Third Quarter 2016 Investor Call
- M. Terry Turner, President and CEO
Harold R. Carpenter, EVP and CFO October 19, 2016
Third Quarter 2016 Investor Call M. Terry Turner, President and CEO - - PowerPoint PPT Presentation
Third Quarter 2016 Investor Call M. Terry Turner, President and CEO Harold R. Carpenter, EVP and CFO October 19, 2016 Safe Harbor Statements Forward Looking Statements This presentation includes forward-looking statements within the meaning of
Harold R. Carpenter, EVP and CFO October 19, 2016
Forward Looking Statements
This presentation includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including those identified by the words “may,” “will,” “should,” “could,” “anticipate,” “believe,” “continue,” “estimate,” “expect,” “forecast,” “intend,” “plan,” “potential,” or “project” and similar expressions. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, including, but not limited to:
Memphis, TN-MS-AR MSA, particularly in commercial and residential real estate markets;
financial institutions;
security breaches;
the development of additional banking products for Pinnacle Bank’s corporate and consumer clients;
not prohibited from doing so by the terms of our agreement with them;
Additional factors which could affect the forward looking statements can be found in Pinnacle Financial’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed with or furnished to the SEC and available on the SEC's website at http://www.sec.gov. Pinnacle Financial disclaims any obligation to update or revise any forward-looking statements contained in this release which speak only as of the date hereof, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Matters
This presentation also contains certain non-GAAP financial measures, including, without limitation, revenues, net income, earnings per diluted share, efficiency ratio, noninterest expense and the ratio of noninterest expense to average assets and noninterest expense to the sum of net interest income and noninterest income, in each case excluding the impact of expenses related to other real estate owned, gain or loss on sale of investments, FHLB prepayments and other matters for the accounting periods presented. This presentation also includes non-GAAP financial measures which exclude expenses associated with Pinnacle Bank’s mergers with CapitalMark Bank & Trust and Magna Bank as well as Pinnacle Financial’s investments in BHG and Pinnacle Financial’s merger with Avenue. This presentation may also contain certain other non-GAAP capital ratios and performance
Financial Holdings, Inc. which Pinnacle Financial acquired on July 1, 2016, Pinnacle Financial’s acquisition of Avenue Financial Holdings, Inc. which Pinnacle Financial acquired on July 1, 2016, Magna Bank which Pinnacle Bank acquired on September 1, 2015, CapitalMark Bank & Trust which Pinnacle Bank acquired on July 31, 2015, Mid-America Bancshares, Inc. which Pinnacle Financial acquired on November 30, 2007, Cavalry Bancorp, Inc., which Pinnacle Financial acquired on March 15, 2006 and other acquisitions which collectively are less material to the non-GAAP measure. The presentation of the non-GAAP financial information is not intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Because non-GAAP financial measures presented in this presentation are not measurements determined in accordance with GAAP and are susceptible to varying calculations, these non-GAAP financial measures, as presented, may not be comparable to other similarly titled measures presented by other companies. Pinnacle Financial believes that these non-GAAP financial measures facilitate making period-to-period comparisons and are meaningful indications of its operating performance. In addition, because intangible assets such as goodwill and the core deposit intangible, and the other items excluded each vary extensively from company to company, Pinnacle Financial believes that the presentation of this information allows investors to more easily compare Pinnacle Financial’s results to the results of other companies. Pinnacle Financial’s management utilizes their non-GAAP financial information to compare Pinnacle Financial’s operating performance for 2016 versus the comparable periods in 2015 and to internally prepared projections.
0.21% 0.15% 0.28% 0.35%
NCOs
$57,401 $62,396 $83,469 $118,327
Total Revenues
12.73% 13.69% 14.49% 14.47%
ROTCE
0.89% 0.78% 0.57% 0.41%
NPA/ Loans & OREO
Balance Sheet Growth Earnings Growth Asset Quality
Execution of fundamentals fueled exceptional growth in key valuation drivers
$4,334 $4,662 $6,601 $8,670
Total Deposits
(millions)
$3,969 $4,421 $6,336 $8,241
Total Loans
(millions)
$0.42 $0.52 $0.62 $0.71
FD EPS
$20.27 $21.93 $27.80 $31.97
Book Value per Share
20.6% 20.0% 17.1% 15.2%
Classified Asset Ratio
0.21% 0.15% 0.28% 0.35%
NCOs
12.71% 13.69% 15.31% 16.01%
ROTCE*
$0.42 $0.52 $0.66 $0.78
FD EPS*
Balance Sheet Growth Earnings Growth Asset Quality
Up 30.1% yr/yr Up 31.0% yr/yr Up 41.8% yr/yr
Execution of fundamentals fueled exceptional growth in key valuation drivers
Up 15.2% yr/yr Up 18.2% yr/yr $3,969 $4,421 $6,336 $8,241
Total Loans
(millions)
$57,401 $62,396 $83,469 $118,327
Total Revenues
(excl. securities gains & losses)
$13.22 $14.98 $17.09 $19.69
