NASHVILLE, Tenn.--(BUSINESS WIRE)--Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported net income per diluted common share of $0.62 for the quarter ended March 31, 2015, compared to net income per diluted common share of $0.47 for the quarter ended March 31, 2014, an increase of 31.9 percent.
“Strategically, it has been a very eventful 2015 thus far,” said M. Terry Turner, Pinnacle’s president and chief executive officer. “Our investment in Bankers Healthcare Group LLC (BHG), which occurred on Feb. 1, 2015, as well as our anticipated merger with CapitalMark Bank & Trust (CapitalMark) in Chattanooga, TN, which we announced two weeks ago, represent two significant milestones for our firm. Additionally, we launched a capital markets initiative that will provide a new revenue stream that's been routinely conceded to others in the past, and we also hired several commercial real estate professionals that position us to develop a higher profile in the commercial real estate segment to match that we’ve developed in the commercial and industrial segment. Those building blocks, plus our record core earnings for the 16th consecutive quarter, serve as a great platform to achieve our long-term growth objectives.”
GROWING THE CORE EARNINGS CAPACITY OF THE FIRM:
- Revenues (excluding securities gains and losses) for the quarter ended March 31, 2015 were a record $69.8 million, an increase of $5.1 million from $64.7 million in the fourth quarter of 2014. Revenues (excluding securities gains and losses) increased 19.0 percent over the same quarter last year.
- Loans at March 31, 2015 were a record $4.65 billion, an increase of $55.2 million from Dec. 31, 2014 and $463.6 million from March 31, 2014, reflecting year-over-year growth of 11.1 percent.
- Average balances of noninterest-bearing deposit accounts were $1.34 billion in the first quarter of 2015 and represented approximately 28.0 percent of total average deposit balances for the quarter, another record for the firm. First quarter 2015 average noninterest-bearing deposits increased 19.0 percent over the same quarter last year.
- Return on average assets increased to 1.45 percent for the first quarter of 2015, compared to 1.27 percent for the fourth quarter of 2014 and 1.20 percent for the same quarter last year.
- First quarter 2015 return on average tangible equity amounted to 15.56 percent, compared to 13.52 percent for the fourth quarter of 2014 and 13.45 percent for the same quarter last year.
- The firm’s investment in BHG resulted in additional noninterest income of approximately $3.1 million for the first quarter of 2015, ultimately amounting to approximately $0.05 in fully diluted earnings per share for the period.
“We are very pleased with BHG’s contribution in the first quarter and remain excited about the future opportunities that we believe exist between our two firms,” Turner said. “Further, by focusing on our core banking businesses and growing our client base in our now three MSAs in Tennessee, we believe we will continue to increase revenues, increase operating leverage and, most importantly, produce long-term sustainable shareholder value for our investors.”
OTHER FIRST QUARTER 2015 HIGHLIGHTS:
-
Revenue growth
-
Net interest income for the quarter ended March 31, 2015 increased
to $51.3 million, compared to $50.3 million for the fourth quarter
of 2014 and $45.9 million for the first quarter of 2014. Net
interest income for the period ended March 31, 2015 increased 11.7
percent as compared to the same period prior year.
- The firm’s net interest margin was 3.78 percent for the quarter ended March 31, 2015, compared to 3.76 percent last quarter and for the quarter ended March 31, 2014.
-
Noninterest income for the quarter ended March 31, 2015 increased
to $18.5 million, compared to $14.4 million for the fourth quarter
of 2014 and $12.7 million for the same quarter last year.
Noninterest income for the period ended March 31, 2015 increased
45.2 percent as compared to the same period prior year.
- Wealth management revenues, which include investment, trust and insurance services, were $5.1 million for the quarter ended March 31, 2015, compared to $5.1 million for the quarter ended Dec. 31, 2014 and $4.7 million for the same quarter last year.
- Other noninterest income increased by approximately $604,000 between fourth quarter of 2014 and first quarter of 2015 to $5.3 million, primarily due to $208,000 in increased interchange revenues and $547,000 in loan swap fees.
-
Net interest income for the quarter ended March 31, 2015 increased
to $51.3 million, compared to $50.3 million for the fourth quarter
of 2014 and $45.9 million for the first quarter of 2014. Net
interest income for the period ended March 31, 2015 increased 11.7
percent as compared to the same period prior year.
“Over the last few years, we outlined and ultimately increased several of the performance targets for our firm,” said Harold R. Carpenter, Pinnacle’s chief financial officer. “The achievement of those targets was based on increasing our client base. As a firm, we remain focused on revenue growth and achieving it by recruiting the best financial professionals in our markets. We made several key hires in the first quarter of 2015 and look forward to additional hires over the remainder of this year.
“Ongoing organic growth has been and will continue to be the foundation of our business model in the Nashville and Knoxville markets. We will work diligently to ensure a smooth integration of CapitalMark into our franchise and expect, ultimately, the same organic growth model will be the foundation for building a $2 billion+ banking franchise in Chattanooga over the next few years. We believe that the core business strategies shared by both CapitalMark and Pinnacle will be what grows the value of the combined franchise.”
-
Noninterest expense
- Noninterest expense for the quarter ended March 31, 2015 was $36.8 million, compared to $34.4 million in the fourth quarter of 2014 and $33.6 million in the same quarter last year.
- Salaries and employee benefits were $23.5 million in the first quarter of 2015, compared to $23.1 million in the fourth quarter of 2014 and $21.7 million in the same quarter last year.
“We continue to experience improved operating leverage in the first quarter with another record efficiency ratio of 52.8 percent,” Carpenter said. “Going into 2015, we anticipated increases in compensation for new hires and merit raises, as well as increases in other expenses due to increases in variable costs related to revenue growth. That said, absent the usual increases for additional hires that will occur, we feel our expense run rate should remain fairly consistent throughout this year.”
-
Asset quality
- Nonperforming assets decreased to $25.4 million at March 31, 2015, compared to $27.9 million at Dec. 31, 2014 and $30.6 million at March 31, 2014. Nonperforming assets decreased to 0.54 percent of total loans and ORE at March 31, 2015, compared to 0.61 percent at Dec. 31, 2014 and 0.73 percent at March 31, 2014.
-
The allowance for loan losses represented 1.43 percent of total
loans at March 31, 2015, compared to 1.47 percent at Dec. 31, 2014
and 1.61 percent at March 31, 2014. The ratio of the allowance for
loan losses to nonperforming loans was 391.6 percent at March 31,
2015, compared to 403.2 percent at Dec. 31, 2014 and 432.7 percent
at March 31, 2014.
