Upgrade to SI Premium - Free Trial

PNFP Reports Diluted EPS of $2.54, ROAA of 1.71% and ROATCE of 21.06% for 2Q23

July 18, 2023 5:00 PM

2Q23 annualized linked-quarter, end-of-period loans grew 11.3%, while deposits grew 17.1%

NASHVILLE, Tenn.--(BUSINESS WIRE)-- Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported net income per diluted common share of $2.54 for the quarter ended June 30, 2023, compared to net income per diluted common share of $1.86 for the quarter ended June 30, 2022, an increase of 36.6 percent. Net income per diluted common share was $4.30 for the six months ended June 30, 2023, compared to $3.51 for the six months ended June 30, 2022, an increase of approximately 22.5 percent.

Excluding losses on the sale of investment securities, other real estate (ORE) expense and gains on the sale of fixed assets associated with the firm's sale-leaseback transaction for the three months ended June 30, 2023 and 2022, net income per diluted common share was $1.79 for the three months ended June 30, 2023, compared to $1.86 for the three months ended June 30, 2022, a decrease of 3.8 percent. Excluding losses on the sale of investment securities, other real estate (ORE) expense and gains on the sale of fixed assets associated with our sale-leaseback transaction for the six months ended June 30, 2023 and 2022, net income per diluted common share was $3.55 for the six months ended June 30, 2023, compared to $3.51 for the six months ended June 30, 2022, an increase of 1.1 percent.

"This proved to be another sound operating quarter especially given the results of several critical performance metrics such as asset quality, net interest income growth and tangible book value accretion," said M. Terry Turner, Pinnacle's president and chief executive officer. "Second quarter results continue to reflect our longstanding and ongoing ability to leverage our award-winning work environment and market-leading net promoter scores to take market share from our large national and regional competitors. The second quarter of 2023 also saw us increase our thrust and focus on gathering client funding, which is the 'raw material' that we need to support our outsized loan and earnings growth over time. Consequently, our relationship managers attracted client funding from across our footprint, which resulted in deposit growth of over $1.5 billion this quarter. Loan growth during the second quarter of 2023 was $855 million, or 11.3% linked-quarter annualized. This amount is consistent with the outlook we provided in connection with our first quarter results and is reflective of our deliberate efforts to moderate loan growth by constraining certain asset classes and elevating loan pricing.

"We also added 20 revenue producers during the quarter. Despite all the uncertainty plaguing the industry, we continue to invest in our proven relationship banking model and believe, even during times such as these, that a consistent focus on attracting and retaining highly successful revenue producers and their clients will enable us to continue compounding earnings and accreting tangible book value more reliably than peers.

"Our second quarter diluted earnings per share includes the positive impact of $0.84 per diluted common share from a sale-leaseback transaction that was executed during the second quarter. The gain from the sale-leaseback transaction was partially offset by the realized net loss of approximately $0.10 per diluted common share from the sale of approximately $174.0 million in available-for-sale investment securities."

BALANCE SHEET GROWTH:

Total assets at June 30, 2023 were $46.9 billion, an increase of approximately $6.8 billion from June 30, 2022 and $1.8 billion from March 31, 2023, reflecting a year-over-year increase of 16.8 percent and a linked-quarter annualized increase of 15.6 percent, respectively. A further analysis of select balance sheet trends follows:

Balances at

Linked-
Quarter
Annualized
% Change

Balances at

Year-over-Year
% Change

(dollars in thousands)

June 30, 2023

March 31, 2023

June 30, 2022

Loans

$

31,153,290

$

30,297,871

11.3

%

$

26,333,096

18.3

%

Less: PPP loans

4,650

6,382

NM

51,100

(90.9

)%

Loans excluding PPP loans

31,148,640

30,291,489

11.3

%

26,281,996

18.5

%

Securities and other interest-earning assets

10,625,301

10,080,769

21.6

%

9,342,543

13.7

%

Total interest-earning assets excluding PPP loans

$

41,773,941

$

40,372,258

13.9

%

$

35,624,539

17.3

%

Core deposits:

Noninterest-bearing deposits

$

8,436,799

$

9,018,439

(25.8

)%

$

11,058,198

(23.7

)%

Interest-bearing core deposits(1)

24,343,968

23,035,672

22.7

%

18,953,246

28.4

%

Noncore deposits and other funding(2)

7,731,082

6,865,003

50.5

%

4,496,117

72.0

%

Total funding

$

40,511,849

$

38,919,114

16.4

%

$

34,507,561

17.4

%

(1):

Interest-bearing core deposits are interest-bearing deposits, money market accounts, time deposits less than $250,000 including certain 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.

"End-of-period loans grew by $855.4 million over last quarter, and end-of-period deposits grew by $1.5 billion over the same period, reflecting an annualized linked-quarter growth rate of 11.3 percent and 17.1 percent, respectfully," Turner said. "We continued to experience a mix shift in our deposits as more deposits moved from noninterest-bearing accounts to interest-bearing accounts, albeit at a lesser pace than the previous quarters. We anticipate that the reduction in noninterest bearing balances will slow from the pace of previous quarters this year.

"Our cumulative deposit beta at June 30, 2023 increased to 48.0 percent, which is consistent with our expectations. We believe with more rate hikes in the forecast for 2023, our funding costs will increase just not at the same rate as the second quarter increase. Furthermore, we anticipate that the impact of our hiring and usual seasonal growth will enable us to continue to grow our deposits for the remainder of the year at levels that should support our current outlook of high single-digit percentage deposit growth for 2023 over 2022."

PRE-TAX, PRE-PROVISION NET REVENUE (PPNR) GROWTH:

Pre-tax, pre-provision net revenues (PPNR) for the three and six months ended June 30, 2023 were $277.6 million and $467.6 million, respectively, inclusive of $85.7 million of gain on the sale of fixed assets as a result of the sale-leaseback transaction completed in the three months ended June 30, 2023, an increase of 43.1 percent and 32.0 percent, respectively, from the $194.0 million and $354.3 million, respectively, recognized in the three and six months ended June 30, 2022.

