Upgrade to SI Premium - Free Trial

PNFP Reports Diluted EPS of $1.86, ROAA of 1.46% and ROATCE of 17.62% For 2Q2022

July 19, 2022 4:45 PM

Annualized linked-quarter loan growth of 29.9% for 2Q2022, 31.9% exclusive of PPP paydowns

NASHVILLE, Tenn.--(BUSINESS WIRE)-- Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported net income per diluted common share of $1.86 for the quarter ended June 30, 2022, compared to net income per diluted common share of $1.69 for the quarter ended June 30, 2021, an increase of approximately 10.1 percent. Net income per diluted common share was $3.51 for the six months ended June 30, 2022, compared to $3.30 for the six months ended June 30, 2021, an increase of approximately 6.4 percent.

Paycheck Protection Program (PPP) net interest income for the three months ended June 30, 2022 and 2021 was $4.1 million and $24.6 million, respectively. PPP net interest income for the six months ended June 30, 2022 and 2021 was $14.7 million and $45.5 million, respectively. PPP net interest income contributed $0.04 and $0.14 to diluted earnings per common share for the three and six months ended June 30, 2022, respectively, compared to contributions of $0.24 and $0.44 for the three and six months ended June 30, 2021, respectively.

“As we noted last quarter, inflation is anything but transitory, now prompting urgent action by the Fed and increasing the likelihood of recession,” said M. Terry Turner, Pinnacle’s president and chief executive officer. “But even with the changing economic outlook and all the uncertainty, our ability to attract and retain clients continues to fuel our outsized growth.

“During the second quarter, we experienced outsized loan growth as a result of our recent market extensions and our continued focus on recruiting experienced relationship managers. Our new markets contributed almost 25 percent of our loan growth this quarter and our relationship managers that have been in our legacy markets less than 2.5 years contributed an incremental 21 percent of this quarter’s growth. Our prolific hiring continued during the second quarter with 37 additional revenue producers, so we are well on pace to surpass our hiring successes of the past two years,” Turner said. “As to revenues, we were able to convert the recent short-term rate increases into significant growth in net interest income. And in addition to the growth in net interest income, we saw double-digit growth in many core fee categories, which coupled with BHG’s outstanding performance in the second quarter, resulted in second quarter fee revenues being the best we’ve ever experienced. Even though we enter the second half of the year fully expecting a more difficult economic landscape, we believe our second quarter results showcase why we believe we can outperform even through a more challenging operating environment.”

BALANCE SHEET GROWTH:

Total assets at June 30, 2022 were $40.1 billion, an increase of approximately $4.7 billion from June 30, 2021, reflecting a year-over-year increase of 13.3 percent. A further analysis of select balance sheet trends follows:

Balances at

Balances at

(dollars in thousands)

June 30,

2022

March 31,

2022

Linked-Quarter

Annualized

% Change

June 30,

2021

Year-over-Year

% Change

Loans

$

26,333,096

$

24,499,022

29.9

%

$

22,897,935

15.0

%

Less: PPP loans

51,100

157,180

(270.0

)%

1,372,916

(96.3

)%

Loans excluding PPP loans

26,281,996

24,341,842

31.9

%

21,525,019

22.1

%

Securities and other interest-earning assets

9,342,543

10,704,157

(50.9

)%

8,641,231

8.1

%

Total interest-earning assets excluding PPP loans

$

35,624,539

$

35,045,999

6.6

%

$

30,166,250

18.1

%

Core deposits:

Noninterest-bearing deposits

11,058,198

10,986,194

2.6

%

8,926,200

23.9

%

Interest-bearing core deposits(1)

18,953,246

19,412,489

(9.5

)%

16,931,439

11.9

%

Noncore deposits and other funding(2)

4,496,117

3,428,850

124.5

%

4,097,923

9.7

%

Total funding

$

34,507,561

$

33,827,533

8.0

%

$

29,955,562

15.2

%

(1):

Interest-bearing core deposits are interest-bearing deposits, money market accounts, time deposits less than $250,000 and reciprocating time and money market deposits issued through the IntraFi Network.

(2):

Noncore deposits and other funding consists of time deposits greater than $250,000, securities sold under agreements to repurchase, public funds, brokered deposits, FHLB advances and subordinated debt.

“During the second quarter, loan growth approximated a linked-quarter annualized rate of 29.9 percent when compared to balances at March 31, 2022. Excluding the impact of PPP loans in each period, loans increased at a linked-quarter annualized rate of 31.9 percent,” Turner said. “Deposits for the second quarter increased by 3.7 percent linked-quarter annualized, while average deposits decreased by 0.7 percent linked-quarter annualized, which we believe is consistent with national trends. Much of the deposit outflows during the second quarter occurred in the early stages of the quarter, likely due to tax payments, which again, we believe is consistent with national trends. We are encouraged that end-of-period and average balances of our noninterest-bearing deposit accounts actually increased during the quarter.”

PRE-TAX, PRE-PROVISION NET REVENUES (PPNR):

Pre-tax, pre-provision net revenues (PPNR) for the quarter ended June 30, 2022 were $194.0 million an increase of 17.4 percent from the $165.3 million recognized in the quarter ended June 30, 2021.

Three months ended

Six months ended

June 30,

June 30,

(dollars in thousands)

2022

2021

% change

2022

2021

% change

Revenues:

Net interest income

$

264,574

$

233,225

13.4

%

$

504,049

$

456,095

10.5

%

Noninterest income

125,502

98,207

27.8

%

228,998

190,916

19.9

%

Total revenues

390,076

331,432

17.7

%

733,047

647,011

13.3

%

Noninterest expense

196,038

166,140

18.0

%

378,699

320,836

18.0

%

Pre-tax, pre-provision net revenue (PPNR)

$

194,038

$

165,292

17.4

%

$

354,348

$

326,175

8.6

%

Adjustments:

Investment (gains) losses on sales of securities, net

(366

)

NM

61

(366

)

NM

ORE expense (benefit)

86

(657

)

NM

191

(670

)

NM

Adjusted PPNR

$

194,124

$

164,269

18.2

%

$

354,600

$

325,139

9.1

%

“We continue to highlight PPNR and our efforts to grow PPNR regardless of the economic cycle,” said Harold R. Carpenter, Pinnacle’s chief financial officer. “Our PPNR results were outstanding in the second quarter. We continue to be successful in battling the revenue headwinds from reduced PPP, declines in residential mortgage lending and, of course, inflation. Loan growth, as well as the impact of the rising short-term rate environment, contributed to an increase of $25.1 million in net interest income in the second quarter of 2022 as compared to the first quarter of 2022, or $31.7 million when excluding the impact of a net reduction in PPP net interest income of $6.6 million. Also, BHG had another phenomenal quarter. We anticipated a strong second quarter from BHG but are not expecting similar performance in the second half of 2022 as BHG's decision to place more loans into their auction platform in the second quarter than they would have otherwise anticipated is likely to negatively impact BHG's results in the second half of 2022.

“As to expenses, compensation costs increased approximately 14 percent over the same quarter last year, due primarily to increased headcount, annual merit raises and higher incentive accruals. We are optimistic that our hiring model will continue to provide us even more opportunities to add revenue producers this year. As a result, including the impact of inflation and the acquisition of JB&B in the first quarter of this year, we continue to believe our total 2022 noninterest expense should approximate a mid-teens percentage increase over that of 2021.”

