These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(mark one)
|
|||
|
T
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
|
||
|
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|||
|
For the quarterly period ended September 30, 2011
|
|||
|
or
|
|||
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OF 15(d)
|
||
|
OF THE SECURITIES AND EXCHANGE ACT OF 1934
|
|||
|
For the transition period from ____ to ____
|
, Inc.
|
Tennessee
|
62-1812853
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
150 Third Avenue South, Suite 900, Nashville, Tennessee
|
37201
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
(615) 744-3700
|
|
(Registrant’s telephone number, including area code)
|
|
Not Applicable
|
|
(Former name, former address and former fiscal year, if changes since last report)
|
|
Yes
x
|
No
o
|
|
Yes
x
|
No
o
|
|
Large Accelerated Filer
o
|
Accelerated Filer
x
|
|
|
Non-accelerated Filer
o
(do not check if you are a smaller reporting company)
|
Smaller reporting company
o
|
|
Yes
o
|
No
x
|
|
Page No.
|
|
|
PART I – Financial Information:
|
|
|
3
|
|
|
31
|
|
|
53
|
|
|
Item 4.
Controls and Procedures
|
53
|
|
PART II – Other Information:
|
|
|
Item 1.
Legal Proceedings
|
54
|
|
Item 1A.
Risk Factors
|
54
|
|
54
|
|
|
Item 3.
Defaults Upon Senior Securities
|
54
|
|
Item 4.
(Removed and Reserved)
|
54
|
|
Item 5.
Other Information
|
54
|
|
Item 6.
Exhibits
|
54
|
|
55
|
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
ASSETS
|
||||||||
|
Cash and noninterest-bearing due from banks
|
$ | 58,786,507 | $ | 40,154,247 | ||||
|
Interest-bearing due from banks
|
111,701,085 | 140,647,481 | ||||||
|
Federal funds sold
|
10,047,791 | 7,284,685 | ||||||
|
Short-term discount notes
|
- | 499,768 | ||||||
|
Cash and cash equivalents
|
180,535,383 | 188,586,181 | ||||||
|
Securities available-for-sale, at fair value
|
940,162,454 | 1,014,316,831 | ||||||
|
Securities held-to-maturity (fair value of $2,641,006 and $4,411,856 at September 30, 2011 and December 31, 2010, respectively)
|
2,589,506 | 4,320,486 | ||||||
|
Mortgage loans held-for-sale
|
23,814,429 | 16,206,034 | ||||||
|
Loans
|
3,241,148,810 | 3,212,440,190 | ||||||
|
Less allowance for loan losses
|
(74,870,538 | ) | (82,575,235 | ) | ||||
|
Loans, net
|
3,166,278,272 | 3,129,864,955 | ||||||
|
Premises and equipment, net
|
78,534,670 | 82,374,228 | ||||||
|
Other investments
|
42,781,814 | 42,282,255 | ||||||
|
Accrued interest receivable
|
15,827,730 | 16,364,573 | ||||||
|
Goodwill
|
244,081,519 | 244,090,311 | ||||||
|
Core deposits and other intangible assets
|
8,557,782 | 10,705,105 | ||||||
|
Other real estate owned
|
45,499,852 | 59,608,224 | ||||||
|
Other assets
|
120,241,811 | 100,284,697 | ||||||
|
Total assets
|
$ | 4,868,905,222 | $ | 4,909,003,880 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Deposits:
|
||||||||
|
Noninterest-bearing
|
$ | 722,694,096 | $ | 586,516,637 | ||||
|
Interest-bearing
|
577,683,159 | 573,670,188 | ||||||
|
Savings and money market accounts
|
1,554,858,658 | 1,596,306,386 | ||||||
|
Time
|
857,413,879 | 1,076,564,179 | ||||||
|
Total deposits
|
3,712,649,792 | 3,833,057,390 | ||||||
|
Securities sold under agreements to repurchase
|
128,953,750 | 146,294,379 | ||||||
|
Federal Home Loan Bank advances
|
161,105,866 | 121,393,026 | ||||||
|
Subordinated debt
|
97,476,000 | 97,476,000 | ||||||
|
Accrued interest payable
|
2,681,791 | 5,197,925 | ||||||
|
Other liabilities
|
41,664,132 | 28,127,875 | ||||||
|
Total liabilities
|
4,144,531,331 | 4,231,546,595 | ||||||
|
Stockholders’ equity:
|
||||||||
|
Preferred stock, no par value; 10,000,000 shares authorized; 95,000 shares issued and outstanding at September 30, 2011 and December 31, 2010
|
91,772,130 | 90,788,682 | ||||||
|
Common stock, par value $1.00; 90,000,000 shares authorized;
34,306,927 issued and outstanding at September 30, 2011 and 33,870,380 issued and outstanding at December 31, 2010
|
34,306,927 | 33,870,380 | ||||||
|
Common stock warrants
|
3,348,402 | 3,348,402 | ||||||
|
Additional paid-in capital
|
534,971,880 | 530,829,019 | ||||||
|
Retained earnings
|
44,427,826 | 12,996,202 | ||||||
|
Accumulated other comprehensive income, net of taxes
|
15,546,726 | 5,624,600 | ||||||
|
Total stockholders’ equity
|
724,373,891 | 677,457,285 | ||||||
|
Total liabilities and stockholders’ equity
|
$ | 4,868,905,222 | $ | 4,909,003,880 | ||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Interest income:
|
||||||||||||||||
|
Loans, including fees
|
$ | 38,571,893 | $ | 41,105,351 | $ | 115,830,529 | $ | 122,504,151 | ||||||||
|
Securities:
|
||||||||||||||||
|
Taxable
|
5,952,599 | 7,004,256 | 18,792,778 | 24,150,109 | ||||||||||||
|
Tax-exempt
|
1,819,642 | 1,942,650 | 5,593,341 | 5,978,849 | ||||||||||||
|
Federal funds sold
|
543,496 | 598,181 | 1,684,376 | 1,635,934 | ||||||||||||
|
Total interest income
|
46,887,630 | 50,650,438 | 141,901,024 | 154,269,043 | ||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Deposits
|
7,138,053 | 12,306,145 | 24,869,045 | 38,695,099 | ||||||||||||
|
Securities sold under agreements to repurchase
|
204,107 | 435,054 | 931,120 | 1,352,015 | ||||||||||||
|
Federal Home Loan Bank advances and other borrowings
|
1,189,742 | 1,849,300 | 3,929,119 | 5,904,792 | ||||||||||||
|
Total interest expense
|
8,531,902 | 14,590,499 | 29,729,284 | 45,951,906 | ||||||||||||
|
Net interest income
|
38,355,728 | 36,059,939 | 112,171,740 | 108,317,137 | ||||||||||||
|
Provision for loan losses
|
3,632,440 | 4,789,322 | 16,358,767 | 48,523,927 | ||||||||||||
|
Net interest income after provision for loan losses
|
34,723,288 | 31,270,617 | 95,812,973 | 59,793,210 | ||||||||||||
|
Noninterest income:
|
||||||||||||||||
|
Service charges on deposit accounts
|
2,361,803 | 2,444,077 | 6,953,466 | 7,238,588 | ||||||||||||
|
Investment services
|
1,698,886 | 1,234,421 | 4,844,398 | 3,786,067 | ||||||||||||
|
Insurance sales commissions
|
1,001,716 | 954,015 | 3,055,194 | 2,957,393 | ||||||||||||
|
Gain on loans sold, net
|
1,295,278 | 1,310,169 | 2,693,913 | 2,733,977 | ||||||||||||
|
Net gain on sale of investment securities
|
376,509 | - | 827,708 | 2,623,674 | ||||||||||||
|
Trust fees
|
753,551 | 726,094 | 2,253,474 | 2,377,182 | ||||||||||||
|
Other noninterest income
|
2,592,170 | 1,925,459 | 7,585,231 | 5,932,154 | ||||||||||||
|
Total noninterest income
|
10,079,913 | 8,594,235 | 28,213,384 | 27,649,035 | ||||||||||||
|
Noninterest expense:
|
||||||||||||||||
|
Salaries and employee benefits
|
19,015,217 | 16,069,360 | 55,462,370 | 48,921,007 | ||||||||||||
|
Equipment and occupancy
|
4,942,917 | 5,230,730 | 15,009,641 | 16,089,323 | ||||||||||||
|
Other real estate expense
|
5,079,127 | 8,522,346 | 13,238,853 | 21,335,705 | ||||||||||||
|
Marketing and other business development
|
751,094 | 748,206 | 2,271,267 | 2,295,820 | ||||||||||||
|
Postage and supplies
|
509,279 | 636,492 | 1,544,253 | 2,070,536 | ||||||||||||
|
Amortization of intangibles
|
715,514 | 744,492 | 2,147,323 | 2,236,494 | ||||||||||||
|
Other noninterest expense
|
4,662,073 | 5,822,252 | 15,059,685 | 17,482,907 | ||||||||||||
|
Total noninterest expense
|
35,675,221 | 37,773,878 | 104,733,392 | 110,431,792 | ||||||||||||
|
Income (loss) before income taxes
|
9,127,980 | 2,090,974 | 19,292,965 | (22,989,547 | ) | |||||||||||
|
Income tax expense (benefit)
|
(16,973,019 | ) | - | (16,684,605 | ) | 5,106,734 | ||||||||||
|
Net income (loss)
|
26,100,999 | 2,090,974 | 35,977,570 | (28,096,281 | ) | |||||||||||
|
Preferred stock dividends
|
1,213,889 | 1,213,889 | 3,602,083 | 3,602,083 | ||||||||||||
|
Accretion on preferred stock discount
|
349,817 | 328,037 | 983,448 | 992,496 | ||||||||||||
|
Net income (loss) available to common stockholders
|
$ | 24,537,293 | $ | 549,048 | $ | 31,392,039 | $ | (32,690,860 | ) | |||||||
|
Per share information:
|
||||||||||||||||
|
Basic net income (loss) per common share available to common stockholders
|
$ | 0.74 | $ | 0.02 | $ | 0.94 | $ | (1.00 | ) | |||||||
|
Diluted net income (loss) per common share available to common stockholders
|
$ | 0.72 | $ | 0.02 | $ | 0.92 | $ | (1.00 | ) | |||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
33,372,980 | 32,857,428 | 33,398,029 | 32,697,985 | ||||||||||||
|
Diluted
|
33,993,914 | 33,576,963 | 34,037,739 | 32,697,985 | ||||||||||||
| Preferred |
Common Stock
|
Common | Additional | Accumulated | Total | |||||||||||||||||||||||||||
|
Stock
Amount
|
Shares
|
Amount
|
Stock Warrants
|
Paid-in
Capital
|
Retained
Earnings
|
Other Comp.
