SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended March 31, 2004
Commission File No: 000-31225
| Pinnacle Financial Partners, Inc. |
||
| (Exact name of registrant as specified in its charter) |
| Tennessee |
62-1812853 |
|
| (State or jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
| The Commerce Center, 211 Commerce Street, Suite 300, Nashville, Tennessee 37201 |
||
| (Address of principal executive offices) |
| (615) 744-3700 |
||
| (Registrants telephone number, including area code) |
| Not Applicable |
||
| (Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant is an accelerated filer (as defined by Rule 12b-2 of the Act.) Yes [ ] No [X]
As of April 30, 2004, there were 3,692,053 shares of common stock, $1.00 par value per share, issued and outstanding.
Pinnacle Financial Partners, Inc.
Report on Form 10-Q
March 31, 2004
TABLE OF CONTENTS
| Page No. |
||||||||
PART I: |
||||||||
Item 1. Consolidated Financial Statements (Unaudited) |
3 | |||||||
| 16 | ||||||||
| 36 | ||||||||
| 36 | ||||||||
| 37 | ||||||||
| 37 | ||||||||
| 37 | ||||||||
| 37 | ||||||||
| 37 | ||||||||
| 37 | ||||||||
| 39 | ||||||||
| EX-3.1 AMENDED CHARTER | ||||||||
| EX-31.1 RULE13a-14(a) CERTIFICATION OF THE CEO | ||||||||
| EX-31.2 RULE13a-14(a) CERTIFICATION OF THE CFO | ||||||||
| EX-32.1 SECTION 1350 CERTIFICATION OF THE CEO | ||||||||
| EX-32.2 SECTION 1350 CERTIFICATION OF THE CFO | ||||||||
FORWARD-LOOKING STATEMENTS
Pinnacle Financial Partners, Inc. (Pinnacle Financial) may from time to time make written or oral statements, including statements contained in this report which may constitute forward-looking statements within the meaning of Section 21E of the Securities Act of 1934 (the Exchange Act). The words expect, anticipate, intend, consider, plan, believe, seek, should, estimate, and similar expressions are intended to identify such forward-looking statements, but other statements may constitute forward-looking statements. These statements should be considered subject to various risks and uncertainties. Such forward-looking statements are made based upon managements belief as well as assumptions made by, and information currently available to, management pursuant to safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Pinnacle Financials actual results may differ materially from the results anticipated in forward-looking statements due to a variety of factors. Such factors are described below and include, without limitation, (i) unanticipated deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses, (ii) increased competition with other financial institutions, (iii) lack of sustained growth in the economy in the Nashville, Tennessee area, (iv) rapid fluctuations or unanticipated changes in interest rates, (v) the inability of our bank subsidiary, Pinnacle National Bank (Pinnacle National) to satisfy regulatory requirements for its expansion plans, and (vi) changes in the legislative and regulatory environment. Many of such factors are beyond Pinnacle Financials ability to control or predict, and readers are cautioned not to put undue reliance on such forward-looking statements. Pinnacle Financial does not intend to update or reissue any forward-looking statements contained in this report as a result of new information or other circumstances that may become known to Pinnacle Financial.
