Exhibit 99.1

FOR IMMEDIATE RELEASE
| | |
MEDIA CONTACT: | | Sue Atkinson, 615-320-7532 |
FINANCIAL CONTACT: | | Harold Carpenter, 615-744-3742 |
WEBSITE: | | www.pnfp.com |
PINNACLE FINANCIAL SIGNIFICANTLY EXPANDS PROFITABILITY
Fully diluted earnings per share of $0.72, including $0.51 per share related to reversal of deferred tax valuation allowance
NASHVILLE, Tenn., Oct. 18, 2011 – Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) today reported that its net income per fully diluted common share available to common stockholders was $0.72 for the quarter ended Sept. 30, 2011, compared to net income per fully diluted common share available to common stockholders of $0.02 for the quarter ended Sept. 30, 2010, and net income per fully diluted common share available to common stockholders of $0.14 for the quarter ended June 30, 2011.
Fully diluted earnings per share available to common stockholders were $0.21 excluding $0.51 per share related to the full reversal of a valuation allowance for net deferred tax assets which had been established in the second quarter of 2010.
Net income per fully diluted common share available to common stockholders was $0.92 for the nine months ended Sept. 30, 2011, compared to net loss per fully diluted common share available to common stockholders of $1.00 for the first nine months of 2010.
“Several positive events occurred during the third quarter of 2011,” said M. Terry Turner, Pinnacle’s president and chief executive officer. “We experienced meaningful growth in loans, demand deposits and revenues, continued reductions in problem loans and the reversal of a previously established deferred tax valuation allowance. These items clearly signal that our firm is well positioned to capitalize on future growth opportunities in two very strong banking markets.”
Expanding the Core Earnings Capacity of the Firm
| • | | Loans at Sept. 30, 2011, were $3.24 billion, an increase of $34.0 million from $3.21 billion at June 30, 2011, or an annualized growth rate of 4.2 percent. Commercial and industrial loans combined with owner-occupied commercial real estate loans were $1.65 billion at Sept. 30, 2011, an increase of $50.0 million from $1.60 billion at June 30, 2011, an annualized growth rate of 12.4 percent and the fourth consecutive quarter of net growth. |
| • | | Average balances of noninterest bearing deposit accounts were $672 million in the third quarter of 2011, the sixth consecutive quarterly increase. Average balances increased 6.8 percent over second quarter 2011 and 25.8 percent over the same quarter last year. |
| • | | Revenue for the quarter ended Sept. 30, 2011, amounted to $48.44 million, compared to $47.60 million for the second quarter of 2011 and $44.65 million for the same quarter of last year, an annualized increase of 7.2 percent. The net interest margin increased to 3.60 percent for the quarter ended Sept. 30, 2011, from 3.23 percent for the quarter ended Sept. 30, 2010. Net interest margin for the quarter ended June 30, 2011, was 3.55 percent. |
| • | | Income before income taxes and TARP expenses increased from $6.66 million for the quarter ended June 30, 2011, to $9.13 million for the quarter ended Sept. 30, 2011, a 37.1 percent linked-quarter increase. |
| • | | Four years after expanding to the Knoxville market, Pinnacle’s operation in Knoxville reached over $531.2 million in loans at the end of the third quarter 2011. Pinnacle also moved up to the sixth-largest among 44 financial institutions in the Knoxville metropolitan statistical area (MSA), according to deposit market share data recently released by the Federal Deposit Insurance Corporation (FDIC). |
Aggressively Dealing with Credit Issues
| • | | Nonperforming assets declined by $12.0 million, a linked-quarter reduction of 10.7 percent and the fifth consecutive quarterly reduction. Pinnacle resolved $29.5 million in nonperforming assets during the third quarter of 2011, compared to resolutions of $38.7 million during the second quarter of 2011. |
Page 2
| o | Nonperforming loans declined by $5.1 million during the third quarter of 2011, a linked-quarter reduction of 8.5 percent and the sixth consecutive quarterly reduction. Nonperforming loans are down 47.0 percent from a year ago. Additionally, nonperforming loan inflows decreased from $18.4 million during the second quarter of 2011 to $17.5 million in the third quarter of 2011. |
| o | Other real estate also declined by $6.9 million during the third quarter of 2011, while the firm foreclosed on $8.1 million in property during the third quarter of 2011. |
| • | | Potential problem loans, which are classified loans that continue to accrue interest, also decreased from $148.5 million at June 30, 2011, to $131.0 million at Sept. 30, 2011, a linked-quarter decrease of 11.7 percent and the fifth consecutive quarter of net reductions. Potential problem loans are down by 58.8 percent from their peak in June 2010. |
| • | | Pinnacle’s classified asset ratio declined from 46.62 percent at June 30, 2011, to 40.83 percent at Sept. 30, 2011. The classified asset ratio was 74.55 percent at Sept. 30, 2010. The classified asset ratio is composed primarily of nonperforming assets and potential problem loans expressed as a percentage of the firm’s Tier 1 risk-based capital and allowance for loan losses. |
| • | | Construction and land development loans were $278.7 million, down 1.2 percent from $282.1 million at June 30, 2011, and 22.5 percent from $359.7 million at Sept. 30, 2010. Residential land development loans declined from $125.2 million at Sept. 30, 2010, to $77.1 million at Sept. 30, 2011. Residential land development loans were $84.8 million at June 30, 2011, a decrease of 9.1 percent. |
“We are particularly pleased with our growth in C&I lending during the third quarter of 2011,” Turner said. “Our relationship managers are actively pursuing established businesses in our market, as evidenced by the growth in demand deposits and C&I loans. Additionally, we have been successful in recently hiring additional experienced commercial lenders for our franchise, which should further bolster our ability to grow organically and move market share, a longstanding core strategy of our firm. We also experienced net decreases in nonperforming assets of $12.0 million during the third quarter of 2011, marking our fifth consecutive quarter of decreases since our peak in nonperformers in second quarter of 2010.”
Page 3
OTHER THIRD QUARTER 2011 HIGHLIGHTS:
| o | Core deposits amounted to $3.39 billion at Sept. 30, 2011, an increase of 5.1 percent from the $3.22 billion at Sept. 30, 2010. Core deposits at June 30, 2011, were $3.44 billion. |
| o | Over the last year the firm has successfully repositioned its deposit base so that average balances for noninterest-bearing demand, interest checking and money market accounts for the third quarter of 2011 increased by 15.6 percent over the average balances for the third quarter of 2010, while average balances for higher-cost time deposits decreased from $1.39 billion to $841.48 million, or 39.3 percent, during the same time period. |
| o | Net income available to common stockholders for the third quarter of 2011 was $24.54 million, compared to the prior year’s third quarter net income available to common stockholders of $549,000. Included in third quarter 2011 net income available to common stockholders was an income tax benefit of $16.97 million which was composed primarily of the reversal of the valuation allowance of net deferred tax assets of approximately $22.48 million, reduced by estimated 2011 income tax expense. Second quarter 2011 net income available to common stockholders totaled $4.84 million. |
| o | Net interest income for the third quarter of 2011 was $38.4 million, compared to $37.8 million for the second quarter of 2011 and $36.1 million for the same quarter last year. |
| o | Noninterest income for the quarter ended Sept. 30, 2011, was $10.1 million, compared to $9.8 million in the second quarter of 2011 and $8.6 million for the same quarter last year. Excluding the impact of net securities gains and losses, noninterest income was up 5.5 percent on a linked-quarter basis and 12.9 percent over the same quarter last year. |
Page 4
| o | Wealth management revenues, which include investment services, trust services and insurance, were $3.45 million during the third quarter of 2011, an increase of 18.5 percent over the same period last year due primarily to additional emphasis on internal referral programs and the addition of several new associates over the past two years. |
| o | Gains on the sale of loans, net, (i.e., mortgage loan production) increased to $1.30 million during the third quarter of 2011 compared to $789,000 during the second quarter of 2011 due primarily to a significant increase in refinance activity consistent with nationwide trends. |
“In addition to our third quarter 2011 net interest margin increasing to 3.60 percent, our net interest income increased by $2.3 million over last year’s third quarter net interest income despite a slightly smaller balance sheet,” said Harold R. Carpenter, Pinnacle’s chief financial officer. “Our fourth consecutive quarter of net interest margin expansion is largely attributable to the outstanding work our relationship managers have done communicating our deposit pricing strategies and relative value to their clients in order to lower our cost of funds.