- Net charge-offs were $1.4 million for the quarter ended March 31, 2015, compared to $842,000 for the fourth quarter of 2014 and $934,000 for the quarter ended March 31, 2014. Annualized net charge-offs as a percentage of average loans for the quarter ended March 31, 2015 were 0.13 percent, compared to 0.09 percent for the quarter ended March 31, 2014.
- Provision for loan losses decreased from $488,000 in the first quarter of 2014 to $315,000 in the first quarter of 2015, which reflects an overall decrease in the allowance for loan losses from 1.61 percent at March 31, 2014 to 1.43 percent at March 31, 2015, based on improvements in overall loan quality.
BOARD OF DIRECTORS DECLARES DIVIDEND
On April 7, 2015, Pinnacle’s Board of Directors also declared a $0.12 per share cash dividend to be paid on May 29, 2015 to common shareholders of record as of the close of business on May 1, 2015. The amount and timing of any future dividend payments to common shareholders will be subject to the discretion 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 April 21, 2015 to discuss first quarter 2015 results and other matters. To access the call for audio only, please call 1-877-602-7944. For the presentation and streaming audio, please access the webcast on the investor relations page of Pinnacle's website at www.pnfp.com.
For those unable to participate in the webcast, it will be archived on the investor relations page of Pinnacle's website at www.pnfp.com for 90 days following the presentation.
Pinnacle Financial Partners provides a full range of banking, investment, trust, mortgage and insurance products and services designed for businesses and their owners and individuals interested in a comprehensive relationship with their financial institution.
The firm began operations in a single downtown Nashville location in October 2000 and has since grown to approximately $6.3 billion in assets at March 31, 2015. At March 31, 2015, Pinnacle is the second-largest bank holding company headquartered in Tennessee, with 29 offices in eight Middle Tennessee counties and five offices in Knoxville. Additionally, Great Place to Work® named Pinnacle one of the best workplaces in the United States on its 2014 Best Small & Medium Workplaces list published in FORTUNE magazine. The American Banker also recognized Pinnacle as the second best bank to work for in the country.
Additional information concerning Pinnacle, which is included in the NASDAQ Financial-100 Index, can be accessed at www.pnfp.com.
ADDITIONAL INFORMATION AND WHERE TO FIND IT
In connection with the proposed merger of Pinnacle Bank and CapitalMark Bank & Trust (“CapitalMark”), Pinnacle Financial intends to file a registration statement on Form S-4 with the Securities and Exchange Commission (the “SEC”) to register the shares of Pinnacle Financial common stock that will be issued to CapitalMark’s shareholders in connection with the transaction. The registration statement will include a proxy statement/prospectus (that will be delivered to CapitalMark’s shareholders in connection with their required approval of the proposed merger) and other relevant materials in connection with the proposed merger transaction involving Pinnacle Bank and CapitalMark.
INVESTORS AND SECURITY HOLDERS ARE ENCOURAGED TO READ THE PROXY STATEMENT/PROSPECTUS WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT PINNACLE FINANCIAL, PINNACLE BANK, CAPITALMARK AND THE PROPOSED TRANSACTION.
Investors and security holders may obtain free copies of these documents once they are available through the website maintained by the SEC at http://www.sec.gov. Free copies of the proxy statement/prospectus also may be obtained by directing a request by telephone or mail to Pinnacle Financial Partners Inc., 150 3rd Avenue South, Suite 980, Nashville, TN 37201, Attention: Investor Relations (615) 744-3742 or CapitalMark, 801 Broad St., Chattanooga, TN 37402, Attention: Investor Relations (423) 386-2828.
This communication shall not constitute an offer to sell or the solicitation of an offer to buy securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.
FORWARD-LOOKING STATEMENTS
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 maintain the historical growth of its loan portfolio; (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 on loans or deposits; (ix) the results of regulatory examinations; (x) the ability to retain large, uninsured deposits; (xi) the development of any new market other than Nashville or Knoxville; (xii) a merger or acquisition, like the proposed merger with CapitalMark; (xiii) risks of expansion into new geographic or product markets, like the proposed expansion into the Chattanooga, TN-GA MSA associated with the proposed merger with CapitalMark; (xiv) any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including intangible assets; (xv) reduced ability to attract additional financial advisors (or failure of such advisors to cause their clients to switch to Pinnacle Financial) or otherwise to attract customers from other financial institutions; (xvi) further 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 and required capital maintenance levels; (xviii) risks associated with litigation, including the applicability of insurance coverage; (xix) the risk that the cost savings and any revenue synergies from the proposed merger with CapitalMark may not be realized or take longer than anticipated to be realized; (xx) disruption from the merger with customers, suppliers or employee relationships; (xxi) the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement that Pinnacle Financial and Pinnacle Bank have entered into with CapitalMark; (xxii) the risk of successful integration of CapitalMark’s business with ours; (xxiii) the failure of CapitalMark’s shareholders to approve the merger; (xxiv) the amount of the costs, fees, expenses and charges related to the merger; (xxv) the ability to obtain required governmental approvals of the proposed terms of the merger; (xxvi) reputational risk and the reaction of Pinnacle Financial’s and CapitalMark’s customers to the proposed merger; (xxvii) the failure of the closing conditions to be satisfied; (xxviii) the risk that the integration of CapitalMark’s operations with Pinnacle Financial’s will be materially delayed or will be more costly or difficult than expected; (xxix) the possibility that the merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events; (xxx) the dilution caused by Pinnacle’s issuance of additional shares of its common stock in the merger; (xxxi) approval of the declaration of any dividend by Pinnacle Financial's board of directors; (xxxii) the vulnerability of our network and online banking portals to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches; (xxxiii) the possibility of increased compliance costs as a result of increased regulatory oversight and the development of additional banking products for our corporate and consumer clients; and (xxxiv) 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 25, 2015. 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 report, whether as a result of new information, future events or otherwise.
