Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported
net income per diluted common share of $1.86 for the quarter ended
Sept. 30, 2024, compared to net income per diluted common share of
$1.69 for the quarter ended Sept. 30, 2023, an increase of
approximately 10.1 percent. Net income per diluted common share was
$4.08 for the nine months ended Sept. 30, 2024, compared to $5.99
for the nine months ended Sept. 30, 2023, a decrease of
approximately 31.9 percent.
After considering the adjustments noted in the table below, net
income per diluted common share was $1.86 for the three months
ended Sept. 30, 2024, compared to $1.79 for the three months ended
Sept. 30, 2023, and $1.63 for the three months ended June 30, 2024,
an annualized linked-quarter growth rate of 56.4 percent. Net
income per diluted common share adjusted for the items noted in the
table below was $5.02 for the nine months ended Sept. 30, 2024,
compared to $5.34 for the nine months ended Sept. 30, 2023.
Three months ended
Nine months ended
Sept. 30, 2024
June 30, 2024
Sept. 30, 2023
Sept. 30, 2024
Sept. 30, 2023
Diluted earnings per common share
$
1.86
$
0.64
$
1.69
$
4.08
$
5.99
Adjustments, net of tax (1):
Investment losses on sales of securities,
net
—
0.71
0.10
0.71
0.19
Gain on sale of fixed assets as a result
of sale-leaseback transaction
—
—
—
—
(0.84
)
Recognition of mortgage servicing
asset
—
—
—
(0.12
)
—
FDIC special assessment
—
—
—
0.07
—
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
—
0.28
—
0.28
—
Diluted earnings per common share after
adjustments
$
1.86
$
1.63
$
1.79
$
5.02
$
5.34
(1): Adjustments include tax effect
calculated using a marginal tax rate of 25.00 percent for all
periods presented.
"The third quarter was another outstanding quarter for our firm,
highlighted by double-digit linked-quarter annualized growth in
earning assets, nearly double-digit linked-quarter annualized core
deposit growth, and an expanding net interest margin,” said M.
Terry Turner, Pinnacle's President and Chief Executive Officer.
"Not only am I excited that we grew diluted earnings per share to
$1.86 in the quarter, but this growth has also been largely built
on our longstanding ability to leverage our differentiated service
levels to take market share in our advantaged Southeastern markets.
The recently released 2024 FDIC deposit rankings again show that
our firm continues to gain market share across our footprint and
our client satisfaction scores continue to outperform our larger
competitors in virtually every category according to Coalition
Greenwich. Lastly, and importantly, Forbes recently reported that
our firm was ranked the third best place to work among financial
services and insurance firms in the United States, which is
ultimately the foundation of all our success.
"Our robust hiring continues, as we have added 126 new revenue
producers thus far this year. Our hiring pipelines remain very
active heading into the last quarter of 2024, and we fully expect
2025 to yield double-digit growth as well. I also believe we are
well positioned to capitalize on what appears to be a declining
interest rate environment. Should the yield curve find its way to a
more favorable slope in the coming quarters, this could result in
an even better 2025 revenue outlook for our firm."
BALANCE SHEET GROWTH AND LIQUIDITY:
Total assets at Sept. 30, 2024, were $50.7 billion, an increase
of approximately $1.3 billion from June 30, 2024, and $3.2 billion
from Sept. 30, 2023, reflecting a linked-quarter annualized
increase of 10.8 percent and a year-over-year increase of 6.7
percent. A further analysis of select balance sheet trends
follows:
Balances at
Linked Quarter
Annualized % Change
Balances at
Year-over-Year %
Change
(dollars in thousands)
Sept. 30, 2024
June 30, 2024
Sept. 30, 2023
Loans
$
34,308,310
$
33,769,150
6.4
%
$
31,943,284
7.4
%
Securities
8,293,241
7,882,891
20.8
%
6,882,276
20.5
%
Other interest-earning assets
2,810,283
2,433,910
61.9
%
3,512,452
(20.0
)%
Total interest-earning assets
$
45,411,834
$
44,085,951
12.0
%
$
42,338,012
7.3
%
Core deposits:
Noninterest-bearing deposits
$
8,229,394
$
7,932,882
15.0
%
$
8,324,325
(1.1
)%
Interest-bearing core deposits(1)
27,535,246
27,024,945
7.6
%
25,282,458
8.9
%
Noncore deposits and other funding(2)
7,972,199
7,569,703
21.3
%
7,420,341
7.4
%
Total funding
$
43,736,839
$
42,527,530
11.4
%
$
41,027,124
6.6
%
(1):
Interest-bearing core deposits are
interest-bearing deposits, money market accounts and time deposits
less than $250,000 including reciprocating time and money market
deposits.
(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.
"Loan growth was approximately $539.2 million in the third
quarter," Turner said. "We continue to be optimistic that we will
see increases in the pace of loan growth as we close out 2024 and
enter 2025. Importantly, our C&I and owner-occupied commercial
real estate loan portfolios grew by $705.6 million, while our
non-owner occupied commercial real estate portfolio decreased by
$186.9 million. We are pleased to report that our exposure to
construction and land development loans in relation to our total
risk-based capital decreased to 68.2 percent, which is now below
our target of 70 percent. It is our intent to continue reducing our
exposure to non-owner occupied commercial real estate, multifamily
and construction and land development loans from its level at Sept.
30, 2024 of 243.3 percent of total risk-based capital to below 225
percent. We believe this target will also be achieved within the
next few quarters. As a result, we are beginning to consider new
projects with our high-quality developers in our markets. During
this time of reducing our exposure to non-owner occupied CRE, our
credit experience in these segments has been remarkable and a great
tribute to our client selection and credit underwriting
process.
"A real highlight for 2024 has been our focus on growing core
deposits. Our core deposits are up more than $2.0 billion so far
this year, and our pipelines point toward expected continued growth
in the fourth quarter. Additionally, we have seen our noninterest
bearing deposits grow, with end-of-period growth at Sept. 30, 2024
up $296.5 million over the previous quarter end, a linked-quarter
annualized growth rate of 15.0 percent. Over the last two years, we
have invested in 16 new office locations, representing a 13.3
percent increase in outlets. So, we expect this significant
investment in new people and facilities should enable us to
continue to grow our core funding."
PRE-TAX, PRE-PROVISION NET REVENUE (PPNR) GROWTH:
Pre-tax, pre-provision net revenues (PPNR) for the three and
nine months ended Sept. 30, 2024, were $207.4 million and $488.4
million, respectively, an increase of 6.5 percent and a decrease of
26.3 percent, respectively, from the $194.8 million and $662.4
million recognized in the three and nine months ended Sept. 30,
2023, respectively.
Three months ended
Nine months ended
Sept. 30,
Sept. 30,
(dollars in thousands)
2024
2023
% change
2024
2023
% change
Revenues:
Net interest income
$
351,504
$
317,242
10.8
%
$
1,001,800
$
944,866
6.0
%
Noninterest income
115,242
90,797
26.9
%
259,633
354,165
(26.7
)%
Total revenues
466,746
408,039
14.4
%
1,261,433
1,299,031
(2.9
)%
Noninterest expense
259,319
213,233
21.6
%
773,073
636,601
21.4
%
Pre-tax, pre-provision net revenue
(PPNR)
207,427
194,806
6.5
%
488,360
662,430
(26.3
)%
Adjustments:
Investment losses on sales of securities,
net
—
9,727
100.0
%
72,103
19,688
>100%
Gain on the sale of fixed assets as a
result of sale leaseback
—
—
NA
—
(85,692
)
(100.0
)%
Recognition of mortgage servicing
asset
—
—
NA
(11,812
)
—
100.0
%
ORE expense
56
33
69.7
%
162
190
(14.7
)%
FDIC special assessment
—
—
NA
7,250
—
100.0
%
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
—
—
NA
28,400
—
100.0
%
Adjusted PPNR
$
207,483
$
204,566
1.4
%
$
584,463
$
596,616
(2.0
)%
Three months ended
Nine months ended
Sept. 30, 2024
June 30, 2024
Sept. 30, 2023
Sept. 30, 2024
Sept. 30, 2023
Net interest margin
3.22
%
3.14
%
3.06
%
3.14
%
3.22
%
Efficiency ratio
55.56
%
74.04
%
52.26
%
61.29
%
49.01
%
Return on average assets
1.15
%
0.41
%
1.08
%
0.85
%
1.35
%
Return on average tangible common equity
(TCE)
13.61
%
4.90
%
13.43
%
10.24
%
16.62
%
Average loan to deposit ratio
84.99
%
84.95
%
82.80
%
84.89
%
83.88
%
Net interest income for the third quarter of 2024 was $351.5
million, compared to $332.3 million for the second quarter of 2024
and $317.2 million for the third quarter of 2023, a year-over-year
growth rate of 10.8 percent. Net interest margin was 3.22 percent
for the third quarter of 2024, compared to 3.14 percent for the
second quarter of 2024 and 3.06 percent for the third quarter of
2023.
