Loans increased 11.4 percent over last
year
Loan, core deposit and revenue growth
produce operating leverage
Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported
net income per diluted common share of $0.52 for the quarter ended
Sept. 30, 2014, compared to net income per diluted common share of
$0.42 for the quarter ended Sept. 30, 2013, an increase of 23.8
percent. Net income per diluted common share was $1.48 for the nine
months ended Sept. 30, 2014, compared to net income per diluted
common share of $1.23 for the nine months ended Sept. 30, 2013, an
increase of 20.3 percent.
“Our performance in the third quarter of 2014 represents our
seventh consecutive quarter of record earnings per share for the
shareholders of our firm,” said M. Terry Turner, Pinnacle’s
president and chief executive officer. “We continue to experience
strong organic loan growth as well as strong growth in revenues and
profitability. End-of-period loan balances increased by 11.4
percent year over year, while average non-interest bearing deposits
increased by 19.7 percent during the same period. Our third quarter
results place us in great position to achieve our 2014 growth
targets.”
GROWING THE CORE EARNINGS CAPACITY OF THE FIRM:
- Loans at Sept. 30, 2014 were a record
$4.421 billion, an increase of $105.7 million from June 30, 2014.
Loans increased $451.9 million from Sept. 30, 2013, a
year-over-year growth rate of 11.4 percent.
- Average balances of noninterest-bearing
deposit accounts were $1.317 billion in the third quarter of 2014
and represented approximately 28.3 percent of total average deposit
balances for the quarter, another record for the firm. Third
quarter 2014 average noninterest-bearing deposits increased 19.7
percent over the same quarter last year.
- Revenues (excluding securities gains
and losses) for the quarter ended Sept. 30, 2014 were a record
$62.4 million, an increase of $2.6 million from $59.8 million in
the second quarter of 2014. Revenues (excluding securities gains
and losses) increased 8.7 percent over the same quarter last
year.
- Return on average assets was 1.25
percent for the third quarter of 2014, compared to 1.21 percent for
the second quarter of 2014 and 1.09 percent for the same quarter
last year. Third quarter 2014 return on average tangible equity
amounted to 13.69 percent, compared to 13.50 percent for the second
quarter of 2014 and 12.71 percent for the same quarter last
year.
“We remain optimistic about our ability to achieve our 2014
end-of-year loan targets,” Turner said. “Our 2014 third quarter
annualized net loan growth rate of 9.8 percent exceeded our 2013
third quarter annualized net loan growth rate of 4.5 percent,
providing further evidence of the achievability of our three-year
growth targets for the period ending December 2014. As our focus
turns to the next three-year period, we expect firms that are
capable of efficient and effective core deposit acquisition will be
the banking firms ultimately rewarded by investors. For that
reason, we are pleased with the nearly 20 percent annual growth
rate in demand deposits.”
OTHER THIRD QUARTER 2014 HIGHLIGHTS:
- Revenue growth
- Net interest income for the quarter
ended Sept. 30, 2014 was $49.5 million, compared to $47.2 million
for the second quarter of 2014 and $44.6 million for the third
quarter of 2013.
- The firm’s net interest margin
increased to 3.79 percent for the quarter ended Sept. 30, 2014, up
from 3.71 percent last quarter and 3.72 percent for the quarter
ended Sept. 30, 2013.
- Noninterest income for the quarter
ended Sept. 30, 2014 was $12.9 million, compared to $12.6 million
for the second quarter of 2014 and $11.4 million for the same
quarter last year.
- Other fees increased by $512,000
between the second and third quarters of 2014 due to several
factors, including gains on other investments and increased
interchange revenues. Other fees decreased $702,000 between the
quarters ended Sept. 30, 2014 and 2013 primarily due to a $1.1
million gain on the sale of the government guaranteed portion of a
loan in the third quarter of 2013.
“Our net interest margin improvement was primarily attributable
to higher loan yields and continued lower funding costs,” said
Harold R. Carpenter, Pinnacle’s chief financial officer. “Average
loan yields for the third quarter of 2014 increased by seven basis
points compared to the second quarter of 2014, while our cost of
funds decreased by one basis point. Loan yields increased due to
several factors, including recognition of interest income on loans
previously classified as nonaccrual and the favorable impact of
certain hedging activities entered into during the second quarter
of 2014. Looking to the fourth quarter, we believe our net interest
income should expand based on volume increases, while our net
interest margin will likely contract modestly but remain well
within our previous guidance.”
- Noninterest expense
- Noninterest expense for the quarter
ended Sept. 30, 2014 was $34.4 million, compared to $33.9 million
in the second quarter of 2014 and $33.3 million in the same quarter
last year.
- Equipment and occupancy expense
increased by $560,000 compared to the second quarter of 2014,
primarily due to a $460,000 write-off of equipment resulting from
the decision to outsource certain services to a third party
provider.
- Other real estate owned expenses (OREO)
were $417,000 in the third quarter of 2014, compared to $226,000 in
the second quarter of 2014 and $699,000 in the same quarter last
year.
- Other noninterest expense decreased by
$147,000 in the third quarter of 2014 compared to the second
quarter of 2014, and by $660,000 compared to the third quarter of
2013, primarily due to costs associated with the resolution of a
legal matter during the third quarter of 2013.
“Our third quarter results reflect an efficiency ratio of 55.0
percent, which is another record for the firm,” Carpenter said.