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | |||||||||||||||
CONSOLIDATED BALANCE SHEETS – UNAUDITED | |||||||||||||||
March 31, 2015 | December 31, 2014 | March 31, 2014 | |||||||||||||
ASSETS |
|||||||||||||||
Cash and noninterest-bearing due from banks | $ | 61,498,151 | $ | 48,741,692 | $ | 94,172,230 | |||||||||
Interest-bearing due from banks | 227,823,492 | 134,176,054 | 75,826,385 | ||||||||||||
Federal funds sold and other | 4,455,077 | 4,989,764 | 938,792 | ||||||||||||
Cash and cash equivalents | 293,776,720 | 187,907,510 | 170,937,407 | ||||||||||||
Securities available-for-sale, at fair value | 769,018,224 | 732,054,785 | 735,400,911 | ||||||||||||
Securities held-to-maturity (fair value of $39,407,835, $38,788,870 and $38,194,567 at March 31, 2015 and December 31, 2014 and March 31, 2014, respectively) |
39,275,846 | 38,675,527 | 38,733,099 | ||||||||||||
Mortgage loans held-for-sale | 18,909,910 | 14,038,914 | 13,970,926 | ||||||||||||
Loans held-for-sale | 7,934,778 | - | - | ||||||||||||
Loans | 4,645,272,317 | 4,590,026,505 | 4,181,686,799 | ||||||||||||
Less allowance for loan losses | (66,241,583 | ) | (67,358,639 | ) | (67,523,575 | ) | |||||||||
Loans, net | 4,579,030,734 | 4,522,667,866 | 4,114,163,224 | ||||||||||||
Premises and equipment, net | 71,281,505 | 71,576,016 | 71,627,370 | ||||||||||||
Other investments |
119,426,574 | 38,062,134 | 33,358,506 | ||||||||||||
Accrued interest receivable | 18,262,956 | 16,988,407 | 17,219,090 | ||||||||||||
Goodwill | 243,442,869 | 243,529,010 | 243,568,203 | ||||||||||||
Core deposit and other intangible assets | 2,665,659 | 2,893,072 | 3,603,074 | ||||||||||||
Other real estate owned | 8,441,288 | 11,186,414 | 15,037,823 | ||||||||||||
Other assets | 142,879,305 | 138,668,142 | 143,312,957 | ||||||||||||
Total assets | $ | 6,314,346,368 | $ | 6,018,247,797 | $ | 5,600,932,590 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||||||||||
Deposits: | |||||||||||||||
Noninterest-bearing | $ | 1,424,971,154 | $ | 1,321,053,083 | $ | 1,180,202,107 | |||||||||
Interest-bearing | 1,065,900,049 | 1,005,450,690 | 912,387,013 | ||||||||||||
Savings and money market accounts | 1,878,270,087 | 2,024,957,383 | 1,902,452,916 | ||||||||||||
Time | 420,168,133 | 431,143,756 | 505,534,750 | ||||||||||||
Total deposits | 4,789,309,423 | 4,782,604,912 | 4,500,576,786 | ||||||||||||
Securities sold under agreements to repurchase | 68,053,123 | 93,994,730 | 68,092,650 | ||||||||||||
Federal Home Loan Bank advances | 455,443,811 | 195,476,384 | 150,604,286 | ||||||||||||
Subordinated debt and other borrowings | 135,533,292 | 96,158,292 | 98,033,292 | ||||||||||||
Accrued interest payable | 632,021 | 631,682 | 745,180 | ||||||||||||
Other liabilities | 41,224,052 | 46,688,416 | 40,383,743 | ||||||||||||
Total liabilities | 5,490,195,722 | 5,215,554,416 | 4,858,435,937 | ||||||||||||
Stockholders’ equity: | |||||||||||||||
Preferred stock, no par value; 10,000,000 shares authorized; no shares issued and outstanding |
- | - | - | ||||||||||||
Common stock, par value $1.00; 90,000,000 shares authorized; 35,864,667 shares, 35,732,483 shares and 35,567,268 shares issued and outstanding at March 31, 2015, December 31, 2014 and March 31, 2014, respectively |
35,864,667 | 35,732,483 | 35,567,268 | ||||||||||||
Additional paid-in capital | 563,831,066 | 561,431,449 | 551,461,564 | ||||||||||||
Retained earnings | 218,909,667 | 201,371,081 | 155,840,829 | ||||||||||||
Accumulated other comprehensive income (loss), net of taxes | 5,545,246 | 4,158,368 | (373,008 | ) | |||||||||||
Stockholders’ equity | 824,150,646 | 802,693,381 | 742,496,653 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 6,314,346,368 | $ | 6,018,247,797 | $ | 5,600,932,590 | |||||||||
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 | |||||||||||||
Three Months Ended | |||||||||||||
March 31, | December 31, | March 31, | |||||||||||
2015 | 2014 | 2014 | |||||||||||
Interest income: | |||||||||||||
Loans, including fees | $ | 49,466,706 | $ | 48,352,675 | $ | 43,695,658 | |||||||
Securities | |||||||||||||
Taxable | 3,444,599 | 3,409,318 | 3,720,279 | ||||||||||
Tax-exempt | 1,483,307 | 1,472,826 | 1,597,797 | ||||||||||
Federal funds sold and other | 283,978 | 298,391 | 277,058 | ||||||||||
Total interest income | 54,678,590 | 53,533,210 | 49,290,792 | ||||||||||
Interest expense: | |||||||||||||
Deposits | 2,430,742 | 2,441,502 | 2,595,240 | ||||||||||
Securities sold under agreements to repurchase | 30,917 | 40,077 | 30,515 | ||||||||||
Federal Home Loan Bank advances and other borrowings | 948,552 | 738,359 | 757,222 | ||||||||||
Total interest expense | 3,410,211 | 3,219,938 | 3,382,977 | ||||||||||
Net interest income | 51,268,379 | 50,313,272 | 45,907,815 | ||||||||||
Provision for loan losses | 315,091 | 2,041,480 | 487,638 | ||||||||||
Net interest income after provision for loan losses | 50,953,288 | 48,271,792 | 45,420,177 | ||||||||||
Noninterest income: | |||||||||||||
Service charges on deposit accounts | 2,912,549 | 3,038,045 | 2,790,968 | ||||||||||
Investment services | 2,259,440 | 2,737,308 | 2,127,834 | ||||||||||
Insurance sales commissions | 1,512,618 | 1,045,748 | 1,384,921 | ||||||||||
Gains on mortgage loans sold, net | 1,941,254 | 1,373,920 | 1,234,872 | ||||||||||
Investment gains on sales, net | 6,003 | - | - | ||||||||||
