checkAd

     133  0 Kommentare PNFP Reports Diluted EPS of $2.54, ROAA of 1.71% and ROATCE of 21.06% for 2Q23

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

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

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

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

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

    BALANCE SHEET GROWTH:

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

     

    Balances at

    Linked-
    Quarter
    Annualized
    % Change

    Balances at

    Year-over-Year
    % Change

    (dollars in thousands)

    June 30, 2023

    March 31, 2023

    June 30, 2022

    Loans

    $

    31,153,290

    $

    30,297,871

    11.3

    %

    $

    26,333,096

    18.3

    %

    Less: PPP loans

     

    4,650

     

    6,382

    NM

     

     

    51,100

    (90.9

    )%

    Loans excluding PPP loans

     

    31,148,640

     

    30,291,489

    11.3

    %

     

    26,281,996

    18.5

    %

    Securities and other interest-earning assets

     

    10,625,301

     

    10,080,769

    21.6

    %

     

    9,342,543

    13.7

    %

    Total interest-earning assets excluding PPP loans

    $

    41,773,941

    $

    40,372,258

    13.9

    %

    $

    35,624,539

    17.3

    %

     

     

     

     

     

     

    Core deposits:

     

     

     

     

     

    Noninterest-bearing deposits

    $

    8,436,799

    $

    9,018,439

    (25.8

    )%

    $

    11,058,198

    (23.7

    )%

    Interest-bearing core deposits(1)

     

    24,343,968

     

    23,035,672

    22.7

    %

     

    18,953,246

    28.4

    %

    Noncore deposits and other funding(2)

     

    7,731,082

     

    6,865,003

    50.5

    %

     

    4,496,117

    72.0

    %

    Total funding

    $

    40,511,849

    $

    38,919,114

    16.4

    %

    $

    34,507,561

    17.4

    %

    (1):

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

    (2):

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

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

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

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

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

     

    Three months ended

    Six months ended

     

    June 30,

    June 30,

    (dollars in thousands)

     

    2023

     

     

    2022

    % change

     

    2023

     

     

    2022

    % change

    Revenues:

     

     

     

     

     

     

    Net interest income

    $

    315,393

     

    $

    264,574

    19.2

    %

    $

    627,624

     

    $

    504,049

    24.5

    %

    Noninterest income

     

    173,839

     

     

    125,502

    38.5

    %

     

    263,368

     

     

    228,998

    15.0

    %

    Total revenues

     

    489,232

     

     

    390,076

    25.4

    %

     

    890,992

     

     

    733,047

    21.5

    %

    Noninterest expense

     

    211,641

     

     

    196,038

    8.0

    %

     

    423,368

     

     

    378,699

    11.8

    %

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

     

    277,591

     

     

    194,038

    43.1

    %

     

    467,624

     

     

    354,348

    32.0

    %

    Adjustments:

     

     

     

     

     

     

    Investment losses on sales of securities, net

     

    9,961

     

     

    NM

     

     

    9,961

     

     

    61

    NM

     

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

     

    (85,692

    )

     

    NM

     

     

    (85,692

    )

     

    NM

     

    ORE expense

     

    58

     

     

    86

    (32.6

    )%

     

    157

     

     

    191

    (17.8

    )%

    Adjusted PPNR

    $

    201,918

     

    $

    194,124

    4.0

    %

    $

    392,050

     

    $

    354,600

    10.6

    %

    • Revenue per fully diluted common share was $6.43 for the second quarter of 2023, compared to $5.28 for the first quarter of 2023 and $5.14 for the second quarter of 2022, a 25.1 percent year-over-year growth rate. Excluding net losses on sales of investment securities, gain on the sale of fixed assets as a result of the sale-leaseback transaction and ORE expense, revenue per fully diluted share for the second quarter of 2023 was $5.43.
    • Net interest income for the quarter ended June 30, 2023 was $315.4 million, compared to $312.2 million for the first quarter of 2023 and $264.6 million for the second quarter of 2022, a year-over-year growth rate of 19.2 percent.
      • Revenues from PPP loans approximated $34,000 in the second quarter of 2023, compared to $20,000 in the first quarter of 2023 and $4.1 million in the second quarter of 2022. At June 30, 2023, remaining unamortized fees for PPP loans were approximately $192,000.
      • Included in net interest income for the second quarter of 2023 was $776,000 of discount accretion associated with fair value adjustments, compared to $852,000 of discount accretion recognized in the first quarter of 2023 and $1.6 million in the second quarter of 2022. There remains $1.9 million of purchase accounting discount accretion as of June 30, 2023.
    • Noninterest income for the quarter ended June 30, 2023 was $173.8 million, compared to $89.5 million for the first quarter of 2023 and $125.5 million for the second quarter of 2022, a year-over-year increase of 38.5 percent.
      • Gain on the sale of fixed assets was $85.7 million for the quarter ended June 30, 2023, compared to $135,000 and $65,000, respectively, for the quarters ended March 31, 2023 and June 30, 2022. The quarter ended June 30, 2023 included a gain on the sale of fixed assets as a result of the sale-leaseback transaction completed in the second quarter of 2023 of $85.7 million.
      • Net losses on the sale of investment securities were $10.0 million for the quarter ended June 30, 2023, compared to no gains or losses for the quarters ended March 31, 2023 and June 30, 2022.
      • Wealth management revenues, which include investment, trust and insurance services, were $24.1 million for the second quarter of 2023, compared to $22.5 million for the first quarter of 2023 and $21.8 million for the second quarter of 2022, a year-over-year increase of 10.2 percent.
      • During the second quarter of 2023, mortgage loans sold resulted in a $1.6 million net gain, compared to a $2.1 million net gain in the first quarter of 2023 and a $2.2 million net gain in the second quarter of 2022.
      • Income from the firm's investment in BHG was $26.9 million for the second quarter 2023, compared to $19.1 million for the first quarter of 2023 and $49.5 million for the second quarter of 2022, a year-over-year decline of 45.6 percent.
        • Loan originations increased to $1.1 billion in the second quarter of 2023 compared to $1.0 billion in the first quarter of 2023 and $1.1 billion in the second quarter of 2022.
        • Loans sold to BHG's community bank partners were approximately $523 million in the second quarter of 2023 compared to approximately $704 million in the first quarter of 2023 and $658 million in the second quarter of 2022. BHG also sold $557 million in loans to private investors during the second quarter of 2022.
        • BHG increased its reserves for on-balance sheet loan losses to $196 million, or 5.99 percent of loans held for investment at June 30, 2023, compared to 5.19 percent at March 31, 2023. BHG also increased its accrual for losses attributable to loan substitutions and prepayments for loans previously sold through its community bank auction platform to $369 million, or 5.87 percent of the loans that have been previously sold and were unpaid, at June 30, 2023 compared to 5.81 percent at March 31, 2023.
    • Noninterest expense for the quarter ended June 30, 2023 was $211.6 million, compared to $211.7 million in the first quarter of 2023 and $196.0 million in the second quarter of 2022, reflecting a year-over-year increase of 8.0 percent.
      • Salaries and employee benefits were $132.4 million in the second quarter of 2023, compared to $135.7 million in the first quarter of 2023 and $126.6 million in the second quarter of 2022, reflecting a year-over-year increase of 4.6 percent.
        • Costs related to the firm's cash and equity incentive plans were $23.2 million in the second quarter of 2023, compared to $22.5 million in the first quarter of 2023 and $31.1 million in the second quarter of 2022.
        • The reduction in salaries and employee benefits expense was primarily due to the year-over-year decrease in the costs related to the firm's annual cash and equity incentive plans. Offsetting this decrease in part was the impact of full-time equivalent associates increasing to 3,309.0 at June 30, 2023, from 3,074.0 at June 30, 2022, a year-over-year increase in headcount of 7.6 percent.
      • Noninterest expense categories, other than salaries and employee benefits, were $79.2 million in the second quarter of 2023, compared to $76.0 million in the first quarter of 2023 and $69.4 million in the second quarter of 2022, reflecting a year-over-year increase of 14.1 percent.

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

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

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

    PROFITABILITY, LIQUIDITY AND SOUNDNESS:

     

    Three months ended

     

    Six months ended

     

    June 30,
    2023

    March 31,
    2023

    June 30,
    2022

     

    June 30,
    2023

    June 30,
    2022

    Net interest margin

    3.20

    %

    3.40

    %

    3.17

    %

     

    3.30

    %

    3.03

    %

    Efficiency ratio

    43.26

    %

    52.70

    %

    50.26

    %

     

    47.52

    %

    51.66

    %

    Return on average assets

    1.71

    %

    1.26

    %

    1.46

    %

     

    1.49

    %

    1.39

    %

    Return on average tangible common equity (TCE)

    21.06

    %

    15.43

    %

    17.62

    %

     

    18.33

    %

    16.63

    %

     

    As of

     

     

    June 30, 2023

    March 31, 2023

    June 30, 2022

     

    Shareholders' equity to total assets

     

    12.5

    %

     

    12.6

    %

     

    13.2

    %

     

    Average loan to deposit ratio

     

    84.94

    %

     

    83.97

    %

     

    80.67

    %

     

    Uninsured/uncollateralized deposits to total deposits

     

    28.31

    %

     

    33.23

    %

     

    41.38

    %

     

    Tangible common equity to tangible assets

     

    8.3

    %

     

    8.3

    %

     

    8.4

    %

     

    Book value per common share

    $

    73.32

     

    $

    71.24

     

    $

    66.74

     

     

    Tangible book value per common share

    $

    48.85

     

    $

    46.75

     

    $

    42.08

     

     

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

     

    0.13

    %

     

    0.10

    %

     

    0.01

    %

     

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

     

    0.15

    %

     

    0.15

    %

     

    0.09

    %

     

    Classified asset ratio (Pinnacle Bank) (2)

     

    3.30

    %

     

    2.70

    %

     

    2.90

    %

     

    Allowance for credit losses (ACL) to total loans

     

    1.08

    %

     

    1.04

    %

     

    1.03

    %

     

    (1):

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

    (2):

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

    • Net interest margin was 3.20 percent for the second quarter of 2023, compared to 3.40 percent for the first quarter of 2023 and 3.17 percent for the second quarter of 2022.
    • Provision for credit losses was $31.7 million in the second quarter of 2023, compared to $18.8 million in the first quarter of 2023 and $12.9 million in the second quarter of 2022. Net charge-offs were $9.8 million for the quarter ended June 30, 2023, compared to $7.3 million for the quarter ended March 31, 2023 and $877,000 for the quarter ended June 30, 2022. Annualized net charge-offs for the second quarter of 2023 were 0.13 percent.
    • Nonperforming assets were $47.4 million at June 30, 2023, compared to $44.8 million at March 31, 2023 and $23.7 million at June 30, 2022, up 100.0 percent over the same quarter last year. The ratio of the allowance for credit losses to nonperforming loans at June 30, 2023 was 762.0 percent, compared to 848.5 percent at March 31, 2023 and 1,762.6 percent at June 30, 2022.
    • Classified assets were $153.9 million at June 30, 2023, compared to $120.3 million at March 31, 2023 and $112.5 at June 30, 2022, up 36.8 percent over the same quarter last year.