Three months ended

Six months ended

June 30,

June 30,

(dollars in thousands)

2023

2022

% change

2023

2022

% change

Revenues:

Net interest income

$

315,393

$

264,574

19.2

%

$

627,624

$

504,049

24.5

%

Noninterest income

173,839

125,502

38.5

%

263,368

228,998

15.0

%

Total revenues

489,232

390,076

25.4

%

890,992

733,047

21.5

%

Noninterest expense

211,641

196,038

8.0

%

423,368

378,699

11.8

%

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

277,591

194,038

43.1

%

467,624

354,348

32.0

%

Adjustments:

Investment losses on sales of securities, net

9,961

NM

9,961

61

NM

Gain on the sale of fixed assets as a result of sale leaseback

(85,692

)

NM

(85,692

)

NM

ORE expense

58

86

(32.6

)%

157

191

(17.8

)%

Adjusted PPNR

$

201,918

$

194,124

4.0

%

$

392,050

$

354,600

10.6

%

"Our sale-leaseback transaction resulted in an $85.7 million gain on the sale of fixed assets during the second quarter of 2023," said Harold R. Carpenter, Pinnacle's chief financial officer. "We have reviewed the potential for a sale-leaseback transaction on several occasions over the years. In the fourth quarter of last year, as rates were increasing, it became much more opportunistic. After much diligence, we elected to execute the transaction during the second quarter of 2023.

"As to revenues for the second quarter, our net interest income for the second quarter was up by $3.2 million from the first quarter. Our current outlook is that growth in net interest income for fiscal year 2023 over 2022 should approximate a low-teens percentage increase. Net growth in fee income in the second quarter of 2023 compared to the first quarter was largely attributable to the gain on sale of fixed assets recognized in connection with the sale-leaseback transaction, offset by $10.0 million in net losses from the sale of investment securities. The second quarter sale of investment securities provided us the opportunity to increase our net interest income as the proceeds of the sale are now achieving a higher yield and thus serve to minimize the financial impact of higher lease occupancy costs from the sale-leaseback transaction. BHG revenues also increased $7.8 million from the first to the second quarter of 2023.

"Expenses were essentially flat when comparing second quarter to first quarter of 2023. Salaries and employee benefits expense decreased on a linked-quarter basis, as employee benefits were seasonally lower in the second quarter of 2023 from the first quarter. Occupancy expense increased this quarter as a result of the sale-leaseback transaction. We anticipate a similar dollar increase in occupancy costs next quarter given the sale-leaseback transaction was consummated in multiple transactions that occurred throughout the second quarter and thus will be fully integrated into our results in the third quarter. We will continue to monitor our expense burden in light of our anticipated revenue growth and adjust incentives and/or reduce other expenses through either reduced hiring, deferral of anticipated projects or implementation of other cost-saving measures as required."

PROFITABILITY, LIQUIDITY AND SOUNDNESS:

Three months ended

Six months ended

June 30,
2023

March 31,
2023

June 30,
2022

June 30,
2023

June 30,
2022

Net interest margin

3.20

%

3.40

%

3.17

%

3.30

%

3.03

%

Efficiency ratio

43.26

%

52.70

%

50.26

%

47.52

%

51.66

%

Return on average assets

1.71

%

1.26

%

1.46

%

1.49

%

1.39

%

Return on average tangible common equity (TCE)

21.06

%

15.43

%

17.62

%

18.33

%

16.63

%

As of

June 30, 2023

March 31, 2023

June 30, 2022

Shareholders' equity to total assets

12.5

%

12.6

%

13.2

%

Average loan to deposit ratio

84.94

%

83.97

%

80.67

%

Uninsured/uncollateralized deposits to total deposits

28.31

%

33.23

%

41.38

%

Tangible common equity to tangible assets

8.3

%

8.3

%

8.4

%

Book value per common share

$

73.32

$

71.24

$

66.74

Tangible book value per common share

$

48.85

$

46.75

$

42.08

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

0.13

%

0.10

%

0.01

%

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

0.15

%

0.15

%

0.09

%

Classified asset ratio (Pinnacle Bank) (2)

3.30

%

2.70

%

2.90

%

Allowance for credit losses (ACL) to total loans

1.08

%

1.04

%

1.03

%

(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 net interest margin declined on a linked-quarter basis by approximately 20 basis points," Carpenter said. "Increased deposit pricing and the continued reduction in our noninterest-bearing deposit account balances as a result of a shift in deposit mix were the primary contributors to our decreased net interest margin. Also contributing to the reduced net interest margin was an elevated level of on-balance sheet liquidity, which, as we noted last quarter, we acquired during mid-March given the heightened levels of uncertainty in the broader banking industry. The impact of this elevated liquidity should decrease over the remainder of 2023 as we seek to deploy some of this excess into both loan growth and the reduction of wholesale funding.

"We continue to experience reductions in our uninsured deposit base, as approximately $1.9 billion in deposits were added to a reciprocal deposit insurance funding network during the second quarter, contributing to a reduction in our uninsured/uncollateralized deposit base from approximately 33.2 percent at the end of the first quarter of 2023 to approximately 28.3 percent at the end of the second quarter of 2023.

"Our investment securities portfolio, including both the held-to-maturity and available-for-sale portfolios, continues to perform well for us though the value of these securities decreased by approximately $255.4 million in the second quarter from the first quarter, largely as a result of our decision to sell approximately $174.0 million in securities in the second quarter of 2023. Our tangible book value per share also increased to $48.85 at June 30, 2023 from $46.75 at March 31, 2023.

"Lastly, credit metrics have been largely consistent for an extended period of time, and we expect those metrics to remain consistent for the remainder of this year. We did record an increased provision this quarter in comparison to last quarter and, thus, increased the ratio of our allowance for credit losses to total loans to 1.08 percent."

BOARD OF DIRECTORS DECLARES DIVIDENDS

On July 18, 2023, Pinnacle Financial's Board of Directors approved a quarterly cash dividend of $0.22 per common share to be paid on Aug. 25, 2023 to common shareholders of record as of the close of business on Aug. 4, 2023. Additionally, the Board of Directors approved a quarterly cash 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, 2023 to shareholders of record at the close of business on Aug. 17, 2023. 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. CDT on July 19, 2023, to discuss second quarter 2023 results and other matters. To access the call for audio only, please call 1-877-209-7255. 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 firm is the No. 1 bank in the Nashville-Murfreesboro-Franklin MSA according to 2022 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. Pinnacle was also listed in Fortune magazine as the second best company to work for in the U.S. for women. 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 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 $46.9 billion in assets as of June 30, 2023. As the second-largest bank holding company headquartered in Tennessee, Pinnacle operates in 17 primarily urban markets and their surrounding communities.

