Attached files

file filename
8-K - FORM 8-K - PINNACLE FINANCIAL PARTNERS INCg27721e8vk.htm
(PINNACLE LOGO)
FOR IMMEDIATE RELEASE
     
MEDIA CONTACT:
  Sue Atkinson, 615-320-7532
FINANCIAL CONTACT:
  Harold Carpenter, 615-744-3742
WEBSITE:
  www.pnfp.com
PINNACLE FINANCIAL EXPANDS
PROFITABILITY IN SECOND QUARTER 2011
     NASHVILLE, Tenn., July 19, 2011 — Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) today reported that its net income per fully diluted common share available to common stockholders was $0.14 for the quarter ended June 30, 2011, compared to net loss per fully diluted common share available to common stockholders of $0.85 for the quarter ended June 30, 2010, and net income per fully diluted common share available to common shareholders of $0.06 for the quarter ended March 31, 2011.
     Net income per fully diluted common share available to common stockholders was $0.20 for the six months ended June 30, 2011, compared to net loss per fully diluted common share available to common stockholders of $1.02 for the first six months of 2010.
     “We are pleased with another quarter of progress on our two primary priorities of expanding the core earnings capacity of the firm and aggressively dealing with credit issues,” said M. Terry Turner, Pinnacle’s president and chief executive officer. “We intend to maintain continued and significant progress on key measures of credit quality and core earnings, which include capitalizing on the growth opportunities in the Nashville and Knoxville markets.”
Aggressively Dealing with Credit Issues
     During the second quarter, Pinnacle reduced classified assets by $49.1 million, a linked-quarter reduction of 15.4 percent and the fifth consecutive quarter of net reductions. Classified assets are composed primarily of nonperforming assets and potential problem loans. Classified assets are down 43.7 percent from their peak at the end of June 2010.

 


 

    Nonperforming assets declined by $20.2 million, a linked-quarter reduction of 15.3 percent and the fourth consecutive quarterly reduction. Pinnacle resolved $38.7 million in nonperforming assets during the second quarter of 2011, compared to resolutions of $33.5 million during the first quarter of 2011.
 
    Nonperforming loans declined by $16.6 million during the second quarter of 2011, a linked-quarter reduction of 21.8 percent and the fifth consecutive quarterly reduction. Nonperforming loans are down 49.5 percent from a year ago. Additionally, nonperforming loan inflows decreased from $25.4 million during the first quarter of 2011 to $18.4 million in the second quarter of 2011.
 
    Potential problem loans also decreased from $170.6 million at March 31, 2011, to $148.5 million at June 30, 2011, a linked-quarter decrease of 13.0 percent and the fourth consecutive quarter of net reductions. Potential problem loans are down by 53.3 percent from their peak in June 2010.
 
    Exposure to construction and land development loans declined from $411.5 million at June 30, 2010, to $282.1 million at June 30, 2011, a decrease of 31.4 percent. Construction and land development loans are down 6.2 percent from $300.7 million at March 31, 2011. Residential land development loans declined from $142.3 million at June 30, 2010, to $84.8 million at June 30, 2011. Residential land development loans were $97.5 million at March 31, 2011.
Expanding the Core Earnings Capacity of the Firm
    Net interest margin increased to 3.55 percent for the quarter ended June 30, 2011, from 3.23 percent for the quarter ended June 30, 2010. Net interest margin for the quarter ended March 31, 2011, was 3.40 percent.
 
    Average balances of noninterest bearing deposit accounts were $629 million in the second quarter of 2011, an increase of 5.8 percent over first quarter 2011 average balances of $595 million and an increase of 24.7 percent over the same quarter last year.
 
    Loans at June 30, 2011, were $3.21 billion, a decrease of $10.3 million from $3.22 billion at March 31, 2011. Commercial and industrial loans combined with owner-occupied commercial real estate loans were $1.60 billion at June 30, 2011, an

Page 2


 

      increase of $6.58 million from $1.59 billion at March 31, 2011, the third consecutive quarter of net growth.
 
    Revenue for the quarter ended June 30, 2011, amounted to $47.60 million, compared to $44.34 million for the first quarter of 2011 and $46.27 million for the same quarter of last year, a linked-quarter increase of 7.1 percent.
 
    Four years after expanding to the Knoxville market, Pinnacle’s operation in Knoxville reached over $500 million in loans at the end of the second quarter 2011.
 
    Income before income taxes and TARP expenses increased from $3.50 million for the quarter ended March 31, 2011, to $6.66 million for the quarter ended June 30, 2011, a 90.3 percent increase.
     “Our second quarter net interest margin of 3.55 percent was achieved primarily by continued reductions in our funding costs as time deposits continue to reprice downward,” Turner said. “We are particularly pleased with the progress we made during the second quarter in resolution of troubled assets, which is also having a positive impact on our margin. As anticipated, we experienced continued reductions in troubled asset inflows and believe those trends will continue into the third quarter.”
     Turner also noted that the firm continues to explore the availability of the U.S. Treasury’s Small Business Lending Fund.
     “We continue to talk with our regulators about our potential participation in the SBLF,” Turner said. “Although the likelihood of participation is significantly diminished by recent guidance from the U.S. Treasury regarding SBLF eligibility for bank holding companies who, like us, are restricted in their ability to pay dividends without the prior approval of the Federal Reserve, we are encouraged by our second quarter results and remain hopeful that we can repay TARP with minimal dilution to our common shareholders regardless of SBLF participation.”
OTHER SECOND QUARTER 2011 HIGHLIGHTS:
    Core Deposits
    Core deposits amounted to $3.18 billion at June 30, 2011, an increase of 14.4 percent from the $2.78 billion at June 30, 2010. Core deposits at March 31, 2011, were $3.11 billion.

Page 3


 

    Operating results
    Net income available to common stockholders for the second quarter of 2011 was $4.84 million, compared to the prior years second quarter net loss available to common stockholders of $27.87 million. First quarter 2011 net income available to common stockholders totaled $2.01 million.
 
