attributable to both an increase in the number of mortgage originators as well as the positive impact of the low interest rate environment on mortgage production and the pipeline hedge. New home mortgage originations accounted for 63.8 percent of the firm's net gain on mortgage loan sale volumes in the third quarter of 2016.
§
Wealth management revenues, which include investment, trust and insurance services, were $5.3 million for the quarter ended Sept. 30, 2016, compared to $5.2 million for the second quarter of 2016 and $5.1 million for the quarter ended Sept. 30, 2015, resulting in a year-over-year growth rate of 5.6 percent.
§
Income from the firm's investment in Bankers Healthcare Group, LLC (BHG) was $8.5 million for the quarter ended Sept. 30, 2016, compared to $9.6 million for the quarter ended June 30, 2016 and $5.3 million for the third quarter last year.
§
Other noninterest income decreased from $10.2 million in the second quarter of 2016 to $9.0 million in the third quarter of 2016 due primarily to reduced revenues from client interest rate swap transactions.

"Mortgage revenues were another record for us this quarter, as our mortgage unit eclipsed the previous record posted last quarter," Carpenter said. "Although BHG's contribution was down linked quarter, we currently expect a solid fourth quarter from our partners at BHG. Our revenue per diluted share in the third quarter of 2016 increased slightly to $2.58 from the $2.57 per diluted share we reported in the second quarter of 2016."

· Noninterest expense
§
Noninterest expense for the quarter ended Sept. 30, 2016 was $63.5 million, compared to $55.9 million in the second quarter of 2016 and $45.1 million in the third quarter last year.
§
Salaries and employee benefits were $36.1 million in the third quarter of 2016, compared to $34.3 million in the second quarter of 2016 and $27.7 million in the third quarter of last year, reflecting a year-over-year increase of 29.9 percent primarily due to the impact of the CapitalMark, Magna and Avenue mergers, as well as continued increases in recruiting in our primary markets.
-
Costs associated with the firm's annual cash incentive plan amounted to $2.8 million in the third quarter of 2016, compared to $3.6 million in the third quarter of 2015 and $5.3 million in the second quarter of 2016.
§
Pre-tax merger-related charges were approximately $5.7 million during the quarter ended Sept. 30, 2016, compared to $2.2 million in the third quarter of 2015.
§
The efficiency ratio for the third quarter of 2016 increased to 53.7 percent from 51.9 percent in the second quarter of 2016, and the ratio of noninterest expenses to average assets decreased to 2.32 percent from 2.42 percent in the second quarter of 2016.
-
Excluding merger-related charges and other real estate owned (ORE) expense, the efficiency ratio decreased from 50.8 percent for the second quarter of 2016 to 48.9 percent for the third quarter of 2016, and the ratio of noninterest expense to average assets decreased from 2.37 percent to 2.11 percent between the second and third quarters of 2016.

 "We are pleased to report that excluding merger-related charges, our core efficiency ratio was below the 50 percent threshold," Carpenter said. "During the quarter, excluding merger-related charges, we maintained our expense base at the low end of our existing long-term financial target for expenses to average assets of between 2.10 percent and 2.30 percent. Given the operating leverage associated with our rapid organic and acquired growth, we believe we should be able to continue to maintain our expense base within these parameters excluding merger-related charges throughout the remainder of 2016 and for all of 2017."

· Asset quality
o Following the consummation of the Avenue merger, nonperforming assets decreased to 0.41 percent of total loans and ORE at Sept. 30, 2016, compared to 0.55 percent at June 30, 2016 and 0.57 percent Sept. 30, 2015. Nonperforming assets decreased to $34.1 million at Sept. 30, 2016, compared to $39.0 million at June 30, 2016 and $35.8 million at Sept. 30, 2015.
o The allowance for loan losses represented 0.73 percent of total loans at Sept. 30, 2016, compared to 0.87 percent at June 30, 2016 and 1.01 percent at Sept. 30, 2015. The impact of the application of purchase accounting to Avenue's loan balances, which were recorded at fair value upon acquisition, resulted in a year-over-year reduction to the firm's ratio of allowance for loan losses to total loans of approximately 0.10 percent as of Sept. 30, 2016.
§
The ratio of the allowance for loan losses to nonperforming loans was 211.5 percent at Sept. 30, 2016, compared to 181.8 percent at June 30, 2016 and 212.2 percent at Sept. 30, 2015.
§
Net charge-offs were $7.3 million for the quarter ended Sept. 30, 2016, compared to $6.1 million for the second quarter of 2016 and $4.0 million for the quarter ended Sept. 30, 2015. Annualized net charge-offs as a percentage of average loans for each of the quarters ended Sept. 30, 2016 and June 30, 2016 were 0.35 percent, compared 0.28 percent for the third quarter of 2015.
§
Provision for loan losses increased to $6.1 million in the third quarter of 2016, from $5.3 million in the second quarter of 2016 and $2.2 million in the third quarter of 2015.

"We experienced continued improvement to our relatively low levels of nonperforming and classified assets," Carpenter said. "We are also reporting reduced net charge-offs from our consumer auto portfolio this quarter. Net charge-offs from the non-prime consumer auto portfolio were $3.5 million during the third quarter of 2016, compared to $4.1 million of net charge-offs in the second quarter of 2016. We have reduced portfolio balances in this non-prime portfolio from $66.9 million at Dec. 31, 2015 to $40.2 million at Sept. 30, 2016 and anticipate continued reductions in this portfolio over the next several quarters."

BOARD OF DIRECTORS DECLARES DIVIDEND
 
On Oct. 18, 2016, Pinnacle's Board of Directors approved a quarterly cash dividend of $0.14 per common share to be paid on Nov. 25, 2016 to common shareholders of record as of the close of business on Nov. 4, 2016. The amount and timing of any future dividend payments to common shareholders will be subject to the discretion of Pinnacle's Board of Directors.

2

WEBCAST AND CONFERENCE CALL INFORMATION

Pinnacle will host a webcast and conference call at 8:30 a.m. (CDT) on Oct. 19, 2016 to discuss third quarter 2016 results and other matters. To access the call for audio only, please call 1-877-602-7944. For the presentation and streaming audio, please access the webcast on the investor relations page of Pinnacle's website at www.pnfp.com.
For those unable to participate in the webcast, it will be archived on the investor relations page of Pinnacle's website at www.pnfp.com for 90 days following the presentation.
Pinnacle Financial Partners provides a full range of banking, investment, trust, mortgage and insurance products and services designed for businesses and their owners and individuals interested in a comprehensive relationship with their financial institution. The American Banker recognized Pinnacle as the sixth best bank to work for in the country in 2016.
The firm began operations in a single downtown Nashville location in October 2000 and has since grown to approximately $11.0 billion in assets at Sept. 30, 2016. As the second-largest bank holding company headquartered in Tennessee, Pinnacle operates in the state's four largest markets, Nashville, Memphis, Knoxville and Chattanooga, as well as several surrounding counties.
Additional information concerning Pinnacle, which is included in the NASDAQ Financial-100 Index, can be accessed at www.pnfp.com.
###