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) the sale of investment securities in a loss position before their value recovers, including as a result of asset liability management strategies or in response to liquidity needs; (iv) adverse conditions in the national or local economies including in Pinnacle Financial's markets throughout Tennessee, North Carolina, South Carolina, Georgia, Alabama, Virginia and Kentucky, particularly in commercial and residential real estate markets; (v) 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; (vi) 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 or uncertainty exists in the financial services sector; (vii) changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments; (viii) effectiveness of Pinnacle Financial's asset management activities in improving, resolving or liquidating lower-quality assets; (ix) 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 the negative impact to net interest margin from rising deposit and other funding costs; (x) the results of regulatory examinations; (xi) Pinnacle Financial's ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions; (xii) difficulties and delays in integrating acquired businesses or fully realizing costs savings and other benefits from acquisitions; (xiii) BHG's ability to profitably grow its business and successfully execute on its business plans; (xiv) risks of expansion into new geographic or product markets; (xv) any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including goodwill or other intangible assets; (xvi) the ineffectiveness of Pinnacle Bank's hedging strategies, or the unexpected counterparty failure or hedge failure of the underlying hedges; (xvii) 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; (xviii) deterioration in the valuation of other real estate owned and increased expenses associated therewith; (xix) 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; (xx) approval of the declaration of any dividend by Pinnacle Financial's board of directors; (xxi) 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; (xxii) 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; (xxiii) the risks associated with 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 Bank); (xxiv) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, like BHG, including regulatory or legislative developments; (xxv) fluctuations in the valuations of Pinnacle Financial's equity investments and the ultimate success of such investments; (xxvi) the availability of and access to capital; (xxvii) 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; and (xxviii) 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, 2022, 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, total revenues, net income to common shareholders, earnings per diluted common share, revenue per diluted common share, PPNR, efficiency ratio, noninterest expense, noninterest income 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, gains associated with the sale-leaseback transaction completed in the second quarter of 2023 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 2023 versus certain periods in 2022 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,
2023

December 31,
2022

June 30,
2022

ASSETS

Cash and noninterest-bearing due from banks

$

447,216

$

268,649

$

265,507

Restricted cash

22,567

31,447

29,739

Interest-bearing due from banks

3,363,348

877,286

1,336,667

Cash and cash equivalents

3,833,131

1,177,382

1,631,913

Securities purchased with agreement to resell

507,235

513,276

1,328,876

Securities available-for-sale, at fair value

3,591,280

3,558,870

3,809,338

Securities held-to-maturity (fair value of $2.7 billion, $2.7 billion, and $2.5 billion, net of allowance for credit losses of $1.7 million, $1.6 million, and $1.2 million at June 30, 2023, Dec. 31, 2022, and June 30, 2022, respectively)

3,032,177

3,079,050

2,744,555

Consumer loans held-for-sale

85,981

42,237

67,467

Commercial loans held-for-sale

22,713

21,093

25,901

Loans

31,153,290

29,041,605

26,333,096

Less allowance for credit losses

(337,459

)

(300,665

)

(272,483

)

Loans, net

30,815,831

28,740,940

26,060,613

Premises and equipment, net

244,853

327,885

302,389

Equity method investment

461,596

443,185

403,191

Accrued interest receivable

164,854

161,182

116,038

Goodwill

1,846,973

1,846,973

1,846,466

Core deposits and other intangible assets

30,981

34,555

37,617

Other real estate owned

2,555

7,952

8,237

Other assets

2,235,822

2,015,441

1,738,691

Total assets

$

46,875,982

$

41,970,021

$

40,121,292

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Noninterest-bearing

$

8,436,799

$

9,812,744

$

11,058,198

Interest-bearing

10,433,361

7,884,605

6,617,324

Savings and money market accounts

13,645,849

13,774,534

12,492,329

Time

5,206,652

3,489,355

2,427,452

Total deposits

37,722,661

34,961,238

32,595,303

Securities sold under agreements to repurchase

163,774

194,910

199,585

Federal Home Loan Bank advances

2,200,917

464,436

1,289,059

Subordinated debt and other borrowings

424,497

424,055

423,614

Accrued interest payable

53,854

19,478

13,551

Other liabilities

466,520

386,512

284,941

Total liabilities

41,032,223

36,450,629

34,806,053

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, 2023, Dec. 31, 2022, and June 30, 2022, respectively

217,126

217,126

217,126

Common stock, par value $1.00; 180.0 million shares authorized; 76.7 million, 76.5 million and 76.4 million shares issued and outstanding at June 30, 2023, Dec. 31, 2022, and June 30, 2022, respectively

76,740

76,454

76,385

Additional paid-in capital

3,087,967

3,074,867

3,056,228

Retained earnings

2,634,315

2,341,706

2,096,950

Accumulated other comprehensive loss, net of taxes

(172,389

)

(190,761

)

(131,450

)

Total shareholders' equity

5,843,759

5,519,392

5,315,239

Total liabilities and shareholders' equity

$

46,875,982

$

41,970,021

$

40,121,292

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,
2023

March 31,
2023

June 30,
2022

June 30,
2023

June 30,
2022

Interest income:

Loans, including fees

$

478,896

$

431,902

$

252,182

$

910,798

$

479,229

Securities

Taxable

31,967

29,358

12,725

61,325

23,773

Tax-exempt

24,603

23,802

19,898

48,405

37,344

Federal funds sold and other

39,773

20,977

7,571

60,750

10,647

Total interest income

575,239

506,039

292,376

1,081,278

550,993

Interest expense:

Deposits

228,668

176,589

18,181

405,257

28,431

Securities sold under agreements to repurchase

783

595

82

1,378

138

FHLB advances and other borrowings

30,395

16,624

9,539

47,019

18,375

Total interest expense

259,846

193,808

27,802

453,654

46,944

Net interest income

315,393

312,231

264,574

627,624

504,049

Provision for credit losses

31,689

18,767

12,907

50,456

15,627

Net interest income after provision for credit losses

283,704

293,464

251,667

577,168

488,422

Noninterest income:

Service charges on deposit accounts

12,180

11,718

11,616

23,898

22,646

Investment services

14,174

11,595

13,205

25,769

23,896

Insurance sales commissions

3,252

4,464

2,554

7,716

6,590

Gains on mortgage loans sold, net

1,567

2,053

2,150

3,620

6,216

Investment losses on sales, net

(9,961

)

(9,961

)

(61

)

Trust fees

6,627

6,429

6,065

13,056

12,038

Income from equity method investment

26,924

19,079

49,465

46,003

83,120

Gain on sale of fixed assets

85,724

135

65

85,859

198

Other noninterest income

33,352

34,056

40,382

67,408

74,355

Total noninterest income

173,839

89,529

125,502

263,368

228,998

Noninterest expense:

Salaries and employee benefits

132,443

135,708

126,611

268,151

248,463

Equipment and occupancy

33,706

30,353

26,921

64,059

52,457

Other real estate, net

58

99

86

157

191

Marketing and other business development

5,664

5,942

4,759

11,606

8,536

Postage and supplies

2,863

2,819

2,320

5,682

4,691

Amortization of intangibles

1,780

1,794

2,051

3,574

3,922

Other noninterest expense

35,127

35,012

33,290

70,139

60,439

Total noninterest expense

211,641

211,727

196,038

423,368

378,699

Income before income taxes

245,902

171,266

181,131

417,168

338,721

Income tax expense

48,603

33,995

36,004

82,598

64,484

Net income

197,299

137,271

145,127

334,570

274,237

Preferred stock dividends

(3,798

)

(3,798

)

(3,798

)

(7,596

)

(7,596

)

Net income available to common shareholders

$

193,501

$

133,473

$

141,329

$

326,974

$

266,641

Per share information:

Basic net income per common share

$

2.55

$

1.76

$

1.87

$

4.30

$

3.52

Diluted net income per common share

$

2.54

$

1.76

$

1.86

$

4.30

$

3.51

Weighted average common shares outstanding:

Basic

76,030,081

75,921,282

75,751,296

75,975,982

75,703,407

Diluted

76,090,321

76,042,328

75,940,500

76,061,883

75,934,025

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, 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 restricted stock unit (RSU) and performance stock unit (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

Balance at December 31, 2022

$

217,126

76,454

$

76,454

$

3,074,867

$

2,341,706

$

(190,761

)

$

5,519,392

Exercise of employee common stock options & related tax benefits

40

40

931

971

Preferred dividends paid ($33.76 per share)

(7,596

)

(7,596

)

Common dividends paid ($0.44 per share)

(34,365

)

(34,365

)

Issuance of restricted common shares, net of forfeitures

200

200

(200

)

Restricted shares withheld for taxes & related tax benefits

(47

)

(47

)

(3,345

)

(3,392

)

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

93

93

(3,738

)

(3,645

)

Compensation expense for restricted shares & performance stock units

19,452

19,452

Net income

334,570

334,570

Other comprehensive gain

18,372

18,372

Balance at June 30, 2023

$

217,126

76,740

$

76,740

$

3,087,967

$

2,634,315

$

(172,389

)

$

5,843,759

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

(dollars in thousands)

June

March

December

September

June

March

2023

2023

2022

2022

2022

2022

Balance sheet data, at quarter end:

Commercial and industrial loans

$

10,979,261

10,716,945

10,233,395

9,738,271

9,244,708

8,213,204

Commercial real estate - owner occupied loans

3,845,359

3,686,796

3,587,257

3,426,271

3,243,018

3,124,275

Commercial real estate - investment loans

5,682,652

5,556,484

5,277,454

5,122,127

4,909,598

4,707,761

Commercial real estate - multifamily and other loans

1,488,236

1,331,249

1,265,165

1,042,854

951,998

718,822

Consumer real estate - mortgage loans

4,692,673

4,531,285

4,435,046

4,271,913

4,047,051

3,813,252

Construction and land development loans

3,904,774

3,909,024

3,679,498

3,548,970

3,386,866

3,277,029

Consumer and other loans

555,685

559,706

555,823

550,565

498,757

487,499

Paycheck protection program loans

4,650

6,382

7,967

10,723

51,100

157,180

Total loans

31,153,290

30,297,871

29,041,605

27,711,694

26,333,096

24,499,022

Allowance for credit losses

(337,459

)

(313,841

)

(300,665

)

(288,088

)

(272,483

)

(261,618

)

Securities

6,623,457

6,878,831

6,637,920

6,481,018

6,553,893

6,136,109

Total assets

46,875,982

45,119,587

41,970,021

41,000,118

40,121,292

39,400,378

Noninterest-bearing deposits

8,436,799

9,018,439

9,812,744

10,567,873

11,058,198

10,986,194

Total deposits

37,722,661

36,178,553

34,961,238

33,690,049

32,595,303

32,295,814

Securities sold under agreements to repurchase

163,774

149,777

194,910

190,554

199,585

219,530

FHLB advances

2,200,917

2,166,508

464,436

889,248

1,289,059

888,870

Subordinated debt and other borrowings

424,497

424,276

424,055

423,834

423,614

423,319

Total shareholders' equity

5,843,759

5,684,128

5,519,392

5,342,112

5,315,239

5,280,950

Balance sheet data, quarterly averages:

Total loans

$

30,882,205

29,633,640

28,402,197

27,021,031

25,397,389

23,848,533

Securities

6,722,247

6,765,126

6,537,262

6,542,026

6,446,774

6,143,664

Federal funds sold and other

3,350,705

2,100,757

1,828,588

2,600,978

2,837,679

4,799,946

Total earning assets

40,955,157

38,499,523

36,768,047

36,164,035

34,681,842

34,792,143

Total assets

45,411,961

42,983,854

41,324,251

40,464,649

38,780,786

38,637,221

Noninterest-bearing deposits

8,599,781

9,332,317

10,486,233

10,926,069

10,803,439

10,478,403

Total deposits

36,355,859

35,291,775

34,177,281

33,108,415

31,484,100

31,538,985

Securities sold under agreements to repurchase

162,429

219,082

199,610

215,646

216,846

179,869

FHLB advances

2,352,045

1,130,356

701,813

1,010,865

1,095,531

888,746

Subordinated debt and other borrowings

426,712

426,564

427,503

426,267

427,191

441,755

Total shareholders' equity

5,782,239

5,605,604

5,433,274

5,403,244

5,316,219

5,331,405

Statement of operations data, for the three months ended:

Interest income

$

575,239

506,039

451,178

371,764

292,376

258,617

Interest expense

259,846

193,808

131,718

65,980

27,802

19,142

Net interest income

315,393

312,231

319,460

305,784

264,574

239,475

Provision for credit losses

31,689

18,767

24,805

27,493

12,907

2,720

Net interest income after provision for credit losses

283,704

293,464

294,655

278,291

251,667

236,755

Noninterest income

173,839

89,529

82,321

104,805

125,502

103,496

Noninterest expense

211,641

211,727

202,047

199,253

196,038

182,661

Income before income taxes

245,902

171,266

174,929

183,843

181,131

157,590

Income tax expense

48,603

33,995

37,082

35,185

36,004

28,480

Net income

197,299

137,271

137,847

148,658

145,127

129,110

Preferred stock dividends

(3,798

)

(3,798

)

(3,798

)

(3,798

)

(3,798

)

(3,798

)

Net income available to common shareholders

$

193,501

133,473

134,049

144,860

141,329

125,312

Profitability and other ratios:

Return on avg. assets (1)

1.71

%

1.26

%

1.29

%

1.42

%

1.46

%

1.32

%

Return on avg. equity (1)

