Attached files

file filename
8-K - PINNACLE FINANCIAL PARTNERS INC. 8-K 12-31-15 - PINNACLE FINANCIAL PARTNERS INCform8-k.htm



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 $0.65 FOR 4Q 2015
Excluding merger-related charges, diluted EPS was a record $0.69 for 4Q 2015

NASHVILLE, TN, Jan. 19, 2016 – Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported net income per diluted common share of $0.65 for the quarter ended Dec. 31, 2015, compared to net income per diluted common share of $0.53 for the quarter ended Dec. 31, 2014, an increase of 22.6 percent. Net income per diluted common share was $2.52 for the year ended Dec. 31, 2015, compared to net income per diluted common share of $2.01 for the year ended Dec. 31, 2014, an increase of 25.4 percent.
Excluding pre-tax merger-related charges of $2.5 million and $4.8 million for the three months and year ended Dec. 31, 2015, respectively, net income per diluted common share was $0.69 for the three months ended Dec. 31, 2015, or a 30.2 percent increase over the same period last year, and $2.61 for the year ended Dec. 31, 2015, or a 29.9 percent increase over the year ended Dec. 31, 2014.
Pinnacle completed the acquisitions of CapitalMark Bank & Trust (CapitalMark) on July 31, 2015 and Magna Bank (Magna) on Sept. 1, 2015. The financial statements accompanying this press release and the financial condition and results of operations described herein reflect the impact of the acquisitions beginning on the respective acquisition dates and are subject to future refinements in the firm's purchase accounting adjustments.
 "I could not be more proud of our associates as I look back on a very successful 2015," said M. Terry Turner, Pinnacle's president and chief executive officer. "At the beginning of the year, we outlined several longer-term initiatives, including expansion into Memphis and Chattanooga, investing in fee businesses that we believe will drive shareholder value and continuing our focus on improved bottom-line results. With the acquisitions of CapitalMark and Magna, we now are in a great position to grow our brand in both Chattanooga and Memphis. Earlier in 2015, we also acquired a 30 percent interest in Bankers Healthcare Group (BHG). We believe our partnership with BHG has produced outstanding results for our firm and today we are separately announcing that we have  entered into an agreement to increase our investment in BHG. Lastly, excluding merger charges, we are reporting earnings growth of 29.9 percent in 2015. At the beginning of the year, street expectations for earnings growth for our firm approximated 15 percent for 2015, so for our associates to produce these outsized results is a tremendous accomplishment."

1

GROWING THE CORE EARNINGS CAPACITY OF THE FIRM:
· Revenues (excluding securities gains and losses) for the quarter ended Dec. 31, 2015 were a record $98.1 million, an increase of $14.6 million from the third quarter of 2015. Revenues (excluding securities gains and losses) increased 51.6 percent over the same quarter last year.
· Loans at Dec. 31, 2015 were a record $6.543 billion, an increase of $207.2 million from Sept. 30, 2015 and $1.953 billion from Dec. 31, 2014, reflecting year-over-year growth of 42.6 percent. Annualized linked-quarter fourth quarter loan growth approximated 13.1 percent when comparing balances as of Dec. 31, 2015 to balances as of Sept. 30, 2015.
· Average balances of noninterest-bearing deposit accounts were $1.949 billion in the fourth quarter of 2015 and represented approximately 28.7 percent of total average deposit balances for the quarter. Fourth quarter 2015 average noninterest-bearing deposits increased 41.9 percent over the same quarter last year.

"We continue to believe that banking firms like ours that are capable of significant core deposit growth will be those most highly valued by investors," Turner said. "The rapid rate of organic growth in loans and core deposits across our franchise indicates not only that we operate in great banking markets, but also that our core strategies of hiring the best bankers in our markets, focusing on the commercial and affluent consumer segments and competing aggressively with the large regional banking firms continue to produce value for our shareholders. In 2015, exclusive of our acquisitions, our ongoing recruitment efforts added 36 revenue-producing associates as we continue to invest in future growth. This level of recruitment is significantly higher than that of the past few years. As we enter 2016, our recruiting pipelines give me increased optimism that our firm remains the preferred employer for the best bankers in our markets. In general, despite the incremental personnel and related expenses, the quality and success of our new hires has enabled us to drive our efficiency and noninterest expense to average asset ratios, excluding merger-related expenses, to their best levels ever."

2

FOCUSING ON PROFITABILITY:
·
The firm's net interest margin was 3.73 percent for the quarter ended Dec. 31, 2015, compared to 3.66 percent last quarter and 3.76 percent for the quarter ended Dec. 31, 2014.
·
Return on average assets was 1.24 percent for the fourth quarter of 2015, compared to 1.27 percent for the third quarter of 2015 and for the same quarter last year. Excluding merger-related charges, return on average assets was 1.31 percent for the fourth quarter of 2015.
·
Fourth quarter 2015 return on average tangible equity amounted to 14.97 percent, compared to 14.49 percent for the third quarter of 2015 and 13.52 percent for the same quarter last year. Excluding merger-related charges, return on average tangible equity amounted to 15.81 percent for the fourth quarter of 2015.

"Even with significant investments in new markets and new associates in 2015, we experienced improvement in substantially all of our profitability metrics after excluding merger-related charges," said Harold R. Carpenter, Pinnacle's chief financial officer. "We will continue to monitor our planned and actual performance against all of our long-term profitability targets, as we believe those targets have helped guide us to be one of the most profitable banking firms in the country. That said, even though profitability metrics are important, the consistent growth of the core earnings capacity of our franchise will remain our primary focus."

3

OTHER FOURTH QUARTER 2015 HIGHLIGHTS:
· Revenue growth
o
Net interest income for the quarter ended Dec. 31, 2015 increased to a record $71.5 million, compared to $62.1 million for the third quarter of 2015 and $50.3 million for the fourth quarter of 2014. Net interest income for the year ended Dec. 31, 2015 increased 22.6 percent as compared to the same period in 2014.
o Noninterest income for the quarter ended Dec. 31, 2015 increased to a record $26.6 million, compared to $21.4 million for the third quarter of 2015 and $14.4 million for the same quarter last year. Noninterest income for the year ended Dec. 31, 2015 increased 64.5 percent as compared to the same period in 2014.
§
Wealth management revenues, which include investment, trust and insurance services, were $5.4 million for the quarter ended Dec. 31, 2015, compared to $5.1 million for the quarter ended Sept. 30, 2015, resulting in a year-over-year growth rate of 6.2 percent.
§
Income from the firm's investment in BHG was $7.8 million for the quarter ended Dec. 31, 2015, compared to $5.3 million for the quarter ended Sept. 30, 2015. The firm's investment in BHG contributed slightly less than $0.12 in diluted earnings per share in the fourth quarter of 2015, compared to $0.07 in each of the second and third quarters of 2015.

"Given our relatively recent transition to asset sensitivity, we were pleased to see the mid-December Fed funds rate increase," Carpenter said. "Since that date and through mid-January, approximately $2.16 billion in loans have repriced, while our funding costs have increased only modestly. We also remain pleased with our BHG investment and the results it has provided to our firm. We are announcing separately today that we have committed to increase our investment in BHG. We continue to believe future opportunities are available to both firms as a result of our partnership."

