Attached files

file filename
8-K - 8-K - PINNACLE FINANCIAL PARTNERS INCd284750d8k.htm

Exhibit 99.1

LOGO

FOR IMMEDIATE RELEASE

 

MEDIA CONTACT:    Nikki Klemmer, 615-743-6132
FINANCIAL CONTACT:    Harold Carpenter, 615-744-3742
WEBSITE:    www.pnfp.com

PINNACLE FINANCIAL GROWS QUARTERLY NET INCOME PER

FULLY DILUTED SHARE 143 PERCENT OVER FOURTH QUARTER OF 2010

Fully diluted earnings per share of $0.17 in fourth quarter of 2011

includes impact of redemption of 25 percent of TARP preferred shares

NASHVILLE, Tenn., Jan. 17, 2012 – Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) today reported that its net income per fully diluted common share available to common stockholders was $0.17 for the quarter ended Dec. 31, 2011, compared to net income per fully diluted common share available to common stockholders of $0.07 for the quarter ended Dec. 31, 2010, an increase of 143 percent. The Company’s results for the fourth quarter of 2011 include $718,000 in additional accretion charges as a result of the Company’s redemption of 25 percent of its TARP preferred shares on Dec. 28, 2011.

Net income per fully diluted common share available to common stockholders was $1.09 for the year ended Dec. 31, 2011, compared to a net loss per fully diluted common share available to common stockholders of $0.93 for the year ended Dec. 31, 2010. Fully diluted net income per share available to common stockholders for the year ended Dec. 31, 2011, was $0.64 excluding $0.45 per share related to the third quarter 2011 reversal of the valuation allowance for net deferred tax assets.

“This past year was a pivotal one for our firm as we significantly reduced the level of problem loans and expanded our core earnings,” said M. Terry Turner, Pinnacle’s president and chief executive officer. “As we went through the year, we made dramatic improvements in asset quality, significantly altered our funding mix to lower costs and produced meaningful growth in commercial and industrial loans as well as demand deposits. This growth reflects our continuing opportunity to capitalize on client dissatisfaction with the larger national and regional banks in our markets. We also redeemed 25 percent of our TARP preferred shares with no dilution to our common stockholders. We expect continuing improvement in core earnings and asset quality in 2012.”


Building the Core Earnings Capacity of the Firm

 

   

Loans at Dec. 31, 2011, were $3.29 billion, an increase of $50.2 million from $3.24 billion at Sept. 30, 2011, or an annualized growth rate of 6.2 percent. Commercial and industrial loans combined with owner-occupied commercial real estate loans were $1.73 billion at Dec. 31, 2011, an increase of $77.0 million from $1.65 billion at Sept. 30, 2011, an annualized growth rate of 18.7 percent and the sixth consecutive quarter of net growth.

 

   

Average balances of noninterest bearing deposit accounts were $705.6 million in the fourth quarter of 2011, the seventh consecutive quarterly increase. Average balances increased 5.0 percent over third quarter 2011 and 22.5 percent over the same quarter last year.

 

   

Revenue for the quarter ended Dec. 31, 2011, amounted to $49.02 million, compared to $44.72 million for the same quarter of last year, an increase of 9.6 percent.

 

   

Net interest margin increased to 3.65 percent for the quarter ended Dec. 31, 2011, from 3.29 percent for the quarter ended Dec. 31, 2010.

 

   

Less than five years after expanding to the Knoxville market, Pinnacle’s Knoxville footprint reached $551.1 million in loans at the end of the fourth quarter 2011.

“Our adjusted pre-tax, pre-provision net income was $18.7 million in the fourth quarter of 2011, up from $16.1 million in the fourth quarter of 2010,” Turner said. “During 2011, we successfully created more focus on growth with our sales associates. Our relationship managers continue to pursue established businesses in our markets as evidenced by significant growth in C&I loans during the last half of 2011. Additionally, during 2011 we recruited several experienced commercial lenders that should further bolster our ability to grow organically and move market share during 2012, a longstanding core strategy of our firm.”

 

Page 2


Aggressively Dealing with Credit Issues

 

   

Nonperforming assets declined by $12.6 million, a linked-quarter reduction of 12.6 percent and the sixth consecutive quarterly reduction. Pinnacle resolved $32.3 million in nonperforming assets during the fourth quarter of 2011, compared to resolutions of $29.5 million during the third quarter of 2011.

 

   

Nonperforming loans declined by $6.8 million during the fourth quarter of 2011, a linked-quarter reduction of 12.4 percent and the seventh consecutive quarterly reduction. Nonperforming loans are down 40.8 percent from a year ago.

 

   

Other real estate also declined by $5.8 million during the fourth quarter of 2011, inclusive of $7.4 million in property foreclosures during the fourth quarter of 2011.

 

   

Potential problem loans, which are classified loans that continue to accrue interest, also decreased from $228.3 million at Dec. 31, 2010, to $130.4 million at Dec. 31, 2011, a decrease of 42.9 percent. Potential problem loans are down by 59.0 percent from their peak in June 2010.

 

   

Construction and land development loans were $274.2 million at Dec. 31, 2011, down 1.6 percent from $278.7 million at Sept. 30, 2011, and 17.2 percent from $331.3 million at Dec. 31, 2010. Residential land development loans declined from $111.6 million at Dec. 31, 2010, to $71.2 million at Dec. 31, 2011. Residential land development loans decreased 7.7 percent during the fourth quarter of 2011 from $77.1 million at Sept. 30, 2011.

“Our special assets group has been an important factor in our performance in 2011,” Turner said. “These professionals have worked tirelessly over the last year to minimize our problem loans and credit losses. As a result of their efforts, dispositions of nonperforming loans and other real estate during 2011 amounted to approximately $133.6 million. As we move into 2012, we anticipate dispositions will decrease as we continue to see improvement in our credit quality and the absolute size of our troubled asset portfolio declines.”