13.42

%

9.66

%

9.79

%

10.64

%

10.66

%

9.53

%

Return on avg. common equity (1)

13.95

%

10.05

%

10.20

%

11.08

%

11.12

%

9.94

%

Return on avg. tangible common equity (1)

21.06

%

15.43

%

15.95

%

17.40

%

17.62

%

15.63

%

Common stock dividend payout ratio (14)

11.04

%

12.07

%

12.26

%

12.34

%

12.63

%

12.94

%

Net interest margin (2)

3.20

%

3.40

%

3.60

%

3.47

%

3.17

%

2.89

%

Noninterest income to total revenue (3)

35.53

%

22.28

%

20.49

%

25.53

%

32.17

%

30.18

%

Noninterest income to avg. assets (1)

1.54

%

0.84

%

0.79

%

1.03

%

1.30

%

1.09

%

Noninterest exp. to avg. assets (1)

1.87

%

2.00

%

1.94

%

1.95

%

2.03

%

1.92

%

Efficiency ratio (4)

43.26

%

52.70

%

50.29

%

48.53

%

50.26

%

53.26

%

Avg. loans to avg. deposits

84.94

%

83.97

%

83.10

%

81.61

%

80.67

%

75.62

%

Securities to total assets

14.13

%

15.25

%

15.82

%

15.81

%

16.34

%

15.57

%

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, 2023

June 30, 2022

Average
Balances

Interest

Rates/
Yields

Average
Balances

Interest

Rates/
Yields

Interest-earning assets

Loans (1) (2)

$

30,882,205

$

478,896

6.30

%

$

25,397,389

$

252,182

4.07

%

Securities

Taxable

3,394,507

31,967

3.78

%

3,420,950

12,725

1.49

%

Tax-exempt (2)

3,327,740

24,603

3.54

%

3,025,824

19,898

3.19

%

Interest-bearing due from banks

2,597,020

33,234

5.13

%

1,332,463

2,611

0.79

%

Resell agreements

509,694

3,374

2.65

%

1,326,790

3,844

1.16

%

Federal funds sold

%

%

Other

243,991

3,165

5.20

%

178,426

1,116

2.51

%

Total interest-earning assets

40,955,157

$

575,239

5.74

%

34,681,842

$

292,376

3.49

%

Nonearning assets

Intangible assets

1,879,108

1,882,546

Other nonearning assets

2,577,696

2,216,398

Total assets

$

45,411,961

$

38,780,786

Interest-bearing liabilities

Interest-bearing deposits:

Interest checking

9,361,316

75,815

3.25

%

6,520,804

6,134

0.38

%

Savings and money market

13,684,536

110,024

3.22

%

12,084,911

9,071

0.30

%

Time

4,710,226

42,829

3.65

%

2,074,946

2,976

0.58

%

Total interest-bearing deposits

27,756,078

228,668

3.30

%

20,680,661

18,181

0.35

%

Securities sold under agreements to repurchase

162,429

783

1.93

%

216,846

82

0.15

%

Federal Home Loan Bank advances

2,352,045

24,603

4.20

%

1,095,531

5,231

1.92

%

Subordinated debt and other borrowings

426,712

5,792

5.44

%

427,191

4,308

4.04

%

Total interest-bearing liabilities

30,697,264

259,846

3.40

%

22,420,229

27,802

0.50

%

Noninterest-bearing deposits

8,599,781

10,803,439

Total deposits and interest-bearing liabilities

39,297,045

$

259,846

2.65

%

33,223,668

$

27,802

0.34

%

Other liabilities

332,677

240,899

Shareholders' equity

5,782,239

5,316,219

Total liabilities and shareholders' equity

$

45,411,961

$

38,780,786

Net interest income

$

315,393

$

264,574

Net interest spread (3)

2.35

%

2.99

%

Net interest margin (4)

3.20

%

3.17

%

(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 $11.2 million of taxable equivalent income for the three months ended June 30, 2023 compared to $9.6 million for the three months ended June 30, 2022. 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, 2023 would have been 3.09% compared to a net interest spread of 3.16% for the three months ended June 30, 2022.

(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, 2023

June 30, 2022

Average
Balances

Interest

Rates/
Yields

Average Balances

Interest

Rates/
Yields

Interest-earning assets

Loans (1) (2)

$

30,261,372

$

910,798

6.15

%

$

24,627,240

$

479,229

4.01

%

Securities

Taxable

3,451,410

61,325

3.58

%

3,381,538

23,773

1.42

%

Tax-exempt (2)

3,292,158

48,405

3.54

%

2,914,519

37,344

3.12

%

Interest-bearing due from banks

1,998,083

49,166

4.96

%

2,334,566

3,914

0.34

%

Resell agreements

511,169

6,703

2.64

%

1,304,392

5,058

0.78

%

Federal funds sold

%

%

Other

219,932

4,881

4.48

%

174,434

1,675

1.94

%

Total interest-earning assets

39,734,124

$

1,081,278

5.60

%

34,736,689

$

550,993

3.30

%

Nonearning assets

Intangible assets

1,879,994

1,873,190

Other nonearning assets

2,590,548

2,099,522

Total assets

$

44,204,666

$

38,709,401

Interest-bearing liabilities

Interest-bearing deposits:

Interest checking

8,581,899

128,289

3.01

%

6,456,418

8,733

0.27

%

Savings and money market

14,029,351

207,543

2.98

%

12,334,678

14,195

0.23

%

Time

4,251,481

69,425

3.29

%

2,078,477

5,503

0.53

%

Total interest-bearing deposits

26,862,731

405,257

3.04

%

20,869,573

28,431

0.27

%

Securities sold under agreements to repurchase

190,599

1,378

1.46

%

198,459

138

0.14

%

Federal Home Loan Bank advances

1,744,575

35,574

4.11

%

992,710

9,705

1.97

%

Subordinated debt and other borrowings

426,638

11,445

5.41

%

434,433

8,670

4.02

%

Total interest-bearing liabilities

29,224,543

453,654

3.13

%

22,495,175

46,944

0.42

%

Noninterest-bearing deposits

8,964,026

10,641,819

Total deposits and interest-bearing liabilities

38,188,569

$

453,654

2.40

%

33,136,994

$

46,944

0.29

%

Other liabilities

321,637

248,637

Shareholders' equity

5,694,460

5,323,770

Total liabilities and shareholders' equity

$

44,204,666

$

38,709,401

Net interest income

$

627,624

$

504,049

Net interest spread (3)

2.47

%

2.88

%

Net interest margin (4)

3.30

%

3.03

%

(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 $22.1 million of taxable equivalent income for the six months ended June 30, 2023 compared to $18.1 million for the six months ended June 30, 2022. 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, 2023 would have been 3.20% compared to a net interest spread of 3.02% for the six months ended June 30, 2022.