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

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

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

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

    BOARD OF DIRECTORS DECLARES DIVIDENDS

    On July 18, 2023, Pinnacle Financial's Board of Directors approved a quarterly cash dividend of $0.22 per common share to be paid on Aug. 25, 2023 to common shareholders of record as of the close of business on Aug. 4, 2023. Additionally, the Board of Directors approved a quarterly cash dividend of approximately $3.8 million, or $16.88 per share (or $0.422 per depositary share), on Pinnacle Financial's 6.75 percent Series B Non-Cumulative Perpetual Preferred Stock payable on Sept. 1, 2023 to shareholders of record at the close of business on Aug. 17, 2023. The amount and timing of any future dividend payments to both preferred and common shareholders will be subject to the approval of Pinnacle's Board of Directors.

    WEBCAST AND CONFERENCE CALL INFORMATION

    Pinnacle will host a webcast and conference call at 8:30 a.m. CDT on July 19, 2023, to discuss second quarter 2023 results and other matters. To access the call for audio only, please call 1-877-209-7255. For the presentation and streaming audio, please access the webcast on the investor relations page of Pinnacle's website at www.pnfp.com.

    For those unable to participate in the webcast, it will be archived on the investor relations page of Pinnacle's website at www.pnfp.com for 90 days following the presentation.

    Pinnacle Financial Partners provides a full range of banking, investment, trust, mortgage and insurance products and services designed for businesses and their owners and individuals interested in a comprehensive relationship with their financial institution. The firm is the No. 1 bank in the Nashville-Murfreesboro-Franklin MSA according to 2022 deposit data from the FDIC, is listed by Forbes among the top 25 banks in the nation and earned a spot on the 2022 list of 100 Best Companies to Work For in the U.S., its sixth consecutive appearance. Pinnacle was also listed in Fortune magazine as the second best company to work for in the U.S. for women. American Banker recognized Pinnacle as one of America’s Best Banks to Work For nine years in a row and No. 1 among banks with more than $11 billion in assets in 2021.

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

    The firm began operations in a single location in downtown Nashville, TN in October 2000 and has since grown to approximately $46.9 billion in assets as of June 30, 2023. As the second-largest bank holding company headquartered in Tennessee, Pinnacle operates in 17 primarily urban markets and their surrounding communities.

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

    Forward-Looking Statements

    All statements, other than statements of historical fact, included in this press release, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The words "expect," "anticipate," "intend," "may," "should," "plan," "believe," "seek," "estimate" and similar expressions are intended to identify such forward-looking statements, but other statements not based on historical information may also be considered forward-looking statements. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, including, but not limited to: (i) deterioration in the financial condition of borrowers of Pinnacle Bank and its subsidiaries or BHG, including as a result of the negative impact of inflationary pressures on our and BHG's customers and their businesses, resulting in significant increases in loan losses and provisions for those losses and, in the case of BHG, substitutions; (ii) fluctuations or differences in interest rates on loans or deposits from those that Pinnacle Financial is modeling or anticipating, including as a result of Pinnacle Bank's inability to better match deposit rates with the changes in the short-term rate environment, or that affect the yield curve; (iii) the sale of investment securities in a loss position before their value recovers, including as a result of asset liability management strategies or in response to liquidity needs; (iv) adverse conditions in the national or local economies including in Pinnacle Financial's markets throughout Tennessee, North Carolina, South Carolina, Georgia, Alabama, Virginia and Kentucky, particularly in commercial and residential real estate markets; (v) the inability of Pinnacle Financial, or entities in which it has significant investments, like BHG, to maintain the long-term historical growth rate of its, or such entities', loan portfolio; (vi) the ability to grow and retain low-cost core deposits and retain large, uninsured deposits, including during times when Pinnacle Bank is seeking to limit the rates it pays on deposits or uncertainty exists in the financial services sector; (vii) changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments; (viii) effectiveness of Pinnacle Financial's asset management activities in improving, resolving or liquidating lower-quality assets; (ix) the impact of competition with other financial institutions, including pricing pressures and the resulting impact on Pinnacle Financial’s results, including as a result of the negative impact to net interest margin from rising deposit and other funding costs; (x) the results of regulatory examinations; (xi) Pinnacle Financial's ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions; (xii) difficulties and delays in integrating acquired businesses or fully realizing costs savings and other benefits from acquisitions; (xiii) BHG's ability to profitably grow its business and successfully execute on its business plans; (xiv) risks of expansion into new geographic or product markets; (xv) any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including goodwill or other intangible assets; (xvi) the ineffectiveness of Pinnacle Bank's hedging strategies, or the unexpected counterparty failure or hedge failure of the underlying hedges; (xvii) reduced ability to attract additional financial advisors (or failure of such advisors to cause their clients to switch to Pinnacle Bank), to retain financial advisors (including as a result of the competitive environment for associates) or otherwise to attract customers from other financial institutions; (xviii) deterioration in the valuation of other real estate owned and increased expenses associated therewith; (xix) inability to comply with regulatory capital requirements, including those resulting from changes to capital calculation methodologies, required capital maintenance levels or regulatory requests or directives, particularly if Pinnacle Bank's level of applicable commercial real estate loans were to exceed percentage levels of total capital in guidelines recommended by its regulators; (xx) approval of the declaration of any dividend by Pinnacle Financial's board of directors; (xxi) the vulnerability of Pinnacle Bank's network and online banking portals, and the systems of parties with whom Pinnacle Bank contracts, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches; (xxii) the possibility of increased compliance and operational costs as a result of increased regulatory oversight (including by the Consumer Financial Protection Bureau), including oversight of companies in which Pinnacle Financial or Pinnacle Bank have significant investments, like BHG, and the development of additional banking products for Pinnacle Bank's corporate and consumer clients; (xxiii) the risks associated with Pinnacle Bank being a minority investor in BHG, including the risk that the owners of a majority of the equity interests in BHG decide to sell the company or all or a portion of their ownership interests in BHG (triggering a similar sale by Pinnacle Bank); (xxiv) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, like BHG, including regulatory or legislative developments; (xxv) fluctuations in the valuations of Pinnacle Financial's equity investments and the ultimate success of such investments; (xxvi) the availability of and access to capital; (xxvii) adverse results (including costs, fines, reputational harm, inability to obtain necessary approvals and/or other negative effects) from current or future litigation, regulatory examinations or other legal and/or regulatory actions; and (xxviii) general competitive, economic, political and market conditions. Additional factors which could affect the forward looking statements can be found in Pinnacle Financial's Annual Report on Form 10-K for the year ended December 31, 2022, and subsequently filed Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed with the SEC and available on the SEC's website at http://www.sec.gov. Pinnacle Financial disclaims any obligation to update or revise any forward-looking statements contained in this press release, which speak only as of the date hereof, whether as a result of new information, future events or otherwise.

    Non-GAAP Financial Matters

    This release contains certain non-GAAP financial measures, including, without limitation, total revenues, net income to common shareholders, earnings per diluted common share, revenue per diluted common share, PPNR, efficiency ratio, noninterest expense, noninterest income and the ratio of noninterest expense to average assets, excluding in certain instances the impact of expenses related to other real estate owned, gains or losses on sale of investment securities, gains associated with the sale-leaseback transaction completed in the second quarter of 2023 and other matters for the accounting periods presented. This release also includes non-GAAP financial measures which exclude the impact of loans originated and forgiven and repaid under the PPP. This release may also contain certain other non-GAAP capital ratios and performance measures that exclude the impact of goodwill and core deposit intangibles associated with Pinnacle Financial's acquisitions of BNC, Avenue Bank, Magna Bank, CapitalMark Bank & Trust, Mid-America Bancshares, Inc., Cavalry Bancorp, Inc. and other acquisitions which collectively are less material to the non-GAAP measure as well as the impact of Pinnacle Financial's Series B Preferred Stock. The presentation of the non-GAAP financial information is not intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Because non-GAAP financial measures presented in this release are not measurements determined in accordance with GAAP and are susceptible to varying calculations, these non-GAAP financial measures, as presented, may not be comparable to other similarly titled measures presented by other companies.

    Pinnacle Financial believes that these non-GAAP financial measures facilitate making period-to-period comparisons and are meaningful indications of its operating performance. In addition, because intangible assets such as goodwill and the core deposit intangible, and the other items excluded each vary extensively from company to company, Pinnacle Financial believes that the presentation of this information allows investors to more easily compare Pinnacle Financial's results to the results of other companies. Pinnacle Financial's management utilizes this non-GAAP financial information to compare Pinnacle Financial's operating performance for 2023 versus certain periods in 2022 and to internally prepared projections.