“We believe we will continue to expand our margins in the fourth quarter of 2011 based primarily on continued reductions in our funding costs and increased loan production. Margin expansion into 2012 will be challenging due to increased pricing competition for quality loan opportunities, an anticipated flattening of the yield curve and substantial increases in mortgage refinancing, which is resulting in increased ‘mortgage-backed’ security prepayments and corresponding reduction in investment portfolio yield. We are experiencing strong consumer deposit growth as a result of recently announced charges for debit cards and other fee increases by several of our large-bank competitors. Also, as the official bank of the Tennessee Titans, we are partnering with the NFL team on a campaign aimed at attracting customers who are considering a no-fee debit card.”
| o | At Sept. 30, 2011, Pinnacle’s ratio of tangible common stockholders’ equity to tangible assets was 8.2 percent, compared to 7.2 percent at Sept. 30, 2010, and 7.7 percent at June 30, 2011. At Sept. 30, 2011, Pinnacle’s total risk-based capital ratio was 15.9 percent, compared to 15.1 percent at Sept. 30, 2010, and 15.5 percent at June 30, 2011. |
Page 5
“We continue to believe we have a solid business case to redeem our TARP preferred shares over the next year or two with minimal common share dilution to our shareholders,” Turner said. “We believe regulators have worked with financial institutions experiencing sustained improvement in earnings capacity and credit quality to allow TARP redemption on a non-dilutive basis.”
| o | Net charge-offs were $5.73 million for the quarter ended Sept. 30, 2011, down from $7.35 million for the quarter ended Sept. 30, 2010, and $8.61 million for the second quarter of 2011. |
| o | Provision for loan losses expense decreased from $4.8 million for the third quarter of 2010 to $3.6 million for the third quarter of 2011. For the nine months ended Sept. 30, 2011, provision expense was $16.4 million compared to $48.5 million for the same period last year. |
| o | The allowance for loan losses represented 2.31 percent of total loans at Sept. 30, 2011, compared to 2.40 percent at June 30, 2011, and 2.60 percent at Sept. 30, 2010. |
| o | Nonperforming assets were 3.05 percent of total loans plus other real estate at Sept. 30, 2011, compared to 3.44 percent at June 30, 2011, and 4.60 percent at Sept. 30, 2010. The ratio of the allowance for loan losses to nonperforming loans increased to 137.0 percent at Sept. 30, 2011, from 128.9 percent at June 30, 2011 and 82.0 percent at Sept. 30, 2010. |
| o | Past due loans over 30 days, excluding nonperforming loans, were 0.28 percent of total loans at Sept. 30, 2011, compared to 0.40 percent at June 30, 2011, and 0.67 percent at Sept. 30, 2010. |
“Our third quarter 2011 provision expense was impacted by a 0.09 percent reduction in the ‘allowance for loan losses to total loans’ ratio, which was due to continued improvement in the credit quality of our loan portfolio,” Carpenter said. “Based on our current loan pipeline, we anticipate provision expense will increase due to anticipated loan growth in the fourth quarter 2011 as compared to the third quarter of 2011.”
Page 6
The following is a summary of the activity in various nonperforming asset and restructured accruing loan categories for the quarter ended Sept. 30, 2011:
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Balances June 30, 2011 | | | Payments, Sales and Reductions | | | Foreclosures | | | Inflows | | | Balances Sept 30, 2011 | |
Restructured accruing loans: | | | | | | | | | | | | | | | | | | | | |
Residential construction and development | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Commercial construction and development | | | — | | | | — | | | | — | | | | — | | | | — | |
Other | | | 12,990 | | | | (23 | ) | | | — | | | | 5,220 | | | | 18,187 | |
| | | | | | | | | | | | | | | | | | | | |
Totals | | | 12,990 | | | | (23 | ) | | | — | | | | 5,220 | | | | 18,187 | |
| | | | | | | | | | | | | | | | | | | | |
Nonperforming loans: | | | | | | | | | | | | | | | | | | | | |
Residential construction and development | | | 11,376 | | | | (3,748 | ) | | | (919 | ) | | | 2,942 | | | | 9,651 | |
Commercial construction and development | | | 20,276 | | | | (3,436 | ) | | | (5,099 | ) | | | 2,149 | | | | 13,890 | |
Other | | | 28,075 | | | | (7,388 | ) | | | (2,032 | ) | | | 12,444 | | | | 31,099 | |
| | | | | | | | | | | | | | | | | | | | |
Totals | | | 59,727 | | | | (14,572 | ) | | | (8,050 | ) | | | 17,535 | | | | 54,640 | |
| | | | | | | | | | | | | | | | | | | | |
Other real estate: | | | | | | | | | | | | | | | | | | | | |
Residential construction and development | | | 15,764 | | | | (3,082 | ) | | | 919 | | | | — | | | | 13,601 | |
Commercial construction and development | | | 27,337 | | | | (7,493 | ) | | | 5,099 | | | | — | | | | 24,943 | |
Other | | | 9,294 | | | | (4,370 | ) | | | 2,032 | | | | — | | | | 6,956 | |
| | | | | | | | | | | | | | | | | | | | |
Totals | | | 52,395 | | | | (14,945 | ) | | | 8,050 | | | | — | | | | 45,500 | |
| | | | | | | | | | | | | | | | | | | | |
Total nonperforming assets and restructured accruing loans | | $ | 125,112 | | | $ | (29,540 | ) | | $ | — | | | $ | 22,755 | | | $ | 118,327 | |
| | | | | | | | | | | | | | | | | | | | |
| • | | Noninterest expenses and taxes |
| o | Noninterest expense for the quarter ended Sept. 30, 2011, was $35.68 million, compared to $37.77 million in the third quarter of 2010 and $34.36 million in the second quarter of 2011. |
| o | Included in noninterest expense for the third quarter of 2011 was $5.08 million in other real estate expenses, compared to $8.52 million in the third quarter of 2010 and $3.83 million in the second quarter of 2011. |
| o | Pursuant to generally accepted accounting principles and as a result of the reversal of the net deferred tax asset valuation allowance, Pinnacle anticipates that its fourth quarter 2011 effective income tax expense rate will be nominal. The firm anticipates that its effective tax rate will range between 29 percent and 32 percent during 2012. |
Carpenter said that compensation costs for the third quarter of 2011 increased by 2.65 percent over the second quarter of 2011, driven primarily by increased incentive accruals.
Page 7
Incentive payouts for all associates other than the “named executive officers” during 2011 are based on achievement of predetermined targets for the classified asset ratio and pre-tax earnings.
Included in the other real estate expense for the quarter was $3.67 million of additional write downs of existing balances based on updated appraisals. The firm also recorded $635,000 in losses related to the disposition of $14.95 million of other real estate properties. Carpenter noted that the firm currently anticipates foreclosures of approximately $10 million in the fourth quarter of 2011 but that the timing of resolution of several larger ORE properties will affect ORE balances at year end.
Excluding the impact of ORE expenses in each quarterly period, the third quarter of 2011 noninterest expense was approximately $30.60 million, compared to $30.53 million in the second quarter of 2011 and $29.25 million in the third quarter of 2010. Excluding the impact of other real estate expenses, the firm currently anticipates that fourth quarter 2011 noninterest expense will approximate third quarter noninterest expenses.
WEBCAST AND CONFERENCE CALL INFORMATION
Pinnacle will host a webcast and conference call at 8:30 a.m. (CDT) on Wednesday, Oct. 19, 2011, to discuss third quarter 2011 results and other matters. To access the call for audio only, please call 1-877-602-7944. For the presentation and streaming audio, please access the webcast on the investor relations page of Pinnacle’s website atwww.pnfp.com.
