PNFP Reports Diluted EPS of $1.91, ROAA of 1.42% and ROATCE of 17.40% For 3Q2022
Pinnacle Financial Partners reported a strong third quarter for 2022, with net income per diluted share rising to $1.91, up 9.1% from last year. Total assets reached $41.0 billion, marking a 12.3% year-over-year increase. Loans grew by 20.9%, while core deposits increased by 9.8%. Net interest income surged 28.7% year-over-year to $305.8 million. However, the company noted a decline in Paycheck Protection Program (PPP) income, contributing to an overall challenging economic landscape. The Board declared a quarterly dividend of $0.22 per share, reinforcing its commitment to shareholder returns.
- Net income per diluted share increased by 9.1% year-over-year to $1.91.
- Total assets grew 12.3% year-over-year to $41.0 billion.
- Loans increased by 20.9% linked-quarter.
- Core deposits grew by 9.8% annualized over the quarter.
- Net interest income rose by 28.7% year-over-year to $305.8 million.
- Pre-tax, pre-provision net revenue (PPNR) increased by 22.3% year-over-year.
- Paycheck Protection Program (PPP) income decreased significantly, from $20.4 million in Q3 2021 to $755,000 in Q3 2022.
- Noninterest expense rose by 18.0% year-over-year, impacting profitability.
3Q22 annualized linked-quarter loan growth of
Paycheck Protection Program (PPP) net interest income for the three months ended
"There is little doubt that we continue to operate in a weakening economy," said
"The key to our continued strong growth and strong asset quality metrics has been our ability to attract the best bankers in our markets from our competitors. We have hired 118 revenue producers thus far this year, including 53 in the third quarter, so we are well on pace to surpass our hiring successes of the past two years. As a result, we believe we are extremely well positioned to seize the significant opportunities arising from the substantial market disruption we see occurring across our footprint and to continue producing sound growth in what is likely to be a more challenging economic landscape. Our third quarter results increased our belief that our proven and unique business model should continue to produce outsized revenue growth, earnings growth and tangible book value accretion through a more challenging operating environment."
BALANCE SHEET GROWTH:
Total assets at
|
Balances at |
|
Balances at |
|
||||
(dollars in thousands) |
|
|
Linked-Quarter
|
|
Year-over-Year
|
|||
Loans |
$ |
27,711,694 |
$ |
26,333,096 |
|
$ |
23,058,461 |
|
Less: PPP loans |
|
10,723 |
|
51,100 |
(316.1)% |
|
708,722 |
(98.5)% |
Loans excluding PPP loans |
|
27,700,971 |
|
26,281,996 |
|
|
22,349,739 |
|
Securities and other interest-earning assets |
|
8,706,453 |
|
9,342,543 |
(27.2)% |
|
9,538,824 |
(8.7)% |
Total interest-earning assets excluding PPP loans |
$ |
36,407,424 |
$ |
35,624,539 |
|
$ |
31,888,563 |
|
|
|
|
|
|
|
|||
Core deposits: |
|
|
|
|
|
|||
Noninterest-bearing deposits |
|
10,567,873 |
|
11,058,198 |
(17.7)% |
|
9,809,691 |
|
Interest-bearing core deposits(1) |
|
20,180,944 |
|
18,953,246 |
|
|
17,360,676 |
|
Noncore deposits and other funding(2) |
|
4,444,868 |
|
4,496,117 |
(4.6)% |
|
3,778,885 |
|
Total funding |
$ |
35,193,685 |
$ |
34,507,561 |
|
$ |
30,949,252 |
|
(1): |
Interest-bearing core deposits are interest-bearing deposits, money market accounts, time deposits less than |
(2): |
Noncore deposits and other funding consists of time deposits greater than |
"In conjunction with our hiring success in recent years, we again experienced strong growth in loans during the third quarter with an annualized growth rate of 20.9 percent over
PRE-TAX, PRE-PROVISION NET REVENUE (PPNR) GROWTH:
Pre-tax, pre-provision net revenues (PPNR) for the quarter ended
|
Three months ended |
Nine months ended |
||||||||||||||
|
|
|
||||||||||||||
(dollars in thousands) |
2022 |
2021 |
% change |
2022 |
2021 |
% change |
||||||||||
Revenues: |
|
|
|
|
|
|
||||||||||
Net interest income |
$ |
305,784 |
|
$ |
237,543 |
|
28.7 |
% |
$ |
809,833 |
|
$ |
693,638 |
|
16.8 |
% |
Noninterest income |
|
104,805 |
|
|
104,095 |
|
0.7 |
% |
|
333,803 |
|
|
295,011 |
|
13.1 |
% |
Total revenues |
|
410,589 |
|
|
341,638 |
|
20.2 |
% |
|
1,143,636 |
|
|
988,649 |
|
15.7 |
% |
Noninterest expense |
|
199,253 |
|
|
168,851 |
|
18.0 |
% |
|
577,952 |
|
|
489,687 |
|
18.0 |
% |
Pre-tax, pre-provision net revenue (PPNR) |
|
211,336 |
|
|
172,787 |
|
22.3 |
% |
|
565,684 |
|
|
498,962 |
|
13.4 |
% |
Adjustments: |
|
|
|
|
|
|
||||||||||
Investment (gains) losses on sales of securities, net |
|
(217 |
) |
|
— |
|
NM |
|
|
(156 |
) |
|
(366 |
) |
NM |
|
ORE expense (benefit) |
|
(90 |
) |
|
(79 |
) |
NM |
|
|
101 |
|
|
(749 |
) |
NM |
|
Adjusted PPNR |
$ |
211,029 |
|
$ |
172,708 |
|
22.2 |
% |
$ |
565,629 |
|
$ |
497,847 |
|
13.6 |
% |
-
Revenue per fully diluted common share increased for the 11th consecutive quarter to
for the three months ended$5.40 Sept. 30, 2022 , compared to for the second quarter of 2022 and$5.14 for the third quarter of 2021, a 20.0 percent year-over-year growth rate.$4.50 -
Net interest income for the quarter ended
Sept. 30, 2022 was , compared to$305.8 million for the second quarter of 2022 and$264.6 million for the third quarter of 2021, a year-over-year growth rate of 28.7 percent.$237.5 million -
Revenues from PPP loans approximated
in the third quarter of 2022, compared to$755,000 in the second quarter of 2022 and$4.1 million in the third quarter of 2021. At$20.4 million Sept. 30, 2022 , remaining unamortized fees for PPP loans were approximately .$333,000 -
Included in net interest income for the third quarter of 2022 was
of discount accretion associated with fair value adjustments, compared to$1.3 million of discount accretion recognized in the second quarter of 2022 and$1.6 million in the third quarter of 2021. There remains$2.8 million of purchase accounting discount accretion as of$4.4 million Sept. 30, 2022 .
-
Revenues from PPP loans approximated
-
Noninterest income for the quarter ended
Sept. 30, 2022 was , compared to$104.8 million for the second quarter of 2022 and$125.5 million for the third quarter of 2021, a year-over-year growth rate of 0.7 percent.$104.1 million -
Wealth management revenues, which include investment, trust and insurance services, were
for the third quarter of 2022, compared to$19.4 million for the second quarter of 2022 and$21.8 million reported for the third quarter of 2021, a year-over-year increase of 12.5 percent.$17.3 million -
Service charges on deposit accounts were
for the quarter ended$10.9 million Sept. 30, 2022 , compared to for the quarter ended$11.6 million June 30, 2022 and for the quarter ended$11.4 million Sept. 30, 2021 . Service charge revenues were negatively impacted by the previously disclosed changes in the firm's insufficient funds and overdraft programs during the third quarter of 2022 by approximately .$500,000 -
Income from the firm's investment in BHG was
for the quarter ended$41.3 million Sept. 30, 2022 , down from for the quarter ended$49.5 million June 30, 2022 and up from for the quarter ended$30.4 million Sept. 30, 2021 . During the third quarter of 2022, BHG placed approximately in loans with community banks compared to approximately$555 million in the second quarter of 2022. Additionally, BHG completed another securitization during the third quarter of 2022 for approximately$658 million in funding secured by previously funded loans. This was the third securitization completed in 2022.$412 million -
Other noninterest income was
for the quarter ended$31.8 million Sept. 30, 2022 , compared to for the quarter ended$40.4 million June 30, 2022 and for the quarter ended$37.2 million Sept. 30, 2021 , a linked-quarter annualized decrease of 85.4 percent and year-over-year decline of 14.5 percent, respectively.-
Third quarter 2022 gains from market valuation adjustments in other equity investments decreased to approximately
, compared to$725,000 in the second quarter of 2022 and$6.7 million in the third quarter of 2021.$8.6 million
-
Third quarter 2022 gains from market valuation adjustments in other equity investments decreased to approximately
-
Wealth management revenues, which include investment, trust and insurance services, were
-
Noninterest expense for the quarter ended
Sept. 30, 2022 was , compared to$199.3 million in the second quarter of 2022 and$196.0 million in the third quarter of 2021, reflecting a linked-quarter annualized growth rate of 6.6 percent and a year-over-year increase of 18.0 percent.$168.9 million -
Salaries and employee benefits were
in the third quarter of 2022, compared to$129.9 million in the second quarter of 2022 and$126.6 million in the third quarter of 2021, reflecting a linked-quarter annualized growth rate of 10.4 percent and a year-over-year increase of 15.6 percent.$112.4 million -
Increase in headcount is a meaningful factor to the growth in compensation. Total full-time equivalent associates amounted to 3,184.5 associates at
Sept. 30, 2022 , compared to 2,769.5 full-time equivalent associates atSept. 30, 2021 , a year-over-year increase in headcount of 15.0 percent. -
Costs related to the firm's incentive plans increased to
in the third quarter of 2022 compared to$30.7 million in the third quarter of 2021 due to increased personnel as well as increased earnings and PPNR, which are primary factors in determining the costs of the firm's annual cash incentive compensation awards.$30.2 million
-
Increase in headcount is a meaningful factor to the growth in compensation. Total full-time equivalent associates amounted to 3,184.5 associates at
-
Noninterest expense categories, other than salaries and employee benefits, were
in the third quarter of 2022, compared to$69.3 million in the second quarter of 2022 and$69.4 million in the third quarter of 2021, reflecting a year-over-year increase of 22.9 percent.$56.4 million
-
Salaries and employee benefits were
"We are very pleased with our PPNR results for the third quarter," said
"We anticipated fee revenues to decrease in the third quarter, since the second quarter included all-time high marks from BHG and other fee categories, with significant contributions from market valuation adjustments for other equity investments that we own. Although BHG reported less revenue, they had another extremely strong quarter. Market valuation adjustments from our other equity investments fell by
"As to expenses, compensation costs increased approximately 15.6 percent over the same quarter last year, due primarily to increased opportunities to hire the best bankers and investment professionals in our markets. We are optimistic that our hiring model will continue to provide us even more opportunities to add revenue producers this year. Including the impact of inflation and the acquisition of
SOUNDNESS AND PROFITABILITY:
|
Three months ended |
|
Nine months ended |
||||||||
|
|
|
|
|
|
|
|||||
Net interest margin |
3.47 |
% |
3.17 |
% |
3.03 |
% |
|
3.18 |
% |
3.05 |
% |
Efficiency ratio |
48.53 |
% |
50.26 |
% |
49.42 |
% |
|
50.54 |
% |
49.53 |
% |
Return on average assets |
1.42 |
% |
1.46 |
% |
1.47 |
% |
|
1.40 |
% |
1.45 |
% |
Return on average tangible common equity (TCE) |
17.40 |
% |
17.62 |
% |
16.98 |
% |
|
16.89 |
% |
17.15 |
% |
|
As of |
||||||||
|
|
|
|
||||||
Stockholder's equity to total assets |
|
13.0 |
% |
|
13.2 |
% |
|
14.2 |
% |
Tangible common equity to tangible assets |
|
8.3 |
% |
|
8.4 |
% |
|
9.0 |
% |
Book value per common share |
$ |
67.07 |
|
$ |
66.74 |
|
$ |
65.36 |
|
Tangible book value per common share |
$ |
42.44 |
|
$ |
42.08 |
|
$ |
40.98 |
|
Annualized net loan charge-offs to avg. loans (1) |
|
0.16 |
% |
|
0.01 |
% |
|
0.16 |
% |
Nonperforming assets to total loans, ORE and other nonperforming assets (NPAs) |
|
0.15 |
% |
|
0.09 |
% |
|
0.24 |
% |
Classified asset ratio (Pinnacle Bank) (2) |
|
2.60 |
% |
|
2.90 |
% |
|
5.60 |
% |
Allowance for credit losses (ACL) to total loans |
|
1.04 |
% |
|
1.03 |
% |
|
1.17 |
% |
ACL to total loans, excluding PPP |
|
1.04 |
% |
|
1.04 |
% |
|
1.20 |
% |
(1): |
Annualized net loan charge-offs to average loans ratios are computed by annualizing quarterly net loan charge-offs and dividing the result by average loans for the quarter. |
(2): |
Classified assets as a percentage of Tier 1 capital plus allowance for credit losses. |
-
Net interest margin was 3.47 percent for the third quarter of 2022, compared to 3.17 percent for the second quarter of 2022 and 3.03 percent for the third quarter of 2021. Net interest margin for the nine months ended
Sept. 30, 2022 was 3.18 percent compared to 3.05 percent for the nine months endedSept. 30, 2021 .- PPP loans impacted the firm’s net interest margin beginning in the second quarter of 2020 and have continued to impact net interest margin through the third quarter of 2022. Additionally, the firm’s decision early in the pandemic to maintain additional on-balance sheet liquidity also impacted net interest margin in each of fiscal years 2020 and 2021. The firm estimates its second and third quarter 2022 net interest margin was negatively impacted by approximately 12 and 9 basis points, respectively, compared to approximately 12 basis points in each of the second and third quarter of 2021 as a result of these factors.