PROFITABILITY:

Three months ended

Six months ended

June 30, 2022

March 31, 2022

June 30, 2021

June 30, 2022

June 30, 2021

Net interest margin

3.17

%

2.89

%

3.08

%

3.03

%

3.05

%

Efficiency ratio

50.26

%

53.26

%

50.13

%

51.66

%

49.59

%

Return on average assets

1.46

%

1.32

%

1.46

%

1.39

%

1.44

%

Return on average tangible common equity (TCE)

17.62

%

15.63

%

17.32

%

16.63

%

17.24

%

Book value per common share

$

66.74

$

66.30

$

64.19

$

66.74

$

64.19

Tangible book value per common share

$

42.08

$

41.65

$

39.77

$

42.08

$

39.77

“We are very excited about our profitability metrics in the second quarter,” Carpenter said. "With the rate environment being very much in a state of transition after several years of rates holding fairly steady, there was much discussion about how our balance sheet would respond. We still believe our balance sheet is positioned more conservatively than most from an interest rate risk perspective but now that we are essentially through our loan floors, we believe we have significant opportunities to continue margin expansion going into the third quarter. Thus far, our on-the-spot interest rates from our data systems indicate that our loan yields have increased by approximately 68 basis points from the mid-March 2022 rate increase through last night while deposit spot rates have increased by approximately 34 basis points for the same period. We are pleased with how our relationship managers are working with their clients and setting expectations for the next several quarters. We believe further margin expansion in the third quarter is likely. The key to all of this is our rapid loan growth and the impact it has on our revenue base.

“Additionally, the impact of increased rates on tangible book value has also garnered attention. We are pleased to report that our tangible book value per share increased this quarter, in spite of the impact of rising rates on accumulated other comprehensive income.”

MAINTAINING A STRONG BALANCE SHEET:

As of

June 30, 2022

March 31, 2022

June 30, 2021

Annualized net loan charge-offs to avg. loans (1)

0.01

%

0.05

%

0.17

%

Nonperforming assets to total loans, ORE and other nonperforming assets (NPAs)

0.09

%

0.14

%

0.27

%

Classified asset ratio (Pinnacle Bank) (2)

2.90

%

3.60

%

6.80

%

Allowance for credit losses (ACL) to total loans

1.03

%

1.07

%

1.20

%

ACL to total loans, excluding PPP

1.04

%

1.07

%

1.27

%

(1):

Annualized net loan charge-offs to average loans ratios are computed by annualizing quarterly net loan charge-offs and dividing the result by average loans for the quarter.

(2):

Classified assets as a percentage of Tier 1 capital plus allowance for credit losses.

“Our credit performance has been strong for many years, and thus far 2022 is no exception,” Carpenter said. “Several of our loan credit metrics remain at the lowest point they have been at in many years. Our allowance for credit losses to total loans (ACL) decreased from 1.07 percent at March 31, 2022 to 1.03 percent at June 30, 2022. These ratios are higher than our ACL as reflected on Jan. 1, 2020 of 0.67 percent immediately following our adoption of CECL.

“Over the last few months, our credit officers have been very active in portfolio reviews and making sure we understand how inflation is impacting those borrowers that have outsized exposure to rapidly rising energy and labor costs. To that end, our emphasis has been on stress testing for all commercial borrowers and updated segment guidance for CRE. The good news thus far is that demand for our borrowers' products and services remains strong across our footprint and thus far our borrowers have continued to successfully combat the impact of inflation.”

BOARD OF DIRECTORS DECLARES DIVIDENDS

On July 19, 2022, Pinnacle Financial's Board of Directors approved a quarterly cash dividend of $0.22 per common share to be paid on Aug. 26, 2022 to common shareholders of record as of the close of business on Aug. 5, 2022. Additionally, the Board of Directors approved a quarterly dividend of approximately $3.8 million, or $16.88 per share (or $0.422 per depositary share), on Pinnacle Financial's 6.75 percent Series B Non-Cumulative Perpetual Preferred Stock payable on Sept. 1, 2022 to shareholders of record at the close of business on Aug. 17, 2022. The amount and timing of any future dividend payments to both preferred and common shareholders will be subject to the approval of Pinnacle's Board of Directors.

WEBCAST AND CONFERENCE CALL INFORMATION

Pinnacle will host a webcast and conference call at 8:30 a.m. CT on July 20, 2022, to discuss second quarter 2022 results and other matters. For those who plan to watch and listen only without asking questions, please access the presentation and streaming audio on the investor relations page of Pinnacle’s website at www.pnfp.com.

For those who plan to watch, listen and ask questions, please register using this link. Once registered, you will receive an email with instructions for accessing the audio portion of the call only. To watch the presentation, as well, click the link on the investor relations page of 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 firm is the No. 1 bank in the Nashville-Murfreesboro-Franklin MSA, according to 2021 deposit data from the FDIC, is listed by Forbes among the top 25 banks in the nation and earned a spot on the 2022 list of 100 Best Companies to Work For® in the U.S., its sixth consecutive appearance. American Banker recognized Pinnacle as one of America’s Best Banks to Work For nine years in a row and No. 1 among banks with more than $11 billion in assets in 2021.

Pinnacle owns a 49 percent interest in Bankers Healthcare Group (BHG), which provides innovative, hassle-free financial solutions to healthcare practitioners and other licensed professionals. Great Place to Work and FORTUNE ranked BHG No. 4 on its 2021 list of Best Workplaces in New York State in the small/medium business category.

The firm began operations in a single location in downtown Nashville, TN in October 2000 and has since grown to approximately $40.1 billion in assets as of June 30, 2022. As the second-largest bank holding company headquartered in Tennessee, Pinnacle operates in 15 primarily urban markets across the Southeast.

Additional information concerning Pinnacle, which is included in the Nasdaq Financial-100 Index, can be accessed at www.pnfp.com.

