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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended June 30, 2017
|
|
|
or
|
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OF 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934
|
, Inc.
|
(Exact name of registrant as specified in its charter)
|
||
|
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
x
|
Accelerated Filer
o
|
|
Non-accelerated Filer
o
(do not check if you are a smaller reporting company)
|
Smaller reporting company
o
|
|
|
Emerging growth company
o
|
|
Yes
o
|
No
x
|
|
TABLE OF CONTENTS
|
Page No.
|
|
|
|
|
PART I – Financial Information:
|
|
|
Item 1. Consolidated Financial Statements (Unaudited)
|
|
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
|
|
Item 4. Controls and Procedures
|
|
|
|
|
|
PART II – Other Information:
|
|
|
Item 1. Legal Proceedings
|
|
|
Item 1A. Risk Factors
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
Item 3. Defaults Upon Senior Securities
|
|
|
Item 4. Mine Safety Disclosures
|
|
|
Item 5. Other Information
|
|
|
Item 6. Exhibits
|
|
|
Signatures
|
|
|
Item 1.
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Cash and noninterest-bearing due from banks
|
$
|
121,804,437
|
|
|
$
|
84,732,291
|
|
|
Interest-bearing due from banks
|
416,980,586
|
|
|
97,529,713
|
|
||
|
Federal funds sold and other
|
—
|
|
|
1,383,416
|
|
||
|
Cash and cash equivalents
|
538,785,023
|
|
|
183,645,420
|
|
||
|
|
|
|
|
||||
|
Securities available-for-sale, at fair value
|
2,427,034,287
|
|
|
1,298,546,056
|
|
||
|
Securities held-to-maturity (fair value of $21,322,047 and $25,233,254 at June 30, 2017 and December 31, 2016, respectively)
|
21,163,360
|
|
|
25,251,316
|
|
||
|
Consumer mortgage loans held-for-sale
|
90,275,468
|
|
|
47,710,120
|
|
||
|
Commercial mortgage loans held-for-sale
|
11,367,997
|
|
|
22,587,971
|
|
||
|
|
|
|
|
||||
|
Loans
|
14,758,764,516
|
|
|
8,449,924,736
|
|
||
|
Less allowance for loan losses
|
(61,944,494
|
)
|
|
(58,980,475
|
)
|
||
|
Loans, net
|
14,696,820,022
|
|
|
8,390,944,261
|
|
||
|
|
|
|
|
||||
|
Premises and equipment, net
|
258,037,159
|
|
|
88,904,145
|
|
||
|
Equity method investment
|
207,020,432
|
|
|
205,359,844
|
|
||
|
Accrued interest receivable
|
48,417,956
|
|
|
28,234,826
|
|
||
|
Goodwill
|
1,800,741,933
|
|
|
551,593,796
|
|
||
|
Core deposits and other intangible assets
|
60,963,513
|
|
|
15,104,038
|
|
||
|
Other real estate owned
|
24,805,764
|
|
|
6,089,804
|
|
||
|
Other assets
|
700,720,864
|
|
|
330,651,002
|
|
||
|
Total assets
|
$
|
20,886,153,778
|
|
|
$
|
11,194,622,599
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
||
|
Deposits:
|
|
|
|
|
|
||
|
Noninterest-bearing
|
$
|
3,893,603,182
|
|
|
$
|
2,399,191,152
|
|
|
Interest-bearing
|
2,602,527,348
|
|
|
1,808,331,784
|
|
||
|
Savings and money market accounts
|
6,820,024,282
|
|
|
3,714,930,351
|
|
||
|
Time
|
2,441,319,823
|
|
|
836,853,761
|
|
||
|
Total deposits
|
15,757,474,635
|
|
|
8,759,307,048
|
|
||
|
Securities sold under agreements to repurchase
|
205,008,077
|
|
|
85,706,558
|
|
||
|
Federal Home Loan Bank advances
|
725,230,449
|
|
|
406,304,187
|
|
||
|
Subordinated debt and other borrowings
|
465,419,408
|
|
|
350,768,050
|
|
||
|
Accrued interest payable
|
7,630,882
|
|
|
5,573,377
|
|
||
|
Other liabilities
|
110,063,488
|
|
|
90,267,267
|
|
||
|
Total liabilities
|
17,270,826,939
|
|
|
9,697,926,487
|
|
||
|
Stockholders' equity:
|
|
|
|
|
|
||
|
Preferred stock, no par value, 10,000,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, par value $1.00; 90,000,000 shares authorized; 77,646,512 and 46,359,377 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively
|
77,646,512
|
|
|
46,359,377
|
|
||
|
Additional paid-in capital
|
3,100,154,656
|
|
|
1,083,490,728
|
|
||
|
Retained earnings
|
449,762,022
|
|
|
381,072,505
|
|
||
|
Accumulated other comprehensive loss, net of taxes
|
(12,236,351
|
)
|
|
(14,226,498
|
)
|
||
|
Total stockholders' equity
|
3,615,326,839
|
|
|
1,496,696,112
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
20,886,153,778
|
|
|
$
|
11,194,622,599
|
|
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Interest income:
|
|
|
|
|
|
|
|
||||||||
|
Loans, including fees
|
$
|
112,319,700
|
|
|
$
|
77,043,106
|
|
|
$
|
205,537,647
|
|
|
$
|
151,447,310
|
|
|
Securities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Taxable
|
8,265,225
|
|
|
4,571,876
|
|
|
14,698,313
|
|
|
9,038,710
|
|
||||
|
Tax-exempt
|
2,235,517
|
|
|
1,443,017
|
|
|
3,913,098
|
|
|
2,936,774
|
|
||||
|
Federal funds sold and other
|
922,796
|
|
|
703,706
|
|
|
1,737,113
|
|
|
1,313,293
|
|
||||