Trust fees | 1,311,985 | 1,274,159 | 1,145,751 | ||||||||||
Income from other investments |
3,295,858 | 265,624 | 130,096 | ||||||||||
Other noninterest income | 5,253,595 | 4,649,415 | 3,917,923 | ||||||||||
Total noninterest income | 18,493,302 | 14,384,219 | 12,732,365 | ||||||||||
Noninterest expense: | |||||||||||||
Salaries and employee benefits | 23,530,860 | 23,075,475 | 21,749,960 | ||||||||||
Equipment and occupancy | 6,046,223 | 5,983,877 | 5,709,030 | ||||||||||
Other real estate expense | 395,288 | (630,066 | ) | 651,152 | |||||||||
Marketing and other business development | 959,750 | 1,208,253 | 908,901 | ||||||||||
Postage and supplies | 649,251 | 717,323 | 560,614 | ||||||||||
Amortization of intangibles | 227,414 | 236,164 | 237,675 | ||||||||||
Other noninterest expense | 5,022,236 | 3,801,319 | 3,832,221 | ||||||||||
Total noninterest expense | 36,831,022 | 34,392,345 | 33,649,553 | ||||||||||
Income before income taxes | 32,615,568 | 28,263,666 | 24,506,680 | ||||||||||
Income tax expense | 10,772,857 | 9,526,428 | 8,139,557 | ||||||||||
Net income | $ | 21,842,711 | $ | 18,737,238 | $ | 16,367,123 | |||||||
Per share information: | |||||||||||||
Basic net income per common share | $ | 0.62 | $ | 0.54 | $ | 0.47 | |||||||
Diluted net income per common share | $ | 0.62 | $ | 0.53 | $ | 0.47 | |||||||
Weighted average shares outstanding: | |||||||||||||
Basic | 35,041,203 | 34,827,999 | 34,602,337 | ||||||||||
Diluted | 35,380,529 | 35,292,319 | 34,966,600 | ||||||||||
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 | |||||||||||||||||||
|
|
March |
December | September | June | March | December | ||||||||||||
(dollars in thousands) |
|
2015 |
2014 | 2014 | 2014 | 2014 | 2013 | ||||||||||||
Balance sheet data, at quarter end: | |||||||||||||||||||
Commercial real estate - mortgage loans | $ | 1,560,683 | 1,544,091 | 1,478,869 | 1,457,335 | 1,456,172 | 1,383,435 | ||||||||||||
Consumer real estate - mortgage loans | 723,907 | 721,158 | 706,801 | 698,528 | 703,592 | 695,616 | |||||||||||||
Construction and land development loans | 324,462 | 322,466 | 322,090 | 292,875 | 294,055 | 316,191 | |||||||||||||
Commercial and industrial loans | 1,810,818 | 1,784,729 | 1,724,086 | 1,697,634 | 1,568,937 | 1,605,547 | |||||||||||||
Consumer and other | 225,402 | 217,583 | 189,405 | 169,190 | 158,931 | 143,704 | |||||||||||||
Total loans | 4,645,272 | 4,590,027 | 4,421,251 | 4,315,562 | 4,181,687 | 4,144,493 | |||||||||||||
Allowance for loan losses | (66,242 | ) | (67,359 | ) | (66,160 | ) | (66,888 | ) | (67,524 | ) | (67,970 | ) | |||||||
Securities | 808,294 | 770,730 | 753,028 | 782,066 | 774,134 | 733,252 | |||||||||||||
Total assets | 6,314,346 | 6,018,248 | 5,865,703 | 5,788,792 | 5,600,933 | 5,563,776 | |||||||||||||
Noninterest-bearing deposits | 1,424,971 | 1,321,053 | 1,357,934 | 1,324,358 | 1,180,202 | 1,167,414 | |||||||||||||
Total deposits | 4,789,309 | 4,782,605 | 4,662,331 | 4,651,513 | 4,500,577 | 4,533,473 | |||||||||||||
Securities sold under agreements to repurchase | 68,053 | 93,995 | 64,773 | 62,273 | 68,093 | 70,465 | |||||||||||||
FHLB advances | 455,444 | 195,476 | 215,524 | 170,556 | 150,604 | 90,637 | |||||||||||||
Subordinated debt and other borrowings | 135,533 | 96,158 | 96,783 | 97,408 | 98,033 | 98,658 | |||||||||||||
Total stockholders’ equity | 824,151 | 802,693 | 781,934 | 764,382 | 742,497 | 723,708 | |||||||||||||
Balance sheet data, quarterly averages: | |||||||||||||||||||
Total loans | $ | 4,624,952 | 4,436,411 | 4,358,473 | 4,251,900 | 4,130,289 | 3,981,214 | ||||||||||||
Securities | 788,550 | 760,328 | 767,895 | 782,436 | 748,539 | 731,651 | |||||||||||||
Total earning assets | 5,581,508 | 5,382,479 | 5,264,591 | 5,187,589 | 5,023,692 | 4,903,233 | |||||||||||||
Total assets | 6,102,523 | 5,855,421 | 5,752,776 | 5,673,615 | 5,514,031 | 5,388,371 | |||||||||||||
Noninterest-bearing deposits | 1,342,603 | 1,373,745 | 1,317,091 | 1,202,740 | 1,128,743 | 1,179,340 | |||||||||||||
Total deposits | 4,791,944 | 4,758,402 | 4,655,047 | 4,518,963 | 4,509,493 | 4,407,806 | |||||||||||||
Securities sold under agreements to repurchase | 66,505 | 82,970 | 66,429 | 59,888 | 62,500 | 85,096 | |||||||||||||
FHLB advances | 290,016 | 95,221 | 135,920 | 224,432 | 83,787 | 42,012 | |||||||||||||
Subordinated debt and other borrowings | 121,033 | 96,722 | 100,404 | 99,015 | 98,651 | 100,030 | |||||||||||||
Total stockholders’ equity | 815,706 | 796,338 | 774,032 | 757,089 | 740,743 | 722,919 | |||||||||||||
Statement of operations data, for the three months ended: | |||||||||||||||||||
Interest income | $ | 54,679 | 53,533 | 52,782 | 50,564 | 49,291 | 48,405 | ||||||||||||
Interest expense | 3,410 | 3,220 | 3,245 | 3,338 | 3,383 | 3,436 | |||||||||||||
Net interest income |
51,269 | 50,313 | 49,537 | 47,226 | 45,908 | 44,969 | |||||||||||||
Provision for loan losses | 315 | 2,041 | 851 | 254 | 488 | 2,225 | |||||||||||||
Net interest income after provision for loan losses | 50,954 | 48,272 | 48,686 | 46,972 | 45,420 | 42,744 | |||||||||||||
Noninterest income | 18,493 | 14,384 | 12,888 | 12,598 | 12,732 | 12,488 | |||||||||||||
Noninterest expense | 36,830 | 34,391 | 34,360 | 33,902 | 33,646 | 32,637 | |||||||||||||
Income before taxes | 32,617 | 28,264 | 27,215 | 25,668 | 24,506 | 22,596 | |||||||||||||