“Our goal is to continue to increase the operating leverage of our
firm primarily through increased revenues while maintaining
effective cost controls. That said, we believe that in order to
remain a high performing franchise, prudent management of our
expense base will continue to be a requirement.”
- Asset quality
- Nonperforming assets were $34.0 million
at Sept. 30, 2014, compared to $28.6 million at June 30, 2014 and
$35.5 million at Sept. 30, 2013. Nonperforming assets were 0.77
percent of total loans and ORE at Sept. 30, 2014, compared to 0.66
percent at June 30, 2014 and 0.89 percent at Sept. 30, 2013.
- The allowance for loan losses
represented 1.50 percent of total loans at Sept. 30, 2014, compared
to 1.55 percent at June 30, 2014 and 1.70 percent at Sept. 30,
2013. The ratio of the allowance for loan losses to nonperforming
loans was 305.6 percent at Sept. 30, 2014, compared to 426.6
percent at June 30, 2014 and 336.6 percent at Sept. 30, 2013.
- Net charge-offs were $1.6 million for
the quarter ended Sept. 30, 2014, compared to $890,000 for the
second quarter of 2014 and $2.1 million for the quarter ended Sept.
30, 2013. Annualized net charge-offs as a percentage of average
loans for the quarter ended Sept. 30, 2014 were 0.14 percent,
compared to 0.21 percent for the quarter ended Sept. 30, 2013.
- Provision for loan losses increased
from $685,000 for the third quarter of 2013 to $851,000 for the
third quarter of 2014. The provision was $254,000 for the second
quarter of 2014.
“Total nonperforming loans increased by $6.0 million between
Sept. 30, 2014 and June 30, 2014,” Carpenter said. “At Sept. 30,
2014, approximately $15.6 million of the $21.6 million in
nonperforming loans are performing pursuant to their contractual
terms. We expect that our credit metrics will continue to be in the
top quartile of most peer groups and provide us with additional
credit leverage for the remainder of this year and next.”
BOARD OF DIRECTORS DECLARES DIVIDEND
On Oct. 21, 2014, Pinnacle’s Board of Directors also declared an
$0.08 per share cash dividend to be paid on Nov. 28, 2014 to common
shareholders of record as of the close of business on Nov. 7, 2014.
The amount and timing of any future dividend payments to common
shareholders will be subject to the discretion of Pinnacle’s Board
of Directors.
WEBCAST AND CONFERENCE CALL INFORMATION
Pinnacle will host a webcast and conference call at 8:30 a.m.
(CDT) on Oct. 22, 2014 to discuss third quarter 2014 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 firm began operations in a single downtown Nashville
location in October 2000 and has since grown to approximately $5.9
billion in assets at Sept. 30, 2014. At Sept. 30, 2014, Pinnacle is
the second-largest bank holding company headquartered in Tennessee,
with 29 offices in eight Middle Tennessee counties and four offices
in Knoxville. Additionally, Great Place to Work® named Pinnacle one
of the best workplaces in the United States on its 2014 Best Small
& Medium Workplaces list published in FORTUNE magazine. The
American Banker also recognized Pinnacle as the best bank to work
for in the country.
Additional information concerning Pinnacle, which is included in
the NASDAQ Financial-100 Index, can be accessed at
www.pnfp.com.
Certain of the statements in this quarterly report on Form 10-Q
may constitute forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended. The words
“expect,” “anticipate,” “goal,” “objective,” “intend,” “plan,”
“believe,” “should,” “seek,” “estimate” and similar expressions are
intended to identify such forward-looking statements, but other
statements not based on historical information may also be
considered forward-looking. All forward-looking statements are
subject to risks, uncertainties and other factors that may cause
the actual results, performance or achievements of Pinnacle
Financial to differ materially from any results expressed or
implied by such forward-looking statements. Such risks include,
without limitation, (i) deterioration in the financial condition of
borrowers resulting in significant increases in loan losses and
provisions for those losses; (ii) continuation of the historically
low short-term interest rate environment; (iii) the inability of
Pinnacle Financial to grow its loan portfolio; (iv) changes in loan
underwriting, credit review or loss reserve policies associated
with economic conditions, examination conclusions, or regulatory
developments; (v) effectiveness of Pinnacle Financial’s asset
management activities in improving, resolving or liquidating
lower-quality assets; (vi) increased competition with other
financial institutions; (vii) greater than anticipated adverse
conditions in the national or local economies including the
Nashville-Davidson-Murfreesboro-Franklin MSA and the Knoxville MSA,
particularly in commercial and residential real estate markets;
(viii) rapid fluctuations or unanticipated changes in interest
rates on loans or deposits; (ix) the results of regulatory
examinations; (x) the ability to retain large, uninsured deposits;
(xi) the development of any new market other than Nashville or
Knoxville; (xii) a merger or acquisition; (xiii) any matter that
would cause Pinnacle Financial to conclude that there was
impairment of any asset, including intangible assets; (xiv) reduced
ability to attract additional financial advisors (or failure of
such advisors to cause their clients to switch to Pinnacle
Financial) or otherwise to attract customers from other financial
institutions; (xv) further deterioration in the valuation of other
real estate owned and increased expenses associated therewith;
(xvi) inability to comply with regulatory capital requirements,
including those resulting from changes to capital calculation
methodologies and required capital maintenance levels; (xvii) risks
associated with litigation, including the applicability of
insurance coverage; (xviii) approval of the declaration of any
dividend by Pinnacle Financial’s board of directors, (xix) 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, (xx) the possibility of increased compliance
costs as a result of increased regulatory oversight and the
development of additional banking products for our corporate and
consumer clients, and (xxi) changes in state and federal
legislation, regulations or policies applicable to banks and other
financial service providers, including regulatory or legislative
developments arising out of current unsettled conditions in the
economy, including implementation of the Dodd-Frank Wall Street
Reform and Consumer Protection Act. A more detailed description of
these and other risks is contained in Pinnacle Financial’s most
recent annual report on Form 10-K filed with the Securities and
Exchange Commission on February 25, 2014 and Pinnacle Financial’s
most recent quarterly report on Form 10-Q filed with the Securities
and Exchange Commission on August 1, 2014. 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.