|
Total interest income
|
123,743,238
|
|
|
83,761,705
|
|
|
225,886,171
|
|
|
164,736,087
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
||||||
|
Deposits
|
10,993,942
|
|
|
5,073,567
|
|
|
19,112,856
|
|
|
9,989,130
|
|
||||
|
Securities sold under agreements to repurchase
|
78,438
|
|
|
39,532
|
|
|
128,204
|
|
|
87,582
|
|
||||
|
Federal Home Loan Bank advances and other borrowings
|
6,043,144
|
|
|
3,605,320
|
|
|
11,250,524
|
|
|
5,713,412
|
|
||||
|
Total interest expense
|
17,115,524
|
|
|
8,718,419
|
|
|
30,491,584
|
|
|
15,790,124
|
|
||||
|
Net interest income
|
106,627,714
|
|
|
75,043,286
|
|
|
195,394,587
|
|
|
148,945,963
|
|
||||
|
Provision for loan losses
|
6,812,389
|
|
|
5,280,101
|
|
|
10,463,411
|
|
|
9,173,671
|
|
||||
|
Net interest income after provision for loan losses
|
99,815,325
|
|
|
69,763,185
|
|
|
184,931,176
|
|
|
139,772,292
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Service charges on deposit accounts
|
4,178,736
|
|
|
3,430,391
|
|
|
8,034,219
|
|
|
6,873,075
|
|
||||
|
Investment services
|
3,110,088
|
|
|
2,499,719
|
|
|
5,931,922
|
|
|
4,845,319
|
|
||||
|
Insurance sales commissions
|
1,461,160
|
|
|
1,192,827
|
|
|
3,320,050
|
|
|
2,898,686
|
|
||||
|
Gain on mortgage loans sold, net
|
4,667,537
|
|
|
4,221,301
|
|
|
8,822,489
|
|
|
7,788,852
|
|
||||
|
Gain on sale of investment securities, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Trust fees
|
1,677,079
|
|
|
1,491,955
|
|
|
3,382,358
|
|
|
3,072,567
|
|
||||
|
Income from equity method investment
|
8,754,718
|
|
|
9,644,310
|
|
|
16,577,455
|
|
|
14,791,834
|
|
||||
|
Other noninterest income
|
11,207,239
|
|
|
10,232,433
|
|
|
19,369,658
|
|
|
18,298,313
|
|
||||
|
Total noninterest income
|
35,056,557
|
|
|
32,712,936
|
|
|
65,438,151
|
|
|
58,568,646
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and employee benefits
|
43,675,551
|
|
|
34,254,147
|
|
|
82,027,735
|
|
|
66,771,003
|
|
||||
|
Equipment and occupancy
|
10,712,711
|
|
|
8,312,272
|
|
|
20,387,369
|
|
|
16,442,736
|
|
||||
|
Other real estate expense
|
62,960
|
|
|
222,473
|
|
|
314,933
|
|
|
334,745
|
|
||||
|
Marketing and other business development
|
2,126,693
|
|
|
1,537,843
|
|
|
4,005,899
|
|
|
2,801,204
|
|
||||
|
Postage and supplies
|
1,122,251
|
|
|
1,049,842
|
|
|
2,318,696
|
|
|
2,006,929
|
|
||||
|
Amortization of intangibles
|
1,471,568
|
|
|
846,615
|
|
|
2,667,697
|
|
|
1,719,830
|
|
||||
|
Merger related expense
|
3,221,060
|
|
|
980,182
|
|
|
3,893,076
|
|
|
2,809,654
|
|
||||
|
Other noninterest expense
|
9,404,755
|
|
|
8,727,393
|
|
|
18,235,520
|
|
|
17,108,362
|
|
||||
|
Total noninterest expense
|
71,797,549
|
|
|
55,930,767
|
|
|
133,850,925
|
|
|
109,994,463
|
|
||||
|
Income before income taxes
|
63,074,333
|
|
|
46,545,354
|
|
|
116,518,402
|
|
|
88,346,475
|
|
||||
|
Income tax expense
|
19,987,812
|
|
|
15,758,582
|
|
|
33,778,834
|
|
|
29,594,439
|
|
||||
|
Net income
|
$
|
43,086,521
|
|
|
$
|
30,786,772
|
|
|
$
|
82,739,568
|
|
|
$
|
58,752,036
|
|
|
Per share information:
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic net income per common share
|
$
|
0.81
|
|
|
$
|
0.75
|
|
|
$
|
1.64
|
|
|
$
|
1.44
|
|
|
Diluted net income per common share
|
$
|
0.80
|
|
|
$
|
0.73
|
|
|
$
|
1.62
|
|
|
$
|
1.42
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic
|
53,097,776
|
|
|
41,274,450
|
|
|
50,574,079
|
|
|
40,678,669
|
|
||||
|
Diluted
|
53,665,925
|
|
|
41,974,483
|
|
|
51,105,996
|
|
|
41,411,248
|
|
||||
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
43,086,521
|
|
|
$
|
30,786,772
|
|
|
$
|
82,739,568
|
|
|
$
|
58,752,036
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
||||||
|
Change in fair value on available-for-sale securities, net of tax
|
1,795,006
|
|
|
3,211,042
|
|
|
986,851
|
|
|
9,642,510
|
|
||||
|
Change in fair value of cash flow hedges, net of tax
|
1,146,252
|
|
|
(339,961
|
)
|
|
1,003,296
|
|
|
(1,263,664
|
)
|
||||
|
Net gain on sale of investment securities reclassified from other comprehensive income into net income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total other comprehensive income, net of tax
|
2,941,258
|
|
|
2,871,081
|
|
|
1,990,147
|
|
|
8,378,846
|
|
||||
|
Total comprehensive income
|
$
|
46,027,779
|
|
|
$
|
33,657,853
|
|
|
$
|
84,729,715
|
|
|
$
|
67,130,882
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Shares
|
|
Amounts
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comp. Income, net
|
|
Total Stockholder's Equity
|
|||||||||||
|
Balance at December 31, 2015
|
40,906,064
|
|
|
$
|
40,906,064
|
|
|
$
|
839,617,050
|
|
|
$
|
278,573,408
|
|
|
$
|