Tangible Book Value per Share
$3,903 $4,261 $5,890 $7,715
Total Core Deposits
(millions)
20.6% 20.0% 17.1% 15.2%
Classified Asset Ratio
0.89% 0.78% 0.57% 0.41%
NPA/ Loans & OREO
*: excluding tax effected merger related charges
6
7 $1.31 $2.58
$- $0.50 $1.00 $1.50 $2.00 $2.50 $3.00 $- $20 $40 $60 $80 $100 $120
Revenues per diluted WAVG share Total Revenues
(000's)
Fee income NII Total revenue per share
8
4.88% 4.43%
1.00% 2.00% 3.00% 4.00% 5.00% $- $2,000 $4,000 $6,000 $8,000
Loan Yields Average Loans
(millions)
Loan Yields
100%/300% Test
% of Risk-based Capital 9/30/16 12/31/15 12/31/14
C&D and other loans required for 100% test 87.9% 87.8% 56.4% Other loan categories required for 300% test 177.6% 163.0% 132.8% All loans required for 300% test 265.5% 250.8% 189.2%
10
1.01% 0.31%
0.00% 0.20% 0.40% 0.60% 0.80% 1.00% 1.20% $2,500 $3,500 $4,500 $5,500 $6,500 $7,500 $8,500
(millions)
EOP Deposits Cost of Deposits
11
3Q16 2Q16 1Q16 4Q15 3Q15 Service charges $3,778 $3,430 $3,443 $3,500 $3,258 Investment services 2,592 2,500 2,346 2,787 2,526 Insurance commissions 1,233 1,193 1,705 1,103 1,103 Gain on mortgage loans sold, net 5,097 4,221 3,568 2,181 1,895 Trust fees 1,523 1,492 1,581 1,482 1,437 Income from equity method investment 8,475 9,644 5,148 7,839 5,285 Other: Securities gains (losses)
6,464 5,768 5,819 5,558 4,964 Bank-owned life insurance 955 878 763 714 661 Loan swap fees 859 1,780 731 604 398 Other 716 1,806 752 850 (117) Total noninterest income $31,692 $32,712 $25,856 $26,608 $21,410 Total Assets (Quarterly Average) $10,883,546 $9,305,941 $8,851,978 $8,565,341 $7,514,633 Noninterest income/Average Assets 1.16% 1.41% 1.17% 1.23% 1.13%
12
3Q16 2Q16 1Q16 4Q15 3Q15 Salaries and benefits $36,053 $34,254 $32,517 $30,878 $27,746 Equipment and occupancy 9,401 8,312 8,130 8,385 6,933 Other real estate owned 17 222 112 99 (686) Marketing and business development 1,350 1,538 1,263 1,465 1,252 Supplies and postage 922 1,050 957 1,052 795 Intangible amortization 1,425 847 873 917 602 Merger related expense 5,672 980 1,830 2,489 2,249 Other expenses 8,686 8,727 8,382 6,906 6,216 Total noninterest expense $63,526 $55,931 $54,064 $52,191 $45,107 Efficiency ratio 53.7% 51.9% 54.2% 53.2% 54.0% Expense/Total Average Assets 2.32% 2.42% 2.45% 2.42% 2.38% Core noninterest expense ** $57,837 $54,729 $52,122 $49,603 $43,544 Core efficiency ratio 48.9% 50.8% 52.2% 50.6% 52.2% Core Noninterest Expense**/Total Average Assets 2.11% 2.37% 2.37% 2.30% 2.30%
** Excludes the impact of OREO expense, FHLB prepayment charges and merger related expenses
Amounts (000’s)
2Q16 AVNU noninterest expense (x-merger charges) $6,788 Anticipated synergy – 40% $2,715 Pro forma expense to be added to PNFP run rate $4,073 PNFP 2Q16 expense base (x-merger charges) $54,729 PNFP 3Q16 expense base (x-merger charges) $57,837 Net increase $3,108
Significant events in 3Q16 regarding AVNU synergy case:
14
Market At 09/30/16 At 12/31/15 Net % change (annualized)
Loans (000’s) Memphis $684 $458 66.0% Chattanooga $756 $708 9.0% Core Deposits (000’s) Memphis $606 $385 76.5% Chattanooga $548 $505 11.4% Revenue Producers Memphis 48 44 12.1% Chattanooga 32 26 30.8%
15
Metric 1Q12 1Q14 2Q15 1Q16 Future
Net interest margin 3.70% to 3.90% 3.70% to 3.90% 3.60% to 3.80% 3.60% to 3.80% 3.40% to 3.60% Net charge-off’s 0.20% to 0.30% 0.20% to 0.30% 0.20% to 0.35% 0.20% to 0.35% 0.20% to 0.35% Noninterest income / Average assets 0.70% to 0.90% 0.80% to 1.00% 0.90% to 1.10% 1.10% to 1.30% 1.10% to 1.30% Noninterest expense / Average assets 2.10% to 2.30% 2.10% to 2.30% 2.10% to 2.30% 2.10% to 2.30% 2.00% to 2.20% Return on Average Assets 1.10% to 1.30% 1.20% to 1.40% 1.20% to 1.40% 1.20% to 1.40% 1.20% to 1.40%
* Excludes the impact of OREO expense, FHLB prepayment charges and merger-related charges
16
17
$8.0 $10.0 $12.0 $14.0 $16.0 2016 2017 2018 2019 2020 Assets (in billions)
75th Percentile Total Assets ROATCE ROAA Price/ TBV Price/ LTM EPS > $25bn 12.33% 1.04% $176.47 $13.64 $20 - $25bn 12.30% 1.14% $198.92 $16.62
$15 - $20 bn 15.06% 1.15% $228.67 $17.03 $10 - $15bn 12.73% 1.12% $173.60 $14.39
$5 - $10bn 14.46% 1.20% $205.30 $16.11 $1 - $5bn 12.08% 1.09% $150.05 $14.60 $500mm - $1bn 10.79% 1.02% $118.31 $13.43 < $500mm 8.94% 0.96% $103.45 $13.46
18
Profitability and valuation appear optimized between $15 and $20 billion
Source: SNL Financial
19
20
Pinnacle Regional A Regional B Regional C National A 0% 5% 10% 15% 20% 25% 35% 45% 55% 65% 75% 85% 95% Client Penetration Excellent Client Satisfaction
Nashville
Pinnacle Regional A Regional B Regional C National A 0% 5% 10% 15% 20% 25% 35% 45% 55% 65% 75% 85% Client Penetration Excellent Client Satisfaction
Knoxville
Source: 2016 Greenwich Associates Market Tracking Program Q2 2016 – Pinnacle Financial (Nashville/Knoxville - $5-500MM)
De novo start - 2000 De novo start - 2007
21
“One of the things that’s interesting is that it appears that Pinnacle has developed an organizational capability in terms of its ability to identify potential partners, acquire them, and integrate them into the Pinnacle culture. The ability to do that, do that in short order, do it efficiently and effectively and continue to keep operations running at the very high level they do, is nothing short of remarkable.”