Income tax expense | 10,774 | 9,527 | 9,018 | 8,498 | 8,140 | 7,274 | |||||||||||||
Net income | $ | 21,843 | 18,737 | 18,197 | 17,170 | 16,367 | 15,321 | ||||||||||||
Profitability and other ratios: | |||||||||||||||||||
Return on avg. assets (1) | 1.45 | % | 1.27 | % | 1.25 | % | 1.21 | % | 1.20 | % | 1.13 | % | |||||||
Return on avg. equity (1) | 10.86 | % | 9.33 | % | 9.33 | % | 9.10 | % | 8.96 | % | 8.41 | % | |||||||
Return on avg. tangible common equity (1) | 15.56 | % | 13.52 | % | 13.69 | % | 13.50 | % | 13.45 | % | 12.79 | % | |||||||
Dividend payout ratio (18) | 22.22 | % | 16.67 | % | 17.58 | % | 18.29 | % | 19.16 | % | 20.38 | % | |||||||
Net interest margin (1) (2) | 3.78 | % | 3.76 | % | 3.79 | % | 3.71 | % | 3.76 | % | 3.70 | % | |||||||
Noninterest income to total revenue (3) | 26.51 | % | 22.23 | % | 20.65 | % | 21.06 | % | 21.72 | % | 21.73 | % | |||||||
Noninterest income to avg. assets (1) | 1.23 | % | 0.97 | % | 0.89 | % | 0.89 | % | 0.94 | % | 0.92 | % | |||||||
Noninterest exp. to avg. assets (1) | 2.45 | % | 2.33 | % | 2.37 | % | 2.40 | % | 2.47 | % | 2.40 | % | |||||||
Noninterest expense (excluding ORE and FHLB restructuring charges) to avg. assets (1) |
2.42 | % | 2.37 | % | 2.34 | % | 2.38 | % | 2.43 | % | 2.38 | % | |||||||
Efficiency ratio (4) | 52.79 | % | 53.16 | % | 55.04 | % | 56.67 | % | 57.38 | % | 56.80 | % | |||||||
Avg. loans to average deposits | 96.52 | % | 93.23 | % | 93.63 | % | 94.09 | % | 91.59 | % | 90.32 | % | |||||||
Securities to total assets | 12.80 | % | 12.81 | % | 12.84 | % | 13.51 | % | 13.82 | % | 13.18 | % | |||||||
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 | ||||||||||||||||||
|
Three months ended | Three months ended | ||||||||||||||||
(dollars in thousands) |
March 31, 2015 | March 31, 2014 | ||||||||||||||||
Average |
Interest |
Rates/ Yields |
Average |
Interest |
Rates/ Yields |
|||||||||||||
Interest-earning assets | ||||||||||||||||||
Loans (1) | $ | 4,624,952 | $ | 49,467 | 4.35 | % | $ | 4,130,289 | $ | 43,696 | 4.30 | % | ||||||
Securities | ||||||||||||||||||
Taxable | 625,883 | 3,445 | 2.23 | % | 573,330 | 3,720 | 2.63 | % | ||||||||||
Tax-exempt (2) | 162,667 | 1,483 | 4.94 | % | 175,209 | 1,598 | 4.94 | % | ||||||||||
Federal funds sold and other | 168,006 | 284 | 0.81 | % | 144,864 | 277 | 0.92 | % | ||||||||||
Total interest-earning assets | 5,581,508 | $ | 54,679 | 4.02 | % | 5,023,692 | $ | 49,291 | 4.04 | % | ||||||||
Nonearning assets | ||||||||||||||||||
Intangible assets | 246,314 | 247,360 | ||||||||||||||||
Other nonearning assets | 274,701 | 242,979 | ||||||||||||||||
Total assets | $ | 6,102,523 | $ | 5,514,031 | ||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||
Interest checking | $ | 1,029,707 | $ | 473 | 0.19 | % | $ | 921,034 | $ | 429 | 0.19 | % | ||||||
Savings and money market | 1,996,016 | 1,410 | 0.29 | % | 1,951,787 | 1,427 | 0.30 | % | ||||||||||
Time | 423,618 | 548 | 0.52 | % | 507,929 | 739 | 0.59 | % | ||||||||||
Total interest-bearing deposits | 3,449,341 | 2,431 | 0.29 | % | 3,380,750 | 2,595 | 0.31 | % | ||||||||||
Securities sold under agreements to repurchase | 66,505 | 31 | 0.19 | % | 62,500 | 31 | 0.20 | % | ||||||||||
Federal Home Loan Bank advances | 290,016 | 220 | 0.31 | % | 83,787 | 123 | 0.59 | % | ||||||||||
Subordinated debt and other borrowings | 121,033 | 728 | 2.44 | % | 98,651 | 634 | 2.61 | % | ||||||||||
Total interest-bearing liabilities | 3,926,895 | 3,410 | 0.35 | % | 3,625,688 | 3,383 | 0.38 | % | ||||||||||
Noninterest-bearing deposits | 1,342,603 | - | - | 1,128,743 | - | - | ||||||||||||
Total deposits and interest-bearing liabilities | 5,269,498 | $ | 3,410 | 0.26 | % | 4,754,431 | $ | 3,383 | 0.29 | % | ||||||||
Other liabilities | 17,319 | 18,857 | ||||||||||||||||
Stockholders' equity | 815,706 | 740,743 | ||||||||||||||||
Total liabilities and stockholders' equity | $ | 6,102,523 | $ | 5,514,031 | ||||||||||||||
Net interest income | $ | 51,269 | $ | 45,908 | ||||||||||||||
Net interest spread (3) | 3.67 | % | 3.66 | % | ||||||||||||||
Net interest margin (4) | 3.78 | % | 3.76 | % | ||||||||||||||
(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 March 31, 2015 would have been 3.76% compared to a net interest spread of 3.75% for the quarter ended March 31, 2014. | ||||||||||||||||||
(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 | |||||||||||||||||||
|
|
March |
December | September | June | March | December | ||||||||||||
(dollars in thousands) |
|
2015 |
2014 | 2014 | 2014 | 2014 | 2013 | ||||||||||||
Asset quality information and ratios: | |||||||||||||||||||
Nonperforming assets: | |||||||||||||||||||
Nonaccrual loans | $ | 16,915 | 16,706 | 21,652 | 15,678 | 15,606 | 18,183 | ||||||||||||
Other real estate (ORE) | 8,441 | 11,186 | 12,329 | 12,946 | 15,038 | 15,226 | |||||||||||||
Total nonperforming assets | $ | 25,356 | 27,892 | 33,981 | 28,624 | 30,644 | 33,409 | ||||||||||||
Past due loans over 90 days and still accruing interest |
$ | 1,609 | 322 | 83 | 649 | 7,944 | 3,057 | ||||||||||||
Troubled debt restructurings (5) | $ | 8,726 | 8,410 | 7,606 | 7,552 | 15,108 | 19,647 | ||||||||||||
Net loan charge-offs | $ | 1,432 | 842 | 1,580 | 890 | 934 | 1,535 | ||||||||||||
Allowance for loan losses to nonaccrual loans | 391.6 | % | 403.2 | % | 305.6 | % | 426.6 | % | 432.7 | % | 373.8 | % | |||||||