PINNACLE FINANCIAL PARTNERS,
INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS –
UNAUDITED
September 30, 2014 June 30,
2014 December 31, 2013
ASSETS
Cash and noninterest-bearing due from banks $ 64,743,501 $
91,575,519 $ 79,785,004 Interest-bearing due from banks 148,068,613
114,865,408 124,509,486 Federal funds sold and other
4,757,438 4,667,086
4,644,247 Cash and cash equivalents
217,569,552 211,108,013 208,938,737 Securities
available-for-sale, at fair value 714,920,906 743,528,294
693,456,314
Securities held-to-maturity (fair value of
$38,112,282, $38,290,464, and $38,817,467 at September 30, 2014,
June 30, 2014 and December 31, 2013, respectively)
38,106,986 38,537,545 39,795,649 Mortgage loans held-for-sale
19,130,001 24,591,553 12,850,339 Loans 4,421,250,676
4,315,561,552 4,144,493,486 Less allowance for loan losses
(66,159,575 ) (66,888,250 )
(67,969,693 ) Loans, net 4,355,091,101 4,248,673,302
4,076,523,793 Premises and equipment, net 71,551,257
72,534,086 72,649,574 Other investments 33,599,454 33,496,695
33,226,195 Accrued interest receivable 16,949,949 15,921,099
15,406,389 Goodwill 243,533,067 243,550,227 243,651,006 Core
deposit and other intangible assets 3,129,236 3,365,399 3,840,750
Other real estate owned 12,329,278 12,946,465 15,226,136 Other
assets 139,792,704 140,538,915
148,210,975 Total assets $
5,865,703,491 $ 5,788,791,593
$ 5,563,775,857
LIABILITIES AND
STOCKHOLDERS' EQUITY
Deposits: Noninterest-bearing $ 1,357,934,212 $ 1,324,358,420 $
1,167,414,487 Interest-bearing 860,781,126 900,576,170 884,294,802
Savings and money market accounts 1,983,237,139 1,950,235,361
1,962,714,398 Time 460,378,271
476,343,393 519,049,037 Total
deposits 4,662,330,748 4,651,513,344 4,533,472,724 Securities sold
under agreements to repurchase 64,772,511 62,272,670 70,465,326
Federal Home Loan Bank advances 215,523,517 170,556,327 90,637,328
Subordinated debt and other borrowings 96,783,292 97,408,292
98,658,292 Accrued interest payable 622,908 661,273 792,703 Other
liabilities 43,736,364
41,997,702 46,041,823 Total
liabilities 5,083,769,340 5,024,409,608 4,840,068,196
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; 35,654,541 shares, 35,601,495 shares and
35,221,941 shares issued and outstanding at September 30, 2014,
June 30, 2014 and December 31, 2013, respectively
35,654,541 35,601,495 35,221,941 Additional paid-in capital
558,070,636 555,428,349 550,212,135 Retained earnings 185,496,234
170,155,642 142,298,199 Accumulated other comprehensive income
(loss), net of taxes 2,712,740
3,196,499 (4,024,614 ) Stockholders’
equity 781,934,151 764,381,985
723,707,661 Total liabilities
and stockholders’ equity $ 5,865,703,491 $
5,788,791,593 $ 5,563,775,857
This information is preliminary and based on company data available
at the time of the presentation.