Forward-Looking Statements

All statements, other than statements of historical fact, included in this press release, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The words "expect," "anticipate," "intend," "may," "should," "plan," "believe," "seek," "estimate" and similar expressions are intended to identify such forward-looking statements, but other statements not based on historical information may also be considered forward-looking statements. 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: (i) deterioration in the financial condition of borrowers of Pinnacle Bank and its subsidiaries or BHG, including as a result of the negative impact of inflationary pressures on our and BHG's customers and their businesses resulting in significant increases in loan losses and provisions for those losses and, in the case of BHG, substitutions; (ii) fluctuations or differences in interest rates on loans or deposits from those that Pinnacle Financial is modeling or anticipating, including as a result of Pinnacle Bank's inability to better match deposit rates with the changes in the short-term rate environment, or that affect the yield curve; (iii) adverse conditions in the national or local economies including in Pinnacle Financial's markets throughout Tennessee, North Carolina, South Carolina, Georgia, Alabama and Virginia, particularly in commercial and residential real estate markets; (iv) the inability of Pinnacle Financial, or entities in which it has significant investments, like BHG, to maintain the long-term historical growth rate of its, or such entities', loan portfolio; (v) the ability to grow and retain low-cost core deposits and retain large, uninsured deposits, including during times when Pinnacle Bank is seeking to limit the rates it pays on deposits; (vi) changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments; (vii) effectiveness of Pinnacle Financial's asset management activities in improving, resolving or liquidating lower-quality assets; (viii) the impact of competition with other financial institutions, including pricing pressures and the resulting impact on Pinnacle Financial’s results, including as a result of compression to net interest margin; (ix) the effects of new outbreaks of COVID-19, including actions taken by governmental officials to curb the spread of the virus, and the resulting impact on general economic and financial market conditions and on Pinnacle Financial's and its customers' business, results of operations, asset quality and financial condition; (x) further public acceptance of the booster shots of the vaccines that were developed against the virus as well as the decisions of governmental agencies with respect to vaccines including recommendations related to booster shots and requirements that seek to mandate that individuals receive or employers require that their employees receive the vaccine; (xi) those vaccines' efficacy against the virus, including new variants; (xii) the results of regulatory examinations; (xiii) Pinnacle Financial's ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions; (xiv) difficulties and delays in integrating acquired businesses or fully realizing costs savings and other benefits from acquisitions; (xv) BHG's ability to profitably grow its business and successfully execute on its business plans; (xvi) risks of expansion into new geographic or product markets; (xvii) any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including goodwill or other intangible assets; (xviii) the ineffectiveness of Pinnacle Bank's hedging strategies, or the unexpected counterparty failure or hedge failure of the underlying hedges; (xix) 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 (including as a result of the competitive environment for associates) or otherwise to attract customers from other financial institutions; (xx) deterioration in the valuation of other real estate owned and increased expenses associated therewith; (xxi) inability to comply with regulatory capital requirements, including those resulting from changes to capital calculation methodologies, required capital maintenance levels or regulatory requests or directives, particularly if Pinnacle Bank's level of applicable commercial real estate loans were to exceed percentage levels of total capital in guidelines recommended by its regulators; (xxii) approval of the declaration of any dividend by Pinnacle Financial's board of directors; (xxiii) the vulnerability of Pinnacle Bank's network and online banking portals, and the systems of parties with whom Pinnacle Bank contracts, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches; (xxiv) the possibility of increased compliance and operational costs as a result of increased regulatory oversight (including by the Consumer Financial Protection Bureau), including oversight of companies in which Pinnacle Financial or Pinnacle Bank have significant investments, like BHG, and the development of additional banking products for Pinnacle Bank's corporate and consumer clients; (xxv) 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 or all or a portion of their ownership interests in BHG (triggering a similar sale by Pinnacle Financial and Pinnacle Bank) if not prohibited from doing so by Pinnacle Financial or Pinnacle Bank; (xxvi) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, like BHG, including regulatory or legislative developments; (xxvii) fluctuations in the valuations of Pinnacle Financial's equity investments and the ultimate success of such investments; (xxviii) the availability of and access to capital; (xxix) adverse results (including costs, fines, reputational harm, inability to obtain necessary approvals and/or other negative effects) from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of Pinnacle Bank's participation in and execution of government programs related to the COVID-19 pandemic; and (xxx) general competitive, economic, political and market conditions. Additional factors which could affect the forward looking statements can be found in Pinnacle Financial's Annual Report on Form 10-K for the year ended December 31, 2021, and subsequently filed Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed with 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 press 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, earnings per diluted common share, PPNR, efficiency ratio and the ratio of noninterest expense to average assets, excluding in certain instances the impact of expenses related to other real estate owned, gains or losses on sale of investment securities, FHLB restructuring charges, hedge termination charges and other matters for the accounting periods presented. This release also includes non-GAAP financial measures which exclude the impact of loans originated and forgiven and repaid under the PPP. This release may also contain certain other non-GAAP capital ratios and performance measures that exclude the impact of goodwill and core deposit intangibles associated with Pinnacle Financial's acquisitions of BNC, Avenue Bank, Magna Bank, CapitalMark Bank & Trust, Mid-America Bancshares, Inc., Cavalry Bancorp, Inc. and other acquisitions which collectively are less material to the non-GAAP measure as well as the impact of Pinnacle Financial's Series B Preferred Stock. 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 2022 versus certain periods in 2021 and to internally prepared projections.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS – UNAUDITED

(dollars in thousands, except for share and per share data)

June 30, 2022

December 31, 2021

June 30, 2021

ASSETS

Cash and noninterest-bearing due from banks

$

265,507

$

188,287

$

159,863

Restricted cash

29,739

82,505

155,275

Interest-bearing due from banks

1,336,667

3,830,747

2,576,237

Cash and cash equivalents

1,631,913

4,101,539

2,891,375

Securities purchased with agreement to resell

1,328,876

1,000,000

500,000

Securities available-for-sale, at fair value

3,809,338

4,914,194

4,331,070

Securities held-to-maturity (fair value of $2.5 billion, $1.2 billion and $1.0 billion, net of allowance for credit losses of $1.2 million, $161 and $198 at June 30, 2022, Dec. 31, 2021 and June 30, 2021, respectively)

2,744,555

1,155,958

995,838

Consumer loans held-for-sale

67,467

45,806

56,968

Commercial loans held-for-sale

25,901

17,685

25,843

Loans

26,333,096

23,414,262

22,897,935

Less allowance for credit losses

(272,483

)

(263,233

)

(273,747

)

Loans, net

26,060,613

23,151,029

22,624,188

Premises and equipment, net

302,389

288,182

287,992

Equity method investment

403,191

360,833

320,167

Accrued interest receivable

116,038

98,813

99,664

Goodwill

1,846,466

1,819,811

1,819,811

Core deposits and other intangible assets

37,617

33,819

37,963

Other real estate owned

8,237

8,537

9,602

Other assets

1,738,691

1,473,193

1,411,828

Total assets

$

40,121,292

$

38,469,399

$

35,412,309

LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits:

Noninterest-bearing

$

11,058,198

$

10,461,071

$

8,926,200

Interest-bearing

6,617,324

6,530,015

5,581,651

Savings and money market accounts

12,492,329

12,179,663

11,079,165

Time

2,427,452

2,133,784

2,630,587

Total deposits

32,595,303

31,304,533

28,217,603

Securities sold under agreements to repurchase

199,585

152,559

177,661

Federal Home Loan Bank advances

1,289,059

888,681

888,304

Subordinated debt and other borrowings

423,614

423,172

671,994

Accrued interest payable

13,551

12,504

15,776

Other liabilities

284,941

377,343

339,740

Total liabilities

34,806,053

33,158,792

30,311,078

Preferred stock, no par value, 10.0 million shares authorized; 225,000 shares non-cumulative perpetual preferred stock, Series B, liquidation preference $225.0 million, issued and outstanding at June 30, 2022, Dec. 31, 2021 and June 30, 2021, respectively

217,126

217,126

217,126

Common stock, par value $1.00; 180.0 million shares authorized; 76.4 million, 76.1 million and 76.1 million shares issued and outstanding at June 30, 2022, Dec. 31, 2021, and June 30, 2021, respectively

76,385

76,143

76,088

Additional paid-in capital

3,056,228

3,045,802

3,032,338

Retained earnings

2,096,950

1,864,350

1,629,580

Accumulated other comprehensive income (loss), net of taxes

(131,450

)

107,186

146,099

Total stockholders' equity

5,315,239

5,310,607

5,101,231

Total liabilities and stockholders' equity

$

40,121,292

$

38,469,399

$

35,412,309

This information is preliminary and based on company data available at the time of the presentation.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED

(dollars in thousands, except for share and per share data)

Three months ended

Six months ended

June 30, 2022

March 31, 2022

June 30, 2021

June 30, 2022

June 30, 2021

Interest income:

Loans, including fees

$

252,182

$

227,047

$

232,788

$

479,229

$

460,160

Securities

Taxable

12,725

11,048

8,359

23,773

16,087

Tax-exempt

19,898

17,446

16,546

37,344

32,044

Federal funds sold and other

7,571

3,076

1,543

10,647

2,862

Total interest income

292,376

258,617

259,236

550,993

511,153

Interest expense:

Deposits

18,181

10,250

13,861

28,431

31,329

Securities sold under agreements to repurchase

82

56

56

138

128

FHLB advances and other borrowings

9,539

8,836

12,094

18,375

23,601

Total interest expense

27,802

19,142

26,011

46,944

55,058

Net interest income

264,574

239,475

233,225

504,049

456,095

Provision for credit losses

12,907

2,720

2,834

15,627

10,069

Net interest income after provision for credit losses

251,667

236,755

230,391

488,422

446,026

Noninterest income:

Service charges on deposit accounts

11,616

11,030

8,906

22,646

17,213

Investment services

13,205

10,691

8,997

23,896

17,188

Insurance sales commissions

2,554

4,036

2,406

6,590

5,631

Gains on mortgage loans sold, net

2,150

4,066

6,700

6,216

20,366

Investment gains (losses) on sales, net

(61

)

366

(61

)

366

Trust fees

6,065

5,973

5,062

12,038

9,749

Income from equity method investment

49,465

33,655

32,071

83,120

61,021

Other noninterest income

40,447

34,106

33,699

74,553

59,382

Total noninterest income

125,502

103,496

98,207

228,998

190,916

Noninterest expense:

Salaries and employee benefits

126,611

121,852

110,824

248,463

213,552

Equipment and occupancy

26,921

25,536

23,321

52,457

46,541

Other real estate, net

86

105

(657

)

191

(670

)

Marketing and other business development

4,759

3,777

2,652

8,536

5,001

Postage and supplies

2,320

2,371

2,115

4,691

3,921

Amortization of intangibles

2,051

1,871

2,167

3,922

4,373

Other noninterest expense

33,290

27,149

25,718

60,439

48,118

Total noninterest expense

196,038

182,661

166,140

378,699

320,836

Income before income taxes

181,131

157,590

162,458

338,721

316,106

Income tax expense

36,004

28,480

30,668

64,484

58,888

Net income

145,127

129,110

131,790

274,237

257,218

Preferred stock dividends

(3,798

)

(3,798

)

(3,798

)

(7,596

)

(7,596

)

Net income available to common shareholders

$

141,329

$

125,312

$

127,992

$

266,641

$

249,622

Per share information:

Basic net income per common share

$

1.87

$

1.66

$

1.70

$

3.52

$

3.31

Diluted net income per common share

$

1.86

$

1.65

$

1.69

$

3.51

$

3.30

Weighted average common shares outstanding:

Basic

75,751,296

75,654,986

75,481,198

75,703,407

75,427,340

Diluted

75,940,500

75,930,372

75,809,974

75,934,025

75,735,763

This information is preliminary and based on company data available at the time of the presentation.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

(Unaudited)

(dollars and shares in thousands)

Preferred

Stock

Amount

Common Stock

Additional
Paid-in
Capital

Retained
Earnings

Accumulated Other
Comp. Income
(Loss), net

Total
Shareholders'
Equity

Shares

Amounts

Balance at December 31, 2020

$

217,126

75,850

$

75,850

$

3,028,063

$

1,407,723

$

175,849

$

4,904,611

Exercise of employee common stock options & related tax benefits

18

18

386

404

Preferred dividends paid ($33.76 per share)

(7,596

)

(7,596

)

Common dividends paid ($0.36 per share)

(27,765

)

(27,765

)

Issuance of restricted common shares, net of forfeitures

175

175

(175

)

Restricted shares withheld for taxes & related tax benefits

(42

)

(42

)

(3,153

)

(3,195

)

Issuance of common stock pursuant to restricted stock unit (RSU) and performance stock unit (PSU) agreements, net of shares withheld for taxes & related tax benefits

87

87

(3,851

)

(3,764

)

Compensation expense for restricted shares & performance stock units

11,068

11,068

Net income

257,218

257,218

Other comprehensive loss

(29,750

)

(29,750

)

Balance at June 30, 2021

$

217,126

76,088

$

76,088

$

3,032,338

$

1,629,580

$

146,099

$

5,101,231

Balance at December 31, 2021

$

217,126

76,143

$

76,143

$

3,045,802

$

1,864,350

$

107,186

$

5,310,607

Exercise of employee common stock options & related tax benefits

14

14

309

323

Preferred dividends paid ($33.76 per share)

(7,596

)

(7,596

)

Common dividends paid ($0.44 per share)

(34,041

)

(34,041

)

Issuance of restricted common shares, net of forfeitures

166

166

(166

)

Restricted shares withheld for taxes & related tax benefits

(43

)

(43

)

(4,359

)

(4,402

)

Issuance of common stock pursuant to RSU and PSU agreements, net of shares withheld for taxes & related tax benefits

105

105

(5,566

)

(5,461

)

Compensation expense for restricted shares & performance stock units

20,208

20,208

Net income

274,237

274,237

Other comprehensive loss

(238,636

)

(238,636

)

Balance at June 30, 2022

$

217,126

76,385

$

76,385

$

3,056,228

$

2,096,950

$

(131,450

)

$

5,315,239

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

(dollars in thousands)

June

March

December

September

June

March

2022

2022

2021

2021

2021

2021

Balance sheet data, at quarter end:

Commercial and industrial loans

$

9,244,708

8,213,204

7,703,428

7,079,431

6,771,254

6,355,119

Commercial real estate - owner occupied loans

3,243,018

3,124,275

3,048,822

2,954,519

2,817,689

2,869,785

Commercial real estate - investment loans

4,909,598

4,707,761

4,607,048

4,597,736

4,644,551

4,782,712

Commercial real estate - multifamily and other loans

951,998

718,822

614,656

621,471

724,253

790,469

Consumer real estate - mortgage loans

4,047,051

3,813,252

3,680,684

3,540,439

3,335,537

3,086,916

Construction and land development loans

3,386,866

3,277,029

2,903,017

3,096,961

2,791,611

2,568,969

Consumer and other loans

498,757

487,499

485,489

459,182

440,124

411,322

Paycheck protection program loans

51,100

157,180

371,118

708,722

1,372,916

2,221,409

Total loans

26,333,096

24,499,022

23,414,262

23,058,461

22,897,935

23,086,701

Allowance for credit losses

(272,483

)

(261,618

)

(263,233

)

(268,635

)

(273,747

)

(280,881

)

Securities

6,553,893

6,136,109

6,070,152

5,623,890

5,326,908

4,691,364

Total assets

40,121,292

39,400,378

38,469,399

36,523,936

35,412,309

35,299,705

Noninterest-bearing deposits

11,058,198

10,986,194

10,461,071

9,809,691

8,926,200

8,103,943

Total deposits

32,595,303

32,295,814

31,304,533

29,369,807

28,217,603

28,292,940

Securities sold under agreements to repurchase

199,585

219,530

152,559

148,240

177,661

172,117

FHLB advances

1,289,059

888,870

888,681

888,493

888,304

888,115

Subordinated debt and other borrowings

423,614

423,319

423,172

542,712

671,994

671,002

Total stockholders' equity

5,315,239

5,280,950

5,310,607

5,191,798

5,101,231

4,959,524

Balance sheet data, quarterly averages:

Total loans

$

25,397,389

23,848,533

23,225,735

22,986,835

23,179,803

22,848,086

Securities

6,446,774

6,143,664

5,813,636

5,451,232

5,036,786

4,666,269

Federal funds sold and other

2,837,679

4,799,946

4,356,113

3,743,074

3,143,078

3,356,199

Total earning assets

34,681,842

34,792,143

33,395,484

32,181,141

31,359,667

30,870,554

Total assets

38,780,786

38,637,221

37,132,078

35,896,130

35,053,772

34,659,132

Noninterest-bearing deposits

10,803,439

10,478,403

10,240,393

9,247,382

8,500,465

7,620,665

Total deposits

31,484,100

31,538,985

30,034,026

28,739,871

28,013,659

27,620,784

Securities sold under agreements to repurchase

216,846

179,869

141,781

164,837

173,268

143,586

FHLB advances

1,095,531

888,746

888,559

888,369

888,184

934,662

Subordinated debt and other borrowings

427,191

441,755

484,389

586,387

674,162

673,662

Total stockholders' equity

5,316,219

5,331,405

5,262,586

5,176,625

5,039,608

4,953,656

Statement of operations data, for the three months ended:

Interest income

$

292,376

258,617

259,193

260,868

259,236

251,917

Interest expense

27,802

19,142

20,430

23,325

26,011

29,047

Net interest income

264,574

239,475

238,763

237,543

233,225

222,870

Provision for credit losses

12,907

2,720

2,675

3,382

2,834

7,235

Net interest income after provision for credit losses

251,667

236,755

236,088

234,161

230,391

215,635

Noninterest income

125,502

103,496

100,723

104,095

98,207

92,709

Noninterest expense

196,038

182,661

170,417

168,851

166,140

154,696

Income before taxes

181,131

157,590

166,394

169,405

162,458

153,648

Income tax expense

36,004

28,480

32,866

32,828

30,668

28,220

Net income

145,127

129,110

133,528

136,577

131,790

125,428

Preferred stock dividends

(3,798

)