Income, net
|
Stockholders’ Equity
|
|||||||||||||||||||||||||
|
Balances, December 31, 2009
|
$ | 89,462,633 | 33,029,719 | $ | 33,029,719 | $ | 3,348,402 | $ | 524,366,603 | $ | 43,372,743 | $ | 7,440,081 | $ | 701,020,181 | |||||||||||||||||
|
Exercise of employee common stock options, stock appreciation rights, common stock warrants and related tax benefits
|
- | 329,558 | 329,558 | - | 1,992,279 | - | - | 2,321,837 | ||||||||||||||||||||||||
|
Issuance of restricted common shares, net of forfeitures
|
- | 312,219 | 312,219 | - | (312,219 | ) | - | - | - | |||||||||||||||||||||||
|
Restricted shares withheld for taxes
|
- | (11,034 | ) | (11,034 | ) | - | (137,744 | ) | - | - | (148,778 | ) | ||||||||||||||||||||
|
Compensation expense for restricted shares
|
- | - | - | - | 1,774,345 | - | - | 1,774,345 | ||||||||||||||||||||||||
|
Compensation expense for stock options
|
- | - | - | - | 1,273,286 | - | - | 1,273,286 | ||||||||||||||||||||||||
|
Accretion on preferred stock dividend
|
992,496 | - | - | - | - | (992,496 | ) | - | - | |||||||||||||||||||||||
|
Preferred dividends paid
|
- | - | - | - | - | (3,562,500 | ) | - | (3,562,500 | ) | ||||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (28,096,281 | ) | - | (28,096,281 | ) | ||||||||||||||||||||||
|
Net unrealized gains on securities available-for-sale, net of deferred tax
|
- | - | - | - | - | - | 11,946,683 | 11,946,683 | ||||||||||||||||||||||||
|
Total comprehensive loss
|
(16,149,598 | ) | ||||||||||||||||||||||||||||||
|
Balances, September 30, 2010
|
$ | 90,455,129 | 33,660,462 | $ | 33,660,462 | $ | 3,348,402 | $ | 528,956,550 | $ | 10,721,466 | $ | 19,386,764 | $ | 686,528,773 | |||||||||||||||||
|
Balances, December 31, 2010
|
$ | 90,788,682 | 33,870,380 | $ | 33,870,380 | $ | 3,348,402 | $ | 530,829,019 | $ | 12,996,202 | $ | 5,624,600 | $ | 677,457,285 | |||||||||||||||||
|
Exercise of employee common stock options and related tax benefits
|
- | 131,923 | 131,923 | - | 833,107 | - | - | 965,030 | ||||||||||||||||||||||||
|
Issuance of restricted common shares, net of forfeitures
|
- | 287,565 | 287,565 | - | (287,565 | ) | - | - | - | |||||||||||||||||||||||
|
Issuance of Salary Stock Units
|
- | 37,151 | 37,151 | - | 487,072 | - | - | 524,223 | ||||||||||||||||||||||||
|
Restricted shares withheld for taxes
|
- | (20,092 | ) | (20,092 | ) | - | (270,697 | ) | - | - | (290,789 | ) | ||||||||||||||||||||
|
Compensation expense for restricted shares
|
- | - | - | - | 2,428,988 | - | - | 2,428,988 | ||||||||||||||||||||||||
|
Compensation expense for stock options
|
- | - | - | - | 951,956 | - | - | 951,956 | ||||||||||||||||||||||||
|
Accretion on preferred stock discount
|
983,448 | - | - | - | - | (983,448 | ) | - | - | |||||||||||||||||||||||
|
Preferred dividends paid
|
- | - | - | - | - | (3,562,498 | ) | - | (3,562,498 | ) | ||||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||||||
|
Net income
|
- | - | - | - | - | 35,977,570 | - | 35,977,570 | ||||||||||||||||||||||||
|
Net unrealized gains on securities available-for-sale, net of deferred tax
|
- | - | - | - | - | - | 9,922,126 | 9,922,126 | ||||||||||||||||||||||||
|
Total comprehensive income
|
45,899,696 | |||||||||||||||||||||||||||||||
|
Balances, September 30, 2011
|
$ | 91,772,130 | 34,306,927 | $ | 34,306,927 | $ | 3,348,402 | $ | 534,971,880 | $ | 44,427,826 | $ | 15,546,726 | $ | 724,373,891 | |||||||||||||||||
|
Nine months ended
September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
Operating activities:
|
||||||||
|
Net income (loss)
|
$ | 35,977,570 | $ | (28,096,281 | ) | |||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||
|
Net amortization/accretion of premium/discount on securities
|
5,474,970 | 3,445,502 | ||||||
|
Depreciation and amortization
|
8,221,400 | 8,757,803 | ||||||
|
Provision for loan losses
|
16,358,767 | 48,523,927 | ||||||
|
Gain on loan sales, net
|
(2,693,913 | ) | (3,067,581 | ) | ||||
|
Gain on sale of investment securities, net
|
(827,708 | ) | (2,623,674 | ) | ||||
|
Stock-based compensation expense
|
3,905,168 | 3,047,631 | ||||||
|
Deferred tax expense (benefit)
|
(20,236,438 | ) | 17,812,548 | |||||
|
Losses on other real estate and other investments
|
11,242,202 | 19,334,546 | ||||||
|
Excess tax benefit from stock compensation
|
(10,010 | ) | (10,358 | ) | ||||
|
Mortgage loans held for sale:
|
||||||||
|
Loans originated
|
(249,141,853 | ) | (307,729,185 | ) | ||||
|
Loans sold
|
244,202,474 | 301,434,231 | ||||||
|
Increase in other assets
|
23,678,737 | 11,887,367 | ||||||
|
Increase in other liabilities
|
11,020,122 | 20,536,331 | ||||||
|
Net cash provided by operating activities
|
87,171,488 | 93,252,807 | ||||||
|
Investing activities:
|
||||||||
|
Activities in securities available-for-sale:
|
||||||||
|
Purchases
|
(252,396,360 | ) | (422,982,104 | ) | ||||
|
Sales
|
158,418,558 | 146,082,535 | ||||||
|
Maturities, prepayments and calls
|
179,823,239 | 262,564,699 | ||||||
|
Activities in securities held-to-maturity:
|
||||||||
|
Sales
|
- | 954,388 | ||||||
|
Maturities, prepayments and calls
|
1,719,998 | 1,240,565 | ||||||
|
Decrease (increase) in loans, net
|
(79,929,662 | ) | 186,760,840 | |||||
|
Purchases of software, premises and equipment
|
(1,662,017 | ) | (7,674,801 | ) | ||||
|
Other investments
|
(393,304 | ) | (1,873,641 | ) | ||||
|
Net cash provided by investing activities
|
5,580,452 | 165,072,481 | ||||||
|
Financing activities:
|
||||||||
|
Net (decrease) increase in deposits
|
(120,365,027 | ) | 2,229,029 | |||||
|
Net decrease in securities sold under agreements to repurchase
|
(17,340,629 | ) | (84,073,048 | ) | ||||
|
Advances from Federal Home Loan Bank:
|
||||||||
|
Issuances
|
50,000,000 | 90,000,000 | ||||||
|
Payments/maturities
|
(10,218,835 | ) | (181,130,196 | ) | ||||
|
Preferred dividends paid
|
(3,562,498 | ) | (3,562,500 | ) | ||||
|
Exercise of common stock options and stock appreciation rights
|
674,241 | 2,173,059 | ||||||
|
Excess tax benefit from stock compensation
|
10,010 | 10,358 | ||||||
|
Net cash used in financing activities
|
(100,802,738 | ) | (174,353,298 | ) | ||||
|
Net increase (decrease) in cash and cash equivalents
|
(8,050,798 | ) | 83,971,990 | |||||
|
Cash and cash equivalents, beginning of period
|
188,586,181 | 166,602,074 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 180,535,383 | $ | 250,574,064 | ||||
|
For the nine months ended
September 30
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash Transactions:
|
||||||||
|
Interest paid
|
$ | 32,356,615 | $ | 47,024,839 | ||||
|
Income taxes paid
|
1,638,414 | 100,000 | ||||||
|
Noncash Transactions:
|
||||||||
|
Loans charged-off to the allowance for loan losses
|
27,201,443 | 58,729,862 | ||||||
|
Loans foreclosed upon and transferred to other real estate owned
|
26,689,198 | 68,087,450 | ||||||
|
For the three months ended
September 30,
|
For the nine months ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Basic earnings per share calculation:
|
||||||||||||||||
|
Numerator
- Net income (loss) available to common stockholders
|
$ | 24,537,293 | $ | 549,048 | $ | 31,392,039 | $ | (32,690,860 | ) | |||||||
|
Denominator
- Average common shares outstanding
|
33,372,980 | 32,857,428 | 33,398,029 | 32,697,985 | ||||||||||||
|
Basic net income (loss) per share available to common stockholders
|
$ | 0.74 | $ | 0.02 | $ | 0.94 | $ | (1.00 | ) | |||||||
|
Diluted earnings per share calculation:
|
||||||||||||||||
|
Numerator
– Net income (loss) available to common stockholders
|
$ | 24,537,293 | $ | 549,048 | $ | 31,392,039 | $ | (32,690,860 | ) | |||||||
|
Denominator
- Average common shares outstanding
|
33,372,980 | 32,857,428 | 33,398,029 | 32,697,985 | ||||||||||||
|
Dilutive shares contingently issuable
|
620,934 | 719,535 | 639,710 | - | ||||||||||||
|
Average diluted common shares outstanding
|
33,993,914 | 33,576,963 | 34,037,739 | 32,697,985 | ||||||||||||
|
Diluted net income (loss) per share available to common stockholders
|
$ | 0.72 | $ | 0.02 | $ | 0.92 | $ | (1.00 | ) | |||||||
|
September 30, 2011
|
||||||||||||||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
|
Securities available-for-sale:
|
||||||||||||||||
|
U.S. government agency securities
|
$ | 40,095,765 | $ | 356,405 | $ | 16,620 | $ | 40,435,550 | ||||||||
|
Mortgage-backed securities
|
664,260,000 | 22,024,846 | 685,237 | 685,599,609 | ||||||||||||
|
State and municipal securities
|
191,498,612 | 11,517,501 | 61,457 | 202,954,656 | ||||||||||||
|
Corporate notes and other
|
9,845,106 | 1,327,533 | - | 11,172,639 | ||||||||||||
| $ | 905,699,483 | $ | 35,226,285 | $ | 763,314 | $ | 940,162,454 | |||||||||
|
Securities held-to-maturity:
|
||||||||||||||||
|
State and municipal securities
|
$ | 2,589,506 | $ | 55,567 | $ | 4,068 | $ | 2,641,006 | ||||||||
| $ | 2,589,506 | $ | 55,567 | $ | 4,068 | $ | 2,641,006 | |||||||||
|
December 31, 2010
|
||||||||||||||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
|
Securities available-for-sale:
|
||||||||||||||||
|
U.S. Government agency securities
|
$ | 90,214,825 | $ | 487,320 | $ | 286,707 | $ | 90,415,438 | ||||||||
|
Mortgage-backed securities
|
686,938,731 | 16,742,783 | 2,419,943 | 701,261,571 | ||||||||||||
|
State and municipal securities
|
208,562,713 | 4,580,704 | 1,662,378 | 211,481,039 | ||||||||||||
|
Corporate notes and other
|
10,474,074 | 761,487 | 76,778 | 11,158,783 | ||||||||||||
| $ | 996,190,343 | $ | 22,572,294 | $ | 4,445,806 | $ | 1,014,316,831 | |||||||||
|
Securities held-to-maturity:
|
||||||||||||||||
|
State and municipal securities
|
4,320,486 | 104,643 | 13,273 | 4,411,856 | ||||||||||||
| $ | 4,320,486 | $ | 104,643 | $ | 13,273 | $ | 4,411,856 | |||||||||
|
Available-for-sale
|
Held-to-maturity
|
|||||||||||||||
|
Amortized
Cost
|
Fair
Value
|
Amortized Cost
|
Fair
Value
|
|||||||||||||
|
Due in one year or less
|
$ | 3,799,528 | $ | 3,835,204 | $ | 1,960,695 | $ | 1,982,828 | ||||||||
|
Due in one year to five years
|
57,327,115 | 58,966,983 | 628,811 | 658,178 | ||||||||||||
|
Due in five years to ten years
|
75,613,294 | 81,446,151 | - | - | ||||||||||||
|
Due after ten years
|
104,699,546 | 110,314,507 | - | - | ||||||||||||
|
Mortgage-backed securities
|
664,260,000 | 685,599,609 | - | - | ||||||||||||
| $ | 905,699,483 | $ | 940,162,454 | $ | 2,589,506 | $ | 2,641,006 | |||||||||
|
Investments with an
Unrealized Loss of
less than 12 months
|
Investments with an
Unrealized Loss of
12 months or longer
|
Total Investments
with an
Unrealized Loss
|
||||||||||||||||||||||
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||||||||
|
At September 30, 2011:
|
||||||||||||||||||||||||
|
U.S. government agency securities
|
$ | 6,966,399 | $ | 16,620 | $ | - | $ | - | $ | 6,966,399 | $ | 16,620 | ||||||||||||
|
Mortgage-backed securities
|
142,016,634 | 610,266 | 22,984,635 | 74,971 | 165,001,269 | 685,237 | ||||||||||||||||||
|
State and municipal securities
|
2,790,815 | 41,159 | 2,102,623 | 24,366 | 4,893,438 | 65,525 | ||||||||||||||||||
|
Corporate notes
|
- | - | - | - | - | - | ||||||||||||||||||
|
Total temporarily-impaired securities
|
$ | 151,773,848 | $ | 668,045 | $ | 25,087,258 | $ | 99,337 | $ | 176,861,106 | $ | 767,382 | ||||||||||||
|
At December 31, 2010:
|
||||||||||||||||||||||||
|
U.S. government agency securities
|
$ | 22,011,159 | $ | 286,707 | $ | - | $ | - | $ | 22,011,159 | $ | 286,707 | ||||||||||||
|
Mortgage-backed securities
|
275,389,573 | 2,418,995 | 225,984 | 948 | 275,615,557 | 2,419,943 | ||||||||||||||||||
|
State and municipal securities
|
53,420,235 | 880,615 | 6,979,207 | 795,036 | 60,399,442 | 1,675,651 | ||||||||||||||||||
|
Corporate notes
|
258,282 | 823 | 424,046 | 75,955 | 682,328 | 76,778 | ||||||||||||||||||
|
Total temporarily-impaired securities
|
$ | 351,079,249 | $ | 3,587,140 | $ | 7,629,237 | $ | 871,939 | $ | 358,708,486 | $ | 4,459,079 | ||||||||||||
|
For the quarter ended,
|
Fair Value of securities sold
|
Gain recognized
|
Loss recognized
|
Net
|
Other-than-temporary impairment
|
Gain on the sale of securities, net
|
||||||||||||||||||
|
March 31, 2011
(1)
|
$ | 19,300,000 | $ | 612,000 | $ | (365,000 | ) | $ | 247,000 | $ | (406,000 | ) | $ | (159,000 | ) | |||||||||
|
June 30, 2011
(2)
|
31,800,000 | 650,000 | - | 650,000 | (40,000 | ) | 610,000 | |||||||||||||||||
|
September 30, 2011
(3)
|
107,300,000 | 606,000 | (229,000 | ) | 377,000 | - | 377,000 | |||||||||||||||||
|
Total
|
$ | 158,400,000 | $ | 1,868,000 | $ | (594,000 | ) | $ | 1,274,000 | $ | (446,000 | ) | $ | 828,000 | ||||||||||
|
|
(1)
|
Sales during the first quarter of 2011, included mortgage backed securities where the resulting balance had been paid down to minimal amounts and municipal securities that had fallen outside of the parameters of our Asset/Liability policy due to a change in the quality of the security. Also, during the first quarter of 2011, Pinnacle Financial determined that an available-for-sale security was other-than-temporarily impaired as the credit worthiness of the security had deteriorated and was subsequently sold in the second quarter of 2011.