-
Provision for credit losses was
in the third quarter of 2022 compared to$27.5 million in the second quarter of 2022 and$12.9 million in the third quarter of 2021. Net charge-offs were$3.4 million for the quarter ended$11.0 million Sept. 30, 2022 , compared to for the quarter ended$877,000 June 30, 2022 and for the quarter ended$9.3 million Sept. 30, 2021 . Annualized net loan charge-offs for the third quarter of 2022 were 0.16 percent. -
Nonperforming assets were
at$41.9 million Sept. 30, 2022 , compared to at$23.7 million June 30, 2022 and at$55.1 million Sept. 30, 2021 , down 24.0 percent over the same quarter last year. The ratio of the allowance for credit losses to nonperforming loans atSept. 30, 2022 was 844.5 percent, compared to 1,762.6 percent atJune 30, 2022 and 575.3 percent atSept. 30, 2021 . -
Classified assets were
at$107.9 million Sept. 30, 2022 , compared to at$112.5 million June 30, 2022 and at$196.3 million Sept. 30, 2021 , down 45.0 percent over the same quarter last year.
"During the third quarter, our net interest margin increased by approximately 30 basis points, our efficiency ratio improved by 173 basis points, and our return metrics were basically consistent with our strong second quarter results," Carpenter said. "We are also pleased that our tangible book value per share increased again this quarter, despite the impact of rising rates on our investment securities portfolio. Our credit metrics declined slightly in the quarter but remain strong in comparison to historical metrics, which we believe is the result of our credit officers continuing to remain active in proactively conducting portfolio reviews and fine tuning underwriting given forecasts for a weakening economy.
"We believe we have the most experienced bankers in our markets and, as a result, believe this experience translates into a client base of seasoned borrowers. We have long shown that we can grow our franchise organically, which we also believe enhances long-term credit soundness. Furthermore, we operate in many of the best banking markets in the nation where the local economies seem to be better weathering the current economic challenges."
BOARD OF DIRECTORS DECLARES DIVIDENDS
On
WEBCAST AND CONFERENCE CALL INFORMATION
Pinnacle will host a webcast and conference call at
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 owns a 49 percent interest in
The firm began operations in a single location in downtown
Additional information concerning Pinnacle, which is included in the Nasdaq Financial-100 Index, can be accessed at www.pnfp.com.
Forward-Looking Statements
All statements, other than statements of historical fact, included in this press release, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The words "expect," "anticipate," "intend," "may," "should," "plan," "believe," "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 statements. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, including, but not limited to: (i) deterioration in the financial condition of borrowers of Pinnacle Bank and its subsidiaries or BHG, including as a result of the negative impact of inflationary pressures on our and BHG's customers and their businesses resulting in significant increases in loan losses and provisions for those losses and, in the case of BHG, substitutions; (ii) fluctuations or differences in interest rates on loans or deposits from those that
Non-GAAP Financial Matters
This release contains certain non-GAAP financial measures, including, without limitation, earnings per diluted common share, PPNR, efficiency ratio and the ratio of noninterest expense to average assets, excluding in certain instances the impact of expenses related to other real estate owned, gains or losses on sale of investment securities and other matters for the accounting periods presented. This release also includes non-GAAP financial measures which exclude the impact of loans originated and forgiven and repaid under the PPP. This release may also contain certain other non-GAAP capital ratios and performance measures that exclude the impact of goodwill and core deposit intangibles associated with
|
|||||||||
CONSOLIDATED BALANCE SHEETS – UNAUDITED |
|||||||||
|
|
|
|
||||||
(dollars in thousands, except for share and per share data) |
|
|
|
||||||
ASSETS |
|
|
|
||||||
Cash and noninterest-bearing due from banks |
$ |
168,010 |
|
$ |
188,287 |
|
$ |
155,965 |
|
Restricted cash |
|
18,636 |
|
|
82,505 |
|
|
104,157 |
|
Interest-bearing due from banks |
|
1,616,878 |
|
|
3,830,747 |
|
|
3,206,383 |
|
Cash and cash equivalents |
|
1,803,524 |
|
|
4,101,539 |
|
|
3,466,505 |
|
Securities purchased with agreement to resell |
|
528,999 |
|
|
1,000,000 |
|
|
500,000 |
|
Securities available-for-sale, at fair value |
|
3,542,601 |
|
|
4,914,194 |
|
|
4,634,653 |
|
Securities held-to-maturity (fair value of |
|
2,938,417 |
|
|
1,155,958 |
|
|
989,237 |
|
Consumer loans held-for-sale |
|
45,509 |
|
|
45,806 |
|
|
55,273 |
|
Commercial loans held-for-sale |
|
15,413 |
|
|
17,685 |
|
|
49,121 |
|
Loans |
|
27,711,694 |
|
|
23,414,262 |
|
|
23,058,461 |
|
Less allowance for credit losses |
|
(288,088 |
) |
|
(263,233 |
) |
|
(268,635 |
) |
Loans, net |
|
27,423,606 |
|
|
23,151,029 |
|
|
22,789,826 |
|
Premises and equipment, net |
|
320,273 |
|
|
288,182 |
|
|
288,833 |
|
Equity method investment |
|
425,892 |
|
|
360,833 |
|
|
333,764 |
|
Accrued interest receivable |
|
110,170 |
|
|
98,813 |
|
|
89,137 |
|
|
|
1,846,466 |
|
|
1,819,811 |
|
|
1,819,811 |
|
Core deposits and other intangible assets |
|
35,666 |
|
|
33,819 |
|
|
35,876 |
|
Other real estate owned |
|
7,787 |
|
|
8,537 |
|
|
8,415 |
|
Other assets |
|
1,955,795 |
|
|
1,473,193 |
|
|
1,463,485 |
|
Total assets |
$ |
41,000,118 |
|
$ |
38,469,399 |
|
$ |
36,523,936 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||||||
Deposits: |
|
|
|
||||||
Noninterest-bearing |
$ |
10,567,873 |
|
$ |
10,461,071 |
|
$ |
9,809,691 |
|
Interest-bearing |
|
7,549,510 |
|
|
6,530,015 |
|
|
5,767,286 |
|
Savings and money market accounts |
|
12,712,809 |
|
|
12,179,663 |
|
|
11,381,033 |
|
Time |
|
2,859,857 |
|
|
2,133,784 |
|
|
2,411,797 |
|
Total deposits |
|
33,690,049 |
|
|
31,304,533 |
|
|
29,369,807 |
|
Securities sold under agreements to repurchase |
|
190,554 |
|
|
152,559 |
|
|
148,240 |
|
|
|
889,248 |
|
|
888,681 |
|
|
888,493 |
|
Subordinated debt and other borrowings |
|
423,834 |
|
|
423,172 |
|
|
542,712 |
|
Accrued interest payable |
|
10,202 |
|
|
12,504 |
|
|
11,838 |
|
Other liabilities |
|
454,119 |
|
|
377,343 |
|
|
371,048 |
|
Total liabilities |
|
35,658,006 |
|
|
33,158,792 |
|
|
31,332,138 |
|
Preferred stock, no par value, 10.0 million shares authorized; 225,000 shares non-cumulative perpetual preferred stock, Series B, liquidation preference |
|
217,126 |
|
|
217,126 |
|
|
217,126 |
|
Common stock, par value |
|
76,413 |
|
|
76,143 |
|
|
76,115 |
|
Additional paid-in capital |
|
3,066,527 |
|
|
3,045,802 |
|
|
3,038,800 |
|
Retained earnings |
|
2,224,736 |
|
|
1,864,350 |
|
|
1,748,491 |
|
Accumulated other comprehensive income (loss), net of taxes |
|
(242,690 |
) |
|
107,186 |
|
|
111,266 |
|
Total stockholders' equity |
|
5,342,112 |
|
|
5,310,607 |
|
|
5,191,798 |
|
Total liabilities and stockholders' equity |
$ |
41,000,118 |
|
$ |
38,469,399 |
|
$ |
36,523,936 |
|
This information is preliminary and based on company data available at the time of the presentation. |
|
|||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED |
|||||||||||||||
(dollars in thousands, except for share and per share data) |
Three months ended |
Nine months ended |
|||||||||||||
|
|
|
|
|
|
||||||||||
Interest income: |
|
|
|
|
|
||||||||||
Loans, including fees |
$ |
315,935 |
|
$ |
252,182 |
|
$ |
233,857 |
|
$ |
795,164 |
|
$ |
694,017 |
|
Securities |
|
|
|
|
|
||||||||||
Taxable |
|
18,204 |
|
|
12,725 |
|
|
8,986 |
|
|