(3,798

)

(3,798

)

(3,798

)

(3,798

)

(3,798

)

Net income available to common shareholders

$

141,329

125,312

129,730

132,779

127,992

121,630

Profitability and other ratios:

Return on avg. assets (1)

1.46

%

1.32

%

1.39

%

1.47

%

1.46

%

1.42

%

Return on avg. equity (1)

10.66

%

9.53

%

9.78

%

10.18

%

10.19

%

9.96

%

Return on avg. common equity (1)

11.12

%

9.94

%

10.20

%

10.62

%

10.65

%

10.41

%

Return on avg. tangible common equity (1)

17.62

%

15.63

%

16.13

%

16.98

%

17.32

%

17.16

%

Common stock dividend payout ratio (16)

12.63

%

12.94

%

10.65

%

11.13

%

11.73

%

13.69

%

Net interest margin (2)

3.17

%

2.89

%

2.96

%

3.03

%

3.08

%

3.02

%

Noninterest income to total revenue (3)

32.17

%

30.18

%

29.67

%

30.47

%

29.63

%

29.38

%

Noninterest income to avg. assets (1)

1.30

%

1.09

%

1.08

%

1.15

%

1.12

%

1.08

%

Noninterest exp. to avg. assets (1)

2.03

%

1.92

%

1.82

%

1.87

%

1.90

%

1.81

%

Efficiency ratio (4)

50.26

%

53.26

%

50.20

%

49.42

%

50.13

%

49.02

%

Avg. loans to avg. deposits

80.67

%

75.62

%

77.33

%

79.98

%

82.74

%

82.72

%

Securities to total assets

16.34

%

15.57

%

15.78

%

15.40

%

15.04

%

13.29

%

This information is preliminary and based on company data available at the time of the presentation.

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

June 30, 2022

June 30, 2021

Average Balances

Interest

Rates/ Yields

Average Balances

Interest

Rates/ Yields

Interest-earning assets

Loans (1) (2)

$

25,397,389

$

252,182

4.07

%

$

23,179,803

$

232,788

4.11

%

Securities

Taxable

3,420,950

12,725

1.49

%

2,581,063

8,359

1.30

%

Tax-exempt (2)

3,025,824

19,898

3.19

%

2,455,723

16,546

3.25

%

Interest-bearing due from banks

1,332,463

2,611

0.79

%

2,484,192

556

0.09

%

Resell agreements

1,326,790

3,844

1.16

%

484,066

410

0.34

%

Federal funds sold

%

17,405

%

Other

178,426

1,116

2.51

%

157,415

577

1.47

%

Total interest-earning assets

34,681,842

$

292,376

3.49

%

31,359,667

$

259,236

3.42

%

Nonearning assets

Intangible assets

1,882,546

1,859,170

Other nonearning assets

2,216,398

1,834,935

Total assets

$

38,780,786

$

35,053,772

Interest-bearing liabilities

Interest-bearing deposits:

Interest checking

6,520,804

6,134

0.38

%

5,453,520

2,407

0.18

%

Savings and money market

12,084,911

9,071

0.30

%

11,288,119

5,658

0.20

%

Time

2,074,946

2,976

0.58

%

2,771,555

5,796

0.84

%

Total interest-bearing deposits

20,680,661

18,181

0.35

%

19,513,194

13,861

0.28

%

Securities sold under agreements to repurchase

216,846

82

0.15

%

173,268

56

0.13

%

Federal Home Loan Bank advances

1,095,531

5,231

1.92

%

888,184

4,501

2.03

%

Subordinated debt and other borrowings

427,191

4,308

4.04

%

674,162

7,593

4.52

%

Total interest-bearing liabilities

22,420,229

27,802

0.50

%

21,248,808

26,011

0.49

%

Noninterest-bearing deposits

10,803,439

8,500,465

Total deposits and interest-bearing liabilities

33,223,668

$

27,802

0.34

%

29,749,273

$

26,011

0.35

%

Other liabilities

240,899

264,891

Stockholders' equity

5,316,219

5,039,608

Total liabilities and stockholders' equity

$

38,780,786

$

35,053,772

Net interest income

$

264,574

$

233,225

Net interest spread (3)

2.99

%

2.93

%

Net interest margin (4)

3.17

%

3.08

%

(1) Average balances of nonperforming loans are included in the above amounts.

(2) Yields computed on tax-exempt instruments on a tax equivalent basis and included $9.6 million of taxable equivalent income for the three months ended June 30, 2022 compared to $7.9 million for the three months ended June 30, 2021. The tax-exempt benefit has been reduced by the projected impact of tax-exempt income that will be disallowed pursuant to IRS Regulations as of and for the then current period presented.

(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 three months ended June 30, 2022 would have been 3.16% compared to a net interest spread of 3.07% for the three months ended June 30, 2021.

(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.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED

(dollars in thousands)

Six months ended

Six months ended

June 30, 2022

June 30, 2021

Average Balances

Interest

Rates/ Yields

Average Balances

Interest

Rates/ Yields

Interest-earning assets

Loans (1) (2)

$

24,627,240

$

479,229

4.01

%

$

23,014,861

$

460,160

4.11

%

Securities

Taxable

3,381,538

23,773

1.42

%

2,427,050

16,087

1.34

%

Tax-exempt (2)

2,914,519

37,344

3.12

%

2,425,501

32,044

3.20

%

Interest-bearing due from banks

2,334,566

3,914

0.34

%

2,824,360

1,268

0.09

%

Resell agreements

1,304,392

5,058

0.78

%

245,857

410

0.34

%

Federal funds sold

%

20,092

%

Other

174,434

1,675

1.94

%

158,741

1,184

1.50

%

Total interest-earning assets

34,736,689

$

550,993

3.30

%

31,116,462

$

511,153

3.41

%

Nonearning assets

Intangible assets

1,873,190

1,860,272

Other nonearning assets

2,099,522

1,880,809

Total assets

$

38,709,401

$

34,857,543

Interest-bearing liabilities

Interest-bearing deposits:

Interest checking

6,456,418

8,733

0.27

%

5,459,919

5,007

0.18

%

Savings and money market

12,334,678

14,195

0.23

%

11,304,640

12,371

0.22

%

Time

2,078,477

5,503

0.53

%

2,990,753

13,951

0.94

%

Total interest-bearing deposits

20,869,573

28,431

0.27

%

19,755,312

31,329

0.32

%

Securities sold under agreements to repurchase

198,459

138

0.14

%

158,509

128

0.16

%

Federal Home Loan Bank advances

992,710

9,705

1.97

%

911,295

8,995

1.99

%

Subordinated debt and other borrowings

434,433

8,670

4.02

%

673,913

14,606

4.37

%

Total interest-bearing liabilities

22,495,175

46,944

0.42

%

21,499,029

55,058

0.52

%

Noninterest-bearing deposits

10,641,819

8,062,995

Total deposits and interest-bearing liabilities

33,136,994

$

46,944

0.29

%

29,562,024

$

55,058

0.38

%

Other liabilities

248,637

298,649

Stockholders' equity

5,323,770

4,996,870

Total liabilities and stockholders' equity

$

38,709,401

$

34,857,543

Net interest income

$

504,049

$

456,095

Net interest spread (3)

2.88

%

2.89

%

Net interest margin (4)

3.03

%

3.05

%

(1) Average balances of nonperforming loans are included in the above amounts.

(2) Yields computed on tax-exempt instruments on a tax equivalent basis and included $18.1 million of taxable equivalent income for the six months ended June 30, 2022 compared to $15.2 million for the six months ended June 30, 2021. The tax-exempt benefit has been reduced by the projected impact of tax-exempt income that will be disallowed pursuant to IRS Regulations as of and for the then current period presented.