 

Page 3


OTHER FOURTH QUARTER 2011 HIGHLIGHTS:

 

   

Core Deposits

 

   

Core deposits increased by $52.9 million during the fourth quarter of 2011. Core deposits consist of all deposits other than time based deposits issued in denominations of $250,000 or greater.

 

   

Over the last year, the firm has successfully repositioned its deposit base so that average balances for noninterest-bearing demand, interest checking and money market accounts for the fourth quarter of 2011 increased to $2.88 billion from $2.64 billion for the fourth quarter of 2010, or 9.0 percent, while average balances for higher-cost time deposits decreased from $1.17 billion to $759 million, or 35.1 percent, during the same time period.

 

   

Operating results

 

   

Net income available to common stockholders for the fourth quarter of 2011 was $5.68 million, compared to the prior years fourth quarter net income available to common stockholders of $2.25 million. Third quarter 2011 net income available to common stockholders totaled $24.54 million, which included a $16.97 million income tax benefit that was composed primarily of the reversal of the valuation allowance of net deferred tax assets of approximately $22.48 million, reduced by estimated 2011 income tax expense.

 

   

Noninterest income for the quarter ended Dec. 31, 2011, was $9.7 million, compared to $10.1 million for the third quarter of 2011 and $8.7 million for the same quarter last year. Excluding the impact of net securities gains and losses, noninterest income was up 10.7 percent over the same quarter last year.

 

   

Wealth management revenues, which include investment services, trust services and insurance, were $3.09 million during the fourth quarter of 2011, an increase of 16.0 percent over the same period last year due primarily to additional emphasis on internal referral programs and the addition of several new associates over the past two years.

 

Page 4


   

Net gains on mortgage loans sold increased to $1.46 million during the fourth quarter of 2011, compared to $1.30 million during the third quarter of 2011 due primarily to a significant increase in mortgage loan refinance activity.

 

   

Pre-tax pre-provision income for the quarter ended Dec. 31, 2011, was $14.6 million, compared to $8.3 million for the fourth quarter of 2010, an increase of 77.1 percent.

 

   

Income tax expense was $1.4 million for the fourth quarter of 2011, compared to no expense in the fourth quarter of 2010, resulting in an effective tax rate for the fourth quarter of 2011 of 15.7 percent. During the third quarter of 2011, the Company recorded a $22.48 million reversal of a deferred tax valuation allowance but pursuant to generally accepted accounting principles had reduced the reversal recognized in the third quarter of 2011 by estimated tax expense for the fourth quarter of 2011. The Company’s effective tax rate during fourth quarter of 2011 was more than the Company had estimated primarily due to increased operating results versus its forecast. The Company anticipates an effective tax rate range of 31.0 percent to 34.0 percent during 2012.

“In addition to our fourth quarter 2011 net interest margin increasing to 3.65 percent, our net interest income increased by 9.0 percent over last year’s fourth quarter,” said Harold R. Carpenter, Pinnacle’s chief financial officer. “We continue to reduce our cost of funds and believe that we will experience increased margins and net interest income over the next few quarters. Although we anticipate expansion in our top line revenues in 2012, it will be a challenging year. Loan pricing will remain competitive, and the economic factors affecting the broader markets will likely result in reduced yields for our investment portfolio as prepayments continue to escalate. We will likely reduce the balance of our investment portfolio in 2012, thus providing additional cash flows to support quality lending opportunities that appear to be emerging in our two primary banking markets.”

 

Page 5


   

Capital

 

   

At Dec. 31, 2011, Pinnacle’s ratio of tangible common stockholders’ equity to tangible assets was 8.4 percent, compared to 7.1 percent at Dec. 31, 2010, and 8.2 percent at Sept. 30, 2011. At Dec. 31, 2011, Pinnacle’s total risk-based capital ratio was 15.3 percent, compared to 15.4 percent at Dec. 31, 2010, and 15.9 percent at Sept. 30, 2011.

“We are pleased that we were able to redeem 25 percent of our outstanding TARP preferred shares with existing cash balances just before the end of 2011,” Turner said. “Our strategy for redemption has been consistent for quite some time, and we intend to maintain a productive dialogue with our primary regulators to formulate a workable plan aimed at complete redemption over the next year or so with minimal dilution to our shareholders.”

The Company also reported that during the fourth quarter of 2011, it had been informed that the OCC had lifted Pinnacle National Bank’s individual minimum capital requirement to maintain at least an 8 percent Tier 1 leverage ratio and 12 percent total risk-based capital ratio. Regardless of that fact, Turner noted that the Company intended to maintain at least an 8 percent Tier 1 leverage ratio and at least a 12 percent total risk-based capital ratio at the bank for the foreseeable future.

 

   

Credit quality

 

   

The allowance for loan losses represented 2.25 percent of total loans at Dec. 31, 2011, compared to 2.31 percent at Sept. 30, 2011, and 2.57 percent at Dec. 31, 2010.

 

   

Net charge-offs were $6.34 million for the quarter ended Dec. 31, 2011, compared to $7.15 million for the quarter ended Dec. 31, 2010, and $5.73 million for the third quarter of 2011.

 

   

Provision for loan losses expense increased from $5.17 million for the fourth quarter of 2010 to $5.44 million for the fourth quarter of 2011. Impacting fourth quarter provision expense was net loan growth of $50 million during 2011, compared to a net reduction in loans of $39 million during the same quarter in 2010. For the 12 months ended Dec. 31, 2011, provision expense was $21.8 million compared to $53.7 million last year.

 

Page 6


   

Nonperforming assets were 2.66 percent of total loans plus other real estate at Dec. 31, 2011, compared to 3.05 percent at Sept. 30, 2011, and 4.29 percent at Dec. 31, 2010. The ratio of the allowance for loan losses to nonperforming loans increased to 154.6 percent at Dec. 31, 2011, from 137.0 percent at Sept. 30, 2011, and 102.1 percent at Dec. 31, 2010.