Noninterest income for the third quarter of 2024 was $115.2
million, compared to $34.3 million for the second quarter of 2024
and $90.8 million for the third quarter of 2023.
Three months ended
Linked-quarter Annualized %
Change
Three months ended
Yr-over-Yr %
Change
(dollars in thousands)
Sept. 30, 2024
June 30, 2024
Sept. 30, 2023
Noninterest income
$
115,242
$
34,288
>100
%
$
90,797
26.9
%
Less:
Investment losses on sales of securities,
net
—
72,103
(100.0
)%
9,727
(100.0
)%
Adjusted noninterest income
$
115,242
$
106,391
33.3
%
$
100,524
14.6
%
- Wealth management revenues, which include investment, trust and
insurance services, were $29.5 million for the third quarter of
2024, compared to $27.8 million for the second quarter of 2024 and
$22.8 million for the third quarter of 2023, a year-over-year
increase of 29.7 percent. The increase in wealth management
revenues was attributable to several factors, but primarily is the
result of an increase in capacity with more revenue producers and
the placement of those producers in the areas of the firm's most
recent strategic market expansions.
- Income from the firm's investment in Banker's Healthcare Group
(BHG) was $16.4 million for the third quarter of 2024, compared to
$18.7 million for the second quarter of 2024 and $25.0 million for
the third quarter of 2023, a year-over-year decline of 34.4
percent.
- BHG's loan originations were $989 million in the third quarter
of 2024, compared to $871 million in the second quarter of 2024 and
$1.0 billion in the third quarter of 2023.
- Loans sold to BHG's community bank partners were approximately
$521 million in the third quarter of 2024, compared to
approximately $467 million in the second quarter of 2024 and $435
million in the third quarter of 2023.
- BHG reserves for on-balance sheet loan losses were $237
million, or 9.1 percent of loans held for investment at Sept. 30,
2024, compared to 9.9 percent at June 30, 2024 and 6.4 percent at
Sept. 30, 2023.
- BHG increased its accrual for estimated losses attributable to
loan substitutions and prepayments to $454 million, or 6.2 percent
of the unpaid balances on loans that were previously purchased by
BHG's community bank network, at Sept. 30, 2024, compared to $415
million, or 5.9 percent, at June 30, 2024 and $350.3 million, or
5.5 percent, at Sept. 30, 2023.
- Other noninterest income was $48.6 million for the quarter
ended Sept. 30, 2024, an increase of $6.8 million from the second
quarter of 2024 and $10.6 million from the third quarter of 2023.
Third quarter 2024 other noninterest income was positively impacted
by increased bank-owned life insurance revenues attributable to
restructuring activities initiated last year, increased customer
swap revenues and fair value adjustments related to the firm’s
interest in other equity investments.
Noninterest expense for the third quarter of 2024 was $259.3
million, compared to $271.4 million for the second quarter of 2024
and $213.2 million for the third quarter of 2023.
Three months ended
Linked-quarter Annualized %
Change
Three months ended
Yr-over-Yr %
Change
(dollars in thousands)
Sept. 30, 2024
June 30, 2024
Sept. 30, 2023
Noninterest expense
$
259,319
$
271,389
(17.8
)%
$
213,233
21.6
%
Less:
ORE expense
56
22
>100
%
33
69.7
%
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
—
28,400
(100.0
)%
—
NA
Adjusted noninterest expense
$
259,263
$
242,967
26.8
%
$
213,200
21.6
%
- Salaries and employee benefits were $160.2 million in the third
quarter of 2024, compared to $150.1 million in the second quarter
of 2024 and $130.3 million in the third quarter of 2023, reflecting
a year-over-year increase of 22.9 percent.
- Full-time equivalent associates increased to 3,516.5 at Sept.
30, 2024 from 3,469.0 at June 30, 2024 and 3,329.5 at Sept. 30,
2023, a year-over-year increase of 5.6 percent.
- Cash and equity incentive costs in the third quarter of 2024
were approximately $5.2 million higher than the second quarter of
2024 due to the firm anticipating an increased payout percentage
for its cash incentive plan than was anticipated at June 30, 2024
and $15.0 million higher than the amounts recorded in the third
quarter of 2023 due to an increased number of personnel and the
anticipated payout percentage for 2024 being higher than what was
anticipated for the 2023 award at Sept. 30, 2023.
- Equipment and occupancy costs were $42.6 million in the third
quarter of 2024, compared to $41.0 million in the second quarter of
2024, reflecting an increase of 3.7 percent, and $36.9 million in
the third quarter of 2023, reflecting a year-over-year increase of
15.3 percent. Comparing the third quarter of 2024 to the third
quarter of 2023, several factors contributed to the increase of
equipment and occupancy costs, including new equipment and
facilities and rent escalators on various properties.
- Noninterest expense categories, other than those specifically
noted above, were $56.5 million in the third quarter of 2024,
compared to $80.2 million in the second quarter of 2024, reflecting
a decrease of 29.6 percent, and $46.0 million in the third quarter
of 2023, reflecting a year-over-year increase of 22.9 percent.
Several factors contributed to the decrease in other noninterest
expense in the third quarter of 2024 compared to the second quarter
of 2024, including recognition of the $28.4 million fee related to
terminating an agreement to resell securities previously purchased
and professional fees associated with the firm's capital
optimization initiatives completed in the second quarter of 2024
partially offset by increased lending-related expenses associated
with the loss protection fee for the credit default swap which was
also entered into in the second quarter of 2024.
"We anticipated margin expansion in the third quarter, due
primarily to the securities portfolio restructuring initiatives we
executed during the second quarter," said Harold R. Carpenter,
Pinnacle's Chief Financial Officer. "Also during the third quarter,
our relationship managers focused on mitigating the impact of the
recent reduction in the Federal funds rate. We are pleased to
report that our deposit pricing was well contained throughout the
quarter, aided by the stability of our noninterest bearing deposit
balances. Furthermore, from Aug. 31, 2024, a few weeks prior to the
FOMC meeting, through Oct. 11, 2024, our deposit pricing has
decreased by 28 basis points, while our loan yields have dropped by
24 basis points, signaling to us that we are doing quite well in
managing our net interest spreads here in the initial stages of
this new interest rate environment.
"We are again very excited about our core fee performance during
the third quarter. Expanding our fee revenues has been a key
initiative for us this year, with many of our business lines
experiencing the best performance in the history of our firm,
particularly with respect to our wealth management unit. Fee
revenues from BHG were less in the third quarter than we
anticipated at the end of the second quarter, with BHG’s
contribution now representing approximately 8 percent of our third
quarter pre-tax, pre-provision revenues.
"Our expense results for the third quarter came in slightly
higher than we originally anticipated at the beginning of the
quarter, with most of this attributable to personnel costs. Our
hiring has been better than anticipated as it continues to be a
strong recruiting year for our firm, which should serve to bolster
revenues in future periods. Another contributor to increased
expense for the third quarter was that we increased our accrual for
annual cash incentive plan payouts to approximately 90 percent of
target level payouts as of the end of the third quarter."