For those unable to participate in the webcast, it will be archived on the investor relations page of Pinnacle’s website atwww.pnfp.com for 90 days following the presentation.
Pinnacle Financial Partners provides a full range of banking, investment, mortgage and insurance products and services designed for small- to mid-sized businesses and their owners and individuals interested in a comprehensive relationship with their financial institution. Comprehensive wealth management services, such as financial planning and trust, help clients increase, protect and distribute their assets.
The firm began operations in a single downtown Nashville location in Oct. 2000 and has since grown to over $4.87 billion in assets at Sept. 30, 2011. At Sept. 30, 2011, Pinnacle is the second-largest bank holding company headquartered in Tennessee, with 30 offices in eight Middle Tennessee counties and three offices in Knoxville. The firm was also added to Standard & Poor’s SmallCap 600 index in 2009.
Page 8
Additional information concerning Pinnacle can be accessed atwww.pnfp.com.
###
Certain of the statements in this release may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words “expect,” “anticipate,” “goal,” “objective,” “intend,” “plan,” “believe,” “should,” “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. All forward-looking statements are subject to risks, uncertainties and other factors that may cause the actual results, performance or achievements of Pinnacle Financial to differ materially from any results expressed or implied by such forward-looking statements. Such risks include, without limitation, (i) deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses; (ii) continuation of the historically low short-term interest rate environment; (iii) the inability of Pinnacle Financial to grow its loan portfolio in the Nashville-Davidson-Murfreesboro-Franklin MSA and the Knoxville MSA; (iv) changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments; (v) effectiveness of Pinnacle Financial’s asset management activities in improving, resolving or liquidating lower-quality assets; (vi) increased competition with other financial institutions; (vii) greater than anticipated adverse conditions in the national or local economies including the Nashville-Davidson-Murfreesboro-Franklin MSA and the Knoxville MSA, particularly in commercial and residential real estate markets; (viii) rapid fluctuations or unanticipated changes in interest rates; (ix) the results of regulatory examinations; (x) the development of any new market other than Nashville or Knoxville; (xi) a merger or acquisition; (xii) any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including intangible assets; (xiii) the impact of governmental restrictions on and discretionary regulatory authority over entities participating in the Capital Purchase Program, of the U.S. Department of the Treasury (the “Treasury”); (xiv) further deterioration in the valuation of other real estate owned; (xv) inability to comply with regulatory capital requirements or to secure any required regulatory approvals for capital actions; and, (xvi) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including regulatory or legislative developments arising out of current unsettled conditions in the economy, including implementation of the Dodd-Frank Wall Street Reform and Consumer Protection Act. A more detailed description of these and other risks is contained in Pinnacle Financial’s most recent annual report on Form 10-K filed with the Securities and Exchange Commission on February 23, 2011 and most recent quarterly reports on Form 10-Q filed with the Securities and Exchange commission on May 5, 2011 and July 29, 2011. Many of such factors are beyond Pinnacle Financial’s ability to control or predict, and readers are cautioned not to put undue reliance on such forward-looking statements. Pinnacle Financial disclaims any obligation to update or revise any forward-looking statements contained in this release, whether as a result of new information, future events or otherwise.
Page 9
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS – UNAUDITED
| | | | | | | | |
| | September 30, 2011 | | | December 31, 2010 | |
ASSETS | | | | | | | | |
Cash and noninterest-bearing due from banks | | $ | 58,786,507 | | | $ | 40,154,247 | |
Interest-bearing due from banks | | | 111,701,085 | �� | | | 140,647,481 | |
Federal funds sold and other | | | 10,047,791 | | | | 7,284,685 | |
Short-term discount notes | | | — | | | | 499,768 | |
| | | | | | | | |
Cash and cash equivalents | | | 180,535,383 | | | | 188,586,181 | |
| | |
Securities available-for-sale, at fair value | | | 940,162,454 | | | | 1,014,316,831 | |
Securities held-to-maturity (fair value of $2,641,006 and $4,411,856 at September 30, 2011 and December 31, 2010, respectively) | | | 2,589,506 | | | | 4,320,486 | |
Mortgage loans held-for-sale | | | 23,814,429 | | | | 16,206,034 | |
| | |
Loans | | | 3,241,148,810 | | | | 3,212,440,190 | |
Less allowance for loan losses | | | (74,870,538 | ) | | | (82,575,235 | ) |
| | | | | | | | |
Loans, net | | | 3,166,278,272 | | | | 3,129,864,955 | |
| | |
Premises and equipment, net | | | 78,534,670 | | | | 82,374,228 | |
Other investments | | | 42,781,814 | | | | 42,282,255 | |
Accrued interest receivable | | | 15,827,730 | | | | 16,364,573 | |
Goodwill | | | 244,081,519 | | | | 244,090,311 | |
Core deposit and other intangible assets | | | 8,557,782 | | | | 10,705,105 | |
Other real estate owned | | | 45,499,852 | | | | 59,608,224 | |
Other assets | | | 120,241,811 | | | | 100,284,697 | |
| | | | | | | | |
Total assets | | $ | 4,868,905,222 | | | $ | 4,909,003,880 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Deposits: | | | | | | | | |
Noninterest-bearing | | $ | 722,694,096 | | | $ | 586,516,637 | |
Interest-bearing | | | 577,683,159 | | | | 573,670,188 | |
Savings and money market accounts | | | 1,554,858,658 | | | | 1,596,306,386 | |
Time | | | 857,413,879 | | | | 1,076,564,179 | |
| | | | | | | | |
Total deposits | | | 3,712,649,792 | | | | 3,833,057,390 | |
Securities sold under agreements to repurchase | | | 128,953,750 | | | | 146,294,379 | |
Federal Home Loan Bank advances | | | 161,105,866 | | | | 121,393,026 | |
Subordinated debt | | | 97,476,000 | | | | 97,476,000 | |
Accrued interest payable | | | 2,681,791 | | | | 5,197,925 | |
Other liabilities | | | 41,664,132 | | | | 28,127,875 | |
| | | | | | | | |
Total liabilities | | | 4,144,531,331 | | | | 4,231,546,595 | |
| | |
Stockholders’ equity: | | | | | | | | |
Preferred stock, no par value; 10,000,000 shares authorized; 95,000 shares issued and outstanding at September 30, 2011 and December 31, 2010 | | | 91,772,130 | | | | 90,788,682 | |
Common stock, par value $1.00; 90,000,000 shares authorized; 34,306,927 issued and outstanding at September 30, 2011 and 33,870,380 issued and outstanding at December 31, 2010 | | | 34,306,927 | | | | 33,870,380 | |
Common stock warrants | | | 3,348,402 | | | | 3,348,402 | |
Additional paid-in capital | | | 534,971,880 | | | | 530,829,019 | |
Retained earnings | | | 44,427,826 | | | | 12,996,202 | |