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED
Three
Months Ended Nine Months Ended September 30,
June 30, September 30, September 30,
2014 2014
2013 2014 2013
Interest income: Loans, including fees $ 47,510,761 $
45,089,706 $ 42,778,193 $ 136,296,125 $ 126,441,555 Securities
Taxable 3,469,311 3,628,264 3,538,446 10,817,854 10,860,146
Tax-exempt 1,533,029 1,563,612 1,601,067 4,694,438 4,741,440
Federal funds sold and other 268,455
282,822 259,536
828,335 834,748 Total interest income
52,781,556 50,564,404
48,177,242 152,636,752
142,877,889
Interest expense:
Deposits 2,435,426 2,481,762 2,708,376 7,512,428 9,076,757
Securities sold under agreements to repurchase 38,702 31,329 55,601
100,546 204,240 Federal Home Loan Bank advances and other
borrowings 770,367 824,912
840,318 2,352,501
2,666,721 Total interest expense
3,244,495 3,338,003
3,604,295 9,965,475
11,947,718 Net interest income 49,537,061 47,226,401
44,572,947 142,671,277 130,930,171
Provision for loan losses
851,194 254,348
684,956 1,593,180
5,631,408
Net interest income after provision for loan
losses 48,685,867 46,972,053 43,887,991 141,078,097 125,298,763
Noninterest income: Service charges on deposit
accounts 2,912,617 2,965,644 2,797,342 8,669,229 7,818,452
Investment services 2,353,118 2,164,410 1,955,652 6,645,362
5,643,690 Insurance sales commissions 1,037,043 1,144,871 1,021,430
3,566,835 3,522,430 Gains on mortgage loans sold, net 1,352,976
1,668,604 1,326,469 4,256,451 5,130,411 Investment gains (losses)
on sales, net 29,221 - (1,441,234 ) 29,221 (1,466,475 ) Trust fees
1,109,278 1,071,848 931,543 3,326,877 2,756,079 Other noninterest
income 4,094,200 3,582,067
4,796,079 11,724,284
11,210,770 Total noninterest income
12,888,453 12,597,444
11,387,281 38,218,259
34,615,357
Noninterest expense:
Salaries and employee benefits 21,721,663 21,772,469 21,009,680
65,244,092 61,152,789 Equipment and occupancy
6,477,076
5,917,354 5,412,865 18,103,458 15,730,074 Other real estate expense
417,197 226,006 699,211 1,294,355 2,810,779 Marketing and other
business development 945,805 1,064,990 720,866 2,919,696 2,498,708
Postage and supplies 569,707 544,194 581,433 1,674,515 1,690,588
Amortization of intangibles 236,163 237,676 246,675 711,514
1,015,848 Other noninterest expense
3,991,944
4,139,239
4,652,161
11,959,708 11,725,844 Total noninterest
expense
34,359,555
33,901,928 33,322,891
101,907,338
96,624,630
Income before income taxes
27,214,765
25,667,569 21,952,381 77,389,018 63,289,490 Income tax expense
9,017,943 8,497,589
7,305,431 25,655,089
20,883,883
Net income $
18,196,822
$ 17,169,980 $ 14,646,950
$ 51,733,929 $ 42,405,607
Per
share information: Basic net income per common share $ 0.52
$ 0.49 $ 0.43 $
1.49 $ 1.24 Diluted net income per common
share $ 0.52 $ 0.49 $ 0.42
$ 1.48 $ 1.23 Weighted
average shares outstanding: Basic 34,762,206 34,697,888 34,282,899
34,688,064 34,148,562 Diluted 35,155,224 35,081,702 34,606,567
35,069,764 34,415,776 This information is preliminary and
based on company data available at the time of the presentation.
PINNACLE FINANCIAL
PARTNERS, INC. AND SUBSIDIARIES SELECTED QUARTERLY FINANCIAL
DATA – UNAUDITED (dollars in thousands)
September June
March December
September June
2014 2014 2014
2013 2013
2013 Balance sheet data, at quarter end:
Commercial real estate - mortgage loans $ 1,478,869 1,457,335
1,456,172 1,383,435 1,326,838 1,308,873 Consumer real estate -
mortgage loans 706,801 698,528 703,592 695,616 687,259 697,490
Construction and land development loans 322,090 292,875 294,055
316,191 319,973 298,509 Commercial and industrial loans 1,724,086
1,697,634 1,568,937 1,605,547 1,513,632 1,504,086 Consumer and
other 189,405 169,190 158,931 143,704 121,600 116,407 Total loans
4,421,251 4,315,562 4,181,687 4,144,493 3,969,302 3,925,365
Allowance for loan losses (66,160 ) (66,888 ) (67,524 ) (67,970 )
(67,280 ) (68,695 ) Securities 753,028 782,066 774,134 733,252
743,885 727,889 Total assets 5,865,703 5,788,792 5,600,933
5,563,776 5,391,201 5,373,168 Noninterest-bearing deposits
1,357,934 1,324,358 1,180,202 1,167,414 1,138,421 1,098,887 Total
deposits 4,662,331 4,651,513 4,500,577 4,533,473 4,333,543
4,096,578 Securities sold under agreements to repurchase 64,773
62,273 68,093 70,465 84,032 117,346 FHLB advances 215,524 170,556
150,604 90,637 115,671 325,762 Subordinated debt and other
borrowings 96,783 97,408 98,033 98,658 99,283 99,908 Total
stockholders’ equity 781,934 764,382 742,497 723,708 712,216
696,569
Balance sheet data, quarterly averages: Total
loans $ 4,358,473 4,251,900 4,130,289 3,981,214 3,932,218 3,845,476
Securities 767,895 782,436 748,539 731,651 739,625 745,969 Total