    Net interest income for the second quarter of 2011 was $37.80 million, compared to $36.02 million for the first quarter of 2011 and $35.70 million for the same quarter last year.
 
    Noninterest income for the quarter ending June 30, 2011, was $9.8 million (including $0.6 million of net securities gains), compared to $8.3 million (net of $0.2 million of net securities losses) in the prior quarter and $10.6 million (including $2.3 million of net securities gains) the same quarter last year. Excluding the impact of net securities gains, noninterest income was up 8.4 percent on a linked-quarter basis and 10.7 percent over the same quarter last year.
 
    Wealth management revenues, which include investment services, trust and insurance, were $3.41 million during the second quarter of 2011, an increase of 14.7 percent over the same period last year.
     “In addition to our net interest margin increasing to 3.55 percent, our net interest income increased by approximately 4.93 percent from the first quarter results,” said Harold R. Carpenter, Pinnacle’s chief financial officer. “Contributing to this increase were reduced funding costs and the continued reduction in nonperforming assets.”
     “We believe we will continue to have opportunities to expand margins in future quarters primarily by reducing the funding cost associated with the firm’s time deposit portfolio,” Carpenter said.
    Capital
    At June 30, 2011, Pinnacle’s ratio of tangible common stockholders’ equity to tangible assets was 7.7 percent, compared to 7.1 percent at June 30, 2010, and 7.4 percent at March 31, 2011. At June 30, 2011, Pinnacle’s total

Page 4


 

      risk-based capital ratio was 15.5 percent, compared to 14.8 percent at June 30, 2010, and 15.2 percent at March 31, 2011.
    Credit quality
    Net charge-offs were $8.61 million for the quarter ended June 30, 2011, down from $33.46 million for the quarter ended June 30, 2010, and $9.73 million for the first quarter of 2011.
 
    The allowance for loan losses represented 2.40 percent of total loans at June 30, 2011, compared to 2.46 percent at March 31, 2011, and 2.61 percent at June 30, 2010.
 
    Nonperforming assets were 3.44 percent of total loans plus other real estate at June 30, 2011, compared to 4.04 percent at March 31, 2011, and 4.77 percent at June 30, 2010. The ratio of the allowance for loan losses to nonperforming loans increased to 128.9 percent at June 30, 2011, from 103.4 percent at March 31, 2011.
 
    Past due loans over 30 days, excluding nonperforming loans, were 0.40 percent of total loans at June 30, 2011, compared to 0.36 percent at March 31, 2011, and 0.66 percent at June 30, 2010.
     The following is a summary of the activity in various nonperforming asset and restructured accruing loan categories for the quarter ended June 30, 2011:
                                         
            Payments,                        
    Balances     Sales and                     Balances  
(in thousands)   Mar. 31, 2011     Reductions     Foreclosures     Inflows     June 30, 2011  
Restructured accruing loans:
                                       
Residential construction and development
  $     $     $     $     $  
Commercial construction and development
                             
Other
    15,285       (3,402 )           1,107       12,990  
     
Totals
    15,285       (3,402 )           1,107       12,990  
     
Nonperforming loans:
                                       
Residential construction and development
    12,508       (1,578 )           446       11,376  
Commercial construction and development
    24,391       (393 )     (8,440 )     4,718       20,276  
Other
    39,469       (21,511 )     (3,166 )     13,283       28,075  
     
Totals
    76,368       (23,482 )     (11,606 )     18,447       59,727  
     
Other real estate:
                                       
Residential construction and development
    18,611       (2,847 )                 15,764  
Commercial construction and development
    25,013       (6,116 )     8,440             27,337  
Other
    12,376       (6,248 )     3,166             9,294  
     
Totals
    56,000       (15,211 )     11,606             52,395  
     
Total nonperforming assets and restructured accruing loans
  $ 147,653     $ (42,095 )   $     $ 19,554     $ 125,112  
     

Page 5


 

    Noninterest expense and taxes
    Noninterest expense for the quarter ended June 30, 2011, was $34.36 million, compared to $36.49 million in the second quarter of 2010 and $34.70 million in the first quarter of 2011.
 
    Compensation expense was $18.52 million during the second quarter of 2011, compared to $15.85 million during the second quarter of 2010 and $17.92 million during the first quarter of 2011.
 
    Included in noninterest expense for the second quarter of 2011 was $3.83 million in other real estate expenses, compared to $7.41 million in the second quarter of 2010. First quarter 2011 other real estate expense was approximately $4.33 million.
 
    Included in income tax expense for the second quarter of 2011 was $288,000 related to the resolution of a recently completed federal tax examination for fiscal years 2007-2009.
     Carpenter noted that compensation costs for the second quarter of 2011 increased by 3.35 percent over the first quarter of 2011, driven largely by increased incentive accruals pursuant to the firm’s annual cash incentive plan.
     “Given our performance so far this year on credit quality and earnings, the two primary influences on our annual cash incentive payments, we increased our incentive allocation to a potential full payout of our plan award to participating associates,” Carpenter said. “We expect compensation expense to level out for the remainder of the year except for modest increases related to several new relationship managers we are actively recruiting.”
     Excluding the impact of OREO expenses, the second quarter of 2011 noninterest expense was approximately $30.53 million, compared to $30.37 million in the first quarter of 2011 and $29.08 million in the second quarter of 2010. Included in the other real estate expense for the quarter was $1.6 million of additional write downs of existing balances based on updated appraisals. The firm also recorded $796,000 in losses related to the disposition of $15.2 million of other real estate properties. Carpenter noted that the firm anticipates foreclosures of approximately $20 million in the third quarter of 2011 but that final resolution of several larger properties will affect other real estate balances for the third quarter.