(3,485,222
|
)
|
|
$
|
1,155,611,300
|
|
|
Exercise of employee common stock options and related tax benefits
|
332,094
|
|
|
332,094
|
|
|
6,798,402
|
|
|
—
|
|
|
—
|
|
|
7,130,496
|
|
|||||
|
Common dividends paid
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,717,393
|
)
|
|
—
|
|
|
(11,717,393
|
)
|
|||||
|
Issuance of restricted common shares, net of forfeitures
|
141,331
|
|
|
141,331
|
|
|
(141,331
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Common stock issued in conjunction with Bankers Healthcare Group investment, net
|
860,470
|
|
|
860,470
|
|
|
38,827,126
|
|
|
—
|
|
|
—
|
|
|
39,687,596
|
|
|||||
|
Restricted shares withheld for taxes and related tax benefit
|
(55,839
|
)
|
|
(55,839
|
)
|
|
(878,179
|
)
|
|
—
|
|
|
—
|
|
|
(934,018
|
)
|
|||||
|
Compensation expense for restricted shares
|
—
|
|
|
—
|
|
|
5,244,947
|
|
|
—
|
|
|
—
|
|
|
5,244,947
|
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
58,752,036
|
|
|
—
|
|
|
58,752,036
|
|
|||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,378,846
|
|
|
8,378,846
|
|
|||||
|
Balance at June 30, 2016
|
42,184,120
|
|
|
$
|
42,184,120
|
|
|
$
|
889,468,015
|
|
|
$
|
325,608,051
|
|
|
$
|
4,893,624
|
|
|
$
|
1,262,153,810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Balance at December 31, 2016
|
46,359,377
|
|
|
$
|
46,359,377
|
|
|
$
|
1,083,490,728
|
|
|
$
|
381,072,505
|
|
|
$
|
(14,226,498
|
)
|
|
$
|
1,496,696,112
|
|
|
Exercise of employee common stock options
|
183,708
|
|
|
183,708
|
|
|
3,399,370
|
|
|
—
|
|
|
—
|
|
|
3,583,078
|
|
|||||
|
Common dividends paid
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,050,051
|
)
|
|
—
|
|
|
(14,050,051
|
)
|
|||||
|
Issuance of restricted common shares, net of forfeitures
|
259,156
|
|
|
259,156
|
|
|
(259,156
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Issuance of common equity, net of costs
|
3,220,000
|
|
|
3,220,000
|
|
|
188,973,750
|
|
|
—
|
|
|
—
|
|
|
192,193,750
|
|
|||||
|
Common stock issued in conjunction with acquisition of BNC Bancorp, net of issuance costs
|
27,687,100
|
|
|
27,687,100
|
|
|
1,820,146,049
|
|
|
—
|
|
|
—
|
|
|
1,847,833,149
|
|
|||||
|
Restricted shares withheld for taxes
|
(62,829
|
)
|
|
(62,829
|
)
|
|
(4,229,294
|
)
|
|
—
|
|
|
—
|
|
|
(4,292,123
|
)
|
|||||
|
Compensation expense for restricted shares
|
—
|
|
|
—
|
|
|
8,633,209
|
|
|
—
|
|
|
—
|
|
|
8,633,209
|
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
82,739,568
|
|
|
—
|
|
|
82,739,568
|
|
|||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,990,147
|
|
|
1,990,147
|
|
|||||
|
Balance at June 30, 2017
|
77,646,512
|
|
|
$
|
77,646,512
|
|
|
$
|
3,100,154,656
|
|
|
$
|
449,762,022
|
|
|
$
|
(12,236,351
|
)
|
|
$
|
3,615,326,839
|
|
|
|
Six months ended
June 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income
|
$
|
82,739,568
|
|
|
$
|
58,752,036
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Net amortization/accretion of premium/discount on securities
|
4,388,093
|
|
|
2,940,923
|
|
||
|
Depreciation, amortization and accretion
|
(1,927,832
|
)
|
|
1,220,878
|
|
||
|
Provision for loan losses
|
10,463,411
|
|
|
9,173,671
|
|
||
|
Gain on mortgage loans sold, net
|
(8,822,489
|
)
|
|
(7,788,852
|
)
|
||
|
Stock-based compensation expense
|
8,633,209
|
|
|
5,244,947
|
|
||
|
Deferred tax expense
|
15,371,727
|
|
|
1,750,526
|
|
||
|
Losses on dispositions of other real estate and other investments
|
36,874
|
|
|
218,568
|
|
||
|
Income from equity method investment
|
(16,577,455
|
)
|
|
(14,791,834
|
)
|
||
|
Excess tax benefit from stock compensation
|
(4,548,841
|
)
|
|
(2,422,226
|
)
|
||
|
Gain on other loans sold, net
|
(483,402
|
)
|
|
(548,560
|
)
|
||
|
Other loans held for sale:
|
|
|
|
|
|
||
|
Loans originated
|
(60,171,584
|
)
|
|
(30,854,000
|
)
|
||
|
Loans sold
|
71,874,960
|
|
|
22,079,777
|
|
||
|
Mortgage loans held for sale:
|
|
|
|
|
|
||
|
Loans originated
|
(268,698,182
|
)
|
|
(195,638,601
|
)
|
||
|
Loans sold
|
261,981,394
|
|
|
198,239,000
|
|
||
|
Increase in other assets
|
(4,092,485
|
)
|
|
(18,585,336
|
)
|
||
|
Increase (decrease) in other liabilities
|
(21,164,810
|
)
|
|
30,286,044
|
|
||
|
Net cash provided by operating activities
|
69,002,156
|
|
|
59,276,961
|
|
||
|
Investing activities:
|
|
|
|
|
|
||
|
Activities in securities available-for-sale:
|
|
|
|
|
|
||
|
Purchases
|
(611,442,128
|
)
|
|
(265,495,464
|
)
|
||
|
Sales
|
7,492,168
|
|
|
—
|
|
||
|
Maturities, prepayments and calls
|
118,629,440
|
|
|
104,509,440
|
|
||
|
Activities in securities held-to-maturity:
|
|
|
|
|
|
||
|
Purchases
|
—
|
|
|
(560,000
|
)
|
||
|
Maturities, prepayments and calls