CAPITAL, SOUNDNESS AND TAXES:
As of
Sept. 30, 2024
Dec. 31, 2023
Sept. 30, 2023
Shareholders' equity to total assets
12.5
%
12.6
%
12.3
%
Tangible common equity to tangible
assets
8.7
%
8.6
%
8.2
%
Book value per common share
$
79.33
$
75.80
$
73.23
Tangible book value per common share
$
55.12
$
51.38
$
48.78
Annualized net loan charge-offs to avg.
loans (1)
0.21
%
0.17
%
0.23
%
Nonperforming assets to total loans, ORE
and other nonperforming assets (NPAs)
0.35
%
0.27
%
0.14
%
Classified asset ratio (Pinnacle Bank)
(2)
3.92
%
5.22
%
4.59
%
Construction and land development loans as
a percentage of total capital (3)
68.20
%
84.20
%
83.10
%
Construction and land development,
non-owner occupied commercial real estate and multi-family loans as
a percentage of total capital (3)
243.30
%
259.00
%
256.40
%
Allowance for credit losses (ACL) to total
loans
1.14
%
1.08
%
1.08
%
(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.
(3):
Calculated using the same guidelines as
are used in the Federal Financial Institutions Examination
Council's Uniform Bank Performance Report.
"Net charge-offs to average loans for the third quarter of 2024
were 0.21 percent, down from 0.27 percent in the prior quarter,"
Carpenter said. "Net charge-offs in the third quarter included a
partial charge-off of a commercial and industrial loan of
approximately $9.0 million. The remaining balance on this loan,
which was previously classified, was downgraded to nonaccrual
during the third quarter, which was the primary reason for the
increase in nonaccrual loans and nonperforming assets from the
second quarter. In summary, from a credit perspective, thus far
this year, we believe our credit performance has remained strong
all year long.
"Lastly, our book value per common share increased during the
quarter from $77.15 to $79.33, an annualized linked-quarter
increase of 11.3 percent. Concurrently, our tangible book value per
common share increased from $52.92 to $55.12 during the third
quarter, a linked-quarter annualized increase of 16.6 percent.
Additionally, the firm's common equity Tier one risk-based capital
ratio increased to 10.8 percent at Sept. 30, 2024 from 10.3 percent
at Dec. 31, 2023, which we also consider a great
accomplishment."
BOARD OF DIRECTORS DECLARES DIVIDENDS
On Oct. 15, 2024, Pinnacle Financial's Board of Directors
approved a quarterly cash dividend of $0.22 per common share to be
paid on Nov. 29, 2024 to common shareholders of record as of the
close of business on Nov. 1, 2024. 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 Dec. 1, 2024 to shareholders of record
at the close of business on Nov. 16, 2024. 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 Oct. 16, 2024, to discuss third quarter 2024 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 and fastest growing bank in the
Nashville-Murfreesboro-Franklin MSA, according to June 30, 2024
deposit data from the FDIC. Pinnacle is No. 11 on the 2024 list of
100 Best Companies to Work For® in the U.S., its eighth consecutive
appearance and was recognized by American Banker as one of
America's Best Banks to Work For 11 years in a row and No. 1 among
banks with more than $10 billion in assets in 2023.
Pinnacle Bank 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
$50.7 billion in assets as of Sept. 30, 2024. As the second-largest
bank holding company in Tennessee, Pinnacle operates in several
primarily urban markets across the Southeast.
Additional information concerning Pinnacle, which is included in
the Nasdaq Financial-100 Index, can be accessed at
www.pnfp.com.
Forward-Looking Statements
All statements, other than statements of historical fact,
included in this press release, are forward-looking statements
within the meaning of the Private Securities Litigation Reform Act
of 1995, Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934. The words "expect,"
"anticipate," "intend," "may," "should," "plan," "believe," "seek,"
"estimate" and similar expressions are intended to identify such
forward-looking statements, but other statements not based on
historical information may also be considered forward-looking
statements. These forward-looking statements are subject to known
and unknown risks, uncertainties and other factors that could cause
the actual results to differ materially from the statements,
including, but not limited to: (i) deterioration in the financial
condition of borrowers of Pinnacle Bank and its subsidiaries or
BHG, including as a result of persistent elevated interest rates,
the negative impact of inflationary pressures and challenging
economic conditions 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 the Southeast region of the United
States, 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 elevated deposit and other funding costs; (x) the results of
regulatory examinations of Pinnacle Financial, Pinnacle Bank or
BHG, or companies with whom they do business; (xi) BHG's ability to
profitably grow its business and successfully execute on its
business plans; (xii) risks of expansion into new geographic or
product markets; (xiii) any matter that would cause Pinnacle
Financial to conclude that there was impairment of any asset,
including goodwill or other intangible assets; (xiv) the
ineffectiveness of Pinnacle Bank's hedging strategies, or the
unexpected counterparty failure or hedge failure of the underlying
hedges; (xv) 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;
(xvi) deterioration in the valuation of other real estate owned and
increased expenses associated therewith; (xvii) 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; (xviii) approval of the
declaration of any dividend by Pinnacle Financial's board of
directors; (xix) 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; (xx) 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; (xxi) Pinnacle
Financial's ability to identify potential candidates for,
consummate, and achieve synergies from, potential future
acquisitions; (xxii) difficulties and delays in integrating
acquired businesses or fully realizing costs savings and other
benefits from acquisitions; (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 involving Pinnacle Financial, Pinnacle Bank or
BHG; 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, 2023,
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, losses on the
restructuring of certain bank owned life insurance (BOLI)
contracts, charges related to the FDIC special assessment, income
associated with the recognition of a mortgage servicing asset in
the first quarter of 2024, fees related to terminating an agreement
to resell securities previously purchased and professional fees
associated with capital optimization initiatives in the second
quarter of 2024 and other matters for the accounting periods
presented. 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 2024 versus certain periods in 2023 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)
Sept. 30, 2024
Dec. 31, 2023
Sept. 30, 2023
ASSETS
Cash and noninterest-bearing due from
banks
$
276,578
$
228,620
$
279,652
Restricted cash
193,758
86,873
17,356
Interest-bearing due from banks
2,362,828
1,914,856
2,855,094
Cash and cash equivalents
2,833,164
2,230,349
3,152,102
Securities purchased with agreement to
resell
66,480
558,009
500,000
Securities available-for-sale, at fair
value
5,390,988
4,317,530
3,863,697
Securities held-to-maturity (fair value of
$2.7 billion, $2.8 billion, and $2.6 billion, net of allowance for
credit losses of $1.7 million, $1.7 million, and $1.7 million at
Sept. 30, 2024, Dec. 31, 2023, and Sept. 30, 2023,
respectively)
2,902,253
3,006,357
3,018,579
Consumer loans held-for-sale
178,600
104,217
119,489
Commercial loans held-for-sale
8,617
9,280
20,513
Loans
34,308,310
32,676,091
31,943,284
Less allowance for credit losses
(391,534
)
(353,055
)
(346,192
)
Loans, net
33,916,776
32,323,036
31,597,092
Premises and equipment, net
295,348
256,877
252,669
Equity method investment
424,637
445,223
480,996
Accrued interest receivable
226,178
217,491
177,390
Goodwill
1,846,973
1,846,973
1,846,973
Core deposits and other intangible
assets
22,755
27,465
29,216
Other real estate owned
750
3,937
2,555
Other assets
2,588,369
2,613,139
2,462,519
Total assets
$
50,701,888
$
47,959,883
$
47,523,790
LIABILITIES AND SHAREHOLDERS'
EQUITY
Deposits:
Noninterest-bearing
$
8,229,394
$
7,906,502
$
8,324,325
Interest-bearing
12,615,993
11,365,349
10,852,086
Savings and money market accounts
15,188,270
14,427,206
14,306,359
Time
4,921,231
4,840,753
4,813,039
Total deposits
40,954,888
38,539,810
38,295,809
Securities sold under agreements to
repurchase
209,956
209,489
195,999
Federal Home Loan Bank advances
2,146,395
2,138,169
2,110,598
Subordinated debt and other borrowings
425,600
424,938
424,718
Accrued interest payable
59,285
66,967
67,442
Other liabilities
561,506
544,722
591,583
Total liabilities
44,357,630
41,924,095
41,686,149
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 Sept. 30, 2024, Dec. 31, 2023, and Sept.