Page 2
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
| March 31, | December 31, | |||||||
| 2004 |
2003 |
|||||||
ASSETS |
||||||||
Cash and noninterest-bearing due from banks |
$ | 17,476,720 | $ | 13,768,278 | ||||
Interest-bearing due from banks |
200,444 | 1,180,371 | ||||||
Federal funds sold |
21,328,406 | 32,235,401 | ||||||
Cash and cash equivalents |
39,005,570 | 47,184,050 | ||||||
Securities available-for-sale, at fair value |
134,382,875 | 139,944,238 | ||||||
Securities held-to-maturity (fair value of $27,655,669) |
27,655,669 | | ||||||
Mortgage loans held-for-sale |
4,057,322 | 1,582,600 | ||||||
Loans |
323,415,679 | 297,004,110 | ||||||
Less allowance for loan losses |
(4,042,456 | ) | (3,718,598 | ) | ||||
Loans, net |
319,373,223 | 293,285,512 | ||||||
Premises and equipment, net |
6,946,340 | 6,911,359 | ||||||
Other assets |
9,630,504 | 9,512,899 | ||||||
Total assets |
$ | 541,051,503 | $ | 498,420,658 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Deposits: |
||||||||
Noninterest-bearing demand |
$ | 66,620,906 | $ | 60,796,396 | ||||
Interest-bearing demand |
40,039,818 | 31,407,213 | ||||||
Savings and money market accounts |
165,388,834 | 140,383,878 | ||||||
Time |
165,551,209 | 157,981,525 | ||||||
Total deposits |
437,600,767 | 390,569,012 | ||||||
Securities sold under agreements to repurchase |
14,699,182 | 15,050,110 | ||||||
Federal Home Loan Bank advances |
40,500,000 | 44,500,000 | ||||||
Subordinated debt |
10,310,000 | 10,310,000 | ||||||
Other liabilities |
1,675,267 | 3,655,155 | ||||||
Total liabilities |
504,785,216 | 464,084,277 | ||||||
Commitments and contingent liabilities |
||||||||
Stockholders equity: |
||||||||
Preferred stock, no par value; 10,000,000 shares authorized;
no shares issued and outstanding |
| | ||||||
Common stock, par value $1.00; 10,000,000 shares authorized;
3,692,053 issued and outstanding at March 31, 2004 and
December 31, 2003 |
3,692,053 | 3,692,053 | ||||||
Additional paid-in capital |
30,682,947 | 30,682,947 | ||||||
Retained earnings (accumulated deficit) |
881,867 | (189,155 | ) | |||||
Accumulated other comprehensive income, net |
1,009,420 | 150,536 | ||||||
Total stockholders equity |
36,266,287 | 34,336,381 | ||||||
Total liabilities and stockholders equity |
$ | 541,051,503 | $ | 498,420,658 | ||||
See accompanying notes to consolidated financial statements.
Page 3
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
| Three months ended | ||||||||
| March 31, | ||||||||
| 2004 |
2003 |
|||||||
Interest income: |
||||||||
Loans, including fees |
$ | 3,946,572 | 2,963,513 | |||||
Securities: |
||||||||
Taxable |
1,550,859 | 908,046 | ||||||
Tax-exempt |
85,975 | 37,863 | ||||||
Federal funds sold and other |
82,716 | 36,411 | ||||||
Total interest income |
5,666,122 | 3,945,833 | ||||||
Interest expense: |
||||||||
Deposits |
1,171,188 | 1,072,672 | ||||||
Securities sold under agreements to repurchase |
9,293 | 14,796 | ||||||
Federal funds purchased and other borrowings |
333,349 | 222,130 | ||||||
Total interest expense |
1,513,830 | 1,309,598 | ||||||
Net interest income |
4,152,292 | 2,636,235 | ||||||
Provision for loan losses |
353,848 | 288,026 | ||||||
Net interest income after provision for loan losses |
3,798,444 | 2,348,209 | ||||||
Noninterest income: |
||||||||
Service charges on deposit accounts |
163,845 | 101,753 | ||||||
Investment services |
389,579 | 155,932 | ||||||
Fees from the origination of mortgage loans |
191,920 | 46,188 | ||||||
Gains on loan participations sold, net |
121,617 | 2,189 | ||||||
Gains on sales of investment securities, net |
248,353 | 17,698 | ||||||
Other noninterest income |
110,042 | 138,422 | ||||||
Total noninterest income |
1,225,356 | 462,182 | ||||||
Noninterest expense: |
||||||||
Compensation and employee benefits |
2,267,342 | 1,434,912 | ||||||
Equipment and occupancy |
505,690 | 396,825 | ||||||
Marketing and other business development |
149,158 | 75,490 | ||||||
Administrative |
220,698 | 150,115 | ||||||
Postage and supplies |
99,138 | 73,262 | ||||||
Other noninterest expense |
170,760 | 111,660 | ||||||
Total noninterest expense |
3,412,786 | 2,242,264 | ||||||
Income before income taxes |
1,611,014 | 568,127 | ||||||
Income tax expense |
539,992 | 195,148 | ||||||
Net income |
$ | 1,071,022 | 372,979 | |||||
Per share information: |
||||||||
Basic net income per common share |
$ | 0.29 | 0.10 | |||||
Diluted net income per common share |
$ | 0.26 | 0.10 | |||||
Weighted average shares outstanding: |
||||||||
Basic |
3,692,053 | 3,692,053 | ||||||
Diluted |
4,106,865 | 3,841,631 | ||||||
See accompanying notes to consolidated financial statements.