|
|
|
(2)
|
Sales during the second quarter of 2011 included the sale of a security which was deemed to be other-than-temporarily impaired during the first quarter of 2011, and mortgage backed and municipal securities that had fallen outside of the parameters of our Asset/Liability policy. Additionally, three securities were deemed to be other-than-temporarily impaired and were subsequently sold in the third quarter of 2011.
|
|
|
(3)
|
Sales during the third quarter of 2011 consisted of two primary groups of securities: securities identified as other-than-temporarily-impaired in the second quarter of 2011, and mortgage-backed securities in which the pre-payments speeds were expected to accelerate due to the mortgage refinancing expected due to lower rates. The loss recognized during the third quarter of 2011 related to further deterioration of the three securities previously identified as having other-than-temporary impairment.
|
|
|
·
|
Special mention loans have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in Pinnacle Financial’s credit position at some future date.
|
|
|
·
|
Substandard loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness or weaknesses that jeopardize collection of the debt. Substandard loans are characterized by the distinct possibility that Pinnacle Financial will sustain some loss if the deficiencies are not corrected.
|
|
|
·
|
Substandard-impaired loans are substandard loans that have been placed on nonaccrual.
|
|
|
·
|
Doubtful-impaired loans have all the characteristics of substandard loans with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Pinnacle Financial considers all doubtful loans to be impaired and places the loan on nonaccrual status.
|
|
Performing Loans
|
Impaired Loans
|
|||||||||||||||||||||||||||||||
|
September 30, 2011
|
Pass
|
Special Mention
|
Substandard
(1)
|
Total Performing
|
Substandard
Impaired
|
Doubtful
Impaired
|
Total
Impaired
|
Total
Loans
|
||||||||||||||||||||||||
|
Commercial real estate - mortgage
|
$ | 970,124 | $ | 28,556 | $ | 79,362 | $ | 1,078,042 | $ | 9,291 | $ | - | $ | 9,291 | $ | 1,087,333 | ||||||||||||||||
|
Consumer real estate - mortgage
|
662,096 | 17,717 | 21,051 | 700,864 | 9,211 | 1,919 | 11,130 | 711,994 | ||||||||||||||||||||||||
|
Construction and land development
|
206,149 | 23,080 | 28,029 | 257,258 | 21,402 | - | 21,402 | 278,660 | ||||||||||||||||||||||||
|
Commercial and industrial
|
1,037,303 | 24,774 | 20,740 | 1,082,817 | 11,313 | 907 | 12,220 | 1,095,037 | ||||||||||||||||||||||||
|
Consumer and other
|
66,794 | 734 | - | 67,528 | 597 | - | 597 | 68,125 | ||||||||||||||||||||||||
| $ | 2,942,466 | $ | 94,861 | $ | 149,182 | $ | 3,186,509 | $ | 51,814 | $ | 2,826 | $ | 54,640 | $ | 3,241,149 | |||||||||||||||||
|
December 31, 2010
|
||||||||||||||||||||||||||||||||
|
Commercial real estate - mortgage
|
$ | 947,593 | $ | 46,520 | $ | 87,960 | 1,082,073 | $ | 11,351 | $ | 1,191 | $ | 12,542 | $ | 1,094,615 | |||||||||||||||||
|
Consumer real estate - mortgage
|
661,234 | 12,384 | 22,834 | 696,452 | 4,622 | 4,413 | 9,035 | 705,487 | ||||||||||||||||||||||||
|
Construction and land development
|
188,470 | 29,670 | 69,607 | 287,747 | 43,203 | 311 | 43,514 | 331,261 | ||||||||||||||||||||||||
|
Commercial and industrial
|
918,414 | 13,511 | 65,426 | 997,351 | 13,347 | 1,393 | 14,740 | 1,012,091 | ||||||||||||||||||||||||
|
Consumer and other
|
66,916 | 65 | 973 | 67,954 | 879 | 153 | 1,032 | 68,986 | ||||||||||||||||||||||||
| $ | 2,782,627 | $ | 102,150 | $ | 246,800 | $ | 3,131,577 | $ | 73,402 | $ | 7,461 | $ | 80,863 | $ | 3,212,440 | |||||||||||||||||
|
|
(1)
|
Potential problem loans, which are not included in nonperforming assets, amounted to approximately $131.0 million at September 30, 2011, compared to $223.1 million at December 31, 2010. At September 30, 2011 and December 31, 2010, approximately $18.2 million and $20.5 million, respectively of substandard loans were deemed to be troubled debt restructurings and were not included in potential problem loans. Potential problem loans represent those loans with a well-defined weakness and where information about possible credit problems of borrowers has caused management to have serious doubts about the borrower’s ability to comply with present repayment terms. This definition is believed to be substantially consistent with the standards established by the Office of the Comptroller of the Currency, or OCC, Pinnacle National’s primary regulator, for loans classified as substandard, excluding the impact of substandard nonperforming loans and substandard troubled debt restructurings.
|
|
At September 30, 2011
|
For the nine months ended
September 30, 2011
|
|||||||||||||||||||
|
Recorded investment
|
Unpaid principal balance
|
Related allowance
(1)
|
Average recorded investment
|
Interest income recognized
|
||||||||||||||||
|
Impaired loans with no recorded allowance:
|
||||||||||||||||||||
|
Commercial real estate – mortgage
|
$ | 8,097 | $ | 9,528 | $ | - | $ | 9,304 | $ | 5 | ||||||||||
|
Consumer real estate – mortgage
|
7,938 | 11,189 | - | 10,996 | - | |||||||||||||||
|
Construction and land development
|
12,677 | 13,583 | - | 13,621 | 37 | |||||||||||||||
|
Commercial and industrial
|
3,290 | 5,276 | - | 5,196 | - | |||||||||||||||
|
Consumer and other
|
- | - | - | - | - | |||||||||||||||
|
Total
|
$ | 32,002 | $ | 39,576 | $ | - | $ | 39,117 | $ | 42 | ||||||||||
|
Impaired loans with a recorded allowance:
|
||||||||||||||||||||
|
Commercial real estate – mortgage
|
$ | 1,194 | $ | 2,151 | $ | 99 | $ | 2,136 | $ | - | ||||||||||
|
Consumer real estate – mortgage
|
3,192 | 4,938 | 266 | 4,840 | 1 | |||||||||||||||
|
Construction and land development
|
8,724 | 11,425 | 2,016 | 11,826 | - | |||||||||||||||
|
Commercial and industrial
|
8,931 | 11,206 | 3,074 | 10,352 | - | |||||||||||||||
|
Consumer and other
|
597 | 903 | 50 | 902 | - | |||||||||||||||
|
Total
|
$ | 22,638 | $ | 30,623 | $ | 5,505 | $ | 30,056 | $ | 1 | ||||||||||
|
Total Impaired Loans
|
$ | 54,640 | $ | 70,199 | $ | 5,505 | $ | 69,173 | $ | 43 | ||||||||||
|
At December 31, 2010
|
For the year ended
December 31, 2010
|
|||||||||||||||||||
|
Recorded investment
|
Unpaid principal balance
|
Related allowance
(1)
|
Average recorded investment
|
Interest income recognized
|
||||||||||||||||
|
Impaired loans with no recorded allowance:
|
||||||||||||||||||||
|
Commercial real estate – mortgage
|
$ | 10,585 | $ | 12,468 | $ | - | $ | 12,478 | $ | 278 | ||||||||||
|
Consumer real estate – mortgage
|
4,063 | 5,041 | - | 5,041 | 83 | |||||||||||||||
|
Construction and land development
|
31,106 | 35,525 | - | 35,631 | 188 | |||||||||||||||
|
Commercial and industrial
|
2,865 | 5,501 | - | 5,501 | 9 | |||||||||||||||
|
Consumer and other
|
272 | 368 | - | 368 | - | |||||||||||||||
|
Total
|
$ | 48,891 | $ | 58,903 | $ | - | $ | 59,019 | $ | 558 | ||||||||||
|
Impaired loans with a recorded allowance:
|
||||||||||||||||||||
|
Commercial real estate – mortgage
|
$ | 1,957 | $ | 2,328 | $ | 176 | $ | 2,328 | $ | 55 | ||||||||||
|
Consumer real estate – mortgage
|
4,972 | 5,869 | 568 | 5,875 | 143 | |||||||||||||||
|
Construction and land development
|
12,408 | 12,619 | 3,825 | 12,623 | 234 | |||||||||||||||
|
Commercial and industrial
|
11,875 | 13,005 | 3,998 | 12,996 | 324 | |||||||||||||||
|
Consumer and other
|
760 | 846 | 390 | 846 | 17 | |||||||||||||||
|
Total
|
$ | 31,972 | $ | 34,667 | $ | 8,957 | $ | 34,668 | $ | 773 | ||||||||||
|
Total Impaired Loans
|
$ | 80,863 | $ | 93,570 | $ | 8,957 | $ | 93,687 | $ | 1,331 | ||||||||||
|
|
(1)
|
Collateral dependent loans are typically charged-off to their net realizable value pursuant to regulatory requirements and no specific allowance is carried related to those loans.
