UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended September 30, 2004
Commission File No: 000-31225
Pinnacle Financial Partners, Inc.
| 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
(615) 744-3700
Not Applicable
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 [X] No [ ]
As of October 31, 2004, there were [8,389,232] shares of common stock, $1.00 par value per share, issued and outstanding.
Pinnacle Financial Partners, Inc.
TABLE OF CONTENTS
| Page No. |
||||||||
PART I: |
||||||||
Item 1. Consolidated Financial Statements (Unaudited) |
3 | |||||||
| 17 | ||||||||
| 40 | ||||||||
| 40 | ||||||||
| 41 | ||||||||
| 41 | ||||||||
| 41 | ||||||||
| 41 | ||||||||
| 41 | ||||||||
| 41 | ||||||||
| 42 | ||||||||
| EX-10.1 RESTRICTED STOCK AGREEMENT | ||||||||
| EX-10.2 INCENTIVE STOCK OPTION AGREEMENT | ||||||||
| EX-31.1 SECTION 302 CEO CERTIFICATION | ||||||||
| EX-31.2 SECTION 302 CFO CERTIFICATION | ||||||||
| EX-32.1 SECTION 906 CEO CERTIFICATION | ||||||||
| EX-32.2 SECTION 906 CFO CERTIFICATION | ||||||||
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 Exchange 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, including compliance with the various provisions of the Sarbanes Oxley Act of 2002. 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)
| September 30, | December 31, | |||||||
| 2004 |
2003 |
|||||||
ASSETS |
||||||||
Cash and noninterest-bearing due from banks |
$ | 16,379,311 | $ | 13,768,278 | ||||
Interest-bearing due from banks |
750,486 | 1,180,371 | ||||||
Federal funds sold |
20,986,729 | 32,235,401 | ||||||
Cash and cash equivalents |
38,116,526 | 47,184,050 | ||||||
Securities available-for-sale, at fair value |
163,706,737 | 139,944,238 | ||||||
Securities held-to-maturity (fair value of $27,269,419) |
27,616,118 | | ||||||
Mortgage loans held-for-sale |
5,002,120 | 1,582,600 | ||||||
Loans |
434,908,936 | 297,004,110 | ||||||
Less allowance for loan losses |
(5,434,116 | ) | (3,718,598 | ) | ||||
Loans, net |
429,474,820 | 293,285,512 | ||||||
Premises and equipment, net |
9,603,983 | 6,911,359 | ||||||
Other assets |
11,887,455 | 9,512,899 | ||||||
Total assets |
$ | 685,407,759 | $ | 498,420,658 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Deposits: |
||||||||
Noninterest-bearing demand |
$ | 107,469,555 | $ | 60,796,396 | ||||
Interest-bearing demand |
42,669,930 | 31,407,213 | ||||||
Savings and money market accounts |
195,082,489 | 140,383,878 | ||||||
Time |
196,637,523 | 157,981,525 | ||||||
Total deposits |
541,859,497 | 390,569,012 | ||||||
Securities sold under agreements to repurchase |
22,958,038 | 15,050,110 | ||||||
Federal Home Loan Bank advances |
51,500,000 | 44,500,000 | ||||||
Subordinated debt |
10,310,000 | 10,310,000 | ||||||
Other liabilities |
2,112,488 | 3,655,155 | ||||||
Total liabilities |
628,740,023 | 464,084,277 | ||||||
Stockholders equity: |
||||||||
Preferred stock, no par value; 10,000,000 shares
authorized; no shares issued and outstanding |
| | ||||||
Common stock, par value $1.00; 20,000,000 shares
authorized; 8,389,232 issued and outstanding at
September 30, 2004 and 7,384,106 issued and
outstanding at December 31, 2003 |
8,389,232 | 7,384,106 | ||||||
Additional paid-in capital |
44,376,307 | 26,990,894 | ||||||
Unearned compensation |
(59,750 | ) | | |||||
Retained earnings (accumulated deficit) |
3,440,875 | (189,155 | ) | |||||