30, 2023, respectively
217,126
217,126
217,126
Common stock, par value $1.00; 180.0
million shares authorized; 77.2 million, 76.8 million and 76.8
million shares issued and outstanding at Sept. 30, 2024, Dec. 31,
2023, and Sept. 30, 2023, respectively.
77,232
76,767
76,753
Additional paid-in capital
3,120,842
3,109,493
3,097,702
Retained earnings
3,045,571
2,784,927
2,745,934
Accumulated other comprehensive loss, net
of taxes
(116,513
)
(152,525
)
(299,874
)
Total shareholders' equity
6,344,258
6,035,788
5,837,641
Total liabilities and shareholders'
equity
$
50,701,888
$
47,959,883
$
47,523,790
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
Nine months ended
Sept. 30, 2024
June 30, 2024
Sept. 30, 2023
Sept. 30, 2024
Sept. 30, 2023
Interest income:
Loans, including fees
$
570,489
$
551,659
$
508,963
$
1,663,347
$
1,419,761
Securities
Taxable
65,776
51,578
36,525
161,824
97,850
Tax-exempt
23,860
24,372
24,185
72,832
72,590
Federal funds sold and other
34,740
40,781
57,621
115,735
118,371
Total interest income
694,865
668,390
627,294
2,013,738
1,708,572
Interest expense:
Deposits
310,527
304,449
280,305
915,944
685,562
Securities sold under agreements to
repurchase
1,495
1,316
1,071
4,210
2,449
FHLB advances and other borrowings
31,339
30,363
28,676
91,784
75,695
Total interest expense
343,361
336,128
310,052
1,011,938
763,706
Net interest income
351,504
332,262
317,242
1,001,800
944,866
Provision for credit losses
26,281
30,159
26,826
90,937
77,282
Net interest income after provision for
credit losses
325,223
302,103
290,416
910,863
867,584
Noninterest income:
Service charges on deposit accounts
16,217
14,563
12,665
44,219
36,563
Investment services
17,868
15,720
13,253
48,339
39,022
Insurance sales commissions
3,286
3,715
2,882
10,853
10,598
Gains on mortgage loans sold, net
2,643
3,270
2,012
8,792
5,632
Investment losses on sales of securities,
net
—
(72,103
)
(9,727
)
(72,103
)
(19,688
)
Trust fees
8,383
8,323
6,640
24,121
19,696
Income from equity method investment
16,379
18,688
24,967
51,102
70,970
Gain on sale of fixed assets
1,837
325
87
2,220
85,946
Other noninterest income
48,629
41,787
38,018
142,090
105,426
Total noninterest income
115,242
34,288
90,797
259,633
354,165
Noninterest expense:
Salaries and employee benefits
160,234
150,117
130,344
456,361
398,495
Equipment and occupancy
42,564
41,036
36,900
123,246
100,959
Other real estate, net
56
22
33
162
190
Marketing and other business
development
5,599
6,776
5,479
18,500
17,085
Postage and supplies
2,965
3,135
2,621
8,871
8,303
Amortization of intangibles
1,558
1,568
1,765
4,710
5,339
Other noninterest expense
46,343
68,735
36,091
161,223
106,230
Total noninterest expense
259,319
271,389
213,233
773,073
636,601
Income before income taxes
181,146
65,002
167,980
397,423
585,148
Income tax expense
34,455
11,840
35,377
73,626
117,975
Net income
146,691
53,162
132,603
323,797
467,173
Preferred stock dividends
(3,798
)
(3,798
)
(3,798
)
(11,394
)
(11,394
)
Net income available to common
shareholders
$
142,893
$
49,364
$
128,805
$
312,403
$
455,779
Per share information:
Basic net income per common share
$
1.87
$
0.65
$
1.69
$
4.09
$
6.00
Diluted net income per common share
$
1.86
$
0.64
$
1.69
$
4.08
$
5.99
Weighted average common shares
outstanding:
Basic
76,520,599
76,506,121
76,044,182
76,435,370
75,998,965
Diluted
76,765,586
76,644,227
76,201,916
76,606,329
76,102,622
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, 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 ($50.64 per
share)
—
—
—
—
(11,394
)
—
(11,394
)
Common dividends paid ($0.66 per
share)
—
—
—
—
(51,551
)
(51,551
)
Issuance of restricted common shares
—
240
240
(240
)
—
—
—
Forfeiture of restricted common shares
—
(21
)
(21
)
21
—
—
—
Restricted shares withheld for taxes &
related tax benefits
—
(53
)
(53
)
(3,712
)
—
—
(3,765
)
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
—
93
93
(3,738
)
—
—
(3,645
)
Compensation expense for restricted shares
& performance stock units
—
—
—
29,573
—
—
29,573
Net income
—
—
—
—
467,173
—
467,173
Other comprehensive loss
—
—
—
—
—
(109,113
)
(109,113
)
Balance at September 30, 2023
$
217,126
76,753
$
76,753
$
3,097,702
$
2,745,934
$
(299,874
)
$
5,837,641
Balance at December 31, 2023
$
217,126
76,767
$
76,767
$
3,109,493
$
2,784,927
$
(152,525
)
$
6,035,788
Preferred dividends paid ($50.64 per
share)
—
—
—
—
(11,394
)
—
(11,394
)
Common dividends paid ($0.66 per
share)
—
—
—
—
(51,759
)
—
(51,759
)
Issuance of restricted common shares
—
240
240
(240
)
—
—
—
Forfeiture of restricted common shares
—
(25
)
(25
)
25
—
—
—
Restricted shares withheld for taxes &
related tax benefits
—
(61
)
(61
)
(5,100
)
—
—
(5,161
)
Issuance of common stock pursuant to RSU
and PSU agreements, net of shares withheld for taxes & related
tax benefits
—
311
311
(14,741
)
—
—
(14,430
)
Compensation expense for restricted shares
& performance stock units
—
—
—
31,405
—
—
31,405
Net income
—
—
—
—
323,797
—
323,797
Other comprehensive gain
—
—
—
—
—
36,012
36,012
Balance at September 30, 2024
$
217,126
77,232
$
77,232
$
3,120,842
$
3,045,571
$
(116,513
)
$
6,344,258
PINNACLE FINANCIAL PARTNERS, INC. AND
SUBSIDIARIES
SELECTED QUARTERLY FINANCIAL DATA –
UNAUDITED
(dollars in thousands)
September
June
March
December
September
June
2024
2024
2024
2023
2023
2023
Balance sheet data, at quarter
end:
Commercial and industrial loans
$
12,986,865
12,328,622
11,893,198
11,666,691
11,307,611
10,983,911
Commercial real estate - owner occupied
loans
4,264,743
4,217,351
4,044,973
4,044,896
3,944,616
3,845,359
Commercial real estate - investment
loans
5,919,235
5,998,326
6,138,711
5,929,595
5,957,426
5,682,652
Commercial real estate - multifamily and
other loans
2,213,153
2,185,858
1,924,931
1,605,899
1,490,184
1,488,236
Consumer real estate - mortgage loans
4,907,766
4,874,846
4,828,416
4,851,531
4,768,780
4,692,673
Construction and land development
loans
3,486,504
3,621,563
3,818,334
4,041,081
3,942,143
3,904,774
Consumer and other loans
530,044
542,584