Page 4
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
AND COMPREHENSIVE INCOME (LOSS)
(Unaudited)
For the three months ended March 31, 2004 and 2003
| Common Stock |
Additional | Retained Earnings |
Accumulated Other |
Total | ||||||||||||||||||||
| Paid-in | (Accumulated | Comprehensive | Stockholders | |||||||||||||||||||||
| Shares |
Amount |
Capital |
Deficit) |
Income (Loss) |
Equity |
|||||||||||||||||||
Balances, December 31, 2002 |
3,692,053 | $ | 3,692,053 | $ | 30,682,947 | $ | (2,743,794 | ) | $ | 772,441 | $ | 32,403,647 | ||||||||||||
Comprehensive income: |
||||||||||||||||||||||||
Net income |
| | | 372,979 | | 372,979 | ||||||||||||||||||
Net unrealized holding losses
on available-for-sale
securities, net of deferred
tax benefit of $(244,583) |
| | | | (373,385 | ) | (373,385 | ) | ||||||||||||||||
Total comprehensive (loss) |
(406 | ) | ||||||||||||||||||||||
Balances, March 31, 2003 |
3,692,053 | $ | 3,692,053 | $ | 30,682,947 | $ | (2,370,815 | ) | $ | 399,056 | $ | 32,403,241 | ||||||||||||
Balances, December 31, 2003 |
3,692,053 | $ | 3,692,053 | $ | 30,682,947 | $ | (189,155 | ) | $ | 150,536 | $ | 34,336,381 | ||||||||||||
Comprehensive income: |
||||||||||||||||||||||||
Net income |
| | | 1,071,022 | | 1,071,022 | ||||||||||||||||||
Net unrealized holding gains
on available-for-sale
securities, net of deferred
tax expense of $533,648 |
| | | | 858,884 | 858,884 | ||||||||||||||||||
Total comprehensive income |
1,930,106 | |||||||||||||||||||||||
Balances, March 31, 2004 |
3,692,053 | $ | 3,692,053 | $ | 30,682,947 | $ | 881,867 | $ | 1,009,420 | $ | 36,266,287 | |||||||||||||
Page 5
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| Three months ended | ||||||||
| March 31, | ||||||||
| 2004 |
2003 |
|||||||
Operating activities: |
||||||||
Net income |
$ | 1,071,022 | $ | 372,979 | ||||
Adjustments to reconcile net income to net cash provided
by (used in) operating activities: |
||||||||
Net amortization of available-for-sale securities |
189,637 | 163,888 | ||||||
Depreciation and amortization |
259,935 | 216,212 | ||||||
Provision for loan losses |
353,848 | 288,026 | ||||||
Gain on sale of investment securities, net |
(248,353 | ) | (17,698 | ) | ||||
Gain on participations sold |
(121,617 | ) | (2,189 | ) | ||||
Deferred tax expense (benefit) |
(320,638 | ) | 195,148 | |||||
Mortgage loans held for sale: |
||||||||
Loans originated |
(10,844,562 | ) | (2,248,500 | ) | ||||
Loans sold |
8,369,840 | 1,458,350 | ||||||
(Increase) decrease in other assets |
12,835 | (548,741 | ) | |||||
Decrease in other liabilities |
(1,979,888 | ) | (949,325 | ) | ||||
Net cash used in operating activities |
(3,257,941 | ) | (1,071,850 | ) | ||||
Investing activities: |
||||||||
Activities in securities available-for-sale: |
||||||||
Purchases |
(51,539,860 | ) | (42,333,066 | ) | ||||
Sales |
21,876,953 | 12,403,500 | ||||||
Maturities, prepayments and calls |
9,012,617 | 10,683,228 | ||||||
Net increase in loans |
(26,441,559 | ) | (19,204,279 | ) | ||||
Purchases of premises and equipment and software |
(219,717 | ) | (906,305 | ) | ||||
Purchases of other assets |
(289,800 | ) | (292,700 | ) | ||||
Net cash used in investing activities |
(47,601,366 | ) | (39,649,622 | ) | ||||
Financing activities: |