 

   

Past due loans over 30 days, excluding nonperforming loans, were 0.36 percent of total loans at Dec. 31, 2011, compared to 0.28 percent at Sept. 30, 2011, and 0.30 percent at Dec. 31, 2010.

“We are obviously pleased with the improvement in credit metrics in 2011, and we believe that we will experience continued improvement in our asset quality in 2012,” Carpenter said. “At this time, we are becoming increasingly optimistic that our 2012 net charge-offs and other real estate expense will reflect meaningful improvement over 2011.”

The following is a summary of the activity in various nonperforming asset and troubled debt restructuring categories for the quarter ended Dec. 31, 2011:

 

(in thousands)    Balances
Sept. 30,  2011
     Payments,
Sales and
Reductions
    Foreclosures       Inflows        Balances
Dec. 31,  2011
 

Troubled debt restructurings:

            

Residential construction and development

     $ -         $ -      $ -      $ -       $   

Commercial construction and development

     -           -        -        -           

Other

     18,187           (3,150     -        8,379         23,416    
  

 

 

 

Totals

     18,187           (3,150     -        8,379         23,416    
  

 

 

 

Nonperforming loans:

            

Residential construction and development

     9,651           (3,140     (1,046     2,655         8,120    

Commercial construction and development

     13,890           (3,291     (4,293     686         6,991    

Other

     31,099           (12,607     (2,093     16,345         32,744    
  

 

 

 

Totals

     54,640           (19,038     (7,432     19,685         47,855    
  

 

 

 

Other real estate:

            

Residential construction and development

     13,601           (738     1,046        -         13,909    

Commercial construction and development

     24,943           (9,139     4,293        -         20,097    

Other

     6,956           (3,341     2,093        -         5,708    
  

 

 

 

Totals

     45,500           (13,218     7,432        -         39,714    
  

 

 

 

Total nonperforming assets and troubled debt restructurings

     $     118,327         $ (35,406   $ -      $     28,064       $     110,985    
  

 

 

 

 

Page 7


   

Noninterest expense

 

   

Noninterest expense for the quarter ended Dec. 31, 2011, was $34.37 million, compared to $36.45 million in the fourth quarter of 2010, and $35.68 million in the third quarter of 2011.

 

   

Included in noninterest expense for the fourth quarter of 2011 was $4.19 million in other real estate expenses, compared to $7.87 million in the fourth quarter of 2010, and $5.08 million in the third quarter of 2011.

Carpenter said that compensation costs in 2011 increased by approximately $9.8 million over 2010 and that the increase was primarily attributable to the payment of annual incentive awards to participants in the firm’s incentive plans. Carpenter stated that in 2010 no cash incentives were paid and thus, excluding annual cash incentives, compensation costs in 2011 would have approximated the amount in 2010. Incentive payouts for all associates other than the executive officers during 2011 are based on achievement of predetermined targets for soundness and operating results. Executive officers are not eligible for any cash incentives as long as the Company is a TARP participant.

Included in the other real estate expense for the quarter was $2.3 million of additional write downs of existing OREO balances based on updated appraisals. The firm also recorded $480,000 in losses related to the disposition of $13.2 million of other real estate properties. Excluding the impact of ORE expenses in each quarterly period, the fourth quarter of 2011 noninterest expense was approximately $30.18 million, compared to $30.60 million in the third quarter of 2011 and $28.58 million in the fourth quarter of 2010. Excluding the impact of other real estate expenses, the firm currently anticipates that first quarter 2012 noninterest expense will increase modestly over fourth quarter noninterest expenses.

WEBCAST AND CONFERENCE CALL INFORMATION

Pinnacle will host a webcast and conference call at 8:30 a.m. (CT) on Jan. 18, 2012, to discuss fourth 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.

 

Page 8


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 $4.86 billion in assets at Dec. 31, 2011. At Dec. 31, 2011, Pinnacle is the second-largest bank holding company headquartered in Tennessee, with 29 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 inability of Pinnacle Financial to 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, examination conclusions, or regulatory developments; (v) effectiveness of Pinnacle Financial’s asset management activities in improving, resolving or liquidating lower-quality assets; (vi) increased competition with other financial institutions; (vii) greater than anticipated adverse conditions in the national or local economies including the Nashville-Davidson-Murfreesboro-Franklin MSA and the Knoxville MSA, particularly in commercial and residential real estate markets; (viii) rapid fluctuations or unanticipated changes in interest rates; (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 ability to attract additional financial advisors or to attract customers from other financial institutions; (xiv) the impact of governmental restrictions on and discretionary regulatory authority over entities participating in the Capital Purchase Program, of the U.S. Department of the Treasury (the “Treasury”); (xv) further deterioration in the valuation of other real estate owned; (xvi) inability to comply with regulatory capital requirements or to secure any required regulatory approvals for capital actions, including redemption of the remaining TARP preferred shares that are outstanding; and, (xvii) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including regulatory or legislative developments arising out of current unsettled conditions in the economy, including implementation of the Dodd-Frank Wall Street Reform and Consumer Protection Act. A more detailed description of these and other risks is contained in Pinnacle Financial’s most recent annual report on Form 10-K filed with the Securities and Exchange Commission on February 23, 2011 and most recent quarterly reports on Form 10-Q filed with the Securities and Exchange commission on May 5, 2011, July 29, 2011 and October 31, 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 9


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS – UNAUDITED

 

 

 

      December 31, 2011     December 31, 2010  

ASSETS

    

Cash and noninterest-bearing due from banks

     $ 63,015,997      $ 40,154,247     

Interest-bearing due from banks

     108,422,470        140,647,481     

Federal funds sold and other

     724,573        7,284,685     

Short-term discount notes

     -            499,768     
  

 

 

 

Cash and cash equivalents

     172,163,040        188,586,181     

Securities available-for-sale, at fair value

     894,962,246        1,014,316,831     

Securities held-to-maturity (fair value of $2,369,118 and $4,411,856 at December 31, 2011 and 2010, respectively)