3


FORWARD-LOOKING STATEMENTS

This release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including those identified by the words "may," "will," "should," "could," "anticipate," "believe," "continue," "estimate," "expect," "forecast," "intend," "plan," "potential," or "project" and similar expressions. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, including, but not limited to:
 
deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses;
continuation of the historically low short-term interest rate environment;
the inability of Pinnacle Financial, or entities in which it has significant investments, like BHG, to maintain the historical growth rate of its, or such entities', loan portfolio;
changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments;
effectiveness of Pinnacle Financial's asset management activities in improving, resolving or liquidating lower-quality assets;
Increased competition with other financial institutions;
greater than anticipated adverse conditions in the national or local economies including the Nashville-Davidson-Murfreesboro-Franklin MSA, the Knoxville MSA, the Chattanooga, TN-GA MSA and the Memphis, TN-MS-AR MSA,  particularly in commercial and residential real estate markets;
rapid fluctuations or unanticipated changes in interest rates on loans or deposits;
the results of regulatory examinations;
the ability to retain large, uninsured deposits;
a merger or acquisition;
risks of expansion into new geographic or product markets;
any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including intangible assets;
reduced ability to attract additional financial advisors (or failure of such advisors to cause their clients to switch to Pinnacle Bank), to retain financial advisors or otherwise to attract customers from other financial institutions;
further deterioration in the valuation of other real estate owned and increased expenses associated therewith;
Inability to comply with regulatory capital requirements, including those resulting from changes to capital calculation methodologies and required capital maintenance levels;
risks associated with litigation, including the applicability of insurance coverage;
the risk that the cost savings and any revenue synergies from our recent mergers may not be realized or take longer than anticipated to be realized;
disruption from the Avenue merger with customers, suppliers or employee relationships;
the risk of successful integration of the businesses we have recently acquired with ours;
the amount of the costs, fees, expenses and charges related to the Avenue merger;
the risk of adverse reaction of Pinnacle Bank's and Avenue's customers to the Avenue merger;
the risk that the integration of the operations of the companies we have recently acquired with Pinnacle Bank's will be materially delayed or will be more costly or difficult than expected;
approval of the declaration of any dividend by Pinnacle Financial's board of directors;
the vulnerability of Pinnacle Bank's network and online banking portals to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches;
the possibility of increased compliance costs as a result of increased regulatory oversight, including oversight of companies in which Pinnacle Financial or Pinnacle Bank have significant investments, and the development of additional banking products for Pinnacle Bank's corporate and consumer clients;
the risks associated with Pinnacle Financial and Pinnacle Bank being a minority investor in BHG, including the risk that the owners of a majority of the equity interests in BHG decide to sell the company if not prohibited from doing so by the terms of our agreement with them;
the possibility that the incremental cost and/or decreased revenues associated with exceeding $10 billion in assets will exceed current estimates; and
changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including regulatory or legislative developments.

Additional factors which could affect the forward looking statements can be found in Pinnacle Financial's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed with or furnished to the SEC and available on the SEC's website at http://www.sec.gov. Pinnacle Financial disclaims any obligation to update or revise any forward-looking statements contained in this release which speak only as of the date hereof, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Matters

This release contains certain non-GAAP financial measures, including, without limitation, net income, earnings per diluted share, efficiency ratio, noninterest expense and the ratio of noninterest expense to average assets and noninterest expense to the sum of net interest income and noninterest income, in each case excluding the impact of expenses related to other real estate owned, gains or losses on sale of investments, FHLB prepayments and other matters for the accounting periods presented. This release also includes non-GAAP financial measures which exclude expenses associated with Pinnacle Bank's mergers with CapitalMark Bank & Trust, Magna Bank and Avenue as well as Pinnacle Financial's and its bank subsidiary's investments in BHG.  This release may also contain certain other non-GAAP capital ratios and performance measures. These non-GAAP financial measures exclude the impact of goodwill and core deposit intangibles associated with Pinnacle Financial's acquisition of Avenue, which Pinnacle Financial acquired on July 1, 2016, Magna Bank which Pinnacle Bank acquired on September 1, 2015, CapitalMark Bank & Trust which Pinnacle Bank acquired on July 31, 2015, Mid-America Bancshares, Inc. which Pinnacle Financial acquired on November 30, 2007, Cavalry Bancorp, Inc., which Pinnacle Financial acquired on March 15, 2006 and other acquisitions which collectively are less material to the non-GAAP measure. The presentation of the non-GAAP financial information is not intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Because non-GAAP financial measures presented in this release are not measurements determined in accordance with GAAP and are susceptible to varying calculations, these non-GAAP financial measures, as presented, may not be comparable to other similarly titled measures presented by other companies. Pinnacle Financial believes that these non-GAAP financial measures facilitate making period-to-period comparisons and are meaningful indications of its operating performance. In addition, because intangible assets such as goodwill and the core deposit intangible, and the other items excluded each vary extensively from company to company, Pinnacle Financial believes that the presentation of this information allows investors to more easily compare Pinnacle Financial's results to the results of other companies. Pinnacle Financial's management utilizes this non-GAAP financial information to compare Pinnacle Financial's operating performance for 2016 versus the comparable periods in 2015 and to internally prepared projections.

4

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
CONSOLIDATED BALANCE SHEETS – UNAUDITED
 
                   
 
 
September 30, 2016
   
December 31, 2015
   
September 30, 2015
 
ASSETS
                 
Cash and noninterest-bearing due from banks
 
$
81,750,005
   
$
75,078,807
   
$
68,595,726
 
Interest-bearing due from banks
   
165,262,687
     
219,202,464
     
245,289,355
 
Federal funds sold and other
   
9,964,345
     
26,670,062
     
13,153,196
 
Cash and cash equivalents
   
256,977,037
     
320,951,333
     
327,038,277
 
                         
Securities available-for-sale, at fair value
   
1,223,751,538
     
935,064,745
     
972,295,754
 
Securities held-to-maturity (fair value of $27,025,050, $31,585,303 and $31,850,119,
                       
      September 30, 2016, December 31, 2015 and September 30, 2015, respectively)
   
26,605,251
     
31,376,840
     
31,698,000
 
Residential mortgage loans held-for-sale
   
55,986,356
     
47,930,253
     
47,671,890
 
Commercial loans held-for-sale
   
15,531,588
     
-
     
20,236,426
 
                         
Loans
   
8,241,020,478
     
6,543,235,381
     
6,335,988,628
 
Less allowance for loan losses
   
(60,248,505
)
   
(65,432,354
)
   
(63,758,390
)
Loans, net
   
8,180,771,973
     
6,477,803,027
     
6,272,230,238
 
                         
Premises and equipment, net
   
84,916,306
     
77,923,607
     
81,527,013
 
Equity method investment
   
199,429,034
     
88,880,014
     
81,763,986
 
Accrued interest receivables
   
25,945,676
     
21,574,096
     
21,510,180
 
Goodwill
   
550,579,616
     
432,232,255
     
429,415,765
 
Core deposit and other intangible assets
   
16,240,711
     
10,540,497
     
11,640,802
 
Other real estate owned
   
5,589,046
     
5,083,218
     
4,772,567
 
Other assets
   
336,065,529
     
265,183,799
     
247,262,954
 
Total assets
 
$
10,978,389,661
   
$
8,714,543,684
   
$
8,549,063,852
 
                         
LIABILITIES AND STOCKHOLDERS' EQUITY
                       
Deposits:
                       