Accumulated other comprehensive income, net |
521,072 | 150,536 | ||||||
Total stockholders equity |
56,667,736 | 34,336,381 | ||||||
Total liabilities and stockholders equity |
$ | 685,407,759 | $ | 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 | Nine months ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Interest income: |
||||||||||||||||
Loans, including fees |
$ | 5,172,042 | $ | 3,674,712 | $ | 13,624,552 | $ | 9,995,068 | ||||||||
Securities: |
||||||||||||||||
Taxable |
1,840,366 | 918,112 | 4,946,370 | 2,756,584 | ||||||||||||
Tax-exempt |
124,780 | 57,875 | 309,765 | 138,262 | ||||||||||||
Federal funds sold and other |
76,563 | 51,895 | 224,644 | 127,996 | ||||||||||||
Total interest income |
7,213,751 | 4,702,594 | 19,105,331 | 13,017,910 | ||||||||||||
Interest expense: |
||||||||||||||||
Deposits |
1,493,652 | 1,069,381 | 3,992,890 | 3,261,641 | ||||||||||||
Securities sold under agreements to repurchase |
33,417 | 15,267 | 54,090 | 42,233 | ||||||||||||
Federal funds purchased and other borrowings |
388,311 | 232,615 | 1,071,873 | 707,803 | ||||||||||||
Total interest expense |
1,915,380 | 1,317,263 | 5,118,853 | 4,011,677 | ||||||||||||
Net interest income |
5,298,371 | 3,385,331 | 13,986,478 | 9,006,233 | ||||||||||||
Provision for loan losses |
1,012,000 | 318,068 | 1,814,322 | 953,360 | ||||||||||||
Net interest income after provision for loan losses |
4,286,371 | 3,067,263 | 12,172,156 | 8,052,873 | ||||||||||||
Noninterest income: |
||||||||||||||||
Service charges on deposit accounts |
311,372 | 137,097 | 706,425 | 359,211 | ||||||||||||
Investment services |
464,468 | 324,663 | 1,258,563 | 656,888 | ||||||||||||
Fees from origination of mortgage loans |
418,760 | 244,912 | 876,582 | 489,005 | ||||||||||||
Gain on loans and loan participations sold |
219,214 | 75,238 | 457,292 | 201,466 | ||||||||||||
Gain on sale of available-for-sale securities, net |
108,843 | 113,707 | 357,196 | 247,978 | ||||||||||||
Other noninterest income |
155,382 | 128,860 | 430,220 | 409,158 | ||||||||||||
Total noninterest income |
1,678,039 | 1,024,477 | 4,086,278 | 2,363,706 | ||||||||||||
Noninterest expense: |
||||||||||||||||
Compensation and employee benefits |
2,541,062 | 1,882,344 | 7,128,167 | 5,010,942 | ||||||||||||
Equipment and occupancy |
587,649 | 480,216 | 1,628,392 | 1,323,002 | ||||||||||||
Marketing and other business development |
157,894 | 84,570 | 462,843 | 263,834 | ||||||||||||
Postage and supplies |
154,042 | 93,676 | 377,306 | 273,167 | ||||||||||||
Other noninterest expense |
563,333 | 323,147 | 1,433,917 | 910,300 | ||||||||||||
Total noninterest expense |
4,003,980 | 2,863,953 | 11,030,625 | 7,781,245 | ||||||||||||
Income before income taxes |
1,960,430 | 1,227,787 | 5,227,809 | 2,635,334 | ||||||||||||
Income tax expense |
569,897 | 441,218 | 1,597,779 | 938,920 | ||||||||||||
Net income |
$ | 1,390,533 | $ | 786,569 | $ | 3,630,030$ | 1,696,414 | |||||||||
Per share information: |
||||||||||||||||
Basic net income per common share |
$ | 0.18 | $ | 0.11 | $ | 0.48 | $ | 0.23 | ||||||||
Diluted net income per common share |
$ | 0.16 | $ | 0.10 | $ | 0.43 | $ | 0.22 | ||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
7,832,512 | 7,384,106 | 7,537,856 | 7,384,106 | ||||||||||||
Diluted |
8,857,710 | 7,944,654 | 8,451,672 | 7,796,400 | ||||||||||||
See accompanying notes to consolidated financial statements.