Page 6


 

     “We made meaningful progress during the second quarter on our priorities of improving the core earnings capacity of the firm and aggressively dealing with credit issues, and we would expect continued progress on those priorities in the third quarter,” Carpenter said.
WEBCAST AND CONFERENCE CALL INFORMATION
     Pinnacle will host a webcast and conference call at 8:30 a.m. (CDT) on Wednesday, July 20, 2011, to discuss second quarter 2011 results and other matters. To access the call for audio only, please call 1-877-602-7944. For the presentation and streaming audio, please access the webcast on the investor relations page of Pinnacle’s website at www.pnfp.com.
     For those unable to participate in the webcast, it will be archived on the investor relations page of Pinnacle’s website at www.pnfp.com for 90 days following the presentation.
     Pinnacle Financial Partners provides a full range of banking, investment, mortgage and insurance products and services designed for small- to mid-sized businesses and their owners and individuals interested in a comprehensive relationship with their financial institution. Comprehensive wealth management services, such as financial planning and trust, help clients increase, protect and distribute their assets.
     The firm began operations in a single downtown Nashville location in Oct. 2000 and has since grown to over $4.83 billion in assets at June 30, 2011. In 2007, Pinnacle launched an expansion into Knoxville, Tennessee. At June 30, 2011, Pinnacle is the second-largest bank holding company headquartered in Tennessee, with 31 offices in eight Middle Tennessee counties and three offices in Knoxville. The firm was also added to Standard & Poor’s SmallCap 600 index in 2009.
     Additional information concerning Pinnacle can be accessed at www.pnfp.com.
###
Certain of the statements in this release may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words “expect,” “anticipate,” “goal,” “objective,” “intend,” “plan,” “believe,” “should,” “seek,” “estimate” and similar expressions are intended to identify such forward-looking statements, but other statements not based on historical information may also be considered forward-looking. All forward-looking statements are subject to risks, uncertainties and other factors that may cause the actual results, performance or achievements of Pinnacle Financial to differ materially from any results expressed or implied by such forward-looking statements. Such risks include, without limitation, (i) deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses; (ii) continuation of the historically low short-term interest rate environment; (iii) the reduction of Pinnacle Financial’s loan balances, and conversely, the inability of Pinnacle Financial to ultimately grow its loan portfolio in the Nashville-Davidson-Murfreesboro-Franklin MSA and the Knoxville MSA; (iv) changes in loan underwriting, credit review or loss reserve policies associated with economic conditions,

Page 7


 

examination conclusions, or regulatory developments; (v) effectiveness of Pinnacle Financial’s asset management activities in improving, resolving or liquidating lower-quality assets; (vi) increased competition with other financial institutions; (vii) greater than anticipated deterioration or lack of sustained growth in the national or local economies including the Nashville-Davidson-Murfreesboro-Franklin MSA and the Knoxville MSA, particularly in commercial and residential real estate markets; (viii) rapid fluctuations or unanticipated changes in interest rates; (ix) the results of regulatory examinations; (x) the development of any new market other than Nashville or Knoxville; (xi) a merger or acquisition; (xii) any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including intangible assets; (xiii) the impact of governmental restrictions on entities participating in the Capital Purchase Program, of the U.S. Department of the Treasury (the “Treasury”); (xiv) further deterioration in the valuation of other real estate owned; (xv) inability to comply with regulatory capital requirements and to secure any required regulatory approvals for capital actions; (xvi) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including regulatory or legislative developments arising out of current unsettled conditions in the economy, including implementation of the Dodd-Frank Wall Street Reform and Consumer Protection Act; and (xvii) Pinnacle Financial recording a further valuation allowance related to its deferred tax asset. A more detailed description of these and other risks is contained in Pinnacle Financial’s most recent annual report on Form 10-K filed with the Securities and Exchange Commission on February 23, 2011 and most recent quarterly report on Form 10-Q filed with the Securities and Exchange commission on May 5, 2011. Many of such factors are beyond Pinnacle Financial’s ability to control or predict, and readers are cautioned not to put undue reliance on such forward-looking statements. Pinnacle Financial disclaims any obligation to update or revise any forward-looking statements contained in this release, whether as a result of new information, future events or otherwise.

Page 8


 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS — UNAUDITED
                 
    June 30, 2011     December 31, 2010  
 
ASSETS
               
Cash and noninterest-bearing due from banks
  $ 62,316,425     $ 40,154,247  
Interest-bearing due from banks
    147,703,476       140,647,481  
Federal funds sold and other
    6,231,745       7,284,685  
Short-term discount notes
          499,768  
     
Cash and cash equivalents
    216,251,646       188,586,181  
 
               
Securities available-for-sale, at fair value
    922,780,234       1,014,316,831  
Securities held-to-maturity (fair value of $2,791,215 and $4,411,856 at June 30, 2011 and December 31, 2010, respectively)
    2,727,272       4,320,486  
Mortgage loans held-for-sale
    14,161,572       16,206,034  
 
               
Loans
    3,207,104,232       3,212,440,190  
Less allowance for loan losses
    (76,970,502 )     (82,575,235 )
     
Loans, net
    3,130,133,730       3,129,864,955  
 
               
Premises and equipment, net
    79,999,621       82,374,228  
Other investments
    42,757,144       42,282,255  
Accrued interest receivable
    15,723,962       16,364,573  
Goodwill
    244,083,193       244,090,311  
Core deposit and other intangible assets
    9,273,297       10,705,105  
Other real estate owned
    52,395,174       59,608,224  
Other assets
    101,045,934       100,284,697  
     
Total assets
  $ 4,831,332,779     $ 4,909,003,880  
     
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Deposits:
               
Noninterest-bearing
  $ 662,017,752     $ 586,516,637  
Interest-bearing
    572,465,335       573,670,188  
Savings and money market accounts
    1,634,633,008       1,596,306,386  
Time
    892,403,408       1,076,564,179  
     
Total deposits
    3,761,519,503       3,833,057,390  
Securities sold under agreements to repurchase
    124,513,664       146,294,379  
Federal Home Loan Bank advances
    111,190,714       121,393,026  
Subordinated debt
    97,476,000       97,476,000  
Accrued interest payable
    3,031,394       5,197,925  
Other liabilities
    34,373,482       28,127,875  
     