     2,329,917        4,320,486     

Mortgage loans held-for-sale

     35,363,038        16,206,034     

Loans

     3,291,350,857        3,212,440,190     

Less allowance for loan losses

     (73,974,675     (82,575,235)   
  

 

 

 

Loans, net

     3,217,376,182        3,129,864,955     

Premises and equipment, net

     77,127,361        82,374,228     

Other investments

     44,653,840        42,282,255     

Accrued interest receivable

     15,243,366        16,364,573     

Goodwill

     244,076,492        244,090,311     

Core deposit and other intangible assets

     7,842,267        10,705,105     

Other real estate owned

     39,714,415        59,608,224     

Other assets

     113,098,540        100,284,697     
  

 

 

 

Total assets

     $ 4,863,950,704      $ 4,909,003,880     
  

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Deposits:

    

Noninterest-bearing

     $ 717,378,933      $ 586,516,637     

Interest-bearing

     637,203,420        573,670,188     

Savings and money market accounts

     1,585,260,139        1,596,306,386     

Time

     714,496,974        1,076,564,179     
  

 

 

 

Total deposits

     3,654,339,466        3,833,057,390     

Securities sold under agreements to repurchase

     131,591,412        146,294,379     

Federal Home Loan Bank advances

     226,068,796        121,393,026     

Subordinated debt

     97,476,000        97,476,000     

Accrued interest payable

     2,233,330        5,197,925     

Other liabilities

     42,097,132        28,127,875     
  

 

 

 

Total liabilities

     4,153,806,136        4,231,546,595     

Stockholders’ equity:

    

Preferred stock, no par value; 10,000,000 shares authorized; 71,250 and 95,000 shares issued and outstanding at December 31, 2011 and 2010, respectively

     69,096,828        90,788,682     

Common stock, par value $1.00; 90,000,000 shares authorized; 34,354,960 issued and outstanding and 33,870,380 issued and outstanding at December 31, 2011 and 2010, respectively

     34,354,960        33,870,380     

Common stock warrants

     3,348,402        3,348,402     

Additional paid-in capital

     536,227,537        530,829,019     

Retained earnings

     49,783,584        12,996,202     

Accumulated other comprehensive income, net of taxes

     17,333,257        5,624,600     
  

 

 

 

Stockholders’ equity

     710,144,568        677,457,285     
  

 

 

 

Total liabilities and stockholders’ equity

     $   4,863,950,704      $   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

December 31,

   

Twelve Months Ended

December 31,

 
     2011      2010     2011     2010  

 

 

Interest income:

         

Loans, including fees

     $ 38,917,962       $ 40,397,612      $ 154,748,491      $ 162,901,763     

Securities

         

Taxable

     5,179,009         6,156,080        23,971,787        30,306,189     

Tax-exempt

     1,800,793         1,937,747        7,394,134        7,916,596     

Federal funds sold and other

     548,047         587,882        2,232,423        2,223,816     
  

 

 

 

Total interest income

     46,445,811         49,079,321        188,346,835        203,348,364     
  

 

 

 

Interest expense:

         

Deposits

     5,718,988         11,161,716        30,588,033        49,856,815     

Securities sold under agreements to repurchase

     178,958         397,890        1,110,078        1,749,905     

Federal Home Loan Bank advances and other borrowings

     1,255,194         1,463,466        5,184,313        7,368,258     
  

 

 

 

Total interest expense

     7,153,140         13,023,072        36,882,424        58,974,978     
  

 

 

 

Net interest income

     39,292,671         36,056,249        151,464,411        144,373,386     

Provision for loan losses

     5,438,846         5,171,527        21,797,613        53,695,454     
  

 

 

 

Net interest income after provision for loan losses

     33,853,825         30,884,722        129,666,798        90,677,932     

Noninterest income:

         

Service charges on deposit accounts

     2,290,699         2,352,955        9,244,165        9,591,543     

Investment services

     1,402,016         1,264,038        6,246,414        5,050,105     

Insurance sales commissions

     943,959         906,947        3,999,153        3,864,340     

Gain on mortgage loans sold, net

     1,461,224         1,351,680        4,155,137        4,085,657     

Net gain on sale of investment securities

     133,055         -            960,763        2,623,674     

Trust fees

     746,257         495,308        2,999,731        2,872,490     

Other noninterest income

     2,749,616         2,295,083        10,334,847        8,227,237     
  

 

 

 

Total noninterest income

     9,726,826         8,666,011        37,940,210        36,315,046     
  

 

 

 

Noninterest expense:

         

Salaries and employee benefits

     18,962,481         15,707,984        74,424,851        64,628,991     

Equipment and occupancy

     4,977,335         4,987,900        19,986,976        21,077,223     

Other real estate owned

     4,193,073         7,874,492        17,431,926        29,210,197     

Marketing and other business development

     1,031,884         937,404        3,303,151        3,233,224     

Postage and supplies

     576,469         467,485        2,120,722        2,538,021     

Amortization of intangibles

     715,514         744,492        2,862,837        2,980,986     

Other noninterest expense

     3,917,180         5,731,763        18,976,865        23,214,670     
  

 

 

 

Total noninterest expense

       34,373,936           36,451,520          139,107,328          146,883,312     
  

 

 

 

Income (loss) before income taxes

     9,206,715         3,099,213        28,499,680        (19,890,334)   

Income tax expense (benefit)

     1,446,918         (696,576     (15,237,687     4,410,158     
  

 

 

 

Net Income (loss)

     7,759,797         3,795,789        43,737,367        (24,300,492)   

Preferred dividends

     1,004,410         1,213,889        4,606,493        4,815,972     

Accretion on preferred stock discount

     1,074,698         333,554        2,058,146        1,326,050     
  

 

 

 

Net income (loss) available to common stockholders

     $ 5,680,689       $ 2,248,346      $ 37,072,728      $ (30,442,514)   
  

 

 

 

Per share information:

         

