Attached files

file filename
8-K - FORM 8-K - PINNACLE FINANCIAL PARTNERS INCform8_k.htm
Exhibit 99.1
 


FOR IMMEDIATE RELEASE

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

PNFP REPORTS DILUTED EARNINGS PER SHARE OF $0.73 FOR 2Q 2016
Excluding merger-related charges, diluted EPS was $0.75 for 2Q 2016

NASHVILLE, TN, July 19, 2016 – Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported net income per diluted common share of $0.73 for the quarter ended June 30, 2016, compared to net income per diluted common share of $0.64 for the quarter ended June 30, 2015, an increase of 14.1 percent. Net income per diluted common share was $1.42 for the six months ended June 30, 2016, compared to net income per diluted common share of $1.25 for the six months ended June 30, 2015, an increase of 13.6 percent.
Excluding pre-tax merger-related charges of $980,000 and $2.8 million for the three and six months ended June 30, 2016, net income per diluted common share was $0.75 and $1.46, respectively, compared to $0.64 and $1.26 for the three and six months ended June 30, 2015, excluding merger related charges, or an increase of 17.2 percent and 15.9 percent, respectively, over the same periods last year.
"We are very pleased to announce our 23rd consecutive quarter of increased core earnings," said M. Terry Turner, Pinnacle's president and chief executive officer. "Thus far, 2016 has been a very eventful year for our firm. In terms of our mergers and acquisitions, we successfully closed the Avenue Financial Holdings, Inc. (Avenue) transaction on July 1, five months after announcement, and increased our ownership of Bankers Healthcare Group (BHG) from 30 percent to 49 percent on March 1. Both are excellent acquisitions that enhance the growth profile of our firm in a substantial way. BHG had a great quarter and is on track to exceed our original accretion estimates of more than 2 percent in 2016. Avenue Bank has a great reputation and further increases our stature and position in Nashville, a banking market that many believe to be one of the best in the country. In addition to our successful merger and integration activities, we also continue to ramp up our recruiting efforts. So far we have attracted 29 revenue producers to our firm this year, compared to 36 hired in all of 2015, which is a substantial increase in growth capacity."

GROWING THE CORE EARNINGS CAPACITY OF THE FIRM:
· Revenues for the quarter ended June 30, 2016 were a record $107.8 million, an increase of $8.0 million from the first quarter of 2016. Revenues increased 50.0 percent over the same quarter last year.
· Loans at June 30, 2016 were a record $7.091 billion, an increase of $263.5 million from March 31, 2016 and $2.261 billion from June 30, 2015, reflecting a current year annualized growth rate of 16.8 percent and year-over-year growth of 46.8 percent.
· Average deposit balances for the quarter ended June 30, 2016 were a record $7.093 billion, an increase of $56.3 million from March 31, 2016 and $2.209 billion from June 30, 2015, reflecting a current year annualized growth rate of 9.0 percent and year-over-year growth of 45.2 percent.

"Net loan growth of $263.5 million during the second quarter represented a 46.8 percent increase over the same quarter last year," Turner said. "We continue to believe low to mid double-digit percentage year-over-year organic loan growth is a reasonable expectation for the remainder of 2016 and 2017. We continue to make progress in our relatively new Chattanooga and Memphis markets. Net loans in Chattanooga have increased 5.9 percent since the CapitalMark acquisition closed in July 2015, and net loans in Memphis have increased 41.4 percent since the Magna acquisition closed in September 2015. We've also increased our investment in both markets, having added nine revenue producers in Chattanooga and 17 in Memphis since the respective acquisition dates."

FOCUSING ON PROFITABILITY:
·
The firm's net interest margin was 3.72 percent for the quarter ended June 30, 2016, compared to 3.78 percent last quarter and 3.65 percent for the quarter ended June 30, 2015.
·
Return on average assets was 1.33 percent for the second quarter of 2016, compared to 1.27 percent for the first quarter of 2016 and 1.44 percent for the same quarter last year. Excluding merger-related charges, return on average assets was 1.36 percent for the second quarter of 2016, compared to 1.32 percent for the first quarter of 2016 and 1.44 percent for the same quarter last year.
·
Second quarter 2016 return on average equity amounted to 9.92 percent, compared to 9.47 percent for the first quarter of 2016 and 10.86 percent for the same quarter last year. Second quarter 2016 return on average tangible equity amounted to 15.34 percent, compared to 15.04 percent for the first quarter of 2016 and 15.39 percent for the same quarter last year. Excluding merger-related charges, return on average tangible equity amounted to 15.64 percent for the second and first quarters of 2016, compared to 15.44 percent and 15.56 percent for the same quarters last year, respectively.

"The second quarter represented another strong quarter of profitability for our firm," said Harold R. Carpenter, Pinnacle's chief financial officer. "We anticipated a slight dilution in our net interest margin this quarter as the impact of the loan marks from the CapitalMark and Magna acquisitions declines. Purchase accounting has contributed approximately 0.20 percent to our net interest margin in the first half of 2016. We anticipate the integration of Avenue's results into Pinnacle's results to have a slightly dilutive effect to several of our profitability metrics going forward. However, as we highlighted in our announcement of the merger this past January, we still anticipate that we will experience accretion of 1 to 2 percent in diluted earnings per share in 2016 as a result of the Avenue merger and 3 to 4 percent accretion in 2017, in each case excluding the effect of merger-related charges, even after incurring the negative impacts associated with crossing the $10 billion asset threshold."

OTHER SECOND QUARTER 2016 HIGHLIGHTS:
· Revenue growth
o
Net interest income for the quarter ended June 30, 2016 increased to $75.0 million, compared to $73.9 million for the first quarter of 2016 and $51.8 million for the second quarter of 2015.
o Noninterest income for the quarter ended June 30, 2016 increased to $32.7 million, compared to $25.9 million for the first quarter of 2016 and $20.0 million for the same quarter last year.
§
Income from the firm's investment in BHG was $9.6 million for the quarter ended June 30, 2016, compared to $5.1 million for the quarter ended March 31, 2016 and $4.3 million for the second quarter last year. The firm's investment in BHG contributed slightly less than $0.11 in diluted earnings per share in the second quarter of 2016, compared to $0.06 in the first quarter of 2016 and $0.07 for the second quarter last year.
§
Net gains from the sale of mortgage loans were $4.2 million for the quarter ended June 30, 2016, compared to $3.6 million for the first quarter of 2016 and $1.7 million for the quarter ended June 30, 2015. The year-over-year growth rate was 155.5 percent, which was attributable to both an increase in the number of mortgage originators as well as the positive impact of the low interest rate environment on mortgage production and the pipeline hedge. New home mortgage originations accounted for 68.7 percent of the firm's net gain on mortgage loan sale volumes in the second quarter of 2016.
§
Wealth management revenues, which include investment, trust and insurance services, were $5.2 million for the quarter ended June 30, 2016, compared to $5.6 million for the first quarter of 2016 and $4.7 million for the quarter ended June 30, 2015, resulting in a year-over-year growth rate of 9.5 percent.

"With our significant loan growth, net interest income in the second quarter of 2016 increased over the first quarter of 2016 despite the slight dilution in our net interest margin," Carpenter said. "BHG's contribution in the second quarter was a record for us, reflecting a full quarter of our increased ownership as well as their pipelines rebuilding and their business model gaining increased momentum. Mortgage revenues were also a record for us this quarter, as we now have 43 mortgage originators in our four primary markets, compared to 20 this time last year in just Nashville and Knoxville. Lastly, we believe the integration of Avenue in our revenue base will serve to increase our quarterly revenue run rates going forward, providing us further opportunities to increase operating leverage in future periods."