Senior Consultant & Founding Partner Modern Think
De novo Sizing
– Approximately $2.0 million in cumulative losses prior to break-even – Approximately 12-18 months to break- even
build $2.0 billion bank – no LPO
phase M&A Criteria
22
23
25
26
27 Amts. 3Q16 %’s(*) 3Q16 Amts. 2Q16 %’s(*) 2Q16
Amts. 3Q15 %’s(*) 3Q15
Amts. 3Q14 %’s 3Q14 C&D and Land $930.2 11.3% $816.7 11.5% $674.9 10.7% $322.1 7.3% Consumer RE 1,186.0 14.4% 1,068.6 15.1% 1,044.3 16.5% 706.8 16.0% CRE – Owner Occ. 1,256.2 15.2% 1,120.1 15.8% 1,124.9 17.8% 728.1 16.5% CRE – Investment 1,436.4 17.4% 1,066.6 15.0% 842.1 13.3% 582.4 13.2% Other RE loans 299.4 3.7% 280.5 4.0% 225.2 3.4% 168.4 3.8% Total real estate 5,108.2 62.0% 4,352.5 61.4% 3,911.4 61.7% 2,507.8 56.8% C&I 2,873.6 34.9% 2,492.0 35.1% 2,178.5 34.4% 1,724.1 39.0% Other loans 259.2 3.1% 246.9 3.5% 246.0 3.9% 189.4 4.2% Total loans $8,241.0 100.0% $7,091.4 100.0% $6,335.9 100.0% $4,421.3 100.0%
(*) as a percentage of total loans
(*) as a percentage of total loans
28
Amts. 3Q16 %’s(*) 3Q16 Amts. 2Q16 %’s(*) 2Q16 Amts. 3Q15 %’s(*) 3Q15 Amts. 3Q14 %’s(*) 3Q14 Residential – Spec $182.2 2.2% $128.9 1.8% $102.1 1.6% $39.3 0.9% Residential – Custom 99.4 1.2% 92.6 1.3% 44.5 0.7% 31.5 0.7% Residential – Condo 2.8 0.0% 11.3 0.2% 3.5 0.0% 0.1 0.0% Commercial Construct. 373.8 4.5% 319.5 4.5% 352.1 5.6% 134.1 3.0% Land Dev– Residential 103.3 1.3% 80.3 1.1% 72.6 1.2% 61.1 1.4% Land Dev – Commercial 164.8 2.0% 181.8 2.6% 99.1 1.6% 55.1 1.3% Land – Unimproved 3.9 0.1% 2.3 0.0% 1.0 0.0% 0.9 0.0% Total C&D $930.2 11.3% $816.7 11.5% $674.9 10.7% $322.1 7.3%
29 NAICS Sector Description 3Q16 2Q16 3Q15 Accommodation and Food Services 4.05% 3.91% 4.61%
Remediation 2.84% 2.83% 2.91% Agriculture, Forestry, Fishing and Hunting 0.10% 0.11% 0.14% Arts, Entertainment, and Recreation 1.19% 1.13% 1.40% Construction 4.39% 4.51% 4.82% Consumer 7.18% 7.01% 7.68% Educational Services 1.90% 1.73% 1.68% Finance and Insurance 10.46% 10.03% 10.28% Health Care and Social Assistance 13.44% 13.56% 13.74% Information 3.45% 2.05% 2.39% Management of Companies and Enterprises 0.64% 0.22% 0.46% Manufacturing 7.05% 7.36% 8.67% Mining, Quarrying, and Oil and Gas Extraction 0.01% 0.01% 0.02% Other Services (except Public Administration) 2.76% 2.29% 2.31% Professional, Scientific, and Technical Services 3.41% 3.40% 4.31% Public Administration 2.81% 3.22% 3.67% Real Estate and Rental and Leasing 10.00% 11.59% 9.87% Retail Trade 8.08% 8.13% 6.49% Transportation and Warehousing 6.90% 8.03% 7.43% Utilities 0.56% 0.05% 0.07% Wholesale Trade 8.78% 8.83% 7.07% Total C&I Portfolio 100.00% 100.00% 100.00%
30