41,977 |
|
|
25,073 |
|
Tax-exempt |
|
21,408 |
|
|
19,898 |
|
|
15,873 |
|
|
58,752 |
|
|
47,917 |
|
Federal funds sold and other |
|
16,217 |
|
|
7,571 |
|
|
2,152 |
|
|
26,864 |
|
|
5,014 |
|
Total interest income |
|
371,764 |
|
|
292,376 |
|
|
260,868 |
|
|
922,757 |
|
|
772,021 |
|
Interest expense: |
|
|
|
|
|
||||||||||
Deposits |
|
55,189 |
|
|
18,181 |
|
|
12,139 |
|
|
83,620 |
|
|
43,468 |
|
Securities sold under agreements to repurchase |
|
182 |
|
|
82 |
|
|
57 |
|
|
320 |
|
|
185 |
|
FHLB advances and other borrowings |
|
10,609 |
|
|
9,539 |
|
|
11,129 |
|
|
28,984 |
|
|
34,730 |
|
Total interest expense |
|
65,980 |
|
|
27,802 |
|
|
23,325 |
|
|
112,924 |
|
|
78,383 |
|
Net interest income |
|
305,784 |
|
|
264,574 |
|
|
237,543 |
|
|
809,833 |
|
|
693,638 |
|
Provision for credit losses |
|
27,493 |
|
|
12,907 |
|
|
3,382 |
|
|
43,120 |
|
|
13,451 |
|
Net interest income after provision for credit losses |
|
278,291 |
|
|
251,667 |
|
|
234,161 |
|
|
766,713 |
|
|
680,187 |
|
Noninterest income: |
|
|
|
|
|
||||||||||
Service charges on deposit accounts |
|
10,906 |
|
|
11,616 |
|
|
11,435 |
|
|
33,552 |
|
|
28,648 |
|
Investment services |
|
10,780 |
|
|
13,205 |
|
|
9,648 |
|
|
34,676 |
|
|
26,836 |
|
Insurance sales commissions |
|
2,928 |
|
|
2,554 |
|
|
2,557 |
|
|
9,518 |
|
|
8,188 |
|
Gains on mortgage loans sold, net |
|
1,117 |
|
|
2,150 |
|
|
7,814 |
|
|
7,333 |
|
|
28,180 |
|
Investment gains on sales, net |
|
217 |
|
|
— |
|
|
— |
|
|
156 |
|
|
366 |
|
Trust fees |
|
5,706 |
|
|
6,065 |
|
|
5,049 |
|
|
17,744 |
|
|
14,798 |
|
Income from equity method investment |
|
41,341 |
|
|
49,465 |
|
|
30,409 |
|
|
124,461 |
|
|
91,430 |
|
Other noninterest income |
|
31,810 |
|
|
40,447 |
|
|
37,183 |
|
|
106,363 |
|
|
96,565 |
|
Total noninterest income |
|
104,805 |
|
|
125,502 |
|
|
104,095 |
|
|
333,803 |
|
|
295,011 |
|
Noninterest expense: |
|
|
|
|
|
||||||||||
Salaries and employee benefits |
|
129,910 |
|
|
126,611 |
|
|
112,406 |
|
|
378,373 |
|
|
325,958 |
|
Equipment and occupancy |
|
27,886 |
|
|
26,921 |
|
|
23,712 |
|
|
80,343 |
|
|
70,253 |
|
Other real estate, net |
|
(90 |
) |
|
86 |
|
|
(79 |
) |
|
101 |
|
|
(749 |
) |
Marketing and other business development |
|
4,958 |
|
|
4,759 |
|
|
3,325 |
|
|
13,494 |
|
|
8,326 |
|
Postage and supplies |
|
2,795 |
|
|
2,320 |
|
|
2,083 |
|
|
7,486 |
|
|
6,004 |
|
Amortization of intangibles |
|
1,951 |
|
|
2,051 |
|
|
2,088 |
|
|
5,873 |
|
|
6,461 |
|
Other noninterest expense |
|
31,843 |
|
|
33,290 |
|
|
25,316 |
|
|
92,282 |
|
|
73,434 |
|
Total noninterest expense |
|
199,253 |
|
|
196,038 |
|
|
168,851 |
|
|
577,952 |
|
|
489,687 |
|
Income before income taxes |
|
183,843 |
|
|
181,131 |
|
|
169,405 |
|
|
522,564 |
|
|
485,511 |
|
Income tax expense |
|
35,185 |
|
|
36,004 |
|
|
32,828 |
|
|
99,669 |
|
|
91,716 |
|
Net income |
|
148,658 |
|
|
145,127 |
|
|
136,577 |
|
|
422,895 |
|
|
393,795 |
|
Preferred stock dividends |
|
(3,798 |
) |
|
(3,798 |
) |
|
(3,798 |
) |
|
(11,394 |
) |
|
(11,394 |
) |
Net income available to common shareholders |
$ |
144,860 |
|
$ |
141,329 |
|
$ |
132,779 |
|
$ |
411,501 |
|
$ |
382,401 |
|
Per share information: |
|
|
|
|
|
||||||||||
Basic net income per common share |
$ |
1.91 |
|
$ |
1.87 |
|
$ |
1.76 |
|
$ |
5.43 |
|
$ |
5.07 |
|
Diluted net income per common share |
$ |
1.91 |
|
$ |
1.86 |
|
$ |
1.75 |
|
$ |
5.42 |
|
$ |
5.05 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
||||||||||
Basic |
|
75,761,930 |
|
|
75,751,296 |
|
|
75,494,286 |
|
|
75,723,129 |
|
|
75,449,900 |
|
Diluted |
|
75,979,056 |
|
|
75,940,500 |
|
|
75,836,142 |
|
|
75,945,469 |
|
|
75,760,618 |
|
This information is preliminary and based on company data available at the time of the presentation. |
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
(dollars and shares in thousands) |
Preferred
|
Common Stock |
Additional Paid-
|
Retained
|
Accumulated Other
|
Total
|
||||||||||||||
|
Shares |
Amounts |
||||||||||||||||||
Balance at |
$ |
217,126 |
75,850 |
|
$ |
75,850 |
|
$ |
3,028,063 |
|
$ |
1,407,723 |
|
$ |
175,849 |
|
$ |
4,904,611 |
|
|
Exercise of employee common stock options & related tax benefits |
|
— |
|
32 |
|
|
32 |
|
|
672 |
|
|
— |
|
|
— |
|
|
704 |
|
Preferred dividends paid ( |
|
— |
|
— |
|
|
— |
|
|
— |
|
|
(11,394 |
) |
|
— |
|
|
(11,394 |
) |
Common dividends paid ( |
|
— |
|
— |
|
|
— |
|
|
— |
|
|
(41,633 |
) |
|
— |
|
|
(41,633 |
) |
Issuance of restricted common shares, net of forfeitures |
|
— |
|
194 |
|
|
194 |
|
|
(194 |
) |
|
— |
|
|
— |
|
|
— |
|
Restricted shares withheld for taxes & related tax benefits |
|
— |
|
(49 |
) |
|
(49 |
) |
|
(3,697 |
) |
|
— |
|
|
— |
|
|
(3,746 |
) |
Issuance of common stock pursuant to restricted stock unit (RSU) and performance stock unit (PSU) agreements, net of shares withheld for taxes & related tax benefits |
|
— |
|
88 |
|
|
88 |
|
|
(3,878 |
) |
|
— |
|
|
— |
|
|
(3,790 |
) |
Compensation expense for restricted shares & performance stock units |
|
— |
|
— |
|
|
— |
|
|
17,834 |
|
|
— |
|
|
— |
|
|
17,834 |
|
Net income |
|
— |
|
— |
|
|
— |
|
|
— |
|
|
393,795 |
|
|
— |
|
|
393,795 |
|
Other comprehensive loss |
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(64,583 |
) |
|
(64,583 |
) |
Balance at |
$ |
217,126 |
|
76,115 |
|
$ |
76,115 |
|
$ |
3,038,800 |
|
$ |
1,748,491 |
|
$ |
111,266 |
|
$ |
5,191,798 |
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at |
$ |
217,126 |
|
76,143 |
|
$ |
76,143 |
|
$ |
3,045,802 |
|
$ |
1,864,350 |
|
$ |
107,186 |
|
$ |
5,310,607 |
|
Exercise of employee common stock options & related tax benefits |
|
— |
|
14 |
|
|
14 |
|
|
264 |
|
|
— |
|
|
— |
|
|
278 |
|
Preferred dividends paid ( |
|
— |
|
— |
|
|
— |
|
|
— |
|
|
(11,394 |
) |
|
— |
|
|
(11,394 |
) |
Common dividends paid ( |
|
— |
|
— |
|
|
— |
|
|
— |
|
|
(51,115 |
) |
|
— |
|
|
(51,115 |
) |
Issuance of restricted common shares, net of forfeitures |
|
— |
|
207 |
|
|
207 |
|
|
(169 |
) |
|
— |
|
|
— |
|
|
38 |
|
Restricted shares withheld for taxes & related tax benefits |
|
— |
|
(46 |
) |
|
(46 |
) |
|
(4,657 |
) |
|
— |
|
|
— |
|
|
(4,703 |
) |
Issuance of common stock pursuant to RSU and PSU agreements, net of shares withheld for taxes & related tax benefits |
|
— |
|
95 |
|
|
95 |
|
|
(5,595 |
) |
|
— |
|
|
— |
|
|
(5,500 |
) |
Compensation expense for restricted shares & performance stock units |
|
— |
|
— |
|
|
— |
|
|
30,882 |
|
|
— |
|
|
— |
|
|
30,882 |
|
Net income |
|
— |
|
— |
|
|
— |
|
|
— |
|
|
422,895 |
|
|
— |
|
|
422,895 |
|
Other comprehensive loss |
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(349,876 |
) |
|
(349,876 |
) |
Balance at |
$ |
217,126 |
|
76,413 |
|
$ |
76,413 |
|
$ |
3,066,527 |
|
$ |
2,224,736 |
|
$ |
(242,690 |
) |
$ |
5,342,112 |
|
|
|||||||||||||
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED |
|||||||||||||
|
|
|
|
|
|
|
|||||||
(dollars in thousands) |
September |
June |
March |
December |
September |
June |
|||||||
2022 |
2022 |
2022 |
2021 |
2021 |
2021 |
||||||||
Balance sheet data, at quarter end: |
|
|
|
|
|
|
|||||||
Commercial and industrial loans |
$ |
9,738,271 |
|
9,244,708 |
|
8,213,204 |
|
7,703,428 |
|
7,079,431 |
|
6,771,254 |
|
Commercial real estate - owner occupied loans |
|
3,426,271 |
|
3,243,018 |
|
3,124,275 |
|
3,048,822 |
|
2,954,519 |
|
2,817,689 |
|
Commercial real estate - investment loans |
|
5,122,127 |
|
4,909,598 |
|
4,707,761 |
|
4,607,048 |
|
4,597,736 |
|
4,644,551 |
|
Commercial real estate - multifamily and other loans |
|
1,042,854 |
|
951,998 |
|
718,822 |
|
614,656 |
|
621,471 |
|
724,253 |
|
Consumer real estate - mortgage loans |
|
4,271,913 |
|
4,047,051 |
|
3,813,252 |
|
3,680,684 |
|
3,540,439 |
|
3,335,537 |
|
Construction and land development loans |
|
3,548,970 |
|
3,386,866 |
|
3,277,029 |
|
2,903,017 |
|
3,096,961 |
|
2,791,611 |
|
Consumer and other loans |
|
550,565 |
|
498,757 |