· Noninterest expense
o
Noninterest expense for the quarter ended June 30, 2016 was $55.9 million, compared to $54.1 million in the first quarter of 2016 and $36.7 million in the second quarter last year.
§
Salaries and employee benefits were $34.3 million in the second quarter of 2016, compared to $32.5 million in the first quarter of 2016 and $23.8 million in the second quarter last year, reflecting a year-over-year increase of 44.1 percent due to the impact of both the CapitalMark and Magna mergers, as well as continued increases in recruiting in our primary markets. Additionally, costs associated with the firm's annual cash incentive plan amounted to $5.3 million in the second quarter of 2016, compared to $3.6 million in the second quarter of 2015 and $3.2 million in the first quarter of 2016.
§
Pre-tax merger-related charges were approximately $980,000 during the quarter ended June 30, 2016 compared to $59,000 in the second quarter of 2015. The firm will continue to incur merger-related charges as it completes the Avenue integration later this year.
§
The efficiency ratio for the second quarter of 2016 decreased to 51.9 percent from 54.2 percent in the first quarter of 2016, and the ratio of noninterest expenses to average assets decreased to 2.42 percent from 2.46 percent in the first quarter of 2016. Excluding merger-related charges and ORE expense, the efficiency ratio decreased from 52.2 percent to 50.8 percent between the first and second quarters of 2016, while the ratio of noninterest expenses to average assets remained at 2.37 percent for both periods.
§
The firm's headcount decreased to 1,061 FTE's at June 30, 2016, down from 1,075 FTE's at March 31, 2016, but was up from 800.5 FTE's at June 30, 2015.
 
  "Our expense run rates will obviously increase with the integration of the Avenue acquisition," Carpenter said. "Because the technology conversion for Avenue is currently scheduled for late in the third quarter, we should begin to realize additional cost savings from the Avenue merger in the fourth quarter of 2016. Currently, we do not believe that our core expense run rates will increase meaningfully this year, other than from the Avenue acquisition and the impact of our hiring initiatives."

· Asset quality
o Nonperforming assets decreased to 0.55 percent of total loans and ORE at June 30, 2016, compared to 0.70 percent at March 31, 2016 and increased slightly from 0.53 percent at June 30, 2015. Nonperforming assets decreased to $39.0 million at June 30, 2016, compared to $47.9 million at March 31, 2016 and increased from $25.8 million at June 30, 2015.
o The allowance for loan losses represented 0.87 percent of total loans at June 30, 2016, compared to 0.91 percent at March 31, 2016 and 1.36 percent at June 30, 2015.
§
The ratio of the allowance for loan losses to nonperforming loans was 181.8 percent at June 30, 2016, compared to 146.4 percent at March 31, 2016 and 373.6 percent at June 30, 2015.
§
Net charge-offs were $6.1 million for the quarter ended June 30, 2016, compared to $7.1 million for the first quarter of 2016 and $1.9 million for the quarter ended June 30, 2015. Annualized net charge-offs as a percentage of average loans for the quarter ended June 30, 2016 were 0.35 percent, compared to 0.16 percent for the quarter ended June 30, 2015 and 0.42 percent for the first quarter of 2016.
§
Provision for loan losses increased to $5.3 million in the second quarter of 2016 from $3.9 million in the first quarter of 2016 and $1.2 million in the second quarter of 2015.

  "Last quarter we reported increased net charge-offs driven largely by our consumer auto portfolio," Carpenter said. "The non-prime consumer auto portfolio continues to underperform with $4.1 million of net charge-offs in the second quarter of 2016. We anticipate improvement in the future performance of this portfolio going forward, since we have reduced portfolio balances in our non-prime portfolio from $56.9 million at March 31, 2016 to $43.5 million at June 30, 2016 and believe the underlying quality of the remaining portfolio appears to be stabilizing."

AVENUE FINANCIAL HOLDINGS 2Q16 HIGHLIGHTS

The merger of Pinnacle Financial Partners, Inc. and Avenue Financial Holdings, Inc. became effective on July 1, 2016. A summary of Avenue's results for the second quarter of 2016 follows:

·
Avenue's loans at June 30, 2016 were a record $982.1 million, an increase of $20.1 million from March 31, 2016 and $182.3 million from June 30, 2015, reflecting year-over-year growth of 22.8 percent. Avenue's ratio of allowance for loan losses to total loans was 1.15 percent at June 30, 2016, compared to 1.14 percent at March 31, 2016 and 1.20 percent at June 30, 2015.
·
Average deposit balances were $953.5 million in the second quarter of 2016, compared to $963.2 million during the quarter ended March 31, 2016 and $821.6 million for the quarter ended June 30, 2015, reflecting year-over-year growth of 16.1 percent. Average demand deposit balances were $299.0 million in the second quarter of 2016 and represented approximately 31.4 percent of total average deposit balances for the quarter. Second quarter 2016 average noninterest-bearing deposits increased 12.6 percent over the same quarter last year.

A summary of Avenue's results for the second quarter of 2016 compared to the first quarter of 2016 and the second quarter of 2015 follows:

(unaudited, dollars in thousands)
 
Three months ended,
 
   
June 30, 2016
   
March 31, 2016
   
June 30, 2015
 
Net interest income
 
$
9,041
   
$
9,011
   
$
8,015
 
Provision for loan losses
   
234
     
774
     
855
 
Noninterest income (excl. gains)
   
1,122
     
1,681
     
1,660
 
Gains on sales of securities
   
40
     
228
     
215
 
Noninterest expense (excl. merger)
   
6,788
     
7,206
     
6,758
 
Merger-related charges
   
545
     
801
     
-
 
   Net income before tax
   
2,636
     
2,139
     
2,277
 
Income tax expense
   
788
     
726
     
696
 
   Net income
 
$
1,848
   
$
1,413
   
$
1,581
 

·
Avenue's return on average assets was 0.62 percent for the second quarter of 2016, compared to 0.47 percent for the first quarter of 2016 and 0.56 percent for the same quarter last year. Avenue's net interest margin was 3.26 percent for the quarter ended June 30, 2016, compared to 3.28 percent last quarter and 3.23 percent for the quarter ended June 30, 2015. Avenue's efficiency ratio for the second quarter of 2016, was 72.2 percent, compared to 74.9 percent for the first quarter of 2016 and 73.4 percent in the second quarter of 2015.
·
Nonperforming assets were 0.04 percent of total loans and ORE at June 30, 2016, compared to 0.07 percent at March 31, 2016 and 0.45 percent at June 30, 2015.  Avenue recorded no charge-offs during the three months ended June 30, 2016, compared to net recoveries of 0.02 percent for the first quarter of 2016. Net charge-offs amounted to 0.12 percent during the second quarter of 2015.

BOARD OF DIRECTORS DECLARES DIVIDEND

On July 19, 2016, Pinnacle's Board of Directors increased the quarterly cash dividend to $0.14 per common share to be paid on Aug. 26, 2016 to common shareholders of record as of the close of business on Aug. 5, 2016. The amount and timing of any future dividend payments to common shareholders will be subject to the discretion of Pinnacle's Board of Directors.

2

WEBCAST AND CONFERENCE CALL INFORMATION

Pinnacle will host a webcast and conference call at 8:30 a.m. (CDT) on July 20, 2016 to discuss second quarter 2016 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, trust, mortgage and insurance products and services designed for businesses and their owners and individuals interested in a comprehensive relationship with their financial institution. The American Banker recognized Pinnacle as the third best bank to work for in the country in 2015.
The firm began operations in a single downtown Nashville location in October 2000 and has since grown to approximately $9.7 billion in assets at June 30, 2016. As the second-largest bank holding company headquartered in Tennessee, Pinnacle operates in the state's four largest markets, Nashville, Memphis, Knoxville and Chattanooga, as well as several surrounding counties.
Additional information concerning Pinnacle, which is included in the NASDAQ Financial-100 Index, can be accessed at www.pnfp.com.
###
FORWARD-LOOKING STATEMENTS