4

· Noninterest expense
o
Noninterest expense for the quarter ended Dec. 31, 2015 was $52.2 million, compared to $45.1 million in the third quarter of 2015 and $34.4 million in the same quarter last year.
§
Salaries and employee benefits were $30.9 million in the fourth quarter of 2015, compared to $27.7 million in the third quarter of 2015 and $23.0 million in the same quarter last year. Incentive costs associated with the firm's annual cash incentive plan amounted to $3.9 million in the fourth quarter of 2015, compared to $3.6 million in the third quarter of 2015.
§
Merger-related expenses were approximately $4.8 million during the year ended Dec. 31, 2015. The firm will continue to incur additional merger-related expenses for CapitalMark and Magna in future periods primarily due to increased training costs and the conversions of technology systems.
§
The efficiency ratio for the fourth quarter of 2015 decreased to 53.2 percent from 54.0 percent in the third quarter of 2015, and the ratio of noninterest expenses, including merger-related charges, to average assets increased to 2.42 percent from 2.38 in the third quarter of 2015. Excluding merger-related charges, ORE expense and FHLB prepayment charges, the efficiency ratio for the fourth quarter of 2015 decreased to 50.6 percent, and the ratio of noninterest expenses to average assets decreased to 2.30 percent.
§
The firm's headcount increased to 1,058.5 FTE's at Dec. 31, 2015, including 213 FTE's from the entities acquired in 2015.

            "As we look at our quarterly expense run rates going into 2016, we do expect expense increases but don't expect our efficiency or noninterest expense to average asset ratios to increase," Carpenter said. "We are very pleased with the operating leverage that has been created over the last few years and will continue to work to improve our operating metrics. Our belief continues to be that investors will reward those franchises that can demonstrate the ability to operate a growing franchise profitably and efficiently."

5

· Asset quality
o Nonperforming assets increased to $36.3 million at Dec. 31, 2015, compared to $35.8 million at Sept. 30, 2015 and $28.6 million at Dec. 31, 2014. Nonperforming assets decreased to 0.55 percent of total loans and ORE at Dec. 31, 2015, compared to 0.57 percent at Sept. 30, 2015 and 0.62 percent at Dec. 31, 2014.
o The allowance for loan losses represented 1.00 percent of total loans at Dec. 31, 2015, compared to 1.01 percent at Sept. 30, 2015 and 1.47 percent at Dec. 31, 2014. The ratio decrease is partially attributable to increasing total loans as a result of our two bank acquisitions. Those loans were recorded at their fair value upon acquisition date. The ratio decrease is also attributable to improvements in overall loan quality for the legacy Pinnacle portfolio. The ratio of the allowance for loan losses to nonperforming loans was 222.9 percent at Dec. 31, 2015, compared to 212.2 percent at Sept. 30, 2015 and 403.2 percent at Dec. 31, 2014.
§
Net charge-offs were $3.8 million for the quarter ended Dec. 31, 2015, compared to $4.0 million for the third quarter of 2015 and $842,000 for the quarter ended Dec. 31, 2014. Annualized net charge-offs as a percentage of average loans for the quarter ended Dec. 31, 2015 were 0.21 percent, compared to 0.10 percent for the quarter ended Dec. 31, 2014.
§
Provision for loan losses increased to $5.5 million in the fourth quarter of 2015 from $2.2 million in the third quarter of 2015 and $2.0 million in the fourth quarter of 2014.

BOARD OF DIRECTORS DECLARES DIVIDEND
On Jan. 19, 2016, Pinnacle's Board of Directors increased the quarterly cash dividend to $0.14 per common share to be paid on Feb. 26, 2016 to common shareholders of record as of the close of business on Feb. 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.

6

WEBCAST AND CONFERENCE CALL INFORMATION

Pinnacle will host a webcast and conference call at 8:30 a.m. (CST) on Jan. 20, 2016 to discuss fourth quarter 2015 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. Pinnacle's focus begins in recruiting top financial professionals. 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 more than $8.7 billion in assets at Dec. 31, 2015. 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

Certain of the statements in this press 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," "hope," "pursue," "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) failure of the closing conditions to Pinnacle Financial's additional investment in BHG to be satisfied; (ii) Pinnacle Bank's inability to issue debt financing in connection with its investment in BHG in amounts  and on terms acceptable to it; (iii) deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses; (iv) continuation of the historically low short-term interest rate environment; (v) the inability of Pinnacle Financial, or entities in which it has significant investments, like BHG, to maintain the historical growth rate of its, or such subsidiaries', loan portfolio; (vi) changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments; (vii) effectiveness of Pinnacle Financial's asset management activities in improving, resolving or liquidating lower-quality assets; (viii) increased competition with other financial institutions; (ix) 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; (x) rapid fluctuations or unanticipated changes in interest rates on loans or deposits; (xi) the results of regulatory examinations; (xii) the ability to retain large, uninsured deposits; (xiii) the development of any new market other than the Nashville, Knoxville, Chattanooga or Memphis MSAs; (xiv) a merger or acquisition; (xv) risks of expansion into new geographic or product markets, like the expansion into the Chattanooga and Memphis MSAs; (xvi) any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including intangible assets; (xvii) reduced ability to attract additional financial advisors (or failure of such advisors to cause their clients to switch to Pinnacle Financial), to retain financial advisors (including those at CapitalMark Bank & Trust  and Magna Bank) or otherwise to attract customers from other financial institutions; (xviii) further deterioration in the valuation of other real estate owned and increased expenses associated therewith; (xix) inability to comply with regulatory capital requirements, including those resulting from changes to capital calculation methodologies and required capital maintenance levels; (xx) risks associated with litigation, including the applicability of insurance coverage; (xxi) the risk that the cost savings and any revenue synergies from the mergers with CapitalMark and Magna may not be realized or take longer than anticipated to be realized; (xxii) disruption from the CapitalMark and Magna mergers with customers, suppliers or employee relationships; (xxiii) the risk of successful integration of CapitalMark's and Magna's business with ours; (xxiv) the amount of the costs, fees, expenses and charges related to the CapitalMark and Magna mergers; (xxv) reputational risk and the reaction of Pinnacle Financial's, CapitalMark's and Magna's customers to the CapitalMark and Magna mergers; (xxvi) the risk that the integration of CapitalMark's and Magna's operations with Pinnacle Financial's will be materially delayed or will be more costly or difficult than expected; (xxvii) approval of the declaration of any dividend by Pinnacle Financial's board of directors; (xxviii) the vulnerability of our network and online banking portals to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches; (xxix) the possibility of increased compliance costs as a result of increased regulatory oversight, including oversight of companies in which Pinnacle Financial has significant investments, and the development of additional banking products for our corporate and consumer clients; (xxx) the risks associated with our being a minority investor in Bankers Healthcare Group, LLC, including the risk that the owners of a majority of the equity interests in Bankers Healthcare Group decide to sell the company if not prohibited from doing so by the terms of our agreement with them; and (xxxi) 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 herein and in Pinnacle Financial's most recent annual report on Form 10-K filed with the Securities and Exchange Commission on February 25, 2015 and Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission on May 8, 2015,  August 7, 2015 and November 9, 2015. 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 report, whether as a result of new information, future events or otherwise.
7