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

    CONSOLIDATED BALANCE SHEETS – UNAUDITED

     

     

     

     

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

    June 30,
    2023

    December 31,
    2022

    June 30,
    2022

    ASSETS

     

     

     

    Cash and noninterest-bearing due from banks

    $

    447,216

     

    $

    268,649

     

    $

    265,507

     

    Restricted cash

     

    22,567

     

     

    31,447

     

     

    29,739

     

    Interest-bearing due from banks

     

    3,363,348

     

     

    877,286

     

     

    1,336,667

     

    Cash and cash equivalents

     

    3,833,131

     

     

    1,177,382

     

     

    1,631,913

     

    Securities purchased with agreement to resell

     

    507,235

     

     

    513,276

     

     

    1,328,876

     

    Securities available-for-sale, at fair value

     

    3,591,280

     

     

    3,558,870

     

     

    3,809,338

     

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

     

    3,032,177

     

     

    3,079,050

     

     

    2,744,555

     

    Consumer loans held-for-sale

     

    85,981

     

     

    42,237

     

     

    67,467

     

    Commercial loans held-for-sale

     

    22,713

     

     

    21,093

     

     

    25,901

     

    Loans

     

    31,153,290

     

     

    29,041,605

     

     

    26,333,096

     

    Less allowance for credit losses

     

    (337,459

    )

     

    (300,665

    )

     

    (272,483

    )

    Loans, net

     

    30,815,831

     

     

    28,740,940

     

     

    26,060,613

     

    Premises and equipment, net

     

    244,853

     

     

    327,885

     

     

    302,389

     

    Equity method investment

     

    461,596

     

     

    443,185

     

     

    403,191

     

    Accrued interest receivable

     

    164,854

     

     

    161,182

     

     

    116,038

     

    Goodwill

     

    1,846,973

     

     

    1,846,973

     

     

    1,846,466

     

    Core deposits and other intangible assets

     

    30,981

     

     

    34,555

     

     

    37,617

     

    Other real estate owned

     

    2,555

     

     

    7,952

     

     

    8,237

     

    Other assets

     

    2,235,822

     

     

    2,015,441

     

     

    1,738,691

     

    Total assets

    $

    46,875,982

     

    $

    41,970,021

     

    $

    40,121,292

    LIABILITIES AND SHAREHOLDERS' EQUITY

     

     

     

    Deposits:

     

     

     

    Noninterest-bearing

    $

    8,436,799

     

    $

    9,812,744

     

    $

    11,058,198

     

    Interest-bearing

     

    10,433,361

     

     

    7,884,605

     

     

    6,617,324

     

    Savings and money market accounts

     

    13,645,849

     

     

    13,774,534

     

     

    12,492,329

     

    Time

     

    5,206,652

     

     

    3,489,355

     

     

    2,427,452

     

    Total deposits

     

    37,722,661

     

     

    34,961,238

     

     

    32,595,303

     

    Securities sold under agreements to repurchase

     

    163,774

     

     

    194,910

     

     

    199,585

     

    Federal Home Loan Bank advances

     

    2,200,917

     

     

    464,436

     

     

    1,289,059

     

    Subordinated debt and other borrowings

     

    424,497

     

     

    424,055

     

     

    423,614

     

    Accrued interest payable

     

    53,854

     

     

    19,478

     

     

    13,551

     

    Other liabilities

     

    466,520

     

     

    386,512

     

     

    284,941

     

    Total liabilities

     

    41,032,223

     

     

    36,450,629

     

     

    34,806,053

     

    Preferred stock, no par value, 10.0 million shares authorized; 225,000 shares non-cumulative perpetual preferred stock, Series B, liquidation preference $225.0 million, issued and outstanding at June 30, 2023, Dec. 31, 2022, and June 30, 2022, respectively

     

    217,126

     

     

    217,126

     

     

    217,126

     

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

     

    76,740

     

     

    76,454

     

     

    76,385

     

    Additional paid-in capital

     

    3,087,967

     

     

    3,074,867

     

     

    3,056,228

     

    Retained earnings

     

    2,634,315

     

     

    2,341,706

     

     

    2,096,950

     

    Accumulated other comprehensive loss, net of taxes

     

    (172,389

    )

     

    (190,761

    )

     

    (131,450

    )

    Total shareholders' equity

     

    5,843,759

     

     

    5,519,392

     

     

    5,315,239

     

    Total liabilities and shareholders' equity

    $

    46,875,982

     

    $

    41,970,021

     

    $

    40,121,292

     

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

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED

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

    Three months ended

    Six months ended

     

    June 30,
    2023

    March 31,
    2023

    June 30,
    2022

    June 30,
    2023

    June 30,
    2022

    Interest income:

     

     

     

     

     

    Loans, including fees

    $

    478,896

     

    $

    431,902

     

    $

    252,182

     

    $

    910,798

     

    $

    479,229

     

    Securities

     

     

     

     

     

    Taxable

     

    31,967

     

     

    29,358

     

     

    12,725

     

     

    61,325

     

     

    23,773

     

    Tax-exempt

     

    24,603

     

     

    23,802

     

     

    19,898

     

     

    48,405

     

     

    37,344

     

    Federal funds sold and other

     

    39,773

     

     

    20,977

     

     

    7,571

     

     

    60,750

     

     

    10,647

     

    Total interest income

     

    575,239

     

     

    506,039

     

     

    292,376

     

     

    1,081,278

     

     

    550,993

     

    Interest expense:

     

     

     

     

     

    Deposits

     

    228,668

     

     

    176,589

     

     

    18,181

     

     

    405,257

     

     

    28,431

     

    Securities sold under agreements to repurchase

     

    783

     

     

    595

     

     

    82

     

     

    1,378

     

     

    138

     

    FHLB advances and other borrowings

     

    30,395

     

     

    16,624

     

     

    9,539

     

     

    47,019

     

     

    18,375

     

    Total interest expense

     

    259,846

     

     

    193,808

     

     

    27,802

     

     

    453,654

     

     

    46,944

     

    Net interest income

     

    315,393

     

     

    312,231

     

     

    264,574

     

     

    627,624

     

     

    504,049

     

    Provision for credit losses

     

    31,689

     

     

    18,767

     

     

    12,907

     

     

    50,456

     

     

    15,627

     

    Net interest income after provision for credit losses

     

    283,704

     

     

    293,464

     

     

    251,667

     

     

    577,168

     

     

    488,422

     

    Noninterest income:

     

     

     

     

     

    Service charges on deposit accounts

     

    12,180

     

     

    11,718

     

     

    11,616

     

     

    23,898

     

     

    22,646

     

    Investment services

     

    14,174

     

     

    11,595

     

     

    13,205

     

     

    25,769

     

     

    23,896

     

    Insurance sales commissions

     

    3,252

     

     

    4,464

     

     

    2,554

     

     

    7,716

     

     

    6,590

     

    Gains on mortgage loans sold, net

     

    1,567

     

     

    2,053

     

     

    2,150

     

     

    3,620

     

     

    6,216

     

    Investment losses on sales, net

     

    (9,961

    )

     

     

     

     

     

    (9,961

    )

     

    (61

    )

    Trust fees

     

    6,627

     

     

    6,429

     

     

    6,065

     

     

    13,056

     

     

    12,038

     

    Income from equity method investment

     

    26,924

     

     

    19,079

     

     

    49,465

     

     

    46,003

     

     

    83,120

     

    Gain on sale of fixed assets

     

    85,724

     

     

    135

     

     

    65

     

     

    85,859

     

     

    198

     

    Other noninterest income

     

    33,352

     

     

    34,056

     

     

    40,382

     

     

    67,408

     

     

    74,355

     

    Total noninterest income

     

    173,839

     

     

    89,529

     

     

    125,502

     

     

    263,368

     

     

    228,998

     

    Noninterest expense:

     

     

     

     

     

    Salaries and employee benefits

     

    132,443

     

     

    135,708

     

     

    126,611

     

     

    268,151

     

     

    248,463

     

    Equipment and occupancy

     

    33,706

     

     

    30,353

     

     

    26,921

     

     

    64,059

     

     

    52,457

     

    Other real estate, net

     

    58

     

     

    99

     

     

    86

     

     

    157

     

     

    191

     

    Marketing and other business development

     

    5,664

     

     

    5,942

     

     

    4,759

     

     

    11,606

     

     

    8,536

     

    Postage and supplies

     

    2,863

     

     

    2,819

     

     

    2,320

     

     

    5,682

     

     

    4,691

     

    Amortization of intangibles

     

    1,780

     

     

    1,794

     

     

    2,051

     

     

    3,574

     

     

    3,922

     

    Other noninterest expense

     

    35,127

     

     

    35,012

     

     

    33,290

     

     

    70,139

     

     

    60,439

     

    Total noninterest expense

     

    211,641

     

     

    211,727

     

     

    196,038

     

     

    423,368

     

     

    378,699

     

    Income before income taxes

     

    245,902

     

     

    171,266

     

     

    181,131

     

     

    417,168

     

     

    338,721

     

    Income tax expense

     

    48,603

     

     

    33,995

     

     

    36,004

     

     

    82,598

     

     

    64,484

     

    Net income

     

    197,299

     

     

    137,271

     

     

    145,127

     

     

    334,570

     

     

    274,237

     

    Preferred stock dividends

     

    (3,798

    )

     

    (3,798

    )

     

    (3,798

    )

     

    (7,596

    )

     

    (7,596

    )

    Net income available to common shareholders

    $

    193,501

     

    $

    133,473

     

    $

    141,329

     

    $

    326,974

     

    $

    266,641

     

    Per share information:

     

     

     

     

     

    Basic net income per common share

    $

    2.55

     

    $

    1.76

     

    $

    1.87

     

    $

    4.30

     

    $

    3.52

     

    Diluted net income per common share

    $

    2.54

     

    $

    1.76

     

    $

    1.86

     

    $

    4.30

     

    $

    3.51

     

    Weighted average common shares outstanding:

     

     

     

     

     

    Basic

     

    76,030,081

     

     

    75,921,282

     

     

    75,751,296

     

     

    75,975,982

     

     

    75,703,407

     

    Diluted

     

    76,090,321

     

     

    76,042,328

     

     

    75,940,500

     

     

    76,061,883

     

     

    75,934,025

     

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

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

    (Unaudited)

    (dollars and shares in thousands)

    Preferred
    Stock
    Amount

    Common Stock

    Additional Paid
    -in Capital

    Retained
    Earnings

    Accumulated Other
    Comp. Income
    (Loss), net

    Total
    Shareholders'
    Equity

     

    Shares

    Amounts

    Balance at December 31, 2021

    $

    217,126

    76,143

     

    $

    76,143

     

    $

    3,045,802

     

    $

    1,864,350

     

    $

    107,186

     

    $

    5,310,607

     

    Exercise of employee common stock options & related tax benefits

     

    14

     

     

    14

     

     

    309

     

     

     

     

     

     