||||||||
Net increase in deposits |
47,031,755 | 32,715,202 | ||||||
Net increase (decrease) in securities sold under agreements to
repurchase |
(350,928 | ) | 795,419 | |||||
Advances from Federal Home Loan Bank: |
||||||||
Issuances |
4,000,000 | 11,000,000 | ||||||
Payments |
(8,000,000 | ) | | |||||
Net cash provided by financing activities |
42,680,827 | 44,510,621 | ||||||
Net increase (decrease) in cash and cash equivalents |
(8,178,480 | ) | 3,789,149 | |||||
Cash and cash equivalents, beginning of period |
47,184,050 | 12,942,129 | ||||||
Cash and cash equivalents, end of period |
$ | 39,005,570 | $ | 16,731,278 | ||||
Supplemental disclosure: |
||||||||
Cash paid for interest |
$ | 1,439,283 | $ | 1,374,243 | ||||
Cash paid for income taxes |
$ | 1,226,817 | $ | | ||||
Transfers of securities available-for-sale to held-to-maturity |
$ | 27,655,669 | $ | | ||||
See accompanying notes to consolidated financial statements.
Page 6
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1. Summary of Significant Accounting Policies
Nature of Business Pinnacle Financial Partners, Inc. (Pinnacle Financial) was formed on February 28, 2000 (inception) and is a bank holding company whose business is conducted by its wholly-owned subsidiary, Pinnacle National Bank (Pinnacle National). Additionally, PFP Title Company is a wholly-owned subsidiary of Pinnacle National. Pinnacle National is a commercial bank located in Nashville, Tennessee. Pinnacle National provides a full range of banking services in its primary market area of Davidson County and the surrounding counties. Pinnacle National commenced its banking operations on October 27, 2000. PFP Title Company sells title insurance policies to Pinnacle National customers and others. PNFP Statutory Trust I, a wholly-owned subsidiary of Pinnacle Financial, was created for the exclusive purpose of issuing capital trust preferred securities.
Basis of Presentation These consolidated financial statements include the accounts of Pinnacle Financial. Significant intercompany transactions and accounts are eliminated in consolidation, other than the accounts of PNFP Statutory Trust I which are included in these consolidated financial statements pursuant to the equity method of accounting.
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004. For further information, refer to the consolidated financial statements and footnotes thereto included in Pinnacle Financials Form 10-KSB for the fiscal year ended December 31, 2003 as filed with the Securities and Exchange Commission.
Use of Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses.
Stock-Based Compensation In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure, an amendment of FASB Statement No. 123. This Statement amends Statement No. 123, Accounting for Stock-Based Compensation, to provide alternative methods of transition for a voluntary change to the fair value method of accounting for stock-based employee compensation. In addition, this Statement amends the disclosure requirements of Statement No. 123 to require prominent disclosures in both annual and interim financial statements. Certain of the disclosure modifications are required for fiscal years ending after December 15, 2003 and are included below.