|
487,499 |
|
485,489 |
|
459,182 |
|
440,124 |
|
Paycheck protection program loans |
|
10,723 |
|
51,100 |
|
157,180 |
|
371,118 |
|
708,722 |
|
1,372,916 |
|
Total loans |
|
27,711,694 |
|
26,333,096 |
|
24,499,022 |
|
23,414,262 |
|
23,058,461 |
|
22,897,935 |
|
Allowance for credit losses |
|
(288,088 |
) |
(272,483 |
) |
(261,618 |
) |
(263,233 |
) |
(268,635 |
) |
(273,747 |
) |
Securities |
|
6,481,018 |
|
6,553,893 |
|
6,136,109 |
|
6,070,152 |
|
5,623,890 |
|
5,326,908 |
|
Total assets |
|
41,000,118 |
|
40,121,292 |
|
39,400,378 |
|
38,469,399 |
|
36,523,936 |
|
35,412,309 |
|
Noninterest-bearing deposits |
|
10,567,873 |
|
11,058,198 |
|
10,986,194 |
|
10,461,071 |
|
9,809,691 |
|
8,926,200 |
|
Total deposits |
|
33,690,049 |
|
32,595,303 |
|
32,295,814 |
|
31,304,533 |
|
29,369,807 |
|
28,217,603 |
|
Securities sold under agreements to repurchase |
|
190,554 |
|
199,585 |
|
219,530 |
|
152,559 |
|
148,240 |
|
177,661 |
|
FHLB advances |
|
889,248 |
|
1,289,059 |
|
888,870 |
|
888,681 |
|
888,493 |
|
888,304 |
|
Subordinated debt and other borrowings |
|
423,834 |
|
423,614 |
|
423,319 |
|
423,172 |
|
542,712 |
|
671,994 |
|
Total stockholders' equity |
|
5,342,112 |
|
5,315,239 |
|
5,280,950 |
|
5,310,607 |
|
5,191,798 |
|
5,101,231 |
|
Balance sheet data, quarterly averages: |
|
|
|
|
|
|
|||||||
Total loans |
$ |
27,021,031 |
|
25,397,389 |
|
23,848,533 |
|
23,225,735 |
|
22,986,835 |
|
23,179,803 |
|
Securities |
|
6,542,026 |
|
6,446,774 |
|
6,143,664 |
|
5,813,636 |
|
5,451,232 |
|
5,036,786 |
|
Federal funds sold and other |
|
2,600,978 |
|
2,837,679 |
|
4,799,946 |
|
4,356,113 |
|
3,743,074 |
|
3,143,078 |
|
Total earning assets |
|
36,164,035 |
|
34,681,842 |
|
34,792,143 |
|
33,395,484 |
|
32,181,141 |
|
31,359,667 |
|
Total assets |
|
40,464,649 |
|
38,780,786 |
|
38,637,221 |
|
37,132,078 |
|
35,896,130 |
|
35,053,772 |
|
Noninterest-bearing deposits |
|
10,926,069 |
|
10,803,439 |
|
10,478,403 |
|
10,240,393 |
|
9,247,382 |
|
8,500,465 |
|
Total deposits |
|
33,108,415 |
|
31,484,100 |
|
31,538,985 |
|
30,034,026 |
|
28,739,871 |
|
28,013,659 |
|
Securities sold under agreements to repurchase |
|
215,646 |
|
216,846 |
|
179,869 |
|
141,781 |
|
164,837 |
|
173,268 |
|
FHLB advances |
|
1,010,865 |
|
1,095,531 |
|
888,746 |
|
888,559 |
|
888,369 |
|
888,184 |
|
Subordinated debt and other borrowings |
|
426,267 |
|
427,191 |
|
441,755 |
|
484,389 |
|
586,387 |
|
674,162 |
|
Total stockholders' equity |
|
5,403,244 |
|
5,316,219 |
|
5,331,405 |
|
5,262,586 |
|
5,176,625 |
|
5,039,608 |
|
Statement of operations data, for the three months ended: |
|||||||||||||
Interest income |
$ |
371,764 |
|
292,376 |
|
258,617 |
|
259,193 |
|
260,868 |
|
259,236 |
|
Interest expense |
|
65,980 |
|
27,802 |
|
19,142 |
|
20,430 |
|
23,325 |
|
26,011 |
|
Net interest income |
|
305,784 |
|
264,574 |
|
239,475 |
|
238,763 |
|
237,543 |
|
233,225 |
|
Provision for credit losses |
|
27,493 |
|
12,907 |
|
2,720 |
|
2,675 |
|
3,382 |
|
2,834 |
|
Net interest income after provision for credit losses |
|
278,291 |
|
251,667 |
|
236,755 |
|
236,088 |
|
234,161 |
|
230,391 |
|
Noninterest income |
|
104,805 |
|
125,502 |
|
103,496 |
|
100,723 |
|
104,095 |
|
98,207 |
|
Noninterest expense |
|
199,253 |
|
196,038 |
|
182,661 |
|
170,417 |
|
168,851 |
|
166,140 |
|
Income before taxes |
|
183,843 |
|
181,131 |
|
157,590 |
|
166,394 |
|
169,405 |
|
162,458 |
|
Income tax expense |
|
35,185 |
|
36,004 |
|
28,480 |
|
32,866 |
|
32,828 |
|
30,668 |
|
Net income |
|
148,658 |
|
145,127 |
|
129,110 |
|
133,528 |
|
136,577 |
|
131,790 |
|
Preferred stock dividends |
|
(3,798 |
) |
(3,798 |
) |
(3,798 |
) |
(3,798 |
) |
(3,798 |
) |
(3,798 |
) |
Net income available to common shareholders |
$ |
144,860 |
|
141,329 |
|
125,312 |
|
129,730 |
|
132,779 |
|
127,992 |
|
Profitability and other ratios: |
|
|
|
|
|
|
|||||||
Return on avg. assets (1) |
|
1.42 |
% |
1.46 |
% |
1.32 |
% |
1.39 |
% |
1.47 |
% |
1.46 |
% |
Return on avg. equity (1) |
|
10.64 |
% |
10.66 |
% |
9.53 |
% |
9.78 |
% |
10.18 |
% |
10.19 |
% |
Return on avg. common equity (1) |
|
11.08 |
% |
11.12 |
% |
9.94 |
% |
10.20 |
% |
10.62 |
% |
10.65 |
% |
Return on avg. tangible common equity (1) |
|
17.40 |
% |
17.62 |
% |
15.63 |
% |
16.13 |
% |
16.98 |
% |
17.32 |
% |
Common stock dividend payout ratio (15) |
|
12.34 |
% |
12.63 |
% |
12.94 |
% |
10.65 |
% |
11.13 |
% |
11.73 |
% |
Net interest margin (2) |
|
3.47 |
% |
3.17 |
% |
2.89 |
% |
2.96 |
% |
3.03 |
% |
3.08 |
% |
Noninterest income to total revenue (3) |
|
25.53 |
% |
32.17 |
% |
30.18 |
% |
29.67 |
% |
30.47 |
% |
29.63 |
% |
Noninterest income to avg. assets (1) |
|
1.03 |
% |
1.30 |
% |
1.09 |
% |
1.08 |
% |
1.15 |
% |
1.12 |
% |
Noninterest exp. to avg. assets (1) |
|
1.95 |
% |
2.03 |
% |
1.92 |
% |
1.82 |
% |
1.87 |
% |
1.90 |
% |
Efficiency ratio (4) |
|
48.53 |
% |
50.26 |
% |
53.26 |
% |
50.20 |
% |
49.42 |
% |
50.13 |
% |
Avg. loans to avg. deposits |
|
81.61 |
% |
80.67 |
% |
75.62 |
% |
77.33 |
% |
79.98 |
% |
82.74 |
% |
Securities to total assets |
|
15.81 |
% |
16.34 |
% |
15.57 |
% |
15.78 |
% |
15.40 |
% |
15.04 |
% |
This information is preliminary and based on company data available at the time of the presentation. |
|
|||||||||||||||||
ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED |
|||||||||||||||||
|
|
|
|
||||||||||||||
(dollars in thousands) |
Three months ended |
|
Three months ended |
||||||||||||||
|
|
|
|||||||||||||||
|
Average
|
Interest |
Rates/
|
|
Average
|
Interest |
Rates/
|
||||||||||
Interest-earning assets |
|
|
|
|
|
|
|
||||||||||
Loans (1) (2) |
$ |
27,021,031 |
$ |
315,935 |
4.73 |
% |
|
$ |
22,986,835 |
$ |
233,857 |
4.13 |
% |
||||
Securities |
|
|
|
|
|
|
|
||||||||||
Taxable |
|
3,436,460 |
|
|
18,204 |
|
2.10 |
% |
|
|
2,868,212 |
|
|
8,986 |
|
1.24 |
% |
Tax-exempt (2) |
|
3,105,566 |
|
|
21,408 |
|
3.28 |
% |
|
|
2,583,020 |
|
|
15,873 |
|
2.93 |
% |
Interest-bearing due from banks |
|
1,491,338 |
|
|
8,666 |
|
2.31 |
% |
|
|
3,088,027 |
|
|
1,181 |
|
0.15 |
% |
Resell agreements |
|
920,786 |
|
|
5,616 |
|
2.42 |
% |
|
|
500,000 |
|
|
432 |
|
0.34 |
% |
Federal funds sold |
|
— |
|
|
— |
|
— |
% |
|
|
— |
|
|
— |
|
— |
% |
Other |
|
188,854 |
|
|
1,935 |
|
4.06 |
% |
|
|
155,047 |
|
|
539 |
|
1.38 |
% |
Total interest-earning assets |
|
36,164,035 |
|
$ |
371,764 |
|
4.20 |
% |
|
|
32,181,141 |
|
$ |
260,868 |
|
3.32 |
% |
Nonearning assets |
|
|
|
|
|
|
|
||||||||||
Intangible assets |
|
1,883,350 |
|
|
|
|
|
1,857,039 |
|
|
|
||||||
Other nonearning assets |
|
2,417,264 |
|
|
|
|
|
1,857,950 |
|
|
|
||||||
Total assets |
$ |
40,464,649 |
|
|
|
|
$ |
35,896,130 |
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities |
|
|
|
|
|
|
|
||||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
||||||||||
Interest checking |
|
6,763,990 |
|
|
18,008 |
|
1.06 |
% |
|
|
5,591,119 |
|
|
2,453 |
|
0.17 |
% |
Savings and money market |
|
12,765,435 |
|
|
29,347 |
|
0.91 |
% |
|
|
11,359,595 |
|
|
5,300 |
|
0.19 |
% |
Time |
|
2,652,921 |
|
|
7,834 |
|
1.17 |
% |
|
|
2,541,775 |
|
|
4,386 |
|
0.68 |
% |
Total interest-bearing deposits |
|
22,182,346 |
|
|
55,189 |
|
0.99 |
% |
|
|
19,492,489 |
|
|
12,139 |
|
0.25 |
% |
Securities sold under agreements to repurchase |
|
215,646 |
|
|
182 |
|
0.34 |
% |
|
|
164,837 |
|
|
57 |
|
0.14 |
% |
|
|
1,010,865 |
|
|
5,762 |
|
2.26 |
% |
|
|
888,369 |
|
|
4,558 |
|
2.04 |
% |
Subordinated debt and other borrowings |
|
426,267 |
|
|
4,847 |
|
4.51 |
% |
|
|
586,387 |
|
|
6,571 |
|
4.45 |
% |
Total interest-bearing liabilities |
|
23,835,124 |
|
|
65,980 |
|
1.10 |
% |
|
|
21,132,082 |
|
|
23,325 |
|
0.44 |
% |
Noninterest-bearing deposits |
|
10,926,069 |
|
|
— |
|
— |
|
|
|
9,247,382 |
|
|
— |
|
— |
|
Total deposits and interest-bearing liabilities |
|
34,761,193 |
|
$ |
65,980 |
|
0.75 |
% |
|
|
30,379,464 |
|
$ |
23,325 |
|
0.30 |
% |
Other liabilities |