earning assets 5,264,591 5,187,589 5,023,692 4,903,233 4,825,552
4,710,534 Total assets 5,752,776 5,673,615 5,514,031 5,388,371
5,313,003 5,210,600 Noninterest-bearing deposits 1,317,091
1,202,740 1,128,743 1,179,340 1,100,532 1,012,718 Total deposits
4,655,047 4,518,963 4,509,493 4,407,806 4,198,779 3,963,393
Securities sold under agreements to repurchase 66,429 59,888 62,500
85,096 110,123 129,550 FHLB advances 135,920 224,432 83,787 42,012
181,392 293,581 Subordinated debt and other borrowings 100,404
99,015 98,651 100,030 100,995 102,573 Total stockholders’ equity
774,032 757,089 740,743 722,919 705,275 699,559
Statement
of operations data, for the three months ended: Interest income
$ 52,782 50,564 49,291 48,405 48,177 47,544 Interest expense
3,245 3,338 3,383
3,436 3,604
3,945 Net interest income 49,537 47,226 45,908 44,969 44,573
43,599 Provision for loan losses 851
254 488 2,225
685 2,774 Net interest
income after provision for loan losses 48,686 46,972 45,420 42,744
43,888 40,825 Noninterest income 12,888 12,598 12,732 12,488 11,387
11,326 Noninterest expense 34,360
33,902 33,646 32,637
33,323 30,862
Income before taxes 27,215 25,668 24,506 22,596 21,952 21,289
Income tax expense 9,018 8,498
8,140 7,274
7,305 6,978 Net income $ 18,197
17,170 16,367
15,321 14,647
14,311
Profitability and other ratios:
Return on avg. assets(1)
1.25 % 1.21 % 1.20 % 1.13 % 1.09 % 1.10 %
Return on avg. equity(1)
9.33 % 9.10 % 8.96 % 8.41 % 8.24 % 8.21 %
Return on avg. tangible common
equity(1)
13.69 % 13.50 % 13.45 % 12.79 % 12.71 % 12.72 %
Dividend payout ratio(18)
17.58 % 18.29 % 19.16 % 20.38 % - -
Net interest margin(1)(2)
3.79 % 3.71 % 3.76 % 3.70 % 3.72 % 3.77 %
Noninterest income to total revenue(3)
20.65 % 21.06 % 21.72 % 21.73 % 20.35 % 20.62 %
Noninterest income to avg. assets(1)
0.89 % 0.89 % 0.94 % 0.92 % 0.85 % 0.87 %
Noninterest exp. to avg. assets(1)
2.37 % 2.40 % 2.47 % 2.40 % 2.49 % 2.38 %
Noninterest expense (excluding ORE and
FHLB restructuring charges) to avg. assets(1)
2.34 % 2.38 % 2.43 % 2.38 % 2.44 % 2.27 %
Efficiency ratio(4)
55.04 % 56.67 % 57.38 % 56.80 % 59.55 % 56.19 % Avg. loans to
average deposits 93.63 % 94.09 % 91.59 % 90.32 % 93.65 % 97.02 %
Securities to total assets 12.84 % 13.51 % 13.82 % 13.18 % 13.80 %
13.55 % This information is preliminary and based on
company data available at the time of the presentation.
PINNACLE FINANCIAL PARTNERS,
INC. AND SUBSIDIARIES ANALYSIS OF INTEREST INCOME AND
EXPENSE, RATES AND YIELDS-UNAUDITED
Three months ended Three months ended
(dollars in thousands)
September 30, 2014 September
30, 2013
Average
Balances
Interest
Rates/
Yields
Average
Balances
Interest
Rates/
Yields
Interest-earning assets
Loans(1)
$ 4,358,473 $ 47,511 4.34 % $ 3,932,218 $ 42,778 4.33 % Securities
Taxable 598,713 3,469 2.30 % 571,985 3,538 2.45 %
Tax-exempt(2)
169,182 1,533 4.80 % 167,640 1,601 5.06 % Federal funds sold and
other 138,223 269 0.92 %
153,709 260
0.80 % Total interest-earning assets 5,264,591 $ 52,782
4.03 % 4,825,552 $ 48,177 4.02 %
Nonearning
assets Intangible assets 246,821 248,095 Other nonearning
assets 241,364 239,356 Total assets $ 5,752,776 $
5,313,003
Interest-bearing liabilities
Interest-bearing deposits: Interest checking $ 871,620 $ 366 0.17 %
$ 783,623 $ 400 0.20 % Savings and money market 1,997,900 1,427
0.28 % 1,755,037 1,370 0.31 % Time 468,436
643 0.54 % 559,587
938 0.66 % Total interest-bearing
deposits 3,337,956 2,436 0.29 % 3,098,247 2,708 0.35 % Securities
sold under agreements to repurchase 66,429 39 0.23 % 110,123 56
0.20 % Federal Home Loan Bank advances 135,920 150 0.44 % 181,392
173 0.38 % Subordinated debt and other borrowings 100,404
620 2.45 %
100,995 667 2.62 % Total
interest-bearing liabilities 3,640,709 3,245 0.35 % 3,490,757 3,604
0.41 %
Noninterest-bearing deposits 1,317,091
- -
1,100,532 - - Total
deposits and interest-bearing liabilities 4,957,800 $ 3,245
0.26 % 4,591,289 $ 3,604 0.31 % Other
liabilities 20,944 16,439
Stockholders' equity
774,032 705,275 Total liabilities and stockholders' equity $
5,752,776 $ 5,313,003
Net interest income $
49,537 $ 44,573
Net interest spread(3)
3.68 % 3.61 %
Net interest margin(4)
3.79 % 3.72 %
_________________________________(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 September 30, 2014 would have been
3.77% compared to a net interest spread of 3.71% for the quarter
ended September 30, 2013.
(4) Net interest margin is the result of
annualized net interest income calculated on a tax equivalent basis
divided by average interest-earning assets for the period.
This information is preliminary and based on company
data available at the time of the presentation.
PINNACLE FINANCIAL PARTNERS, INC.