(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

2023

2023

2022

2022

2022

2022

Asset quality information and ratios:

Nonperforming assets:

Nonaccrual loans

$

44,289

36,988

38,116

34,115

15,459

26,616

ORE and other nonperforming assets (NPAs)

3,105

7,802

7,952

7,787

8,237

8,437

Total nonperforming assets

$

47,394

44,790

46,068

41,902

23,696

35,053

Past due loans over 90 days and still accruing interest

$

5,257

5,284

4,406

6,757

3,840

1,605

Accruing purchase credit deteriorated loans

$

7,415

7,684

8,060

8,759

9,194

12,661

Net loan charge-offs

$

9,771

7,291

11,729

10,983

877

2,958

Allowance for credit losses to nonaccrual loans

762.0

%

848.5

%

788.8

%

844.5

%

1,762.6

%

982.9

%

As a percentage of total loans:

Past due accruing loans over 30 days

0.14

%

0.14

%

0.15

%

0.13

%

0.11

%

0.11

%

Potential problem loans

0.32

%

0.22

%

0.19

%

0.21

%

0.32

%

0.41

%

Allowance for credit losses

1.08

%

1.04

%

1.04

%

1.04

%

1.03

%

1.07

%

Nonperforming assets to total loans, ORE and other NPAs

0.15

%

0.15

%

0.16

%

0.15

%

0.09

%

0.14

%

Classified asset ratio (Pinnacle Bank) (6)

3.3

%

2.7

%

2.4

%

2.6

%

2.9

%

3.6

%

Annualized net loan charge-offs to avg. loans (5)

0.13

%

0.10

%

0.17

%

0.16

%

0.01

%

0.05

%

Interest rates and yields:

Loans

6.30

%

6.00

%

5.54

%

4.73

%

4.07

%

3.94

%

Securities

3.66

%

3.47

%

3.19

%

2.66

%

2.29

%

2.12

%

Total earning assets

5.74

%

5.45

%

5.02

%

4.20

%

3.49

%

3.11

%

Total deposits, including non-interest bearing

2.52

%

2.03

%

1.40

%

0.66

%

0.23

%

0.13

%

Securities sold under agreements to repurchase

1.93

%

1.10

%

0.94

%

0.34

%

0.15

%

0.13

%

FHLB advances

4.20

%

3.94

%

3.04

%

2.26

%

1.92

%

2.04

%

Subordinated debt and other borrowings

5.44

%

5.38

%

4.98

%

4.51

%

4.04

%

4.00

%

Total deposits and interest-bearing liabilities

2.65

%

2.12

%

1.47

%

0.75

%

0.34

%

0.23

%

Capital and other ratios (6):

Pinnacle Financial ratios:

Shareholders' equity to total assets

12.5

%

12.6

%

13.2

%

13.0

%

13.2

%

13.4

%

Common equity Tier one

10.2

%

9.9

%

10.0

%

10.0

%

10.2

%

10.5

%

Tier one risk-based

10.8

%

10.5

%

10.5

%

10.7

%

10.9

%

11.2

%

Total risk-based

12.7

%

12.4

%

12.4

%

12.6

%

12.9

%

13.3

%

Leverage

9.5

%

9.6

%

9.7

%

9.7

%

9.8

%

9.5

%

Tangible common equity to tangible assets

8.3

%

8.3

%

8.5

%

8.3

%

8.4

%

8.5

%

Pinnacle Bank ratios:

Common equity Tier one

11.1

%

10.8

%

10.9

%

11.1

%

11.0

%

11.4

%

Tier one risk-based

11.1

%

10.8

%

10.9

%

11.1

%

11.0

%

11.4

%

Total risk-based

11.9

%

11.6

%

11.6

%

11.8

%

11.7

%

12.1

%

Leverage

9.8

%

9.9

%

10.1

%

10.1

%

9.9

%

9.6

%

Construction and land development loans as a percentage of total capital (17)

84.5

%

88.5

%

85.9

%

85.4

%

87.4

%

87.4

%

Non-owner occupied commercial real estate and multi-family as a percentage of total capital (17)

256.7

%

261.1

%

249.6

%

244.0

%

250.2

%

243.7

%

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

2023

2023

2022

2022

2022

2022

Per share data:

Earnings per common share – basic

$

2.55

1.76

1.77

1.91

1.87

1.66

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

$

1.80

1.76

1.77

1.91

1.87

1.66

Earnings per common share – diluted

$

2.54

1.76

1.76

1.91

1.86

1.65

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

$

1.79

1.76

1.76

1.91

1.86

1.65

Common dividends per share

$

0.22

0.22

0.22

0.22

0.22

0.22

Book value per common share at quarter end (7)

$

73.32

71.24

69.35

67.07

66.74

66.30

Tangible book value per common share at quarter end (7)

$

48.85

46.75

44.74

42.44

42.08

41.65

Revenue per diluted common share

$

6.43

5.28

5.27

5.40

5.14

4.52

Revenue per diluted common share, excluding non-GAAP adjustments

$

5.43

5.28

5.27

5.40

5.14

4.52

Investor information:

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

$

56.65

55.16

73.40

81.10

72.31

92.08

High closing sales price of common stock during quarter

$

57.93

82.79

87.81

87.66

91.42

110.41

Low closing sales price of common stock during quarter

$

46.17

52.51

70.74

68.68

68.56

90.46

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

$

23.75

24.15

25.35

25.33

25.19

26.72

High closing sales price of depositary shares during quarter

$

24.90

25.71

25.60

26.23

26.44

28.53

Low closing sales price of depositary shares during quarter

$

19.95

20.77

23.11

24.76

24.75

25.63

Other information:

Residential mortgage loan sales:

Gross loans sold

$

192,948

120,146

134,514

181,139

239,736

270,793

Gross fees (8)

$

4,133

2,795

3,149

3,189

6,523

5,700

Gross fees as a percentage of loans originated

2.14

%

2.33

%

2.34

%

1.76

%

2.72

%

2.11

%

Net gain (loss) on residential mortgage loans sold

$

1,567

2,053

(65

)

1,117

2,150

4,066

Investment gains (losses) on sales of securities, net (13)

$

(9,961

)

217

(61

)

Brokerage account assets, at quarter end (9)

$

9,007,230

8,634,339

8,049,125

7,220,405

6,761,480

7,158,939

Trust account managed assets, at quarter end

$

5,084,592

4,855,951

4,560,752

4,162,639

4,207,406

4,499,911

Core deposits (10)