|
|
September 30, 2011
|
December 31, 2010
|
|||||||||||||||||||||||
|
Number
of contracts
|
Pre
Modification Outstanding Recorded Investment
|
Post Modification Outstanding Recorded Investment, net of related allowance
|
Number of contracts
|
Pre
Modification Outstanding Recorded Investment
|
Post
Modification Outstanding Recorded Investment, net of related allowance
|
|||||||||||||||||||
|
Commercial real estate – mortgage
|
6 | $ | 11,888 | $ | 11,881 | 9 | $ | 16,129 | $ | 15,992 | ||||||||||||||
|
Consumer real estate – mortgage
|
8 | 3,153 | 3,044 | 1 | 560 | 560 | ||||||||||||||||||
|
Construction and land development
|
- | - | - | - | - | - | ||||||||||||||||||
|
Commercial and industrial
|
15 | 3,146 | 2,700 | 2 | 3,779 | 3,778 | ||||||||||||||||||
|
Consumer and other
|
- | - | - | - | - | - | ||||||||||||||||||
| 29 | $ | 18,187 | $ | 17,625 | 12 | $ | 20,468 | $ | 20,330 | |||||||||||||||
|
(dollars in thousands)
|
||||||||
|
September 30,
2011
|
December 31,
2010
|
|||||||
|
Lessors of nonresidential buildings
|
$ | 488,995 | $ | 502,268 | ||||
|
Lessors of residential buildings
|
177,232 | 132,668 | ||||||
|
Land subdividers
|
127,005 | 144,550 | ||||||
|
At September 30, 2011
|
||||||||||||||||||||||||
|
30-89 days
past due and performing
|
90 days or more
past
due and performing
|
Total past
due and performing
|
Impaired
(1)
|
Current
and
performing
|
Total
Loans
|
|||||||||||||||||||
|
Commercial real estate:
|
||||||||||||||||||||||||
|
Owner-occupied
|
$ | 1,141 | $ | - | $ | 1,141 | $ | 7,557 | $ | 546,997 | $ | 555,695 | ||||||||||||
|
All other
|
375 | - | 375 | 1,734 | 529,529 | 531,638 | ||||||||||||||||||
|
Consumer real estate – mortgage
|
3,318 | 991 | 4,309 | 11,130 | 696,555 | 711,994 | ||||||||||||||||||
|
Construction and land development
|
396 | - | 396 | 21,402 | 256,862 | 278,660 | ||||||||||||||||||
|
Commercial and industrial
|
1,534 | 920 | 2,454 | 12,220 | 1,080,363 | 1,095,037 | ||||||||||||||||||
|
Consumer and other
|
438 | - | 438 | 597 | 67,090 | 68,125 | ||||||||||||||||||
| $ | 7,202 | $ | 1,911 | $ | 9,113 | $ | 54,640 | $ | 3,177,396 | $ | 3,241,149 | |||||||||||||
|
At December 31, 2010
|
||||||||||||||||||||||||
|
30-89 days
past due and performing
|
90 days or more past
due and performing
|
Total past
due and performing
|
Impaired
(1)
|
Current
and
performing
|
Total
Loans
|
|||||||||||||||||||
|
Commercial real estate:
|
||||||||||||||||||||||||
|
Owner-occupied
|
$ | 1,602 | $ | - | $ | 1,602 | $ | 10,037 | $ | 520,260 | $ | 531,899 | ||||||||||||
|
All other
|
362 | - | 362 | 2,505 | 559,849 | 562,716 | ||||||||||||||||||
|
Consumer real estate – mortgage
|
3,544 | - | 3,544 | 9,035 | 692,908 | 705,487 | ||||||||||||||||||
|
Construction and land development
|
2,157 | 38 | 2,195 | 43,514 | 285,552 | 331,261 | ||||||||||||||||||
|
Commercial and industrial
|
1,636 | 100 | 1,736 | 14,740 | 995,615 | 1,012,091 | ||||||||||||||||||
|
Consumer and other
|
152 | - | 152 | 1,032 | 67,802 | 68,986 | ||||||||||||||||||
| $ | 9,453 | $ | 138 | $ | 9,591 | $ | 80,863 | $ | 3,121,986 | $ | 3,212,440 | |||||||||||||
|
|
(1)
|
Approximately $25.5 million and $33.2 million of impaired loans as of September 30, 2011 and December 31, 2010, respectively, are currently performing pursuant to their contractual terms. All impaired loans as of these dates are on nonaccrual status. Troubled debt restructurings are not included in impaired loans.
|
|
Performing Loans
|
Impaired Loans
|
Total Allowance
for Loan Losses
|
||||||||||||||||||||||
|
September 30,
2011
|
December 31,
2010
|
September 30,
2011
|
December 31,
2010
|
September 30,
2011
|
December 31,
2010
|
|||||||||||||||||||
|
Commercial real estate – mortgage
|
$ | 20,689 | $ | 19,076 | $ | 99 | $ | 176 | $ | 20,788 | $ | 19,252 | ||||||||||||
|
Consumer real estate – mortgage
|
10,008 | 9,330 | 266 | 568 | 10,274 | 9,898 | ||||||||||||||||||
|
Construction and land development
|
10,698 | 15,297 | 2,016 | 3,825 | 12,714 | 19,122 | ||||||||||||||||||
|
Commercial and industrial
|
18,021 | 17,428 | 3,074 | 3,998 | 21,095 | 21,426 | ||||||||||||||||||
|
Consumer and other
|
1,131 | 1,484 | 50 | 390 | 1,181 | 1,874 | ||||||||||||||||||
|
Unallocated
|
8,819 | 11,003 | - | - | 8,819 | 11,003 | ||||||||||||||||||
| $ | 69,366 | $ | 73,618 | $ | 5,505 | $ | 8,957 | $ | 74,871 | $ | 82,575 | |||||||||||||
|
Commercial real estate –
mortgage
|
Consumer
real estate – mortgage
|
Construction and land development
|
Commercial and
industrial
|
Consumer
and other
|
Unallocated
|
Total
|
||||||||||||||||||||||
|
Balances, January 1, 2010
|
$ | 22,505 | $ | 10,725 | $ | 23,027 | $ | 26,332 | $ | 2,456 | $ | 6,914 | $ | 91,959 | ||||||||||||||
|
Charged-off loans
|
(9,041 | ) | (6,769 | ) | (27,526 | ) | (23,555 | ) | (652 | ) | - | (67,543 | ) | |||||||||||||||
|
Recovery of previously charged-off loans
|
343 | 377 | 2,618 | 874 | 252 | - | 4,464 | |||||||||||||||||||||
|
Provision for loan losses
|
5,445 | 5,565 | 21,003 | 17,775 | (182 | ) | 4,089 | 53,695 | ||||||||||||||||||||
|
Balances, December 31, 2010
|
$ | 19,252 | $ | 9,898 | $ | 19,122 | $ | 21,426 | $ | 1,874 | $ | 11,003 | $ | 82,575 | ||||||||||||||
|
Charged-off loans
|
(2,735 | ) | (4,275 | ) | (6,861 | ) | (12,367 | ) | (963 | ) | - | (27,201 | ) | |||||||||||||||
|
Recovery of previously charged-off loans
|
118 | 401 | 1,286 | 1,219 | 114 | - | 3,138 | |||||||||||||||||||||
|
Provision for loan losses
|
4,153 | 4,250 | (833 | ) | 10,817 | 156 | (2,189 | ) | 16,359 | |||||||||||||||||||
|
Balances, September 30, 2011
|
$ | 20,788 | $ | 10,274 | $ | 12,714 | $ | 21,095 | $ | 1,181 | $ | 8,819 | $ | 74,871 | ||||||||||||||
|
Number
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Contractual
Remaining Term
(in years)
|
Aggregate
Intrinsic
Value
(1)
(000’s)
|
|||||||||||||
|
Outstanding at December 31, 2010
|
1,795,785 | $ | 19.49 | 4.82 | $ | 3,692 | ||||||||||
|
Granted
|
- | - | ||||||||||||||
|
Exercised
(2)
|
(131,923 | ) | $ | 6.29 | ||||||||||||
|
Forfeited
|
(39,516 | ) | $ | 22.90 | ||||||||||||
|
Outstanding at September 30, 2011
|
1,624,346 | $ | 20.60 | 3.83 | $ | 1,800 | ||||||||||
|
Outstanding and expected to vest as of
September 30, 2011
|
1,622,104 | $ | 20.59 | 3.83 | $ | 1,800 | ||||||||||
|
Options exercisable at September 30, 2011
(3)
|
1,483,460 | $ | 20.03 | 3.64 | $ | 1,800 | ||||||||||
|
|
(1)
|
The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the quoted closing price of Pinnacle Financial common stock of $10.94 per common share for the approximately 458,160 options and stock appreciation rights that were in-the-money at September 30, 2011.
|
|
|
(2)
|
There were no stock appreciation rights exercised during the nine months ended September 30, 2011.
|
|
|
(3)
|
In addition to these outstanding options, there were 267,455 warrants outstanding at September 30, 2011 that were issued in conjunction with the CPP. These warrants, if exercised, will result in the issuance of common shares.
|
|
Number
|
Grant Date Weighted-Average Cost
|
|||||||
|
Unvested at December 31, 2010
|
640,394 | $ | 17.63 | |||||
|
Shares awarded
|
347,916 | $ | 13.92 | |||||
|
Restrictions lapsed and shares released to associates/directors
|
(82,761 | ) | $ | 17.38 | ||||
|
Shares forfeited
|
(60,351 | ) | $ | 20.82 | ||||
|
Unvested at September 30, 2011
|
845,198 | $ | 15.92 | |||||
|
Grant
Year
|
Group
(1)
|
Vesting
Period in years
|
Shares
awarded
|
Restrictions Lapsed and shares released to participants(1)
|
Shares Forfeited by participants
|
Shares Unvested
|
|||||||||||||||
|
Time Based Awards
(2)
|
|||||||||||||||||||||
|
2011
|
Associates
|
5 | 130,095 | - | 5,275 | 124,820 | |||||||||||||||
|
Performance Based Awards
|
|||||||||||||||||||||
|
2011
|
Leadership team
(3)
|
10 | 63,302 | - | - | 63,302 | |||||||||||||||
|
2011
|
Leadership team
(4)
|
3 | 21,097 | - | - | 21,097 | |||||||||||||||
|
2011
|
Leadership team
(3)
|
10 | 88,791 | - | - | 88,791 | |||||||||||||||
|
2011
|
Leadership team
(4)
|
3 | 29,595 | - | - | 29,595 | |||||||||||||||
|
Outside Director Awards
(5)
|
|||||||||||||||||||||
|
2011
|
Outside directors
|
1 | 15,036 | - | 2,506 | 12,530 | |||||||||||||||
|
|
(1)
|
Groups include our employees (referred to as associates above), our executive managers (referred to as our Leadership team above) and our outside directors. When the restricted shares are awarded, a participant receives voting rights with respect to the shares, but is not able to transfer the shares until the restrictions have lapsed. Once the restrictions lapse, the participant is taxed on the value of the award and, subject to the limitations of the CPP, may elect to sell shares to pay the applicable income taxes associated with the award.
|
|
|
(2)
|
These shares vest in equal annual installments on the anniversary date of the grant.
|
|
|
(3)
|
These awards include a provision that the shares do not vest if Pinnacle Financial is not profitable for the fiscal year immediately preceding the vesting date. These shares vest over 10 years; however, if the recipient will reach the age of 65 prior to ten years, vesting occurs equally over the number of years before the recipient reaches 65.
|
|
|
(4)
|
The forfeiture restrictions on these restricted share awards lapse in separate equal installments should Pinnacle Financial achieve certain pretax earnings and soundness targets over each year of the subsequent vesting period (or alternatively, the cumulative vesting period), excluding the impact of any merger related expenses.
|
|
|
(5)
|
Restricted share awards are issued to the outside members of the board of directors in accordance with their board compensation plan. Restrictions lapse on the one year anniversary date of the award based on each individual board member meeting their attendance goals for the various board and board committee meetings to which each member was scheduled to attend.
|
|
Actual
|
Regulatory Minimum
Capital
Requirement
|
Regulatory Minimum
To Be
Well-Capitalized
|
||||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
|
At September 30, 2011
|
||||||||||||||||||||||||
|
Total capital to risk weighted assets:
|
||||||||||||||||||||||||
|
Pinnacle Financial
|
$ | 595,901 | 15.88 | % | $ | 300,118 | 8.0 | % | $ | 378,049 | 10.0 | % | ||||||||||||
|
Pinnacle National
|
$ | 517,148 | 13.81 | % | $ | 299,474 | 8.0 | % | $ | 377,254 | 10.0 | % | ||||||||||||
|
Tier I capital to risk weighted assets:
|
||||||||||||||||||||||||
|
Pinnacle Financial
|
$ | 539,645 | 14.38 | % | $ | 150,059 | 4.0 | % | $ | 226,829 | 6.0 | % | ||||||||||||
|
Pinnacle National
|
$ | 460,991 | 12.31 | % | $ | 149,737 | 4.0 | % | $ | 226,353 | 6.0 | % | ||||||||||||
|
Tier I capital to average assets (*):
|
||||||||||||||||||||||||
|
Pinnacle Financial
|
$ | 539,645 | 11.89 | % | $ | 181,495 | 4.0 | % |
NA
|
NA
|
||||||||||||||
|
Pinnacle National
|
$ | 460,991 | 10.18 | % | $ | 181,130 | 4.0 | % | $ | 226,412 | 5.0 | % | ||||||||||||
|
|
(*) Average assets for the above calculations were based on the most recent quarter.