Accumulated other comprehensive income, net of taxes | | | 15,546,726 | | | | 5,624,600 | |
| | | | | | | | |
Stockholders’ equity | | | 724,373,891 | | | | 677,457,285 | |
| | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 4,868,905,222 | | | $ | 4,909,003,880 | |
| | | | | | | | |
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 OPERATIONS – UNAUDITED
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |
| | 2011 | | | 2010 | | | 2011 | | | 2010 | |
Interest income: | | | | | | | | | | | | | | | | |
Loans, including fees | | $ | 38,571,893 | | | $ | 41,105,351 | | | $ | 115,830,529 | | | $ | 122,504,151 | |
Securities: | | | | | | | | | | | | | | | | |
Taxable | | | 5,952,599 | | | | 7,004,256 | | | | 18,792,778 | | | | 24,150,109 | |
Tax-exempt | | | 1,819,642 | | | | 1,942,650 | | | | 5,593,341 | | | | 5,978,849 | |
Federal funds sold and other | | | 543,496 | | | | 598,181 | | | | 1,684,376 | | | | 1,635,934 | |
| | | | | | | | | | | | | | | | |
Total interest income | | | 46,887,630 | | | | 50,650,438 | | | | 141,901,024 | | | | 154,269,043 | |
| | | | | | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | | | | | |
Deposits | | | 7,138,053 | | | | 12,306,145 | | | | 24,869,045 | | | | 38,695,099 | |
Securities sold under agreements to repurchase | | | 204,107 | | | | 435,054 | | | | 931,120 | | | | 1,352,015 | |
Federal Home Loan Bank advances and other borrowings | | | 1,189,742 | | | | 1,849,300 | | | | 3,929,119 | | | | 5,904,792 | |
| | | | | | | | | | | | | | | | |
Total interest expense | | | 8,531,902 | | | | 14,590,499 | | | | 29,729,284 | | | | 45,951,906 | |
| | | | | | | | | | | | | | | | |
Net interest income | | | 38,355,728 | | | | 36,059,939 | | | | 112,171,740 | | | | 108,317,137 | |
Provision for loan losses | | | 3,632,440 | | | | 4,789,322 | | | | 16,358,767 | | | | 48,523,927 | |
| | | | | | | | | | | | | | | | |
Net interest income after provision for loan losses | | | 34,723,288 | | | | 31,270,617 | | | | 95,812,973 | | | | 59,793,210 | |
| | | | |
Noninterest income: | | | | | | | | | | | | | | | | |
Service charges on deposit accounts | | | 2,361,803 | | | | 2,444,077 | | | | 6,953,466 | | | | 7,238,588 | |
Investment services | | | 1,698,886 | | | | 1,234,421 | | | | 4,844,398 | | | | 3,786,067 | |
Insurance sales commissions | | | 1,001,716 | | | | 954,015 | | | | 3,055,194 | | | | 2,957,393 | |
Gain on loans sold, net | | | 1,295,278 | | | | 1,310,169 | | | | 2,693,913 | | | | 2,733,977 | |
Net gain on sale of investment securities | | | 376,509 | | | | — | | | | 827,708 | | | | 2,623,674 | |
Trust fees | | | 753,551 | | | | 726,094 | | | | 2,253,474 | | | | 2,377,182 | |
Other noninterest income | | | 2,592,170 | | | | 1,925,459 | | | | 7,585,231 | | | | 5,932,154 | |
| | | | | | | | | | | | | | | | |
Total noninterest income | | | 10,079,913 | | | | 8,594,235 | | | | 28,213,384 | | | | 27,649,035 | |
| | | | | | | | | | | | | | | | |
Noninterest expense: | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 19,015,217 | | | | 16,069,360 | | | | 55,462,370 | | | | 48,921,007 | |
Equipment and occupancy | | | 4,942,917 | | | | 5,230,730 | | | | 15,009,641 | | | | 16,089,323 | |
Other real estate owned | | | 5,079,127 | | | | 8,522,346 | | | | 13,238,853 | | | | 21,335,705 | |
Marketing and other business development | | | 751,094 | | | | 748,206 | | | | 2,271,267 | | | | 2,295,820 | |
Postage and supplies | | | 509,279 | | | | 636,492 | | | | 1,544,253 | | | | 2,070,536 | |
Amortization of intangibles | | | 715,514 | | | | 744,492 | | | | 2,147,323 | | | | 2,236,494 | |
Other noninterest expense | | | 4,662,073 | | | | 5,822,252 | | | | 15,059,685 | | | | 17,482,907 | |
| | | | | | | | | | | | | | | | |
Total noninterest expense | | | 35,675,221 | | | | 37,773,878 | | | | 104,733,392 | | | | 110,431,792 | |
| | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | 9,127,980 | | | | 2,090,974 | | | | 19,292,965 | | | | (22,989,547 | ) |
Income tax expense (benefit) | | | (16,973,019 | ) | | | — | | | | (16,684,605 | ) | | | 5,106,734 | |
| | | | | | | | | | | | | | | | |
Net Income (loss) | | | 26,100,999 | | | | 2,090,974 | | | | 35,977,570 | | | | (28,096,281 | ) |
Preferred dividends | | | 1,213,889 | | | | 1,213,889 | | | | 3,602,083 | | | | 3,602,083 | |
Accretion on preferred stock discount | | | 349,817 | | | | 328,037 | | | | 983,448 | | | | 992,496 | |
| | | | | | | | | | | | | | | | |
Net income (loss) available to common stockholders | | $ | 24,537,293 | | | $ | 549,048 | | | $ | 31,392,039 | | | $ | (32,690,860 | ) |
| | | | | | | | | | | | | | | | |
Per share information: | | | | | | | | | | | | | | | | |
Basic net income (loss) per common share available to common stockholders | | $ | 0.74 | | | $ | 0.02 | | | $ | 0.94 | | | $ | (1.00 | ) |
| | | | | | | | | | | | | | | | |
Diluted net income (loss) per common share available to common stockholders | | $ | 0.72 | | | $ | 0.02 | | | $ | 0.92 | | | $ | (1.00 | ) |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 33,372,980 | | | | 32,857,428 | | | | 33,398,029 | | | | 32,697,985 | |
Diluted | | | 33,993,914 | | | | 33,576,963 | | | | 34,037,739 | | | | 32,697,985 | |
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 September 30, 2011 | | | Three months ended September 30, 2010 | |
| | Average Balances | | | Interest | | | Rates/Yields | | | Average Balances | | | Interest | | | Rates/Yields | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans (1) | | $ | 3,207,213 | | | $ | 38,572 | | | | 4.78 | % | | $ | 3,295,531 | | | $ | 41,105 | | | | 4.96 | % |
Securities: | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 747,784 | | | | 5,953 | | | | 3.16 | % | | | 750,427 | | | | 7,004 | | | | 3.70 | % |
Tax-exempt (2) | | | 191,994 | | | | 1,820 | | | | 5.02 | % | | | 204,442 | | | | 1,943 | | | | 4.97 | % |
Federal funds sold and other | | | 161,719 | | | | 543 | | | | 1.44 | % | | | 269,556 | | | | 598 | | | | 0.95 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning assets | | | 4,308,710 | | | $ | 46,888 | | | | 4.38 | % | | | 4,519,956 | | | $ | 50,650 | | | | 4.51 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nonearning assets | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets | | | 253,102 | | | | | | | | | | | | 256,011 | | | | | | | | | |
Other nonearning assets | | | 224,673 | | | | | | | | | | | | 225,406 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 4,786,485 | | | | | | | | | | | $ | 5,001,373 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest checking | | $ | 564,077 | | | $ | 821 | | | | 0.58 | % | | $ | 540,387 | | | $ | 890 | | | | 0.65 | % |
Savings and money market | | | 1,622,200 | | | | 3,299 | | | | 0.81 | % | | | 1,397,396 | | | | 4,787 | | | | 1.36 | % |
Time | | | 841,480 | | | | 3,018 | | | | 1.42 | % | | | 1,387,170 | | | | 6,629 | | | | 1.90 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing deposits | | | 3,027,757 | | | | 7,138 | | | | 0.94 | % | | | 3,324,953 | | | | 12,306 | | | | 1.47 | % |
Securities sold under agreements to repurchase | | | 145,050 | | | | 204 | | | | 0.56 | % | | | 210,037 | | | | 435 | | | | 0.82 | % |