|
300,212 |
|
|
|
|
|
340,041 |
|
|
|
||||||
Stockholders' equity |
|
5,403,244 |
|
|
|
|
|
5,176,625 |
|
|
|
||||||
Total liabilities and stockholders' equity |
$ |
40,464,649 |
|
|
|
|
$ |
35,896,130 |
|
|
|
||||||
Net interest income |
|
$ |
305,784 |
|
|
|
|
$ |
237,543 |
|
|
||||||
Net interest spread (3) |
|
|
3.10 |
% |
|
|
|
2.88 |
% |
||||||||
Net interest margin (4) |
|
|
3.47 |
% |
|
|
|
3.03 |
% |
||||||||
|
|
|
|
|
|
|
|
||||||||||
(1) Average balances of nonperforming loans are included in the above amounts. |
|||||||||||||||||
(2) Yields computed on tax-exempt instruments on a tax equivalent basis and included |
|||||||||||||||||
(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 three months ended |
|||||||||||||||||
(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. |
|
|
|
|||||||||||||||||
ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED |
|||||||||||||||||
|
|
|
|
||||||||||||||
(dollars in thousands) |
Nine months ended |
|
Nine months ended |
||||||||||||||
|
|
|
|||||||||||||||
|
Average
|
Interest |
Rates/
|
|
Average
|
Interest |
Rates/
|
||||||||||
Interest-earning assets |
|
|
|
|
|
|
|
||||||||||
Loans (1) (2) |
$ |
25,433,939 |
$ |
795,164 |
4.27 |
% |
|
$ |
23,005,416 |
$ |
694,017 |
4.11 |
% |
||||
Securities |
|
|
|
|
|
|
|
||||||||||
Taxable |
|
3,400,046 |
|
|
41,977 |
|
1.65 |
% |
|
|
2,575,720 |
|
|
25,073 |
|
1.30 |
% |
Tax-exempt (2) |
|
2,978,901 |
|
|
58,752 |
|
3.18 |
% |
|
|
2,478,584 |
|
|
47,917 |
|
3.11 |
% |
Interest-bearing due from banks |
|
2,050,401 |
|
|
12,580 |
|
0.82 |
% |
|
|
2,913,215 |
|
|
2,450 |
|
0.11 |
% |
Resell agreements |
|
1,175,119 |
|
|
10,674 |
|
1.21 |
% |
|
|
331,502 |
|
|
842 |
|
0.34 |
% |
Federal funds sold |
|
— |
|
|
— |
|
— |
% |
|
|
13,321 |
|
|
— |
|
— |
% |
Other |
|
179,293 |
|
|
3,610 |
|
2.69 |
% |
|
|
157,496 |
|
|
1,722 |
|
1.46 |
% |
Total interest-earning assets |
|
35,217,699 |
|
$ |
922,757 |
|
3.61 |
% |
|
|
31,475,254 |
|
$ |
772,021 |
|
3.38 |
% |
Nonearning assets |
|
|
|
|
|
|
|
||||||||||
Intangible assets |
|
1,876,614 |
|
|
|
|
|
1,859,183 |
|
|
|
||||||
Other nonearning assets |
|
2,206,600 |
|
|
|
|
|
1,873,106 |
|
|
|
||||||
Total assets |
$ |
39,300,913 |
|
|
|
|
$ |
35,207,543 |
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities |
|
|
|
|
|
|
|
||||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
||||||||||
Interest checking |
|
6,560,068 |
|
|
26,741 |
|
0.54 |
% |
|
|
5,504,133 |
|
|
7,460 |
|
0.18 |
% |
Savings and money market |
|
12,479,841 |
|
|
43,542 |
|
0.47 |
% |
|
|
11,323,160 |
|
|
17,670 |
|
0.21 |
% |
Time |
|
2,272,063 |
|
|
13,337 |
|
0.78 |
% |
|
|
2,839,449 |
|
|
18,338 |
|
0.86 |
% |
Total interest-bearing deposits |
|
21,311,972 |
|
|
83,620 |
|
0.52 |
% |
|
|
19,666,742 |
|
|
43,468 |
|
0.30 |
% |
Securities sold under agreements to repurchase |
|
204,251 |
|
|
320 |
|
0.21 |
% |
|
|
160,641 |
|
|
185 |
|
0.15 |
% |
|
|
998,828 |
|
|
15,467 |
|
2.07 |
% |
|
|
903,569 |
|
|
13,553 |
|
2.01 |
% |
Subordinated debt and other borrowings |
|
431,681 |
|
|
13,517 |
|
4.19 |
% |
|
|
644,417 |
|
|
21,177 |
|
4.39 |
% |
Total interest-bearing liabilities |
|
22,946,732 |
|
|
112,924 |
|
0.66 |
% |
|
|
21,375,369 |
|
|
78,383 |
|
0.49 |
% |
Noninterest-bearing deposits |
|
10,737,610 |
|
|
— |
|
— |
|
|
|
8,462,129 |
|
|
— |
|
— |
|
Total deposits and interest-bearing liabilities |
|
33,684,342 |
|
$ |
112,924 |
|
0.45 |
% |
|
|
29,837,498 |
|
$ |
78,383 |
|
0.35 |
% |
Other liabilities |
|
266,018 |
|
|
|
|
|
312,598 |
|
|
|
||||||
Stockholders' equity |
|
5,350,553 |
|
|
|
|
|
5,057,447 |
|
|
|
||||||
Total liabilities and stockholders' equity |
$ |
39,300,913 |
|
|
|
|
$ |
35,207,543 |
|
|
|
||||||
Net interest income |
|
$ |
809,833 |
|
|
|
|
$ |
693,638 |
|
|
||||||
Net interest spread (3) |
|
|
2.95 |
% |
|
|
|
2.89 |
% |
||||||||
Net interest margin (4) |
|
|
3.18 |
% |
|
|
|
3.05 |
% |
||||||||
|
|
|
|
|
|
|
|
||||||||||
(1) Average balances of nonperforming loans are included in the above amounts. |
|||||||||||||||||
(2) Yields computed on tax-exempt instruments on a tax equivalent basis and included |
|||||||||||||||||
(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 |
|||||||||||||||||
(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. |
|
|||||||||||||
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED |
|||||||||||||
|
|
|
|
|
|
|
|||||||
(dollars in thousands) |
September |
June |
March |
December |
September |
June |
|||||||
2022 |
2022 |
2022 |
2021 |
2021 |
2021 |
||||||||
Asset quality information and ratios: |
|
|
|
|
|
|
|||||||
Nonperforming assets: |
|
|
|
|
|
|
|||||||
Nonaccrual loans |
$ |
34,115 |
|
15,459 |
|
26,616 |
|
31,569 |
|
46,692 |
|
53,105 |
|
ORE and other nonperforming assets (NPAs) |
|
7,787 |
|
8,237 |
|
8,437 |
|
8,537 |
|
8,415 |
|
9,602 |
|
Total nonperforming assets |
$ |
41,902 |
|
23,696 |
|
35,053 |
|
40,106 |
|
55,107 |
|
62,707 |
|
Past due loans over 90 days and still accruing interest |
$ |
6,757 |
|
3,840 |
|
1,605 |
|
1,607 |
|
1,914 |
|
1,810 |
|
Accruing troubled debt restructurings (5) |
$ |
2,228 |
|
2,279 |
|
2,317 |
|
2,354 |
|
2,397 |
|
2,428 |
|
Accruing purchase credit deteriorated loans |
$ |
8,759 |
|
9,194 |
|
12,661 |
|
13,086 |
|
12,158 |
|
12,400 |
|
Net loan charge-offs |
$ |
10,983 |
|
877 |
|
2,958 |
|
8,077 |
|
9,281 |
|
9,968 |
|
Allowance for credit losses to nonaccrual loans |
|
844.5 |
% |
1,762.6 |
% |
982.9 |
% |
833.8 |
% |
575.3 |
% |
515.5 |
% |
As a percentage of total loans: |
|
|
|
|
|
|
|||||||
Past due accruing loans over 30 days |
|
0.13 |
% |
0.11 |
% |
0.11 |
% |
0.09 |
% |
0.09 |
% |
0.07 |
% |
Potential problem loans |
|
0.21 |
% |
0.32 |
% |
0.41 |
% |
0.47 |
% |
0.60 |
% |
0.74 |
% |
Allowance for credit losses |
|
1.04 |
% |
1.03 |
% |
1.07 |
% |
1.12 |
% |
1.17 |
% |
1.20 |
% |
Nonperforming assets to total loans, ORE and other NPAs |
|
0.15 |
% |
0.09 |
% |
0.14 |
% |
0.17 |
% |
0.24 |
% |
0.27 |
% |
Classified asset ratio (Pinnacle Bank) (7) |
|
2.6 |
% |
2.9 |
% |
3.6 |
% |
4.1 |
% |
5.6 |
% |
6.8 |
% |
Annualized net loan charge-offs to avg. loans (6) |
|
0.16 |
% |
0.01 |
% |
0.05 |
% |
0.14 |
% |
0.16 |
% |
0.17 |
% |
|
|
|
|
|
|
|
|||||||
Interest rates and yields: |
|
|
|
|
|
|
|||||||
Loans |
|
4.73 |
% |
4.07 |
% |
3.94 |
% |
4.04 |
% |
4.13 |
% |
4.11 |
% |
Securities |
|
2.66 |
% |
2.29 |
% |
2.12 |
% |
2.08 |
% |
2.04 |
% |
2.25 |
% |
Total earning assets |
|
4.20 |
% |
3.49 |
% |
3.11 |
% |
3.20 |
% |
3.32 |
% |
3.42 |
% |
Total deposits, including non-interest bearing |
|
0.66 |
% |
0.23 |
% |
0.13 |
% |
0.14 |
% |
0.17 |
% |
0.20 |
% |
Securities sold under agreements to repurchase |
|
0.34 |
% |
0.15 |
% |
0.13 |
% |
0.15 |
% |
0.14 |
% |
0.13 |
% |
FHLB advances |
|
2.26 |
% |
1.92 |
% |
2.04 |
% |
2.04 |
% |
2.04 |
% |
2.03 |
% |
Subordinated debt and other borrowings |
|
4.51 |
% |
4.04 |
% |
4.00 |
% |
4.23 |
% |
4.45 |
% |
4.52 |
% |
Total deposits and interest-bearing liabilities |
|
0.75 |
% |
0.34 |
% |
0.23 |
% |
0.26 |
% |
0.30 |
% |
0.35 |
% |
|
|
|
|
|
|
|
|||||||
Capital and other ratios (7): |
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
Stockholders' equity to total assets |
|
13.0 |
% |
13.2 |
% |
13.4 |
% |
13.8 |
% |
14.2 |
% |
14.4 |
% |
Common equity Tier one |
|
10.0 |
% |
10.2 |
% |
10.5 |
% |
10.9 |
% |
10.5 |
% |
10.5 |
% |
Tier one risk-based |
|
10.7 |
% |
10.9 |
% |
11.2 |
% |
11.7 |
% |
11.3 |
% |
11.3 |
% |
Total risk-based |
|
12.6 |
% |
12.9 |
% |
13.3 |
% |
13.8 |
% |
14.0 |
% |
14.5 |
% |
Leverage |
|
9.7 |
% |
9.8 |
% |
9.5 |
% |
9.7 |
% |
9.3 |
% |
9.2 |
% |
Tangible common equity to tangible assets |
|
8.3 |
% |
8.4 |
% |
8.5 |
% |
8.8 |
% |
9.0 |
% |
9.0 |
% |
Pinnacle Bank ratios: |
|
|
|
|
|
|
|||||||
Common equity Tier one |
|
11.1 |
% |
11.0 |
% |
11.4 |
% |
11.9 |
% |
11.7 |
% |
11.9 |
% |
Tier one risk-based |
|
11.1 |
% |
11.0 |
% |
11.4 |