|
3,885,000
|
|
|
3,170,000
|
|
||
|
Increase in loans, net
|
(700,982,747
|
)
|
|
(559,866,109
|
)
|
||
|
Purchases of software, premises and equipment
|
(18,690,967
|
)
|
|
(6,700,278
|
)
|
||
|
Proceeds from sales of software, premises and equipment
|
—
|
|
|
1,949,036
|
|
||
|
Proceeds from sale of other real estate
|
2,910,226
|
|
|
2,323,953
|
|
||
|
Acquisitions, net of cash paid
|
155,141,674
|
|
|
—
|
|
||
|
Purchase of bank owned life insurance policies
|
(25,000,000
|
)
|
|
—
|
|
||
|
Increase in equity method investment
|
—
|
|
|
(74,100,000
|
)
|
||
|
Dividends received from equity method investment
|
14,916,867
|
|
|
21,824,256
|
|
||
|
Increase in other investments
|
(5,376,058
|
)
|
|
(16,944,435
|
)
|
||
|
Net cash used in investing activities
|
(1,058,516,525
|
)
|
|
(789,889,601
|
)
|
||
|
Financing activities:
|
|
|
|
|
|
||
|
Net increase in deposits
|
791,495,223
|
|
|
321,819,132
|
|
||
|
Net increase (decrease) in securities sold under agreements to repurchase
|
56,991,437
|
|
|
(5,767,418
|
)
|
||
|
Advances from Federal Home Loan Bank:
|
|
|
|
|
|
||
|
Issuances
|
836,000,000
|
|
|
1,528,000,000
|
|
||
|
Payments/maturities
|
(517,034,260
|
)
|
|
(1,045,064,801
|
)
|
||
|
Increase (decrease) in other borrowings, net
|
(160,100
|
)
|
|
87,976,401
|
|
||
|
Principal payments of capital lease obligation
|
(72,982
|
)
|
|
—
|
|
||
|
Proceeds from common stock issuance, net
|
192,193,750
|
|
|
—
|
|
||
|
Exercise of common stock options and stock appreciation rights, net of repurchase of restricted shares
|
(709,045
|
)
|
|
3,774,252
|
|
||
|
Excess tax benefit from stock compensation
|
—
|
|
|
2,422,226
|
|
||
|
Common stock dividends paid
|
(14,050,051
|
)
|
|
(11,717,393
|
)
|
||
|
Net cash provided by financing activities
|
1,344,653,972
|
|
|
881,442,399
|
|
||
|
Net increase in cash and cash equivalents
|
355,139,603
|
|
|
150,829,759
|
|
||
|
Cash and cash equivalents, beginning of period
|
183,645,420
|
|
|
320,951,333
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
538,785,023
|
|
|
$
|
471,781,092
|
|
|
|
For the six months ended
June 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Cash Transactions:
|
|
|
|
||||
|
Interest paid
|
$
|
29,310,536
|
|
|
$
|
14,722,572
|
|
|
Income taxes paid, net
|
25,035,510
|
|
|
22,364,686
|
|
||
|
Noncash Transactions:
|
|
|
|
|
|
||
|
Loans charged-off to the allowance for loan losses
|
10,320,665
|
|
|
16,372,819
|
|
||
|
Loans foreclosed upon and transferred to other real estate owned
|
1,520,444
|
|
|
2,464,945
|
|
||
|
Loans foreclosed upon and transferred to other assets
|
446,487
|
|
|
1,673,946
|
|
||
|
Common stock issued in connection with equity-method investment
|
—
|
|
|
39,694,036
|
|
||
|
Common stock issued in connection with acquisition
(1)
|
1,858,132,809
|
|
|
—
|
|
||
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Basic net income per share calculation:
|
|
|
|
|
|
|
|
||||||||
|
Numerator
- Net income
|
$
|
43,086,521
|
|
|
$
|
30,786,772
|
|
|
$
|
82,739,568
|
|
|
$
|
58,752,036
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator
- Weighted average common shares outstanding
|
53,097,776
|
|
|
41,274,450
|
|
|
50,574,079
|
|
|
40,678,669
|
|
||||
|
Basic net income per common share
|
$
|
0.81
|
|
|
$
|
0.75
|
|
|
$
|
1.64
|
|
|
$
|
1.44
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share calculation:
|
|
|
|
|
|
|
|
|
|
||||||
|
Numerator
– Net income
|
$
|
43,086,521
|
|
|
$
|
30,786,772
|
|
|
$
|
82,739,568
|
|
|
$
|
58,752,036
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator
- Weighted average common shares outstanding
|
53,097,776
|
|
|
41,274,450
|
|
|
50,574,079
|
|
|
40,678,669
|
|
||||
|
Dilutive shares contingently issuable
|
568,149
|
|
|
700,033
|
|
|
531,917
|
|
|
732,579
|
|
||||
|
Weighted average diluted common shares outstanding
|
53,665,925
|
|
|
41,974,483
|
|
|
51,105,996
|
|
|
41,411,248
|
|
||||
|
Diluted net income per common share
|
$
|
0.80
|
|
|
$
|
0.73
|
|
|
$
|
1.62
|
|
|
$
|
1.42
|
|
|
|
Number of Shares
|
|
Amount
|
|||
|
Equity consideration:
|
|
|
|
|||
|
Common stock issued
|
3,760,326
|
|
|
$
|
182,469
|
|
|
Total equity consideration
|
|
|
$
|
182,469
|
|
|
|
|
|
|
|
|||
|
Non-equity consideration:
|
|
|
|
|
|
|
|
Cash paid to redeem common stock
|
|
|
|
$
|
20,910
|
|
|
Cash paid to exchange outstanding stock options
|
|
|
|
987
|
|
|
|
Total consideration paid
|
|
|
|
$
|
204,366
|
|
|
|
|
|
|
|||
|
Allocation of total consideration paid:
|
|
|
|
|
|
|
|
Fair value of net assets assumed including identifiable intangible assets
|
|
|
|
$
|
81,695
|
|
|
Goodwill
|
|
|
|
122,671
|
|
|
|
|