AND SUBSIDIARIES ANALYSIS OF INTEREST INCOME AND EXPENSE,
RATES AND YIELDS-UNAUDITED
Nine Months Ended Nine Months Ended
(dollars in thousands)
September 30, 2014 September
30, 2013
Average
Balances
Interest
Rates/
Yields
Average
Balances
Interest
Rates/
Yields
Interest-earning assets
Loans(1)
$ 4,247,723 $ 136,296 4.30 % $ 3,820,711 $ 126,442 4.44 %
Securities Taxable 594,069 10,818 2.43 % 561,974 10,860 2.58 %
Tax-exempt(2)
172,292 4,694 4.86 % 171,352 4,741 4.94 % Federal funds sold and
other 145,422 828 0.90 %
130,226 835
1.01 % Total interest-earning assets 5,159,506 $ 152,636
4.01 % 4,684,263 $ 142,878 4.14 %
Nonearning assets Intangible assets 247,086 248,488 Other
nonearning assets 241,094 240,305 Total assets $
5,647,686 $ 5,173,056
Interest-bearing liabilities
Interest-bearing deposits: Interest checking $ 901,330 $ 1,186 0.18
% $ 782,965 $ 1,537 0.26 % Savings and money market 1,954,549 4,245
0.29 % 1,656,988 4,381 0.35 % Time 488,941
2,081 0.57 % 575,689
3,159 0.73 % Total
interest-bearing deposits 3,344,820 7,512 0.30 % 3,015,642 9,077
0.40 % Securities sold under agreements to repurchase 62,954 101
0.21 % 123,395 204 0.22 % Federal Home Loan Bank advances 148,237
460 0.42 % 191,622 587 0.41 % Subordinated debt and other
borrowings 99,363 1,892
2.55 % 103,427 2,080
2.69 % Total interest-bearing liabilities 3,655,374
9,965 0.36 % 3,434,086 11,948 0.46 %
Noninterest-bearing
deposits 1,216,881 -
- 1,022,576 -
- Total deposits and interest-bearing
liabilities 4,872,255 $ 9,965 0.27 % 4,456,662 $
11,948 0.36 % Other liabilities 18,018 18,639
Stockholders' equity 757,413 697,755 Total
liabilities and stockholders' equity $ 5,647,686 $ 5,173,056
Net interest income $ 142,671 $ 130,930
Net interest spread(3)
3.65 % 3.67 %
Net interest margin(4)
3.75 % 3.80 %
________________________________(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 nine months ended September 30, 2014 would have been
3.74% compared to a net interest spread of 3.78% for the nine
months ended September 30, 2013.
(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.
PINNACLE FINANCIAL PARTNERS, INC.
AND SUBSIDIARIES SELECTED QUARTERLY FINANCIAL DATA –
UNAUDITED
September June March December
September June
(dollars in thousands)
2014 2014
2014 2013 2013
2013 Asset quality information and
ratios: Nonperforming assets: Nonaccrual loans $ 21,652 15,678
15,606 18,183 19,989 20,561 Other real estate (ORE) 12,329
12,946 15,038
15,226 15,522
15,992 Total nonperforming assets $ 33,981
28,624 30,644
33,409 35,511
36,553
Past due loans over 90 days and still
accruing interest
$ 83 649 7,944 3,057 - 747
Troubled debt restructurings(5)
$ 7,606 7,552 15,108 19,647 19,661 20,427 Net loan charge-offs $
1,580 890 934 1,535 2,100 3,491 Allowance for loan losses to
nonaccrual loans 305.6 % 426.6 % 432.7 % 373.8 % 336.6 % 334.1 % As
a percentage of total loans: Past due accruing loans over 30 days
0.32 % 0.45 % 0.43 % 0.39 % 0.33 % 0.39 %
Potential problem loans(6)
1.98 % 1.79 % 2.01 % 1.51 % 1.80 % 2.11 % Allowance for loan losses
1.50 % 1.55 % 1.61 % 1.64 % 1.70 % 1.75 % Nonperforming assets to
total loans and ORE 0.77 % 0.66 % 0.73 % 0.80 % 0.89 % 0.93 %
Nonperforming assets to total assets 0.58 % 0.49 % 0.55 % 0.60 %
0.66 % 0.68 %
Classified asset ratio (Pinnacle
Bank)(8)
20.0 % 18.1 % 21.2 % 18.5 % 20.6 % 23.3 %
Annualized net loan charge-offs
year-to-date to avg. loans(7)
0.11 % 0.09 % 0.09 % 0.24 % 0.27 % 0.31 %
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 4.34 % 4.27 % 4.30 % 4.28 % 4.33 % 4.41 % Securities 2.85 %
2.93 % 3.17 % 3.16 % 3.04 % 3.03 % Total earning assets 4.03 % 3.97
% 4.04 % 3.98 % 4.02 % 4.10 % Total deposits, including
non-interest bearing 0.21 % 0.22 % 0.23 % 0.24 % 0.26 % 0.30 %
Securities sold under agreements to repurchase 0.23 % 0.21 % 0.20 %
0.16 % 0.20 % 0.22 % FHLB advances 0.44 % 0.33 % 0.59 % 0.97 % 0.38
% 0.31 % Subordinated debt and other borrowings 2.45 % 2.58 % 2.61
% 2.60 % 2.62 % 2.72 % Total deposits and interest-bearing
liabilities 0.26 % 0.27 % 0.29 % 0.29 % 0.31 % 0.35 %
Pinnacle Financial Partners capital
ratios(8):
Stockholders’ equity to total assets 13.3 % 13.2 % 13.3 % 13.0 %
13.2 % 13.0 % Leverage 11.2 % 11.0 % 11.0 % 10.9 % 10.8 % 10.7 %
Tier one risk-based 12.2 % 12.1 % 12.2 % 11.8 % 12.0 % 11.7 % Total
risk-based 13.4 % 13.4 % 13.5 % 13.0 % 13.2 % 12.9 % Tier one
common equity to risk-weighted assets 10.6 % 10.5 % 10.5 % 10.1 %
10.2 % 9.9 % Tangible common equity to tangible assets 9.5 % 9.3 %
9.3 % 9.0 % 9.0 % 8.8 % Pinnacle Bank ratios: Leverage 10.6 % 10.5
% 10.5 % 10.5 % 10.5 % 10.5 % Tier one risk-based 11.5 % 11.5 %
11.7 % 11.3 % 11.6 % 11.5 % Total risk-based 12.8 % 12.8 % 12.9 %
12.6 % 12.9 % 12.7 % This information is preliminary and
based on company data available at the time of the presentation.