As a percentage of total loans: | |||||||||||||||||||
Past due accruing loans over 30 days | 0.30 | % | 0.40 | % | 0.32 | % | 0.45 | % | 0.43 | % | 0.39 | % | |||||||
Potential problem loans (6) | 1.97 | % | 1.81 | % | 1.98 | % | 1.79 | % | 2.01 | % | 1.51 | % | |||||||
Allowance for loan losses | 1.43 | % | 1.47 | % | 1.50 | % | 1.55 | % | 1.61 | % | 1.64 | % | |||||||
Nonperforming assets to total loans and ORE | 0.54 | % | 0.61 | % | 0.77 | % | 0.66 | % | 0.73 | % | 0.80 | % | |||||||
Nonperforming assets to total assets | 0.40 | % | 0.46 | % | 0.58 | % | 0.49 | % | 0.55 | % | 0.60 | % | |||||||
Classified asset ratio (Pinnacle Bank) (8) | 20.3 | % | 18.1 | % | 20.0 | % | 18.1 | % | 21.2 | % | 18.5 | % | |||||||
Annualized net loan charge-offs year-to-date to avg. loans (7) |
0.13 | % | 0.10 | % | 0.11 | % | 0.09 | % | 0.09 | % | 0.24 | % | |||||||
Wtd. avg. commercial loan internal risk ratings (6) | 4.5 | 4.4 | 4.5 | 4.5 | 4.5 | 4.5 | |||||||||||||
Interest rates and yields: | |||||||||||||||||||
Loans | 4.35 | % | 4.34 | % | 4.34 | % | 4.27 | % | 4.30 | % | 4.28 | % | |||||||
Securities | 2.79 | % | 2.81 | % | 2.85 | % | 2.93 | % | 3.17 | % | 3.16 | % | |||||||
Total earning assets | 4.02 | % | 4.00 | % | 4.03 | % | 3.97 | % | 4.04 | % | 3.98 | % | |||||||
Total deposits, including non-interest bearing | 0.26 | % | 0.20 | % | 0.21 | % | 0.22 | % | 0.23 | % | 0.24 | % | |||||||
Securities sold under agreements to repurchase | 0.19 | % | 0.19 | % | 0.23 | % | 0.21 | % | 0.20 | % | 0.16 | % | |||||||
FHLB advances | 0.31 | % | 0.56 | % | 0.44 | % | 0.33 | % | 0.59 | % | 0.97 | % | |||||||
Subordinated debt and other borrowings | 2.44 | % | 2.48 | % | 2.45 | % | 2.58 | % | 2.61 | % | 2.60 | % | |||||||
Total deposits and interest-bearing liabilities | 0.26 | % | 0.25 | % | 0.26 | % | 0.27 | % | 0.29 | % | 0.29 | % | |||||||
Pinnacle Financial Partners capital ratios (8): | |||||||||||||||||||
Stockholders’ equity to total assets | 13.1 | % | 13.3 | % | 13.3 | % | 13.2 | % | 13.3 | % | 13.0 | % | |||||||
Common equity Tier one capital | 9.4 | % | 10.6 | % | 10.6 | % | 10.5 | % | 10.3 | % | 9.8 | % | |||||||
Tier one risk-based | 10.9 | % | 12.1 | % | 12.2 | % | 12.1 | % | 12.2 | % | 11.8 | % | |||||||
Total risk-based | 12.1 | % | 13.4 | % | 13.4 | % | 13.4 | % | 13.5 | % | 13.0 | % | |||||||
Leverage | 10.4 | % | 11.3 | % | 11.2 | % | 11.0 | % | 11.0 | % | 10.9 | % | |||||||
Tangible common equity to tangible assets | 9.5 | % | 9.6 | % | 9.5 | % | 9.3 | % | 9.3 | % | 9.0 | % | |||||||
Pinnacle Bank ratios: | |||||||||||||||||||
Common equity Tier one | 10.1 | % | 11.4 | % | 11.5 | % | 11.5 | % | 11.7 | % | 11.3 | % | |||||||
Tier one risk-based | 10.1 | % | 11.4 | % | 11.5 | % | 11.5 | % | 11.7 | % | 11.3 | % | |||||||
Total risk-based | 11.3 | % | 12.6 | % | 12.8 | % | 12.8 | % | 12.9 | % | 12.6 | % | |||||||
Leverage | 9.7 | % | 10.6 | % | 10.6 | % | 10.5 | % | 10.5 | % | 10.5 | % | |||||||
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 | |||||||||||||||||||
|
|
March |
December | September | June | March | December | ||||||||||||
(dollars in thousands, except per share data) |
|
2015 |
2014 | 2014 | 2014 | 2014 | 2013 | ||||||||||||
Per share data: | |||||||||||||||||||
Earnings – basic | $ | 0.62 | 0.54 | 0.52 | 0.49 | 0.47 | 0.45 | ||||||||||||
Earnings – diluted | $ | 0.62 | 0.53 | 0.52 | 0.49 | 0.47 | 0.44 | ||||||||||||
Common dividends per share | $ | 0.12 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | ||||||||||||
Book value per common share at quarter end (9) | $ | 22.98 | 22.46 | 21.93 | 21.47 | 20.88 | 20.55 | ||||||||||||
Tangible common equity per common share | $ | 15.88 | 15.62 | 15.02 | 14.53 | 13.93 | 13.52 | ||||||||||||
Weighted avg. common shares – basic | 35,041,203 | 34,827,999 | 34,762,206 | 34,697,888 | 34,602,337 | 34,355,691 | |||||||||||||
Weighted avg. common shares – diluted | 35,380,529 | 35,292,319 | 35,155,224 | 35,081,702 | 34,966,600 | 34,765,424 | |||||||||||||
Common shares outstanding | 35,864,667 | 35,732,483 | 35,654,541 | 35,601,495 | 35,567,268 | 35,221,941 | |||||||||||||
Investor information: | |||||||||||||||||||
Closing sales price | $ | 44.46 | 39.54 | 36.10 | 39.48 | 37.49 | 32.53 | ||||||||||||
High closing sales price during quarter | $ | 45.19 | 39.95 | 39.75 | 39.48 | 38.64 | 33.25 | ||||||||||||
Low closing sales price during quarter | $ | 35.52 | 34.65 | 35.21 | 33.46 | 31.02 | 29.67 | ||||||||||||
Other information: | |||||||||||||||||||
Gains on mortgage loans sold: | |||||||||||||||||||
Mortgage loan sales: | |||||||||||||||||||
Gross loans sold | $ | 95,782 | 94,816 | 96,050 | 83,421 | 61,290 | 70,194 | ||||||||||||
Gross fees (10) | $ | 2,615 | 2,797 | 2,256 | 2,461 | 1,780 | 1,729 | ||||||||||||
Gross fees as a percentage of loans originated | 2.73 | % | 2.95 | % | 2.35 | % | 2.95 | % | 2.90 | % | 2.46 | % | |||||||
Net gain on mortgage loans sold | $ | 1,941 | 1,374 | 1,353 | 1,669 | 1,235 | 1,113 | ||||||||||||
Investment gains (losses) on sales, net (17) | $ | 6 | - | 29 | - | - | - | ||||||||||||
Brokerage account assets, at quarter-end (11) | $ | 1,739,669 | 1,695,238 | 1,658,237 | 1,680,619 | 1,611,232 | 1,560,349 | ||||||||||||
Trust account managed assets, at quarter-end | $ | 889,392 | 764,802 | 720,071 | 687,772 | 613,440 | 605,324 | ||||||||||||