Total liabilities
    4,132,104,757       4,231,546,595  
 
               
Stockholders’ equity:
               
Preferred stock, no par value; 10,000,000 shares authorized; 95,000 shares issued and outstanding at June 30, 2011 and December 31, 2010
    91,422,313       90,788,682  
Common stock, par value $1.00; 90,000,000 shares authorized; 34,136,163 issued and outstanding at June 30, 2011 and 33,870,380 issued and outstanding at December 31, 2010
    34,136,163       33,870,380  
Common stock warrants
    3,348,402       3,348,402  
Additional paid-in capital
    533,557,342       530,829,019  
Retained earnings
    19,864,142       12,996,202  
Accumulated other comprehensive income, net of taxes
    16,899,660       5,624,600  
     
Stockholders’ equity
    699,228,022       677,457,285  
     
Total liabilities and stockholders’ equity
  $ 4,831,332,779     $ 4,909,003,880  
     
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 OPERATIONS — UNAUDITED
                                 
    Three Months Ended     Six Months Ended  
    June 30     June 30  
    2011     2010     2011     2010  
 
Interest income:
                               
Loans, including fees
  $ 38,905,155     $ 40,323,693     $ 77,258,636     $ 81,398,800  
Securities:
                               
Taxable
    6,479,280       8,058,265       12,840,179       17,145,853  
Tax-exempt
    1,837,811       1,985,946       3,773,699       4,036,199  
Federal funds sold and other
    566,874       560,611       1,140,880       1,037,753  
     
Total interest income
    47,789,120       50,928,515       95,013,394       103,618,605  
     
 
                               
Interest expense:
                               
Deposits
    8,306,751       12,925,139       17,730,992       26,388,954  
Securities sold under agreements to repurchase
    345,444       364,648       727,013       916,961  
Federal Home Loan Bank advances and other borrowings
    1,341,546       1,941,437       2,739,377       4,055,492  
     
Total interest expense
    9,993,741       15,231,224       21,197,382       31,361,407  
     
Net interest income
    37,795,379       35,697,291       73,816,012       72,257,198  
Provision for loan losses
    6,587,189       30,508,685       12,726,327       43,734,605  
     
Net interest income after provision for loan losses
    31,208,190       5,188,606       61,089,685       28,522,593  
 
                               
Noninterest income:
                               
Service charges on deposit accounts
    2,330,206       2,429,200       4,591,663       4,794,511  
Investment services
    1,637,426       1,315,263       3,145,512       2,551,646  
Insurance sales commissions
    1,004,246       904,359       2,053,478       2,003,378  
Gain on loans sold, net
    789,258       908,611       1,398,635       1,423,809  
Net gain on sale of investment securities
    610,302       2,259,124       451,199       2,623,674  
Trust fees
    769,935       754,515       1,499,923       1,651,088  
Other noninterest income
    2,668,041       1,998,082       4,993,061       4,006,694  
     
Total noninterest income
    9,809,414       10,569,154       18,133,471       19,054,800  
     
 
                               
Noninterest expense:
                               
Salaries and employee benefits
    18,523,531       15,847,121       36,447,153       32,851,647  
Equipment and occupancy
    5,060,014       5,492,406       10,066,724       10,858,593  
Other real estate owned
    3,825,608       7,411,206       8,159,726       12,813,359  
Marketing and other business development
    766,422       793,696       1,520,173       1,547,614  
Postage and supplies
    545,097       700,505       1,034,974       1,434,044  
Amortization of intangibles
    715,905       746,001       1,431,809       1,492,002  
Other noninterest expense
    4,920,766       5,500,424       10,397,612       11,660,655  
     
Total noninterest expense
    34,357,343       36,491,359       69,058,171       72,657,914  
     
Income (loss) before income taxes
    6,660,261       (20,733,599 )     10,164,985       (25,080,521 )
Income tax expense
    288,414       5,630,431       288,414       5,106,734  
     
Net Income (loss)
    6,371,847       (26,364,030 )     9,876,571       (30,187,255 )
Preferred dividends
    1,200,694       1,200,694       2,388,194       2,388,194  
Accretion on preferred stock discount
    327,657       306,466       633,631       664,459  
     
Net income (loss) available to common stockholders
  $ 4,843,496     $ (27,871,190 )   $ 6,854,746     $ (33,239,908 )
     
 
                               
Per share information:
                               
Basic net income (loss) per common share available to common stockholders
  $ 0.14       ($0.85 )   $ 0.21       ($1.02 )
     
Diluted net income (loss) per common share available to common stockholders
  $ 0.14       ($0.85 )   $ 0.20       ($1.02 )
     
 
                               
Weighted average shares outstanding:
                               
Basic
    33,454,229       32,675,221       33,410,385       32,616,943  
Diluted
    34,095,636       32,675,221       34,054,746       32,616,943  
This information is preliminary and based on company data available at the time of the presentation.

 


 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED
                                                 
            Three months ended             Three months ended        
(dollars in thousands)           June 30, 2011             June 30, 2010        
    Average Balances     Interest     Rates/ Yields     Average Balances     Interest     Rates/ Yields  
     
Interest-earning assets:
                                               
Loans (1)
  $ 3,211,591     $ 38,905       4.87 %   $ 3,418,928     $ 40,324       4.74 %
Securities:
                                               
Taxable
    779,882       6,479       3.33 %     760,338       8,058       4.25 %
Tax-exempt (2)
    192,868       1,838       5.04 %     202,063       1,986       5.20 %
Federal funds sold and other
    163,211       567       1.50 %     146,142       561       1.65 %
     
Total interest-earning assets
    4,347,552     $ 47,789       4.47 %     4,527,471     $ 50,929       4.58 %
                           
Nonearning assets
                                               
Intangible assets
    253,803                       256,753                  
Other nonearning assets
    225,376                       212,224                  
 