9/30/2016 Percent 9/30/2015 Percent Core Funding: Non-interest bearing deposits 2,369,225 25.21% 1,876,910 25.51% Interest-bearing deposits 1,550,457 16.50% 1,275,497 17.34% Money Market accounts 3,280,342 34.90% 2,320,094 31.54% Time deposits less than $250,000 514,528 5.47% 417,812 5.68% Total Core Funding 7,714,552 82.08% 5,890,312 80.07% Relationship based non-core funding: Reciprocal NOW deposits 24,903 0.26% 17,751 0.24% Reciprocal MMDA deposits 554,428 5.90% 371,125 5.04% Time deposits Reciprocal time deposits 60,779 0.65% 82,553 1.12% Other time deposits 169,658 1.81% 231,650 3.15% Securities sold under agreements to repurchase 84,317 0.90% 68,077 0.93% Total relationship based non-core funding 894,086 9.51% 771,155 10.48% Wholesale funding: Time deposits greater than $250,000 Public funds
Brokered deposits 145,826 1.55% 7,288 0.10% FHLB advances 382,338 4.07% 545,330 7.41% Federal funds purchased
Sub Debt and other funding 262,507 2.79% 142,476 1.94% Total wholesale funding 790,671 8.41% 695,094 9.45% Total non-core funding 1,684,756 17.92% 1,466,249 19.93% Totals 9,399,308 100.00% 7,356,562 100.00%
$957 $959 $1,000 $975 $1,009 $1,054 $1,055 $1,138 $1,105 $1,166 $1,190 $1,216 $1,247 $1,349 $1,375 $1,376 $1,440 $1,538 $2,087 $2,084 $2,146 $2,252 $2,784 $747 $715 $685 $779 $808 $787 $815 $865 $941 $926 $989 $1,024 $1,028 $1,046 $1,131 $1,177 $1,221 $1,372 $2,407 $2,015 $2,117 $2,330 $2,734
56.15% 50.45%
10% 20% 30% 40% 50% 60% 70% $0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000
Funded % Total Commitments
(millions)
Net active balance Unfunded Commitments Funded %
31
Note: Excludes HELOCS and credit cards
32
3.58% 2.29% 20.75% 11.33% 0.00% 5.00% 10.00% 15.00% 20.00% 25.00% 30.00% 35.00% 40.00% 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 3.50% 4.00% Bond Yields % of Avg. Assets
Conservative bond portfolio
33
Portfolio: September 30, 2016 Total Investments $1.251 billion Unrealized Gain (Loss) $ 18.6 million QTD Purchases $ 177.7 million QTD Sales $ 96.1 million Duration Avg Yield – TE 3Q16 2.8% 2.3% 2Q16 2.4% 2.5% 1Q16 2.7% 2.6% 4Q15 3.0% 2.5% 3Q15 2.8% 2.6% 2Q15 2.9% 2.6% 0.4% 0.6% 55.5% 7.0% 18.0% 18.5%
Agency Corporates MBS Asset Backed CMOs Municipals
As of 09/30/2016 Book Yield Avg Life (yrs) Agency 2.17% 0.2 Asset Backed 1.63% 5.9 Corporates 3.63% 6.0 CMOs 1.73% 2.8 MBS 2.07% 4.2 Municipals 4.06% 3.7 Total 2.29% 4.1
million vs Q2 due primarily to AVNU
83% 17% Muni Allocation % General Obligation Bonds Revenue Bonds
34 Location # of Issuances Market Value
(in ‘000s)
% Tennessee 77 44,397 18.7 Michigan 12 5,431 2.3 Illinois 21 16,118 5.7 Pennsylvania 34 22,300 9.4 Kentucky 8 7,158 3.0 Other – 30 states 215 142,309 60.9 Totals 367 237,713 100.0 As of September 30, 2016 Municipal Bond Portfolio Statistics 3Q16 3Q15 Weighted Average Life 3.7 years 3.7 years Tax equivalent yield 4.06% 4.68% FMV as % of Cost 103.2% 103.7%
All municipals are “A” rated or better.