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
CONSOLIDATED BALANCE SHEETS – UNAUDITED
 
             
 
 
December 31, 2015
   
September 30, 2015
   
December 31, 2014
 
ASSETS
           
Cash and noninterest-bearing due from banks
 
$
75,078,807
   
$
68,595,726
   
$
48,741,692
 
Interest-bearing due from banks
   
219,202,464
     
245,289,355
     
134,176,054
 
Federal funds sold and other
   
26,670,062
     
13,153,196
     
4,989,764
 
Cash and cash equivalents
   
320,951,333
     
327,038,277
     
187,907,510
 
                         
Securities available-for-sale, at fair value
   
935,064,745
     
972,295,754
     
732,054,785
 
Securities held-to-maturity (fair value of $31,585,303, $31,850,119, and $38,788,870
                       
      at December 31, 2015,  September 30, 2015 and December 31, 2014, respectively)
   
31,376,840
     
31,698,000
     
38,675,527
 
Residential mortgage loans held-for-sale
   
47,930,253
     
47,671,890
     
14,038,914
 
Commercial loans held-for-sale
   
-
     
20,236,426
     
-
 
                         
Loans
   
6,543,235,381
     
6,335,988,628
     
4,590,026,505
 
Less allowance for loan losses
   
(65,432,354
)
   
(63,758,390
)
   
(67,358,639
)
Loans, net
   
6,477,803,027
     
6,272,230,238
     
4,522,667,866
 
                         
Premises and equipment, net
   
77,923,607
     
81,527,013
     
71,576,016
 
Equity method investment
   
88,880,014
     
81,763,986
     
-
 
Accrued interest receivables
   
21,574,096
     
21,510,180
     
16,988,407
 
Goodwill
   
430,687,015
     
429,415,765
     
243,529,010
 
Core deposit and other intangible assets
   
10,540,497
     
11,640,802
     
2,893,072
 
Other real estate owned
   
5,083,218
     
4,772,567
     
11,186,414
 
Other assets
   
261,140,952
     
247,262,954
     
176,730,276
 
Total assets
 
$
8,708,955,597
   
$
8,549,063,852
   
$
6,018,247,797
 
                         
LIABILITIES AND STOCKHOLDERS' EQUITY
                       
Deposits:
                       
Noninterest-bearing
 
$
1,889,865,113
   
$
1,876,910,141
   
$
1,321,053,083
 
Interest-bearing
   
1,389,548,175
     
1,293,247,497
     
1,005,450,690
 
Savings and money market accounts
   
3,001,950,725
     
2,691,218,826
     
2,024,957,383
 
Time
   
690,049,795
     
739,302,052
     
431,143,756
 
Total deposits
   
6,971,413,808
     
6,600,678,516
     
4,782,604,912
 
Securities sold under agreements to repurchase
   
79,084,298
     
68,077,412
     
93,994,730
 
Federal Home Loan Bank advances
   
300,305,226
     
545,329,689
     
195,476,384
 
Subordinated debt and other borrowings
   
142,476,000
     
142,476,000
     
96,158,292
 
Accrued interest payable
   
2,593,209
     
1,703,146
     
631,682
 
Other liabilities
   
57,471,756
     
56,573,535
     
46,688,416
 
Total liabilities
   
7,553,344,297
     
7,414,838,298
     
5,215,554,416
 
                         
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;
                       
40,906,064 shares, 40,802,904 shares, and 35,732,483 shares
                       
 issued and outstanding at December 31, 2015, September 30, 2015,
                       
and December 31, 2014, respectively
   
40,906,064
     
40,802,904
     
35,732,483
 
Additional paid-in capital
   
839,617,050
     
835,279,986
     
561,431,449
 
Retained earnings
   
278,573,408
     
256,648,129
     
201,371,081
 
Accumulated other comprehensive (loss) income, net of taxes
   
(3,485,222
)
   
1,494,535
     
4,158,368
 
Stockholders' equity
   
1,155,611,300
     
1,134,225,554
     
802,693,381
 
Total liabilities and stockholders' equity
 
$
8,708,955,597
   
$
8,549,063,852
   
$
6,018,247,797
 
                         
This information is preliminary and based on company data available at the time of the presentation.
                 
                         

8


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
         
CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED
 
   
         
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
September 30,
   
December 31,
   
December 31,
 
 
 
2015
   
2015
   
2014
   
2015
   
2014
 
Interest income:
                   
Loans, including fees
 
$
71,601,444
   
$
61,453,541
   
$
48,352,675
   
$
232,847,334
   
$
184,648,800
 
Securities
                                       
Taxable
   
4,201,602
     
3,953,948
     
3,409,318
     
15,060,392
     
14,227,172
 
Tax-exempt
   
1,482,703
     
1,416,954
     
1,472,826
     
5,783,443
     
6,167,264
 
Federal funds sold and other
   
510,776
     
367,671
     
298,391
     
1,478,711
     
1,126,726
 
Total interest income
   
77,796,525
     
67,192,114
     
53,533,210
     
255,169,880
     
206,169,962
 
                                         
Interest expense:
                                       
Deposits
   
4,599,159
     
3,587,048
     
2,441,502
     
13,209,425
     
9,953,930
 
Securities sold under agreements to repurchase
   
38,622
     
39,437
     
40,077
     
138,347
     
140,623
 
Federal Home Loan Bank advances and other borrowings
   
1,683,994
     
1,506,528
     
738,359
     
5,189,193
     
3,090,860
 
Total interest expense
   
6,321,775
     
5,133,013
     
3,219,938
     
18,536,965
     
13,185,413
 
Net interest income
   
71,474,750
     
62,059,101
     
50,313,272
     
236,632,915
     
192,984,549
 
Provision for loan losses
   
5,459,353
     
2,227,937
     
2,041,480
     
9,188,497
     
3,634,660
 
Net interest income after provision for loan losses
   
66,015,397
     
59,831,164
     
48,271,792
     
227,444,418
     
189,349,889
 
                                         
Noninterest income:
                                       
Service charges on deposit accounts
   
3,499,480
     
3,258,058
     
3,038,045
     
12,745,742
     
11,707,274
 
Investment services
   
2,786,839
     
2,525,980
     
2,737,308
     
9,971,313
     
9,382,670
 
Insurance sales commissions
   
1,102,747
     
1,102,859
     
1,045,748
     
4,824,007
     
4,612,583
 
Gains on mortgage loans sold, net
   
2,180,864
     
1,894,731
     
1,373,920
     
7,668,960
     
5,630,371
 
Investment gains on sales, net
   
(9,954
)
   