Noninterest-bearing
 
$
2,369,224,840
   
$
1,889,865,113
   
$
1,876,910,141
 
Interest-bearing
   
1,575,359,467
     
1,389,548,175
     
1,293,247,497
 
Savings and money market accounts
   
3,834,770,407
     
3,001,950,725
     
2,691,218,826
 
Time
   
890,791,297
     
690,049,795
     
739,302,052
 
Total deposits
   
8,670,146,011
     
6,971,413,808
     
6,600,678,516
 
Securities sold under agreements to repurchase
   
84,316,918
     
79,084,298
     
68,077,412
 
Federal Home Loan Bank advances
   
382,338,103
     
300,305,226
     
545,329,689
 
Subordinated debt and other borrowings
   
262,506,956
     
141,605,504
     
142,476,000
 
Accrued interest payable
   
3,009,165
     
2,593,209
     
1,703,146
 
Other liabilities
   
100,428,538
     
63,930,339
     
56,573,535
 
Total liabilities
   
9,502,745,691
     
7,558,932,384
     
7,414,838,298
 
                         
Stockholders' equity:
                       
Preferred stock, no par value; 10,000,000 shares authorized;
                       
no shares issued and outstanding
   
-
     
-
     
-
 
Common stock, par value $1.00; 90,000,000 shares authorized;
                       
 46,159,832 shares, 40,906,064 shares, and 40,802,904 shares
                       
 issued and outstanding at September 30, 2016, December 31, 2015
                       
and September 30, 2015, respectively
   
46,159,832
     
40,906,064
     
40,802,904
 
Additional paid-in capital
   
1,074,112,218
     
839,617,050
     
835,279,986
 
Retained earnings
   
351,484,480
     
278,573,408
     
256,648,129
 
Accumulated other comprehensive (loss) income, net of taxes
   
3,887,440
     
(3,485,222
)
   
1,494,535
 
Stockholders' equity
   
1,475,643,970
     
1,155,611,300
     
1,134,225,554
 
Total liabilities and stockholders' equity
 
$
10,978,389,661
   
$
8,714,543,684
   
$
8,549,063,852
 
                         
This information is preliminary and based on company data available at the time of the presentation.
                 

5


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
             
CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED
             
                   
   
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
 
 
 
2016
   
2015
   
2016
   
2015
 
Interest income:
                       
Loans, including fees
 
$
90,090,166
   
$
61,453,541
   
$
241,537,476
   
$
161,245,890
 
Securities
                               
Taxable
   
5,012,047
     
3,953,948
     
14,050,757
     
10,858,790
 
Tax-exempt
   
1,544,535
     
1,416,954
     
4,481,309
     
4,300,740
 
Federal funds sold and other
   
732,951
     
367,671
     
2,046,244
     
967,935
 
Total interest income
   
97,379,699
     
67,192,114
     
262,115,786
     
177,373,355
 
                                 
Interest expense:
                               
Deposits
   
6,625,534
     
3,587,048
     
16,614,664
     
8,610,266
 
Securities sold under agreements to repurchase
   
51,270
     
39,437
     
138,852
     
99,725
 
Federal Home Loan Bank advances and other borrowings
   
4,067,951
     
1,506,528
     
9,781,363
     
3,505,199
 
Total interest expense
   
10,744,755
     
5,133,013
     
26,534,879
     
12,215,190
 
Net interest income
   
86,634,944
     
62,059,101
     
235,580,907
     
165,158,165
 
Provision for loan losses
   
6,108,183
     
2,227,937
     
15,281,854
     
3,729,144
 
Net interest income after provision for loan losses
   
80,526,761
     
59,831,164
     
220,299,053
     
161,429,021
 
                                 
Noninterest income:
                               
Service charges on deposit accounts
   
3,778,070
     
3,258,058
     
10,651,145
     
9,246,262
 
Investment services
   
2,592,077
     
2,525,980
     
7,437,396
     
7,184,474
 
Insurance sales commissions
   
1,233,098
     
1,102,859
     
4,131,784
     
3,721,260
 
Gains on mortgage loans sold, net
   
5,096,838
     
1,894,731
     
12,885,690
     
5,488,096
 
Investment gains on sales, net
   
-
     
-
     
-
     
562,017
 
Trust fees
   
1,522,763
     
1,437,039
     
4,595,330
     
3,979,439
 
Income from equity method investment
   
8,474,899
     
5,285,000
     
23,266,733
     
12,752,456
 
Other noninterest income
   
8,994,164
     
5,906,747
     
27,292,477
     
16,988,490
 
Total noninterest income
   
31,691,909
     
21,410,414
     
90,260,555
     
59,922,494
 
                                 
Noninterest expense:
                               
Salaries and employee benefits
   
36,053,673
     
27,745,643
     
102,824,676
     
75,051,061
 
Equipment and occupancy
   
9,401,001
     
6,932,758
     
25,843,737
     
18,856,952
 
Other real estate, net
   
17,032
     
(686,071
)
   
351,777
     
(405,350
)
Marketing and other business development
   
1,349,557
     
1,252,270
     
4,150,761
     
3,398,185
 
Postage and supplies
   
922,078
     
795,403
     
2,929,007
     
2,175,873
 
Amortization of intangibles
   
1,424,956
     
602,545
     
3,144,786
     
1,057,372
 
Merger related expenses
   
5,672,731
     
2,248,569
     
8,482,385
     
2,307,622
 
Other noninterest expense
   
8,685,238
     
6,215,863
     
25,793,600
     
16,243,612
 
Total noninterest expense
   
63,526,266
     
45,106,980
     
173,520,729
     
118,685,327
 
Income before income taxes
   
48,692,404
     
36,134,598
     
137,038,879
     
102,666,188
 
Income tax expense
   
16,316,209
     
11,985,846
     
45,910,648
     
34,010,894
 
Net income
 
$
32,376,195
   
$
24,148,752
   
$
91,128,231
   
$
68,655,294
 
                                 
Per share information:
                               
Basic net income per common share
 
$
0.71
   
$
0.64
   
$
2.16
   
$
1.91
 
Diluted net income per common share
 
$
0.71
   
$
0.62
   
$
2.12
   
$
1.86
 
                                 
Weighted average shares outstanding:
                               
Basic
   
45,294,051
     
37,828,329
     
42,228,280
     
36,009,659
 
Diluted
   
45,918,368
     
38,792,787
     
42,928,467
     
36,944,171
 
                                 
This information is preliminary and based on company data available at the time of the presentation.
         

6


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                                     
                                     
(dollars in thousands)
 
September
   
June
   
March
   
December
   
September
   
June
 
 
2016
   
2016
   
2016
   
2015
   
2015
   
2015
 
                                     
Balance sheet data, at quarter end:
                                   
Commercial real estate - mortgage loans
 
$
2,991,940
     
2,467,219
     
2,340,720
     
2,275,483
     
2,192,151
     
1,671,729
 
Consumer real estate  - mortgage loans
   
1,185,966
     
1,068,620
     
1,042,369
     
1,046,517
     
1,044,276
     
740,641
 
Construction and land development loans
   
930,230
     
816,681
     
764,079
     
747,697
     
674,926
     
372,004
 
Commercial and industrial loans
   
2,873,643
     
2,492,016
     
2,434,656
     
2,228,542
     
2,178,535
     
1,819,600
 
Consumer and other
   
259,241
     
246,866
     
246,106
     
244,996
     
246,101
     
226,380
 
Total loans
   
8,241,020
     
7,091,402
     
6,827,930
     
6,543,235
     
6,335,989
     
4,830,354
 
Allowance for loan losses
   
(60,249
)
   
(61,412
)
   
(62,239
)
   
(65,432
)
   
(63,758
)
   