(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 six months ended June 30, 2022 would have been 3.02% compared to a net interest spread of 3.04% for the six months ended June 30, 2021.

(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.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

(dollars in thousands)

June

March

December

September

June

March

2022

2022

2021

2021

2021

2021

Asset quality information and ratios:

Nonperforming assets:

Nonaccrual loans

$

15,459

26,616

31,569

46,692

53,105

72,135

ORE and other nonperforming assets (NPAs)

8,237

8,437

8,537

8,415

9,602

10,651

Total nonperforming assets

$

23,696

35,053

40,106

55,107

62,707

82,786

Past due loans over 90 days and still accruing interest

$

3,840

1,605

1,607

1,914

1,810

2,833

Accruing troubled debt restructurings (5)

$

2,279

2,317

2,354

2,397

2,428

2,460

Accruing purchase credit deteriorated loans

$

9,194

12,661

13,086

12,158

12,400

13,904

Net loan charge-offs

$

877

2,958

8,077

9,281

9,968

11,397

Allowance for credit losses to nonaccrual loans

1,762.6

%

982.9

%

833.8

%

575.3

%

515.5

%

389.4

%

As a percentage of total loans:

Past due accruing loans over 30 days

0.11

%

0.11

%

0.09

%

0.09

%

0.07

%

0.09

%

Potential problem loans (6)

0.32

%

0.41

%

0.47

%

0.60

%

0.74

%

0.70

%

Allowance for credit losses (20)

1.03

%

1.07

%

1.12

%

1.17

%

1.20

%

1.22

%

Nonperforming assets to total loans, ORE and other NPAs

0.09

%

0.14

%

0.17

%

0.24

%

0.27

%

0.36

%

Classified asset ratio (Pinnacle Bank) (8)

2.9

%

3.6

%

4.1

%

5.6

%

6.8

%

7.3

%

Annualized net loan charge-offs to avg. loans (7)

0.01

%

0.05

%

0.14

%

0.16

%

0.17

%

0.20

%

Wtd. avg. commercial loan internal risk ratings (6)

44.5

44.9

45.3

46.0

46.1

45.2

Interest rates and yields:

Loans

4.07

%

3.94

%

4.04

%

4.13

%

4.11

%

4.11

%

Securities

2.29

%

2.12

%

2.08

%

2.04

%

2.25

%

2.29

%

Total earning assets

3.49

%

3.11

%

3.20

%

3.32

%

3.42

%

3.41

%

Total deposits, including non-interest bearing

0.23

%

0.13

%

0.14

%

0.17

%

0.20

%

0.26

%

Securities sold under agreements to repurchase

0.15

%

0.13

%

0.15

%

0.14

%

0.13

%

0.20

%

FHLB advances

1.92

%

2.04

%

2.04

%

2.04

%

2.03

%

1.95

%

Subordinated debt and other borrowings

4.04

%

4.00

%

4.23

%

4.45

%

4.52

%

4.22

%

Total deposits and interest-bearing liabilities

0.34

%

0.23

%

0.26

%

0.30

%

0.35

%

0.40

%

Capital and other ratios (8):

Pinnacle Financial ratios:

Stockholders' equity to total assets

13.2

%

13.4

%

13.8

%

14.2

%

14.4

%

14.0

%

Common equity Tier one

10.2

%

10.5

%

10.9

%

10.5

%

10.5

%

10.3

%

Tier one risk-based

10.9

%

11.2

%

11.7

%

11.3

%

11.3

%

11.2

%

Total risk-based

12.9

%

13.3

%

13.8

%

14.0

%

14.5

%

14.5

%

Leverage

9.8

%

9.5

%

9.7

%

9.3

%

9.2

%

8.9

%

Tangible common equity to tangible assets

8.4

%

8.5

%

8.8

%

9.0

%

9.0

%

8.6

%

Pinnacle Bank ratios:

Common equity Tier one

11.0

%

11.4

%

11.9

%

11.7

%

11.9

%

11.8

%

Tier one risk-based

11.0

%

11.4

%

11.9

%

11.7

%

11.9

%

11.8

%

Total risk-based

11.7

%

12.1

%

12.6

%

12.5

%

13.1

%

13.0

%

Leverage

9.9

%

9.6

%

9.9

%

9.7

%

9.6

%

9.4

%

Construction and land development loans as a percentage of total capital (19)

87.4

%

87.4

%

79.1

%

89.3

%

80.1

%

76.0

%

Non-owner occupied commercial real estate and multi-family as a percentage of total capital (19)

250.2

%

243.7

%

234.1

%

252.4

%

248.8

%

256.0

%

This information is preliminary and based on company data available at the time of the presentation.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

(dollars in thousands, except per share data)

June

March

December

September

June

March

2022

2022

2021

2021

2021

2021

Per share data:

Earnings per common share – basic

$

1.87

1.66

1.72

1.76

1.70

1.61

Earnings per common share - basic, excluding non-GAAP adjustments

$

1.87

1.66

1.71

1.76

1.69

1.61

Earnings per common share – diluted

$

1.86

1.65

1.71

1.75

1.69

1.61

Earnings per common share - diluted, excluding non-GAAP adjustments

$

1.86

1.65

1.70

1.75

1.68

1.61

Common dividends per share

$

0.22

0.22

0.18

0.18

0.18

0.18

Book value per common share at quarter end (9)

$

66.74

66.30

66.89

65.36

64.19

62.33

Tangible book value per common share at quarter end (9)

$

42.08

41.65

42.55

40.98

39.77

37.88

Revenue per diluted common share

$

5.14

4.52

4.47

4.50

4.37

4.17

Revenue per diluted common share, excluding non-GAAP adjustments

$

5.14

4.52

4.46

4.50

4.37

4.17

Investor information:

Closing sales price of common stock on last trading day of quarter

$

72.31

92.08

95.50

94.08

88.29

88.66

High closing sales price of common stock during quarter

$

91.42

110.41

104.72

98.00

92.94

93.58

Low closing sales price of common stock during quarter

$

68.56

90.46

90.20

83.84

84.25

63.48

Closing sales price of depositary shares on last trading day of quarter

$

25.19

26.72

28.21

28.14

29.13

27.62

High closing sales price of depositary shares during quarter

$

26.44

28.53

28.99

29.23

29.13

27.83

Low closing sales price of depositary shares during quarter

$

24.75

25.63

27.42

28.00

27.38

26.83

Other information:

Residential mortgage loan sales:

Gross loans sold

$

239,736

270,793

352,342

347,664

394,299

546,963

Gross fees (10)

$

6,523

5,700

10,098

11,215

15,552

18,793

Gross fees as a percentage of loans originated

2.72

%

2.11

%

2.87

%

3.23

%

3.94

%

3.44

%

Net gain on residential mortgage loans sold

$

2,150

4,066

4,244

7,814

6,700

13,666

Investment gains (losses) on sales of securities, net (15)

$

(61

)

393

366

Brokerage account assets, at quarter end (11)

$

6,761,480

7,158,939

7,187,085

6,597,152

6,344,416

5,974,884

Trust account managed assets, at quarter end

$

4,207,406

4,499,911

4,720,290

4,155,510

3,640,932

3,443,373

Core deposits (12)

$

30,011,444

30,398,683

29,316,911

27,170,367

25,857,639

24,961,390

Core deposits to total funding (12)

87.0

%

89.9

%

89.5

%

87.8

%

86.3

%

83.1

%

Risk-weighted assets

$

33,366,074

31,170,258

29,349,534

27,945,624

26,819,277

26,105,158

Number of offices

119

119

118

117

116

115

Total core deposits per office

$

252,197

255,451

248,448

232,225

222,911

217,141

Total assets per full-time equivalent employee

$

13,052

13,186

13,541

13,188

13,087

13,468

Annualized revenues per full-time equivalent employee

$

509.0

465.5

474.1

489.4

491.3

488.3

Annualized expenses per full-time equivalent employee

$

255.8

247.9

238.0

241.9

246.3

239.4

Number of employees (full-time equivalent)