    323

     

    Preferred dividends paid ($33.76 per share)

     

     

     

     

     

     

     

    (7,596

    )

     

     

     

    (7,596

    )

    Common dividends paid ($0.44 per share)

     

     

     

     

     

     

     

    (34,041

    )

     

     

    (34,041

    )

    Issuance of restricted common shares, net of forfeitures

     

    166

     

     

    166

     

     

    (166

    )

     

     

     

     

     

     

    Restricted shares withheld for taxes & related tax benefits

     

    (43

    )

     

    (43

    )

     

    (4,359

    )

     

     

     

     

     

    (4,402

    )

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

     

    105

     

     

    105

     

     

    (5,566

    )

     

     

     

     

     

    (5,461

    )

    Compensation expense for restricted shares & performance stock units

     

     

     

     

     

    20,208

     

     

     

     

     

     

    20,208

     

    Net income

     

     

     

     

     

     

     

    274,237

     

     

     

     

    274,237

     

    Other comprehensive loss

     

     

     

     

     

     

     

     

     

    (238,636

    )

     

    (238,636

    )

    Balance at June 30, 2022

    $

    217,126

    76,385

     

    $

    76,385

     

    $

    3,056,228

     

    $

    2,096,950

     

    $

    (131,450

    )

    $

    5,315,239

     

     

     

     

     

     

     

     

     

    Balance at December 31, 2022

    $

    217,126

    76,454

     

    $

    76,454

     

    $

    3,074,867

     

    $

    2,341,706

     

    $

    (190,761

    )

    $

    5,519,392

     

    Exercise of employee common stock options & related tax benefits

     

    40

     

     

    40

     

     

    931

     

     

     

     

     

     

    971

     

    Preferred dividends paid ($33.76 per share)

     

     

     

     

     

     

     

    (7,596

    )

     

     

     

    (7,596

    )

    Common dividends paid ($0.44 per share)

     

     

     

     

     

     

     

    (34,365

    )

     

     

     

    (34,365

    )

    Issuance of restricted common shares, net of forfeitures

     

    200

     

     

    200

     

     

    (200

    )

     

     

     

     

     

     

    Restricted shares withheld for taxes & related tax benefits

     

    (47

    )

     

    (47

    )

     

    (3,345

    )

     

     

     

     

     

    (3,392

    )

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

     

    93

     

     

    93

     

     

    (3,738

    )

     

     

     

     

     

    (3,645

    )

    Compensation expense for restricted shares & performance stock units

     

     

     

     

     

    19,452

     

     

     

     

     

     

    19,452

     

    Net income

     

     

     

     

     

     

     

    334,570

     

     

     

     

    334,570

     

    Other comprehensive gain

     

     

     

     

     

     

     

     

     

    18,372

     

     

    18,372

     

    Balance at June 30, 2023

    $

    217,126

    76,740

     

    $

    76,740

     

    $

    3,087,967

     

    $

    2,634,315

     

    $

    (172,389

    )

    $

    5,843,759

     

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

    SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

     

     

     

     

     

     

     

    (dollars in thousands)

    June

    March

    December

    September

    June

    March

     

    2023

     

    2023

     

    2022

     

    2022

     

    2022

     

    2022

     

    Balance sheet data, at quarter end:

     

     

     

     

     

     

    Commercial and industrial loans

    $

    10,979,261

     

    10,716,945

     

    10,233,395

     

    9,738,271

     

    9,244,708

     

    8,213,204

     

    Commercial real estate - owner occupied loans

     

    3,845,359

     

    3,686,796

     

    3,587,257

     

    3,426,271

     

    3,243,018

     

    3,124,275

     

    Commercial real estate - investment loans

     

    5,682,652

     

    5,556,484

     

    5,277,454

     

    5,122,127

     

    4,909,598

     

    4,707,761

     

    Commercial real estate - multifamily and other loans

     

    1,488,236

     

    1,331,249

     

    1,265,165

     

    1,042,854

     

    951,998

     

    718,822

     

    Consumer real estate - mortgage loans

     

    4,692,673

     

    4,531,285

     

    4,435,046

     

    4,271,913

     

    4,047,051

     

    3,813,252

     

    Construction and land development loans

     

    3,904,774

     

    3,909,024

     

    3,679,498

     

    3,548,970

     

    3,386,866

     

    3,277,029

     

    Consumer and other loans

     

    555,685

     

    559,706

     

    555,823

     

    550,565

     

    498,757

     

    487,499

     

    Paycheck protection program loans

     

    4,650

     

    6,382

     

    7,967

     

    10,723

     

    51,100

     

    157,180

     

    Total loans

     

    31,153,290

     

    30,297,871

     

    29,041,605

     

    27,711,694

     

    26,333,096

     

    24,499,022

     

    Allowance for credit losses

     

    (337,459

    )

    (313,841

    )

    (300,665

    )

    (288,088

    )

    (272,483

    )

    (261,618

    )

    Securities

     

    6,623,457

     

    6,878,831

     

    6,637,920

     

    6,481,018

     

    6,553,893

     

    6,136,109

     

    Total assets

     

    46,875,982

     

    45,119,587

     

    41,970,021

     

    41,000,118

     

    40,121,292

     

    39,400,378

     

    Noninterest-bearing deposits

     

    8,436,799

     

    9,018,439

     

    9,812,744

     

    10,567,873

     

    11,058,198

     

    10,986,194

     

    Total deposits

     

    37,722,661

     

    36,178,553

     

    34,961,238

     

    33,690,049

     

    32,595,303

     

    32,295,814

     

    Securities sold under agreements to repurchase

     

    163,774

     

    149,777

     

    194,910

     

    190,554

     

    199,585

     

    219,530

     

    FHLB advances

     

    2,200,917

     

    2,166,508

     

    464,436

     

    889,248

     

    1,289,059

     

    888,870

     

    Subordinated debt and other borrowings

     

    424,497

     

    424,276

     

    424,055

     

    423,834

     

    423,614

     

    423,319

     

    Total shareholders' equity

     

    5,843,759

     

    5,684,128

     

    5,519,392

     

    5,342,112

     

    5,315,239

     

    5,280,950

     

    Balance sheet data, quarterly averages:

     

     

     

     

     

     

    Total loans

    $

    30,882,205

     

    29,633,640

     

    28,402,197

     

    27,021,031

     

    25,397,389

     

    23,848,533

     

    Securities

     

    6,722,247

     

    6,765,126

     

    6,537,262

     

    6,542,026

     

    6,446,774

     

    6,143,664

     

    Federal funds sold and other

     

    3,350,705

     

    2,100,757

     

    1,828,588

     

    2,600,978

     

    2,837,679

     

    4,799,946

     

    Total earning assets

     

    40,955,157

     

    38,499,523

     

    36,768,047

     

    36,164,035

     

    34,681,842

     

    34,792,143

     

    Total assets

     

    45,411,961

     

    42,983,854

     

    41,324,251

     

    40,464,649

     

    38,780,786

     

    38,637,221

     

    Noninterest-bearing deposits

     

    8,599,781

     

    9,332,317

     

    10,486,233

     

    10,926,069

     

    10,803,439

     

    10,478,403

     

    Total deposits

     

    36,355,859

     

    35,291,775

     

    34,177,281

     

    33,108,415

     

    31,484,100

     

    31,538,985

     

    Securities sold under agreements to repurchase

     

    162,429

     

    219,082

     

    199,610

     

    215,646

     

    216,846

     

    179,869

     

    FHLB advances

     

    2,352,045

     

    1,130,356

     

    701,813

     

    1,010,865

     

    1,095,531

     

    888,746

     

    Subordinated debt and other borrowings

     

    426,712

     

    426,564

     

    427,503

     

    426,267

     

    427,191

     

    441,755

     

    Total shareholders' equity

     

    5,782,239

     

    5,605,604

     

    5,433,274

     

    5,403,244

     

    5,316,219

     

    5,331,405

     

    Statement of operations data, for the three months ended:

    Interest income

    $

    575,239

     

    506,039

     

    451,178

     

    371,764

     

    292,376

     

    258,617

     

    Interest expense

     

    259,846

     

    193,808

     

    131,718

     

    65,980

     

    27,802

     

    19,142

     

    Net interest income

     

    315,393

     

    312,231

     

    319,460

     

    305,784

     

    264,574

     

    239,475

     

    Provision for credit losses

     

    31,689

     

    18,767

     

    24,805

     

    27,493

     

    12,907

     

    2,720

     

    Net interest income after provision for credit losses

     

    283,704

     

    293,464

     

    294,655

     

    278,291

     

    251,667

     

    236,755

     

    Noninterest income

     

    173,839

     

    89,529

     

    82,321

     

    104,805

     

    125,502

     

    103,496

     

    Noninterest expense

     

    211,641

     

    211,727

     

    202,047

     

    199,253

     

    196,038

     

    182,661

     

    Income before income taxes

     

    245,902

     

    171,266

     

    174,929

     

    183,843

     

    181,131

     

    157,590

     

    Income tax expense

     

    48,603

     

    33,995

     

    37,082

     

    35,185

     

    36,004

     

    28,480

     

    Net income

     

    197,299

     

    137,271

     

    137,847

     

    148,658

     

    145,127

     

    129,110

     

    Preferred stock dividends

     

    (3,798

    )

    (3,798

    )

    (3,798

    )

    (3,798

    )

    (3,798

    )

    (3,798

    )

    Net income available to common shareholders

    $

    193,501

     

    133,473

     

    134,049

     

    144,860

     

    141,329

     

    125,312

     

    Profitability and other ratios:

     

     

     

     

     

     

    Return on avg. assets (1)

     

    1.71

    %

    1.26

    %

    1.29

    %

    1.42

    %

    1.46

    %

    1.32

    %

    Return on avg. equity (1)

     

    13.42

    %

    9.66

    %

    9.79

    %

    10.64

    %

    10.66

    %

    9.53

    %

    Return on avg. common equity (1)

     

    13.95

    %

    10.05

    %

    10.20

    %

    11.08

    %

    11.12

    %

    9.94

    %

    Return on avg. tangible common equity (1)

     

    21.06

    %

    15.43

    %

    15.95

    %

    17.40

    %

    17.62

    %

    15.63

    %

    Common stock dividend payout ratio (14)