514,310
536,398
532,524
555,685
Total loans
34,308,310
33,769,150
33,162,873
32,676,091
31,943,284
31,153,290
Allowance for credit losses
(391,534
)
(381,601
)
(371,337
)
(353,055
)
(346,192
)
(337,459
)
Securities
8,293,241
7,882,891
7,371,847
7,323,887
6,882,276
6,623,457
Total assets
50,701,888
49,366,969
48,894,196
47,959,883
47,523,790
46,875,982
Noninterest-bearing deposits
8,229,394
7,932,882
7,958,739
7,906,502
8,324,325
8,436,799
Total deposits
40,954,888
39,770,380
39,402,025
38,539,810
38,295,809
37,722,661
Securities sold under agreements to
repurchase
209,956
220,885
201,418
209,489
195,999
163,774
FHLB advances
2,146,395
2,110,885
2,116,417
2,138,169
2,110,598
2,200,917
Subordinated debt and other borrowings
425,600
425,380
425,159
424,938
424,718
424,497
Total shareholders' equity
6,344,258
6,174,668
6,103,851
6,035,788
5,837,641
5,843,759
Balance sheet data, quarterly
averages:
Total loans
$
34,081,759
33,516,804
33,041,954
32,371,506
31,529,854
30,882,205
Securities
8,176,250
7,322,588
7,307,201
6,967,488
6,801,285
6,722,247
Federal funds sold and other
2,601,267
3,268,307
3,274,062
3,615,908
4,292,956
3,350,705
Total earning assets
44,859,276
44,107,699
43,623,217
42,954,902
42,624,095
40,955,157
Total assets
49,535,543
48,754,091
48,311,260
47,668,519
47,266,199
45,411,961
Noninterest-bearing deposits
8,077,655
8,000,159
7,962,217
8,342,572
8,515,733
8,599,781
Total deposits
40,101,199
39,453,828
38,995,709
38,515,560
38,078,665
36,355,859
Securities sold under agreements to
repurchase
230,340
213,252
210,888
202,601
184,681
162,429
FHLB advances
2,128,793
2,106,786
2,214,489
2,112,809
2,132,638
2,352,045
Subordinated debt and other borrowings
427,380
427,256
428,281
426,999
426,855
426,712
Total shareholders' equity
6,265,710
6,138,722
6,082,616
5,889,075
5,898,196
5,782,239
Statement of operations data, for the
three months ended:
Interest income
$
694,865
668,390
650,483
644,796
627,294
575,239
Interest expense
343,361
336,128
332,449
327,544
310,052
259,846
Net interest income
351,504
332,262
318,034
317,252
317,242
315,393
Provision for credit losses
26,281
30,159
34,497
16,314
26,826
31,689
Net interest income after provision for
credit losses
325,223
302,103
283,537
300,938
290,416
283,704
Noninterest income
115,242
34,288
110,103
79,088
90,797
173,839
Noninterest expense
259,319
271,389
242,365
251,168
213,233
211,641
Income before income taxes
181,146
65,002
151,275
128,858
167,980
245,902
Income tax expense
34,455
11,840
27,331
33,879
35,377
48,603
Net income
146,691
53,162
123,944
94,979
132,603
197,299
Preferred stock dividends
(3,798
)
(3,798
)
(3,798
)
(3,798
)
(3,798
)
(3,798
)
Net income available to common
shareholders
$
142,893
49,364
120,146
91,181
128,805
193,501
Profitability and other ratios:
Return on avg. assets (1)
1.15
%
0.41
%
1.00
%
0.76
%
1.08
%
1.71
%
Return on avg. equity (1)
9.07
%
3.23
%
7.94
%
6.14
%
8.66
%
13.42
%
Return on avg. common equity (1)
9.40
%
3.35
%
8.24
%
6.38
%
9.00
%
13.95
%
Return on avg. tangible common equity
(1)
13.61
%
4.90
%
12.11
%
9.53
%
13.43
%
21.06
%
Common stock dividend payout ratio
(14)
16.73
%
17.29
%
12.59
%
12.26
%
11.35
%
11.04
%
Net interest margin (2)
3.22
%
3.14
%
3.04
%
3.06
%
3.06
%
3.20
%
Noninterest income to total revenue
(3)
24.69
%
9.35
%
25.72
%
19.95
%
22.25
%
35.53
%
Noninterest income to avg. assets (1)
0.93
%
0.28
%
0.92
%
0.66
%
0.76
%
1.54
%
Noninterest exp. to avg. assets (1)
2.08
%
2.24
%
2.02
%
2.09
%
1.79
%
1.87
%
Efficiency ratio (4)
55.56
%
74.04
%
56.61
%
63.37
%
52.26
%
43.26
%
Avg. loans to avg. deposits
84.99
%
84.95
%
84.73
%
84.05
%
82.80
%
84.94
%
Securities to total assets
16.36
%
15.97
%
15.08
%
15.27
%
14.48
%
14.13
%
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
September 30, 2024
September 30, 2023
Average Balances
Interest
Rates/ Yields
Average Balances
Interest
Rates/ Yields
Interest-earning assets
Loans (1) (2)
$
34,081,759
$
570,489
6.75
%
$
31,529,854
$
508,963
6.50
%
Securities
Taxable
4,979,091
65,776
5.26
%
3,542,383
36,525
4.09
%
Tax-exempt (2)
3,197,159
23,860
3.54
%
3,258,902
24,185
3.51
%
Interest-bearing due from banks
2,294,128
29,705
5.15
%
3,553,640
51,109
5.71
%
Resell agreements
50,504
1,473
11.60
%
503,153
3,258
2.57
%
Federal funds sold
—
—
—
%
—
—
—
%
Other
256,635
3,562
5.52
%
236,163
3,254
5.47
%
Total interest-earning assets
44,859,276
$
694,865
6.27
%
42,624,095
$
627,294
5.95
%
Nonearning assets
Intangible assets
1,870,719
1,877,340
Other nonearning assets
2,805,548
2,764,764
Total assets
$
49,535,543
$
47,266,199
Interest-bearing liabilities
Interest-bearing deposits:
Interest checking
12,372,313
120,645
3.88
%
10,414,869
98,974
3.77
%
Savings and money market
14,784,857
135,189
3.64
%
14,131,277
128,453
3.61
%
Time
4,866,374
54,693
4.47
%
5,016,786
52,878
4.18
%
Total interest-bearing deposits
32,023,544
310,527
3.86
%
29,562,932
280,305
3.76
%
Securities sold under agreements to
repurchase
230,340
1,495
2.58
%
184,681
1,071
2.30
%
Federal Home Loan Bank advances
2,128,793
24,929
4.66
%
2,132,638
22,710
4.22
%
Subordinated debt and other borrowings
427,380
6,410
5.97
%
426,855
5,966
5.54
%
Total interest-bearing liabilities
34,810,057
343,361
3.92
%
32,307,106
310,052
3.81
%
Noninterest-bearing deposits
8,077,655
—
—
8,515,733
—
—
Total deposits and interest-bearing
liabilities
42,887,712
$
343,361
3.19
%
40,822,839
$
310,052
3.01
%
Other liabilities
382,121
545,164
Shareholders' equity
6,265,710
5,898,196
Total liabilities and shareholders'
equity
$
49,535,543
$
47,266,199
Net interest
income
$
351,504
$
317,242
Net interest spread (3)
2.34
%
2.14
%
Net interest margin (4)
3.22
%
3.06
%
(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 $12.0 million of
taxable equivalent income for the three months ended Sept. 30, 2024
and for the three months ended Sept. 30, 2023. 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 Sept. 30, 2024 would have been
3.08% compared to a net interest spread of 2.94% for the three
months ended Sept. 30, 2023.