This release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including those identified by the words "may," "will," "should," "could," "anticipate," "believe," "continue," "estimate," "expect," "forecast," "intend," "plan," "potential," or "project" and similar expressions. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, including, but not limited to:
 
deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses;
continuation of the historically low short-term interest rate environment;
the inability of Pinnacle Financial, or entities in which it has significant investments, like Bankers Healthcare Group ("BHG"), to maintain the historical growth rate of its, or such entities', loan portfolio;
changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments;
effectiveness of Pinnacle Financial's asset management activities in improving, resolving or liquidating lower-quality assets;
Increased competition with other financial institutions;
greater than anticipated adverse conditions in the national or local economies including the Nashville-Davidson-Murfreesboro-Franklin MSA, the Knoxville MSA, the Chattanooga, TN-GA MSA and the Memphis, TN-MS-AR MSA,  particularly in commercial and residential real estate markets;
rapid fluctuations or unanticipated changes in interest rates on loans or deposits;
the results of regulatory examinations;
the ability to retain large, uninsured deposits;
a merger or acquisition;
risks of expansion into new geographic or product markets;
any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including intangible assets;
reduced ability to attract additional financial advisors (or failure of such advisors to cause their clients to switch to Pinnacle Bank), to retain financial advisors or otherwise to attract customers from other financial institutions;
further deterioration in the valuation of other real estate owned and increased expenses associated therewith;
Inability to comply with regulatory capital requirements, including those resulting from changes to capital calculation methodologies and required capital maintenance levels;
risks associated with litigation, including the applicability of insurance coverage;
the risk that the cost savings and any revenue synergies from our recent mergers may not be realized or take longer than anticipated to be realized;
disruption from the Avenue merger with customers, suppliers or employee relationships;
the risk of successful integration of the businesses we have recently acquired with ours;
the amount of the costs, fees, expenses and charges related to the Avenue merger;
the  risk of adverse reaction of Pinnacle Bank's and Avenue's customers to the Avenue merger;
the risk that the integration of the operations of the companies we have recently acquired with Pinnacle Bank's will be materially delayed or will be more costly or difficult than expected;
approval of the declaration of any dividend by Pinnacle Financial's board of directors;
the vulnerability of Pinnacle Bank's network and online banking portals to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches;
the possibility of increased compliance costs as a result of increased regulatory oversight, including oversight of companies in which Pinnacle Financial or Pinnacle Bank have significant investments, and the development of additional banking products for Pinnacle Bank's corporate and consumer clients;
the risks associated with Pinnacle Financial and Pinnacle Bank being a minority investor in BHG, including the risk that the owners of a majority of the equity interests in BHG decide to sell the company if not prohibited from doing so by the terms of our agreement with them;
the possibility that the incremental cost and/or decreased revenues associated with exceeding $10 billion in assets will exceed current estimates; and
changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including regulatory or legislative developments.

Additional factors which could affect the forward looking statements can be found in Pinnacle Financial's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed with or furnished to the SEC and available on the SEC's website at http://www.sec.gov. Pinnacle Financial disclaims any obligation to update or revise any forward-looking statements contained in this release which speak only as of the date hereof, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Matters

This release contains certain non-GAAP financial measures, including, without limitation, net income, earnings per diluted share, efficiency ratio, noninterest expense and the ratio of noninterest expense to average assets and noninterest expense to the sum of net interest income and noninterest income, in each case excluding the impact of expenses related to other real estate owned, gains or losses on sale of investments, FHLB prepayments and other matters for the accounting periods presented. This release also includes non-GAAP financial measures which exclude expenses associated with Pinnacle Bank's mergers with CapitalMark Bank & Trust, Magna Bank and Avenue as well as Pinnacle Financial's and its bank subsidiary's investments in BHG.  This release may also contain certain other non-GAAP capital ratios and performance measures. These non-GAAP financial measures exclude the impact of goodwill and core deposit intangibles associated with Pinnacle Financial's acquisition of Magna Bank which Pinnacle Bank acquired on September 1, 2015, CapitalMark Bank & Trust which Pinnacle Bank acquired on July 31, 2015, Mid-America Bancshares, Inc. which Pinnacle Financial acquired on November 30, 2007, Cavalry Bancorp, Inc., which Pinnacle Financial acquired on March 15, 2006 and other acquisitions which collectively are less material to the non-GAAP measure. The presentation of the non-GAAP financial information is not intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Because non-GAAP financial measures presented in this release are not measurements determined in accordance with GAAP and are susceptible to varying calculations, these non-GAAP financial measures, as presented, may not be comparable to other similarly titled measures presented by other companies. Pinnacle Financial believes that these non-GAAP financial measures facilitate making period-to-period comparisons and are meaningful indications of its operating performance. In addition, because intangible assets such as goodwill and the core deposit intangible, and the other items excluded each vary extensively from company to company, Pinnacle Financial believes that the presentation of this information allows investors to more easily compare Pinnacle Financial's results to the results of other companies. Pinnacle Financial's management utilizes this non-GAAP financial information to compare Pinnacle Financial's operating performance for 2016 versus the comparable periods in 2015 and to internally prepared projections.
 
3

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
CONSOLIDATED BALANCE SHEETS – UNAUDITED
 
                   
 
 
June 30, 2016
   
December 31, 2015
   
June 30, 2015
 
ASSETS
                 
Cash and noninterest-bearing due from banks
 
$
77,817,212
   
$
75,078,807
   
$
66,487,191
 
Interest-bearing due from banks
   
390,839,578
     
219,202,464
     
201,761,829
 
Federal funds sold and other
   
3,124,302
     
26,670,062
     
4,698,433
 
Cash and cash equivalents
   
471,781,092
     
320,951,333
     
272,947,453
 
                         
Securities available-for-sale, at fair value
   
1,109,221,784
     
935,064,745
     
806,221,152
 
Securities held-to-maturity (fair value of $29,092,450, $31,585,303 and $33,830,072,
                       
      June 30, 2016, December 31, 2015 and June 30, 2015, respectively)
   
28,511,599
     
31,376,840
     
33,914,863
 
Residential mortgage loans held-for-sale
   
53,118,706
     
47,930,253
     
31,542,696
 
Commercial loans held-for-sale
   
9,322,783
     
-
     
-
 
                         
Loans
   
7,091,401,512
     
6,543,235,381
     
4,830,353,621
 
Less allowance for loan losses
   
(61,411,537
)
   
(65,432,354
)
   
(65,572,050
)
Loans, net
   
7,029,989,975
     
6,477,803,027
     
4,764,781,571
 
                         
Premises and equipment, net
   
78,800,120
     
77,923,607
     
73,633,237
 
Equity method investment
   
195,891,508
     
88,880,014
     
82,892,986
 
Accrued interest receivables
   
23,432,495
     
21,574,096
     
17,125,955
 
Goodwill
   
427,573,930
     
432,232,255
     
243,290,816
 
Core deposit and other intangible assets
   
8,820,668
     
10,540,497
     
2,438,245
 
Other real estate owned
   
5,005,642
     
5,083,218
     
6,792,503
 
Other assets
   
294,197,558
     
265,183,799
     
180,962,299
 
Total assets
 
$
9,735,667,860
   
$
8,714,543,684
   
$
6,516,543,776
 
                         
LIABILITIES AND STOCKHOLDERS' EQUITY
                       
Deposits:
                       
Noninterest-bearing
 
$
2,013,847,185
   
$
1,889,865,113
   
$
1,473,086,196
 
Interest-bearing
   
1,316,653,111
     
1,389,548,175
     
1,071,433,689
 
Savings and money market accounts
   
3,237,003,521
     
3,001,950,725
     
2,031,801,876
 
Time
   
725,322,534
     
690,049,795
     
417,289,165
 
Total deposits
   
7,292,826,351
     
6,971,413,808
     
4,993,610,926
 
Securities sold under agreements to repurchase
   
73,316,880
     
79,084,298
     
61,548,547
 
Federal Home Loan Bank advances
   
783,240,425
     
300,305,226
     
445,345,050
 
Subordinated debt and other borrowings
   
229,713,860
     
141,605,504
     
133,908,292
 
Accrued interest payable
   
4,067,352
     
2,593,209
     
637,036
 
Other liabilities
   
90,349,182
     
63,930,339
     
40,103,864
 
Total liabilities
   
8,473,514,050
     
7,558,932,384
     
5,675,153,715
 
                         
Stockholders' equity:
                       
Preferred stock, no par value; 10,000,000 shares authorized;
                       
no shares issued and outstanding
   
-
     
-
     
-
 
Common stock, par value $1.00; 90,000,000 shares authorized;
                       
42,184,120 shares, 40,906,064 shares, and 35,977,987 shares
                       
 issued and outstanding at June 30, 2016, December 31, 2015
                       
and June 30, 2015, respectively
   
42,184,120
     
40,906,064
     
35,977,987
 
Additional paid-in capital
   
889,468,015
     
839,617,050
     
567,945,383
 
Retained earnings
   
325,608,051
     
278,573,408
     
237,243,866
 
Accumulated other comprehensive (loss) income, net of taxes
   
4,893,624
     
(3,485,222
)
   
222,825
 
Stockholders' equity
   
1,262,153,810
     
1,155,611,300
     
841,390,061
 
Total liabilities and stockholders' equity
 
$
9,735,667,860
   
$
8,714,543,684
   
$
6,516,543,776
 
                         
This information is preliminary and based on company data available at the time of the presentation.
                 