Basic net income (loss) per common share available to common stockholders

     $0.17         $0.07        $1.11        ($0.93)   
  

 

 

 

Diluted net income (loss) per common share available to common stockholders

     $0.17         $0.07        $1.09        ($0.93)   
  

 

 

 

Weighted average shares outstanding:

         

Basic

     33,485,253         33,062,533        33,420,015        32,789,871     

Diluted

         34,127,209         33,670,890        34,060,228        32,789,871     

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

 


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

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

 

 

 

(dollars in thousands)   

Three months ended

December 31, 2011

    

Three months ended

December 31, 2010

 

 

 
    

Average

Balances

     Interest      Rates/Yields     

Average

Balances

     Interest      Rates/Yields  
  

 

 

 

Interest-earning assets:

                 

Loans (1)

     $ 3,261,972           $     38,918           4.74%         $ 3,217,738           $ 40,398           4.99%   

Securities

                 

Taxable

     733,871           5,179           2.80%         788,138           6,156           3.10%   

Tax-exempt (2)

     190,282           1,801           5.01%         205,098           1,938           4.94%   

Federal funds sold and other

     161,227           548           1.45%         230,698           588           1.08%   
  

 

 

 

Total interest-earning assets

     4,347,352           $ 46,446           4.30%         4,441,672           $ 49,079           4.45%   
     

 

 

       

 

 

 

Nonearning assets

                 

Intangible assets

     252,368                 255,268           

Other nonearning assets

     252,591                 240,241           
  

 

 

          

 

 

       

Total assets

     $ 4,852,311                 $ 4,937,181           
  

 

 

          

 

 

       

Interest-bearing liabilities:

                 

Interest-bearing deposits:

                 

Interest checking

     $ 584,342           $ 757           0.51%         $ 533,191           $ 898           0.67%   

Savings and money market

     1,592,704           2,624           0.65%         1,536,169           4,687           1.21%   

Time

     759,219           2,338           1.22%         1,169,606           5,577           1.89%   
  

 

 

 

Total interest-bearing deposits

     2,936,265           5,719           0.77%         3,238,966           11,162           1.37%   

Securities sold under agreements to repurchase

     141,818           179           0.50%         194,283           398           0.81%   

Federal Home Loan Bank advances and other borrowings

     209,619           566           1.07%         121,414           796           2.60%   

Subordinated debt

     97,476           689           2.80%         97,476           667           2.72%   
  

 

 

 

Total interest-bearing liabilities

     3,385,178           7,153           0.84%         3,652,139           13,023           1.41%   

Noninterest-bearing deposits

     705,580           -             -             575,606           -             -       
  

 

 

 

Total deposits and interest-bearing liabilities

     4,090,758           $ 7,153           0.69%         4,227,745           $ 13,023           1.22%   
     

 

 

       

 

 

 

Other liabilities

     31,931                 19,460           

Stockholders’ equity

     729,622                 689,976           
  

 

 

          

 

 

       

Total liabilities and stockholders’ equity

     $     4,852,311                 $   4,937,181           
  

 

 

          

 

 

       

Net interest income 

        $ 39,293                 $     36,056        
     

 

 

          

 

 

    

Net interest spread (3)

           3.46%               3.04%   

Net interest margin (4)

           3.65%               3.29%   

 

 

(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 December 31, 2011 would have been 3.61% compared to a net interest spread of 3.23% for the quarter ended December 31, 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

 

 

 

(dollars in thousands)   

Twelve months ended

December 31, 2011

    

Twelve months ended

December 31, 2010

 
     Average
Balances
     Interest      Rates/ Yields      Average
Balances
     Interest      Rates/ Yields  

Interest-earning assets:

                 

Loans (1)

     $ 3,218,123          $ 154,749          4.82%        $ 3,362,024        $ 162,902          4.85%    

Securities

                 

Taxable

     768,063          23,972          3.12%          780,643          30,306          3.88%    

Tax-exempt (2)

     193,397          7,394          5.10%          205,029          7,917          5.09%    

Federal funds sold and other

     167,932          2,232          1.43%          188,091          2,224          1.27%    
  

 

 

 

Total interest-earning assets

     4,347,515          $ 188,348          4.40%          4,535,787        $ 203,348          4.55%    
     

 

 

       

 

 

 

Nonearning assets

                 

Intangible assets

     253,443                256,379          

Other nonearning assets

     232,477                221,730          
  

 

 

          

 

 

       

Total assets

     $ 4,833,435              $ 5,013,896          
  

 

 

          

 

 

       

Interest-bearing liabilities:

                 

Interest-bearing deposits:

                 

Interest checking

     $ 583,212          $ 3,522          0.60%        $ 520,351        $ 3,491          0.67%    

Savings and money market

     1,597,965          13,773          0.86%          1,368,659          18,310          1.34%    

Time

     876,864          13,293          1.52%          1,419,358          28,056          1.98%    
  

 

 

 

Total interest-bearing deposits

     3,058,041          30,588          1.00%          3,308,368          49,857          1.51%    

Securities sold under agreements to repurchase

     161,845          1,110          0.69%          222,179          1,750          0.79%    

Federal Home Loan Bank advances and other borrowings

     136,741          2,512          1.84%          143,372          4,044          2.82%    

Subordinated debt

     98,201          2,672          2.73%          97,476          3,324          3.41%    
  

 

 

 

Total interest-bearing liabilities

     3,454,828          36,882          1.07%          3,771,395          58,975          1.56%    

Noninterest-bearing deposits

     650,602          -             -             527,673          -             -       
  

 

 

 

Total deposits and interest-bearing liabilities

     4,105,430          $ 36,882          0.90%          4,299,068        $ 58,975          1.37%    
     

 

 

       

 

 

 

Other liabilities

     24,752                17,842          

Stockholders’ equity

     703,253                696,986          
  

 

 

          

 

 

       

Total liabilities and stockholders’ equity

     $ 4,833,435              $ 5,013,896          
  

 

 

          

 

 

       