                                           
Total assets
  $ 4,826,731                     $ 4,996,448                  
 
                                           
Interest-bearing liabilities:
                                               
Interest-bearing deposits:
                                               
Interest checking
  $ 592,374     $ 989       0.67 %   $ 531,157     $ 901       0.68 %
Savings and money market
    1,597,216       3,789       0.95 %     1,286,115       4,538       1.42 %
Time
    904,094       3,529       1.57 %     1,495,347       7,486       2.01 %
     
Total interest-bearing deposits
    3,093,684       8,307       1.08 %     3,312,619       12,925       1.57 %
Securities sold under agreements to repurchase
    175,705       345       0.79 %     210,798       365       0.69 %
Federal Home Loan Bank advances and
                                               
other borrowings
    114,072       679       2.42 %     147,491       1,059       2.88 %
Subordinated debt
    97,476       663       2.73 %     97,476       882       3.63 %
     
Total interest-bearing liabilities
    3,480,937       9,994       1.15 %     3,768,384       15,231       1.62 %
Noninterest-bearing deposits
    628,929                   504,354              
     
Total deposits and interest-bearing liabilities
    4,109,866     $ 9,994       0.98 %     4,272,738     $ 15,231       1.43 %
                           
Other liabilities
    25,845                       19,524                  
Stockholders’ equity
    691,020                       704,186                  
 
                                           
Total liabilities and stockholders’ equity
  $ 4,826,731                     $ 4,996,448                  
 
                                           
Net interest income
          $ 37,795                     $ 35,697          
 
                                           
Net interest spread (3)
                    3.32 %                     2.96 %
Net interest margin (4)
                    3.55 %                     3.23 %
 
(1)   Average balances of nonperforming loans are included in the above amounts.
 
(2)   Yields computed on tax-exempt instruments on a tax equivalent basis.
 
(3)   Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the quarter ended June 30, 2011 would have been 3.49% compared to a net interest spread of 3.15% for the quarter ended June 30, 2010.
 
(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
                                                 
            Six months ended                     Six months ended        
(dollars in thousands)           June 30, 2011                     June 30, 2010        
    Average                     Average              
    Balances     Interest     Rates/ Yields     Balances     Interest     Rates/ Yields  
     
Interest-earning assets:
                                               
Loans (1)
  $ 3,201,381     $ 77,259       4.87 %   $ 3,469,161     $ 81,399       4.74 %
Securities:
                                               
Taxable
    795,749       12,840       3.25 %     792,192       17,146       4.36 %
Tax-exempt (2)
    195,694       3,774       5.13 %     205,292       4,036       5.23 %
Federal funds sold and other
    174,498       1,141       1.42 %     122,565       1,037       1.85 %
     
Total interest-earning assets
    4,367,322     $ 95,013       4.45 %     4,589,210     $ 103,618       4.62 %
                         
Nonearning assets
                                               
Intangible assets
    254,164                       257,132                  
Other nonearning assets
    226,131                       212,914                  
 
                                           
Total assets
  $ 4,847,617                     $ 5,059,256                  
 
                                           
 
                                               
Interest-bearing liabilities:
                                               
Interest-bearing deposits:
                                               
Interest checking
  $ 592,365     $ 1,944       0.66 %   $ 503,640     $ 1,702       0.68 %
Savings and money market
    1,588,320       7,850       1.00 %     1,268,909       8,837       1.40 %
Time
    954,646       7,937       1.68 %     1,562,665       15,850       2.05 %
     
Total interest-bearing deposits
    3,135,331       17,731       1.14 %     3,335,214       26,389       1.60 %
Securities sold under agreements to repurchase
    180,561       727       0.81 %     242,530       917       0.76 %
Federal Home Loan Bank advances and
                                               
other borrowings
    113,889       1,420       2.52 %     163,298       2,326       2.87 %
Subordinated debt
    97,476       1,319       2.73 %     97,476       1,729       3.58 %
     
Total interest-bearing liabilities
    3,527,257       21,197       1.21 %     3,838,518       31,361       1.65 %
Noninterest-bearing deposits
    611,885                   500,006              
     
Total deposits and interest-bearing liabilities
    4,139,142     $ 21,197       1.03 %     4,338,524     $ 31,361       1.46 %
                         
Other liabilities
    21,620                       15,055                  
Stockholders’ equity
    686,855                       705,677                  
 
                                           
 
  $ 4,847,617                     $ 5,059,256                  
 
                                           
Net interest income
          $ 73,816                     $ 72,257          
 
                                           
Net interest spread (3)
                    3.24 %                     2.97 %
Net interest margin (4)
                    3.47 %                     3.24 %
 
(1)   Average balances of nonperforming loans are included in the above amounts.
 
(2)   Yields computed on tax-exempt instruments on a tax equivalent basis.
 
(3)   Yields realized on interest-earning 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, 2011 would have been 3.42% compared to a net interest spread of 3.16% for the six months ended June 30, 2010.
 
(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
                                                 
    June     March     December     September     June     March  
(dollars in thousands)   2011     2011     2010     2010     2010     2010  
 
 
                                               
Balance sheet data, at quarter end:
                                               
Commercial real estate — mortgage loans
  $ 1,091,283       1,102,533       1,094,615       1,103,261       1,125,823       1,144,246  
Consumer real estate — mortgage loans
    708,280       698,693       705,487       720,140       709,121       730,247  
Construction and land development loans
    282,064       300,697       331,261       359,729       411,455       486,296  
Commercial and industrial loans
    1,058,263       1,047,754       1,012,091       995,743       1,009,991       1,031,512  
Consumer and other
    67,214       67,753       68,986       73,052       77,510       87,235  
Total loans
    3,207,104       3,217,430       3,212,440       3,251,923       3,333,900       3,479,536  
Allowance for loan losses
    (76,971 )     (78,988 )     (82,575 )     (84,550 )     (87,107 )     (90,062 )
Securities
    925,508       984,200       1,018,637       968,532       907,296       989,325  
Total assets
    4,831,333       4,820,991       4,909,004       4,961,603       4,958,478       5,021,689  
Noninterest-bearing deposits
    662,018       608,428       586,517       581,181       529,867       522,928  
Total deposits
    3,761,520       3,731,883       3,833,057       3,825,634       3,853,400       3,836,362  
Securities sold under agreements to repurchase
    124,514       165,132       146,294       191,392       159,490       200,489  
FHLB advances and other borrowings
    111,191       111,351       121,393       121,435       131,477       157,319  
Subordinated debt
    97,476       97,476       97,476       97,476       97,476       97,476  
Total stockholders’ equity
    699,228       681,226       677,457       686,529       681,915       700,261  
 