4


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED
 
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30, 
   
June 30,
 
 
 
2016
   
2015
   
2016
   
2015
 
Interest income:
                       
Loans, including fees
 
$
77,043,106
   
$
50,325,643
   
$
151,447,310
   
$
99,792,349
 
Securities
                               
Taxable
   
4,571,876
     
3,460,243
     
9,038,710
     
6,904,842
 
Tax-exempt
   
1,443,017
     
1,400,479
     
2,936,774
     
2,883,786
 
Federal funds sold and other
   
703,706
     
316,286
     
1,313,293
     
600,264
 
Total interest income
   
83,761,705
     
55,502,651
     
164,736,087
     
110,181,241
 
                                 
Interest expense:
                               
Deposits
   
5,073,567
     
2,592,476
     
9,989,130
     
5,023,218
 
Securities sold under agreements to repurchase
   
39,532
     
29,371
     
87,582
     
60,288
 
Federal Home Loan Bank advances and other borrowings
   
3,605,320
     
1,050,119
     
5,713,412
     
1,998,671
 
Total interest expense
   
8,718,419
     
3,671,966
     
15,790,124
     
7,082,177
 
Net interest income
   
75,043,286
     
51,830,685
     
148,945,963
     
103,099,064
 
Provision for loan losses
   
5,280,101
     
1,186,116
     
9,173,671
     
1,501,207
 
Net interest income after provision for loan losses
   
69,763,185
     
50,644,569
     
139,772,292
     
101,597,857
 
                                 
Noninterest income:
                               
Service charges on deposit accounts
   
3,430,391
     
3,075,655
     
6,873,075
     
5,988,204
 
Investment services
   
2,499,719
     
2,399,054
     
4,845,319
     
4,658,494
 
Insurance sales commissions
   
1,192,827
     
1,105,783
     
2,898,686
     
2,618,401
 
Gains on mortgage loans sold, net
   
4,221,301
     
1,652,111
     
7,788,852
     
3,593,365
 
Investment gains on sales, net
   
-
     
556,014
     
-
     
562,017
 
Trust fees
   
1,491,955
     
1,230,415
     
3,072,567
     
2,542,400
 
Income from equity method investment
   
9,644,310
     
4,266,154
     
14,791,834
     
7,467,456
 
Other noninterest income
   
10,232,433
     
5,733,592
     
18,298,313
     
11,081,743
 
Total noninterest income
   
32,712,936
     
20,018,778
     
58,568,646
     
38,512,080
 
                                 
Noninterest expense:
                               
Salaries and employee benefits
   
34,254,147
     
23,774,558
     
66,771,003
     
47,305,418
 
Equipment and occupancy
   
8,312,272
     
5,877,971
     
16,442,736
     
11,924,194
 
Other real estate, net
   
222,473
     
(114,567
)
   
334,745
     
280,721
 
Marketing and other business development
   
1,537,843
     
1,186,165
     
2,801,204
     
2,145,915
 
Postage and supplies
   
1,049,842
     
731,219
     
2,006,929
     
1,380,470
 
Amortization of intangibles
   
846,615
     
227,413
     
1,719,830
     
454,827
 
Merger related expenses
   
980,182
     
59,053
     
2,809,654
     
59,053
 
Other noninterest expense
   
8,727,393
     
5,005,513
     
17,108,362
     
10,027,749
 
Total noninterest expense
   
55,930,767
     
36,747,325
     
109,994,463
     
73,578,347
 
Income before income taxes
   
46,545,354
     
33,916,022
     
88,346,475
     
66,531,590
 
Income tax expense
   
15,758,582
     
11,252,191
     
29,594,439
     
22,025,048
 
Net income
 
$
30,786,772
   
$
22,663,831
   
$
58,752,036
   
$
44,506,542
 
                                 
Per share information:
                               
Basic net income per common share
 
$
0.75
   
$
0.65
   
$
1.44
   
$
1.27
 
Diluted net income per common share
 
$
0.73
   
$
0.64
   
$
1.42
   
$
1.25
 
                                 
Weighted average shares outstanding:
                               
Basic
   
41,274,450
     
35,128,856
     
40,678,669
     
35,085,271
 
Diluted
   
41,974,483
     
35,554,683
     
41,411,248
     
35,477,098
 
                                 
This information is preliminary and based on company data available at the time of the presentation.
         

5


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                                     
                                     
(dollars in thousands)
 
June
   
March
   
December
   
September
   
June
   
March
 
 
2016
   
2016
   
2015
   
2015
   
2015
   
2015
 
                                     
Balance sheet data, at quarter end:
                                   
Commercial real estate - mortgage loans
 
$
2,467,219
     
2,340,720
     
2,275,483
     
2,192,151
     
1,671,729
     
1,560,683
 
Consumer real estate  - mortgage loans
   
1,068,620
     
1,042,369
     
1,046,517
     
1,044,276
     
740,641
     
723,907
 
Construction and land development loans
   
816,681
     
764,079
     
747,697
     
674,926
     
372,004
     
324,462
 
Commercial and industrial loans
   
2,492,016
     
2,434,656
     
2,228,542
     
2,178,535
     
1,819,600
     
1,810,818
 
Consumer and other
   
246,866
     
246,106
     
244,996
     
246,101
     
226,380
     
225,402
 
Total loans
   
7,091,402
     
6,827,930
     
6,543,235
     
6,335,989
     
4,830,354
     
4,645,272
 
Allowance for loan losses
   
(61,412
)
   
(62,239
)
   
(65,432
)
   
(63,758
)
   
(65,572
)
   
(66,242
)
Securities
   
1,137,733
     
1,048,419
     
966,442
     
1,003,994
     
840,136
     
808,294
 
Total assets
   
9,735,668
     
9,261,387
     
8,714,543
     
8,544,799
     
6,516,544
     
6,314,346
 
Noninterest-bearing deposits
   
2,013,847
     
2,026,550
     
1,889,865
     
1,876,910
     
1,473,086
     
1,424,971
 
Total deposits
   
7,292,826
     
7,080,212
     
6,971,414
     
6,600,679
     
4,993,611
     
4,789,309
 
Securities sold under agreements to repurchase
   
73,317
     
62,801
     
79,084
     
68,077
     
61,549
     
68,053
 
FHLB advances
   
783,240
     
616,290
     
300,305
     
545,330
     
445,345
     
455,444
 
Subordinated debt and other borrowings
   
229,714
     
209,751
     
141,606
     
142,476
     
133,908
     
135,533
 
Total stockholders' equity
   
1,262,154
     
1,228,780
     
1,155,611
     
1,134,226
     
841,390
     
824,151
 
                                                 
Balance sheet data, quarterly averages:
                                               