Net interest income 

        $ 151,466              $ 144,373       
     

 

 

          

 

 

    

Net interest spread (3)

           3.33%                2.99%    

Net interest margin (4)

           3.55%                3.25%    

 

(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 twelve months ended December 31, 2011 would have been 3.50% compared to a net interest spread of 3.18% for the twelve months ended December 31, 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

 

 

 

(dollars in thousands)    December
2011
     September
2011
    

June

2011

     March
2011
     December
2010
     September
2010
 

Balance sheet data, at quarter end:

                 

Commercial real estate - mortgage loans

     $   1,110,962         1,087,333          1,091,283          1,102,533          1,094,615          1,103,261    

Consumer real estate - mortgage loans

     695,745          711,994          708,280          698,693          705,487          720,140    

Construction and land development loans

     274,248          278,660          282,064          300,697          331,261          359,729    

Commercial and industrial loans

     1,145,735          1,095,037          1,058,263          1,047,754          1,012,091          995,743    

Consumer and other

     64,661          68,125          67,214          67,753          68,986          73,052    

Total loans

     3,291,351          3,241,149          3,207,104          3,217,430          3,212,440          3,251,923    

Allowance for loan losses

     (73,975)         (74,871)         (76,971)         (78,988)         (82,575)         (84,550)   

Securities

     897,292          942,752          925,508          984,200          1,018,637          968,532    

Total assets

     4,863,951          4,868,905          4,831,333          4,820,991          4,909,004          4,961,603    

Noninterest-bearing deposits

     717,379          722,694          662,018          608,428          586,517          581,181    

Total deposits

     3,654,339          3,712,650          3,761,520          3,731,883          3,833,057          3,825,634    

Securities sold under agreements to repurchase

     131,591          128,954          124,514          165,132          146,294          191,392    

FHLB advances and other borrowings

     226,069          161,106          111,191          111,351          121,393          121,435    

Subordinated debt

     97,476          97,476          97,476          97,476          97,476          97,476    

Total stockholders’ equity

     710,145          724,374          699,228          681,226          677,457          686,529    

Balance sheet data, quarterly averages:

                 

Total loans

     $ 3,261,972          3,207,213          3,211,591          3,191,076          3,217,738          3,295,531    

Securities

     924,153          939,778          972,750          1,010,344          993,236          954,869    

Total earning assets

     4,347,352          4,308,710          4,347,552          4,387,331          4,441,672          4,519,956    

Total assets

     4,852,311          4,786,485          4,826,731          4,868,745          4,937,181          5,001,373    

Noninterest-bearing deposits

     705,580          671,796          628,929          594,651          575,606          534,171    

Total deposits

     3,641,845          3,699,553          3,722,613          3,772,092          3,814,572          3,859,124    

Securities sold under agreements to repurchase

     141,818          145,050          175,705          185,471          194,283          210,037    

FHLB advances and other borrowings

     209,619          111,699          114,072          113,705          121,414          126,130    

Subordinated debt

     97,476          97,476          97,476          97,476          97,476          97,476    

Total stockholders’ equity

     729,622          708,973          691,020          682,638          689,976          686,898    

Statement of operations data, for the three months ended:

                 

Interest income

     $ 46,446          46,888          47,789          47,224          49,079          50,650    

Interest expense

     7,153          8,532          9,994          11,204          13,023          14,590    
  

 

 

 

Net interest income

     39,293          38,356          37,795          36,020          36,056          36,060    

Provision for loan losses

     5,439          3,632          6,587          6,139          5,172          4,789    
  

 

 

 

Net interest income after provision for loan losses

     33,854          34,724          31,208          29,881          30,884          31,271    

Noninterest income

     9,727          10,080          9,809          8,324          8,666          8,594    

Noninterest expense

     34,374          35,676          34,357          34,701          36,452          37,774    
  

 

 

 

Income before taxes

     9,207          9,128          6,660          3,504          3,098          2,091    

Income tax expense (benefit)

     1,447          (16,973)         288          -             (697)         -       

Preferred dividends and accretion

     2,079          1,564          1,529          1,492          1,547          1,542    
  

 

 

 

Net income available to common stockholders

     $ 5,681          24,537          4,843          2,011          2,248          549    
  

 

 

 

Profitability and other ratios:

                 

Return on avg. assets (1)

     0.46%         2.06%         0.40%         0.17%         0.18%         0.04%   

Return on avg. equity (1)

     3.09%         13.88%         2.81%         1.19%         1.29%         0.32%   

Net interest margin (1) (2)

     3.65%         3.60%         3.55%         3.40%         3.29%         3.23%   

Noninterest income to total revenue (3)

     19.84%         20.81%         20.61%         18.77%         19.38%         19.25%   

Noninterest income to avg. assets (1)

     0.80%         0.84%         0.82%         0.69%         0.70%         0.68%   

Noninterest exp. to avg. assets (1)

     2.81%         2.99%         2.86%         2.89%         2.93%         3.00%   

Efficiency ratio (4)

     70.12%         73.66%         72.17%         78.25%         81.51%         84.59%   

Avg. loans to average deposits

     89.57%         86.69%         86.27%         84.60%         84.35%         85.40%   

Securities to total assets

     18.45%         19.36%         19.16%         20.41%         20.75%         19.52%   

Average interest-earning assets to average interest-bearing liabilities

     128.42%         127.40%         124.90%         122.75%         121.62%         120.26%   

Brokered time deposits to total deposits (16)

     0.00%         0.00%         0.00%         0.00%         0.03%         1.80%   

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


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

 

 

(dollars in thousands)    December
2011
     September
2011
     June
2011
     March
2011
     December
2010
     September
2010
 

Asset quality information and ratios:

                 

Nonperforming assets:

                 

Nonaccrual loans

     $   47,855          54,640          59,727          76,368          80,863          103,127    

Other real estate (ORE)

     39,714          45,500          52,395          56,000          59,608          48,710    
  

 

 

 