Core deposits (12) | $ | 4,412,635 | 4,381,177 | 4,260,627 | 4,245,745 | 4,087,477 | 4,102,032 | ||||||||||||
Core deposits to total funding (12) | 81.0 | % | 84.8 | % | 84.6 | % | 85.2 | % | 84.8 | % | 85.5 | % | |||||||
Risk-weighted assets | $ | 5,591,382 | 5,233,329 | 5,049,592 | 4,924,884 | 4,730,907 | 4,803,942 | ||||||||||||
Total assets per full-time equivalent employee | $ | 8,153 | 7,877 | 7,744 | 7,734 | 7,528 | 7,408 | ||||||||||||
Annualized revenues per full-time equivalent employee | $ | 365.3 | 336.0 | 327.0 | 320.6 | 319.7 | 303.5 | ||||||||||||
Annualized expenses per full-time equivalent employee | $ | 192.9 | 178.6 | 180.0 | 181.7 | 183.4 | 172.4 | ||||||||||||
Number of employees (full-time equivalent) | 774.5 | 764.0 | 757.5 | 748.5 | 744.0 | 751.0 | |||||||||||||
Associate retention rate (13) | 94.0 | % | 93.3 | % | 93.5 | % | 93.8 | % | 95.6 | % | 94.4 | % | |||||||
Selected economic information (in thousands) (14): | |||||||||||||||||||
Nashville MSA nonfarm employment - February 2015 | 889.7 | 886.7 | 884.7 | 874.3 | 868.4 | 859.9 | |||||||||||||
Knoxville MSA nonfarm employment - February 2015 | 383.0 | 381.5 | 378.9 | 373.4 | 373.6 | 372.6 | |||||||||||||
Nashville MSA unemployment - January 2015 | 5.4 | % | 5.3 | % | 5.4 | % | 5.3 | % | 5.4 | % | 6.2 | % | |||||||
Knoxville MSA unemployment - January 2015 | 6.2 | % | 5.8 | % | 5.9 | % | 5.9 | % | 6.0 | % | 6.1 | % | |||||||
Nashville residential median home price - March 2015 | $ | 222.4 | 213.5 | 211.4 | 222.0 | 195.0 | 198.8 | ||||||||||||
Nashville inventory of residential homes for sale - March 2015 (16) | 8.2 | 7.6 | 9.9 | 10.6 | 9.4 | 8.2 | |||||||||||||
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 | |||||||||||||||||||
March | December | September | June | March | December | ||||||||||||||
(dollars in thousands, except per share data) | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | |||||||||||||
Tangible assets: | |||||||||||||||||||
Total assets | $ | 6,314,346 | 6,018,248 | 5,865,703 | 5,788,792 | 5,600,933 | 5,563,776 | ||||||||||||
Less: Goodwill | (243,443 | ) | (243,529 | ) | (243,533 | ) | (243,550 | ) | (243,568 | ) | (243,651 | ) | |||||||
Core deposit and other intangible assets | (2,666 | ) | (2,893 | ) | (3,129 | ) | (3,365 | ) | (3,603 | ) | (3,841 | ) | |||||||
Net tangible assets | $ | 6,068,237 | 5,771,827 | 5,619,041 | 5,541,877 | 5,353,762 | 5,316,284 | ||||||||||||
Tangible equity: | |||||||||||||||||||
Total stockholders' equity | $ | 824,151 | 802,693 | 781,934 | 764,382 | 742,497 | 723,708 | ||||||||||||
Less: Goodwill | (243,443 | ) | (243,529 | ) | (243,533 | ) | (243,550 | ) | (243,568 | ) | (243,651 | ) | |||||||
Core deposit and other intangible assets | (2,666 | ) | (2,893 | ) | (3,129 | ) | (3,365 | ) | (3,603 | ) | (3,841 | ) | |||||||
Net tangible common equity | $ | 578,042 | 556,271 | 535,272 | 517,467 | 495,326 | 476,216 | ||||||||||||
Ratio of tangible common equity to tangible assets | 9.53 | % | 9.64 | % | 9.53 | % | 9.34 | % | 9.25 | % | 8.96 | % | |||||||
Average tangible equity: | |||||||||||||||||||
Average stockholders' equity | $ | 815,706 | 796,338 | 774,032 | 757,089 | 740,743 | 722,919 | ||||||||||||
Less: Average goodwill | (243,505 | ) | (243,531 | ) | (243,544 | ) | (243,559 | ) | (243,610 | ) | (243,729 | ) | |||||||
Core deposit and other intangible assets | (2,809 | ) | (3,040 | ) | (3,278 | ) | (3,484 | ) | (3,722 | ) | (3,964 | ) | |||||||
Net average tangible common equity | $ | 569,392 | 549,767 | 527,210 | 510,046 | 493,411 | 475,226 | ||||||||||||
Return on average tangible common equity (1) | 15.56 | % | 13.52 | % | 13.69 | % | 13.50 | % | 13.45 | % | 12.79 | % | |||||||
For the three months ended | |||||||||||||||||||
March | December | September | June | March | December | ||||||||||||||
2015 | 2014 | 2014 | 2014 | 2014 | 2013 | ||||||||||||||
Net interest income | $ | 51,269 | 50,313 | 49,537 | 47,226 | 45,908 | 44,969 | ||||||||||||
Noninterest income | 18,493 | 14,384 | 12,888 | 12,598 | 12,732 | 12,488 | |||||||||||||
Less: Investment (gains) losses on sales, net | (6 | ) | - | (29 | ) | - | - | - | |||||||||||
Noninterest income excluding investment (gains) losses on sales, net |
18,487 | 14,384 | 12,859 | 12,598 | 12,732 | 12,488 | |||||||||||||
Total revenues excluding the impact of investment (gains) losses on sales, net |
69,756 | 64,697 | 62,396 | 59,824 | 58,644 | 57,457 | |||||||||||||
Noninterest expense | 36,831 | 34,391 | 34,360 | 33,902 | 33,649 | 32,637 | |||||||||||||
Less: Other real estate expense | 395 | (630 | ) | 417 | 226 | 651 | 302 | ||||||||||||
Noninterest expense excluding the impact of other real estate expense |
36,436 | 35,021 | 33,943 | 33,676 | 32,998 | 32,335 | |||||||||||||
Adjusted pre-tax pre-provision income (15) | $ | 33,320 | 29,676 | 28,453 | 26,148 | 25,646 | 25,122 | ||||||||||||
Efficiency Ratio (4) | 52.8 | % | 53.2 | % | 55.0 | % | 56.7 | % | 57.4 | % | 56.8 | % | |||||||
Total average assets | $ | 6,102,523 | 5,855,421 | 5,752,776 | 5,673,615 | 5,514,031 | 5,388,371 | ||||||||||||
Noninterest expense (excluding ORE expense) to avg. assets (1) | 2.42 | % | 2.37 | % | 2.34 | % | 2.38 | % | 2.43 | % | 2.38 | % | |||||||
This information is preliminary and based on company data available at the time of the presentation. | |||||||||||||||||||