(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, 2024
September 30, 2023
Average Balances
Interest
Rates/ Yields
Average Balances
Interest
Rates/ Yields
Interest-earning assets
Loans (1) (2)
$
33,548,791
$
1,663,347
6.71
%
$
30,688,846
$
1,419,761
6.27
%
Securities
Taxable
4,330,537
161,824
4.99
%
3,482,068
97,850
3.76
%
Tax-exempt (2)
3,273,572
72,832
3.54
%
3,280,951
72,590
3.53
%
Interest-bearing due from banks
2,436,917
96,065
5.27
%
2,522,300
100,275
5.32
%
Resell agreements
355,791
8,972
3.37
%
508,467
9,960
2.62
%
Federal funds sold
—
—
—
%
—
—
—
%
Other
253,540
10,698
5.64
%
225,402
8,136
4.83
%
Total interest-earning assets
44,199,148
$
2,013,738
6.19
%
40,708,034
$
1,708,572
5.72
%
Nonearning assets
Intangible assets
1,872,285
1,879,100
Other nonearning assets
2,797,971
2,649,291
Total assets
$
48,869,404
$
45,236,425
Interest-bearing liabilities
Interest-bearing deposits:
Interest checking
12,020,703
352,158
3.91
%
9,199,603
227,263
3.30
%
Savings and money market
14,684,785
404,340
3.68
%
14,063,699
335,997
3.19
%
Time
4,799,977
159,446
4.44
%
4,509,386
122,302
3.63
%
Total interest-bearing deposits
31,505,465
915,944
3.88
%
27,772,688
685,562
3.30
%
Securities sold under agreements to
repurchase
218,205
4,210
2.58
%
188,605
2,449
1.74
%
Federal Home Loan Bank advances
2,149,945
73,443
4.56
%
1,875,351
58,284
4.16
%
Subordinated debt and other borrowings
427,638
18,341
5.73
%
426,711
17,411
5.46
%
Total interest-bearing liabilities
34,301,253
1,011,938
3.94
%
30,263,355
763,706
3.37
%
Noninterest-bearing deposits
8,013,578
—
—
8,812,953
—
—
Total deposits and interest-bearing
liabilities
42,314,831
$
1,011,938
3.19
%
39,076,308
$
763,706
2.61
%
Other liabilities
391,847
396,965
Shareholders' equity
6,162,726
5,763,152
Total liabilities and shareholders'
equity
$
48,869,404
$
45,236,425
Net interest
income
$
1,001,800
$
944,866
Net interest spread (3)
2.25
%
2.35
%
Net interest margin (4)
3.14
%
3.22
%
(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 $35.6 million of
taxable equivalent income for the nine months ended Sept. 30, 2024
compared to $34.1 million for the nine months ended Sept. 30, 2023.
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 nine months ended Sept. 30, 2024 would have been
3.00% compared to a net interest spread of 3.11% for the nine
months ended Sept. 30, 2023.
(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
2024
2024
2024
2023
2023
2023
Asset quality information and
ratios:
Nonperforming assets:
Nonaccrual loans
$
119,293
97,649
108,325
82,288
42,950
44,289
ORE and other nonperforming assets
(NPAs)
823
2,760
2,766
4,347
3,019
3,105
Total nonperforming assets
$
120,116
100,409
111,091
86,635
45,969
47,394
Past due loans over 90 days and still
accruing interest
$
3,611
4,057
5,273
6,004
4,969
5,257
Accruing purchase credit deteriorated
loans
$
5,715
6,021
6,222
6,501
7,010
7,415
Net loan charge-offs
$
18,348
22,895
16,215
13,451
18,093
9,771
Allowance for credit losses to nonaccrual
loans
328.2
%
390.8
%
342.8
%
429.0
%
806.0
%
762.0
%
As a percentage of total loans:
Past due accruing loans over 30 days
0.16
%
0.16
%
0.17
%
0.23
%
0.16
%
0.14
%
Potential problem loans
0.14
%
0.18
%
0.28
%
0.39
%
0.42
%
0.32
%
Allowance for credit losses
1.14
%
1.13
%
1.12
%
1.08
%
1.08
%
1.08
%
Nonperforming assets to total loans, ORE
and other NPAs
0.35
%
0.30
%
0.33
%
0.27
%
0.14
%
0.15
%
Classified asset ratio (Pinnacle Bank)
(6)
3.9
%
4.0
%
4.9
%
5.2
%
4.6
%
3.3
%
Annualized net loan charge-offs to avg.
loans (5)
0.21
%
0.27
%
0.20
%
0.17
%
0.23
%
0.13
%
Interest rates and yields:
Loans
6.75
%
6.71
%
6.67
%
6.62
%
6.50
%
6.30
%
Securities
4.58
%
4.43
%
4.06
%
4.12
%
3.81
%
3.66
%
Total earning assets
6.27
%
6.20
%
6.11
%
6.09
%
5.95
%
5.74
%
Total deposits, including non-interest
bearing
3.08
%
3.10
%
3.10
%
3.07
%
2.92
%
2.52
%
Securities sold under agreements to
repurchase
2.58
%
2.48
%
2.67
%
2.54
%
2.30
%
1.93
%
FHLB advances
4.66
%
4.66
%
4.38
%
4.26
%
4.22
%
4.20
%
Subordinated debt and other borrowings
5.97
%
5.62
%
5.60
%
5.59
%
5.54
%
5.44
%
Total deposits and interest-bearing
liabilities
3.19
%
3.20
%
3.20
%
3.15
%
3.01
%
2.65
%
Capital and other ratios (6):
Pinnacle Financial ratios:
Shareholders' equity to total assets
12.5
%
12.5
%
12.5
%
12.6
%
12.3
%
12.5
%
Common equity Tier one
10.8
%
10.7
%
10.4
%
10.3
%
10.3
%
10.2
%
Tier one risk-based
11.4
%
11.2
%
10.9
%
10.8
%
10.9
%
10.8
%
Total risk-based
13.2
%
13.2
%
12.9
%
12.7
%
12.8
%
12.7
%
Leverage
9.6
%
9.5
%
9.5
%
9.4
%
9.4
%
9.5
%
Tangible common equity to tangible
assets
8.7
%
8.6
%
8.5
%
8.6
%
8.2
%
8.3
%
Pinnacle Bank ratios:
Common equity Tier one
11.7
%
11.5
%
11.3
%
11.1
%
11.2
%
11.1
%
Tier one risk-based
11.7
%
11.5
%
11.3
%
11.1
%
11.2
%
11.1
%
Total risk-based
12.6
%
12.5
%
12.2
%
12.0
%
12.0
%
11.9
%
Leverage
9.8
%
9.7
%
9.7
%
9.7
%
9.7
%
9.8
%
Construction and land development loans as
a percentage of total capital (17)
68.2
%
72.9
%
77.5
%
84.2
%
83.1
%
84.5
%
Non-owner occupied commercial real estate
and multi-family as a percentage of total capital (17)
243.3
%
254.0
%
258.0
%
259.0
%
256.4
%
256.7
%
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)
September
June
March
December
September
June
2024
2024
2024
2023
2023
2023
Per share data:
Earnings per common share – basic
$
1.87
0.65
1.58
1.20
1.69
2.55
Earnings per common share - basic,
excluding non-GAAP adjustments
$
1.87
1.63
1.54
1.70
1.79
1.80
Earnings per common share – diluted
$
1.86
0.64
1.57
1.19
1.69
2.54
Earnings per common share - diluted,
excluding non-GAAP adjustments
$
1.86
1.63
1.53
1.68
1.79
1.79
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)
$
79.33
77.15
76.23
75.80
73.23
73.32
Tangible book value per common share at
quarter end (7)
$
55.12
52.92
51.98
51.38
48.78
48.85
Revenue per diluted common share
$
6.08
4.78
5.60
5.16
5.35
6.43
Revenue per diluted common share,
excluding non-GAAP adjustments
$
6.08
5.72
5.45
5.25
5.48
5.43
Investor information:
Closing sales price of common stock on
last trading day of quarter
$
97.97
80.04
85.88
87.22
67.04
56.65
High closing sales price of common stock
during quarter
$
100.56
84.70
91.82
89.34
75.95
57.93
Low closing sales price of common stock
during quarter
$
76.97
74.62
79.26
60.77
56.41
46.17
Closing sales price of depositary shares
on last trading day of quarter
$
24.39
23.25
23.62
22.60
22.70
23.75
High closing sales price of depositary
shares during quarter
$
24.50
23.85
24.44
23.65
23.85
24.90
Low closing sales price of depositary
shares during quarter
$
23.25
22.93
22.71
21.00
21.54
19.95
Other information:
Residential mortgage loan sales:
Gross loans sold
$
209,144
217,080
148,576
142,556
198,247
192,948
Gross fees (8)
$
4,974
5,368
3,540
3,191
4,350
4,133
Gross fees as a percentage of loans
originated
2.38
%
2.47
%
2.38
%
2.24
%
2.19
%
2.14
%
Net gain on residential mortgage loans
sold
$
2,643
3,270
2,879
879
2,012
1,567
Investment gains (losses) on sales of
securities, net (13)
$
—
(72,103