-
     
-
     
552,063
     
29,221
 
Trust fees
   
1,481,818
     
1,437,039
     
1,274,159
     
5,461,257
     
4,601,036
 
         Income from equity method investment    
7,839,028
     
5,285,000
     
-
     
20,591,484
     
-
 
Other noninterest income
   
7,726,952
     
5,906,747
     
4,915,039
     
24,715,442
     
16,639,323
 
Total noninterest income
   
26,607,774
     
21,410,414
     
14,384,219
     
86,530,268
     
52,602,478
 
                                         
Noninterest expense:
                                       
Salaries and employee benefits
   
30,877,853
     
27,745,643
     
23,075,475
     
105,928,914
     
88,319,567
 
Equipment and occupancy
   
8,384,525
     
6,932,758
     
5,983,877
     
27,241,477
     
24,087,335
 
Other real estate, net
   
99,394
     
(686,071
)
   
(630,066
)
   
(305,956
)
   
664,289
 
Marketing and other business development
   
1,465,122
     
1,252,270
     
1,208,253
     
4,863,307
     
4,127,949
 
Postage and supplies
   
1,052,427
     
795,403
     
717,323
     
3,228,300
     
2,391,838
 
Amortization of intangibles
   
916,581
     
602,545
     
236,164
     
1,973,953
     
947,678
 
Merger related expenses
   
2,489,396
     
2,248,569
     
-
     
4,797,018
     
-
 
Other noninterest expense
   
6,906,131
     
6,215,863
     
3,801,319
     
23,149,743
     
15,761,027
 
Total noninterest expense
   
52,191,429
     
45,106,980
     
34,392,345
     
170,876,756
     
136,299,683
 
Income before income taxes
   
40,431,742
     
36,134,598
     
28,263,666
     
143,097,930
     
105,652,684
 
Income tax expense
   
13,577,634
     
11,985,846
     
9,526,428
     
47,588,528
     
35,181,517
 
Net income
 
$
26,854,108
   
$
24,148,752
   
$
18,737,238
   
$
95,509,402
   
$
70,471,167
 
                                         
Per share information:
                                       
Basic net income per common share
 
$
0.67
   
$
0.64
   
$
0.54
   
$
2.58
   
$
2.03
 
Diluted net income per common share
 
$
0.65
   
$
0.62
   
$
0.53
   
$
2.52
   
$
2.01
 
                                         
Weighted average shares outstanding:
                                       
Basic
   
40,000,102
     
37,828,329
     
34,827,999
     
37,015,468
     
34,723,335
 
Diluted
   
41,015,154
     
38,792,787
     
35,292,319
     
37,973,788
     
35,126,890
 
                                         
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)
 
December
   
September
   
June
   
March
   
December
   
September
 
 
2015
   
2015
   
2015
   
2015
   
2014
   
2014
 
                         
Balance sheet data, at quarter end:
                       
Commercial real estate - mortgage loans
 
$
2,275,483
     
2,192,151
     
1,671,729
     
1,560,683
     
1,544,091
     
1,478,869
 
Consumer real estate  - mortgage loans
   
1,046,517
     
1,044,276
     
740,641
     
723,907
     
721,158
     
706,801
 
Construction and land development loans
   
747,697
     
674,926
     
372,004
     
324,462
     
322,466
     
322,090
 
Commercial and industrial loans
   
2,228,542
     
2,178,535
     
1,819,600
     
1,810,818
     
1,784,729
     
1,724,086
 
Consumer and other
   
244,996
     
246,101
     
226,380
     
225,402
     
217,583
     
189,405
 
Total loans
   
6,543,235
     
6,335,989
     
4,830,354
     
4,645,272
     
4,590,027
     
4,421,251
 
Allowance for loan losses
   
(65,432
)
   
(63,758
)
   
(65,572
)
   
(66,242
)
   
(67,359
)
   
(66,160
)
Securities
   
966,442
     
1,003,994
     
840,136
     
808,294
     
770,730
     
753,028
 
Total assets
   
8,708,956
     
8,544,799
     
6,516,544
     
6,314,346
     
6,018,248
     
5,865,703
 
Noninterest-bearing deposits
   
1,889,865
     
1,876,910
     
1,473,086
     
1,424,971
     
1,321,053
     
1,357,934
 
Total deposits
   
6,971,414
     
6,600,679
     
4,993,611
     
4,789,309
     
4,782,605
     
4,662,331
 
Securities sold under agreements to repurchase
   
79,084
     
68,077
     
61,549
     
68,053
     
93,995
     
64,773
 
FHLB advances
   
300,305
     
545,330
     
445,345
     
455,444
     
195,476
     
215,524
 
Subordinated debt and other borrowings
   
142,476
     
142,476
     
133,908
     
135,533
     
96,158
     
96,783
 
Total stockholders' equity
   
1,155,611
     
1,134,226
     
841,390
     
824,151
     
802,693
     
781,934
 
                                                 
Balance sheet data, quarterly averages:
                                               
Total loans
 
$
6,457,870
     
5,690,246
     
4,736,818
     
4,624,952
     
4,436,411
     
4,358,473
 
Securities
   
1,002,291
     
925,506
     
836,425
     
788,550
     
760,328
     
767,895
 
Total earning assets
   
7,759,053
     
6,844,784
     
5,764,514
     
5,581,508
     
5,382,479
     
5,264,591
 
Total assets
   
8,565,341
     
7,514,633
     
6,319,712
     
6,102,523
     
5,855,421
     
5,752,776
 
Noninterest-bearing deposits
   
1,948,703
     
1,689,599
     
1,437,276
     
1,342,603
     
1,373,745
     
1,317,091
 
Total deposits
   
6,786,931
     
5,898,369
     
4,884,506
     
4,791,944
     
4,758,402
     
4,655,047
 
Securities sold under agreements to repurchase
   
72,854
     
71,329
     
61,355
     
66,505
     
82,970
     
66,429
 
FHLB advances
   
376,512
     
393,825
     
388,963
     
290,016
     
95,221
     
135,920
 
Subordinated debt and other borrowings
   
142,660
     
147,619
     
135,884
     
121,033
     
96,722
     
100,404
 
Total stockholders' equity
   
1,153,681
     
986,325
     
836,791
     
815,706
     
796,338
     
774,032
 
                                                 
Statement of operations data, for the three months ended:
                                               
Interest income
 
$
77,797
     
67,192
     
55,503
     
54,679
     
53,533
     
52,782
 
Interest expense
   
6,322
     
5,133
     
3,672
     
3,410
     
3,220
     
3,245
 
Net interest income
   
71,475
     
62,059
     
51,831
     
51,269
     
50,313
     
49,537
 
Provision for loan losses
   
5,459
     
2,228
     
1,186
     
315
     
2,041
     
851
 
Net interest income after provision for loan losses
   
66,016
     
59,831
     
50,645
     
50,954
     
48,272
     
48,686
 
Noninterest income
   
26,608
     
21,410
     
20,019
     
18,493
     
14,384
     
12,888
 
Noninterest expense
   
52,191
     
45,107
     
36,747
     
36,830
     
34,391
     
34,360
 
Income before taxes
   
40,433
     
36,134
     
33,917
     
32,617
     
28,264
     
27,215
 
Income tax expense
   
13,578
     
11,985
     
11,252
     
10,774
     
9,527
     
9,018
 
Net income
 
$
26,855
     
24,149
     
22,665
     
21,843
     
18,737
     
18,197
 
                                                 
Profitability and other ratios:
                                               