Total nonperforming assets

     $ 87,569          100,140          112,122          132,368          140,471          151,837    
  

 

 

 

Past due loans over 90 days and still accruing interest

     $ 858          1,911          481          1,151          138          3,639    

Troubled debt restructurings (5)

     23,416          18,187          12,990          15,285          20,468          13,468    

Net loan charge-offs

     $ 6,335          5,732          8,605          9,726          7,146          7,346    

Allowance for loan losses to nonaccrual loans

     154.6%         137.0%         128.9%         103.4%         102.1%         82.0%   

As a percentage of total loans:

                 

Past due accruing loans over 30 days

     0.36%         0.28%         0.40%         0.36%         0.30%         0.67%   

Potential problem loans (6)

     3.96%         4.04%         4.62%         5.31%         6.95%         8.23%   

Allowance for loan losses

     2.25%         2.31%         2.40%         2.46%         2.57%         2.60%   

Nonperforming assets to total loans and ORE

     2.66%         3.05%         3.44%         4.04%         4.29%         4.60%   

Nonperforming assets to total assets

     1.80%         2.06%         2.32%         2.75%         2.86%         3.06%   

Annualized net loan charge-offs year-to-date to avg. loans (7)

     0.94%         1.00%         1.14%         1.22%         1.96%         2.26%   

Avg. commercial loan internal risk ratings (6)

     4.6          4.7          4.8          4.8          4.8          4.9    

Interest rates and yields:

                 

Loans

     4.74%         4.78%         4.87%         4.88%         4.99%         4.96%   

Securities

     3.26%         3.54%         3.67%         3.58%         3.48%         3.97%   

Total earning assets

     4.30%         4.38%         4.47%         4.43%         4.45%         4.51%   

Total deposits, including non-interest bearing

     0.62%         0.77%         0.90%         1.01%         1.16%         1.27%   

Securities sold under agreements to repurchase

     0.50%         0.56%         0.79%         0.83%         0.81%         0.82%   

FHLB advances and other borrowings

     1.07%         1.89%         2.42%         2.65%         2.60%         2.90%   

Subordinated debt

     2.80%         2.68%         2.73%         2.73%         2.72%         3.78%   

Total deposits and interest-bearing liabilities

     0.69%         0.84%         0.98%         1.09%         1.22%         1.35%   

Capital ratios (8):

                 

Stockholders’ equity to total assets

     14.6%         14.9%         14.5%         14.1%         13.8%         13.8%   

Leverage

     11.4%         11.9%         11.2%         11.0%         10.7%         10.5%   

Tier one risk-based

     13.8%         14.4%         13.9%         13.6%         13.8%         13.5%   

Total risk-based

     15.3%         15.9%         15.5%         15.2%         15.4%         15.1%   

Tangible common equity to tangible assets

     8.4%         8.2%         7.7%         7.4%         7.1%         7.2%   

Tangible common equity to risk weighted assets

     10.3%         10.3%         9.6%         9.1%         9.1%         9.3%   

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

 

 

 

(dollars in thousands, except per share data)    December
2011
     September
2011
    

June

2011

     March
2011
     December
2010
     September
2010
 

Per share data:

                 

Earnings – basic

   $ 0.17          0.74          0.14          0.06          0.07          0.02    

Earnings – diluted

   $ 0.17          0.72          0.14          0.06          0.07          0.02    

Book value per common share at quarter end (9)

   $ 18.56          18.34          17.71          17.19          17.22          17.61    

Tangible common equity per common share

   $ 11.33          11.08          10.38          9.85          9.80          10.12    

Weighted avg. common shares – basic

     33,485,253          33,372,980          33,454,229          33,366,053          33,062,533          32,857,428    

Weighted avg. common shares – diluted

     34,127,209          33,993,914          34,095,636          34,013,810          33,670,890          33,576,963    

Common shares outstanding

     34,354,960          34,306,927          34,136,163          34,132,256          33,870,380          33,660,462    

Investor information:

                 

Closing sales price

   $ 16.15          10.94          15.56          16.54          13.58          9.19    

High closing sales price during quarter

   $ 16.65          16.21          16.82          16.60          13.74          14.33    

Low closing sales price during quarter

   $ 10.28          10.52          14.15          13.55          9.27          8.51    

Other information:

                 

Gains on sale of loans and loan participations sold:

                 

Mortgage loan sales:

                 

Gross loans sold

   $ 134,794          104,716          68,506          70,981          143,793          137,094    

Gross fees (10)

   $ 2,610          2,166          1,380          1,129          2,610          2,503    

Gross fees as a percentage of mortgage loans originated

     1.94%         2.07%         2.01%         1.59%         1.81%         1.83%   

Gains (losses) on sales of investment securities, net

   $ 133          377          610          (159)         -             -       

Brokerage account assets, at quarter-end (11)

   $ 1,061,249          987,908          1,101,000          1,110,000          1,038,000          966,000    

Trust account assets, at quarter-end

   $ 632,608          607,668          663,304          730,000          693,000          647,000    

Floating rate loans as a percentage of total loans (12)

     32.9%         33.3%         34.7%         35.4%         36.9%         37.9%   

Balance of commercial loan participations sold to other banks and serviced by Pinnacle, at quarter end

   $ 62,209          57,045          50,797          60,784          55,632          57,964    

Core deposits (13)

   $ 3,441,547          3,388,692          3,437,595          3,382,230          3,425,571          3,224,424    

Core deposits to total funding (13)

     83.7%         82.6%         84.0%         82.4%         81.6%         76.1%   

Risk-weighted assets

   $ 3,780,412          3,751,479          3,693,390          3,711,179          3,639,095          3,679,436    

Total assets per full-time equivalent employee

   $ 6,511          6,580          6,538          6,373          6,384          6,349    

Annualized revenues per full-time equivalent employee

   $ 263.2          262.5          261.3          237.7          230.4          235.0    

Number of employees (full-time equivalent)