                                               
Balance sheet data, quarterly averages:
                                               
Total loans
  $ 3,211,591       3,191,076       3,217,738       3,295,531       3,418,928       3,520,012  
Securities
    972,750       1,010,344       993,236       954,869       962,401       1,032,957  
Total earning assets
    4,347,552       4,387,331       4,441,672       4,519,956       4,527,471       4,651,695  
Total assets
    4,826,731       4,868,745       4,937,181       5,001,373       4,996,448       5,122,773  
Noninterest-bearing deposits
    628,929       594,651       575,606       534,171       504,354       495,610  
Total deposits
    3,722,613       3,772,092       3,814,572       3,859,124       3,816,973       3,853,671  
Securities sold under agreements to repurchase
    175,705       185,471       194,283       210,037       210,798       274,614  
FHLB advances and other borrowings
    114,072       113,705       121,414       126,130       147,491       179,280  
Subordinated debt
    97,476       97,476       97,476       97,476       97,476       97,476  
Total stockholders’ equity
    691,020       682,638       689,976       686,898       704,186       707,210  
 
                                               
Statement of operations data, for the three months ended:
                                               
Interest income
  $ 47,789       47,224       49,079       50,650       50,929       52,690  
Interest expense
    9,994       11,204       13,023       14,590       15,231       16,130  
     
Net interest income
    37,795       36,020       36,056       36,060       35,697       36,560  
Provision for loan losses
    6,587       6,139       5,172       4,789       30,509       13,226  
     
Net interest income after provision for loan losses
    31,208       29,881       30,884       31,271       5,189       23,334  
Noninterest income
    9,809       8,324       8,666       8,594       10,569       8,486  
Noninterest expense
    34,357       34,701       36,452       37,774       36,491       36,167  
     
Income (loss) before taxes
    6,660       3,504       3,098       2,091       (20,734 )     (4,347 )
Income tax expense (benefit)
    288             (697 )           5,630       (525 )
Preferred dividends and accretion
    1,529       1,492       1,547       1,542       1,507       1,545  
     
Net income (loss) available to common stockholders
  $ 4,843       2,011       2,248       549       (27,871 )     (5,368 )
     
 
                                               
Profitability and other ratios:
                                               
Return on avg. assets (1)
    0.40 %     0.17 %     0.18 %     0.04 %     (2.24 %)     (0.42 %)
Return on avg. equity (1)
    2.81 %     1.19 %     1.29 %     0.32 %     (15.88 %)     (3.08 %)
Net interest margin (1) (2)
    3.55 %     3.40 %     3.29 %     3.23 %     3.23 %     3.25 %
Noninterest income to total revenue (3)
    20.61 %     18.77 %     19.38 %     19.25 %     22.84 %     18.84 %
Noninterest income to avg. assets (1)
    0.82 %     0.69 %     0.70 %     0.68 %     0.85 %     0.67 %
Noninterest exp. to avg. assets (1)
    2.86 %     2.89 %     2.93 %     3.00 %     2.93 %     2.86 %
Efficiency ratio (4)
    72.17 %     78.25 %     81.51 %     84.59 %     78.87 %     80.29 %
Avg. loans to average deposits
    86.27 %     84.60 %     84.35 %     85.40 %     89.57 %     91.34 %
Securities to total assets
    19.16 %     20.41 %     20.75 %     19.52 %     18.30 %     19.70 %
Average interest-earning assets to average interest-bearing liabilities
    124.90 %     122.75 %     121.62 %     120.26 %     120.14 %     118.99 %
Brokered time deposits to total deposits (16)
    0.00 %     0.00 %     0.03 %     1.80 %     3.70 %     5.40 %
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
                                                 
    June     March     December     September     June     March  
(dollars in thousands)   2011     2011     2010     2010     2010     2010  
 
 
                                               
Asset quality information and ratios:
                                               
Nonperforming assets:
                                               
Nonaccrual loans
  $ 59,727       76,368       80,863       103,127       118,331       131,381  
Other real estate (ORE)
    52,395       56,000       59,608       48,710       42,616       24,704  
     
Total nonperforming assets
  $ 112,122       132,368       140,471       151,837       160,947       156,085  
     
Past due loans over 90 days and still accruing interest
  $ 481       1,151       138       3,639       3,116       395  
Restructured accruing loans (5)
    12,990       15,285       20,468       13,468       10,861       9,534  
 
                                               
Net loan charge-offs
  $ 8,605       9,726       7,146       7,346       33,463       15,123  
Allowance for loan losses to nonaccrual loans
    128.9 %     103.4 %     102.1 %     82.0 %     73.6 %     68.5 %
As a percentage of total loans:
                                               
Past due accruing loans over 30 days
    0.40 %     0.36 %     0.30 %     0.67 %     0.66 %     1.54 %
Potential problem loans (6)
    4.62 %     5.31 %     6.95 %     8.23 %     9.30 %     8.63 %
Allowance for loan losses
    2.40 %     2.46 %     2.57 %     2.60 %     2.61 %     2.59 %
Nonperforming assets to total loans and ORE
    3.44 %     4.04 %     4.29 %     4.60 %     4.77 %     4.45 %
Nonperforming assets to total assets
    2.32 %     2.75 %     2.86 %     3.06 %     3.25 %     3.11 %
Annualized net loan charge-offs year-to-date to avg. loans (7)
    1.14 %     1.22 %     1.96 %     2.26 %     2.84 %     1.74 %
Avg. commercial loan internal risk ratings (6)
    4.8       4.8       4.8       4.9       4.9       4.9  
 