|
|
|
$
|
204,366
|
|
|
|
As of July 1, 2016
|
||||||||||
|
|
Avenue Historical Cost Basis
|
|
Fair Value Adjustments
|
|
As Recorded by Pinnacle Financial
|
||||||
|
Assets
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
39,485
|
|
|
$
|
—
|
|
|
$
|
39,485
|
|
|
Investment securities
(1)
|
163,862
|
|
|
(463
|
)
|
|
163,399
|
|
|||
|
Loans
(2)
|
980,319
|
|
|
(27,789
|
)
|
|
952,530
|
|
|||
|
Mortgage loans held for sale
|
3,310
|
|
|
—
|
|
|
3,310
|
|
|||
|
Core deposit intangible
(3)
|
—
|
|
|
8,845
|
|
|
8,845
|
|
|||
|
Other assets
(4)
|
47,729
|
|
|
8,774
|
|
|
56,503
|
|
|||
|
Total Assets
|
$
|
1,234,705
|
|
|
$
|
(10,633
|
)
|
|
$
|
1,224,072
|
|
|
|
|
|
|
|
|
||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|||
|
Interest-bearing deposits
(5)
|
$
|
741,635
|
|
|
$
|
1,400
|
|
|
$
|
743,035
|
|
|
Non-interest bearing deposits
|
223,685
|
|
|
—
|
|
|
223,685
|
|
|||
|
Borrowings
(6)
|
142,639
|
|
|
3,240
|
|
|
145,879
|
|
|||
|
Other liabilities
|
29,719
|
|
|
59
|
|
|
29,778
|
|
|||
|
Total Liabilities
|
$
|
1,137,678
|
|
|
$
|
4,699
|
|
|
$
|
1,142,377
|
|
|
Net Assets Acquired
|
$
|
97,027
|
|
|
$
|
(15,332
|
)
|
|
$
|
81,695
|
|
|
(1)
|
The amount represents the adjustment of the book value of Avenue's investment securities to their estimated fair value on the date of acquisition.
|
|
(2)
|
The amount represents the adjustment of the net book value of Avenue's loans to their estimated fair value based on interest rates and expected cash flows as of the date of acquisition, which includes estimates of expected credit losses inherent in the portfolio.
|
|
(3)
|
The amount represents the fair value of the core deposit intangible asset representing the intangible value of the deposit base acquired.
|
|
(4)
|
The amount represents the deferred tax asset recognized on the fair value adjustment of Avenue's acquired assets and assumed liabilities as well as the fair value adjustment for property and equipment.
|
|
(5)
|
The amount represents the adjustment necessary because the weighted average interest rate of Avenue's deposits exceeded the cost of similar funding at the time of acquisition. The fair value adjustment will be amortized to reduce future interest expense over the life of the portfolio.
|
|
(6)
|
The amount represents the adjustment necessary because the weighted average interest rate of Avenue's FHLB advances and subordinated debt issuance exceeded the cost of similar funding at the time of acquisition. The fair value adjustment will be amortized to reduce future interest expense over the life of the portfolio.
|
|
|
Number of Shares
|
|
Amount
|
|||
|
Equity consideration:
|
|
|
|
|||
|
Common stock issued
|
27,687,100
|
|
|
$
|
1,858,133
|
|
|
Total equity consideration
|
|
|
$
|
1,858,133
|
|
|
|
|
|
|
|
|||
|
Non-equity consideration:
|
|
|
|
|||
|
Cash paid to redeem common stock
|
|
|
$
|
129
|
|
|
|
Total consideration paid
|
|
|
$
|
1,858,262
|
|
|
|
|
|
|
|
|||
|
Allocation of total consideration paid:
|
|
|
|
|||
|
Fair value of net assets assumed including estimated identifiable intangible assets
|
|
|
$
|
609,068
|
|
|
|
Goodwill
|
|
|
1,249,194
|
|
||
|
|
|
|
$
|
1,858,262
|
|
|
|
|
As of June 16, 2017
|
||||||||||
|
|
BNC
Historical Cost Basis
|
|
Preliminary Fair Value Adjustments
|
|
As Recorded by Pinnacle Financial
|
||||||
|
Assets
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
155,271
|
|
|
$
|
—
|
|
|
$
|
155,271
|
|
|
Investment securities
(1)
|
643,875
|
|
|
1,667
|
|
|
645,542
|
|
|||
|
Loans
(2)
|
5,782,720
|
|
|
(175,473
|
)
|
|
5,607,247
|
|
|||
|
Mortgage loans held for sale
|
27,026
|
|
|
—
|
|
|
27,026
|
|
|||
|
Other real estate owned
|
20,143
|
|
|
—
|
|
|
20,143
|
|
|||
|
Core deposit intangible
(3)
|
—
|
|
|
48,528
|
|
|
48,528
|
|
|||
|
Property, plant and equipment
(4)
|
156,805
|
|
|
—
|
|
|
156,805
|
|
|||
|
Other assets
(5)
|
320,988
|
|
|
49,311
|
|
|
370,299
|
|
|||
|
Total Assets
|
$
|
7,106,828
|
|
|
$
|
(75,967
|
)
|
|
$
|
7,030,861
|
|
|
|
|
|
|
|
|
||||||
|
Liabilities
|
|
|
|
|
|
|
|
||||
|
Interest-bearing deposits
(6)
|
$
|
5,003,653
|
|
|
$
|
4,355
|
|
|
$
|
5,008,008
|
|
|
Non-interest bearing deposits
|
1,199,342
|
|
|
—
|
|
|
1,199,342
|
|
|||
|
Borrowings
(7)
|
183,389
|
|
|
(6,412
|
)
|
|
176,977
|
|
|||
|
Other liabilities
|
35,729
|
|
|
1,737
|
|
|
37,466
|
|
|||
|
Total Liabilities
|
$
|
6,422,113
|
|
|
$
|
(320
|
)
|
|
$
|
6,421,793
|
|
|
Net Assets Acquired
|
$
|
684,715
|
|
|
$
|
(75,647
|
)
|
|
$
|
609,068
|
|
|
(1)
|
The amount represents the adjustment of the book value of BNC's investment securities to their estimated fair value on the date of acquisition.