$

32,780,767

32,054,111

31,301,077

30,748,817

30,011,444

30,398,683

Core deposits to total funding (10)

80.9

%

82.4

%

86.8

%

87.4

%

87.0

%

89.9

%

Risk-weighted assets

$

38,853,588

38,117,659

36,216,901

35,281,315

33,366,074

31,170,258

Number of offices

127

126

123

120

119

119

Total core deposits per office

$

258,116

254,398

254,480

256,240

252,197

255,451

Total assets per full-time equivalent employee

$

14,166

13,750

12,948

12,875

13,052

13,186

Annualized revenues per full-time equivalent employee

$

593.0

496.5

491.8

511.5

509.0

465.5

Annualized expenses per full-time equivalent employee

$

256.5

261.7

247.3

248.2

255.8

247.9

Number of employees (full-time equivalent)

3,309.0

3,281.5

3,241.5

3,184.5

3,074.0

2,988.0

Associate retention rate (11)

94.1

%

93.8

%

93.8

%

93.6

%

93.3

%

93.1

%

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

2023

2023

2022

2023

2022

Net interest income

$

315,393

312,231

264,574

627,624

504,049

Noninterest income

173,839

89,529

125,502

263,368

228,998

Total revenues

489,232

401,760

390,076

890,992

733,047

Less: Investment losses on sales of securities, net

9,961

9,961

61

Gain on sale of fixed assets as a result of sale-leaseback transaction

(85,692

)

(85,692

)

Total revenues excluding the impact of adjustments noted above

$

413,501

401,760

390,076

815,261

733,108

Noninterest expense

$

211,641

211,727

196,038

423,368

378,699

Less: ORE expense

58

99

86

157

191

Noninterest expense excluding the impact of adjustments noted above

$

211,583

211,628

195,952

423,211

378,508

Pre-tax income

$

245,902

171,266

181,131

417,168

338,721

Provision for credit losses

31,689

18,767

12,907

50,456

15,627

Pre-tax pre-provision net revenue

277,591

190,033

194,038

467,624

354,348

Less: Adjustments noted above

(75,673

)

99

86

(75,574

)

252

Adjusted pre-tax pre-provision net revenue (12)

$

201,918

190,132

194,124

392,050

354,600

Noninterest income

$

173,839

89,529

125,502

263,368

228,998

Less: Adjustments noted above

(75,731

)

(75,731

)

61

Noninterest income excluding the impact of adjustments noted above

$

98,108

89,529

125,502

187,637

229,059

Efficiency ratio (4)

43.26

%

52.70

%

50.26

%

47.52

%

51.66

%

Adjustments noted above

7.91

%

(0.02

)%

(0.03

)%

4.39

%

(0.03

)%

Efficiency ratio excluding adjustments noted above (4)

51.17

%

52.68

%

50.23

%

51.91

%

51.63

%

Total average assets

$

45,411,961

42,983,854

38,780,786

44,204,666

38,709,401

Noninterest income to average assets (1)

1.54

%

0.84

%

1.30

%

1.20

%

1.19

%

Less: Adjustments noted above

(0.67

)%

%

%

(0.34

)%

%

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

0.87

%

0.84

%

1.30

%

0.86

%

1.19

%

Noninterest expense to average assets (1)

1.87

%

2.00

%

2.03

%

1.93

%

1.97

%

Adjustments as noted above

%

%

%

%

%

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

1.87

%

2.00

%

2.03

%

1.93

%

1.97

%

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

2023

2023

2022

2022

2022

2022

Net income available to common shareholders

$

193,501

133,473

134,049

144,860

141,329

125,312

Investment (gains) losses on sales of securities, net

9,961

(217

)

61

Gain on sale of fixed assets as a result of sale-leaseback transaction

(85,692

)

ORE expense (benefit)

58

99

179

(90

)

86

105

Tax effect on adjustments noted above (16)

18,918

(25

)

(47

)

80

(22

)

(43

)

Net income available to common shareholders excluding adjustments noted above

$

136,746

133,547

134,181

144,633

141,393

125,435

Basic earnings per common share

$

2.55

1.76

1.77

1.91

1.87

1.66

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

0.13

Adjustment due to gain on sale of fixed assets as a result of sale-leaseback transaction

(1.13

)

Adjustment due to ORE expense (benefit)

Adjustment due to tax effect on adjustments noted above (16)

0.25

Basic earnings per common share excluding adjustments noted above

$

1.80

1.76

1.77

1.91

1.87

1.66

Diluted earnings per common share

$

2.54

1.76

1.76

1.91

1.86

1.65

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

0.13

Adjustment due to gain on sale of fixed assets as a result of sale-leaseback transaction

(1.13

)

Adjustment due to ORE expense (benefit)

Adjustment due to tax effect on adjustments noted above (16)

0.25

Diluted earnings per common share excluding the adjustments noted above

$

1.79

1.76

1.76

1.91

1.86

1.65

Revenue per diluted common share

$

6.43

5.28

5.27

5.40

5.14

4.52

Adjustments due to revenue-impacting items as noted above

(1.00

)

Revenue per diluted common share excluding adjustments due to revenue-impacting items as noted above

$

5.43

5.28

5.27

5.40

5.14

4.52

Book value per common share at quarter end (7)

$

73.32

71.24

69.35

67.07

66.74

66.30

Adjustment due to goodwill, core deposit and other intangible assets

(24.47

)

(24.49

)

(24.61

)

(24.63

)

(24.66

)

(24.65

)

Tangible book value per common share at quarter end (7)

$

48.85

46.75

44.74

42.44

42.08

41.65

Equity method investment (15)

Fee income from BHG, net of amortization

$

26,924

19,079

21,005

41,341

49,465

33,655

Funding cost to support investment

5,995

5,093

4,586

3,891

1,998

666

Pre-tax impact of BHG

20,929

13,986

16,419

37,450

47,467

32,989

Income tax expense at statutory rates (16)

5,232

3,497

4,292

9,789

12,408

8,623

Earnings attributable to BHG

$

15,697

10,489

12,127

27,661

35,059

24,366

Basic earnings per common share attributable to BHG

$

0.21

0.14

0.16

0.37

0.46

0.32

Diluted earnings per common share attributable to BHG

$

0.21

0.14

0.16

0.36

0.46

0.32

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,

2023

2022

Net income available to common shareholders

$

326,974

266,641

Investment losses on sales of securities, net

9,961

61

Gain on sale of fixed assets as a result of sale-leaseback transaction

(85,692

)

ORE expense

157

191

Tax effect on adjustments noted above (16)

18,894

(66

)