% |
11.9 |
% |
11.7 |
% |
11.9 |
% |
Total risk-based |
|
11.8 |
% |
11.7 |
% |
12.1 |
% |
12.6 |
% |
12.5 |
% |
13.1 |
% |
Leverage |
|
10.1 |
% |
9.9 |
% |
9.6 |
% |
9.9 |
% |
9.7 |
% |
9.6 |
% |
Construction and land development loans as a percentage of total capital (18) |
|
85.4 |
% |
87.4 |
% |
87.4 |
% |
79.1 |
% |
89.3 |
% |
80.1 |
% |
Non-owner occupied commercial real estate and multi-family as a percentage of total capital (18) |
|
244.0 |
% |
250.2 |
% |
243.7 |
% |
234.1 |
% |
252.4 |
% |
248.8 |
% |
|
|
|
|
|
|
|
|||||||
This information is preliminary and based on company data available at the time of the presentation. |
|
|||||||||||||
SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED |
|||||||||||||
|
|
|
|
|
|
|
|||||||
(dollars in thousands, except per share data) |
September |
June |
March |
December |
September |
June |
|||||||
2022 |
2022 |
2022 |
2021 |
2021 |
2021 |
||||||||
|
|
|
|
|
|
|
|||||||
Per share data: |
|
|
|
|
|
|
|||||||
Earnings per common share – basic |
$ |
1.91 |
|
1.87 |
|
1.66 |
|
1.72 |
|
1.76 |
|
1.70 |
|
Earnings per common share - basic, excluding non-GAAP adjustments |
$ |
1.91 |
|
1.87 |
|
1.66 |
|
1.71 |
|
1.76 |
|
1.69 |
|
Earnings per common share – diluted |
$ |
1.91 |
|
1.86 |
|
1.65 |
|
1.71 |
|
1.75 |
|
1.69 |
|
Earnings per common share - diluted, excluding non-GAAP adjustments |
$ |
1.91 |
|
1.86 |
|
1.65 |
|
1.70 |
|
1.75 |
|
1.68 |
|
Common dividends per share |
$ |
0.22 |
|
0.22 |
|
0.22 |
|
0.18 |
|
0.18 |
|
0.18 |
|
Book value per common share at quarter end (8) |
$ |
67.07 |
|
66.74 |
|
66.30 |
|
66.89 |
|
65.36 |
|
64.19 |
|
Tangible book value per common share at quarter end (8) |
$ |
42.44 |
|
42.08 |
|
41.65 |
|
42.55 |
|
40.98 |
|
39.77 |
|
Revenue per diluted common share |
$ |
5.40 |
|
5.14 |
|
4.52 |
|
4.47 |
|
4.50 |
|
4.37 |
|
Revenue per diluted common share, excluding non-GAAP adjustments |
$ |
5.40 |
|
5.14 |
|
4.52 |
|
4.46 |
|
4.50 |
|
4.37 |
|
|
|
|
|
|
|
|
|||||||
Investor information: |
|
|
|
|
|
|
|||||||
Closing sales price of common stock on last trading day of quarter |
$ |
81.10 |
|
72.31 |
|
92.08 |
|
95.50 |
|
94.08 |
|
88.29 |
|
High closing sales price of common stock during quarter |
$ |
87.66 |
|
91.42 |
|
110.41 |
|
104.72 |
|
98.00 |
|
92.94 |
|
Low closing sales price of common stock during quarter |
$ |
68.68 |
|
68.56 |
|
90.46 |
|
90.20 |
|
83.84 |
|
84.25 |
|
|
|
|
|
|
|
|
|||||||
Closing sales price of depositary shares on last trading day of quarter |
$ |
25.33 |
|
25.19 |
|
26.72 |
|
28.21 |
|
28.14 |
|
29.13 |
|
High closing sales price of depositary shares during quarter |
$ |
26.23 |
|
26.44 |
|
28.53 |
|
28.99 |
|
29.23 |
|
29.13 |
|
Low closing sales price of depositary shares during quarter |
$ |
24.76 |
|
24.75 |
|
25.63 |
|
27.42 |
|
28.00 |
|
27.38 |
|
|
|
|
|
|
|
|
|||||||
Other information: |
|
|
|
|
|
|
|||||||
Residential mortgage loan sales: |
|
|
|
|
|
|
|||||||
Gross loans sold |
$ |
181,139 |
|
239,736 |
|
270,793 |
|
352,342 |
|
347,664 |
|
394,299 |
|
Gross fees (9) |
$ |
3,189 |
|
6,523 |
|
5,700 |
|
10,098 |
|
11,215 |
|
15,552 |
|
Gross fees as a percentage of loans originated |
|
1.76 |
% |
2.72 |
% |
2.11 |
% |
2.87 |
% |
3.23 |
% |
3.94 |
% |
Net gain on residential mortgage loans sold |
$ |
1,117 |
|
2,150 |
|
4,066 |
|
4,244 |
|
7,814 |
|
6,700 |
|
Investment gains (losses) on sales of securities, net (14) |
$ |
217 |
|
— |
|
(61 |
) |
393 |
|
— |
|
366 |
|
Brokerage account assets, at quarter end (10) |
$ |
7,220,405 |
|
6,761,480 |
|
7,158,939 |
|
7,187,085 |
|
6,597,152 |
|
6,344,416 |
|
Trust account managed assets, at quarter end |
$ |
4,162,639 |
|
4,207,406 |
|
4,499,911 |
|
4,720,290 |
|
4,155,510 |
|
3,640,932 |
|
Core deposits (11) |
$ |
30,748,817 |
|
30,011,444 |
|
30,398,683 |
|
29,316,911 |
|
27,170,367 |
|
25,857,639 |
|
Core deposits to total funding (11) |
|
87.4 |
% |
87.0 |
% |
89.9 |
% |
89.5 |
% |
87.8 |
% |
86.3 |
% |
Risk-weighted assets |
$ |
35,281,315 |
|
33,366,074 |
|
31,170,258 |
|
29,349,534 |
|
27,945,624 |
|
26,819,277 |
|
Number of offices |
|
120 |
|
119 |
|
119 |
|
118 |
|
117 |
|
116 |
|
Total core deposits per office |
$ |
256,240 |
|
252,197 |
|
255,451 |
|
248,448 |
|
232,225 |
|
222,911 |
|
Total assets per full-time equivalent employee |
$ |
12,875 |
|
13,052 |
|
13,186 |
|
13,541 |
|
13,188 |
|
13,087 |
|
Annualized revenues per full-time equivalent employee |
$ |
511.5 |
|
509.0 |
|
465.5 |
|
474.1 |
|
489.4 |
|
491.3 |
|
Annualized expenses per full-time equivalent employee |
$ |
248.2 |
|
255.8 |
|
247.9 |
|
238.0 |
|
241.9 |
|
246.3 |
|
Number of employees (full-time equivalent) |
|
3,184.5 |
|
3,074.0 |
|
2,988.0 |
|
2,841.0 |
|
2,769.5 |
|
2,706.0 |
|
Associate retention rate (12) |
|
93.6 |
% |
93.3 |
% |
93.1 |
% |
93.4 |
% |
93.4 |
% |
93.3 |
% |
|
|
|
|
|
|
|
|||||||
This information is preliminary and based on company data available at the time of the presentation. |
|
|
|
|
|||||||||
RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED |
|
|
|
|||||||||
|
Three months ended |
|
Nine months ended |
|||||||||
(dollars in thousands, except per share data) |
September |
June |
September |
|
September |
September |
||||||
2022 |
2022 |
2021 |
|
2022 |
2021 |
|||||||
|
|
|
|
|
|
|
||||||
Net interest income |
$ |
305,784 |
|
264,574 |
|
237,543 |
|
|
809,833 |
|
693,638 |
|
|
|
|
|
|
|
|
||||||
Noninterest income |
|
104,805 |
|
125,502 |
|
104,095 |
|
|
333,803 |
|
295,011 |
|
Total revenues |
|
410,589 |
|
390,076 |
|
341,638 |
|
|
1,143,636 |
|
988,649 |
|
Less: Investment (gains) losses on sales of securities, net |
|
(217 |
) |
— |
|
— |
|
|
(156 |
) |
(366 |
) |
Total revenues excluding the impact of adjustments noted above |
$ |
410,372 |
|
390,076 |
|
341,638 |
|
|
1,143,480 |
|
988,283 |
|
|
|
|
|
|
|
|
||||||
Noninterest expense |
$ |
199,253 |
|
196,038 |
|
168,851 |
|
|
577,952 |
|
489,687 |
|
Less: ORE expense (benefit) |
|
(90 |
) |
86 |
|
(79 |
) |
|
101 |
|
(749 |
) |
Noninterest expense excluding the impact of adjustments noted above |
$ |
199,343 |
|
195,952 |
|
168,930 |
|
|
577,851 |
|
490,436 |
|
|
|
|
|
|
|
|
||||||
Pre-tax income |
$ |
183,843 |
|
181,131 |
|
169,405 |
|
|
522,564 |
|
485,511 |
|
Provision for credit losses |
|
27,493 |
|
12,907 |
|
3,382 |
|
|
43,120 |
|
13,451 |
|
Pre-tax pre-provision net revenue |
|
211,336 |
|
194,038 |
|
172,787 |
|
|
565,684 |
|
498,962 |
|
Adjustments noted above |
|
(307 |
) |
86 |
|
(79 |
) |
|
(55 |
) |
(1,115 |
) |
Adjusted pre-tax pre-provision net revenue (13) |
$ |
211,029 |
|
194,124 |
|
172,708 |
|
|
565,629 |
|
497,847 |
|
|
|
|
|
|
|
|
||||||
Noninterest income |
$ |
104,805 |
|
125,502 |
|
104,095 |
|
|
333,803 |
|
295,011 |
|
Less: Adjustments as noted above |
|
(217 |
) |
— |
|
— |
|
|
(156 |
) |
(366 |
) |
Noninterest income excluding the impact of adjustments noted above |
$ |
104,588 |
|
125,502 |
|
104,095 |
|
|
333,647 |
|
294,645 |
|
|
|
|
|
|
|
|
||||||
Efficiency ratio (4) |
|
48.53 |
% |
50.26 |
% |
49.42 |
% |
|
50.54 |
% |
49.53 |
% |
Adjustments as noted above |
|
0.05 |
% |
(0.03 |
) % |
0.03 |
% |
|
(0.01 |
) % |
0.10 |
% |
Efficiency ratio (excluding adjustments noted above) (4) |
|
48.58 |
% |
50.23 |
% |
49.45 |
% |
|
50.53 |
% |
49.63 |
% |
|
|
|
|
|
|
|
||||||
Total average assets |
$ |
40,464,649 |
|
38,780,786 |
|
35,896,130 |
|
|
39,300,913 |
|
35,207,543 |
|
|
|
|
|
|
|
|
||||||
Noninterest income to average assets (1) |
|
1.03 |
% |
1.30 |
% |
1.15 |
% |
|
1.14 |
% |
1.12 |
% |
Adjustments as noted above |
|
— |
% |
— |
% |
— |
% |
|
— |
% |
— |
% |
Noninterest income (excluding adjustments noted above) to average assets (1) |
|
1.03 |
% |
1.30 |
% |
1.15 |
% |
|
1.14 |
% |
1.12 |
% |
|
|
|
|
|
|
|
||||||
Noninterest expense to average assets (1) |
|
1.95 |
% |
2.03 |
% |
1.87 |
% |
|
1.97 |
% |
1.86 |
% |
Adjustments as noted above |
|
— |
% |
— |
% |
— |
% |
|
— |