Total loans
 
$
6,997,592
     
6,742,054
     
6,457,870
     
5,690,246
     
4,736,818
     
4,624,952
 
Securities
   
1,064,060
     
993,675
     
1,002,291
     
925,506
     
836,425
     
788,550
 
Total earning assets
   
8,362,657
     
8,018,596
     
7,759,053
     
6,844,784
     
5,764,514
     
5,581,508
 
Total assets
   
9,305,941
     
8,851,978
     
8,565,341
     
7,514,633
     
6,319,712
     
6,102,523
 
Noninterest-bearing deposits
   
2,003,523
     
1,960,083
     
1,948,703
     
1,689,599
     
1,437,276
     
1,342,603
 
Total deposits
   
7,093,349
     
7,037,014
     
6,786,931
     
5,898,369
     
4,884,506
     
4,791,944
 
Securities sold under agreements to repurchase
   
65,121
     
69,129
     
72,854
     
71,329
     
61,355
     
66,505
 
FHLB advances
   
653,750
     
383,131
     
376,512
     
393,825
     
388,963
     
290,016
 
Subordinated debt and other borrowings
   
225,240
     
162,575
     
142,660
     
147,619
     
135,884
     
121,033
 
Total stockholders' equity
   
1,247,762
     
1,188,153
     
1,153,681
     
986,325
     
836,791
     
815,706
 
                                                 
Statement of operations data, for the three months ended:
                                               
Interest income
 
$
83,762
     
80,974
     
77,797
     
67,192
     
55,503
     
54,679
 
Interest expense
   
8,718
     
7,072
     
6,322
     
5,133
     
3,672
     
3,410
 
Net interest income
   
75,044
     
73,902
     
71,475
     
62,059
     
51,831
     
51,269
 
Provision for loan losses
   
5,280
     
3,894
     
5,459
     
2,228
     
1,186
     
315
 
Net interest income after provision for loan losses
   
69,764
     
70,008
     
66,016
     
59,831
     
50,645
     
50,954
 
Noninterest income
   
32,713
     
25,856
     
26,608
     
21,410
     
20,019
     
18,493
 
Noninterest expense
   
55,931
     
54,064
     
52,191
     
45,107
     
36,747
     
36,830
 
Income before taxes
   
46,546
     
41,800
     
40,433
     
36,134
     
33,917
     
32,617
 
Income tax expense
   
15,759
     
13,836
     
13,578
     
11,985
     
11,252
     
10,774
 
Net income
 
$
30,787
     
27,965
     
26,855
     
24,149
     
22,665
     
21,843
 
                                                 
Profitability and other ratios:
                                               
Return on avg. assets (1)
   
1.33
%
   
1.27
%
   
1.24
%
   
1.27
%
   
1.44
%
   
1.45
%
Return on avg. equity (1)
   
9.92
%
   
9.47
%
   
9.24
%
   
9.71
%
   
10.86
%
   
10.86
%
Return on avg. tangible common equity (1)
   
15.34
%
   
15.04
%
   
14.97
%
   
14.49
%
   
15.39
%
   
15.56
%
Dividend payout ratio (18)
   
21.62
%
   
21.62
%
   
18.97
%
   
19.92
%
   
20.78
%
   
22.22
%
Net interest margin (1) (2)
   
3.72
%
   
3.78
%
   
3.73
%
   
3.66
%
   
3.65
%
   
3.78
%
Noninterest income to total revenue (3)
   
30.36
%
   
25.92
%
   
27.13
%
   
25.65
%
   
27.86
%
   
26.51
%
Noninterest income to avg. assets (1)
   
1.41
%
   
1.17
%
   
1.23
%
   
1.13
%
   
1.27
%
   
1.23
%
Noninterest exp. to avg. assets (1)
   
2.42
%
   
2.46
%
   
2.42
%
   
2.38
%
   
2.33
%
   
2.45
%
Noninterest expense (excluding ORE, FHLB
                                               
       prepayment charges, and merger related expense)
                                               
to avg. assets (1)
   
2.37
%
   
2.37
%
   
2.30
%
   
2.30
%
   
2.31
%
   
2.42
%
Efficiency ratio (4)
   
51.90
%
   
54.20
%
   
53.21
%
   
54.04
%
   
51.14
%
   
52.79
%
Avg. loans to average deposits
   
98.65
%
   
95.81
%
   
95.15
%
   
96.47
%
   
96.98
%
   
96.52
%
Securities to total assets
   
11.69
%
   
11.32
%
   
11.10
%
   
11.75
%
   
12.89
%
   
12.80
%
                                                 
                                                 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                         

6


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED
 
                                     
(dollars in thousands)
 
Three months ended
   
Three months ended
 
 
June 30, 2016
   
June 30, 2015
 
   
Average Balances
   
Interest
   
Rates/ Yields
   
Average Balances
   
Interest
   
Rates/ Yields
 
Interest-earning assets
                                   
Loans (1)
 
$
6,997,592
   
$
77,043
     
4.53
%
 
$
4,736,818
   
$
50,326
     
4.27
%
Securities
                                               
Taxable
   
880,976
     
4,572
     
2.09
%
   
681,829
     
3,460
     
2.04
%
Tax-exempt (2)
   
183,084
     
1,443
     
4.25
%
   
154,596
     
1,400
     
4.86
%
Federal funds sold and other
   
301,005
     
704
     
0.94
%
   
191,271
     
316
     
0.66
%
Total interest-earning assets
   
8,362,657
   
$
83,762
     
4.06
%
   
5,764,514
   
$
55,502
     
3.91
%
Nonearning assets
                                               
Intangible assets
   
440,504
                     
245,964
                 
Other nonearning assets
   
502,780
                     
309,234
                 
Total assets
 
$
9,305,941
                   
$
6,319,712
                 
                                                 
Interest-bearing liabilities
                                               
Interest-bearing deposits:
                                               
Interest checking
 
$
1,352,898
   
$
904
     
0.27
%
 
$
1,074,853
   
$
532
     
0.20
%
Savings and money market
   
3,085,734
     
3,019
     
0.39
%
   
1,951,863
     
1,488
     
0.31
%
Time
   
651,194
     
1,151
     
0.71
%
   
420,514
     
572
     
0.55
%
Total interest-bearing deposits
   
5,089,826
     
5,074
     
0.40
%
   
3,447,230
     
2,592
     
0.30
%
Securities sold under agreements to repurchase
   
65,121
     
40
     
0.24
%
   
61,355
     
29
     
0.19
%
Federal Home Loan Bank advances
   
653,750
     
1,256
     
0.77
%
   
388,963
     
224
     
0.23
%
Subordinated debt and other borrowings
   
225,240
     
2,348
     
4.19
%
   
135,884
     
826
     
2.44
%
Total interest-bearing liabilities
   
6,033,937
     
8,718
     
0.58
%
   
4,033,432
     
3,671
     
0.37
%
Noninterest-bearing deposits
   
2,003,523
     
-
     
-
     
1,437,276
     
-
     
-
 
Total deposits and interest-bearing liabilities
   
8,037,460
   
$
8,718
     
0.44
%
   
5,470,708
   
$
3,671
     
0.27
%
Other liabilities
   
20,719
                     
12,213
                 
Stockholders' equity 
   
1,247,762
                     
836,791
                 
Total liabilities and stockholders' equity
 
$
9,305,941
                   
$
6,319,712
                 
Net interest income 
         
$
75,044
                   
$
51,831
         
Net interest spread (3)
                   
3.48
%
                   
3.54
%
Net interest margin (4)
                   
3.72
%
                   
3.65
%
                                                 
                                                 
 
                                               
(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, 2016 would have been 3.62% compared to a net interest spread of 3.64% for the quarter ended June 30, 2015.
 
(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.
                         