Page 4
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
AND COMPREHENSIVE INCOME
(Unaudited)
For the nine months ended September 30, 2004 and 2003
| Retained | Accumulated | |||||||||||||||||||||||||||
| Common Stock | Additional | Earnings | Other | Total | ||||||||||||||||||||||||
| Paid-in | Unearned | (Accumulated | Comprehensive | Stockholders | ||||||||||||||||||||||||
| Shares |
Amount |
Capital |
Compensation |
Deficit) |
Income (Loss) |
Equity |
||||||||||||||||||||||
Balances, December 31, 2002 |
7,384,106 | $ | 7,384,106 | $ | 26,990,894 | $ | | $ | (2,743,794 | ) | $ | 772,441 | $ | 32,403,647 | ||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
| | | | 1,696,414 | | 1,696,414 | |||||||||||||||||||||
Net unrealized holding losses on available-for-sale
securities, net of deferred tax benefit of $524,239 |
| | | | | (855,337 | ) | (855,337 | ) | |||||||||||||||||||
Total comprehensive income |
841,077 | |||||||||||||||||||||||||||
Balances, September 30, 2003 |
7,384,106 | $ | 7,384,106 | $ | 26,990,894 | $ | | $ | (1,047,380 | ) | $ | (82,896 | ) | $ | 33,244,724 | |||||||||||||
Balances, December 31, 2003 |
7,384,106 | $ | 7,384,106 | $ | 26,990,894 | $ | | $ | (189,155 | ) | $ | 150,536 | $ | 34,336,381 | ||||||||||||||
Exercise of employee incentive common stock options |
23,780 | 23,780 | 94,333 | | | | 118,113 | |||||||||||||||||||||
Proceeds from the sale of common stock (less offering
expenses of $1,357,833) |
977,500 | 977,500 | 17,214,667 | | | | 18,192,167 | |||||||||||||||||||||
Issuance of restricted common shares pursuant to 2004
Equity Incentive Plan |
3,846 | 3,846 | 76,413 | (80,259 | ) | | | | ||||||||||||||||||||
Amortization of unearned compensation associated with
restricted shares |
| | | 20,509 | | | 20,509 | |||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
| | | | 3,630,030 | | 3,630,030 | |||||||||||||||||||||
Net unrealized holding gains on available-for-sale
securities, net of deferred tax expense of $227,104 |
| | | | | 370,536 | 370,536 | |||||||||||||||||||||
Total comprehensive income |
4,000,566 | |||||||||||||||||||||||||||
Balances, September 30, 2004 |
8,389,232 | $ | 8,389,232 | $ | 44,376,307 | $ | (59,750 | ) | $ | 3,440,875 | $ | 521,072 | $ | 56,667,736 | ||||||||||||||
See accompanying notes to consolidated financial statements.
Page 5
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| Nine months ended | ||||||||
| September 30, |
||||||||
| 2004 |
2003 |
|||||||
Operating activities: |
||||||||
Net income |
$ | 3,630,030 | $ | 1,696,414 | ||||
Adjustments to reconcile net income to net cash
provided by (used in) operating activities: |
||||||||
Net amortization of investment securities |
779,114 | 679,837 | ||||||
Depreciation and amortization |
859,050 | 669,814 | ||||||
Provision for loan losses |
1,814,322 | 953,360 | ||||||
Gain on sale of securities available-for-sale, net |
(357,196 | ) | (247,978 | ) | ||||
Gain on loans and loan participations sold |
(457,292 | ) | (201,466 | ) | ||||
Deferred tax expense (benefit) |
(815,392 | ) | 555,530 | |||||
Mortgage loans held-for-sale: |
||||||||
Loans originated |
(53,019,828 | ) | (28,379,295 | ) | ||||
Loans sold |
49,600,308 | 26,159,275 | ||||||
Increase in other assets |
(760,960 | ) | (309,199 | ) | ||||
Decrease in other liabilities |
(1,542,667 | ) | (458,507 | ) | ||||
Net cash provided by (used in) operating activities |
(270,511 | ) | 1,117,785 | |||||
Investing activities: |
||||||||
Activities in securities available-for-sale: |
||||||||
Purchases |
(105,297,755 | ) | (102,989,447 | ) | ||||
Sales |
28,461,405 | 23,125,263 | ||||||
Maturities, prepayments and calls |
25,633,457 | 36,611,365 | ||||||
| (51,202,893 | ) | (43,252,819 | ) | |||||
Net increase in loans |
(138,003,630 | ) | (70,096,950 | ) | ||||
Purchases of premises and equipment |
(3,368,633 | ) | (3,154,776 | ) | ||||
Purchases of other assets |
(730,550 | ) | (786,000 | ) | ||||
Net cash used in investing activities |
(193,305,706 | ) | (117,290,545 | ) | ||||
Financing activities: |
||||||||
Net increase in deposits |
151,290,485 | 113,174,874 | ||||||
Net increase in securities sold under agreements to repurchase |
7,907,928 | 4,240,379 | ||||||
Advances from Federal Home Loan Bank
|
||||||||
Issuances |
36,000,000 | 24,500,000 | ||||||
Payments |
(29,000,000 | ) | (6,500,000 | ) | ||||
Net proceeds from issuance of common stock |
18,192,167 | | ||||||
Exercise of common stock options |
118,113 | | ||||||
Net cash provided by financing activities |
184,508,693 | 135,415,253 | ||||||
Net increase (decrease) in cash and cash equivalents |
(9,067,524 | ) | 19,242,493 | |||||
Cash and cash equivalents, beginning of period |
47,184,050 | 12,942,129 | ||||||
Cash and cash equivalents, end of period |
$ | 38,116,526 | $ | 32,184,622 | ||||
Supplemental disclosure: |
||||||||
Cash paid for interest |
$ | 5,133,310 | $ | 4,151,808 | ||||
Cash paid for income taxes |
$ | 3,061,817 | $ | | ||||
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. Pinnacle Community Development, Inc. is a wholly-owned subsidiary of Pinnacle National and is certified as a Community Development Entity by the Community Development Financial Institutions Fund of the United States Department of the Treasury. PNFP Statutory Trust I, a wholly-owned subsidiary of Pinnacle Financial, was created for the exclusive purpose of issuing capital trust preferred securities. PNFP Holdings, Inc. is a wholly-owned subsidiary of PFP Title Company and is the parent of PNFP Properties, Inc., which was established as a Real Estate Investment Trust pursuant to Internal Revenue Service regulations. Additionally, Pinnacle Advisory Services, Inc. was established as a registered investment advisor pursuant to regulations promulgated by the Board of Governors of the Federal Reserve System.