(65,572
)
Securities
   
1,250,357
     
1,137,733
     
1,048,419
     
966,442
     
1,003,994
     
840,136
 
Total assets
   
10,978,390
     
9,735,668
     
9,261,387
     
8,714,543
     
8,549,064
     
6,516,544
 
Noninterest-bearing deposits
   
2,369,225
     
2,013,847
     
2,026,550
     
1,889,865
     
1,876,910
     
1,473,086
 
Total deposits
   
8,670,146
     
7,292,826
     
7,080,212
     
6,971,414
     
6,600,679
     
4,993,611
 
Securities sold under agreements to repurchase
   
84,317
     
73,317
     
62,801
     
79,084
     
68,077
     
61,549
 
FHLB advances
   
382,338
     
783,240
     
616,290
     
300,305
     
545,330
     
445,345
 
Subordinated debt and other borrowings
   
262,507
     
229,714
     
209,751
     
141,606
     
142,476
     
133,908
 
Total stockholders' equity
   
1,475,644
     
1,262,154
     
1,228,780
     
1,155,611
     
1,134,226
     
841,390
 
                                                 
Balance sheet data, quarterly averages:
                                               
Total loans
 
$
8,232,963
     
6,997,592
     
6,742,054
     
6,457,870
     
5,690,246
     
4,736,818
 
Securities
   
1,232,973
     
1,064,060
     
993,675
     
1,002,291
     
925,506
     
836,425
 
Total earning assets
   
9,794,094
     
8,362,657
     
8,018,596
     
7,759,053
     
6,844,784
     
5,764,514
 
Total assets
   
10,883,547
     
9,305,941
     
8,851,978
     
8,565,341
     
7,514,633
     
6,319,712
 
Noninterest-bearing deposits
   
2,304,533
     
2,003,523
     
1,960,083
     
1,948,703
     
1,689,599
     
1,437,276
 
Total deposits
   
8,454,424
     
7,093,349
     
7,037,014
     
6,786,931
     
5,898,369
     
4,884,506
 
Securities sold under agreements to repurchase
   
87,067
     
65,121
     
69,129
     
72,854
     
71,329
     
61,355
 
FHLB advances
   
583,724
     
653,750
     
383,131
     
376,512
     
393,825
     
388,963
 
Subordinated debt and other borrowings
   
266,934
     
225,240
     
162,575
     
142,660
     
147,619
     
135,884
 
Total stockholders' equity
   
1,442,440
     
1,247,762
     
1,188,153
     
1,153,681
     
986,325
     
836,791
 
                                                 
Statement of operations data, for the three months ended:
                                               
Interest income
 
$
97,380
     
83,762
     
80,974
     
77,797
     
67,192
     
55,503
 
Interest expense
   
10,745
     
8,718
     
7,072
     
6,322
     
5,133
     
3,672
 
Net interest income
   
86,635
     
75,044
     
73,902
     
71,475
     
62,059
     
51,831
 
Provision for loan losses
   
6,108
     
5,280
     
3,894
     
5,459
     
2,228
     
1,186
 
Net interest income after provision for loan losses
   
80,527
     
69,764
     
70,008
     
66,016
     
59,831
     
50,645
 
Noninterest income
   
31,692
     
32,713
     
25,856
     
26,608
     
21,410
     
20,019
 
Noninterest expense
   
63,526
     
55,931
     
54,064
     
52,191
     
45,107
     
36,747
 
Income before taxes
   
48,693
     
46,546
     
41,800
     
40,433
     
36,134
     
33,917
 
Income tax expense
   
16,316
     
15,759
     
13,836
     
13,578
     
11,985
     
11,252
 
Net income
 
$
32,377
     
30,787
     
27,965
     
26,855
     
24,149
     
22,665
 
                                                 
Profitability and other ratios:
                                               
Return on avg. assets (1)
   
1.18
%
   
1.33
%
   
1.27
%
   
1.24
%
   
1.27
%
   
1.44
%
Return on avg. equity (1)
   
8.93
%
   
9.92
%
   
9.47
%
   
9.24
%
   
9.71
%
   
10.86
%
Return on avg. tangible common equity (1)
   
14.47
%
   
15.34
%
   
15.04
%
   
14.97
%
   
14.49
%
   
15.39
%
Dividend payout ratio (18)
   
19.93
%
   
20.90
%
   
21.62
%
   
18.97
%
   
19.92
%
   
20.78
%
Net interest margin (1) (2)
   
3.60
%
   
3.72
%
   
3.78
%
   
3.73
%
   
3.66
%
   
3.65
%
Noninterest income to total revenue (3)
   
26.78
%
   
30.36
%
   
25.92
%
   
27.13
%
   
25.65
%
   
27.86
%
Noninterest income to avg. assets (1)
   
1.16
%
   
1.41
%
   
1.17
%
   
1.23
%
   
1.13
%
   
1.27
%
Noninterest exp. to avg. assets (1)
   
2.32
%
   
2.42
%
   
2.46
%
   
2.42
%
   
2.38
%
   
2.33
%
Noninterest expense (excluding ORE, FHLB
                                               
       prepayment charges, and merger-related charges)
                                               
to avg. assets (1)
   
2.11
%
   
2.37
%
   
2.37
%
   
2.30
%
   
2.30
%
   
2.31
%
Efficiency ratio (4)
   
53.69
%
   
51.90
%
   
54.20
%
   
53.21
%
   
54.04
%
   
51.14
%
Avg. loans to average deposits
   
97.38
%
   
98.65
%
   
95.81
%
   
95.15
%
   
96.47
%
   
96.98
%
Securities to total assets
   
11.39
%
   
11.69
%
   
11.32
%
   
11.10
%
   
11.75
%
   
12.89
%
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                         

7


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED
 
                                     
(dollars in thousands)
 
Three months ended
   
Three months ended
 
 
September 30, 2016
   
September 30, 2015
 
   
Average Balances
   
Interest
   
Rates/ Yields
   
Average Balances
   
Interest
   
Rates/ Yields
 
Interest-earning assets
                                   
Loans (1)
 
$
8,232,963
   
$
90,090
     
4.43
%
 
$
5,690,246
   
$
61,454
     
4.33
%
Securities
                                               
Taxable
   
1,010,090
     
5,012
     
1.97
%
   
758,148
     
3,954
     
2.07
%
Tax-exempt (2)
   
222,883
     
1,545
     
3.70
%
   
167,358
     
1,417
     
4.49
%
Federal funds sold and other
   
328,158
     
733
     
0.89
%
   
229,032
     
367
     
0.64
%
Total interest-earning assets
   
9,794,094
   
$
97,380
     
3.98
%
   
6,844,784
   
$
67,192
     
3.93
%
Nonearning assets
                                               
Intangible assets
   
590,348
                     
325,053
                 
Other nonearning assets
   
499,105
                     
344,796
                 
Total assets
 
$
10,883,547
                   
$
7,514,633
                 
                                                 
Interest-bearing liabilities
                                               
Interest-bearing deposits:
                                               