7


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED
 
                                     
(dollars in thousands)
 
Six months ended
   
Six months ended
 
 
June 30, 2016
   
June 30, 2015
 
   
Average Balances
   
Interest
   
Rates/ Yields
   
Average Balances
   
Interest
   
Rates/ Yields
 
Interest-earning assets
                                   
Loans (1)
 
$
6,869,823
   
$
151,447
     
4.51
%
 
$
4,681,194
   
$
99,792
     
4.31
%
Securities
                                               
Taxable
   
845,945
     
9,039
     
2.15
%
   
654,011
     
6,905
     
2.13
%
Tax-exempt (2)
   
182,923
     
2,937
     
4.33
%
   
158,609
     
2,884
     
4.90
%
Federal funds sold and other
   
291,782
     
1,313
     
0.91
%
   
179,703
     
601
     
0.67
%
Total interest-earning assets
   
8,190,473
   
$
164,736
     
4.08
%
   
5,673,517
   
$
110,182
     
3.96
%
Nonearning assets
                                               
Intangible assets
   
440,485
                     
246,138
                 
Other nonearning assets
   
447,996
                     
292,065
                 
Total assets
 
$
9,078,954
                   
$
6,211,720
                 
                                                 
Interest-bearing liabilities
                                               
Interest-bearing deposits:
                                               
Interest checking
 
$
1,378,931
   
$
1,835
     
0.27
%
 
$
1,052,405
   
$
1,005
     
0.19
%
Savings and money market
   
3,041,660
     
5,972
     
0.39
%
   
1,973,818
     
2,898
     
0.30
%
Time
   
662,788
     
2,182
     
0.66
%
   
422,057
     
1,121
     
0.54
%
Total interest-bearing deposits
   
5,083,379
     
9,989
     
0.40
%
   
3,448,280
     
5,024
     
0.29
%
Securities sold under agreements to repurchase
   
67,125
     
88
     
0.26
%
   
63,916
     
60
     
0.19
%
Federal Home Loan Bank advances
   
518,440
     
1,792
     
0.70
%
   
339,763
     
444
     
0.26
%
Subordinated debt and other borrowings
   
193,904
     
3,921
     
4.07
%
   
128,499
     
1,555
     
2.44
%
Total interest-bearing liabilities
   
5,862,848
     
15,790
     
0.54
%
   
3,980,458
     
7,083
     
0.36
%
Noninterest-bearing deposits
   
1,981,803
     
-
     
-
     
1,390,201
     
-
     
-
 
Total deposits and interest-bearing liabilities
   
7,844,651
   
$
15,790
     
0.40
%
   
5,370,659
   
$
7,083
     
0.27
%
Other liabilities
   
16,346
                     
14,754
                 
Stockholders' equity 
   
1,217,957
                     
826,307
                 
Total liabilities and stockholders' equity
 
$
9,078,954
                   
$
6,211,720
                 
Net interest income 
         
$
148,946
                   
$
103,099
         
Net interest spread (3)
                   
3.53
%
                   
3.60
%
Net interest margin (4)
                   
3.75
%
                   
3.71
%
                                                 
                                                 
 
                                               
(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 six months ended June 30, 2016 would have been 3.67% compared to a net interest spread of 3.70% for the six months ended June 30, 2015.
 
(4) Net interest margin is the result of 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.
                         

8


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                                     
                                     
(dollars in thousands)
 
June
   
March
   
December
   
September
   
June
   
March
 
 
2016
   
2016
   
2015
   
2015
   
2015
   
2015
 
                                     
Asset quality information and ratios:
                                   
Nonperforming assets:
                                   
    Nonaccrual loans
 
$
33,785
     
42,524
     
29,359
     
30,049
     
17,550
     
16,915
 
    Other real estate (ORE) and other non-performing assets (NPAs)
   
5,183
     
5,338
     
6,990
     
5,794
     
8,239
     
9,927
 
Total nonperforming assets
 
$
38,968
     
47,862
     
36,349
     
35,843
     
25,789
     
26,842
 
Past due loans over 90 days and still
                                               
    accruing interest
 
$
1,623
     
4,556
     
1,768
     
3,798
     
483
     
1,609
 
Troubled debt restructurings (5)
 
$
9,861
     
9,950
     
8,088
     
8,373
     
8,703
     
8,726
 
Net loan charge-offs
 
$
6,108
     
7,087
     
3,785
     
4,041
     
1,856
     
1,432
 
Allowance for loan losses to nonaccrual loans
   
181.8
%
   
146.4
%
   
222.9
%
   
212.2
%
   
373.6
%
   
391.6
%
As a percentage of total loans:
                                               
Past due accruing loans over 30 days
   
0.33
%
   
0.32
%
   
0.31
%
   
0.31
%
   
0.38
%
   
0.34
%
Potential problem loans (6)
   
1.38
%
   
1.65
%
   
1.61
%
   
1.44
%
   
1.86
%
   
1.97
%
Allowance for loan losses
   
0.87
%
   
0.91
%
   
1.00
%
   
1.01
%
   
1.36
%
   
1.43
%
Nonperforming assets to total loans, ORE and other NPAs
   
0.55
%
   
0.70
%
   
0.55
%
   
0.57
%
   
0.53
%
   
0.58
%
Nonperforming assets to total assets
   
0.40
%
   
0.52
%
   
0.42
%
   
0.41
%
   
0.37
%
   
0.40
%
    Classified asset ratio (Pinnacle Bank) (8)
   
19.3
%
   
24.2
%
   
18.7
%
   
17.1
%
   
19.0
%
   
20.3
%
Annualized net loan charge-offs to avg. loans (7)
   
0.35
%
   
0.42
%
   
0.23
%
   
0.28
%
   
0.16
%
   
0.13
%
Wtd. avg. commercial loan internal risk ratings (6)
   
4.5
     
4.5
     
4.5
     
4.5
     
4.5
     
4.5
 
                                                 
Interest rates and yields:
                                               
Loans
   
4.53
%
   
4.49
%
   
4.46
%
   
4.33
%
   
4.27
%
   
4.35
%
Securities
   
2.46
%
   
2.62
%
   
2.45
%
   
2.51
%
   
2.56
%
   
2.79
%
Total earning assets
   
4.06
%
   
4.09
%
   
4.01
%
   
3.93
%
   
3.91
%
   
4.02
%
Total deposits, including non-interest bearing
   
0.29
%
   
0.28
%
   
0.27
%
   
0.24
%
   
0.21
%
   
0.21
%
Securities sold under agreements to repurchase
   
0.24
%
   
0.28
%
   
0.21
%
   
0.22
%
   
0.19
%
   
0.19
%
FHLB advances
   
0.77
%
   
0.56
%
   
0.42
%
   
0.33
%
   
0.23
%
   
0.31
%
Subordinated debt and other borrowings
   
4.19
%
   
3.89
%
   
3.57
%
   
3.16
%
   
2.44
%
   
2.44
%
Total deposits and interest-bearing liabilities
   
0.44
%
   
0.37
%
   
0.34
%
   
0.31
%
   
0.27
%
   
0.26
%
                                                 
Pinnacle Financial Partners capital ratios (8):
                                               
Stockholders' equity to total assets
   
13.0
%
   
13.3
%
   
13.3
%
   
13.3
%
   
12.9
%
   
13.1
%
Common equity Tier one capital
   
7.9
%
   
7.8
%
   
8.6
%
   
8.7
%
   
9.4
%
   
9.4
%
Tier one risk-based
   
8.8
%
   
8.7
%
   
9.6
%
   
9.8
%
   
10.8
%
   
10.8
%
Total risk-based
   
11.0
%
   
11.0
%
   
11.3
%
   
11.4
%
   
12.0
%
   
12.0
%
Leverage
   
8.7
%
   
8.8
%
   
9.4
%
   
10.0
%
   
10.5
%
   
10.4
%
Tangible common equity to tangible assets
   
8.9
%
   
8.9
%
   
8.6
%
   
8.6
%
   
9.5
%
   
9.5
%
    Pinnacle Bank ratios:
                                               
     Common equity Tier one
   
8.4
%
   
8.3
%
   
9.0
%
   
9.1
%
   
10.1
%
   
10.0
%
     Tier one risk-based
   
8.4
%
   
8.3
%
   
9.0
%
   
9.1
%
   
10.1
%
   
10.1
%
     Total risk-based
   
10.6
%
   
10.6
%
   
10.6
%
   
10.8
%
   
11.2
%
   
11.3
%
     Leverage
   
8.3
%
   
8.4
%
   
8.8
%
   
9.4
%
   
9.8
%
   
9.7
%
                                                 
This information is preliminary and based on company data available at the time of the presentation.
 