)
—
14
(9,727
)
(9,961
)
Brokerage account assets, at quarter end
(9)
$
12,791,337
11,917,578
10,756,108
9,810,457
9,041,716
9,007,230
Trust account managed assets, at quarter
end
$
6,830,323
6,443,916
6,297,887
5,530,495
5,047,128
5,084,592
Core deposits (10)
$
35,764,640
34,957,827
34,638,610
33,738,917
33,606,783
32,780,767
Core deposits to total funding (10)
81.8
%
82.2
%
82.2
%
81.7
%
81.9
%
80.9
%
Risk-weighted assets
$
40,530,585
39,983,191
40,531,311
40,205,295
39,527,086
38,853,588
Number of offices
136
135
128
128
128
127
Total core deposits per office
$
262,975
258,947
270,614
263,585
262,553
258,116
Total assets per full-time equivalent
employee
$
14,418
14,231
14,438
14,287
14,274
14,166
Annualized revenues per full-time
equivalent employee
$
528.0
425.0
508.5
468.4
486.2
593.0
Annualized expenses per full-time
equivalent employee
$
293.4
314.6
287.8
296.8
254.1
256.5
Number of employees (full-time
equivalent)
3,516.5
3,469.0
3,386.5
3,357.0
3,329.5
3,309.0
Associate retention rate (11)
94.6
%
94.4
%
94.2
%
94.2
%
93.6
%
94.1
%
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
Nine months ended
(dollars in thousands, except per share
data)
September
June
September
September
September
2024
2024
2023
2024
2023
Net interest income
$
351,504
332,262
317,242
1,001,800
944,866
Noninterest income
115,242
34,288
90,797
259,633
354,165
Total revenues
466,746
366,550
408,039
1,261,433
1,299,031
Less: Investment losses (gains) on sales
of securities, net
—
72,103
9,727
72,103
19,688
Gain on sale of fixed assets as a result
of sale-leaseback transaction
—
—
—
—
(85,692
)
Recognition of mortgage servicing
asset
—
—
—
(11,812
)
—
Total revenues excluding the impact of
adjustments noted above
$
466,746
438,653
417,766
1,321,724
1,233,027
Noninterest expense
$
259,319
271,389
213,233
773,073
636,601
Less: ORE expense
56
22
33
162
190
FDIC special assessment
—
—
—
7,250
—
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
—
28,400
—
28,400
—
Noninterest expense excluding the impact
of adjustments noted above
$
259,263
242,967
213,200
737,261
636,411
Pre-tax income
$
181,146
65,002
167,980
397,423
585,148
Provision for credit losses
26,281
30,159
26,826
90,937
77,282
Pre-tax pre-provision net revenue
207,427
95,161
194,806
488,360
662,430
Less: Adjustments noted above
56
100,525
9,760
96,103
(65,814
)
Adjusted pre-tax pre-provision net revenue
(12)
$
207,483
195,686
204,566
584,463
596,616
Noninterest income
$
115,242
34,288
90,797
259,633
354,165
Less: Adjustments noted above
—
72,103
9,727
60,291
(66,004
)
Noninterest income excluding the impact of
adjustments noted above
$
115,242
106,391
100,524
319,924
288,161
Efficiency ratio (4)
55.56
%
74.04
%
52.26
%
61.29
%
49.01
%
Adjustments noted above
(0.01
)%
(18.65
)%
(1.23
)%
(5.51
)%
2.60
%
Efficiency ratio excluding adjustments
noted above (4)
55.55
%
55.39
%
51.03
%
55.78
%
51.61
%
Total average assets
$
49,535,543
48,754,091
47,266,199
48,869,404
45,236,425
Noninterest income to average assets
(1)
0.93
%
0.28
%
0.76
%
0.71
%
1.05
%
Less: Adjustments noted above
—
%
0.60
%
0.08
%
0.16
%
(0.20
)%
Noninterest income (excluding adjustments
noted above) to average assets (1)
0.93
%
0.88
%
0.84
%
0.87
%
0.85
%
Noninterest expense to average assets
(1)
2.08
%
2.24
%
1.79
%
2.11
%
1.88
%
Adjustments as noted above
—
%
(0.24
)%
—
%
(0.09
)%
—
%
Noninterest expense (excluding adjustments
noted above) to average assets (1)
2.08
%
2.00
%
1.79
%
2.02
%
1.88
%
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)
September
June
March
December
September
June
2024
2024
2024
2023
2023
2023
Net income available to common
shareholders
$
142,893
49,364
120,146
91,181
128,805
193,501
Investment (gains) losses on sales of
securities, net
—
72,103
—
(14
)
9,727
9,961
Gain on sale of fixed assets as a result
of sale-leaseback transaction
—
—
—
—
—
(85,692
)
Loss on BOLI restructuring
—
—
—
16,252
—
—
FDIC special assessment
—
—
7,250
29,000
—
—
ORE expense
56
22
84
125
33
58
Recognition of mortgage servicing
asset
—
—
(11,812
)
—
—
—
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
—
28,400
—
—
—
—
Tax effect on above noted adjustments
(16)
(14
)
(25,131
)
1,120
(7,278
)
(2,440
)
18,918
Net income available to common
shareholders excluding adjustments noted above
$
142,935
124,758
116,788
129,266
136,125
136,746
Basic earnings per common share
$
1.87
0.65
1.58
1.20
1.69
2.55
Less:
Investment (gains) losses on sales of
securities, net
—
0.94
—
—
0.13
0.13
Gain on sale of fixed assets as a result
of sale-leaseback transaction
—
—
—
—
—
(1.13
)
Loss on BOLI restructuring
—
—
—
0.21
—
—
FDIC special assessment
—
—
0.10
0.38
—
—
ORE expense
—
—
—
—
—
—
Recognition of mortgage servicing
asset
—
—
(0.15
)
—
—
—
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
—
0.37
—
—
—
—
Tax effect on above noted adjustments
(16)
—
(0.33
)
0.01
(0.10
)
(0.03
)
0.25
Basic earnings per common share excluding
adjustments noted above
$
1.87
1.63
1.54
1.70
1.79
1.80
Diluted earnings per common share
$
1.86
0.64
1.57
1.19
1.69
2.54
Less:
Investment (gains) losses on sales of
securities, net
—
0.94
—
—
0.13
0.13
Gain on sale of fixed assets as a result
of sale-leaseback transaction
—
—
—
—
—
(1.13
)
Loss on BOLI restructuring
—
—
—
0.21
—
—
FDIC special assessment
—
—
0.10
0.38
—
—
ORE expense
—
—
—
—
—
—
Recognition of mortgage servicing
asset
—
—
(0.15
)
—
—
—
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
—
0.37
—
—
—
—
Tax effect on above noted adjustments
(16)
—
(0.32
)
0.01
(0.09
)
(0.03
)
0.25
Diluted earnings per common share
excluding the adjustments noted above
$
1.86
1.63
1.53
1.68
1.79
1.80
Revenue per diluted common share
$
6.08
4.78
5.60
5.16
5.35
6.43
Adjustments due to revenue-impacting items
as noted above
—
0.94
(0.15
)
0.09
0.13
(1.00
)
Revenue per diluted common share excluding
adjustments due to revenue-impacting items as noted above
$
6.08
5.72
5.45
5.25
5.48
5.43
Book value per common share at quarter end
(7)
$
79.33
77.15
76.23
75.80
73.23
73.32
Adjustment due to goodwill, core deposit
and other intangible assets
(24.21
)
(24.23
)
(24.25
)
(24.42
)
(24.45
)
(24.47
)
Tangible book value per common share at
quarter end (7)
$
55.12
52.92
51.98
51.38
48.78
48.85
Equity method investment (15)
Fee income from BHG, net of
amortization
$
16,379
18,688
16,035
14,432
24,967
26,924
Funding cost to support investment
5,762
5,704
5,974
5,803
6,546
6,005
Pre-tax impact of BHG
10,617
12,984
10,061
8,629
18,421
20,919
Income tax expense at statutory rates
(16)
2,654
3,246
2,515
2,157
4,605
5,230
Earnings attributable to BHG
$
7,963
9,738
7,546
6,472
13,816
15,689
Basic earnings per common share
attributable to BHG
$
0.10
0.13
0.10
0.09
0.18
0.21
Diluted earnings per common share
attributable to BHG
$
0.10
0.13
0.10
0.08
0.18
0.21
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
Nine months ended
(dollars in thousands, except per share
data)
September 30,
2024
2023
Net income available to common
shareholders
$
312,403