|
|
Notional
Amount
|
Estimated Fair Value
|
|||||||
|
Interest rate swap agreements:
|
||||||||
|
Pay fixed / receive variable swaps
|
$ | 265,560 | $ | 19,045 | ||||
|
Pay variable / receive fixed swaps
|
265,560 | (19,252 | ) | |||||
|
Total
|
$ | 531,120 | $ | (207 | ) | |||
|
|
·
|
Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
|
·
|
Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
|
|
·
|
Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
|
Total carrying value in the consolidated balance sheet
|
Quoted market prices in an active market
|
Models with significant observable market parameters
|
Models with significant unobservable market parameters
|
|||||||||||||
|
(Level 1)
|
(Level 2) | (Level 3) | ||||||||||||||
|
Investment securities available-for-sale:
|
||||||||||||||||
|
U.S. government agency securities
|
$ | 40,435 | $ | - | $ | 40,435 | $ | - | ||||||||
|
Mortgage-backed securities
|
685,600 | - | 685,600 | - | ||||||||||||
|
State and municipal securities
|
202,954 | - | 202,954 | - | ||||||||||||
|
Corporate notes and other
|
11,173 | - | 11,173 | - | ||||||||||||
|
Total investment securities available-for-sale
|
940,162 | - | 940,162 | - | ||||||||||||
|
Other investments
|
3,370 | - | - | 3,370 | ||||||||||||
|
Other assets
|
68,161 | - | 19,046 | 49,115 | ||||||||||||
|
Total assets at fair value
|
$ | 1,011,693 | $ | - | $ | 959,208 | $ | 52,485 | ||||||||
|
Other liabilities
|
$ | 19,252 | $ | - | $ | 19,252 | $ | - | ||||||||
|
Total liabilities at fair value
|
$ | 19,252 | $ | - | $ | 19,252 | $ | - | ||||||||
|
Total carrying value in the consolidated balance sheet
|
Quoted market prices in an active market
(Level 1)
|
Models with significant observable market parameters
(Level 2)
|
Models with significant unobservable market parameters
(Level 3)
|
|||||||||||||
|
Investment securities available-for-sale:
|
||||||||||||||||
|
U.S. government agency securities
|
$ | 90,415 | $ | - | $ | 90,415 | $ | - | ||||||||
|
Mortgage-backed securities
|
701,262 | - | 701,262 | - | ||||||||||||
|
State and municipal securities
|
211,481 | - | 211,481 | - | ||||||||||||
|
Corporate notes and other
|
11,159 | - | 11,159 | - | ||||||||||||
|
Total investment securities available-for-sale
|
1,014,317 | - | 1,014,317 | - | ||||||||||||
|
Other investments
|
2,693 | - | - | 2,693 | ||||||||||||
|
Other assets
|
62,710 | - | 14,441 | 48,269 | ||||||||||||
|
Total assets at fair value
|
$ | 1,079,720 | $ | - | $ | 1,028,758 | $ | 50,962 | ||||||||
|
Other liabilities
|
$ | 14,639 | $ | - | $ | 14,639 | $ | - | ||||||||
|
Total liabilities at fair value
|
$ | 14,639 | $ | - | $ | 14,639 | $ | - | ||||||||
|
Total carrying
value in the consolidated
balance sheet
|
Quoted market
prices in an active market
|
Models with significant observable
market parameters
|
Models with significant unobservable market
parameters
|
Total gains
(losses) for
the quarter
ended
September
30,
|
Total gains (losses )
for
the nine
months ended September
30,
|
|||||||||||||||||||
| (Level 1) | (Level 2) | (Level 3) | 2011 | 2011 | ||||||||||||||||||||
|
Other real estate owned
|
$ | 45,500 | $ | - | $ | - | $ | 45,500 | $ | (2,985 | ) | $ | (5,224 | ) | ||||||||||
|
Impaired loans, net
(1)
|
49,134 | - | - | 49,134 | (4,430 | ) | (8,481 | ) | ||||||||||||||||
|
Total
|
$ | 96,634 | $ | - | $ | - | $ | 96,634 | $ | (7,415 | ) | $ | (13,705 | ) | ||||||||||
|
|
(1)
|
Amount is net of a valuation allowance of $5.5 million as required by ASC 310-10, “Receivables.”
|
|
Total carrying
v
alue in the consolidated
balance sheet
|
Quoted market
prices in an
active
market
|
Models with significant
observable
market
parameters
|
Models with significant unobservable
market
parameters
|
Total gains
(losses) for
the year ended December 31,
|
||||||||||||||||
| (Level 1) | (Level 2) | (Level 3) | 2010 | |||||||||||||||||
|
Other real estate owned
|
$ | 59,608 | $ | - | $ | - | $ | 59,608 | $ | (11,365 | ) | |||||||||
|
Impaired loans, net
(2)
|
71,906 | - | - | 71,906 | (11,446 | ) | ||||||||||||||
|
Total
|
$ | 131,514 | $ | - | $ | - | $ | 131,514 | $ | (22,811 | ) | |||||||||
|
|
(2)
|
Amount is net of a valuation allowance of $8.9 million as required by ASC 310-10, “Receivables.”
|
|
Nine months ended September 30,
|
||||||||||||||||
|
2011
|
2010
|
|||||||||||||||
|
Other
assets
|
Other liabilities
|
Other
assets
|
Other liabilities
|
|||||||||||||
|
Fair value, January 1
|
$ | 50,962 | $ | — | $ | 49,518 | $ | — | ||||||||
|
Total realized gains included in income
|
1,130 | — | 766 | — | ||||||||||||
|
Change in unrealized gains/losses included in other comprehensive income for assets and liabilities still held at September 30
|
— | — | — | — | ||||||||||||
|
Purchases, issuances and settlements, net
|
393 | — | 422 | — | ||||||||||||
|
Transfers out of Level 3
|
— | — | — | — | ||||||||||||
|
Fair value, September 30
|
$ | 52,485 | $ | — | $ | 50,706 | $ | — | ||||||||
|
Total realized gains included in income related to financial assets and liabilities still on the consolidated balance sheet at September 30
|
$ | 1,130 | $ | — | $ | 766 | $ | — | ||||||||
|
|
Cash and cash equivalents
- The carrying amounts of cash, due from banks, federal funds sold, and short-term discount notes sold approximate their fair value due to their short-term nature.
|
|
|
Securities
held-to-maturity and available-for-sale
- Estimated fair values for investment securities are based on quoted market prices where available. If quoted market prices are not available, then fair values are estimated by using pricing models that use observable inputs or quoted prices of securities with similar characteristics.
|
|
|
Loans
- Beginning in the second quarter of 2011, Pinnacle incorporated a component of credit risk into our determination of the fair value of our loans. The addition of this credit risk assumption is intended to approximate the fair value that a market participant would realize in a hypothetical orderly transaction. Our loan portfolio is initially fair valued using a segmented approach. We divide our loan portfolio into the following categories: variable rate loans, impaired loans and all other loans. The results are then adjusted to account for credit risk.
|
|
|
Mortgage loans held-for-sale -
Mortgage loans held-for-sale are carried at the lower of cost or fair value. The estimate of fair value is equal to the carrying value of these loans as they are usually sold within a few weeks of their origination.
|
|
|
Deposits, Securities Sold Under Agreements to Repurchase, Federal Home Loan Bank Advances and Subordinated Debt
- The carrying amounts of demand deposits, savings deposits, securities sold under agreements to repurchase, floating rate advances from the Federal Home Loan Bank and floating rate subordinated debt approximate their fair values. Fair values for certificates of deposit, fixed rate advances from the Federal Home Loan Bank and fixed rate subordinated debt are estimated using discounted cash flow models, using current market interest rates offered on certificates, advances and other borrowings with similar remaining maturities. For fixed rate subordinated debt, the maturity is assumed to be as of the earliest date that the indebtedness will be repriced.
|
|
|
Off-Balance Sheet Instruments
- The fair values of Pinnacle Financial's off-balance-sheet financial instruments are based on fees charged to enter into similar agreements. However, commitments to extend credit do not represent a significant value to Pinnacle Financial until such commitments are funded. Pinnacle Financial has determined that the fair value of commitments to extend credit is not significant.
|
|
September 30, 2011
|
December 31, 2010
|
|||||||||||||||
|
Carrying
Amount
|
Estimated
Fair Value
(1)
|
Carrying Amount
|
Estimated
Fair Value
(1)
|
|||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 180,535 | $ | 180,535 | $ | 188,586 | $ | 188,586 | ||||||||
|
Securities available-for-sale
|
940,162 | 940,162 | 1,014,317 | 1,014,317 | ||||||||||||
|
Securities held-to-maturity
|
2,590 | 2,641 | 4,320 | 4,412 | ||||||||||||
|
Mortgage loans held-for-sale
|
23,814 | 23,814 | 16,206 | 16,206 | ||||||||||||
|
Loans, net
(2)
|
3,166,278 | 2,857,638 | 3,129,865 | 2,874,894 | ||||||||||||
|
Derivative assets
|
19,045 | 19,045 | 14,441 | 14,441 | ||||||||||||
|
Bank owned life insurance
|
48,598 | 48,598 | 47,724 | 47,724 | ||||||||||||
|
Other investments
|
3,370 | 3,370 | 2,693 | 2,693 | ||||||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Deposits and securities sold under agreements to repurchase
|
$ | 3,841,604 | $ | 3,813,527 | $ | 3,979,352 | $ | 3,974,408 | ||||||||
|
Federal Home Loan Bank advances
|
161,106 | 161,665 | 121,393 | 126,399 | ||||||||||||
|
Subordinated debt
|
97,476 | 71,389 | 97,476 | 75,360 | ||||||||||||
|
Derivative liabilities
|
19,252 | 19,252 | 14,639 | 14,639 | ||||||||||||
|
Notional
Amount
|
Estimated
Fair Value
|
Notional
Amount
|
Estimated
Fair Value
|
|||||||||||||
|
Off-balance sheet instruments:
|
||||||||||||||||
|
Commitments to extend credit
(3)
|
$ | 839,159 | $ | 1,400 | $ | 848,023 | $ | 998 | ||||||||
|
Standby letters of credit
(4)
|
82,448 | 423 | 75,172 | 275 | ||||||||||||
|
|
(1)
|
Estimated fair values are consistent with an exit-price concept. The assumptions used to estimate the fair values are intended to approximate those that a market-participant would realize in a hypothetical orderly transaction.
|
|
|
(2)
|
The estimated fair value of loans included in the table above includes a credit risk adjustment of approximately $316 million and $310 million, respectively, at September 30, 2011 and at December 31, 2010, respectively. The December 31, 2010 fair value of loans has been adjusted to incorporate the credit risk adjustment.
|
|
|
(3)
|
At the end of each quarter, Pinnacle Financial evaluates the inherent risks of the outstanding off-balance sheet commitments. In making this evaluation, Pinnacle Financial evaluates the credit worthiness of the borrower, the collateral supporting the commitments and any other factors similar to those used to evaluate the inherent risks of our loan portfolio. Additionally, Pinnacle Financial evaluates the probability that the outstanding commitment will eventually become a funded loan. As a result, at September 30, 2011, Pinnacle Financial included in other liabilities $1.4 million representing the inherent risks associated with these off-balance sheet commitments.
|
|
|
(4)
|
At September 30, 2011, the fair value of Pinnacle Financial’s standby letters of credit was $423,000. This amount represents the unamortized fee associated with these standby letters of credit and is included in the consolidated balance sheet of Pinnacle Financial. This fair value will decrease over time as the existing standby letters of credit approach their expiration dates.
|
|
September 30, 2011
|
December 31, 2010
|
|||||||||||||||||||
|
Type
|
Maximum
Loss
Exposure
|
Liability
Recognized
|
Maximum
Loss
Exposure
|
Liability
Recognized
|
Balance Sheet
Classification
|
|||||||||||||||
|
Low Income Housing Partnerships
|
$ | 3,958 | $ | - | $ | 4,095 | $ | - |
Other Assets
|
|||||||||||
|
Trust Preferred Issuances
|
N/A | 82,476 | N/A | 82,476 |
Subordinated Debt
|
|||||||||||||||
|
Commercial Troubled Debt Restructurings
|
15,033 | - | 19,907 | - |
Loans
|
|||||||||||||||
|
Managed Discretionary Trusts
|
N/A | N/A | N/A | N/A | N/A | |||||||||||||||
|
|
·
|
Guideline Publicly Traded Company – This method considers the implied value of Pinnacle Financial by comparing Pinnacle Financial to a select peer group of public companies and their current market capitalizations, adjusted for differences between the companies. This value is then increased by a control premium which is supported by expected cost savings, or synergies, that could be realized by a market participant. To develop the control premium assumptions, management performed a detailed analysis of expenses that would be eliminated by a future acquirer based on a likely management/operational structure that would be established by the acquiring entity. The synergies were identified based on our historical experience realized in previous acquisitions and known redundancies that could be eliminated in a merger scenario. The resulting control premium utilized in Step 1 testing was corroborated by current period acquisitions.
|
|
|
·
|
Guideline Merged/Acquired Company –This method considers the amount an acquiring company might be willing to pay to gain control of Pinnacle Financial based on multiples of tangible book value paid by acquirers in recent merger and acquisition transactions.