35
36
(*) > 30 days past due (**) includes purchase credit impaired loans
(000’s)
2016 As a % of total loans June 30, 2016 As a % of total loans
2015 As a %
loans Past Due Loans (*) Nonaccrual loans** $8,822 0.11% $9,689 0.14% $8,349 0.13% Accruing loans 19,929 0.24% 23,731 0.33% 21,830 0.34% Total past due $28,751 0.35% $33,420 0.47% $30,179 0.47%
37
(000’s) PNFP NPLs and >90 days
2016 As a % of total loans June 30, 2016 As a % of total loans
2015 As a % of total loans
$6,355 0.08% $7,112 0.10% $8,837 0.14% Consumer RE 8,429 0.10% 8,062 0.11% 10,397 0.16% CRE – Owner Occupied 4,374 0.05% 4,663 0.07% 4,880 0.08% CRE – Investment 673 0.01% 521 0.01% 2,576 0.04% Total real estate 19,831 0.24% 20,358 0.29% 26,690 0.42% C&I 8,791 0.11% 11,918 0.17% 1,121 0.02% Other 1,958 0.02% 3,133 0.04% 6,037 0.10% Total loans $30,580 0.37% $35,409 0.50% $33,848 0.54% NPLs Expressed as a % of Total Loans within each Category
38
(in thousands) Balances
Balances June 30, 2016 Balances
Classified loans and ORE:
$123,952 $132,579 $116,088
87 87 18
9,933 11,398 19,402
2,093 1,623 1,768
5,589 5,006 5,083
67 177 1,906 Total $141,721 $150,870 $144,265 Pinnacle Bank classified asset ratio 15.2% 19.3% 18.7%
(*) Includes loans 90 days past due and accruing not included elsewhere
39
40
0.00% 0.05% 0.10% 0.15% 0.20% 0.25% 0.30% 0.35% 0.40% 0.45% 0.50%
Net Chargeoff Ratio
0.00% 0.20% 0.40% 0.60% 0.80% 1.00% 1.20% 1.40% 1.60%
ROAA
0.70% 0.80% 0.90% 1.00% 1.10% 1.20% 1.30% 1.40%
Noninterest Income / Average Assets (1)
2.00% 2.20% 2.40% 2.60% 2.80% 3.00% 3.20% Noninterest Expense / Average Assets (2) 3.50% 3.55% 3.60% 3.65% 3.70% 3.75% 3.80% 3.85% 3.90% 3.95%
Net Interest Margin
41
(1) - Calculation excludes net gains and losses on the sale of investment securities and in the second quarter of 2013 noncredit related loan losses (2) - Calculation excludes OREO expense, FHLB prepayment charges and merger-related charges. Noninterest expense for 2Q13 includes the impact of the reversal of a $2.0 million allowance for off-balance sheet commitments
0.65% 1.10% 1.21% 1.44% 1.36%
0.00% 0.20% 0.40% 0.60% 0.80% 1.00% 1.20% 1.40% 1.60%
ROAA
3.76% 3.77% 3.71% 3.65% 3.72% 3.60% 3.50% 3.55% 3.60% 3.65% 3.70% 3.75% 3.80% 3.85% 3.90% 3.95%
Net Interest Margin
2.56% 2.27% 2.38% 2.31% 2.37% 2.11% 2.00% 2.10% 2.20% 2.30% 2.40% 2.50% 2.60% 2.70%
Noninterest Expense / Average Assets (2)
0.36% 0.36% 0.08% 0.14% 0.38% 0.00% 0.05% 0.10% 0.15% 0.20% 0.25% 0.30% 0.35% 0.40% 0.45% 0.50%
Net Chargeoff Ratio
0.81% 0.93% 0.89% 1.24% 1.41% 1.16% 0.70% 0.80% 0.90% 1.00% 1.10% 1.20% 1.30% 1.40%
Noninterest Income / Average Assets (1)
Mortgage volumes experience growth in “purchase money” transactions
42 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 3.50% 4.00% 4.50% 5.00% 25,000 50,000 75,000 100,000 125,000 150,000 175,000 200,000 225,000
Purchase Money Refinance Gross fees as a % of loans originated
43
3Q16 2Q16 1Q16 4Q15 3Q15 Net interest income $86,635 $75,044 $73,902 $71,475 $62,059 Total noninterest income $31,692 $32,713 $25,856 $26,608 $21,410 Less: Securities (gains) losses
investment securities $31,692 $32,713 $25,856 $26,618 $21,410 Total noninterest expense $63,526 $55,931 $54,064 $52,191 $45,107 Less: ORE expenses 17 222 112 99 (686) FHLB prepayment charges
5,672 980 1,830 2,489 2,249 Noninterest expense, excluding ORE expense, FHLB prepayment charges and merger-related charges $57,837 $54,729 $52,122 $49,603 $43,544 Adjusted pre-tax pre-provision income $60,490 $53,028 $47,636 $48,490 $39,925 Efficiency ratio 53.7% 51.9% 54.2% 53.2% 54.0% Adjustment due to securities gains and losses, ORE expense, FHLB prepayment charges and merger-related charges (4.8%) (1.1%) (1.9%) (2.6%) (1.9%) Efficiency ratio** 48.9% 50.8% 52.2% 50.6% 52.2%
**: Excluding ORE expense, FHLB prepayment charges, merger-related charges and securities gains and losses
44
3Q16 2Q16 1Q16 4Q15 3Q15 Total non-interest income $31,692 $32,713 $25,856 $26,608 $21,410 Less: Securities (gains) losses
$31,692 $32,713 $25,856 $26,618 $21,410 Total noninterest expense $63,526 $55,931 $54,064 $52,191 $45,107 Less: ORE expenses 17 222 112 99 (686) FHLB prepayment charges