|
|
(2)
|
The amount represents the adjustment of the net book value of BNC's loans to their estimated fair value based on interest rates and expected cash flows as of the date of acquisition, which includes estimates of expected credit losses inherent in the portfolio of approximately
2.5%
of the
3%
mark on the acquired loan portfolio.
|
|
(3)
|
The amount represents the fair value of the core deposit intangible asset representing the intangible value of the deposit base acquired and the fair value of the customer relationship intangible asset representing the intangible value of customer relationships acquired.
|
|
(4)
|
A fair value adjustment for property and equipment will be recorded, but no estimate is determinable at this time.
|
|
(5)
|
The amount represents the deferred tax asset recognized on the fair value adjustment of BNC's acquired assets and assumed liabilities.
|
|
(6)
|
The amount represents the adjustment necessary because the weighted average interest rate of BNC's deposits exceeded the cost of similar funding at the time of acquisition. The fair value adjustment will be amortized to reduce future interest expense over the life of the portfolio.
|
|
(7)
|
The amount represents the combined adjustment necessary because the weighted average interest rate of BNC's subordinated debt issuance exceeded the cost of similar funding at the time of acquisition and because the weighted average interest rate of BNC's trust preferred securities issuances was lower than the cost of similar funding at the time of acquisition. The combined fair value adjustments will be amortized to increase future interest expense over the lives of the portfolios.
|
|
|
|
Three months ended
|
|
Six months ended
|
|
||||||||||||
|
|
|
June 30,
|
|
June 30,
|
|
||||||||||||
|
(dollars in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
||||||||
|
|
|
|
|
|
|||||||||||||
|
Revenue
(1)
|
|
$
|
204,172
|
|
|
$
|
180,436
|
|
|
$
|
400,407
|
|
|
$
|
328,384
|
|
|
|
Income before income taxes
|
|
$
|
90,743
|
|
|
$
|
66,510
|
|
|
$
|
163,298
|
|
|
$
|
127,744
|
|
|
|
(1)
|
Net interest income plus noninterest income.
|
|
|
As of
|
||||||
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Assets
|
$
|
253,355
|
|
|
$
|
223,246
|
|
|
|
|
|
|
||||
|
Liabilities
|
169,357
|
|
|
139,531
|
|
||
|
Membership interests
|
83,998
|
|
|
83,715
|
|
||
|
Total liabilities and membership
|
$
|
253,355
|
|
|
$
|
223,246
|
|
|
|
For the three months ended
June 30, |
|
For the six months ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues
|
$
|
37,012
|
|
|
$
|
39,330
|
|
|
$
|
71,247
|
|
|
$
|
70,618
|
|
|
Net income
|
$
|
18,013
|
|
|
$
|
21,439
|
|
|
$
|
34,024
|
|
|
$
|
33,593
|
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
|
June 30, 2017:
|
|
|
|
|
|
|
|
||||||||
|
Securities available-for-sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury securities
|
$
|
250
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
251
|
|
|
U.S. government agency securities
|
62,659
|
|
|
—
|
|
|
759
|
|
|
61,900
|
|
||||
|
Mortgage-backed securities
|
1,548,758
|
|
|
5,440
|
|
|
15,148
|
|
|
1,539,050
|
|
||||
|
State and municipal securities
|
532,508
|
|
|
5,209
|
|
|
4,115
|
|
|
533,602
|
|
||||
|
Asset-backed securities
|
190,560
|
|
|
134
|
|
|
474
|
|
|
190,220
|
|
||||
|
Corporate notes and other
|
102,016
|
|
|
182
|
|
|
187
|
|
|
102,011
|
|
||||
|
|
$
|
2,436,751
|
|
|
$
|
10,966
|
|
|
$
|
20,683
|
|
|
$
|
2,427,034
|
|
|
Securities held-to-maturity:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
State and municipal securities
|
$
|
21,163
|
|
|
$
|
199
|
|
|
$
|
40
|
|
|
$
|
21,322
|
|
|
|
$
|
21,163
|
|
|
$
|
199
|
|
|
$
|
40
|
|
|
$
|
21,322
|
|
|
December 31, 2016:
|
|
|
|
|
|
|
|
||||||||
|
Securities available-for-sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury securities
|
$
|
250
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
250
|
|
|
U.S. government agency securities
|
22,306
|
|
|
—
|
|
|
537
|
|
|
21,769
|
|
||||
|
Mortgage-backed securities
|
988,008
|
|
|
4,304
|
|
|
15,686
|
|
|
976,626
|
|
||||
|
State and municipal securities
|
211,581
|
|
|
4,103
|
|
|
2,964
|
|
|
212,720
|
|
||||
|
Asset-backed securities
|
79,318
|
|
|
111
|
|
|
849
|
|
|
78,580
|
|
||||
|
Corporate notes and other
|
8,608
|
|
|
39
|
|
|
46
|
|
|
8,601
|
|
||||
|
|
$
|
1,310,071
|
|
|
$
|
8,557
|
|
|
20,082
|
|
|
$
|
1,298,546
|
|
|
|
Securities held-to-maturity:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
State and municipal securities
|
$
|
25,251
|
|
|
$
|
87
|
|
|
$
|
105
|
|
|
$
|
25,233
|
|
|
|
$
|
25,251
|
|
|
$
|
87
|
|
|
$
|
105
|
|
|
$
|
25,233
|
|
|
|
Available-for-sale
|
|
Held-to-maturity
|
||||||||||||
|
June 30, 2017:
|
Amortized
Cost
|
|
Fair
Value
|
|
Amortized Cost
|
|
Fair
Value
|
||||||||
|
Due in one year or less
|
$
|
31,917
|
|
|
$
|
31,811
|
|
|
$
|
1,021
|
|
|
$
|
1,023
|
|
|
Due in one year to five years
|
82,347
|
|
|
83,312
|
|
|
6,603
|
|
|
6,631
|
|
||||
|
Due in five years to ten years
|
166,329
|
|
|
168,799
|
|
|
10,219
|
|
|
10,323
|
|
||||
|
Due after ten years
|
416,840
|
|
|
413,842
|
|
|
3,320
|
|
|
3,345
|
|
||||
|
Mortgage-backed securities
|
1,548,758
|
|
|
1,539,050
|
|
|
—
|
|
|
—
|
|
||||
|
Asset-backed securities
|
190,560
|
|
|
190,220
|
|
|
—
|
|
|
—
|
|
||||
|
|
$
|
2,436,751
|
|
|
$
|
2,427,034
|
|
|
$
|
21,163
|
|
|
$
|
21,322
|
|
|
|