% |
— |
% |
Noninterest expense (excluding adjustments noted above) to average assets (1) |
|
1.95 |
% |
2.03 |
% |
1.87 |
% |
|
1.97 |
% |
1.86 |
% |
|
|
|
|
|
|
|
||||||
This information is preliminary and based on company data available at the time of the presentation. |
|
|
||||||||||||
RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED |
|
||||||||||||
|
Three months ended |
||||||||||||
(dollars in thousands, except per share data) |
September |
June |
March |
December |
September |
June |
|||||||
2022 |
2022 |
2022 |
2021 |
2021 |
2021 |
||||||||
Net income available to common shareholders |
$ |
144,860 |
|
141,329 |
|
125,312 |
|
129,730 |
|
132,779 |
|
127,992 |
|
Investment (gains) losses on sales of securities, net |
|
(217 |
) |
— |
|
61 |
|
(393 |
) |
— |
|
(366 |
) |
ORE expense (benefit) |
|
(90 |
) |
86 |
|
105 |
|
37 |
|
(79 |
) |
(657 |
) |
Tax effect on adjustments noted above (17) |
|
80 |
|
(22 |
) |
(43 |
) |
93 |
|
21 |
|
267 |
|
Net income available to common shareholders excluding adjustments noted above |
$ |
144,633 |
|
141,393 |
|
125,435 |
|
129,467 |
|
132,721 |
|
127,236 |
|
|
|
|
|
|
|
|
|||||||
Basic earnings per common share |
$ |
1.91 |
|
1.87 |
|
1.66 |
|
1.72 |
|
1.76 |
|
1.70 |
|
Adjustment due to investment (gains) losses on sales of securities, net |
|
— |
|
— |
|
— |
|
(0.01 |
) |
— |
|
— |
|
Adjustment due to ORE expense (benefit) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(0.01 |
) |
Adjustment due to tax effect on adjustments noted above (17) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
Basic earnings per common share excluding adjustments noted above |
$ |
1.91 |
|
1.87 |
|
1.66 |
|
1.71 |
|
1.76 |
|
1.69 |
|
|
|
|
|
|
|
|
|||||||
Diluted earnings per common share |
$ |
1.91 |
|
1.86 |
|
1.65 |
|
1.71 |
|
1.75 |
|
1.69 |
|
Adjustment due to investment (gains) losses on sales of securities, net |
|
— |
|
— |
|
— |
|
(0.01 |
) |
— |
|
— |
|
Adjustment due to ORE expense (benefit) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(0.01 |
) |
Adjustment due to tax effect on adjustments noted above (17) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
Diluted earnings per common share excluding the adjustments noted above |
$ |
1.91 |
|
1.86 |
|
1.65 |
|
1.70 |
|
1.75 |
|
1.68 |
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
Revenue per diluted common share |
$ |
5.40 |
|
5.14 |
|
4.52 |
|
4.47 |
|
4.50 |
|
4.37 |
|
Adjustments as noted above |
|
— |
|
— |
|
— |
|
(0.01 |
) |
— |
|
— |
|
Revenue per diluted common share excluding adjustments noted above |
$ |
5.40 |
|
5.14 |
|
4.52 |
|
4.46 |
|
4.50 |
|
4.37 |
|
|
|
|
|
|
|
|
|||||||
Book value per common share at quarter end (8) |
$ |
67.07 |
|
66.74 |
|
66.30 |
|
66.89 |
|
65.36 |
|
64.19 |
|
Adjustment due to goodwill, core deposit and other intangible assets |
|
(24.63 |
) |
(24.66 |
) |
(24.65 |
) |
(24.34 |
) |
(24.38 |
) |
(24.42 |
) |
Tangible book value per common share at quarter end (8) |
$ |
42.44 |
|
42.08 |
|
41.65 |
|
42.55 |
|
40.98 |
|
39.77 |
|
|
|
|
|
|
|
|
|||||||
Paycheck Protection Program (PPP) |
|
|
|
|
|
|
|||||||
PPP net interest income |
$ |
755 |
|
4,060 |
|
10,690 |
|
15,131 |
|
20,420 |
|
24,618 |
|
Income tax expense at statutory rates (17) |
|
197 |
|
1,061 |
|
2,794 |
|
3,955 |
|
5,338 |
|
6,435 |
|
Earnings attributable to PPP |
|
558 |
|
2,999 |
|
7,896 |
|
11,176 |
|
15,082 |
|
18,183 |
|
|
|
|
|
|
|
|
|||||||
Basic earnings per common share attributable to PPP |
$ |
0.01 |
|
0.04 |
|
0.10 |
|
0.15 |
|
0.20 |
|
0.24 |
|
Diluted earnings per common share attributable to PPP |
$ |
0.01 |
|
0.04 |
|
0.10 |
|
0.15 |
|
0.20 |
|
0.24 |
|
|
|
|
|
|
|
|
|||||||
Equity method investment (16) |
|
|
|
|
|
|
|||||||
Fee income from BHG, net of amortization |
$ |
41,341 |
|
49,465 |
|
33,655 |
|
30,844 |
|
30,409 |
|
32,071 |
|
Funding cost to support investment |
|
3,891 |
|
1,998 |
|
666 |
|
388 |
|
379 |
|
1,230 |
|
Pre-tax impact of BHG |
|
37,450 |
|
47,467 |
|
32,989 |
|
30,456 |
|
30,030 |
|
30,841 |
|
Income tax expense at statutory rates (17) |
|
9,789 |
|
12,408 |
|
8,623 |
|
7,961 |
|
7,850 |
|
8,062 |
|
Earnings attributable to BHG |
$ |
27,661 |
|
35,059 |
|
24,366 |
|
22,495 |
|
22,180 |
|
22,779 |
|
|
|
|
|
|
|
|
|||||||
Basic earnings per common share attributable to BHG |
$ |
0.37 |
|
0.46 |
|
0.32 |
|
0.30 |
|
0.29 |
|
0.30 |
|
Diluted earnings per common share attributable to BHG |
$ |
0.36 |
|
0.46 |
|
0.32 |
|
0.30 |
|
0.29 |
|
0.30 |
|
|
|
|
|
|
|
|
|||||||
This information is preliminary and based on company data available at the time of the presentation. |
|
|
|
|
|||
RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED |
|
|
|
|||
|
|
Nine months ended |
||||
(dollars in thousands, except per share data) |
|
|
||||
|
2022 |
2021 |
||||
Net income available to common shareholders |
|
$ |
411,501 |
|
382,401 |
|
Investment (gains) losses on sales of securities, net |
|
|
(156 |
) |
(366 |
) |
ORE expense (benefit) |
|
|
101 |
|
(749 |
) |
Tax effect on adjustments noted above (17) |
|
|
14 |
|
291 |
|
Net income available to common shareholders excluding adjustments noted above |
|
$ |
411,460 |
|
381,577 |
|
|
|
|
|
|||
Basic earnings per common share |
|
$ |
5.43 |
|
5.07 |
|
Adjustment due to investment (gains) losses on sales of securities, net |
|
|
— |
|
— |
|
Adjustment due to ORE expense (benefit) |
|
|
— |
|
(0.01 |
) |
Adjustment due to tax effect on adjustments noted above (17) |
|
|
— |
|
— |
|
Basic earnings per common share excluding adjustments noted above |
|
$ |
5.43 |
|
5.06 |
|
|
|
|
|
|||
Diluted earnings per common share |
|
|
5.42 |
|
5.05 |
|
Adjustment due to investment (gains) losses on sales of securities, net |
|
|
— |
|
— |
|
Adjustment due to ORE expense (benefit) |
|
|
— |
|
(0.01 |
) |
Adjustment due to tax effect on adjustments noted above (17) |
|
|
— |
|
— |
|
Diluted earnings per common share excluding the adjustments noted above |
|
$ |
5.42 |
|
5.04 |
|
|
|
|
|
|||
|
|
|
|
|||
Revenue per diluted common share |
|
$ |
15.06 |
|
13.05 |
|
Adjustments as noted above |
|
|
— |
|
(0.01 |
) |
Revenue per diluted common share excluding adjustments noted above |
|
$ |
15.06 |
|
13.04 |
|
|
|
|
|
|||
Paycheck Protection Program (PPP) |
|
|
|
|||
PPP net interest income |
|
|
15,505 |
|
65,951 |
|
Income tax expense at statutory rates (17) |
|
|
4,052 |
|
17,240 |
|
Earnings attributable to PPP |
|
$ |
11,453 |
|
48,711 |
|
|
|
|
|
|||
Basic earnings per common share attributable to PPP |
|
$ |
0.15 |
|
0.65 |
|
Diluted earnings per common share attributable to PPP |
|
$ |
0.15 |
|
0.64 |
|
|
|
|
|
|||
Equity method investment (16) |
|
|
|
|||
Fee income from BHG, net of amortization |
|
$ |
124,461 |
|
91,430 |
|
Funding cost to support investment |
|
|
6,555 |
|
2,814 |
|
Pre-tax impact of BHG |
|
|
117,906 |
|
88,616 |
|
Income tax expense at statutory rates (17) |
|
|
30,821 |
|
23,164 |
|
Earnings attributable to BHG |
|
$ |
87,085 |
|
65,452 |
|
|
|
|
|
|||
Basic earnings per common share attributable to BHG |
|
$ |
1.15 |
|
0.87 |
|
Diluted earnings per common share attributable to BHG |
|
$ |
1.15 |
|
0.86 |
|
|
|
|
|
|||
This information is preliminary and based on company data available at the time of the presentation. |
||||||
|
|
|
|
|
|
|
|
||||||||||
RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED |
|||||||||||||
|
Three months ended |
|
Nine months ended |
||||||||||
(dollars in thousands, except per share data) |
September |
June |
September |
|
September |
September |
|||||||
2022 |
2022 |
2021 |
|
2022 |
2021 |
||||||||
|
|
|
|
|
|
|
|||||||
Return on average assets (1) |
|
1.42 |
% |
1.46 |
% |
1.47 |
% |
|
|
1.40 |
% |
1.45 |
% |
Adjustments as noted above |
|
— |
% |
— |
% |
— |
% |
|
|
— |
% |
— |
% |
Return on average assets excluding adjustments noted above (1) |
|
1.42 |
% |
1.46 |
% |
1.47 |
% |
|
|
1.40 |
% |
1.45 |
% |
|