5,672 980 1,830 2,489 2,249 Noninterest expense, excluding ORE expense, FHLB prepayment charges and merger-related charges $57,837 $54,728 $52,122 $49,603 $43,544 Adjusted pre-tax pre-provision income $60,490 $53,028 $47,636 $48,490 $39,925 Total Assets (Quarterly Average) $10,883,546 $9,305,941 $8,851,978 $8,565,341 $7,514,633 Noninterest income/ Average assets 1.16% 1.41% 1.17% 1.23% 1.13% Adjustment due to gains and losses on sale of investment securities
securities/Average Assets 1.16% 1.41% 1.17% 1.23% 1.13% Noninterest expense/ Average assets 2.32% 2.42% 2.46% 2.42% 2.38% Adjustment due to ORE expense, FHLB prepayment charges and merger-related charges (0.21%) (0.05%) (0.09%) (0.12%) (0.08%) Noninterest expense, excluding ORE expense, FHLB prepayment charges and merger-related charges/ Average Assets 2.11% 2.37% 2.37% 2.30% 2.30%
45
3Q16 2Q16 1Q16 4Q15 3Q15 Net income $32,376 $30,787 $27,965 $26,854 $24,149 Merger-related charges 5,672 980 1,830 2,489 2,249 Tax effect on merger-related charges (2,225) (385) (718) (977) (882) Net income less merger-related charges $35,823 $31,382 $29,077 $28,366 $25,516 Basic earnings per share $0.71 $0.75 $0.70 $0.67 $0.64 Adjustment to basic earnings per share due to merger-related charges 0.08 0.01 0.03 0.04 0.03 Basic earnings per share excluding merger-related charges $0.79 $0.76 $0.73 $0.71 $0.67 Diluted earnings per share $0.71 $0.73 $0.68 $0.65 $0.62 Adjustment to diluted earnings per share due to merger-related charges 0.07 0.02 0.03 0.04 0.04 Diluted earnings per share excluding merger-related charges $0.78 $0.75 $0.71 $0.69 $0.66 Book value per share $31.97 $29.92 $29.26 $28.25 $27.80 Adjustment due to goodwill, core deposit and other intangible assets (12.28) (10.34) (10.51) (10.79) (10.71) Tangible book value per share $19.69 $19.58 $18.75 $17.46 $17.09
46
3Q16 2Q16 1Q16 4Q15 3Q15 Net income $32,376 $30,787 $27,965 $26,854 $24,149 Merger-related charges 5,672 980 1,830 2,489 2,249 Tax effect on merger-related charges (2,225) (385) (718) (977) (882) Net income less merger-related charges $35,823 $31,382 $29,077 $28,366 $25,516 Return on average assets 1.18% 1.33% 1.27% 1.24% 1.27% Adjustment due to merger-related charges 0.13% 0.03% 0.05% 0.07% 0.07% Return on average assets (excluding merger-related charges) 1.31% 1.36% 1.32% 1.31% 1.35% Average stockholders’ equity $1,442,440 $1,247,762 $1,188,153 $1,153,681 $986,325 Less: Average goodwill (541,153) (431,155) (430,228) (430,574) (317,461) Average core deposit and other intangible assets (11,296) (9,367) (10,237) (11,261) (7,634) Net Average tangible common equity $889,991 $807,240 $747,688 $711,846 $661,230 Return on average common equity 8.93% 9.92% 9.47% 9.24% 9.71% Adjustment due to goodwill, core deposit and other intangible assets 5.54% 5.42% 5.57% 5.73% 4.78% Return on average tangible common equity 14.47% 15.34% 15.04% 14.97% 14.49% Adjustment due to merger related charges 1.54% 0.30% 0.60% 0.84% 0.82% Return on average tangible common equity (excluding merger-related charges) 16.01% 15.64% 15.64% 15.81% 15.31% Total average assets $10,883,546 $9,305,941 $8,851,978 $8,565,341 $7,514,633
47
48
Headquarters: Nashville, TN Founded: 2000 Total assets: $10.978 Billion (9/30/16) Shareholders’ equity: $1,476 Billion (9/30/16) Offices: 28 in 8 Middle-TN counties 10 in 5 East-TN counties 5 in West-TN
% Institutional ownership: 70.09% (6/30/16)
Recently completed acquisitions will position firm in four great banking markets
**: 50 day average daily volume per NASDAQ.com
49
Name Title Age Years in Banking Industry Years at Pinnacle
President and Chief Executive Officer 61 38 16 Robert A. McCabe, Jr. Chairman of the Board 66 39 16 Hugh M. Queener Chief Administrative Officer 60 41 16 Harold R. Carpenter, Jr. Chief Financial Officer 57 33 16
Chief Credit Officer/ Knoxville Regional Executive 67 42 7 Joanne B. Jackson Manager, Client Services Group - Nashville 59 40 16
Risk Management Officer 62 41 9 William S. Jones Rutherford County Area Executive 56 34 24*
Manager, Client Advisory Group - Nashville 64 41 16
Chattanooga Regional Executive 59 35 10* Kirk Bailey Memphis Regional Executive 61 34 17* New Leadership: Ron Samuels Former CEO Avenue Financial Holdings, Inc. 70 43 10* Kent Cleaver Former President Avenue Financial Holdings, Inc. 60 39 10* * - Includes years at acquired franchise.