PINNACLE FINANCIAL
PARTNERS, INC. AND SUBSIDIARIES SELECTED QUARTERLY FINANCIAL
DATA – UNAUDITED
September June March December
September June
(dollars in thousands, except per share
data)
2014 2014
2014 2013 2013
2013 Per share data: Earnings –
basic $ 0.52 0.49 0.47 0.45 0.43 0.42 Earnings – diluted $ 0.52
0.49 0.47 0.44 0.42 0.42 Common dividends per share $ 0.08 0.08
0.08 0.08 - -
Book value per common share at quarter
end(9)
$ 21.93 21.47 20.88 20.55 20.27 19.86 Tangible common equity per
common share $ 15.02 14.53 13.93 13.52 13.22 12.78 Weighted
avg. common shares – basic 34,762,206 34,697,888 34,602,337
34,355,691 34,282,899 34,172,274 Weighted avg. common shares –
diluted 35,155,224 35,081,702 34,966,600 34,765,424 34,606,567
34,431,054 Common shares outstanding 35,654,541 35,601,495
35,567,268 35,221,941 35,133,733 35,073,763
Investor
information: Closing sales price $ 36.10 39.48 37.49 32.53
29.81 25.71 High closing sales price during quarter $ 39.75 39.48
38.64 33.25 29.99 26.17 Low closing sales price during quarter $
35.21 33.46 31.02 29.67 26.56 21.68
Other
information: Gains on mortgage loans sold: Mortgage loan sales:
Gross loans sold $ 96,050 83,421 61,290 70,194 105,817 123,181
Gross fees (10) $ 2,256 2,461 1,780 1,729 2,294 3,146 Gross fees as
a percentage of loans originated 2.35 % 2.95 % 2.90 % 2.46 % 2.17 %
2.55 % Net gain on mortgage loans sold $ 1,353 1,669 1,235 1,113
1,326 1,949
Investment gains (losses) on sales,
net(17)
$ 29 - - - (1,441 ) (25 )
Brokerage account assets, at
quarter-end(11)
$ 1,658,237 1,680,619 1,611,232 1,560,349 1,445,461 1,387,172 Trust
account managed assets, at quarter-end $ 720,071 687,772 613,440
605,324 576,190 630,322
Core deposits(12)
$ 4,260,627 4,245,745 4,087,477 4,100,037 3,903,000 3,771,424
Core deposits to total funding(12)
84.6 % 85.2 % 84.8 % 85.5 % 84.3 % 81.3 % Risk-weighted assets $
5,049,592 4,924,884 4,730,907 4,803,942 4,557,124 4,532,735 Total
assets per full-time equivalent employee $ 7,744 7,734 7,528 7,408
7,305 7,335 Annualized revenues per full-time equivalent employee $
327.0 320.6 319.7 303.5 300.8 300.8 Annualized expenses per
full-time equivalent employee $ 180.0 181.7 183.4 172.4 179.1 169.0
Number of employees (full-time equivalent) 757.5 748.5 744.0 751.0
738.0 732.5
Associate retention rate(13)
93.5 % 93.8 % 95.6 % 94.4 % 93.9 % 93.0 %
Selected economic information (in
thousands)(14):
Nashville MSA nonfarm employment - August 2014 838.0 829.8 827.1
817.3 815.1 817.1 Knoxville MSA nonfarm employment - August 2014
342.4 342.2 338.0 334.2 335.6 337.9 Nashville MSA unemployment -
August 2014 5.8 % 5.6 % 5.4 % 5.9 % 6.5 % 6.6 % Knoxville MSA
unemployment - August 2014 6.1 % 5.9 % 5.8 % 6.3 % 7.0 % 6.9 %
Nashville residential median home price - September 2014 $ 211.4
222.0 195.0 198.8 197.9 205.9
Nashville inventory of residential homes
for sale - September 2014(16)
9.9 10.6 9.4 8.2 10.2 10.6 This information is preliminary
and based on company data available at the time of the
presentation.