     

    11.04

    %

    12.07

    %

    12.26

    %

    12.34

    %

    12.63

    %

    12.94

    %

    Net interest margin (2)

     

    3.20

    %

    3.40

    %

    3.60

    %

    3.47

    %

    3.17

    %

    2.89

    %

    Noninterest income to total revenue (3)

     

    35.53

    %

    22.28

    %

    20.49

    %

    25.53

    %

    32.17

    %

    30.18

    %

    Noninterest income to avg. assets (1)

     

    1.54

    %

    0.84

    %

    0.79

    %

    1.03

    %

    1.30

    %

    1.09

    %

    Noninterest exp. to avg. assets (1)

     

    1.87

    %

    2.00

    %

    1.94

    %

    1.95

    %

    2.03

    %

    1.92

    %

    Efficiency ratio (4)

     

    43.26

    %

    52.70

    %

    50.29

    %

    48.53

    %

    50.26

    %

    53.26

    %

    Avg. loans to avg. deposits

     

    84.94

    %

    83.97

    %

    83.10

    %

    81.61

    %

    80.67

    %

    75.62

    %

    Securities to total assets

     

    14.13

    %

    15.25

    %

    15.82

    %

    15.81

    %

    16.34

    %

    15.57

    %

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

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

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

     

     

     

     

    (dollars in thousands)

    Three months ended

     

    Three months ended

    June 30, 2023

     

    June 30, 2022

     

    Average
    Balances

    Interest

    Rates/
    Yields

     

    Average
    Balances

    Interest

    Rates/
    Yields

    Interest-earning assets

     

     

     

     

     

     

     

    Loans (1) (2)

    $

    30,882,205

    $

    478,896

    6.30

    %

     

    $

    25,397,389

    $

    252,182

    4.07

    %

    Securities

     

     

     

     

     

     

     

    Taxable

     

    3,394,507

     

    31,967

    3.78

    %

     

     

    3,420,950

     

    12,725

    1.49

    %

    Tax-exempt (2)

     

    3,327,740

     

    24,603

    3.54

    %

     

     

    3,025,824

     

    19,898

    3.19

    %

    Interest-bearing due from banks

     

    2,597,020

     

    33,234

    5.13

    %

     

     

    1,332,463

     

    2,611

    0.79

    %

    Resell agreements

     

    509,694

     

    3,374

    2.65

    %

     

     

    1,326,790

     

    3,844

    1.16

    %

    Federal funds sold

     

     

    %

     

     

     

    %

    Other

     

    243,991

     

    3,165

    5.20

    %

     

     

    178,426

     

    1,116

    2.51

    %

    Total interest-earning assets

     

    40,955,157

    $

    575,239

    5.74

    %

     

     

    34,681,842

    $

    292,376

    3.49

    %

    Nonearning assets

     

     

     

     

     

     

     

    Intangible assets

     

    1,879,108

     

     

     

     

    1,882,546

     

     

    Other nonearning assets

     

    2,577,696

     

     

     

     

    2,216,398

     

     

    Total assets

    $

    45,411,961

     

     

     

    $

    38,780,786

     

     

     

     

     

     

     

     

     

     

    Interest-bearing liabilities

     

     

     

     

     

     

     

    Interest-bearing deposits:

     

     

     

     

     

     

     

    Interest checking

     

    9,361,316

     

    75,815

    3.25

    %

     

     

    6,520,804

     

    6,134

    0.38

    %

    Savings and money market

     

    13,684,536

     

    110,024

    3.22

    %

     

     

    12,084,911

     

    9,071

    0.30

    %

    Time

     

    4,710,226

     

    42,829

    3.65

    %

     

     

    2,074,946

     

    2,976

    0.58

    %

    Total interest-bearing deposits

     

    27,756,078

     

    228,668

    3.30

    %

     

     

    20,680,661

     

    18,181

    0.35

    %

    Securities sold under agreements to repurchase

     

    162,429

     

    783

    1.93

    %

     

     

    216,846

     

    82

    0.15

    %

    Federal Home Loan Bank advances

     

    2,352,045

     

    24,603

    4.20

    %

     

     

    1,095,531

     

    5,231

    1.92

    %

    Subordinated debt and other borrowings

     

    426,712

     

    5,792

    5.44

    %

     

     

    427,191

     

    4,308

    4.04

    %

    Total interest-bearing liabilities

     

    30,697,264

     

    259,846

    3.40

    %

     

     

    22,420,229

     

    27,802

    0.50

    %

    Noninterest-bearing deposits

     

    8,599,781

     

     

     

     

    10,803,439

     

     

    Total deposits and interest-bearing liabilities

     

    39,297,045

    $

    259,846

    2.65

    %

     

     

    33,223,668

    $

    27,802

    0.34

    %

    Other liabilities

     

    332,677

     

     

     

     

    240,899

     

     

    Shareholders' equity

     

    5,782,239

     

     

     

     

    5,316,219

     

     

    Total liabilities and shareholders' equity

    $

    45,411,961

     

     

     

    $

    38,780,786

     

     

    Net interest income

     

    $

    315,393

     

     

     

    $

    264,574

     

    Net interest spread (3)

     

     

    2.35

    %

     

     

     

    2.99

    %

    Net interest margin (4)

     

     

    3.20

    %

     

     

     

    3.17

    %

     

     

     

     

     

     

     

     

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

    (2) Yields computed on tax-exempt instruments on a tax equivalent basis and included $11.2 million of taxable equivalent income for the three months ended June 30, 2023 compared to $9.6 million for the three months ended June 30, 2022. The tax-exempt benefit has been reduced by the projected impact of tax-exempt income that will be disallowed pursuant to IRS Regulations as of and for the then current period presented.

    (3) Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the three months ended June 30, 2023 would have been 3.09% compared to a net interest spread of 3.16% for the three months ended June 30, 2022.

    (4) Net interest margin is the result of annualized net interest income calculated on a tax equivalent basis divided by average interest-earning assets for the period.

     

     

     

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

     

     

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

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

     

     

     

     

    (dollars in thousands)

    Six months ended

     

    Six months ended

    June 30, 2023

     

    June 30, 2022

     

    Average
    Balances

    Interest

    Rates/
    Yields

     

    Average Balances

    Interest

    Rates/
    Yields

    Interest-earning assets

     

     

     

     

     

     

     

    Loans (1) (2)

    $

    30,261,372

    $

    910,798

    6.15

    %

     

    $

    24,627,240

    $

    479,229

    4.01

    %

    Securities

     

     

     

     

     

     

     

    Taxable

     

    3,451,410

     

    61,325

    3.58

    %

     

     

    3,381,538

     

    23,773

    1.42

    %

    Tax-exempt (2)

     

    3,292,158

     

    48,405

    3.54

    %

     

     

    2,914,519

     

    37,344

    3.12

    %

    Interest-bearing due from banks

     

    1,998,083

     

    49,166

    4.96

    %

     

     

    2,334,566

     

    3,914

    0.34

    %

    Resell agreements

     

    511,169

     

    6,703

    2.64

    %

     

     

    1,304,392

     

    5,058

    0.78

    %

    Federal funds sold

     

     

    %

     

     

     

    %

    Other

     

    219,932

     

    4,881

    4.48

    %

     

     

    174,434

     

    1,675

    1.94

    %

    Total interest-earning assets

     

    39,734,124

    $

    1,081,278

    5.60

    %

     

     

    34,736,689

    $

    550,993

    3.30

    %

    Nonearning assets

     

     

     

     

     

     

     

    Intangible assets

     

    1,879,994

     

     

     

     

    1,873,190

     

     

    Other nonearning assets

     

    2,590,548

     

     

     

     

    2,099,522

     

     

    Total assets

    $

    44,204,666

     

     

     

    $

    38,709,401

     

     

     

     

     

     

     

     

     

     

    Interest-bearing liabilities

     

     

     

     

     

     

     

    Interest-bearing deposits:

     

     

     

     

     

     

     

    Interest checking

     

    8,581,899

     

    128,289

    3.01

    %

     

     

    6,456,418

     

    8,733

    0.27

    %

    Savings and money market

     

    14,029,351

     

    207,543

    2.98

    %

     

     

    12,334,678

     

    14,195

    0.23

    %

    Time

     

    4,251,481

     

    69,425

    3.29

    %

     

     

    2,078,477

     

    5,503

    0.53

    %

    Total interest-bearing deposits

     

    26,862,731

     

    405,257

    3.04

    %

     

     

    20,869,573

     

    28,431

    0.27

    %

    Securities sold under agreements to repurchase

     

    190,599

     

    1,378

    1.46

    %

     

     

    198,459

     

    138

    0.14

    %

    Federal Home Loan Bank advances

     

    1,744,575

     

    35,574

    4.11

    %

     

     

    992,710

     

    9,705

    1.97

    %

    Subordinated debt and other borrowings

     

    426,638

     

    11,445

    5.41

    %

     

     

    434,433

     

    8,670

    4.02

    %

    Total interest-bearing liabilities

     

    29,224,543

     

    453,654

    3.13

    %

     

     

    22,495,175

     

    46,944

    0.42

    %

    Noninterest-bearing deposits

     

    8,964,026

     

     

     

     

    10,641,819

     

     

    Total deposits and interest-bearing liabilities

     

    38,188,569

    $

    453,654

    2.40

    %

     

     

    33,136,994

    $

    46,944

    0.29

    %

    Other liabilities

     

    321,637

     

     

     

     

    248,637

     

     

    Shareholders' equity

     

    5,694,460

     

     

     

     

    5,323,770

     

     

    Total liabilities and shareholders' equity

    $

    44,204,666

     

     

     

    $

    38,709,401

     

     

    Net interest income

     

    $

    627,624

     

     

     

    $

    504,049

     

    Net interest spread (3)

     

     

    2.47

    %

     

     

     

    2.88

    %

    Net interest margin (4)

     

     

    3.30

    %

     

     

     

    3.03

    %

     

     

     

     

     

     

     

     

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

    (2) Yields computed on tax-exempt instruments on a tax equivalent basis and included $22.1 million of taxable equivalent income for the six months ended June 30, 2023 compared to $18.1 million for the six months ended June 30, 2022. The tax-exempt benefit has been reduced by the projected impact of tax-exempt income that will be disallowed pursuant to IRS Regulations as of and for the then current period presented.