9


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                                   
                                   
(dollars in thousands, except per share data)
June
   
March
   
December
   
September
   
June
   
March
 
2016
   
2016
   
2015
   
2015
   
2015
   
2015
 
                                   
Per share data:
                                 
Earnings  – basic
$
0.75
     
0.70
     
0.67
     
0.64
     
0.65
     
0.62
 
Earnings  – diluted
$
0.73
     
0.68
     
0.65
     
0.62
     
0.64
     
0.62
 
Common dividends per share
$
0.14
     
0.14
     
0.12
     
0.12
     
0.12
     
0.12
 
Book value per common share at quarter end (9)
$
29.92
     
29.26
     
28.25
     
27.80
     
23.39
     
22.98
 
                                               
Investor information:
                                             
Closing sales price
$
48.85
     
49.06
     
51.36
     
49.41
     
54.37
     
44.46
 
High closing sales price during quarter
$
51.73
     
51.32
     
56.80
     
55.18
     
54.88
     
45.19
 
Low closing sales price during quarter
$
45.15
     
44.56
     
47.90
     
45.03
     
44.25
     
35.52
 
                                               
Other information:
                                             
Gains on mortgage loans sold:
                                             
Mortgage loan sales:
                                             
Gross loans sold
$
198,239
     
163,949
     
164,992
     
145,751
     
112,609
     
95,782
 
Gross fees (10)
$
7,604
     
5,425
     
4,155
     
4,751
     
4,067
     
3,108
 
Gross fees as a percentage of loans originated
 
3.84
%
   
3.31
%
   
2.52
%
   
3.26
%
   
3.61
%
   
3.24
%
Net gain on mortgage loans sold
$
4,221
     
3,568
     
2,181
     
1,895
     
1,652
     
1,941
 
Investment gains on sales, net (17)
$
-
     
-
     
(10
)
   
-
     
556
     
6
 
Brokerage account assets, at quarter-end (11)
$
1,964,769
     
1,812,221
     
1,778,566
     
1,731,828
     
1,783,062
     
1,739,669
 
Trust account managed assets, at quarter-end
$
953,592
     
1,130,271
     
862,699
     
839,518
     
924,605
     
889,392
 
Core deposits (12)
$
6,591,063
     
6,432,388
     
6,332,810
     
4,832,719
     
4,608,648
     
4,412,635
 
Core deposits to total funding (12)
 
78.7
%
   
80.7
%
   
84.5
%
   
82.8
%
   
81.8
%
   
81.0
%
Risk-weighted assets
$
8,609,968
     
8,287,853
     
7,849,814
     
7,425,629
     
5,829,846
     
5,591,382
 
Total assets per full-time equivalent employee
$
9,176
     
8,616
     
8,228
     
7,960
     
8,141
     
8,153
 
Annualized revenues per full-time equivalent employee
$
408.5
     
373.2
     
367.6
     
308.5
     
360.0
     
365.3
 
Annualized expenses per full-time equivalent employee
$
212.0
     
202.3
     
195.6
     
166.7
     
184.1
     
192.9
 
Number of employees (full-time equivalent)
 
1,061.0
     
1,075.0
     
1,058.5
     
1,073.5
     
800.5
     
774.5
 
Associate retention rate (13)
 
95.2
%
   
94.0
%
   
92.9
%
   
96.1
%
   
94.7
%
   
94.0
%
                                               
Selected economic information (in thousands) (14):
                                             
Nashville MSA nonfarm employment - May 2016
 
932.7
     
934.9
     
926.6
     
919.5
     
906.6
     
890.9
 
Knoxville MSA nonfarm employment - May 2016
 
394.6
     
393.6
     
391.4
     
388.5
     
387.8
     
382.7
 
Chattanooga MSA nonfarm employment - May 2016
 
249.9
     
249.4
     
249.1
     
248.1
     
245.4
     
242.5
 
Memphis MSA nonfarm employment - May 2016
 
632.4
     
632.1
     
629.3
     
630.6
     
621.8
     
618.7
 
                                               
Nashville MSA unemployment - May 2016
 
3.1
%
   
3.3
%
   
4.6
%
   
4.7
%
   
4.6
%
   
4.6
%
Knoxville MSA unemployment -May 2016
 
3.6
%
   
3.8
%
   
5.3
%
   
5.4
%
   
5.4
%
   
5.3
%
Chattanooga MSA unemployment - May 2016
 
4.0
%
   
4.6
%
   
5.5
%
   
5.7
%
   
5.6
%
   
5.7
%
Memphis MSA unemployment - May 2016
 
4.7
%
   
4.7
%
   
6.4
%
   
6.4
%
   
6.5
%
   
6.5
%
                                               
Nashville residential median home price - June 2016
$
260.2
     
245.0
     
242.9
     
236.9
     
240.0
     
222.4
 
Nashville inventory of residential homes for sale- June 2016 (16)
 
8.5
     
7.9
     
7.1
     
8.7
     
9.2
     
8.2
 
                                               
This information is preliminary and based on company data available at the time of the presentation.
                                 

10


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)
 
2016
   
2016
   
2015
   
2015
   
2015
   
2015
 
                                     
Net interest income
 
$
75,044
     
73,902
     
71,475
     
62,059
     
51,831
     
51,269
 
                                                 
Noninterest income
   
32,713
     
25,856
     
26,608
     
21,410
     
20,019
     
18,493
 
Less: Investment (gains) and losses on sales, net
   
-
     
-
     
10
     
-
     
(556
)
   
(6
)
  Noninterest income excluding investment
                                               
(gains) and losses on sales, net
   
32,713
     
25,856
     
26,618
     
21,410
     
19,463
     
18,487
 
Total revenues excluding the impact of investment
                                               
 (gains) and losses on sales, net
   
107,757
     
99,758
     
98,093
     
83,469
     
71,294
     
69,756
 
                                                 
Noninterest expense
   
55,931
     
54,064
     
52,191
     
45,107
     
36,747
     
36,830
 
Less:   Other real estate expense
   
222
     
112
     
99
     
(686
)
   
(115
)
   
395
 
    FHLB prepayment charges
   
-
     
-
     
-
     
-
     
479
     
-
 
    Merger-related charges
   
980
     
1,829
     
2,489
     
2,249
     
59
     
-
 
    Noninterest expense excluding the impact of
                                               
other real estate expense, FHLB prepayment
                                               
charges and merger-related charges
   
54,729
     
52,122
     
49,603
     
43,544
     
36,324
     
36,435
 
                                                 
Adjusted pre-tax pre-provision income (15)
 
$
53,028
     
47,636
     
48,490
     
39,925
     
34,970
     
33,322
 
                                                 
                                                 
Efficiency Ratio (4)
   
51.9
%
   
54.2
%
   
53.2
%
   
54.0
%
   
51.1
%
   
52.8
%
Adjustment due to investment gains, ORE expense,
                                               
FHLB prepayment charges and merger-related charges
   
-1.1
%
   
-1.9
%
   
-2.6
%
   
-1.9
%
   
-0.2
%
   
-0.6
%
Efficiency Ratio (excluding investment gains, ORE
                                               
    expense, FHLB prepayment charges                                                
and merger-related charges)
   
50.8
%
   
52.2
%
   
50.6
%
   
52.2
%
   
50.9
%
   
52.2
%
                                                 
Total average assets
 
$
9,305,941
     
8,851,978
     
8,565,341
     
7,514,633
     
6,319,712
     
6,102,523
 
                                                 
Noninterest expense (excluding ORE expense, FHLB
                                               
prepayment charges and merger-related charges)
                                               
to avg. assets (1)
   
2.37
%
   
2.37
%
   
2.30
%
   
2.30
%
   
2.31
%
   
2.42
%
                                                 
                                                 
Equity Method Investment (19)
                                               
Fee income from BHG, net of amortization
 
$
9,644
     
5,148
     
7,839
     
5,285
     
4,266
     
3,201
 
Funding cost to support investment
   
1,732
     
980
     
660
     
590
     
421
     
277
 
Pre-tax impact of BHG
   
7,912
     
4,168
     
7,179
     
4,695
     
3,845
     
2,924
 
Income tax expense at statutory rates
   
3,104
     
1,635
     
2,816
     
1,842
     
1,508
     
1,147
 
Earnings attributable to BHG
 
$
4,808
     
2,533
     
4,363
     
2,853
     
2,337
     
1,777
 
                                                 
Basic earnings per share attributable to BHG
   
0.12
     
0.06
     
0.11
     
0.07
     
0.07
     
0.05
 
Diluted earnings per share attributable to BHG
   
0.11
     
0.06
     
0.11
     
0.07
     
0.07
     
0.05
 
                                                 
Net income
 
$
30,787
     
27,965
     
26,854
     
24,149
     
22,665
     
21,843
 
Merger related charges
   
980
     
1,829
     
2,489
     
2,249
     
59
     
-
 
Tax effect on merger-related charges (20)
   