50
(COLB)
(LTXB)
(UCBI)
(WAL)
51
Nashville-Davidson-Rutherford MSA Knoxville MSA
Top 10 Market Share Rank Holding Company Market Share 6/30/16 Market Share 6/30/00 (1) Change in Share Top 10 Market Share Rank Holding Company Market Share 6/30/16 Market Share 6/30/07 (1) Change in Share 3 Pinnacle Financial Partners 11.81% 1.74% 10.07% 6 Pinnacle Financial Partners 5.26% 0.03% 5.23% 6 Franklin Financial Network Inc. 4.53%
7 Bank of America Corp. 3.80% 2.00% 1.80% 1 Bank of America Corp 16.13% 14.59% 1.54% 10 Mountain Commerce Bancorp, Inc. 1.78% 0.00% 1.78% 5 First Horizon National Corp. 6.51% 5.13% 1.38% 1 SunTrust Banks Inc. 17.86% 16.19% 1.67% 8 Wilson Bank Holding Co. 3.30% 2.34% 0.96% 9 Clayton HC Inc. 2.32% 1.10% 1.22% 10 Wells Fargo & Co. 2.80% 2.05% 0.75% 5 BB&T Corp. 6.46% 6.19% 0.27% 9 Fifth Third Bancorp 2.91% 2.29% 0.62% 4 Home Federal Bank of TN 9.91% 10.87% (0.96%) 7 U.S. Bancorp 3.52% 7.35% (3.83%) 8 United Community Banks Inc. 2.80% 5.30 (2.50%) 4 SunTrust Banks Inc. 11.43% 18.60% (7.17%) 2 First Horizon 16.14% 19.11% (2.97%) 2 Regions Financial Corp. 13.88% 29.06% (15.18%) 3 Regions 13.58% 18.25 (4.67%) Other 23.18% 16.87% 6.31% Other 20.09% 19.03% 1.06% Total 100% 100% Total 100% 100%
Source: SNL Financial; Amounts reflect aggregation of banks merged prior to 6/30/16. (1): First year Pinnacle’s deposits were reflected in FDIC Summary of Deposits data. Market share at 6/30/00 for Nashville reflects impact of Cavalry Bancorp, Inc. which was acquired by Pinnacle in March of 2006. Market share at 6/30/16 is pro- forma for inclusion of Avenue Financial Holdings, Inc. which was acquired by Pinnacle July 1, 2016.
52
Chattanooga TN-GA MSA Memphis, TN-MS-AR MSA Top 10 Market Share Rank Holding Company Market Share 6/30/16 Market Share 6/30/15(1) Change in Share Top 11 Market Share Rank Holding Company Market Share 6/30/16 Market Share 6/30/15(1) Change in Share 7 FB Financial Corporation 3.44% 0.00% 3.44% 1 First Horizon National Corp. 33.13% 29.87% 3.26% 10 Atlantic Capital Bancshares, Inc. 3.23% 0.00% 3.23% 4 Bank of America Corp. 4.39% 4.10% 0.29% 1 First Horizon National Corp. 24.61% 23.46% 1.15% 6 Independent Holdings Inc. 3.02% 2.83% 0.19% 6 Bank of America Corp. 4.34% 3.75% 0.59% 10 Wells Fargo & Co. 1.85% 1.72% 0.13% 9 Sequatchie Valley Bancshares Inc. 3.30% 3.27% 0.03% 8 Metropolitan BancGroup Inc. 2.11% 1.98% 0.13% 4 Pinnacle Financial Partners 6.56% 3.75% 2.81% 9 Landmark Community Bank 2.11% 2.04% 0.07% 5 First Volunteer Corp. 4.58% 4.74% (0.16%) 11 Pinnacle Financial Partners 1.68% 2.83% 0.03% 8 SmartFinancial Inc. 3.35% 3.68% (0.33%) 5 BancorpSouth Inc. 3.34% 3.36% (0.02%) 2 SunTrust Banks Inc. 18.06% 13.13% (0.34%) 7 Trustmark Corp. 2.44% 2.85% (0.41%) 3 Regions Financial Corp. 12.79% 19.42% (1.36%) 2 Regions Financial Corp. 14.33% 16.14% (1.81%) Other 15.74% 24.80% (9.06%) 3 SunTrust Banks Inc. 7.73% 10.20% (2.47%) Total 100% 100% Other 23.87% 22.08% 1.79% Total 100% 100%
Source: SNL Financial; Amounts reflect aggregation of banks merged prior to 2016.
(1): Market share at 6/30/15 for Chattanooga and Memphis reflects impact of the recently completed acquisitions of CapitalMark Bank & Trust and Magna Bank, respectively.