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 and nine months ended September 30, 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.
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 September 30, 2004 and 2003, there were common stock options outstanding to purchase up to 1,063,550 and 893,100 common shares, respectively. As of September 30, 2004 and 2003, there were 1,061,550 and 870,500, respectively, of these shares which had exercise prices when considered in relation to the average market price of Pinnacle Financials common stock for the respective reporting period, and are considered dilutive and are considered in Pinnacle Financials diluted income per share calculation for the three and nine months ended September 30, 2004 and 2003. Additionally, as of September 30, 2004 and 2003, Pinnacle Financial had dilutive warrants outstanding to purchase 406,000 common shares which have also been considered in the calculation of Pinnacle Financials diluted income per share for the three and nine months ended September 30, 2004 and 2003.
Page 7
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 and nine months ended September 30, 2004 and 2003:
| Three months ended | Nine months ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Basic earnings per share calculation: |
||||||||||||||||
Numerator Net income |
$ | 1,390,533 | $ | 786,569 | $ | 3,630,030 | $ | 1,696,414 | ||||||||
Denominator Average common shares outstanding |
7,832,512 | 7,384,106 | 7,537,856 | 7,384,106 | ||||||||||||
Basic net income per share |
$ | 0.18 | $ | 0.11 | $ | 0.48 | $ | 0.23 | ||||||||
Diluted earnings per share calculation: |
||||||||||||||||
Numerator Net income |
$ | 1,390,533 | $ | 786,569 | $ | 3,630,030 | $ | 1,696,414 | ||||||||
Denominator Average common shares outstanding |
7,832,512 | 7,384,106 | 7,537,856 | 7,384,106 | ||||||||||||
Dilutive shares contingently issuable |
1,025,198 | 560,548 | 913,816 | 412,294 | ||||||||||||
Average dilutive common shares outstanding |
8,857,710 | 7,944,654 | 8,451,672 | 7,796,400 | ||||||||||||
Diluted net income per share |
$ | 0.16 | $ | 0.10 | $ | 0.43 | $ | 0.22 | ||||||||
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 has retroactively applied the impact of this stock split in these consolidated financial statements.
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.
Pinnacle Financial applies APB Opinion 25 and related interpretations in accounting for the equity incentive plans. 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 equity incentive plans been determined based on the fair value at the grant dates for awards under the plans 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 and nine months ended September 30, 2004 and 2003:
| Three months ended | Nine months ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net income, as reported |
$ | 1,390,533 | $ | 786,569 | $ | 3,630,030 | $ | 1,696,414 | ||||||||
Deduct: Total stock-based
compensation expense
determined under the fair
value based method for all
awards, net of related tax
effects |
(79,753 | ) | (51,676 | ) | (219,678 | ) | (145,644 | ) | ||||||||
Pro forma net income |
$ | 1,310,780 | $ | 734,893 | $ | 3,410,352 | $ | 1,550,770 | ||||||||
Per share information: |
||||||||||||||||
Basic net income As reported |
$ | 0.18 | $ | 0.11 | $ | 0.48 | $ | 0.23 | ||||||||
Pro forma |
$ | 0.17 | $ | 0.10 | $ | 0.45 | $ | 0.21 | ||||||||
Diluted net income As reported |
$ | 0.16 | $ | 0.10 | $ | 0.43 | $ | 0.22 | ||||||||
Pro forma |
$ | 0.15 | $ | 0.09 | $ | 0.40 | $ | 0.20 | ||||||||
Page 8
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
For purposes of these calculations, the fair value of options granted for the nine months ended September 30, 2004 and 2003 was estimated using the Black-Scholes option pricing model and the following assumptions:
| 2004 |
2003 |
|||||||
Risk free interest rate |
1.12 | |||||||