Interest checking
 
$
1,437,196
   
$
985
     
0.27
%
 
$
1,169,502
   
$
656
     
0.22
%
Savings and money market
   
3,808,388
     
4,003
     
0.42
%
   
2,427,660
     
2,129
     
0.35
%
Time
   
904,307
     
1,638
     
0.72
%
   
611,608
     
802
     
0.52
%
Total interest-bearing deposits
   
6,149,891
     
6,626
     
0.43
%
   
4,208,770
     
3,587
     
0.34
%
Securities sold under agreements to repurchase
   
87,067
     
51
     
0.23
%
   
71,329
     
39
     
0.22
%
Federal Home Loan Bank advances
   
583,724
     
1,280
     
0.87
%
   
393,825
     
331
     
0.33
%
Subordinated debt and other borrowings
   
266,934
     
2,788
     
4.15
%
   
147,619
     
1,176
     
3.16
%
Total interest-bearing liabilities
   
7,087,616
     
10,745
     
0.60
%
   
4,821,543
     
5,133
     
0.42
%
Noninterest-bearing deposits
   
2,304,533
     
-
     
-
     
1,689,599
     
-
     
-
 
Total deposits and interest-bearing liabilities
   
9,392,149
   
$
10,745
     
0.46
%
   
6,511,142
   
$
5,133
     
0.31
%
Other liabilities
   
48,958
                     
17,166
                 
Stockholders' equity 
   
1,442,440
                     
986,325
                 
Total liabilities and stockholders' equity
 
$
10,883,547
                   
$
7,514,633
                 
Net interest income 
         
$
86,635
                   
$
62,059
         
Net interest spread (3)
                   
3.38
%
                   
3.51
%
Net interest margin (4)
                   
3.60
%
                   
3.66
%
                                                 
                                                 
 
                                               
(1) Average balances of nonperforming loans are included in the above amounts.
                                 
(2) Yields computed on tax-exempt instruments on a tax equivalent basis.
                                         
(3) Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the quarter ended September 30, 2016 would have been 3.53% compared to a net interest spread of 3.62% for the quarter ended September 30, 2015.
 
(4) Net interest margin is the result of annualized net interest income calculated on a tax equivalent basis divided by average interest-earning assets for the period.
 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                 
                                                 

8


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED
 
                                     
(dollars in thousands)
 
Nine months ended
   
Nine months ended
 
 
September 30, 2016
   
September 30, 2015
 
   
Average Balances
   
Interest
   
Rates/ Yields
   
Average Balances
   
Interest
   
Rates/ Yields
 
Interest-earning assets
                                   
Loans (1)
 
$
7,327,519
   
$
241,538
     
4.48
%
 
$
5,036,614
   
$
161,246
     
4.33
%
Securities
                                               
Taxable
   
901,059
     
14,051
     
2.08
%
   
689,105
     
10,859
     
2.11
%
Tax-exempt (2)
   
196,340
     
4,481
     
4.09
%
   
161,558
     
4,301
     
4.76
%
Federal funds sold and other
   
303,996
     
2,046
     
0.90
%
   
198,470
     
968
     
0.65
%
Total interest-earning assets
   
8,728,914
   
$
262,116
     
4.04
%
   
6,085,747
   
$
177,374
     
3.94
%
Nonearning assets
                                               
Intangible assets
   
490,804
                     
272,732
                 
Other nonearning assets
   
465,156
                     
292,317
                 
Total assets
 
$
9,684,874
                   
$
6,650,796
                 
                                                 
Interest-bearing liabilities
                                               
Interest-bearing deposits:
                                               
Interest checking
 
$
1,398,494
   
$
2,820
     
0.27
%
 
$
1,091,866
   
$
1,661
     
0.20
%
Savings and money market
   
3,299,102
     
9,974
     
0.40
%
   
2,126,761
     
5,027
     
0.32
%
Time
   
743,882
     
3,820
     
0.69
%
   
485,935
     
1,922
     
0.53
%
Total interest-bearing deposits
   
5,441,478
     
16,614
     
0.41
%
   
3,704,562
     
8,610
     
0.31
%
Securities sold under agreements to repurchase
   
73,821
     
139
     
0.25
%
   
66,414
     
100
     
0.20
%
Federal Home Loan Bank advances
   
540,360
     
3,073
     
0.76
%
   
357,981
     
775
     
0.29
%
Subordinated debt and other borrowings
   
218,424
     
6,709
     
4.10
%
   
134,943
     
2,731
     
2.71
%
Total interest-bearing liabilities
   
6,274,083
     
26,535
     
0.56
%
   
4,263,900
     
12,216
     
0.38
%
Noninterest-bearing deposits
   
2,090,165
     
-
     
-
     
1,491,097
     
-
     
-
 
Total deposits and interest-bearing liabilities
   
8,364,248
   
$
26,535
     
0.42
%
   
5,754,997
   
$
12,216
     
0.28
%
Other liabilities
   
27,295
                     
15,567
                 
Stockholders' equity 
   
1,293,331
                     
880,232
                 
Total liabilities and stockholders' equity
 
$
9,684,874
                   
$
6,650,796
                 
Net interest income 
         
$
235,581
                   
$
165,158
         
Net interest spread (3)
                   
3.48
%
                   
3.56
%
Net interest margin (4)
                   
3.69
%
                   
3.70
%
                                                 
                                                 
 
                                               
(1) Average balances of nonperforming loans are included in the above amounts.
                                 
(2) Yields computed on tax-exempt instruments on a tax equivalent basis.
                                         
(3) Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the nine months ended September 30, 2016 would have been 3.62% compared to a net interest spread of 3.66% for the nine months ended September 30, 2015.
 
(4) Net interest margin is the result of net interest income calculated on a tax equivalent basis divided by average interest-earning assets for the period.
 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                 

9


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                                     
                                     
(dollars in thousands)
 
September
   
June
   
March
   
December
   
September
   
June
 
 
2016
   
2016
   
2016
   
2015
   
2015
   
2015
 
                                     
Asset quality information and ratios:
                                   
Nonperforming assets:
                                   
    Nonaccrual loans
 
$
28,487
     
33,785
     
42,524
     
29,359
     
30,049
     
17,550
 
    Other real estate (ORE) and other nonperforming assets (NPAs)
   
5,656
     
5,183
     
5,338
     
6,990
     
5,794
     
8,239
 
Total nonperforming assets
 
$
34,143
     
38,968
     
47,862
     
36,349
     
35,843
     
25,789
 
Past due loans over 90 days and still
                                               
    accruing interest
 
$
2,093
     
1,623
     
4,556
     
1,768
     
3,798
     
483
 
Troubled debt restructurings (5)
 
$
8,503
     
9,861
     
9,950
     
8,088
     
8,373
     
8,703
 
Net loan charge-offs
 
$
7,271
     
6,108
     
7,087
     
3,785
     
4,041
     
1,856
 
Allowance for loan losses to nonaccrual loans
   
211.5
%
   
181.8
%
   
146.4
%
   
222.9
%
   
212.2
%
   
373.6
%
As a percentage of total loans:
                                               
Past due accruing loans over 30 days
   
0.24
%
   
0.33
%
   
0.32
%
   
0.31
%
   
0.31
%
   
0.38
%
Potential problem loans (6)
   
1.13
%
   
1.38
%
   
1.65
%
   
1.61
%
   
1.44
%
   
1.86
%
Allowance for loan losses
   
0.73
%
   
0.87
%
   
0.91
%
   
1.00
%
   
1.01
%
   
1.36
%
Nonperforming assets to total loans, ORE and other NPAs
   
0.41
%
   
0.55
%
   
0.70
%
   
0.55
%
   
0.57
%
   
0.53
%
Nonperforming assets to total assets
   
0.31
%
   
0.40
%
   
0.52
%
   
0.42
%
   
0.41
%
   
0.37
%
    Classified asset ratio (Pinnacle Bank) (8)
   
15.2
%
   
19.3
%
   
24.2
%
   
18.7
%
   
17.1
%
   
19.0
%
Annualized net loan charge-offs to avg. loans (7)
   
0.38
%
   
0.39
%
   
0.42
%
   
0.21
%
   
0.20
%
   
0.14
%
Wtd. avg. commercial loan internal risk ratings (6)
   