Federal Home Loan Bank advances and other borrowings | | | 111,699 | | | | 532 | | | | 1.89 | % | | | 126,130 | | | | 921 | | | | 2.90 | % |
Subordinated debt | | | 97,476 | | | | 658 | | | | 2.68 | % | | | 97,476 | | | | 928 | | | | 3.78 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 3,381,982 | | | | 8,532 | | | | 1.00 | % | | | 3,758,596 | | | | 14,590 | | | | 1.54 | % |
Noninterest-bearing deposits | | | 671,796 | | | | — | | | | — | | | | 534,171 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total deposits and interest-bearing liabilities | | | 4,053,778 | | | $ | 8,532 | | | | 0.84 | % | | | 4,292,767 | | | $ | 14,590 | | | | 1.35 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Other liabilities | | | 23,734 | | | | | | | | | | | | 21,708 | | | | | | | | | |
Stockholders’ equity | | | 708,973 | | | | | | | | | | | | 686,898 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 4,786,485 | | | | | | | | | | | $ | 5,001,373 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | | | | $ | 38,356 | | | | | | | | | | | $ | 36,060 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest spread(3) | | | | | | | | | | | 3.38 | % | | | | | | | | | | | 2.97 | % |
Net interest margin (4) | | | | | | | | | | | 3.60 | % | | | | | | | | | | | 3.23 | % |
(1) | Average balances of nonperforming loans are included in the above amounts. |
(2) | Yields computed on tax-exempt instruments on a tax equivalent basis. |
(3) | Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the quarter ended September 30, 2011 would have been 3.54% compared to a net interest spread of 3.16% for the quarter ended September 30, 2010. |
(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) | | Nine months ended | | | Nine months ended | |
| September 30, 2011 | | | September 30, 2010 | |
| | Average Balances | | | Interest | | | Rates/Yields | | | Average Balances | | | Interest | | | Rates/Yields | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans (1) | | $ | 3,203,346 | | | $ | 115,831 | | | | 4.84 | % | | $ | 3,410,648 | | | $ | 122,504 | | | | 4.81 | % |
Securities: | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 779,585 | | | | 18,793 | | | | 3.22 | % | | | 778,117 | | | | 24,150 | | | | 4.15 | % |
Tax-exempt (2) | | | 194,447 | | | | 5,593 | | | | 5.13 | % | | | 205,006 | | | | 5,979 | | | | 5.14 | % |
Federal funds sold and other | | | 170,192 | | | | 1,684 | | | | 1.43 | % | | | 173,732 | | | | 1,636 | | | | 1.36 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning assets | | | 4,347,570 | | | $ | 141,901 | | | | 4.43 | % | | | 4,567,503 | | | $ | 154,269 | | | | 4.58 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nonearning assets | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets | | | 253,806 | | | | | | | | | | | | 256,754 | | | | | | | | | |
Other nonearning assets | | | 225,640 | | | | | | | | | | | | 215,492 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 4,827,016 | | | | | | | | | | | $ | 5,039,749 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest checking | | $ | 582,832 | | | $ | 2,765 | | | | 0.63 | % | | $ | 516,024 | | | $ | 2,593 | | | | 0.67 | % |
Savings and money market | | | 1,599,737 | | | | 11,149 | | | | 0.93 | % | | | 1,312,209 | | | | 13,623 | | | | 1.39 | % |
Time | | | 916,510 | | | | 10,955 | | | | 1.60 | % | | | 1,503,524 | | | | 22,479 | | | | 2.00 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing deposits | | | 3,099,079 | | | | 24,869 | | | | 1.07 | % | | | 3,331,757 | | | | 38,695 | | | | 1.55 | % |
Securities sold under agreements to repurchase | | | 168,594 | | | | 931 | | | | 0.74 | % | | | 231,580 | | | | 1,352 | | | | 0.78 | % |
Federal Home Loan Bank advances and other borrowings | | | 113,151 | | | | 1,952 | | | | 2.31 | % | | | 150,772 | | | | 3,249 | | | | 2.88 | % |
Subordinated debt | | | 97,476 | | | | 1,977 | | | | 2.71 | % | | | 97,476 | | | | 2,656 | | | | 3.64 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 3,478,300 | | | | 29,729 | | | | 1.71 | % | | | 3,811,585 | | | | 45,952 | | | | 1.61 | % |
Noninterest-bearing deposits | | | 632,075 | | | | — | | | | — | | | | 511,519 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total deposits and interest-bearing liabilities | | | 4,110,375 | | | $ | 29,729 | | | | 0.97 | % | | | 4,323,104 | | | $ | 45,952 | | | | 1.42 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Other liabilities | | | 22,332 | | | | | | | | | | | | 17,297 | | | | | | | | | |
Stockholders’ equity | | | 694,309 | | | | | | | | | | | | 699,348 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 4,827,016 | | | | | | | | | | | $ | 5,039,749 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | | | | $ | 112,172 | | | | | | | | | | | $ | 108,317 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest spread(3) | | | | | | | | | | | 2.72 | % | | | | | | | | | | | 2.97 | % |
Net interest margin (4) | | | | | | | | | | | 3.52 | % | | | | | | | | | | | 3.24 | % |
(1) | Average balances of nonperforming loans are included in the above amounts. |
(2) | Yields computed on tax-exempt instruments on a tax equivalent basis. |
(3) | Yields realized on interest-earning assets less the rates paid on interest-bearing liabilities.The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the nine months ended September 30, 2011 would have been 3.46% compared to a net interest spread of 3.16% for the nine months ended September 30, 2010. |
(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) | | September | | | June | | | March | | | December | | | September | | | June | |
| 2011 | | | 2011 | | | 2011 | | | 2010 | | | 2010 | | | 2010 | |
Balance sheet data, at quarter end: | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate—mortgage loans | | $ | 1,087,333 | | | | 1,091,283 | | | | 1,102,533 | | | | 1,094,615 | | | | 1,103,261 | | | | 1,125,823 | |
Consumer real estate —mortgage loans | | | 711,994 | | | | 708,280 | | | | 698,693 | | | | 705,487 | | | | 720,140 | | | | 709,121 | |
Construction and land development loans | | | 278,660 | | | | 282,064 | | | | 300,697 | | | | 331,261 | | | | 359,729 | | | | 411,455 | |
Commercial and industrial loans | | | 1,095,037 | | | | 1,058,263 | | | | 1,047,754 | | | | 1,012,091 | | | | 995,743 | | | | 1,009,991 | |
Consumer and other | | | 68,125 | | | | 67,214 | | | | 67,753 | | | | 68,986 | | | | 73,052 | | | | 77,510 | |
Total loans | | | 3,241,149 | | | | 3,207,104 | | | | 3,217,430 | | | | 3,212,440 | | | | 3,251,923 | | | | 3,333,900 | |
Allowance for loan losses | | | (74,871 | ) | | | (76,971 | ) | | | (78,988 | ) | | | (82,575 | ) | | | (84,550 | ) | | | (87,107 | ) |
Securities | | | 942,752 | | | | 925,508 | | | | 984,200 | | | | 1,018,637 | | | | 968,532 | | | | 907,296 | |
Total assets | | | 4,868,905 | | | | 4,831,333 | | | | 4,820,991 | | | | 4,909,004 | | | | 4,961,603 | | | | 4,958,478 | |
Noninterest-bearing deposits | | | 722,694 | | | | 662,018 | | | | 608,428 | | | | 586,517 | | | | 581,181 | | | | 529,867 | |
Total deposits | | | 3,712,650 | | | | 3,761,520 | | | | 3,731,883 | | | | 3,833,057 | | | | 3,825,634 | | | | 3,853,400 | |