                                               
Interest rates and yields:
                                               
Loans
    4.87 %     4.88 %     4.99 %     4.96 %     4.74 %     4.74 %
Securities
    3.67 %     3.58 %     3.48 %     3.97 %     4.45 %     4.63 %
Total earning assets
    4.47 %     4.43 %     4.45 %     4.51 %     4.58 %     4.66 %
Total deposits, including non-interest bearing
    0.90 %     1.01 %     1.16 %     1.27 %     1.36 %     1.42 %
Securities sold under agreements to repurchase
    0.79 %     0.83 %     0.81 %     0.82 %     0.69 %     0.82 %
FHLB advances and other borrowings
    2.42 %     2.65 %     2.60 %     2.90 %     2.88 %     2.87 %
Subordinated debt
    2.73 %     2.73 %     2.72 %     3.78 %     3.63 %     3.52 %
Total deposits and interest-bearing liabilities
    0.98 %     1.09 %     1.22 %     1.35 %     1.43 %     1.49 %
 
                                               
Capital ratios (8):
                                               
Stockholders’ equity to total assets
    14.5 %     14.1 %     13.8 %     13.8 %     13.8 %     13.9 %
Leverage
    11.2 %     11.0 %     10.7 %     10.5 %     10.4 %     10.6 %
Tier one risk-based
    13.9 %     13.6 %     13.8 %     13.5 %     13.1 %     13.4 %
Total risk-based
    15.5 %     15.2 %     15.4 %     15.1 %     14.8 %     15.0 %
Tangible common equity to tangible assets
    7.7 %     7.4 %     7.1 %     7.2 %     7.1 %     7.4 %
Tangible common equity to risk weighted assets
    9.6 %     9.1 %     9.1 %     9.3 %     9.0 %     9.1 %
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
                                                 
    June     March     December     September     June     March  
(dollars in thousands, except per share data)   2011     2011     2010     2010     2010     2010  
 
Per share data:
                                               
Earnings (loss) — basic
  $ 0.14       0.06       0.07       0.02       (0.85 )     (0.16 )
Earnings (loss) — diluted
  $ 0.14       0.06       0.07       0.02       (0.85 )     (0.16 )
Book value per common share at quarter end (9)
  $ 17.71       17.19       17.22       17.61       17.61       18.20  
Tangible common equity per common share
  $ 10.38       9.85       9.80       10.12       10.04       10.60  
 
                                               
Weighted avg. common shares — basic
    33,454,229       33,366,053       33,062,533       32,857,428       32,675,221       32,558,016  
Weighted avg. common shares — diluted
    34,095,636       34,013,810       33,670,890       33,576,963       32,675,221       32,558,016  
Common shares outstanding
    34,136,163       34,132,256       33,870,380       33,660,462       33,421,741       33,351,118  
 
                                               
Investor information:
                                               
Closing sales price
  $ 15.56       16.54       13.58       9.19       12.85       15.11  
High closing sales price during quarter
  $ 16.82       16.60       13.74       14.33       18.93       16.88  
Low closing sales price during quarter
  $ 14.15       13.55       9.27       8.51       11.81       13.10  
 
                                               
Other information:
                                               
Gains on sale of loans and loan participations sold:
                                               
Mortgage loan sales:
                                               
Gross loans sold
  $ 68,506       70,981       143,793       137,094       92,144       72,196  
Gross fees (10)
  $ 1,380       1,129       2,610       2,503       1,669       1,157  
Gross fees as a percentage of mortgage loans originated
    2.01 %     1.59 %     1.81 %     1.83 %     1.81 %     1.60 %
Gains (losses) on sales of investment securities, net
  $ 610       (159 )                 2,259       365  
Brokerage account assets, at quarter-end (11)
  $ 1,101,000       1,110,000       1,038,000       966,000       921,000       974,000  
Trust account assets, at quarter-end
  $ 663,304       730,000       693,000       647,000       627,000       648,000  
Floating rate loans as a percentage of total loans (12)
    34.7 %     35.4 %     36.9 %     37.9 %     37.8 %     38.9 %
Balance of commercial loan participations sold to other banks and serviced by Pinnacle, at quarter end
  $ 50,797       60,784       55,632       57,964       66,503       78,529  
Core deposits (13)
  $ 3,182,920       3,109,972       3,117,969       2,925,673       2,781,748       2,676,016  
Core deposits to total funding (13)
    77.7 %     75.7 %     74.3 %     69.0 %     65.2 %     62.4 %
Risk-weighted assets
  $ 3,693,390       3,711,179       3,639,095       3,679,436       3,748,498       3,878,884  
Total assets per full-time equivalent employee
  $ 6,538       6,373       6,384       6,349       6,229       6,389  
Annualized revenues per full-time equivalent employee
  $ 261.3       237.7       230.4       235.0       233.1       232.4  
Number of employees (full-time equivalent)
    739.0       756.5       769.0       781.0       796.0       786.0  
Associate retention rate (14)
    89.6 %     92.4 %     93.5 %     95.2 %     97.3 %     96.6 %
 
                                               
Selected economic information (in thousands) (15):
                                               
Nashville MSA nonfarm employment
    743.8       735.5       748.1       741.3       728.8       723.7  
Knoxville MSA nonfarm employment
    328.8       325.2       326.6       326.7       321.7       317.8  
Nashville MSA unemployment
    8.5 %     8.3 %     8.1 %     8.4 %     9.0 %     9.5 %
Knoxville MSA unemployment
    7.7 %     7.5 %     7.3 %     7.8 %     8.1 %     8.8 %
Nashville residential median home price
  $ 167.1       166.8       171.0       178.0       171.3       159.4  
Nashville inventory of residential homes for sale
    14.0       13.0       13.3       14.9       14.9       14.1  
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
                                                 