4.6
     
4.5
     
4.5
     
4.5
     
4.5
     
4.5
 
                                                 
Interest rates and yields:
                                               
Loans
   
4.43
%
   
4.53
%
   
4.49
%
   
4.46
%
   
4.33
%
   
4.27
%
Securities
   
2.29
%
   
2.46
%
   
2.62
%
   
2.45
%
   
2.51
%
   
2.56
%
Total earning assets
   
3.98
%
   
4.06
%
   
4.09
%
   
4.01
%
   
3.93
%
   
3.91
%
Total deposits, including non-interest bearing
   
0.31
%
   
0.29
%
   
0.28
%
   
0.27
%
   
0.24
%
   
0.21
%
Securities sold under agreements to repurchase
   
0.23
%
   
0.24
%
   
0.28
%
   
0.21
%
   
0.22
%
   
0.19
%
FHLB advances
   
0.87
%
   
0.77
%
   
0.56
%
   
0.42
%
   
0.33
%
   
0.23
%
Subordinated debt and other borrowings
   
4.15
%
   
4.19
%
   
3.89
%
   
3.57
%
   
3.16
%
   
2.44
%
Total deposits and interest-bearing liabilities
   
0.46
%
   
0.44
%
   
0.37
%
   
0.34
%
   
0.31
%
   
0.27
%
                                                 
Pinnacle Financial Partners capital ratios (8):
                                               
Stockholders' equity to total assets
   
13.4
%
   
13.0
%
   
13.3
%
   
13.3
%
   
13.3
%
   
12.9
%
Common equity Tier one capital
   
7.6
%
   
7.9
%
   
7.8
%
   
8.6
%
   
8.7
%
   
9.4
%
Tier one risk-based
   
8.4
%
   
8.8
%
   
8.7
%
   
9.6
%
   
9.8
%
   
10.8
%
Total risk-based
   
10.5
%
   
11.0
%
   
11.0
%
   
11.3
%
   
11.4
%
   
12.0
%
Leverage
   
8.3
%
   
8.7
%
   
8.8
%
   
9.4
%
   
10.0
%
   
10.5
%
Tangible common equity to tangible assets
   
8.7
%
   
8.9
%
   
8.9
%
   
8.6
%
   
8.6
%
   
9.5
%
    Pinnacle Bank ratios:
                                               
     Common equity Tier one
   
8.6
%
   
8.4
%
   
8.3
%
   
9.0
%
   
9.1
%
   
10.1
%
     Tier one risk-based
   
8.6
%
   
8.4
%
   
8.3
%
   
9.0
%
   
9.1
%
   
10.1
%
     Total risk-based
   
10.5
%
   
10.6
%
   
10.6
%
   
10.6
%
   
10.8
%
   
11.2
%
     Leverage
   
8.6
%
   
8.3
%
   
8.4
%
   
8.8
%
   
9.4
%
   
9.8
%
                                                 
This information is preliminary and based on company data available at the time of the presentation.
 

10


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                                     
                                     
(dollars in thousands, except per share data)
 
September
   
June
   
March
   
December
   
September
   
June
 
 
2016
   
2016
   
2016
   
2015
   
2015
   
2015
 
                                     
Per share data:
                                   
Earnings  – basic
 
$
0.71
     
0.75
     
0.70
     
0.67
     
0.64
     
0.65
 
Earnings  – diluted
 
$
0.71
     
0.73
     
0.68
     
0.65
     
0.62
     
0.64
 
Common dividends per share
 
$
0.14
     
0.14
     
0.14
     
0.12
     
0.12
     
0.12
 
Book value per common share at quarter end (9)
 
$
31.97
     
29.92
     
29.26
     
28.25
     
27.80
     
23.39
 
                                                 
Investor information:
                                               
Closing sales price
 
$
54.08
     
48.85
     
49.06
     
51.36
     
49.41
     
54.37
 
High closing sales price during quarter
 
$
57.26
     
51.73
     
51.32
     
56.80
     
55.18
     
54.88
 
Low closing sales price during quarter
 
$
47.44
     
45.15
     
44.56
     
47.90
     
45.03
     
44.25
 
                                                 
Other information:
                                               
Gains on mortgage loans sold:
                                               
Mortgage loan sales:
                                               
Gross loans sold
 
$
214,394
     
198,239
     
163,949
     
164,992
     
145,751
     
112,609
 
Gross fees (10)
 
$
9,187
     
7,604
     
5,425
     
4,155
     
4,751
     
4,067
 
Gross fees as a percentage of loans originated
   
4.29
%
   
3.84
%
   
3.31
%
   
2.52
%
   
3.26
%
   
3.61
%
Net gain on mortgage loans sold
 
$
5,097
     
4,221
     
3,568
     
2,181
     
1,895
     
1,652
 
Investment gains (losses) on sales, net (17)
 
$
-
     
-
     
-
     
(10
)
   
-
     
556
 
Brokerage account assets, at quarter-end (11)
 
$
2,090,316
     
1,964,769
     
1,812,221
     
1,778,566
     
1,731,828
     
1,783,062
 
Trust account managed assets, at quarter-end
 
$
978,356
     
953,592
     
1,130,271
     
862,699
     
900,895
     
924,605
 
Core deposits (12)
 
$
7,714,552
     
6,591,063
     
6,432,388
     
6,332,810
     
5,890,312
     
4,608,648
 
Core deposits to total funding (12)
   
82.1
%
   
78.7
%
   
80.7
%
   
84.5
%
   
80.1
%
   
81.8
%
Risk-weighted assets
 
$
10,060,955
     
8,609,968
     
8,287,853
     
7,849,814
     
7,425,629
     
5,829,846
 
Total assets per full-time equivalent employee
 
$
9,323
     
9,176
     
8,616
     
8,228
     
7,960
     
8,141
 
Annualized revenues per full-time equivalent employee
 
$
399.8
     
408.5
     
373.2
     
367.6
     
308.5
     
360.0
 
Annualized expenses per full-time equivalent employee
 
$
214.6
     
212.0
     
202.3
     
195.6
     
166.7
     
184.1
 
Number of employees (full-time equivalent)
   
1,177.5
     
1,061.0
     
1,075.0
     
1,058.5
     
1,073.5
     
800.5
 
Associate retention rate (13)
   
93.9
%
   
95.2
%
   
94.0
%
   
92.9
%
   
96.1
%
   
94.7
%
                                                 
Selected economic information (in thousands) (14):
                                               
Nashville MSA nonfarm employment - August 2016
   
948.6
     
940.7
     
934.9
     
926.6
     
919.5
     
906.6
 
Knoxville MSA nonfarm employment - August 2016
   
394.0
     
394.0
     
393.6
     
391.4
     
388.5
     
387.8
 
Chattanooga MSA nonfarm employment - August 2016
   
251.1
     
251.3
     
249.4
     
249.1
     
248.1
     
245.4
 
Memphis MSA nonfarm employment - August 2016
   
636.0
     
633.8
     
632.1
     
629.3
     
630.6
     
621.8
 
                                                 
Nashville MSA unemployment - July 2016
   
3.5
%
   
3.7
%
   
3.3
%
   
4.6
%
   
4.7
%
   
4.6
%
Knoxville MSA unemployment -July 2016
   
4.2
%
   
4.3
%
   
3.8
%
   
5.3
%
   
5.4
%
   
5.4
%
Chattanooga MSA unemployment - July 2016
   
4.6
%
   
4.7
%
   
4.6
%
   
5.5
%
   
5.7
%
   
5.6
%
Memphis MSA unemployment - July 2016
   
5.1
%
   
5.3
%
   
4.7
%
   
6.4
%
   
6.4
%
   
6.5
%
                                                 
Nashville MSA residential median home price - September 2016
 
$
256.9
     
260.0
     
245.0
     
242.9
     
236.9
     
240.0
 
Nashville MSA inventory of residential homes for sale- September 2016 (16)
   