Net income available to common shareholders excluding adjustments noted above

$

270,294

266,827

Basic earnings per common share

$

4.30

3.52

Adjustment due to investment losses on sales of securities, net

0.13

Adjustment due to gain on sale of fixed assets as a result of sale-leaseback transaction

(1.13

)

Adjustment due to ORE expense

Adjustment due to tax effect on adjustments noted above (16)

0.25

Basic earnings per common share excluding adjustments noted above

$

3.55

3.52

Diluted earnings per common share

4.30

3.51

Adjustment due to investment losses on sales of securities, net

0.13

Adjustment due to gain on sale of fixed assets as a result of sale-leaseback transaction

(1.13

)

Adjustment due to ORE expense

Adjustment due to tax effect on adjustments noted above (16)

0.25

Diluted earnings per common share excluding the adjustments noted above

$

3.55

3.51

Revenue per diluted common share

$

11.71

9.65

Adjustments due to revenue-impacting items as noted above

(0.99

)

Revenue per diluted common share excluding adjustments due to revenue-impacting items noted above

$

10.72

9.65

Equity method investment (15)

Fee income from BHG, net of amortization

$

46,003

83,120

Funding cost to support investment

11,088

2,664

Pre-tax impact of BHG

34,915

80,456

Income tax expense at statutory rates (16)

8,729

21,031

Earnings attributable to BHG

$

26,186

59,425

Basic earnings per common share attributable to BHG

$

0.34

0.78

Diluted earnings per common share attributable to BHG

$

0.34

0.78

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

2023

2023

2022

2023

2022

Return on average assets (1)

1.71

%

1.26

%

1.46

%

1.49

%

1.39

%

Adjustments as noted above

(0.50

)%

%

%

(0.26

)%

%

Return on average assets excluding adjustments noted above (1)

1.21

%

1.26

%

1.46

%

1.23

%

1.39

%

Tangible assets:

Total assets

$

46,875,982

45,119,587

40,121,292

$

46,875,982

40,121,292

Less: Goodwill

(1,846,973

)

(1,846,973

)

(1,846,466

)

(1,846,973

)

(1,846,466

)

Core deposit and other intangible assets

(30,981

)

(32,761

)

(37,617

)

(30,981

)

(37,617

)

Net tangible assets

$

44,998,028

43,239,853

38,237,209

$

44,998,028

38,237,209

Tangible common equity:

Total shareholders' equity

$

5,843,759

5,684,128

5,315,239

$

5,843,759

5,315,239

Less: Preferred shareholders' equity

(217,126

)

(217,126

)

(217,126

)

(217,126

)

(217,126

)

Total common shareholders' equity

5,626,633

5,467,002

5,098,113

5,626,633

5,098,113

Less: Goodwill

(1,846,973

)

(1,846,973

)

(1,846,466

)

(1,846,973

)

(1,846,466

)

Core deposit and other intangible assets

(30,981

)

(32,761

)

(37,617

)

(30,981

)

(37,617

)

Net tangible common equity

$

3,748,679

3,587,268

3,214,030

$

3,748,679

3,214,030

Ratio of tangible common equity to tangible assets

8.33

%

8.30

%

8.41

%

8.33

%

8.41

%

Average tangible assets:

Average assets

$

45,411,961

42,983,854

38,780,786

$

44,204,666

38,709,401

Less: Average goodwill

(1,846,973

)

(1,846,973

)

(1,851,137

)

(1,846,973

)

(1,840,902

)

Average core deposit and other intangible assets

(32,135

)

(33,917

)

(31,409

)

(33,021

)

(32,288

)

Net average tangible assets

$

43,532,853

41,102,964

36,898,240

$

42,324,672

36,836,211

Return on average assets (1)

1.71

%

1.26

%

1.46

%

1.49

%

1.39

%

Adjustment due to goodwill, core deposit and other intangible assets

0.07

%

0.06

%

0.08

%

0.07

%

0.07

%

Return on average tangible assets (1)

1.78

%

1.32

%

1.54

%

1.56

%

1.46

%

Adjustments as noted above

(0.52

)%

%

%

(0.27

)%

%

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

1.26

%

1.32

%

1.54

%

1.29

%

1.46

%

Average tangible common equity:

Average shareholders' equity

$

5,782,239

5,605,604

5,316,219

$

5,694,460

5,323,770

Less: Average preferred equity

(217,126

)

(217,126

)

(217,126

)

(217,126

)

(217,126

)

Average common equity

5,565,113

5,388,478

5,099,093

5,477,334

5,106,644

Less: Average goodwill

(1,846,973

)

(1,846,973

)

(1,851,137

)

(1,846,973

)

(1,840,902

)

Average core deposit and other intangible assets

(32,135

)

(33,917

)

(31,409

)

(33,021

)

(32,288

)

Net average tangible common equity

$

3,686,005

3,507,588

3,216,547

$

3,597,340

3,233,454

Return on average equity (1)

13.42

%

9.66

%

10.66

%

11.58

%

10.10

%

Adjustment due to average preferred shareholders' equity

0.53

%

0.39

%

0.46

%

0.46

%

0.43

%

Return on average common equity (1)

13.95

%

10.05

%

11.12

%

12.04

%

10.53

%

Adjustment due to goodwill, core deposit and other intangible assets

7.11

%

5.38

%

6.50

%

6.29

%

6.10

%

Return on average tangible common equity (1)

21.06

%

15.43

%

17.62

%

18.33

%

16.63

%

Adjustments as noted above

(6.18

)%

0.01

%

0.01

%

(3.18

)%

0.01

%

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

14.88

%

15.44

%

17.63

%

15.15

%

16.64

%

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. 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.

6. 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 shareholders' equity as a percentage of end of period assets.

Tangible common equity to tangible assets - End of period total shareholders' 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.

7. Book value per common share computed by dividing total common shareholders' equity by common shares outstanding. Tangible book value per common share computed by dividing total common shareholders' equity, less goodwill, core deposit and other intangibles by common shares outstanding.

8. Amounts are included in the statement of operations in "Gains on mortgage loans sold, net", net of commissions paid on such amounts.

9. At fair value, based on information obtained from Pinnacle's third party broker/dealer for non-FDIC insured financial products and services.

10. 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.

11. 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.

12. Adjusted pre-tax, pre-provision net revenue excludes the impact of ORE expenses and income, investment gains and losses on sales of securities and gain on sale of fixed assets as a result of the sale-leaseback transaction.

13. 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.

14. 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.

15. 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.

16. Tax effect calculated using the blended statutory rate of 25.00 percent for 2023. For periods prior to 2023, tax effect calculated using the blended statutory rate of 26.14 percent.

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

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