Return on avg. assets (1)
   
1.24
%
   
1.27
%
   
1.44
%
   
1.45
%
   
1.27
%
   
1.25
%
Return on avg. equity (1)
   
9.24
%
   
9.71
%
   
10.86
%
   
10.86
%
   
9.33
%
   
9.33
%
Return on avg. tangible common equity (1)
   
14.97
%
   
14.49
%
   
15.39
%
   
15.56
%
   
13.52
%
   
13.69
%
Dividend payout ratio (18)
   
18.97
%
   
19.92
%
   
20.78
%
   
22.22
%
   
16.67
%
   
17.58
%
Net interest margin (1) (2)
   
3.73
%
   
3.66
%
   
3.65
%
   
3.78
%
   
3.76
%
   
3.79
%
Noninterest income to total revenue (3)
   
27.13
%
   
25.65
%
   
27.86
%
   
26.51
%
   
22.23
%
   
20.65
%
Noninterest income to avg. assets (1)
   
1.23
%
   
1.13
%
   
1.27
%
   
1.23
%
   
0.97
%
   
0.89
%
Noninterest exp. to avg. assets (1)
   
2.42
%
   
2.38
%
   
2.33
%
   
2.45
%
   
2.33
%
   
2.37
%
Noninterest expense (excluding ORE, FHLB
                                               
       prepayment charges, and merger related expense)
                                               
to avg. assets (1)
   
2.30
%
   
2.30
%
   
2.31
%
   
2.42
%
   
2.37
%
   
2.34
%
Efficiency ratio (4)
   
53.21
%
   
54.04
%
   
51.14
%
   
52.79
%
   
53.16
%
   
55.04
%
Avg. loans to average deposits
   
95.15
%
   
96.47
%
   
96.98
%
   
96.52
%
   
93.23
%
   
93.63
%
Securities to total assets
   
11.10
%
   
11.75
%
   
12.89
%
   
12.80
%
   
12.81
%
   
12.84
%
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                         
                                                 

10


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
 
 
December 31, 2015
   
December 31, 2014
 
   
Average Balances
   
Interest
   
Rates/ Yields
   
Average Balances
   
Interest
   
Rates/ Yields
 
Interest-earning assets
                       
Loans (1)
 
$
6,457,870
   
$
71,601
     
4.46
%
 
$
4,436,411
   
$
48,353
     
4.34
%
Securities
                                               
Taxable
   
818,780
     
4,202
     
2.04
%
   
594,681
     
3,409
     
2.27
%
Tax-exempt (2)
   
183,511
     
1,483
     
4.29
%
   
165,647
     
1,473
     
4.71
%
Federal funds sold and other
   
298,892
     
511
     
0.68
%
   
185,740
     
298
     
0.75
%
Total interest-earning assets
   
7,759,053
     $
77,797
     
4.01
%
   
5,382,479
   
$
53,533
     
4.00
%
Nonearning assets
                                               
Intangible assets
   
441,835
                     
246,571
                 
Other nonearning assets
   
364,453
                     
226,371
                 
Total assets
 
$
8,565,341
                   
$
5,855,421
                 
                                                 
Interest-bearing liabilities
                                               
Interest-bearing deposits:
                                               
Interest checking
 
$
1,321,587
   
$
826
     
0.25
%
 
$
901,774
   
$
380
     
0.17
%
Savings and money market
   
2,809,146
     
2,674
     
0.38
%
   
2,037,737
     
1,466
     
0.29
%
Time
   
707,495
     
1,099
     
0.62
%
   
445,146
     
596
     
0.53
%
Total interest-bearing deposits
   
4,838,228
     
4,599
     
0.38
%
   
3,384,657
     
2,442
     
0.29
%
Securities sold under agreements to repurchase
   
72,854
     
39
     
0.21
%
   
82,970
     
40
     
0.19
%
Federal Home Loan Bank advances
   
376,512
     
400
     
0.42
%
   
95,221
     
133
     
0.56
%
Subordinated debt and other borrowings
   
142,660
     
1,284
     
3.57
%
   
96,722
     
605
     
2.48
%
Total interest-bearing liabilities
   
5,430,254
     
6,322
     
0.46
%
   
3,659,570
     
3,220
     
0.35
%
Noninterest-bearing deposits
   
1,948,703
     
-
     
-
     
1,373,745
     
-
     
-
 
Total deposits and interest-bearing liabilities
   
7,378,957
     $
6,322
     
0.34
%
   
5,033,315
   
$
3,220
     
0.25
%
Other liabilities
   
32,703
                     
25,768
                 
Stockholders' equity 
   
1,153,681
                     
796,338
                 
Total liabilities and stockholders' equity
 
$
8,565,341
                   
$
5,855,421
                 
Net interest income 
         
$
71,475
                   
$
50,313
         
Net interest spread (3)
                   
3.55
%
                   
3.65
%
Net interest margin (4)
                   
3.73
%
                   
3.76
%
                                                 
                                                 
 
                                               
(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, 2015 would have been 3.67% compared to a net interest spread of 3.74% for the quarter ended December 31, 2014.
 
(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.
                 
                                                 

11


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED
 
 
 
   
   
   
   
   
 
(dollars in thousands)
 
Year ended
   
Year ended
 
 
December 31, 2015
   
December 31, 2014
 
 
 
Average Balances
   
Interest
   
Rates/ Yields
   
Average Balances
   
Interest
   
Rates/ Yields
 
Interest-earning assets
                       
Loans (1)
 
$
5,394,775
   
$
232,847
     
4.39
%
 
$
4,295,283
   
$
184,649
     
4.31
%
Securities
                                               
Taxable
   
721,829
     
15,060
     
2.09
%
   
594,223
     
14,227
     
2.39
%
Tax-exempt (2)
   
167,091
     
5,783
     
4.63
%
   
170,617
     
6,167
     
4.83
%
Federal funds sold and other
   
223,732
     
1,479
     
0.66
%
   
155,585
     
1,127
     
0.86
%
Total interest-earning assets
   
6,507,427
     $
255,169
     
3.96
%
   
5,215,708
   
$
206,170
     
4.01
%
Nonearning assets
                                               
Intangible assets
   
315,366
                     
246,956
                 
Other nonearning assets
   
310,628
                     
237,383
                 
Total assets
 
$
7,133,421
                   
$
5,700,047
                 
 
                                               
Interest-bearing liabilities
                                               
Interest-bearing deposits:
                                               