    (3) Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the six months ended June 30, 2023 would have been 3.20% compared to a net interest spread of 3.02% for the six months ended June 30, 2022.

    (4) Net interest margin is the result of annualized net interest income calculated on a tax equivalent basis divided by average interest-earning assets for the period.

     

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

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

    SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

     

     

     

     

     

     

     

    (dollars in thousands)

    June

    March

    December

    September

    June

    March

     

    2023

     

    2023

     

    2022

     

    2022

     

    2022

     

    2022

     

    Asset quality information and ratios:

     

     

     

     

     

     

    Nonperforming assets:

     

     

     

     

     

     

    Nonaccrual loans

    $

    44,289

     

    36,988

     

    38,116

     

    34,115

     

    15,459

     

    26,616

     

    ORE and other nonperforming assets (NPAs)

     

    3,105

     

    7,802

     

    7,952

     

    7,787

     

    8,237

     

    8,437

     

    Total nonperforming assets

    $

    47,394

     

    44,790

     

    46,068

     

    41,902

     

    23,696

     

    35,053

     

    Past due loans over 90 days and still accruing interest

    $

    5,257

     

    5,284

     

    4,406

     

    6,757

     

    3,840

     

    1,605

     

    Accruing purchase credit deteriorated loans

    $

    7,415

     

    7,684

     

    8,060

     

    8,759

     

    9,194

     

    12,661

     

    Net loan charge-offs

    $

    9,771

     

    7,291

     

    11,729

     

    10,983

     

    877

     

    2,958

     

    Allowance for credit losses to nonaccrual loans

     

    762.0

    %

    848.5

    %

    788.8

    %

    844.5

    %

    1,762.6

    %

    982.9

    %

    As a percentage of total loans:

     

     

     

     

     

     

    Past due accruing loans over 30 days

     

    0.14

    %

    0.14

    %

    0.15

    %

    0.13

    %

    0.11

    %

    0.11

    %

    Potential problem loans

     

    0.32

    %

    0.22

    %

    0.19

    %

    0.21

    %

    0.32

    %

    0.41

    %

    Allowance for credit losses

     

    1.08

    %

    1.04

    %

    1.04

    %

    1.04

    %

    1.03

    %

    1.07

    %

    Nonperforming assets to total loans, ORE and other NPAs

     

    0.15

    %

    0.15

    %

    0.16

    %

    0.15

    %

    0.09

    %

    0.14

    %

    Classified asset ratio (Pinnacle Bank) (6)

     

    3.3

    %

    2.7

    %

    2.4

    %

    2.6

    %

    2.9

    %

    3.6

    %

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

     

    0.13

    %

    0.10

    %

    0.17

    %

    0.16

    %

    0.01

    %

    0.05

    %

     

     

     

     

     

     

     

    Interest rates and yields:

     

     

     

     

     

     

    Loans

     

    6.30

    %

    6.00

    %

    5.54

    %

    4.73

    %

    4.07

    %

    3.94

    %

    Securities

     

    3.66

    %

    3.47

    %

    3.19

    %

    2.66

    %

    2.29

    %

    2.12

    %

    Total earning assets

     

    5.74

    %

    5.45

    %

    5.02

    %

    4.20

    %

    3.49

    %

    3.11

    %

    Total deposits, including non-interest bearing

     

    2.52

    %

    2.03

    %

    1.40

    %

    0.66

    %

    0.23

    %

    0.13

    %

    Securities sold under agreements to repurchase

     

    1.93

    %

    1.10

    %

    0.94

    %

    0.34

    %

    0.15

    %

    0.13

    %

    FHLB advances

     

    4.20

    %

    3.94

    %

    3.04

    %

    2.26

    %

    1.92

    %

    2.04

    %

    Subordinated debt and other borrowings

     

    5.44

    %

    5.38

    %

    4.98

    %

    4.51

    %

    4.04

    %

    4.00

    %

    Total deposits and interest-bearing liabilities

     

    2.65

    %

    2.12

    %

    1.47

    %

    0.75

    %

    0.34

    %

    0.23

    %

     

     

     

     

     

     

     

    Capital and other ratios (6):

     

     

     

     

     

     

    Pinnacle Financial ratios:

     

     

     

     

     

     

    Shareholders' equity to total assets

     

    12.5

    %

    12.6

    %

    13.2

    %

    13.0

    %

    13.2

    %

    13.4

    %

    Common equity Tier one

     

    10.2

    %

    9.9

    %

    10.0

    %

    10.0

    %

    10.2

    %

    10.5

    %

    Tier one risk-based

     

    10.8

    %

    10.5

    %

    10.5

    %

    10.7

    %

    10.9

    %

    11.2

    %

    Total risk-based

     

    12.7

    %

    12.4

    %

    12.4

    %

    12.6

    %

    12.9

    %

    13.3

    %

    Leverage

     

    9.5

    %

    9.6

    %

    9.7

    %

    9.7

    %

    9.8

    %

    9.5

    %

    Tangible common equity to tangible assets

     

    8.3

    %

    8.3

    %

    8.5

    %

    8.3

    %

    8.4

    %

    8.5

    %

    Pinnacle Bank ratios:

     

     

     

     

     

     

    Common equity Tier one

     

    11.1

    %

    10.8

    %

    10.9

    %

    11.1

    %

    11.0

    %

    11.4

    %

    Tier one risk-based

     

    11.1

    %

    10.8

    %

    10.9

    %

    11.1

    %

    11.0

    %

    11.4

    %

    Total risk-based

     

    11.9

    %

    11.6

    %

    11.6

    %

    11.8

    %

    11.7

    %

    12.1

    %

    Leverage

     

    9.8

    %

    9.9

    %

    10.1

    %

    10.1

    %

    9.9

    %

    9.6

    %

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

     

    84.5

    %

    88.5

    %

    85.9

    %

    85.4

    %

    87.4

    %

    87.4

    %

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

     

    256.7

    %

    261.1

    %

    249.6

    %

    244.0

    %

    250.2

    %

    243.7

    %

     

     

     

     

     

     

     

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

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

    SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

     

     

     

     

     

     

     

     

    (dollars in thousands, except per share data)

     

    June

    March

    December

    September

    June

    March

     

    2023

     

    2023

     

    2022

     

    2022

     

    2022

     

    2022

     

     

     

     

     

     

     

     

     

    Per share data:

     

     

     

     

     

     

     

    Earnings per common share – basic

    $

    2.55

     

    1.76

     

    1.77

     

    1.91

     

    1.87

     

    1.66

     

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

    $

    1.80

     

    1.76

     

    1.77

     

    1.91

     

    1.87

     

    1.66

     

    Earnings per common share – diluted

    $

    2.54

     

    1.76

     

    1.76

     

    1.91

     

    1.86

     

    1.65

     

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

    $

    1.79

     

    1.76

     

    1.76

     

    1.91

     

    1.86

     

    1.65

     

    Common dividends per share

    $

    0.22

     

    0.22

     

    0.22

     

    0.22

     

    0.22

     

    0.22

     

    Book value per common share at quarter end (7)

    $

    73.32

     

    71.24

     

    69.35

     

    67.07

     

    66.74

     

    66.30

     

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

    $

    48.85

     

    46.75

     

    44.74

     

    42.44

     

    42.08

     

    41.65

     

    Revenue per diluted common share

    $

    6.43

     

    5.28

     

    5.27

     

    5.40

     

    5.14

     

    4.52

     

    Revenue per diluted common share, excluding non-GAAP adjustments

    $

    5.43

     

    5.28

     

    5.27

     

    5.40

     

    5.14

     

    4.52

     

     

     

     

     

     

     

     

     

    Investor information:

     

     

     

     

     

     

     

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

    $

    56.65

     

    55.16

     

    73.40

     

    81.10

     

    72.31

     

    92.08

     

    High closing sales price of common stock during quarter

    $

    57.93

     

    82.79

     

    87.81

     

    87.66

     

    91.42

     

    110.41

     

    Low closing sales price of common stock during quarter

    $

    46.17

     

    52.51

     

    70.74

     

    68.68

     

    68.56

     

    90.46

     

     

     

     

     

     

     

     

     

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

    $

    23.75

     

    24.15

     

    25.35

     

    25.33

     

    25.19

     

    26.72

     

    High closing sales price of depositary shares during quarter

    $

    24.90

     

    25.71

     

    25.60

     

    26.23

     

    26.44

     

    28.53

     

    Low closing sales price of depositary shares during quarter

    $

    19.95

     

    20.77

     

    23.11

     

    24.76

     

    24.75

     

    25.63

     

     

     

     

     

     

     

     

     

    Other information:

     

     

     

     

     

     

     

    Residential mortgage loan sales:

     

     

     

     

     

     

     

    Gross loans sold

    $

    192,948

     

    120,146

     

    134,514

     

    181,139

     

    239,736

     

    270,793

     

    Gross fees (8)

    $

    4,133

     

    2,795

     

    3,149

     

    3,189

     

    6,523

     

    5,700

     

    Gross fees as a percentage of loans originated

     

    2.14

    %

    2.33

    %

    2.34

    %

    1.76

    %

    2.72

    %

    2.11

    %

    Net gain (loss) on residential mortgage loans sold

    $

    1,567

     

    2,053

     

    (65

    )

    1,117

     

    2,150

     

    4,066

     

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

    $

    (9,961

    )

     

     

    217

     

     

    (61

    )

    Brokerage account assets, at quarter end (9)

    $

    9,007,230

     

    8,634,339

     

    8,049,125

     

    7,220,405

     

    6,761,480

     

    7,158,939

     

    Trust account managed assets, at quarter end

    $

    5,084,592

     

    4,855,951

     

    4,560,752

     

    4,162,639

     

    4,207,406

     

    4,499,911

     

    Core deposits (10)

    $

    32,780,767

     

    32,054,111

     

    31,301,077

     

    30,748,817

     

    30,011,444

     

    30,398,683

     

    Core deposits to total funding (10)

     

    80.9

    %

    82.4

    %

    86.8

    %

    87.4

    %

    87.0

    %

    89.9

    %

    Risk-weighted assets

    $

    38,853,588

     

    38,117,659

     

    36,216,901

     