Securities sold under agreements to repurchase | | | 128,954 | | | | 124,514 | | | | 165,132 | | | | 146,294 | | | | 191,392 | | | | 159,490 | |
FHLB advances and other borrowings | | | 161,106 | | | | 111,191 | | | | 111,351 | | | | 121,393 | | | | 121,435 | | | | 131,477 | |
Subordinated debt | | | 97,476 | | | | 97,476 | | | | 97,476 | | | | 97,476 | | | | 97,476 | | | | 97,476 | |
Total stockholders’ equity | | | 724,374 | | | | 699,228 | | | | 681,226 | | | | 677,457 | | | | 686,529 | | | | 681,915 | |
| | | | | | |
Balance sheet data, quarterly averages: | | | | | | | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 3,207,213 | | | | 3,211,591 | | | | 3,191,076 | | | | 3,217,738 | | | | 3,295,531 | | | | 3,418,928 | |
Securities | | | 939,778 | | | | 972,750 | | | | 1,010,344 | | | | 993,236 | | | | 954,869 | | | | 962,401 | |
Total earning assets | | | 4,308,710 | | | | 4,347,552 | | | | 4,387,331 | | | | 4,441,672 | | | | 4,519,956 | | | | 4,527,471 | |
Total assets | | | 4,786,485 | | | | 4,826,731 | | | | 4,868,745 | | | | 4,937,181 | | | | 5,001,373 | | | | 4,996,448 | |
Noninterest-bearing deposits | | | 671,796 | | | | 628,929 | | | | 594,651 | | | | 575,606 | | | | 534,171 | | | | 504,354 | |
Total deposits | | | 3,699,553 | | | | 3,722,613 | | | | 3,772,092 | | | | 3,814,572 | | | | 3,859,124 | | | | 3,816,973 | |
Securities sold under agreements to repurchase | | | 145,050 | | | | 175,705 | | | | 185,471 | | | | 194,283 | | | | 210,037 | | | | 210,798 | |
FHLB advances and other borrowings | | | 111,699 | | | | 114,072 | | | | 113,705 | | | | 121,414 | | | | 126,130 | | | | 147,491 | |
Subordinated debt | | | 97,476 | | | | 97,476 | | | | 97,476 | | | | 97,476 | | | | 97,476 | | | | 97,476 | |
Total stockholders’ equity | | | 708,973 | | | | 691,020 | | | | 682,638 | | | | 689,976 | | | | 686,898 | | | | 704,186 | |
| | | | | | |
Statement of operations data, for the three months ended: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | $ | 46,888 | | | | 47,789 | | | | 47,224 | | | | 49,079 | | | | 50,650 | | | | 50,929 | |
Interest expense | | | 8,532 | | | | 9,994 | | | | 11,204 | | | | 13,023 | | | | 14,590 | | | | 15,231 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | 38,356 | | | | 37,795 | | | | 36,020 | | | | 36,056 | | | | 36,060 | | | | 35,697 | |
Provision for loan losses | | | 3,632 | | | | 6,587 | | | | 6,139 | | | | 5,172 | | | | 4,789 | | | | 30,509 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income after provision for loan losses | | | 34,724 | | | | 31,208 | | | | 29,881 | | | | 30,884 | | | | 31,271 | | | | 5,189 | |
Noninterest income | | | 10,080 | | | | 9,809 | | | | 8,324 | | | | 8,666 | | | | 8,594 | | | | 10,569 | |
Noninterest expense | | | 35,676 | | | | 34,357 | | | | 34,701 | | | | 36,452 | | | | 37,774 | | | | 36,491 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before taxes | | | 9,128 | | | | 6,660 | | | | 3,504 | | | | 3,098 | | | | 2,091 | | | | (20,734 | ) |
Income tax expense (benefit) | | | (16,973 | ) | | | 288 | | | | — | | | | (697 | ) | | | — | | | | 5,630 | |
Preferred dividends and accretion | | | 1,564 | | | | 1,529 | | | | 1,492 | | | | 1,547 | | | | 1,542 | | | | 1,507 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) available to common stockholders | | $ | 24,537 | | | | 4,843 | | | | 2,011 | | | | 2,248 | | | | 549 | | | | (27,871 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Profitability and other ratios: | | | | | | | | | | | | | | | | | | | | | | | | |
Return on avg. assets (1) | | | 2.06 | % | | | 0.40 | % | | | 0.17 | % | | | 0.18 | % | | | 0.04 | % | | | (2.24 | %) |
Return on avg. equity (1) | | | 13.88 | % | | | 2.81 | % | | | 1.19 | % | | | 1.29 | % | | | 0.32 | % | | | (15.88 | %) |
Net interest margin (1) (2) | | | 3.60 | % | | | 3.55 | % | | | 3.40 | % | | | 3.29 | % | | | 3.23 | % | | | 3.23 | % |
Noninterest income to total revenue (3) | | | 20.81 | % | | | 20.61 | % | | | 18.77 | % | | | 19.38 | % | | | 19.25 | % | | | 22.84 | % |
Noninterest income to avg. assets (1) | | | 0.84 | % | | | 0.82 | % | | | 0.69 | % | | | 0.70 | % | | | 0.68 | % | | | 0.85 | % |
Noninterest exp. to avg. assets (1) | | | 2.99 | % | | | 2.86 | % | | | 2.89 | % | | | 2.93 | % | | | 3.00 | % | | | 2.93 | % |
Efficiency ratio (4) | | | 73.66 | % | | | 72.17 | % | | | 78.25 | % | | | 81.51 | % | | | 84.59 | % | | | 78.87 | % |
Avg. loans to average deposits | | | 86.69 | % | | | 86.27 | % | | | 84.60 | % | | | 84.35 | % | | | 85.40 | % | | | 89.57 | % |
Securities to total assets | | | 19.36 | % | | | 19.16 | % | | | 20.41 | % | | | 20.75 | % | | | 19.52 | % | | | 18.30 | % |
Average interest-earning assets to average interest-bearing liabilities | | | 127.40 | % | | | 124.90 | % | | | 122.75 | % | | | 121.62 | % | | | 120.26 | % | | | 120.14 | % |
Brokered time deposits to total deposits (16) | | | 0.00 | % | | | 0.00 | % | | | 0.00 | % | | | 0.03 | % | | | 1.80 | % | | | 3.70 | % |
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) | | September | | | June | | | March | | | December | | | September | | | June | |
| 2011 | | | 2011 | | | 2011 | | | 2010 | | | 2010 | | | 2010 | |
Asset quality information and ratios: | | | | | | | | | | | | | | | | | | | | | | | | |
Nonperforming assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Nonaccrual loans | | $ | 54,640 | | | | 59,727 | | | | 76,368 | | | | 80,863 | | | | 103,127 | | | | 118,331 | |
Other real estate (ORE) | | | 45,500 | | | | 52,395 | | | | 56,000 | | | | 59,608 | | | | 48,710 | | | | 42,616 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total nonperforming assets | | $ | 100,140 | | | | 112,122 | | | | 132,368 | | | | 140,471 | | | | 151,837 | | | | 160,947 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Past due loans over 90 days and still accruing interest | | $ | 1,911 | | | | 481 | | | | 1,151 | | | | 138 | | | | 3,639 | | | | 3,116 | |
Restructured accruing loans (5) | | | 18,187 | | | | 12,990 | | | | 15,285 | | | | 20,468 | | | | 13,468 | | | | 10,861 | |
Net loan charge-offs | | $ | 5,732 | | | | 8,605 | | | | 9,726 | | | | 7,146 | | | | 7,346 | | | | 33,463 | |
Allowance for loan losses to nonaccrual loans | | | 137.0 | % | | | 128.9 | % | | | 103.4 | % | | | 102.1 | % | | | 82.0 | % | | | 73.6 | % |
As a percentage of total loans: | | | | | | | | | | | | | | | | | | | | | | | | |
Past due accruing loans over 30 days | | | 0.28 | % | | | 0.40 | % | | | 0.36 | % | | | 0.30 | % | | | 0.67 | % | | | 0.66 | % |
Potential problem loans (6) | | | 4.04 | % | | | 4.62 | % | | | 5.31 | % | | | 6.95 | % | | | 8.23 | % | | | 9.30 | % |
Allowance for loan losses | | | 2.31 | % | | | 2.40 | % | | | 2.46 | % | | | 2.57 | % | | | 2.60 | % | | | 2.61 | % |
Nonperforming assets to total loans and ORE | | | 3.05 | % | | | 3.44 | % | | | 4.04 | % | | | 4.29 | % | | | 4.60 | % | | | 4.77 | % |
Nonperforming assets to total assets | | | 2.06 | % | | | 2.32 | % | | | 2.75 | % | | | 2.86 | % | | | 3.06 | % | | | 3.25 | % |
Annualized net loan charge-offs year-to-date to avg. loans (7) | | | 1.00 | % | | | 1.14 | % | | | 1.22 | % | | | 1.96 | % | | | 2.26 | % | | | 2.84 | % |