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 June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Treasury securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
U.S. government agency securities
|
49,120
|
|
|
536
|
|
|
12,780
|
|
|
223
|
|
|
61,900
|
|
|
759
|
|
||||||
|
Mortgage-backed securities
|
1,097,974
|
|
|
13,490
|
|
|
85,658
|
|
|
1,658
|
|
|
1,183,632
|
|
|
15,148
|
|
||||||
|
State and municipal securities
|
324,824
|
|
|
3,379
|
|
|
20,830
|
|
|
776
|
|
|
345,654
|
|
|
4,155
|
|
||||||
|
Asset-backed securities
|
113,296
|
|
|
157
|
|
|
19,153
|
|
|
317
|
|
|
132,449
|
|
|
474
|
|
||||||
|
Corporate notes
|
62,023
|
|
|
187
|
|
|
—
|
|
|
—
|
|
|
62,023
|
|
|
187
|
|
||||||
|
Total temporarily-impaired securities
|
$
|
1,647,237
|
|
|
$
|
17,749
|
|
|
$
|
138,421
|
|
|
$
|
2,974
|
|
|
$
|
1,785,658
|
|
|
$
|
20,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
At December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Treasury securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
U.S. government agency securities
|
—
|
|
|
—
|
|
|
20,820
|
|
|
537
|
|
|
20,820
|
|
|
537
|
|
||||||
|
Mortgage-backed securities
|
801,213
|
|
|
15,073
|
|
|
43,148
|
|
|
613
|
|
|
844,361
|
|
|
15,686
|
|
||||||
|
State and municipal securities
|
87,277
|
|
|
3,068
|
|
|
312
|
|
|
1
|
|
|
87,589
|
|
|
3,069
|
|
||||||
|
Asset-backed securities
|
14,510
|
|
|
32
|
|
|
34,097
|
|
|
817
|
|
|
48,607
|
|
|
849
|
|
||||||
|
Corporate notes
|
4,810
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|
4,810
|
|
|
46
|
|
||||||
|
Total temporarily-impaired securities
|
$
|
907,810
|
|
|
$
|
18,219
|
|
|
$
|
98,377
|
|
|
$
|
1,968
|
|
|
$
|
1,006,187
|
|
|
$
|
20,187
|
|
|
•
|
Commercial real-estate mortgage loans
. Commercial real-estate mortgage loans are categorized as such based on investor exposures where repayment is largely dependent upon the operation, refinance, or sale of the underlying real estate. Commercial real-estate mortgage also includes owner occupied commercial real estate which shares a similar risk profile to Pinnacle Financial's commercial and industrial products.
|
|
•
|
Consumer real-estate mortgage loans
. Consumer real-estate mortgage consists primarily of loans secured by 1-4 residential properties, including home equity lines of credit.
|
|
•
|
Construction and land development loans
. Construction and land development loans include loans where the repayment is dependent on the successful operation of the related real estate project. Construction and land development loans include 1-4 family construction projects and commercial construction endeavors such as warehouses, apartments, office and retail space and land acquisition and development.
|
|
•
|
Commercial and industrial loans
. Commercial and industrial loans include loans to business enterprises issued for commercial, industrial and/or other professional purposes.
|
|
•
|
Consumer and other loans
. Consumer and other loans include all loans issued to individuals not included in the consumer real-estate mortgage classification. Examples of consumer and other loans are automobile loans, credit cards and loans to finance education, among others.
|
|
•
|
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-nonaccrual loans are substandard loans that have been placed on nonaccrual status.
|
|
•
|
Doubtful-nonaccrual loans have all the characteristics of substandard-nonaccrual 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.
|
|
|
Commercial real estate - mortgage
|
|
Consumer real estate - mortgage
|
|
Construction and land development
|
|
Commercial and industrial
|
|
Consumer
and other
|
|
Total
|
||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pass
|
$
|
6,192,533
|
|
|
$
|
2,449,319
|
|
|
$
|
1,737,057
|
|
|
$
|
3,565,754
|
|
|
$
|
355,314
|
|
|
$
|
14,299,977
|
|
|
Special Mention
|
112,120
|
|
|
58,928
|
|
|
12,628
|
|
|
36,759
|
|
|
1,432
|
|
|
221,867
|
|
||||||
|
Substandard
(1)
|
72,603
|
|
|
26,116
|
|
|
19,241
|
|
|
78,637
|
|
|
108
|
|
|
196,705
|
|
||||||
|
Substandard-nonaccrual
|
10,042
|
|
|
17,810
|
|
|
3,873
|
|
|
7,206
|
|
|
456
|
|
|
39,387
|
|
||||||
|
Doubtful-nonaccrual
|
74
|
|
|
754
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
829
|
|
||||||
|
Total loans
|
$
|
6,387,372
|
|
|
$
|
2,552,927
|
|
|
$
|
1,772,799
|
|
|
$
|
3,688,357
|
|
|
$
|
357,310
|
|
|
$
|
14,758,765
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pass
|
$
|
3,137,452
|
|
|
$
|
1,160,361
|
|
|
$
|
897,556
|
|
|
$
|
2,782,713
|
|
|
$
|
264,723
|
|
|
$
|
8,242,805
|
|
|
Special Mention
|
21,449
|
|
|
1,856
|
|
|
2,716
|
|
|
25,641
|
|
|
802
|
|
|
52,464
|
|
||||||
|
Substandard
(1)
|
29,674
|
|
|
15,627
|
|
|
5,788
|
|
|
75,861
|
|
|
129
|
|
|
127,079
|
|
||||||
|
Substandard-nonaccrual
|
4,921
|
|
|
8,073
|
|
|
6,613
|
|
|
7,492
|
|
|
475
|
|
|
27,574
|
|
||||||
|
Doubtful-nonaccrual
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||||||
|
Total loans
|
$
|
3,193,496
|
|
|
$
|
1,185,917
|
|
|
$
|
912,673
|
|
|
$
|
2,891,710
|
|
|
$
|
266,129
|
|
|
$
|
8,449,925
|
|
|
(1)
|
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 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 Pinnacle Bank's primary regulators for loans classified as substandard, excluding the impact of nonaccrual loans and troubled debt restructurings. Potential problem loans, which are not included in nonaccrual loans, amounted to approximately
$182.5 million
at
June 30, 2017
, compared to
$114.6 million
at
December 31, 2016
.