|
|
|
|
|
|
|||||||
Tangible assets: |
|
|
|
|
|
|
|||||||
Total assets |
$ |
41,000,118 |
|
40,121,292 |
|
36,523,936 |
|
|
$ |
41,000,118 |
|
36,523,936 |
|
Less: |
|
(1,846,466 |
) |
(1,846,466 |
) |
(1,819,811 |
) |
|
|
(1,846,466 |
) |
(1,819,811 |
) |
Core deposit and other intangible assets |
|
(35,666 |
) |
(37,617 |
) |
(35,876 |
) |
|
|
(35,666 |
) |
(35,876 |
) |
Net tangible assets |
$ |
39,117,986 |
|
38,237,209 |
|
34,668,249 |
|
|
$ |
39,117,986 |
|
34,668,249 |
|
|
|
|
|
|
|
|
|||||||
Tangible common equity: |
|
|
|
|
|
|
|||||||
Total stockholders' equity |
$ |
5,342,112 |
|
5,315,239 |
|
5,191,798 |
|
|
$ |
5,342,112 |
|
5,191,798 |
|
Less: Preferred stockholders' equity |
|
(217,126 |
) |
(217,126 |
) |
(217,126 |
) |
|
|
(217,126 |
) |
(217,126 |
) |
Total common stockholders' equity |
|
5,124,986 |
|
5,098,113 |
|
4,974,672 |
|
|
|
5,124,986 |
|
4,974,672 |
|
Less: |
|
(1,846,466 |
) |
(1,846,466 |
) |
(1,819,811 |
) |
|
|
(1,846,466 |
) |
(1,819,811 |
) |
Core deposit and other intangible assets |
|
(35,666 |
) |
(37,617 |
) |
(35,876 |
) |
|
|
(35,666 |
) |
(35,876 |
) |
Net tangible common equity |
$ |
3,242,854 |
|
3,214,030 |
|
3,118,985 |
|
|
$ |
3,242,854 |
|
3,118,985 |
|
|
|
|
|
|
|
|
|||||||
Ratio of tangible common equity to tangible assets |
|
8.29 |
% |
8.41 |
% |
9.00 |
% |
|
|
8.29 |
% |
9.00 |
% |
|
|
|
|
|
|
|
|||||||
Average tangible assets: |
|
|
|
|
|
|
|||||||
Average assets |
$ |
40,464,649 |
|
38,780,786 |
|
35,896,130 |
|
|
$ |
39,300,913 |
|
35,207,543 |
|
Less: Average goodwill |
|
(1,846,466 |
) |
(1,851,137 |
) |
(1,819,811 |
) |
|
|
(1,842,777 |
) |
(1,819,811 |
) |
Average core deposit and other intangible assets |
|
(36,884 |
) |
(31,409 |
) |
(37,228 |
) |
|
|
(33,837 |
) |
(39,372 |
) |
Net average tangible assets |
$ |
38,581,299 |
|
36,898,240 |
|
34,039,091 |
|
|
$ |
37,424,299 |
|
33,348,360 |
|
|
|
|
|
|
|
|
|||||||
Return on average assets (1) |
|
1.42 |
% |
1.46 |
% |
1.47 |
% |
|
|
1.40 |
% |
1.45 |
% |
Adjustment due to goodwill, core deposit and other intangible assets |
|
0.07 |
% |
0.08 |
% |
0.08 |
% |
|
|
0.07 |
% |
0.08 |
% |
Return on average tangible assets (1) |
|
1.49 |
% |
1.54 |
% |
1.55 |
% |
|
|
1.47 |
% |
1.53 |
% |
Adjustments as noted above |
|
— |
% |
— |
% |
— |
% |
|
|
— |
% |
— |
% |
Return on average tangible assets excluding adjustments noted above (1) |
|
1.49 |
% |
1.54 |
% |
1.55 |
% |
|
|
1.47 |
% |
1.53 |
% |
|
|
|
|
|
|
|
|||||||
Average tangible common equity: |
|
|
|
|
|
|
|||||||
Average stockholders' equity |
$ |
5,403,244 |
|
5,316,219 |
|
5,176,625 |
|
|
$ |
5,350,553 |
|
5,057,447 |
|
Less: Average preferred equity |
|
(217,126 |
) |
(217,126 |
) |
(217,126 |
) |
|
|
(217,126 |
) |
(217,126 |
) |
Average common equity |
|
5,186,118 |
|
5,099,093 |
|
4,959,499 |
|
|
|
5,133,427 |
|
4,840,321 |
|
Less: Average goodwill |
|
(1,846,466 |
) |
(1,851,137 |
) |
(1,819,811 |
) |
|
|
(1,842,777 |
) |
(1,819,811 |
) |
Average core deposit and other intangible assets |
|
(36,884 |
) |
(31,409 |
) |
(37,228 |
) |
|
|
(33,837 |
) |
(39,372 |
) |
Net average tangible common equity |
$ |
3,302,768 |
|
3,216,547 |
|
3,102,460 |
|
|
$ |
3,256,813 |
|
2,981,138 |
|
|
|
|
|
|
|
|
|||||||
Return on average equity (1) |
|
10.64 |
% |
10.66 |
% |
10.18 |
% |
|
|
10.28 |
% |
10.11 |
% |
Adjustment due to average preferred stockholders' equity |
|
0.44 |
% |
0.46 |
% |
0.44 |
% |
|
|
0.44 |
% |
0.45 |
% |
Return on average common equity (1) |
|
11.08 |
% |
11.12 |
% |
10.62 |
% |
|
|
10.72 |
% |
10.56 |
% |
Adjustment due to goodwill, core deposit and other intangible assets |
|
6.32 |
% |
6.50 |
% |
6.36 |
% |
|
|
6.17 |
% |
6.59 |
% |
Return on average tangible common equity (1) |
|
17.40 |
% |
17.62 |
% |
16.98 |
% |
|
|
16.89 |
% |
17.15 |
% |
Adjustments as noted above |
|
(0.03 |
) % |
0.01 |
% |
(0.01 |
) % |
|
|
— |
% |
(0.04 |
) % |
Return on average tangible common equity excluding adjustments noted above (1) |
|
17.37 |
% |
17.63 |
% |
16.97 |
% |
|
|
16.89 |
% |
17.11 |
% |
|
|
|
|
|
|
|
|||||||
Allowance for credit losses on loans as a percent of total loans |
|
1.04 |
% |
1.03 |
% |
1.17 |
% |
|
|
1.04 |
% |
1.17 |
% |
Impact of excluding PPP loans from total loans |
|
— |
% |
0.01 |
% |
0.03 |
% |
|
|
— |
% |
0.03 |
% |
Allowance as adjusted for the above exclusion of PPP loans from total loans |
|
1.04 |
% |
1.04 |
% |
1.20 |
% |
|
|
1.04 |
% |
1.20 |
% |
|
|
|
|
|
|
|
|||||||
This information is preliminary and based on company data available at the time of the presentation. |
|
|
|
|
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. Troubled debt restructurings do not include, beginning with the quarter ended |
6. Annualized net loan charge-offs to average loans ratios are computed by annualizing quarter-to-date net loan charge-offs and dividing the result by average loans for the quarter-to-date period. |
7. 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 tangible assets - End of period total stockholders' equity less end of period preferred stock, goodwill, core deposit and other intangibles as a percentage of end of period assets less end of period goodwill, core deposit and other intangibles. |
Leverage – Tier I capital (pursuant to risk-based capital guidelines) as a percentage of adjusted average assets. |
Tier I risk-based – Tier I 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 credit losses. |
Tier I 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. |
8. Book value per common share computed by dividing total common stockholders' equity by common shares outstanding. Tangible book value per common share computed by dividing total common stockholders' equity, less goodwill, core deposit and other intangibles by common shares outstanding. |
9. Amounts are included in the statement of operations in "Gains on mortgage loans sold, net", net of commissions paid on such amounts. |
10. At fair value, based on information obtained from Pinnacle's third party broker/dealer for non- |
11. Core deposits include all transaction deposit accounts, money market and savings accounts and all certificates of deposit issued in a denomination of less than |
12. Associate retention rate is computed by dividing the number of associates employed at quarter end less the number of associates that have resigned in the last 12 months by the number of associates employed at quarter end. Associate retention rate does not include associates at acquired institutions displaced by merger. |
13. Adjusted pre-tax, pre-provision net revenue excludes the impact of ORE expenses and income and investment gains and losses on sales of securities. |
14. Represents investment gains (losses) on sales and impairments, net occurring as a result of gains or 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. |
15. The dividend payout ratio is calculated as the sum of the annualized dividend rate for dividends paid on common shares divided by the trailing 12-months fully diluted earnings per common share as of the dividend declaration date. |
16. Earnings from equity method investment includes the impact of the issuance of subordinated debt as well as the funding costs of the overall franchise. Income tax expense is calculated using statutory tax rates. |
17. Tax effect calculated using the blended statutory rate of 26.14 percent. |
18. Calculated using the same guidelines as are used in the |
pnfp-earnings
View source version on businesswire.com: https://www.businesswire.com/news/home/20221018006209/en/
MEDIA CONTACT:
FINANCIAL CONTACT:
WEBSITE: www.pnfp.com
Source:
FAQ
What were the net income results for Pinnacle Financial Partners in Q3 2022?
How much did total assets increase for Pinnacle Financial Partners by Sept. 30, 2022?
What was the annualized loan growth reported for Pinnacle Financial Partners in Q3 2022?
What dividend did Pinnacle Financial Partners declare for Q3 2022?