Interest checking
 
$
1,149,772
   
$
2,487
     
0.22
%
 
$
901,442
   
$
1,566
     
0.17
%
Savings and money market
   
2,298,746
     
7,701
     
0.34
%
   
1,975,517
     
5,711
     
0.29
%
Time
   
541,766
     
3,021
     
0.56
%
   
477,902
     
2,677
     
0.56
%
Total interest-bearing deposits
   
3,990,284
     
13,209
     
0.33
%
   
3,354,861
     
9,954
     
0.30
%
Securities sold under agreements to repurchase
   
68,037
     
138
     
0.20
%
   
67,999
     
141
     
0.21
%
Federal Home Loan Bank advances
   
362,668
     
1,175
     
0.32
%
   
134,874
     
594
     
0.44
%
Subordinated debt and other borrowings
   
136,888
     
4,015
     
2.93
%
   
98,698
     
2,496
     
2.53
%
Total interest-bearing liabilities
   
4,557,877
     
18,537
     
0.41
%
   
3,656,432
     
13,185
     
0.36
%
Noninterest-bearing deposits
   
1,606,432
     
-
     
-
     
1,256,420
     
-
     
-
 
Total deposits and interest-bearing liabilities
   
6,164,309
     $
18,537
     
0.30
%
   
4,912,852
   
$
13,185
     
0.27
%
Other liabilities
   
19,905
                     
19,971
                 
Stockholders' equity 
   
949,207
                     
767,224
                 
Total liabilities and stockholders' equity
 
$
7,133,421
                   
$
5,700,047
                 
Net interest income 
         
$
236,632
                   
$
192,985
         
Net interest spread (3)
                   
3.55
%
                   
3.65
%
Net interest margin (4)
                   
3.72
%
                   
3.75
%
 
                                               
 
                                               
 
                                               
(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 year ended December 31, 2015 would have been 3.66% compared to a net interest spread of 3.74% for the year ended December 31, 2014.
 
(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.
                 

12


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                         
   
   
   
   
   
   
 
(dollars in thousands)
 
December
   
September
   
June
   
March
   
December
   
September
 
 
2015
   
2015
   
2015
   
2015
   
2014
   
2014
 
                         
Asset quality information and ratios:
                       
Nonperforming assets:
                       
    Nonaccrual loans
 
$
29,359
     
30,049
     
17,550
     
16,915
     
16,705
     
21,652
 
    Other real estate (ORE) and other NPAs
   
6,990
     
5,794
     
8,239
     
9,927
     
11,873
     
12,742
 
Total nonperforming assets
 
$
36,349
     
35,843
     
25,789
     
26,842
     
28,578
     
34,393
 
Past due loans over 90 days and still
                                               
    accruing interest
 
$
1,768
     
3,798
     
483
     
1,609
     
322
     
83
 
Troubled debt restructurings (5)
 
$
8,088
     
8,373
     
8,703
     
8,726
     
8,410
     
7,606
 
Net loan charge-offs
 
$
3,785
     
4,041
     
1,856
     
1,432
     
842
     
1,580
 
Allowance for loan losses to nonaccrual loans
   
222.9
%
   
212.2
%
   
373.6
%
   
391.6
%
   
403.2
%
   
305.6
%
As a percentage of total loans:
                                               
Past due accruing loans over 30 days
   
0.31
%
   
0.31
%
   
0.38
%
   
0.34
%
   
0.40
%
   
0.32
%
Potential problem loans (6)
   
1.61
%
   
1.44
%
   
1.86
%
   
1.97
%
   
1.81
%
   
1.98
%
Allowance for loan losses
   
1.00
%
   
1.01
%
   
1.36
%
   
1.43
%
   
1.47
%
   
1.50
%
Nonperforming assets to total loans, ORE and other NPAs
   
0.55
%
   
0.57
%
   
0.53
%
   
0.58
%
   
0.62
%
   
0.78
%
Nonperforming assets to total assets
   
0.42
%
   
0.42
%
   
0.37
%
   
0.40
%
   
0.46
%
   
0.58
%
    Classified asset ratio (Pinnacle Bank) (8)
   
18.7
%
   
17.1
%
   
19.0
%
   
20.3
%
   
18.1
%
   
20.0
%
Annualized net loan charge-offs year-to-date
                                               
    to avg. loans (7)
   
0.21
%
   
0.20
%
   
0.14
%
   
0.13
%
   
0.10
%
   
0.11
%
Wtd. avg. commercial loan internal risk ratings (6)
   
4.5
     
4.5
     
4.5
     
4.5
     
4.4
     
4.5
 
                                                 
Interest rates and yields:
                                               
Loans
   
4.46
%
   
4.33
%
   
4.27
%
   
4.35
%
   
4.34
%
   
4.34
%
Securities
   
2.45
%
   
2.51
%
   
2.56
%
   
2.79
%
   
2.81
%
   
2.85
%
Total earning assets
   
4.01
%
   
3.93
%
   
3.91
%
   
4.02
%
   
4.00
%
   
4.03
%
Total deposits, including non-interest bearing
   
0.27
%
   
0.24
%
   
0.21
%
   
0.21
%
   
0.20
%
   
0.21
%
Securities sold under agreements to repurchase
   
0.21
%
   
0.22
%
   
0.19
%
   
0.19
%
   
0.19
%
   
0.23
%
FHLB advances
   
0.42
%
   
0.33
%
   
0.23
%
   
0.31
%
   
0.56
%
   
0.44
%
Subordinated debt and other borrowings
   
3.57
%
   
3.16
%
   
2.44
%
   
2.44
%
   
2.48
%
   
2.45
%
Total deposits and interest-bearing liabilities
   
0.34
%
   
0.31
%
   
0.27
%
   
0.26
%
   
0.25
%
   
0.26
%
                                                 
Pinnacle Financial Partners capital ratios (8):
                                               
Stockholders' equity to total assets
   
13.3
%
   
13.3
%
   
12.9
%
   
13.1
%
   
13.3
%
   
13.3
%
Common equity Tier one capital
   
8.6
%
   
8.7
%
   
9.4
%
   
9.4
%
   
10.6
%
   
10.6
%
Tier one risk-based
   
9.6
%
   
9.8
%
   
10.8
%
   
10.8
%
   
12.1
%
   
12.2
%
Total risk-based
   
11.3
%
   
11.4
%
   
12.0
%
   
12.0
%
   
13.4
%
   
13.4
%
Leverage
   
9.4
%
   
10.0
%
   
10.5
%
   
10.4
%
   
11.3
%
   
11.2
%
Tangible common equity to tangible assets
   
8.6
%
   
8.6
%
   
9.5
%
   
9.5
%
   
9.6
%
   
9.5
%
    Pinnacle Bank ratios:
                                               
     Common equity Tier one
   
9.0
%
   
9.1
%
   
10.1
%
   
10.0
%
   
11.4
%
   
11.5
%
     Tier one risk-based
   
9.0
%
   
9.1
%
   
10.1
%
   
10.1
%
   
11.4
%
   
11.5
%
     Total risk-based
   
10.6
%
   
10.8
%
   
11.2
%
   
11.3
%
   
12.6
%
   
12.8
%
     Leverage
   
8.8
%
   
9.4
%
   
9.8
%
   
9.7
%
   
10.6
%
   
10.6
%
                                                 
This information is preliminary and based on company data available at the time of the presentation.
 