|
|
|
·
|
Subject Company Stock Transaction Method –This method relies on the closing stock price on the testing date, as well as the five and ten day closing stock price averages surrounding the closing stock price on the testing date, multiplied by the number of shares outstanding to arrive at an estimated fair value for Pinnacle Financial. The control premium, as discussed more fully under the Guideline Publicly Traded Company method, is also applied to the subject company stock transaction method.
|
|
Three months ended
|
2011-2010 |
Nine months ended
|
2011-2010 | |||||||||||||||||||||
|
September 30
|
Percent
|
September 30,
|
Percent
|
|||||||||||||||||||||
|
2011
|
2010
|
Increase (Decrease)
|
2011 | 2010 |
Increase (Decrease)
|
|||||||||||||||||||
|
Interest income
|
$ | 46,888 | $ | 50,650 | (7.4 | %) | $ | 141,901 | $ | 154,269 | (8.0 | %) | ||||||||||||
|
Interest expense
|
8,532 | 14,590 | (41.5 | %) | 29,729 | 45,952 | (35.3 | %) | ||||||||||||||||
|
Net interest income
|
38,356 | 36,060 | 6.4 | % | 112,172 | 108,317 | 3.6 | % | ||||||||||||||||
|
Provision for loan losses
|
3,632 | 4,789 | (24.2 | %) | 16,359 | 48,524 | (66.3 | %) | ||||||||||||||||
|
Net interest income after provision for loan losses
|
34,723 | 31,271 | 11.0 | % | 95,813 | 59,793 | 60.2 | % | ||||||||||||||||
|
Noninterest income
|
10,080 | 8,594 | 17.3 | % | 28,213 | 27,649 | 2.0 | % | ||||||||||||||||
|
Noninterest expense
|
35,675 | 37,774 | (5.6 | %) | 104,733 | 110,432 | (5.2 | %) | ||||||||||||||||
|
Net income (loss) before income taxes
|
9,128 | 2,091 | 336.5 | % | 19,293 | (22,990 | ) | 183.9 | % | |||||||||||||||
|
Income tax expense (benefit)
|
(16,973 | ) | - |
NM
|
(1) | (16,685 | ) | 5,107 |
NM
|
(1) | ||||||||||||||
|
Net income (loss)
|
26,101 | 2,091 | 1,148.3 | % | 35,978 | (28,096 | ) | 228.1 | % | |||||||||||||||
|
Preferred dividends and preferred stock discount accretion
|
1,564 | 1,542 | 1.4 | % | 4,586 | 4,595 | (0.2 | %) | ||||||||||||||||
|
Net income (loss) available to common stockholders
|
$ | 24,537 | $ | 549 | 4,369.4 | % | $ | 31,392 | $ | (32,691 | ) | 196.0 | % | |||||||||||
|
Basic net income (loss) per common share available to common stockholders
|
$ | 0.74 | $ | 0.02 | 3,600.0 | % | $ | 0.94 | $ | (1.00 | ) | 194.0 | % | |||||||||||
|
Diluted net income (loss) per common share available to common stockholders
|
$ | 0.72 | $ | 0.02 | 3,500.0 | % | $ | 0.92 | $ | (1.00 | ) | 192.0 | % | |||||||||||
|
|
(1)NM—The percentage change is not considered meaningful.
|
|
Three months ended
September 30, 2011
|
Three months ended
September 30, 2010
|
|||||||||||||||||||||||
|
Average Balances
|
Interest
|
Rates/ Yields
|
Average Balances
|
Interest
|
Rates/ Yields
|
|||||||||||||||||||
|
Interest-earning assets
:
|
||||||||||||||||||||||||
|
Loans
(1)
|
$ | 3,207,213 | $ | 38,572 | 4.78 | % | $ | 3,295,531 | $ | 41,105 | 4.96 | % | ||||||||||||
|
Securities:
|
||||||||||||||||||||||||
|
Taxable
|
747,784 | 5,953 | 3.16 | % | 750,427 | 7,004 | 3.70 | % | ||||||||||||||||
|
Tax-exempt
(2)
|
191,994 | 1,820 | 5.02 | % | 204,442 | 1,943 | 4.97 | % | ||||||||||||||||
|
Federal funds sold and other
|
161,719 | 543 | 1.44 | % | 269,556 | 598 | 0.95 | % | ||||||||||||||||
|
Total interest-earning assets
|
4,308,710 | $ | 46,888 | 4.38 | % | 4,519,956 | $ | 50,650 | 4.51 | % | ||||||||||||||
|
Nonearning assets
|
||||||||||||||||||||||||
|
Intangible assets
|
253,102 | 256,011 | ||||||||||||||||||||||
|
Other nonearning assets
|
224,673 | 225,406 | ||||||||||||||||||||||
|
Total assets
|
$ | 4,786,485 | $ | 5,001,373 | ||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest bearing deposits
|
||||||||||||||||||||||||
|
Interest checking
|
$ | 564,077 | $ | 821 | 0.58 | % | $ | 540,387 | $ | 890 | 0.65 | % | ||||||||||||
|
Savings and money market
|
1,622,200 | 3,299 | 0.81 | % | 1,397,396 | 4,787 | 1.36 | % | ||||||||||||||||
|
Time
|
841,480 | 3,018 | 1.42 | % | 1,387,170 | 6,629 | 1.90 | % | ||||||||||||||||
|
Total interest-bearing deposits
|
3,027,757 | 7,138 | 0.94 | % | 3,324,953 | 12,306 | 1.47 | % | ||||||||||||||||
|
Securities sold under agreements to repurchase
|
145,050 | 204 | 0.56 | % | 210,037 | 435 | 0.82 | % | ||||||||||||||||
|
Federal Home Loan Bank advances and other borrowings
|
111,699 | 532 | 1.89 | % | 126,130 | 921 | 2.90 | % | ||||||||||||||||
|
Subordinated debt
|
97,476 | 658 | 2.68 | % | 97,476 | 928 | 3.78 | % | ||||||||||||||||
|
Total interest-bearing liabilities
|
3,381,982 | 8,532 | 1.00 | % | 3,758,596 | 14,590 | 1.54 | % | ||||||||||||||||
|
Noninterest-bearing deposits
|
671,796 | - | - | 534,171 | - | - | ||||||||||||||||||
|
Total deposits and interest-bearing liabilities
|
4,053,778 | $ | 8,532 | 0.84 | % | 4,292,767 | $ | 14,590 | 1.35 | % | ||||||||||||||
|
Other liabilities
|
23,734 | 21,708 | ||||||||||||||||||||||
|
Stockholders' equity
|
708,973 | 686,898 | ||||||||||||||||||||||
|
Total liabilities and stockholders’ equity
|
$ | 4,786,485 | $ | 5,001,373 | ||||||||||||||||||||
|
Net
interest
income
|
$ | 38,356 | $ | 36,060 | ||||||||||||||||||||
|
Net interest spread
(3)
|
3.38 | % | 2.97 | % | ||||||||||||||||||||
|
Net interest margin
(4)
|
3.60 | % | 3.23 | % | ||||||||||||||||||||
|
|
(1)
|
Average balances of nonperforming loans are included in the above amounts.
|
|
|
(2)
|
Yields based on the carrying value of those tax exempt instruments are shown on a fully tax equivalent basis.
|
|
|
(3)
|
Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the quarter ended September 30, 2011 would have been 3.54% compared to a net interest spread of 3.16% for the quarter ended September 30, 2010.
|
|
|
(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.
|
|
Nine months ended
September 30, 2011
|
Nine months ended
September 30, 2010
|
|||||||||||||||||||||||
|
Average Balances
|
Interest
|
Rates/ Yields
|
Average Balances
|
Interest
|
Rates/ Yields
|
|||||||||||||||||||
|
Interest-earning assets
:
|
||||||||||||||||||||||||
|
Loans
(1)
|
$ | 3,203,346 | $ | 115,831 | 4.84 | % | $ | 3,410,648 | $ | 122,504 | 4.81 | % | ||||||||||||
|
Securities:
|
||||||||||||||||||||||||
|
Taxable
|
779,585 | 18,793 | 3.22 | % | 778,117 | 24,150 | 4.15 | % | ||||||||||||||||
|
Tax-exempt
(2)
|
194,447 | 5,593 | 5.13 | % | 205,006 | 5,979 | 5.14 | % | ||||||||||||||||
|
Federal funds sold and other
|
170,192 | 1,684 | 1.43 | % | 173,732 | 1,636 | 1.36 | % | ||||||||||||||||
|
Total interest-earning assets
|
4,347,570 | $ | 141,901 | 4.43 | % | 4,567,503 | $ | 154,269 | 4.58 | % | ||||||||||||||
|
Nonearning assets
|
||||||||||||||||||||||||
|
Intangible assets
|
253,806 | 256,754 | ||||||||||||||||||||||
|
Other nonearning assets
|
225,640 | 215,492 | ||||||||||||||||||||||
|
Total assets
|
$ | 4,827,016 | $ | 5,039,749 | ||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest bearing deposits
|
||||||||||||||||||||||||
|
Interest checking
|
$ | 582,832 | $ | 2,765 | 0.63 | % | $ | 516,024 | $ | 2,593 | 0.67 | % | ||||||||||||
|
Savings and money market
|
1,599,737 | 11,149 | 0.93 | % | 1,312,209 | 13,623 | 1.39 | % | ||||||||||||||||
|
Time
|
916,510 | 10,955 | 1.60 | % | 1,503,524 | 22,479 | 2.00 | % | ||||||||||||||||
|
Total interest-bearing deposits
|
3,099,079 | 24,869 | 1.07 | % | 3,331,757 | 38,695 | 1.55 | % | ||||||||||||||||
|
Securities sold under agreements to repurchase
|
168,594 | 931 | 0.74 | % | 231,580 | 1,352 | 0.78 | % | ||||||||||||||||
|
Federal Home Loan Bank advances and other borrowings
|
113,151 | 1,952 | 2.31 | % | 150,772 | 3,249 | 2.88 | % | ||||||||||||||||
|
Subordinated debt
|
97,476 | 1,977 | 2.71 | % | 97,476 | 2,656 | 3.64 | % | ||||||||||||||||
|
Total interest-bearing liabilities
|
3,478,300 | 29,729 | 1.14 | % | 3,811,585 | 45,952 | 1.61 | % | ||||||||||||||||
|
Noninterest-bearing deposits
|
632,075 | - | - | 511,519 | - | - | ||||||||||||||||||
|
Total deposits and interest-bearing liabilities
|
4,110,375 | $ | 29,729 | 0.97 | % | 4,323,104 | $ | 45,952 | 1.42 | % | ||||||||||||||
|
Other liabilities
|
22,332 | 17,297 | ||||||||||||||||||||||
|
Stockholders' equity
|
694,309 | 699,348 | ||||||||||||||||||||||
|
Total liabilities and stockholders’ equity
|
$ | 4,827,016 | $ | 5,039,749 | ||||||||||||||||||||
|
Net
interest
income
|
$ | 112,172 | $ | 108,317 | ||||||||||||||||||||
|
Net interest spread
(3)
|
3.29 | % | 2.97 | % | ||||||||||||||||||||
|
Net interest margin
(4)
|
3.52 | % | 3.24 | % | ||||||||||||||||||||
|
|
(1)
|
Average balances of nonperforming loans are included in the above amounts.
|
|
|
(2)
|
Yields based on the carrying value of those tax exempt instruments are shown on a fully tax equivalent basis.
|
|
|
(3)
|
Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the nine months ended September 30, 2011 would have been 3.46% compared to a net interest spread of 3.16% for the nine months ended September 30, 2010.
|
|
|
(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.