(385
)
   
(718
)
   
(977
)
   
(882
)
   
(23
)
   
-
 
Net income less merger-related charges
 
$
31,382
     
29,076
     
28,366
     
25,516
     
22,701
     
21,843
 
                                                 
                                                 
Basic earnings per share
 
$
0.75
     
0.70
     
0.67
     
0.64
     
0.65
     
0.62
 
Adjustment to basic earnings per share due to merger-related charges
   
0.01
     
0.03
     
0.04
     
0.03
     
-
     
-
 
Basic earnings per share excluding merger-related charges
 
$
0.76
     
0.73
     
0.71
     
0.67
     
0.65
     
0.62
 
                                                 
                                                 
Diluted earnings per share
 
$
0.73
     
0.68
     
0.65
     
0.62
     
0.64
     
0.62
 
Adjustment to diluted earnings per share due to merger-related charges
   
0.02
     
0.03
     
0.04
     
0.04
     
-
     
-
 
Diluted earnings per share excluding merger-related charges
 
$
0.75
     
0.71
     
0.69
     
0.66
     
0.64
     
0.62
 
                                                 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                                         

11


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)
 
2016
   
2016
   
2015
   
2015
   
2015
   
2015
 
                                     
                                     
Net income
 
$
30,787
     
27,965
     
26,854
     
24,149
     
22,665
     
21,843
 
Merger-related charges
   
980
     
1,829
     
2,489
     
2,249
     
59
     
-
 
Tax effect on merger-related charges
   
(385
)
   
(718
)
   
(977
)
   
(882
)
   
(23
)
   
-
 
Net income less merger-related charges
 
$
31,382
     
29,076
     
28,366
     
25,516
     
22,701
     
21,843
 
                                                 
Return on average assets
   
1.33
%
   
1.27
%
   
1.24
%
   
1.27
%
   
1.44
%
   
1.45
%
Adjustment due to merger-related charges
   
0.03
%
   
0.05
%
   
0.07
%
   
0.07
%
   
0.00
%
   
0.00
%
Return on average assets (excluding merger-related charges)
   
1.36
%
   
1.32
%
   
1.31
%
   
1.35
%
   
1.44
%
   
1.45
%
                                                 
                                                 
Tangible assets:
                                               
Total assets
 
$
9,735,668
     
9,262,345
     
8,714,543
     
8,549,064
     
6,516,544
     
6,314,346
 
Less:   Goodwill
   
(427,574
)
   
(431,841
)
   
(432,232
)
   
(429,416
)
   
(243,291
)
   
(243,443
)
  Core deposit and other intangible assets
   
(8,821
)
   
(9,667
)
   
(10,540
)
   
(11,641
)
   
(2,438
)
   
(2,666
)
Net tangible assets
 
$
9,299,273
     
8,820,837
     
8,271,771
     
8,108,007
     
6,270,815
     
6,068,238
 
                                                 
Tangible equity:
                                               
Total stockholders' equity
 
$
1,262,154
     
1,228,780
     
1,155,611
     
1,134,226
     
841,390
     
824,151
 
Less:  Goodwill
   
(427,574
)
   
(431,841
)
   
(432,232
)
   
(429,416
)
   
(243,291
)
   
(243,443
)
          Core deposit and other intangible assets
   
(8,821
)
   
(9,667
)
   
(10,540
)
   
(11,641
)
   
(2,438
)
   
(2,666
)
Net tangible common equity
 
$
825,759
     
787,272
     
714,384
     
697,434
     
595,661
     
578,042
 
                                                 
Ratio of tangible common equity to tangible assets
   
8.88
%
   
8.93
%
   
8.64
%
   
8.60
%
   
9.50
%
   
9.53
%
                                                 
                                                 
Average tangible equity:
                                               
Average stockholders' equity
 
$
1,247,762
     
1,188,153
     
1,153,681
     
986,325
     
836,791
     
815,706
 
Less:   Average goodwill
   
(431,155
)
   
(430,228
)
   
(430,574
)
   
(317,461
)
   
(243,383
)
   
(243,505
)
Core deposit and other intangible assets
   
(9,367
)
   
(10,237
)
   
(11,261
)
   
(7,634
)
   
(2,581
)
   
(2,809
)
Net average tangible common equity
 
$
807,240
     
747,688
     
711,847
     
661,230
     
590,827
     
569,392
 
                                                 
Return on average common equity
   
9.92
%
   
9.47
%
   
9.24
%
   
9.71
%
   
10.86
%
   
10.86
%
Adjustment due to goodwill, core deposit and other intangible assets
   
5.42
%
   
5.58
%
   
5.73
%
   
4.78
%
   
4.52
%
   
4.70
%
Return on average tangible common equity (1)
   
15.34
%
   
15.04
%
   
14.97
%
   
14.49
%
   
15.39
%
   
15.56
%
Adjustment due to merger-related charges
   
0.30
%
   
0.60
%
   
0.84
%
   
0.82
%
   
0.06
%
   
0.00
%
Return on average tangible common equity
                                               
(excluding merger related-charges)
   
15.64
%
   
15.64
%
   
15.81
%
   
15.31
%
   
15.44
%
   
15.56
%
                                                 
                                                 
Total average assets
 
$
9,305,941
     
8,851,978
     
8,565,341
     
7,514,633
     
6,319,712
     
6,102,523
 
                                                 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                                         

12


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. This average is for PNFP legacy loans only.
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 calculated using regulatory reporting regulations enacted for such period and are defined as follows:
Equity to total assets – End of period total stockholders' equity as a percentage of end of period assets.
Tangible common equity to total assets - End of period total stockholders' equity less end of period goodwill, core deposit and other intangibles 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.
    Classified asset - Classified assets as a percentage of Tier 1 capital plus allowance for loan losses.
    Tier one common equity to risk weighted assets - Tier 1 capital (pursuant to risk-based capital guidelines) less the amount of any preferred stock or subordinated indebtedness that is considered
     as a component of tier 1 capital as a percentage of total risk-weighted assets.
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 mortgage 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. 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.
13. Associate retention rate is computed by dividing the number of associates employed at quarter-end less the number of associates that have resigned in the last 12 months by the number of associates employed at quarter-end. Associate retention rate does not include associates at acquired institutions displaced by merger.
14. Employment and unemployment data is from BERC- MTSU & Bureau of Labor Statistics.  Labor force data is seasonally adjusted.  The most recent quarter data presented is as of the most recent month that data is available as of the release date.  Historical data is subject to update by the BERC- MTSU & Bureau of Labor Statistics. Historical data is presented based on the most recently reported data available by the BERC- MTSU & Bureau of Labor Statistics.  The Nashville home data is from the Greater Nashville Association of Realtors.
15.  Adjusted pre-tax, pre-provision income excludes the impact of investment gains and losses on sales and impairments, net as well as other real estate owned expenses, FHLB restructuring charges and merger related expenses.
16. Represents one month's supply of homes currently listed with MLS based on current sales activity in the Nashville MSA.
17. Represents investment gains (losses) on sales and impairments, net occurring as a result of both credit losses and losses incurred as the result of a change in management's intention to sell a bond prior to the recovery of its amortized cost basis.
18. The dividend payout ratio is calculated as the sum of the annualized dividend rate divided by the trailing 12-months fully diluted earnings per share as of the dividend declaration date.
19. Earnings from equity method investment includes the impact of the issuance of subordinated debt as well as the funding costs of the overall franchise. Income tax expense is calculated using statutory tax rates.
20. Tax effect calculated using the blended statutory rate of 39.23% for all periods presented.
         

 
13