                                                 

13


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                         
   
   
   
   
   
   
 
(dollars in thousands, except per share data)
 
December
   
September
   
June
   
March
   
December
   
September
 
 
2015
   
2015
   
2015
   
2015
   
2014
   
2014
 
                         
Per share data:
                       
Earnings  – basic
 
$
0.67
     
0.64
     
0.65
     
0.62
     
0.54
     
0.52
 
Earnings  – diluted
 
$
0.65
     
0.62
     
0.64
     
0.62
     
0.53
     
0.52
 
Common dividends per share
 
$
0.12
     
0.12
     
0.12
     
0.12
     
0.08
     
0.08
 
Book value per common share at quarter end (9)
 
$
28.25
     
27.80
     
23.39
     
22.98
     
22.45
     
21.93
 
                                                 
Weighted avg. common shares – basic
   
40,000,102
     
37,828,324
     
35,128,856
     
35,041,203
     
34,827,999
     
34,762,206
 
Weighted avg. common shares – diluted
   
41,015,154
     
38,792,783
     
35,554,683
     
35,380,529
     
35,292,319
     
35,155,224
 
Common shares outstanding
   
40,906,064
     
40,802,904
     
35,977,987
     
35,864,667
     
35,732,483
     
35,654,541
 
                                                 
Investor information:
                                               
Closing sales price
 
$
51.36
     
49.41
     
54.37
     
44.46
     
39.54
     
36.10
 
High closing sales price during quarter
 
$
56.80
     
55.18
     
54.88
     
45.19
     
39.95
     
39.75
 
Low closing sales price during quarter
 
$
47.90
     
45.03
     
44.25
     
35.52
     
34.65
     
35.21
 
                                                 
Other information:
                                               
Gains on mortgage loans sold:
                                               
Mortgage loan sales:
                                               
Gross loans sold
 
$
164,992
     
145,751
     
112,609
     
95,782
     
94,816
     
96,050
 
Gross fees (10)
 
$
3,612
     
3,352
     
2,791
     
2,839
     
2,256
     
2,258
 
Gross fees as a percentage of loans originated
   
2.19
%
   
2.30
%
   
2.48
%
   
2.96
%
   
2.38
%
   
2.35
%
Net gain on mortgage loans sold
 
$
2,181
     
1,895
     
1,652
     
1,941
     
1,374
     
1,353
 
Investment gains on sales, net (17)
 
$
(10
)
   
-
     
556
     
6
     
-
     
29
 
Brokerage account assets, at quarter-end (11)
 
$
1,778,566
     
1,731,828
     
1,783,062
     
1,739,669
     
1,695,238
     
1,658,237
 
Trust account managed assets, at quarter-end
 
$
862,699
     
839,518
     
924,605
     
889,392
     
764,802
     
720,071
 
Core deposits (12)
 
$
6,332,810
     
4,832,719
     
4,608,648
     
4,412,635
     
4,381,177
     
4,260,627
 
Core deposits to total funding (12)
   
84.5
%
   
82.8
%
   
81.8
%
   
81.0
%
   
84.8
%
   
84.6
%
Risk-weighted assets
 
$
7,849,814
     
7,425,629
     
5,829,846
     
5,591,382
     
5,233,329
     
5,049,592
 
Total assets per full-time equivalent employee
 
$
8,228
     
7,960
     
8,141
     
8,153
     
7,877
     
7,744
 
Annualized revenues per full-time equivalent employee
 
$
367.6
     
308.5
     
360.0
     
365.3
     
336.0
     
327.0
 
Annualized expenses per full-time equivalent employee
 
$
195.6
     
166.7
     
184.1
     
192.9
     
178.6
     
180.0
 
Number of employees (full-time equivalent)
   
1,058.5
     
1,073.5
     
800.5
     
774.5
     
764.0
     
757.5
 
Associate retention rate (13)
   
92.9
%
   
96.1
%
   
94.7
%
   
94.0
%
   
93.3
%
   
93.5
%
                                                 
Selected economic information (in thousands) (14):
                                               
Nashville MSA nonfarm employment - November 2015
   
910.9
     
908.0
     
906.6
     
890.9
     
886.7
     
884.7
 
Knoxville MSA nonfarm employment -November 2015
   
389.4
     
388.3
     
387.8
     
382.7
     
381.5
     
378.9
 
Chattanooga MSA nonfarm employment - November 2015
   
245.0
     
244.9
     
245.4
     
242.5
     
240.7
     
240.2
 
Memphis MSA nonfarm employment - November 2015
   
619.7
     
624.5
     
621.8
     
618.7
     
617.5
     
618.1
 
                                                 
Nashville MSA unemployment - November 2015
   
4.7
%
   
4.7
%
   
4.6
%
   
4.6
%
   
5.2
%
   
5.3
%
Knoxville MSA unemployment -November 2015
   
5.4
%
   
5.4
%
   
5.4
%
   
5.3
%
   
6.1
%
   
6.2
%
Chattanooga MSA unemployment - November 2015
   
5.6
%
   
5.7
%
   
5.6
%
   
5.7
%
   
6.3
%
   
6.5
%
Memphis MSA unemployment - November 2015
   
6.4
%
   
6.4
%
   
6.5
%
   
6.5
%
   
7.4
%
   
7.6
%
                                                 
Nashville residential median home price - December 2015
 
$
242.9
     
236.9
     
240.0
     
222.4
     
213.5
     
211.4
 
Nashville inventory of residential homes for sale- December 2015 (16)
   
7.1
     
8.7
     
9.2
     
8.2
     
7.6
     
9.9
 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                                 

14


PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
 
RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                         
   
December
   
September
   
June
   
March
   
December
   
September
 
(dollars in thousands, except per share data)
 
2015
   
2015
   
2015
   
2015
   
2014
   
2014
 
                         
Net interest income
 
$
71,475
     
62,059
     
51,831
     
51,269
     
50,313
     
49,537
 
                                                 
Noninterest income
   
26,608
     
21,410
     
20,019
     
18,493
     
14,384
     
12,888
 
Less: Investment gains on sales, net
   
10
     
-
     
(556
)
   
(6
)
   
-
     
(29
)
  Noninterest income excluding investment
                                               
gains on sales, net
   
26,618
     
21,410
     
19,463
     
18,487
     
14,384
     
12,859
 
Total revenues excluding the impact of investment
                                               
 gains on sales, net
   
98,093
     
83,469
     
71,294
     
69,756
     
64,697
     
62,396
 
                                                 
Noninterest expense
   
52,191
     
45,107
     
36,747
     
36,830
     
34,391
     
34,360
 
Less:   Other real estate expense
   
99
     
(686
)
   
(115
)
   
395
     
(630
)
   