    35,281,315

     

    33,366,074

     

    31,170,258

     

    Number of offices

     

    127

     

    126

     

    123

     

    120

     

    119

     

    119

     

    Total core deposits per office

    $

    258,116

     

    254,398

     

    254,480

     

    256,240

     

    252,197

     

    255,451

     

    Total assets per full-time equivalent employee

    $

    14,166

     

    13,750

     

    12,948

     

    12,875

     

    13,052

     

    13,186

     

    Annualized revenues per full-time equivalent employee

    $

    593.0

     

    496.5

     

    491.8

     

    511.5

     

    509.0

     

    465.5

     

    Annualized expenses per full-time equivalent employee

    $

    256.5

     

    261.7

     

    247.3

     

    248.2

     

    255.8

     

    247.9

     

    Number of employees (full-time equivalent)

     

    3,309.0

     

    3,281.5

     

    3,241.5

     

    3,184.5

     

    3,074.0

     

    2,988.0

     

    Associate retention rate (11)

     

    94.1

    %

    93.8

    %

    93.8

    %

    93.6

    %

    93.3

    %

    93.1

    %

     

     

     

     

     

     

     

     

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

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

     

     

     

    RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

     

     

     

     

    Three months ended

     

    Six months ended

    (dollars in thousands, except per share data)

    June

    March

    June

     

    June

    June

     

    2023

     

    2023

     

    2022

     

     

    2023

     

    2022

     

     

     

     

     

     

     

     

    Net interest income

    $

    315,393

     

    312,231

     

    264,574

     

     

    627,624

     

    504,049

     

     

     

     

     

     

     

     

    Noninterest income

     

    173,839

     

    89,529

     

    125,502

     

     

    263,368

     

    228,998

     

    Total revenues

     

    489,232

     

    401,760

     

    390,076

     

     

    890,992

     

    733,047

     

    Less: Investment losses on sales of securities, net

     

    9,961

     

     

     

     

    9,961

     

    61

     

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

     

    (85,692

    )

     

     

     

    (85,692

    )

     

    Total revenues excluding the impact of adjustments noted above

    $

    413,501

     

    401,760

     

    390,076

     

     

    815,261

     

    733,108

     

     

     

     

     

     

     

     

    Noninterest expense

    $

    211,641

     

    211,727

     

    196,038

     

     

    423,368

     

    378,699

     

    Less: ORE expense

     

    58

     

    99

     

    86

     

     

    157

     

    191

     

    Noninterest expense excluding the impact of adjustments noted above

    $

    211,583

     

    211,628

     

    195,952

     

     

    423,211

     

    378,508

     

     

     

     

     

     

     

     

    Pre-tax income

    $

    245,902

     

    171,266

     

    181,131

     

     

    417,168

     

    338,721

     

    Provision for credit losses

     

    31,689

     

    18,767

     

    12,907

     

     

    50,456

     

    15,627

     

    Pre-tax pre-provision net revenue

     

    277,591

     

    190,033

     

    194,038

     

     

    467,624

     

    354,348

     

    Less: Adjustments noted above

     

    (75,673

    )

    99

     

    86

     

     

    (75,574

    )

    252

     

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

    $

    201,918

     

    190,132

     

    194,124

     

     

    392,050

     

    354,600

     

     

     

     

     

     

     

     

    Noninterest income

    $

    173,839

     

    89,529

     

    125,502

     

     

    263,368

     

    228,998

     

    Less: Adjustments noted above

     

    (75,731

    )

     

     

     

    (75,731

    )

    61

     

    Noninterest income excluding the impact of adjustments noted above

    $

    98,108

     

    89,529

     

    125,502

     

     

    187,637

     

    229,059

     

     

     

     

     

     

     

     

    Efficiency ratio (4)

     

    43.26

    %

    52.70

    %

    50.26

    %

     

    47.52

    %

    51.66

    %

    Adjustments noted above

     

    7.91

    %

    (0.02

    )%

    (0.03

    )%

     

    4.39

    %

    (0.03

    )%

    Efficiency ratio excluding adjustments noted above (4)

     

    51.17

    %

    52.68

    %

    50.23

    %

     

    51.91

    %

    51.63

    %

     

     

     

     

     

     

     

    Total average assets

    $

    45,411,961

     

    42,983,854

     

    38,780,786

     

     

    44,204,666

     

    38,709,401

     

     

     

     

     

     

     

     

    Noninterest income to average assets (1)

     

    1.54

    %

    0.84

    %

    1.30

    %

     

    1.20

    %

    1.19

    %

    Less: Adjustments noted above

     

    (0.67

    )%

    %

    %

     

    (0.34

    )%

    %

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

     

    0.87

    %

    0.84

    %

    1.30

    %

     

    0.86

    %

    1.19

    %

     

     

     

     

     

     

     

    Noninterest expense to average assets (1)

     

    1.87

    %

    2.00

    %

    2.03

    %

     

    1.93

    %

    1.97

    %

    Adjustments as noted above

     

    %

    %

    %

     

    %

    %

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

     

    1.87

    %

    2.00

    %

    2.03

    %

     

    1.93

    %

    1.97

    %

     

     

     

     

     

     

     

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

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

     

    RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

     

     

    Three months ended

    (dollars in thousands, except per share data)

    June

    March

    December

    September

    June

    March

     

    2023

     

    2023

     

    2022

     

    2022

     

    2022

     

    2022

     

    Net income available to common shareholders

    $

    193,501

     

    133,473

     

    134,049

     

    144,860

     

    141,329

     

    125,312

     

    Investment (gains) losses on sales of securities, net

     

    9,961

     

     

     

    (217

    )

     

    61

     

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

     

    (85,692

    )

     

     

     

     

     

    ORE expense (benefit)

     

    58

     

    99

     

    179

     

    (90

    )

    86

     

    105

     

    Tax effect on adjustments noted above (16)

     

    18,918

     

    (25

    )

    (47

    )

    80

     

    (22

    )

    (43

    )

    Net income available to common shareholders excluding adjustments noted above

    $

    136,746

     

    133,547

     

    134,181

     

    144,633

     

    141,393

     

    125,435

     

     

     

     

     

     

     

     

    Basic earnings per common share

    $

    2.55

     

    1.76

     

    1.77

     

    1.91

     

    1.87

     

    1.66

     

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

     

    0.13

     

     

     

     

     

     

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

     

    (1.13

    )

     

     

     

     

     

    Adjustment due to ORE expense (benefit)

     

     

     

     

     

     

     

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

     

    0.25

     

     

     

     

     

     

    Basic earnings per common share excluding adjustments noted above

    $

    1.80

     

    1.76

     

    1.77

     

    1.91

     

    1.87

     

    1.66

     

     

     

     

     

     

     

     

    Diluted earnings per common share

    $

    2.54

     

    1.76

     

    1.76

     

    1.91

     

    1.86

     

    1.65

     

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

     

    0.13

     

     

     

     

     

     

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

     

    (1.13

    )

     

     

     

     

     

    Adjustment due to ORE expense (benefit)

     

     

     

     

     

     

     

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

     

    0.25

     

     

     

     

     

     

    Diluted earnings per common share excluding the adjustments noted above

    $

    1.79

     

    1.76

     

    1.76

     

    1.91

     

    1.86

     

    1.65

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Revenue per diluted common share

    $

    6.43

     

    5.28

     

    5.27

     

    5.40

     

    5.14

     

    4.52

     

    Adjustments due to revenue-impacting items as noted above

     

    (1.00

    )

     

     

     

     

     

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

    $

    5.43

     

    5.28

     

    5.27

     

    5.40

     

    5.14

     

    4.52

     

     

     

     

     

     

     

     

    Book value per common share at quarter end (7)

    $

    73.32

     

    71.24

     

    69.35

     

    67.07

     

    66.74

     

    66.30

     

    Adjustment due to goodwill, core deposit and other intangible assets

     

    (24.47

    )

    (24.49

    )

    (24.61

    )

    (24.63

    )

    (24.66

    )

    (24.65

    )

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

    $

    48.85

     

    46.75

     

    44.74

     

    42.44

     

    42.08

     

    41.65

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Equity method investment (15)

     

     

     

     

     

     

    Fee income from BHG, net of amortization

    $

    26,924

     

    19,079

     

    21,005

     

    41,341

     

    49,465

     

    33,655

     

    Funding cost to support investment

     

    5,995

     

    5,093

     

    4,586

     

    3,891

     

    1,998

     

    666

     

    Pre-tax impact of BHG

     

    20,929

     

    13,986

     

    16,419

     

    37,450

     

    47,467

     

    32,989

     

    Income tax expense at statutory rates (16)

     

    5,232

     

    3,497

     

    4,292

     

    9,789

     

    12,408

     

    8,623

     

    Earnings attributable to BHG

    $

    15,697

     

    10,489

     

    12,127

     

    27,661

     

    35,059

     

    24,366

     

     

     

     

     

     

     

     

    Basic earnings per common share attributable to BHG

    $

    0.21

     

    0.14

     

    0.16

     

    0.37

     

    0.46

     

    0.32

     

    Diluted earnings per common share attributable to BHG

    $

    0.21

     

    0.14

     

    0.16

     

    0.36

     

    0.46

     

    0.32

     

     

     

     

     

     

     

     

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

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

     

     

     

    RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

     

     

     

     

     

    Six months ended

    (dollars in thousands, except per share data)

     

    June 30,

     

     

    2023

     

    2022

     

    Net income available to common shareholders

     

    $

    326,974

     

    266,641

     

    Investment losses on sales of securities, net

     

     

    9,961

     

    61

     

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

     

     

    (85,692

    )

     

    ORE expense

     

     

    157

     

    191

     

    Tax effect on adjustments noted above (16)

     

     

    18,894

     

    (66

    )

    Net income available to common shareholders excluding adjustments noted above

     

    $

    270,294

     

    266,827

     

     

     

     

     

    Basic earnings per common share

     

    $

    4.30

     

    3.52

     

    Adjustment due to investment losses on sales of securities, net

     

     

    0.13

     

     

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

     

     

    (1.13

    )

     

    Adjustment due to ORE expense

     

     

     

     

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

     

     

    0.25

     

     

    Basic earnings per common share excluding adjustments noted above

     

    $

    3.55

     