53
54
MSA Total Deposits ($000) Total Population 2017 (actual) Population Change 2010 - 2017 (%) Median HH Income 2017 ($) Per Capita Income 2017 ($) Nashville-Davidson--Murfreesboro--Franklin, TN 51,900,622 1,881,524 12.61 57,222 31,399 Memphis, TN-MS-AR 28,030,646 1,347,404 1.70 48,913 26,455 Knoxville, TN 14,651,761 868,453 3.69 47,178 27,570 Chattanooga, TN-GA 9,299,665 552,944 4.70 49,405 27,618 Kingsport-Bristol-Bristol, TN-VA 4,263,979 306,759 (0.90) 41,364 24,422 Clarksville, TN-KY 3,468,934 286,140 9.79 47,605 22,862 Johnson City, TN 2,600,753 201,033 1.17 40,214 24,428 Cookeville, TN 2,226,784 108,782 2.58 37,053 21,819 Jackson, TN 2,161,539 129,338 (0.52) 43,717 24,182 Sevierville, TN 2,091,078 97,687 8.68 43,855 23,528 Cleveland, TN 1,688,794 122,465 5.77 45,659 24,648 Tullahoma-Manchester, TN 1,519,976 102,873 2.66 44,044 24,014 Morristown, TN 1,427,892 117,591 3.19 42,106 21,915 Union City, TN-KY 1,010,526 36,410 (5.72) 38,861 21,784 Crossville, TN 956,921 58,811 4.92 40,728 23,433 Athens, TN 948,822 52,729 0.89 41,640 21,590 McMinnville, TN 823,895 40,775 2.35 37,652 21,247 Greeneville, TN 748,295 68,639 (0.28) 39,025 21,148 Dyersburg, TN 667,944 37,792 (1.42) 44,976 24,781 Shelbyville, TN 661,984 48,088 6.72 44,463 20,979 Tennessee 135,502,447 6,676,841 5.21 47,294 5.38 United States 9,741,234,831 325,139,271 5.31 57,462 7.27 Source: Nielsen Demographic data is provided by Nielsen based primarily on US Census data. For non-census year data, Nielsen uses samples and projections to estimate the demographic data. SNL performs calculations on the underlying data provided by Nielsen for some of the data presented on this page.
TENNESSEE
Area Development
IBM Global Location Trends
Ernst & Young corporate investment in office buildings, call centers, factories and distribution centers
Thumbtack nation to earn a top score NASHVILLE Nashville has achieved “it city” status, landing on several major national publications’ lists of hot spots. Nashville’s diverse economy, thriving cultural base and strong business community are major attractions for corporations. The accolades continued in the third quarter of 2016:
Wall Street Journal income gains
Brookings Institution
ManpowerGroup KNOXVILLE Knoxville also enjoys a very healthy and diverse economy with an excellent transportation and technology infrastructure. The Knoxville metropolitan area was the third fastest MSA in the country to fully recover from jobs lost in the 2007-2010 recession and currently enjoys the lowest unemployment rate of Tennessee’s metro areas. Good news in the third quarter of 2016 includes:
SmartAsset
Knoxville News Sentinel
MEMPHIS Memphis offers a diverse, metropolitan workforce. Over the past three decades, the presence of companies like FedEx and the region’s superior distribution infrastructure have earned Memphis the title, “America’s Distribution Center.”
U.S. Census Bureau
SmartAsset CHATTANOOGA Chattanooga is Tennessee’s fourth-largest MSA as measured by both population and deposits. National publications have declared Chattanooga a tech hub and manufacturing magnet. Economic drivers include:
SmartAsset businesses
SmartAsset consecutive year
57
Source: BERC – Middle Tennessee State University & Bureau of Labor Statistics, Greater Nashville Area Realtors
650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 Nashville MSA Nonfarm Payrolls- SA (thru August 2016) 330,000 340,000 350,000 360,000 370,000 380,000 390,000 400,000 Knoxville MSA Nonfarm Payrolls- SA (thru August 2016) 210,000 215,000 220,000 225,000 230,000 235,000 240,000 245,000 250,000 255,000 Chattanooga MSA Nonfarm Payrolls- SA (thru August 2016) 560,000 570,000 580,000 590,000 600,000 610,000 620,000 630,000 640,000 650,000 Memphis MSA Nonfarm Payrolls- SA (thru August 2016)
58
Source: BERC – Middle Tennessee State University & Bureau of Labor Statistics, GNAR, GCAR, MAAR, and KAAR
Home Sales
Nashville Knoxville^ Memphis Chattanooga^ 3Q16 % Change from PY 3Q16 % Change from PY 3Q16 % Change from PY 3Q16 % Change from PY
Home Price $258,967 9.9% $170,500 5.0% $138,833 8.2% $166,483 6.1% Quarterly Closings 9,145 (1.0%) 2,987 1.8% 4,975 8.3% 2,577 5.6% Quarter end Inventory 8,015 (8.2%) 7,810 (17.4%) 5,504 (14.1%) 3,543 (20.5%) Months of Inventory* 2.8 (9.5%) 5.3 (20.6%) 3.4 (24.3%) 4.0 (29.1%)
*: Calculated as quarter end inventory divided by monthly closings ^: Data available through August 0.00 2.00 4.00 6.00 8.00 10.00 12.00
Unemployment Rates Seasonally Adjusted (thru July 2016)
Nashville Knoxville Chattanooga Memphis US
59
Source: Costar **: current quarter data not yet available
CRE Vacancy Rates Nashville Knoxville Chattanooga Memphis National**
3Q16 % Change from PY 3Q16 % Change from PY 3Q16 % Change from PY 3Q16 % Change from PY 2Q16 % Change from PY
Industrial / Warehouse
5.54% 60.6% 7.64% 81.0% 9.27% 34.7% 10.11% 25.1%
7.4% (7.5%)
Multifamily
5.62% (10.9%) 5.72% 14.4% 7.35% 45.5% 8.83% (4.9%)
4.1% (0.2%)
Retail
5.37% 32.9% 6.39% 15.3% 6.03% 25.1% 8.20% 11.6%
5.7% (8.3%)
Office
5.35% 32.1% 7.76% 28.1% 9.22% 29.3% 10.53% 2.4%
10.6% (5.1%)
Harold R. Carpenter, EVP and CFO October 19, 2016