8.0
     
8.5
     
7.9
     
7.1
     
8.7
     
9.2
 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                                 

11


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                                     
   
September
   
June
   
March
   
December
   
September
   
June
 
(dollars in thousands, except per share data)
 
2016
   
2016
   
2016
   
2015
   
2015
   
2015
 
                                     
Net interest income
 
$
86,635
   
75,044
   
73,902
   
71,475
   
62,059
   
51,831
 
                                       
Noninterest income
   
31,692
   
32,713
   
25,856
   
26,608
   
21,410
   
20,019
 
Less: Investment (gains) and losses on sales, net
   
-
   
-
   
-
   
10
   
-
   
(556
)
  Noninterest income excluding investment
                                     
(gains) and losses on sales, net
   
31,692
   
32,713
   
25,856
   
26,618
   
21,410
   
19,463
 
Total revenues excluding the impact of investment
                                     
 (gains) and losses on sales, net
   
118,327
   
107,757
   
99,758
   
98,093
   
83,469
   
71,294
 
                                       
Noninterest expense
   
63,526
   
55,931
   
54,064
   
52,191
   
45,107
   
36,747
 
Less:   Other real estate expense
   
17
   
222
   
112
   
99
   
(686
)
 
(115
)
    FHLB prepayment charges
   
-
   
-
   
-
   
-
   
-
   
479
 
    Merger-related charges
   
5,672
   
980
   
1,830
   
2,489
   
2,249
   
59
 
    Noninterest expense excluding the impact of
                                     
other real estate expense, FHLB prepayment charges and
                                     
merger-related charges
   
57,837
   
54,729
   
52,122
   
49,603
   
43,544
   
36,324
 
Adjusted pre-tax pre-provision income (15)
 
$
60,490
   
53,028
   
47,636
   
48,490
   
39,925
   
34,970
 
                                       
                                       
Efficiency Ratio (4)
   
53.7
%
 
51.9
%
 
54.2
%
 
53.2
%
 
54.0
%
 
51.1
%
Adjustment due to investment gains, ORE expense,
                                     
FHLB prepayment charges and merger-related charges
   
-4.8
%
 
-1.1
%
 
-2.0
%
 
-2.6
%
 
-1.8
%
 
-0.2
%
Efficiency Ratio (excluding investment gains, ORE expense,
                                     
FHLB prepayment charges and merger-related charges)
   
48.9
%
 
50.8
%
 
52.2
%
 
50.6
%
 
52.2
%
 
50.9
%
                                       
Total average assets
 
$
10,883,547
   
9,305,941
   
8,851,978
   
8,565,341
   
7,514,633
   
6,319,712
 
                                       
Noninterest expense to avg. assets
   
2.32
%
 
2.42
%
 
2.46
%
 
2.42
%
 
2.38
%
 
2.33
%
Adjustment due to ORE expenses, FHLB prepayment charges
                                     
and merger related expenses
   
-0.21
%
 
-0.05
%
 
-0.09
%
 
-0.12
%
 
-0.08
%
 
-0.02
%
Noninterest expense (excluding ORE expense, FHLB
                                     
prepayment charges and merger-related charges)
                                     
to avg. assets (1)
   
2.11
%
 
2.37
%
 
2.37
%
 
2.30
%
 
2.30
%
 
2.31
%
                                       
Equity Method Investment (19)
                                     
Fee income from BHG, net of amortization
 
$
8,475
   
9,644
   
5,148
   
7,839
   
5,285
   
4,266
 
Funding cost to support investment
   
1,760
   
1,732
   
980
   
660
   
590
   
421
 
Pre-tax impact of BHG
   
6,715
   
7,912
   
4,168
   
7,179
   
4,695
   
3,845
 
 Income tax expense at statutory rates
 
 
2,634
   
3,104
   
1,635
   
2,816
   
1,842
   
1,508
 
Earnings attributable to BHG
 
$
4,081
   
4,808
   
2,533
   
4,363
   
2,853
   
2,337
 
                                       
Basic earnings per share attributable to BHG
   
0.09
   
0.12
   
0.06
   
0.11
   
0.07
   
0.07
 
Diluted earnings per share attributable to BHG
   
0.09
   
0.11
   
0.06
   
0.11
   
0.07
   
0.07
 
                                       
Net income
 
$
32,377
   
30,787
   
27,965
   
26,855
   
24,149
   
22,665
 
Merger-related charges
   
5,672
   
980
   
1,830
   
2,489
   
2,249
   
59
 
Tax effect on merger-related charges (20)
   
(2,225
)
 
(385
)
 
(718
)
 
(977
)
 
(882
)
 
(23
)
Net income less merger-related charges
 
$
35,824
   
31,382
   
29,077
   
28,367
   
25,516
   
22,701
 
                                       
                                       
Basic earnings per share
 
$
0.71
   
0.75
   
0.70
   
0.67
   
0.64
   
0.65
 
Adjustment to basic earnings per share due to merger-related charges
   
0.08
   
0.01
   
0.03
   
0.04
   
0.03
   
-
 
Basic earnings per share excluding merger-related charges
 
$
0.79
   
0.76
   
0.73
   
0.71
   
0.67
   
0.65
 
                                       
                                       
Diluted earnings per share
 
$
0.71
   
0.73
   
0.68
   
0.65
   
0.62
   
0.64
 
Adjustment to diluted earnings per share due to merger-related charges
   
0.07
   
0.02
   
0.03
   
0.04
   
0.04
   
-
 
Diluted earnings per share excluding merger-related charges
 
$
0.78
   
0.75
   
0.71
   
0.69
   
0.66
   
0.64
 
                                       
                                       
This information is preliminary and based on company data available at the time of the presentation.
                         

12


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                                     
   
September
   
June
   
March
   
December
   
September
   
June
 
(dollars in thousands, except per share data)
 
2016
   
2016
   
2016
   
2015
   
2015
   
2015
 
                                     
                                     
Net income
 
$
32,377
     
30,787
     
27,965
     
26,855
     
24,149
     
22,665
 
Merger-related charges
   
5,672
     
980
     
1,830
     
2,489
     
2,249
     
59
 
Tax effect on merger-related charges
   
(2,225
)
   
(385
)
   
(718
)
   
(977
)
   
(882
)
   
(23
)
Net income less merger-related charges
 
$
35,824
     
31,382
     
29,077
     
28,367
     
25,516
     
22,701
 
                                                 
Return on average assets
   
1.18
%
   
1.33
%
   
1.27
%
   
1.24
%
   
1.27
%
   
1.44
%
Adjustment due to merger-related charges
   
0.13
%
   
0.03
%
   
0.05
%
   
0.07
%
   
0.08
%
   
0.00
%
Return on average assets (excluding merger-related charges) (1)
   
1.31
%
   
1.36
%
   
1.32
%
   
1.31
%
   
1.35
%
   
1.44
%
                                                 
                                                 
Tangible assets:
                                               