455,779
Investment losses on sales of securities,
net
72,103
19,688
Gain on sale of fixed assets as a result
of sale-leaseback transaction
—
(85,692
)
Loss on BOLI restructuring
—
—
ORE expense
162
190
FDIC special assessment
7,250
—
Recognition of mortgage servicing
asset
(11,812
)
—
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
28,400
—
Tax effect on adjustments noted above
(16)
(24,026
)
16,454
Net income available to common
shareholders excluding adjustments noted above
$
384,480
406,419
Basic earnings per common share
$
4.09
6.00
Less:
Investment losses on sales of securities,
net
0.94
0.26
Gain on sale of fixed assets as a result
of sale-leaseback transaction
—
(1.13
)
Loss on BOLI restructuring
—
—
ORE expense
—
—
Recognition of mortgage servicing
asset
(0.15
)
—
FDIC special assessment
0.09
—
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
0.37
—
Tax effect on above noted adjustments
(16)
(0.31
)
0.22
Basic earnings per common share excluding
adjustments noted above
$
5.03
5.35
Diluted earnings per common share
4.08
5.99
Less:
Investment losses on sales of securities,
net
0.94
0.26
Gain on sale of fixed assets as a result
of sale-leaseback transaction
—
(1.13
)
Loss on BOLI restructuring
—
—
ORE expense
—
—
FDIC special assessment
0.09
—
Recognition of mortgage servicing
asset
(0.15
)
—
Fees related to terminating agreement to
resell securities previously purchased and professional fees
associated with capital optimization initiatives
0.37
—
Tax effect on above noted adjustments
(16)
(0.31
)
0.22
Diluted earnings per common share
excluding the adjustments noted above
$
5.02
5.34
Revenue per diluted common share
$
16.47
17.07
Adjustments due to revenue-impacting items
as noted above
0.78
(0.87
)
Revenue per diluted common share excluding
adjustments due to revenue-impacting items noted above
$
17.25
16.20
Equity method investment (15)
Fee income from BHG, net of
amortization
$
51,102
70,970
Funding cost to support investment
17,345
18,332
Pre-tax impact of BHG
33,757
52,638
Income tax expense at statutory rates
(16)
8,439
13,160
Earnings attributable to BHG
$
25,318
39,478
Basic earnings per common share
attributable to BHG
$
0.33
0.52
Diluted earnings per common share
attributable to BHG
$
0.33
0.52
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
Nine months ended
(dollars in thousands, except per share
data)
September
June
September
September
September
2024
2024
2023
2024
2023
Return on average assets (1)
1.15
%
0.41
%
1.08
%
0.85
%
1.35
%
Adjustments as noted above
—
%
0.62
%
0.06
%
0.20
%
(0.15
)%
Return on average assets excluding
adjustments noted above (1)
1.15
%
1.03
%
1.14
%
1.05
%
1.20
%
Tangible assets:
Total assets
$
50,701,888
49,366,969
47,523,790
$
50,701,888
47,523,790
Less: Goodwill
(1,846,973
)
(1,846,973
)
(1,846,973
)
(1,846,973
)
(1,846,973
)
Core deposit and other intangible
assets
(22,755
)
(24,313
)
(29,216
)
(22,755
)
(29,216
)
Net tangible assets
$
48,832,160
47,495,683
45,647,601
$
48,832,160
45,647,601
Tangible common equity:
Total shareholders' equity
$
6,344,258
6,174,668
5,837,641
$
6,344,258
5,837,641
Less: Preferred shareholders' equity
(217,126
)
(217,126
)
(217,126
)
(217,126
)
(217,126
)
Total common shareholders' equity
6,127,132
5,957,542
5,620,515
6,127,132
5,620,515
Less: Goodwill
(1,846,973
)
(1,846,973
)
(1,846,973
)
(1,846,973
)
(1,846,973
)
Core deposit and other intangible
assets
(22,755
)
(24,313
)
(29,216
)
(22,755
)
(29,216
)
Net tangible common equity
$
4,257,404
4,086,256
3,744,326
$
4,257,404
3,744,326
Ratio of tangible common equity to
tangible assets
8.72
%
8.60
%
8.20
%
8.72
%
8.20
%
Average tangible assets:
Average assets
$
49,535,543
48,754,091
47,266,199
$
48,869,404
45,236,425
Less: Average goodwill
(1,846,973
)
(1,846,973
)
(1,846,973
)
(1,846,973
)
(1,846,973
)
Average core deposit and other intangible
assets
(23,746
)
(25,309
)
(30,367
)
(25,312
)
(32,127
)
Net average tangible assets
$
47,664,824
46,881,809
45,388,859
$
46,997,119
43,357,325
Return on average assets (1)
1.15
%
0.41
%
1.08
%
0.85
%
1.35
%
Adjustment due to goodwill, core deposit
and other intangible assets
0.04
%
0.01
%
0.05
%
0.04
%
0.06
%
Return on average tangible assets (1)
1.19
%
0.42
%
1.13
%
0.89
%
1.41
%
Adjustments as noted above
—
%
0.65
%
0.06
%
0.20
%
(0.16
)%
Return on average tangible assets
excluding adjustments noted above (1)
1.19
%
1.07
%
1.19
%
1.09
%
1.25
%
Average tangible common equity:
Average shareholders' equity
$
6,265,710
6,138,722
5,898,196
$
6,162,726
5,763,152
Less: Average preferred equity
(217,126
)
(217,126
)
(217,126
)
(217,126
)
(217,126
)
Average common equity
6,048,584
5,921,596
5,681,070
5,945,600
5,546,026
Less: Average goodwill
(1,846,973
)
(1,846,973
)
(1,846,973
)
(1,846,973
)
(1,846,973
)
Average core deposit and other intangible
assets
(23,746
)
(25,309
)
(30,367
)
(25,312
)
(32,127
)
Net average tangible common equity
$
4,177,865
4,049,314
3,803,730
$
4,073,315
3,666,926
Return on average equity (1)
9.07
%
3.23
%
8.66
%
6.77
%
10.57
%
Adjustment due to average preferred
shareholders' equity
0.33
%
0.12
%
0.34
%
0.25
%
0.42
%
Return on average common equity (1)
9.40
%
3.35
%
9.00
%
7.02
%
10.99
%
Adjustment due to goodwill, core deposit
and other intangible assets
4.21
%
1.55
%
4.43
%
3.22
%
5.63
%
Return on average tangible common equity
(1)
13.61
%
4.90
%
13.43
%
10.24
%
16.62
%
Adjustments as noted above
—
%
7.49
%
0.77
%
2.37
%
(1.80
)%
Return on average tangible common equity
excluding adjustments noted above (1)
13.61
%
12.39
%
14.20
%
12.61
%
14.82
%
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 income 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.
12. Adjusted pre-tax, pre-provision net
revenue excludes the impact of ORE expenses and income, investment
gains and losses on sales of securities, the impact of BOLI
restructuring, the impact of the FDIC special assessment, the
recognition of the mortgage servicing asset and fees related to
terminating agreement to resell securities previously purchased and
professional fees associated with capital optimization
initiatives.
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 funding costs of the overall franchise
calculated using the firm's subordinated and other borrowing rates.
Income tax expense is calculated using statutory tax rates.
16. Tax effect calculated using the
blended statutory rate of 25.00 percent for all periods in 2024 and
2023.
17. Calculated using the same guidelines
as are used in the Federal Financial Institutions Examination
Council's Uniform Bank Performance Report.
pnfp-earnings
View source
version on businesswire.com: https://www.businesswire.com/news/home/20241015818928/en/
MEDIA CONTACT: Joe Bass, 615-743-8219 FINANCIAL
CONTACT: Harold Carpenter, 615-744-3742 WEBSITE:
www.pnfp.com
Pinnacle Financial Partn... (NASDAQ:PNFP)
Historical Stock Chart
Von Okt 2024 bis Nov 2024
Pinnacle Financial Partn... (NASDAQ:PNFP)
Historical Stock Chart
Von Nov 2023 bis Nov 2024