     747.0          740.0          739.0          756.5          769.0          781.0    

Associate retention rate (14)

     92.0%         92.6%         89.6%         92.4%         93.5%         95.2%   

Selected economic information (in thousands) (15):

                 

Nashville MSA nonfarm employment

     757.3          735.5          738.3          735.5          748.1          741.3    

Knoxville MSA nonfarm employment

     331.7          327.7          325.1          325.2          326.6          326.7    

Nashville MSA unemployment

     7.2%         8.5%         8.9%         8.3%         8.1%         8.4%   

Knoxville MSA unemployment

     6.6%         7.9%         8.3%         7.5%         7.3%         7.8%   

Nashville residential median home price

   $ 168.5          171.6          167.1          166.8          171.0          178.0    

Nashville inventory of residential homes for sale

     10.6          13.4          14.0          13.0          13.3          14.9    

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

 

 

 

(dollars in thousands, except per share data)   December
2011
    September
2011
   

June

2011

    March
2011
    December
2010
    September
2010
 

Reconciliation of certain financial measures:

           

Tangible assets:

           

Total assets

    $ 4,863,951       $ 4,868,905       $ 4,831,333       $ 4,820,991       $ 4,909,004       $ 4,961,603    

Less: Goodwill

    (244,076     (244,082     (244,083     (244,083     (244,090     (244,097

Core deposit and other intangibles

    (7,842)        (8,558)        (9,273)        (9,989)        (10,705)        (11,450)   
 

 

 

 

Net tangible assets

    $ 4,612,033       $ 4,616,265       $ 4,577,976       $ 4,566,919       $ 4,654,208       $ 4,706,056    
 

 

 

 

Tangible equity:

           

Total stockholders’ equity

    $ 710,145       $ 724,374       $ 699,228       $ 681,226       $ 677,457       $ 686,529    

Less: Goodwill

    (244,076     (244,082     (244,083     (244,083     (244,090     (244,097

Core deposit and other intangibles

    (7,842)        (8,558)        (9,273)        (9,989)        (10,705)        (11,450)   
 

 

 

 

Net tangible equity

    458,226         471,734         445,872         427,154         422,662         430,982    

Less: Preferred stock

    (69,097     (91,772     (91,422     (91,094     (90,789     (90,455
 

 

 

 

Net tangible common equity

    $ 389,130       $ 379,962       $ 354,449       $ 336,060       $ 331,873       $ 340,527    
 

 

 

 

Ratio of tangible common equity to tangible assets

    8.44%        8.23%        7.74%        7.36%        7.13%        7.24%   
 

 

 

 
          For the three months ended  
    December
2011
    September
2011
   

June

2011

    March
2011
    December
2010
    September
2010
 

Net interest income

    $ 39,293       $ 38,356       $ 37,795       $ 36,020       $ 36,056       $ 36,060    

Noninterest income

    9,727         10,080         9,809         8,324         8,666         8,594    

Net gains (losses) on sale of investment securities

    133         377         610         (159)        -            -       
 

 

 

 

Noninterest income excluding the impact of other net gains (losses) on sale of investment securities

    $ 9,594       $ 9,703       $ 9,199       $ 8,483       $ 8,666       $ 8,594    
 

 

 

 

Noninterest expense

    34,374         35,676         34,357         34,701         36,452         37,774    

Other real estate owned expense

    4,193         5,079         3,826         4,334         7,874         8,522    
 

 

 

 

Noninterest expense excluding the impact of other real estate owned expense

    $ 30,181       $ 30,597       $ 30,532       $ 30,367       $ 28,578       $ 29,252    
 

 

 

 

Adjusted pre-tax pre-provision income (17)

    $ 18,706       $ 17,462       $ 16,463       $ 14,136       $ 16,145       $ 15,402    
 

 

 

 

Efficiency Ratio (4)

    70.1%        73.7%        72.2%        78.3%        81.5%        84.6%   

Efficiency Ratio excluding the impact of other real estate owned expense (4)

    61.6%        63.2%        64.1%        68.5%        63.9%        65.5%   
(dollars in thousands)                               For the year
ended,
December 31,
2011
        

Net income available to common stockholders

            $ 37,073      

Reversal of valuation allowance based on net deferred tax assets and liabilities

  

        (22,480)     

Actual 2011 current tax expense

  

        7,242      
         

 

 

   
            $ 21,835      
         

 

 

   

Diluted net income per common share available to common stockholders before impact of reversal of valuation reserve

            $ 0.64      
         

 

 

   

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

 


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

 

 

1. Ratios are presented on an annualized basis.

 

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

 

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

 

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

 

5. Troubled debt restructurings include loans where the company, as a result of the borrower’s financial difficulties, has granted a credit concession to the borrower (i.e., interest only payments for a significant period of time, extending the maturity of the loan, etc.). All of these loans continue to accrue interest at the contractual rate.

 

6. Average risk ratings are based on an internal loan review system which assigns a numeric value of 1 to 10 to all loans to commercial entities based on their underlying risk characteristics as of the end of each quarter. A “1” risk rating is assigned to credits that exhibit Excellent risk characteristics, “2” exhibit Very Good risk characteristics, “3” Good, “4” Satisfactory, “5” Acceptable or Average, “6” Watch List, “7” Criticized, “8” Classified or Substandard, “9” Doubtful and “10” Loss (which are charged-off immediately). Additionally, loans rated “8” or worse that are not nonperforming or restructured loans are considered potential problem loans. Generally, consumer loans are not subjected to internal risk ratings.

 

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

 

8. Capital ratios are 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 loans sold, net”, net of commissions paid on such amounts.

 

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

 

12. 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 $250,000. The ratio noted above represents total core deposits divided by total funding, which includes total deposits, FHLB advances, securities sold under agreements to repurchase, subordinated indebtedness and all other interest-bearing liabilities.

 

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).

 

17. Adjusted pre-tax, pre-provision income excludes the impact of net gains (losses) on investment security sales as well as other real estate owned expenses.