Total assets
 
$
10,978,390
     
9,735,668
     
9,261,387
     
8,714,543
     
8,549,064
     
6,516,544
 
Less:   Goodwill
   
(550,580
)
   
(427,574
)
   
(431,841
)
   
(432,232
)
   
(429,416
)
   
(243,291
)
  Core deposit and other intangible assets
   
(16,241
)
   
(8,821
)
   
(9,667
)
   
(10,540
)
   
(11,641
)
   
(2,438
)
Net tangible assets
 
$
10,411,569
     
9,299,273
     
8,819,879
     
8,271,771
     
8,108,007
     
6,270,815
 
                                                 
Tangible equity:
                                               
Total stockholders' equity
 
$
1,475,644
     
1,262,154
     
1,228,780
     
1,155,611
     
1,134,226
     
841,390
 
Less:  Goodwill
   
(550,580
)
   
(427,574
)
   
(431,841
)
   
(432,232
)
   
(429,416
)
   
(243,291
)
          Core deposit and other intangible assets
   
(16,241
)
   
(8,821
)
   
(9,667
)
   
(10,540
)
   
(11,641
)
   
(2,438
)
Net tangible common equity
 
$
908,823
     
825,759
     
787,272
     
712,839
     
693,169
     
595,661
 
                                                 
Ratio of tangible common equity to tangible assets
   
8.73
%
   
8.88
%
   
8.93
%
   
8.64
%
   
8.60
%
   
9.50
%
                                                 
Average tangible equity:
                                               
Average stockholders' equity
 
$
1,442,440
     
1,247,762
     
1,188,153
     
1,153,681
     
986,325
     
836,791
 
Less:   Average goodwill
   
(541,153
)
   
(431,155
)
   
(430,228
)
   
(430,574
)
   
(317,461
)
   
(243,383
)
Core deposit and other intangible assets
   
(11,296
)
   
(9,367
)
   
(10,237
)
   
(11,261
)
   
(7,634
)
   
(2,581
)
Net average tangible common equity
 
$
889,991
     
807,240
     
747,688
     
711,846
     
661,230
     
590,827
 
                                                 
Return on average common equity
   
8.93
%
   
9.92
%
   
9.47
%
   
9.24
%
   
9.71
%
   
10.86
%
Adjustment due to goodwill, core deposit and other intangible assets
   
5.54
%
   
5.42
%
   
5.57
%
   
5.73
%
   
4.78
%
   
4.53
%
Return on average tangible common equity (1)
   
14.47
%
   
15.34
%
   
15.04
%
   
14.97
%
   
14.49
%
   
15.39
%
Adjustment due to merger-related charges
   
1.54
%
   
0.30
%
   
0.60
%
   
0.84
%
   
0.82
%
   
0.06
%
Return on average tangible common equity
                                               
(excluding merger-related charges)
   
16.01
%
   
15.64
%
   
15.64
%
   
15.81
%
   
15.31
%
   
15.45
%
                                                 
                                                 
Total average assets
 
$
10,883,547
     
9,305,941
     
8,851,978
     
8,565,341
     
7,514,633
     
6,319,712
 
                                                 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                                 
                                                 

13


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
 
1. Ratios are presented on an annualized basis.
2. Net interest margin is the result of net interest income on a tax equivalent basis divided by average interest earning assets.
3. Total revenue is equal to the sum of net interest income and noninterest income.
4. Efficiency ratios are calculated by dividing noninterest expense by the sum of net interest income and noninterest income.
5. Troubled debt prepayments include loans where the company, as a result of the borrower's financial difficulties, has granted a credit concession to the borrower (i.e., interest only payments for a significant period of time, extending the maturity of the loan, etc.).  All of these loans continue to accrue interest at the contractual rate.
6. Average risk ratings are based on an internal loan review system which assigns a numeric value of 1 to 10 to all loans to commercial entities based on their underlying risk characteristics as of the end of each quarter. A "1" risk rating is assigned to credits that exhibit Excellent risk characteristics, "2" exhibit Very Good risk characteristics, "3" Good, "4" Satisfactory, "5" Acceptable or Average, "6" Watch List, "7" Criticized, "8" Classified or Substandard, "9" Doubtful and "10" Loss (which are charged-off immediately).  Additionally, loans rated "8" or worse that are not nonperforming or restructured loans are considered potential problem loans.  Generally, consumer loans are not subjected to internal risk ratings.
7. Annualized net loan charge-offs to average loans ratios are computed by annualizing year-to-date net loan charge-offs and dividing the result by average loans for the year-to-date period.
8. Capital ratios are calculated using regulatory reporting regulations enacted for such period and are defined as follows:
Equity to total assets – End of period total stockholders' equity as a percentage of end of period assets.
Tangible common equity to total assets - End of period total stockholders' equity less end of period goodwill, core deposit and other intangibles as a percentage of end of period assets.
Leverage – Tier one capital (pursuant to risk-based capital guidelines) as a percentage of adjusted average assets.
Tier one risk-based – Tier one capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.
Total risk-based – Total capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.
    Classified asset - Classified assets as a percentage of Tier 1 capital plus allowance for loan losses.
    Tier one common equity to risk weighted assets - Tier 1 capital (pursuant to risk-based capital guidelines) less the amount of any preferred stock or subordinated indebtedness that is considered
     as a component of Tier 1 capital as a percentage of total risk-weighted assets.
9. Book value per share computed by dividing total stockholders' equity less preferred stock and common stock warrants by common shares outstanding.
10. Amounts are included in the statement of operations in "Gains on mortgage loans sold, net", net of commissions paid on such amounts.
11. At fair value, based on information obtained from Pinnacle's third party broker/dealer for non-FDIC insured financial products and services.
12. Core deposits include all transaction deposit accounts, money market and savings accounts and all certificates of deposit issued in a denomination of less than $250,000.
The ratio noted above represents total core deposits divided by total funding, which includes total deposits, FHLB advances, securities sold under agreements to repurchase, subordinated indebtedness and all other interest-bearing liabilities.
13. Associate retention rate is computed by dividing the number of associates employed at quarter-end less the number of associates that have resigned in the last 12 months by the number of associates employed at quarter-end. Associate retention rate does not include associates at acquired institutions displaced by merger.
14. Employment and unemployment data is from BERC- MTSU & Bureau of Labor Statistics.  Labor force data is seasonally adjusted.  The most recent quarter data presented is as of the most recent month that data is available as of the release date.  Historical data is subject to update by the BERC- MTSU & Bureau of Labor Statistics. Historical data is presented based on the most recently reported data available by the BERC- MTSU & Bureau of Labor Statistics.  The Nashville home data is from the Greater Nashville Association of Realtors.
15.  Adjusted pre-tax, pre-provision income excludes the impact of investment gains and losses on sales and impairments, net as well as other real estate owned expenses, FHLB prepayment charges and merger-related charges.
16. Represents one month's supply of homes currently listed with MLS based on current sales activity in the Nashville MSA.
17. Represents investment gains (losses) on sales and impairments, net occurring as a result of both credit losses and losses incurred as the result of a change in management's intention to sell a bond prior to the recovery of its amortized cost basis.
18. The dividend payout ratio is calculated as the sum of the annualized dividend rate divided by the trailing 12-months fully diluted earnings per share as of the dividend declaration date.
19. Earnings from equity method investment includes the impact of the issuance of subordinated debt as well as the funding costs of the overall franchise. Income tax expense is calculated using statutory tax rates.
20. Tax effect calculated using the blended statutory rate of 39.23% for all periods presented.

14

Categories

SEC Filings

Next Articles