Avg. commercial loan internal risk ratings (6) | | | 4.7 | | | | 4.8 | | | | 4.8 | | | | 4.8 | | | | 4.9 | | | | 4.9 | |
| | | | | | |
Interest rates and yields: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | | 4.78 | % | | | 4.87 | % | | | 4.88 | % | | | 4.99 | % | | | 4.96 | % | | | 4.74 | % |
Securities | | | 3.54 | % | | | 3.67 | % | | | 3.58 | % | | | 3.48 | % | | | 3.97 | % | | | 4.45 | % |
Total earning assets | | | 4.38 | % | | | 4.47 | % | | | 4.43 | % | | | 4.45 | % | | | 4.51 | % | | | 4.58 | % |
Total deposits, including non-interest bearing | | | 0.77 | % | | | 0.90 | % | | | 1.01 | % | | | 1.16 | % | | | 1.27 | % | | | 1.36 | % |
Securities sold under agreements to repurchase | | | 0.56 | % | | | 0.79 | % | | | 0.83 | % | | | 0.81 | % | | | 0.82 | % | | | 0.69 | % |
FHLB advances and other borrowings | | | 1.89 | % | | | 2.42 | % | | | 2.65 | % | | | 2.60 | % | | | 2.90 | % | | | 2.88 | % |
Subordinated debt | | | 2.68 | % | | | 2.73 | % | | | 2.73 | % | | | 2.72 | % | | | 3.78 | % | | | 3.63 | % |
Total deposits and interest-bearing liabilities | | | 0.84 | % | | | 0.98 | % | | | 1.09 | % | | | 1.22 | % | | | 1.35 | % | | | 1.43 | % |
| | | | | | |
Capital ratios (8): | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity to total assets | | | 14.9 | % | | | 14.5 | % | | | 14.1 | % | | | 13.8 | % | | | 13.8 | % | | | 13.8 | % |
Leverage | | | 11.9 | % | | | 11.2 | % | | | 11.0 | % | | | 10.7 | % | | | 10.5 | % | | | 10.4 | % |
Tier one risk-based | | | 14.4 | % | | | 13.9 | % | | | 13.6 | % | | | 13.8 | % | | | 13.5 | % | | | 13.1 | % |
Total risk-based | | | 15.9 | % | | | 15.5 | % | | | 15.2 | % | | | 15.4 | % | | | 15.1 | % | | | 14.8 | % |
Tangible common equity to tangible assets | | | 8.2 | % | | | 7.7 | % | | | 7.4 | % | | | 7.1 | % | | | 7.2 | % | | | 7.1 | % |
Tangible common equity to risk weighted assets | | | 10.3 | % | | | 9.6 | % | | | 9.1 | % | | | 9.1 | % | | | 9.3 | % | | | 9.0 | % |
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) | | September | | | June | | | March | | | December | | | September | | | June | |
| 2011 | | | 2011 | | | 2011 | | | 2010 | | | 2010 | | | 2010 | |
Per share data: | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) – basic | | $ | 0.74 | | | | 0.14 | | | | 0.06 | | | | 0.07 | | | | 0.02 | | | | (0.85 | ) |
Earnings (loss) – diluted | | $ | 0.72 | | | | 0.14 | | | | 0.06 | | | | 0.07 | | | | 0.02 | | | | (0.85 | ) |
Book value per common share at quarter end (9) | | $ | 18.34 | | | | 17.71 | | | | 17.19 | | | | 17.22 | | | | 17.61 | | | | 17.61 | |
Tangible common equity per common share | | $ | 11.08 | | | | 10.38 | | | | 9.85 | | | | 9.80 | | | | 10.12 | | | | 10.04 | |
Weighted avg. common shares – basic | | | 33,372,980 | | | | 33,454,229 | | | | 33,366,053 | | | | 33,062,533 | | | | 32,857,428 | | | | 32,675,221 | |
Weighted avg. common shares – diluted | | | 33,993,914 | | | | 34,095,636 | | | | 34,013,810 | | | | 33,670,890 | | | | 33,576,963 | | | | 32,675,221 | |
Common shares outstanding | | | 34,306,927 | | | | 34,136,163 | | | | 34,132,256 | | | | 33,870,380 | | | | 33,660,462 | | | | 33,421,741 | |
| | | | | | |
Investor information: | | | | | | | | | | | | | | | | | | | | | | | | |
Closing sales price | | $ | 10.94 | | | | 15.56 | | | | 16.54 | | | | 13.58 | | | | 9.19 | | | | 12.85 | |
High closing sales price during quarter | | $ | 16.21 | | | | 16.82 | | | | 16.60 | | | | 13.74 | | | | 14.33 | | | | 18.93 | |
Low closing sales price during quarter | | $ | 10.52 | | | | 14.15 | | | | 13.55 | | | | 9.27 | | | | 8.51 | | | | 11.81 | |
| | | | | | |
Other information: | | | | | | | | | | | | | | | | | | | | | | | | |
Gains on sale of loans and loan participations sold: | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage loan sales: | | | | | | | | | | | | | | | | | | | | | | | | |
Gross loans sold | | $ | 104,716 | | | | 68,506 | | | | 70,981 | | | | 143,793 | | | | 137,094 | | | | 92,144 | |
Gross fees (10) | | $ | 2,166 | | | | 1,380 | | | | 1,129 | | | | 2,610 | | | | 2,503 | | | | 1,669 | |
Gross fees as a percentage of mortgage loans originated | | | 2.07 | % | | | 2.01 | % | | | 1.59 | % | | | 1.81 | % | | | 1.83 | % | | | 1.81 | % |
Gains (losses) on sales of investment securities, net | | $ | 377 | | | | 610 | | | | (159 | ) | | | — | | | | — | | | | 2,259 | |
Brokerage account assets, at quarter-end (11) | | $ | 987,908 | | | | 1,101,000 | | | | 1,110,000 | | | | 1,038,000 | | | | 966,000 | | | | 921,000 | |
Trust account assets, at quarter-end | | $ | 607,668 | | | | 663,304 | | | | 730,000 | | | | 693,000 | | | | 647,000 | | | | 627,000 | |
Floating rate loans as a percentage of total loans (12) | | | 33.3 | % | | | 34.7 | % | | | 35.4 | % | | | 36.9 | % | | | 37.9 | % | | | 37.8 | % |
Balance of commercial loan participations sold to other banks and serviced by Pinnacle, at quarter end | | $ | 57,045 | | | | 50,797 | | | | 60,784 | | | | 55,632 | | | | 57,964 | | | | 66,503 | |
Core deposits (13) | | $ | 3,388,692 | | | | 3,437,595 | | | | 3,382,230 | | | | 3,425,571 | | | | 3,224,424 | | | | 3,136,367 | |
Core deposits to total funding (13) | | | 82.6 | % | | | 84.0 | % | | | 82.4 | % | | | 81.6 | % | | | 76.1 | % | | | 73.9 | % |
Risk-weighted assets | | $ | 3,751,479 | | | | 3,693,390 | | | | 3,711,179 | | | | 3,639,095 | | | | 3,679,436 | | | | 3,748,498 | |
Total assets per full-time equivalent employee | | $ | 6,580 | | | | 6,538 | | | | 6,373 | | | | 6,384 | | | | 6,349 | | | | 6,229 | |
Annualized revenues per full-time equivalent employee | | $ | 262.5 | | | | 261.3 | | | | 237.7 | | | | 230.4 | | | | 235.0 | | | | 233.1 | |
Number of employees (full-time equivalent) | | | 740.0 | | | | 739.0 | | | | 756.5 | | | | 769.0 | | | | 781.0 | | | | 796.0 | |
Associate retention rate (14) | | | 92.6 | % | | | 89.6 | % | | | 92.4 | % | | | 93.5 | % | | | 95.2 | % | | | 97.3 | % |
| | | | | | |
Selected economic information (in thousands) (15): | | | | | | | | | | | | | | | | | | | | | | | | |
Nashville MSA nonfarm employment | | | 735.5 | | | | 738.3 | | | | 735.5 | | | | 748.1 | | | | 741.3 | | | | 728.8 | |
Knoxville MSA nonfarm employment | | | 327.7 | | | | 325.1 | | | | 325.2 | | | | 326.6 | | | | 326.7 | | | | 321.7 | |
Nashville MSA unemployment | | | 8.5 | % | | | 8.9 | % | | | 8.3 | % | | | 8.1 | % | | | 8.4 | % | | | 9.0 | % |
Knoxville MSA unemployment | | | 7.9 | % | | | 8.3 | % | | | 7.5 | % | | | 7.3 | % | | | 7.8 | % | | | 8.1 | % |
Nashville residential median home price | | $ | 171.6 | | | | 167.1 | | | | 166.8 | | | | 171.0 | | | | 178.0 | | | | 171.3 | |
Nashville inventory of residential homes for sale | | | 13.4 | | | | 14.0 | | | | 13.0 | | | | 13.3 | | | | 14.9 | | | | 14.9 | |
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
| | | | | | | | | | | | | | | | | | | | | | | | |
| | September | | | June | | | March | | | December | | | September | | | June | |
(dollars in thousands, except per share data) | | 2011 | | | 2011 | | | 2011 | | | 2010 | | | 2010 | | | 2010 | |
Reconciliation of certain financial measures: | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 4,868,905 | | | $ | 4,831,333 | | | $ | 4,820,991 | | | $ | 4,909,004 | | | $ | 4,961,603 | | | $ | 4,958,478 | |