|
|
Three months ended
|
2011-2010 |
Nine months ended
|
2011-2010 | |||||||||||||||||||||
|
September 30,
|
Percent
|
September 30,
|
Percent
|
|||||||||||||||||||||
|
2011
|
2010
|
Increase (Decrease)
|
2011 | 2010 |
Increase (Decrease)
|
|||||||||||||||||||
|
Noninterest income:
|
||||||||||||||||||||||||
|
Service charges on deposit accounts
|
$ | 2,362 | $ | 2,444 | (3.4 | %) | $ | 6,953 | $ | 7,239 | (4.0 | %) | ||||||||||||
|
Investment services
|
1,699 | 1,234 | 37.7 | % | 4,844 | 3,786 | 27.9 | % | ||||||||||||||||
|
Insurance sales commissions
|
1,002 | 954 | 5.0 | % | 3,055 | 2,957 | 3.3 | % | ||||||||||||||||
|
Gains on loans sold, net
|
1,295 | 1,310 | (1.2 | %) | 2,694 | 2,734 | 1.5 | % | ||||||||||||||||
|
Net gain on sale of investment securities
|
377 | - | 0.0 | % | 828 | 2,624 | (68.4 | %) | ||||||||||||||||
|
Trust fees
|
754 | 726 | 3.9 | % | 2,253 | 2,377 | (5.2 | %) | ||||||||||||||||
|
Other noninterest income:
|
||||||||||||||||||||||||
|
ATM and other consumer fees
|
1,731 | 1,380 | 25.4 | % | 4,741 | 3,979 | 19.2 | % | ||||||||||||||||
|
Bank-owned life insurance
|
296 | 313 | (5.4 | %) | 874 | 678 | 28.9 | % | ||||||||||||||||
|
Other noninterest income
|
564 | 232 | 143.1 | % | 1,970 | 1,275 | 54.5 | % | ||||||||||||||||
|
Total other noninterest income
|
2,591 | 1,925 | 34.6 | % | 7,585 | 5,932 | 27.9 | % | ||||||||||||||||
|
Total noninterest income
|
$ | 10,080 | $ | 8,594 | 17.3 | % | $ | 28,213 | $ | 27,649 | 2.0 | % | ||||||||||||
|
Three months ended
|
2011-2010 |
Nine months ended
|
2011-2010 | |||||||||||||||||||||
|
September 30,
|
Percent
|
September 30,
|
Percent
|
|||||||||||||||||||||
|
2011
|
2010
|
Increase (Decrease)
|
2011 | 2010 |
Increase (Decrease)
|
|||||||||||||||||||
|
Noninterest expense:
|
||||||||||||||||||||||||
|
Salaries and employee benefits:
|
||||||||||||||||||||||||
|
Cash salaries
|
$ | 10,690 | $ | 11,277 | (5.2 | %) | $ | 32,620 | $ | 33,928 | (3.9 | %) | ||||||||||||
|
Commissions
|
1,057 | 716 | 47.6 | % | 3,070 | 2,099 | 46.2 | % | ||||||||||||||||
|
Annual cash incentives
|
3,065 | - | - | 6,657 | - | |||||||||||||||||||
|
Employee benefits and other
|
4,203 | 4,076 | 3.1 | % | 13,115 | 12,894 | 1.2 | % | ||||||||||||||||
|
Total salaries and employee benefits
|
19,015 | 16,069 | 18.3 | % | 55,462 | 48,921 | 13.4 | % | ||||||||||||||||
|
Occupancy
|
2,572 | 2,761 | (6.8 | %) | 7,636 | 8,469 | (9.8 | %) | ||||||||||||||||
|
Equipment
|
1,823 | 1,889 | (3.5 | %) | 5,598 | 5,907 | (5.3 | %) | ||||||||||||||||
|
Communications
|
375 | 362 | 3.6 | % | 1,085 | 1,072 | 1.1 | % | ||||||||||||||||
|
Internet banking
|
172 | 219 | (21.5 | %) | 690 | 641 | 7.6 | % | ||||||||||||||||
|
Other real estate expense
|
5,079 | 8,522 | (40.4 | %) | 13,239 | 21,336 | (38.0 | %) | ||||||||||||||||
|
Marketing and business development
|
751 | 748 | 0.4 | % | 2,271 | 2,296 | (1.1 | %) | ||||||||||||||||
|
Postage and supplies
|
509 | 636 | (20.0 | %) | 1,544 | 2,071 | (25.4 | %) | ||||||||||||||||
|
Amortization of intangibles
|
716 | 744 | (3.8 | %) | 2,147 | 2,236 | (4.0 | %) | ||||||||||||||||
|
Other noninterest expense
|
||||||||||||||||||||||||
|
Deposit related expense
|
2,020 | 3,318 | (39.1 | %) | 7,471 | 9,409 | (20.6 | %) | ||||||||||||||||
|
Lending related expense
|
689 | 515 | 33.8 | % | 1,498 | 1,780 | (15.8 | %) | ||||||||||||||||
|
Investment sales expense
|
57 | 76 | (25.0 | %) | 206 | 259 | (20. 5 | %) | ||||||||||||||||
|
Total trust expense
|
84 | 81 | 3.7 | % | 265 | 255 | 3.9 | % | ||||||||||||||||
|
Administrative and other
|
1,813 | 1,834 | (1.1 | %) | 5,620 | 5,779 | (2.8 | %) | ||||||||||||||||
|
Total other noninterest expense
|
4,663 | 5,824 | (19.9 | %) | 15,060 | 17,483 | (13.9 | %) | ||||||||||||||||
|
Total noninterest expense
|
$ | 35,675 | $ | 37,774 | (5.6 | %) | $ | 104,733 | $ | 110,432 | (5.2 | %) | ||||||||||||
|
September 30, 2011
|
December 31, 2010
|
|||||||||||||||
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
|
Commercial real estate – mortgage
|
$ | 1,087,333 | 33.5 | % | $ | 1,094,615 | 34.1 | % | ||||||||
|
Consumer real estate – mortgage
|
711,994 | 22.0 | % | 705,487 | 22.0 | % | ||||||||||
|
Construction and land development
|
278,660 | 8.6 | % | 331,261 | 10.3 | % | ||||||||||
|
Commercial and industrial
|
1,095,037 | 33.8 | % | 1,012,091 | 31.5 | % | ||||||||||
|
Consumer and other
|
68,125 | 2.1 | % | 68,986 | 2.1 | % | ||||||||||
|
Total loans
|
$ | 3,241,149 | 100.0 | % | $ | 3,212,440 | 100.0 | % | ||||||||
|
Amounts at
September 30, 2011
|
Percentage
|
|||||||||||||||||||
|
Fixed
|
Variable
|
At
September 30,
|
At December 31,
|
|||||||||||||||||
|
Rates
|
Rates
|
Totals
|
2011
|
2010
|
||||||||||||||||
|
Based on contractual maturity:
|
||||||||||||||||||||
|
Due within one year
|
$ | 217,653 | $ | 731,758 | $ | 949,411 | 29.3 | % | 35.7 | % | ||||||||||
|
Due in one year to five years
|
696,720 | 767,036 | 1,463,756 | 45.2 | % | 47.1 | % | |||||||||||||
|
Due after five years
|
242,899 | 585,083 | 827,982 | 25.5 | % | 21.3 | % | |||||||||||||
|
Totals
|
$ | 1,157,272 | $ | 2,083,877 | $ | 3,241,149 | 100.0 | % | 100.0 | % | ||||||||||
|
Based on contractual repricing dates:
|
||||||||||||||||||||
|
Daily floating rate (*)
|
$ | - | $ | 1,069,889 | $ | 1,069,889 | 33.0 | % | 36.6 | % | ||||||||||
|
Due within one year
|
217,653 | 818,354 | 1,036,007 | 32.0 | % | 30.3 | % | |||||||||||||
|
Due in one year to five years
|
696,720 | 186,746 | 883,466 | 27.2 | % | 30.3 | % | |||||||||||||
|
Due after five years
|
242,899 | 8,887 | 251,787 | 7.8 | % | 2.8 | % | |||||||||||||
|
Totals
|
$ | 1,157,272 | $ | 2,083,877 | $ | 3,241,149 | 100.0 | % | 100.0 | % | ||||||||||
|
At September 30, 2011
|
||||||||||||||||
|
Outstanding Principal Balances
|
Unfunded Commitments
|
Total exposure
|
Total Exposure at December 31, 2010
|
|||||||||||||
|
Lessors of nonresidential buildings
|
$ | 436,819 | $ | 52,176 | $ | 488,995 | $ | 502,268 | ||||||||
|
Lessors of residential buildings
|
152,935 | 24,297 | 177,232 | 132,668 | ||||||||||||
|
Land subdividers
|
110,473 | 16,532 | 127,005 | 144,550 | ||||||||||||
|
September 30,
|
December 31,
|
|||||||
|
Performing loans past due 30 to 89 days:
|
2011
|
2010
|
||||||
|
Commercial real estate – mortgage
|
$ | 1,516 | $ | 1,964 | ||||
|
Consumer real estate – mortgage
|
3,318 | 3,544 | ||||||
|
Construction and land development
|
396 | 2,157 | ||||||
|
Commercial and industrial
|
1,534 | 1,636 | ||||||
|
Consumer and other
|
438 | 152 | ||||||
|
Total performing loans past due 30 to 89 days
|
$ | 7,202 | $ | 9,453 | ||||
|
Performing loans past due 90 days or more:
|
||||||||
|
Commercial real estate – mortgage
|
$ | - | $ | - | ||||
|
Consumer real estate – mortgage
|
991 | - | ||||||
|
Construction and land development
|
- | 38 | ||||||
|
Commercial and industrial
|
920 | 100 | ||||||
|
Consumer and other
|
- | - | ||||||
|
Total performing loans past due 90 days or more
|
$ | 1,911 | $ | 138 | ||||
|
Ratios:
|
||||||||
|
Performing loans past due 30 to 89 days as a percentage of total loans
|
0.22 | % | 0.29 | % | ||||
|
Performing loans past due 90 days or more as a percentage of total loans
|
0.06 | % | 0.01 | % | ||||
|
Total performing loans in past due status as a percentage of total loans
|
0.28 | % | 0.30 | % | ||||
|
At
December 31,
2010
|
Increases
(3)
|
Decreases
(4)
|
At
September 30,
2011
|
|||||||||||||
|
Nonperforming assets:
|
||||||||||||||||
|
Nonperforming loans
(1)
:
|
||||||||||||||||
|
Commercial real estate – mortgage
|
$ | 12,542 | 12,885 | 16,136 | $ | 9,291 | ||||||||||
|
Consumer real estate – mortgage
|
9,035 | 15,571 | 13,476 | 11,130 | ||||||||||||
|
Construction and land development
|
43,514 | 14,294 | 36,406 | 21,402 | ||||||||||||
|
Commercial and industrial
|
14,740 | 17,765 | 20,285 | 12,220 | ||||||||||||
|
Consumer and other
|
1,032 | 825 | 1,260 | 597 | ||||||||||||
|
Total nonperforming loans
(2)
|
80,863 | 61,340 | 87,563 | 54,640 | ||||||||||||
|
Other real estate owned
|
59,608 | 26,025 | 40,133 | 45,500 | ||||||||||||
|
Total nonperforming assets
|
140,471 | 87,365 | 127,696 | 100,140 | ||||||||||||
|
Troubled debt restructurings:
|
||||||||||||||||
|
Commercial real estate – mortgage
|
16,129 | 26 | 4,267 | 11,888 | ||||||||||||
|
Consumer real estate – mortgage
|
561 | 3,156 | 564 | 3,153 | ||||||||||||
|
Construction and land development
|
- | - | - | - | ||||||||||||
|
Commercial and industrial
|
3,778 | 3,145 | 3,779 | 3,146 | ||||||||||||
|
Consumer and other
|
- | - | - | - | ||||||||||||
|
Total troubled debt restructurings:
|
20,468 | 6,327 | 8,608 | 18,187 | ||||||||||||
|
Total nonperforming assets and troubled debt restructurings
|
$ | 160,939 | 93,692 | 136,304 | $ | 118,327 | ||||||||||
|
Ratios:
|
||||||||||||||||
|
Nonperforming loans to total loans
|
2.52 | % | 1.69 | % | ||||||||||||
|
Nonperforming assets to total loans plus other real estate owned
|
4.29 | % | 3.05 | % | ||||||||||||
|
Nonperforming loans plus troubled debt restructurings to total loans and other real estate owned
|
3.10 | % | 2.22 | % | ||||||||||||
|
Nonperforming assets, potential problem loans and troubled debt restructurings to Pinnacle National Tier I capital and allowance for loan losses
|
75.4 | % | 46.5 | % | ||||||||||||
|
(1)
|
Nonperforming loans exclude loans that have been restructured and remain on accruing status. These loans are not considered to be nonperforming because they were performing loans immediately prior to their restructuring and are currently performing in accordance with the restructured terms.
|
|
(2)
|
Approximately $25.5 million and $33.2 million as of September 30, 2011 and December 31, 2010, respectively, of nonperforming loans included above are currently performing pursuant to their contractual terms.
|
|
(3)
|
Increases in nonperforming loans are attributable to loans where we have discontinued the accrual of interest at some point during the nine months ended September 30, 2011. Increases in other real estate owned represent the value of properties that have been foreclosed upon during the first three quarters of 2011. Increases in troubled debt restructurings are those loans where we have granted the borrower a concession due to the deteriorating financial condition of the borrower during the nine months ended September 30, 2011. These concessions can be in the form of a reduced interest rate, extended maturity date or other matters.