3,074.0

2,988.0

2,841.0

2,769.5

2,706.0

2,621.0

Associate retention rate (13)

93.3

%

93.1

%

93.4

%

93.4

%

93.3

%

94.4

%

This information is preliminary and based on company data available at the time of the presentation.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

Three months ended

Six months ended

(dollars in thousands, except per share data)

June

March

June

June

June

2022

2022

2021

2022

2021

Net interest income

$

264,574

239,475

233,225

504,049

456,095

Noninterest income

125,502

103,496

98,207

228,998

190,916

Total revenues

390,076

342,971

331,432

733,047

647,011

Less: Investment (gains) losses on sales of securities, net

61

(366

)

61

(366

)

Total revenues excluding the impact of adjustments noted above

$

390,076

343,032

331,066

733,108

646,645

Noninterest expense

$

196,038

182,661

166,140

378,699

320,836

Less: ORE expense (benefit)

86

105

(657

)

191

(670

)

Noninterest expense excluding the impact of adjustments noted above

$

195,952

182,556

166,797

378,508

321,506

Pre-tax income

$

181,131

157,590

162,458

338,721

316,106

Provision for credit losses

12,907

2,720

2,834

15,627

10,069

Pre-tax pre-provision net revenue

194,038

160,310

165,292

354,348

326,175

Adjustments noted above

86

166

(1,023

)

252

(1,036

)

Adjusted pre-tax pre-provision net revenue (14)

$

194,124

160,476

164,269

354,600

325,139

Noninterest income

$

125,502

103,496

98,207

228,998

190,916

Less: Adjustments as noted above

61

(366

)

61

(366

)

Noninterest income excluding the impact of adjustments noted above

$

125,502

103,557

97,841

229,059

190,550

Efficiency ratio (4)

50.26

%

53.26

%

50.13

%

51.66

%

49.59

%

Adjustments as noted above

(0.03

) %

(0.04

) %

0.25

%

(0.03

) %

0.13

%

Efficiency ratio (excluding adjustments noted above) (4)

50.23

%

53.22

%

50.38

%

51.63

%

49.72

%

Total average assets

$

38,780,786

38,637,221

35,053,772

38,709,401

34,857,543

Noninterest income to average assets (1)

1.30

%

1.09

%

1.12

%

1.19

%

1.10

%

Adjustments as noted above

%

%

%

%

%

Noninterest income (excluding adjustments noted above) to average assets (1)

1.30

%

1.09

%

1.12

%

1.19

%

1.10

%

Noninterest expense to average assets (1)

2.03

%

1.92

%

1.90

%

1.97

%

1.86

%

Adjustments as noted above

%

%

0.01

%

%

%

Noninterest expense (excluding adjustments noted above) to average assets (1)

2.03

%

1.92

%

1.91

%

1.97

%

1.86

%

This information is preliminary and based on company data available at the time of the presentation.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

Three months ended

(dollars in thousands, except per share data)

June

March

December

September

June

March

2022

2022

2021

2021

2021

2021

Net income available to common shareholders

$

141,329

125,312

129,730

132,779

127,992

121,630

Investment (gains) losses on sales of securities, net

61

(393

)

(366

)

ORE expense (benefit)

86

105

37

(79

)

(657

)

(13

)

Tax effect on adjustments noted above (18)

(22

)

(43

)

93

21

267

3

Net income available to common shareholders excluding adjustments noted above

$

141,393

125,435

129,467

132,721

127,236

121,620

Basic earnings per common share

$

1.87

1.66

1.72

1.76

1.70

1.61

Adjustment due to investment (gains) losses on sales of securities, net

(0.01

)

Adjustment due to ORE expense (benefit)

(0.01

)

Adjustment due to tax effect on adjustments noted above (18)

Basic earnings per common share excluding adjustments noted above

$

1.87

1.66

1.71

1.76

1.69

1.61

Diluted earnings per common share

$

1.86

1.65

1.71

1.75

1.69

1.61

Adjustment due to investment (gains) losses on sales of securities, net

(0.01

)

Adjustment due to ORE expense (benefit)

(0.01

)

Adjustment due to tax effect on adjustments noted above (18)

Diluted earnings per common share excluding the adjustments noted above

$

1.86

1.65

1.70

1.75

1.68

1.61

Revenue per diluted common share

$

5.14

4.52

4.47

4.50

4.37

4.17

Adjustments as noted above

(0.01

)

Revenue per diluted common share excluding adjustments noted above

$

5.14

4.52

4.46

4.50

4.37

4.17

Book value per common share at quarter end (9)

$

66.74

66.30

66.89

65.36

64.19

62.33

Adjustment due to goodwill, core deposit and other intangible assets

(24.66

)

(24.65

)

(24.34

)

(24.38

)

(24.42

)

(24.45

)

Tangible book value per common share at quarter end (9)

$

42.08

41.65

42.55

40.98

39.77

37.88

Paycheck Protection Program (PPP)

PPP net interest income

$

4,060

10,690

15,131

20,420

24,618

20,913

Income tax expense at statutory rates (18)

1,061

2,794

3,955

5,338

6,435

5,467

Earnings attributable to PPP

2,999

7,896

11,176

15,082

18,183

15,446

Basic earnings per common share attributable to PPP

$

0.04

0.10

0.15

0.20

0.24

0.20

Diluted earnings per common share attributable to PPP

$

0.04

0.10

0.15

0.20

0.24

0.20

Equity method investment (17)

Fee income from BHG, net of amortization

$

49,465

33,655

30,844

30,409

32,071

28,950

Funding cost to support investment

1,998

666

388

379

1,230

1,205

Pre-tax impact of BHG

47,467

32,989

30,456

30,030

30,841

27,745

Income tax expense at statutory rates (18)

12,408

8,623

7,961

7,850

8,062

7,253

Earnings attributable to BHG

$

35,059

24,366

22,495

22,180

22,779

20,492

Basic earnings per common share attributable to BHG

$

0.46

0.32

0.30

0.29

0.30

0.27

Diluted earnings per common share attributable to BHG

$

0.46

0.32

0.30

0.29

0.30

0.27

This information is preliminary and based on company data available at the time of the presentation.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

Six months ended

(dollars in thousands, except per share data)

June 30,

2022

2021

Net income available to common shareholders

$

266,641

249,622

Investment (gains) losses on sales of securities, net

61

(366

)

ORE expense (benefit)

191

(670

)

Tax effect on adjustments noted above (18)

(66

)

271

Net income available to common shareholders excluding adjustments noted above

$

266,827

248,857

Basic earnings per common share

$

3.52

3.31

Adjustment due to investment (gains) losses on sales of securities, net

Adjustment due to ORE expense (benefit)

(0.01

)

Adjustment due to tax effect on adjustments noted above (18)

Basic earnings per common share excluding adjustments noted above

$

3.52

3.30

Diluted earnings per common share

3.51

3.30

Adjustment due to investment (gains) losses on sales of securities, net

Adjustment due to ORE expense (benefit)

(0.01

)

Adjustment due to tax effect on adjustments noted above (18)

Diluted earnings per common share excluding the adjustments noted above

$

3.51

3.29

Revenue per diluted common share

$

9.65

8.54

Adjustments as noted above

Revenue per diluted common share excluding adjustments noted above

$

9.65

8.54

Paycheck Protection Program (PPP)

PPP net interest income

14,729

45,541

Income tax expense at statutory rates (18)

3,850

11,904

Earnings attributable to PPP

$

10,879

33,637

Basic earnings per common share attributable to PPP

$

0.14

0.45

Diluted earnings per common share attributable to PPP

$

0.14

0.44

Equity method investment (17)

Fee income from BHG, net of amortization

$

83,120

61,021

Funding cost to support investment

2,664

2,435

Pre-tax impact of BHG

80,456

58,586

Income tax expense at statutory rates (18)

21,031

15,314

Earnings attributable to BHG

$

59,425

43,272

Basic earnings per common share attributable to BHG

$

0.78

0.57

Diluted earnings per common share attributable to BHG

$

0.78

0.57

This information is preliminary and based on company data available at the time of the presentation.