PINNACLE
FINANCIAL PARTNERS, INC. AND SUBSIDIARIES RECONCILIATION OF
NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED
September June March
December September June (dollars in
thousands, except per share data)
2014 2014 2014
2013 2013
2013 Tangible assets: Total assets $ 5,865,703
5,788,792 5,600,933 5,563,776 5,391,201 5,373,168 Less: Goodwill
(243,533 ) (243,550 ) (243,568 ) (243,651 ) (243,808 ) (243,900 )
Core deposit and other intangible assets (3,129 )
(3,365 ) (3,603 ) (3,841 )
(4,087 ) (4,334 ) Net tangible assets $
5,619,041 5,541,877
5,353,762 5,316,284
5,143,306 5,124,934 Tangible
equity: Total stockholders' equity $ 781,934 764,382 742,497
723,708 712,216 696,569 Less: Goodwill (243,533 ) (243,550 )
(243,568 ) (243,651 ) (243,808 ) (243,900 ) Core deposit and other
intangible assets (3,129 ) (3,365 )
(3,603 ) (3,841 ) (4,087 )
(4,334 ) Net tangible common equity $ 535,272
517,467 495,326
476,216 464,321
448,335
Ratio of tangible common equity to
tangible assets 9.53 %
9.34 % 9.25 %
8.96 % 9.03 %
8.75 % Average tangible
equity: Average stockholders' equity $ 774,032 757,089 740,743
722,919 705,275 699,559 Less: Average goodwill (243,544 ) (243,559
) (243,610 ) (243,729 ) (243,854 ) (243,956 ) Core deposit and
other intangible assets (3,278 ) (3,484 )
(3,722 ) (3,964 ) (4,211
) (4,458 ) Net average tangible common equity $
527,210 510,046 493,411
475,226 457,210
451,145
Return on average tangible common
equity(1)
13.69 % 13.50 %
13.45 % 12.79
% 12.71 %
12.72 % For the three months
ended September June March December
September June 2014 2014
2014 2013
2013 2013 Net interest income $
49,537 47,226 45,908 44,969 44,573 43,599 Noninterest income
12,888 12,598 12,732 12,488 11,387 11,326 Less: Investment (gains)
losses on sales, net (29 ) -
- - 1,441
25
Noninterest income excluding investment
(gains) losses on sales, net
12,859 12,598
12,732 12,488 12,828
12,122
Total revenues excluding the impact of
investment (gains) losses on sales, net
62,396 59,824
58,644 57,457 57,401
55,721 Noninterest expense
34,360 33,902 33,646 32,637 33,323 30,862 Less: Other real estate
expense 417 226
651 302 699
1,391
Noninterest expense excluding the impact
of other real estate expense
33,943 33,676
32,995 32,335 32,624
29,471
Adjusted pre-tax pre-provision
income(15)
$ 28,453 26,148 25,645
25,122 24,777
26,250
Efficiency Ratio(4)
55.0 % 56.7 % 57.4 %
56.8 % 59.5 % 56.2 %
Total average assets $ 5,752,776
5,673,615 5,514,031
5,388,371 5,313,003
5,210,600
Noninterest expense (excluding ORE
expense) to avg. assets(1)
2.34 % 2.38 % 2.43 %
2.38 % 2.44 % 2.27 %
This information is preliminary and based on company
data available at the time of the presentation.
PINNACLE FINANCIAL PARTNERS, INC.
AND SUBSIDIARIES SELECTED QUARTERLY FINANCIAL DATA –
UNAUDITED 1. Ratios are presented on an annualized
basis. 2. Net interest margin is the result of net interest income
on a tax equivalent basis divided by average interest earning
assets. 3. Total revenue is equal to the sum of net interest income
and noninterest income. 4. Efficiency ratios are calculated by
dividing noninterest expense by the sum of net interest income and
noninterest income. 5. Troubled debt restructurings include loans
where the company, as a result of the borrower’s financial
difficulties, has granted a credit concession to the borrower
(i.e., interest only payments for a significant period of time,
extending the maturity of the loan, etc.). All of these loans
continue to accrue interest at the contractual rate.
6. Average risk ratings are based on an
internal loan review system which assigns a numeric value of 1 to
10 to all loans to commercial entities based on their underlying
risk characteristics as of the end of each quarter. A “1” risk
rating is assigned to credits that exhibit Excellent risk
characteristics, “2” exhibit Very Good risk characteristics, “3”
Good, “4” Satisfactory, “5” Acceptable or Average, “6” Watch List,
“7” Criticized, “8” Classified or Substandard, “9” Doubtful and
“10” Loss (which are charged-off immediately). Additionally, loans
rated “8” or worse that are not nonperforming or restructured loans
are considered potential problem loans. Generally, consumer loans
are not subjected to internal risk ratings.
7. Annualized net loan charge-offs to average loans ratios are
computed by annualizing year-to-date net loan charge-offs and
dividing the result by average loans for the year-to-date period.
8. Capital ratios are 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 and non-credit related loan losses as well as
other real estate owned expenses and FHLB restructuring charges.
16. Represents 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 diluted earnings per share as of the
dividend declaration date.
Pinnacle Financial Partners, Inc.Media
Contact:Nikki Klemmer, 615-743-6132orFinancial
Contact:Harold Carpenter, 615-744-3742www.pnfp.com
Pinnacle Financial Partn... (NASDAQ:PNFP)
Historical Stock Chart
From Mar 2024 to Apr 2024
Pinnacle Financial Partn... (NASDAQ:PNFP)
Historical Stock Chart
From Apr 2023 to Apr 2024