    3.52

     

     

     

     

     

    Diluted earnings per common share

     

     

    4.30

     

    3.51

     

    Adjustment due to investment losses on sales of securities, net

     

     

    0.13

     

     

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

     

     

    (1.13

    )

     

    Adjustment due to ORE expense

     

     

     

     

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

     

     

    0.25

     

     

    Diluted earnings per common share excluding the adjustments noted above

     

    $

    3.55

     

    3.51

     

     

     

     

     

     

     

     

     

    Revenue per diluted common share

     

    $

    11.71

     

    9.65

     

    Adjustments due to revenue-impacting items as noted above

     

     

    (0.99

    )

     

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

     

    $

    10.72

     

    9.65

     

     

     

     

     

    Equity method investment (15)

     

     

     

    Fee income from BHG, net of amortization

     

    $

    46,003

     

    83,120

     

    Funding cost to support investment

     

     

    11,088

     

    2,664

     

    Pre-tax impact of BHG

     

     

    34,915

     

    80,456

     

    Income tax expense at statutory rates (16)

     

     

    8,729

     

    21,031

     

    Earnings attributable to BHG

     

    $

    26,186

     

    59,425

     

     

     

     

     

    Basic earnings per common share attributable to BHG

     

    $

    0.34

     

    0.78

     

    Diluted earnings per common share attributable to BHG

     

    $

    0.34

     

    0.78

     

     

     

     

     

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

     

     

     

     

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

     

     

     

    RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

     

    Three months ended

     

    Six months ended

    (dollars in thousands, except per share data)

    June

    March

    June

     

    June

    June

     

    2023

     

    2023

     

    2022

     

     

     

    2023

     

    2022

     

     

     

     

     

     

     

     

    Return on average assets (1)

     

    1.71

    %

    1.26

    %

    1.46

    %

     

     

    1.49

    %

    1.39

    %

    Adjustments as noted above

     

    (0.50

    )%

    %

    %

     

     

    (0.26

    )%

    %

    Return on average assets excluding adjustments noted above (1)

     

    1.21

    %

    1.26

    %

    1.46

    %

     

     

    1.23

    %

    1.39

    %

     

     

     

     

     

     

     

    Tangible assets:

     

     

     

     

     

     

    Total assets

    $

    46,875,982

     

    45,119,587

     

    40,121,292

     

     

    $

    46,875,982

     

    40,121,292

     

    Less: Goodwill

     

    (1,846,973

    )

    (1,846,973

    )

    (1,846,466

    )

     

     

    (1,846,973

    )

    (1,846,466

    )

    Core deposit and other intangible assets

     

    (30,981

    )

    (32,761

    )

    (37,617

    )

     

     

    (30,981

    )

    (37,617

    )

    Net tangible assets

    $

    44,998,028

     

    43,239,853

     

    38,237,209

     

     

    $

    44,998,028

     

    38,237,209

     

     

     

     

     

     

     

     

    Tangible common equity:

     

     

     

     

     

     

    Total shareholders' equity

    $

    5,843,759

     

    5,684,128

     

    5,315,239

     

     

    $

    5,843,759

     

    5,315,239

     

    Less: Preferred shareholders' equity

     

    (217,126

    )

    (217,126

    )

    (217,126

    )

     

     

    (217,126

    )

    (217,126

    )

    Total common shareholders' equity

     

    5,626,633

     

    5,467,002

     

    5,098,113

     

     

     

    5,626,633

     

    5,098,113

     

    Less: Goodwill

     

    (1,846,973

    )

    (1,846,973

    )

    (1,846,466

    )

     

     

    (1,846,973

    )

    (1,846,466

    )

    Core deposit and other intangible assets

     

    (30,981

    )

    (32,761

    )

    (37,617

    )

     

     

    (30,981

    )

    (37,617

    )

    Net tangible common equity

    $

    3,748,679

     

    3,587,268

     

    3,214,030

     

     

    $

    3,748,679

     

    3,214,030

     

     

     

     

     

     

     

     

    Ratio of tangible common equity to tangible assets

     

    8.33

    %

    8.30

    %

    8.41

    %

     

     

    8.33

    %

    8.41

    %

     

     

     

     

     

     

     

    Average tangible assets:

     

     

     

     

     

     

    Average assets

    $

    45,411,961

     

    42,983,854

     

    38,780,786

     

     

    $

    44,204,666

     

    38,709,401

     

    Less: Average goodwill

     

    (1,846,973

    )

    (1,846,973

    )

    (1,851,137

    )

     

     

    (1,846,973

    )

    (1,840,902

    )

    Average core deposit and other intangible assets

     

    (32,135

    )

    (33,917

    )

    (31,409

    )

     

     

    (33,021

    )

    (32,288

    )

    Net average tangible assets

    $

    43,532,853

     

    41,102,964

     

    36,898,240

     

     

    $

    42,324,672

     

    36,836,211

     

     

     

     

     

     

     

     

    Return on average assets (1)

     

    1.71

    %

    1.26

    %

    1.46

    %

     

     

    1.49

    %

    1.39

    %

    Adjustment due to goodwill, core deposit and other intangible assets

     

    0.07

    %

    0.06

    %

    0.08

    %

     

     

    0.07

    %

    0.07

    %

    Return on average tangible assets (1)

     

    1.78

    %

    1.32

    %

    1.54

    %

     

     

    1.56

    %

    1.46

    %

    Adjustments as noted above

     

    (0.52

    )%

    %

    %

     

     

    (0.27

    )%

    %

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

     

    1.26

    %

    1.32

    %

    1.54

    %

     

     

    1.29

    %

    1.46

    %

     

     

     

     

     

     

     

    Average tangible common equity:

     

     

     

     

     

     

    Average shareholders' equity

    $

    5,782,239

     

    5,605,604

     

    5,316,219

     

     

    $

    5,694,460

     

    5,323,770

     

    Less: Average preferred equity

     

    (217,126

    )

    (217,126

    )

    (217,126

    )

     

     

    (217,126

    )

    (217,126

    )

    Average common equity

     

    5,565,113

     

    5,388,478

     

    5,099,093

     

     

     

    5,477,334

     

    5,106,644

     

    Less: Average goodwill

     

    (1,846,973

    )

    (1,846,973

    )

    (1,851,137

    )

     

     

    (1,846,973

    )

    (1,840,902

    )

    Average core deposit and other intangible assets

     

    (32,135

    )

    (33,917

    )

    (31,409

    )

     

     

    (33,021

    )

    (32,288

    )

    Net average tangible common equity

    $

    3,686,005

     

    3,507,588

     

    3,216,547

     

     

    $

    3,597,340

     

    3,233,454

     

     

     

     

     

     

     

     

    Return on average equity (1)

     

    13.42

    %

    9.66

    %

    10.66

    %

     

     

    11.58

    %

    10.10

    %

    Adjustment due to average preferred shareholders' equity

     

    0.53

    %

    0.39

    %

    0.46

    %

     

     

    0.46

    %

    0.43

    %

    Return on average common equity (1)

     

    13.95

    %

    10.05

    %

    11.12

    %

     

     

    12.04

    %

    10.53

    %

    Adjustment due to goodwill, core deposit and other intangible assets

     

    7.11

    %

    5.38

    %

    6.50

    %

     

     

    6.29

    %

    6.10

    %

    Return on average tangible common equity (1)

     

    21.06

    %

    15.43

    %

    17.62

    %

     

     

    18.33

    %

    16.63

    %

    Adjustments as noted above

     

    (6.18

    )%

    0.01

    %

    0.01

    %

     

     

    (3.18

    )%

    0.01

    %

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

     

    14.88

    %

    15.44

    %

    17.63

    %

     

     

    15.15

    %

    16.64

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

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

     

     

     

    PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

    SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

     

    1. Ratios are presented on an annualized basis.

    2. Net interest margin is the result of net interest income on a tax equivalent basis divided by average interest earning assets.

    3. Total revenue is equal to the sum of net interest income and noninterest income.

    4. Efficiency ratios are calculated by dividing noninterest expense by the sum of net interest income and noninterest income.

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

    6. Capital ratios are calculated using regulatory reporting regulations enacted for such period and are defined as follows:

    Equity to total assets – End of period total shareholders' equity as a percentage of end of period assets.

    Tangible common equity to tangible assets - End of period total shareholders' equity less end of period preferred stock, goodwill, core deposit and other intangibles as a percentage of end of period assets less end of period goodwill, core deposit and other intangibles.

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

    Tier I risk-based – Tier I capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.

    Total risk-based – Total capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.

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

    Tier I common equity to risk weighted assets - Tier 1 capital (pursuant to risk-based capital guidelines) less the amount of any preferred stock or subordinated indebtedness that is considered as a component of Tier 1 capital as a percentage of total risk-weighted assets.

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

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

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

    10. Core deposits include all transaction deposit accounts, money market and savings accounts and all certificates of deposit issued in a denomination of less than $250,000. The ratio noted above represents total core deposits divided by total funding, which includes total deposits, FHLB advances, securities sold under agreements to repurchase, subordinated indebtedness and all other interest-bearing liabilities.

    11. Associate retention rate is computed by dividing the number of associates employed at quarter end less the number of associates that have resigned in the last 12 months by the number of associates employed at quarter end. Associate retention rate does not include associates at acquired institutions displaced by merger.

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

    13. Represents investment gains (losses) on sales and impairments, net occurring as a result of gains or losses incurred as the result of a change in management's intention to sell a bond prior to the recovery of its amortized cost basis.

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

    15. Earnings from equity method investment includes the impact of the issuance of subordinated debt as well as the funding costs of the overall franchise. Income tax expense is calculated using statutory tax rates.

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

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

    pnfp-earnings


    The Pinnacle Financial Partners Stock at the time of publication of the news with a raise of +2,96 % to 63,09EUR on Nasdaq stock exchange (18. Juli 2023, 22:47 Uhr).


    Business Wire (engl.)
    0 Follower
    Autor folgen

    PNFP Reports Diluted EPS of $2.54, ROAA of 1.71% and ROATCE of 21.06% for 2Q23 Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported net income per diluted common share of $2.54 for the quarter ended June 30, 2023, compared to net income per diluted common share of $1.86 for the quarter ended June 30, 2022, an increase …