|
|
(4)
|
Decreases in nonperforming loans are primarily attributable to payments we have collected from borrowers, charge-offs of recorded balances and transfers of balances to other real estate owned during the nine months ended September 30, 2011. Decreases in other real estate owned represent either the sale, disposition or valuation adjustment on properties which had previously been foreclosed upon. Decreases in troubled debt restructurings are those loans which were previously restructured whereby the borrower has satisfactorily performed in accordance with the restructured terms.
|
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
New home construction
|
$ | 7,520 | $ | 10,370 | ||||
|
Developed lots
|
4,827 | 14,037 | ||||||
|
Undeveloped land
|
24,348 | 18,675 | ||||||
|
Other
|
8,805 | 16,526 | ||||||
| $ | 45,500 | $ | 59,608 | |||||
|
September 30, 2011
|
December 31, 2010
|
|||||||||||||||
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
|
Commercial real estate - mortgage
|
$ | 20,788 | 33.5 | % | $ | 19,252 | 34.1 | % | ||||||||
|
Consumer real estate - mortgage
|
10,274 | 22.0 | % | 9,898 | 22.0 | % | ||||||||||
|
Construction and land development
|
12,714 | 8.6 | % | 19,122 | 10.3 | % | ||||||||||
|
Commercial and industrial
|
21,095 | 33.8 | % | 21,426 | 31.5 | % | ||||||||||
|
Consumer and other
|
1,181 | 2.1 | % | 1,874 | 2.1 | % | ||||||||||
|
Unallocated
|
8,819 |
NA
|
11,003 |
NA
|
||||||||||||
|
Total allowance for loan losses
|
$ | 74,871 | 100.0 | % | $ | 82,575 | 100.0 | % | ||||||||
|
Nine months ended
September 30, 2011
|
Year ended
December 31, 2010
|
|||||||
|
Balance at beginning of period
|
$ | 82,575 | $ | 91,959 | ||||
|
Provision for loan losses
|
16,359 | 53,695 | ||||||
|
Charged-off loans:
|
||||||||
|
Commercial real estate – mortgage
|
(2,735 | ) | (9,041 | ) | ||||
|
Consumer real estate – mortgage
|
(4,275 | ) | (6,769 | ) | ||||
|
Construction and land development
|
(6,861 | ) | (27,526 | ) | ||||
|
Commercial and industrial
|
(12,367 | ) | (23,555 | ) | ||||
|
Consumer and other loans
|
(963 | ) | (652 | ) | ||||
|
Total charged-off loans
|
(27,201 | ) | (67,543 | ) | ||||
|
Recoveries of previously charged-off loans:
|
||||||||
|
Commercial real estate – mortgage
|
118 | 343 | ||||||
|
Consumer real estate – mortgage
|
401 | 377 | ||||||
|
Construction and land development
|
1,286 | 2,618 | ||||||
|
Commercial and industrial
|
1,219 | 874 | ||||||
|
Consumer and other loans
|
114 | 252 | ||||||
|
Total recoveries of previously charged-off loans
|
3,138 | 4,464 | ||||||
|
Net charge-offs
|
(24,063 | ) | (63,079 | ) | ||||
|
Balance at end of period
|
$ | 74,871 | $ | 82,575 | ||||
|
Ratio of allowance for loan losses to total loans outstanding at end of period
|
2.31 | % | 2.57 | % | ||||
|
Ratio of net charge-offs to average total loans by category
(1)
|
||||||||
|
Commercial real estate – mortgage
|
0.32 | % | 0.79 | % | ||||
|
Consumer real estate – mortgage
|
0.73 | % | 0.87 | % | ||||
|
Construction and land development
|
2.49 | % | 5.82 | % | ||||
|
Commercial and industrial
|
1.41 | % | 2.18 | % | ||||
|
Consumer and other loans
|
1.66 | % | 0.50 | % | ||||
|
Ratio of net charge-offs to average total loans outstanding for the period
(1)
|
1.00 | % | 1.96 | % | ||||
|
|
(1)
|
Net charge-offs for the nine months ended September 30, 2011 have been annualized.
|
|
September 30,
2011
|
December 31,
2010
|
|||||||
|
Weighted average life
|
4.19 | 4.09 | ||||||
|
Effective duration
|
2.73 | 3.74 | ||||||
|
Weighted average coupon
|
4.29 | % | 4.36 | % | ||||
|
Tax equivalent yield
|
3.54 | % | 3.75 | % | ||||
|
September 30,
|
December 31,
|
|||||||||||||||
|
2011
|
Percent
|
2010
|
Percent
|
|||||||||||||
|
Core funding:
|
||||||||||||||||
|
Noninterest-bearing deposit accounts
|
$ | 722,694 | 17.6 | % | $ | 586,517 | 14.0 | % | ||||||||
|
Interest-bearing demand accounts
|
577,683 | 14.1 | % | 573,670 | 13.7 | % | ||||||||||
|
Savings and money market accounts
|
1,554,859 | 37.9 | % | 1,596,306 | 38.0 | % | ||||||||||
|
Time deposit accounts less than $250,000
(1)
|
533,456 | 13.01 | % | 669,078 | 15.9 | % | ||||||||||
|
Total core funding
|
3,388,692 | 82.6 | % | 3,425,571 | 81.6 | % | ||||||||||
|
Non-core funding:
|
||||||||||||||||
|
Relationship based non-core funding:
|
||||||||||||||||
|
Reciprocating time deposits
(2)
|
115,669 | 2.8 | % | 188,510 | 4.5 | % | ||||||||||
|
Other time deposits greater than $250,000
|
133,789 | 3.3 | % | 204,747 | 4.9 | % | ||||||||||
|
Securities sold under agreements to repurchase
|
128,954 | 3.2 | % | 146,294 | 3.5 | % | ||||||||||
|
Total relationship based non-core funding
|
378,412 | 9.2 | % | 539,551 | 12.9 | % | ||||||||||
|
Wholesale funding:
|
||||||||||||||||
|
Public fund time deposits
|
75,000 | 1.8 | % | - | 0.0 | % | ||||||||||
|
Brokered deposits
|
- | 0.0 | % | 14,229 | 0.3 | % | ||||||||||
|
Federal Home Loan Bank advances
|
161,106 | 3.9 | % | 121,393 | 2.9 | % | ||||||||||
|
Subordinated debt – Pinnacle National
|
15,000 | 0.4 | % | 15,000 | 0.4 | % | ||||||||||
|
Subordinated debt – Pinnacle Financial
|
82,476 | 2.0 | % | 82,476 | 1.9 | % | ||||||||||
|
Total wholesale funding
|
333,582 | 8.1 | % | 233,098 | 5.5 | % | ||||||||||
|
Total non-core funding
|
711,994 | 17.4 | % | 772,649 | 18.4 | % | ||||||||||
|
Totals
|
$ | 4,100,686 | 100.0 | % | $ | 4,198,220 | 100.0 | % | ||||||||
|
|
(1)
|
As of September 30, 2011, Pinnacle Financial updated the definition of core funding to include time deposits issued in denominations up to and including $250,000. Previously, Pinnacle Financial excluded all time deposits greater than $100,000 from core funding. The December 31, 2010 balances shown above have been recast from the presentation shown on Form 10-K for the year ended December 31, 2010, to reflect the change in our definition of core-funding.
|
|
|
(2)
|
The reciprocating time deposit category consists of deposits we receive from a bank network (the CDARS network) in connection with deposits of our customers in excess of our FDIC coverage limit that we place with the CDARS network.
|
|
Balances
|
Weighted Avg. Rate
|
|||||||
|
Denominations $250,000 and less
|
||||||||
|
Three months or less
|
$ | 216,185 | 0.93 | % | ||||
|
Over three but less than six months
|
167,644 | 1.15 | % | |||||
|
Over six but less than twelve months
|
172,007 | 1.16 | % | |||||
|
Over twelve months
|
95,454 | 1.93 | % | |||||
| 651,290 | 1.19 | % | ||||||
|
Denomination greater than $250,000
|
||||||||
|
Three months or less
|
120,249 | 1.74 | % | |||||
|
Over three but less than six months
|
30,445 | 1.69 | % | |||||
|
Over six but less than twelve months
|
32,807 | 1.34 | % | |||||
|
Over twelve months
|
22,623 | 1.98 | % | |||||
| 206,124 | 1.69 | % | ||||||
|
Totals
|
$ | 857,414 | 1.31 | % | ||||
|
|
·
|
Earnings simulation model
.
We believe that interest rate risk is best measured by our earnings simulation modeling. Forecasted levels of earning assets, interest-bearing liabilities, and off-balance sheet financial instruments are combined with ALCO forecasts of interest rates for the next 12 months and are combined with other factors in order to produce various earnings simulations. To limit interest rate risk, we have guidelines for our earnings at risk which seek to limit the variance of net interest income in both gradual and instantaneous changes to interest rates. For changes up or down in rates from management’s flat interest rate forecast over the next twelve months, limits in the decline in net interest income are as follows:
|
|
|
·
|
-15.5% for a gradual change of 400 basis points; -31.0% for an instantaneous change of 400 basis points
|
|
|
·
|
-10.5% for a gradual change of 300 basis points; -21.0% for an instantaneous change of 300 basis points
|
|
|
·
|
-6.5% for a gradual change of 200 basis points; -13.0% for an instantaneous change of 300 basis points
|
|
|
·
|
-3.0% for a gradual change of 100 basis points; -6.0% for an instantaneous change of 100 basis points
|
|
|
·
|
Economic value of equity.
Our economic value of equity model measures the extent that estimated economic values of our assets, liabilities and off-balance sheet items will change as a result of interest rate changes. Economic values are determined by discounting expected cash flows from assets, liabilities and off-balance sheet items, which establishes a base case economic value of equity. To help limit interest rate risk, we have a guideline stating that for an instantaneous 400 basis point change in interest rates up or down, the economic value of equity should not decrease by more than 40 percent from the base case; for a 300 basis point instantaneous change in interest rates up or down, the economic value of equity should not decrease by more than 30 percent; for a 200 basis point instantaneous change in interest rates up or down, the economic value of equity should not decrease by more than 20 percent; and for a 100 basis point instantaneous change in interest rates up or down, the economic value of equity should not decrease by more than 10 percent.
|
|
Amount
|
Interest Rates
(1)
|
|||||||
|
2012
|
$ | 50,000 | 0.14 | % | ||||
|
2013
|
- |
NA
|
||||||
|
2014
|
75,000 | 1.86 | % | |||||
|
2015
|
- |
NA
|
||||||
|
Thereafter
|
35,768 | 2.03 | % | |||||
|
Total
|
$ | 160,768 | ||||||
|
Weighted average interest rate
|
1.37 | % | ||||||
|
|
(1)
|
Some FHLB advances include variable interest rates and could increase in the future. The table reflects the rates in effect as of September 30, 2011.
|
|
Period
|
Total Number of Shares Repurchased
(1)
|
Average
Price Paid
Per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs
|
||||||||||||
|
July 1, 2011 to July 31, 2011
|
- | - | - | - | ||||||||||||
|
August 1, 2011 to August 30, 2011
|
1,973 | $ | 11.82 | - | - | |||||||||||
|
September 1, 2011 to September 30, 2011
|
- | - | - | - | ||||||||||||
|
Total
|
1,973 | $ | 11.82 | - | - | |||||||||||
|
(1)
|
During the quarter ended September 30, 2011, 9,330 shares of restricted stock previously awarded to certain of our associates vested. We withheld 1,973 shares to satisfy tax withholding requirements for these associates.
|
|
Certification pursuant to Rule 13a-14(a)/15d-14(a)
|
||
|
Certification pursuant to Rule 13a-14(a)/15d-14(a)
|
||
|
Certification pursuant to 18 USC Section 1350 – Sarbanes-Oxley Act of 2002
|
||
|
Certification pursuant to 18 USC Section 1350 – Sarbanes-Oxley Act of 2002
|
||
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Schema Document
|
|
|
101.CAL
|
XBRL Calculation Linkbase Document
|
|
|
101.LAB
|
XBRL Label Linkbase Document
|
|
|
101.PRE
|
XBRL Presentation Linkbase Document
|
|
|
101.DEF
|
XBRL Definition Linkbase Document
|
| PINNACLE FINANCIAL PARTNERS, INC. | |||
|
October 31, 2011
|
/s/ M. Terry Turner | ||
| M. Terry Turner | |||
| President and Chief Executive Officer | |||
| October 31, 2011 | /s/ Harold R. Carpenter | ||
| Harold R. Carpenter | |||
| Chief Financial Officer | |||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|