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

Three months ended

Six months ended

(dollars in thousands, except per share data)

June

March

June

June

June

2022

2022

2021

2022

2021

Return on average assets (1)

1.46

%

1.32

%

1.46

%

1.39

%

1.44

%

Adjustments as noted above

%

%

%

%

%

Return on average assets excluding adjustments noted above (1)

1.46

%

1.32

%

1.46

%

1.39

%

1.44

%

Tangible assets:

Total assets

$

40,121,292

39,400,378

35,412,309

$

40,121,292

35,412,309

Less: Goodwill

(1,846,466

)

(1,850,951

)

(1,819,811

)

(1,846,466

)

(1,819,811

)

Core deposit and other intangible assets

(37,617

)

(31,997

)

(37,963

)

(37,617

)

(37,963

)

Net tangible assets

$

38,237,209

37,517,430

33,554,535

$

38,237,209

33,554,535

Tangible common equity:

Total stockholders' equity

$

5,315,239

5,280,950

5,101,231

$

5,315,239

5,101,231

Less: Preferred stockholders' equity

(217,126

)

(217,126

)

(217,126

)

(217,126

)

(217,126

)

Total common stockholders' equity

5,098,113

5,063,824

4,884,105

5,098,113

4,884,105

Less: Goodwill

(1,846,466

)

(1,850,951

)

(1,819,811

)

(1,846,466

)

(1,819,811

)

Core deposit and other intangible assets

(37,617

)

(31,997

)

(37,963

)

(37,617

)

(37,963

)

Net tangible common equity

$

3,214,030

3,180,876

3,026,331

$

3,214,030

3,026,331

Ratio of tangible common equity to tangible assets

8.41

%

8.48

%

9.02

%

8.41

%

9.02

%

Average tangible assets:

Average assets

$

38,780,786

38,637,221

35,053,772

$

38,709,401

34,857,543

Less: Average goodwill

(1,851,137

)

(1,830,553

)

(1,819,811

)

(1,840,902

)

(1,819,811

)

Average core deposit and other intangible assets

(31,409

)

(33,177

)

(39,360

)

(32,288

)

(40,461

)

Net average tangible assets

$

36,898,240

36,773,491

33,194,601

$

36,836,211

32,997,271

Return on average assets (1)

1.46

%

1.32

%

1.46

%

1.39

%

1.44

%

Adjustment due to goodwill, core deposit and other intangible assets

0.08

%

0.06

%

0.09

%

0.07

%

0.09

%

Return on average tangible assets (1)

1.54

%

1.38

%

1.55

%

1.46

%

1.53

%

Adjustments as noted above

%

%

(0.01

) %

%

(0.01

) %

Return on average tangible assets excluding adjustments noted above (1)

1.54

%

1.38

%

1.54

%

1.46

%

1.52

%

Average tangible common equity:

Average stockholders' equity

$

5,316,219

5,331,405

5,039,608

$

5,323,770

4,996,870

Less: Average preferred equity

(217,126

)

(217,126

)

(217,126

)

(217,126

)

(217,126

)

Average common equity

5,099,093

5,114,279

4,822,482

5,106,644

4,779,744

Less: Average goodwill

(1,851,137

)

(1,830,553

)

(1,819,811

)

(1,840,902

)

(1,819,811

)

Average core deposit and other intangible assets

(31,409

)

(33,177

)

(39,360

)

(32,288

)

(40,461

)

Net average tangible common equity

$

3,216,547

3,250,549

2,963,311

$

3,233,454

2,919,472

Return on average equity (1)

10.66

%

9.53

%

10.19

%

10.10

%

10.07

%

Adjustment due to average preferred stockholders' equity

0.46

%

0.41

%

0.46

%

0.43

%

0.46

%

Return on average common equity (1)

11.12

%

9.94

%

10.65

%

10.53

%

10.53

%

Adjustment due to goodwill, core deposit and other intangible assets

6.50

%

5.69

%

6.67

%

6.10

%

6.71

%

Return on average tangible common equity (1)

17.62

%

15.63

%

17.32

%

16.63

%

17.24

%

Adjustments as noted above

0.01

%

0.02

%

(0.10

) %

0.01

%

(0.05

) %

Return on average tangible common equity excluding adjustments noted above (1)

17.63

%

15.65

%

17.22

%

16.64

%

17.19

%

Allowance for credit losses on loans as a percent of total loans (20)

1.03

%

1.07

%

1.20

%

1.03

%

1.20

%

Impact of excluding PPP loans from total loans

0.01

%

%

0.07

%

0.01

%

0.07

%

Allowance as adjusted for the above exclusion of PPP loans from total loans (20)

1.04

%

1.07

%

1.27

%

1.04

%

1.27

%

This information is preliminary and based on company data available at the time of the presentation.

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 restructurings 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. Troubled debt restructurings do not include, beginning with the quarter ended March 31, 2020, loans for which the Company has granted a deferral of interest and/or principal or other modification pursuant to the guidance issued by the FDIC providing for relief under the Coronavirus Aid, Relief and Economic Security Act.

6. Average risk ratings are based on an internal loan review system which assigns a numeric value of 10 to 100 to all loans to commercial entities based on their underlying risk characteristics as of the end of each quarter. The risk rating scale was changed to allow for granularity, if needed, in criticized and classified risk ratings to distinguish accrual status or structural loan issues. A "10" risk rating is assigned to credits that exhibit Excellent risk characteristics, "20" exhibit Very Good risk characteristics, "30" Good, "40" Satisfactory, "50" Acceptable or Average, "60" Watch List, "70" Criticized, "80" Classified or Substandard, "90" Doubtful and "100" Loss (which are charged-off immediately). Additionally, loans rated "80" 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 quarter-to-date net loan charge-offs and dividing the result by average loans for the quarter-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 tangible assets - End of period total stockholders' equity less end of period preferred stock, goodwill, core deposit and other intangibles as a percentage of end of period assets less end of period goodwill, core deposit and other intangibles.

Leverage – Tier I capital (pursuant to risk-based capital guidelines) as a percentage of adjusted average assets.

Tier I risk-based – Tier I 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 credit losses.

Tier I 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 common share computed by dividing total common stockholders' equity by common shares outstanding. Tangible book value per common share computed by dividing total common stockholders' equity, less goodwill, core deposit and other intangibles 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. Adjusted pre-tax, pre-provision net revenue excludes the impact of ORE expenses and income and investment gains and losses on sales of securities.

15. Represents investment gains (losses) on sales and impairments, net occurring as a result of gains or 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.

16. The dividend payout ratio is calculated as the sum of the annualized dividend rate for dividends paid on common shares divided by the trailing 12-months fully diluted earnings per common share as of the dividend declaration date.

17. 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.

18. Tax effect calculated using the blended statutory rate of 26.14 percent.

19. Calculated using the same guidelines as are used in the Federal Financial Institutions Examination Council's Uniform Bank Performance Report.

20. Effective January 1, 2020 Pinnacle Financial adopted the current expected credit loss accounting standard which requires the recognition of all losses expected to be recorded over a loan's life.

pnfp-earnings

MEDIA CONTACT: Joe Bass, 615-743-8219

FINANCIAL CONTACT: Harold Carpenter, 615-744-3742

WEBSITE: www.pnfp.com

Source: Pinnacle Financial Partners, Inc.

Categories

Business Wire Press Releases

Next Articles