Page 7
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Pinnacle Financial applies APB Opinion 25 and related interpretations in accounting for the stock option plan. All option grants carry exercise prices equal to or above the fair value of the common stock on the date of grant. Accordingly, no compensation cost has been recognized. Had compensation cost for Pinnacle Financials stock option plan been determined based on the fair value at the grant dates for awards under the plan consistent with the method prescribed in SFAS No. 123, Accounting for Stock-Based Compensation, Pinnacle Financials net income per share would have been adjusted to the pro forma amounts indicated below for the three months ended March 31, 2004 and 2003:
| 2004 |
2003 |
|||||||
Net income, as reported |
$ | 1,071,022 | $ | 372,979 | ||||
Deduct: Total stock-based
compensation expense
determined under the fair
value based method for all
awards, net of related tax
effects |
(66,620 | ) | (43,909 | ) | ||||
Pro forma net income |
$ | 1,004,402 | $ | 329,070 | ||||
Per share information: |
||||||||
Basic net income |
As reported | $ | 0.29 | $ | 0.10 | |||
| Pro forma | $ | 0.27 | $ | 0.09 | ||||
Diluted net income |
As reported | $ | 0.26 | $ | 0.10 | |||
| Pro forma | $ | 0.24 | $ | 0.09 | ||||
For purposes of these calculations, the fair value of options granted for the three months ended March 31, 2004 and 2003 was estimated using the Black-Scholes option pricing model and the following assumptions:
| 2004 |
2003 |
|||||||
Risk free interest rate |
1.00 | % | 1.25 | % | ||||
Expected life of the options |
5.0 years | 5.0 years | ||||||
Expected dividend yield |
0.00 | % | 0.00 | % | ||||
Expected volatility |
26.7 | % | 38.1 | % | ||||
Weighted average fair value |
$ | 6.30 | $ | 4.67 | ||||
Income Per Common Share Basic earnings per share (EPS) is computed by dividing net income by the weighted average common shares outstanding for the period. Diluted EPS reflects the dilution that could occur if securities or other contracts to issue common stock were exercised or converted. The difference between basic and diluted weighted average shares outstanding was attributable to common stock options and warrants.
As of March 31, 2004 and 2003, there were common stock options outstanding to purchase up to 505,245 and 404,100 common shares, respectively. Substantially all of these shares have exercise prices, which when considered in relation to the average market price of Pinnacle Financials common stock for the respective reporting period, are considered dilutive and are considered in Pinnacle Financials diluted income per share calculation for the three months ended March 31, 2004 and 2003. Also, at March 31, 2004, there were 198,420 options outstanding to purchase common stock which were exercisable by the option holder.
Additionally, as of March 31, 2004, Pinnacle Financial had dilutive warrants outstanding to purchase 203,000 common shares which have also been considered in the calculation of Pinnacle Financials diluted income per share for the three months ended March 31, 2004 and 2003. At March 31, 2004, all of the outstanding warrants to purchase common stock were exercisable by the warrant holder.
Page 8
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The following is a summary of the basic and diluted earnings per share calculation for the three months ended March 31, 2004 and 2003:
| 2004 |
2003 |
|||||||
Basic earnings per share calculation: |
||||||||
Numerator Net income |
$ | 1,071,022 | $ | 372,979 | ||||
Denominator Average common shares outstanding |
3,692,053 | 3,692,053 | ||||||
Basic net income per share |
$ | 0.29 | $ | 0.10 | ||||
Diluted earnings per share calculation: |
||||||||
Numerator Net income |
$ | 1,071,022 | $ | 372,979 | ||||
Denominator Average common shares outstanding |
3,692,053 | 3,692,053 | ||||||
Dilutive shares contingently issuable |
414,811 | 149,578 | ||||||
Average dilutive common shares outstanding |
4,106,865 | 3,841,631 | ||||||
Diluted net income per share |
$ | 0.26 | $ | 0.10 | ||||
On April 20, 2004, the Board of Directors of Pinnacle Financial approved a two for one stock split of the Companys common stock payable as a 100% stock dividend on May 10, 2004 to shareholders of record on April 30, 2004. Pinnacle Financial will retroactively apply the impact of this stock split in all financial statements published after May 10, 2004. The following is the pro forma impact of the stock split on Pinnacle Financials reported basic and diluted net income per common share for the three months ended March 31, 2004 and 2003.
| 2004 |
2003 |
|||||||
Pro Forma per share information: |
||||||||
Basic net income |
As reported | $ | 0.29 | $ | 0.10 | |||
| Pro forma for stock split | $ | 0.15 | $ | 0.05 | ||||
Diluted net income |
As reported | $ | 0.26 | $ | 0.10 | |||
| Pro forma for stock split | $ | 0.13 | $ | 0.05 | ||||
Business Segments Pinnacle Financial operates in one business segment, commercial banking, and has no individually significant business segments.