    June     March     December     September     June     March  
(dollars in thousands, except per share data)   2011     2011     2010     2010     2010     2010  
 
Reconciliation of certain financial measures:
                                               
Tangible assets:
                                               
Total assets
  $ 4,831,333     $ 4,820,991     $ 4,909,004     $ 4,961,603     $ 4,958,478     $ 5,021,689  
Less: Goodwill
    (244,083 )     (244,083 )     (244,090 )     (244,097 )     (244,097 )     (244,105 )
Core deposit and other intangibles
    (9,273 )     (9,989 )     (10,705 )     (11,450 )     (12,194 )     (12,940 )
     
Net tangible assets
  $ 4,577,976     $ 4,566,919     $ 4,654,208     $ 4,706,056     $ 4,702,187     $ 4,764,644  
     
 
                                               
Tangible equity:
                                               
Total stockholders’ equity
  $ 699,228     $ 681,226     $ 677,457     $ 686,529     $ 681,915     $ 700,261  
Less: Goodwill
    (244,083 )     (244,083 )     (244,090 )     (244,097 )     (244,097 )     (244,105 )
Core deposit and other intangibles
    (9,273 )     (9,989 )     (10,705 )     (11,450 )     (12,194 )     (12,940 )
     
Net tangible equity
    445,872       427,154       422,662       430,982       425,624       443,216  
Less: Preferred stock
    (91,422 )     (91,094 )     (90,789 )     (90,455 )     (90,127 )     (89,821 )
     
Net tangible common equity
  $ 354,449     $ 336,060     $ 331,873     $ 340,527     $ 335,497     $ 353,395  
     
 
                                               
Ratio of tangible common equity to tangible assets
    7.74 %     7.36 %     7.13 %     7.24 %     7.13 %     7.42 %
     
 
                                               
Tangible common equity per common share
  $ 10.38     $ 9.85     $ 9.80     $ 10.12     $ 10.04     $ 10.60  
     
 
                                               
Return on tangible equity (1)
    4.36 %     1.91 %     2.11 %     0.51 %     -26.27 %     -4.91 %
     
 
                                               
Return on tangible common equity (1)
    5.48 %     2.43 %     2.69 %     0.64 %     -33.32 %     -6.16 %
     
                                                 
    For the three months ended  
    June     March     December     September     June     March  
(dollars in thousands)   2011     2011     2010     2010     2010     2010  
 
Sum of Net interest income and Noninterest income
  $ 47,605     $ 44,344     $ 44,722     $ 44,653     $ 46,266     $ 45,046  
 
Noninterest expense
  $ 34,357     $ 34,701     $ 36,452     $ 37,774     $ 36,491     $ 36,167  
Other real estate owned expense
    3,826       4,334       7,874       8,522       7,411       5,402  
     
Noninterest expense excluding the impact of other real estate owned expense
  $ 30,532     $ 30,367     $ 28,578     $ 29,252     $ 29,080     $ 30,765  
     
 
                                               
Efficiency Ratio
    72.2 %     78.3 %     81.5 %     84.6 %     78.9 %     80.3 %
 
                                               
Efficiency Ratio excluding the impact of other real estate owned expense
    64.1 %     68.5 %     63.9 %     65.5 %     62.9 %     68.3 %
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.   Restructured Accruing Loans include loans where the company, as a result of the borrower’s financial difficulties, has granted a credit concession to the borrower (i.e., interest only payments for a period of time, extending the maturity of the loan, etc.). These loans continue to accrue interest at the contractual rate and are considered to be troubled debt restructurings.
 
6.   Average risk ratings are based on an internal loan review system which assigns a numeric value of 1 to 10 to all loans to commercial entities based on their underlying risk characteristics as of the end of each quarter. A “1” risk rating is assigned to credits that exhibit Excellent risk characteristics, “2” exhibit Very Good risk characteristics, “3” Good, “4” Satisfactory, “5” Acceptable or Average, “6” Watch List, “7” Criticized, “8” Classified or Substandard, “9” Doubtful and “10” Loss (which are charged-off immediately). Additionally, loans rated “8” or worse that are not nonperforming or restructured loans are considered potential problem loans. Generally, consumer loans are not subjected to internal risk ratings.
 
7.   Annualized net loan charge-offs to average loans ratios are computed by annualizing year-to-date net loan charge-offs and dividing the result by average loans for the year-to-date period.
 
8.   Capital ratios are for Pinnacle Financial Partners, Inc. and are defined as follows:
 
    Equity to total assets — End of period total stockholders’ equity as a percentage of end of period assets.
 
    Leverage — Tier one capital (pursuant to risk-based capital guidelines) as a percentage of adjusted average assets.
 
    Tier one risk-based — Tier one capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.
 
    Total risk-based — Total capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.
 
9.   Book value per share computed by dividing total stockholders’ equity less preferred stock and common stock warrants by common shares outstanding.
 
10.   Amounts are included in the statement of operations in “Gains on the sale of loans and loan participations sold”, net of commissions paid on such amounts.
 
11.   At fair value, based on information obtained from Pinnacle’s third party broker/dealer for non-FDIC insured financial products and services.
 
12.   Floating rate loans are those loans that are eligible for repricing on a daily basis subject to changes in Pinnacle’s prime lending rate or other factors.
 
13.   Core deposits include all transaction deposit accounts, money market and savings accounts and all certificates of deposit issued in a denomination of less than $100,000. 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.
 
14.   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.
 
15.   Employment and unemployment data is from the US Dept. of Labor Bureau of Labor Statistics. Labor force data is not seasonally adjusted. The most recent quarter data presented is as of the most recent month that data is available as of the release date. The Nashville home data is from the Greater Nashville Association of Realtors.
 
16.   Brokered deposits do not include reciprocal balances under the Certificate of Deposit Account Registry Service (CDARS).