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | |
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED | |
1. |
Ratios are presented on an annualized basis. |
2. |
Net interest margin is the result of net interest income on a tax equivalent basis divided by average interest earning assets. |
3. |
Total revenue is equal to the sum of net interest income and noninterest income. |
4. |
Efficiency ratios are calculated by dividing noninterest expense by the sum of net interest income and noninterest income. |
5. |
Troubled debt restructurings include loans where the company, as a result of the borrower’s financial difficulties, has granted a credit concession to the borrower (i.e., interest only payments for a significant period of time, extending the maturity of the loan, etc.). All of these loans continue to accrue interest at the contractual rate. |
6. |
Average risk ratings are based on an internal loan review system which assigns a numeric value of 1 to 10 to all loans to commercial entities based on their underlying risk characteristics as of the end of each quarter. A "1" risk rating is assigned to credits that exhibit Excellent risk characteristics, "2" exhibit Very Good risk characteristics, “3” Good, “4” Satisfactory, “5” Acceptable or Average, “6” Watch List, “7” Criticized, “8” Classified or Substandard, “9” Doubtful and “10” Loss (which are charged-off immediately). Additionally, loans rated “8” or worse that are not nonperforming or restructured loans are considered potential problem loans. Generally, consumer loans are not subjected to internal risk ratings. |
7. |
Annualized net loan charge-offs to average loans ratios are computed by annualizing year-to-date net loan charge-offs and dividing the result by average loans for the year-to-date period. |
8. |
Capital ratios are calculated using regulatory reporting regulations enacted for such period and are defined as follows: |
Equity to total assets – End of period total stockholders’ equity as a percentage of end of period assets. | |
Tangible common equity to total assets - End of period total stockholders' equity less end of period goodwill, core deposit and other intangibles as a percentage of end of period assets. | |
Leverage – Tier one capital (pursuant to risk-based capital guidelines) as a percentage of adjusted average assets. | |
Tier one risk-based – Tier one capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets. | |
Total risk-based – Total capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets. | |
Classified asset - Classified assets as a percentage of Tier 1 capital plus allowance for loan losses. | |
Tier one common equity to risk weighted assets - Tier 1 capital (pursuant to risk-based capital guidelines) less the amount of any preferred stock or subordinated indebtedness that is considered as a component of tier 1 capital as a percentage of total risk-weighted assets. |
|
9. |
Book value per share computed by dividing total stockholders’ equity less preferred stock and common stock warrants by common shares outstanding. |
10. |
Amounts are included in the statement of operations in “Gains on mortgage loans sold, net”, net of commissions paid on such amounts. |
11. |
At fair value, based on information obtained from Pinnacle’s third party broker/dealer for non-FDIC insured financial products and services. |
12. |
Core deposits include all transaction deposit accounts, money market and savings accounts and all certificates of deposit issued in a denomination of less than $250,000. |
The ratio noted above represents total core deposits divided by total funding, which includes total deposits, FHLB advances, securities sold under agreements to repurchase, subordinated indebtedness and all other interest-bearing liabilities. | |
13. |
Associate retention rate is computed by dividing the number of associates employed at quarter-end less the number of associates that have resigned in the last 12 months by the number of associates employed at quarter-end. |
14. |
Employment and unemployment data is from BERC- MTSU & Bureau of Labor Statistics. Labor force data is seasonally adjusted. The most recent quarter data presented is as of the most recent month that data is available as of the release date. Historical data is subject to update by the BERC- MTSU & Bureau of Labor Statistics. Historical data is presented based on the most recently reported data available by the BERC- MTSU & Bureau of Labor Statistics. The Nashville home data is from the Greater Nashville Association of Realtors. |
15. |
Adjusted pre-tax, pre-provision income excludes the impact of investment gains and losses on sales and impairments, net and non-credit related loan losses as well as other real estate owned expenses and FHLB restructuring charges. |
16. |
Represents month's supply of homes currently listed with MLS based on current sales activity in the Nashville MSA. |
17. |
Represents investment gains (losses) on sales and impairments, net occurring as a result of both credit losses and losses incurred as the result of a change in management's intention to sell a bond prior to the recovery of its amortized cost basis. |
18. |
The dividend payout ratio is calculated as the sum of the annualized dividend rate divided by the trailing 12-months fully diluted earnings per share as of the dividend declaration date. |