Comprehensive Income (Loss) Other comprehensive income refers to revenues, expenses, gains and losses that under generally accepted accounting principles are included in comprehensive income but excluded from net income. Currently, Pinnacle Financials other comprehensive income (loss) consists of unrealized gains and losses, net of deferred income taxes, on available-for-sale securities.
Recent Accounting Pronouncements In March 2004, the SEC issued Staff Accounting Bulletin No. 105, Application of Accounting Principles to Loan Commitments. Current accounting guidance requires the commitment to originate mortgage loans to be held for sale be recognized on the balance sheet at fair value from inception through expiration or funding. SAB 105 requires that the fair-value measurement include only differences between the guaranteed interest rate in the loan commitment and a market interest rate, excluding any expected future cash flows related to the customer relationship or loan servicing. SAB 105 is effective for commitments to originate mortgage loans to be held for sale that are entered into after March 31, 2004. Its adoption is not expected to have a material impact on the consolidated financial position on results of operations of Pinnacle Financial.
In March 2004, the FASBs Emerging Issues Task Force reached a consensus on EITF Issue No. 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments. The guidance prescribes a three-step model for determining whether an investment is other-than-temporarily impaired and requires disclosures about unrealized losses on investments. The accounting guidance is effective for reporting periods beginning after June 15, 2004, while the disclosure requirements are effective for annual reporting periods ending after June 15, 2004. Pinnacle Financial has adopted the requirements of this EITF.
Page 9
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Reclassifications Certain previous amounts have been reclassified to conform to the 2004 presentation. Such reclassifications had no impact on net income or loss during any period.
Note 2. Securities
The amortized cost and fair value of securities at March 31, 2004 and December 31, 2003 are summarized as follows:
| March 31, 2004 |
||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost |
Gains |
Losses |
Value |
|||||||||||||
Securities available-for-sale: |
||||||||||||||||
U.S. government and agency securities |
$ | 9,413,110 | $ | 122,027 | $ | | $ | 9,535,137 | ||||||||
Mortgage-backed securities |
121,511,432 | 1,328,861 | (152,440 | ) | 122,687,853 | |||||||||||
State and municipal securities |
1,179,509 | 4,904 | (37 | ) | 1,184,374 | |||||||||||
Corporate notes |
975,746 | | (237 | ) | 975,509 | |||||||||||
| $ | 133,079,797 | $ | 1,455,792 | $ | (152,714 | ) | $ | 134,382,875 | ||||||||
Securities held-to-maturity: |
||||||||||||||||
U.S. government and agency securities |
$ | 17,746,250 | $ | | $ | | $ | 17,746,250 | ||||||||
State and municipal securities |
9,909,419 | | | 9,909,419 | ||||||||||||
| $ | 27,655,669 | $ | | $ | | $ | 27,655,669 | |||||||||
| December 31, 2003 |
||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost |
Gains |
Losses |
Value |
|||||||||||||
Securities available-for-sale: |
||||||||||||||||
U.S. government and agency securities |
$ | 27,023,126 | $ | 353,204 | $ | (104,354 | ) | $ | 27,271,976 | |||||||
Mortgage-backed securities |
103,087,958 | 506,881 | (616,953 | ) | 102,977,886 | |||||||||||
State and municipal securities |
9,590,357 | 142,970 | (38,951 | ) | 9,694,376 | |||||||||||
| $ | 139,701,441 | $ | 1,003,055 | $ | (760,258 | ) | $ | 139,944,238 | ||||||||
On March 31, 2004, Pinnacle National transferred approximately $27,656,000 of available-for-sale securities to held-to-maturity at fair value. The transfer consisted of substantially all of Pinnacle Nationals holdings of Tennessee municipal securities and several of its longer-term agency securities. The unrealized gain on such securities as of the date of transfer was approximately $325,000. This amount is reflected in the accumulated other comprehensive income, net of tax, and will be amortized over the remaining lives of the res