417
 
    FHLB prepayment charges
   
-
     
-
     
479
     
-
     
-
     
-
 
    Merger related expenses
   
2,489
     
2,249
     
59
     
-
     
-
     
-
 
    Noninterest expense excluding the impact of
                                               
other real estate expense, FHLB prepayment charges and
                                               
merger related expenses
   
49,603
     
43,544
     
36,324
     
36,435
     
35,021
     
33,942
 
                                                 
Adjusted pre-tax pre-provision income (15)
 
$
48,490
     
39,925
     
34,970
     
33,322
     
29,676
     
28,454
 
                                                 
                                                 
Efficiency Ratio (4)
   
53.2
%
   
54.0
%
   
51.1
%
   
52.8
%
   
53.2
%
   
55.0
%
Adjustment due to investment gains, ORE expense,
                                               
FHLB prepayment charges and merger related expense
   
-2.6
%
   
-1.9
%
   
-0.2
%
   
-0.6
%
   
1.0
%
   
-0.6
%
Efficiency Ratio (excluding investment gains, ORE expense,
                                               
FHLB prepayment charges and merger related expenses)
   
50.6
%
   
52.2
%
   
50.9
%
   
52.2
%
   
54.1
%
   
54.4
%
                                                 
Total average assets
 
$
8,565,341
     
7,514,633
     
6,319,712
     
6,102,523
     
5,855,421
     
5,752,776
 
                                                 
Noninterest expense (excluding ORE expense, FHLB
                                               
prepayment charges and merger related expenses)
                                               
to avg. assets (1)
   
2.30
%
   
2.30
%
   
2.31
%
   
2.42
%
   
2.37
%
   
2.34
%
                                                 
                                                 
Earnings per share excluding merger related expenses
                                               
Net income
 
$
26,854
     
24,149
     
22,665
     
21,843
     
18,737
     
18,197
 
Merger related expenses
   
2,489
     
2,249
     
59
     
-
     
-
     
-
 
Tax effect on merger related expenses (19)
   
(977
)
   
(882
)
   
(23
)
   
-
     
-
     
-
 
Net income less merger related expenses
 
$
28,366
     
25,516
     
22,701
     
21,843
     
18,737
     
18,197
 
                                                 
                                                 
Basic earnings per share
 
$
0.67
     
0.64
     
0.65
     
0.62
     
0.54
     
0.52
 
Adjustment to basic earnings per share due to merger related expenses
   
0.04
     
0.03
     
-
     
-
     
-
     
-
 
Basic earnings per share excluding merger related expenses
 
$
0.71
     
0.67
     
0.65
     
0.62
     
0.54
     
0.52
 
                                                 
                                                 
Diluted earnings per share excluding merger related expenses
 
$
0.65
     
0.62
     
0.64
     
0.62
     
0.53
     
0.52
 
Adjustment to diluted earnings per share due to merger related expenses
   
0.04
     
0.04
     
-
     
-
     
-
     
-
 
Diluted earnings per share excluding merger related expenses
 
$
0.69
     
0.66
     
0.64
     
0.62
     
0.53
     
0.52
 
                                                 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                                 
                                                 

15


RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
 
                         
   
December
   
September
   
June
   
March
   
December
   
September
 
(dollars in thousands, except per share data)
 
2015
   
2015
   
2015
   
2015
   
2014
   
2014
 
                         
Net income
 
$
26,854
     
24,149
     
22,665
     
21,843
     
18,737
     
18,197
 
Merger related expenses
   
2,489
     
2,249
     
59
     
-
     
-
     
-
 
Tax effect on merger related expenses
   
(977
)
   
(882
)
   
(23
)
   
-
     
-
     
-
 
Net income less merger related expenses
 
$
28,366
     
25,516
     
22,701
     
21,843
     
18,737
     
18,197
 
                                                 
Return on average assets
   
1.24
%
   
1.27
%
   
1.44
%
   
1.45
%
   
1.27
%
   
1.25
%
Adjustment due to merger related expenses
   
0.07
%
   
0.07
%
   
0.00
%
   
0.00
%
   
0.00
%
   
0.00
%
Return on average assets (excluding merger related expenses)
   
1.31
%
   
1.35
%
   
1.44
%
   
1.45
%
   
1.27
%
   
1.25
%
                                                 
Tangible assets:
                                               
Total assets
 
$
8,708,956
     
8,549,064
     
6,516,544
     
6,314,346
     
6,018,248
     
5,865,703
 
Less:   Goodwill
   
(430,687
)
   
(429,416
)
   
(243,291
)
   
(243,443
)
   
(243,529
)
   
(243,533
)
  Core deposit and other intangible assets
   
(10,540
)
   
(11,641
)
   
(2,438
)
   
(2,666
)
   
(2,893
)
   
(3,129
)
Net tangible assets
 
$
8,267,729
     
8,108,007
     
6,270,815
     
6,068,237
     
5,771,826
     
5,619,041
 
                                                 
Tangible equity:
                                               
Total stockholders' equity
 
$
1,155,611
     
1,134,226
     
841,390
     
824,151
     
802,693
     
781,934
 
Less:  Goodwill
   
(430,687
)
   
(425,151
)
   
(243,291
)
   
(243,443
)
   
(243,529
)
   
(243,533
)
          Core deposit and other intangible assets
   
(10,540
)
   
(11,641
)
   
(2,438
)
   
(2,666
)
   
(2,893
)
   
(3,129
)
Net tangible common equity
 
$
714,384
     
697,434
     
595,661
     
578,042
     
556,271
     
535,272
 
                                                 
Ratio of tangible common equity to tangible assets
   
8.64
%
   
8.60
%
   
9.50
%
   
9.53
%
   
9.64
%
   
9.53
%
                                                 
                                                 
Average tangible equity:
                                               
Average stockholders' equity
 
$
1,153,681
     
986,325
     
836,791
     
815,706
     
796,338
     
774,032
 
Less:   Average goodwill
   
(430,574
)
   
(317,461
)
   
(243,383
)
   
(243,505
)
   
(243,531
)
   
(243,544
)
Core deposit and other intangible assets
   
(11,261
)
   
(7,634
)
   
(2,581
)
   
(2,809
)
   
(3,040
)
   
(3,278
)
Net average tangible common equity
 
$
711,847
     
661,230
     
590,827
     
569,392
     
549,767
     
527,210
 
                                                 
Return on average tangible common equity (1)
   
14.97
%
   
14.49
%
   
15.39
%
   
15.56
%
   
13.52
%
   
13.69
%
Adjustment due to merger related expenses
   
0.84
%
   
0.82
%
   
0.06
%
   
0.00
%
   
0.00
%
   
0.00
%
Return on average tangible common equity
                                               
(excluding merger related expenses)
   
15.81
%
   
15.31
%
   
15.44
%
   
15.56
%
   
13.52
%
   
13.69
%
                                                 
                                                 
Total average assets
 
$
8,565,341
     
7,514,633
     
6,319,712
     
6,102,523
     
5,855,421
     
5,752,776
 
                                                 
                                                 
This information is preliminary and based on company data available at the time of the presentation.
                                 

16


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.
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 and FHLB restructuring charges.
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. Tax effect calculated using the statutory rate of 39.23% at December 31, 2015.

17