Less: Goodwill | | | (244,082 | ) | | | (244,083 | ) | | | (244,083 | ) | | | (244,090 | ) | | | (244,097 | ) | | | (244,097 | ) |
Core deposit and other intangibles | | | (8,558 | ) | | | (9,273 | ) | | | (9,989 | ) | | | (10,705 | ) | | | (11,450 | ) | | | (12,194 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net tangible assets | | $ | 4,616,266 | | | $ | 4,577,976 | | | $ | 4,566,919 | | | $ | 4,654,208 | | | $ | 4,706,056 | | | $ | 4,702,187 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Tangible equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | $ | 724,374 | | | $ | 699,228 | | | $ | 681,226 | | | $ | 677,457 | | | $ | 686,529 | | | $ | 681,915 | |
Less: Goodwill | | | (244,082 | ) | | | (244,083 | ) | | | (244,083 | ) | | | (244,090 | ) | | | (244,097 | ) | | | (244,097 | ) |
Core deposit and other intangibles | | | (8,558 | ) | | | (9,273 | ) | | | (9,989 | ) | | | (10,705 | ) | | | (11,450 | ) | | | (12,194 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net tangible equity | | | 471,735 | | | | 445,872 | | | | 427,154 | | | | 422,662 | | | | 430,982 | | | | 425,624 | |
Less: Preferred stock | | | (91,772 | ) | | | (91,422 | ) | | | (91,094 | ) | | | (90,789 | ) | | | (90,455 | ) | | | (90,127 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net tangible common equity | | $ | 379,962 | | | $ | 354,449 | | | $ | 336,060 | | | $ | 331,873 | | | $ | 340,527 | | | $ | 335,497 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of tangible common equity to tangible assets | | | 8.23 | % | | | 7.74 | % | | | 7.36 | % | | | 7.13 | % | | | 7.24 | % | | | 7.13 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| |
| | For the three months ended | |
| | September | | | June | | | March | | | December | | | September | | | June | |
| | 2011 | | | 2011 | | | 2011 | | | 2010 | | | 2010 | | | 2010 | |
Net interest income | | $ | 38,356 | | | $ | 37,795 | | | $ | 36,020 | | | $ | 36,056 | | | $ | 36,060 | | | $ | 35,697 | |
| | | | | | |
Noninterest income | | | 10,080 | | | | 9,809 | | | | 8,324 | | | | 8,666 | | | | 8,594 | | | | 10,569 | |
Net gains (losses) on sale of investment securities | | | 377 | | | | 610 | | | | (159 | ) | | | — | | | | — | | | | 2,259 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest income excluding the impact of other net gains (losses) on sale of investment securities | | $ | 9,703 | | | $ | 9,199 | | | $ | 8,483 | | | $ | 8,666 | | | $ | 8,594 | | | $ | 8,310 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense | | | 35,676 | | | | 34,357 | | | | 34,701 | | | | 36,452 | | | | 37,774 | | | | 36,491 | |
Other real estate owned expense | | | 5,079 | | | | 3,826 | | | | 4,334 | | | | 7,874 | | | | 8,522 | | | | 7,411 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense excluding the impact of other real estate owned expense | | $ | 30,597 | | | $ | 30,532 | | | $ | 30,367 | | | $ | 28,578 | | | $ | 29,252 | | | $ | 29,080 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Pre-tax pre-provision income(17) | | $ | 17,462 | | | $ | 16,463 | | | $ | 14,136 | | | $ | 16,145 | | | $ | 15,402 | | | $ | 14,927 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Efficiency Ratio (4) | | | 73.7 | % | | | 72.2 | % | | | 78.3 | % | | | 81.5 | % | | | 84.6 | % | | | 78.9 | % |
| | | | | | |
Efficiency Ratio excluding the impact of other real estate owned expense(4) | | | 63.2 | % | | | 64.1 | % | | | 68.5 | % | | | 63.9 | % | | | 65.5 | % | | | 62.9 | % |
| | | | | | | | |
| | For the three months ended, September 30, | | | For the year ended, September 30, | |
(dollars in thousands) | | 2011 | | | 2011 | |
Net income available to common stockholders | | $ | 24,537 | | | $ | 31,392 | |
Reversal of valuation allowance based on net deferred tax assets and liabilities | | | (22,480 | ) | | | (22,480 | ) |
Anticipated 2011 current tax expense | | | 5,211 | | | | 5,211 | |
| | | | | | | | |
| | $ | 7,268 | | | $ | 14,123 | |
| | | | | | | | |
Diluted net income per common share available to common stockholders before impact of reversal of valuation reserve | | $ | 0.21 | | | $ | 0.41 | |
| | | | | | | | |
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. | Restructured Accruing Loans 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 period of time, extending the maturity of the loan, etc.). These loans continue to accrue interest at the contractual rate and are considered to be troubled debt restructurings. |
6. | Average risk ratings are based on an internal loan review system which assigns a numeric value of 1 to 10 to all loans to commercial entities based on their underlying risk characteristics as of the end of each quarter. A “1” risk rating is assigned to credits that exhibit Excellent risk characteristics, “2” exhibit Very Good risk characteristics, “3” Good, “4” Satisfactory, “5” Acceptable or Average, “6” Watch List, “7” Criticized, “8” Classified or Substandard, “9” Doubtful and “10” Loss (which are charged-off immediately). Additionally, loans rated “8” or worse that are not nonperforming or restructured loans are considered potential problem loans. Generally, consumer loans are not subjected to internal risk ratings. |
7. | Annualized net loan charge-offs to average loans ratios are computed by annualizing year-to-date net loan charge-offs and dividing the result by average loans for the year-to-date period. |
8. | Capital ratios are for Pinnacle Financial Partners, Inc. and are defined as follows: |
Equity to total assets – End of period total stockholders’ equity as a percentage of end of period assets.
Leverage – Tier one capital (pursuant to risk-based capital guidelines) as a percentage of adjusted average assets.
Tier one risk-based – Tier one capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.
Total risk-based – Total capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.
9. | Book value per share computed by dividing total stockholders’ equity less preferred stock and common stock warrants by common shares outstanding. |
10. | Amounts are included in the statement of operations in “Gains on the sale of loans and loan participations sold”, 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. | Floating rate loans are those loans that are eligible for repricing on a daily basis subject to changes in Pinnacle’s prime lending rate or other factors. |
13. | 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. |
14. | 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. |
15. | Employment and unemployment data is from the US Dept. of Labor Bureau of Labor Statistics. Labor force data is not seasonally adjusted. The most recent quarter data presented is as of the most recent month that data is available as of the release date. The Nashville home data is from the Greater Nashville Association of Realtors. |
16. | Brokered deposits do not include reciprocal balances under the Certificate of Deposit Account Registry Service (CDARS). |
17. | Pre-tax, pre-provision income excludes the impact of net gains (losses) on investment security sales as well as other real estate owned expenses. |