|
|
|
Commercial real estate - mortgage
|
|
Consumer real estate - mortgage
|
|
Construction and land development
|
|
Commercial and industrial
|
|
Consumer
and other
|
|
Fair value adjustment
|
|
Net total acquired loans
|
||||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Pass
|
$
|
3,029,203
|
|
|
$
|
1,247,986
|
|
|
$
|
699,921
|
|
|
$
|
489,340
|
|
|
$
|
79,163
|
|
|
$
|
(143,783
|
)
|
|
$
|
5,401,830
|
|
|
Special Mention
|
73,517
|
|
|
58,876
|
|
|
9,385
|
|
|
7,881
|
|
|
678
|
|
|
(5,111
|
)
|
|
145,226
|
|
|||||||
|
Substandard
(1)
|
46,825
|
|
|
14,650
|
|
|
17,717
|
|
|
9,881
|
|
|
—
|
|
|
(16,335
|
)
|
|
72,738
|
|
|||||||
|
Substandard-nonaccrual
|
9,719
|
|
|
12,302
|
|
|
1,157
|
|
|
1,783
|
|
|
4
|
|
|
(7,257
|
)
|
|
17,708
|
|
|||||||
|
Doubtful-nonaccrual
|
193
|
|
|
858
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(220
|
)
|
|
831
|
|
|||||||
|
Total loans
|
$
|
3,159,457
|
|
|
$
|
1,334,672
|
|
|
$
|
728,180
|
|
|
$
|
508,885
|
|
|
$
|
79,845
|
|
|
$
|
(172,706
|
)
|
|
$
|
5,638,333
|
|
|
|
Gross Carrying Value
|
|
Accretable
Yield
|
|
Nonaccretable
Yield
|
|
Net Carrying
Value
|
||||||||
|
December 31, 2016
|
$
|
12,468
|
|
|
$
|
—
|
|
|
$
|
(3,633
|
)
|
|
$
|
8,835
|
|
|
Acquisitions
|
75,425
|
|
|
(300
|
)
|
|
(25,953
|
)
|
|
49,172
|
|
||||
|
Year-to-date settlements
|
(2,919
|
)
|
|
2
|
|
|
796
|
|
|
(2,121
|
)
|
||||
|
June 30, 2017
|
$
|
84,974
|
|
|
$
|
(298
|
)
|
|
$
|
(28,790
|
)
|
|
$
|
55,886
|
|
|
|
At June 30, 2017
|
|
At December 31, 2016
|
||||||||||||||||||||
|
|
Recorded investment
|
|
Unpaid principal balances
(1)
|
|
Related allowance
(2)
|
|
Recorded investment
|
|
Unpaid principal balances
(1)
|
|
Related allowance
(2)
|
||||||||||||
|
Collateral dependent nonaccrual loans:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Commercial real estate – mortgage
|
$
|
9,532
|
|
|
$
|
12,824
|
|
|
$
|
—
|
|
|
$
|
2,308
|
|
|
$
|
2,312
|
|
|
$
|
—
|
|
|
Consumer real estate – mortgage
|
14,539
|
|
|
17,508
|
|
|
—
|
|
|
2,880
|
|
|
2,915
|
|
|
—
|
|
||||||
|
Construction and land development
|
1,935
|
|
|
2,192
|
|
|
—
|
|
|
3,128
|
|
|
3,135
|
|
|
—
|
|
||||||
|
Commercial and industrial
|
6,270
|
|
|
7,270
|
|
|
—
|
|
|
6,373
|
|
|
6,407
|
|
|
—
|
|
||||||
|
Consumer and other
|
2
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
32,278
|
|
|
$
|
39,796
|
|
|
$
|
—
|
|
|
$
|
14,689
|
|
|
$
|
14,769
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flow dependent nonaccrual loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate – mortgage
|
$
|
584
|
|
|
$
|
810
|
|
|
$
|
38
|
|
|
$
|
2,613
|
|
|
$
|
3,349
|
|
|
$
|
59
|
|
|
Consumer real estate – mortgage
|
4,025
|
|
|
4,077
|
|
|
941
|
|
|
5,193
|
|
|
5,775
|
|
|
688
|
|
||||||
|
Construction and land development
|
1,938
|
|
|
2,384
|
|
|
22
|
|
|
3,485
|
|
|
4,154
|
|
|
20
|
|
||||||
|
Commercial and industrial
|
938
|
|
|
936
|
|
|
172
|
|
|
1,122
|
|
|
2,714
|
|
|
77
|
|
||||||
|
Consumer and other
|
453
|
|
|
498
|
|
|
232
|
|
|
475
|
|
|
851
|
|
|
227
|
|
||||||
|
Total
|
$
|
7,938
|
|
|
$
|
8,705
|
|
|
$
|
1,405
|
|
|
$
|
12,888
|
|
|
$
|
16,843
|
|
|
$
|
1,071
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total nonaccrual loans
|
$
|
40,216
|
|
|
$
|
48,501
|
|
|
$
|
1,405
|
|
|
$
|
27,577
|
|
|
$
|
31,612
|
|
|
$
|
1,071
|
|
|
(1)
|
Unpaid principal balance presented net of fair value adjustments recorded in conjunction with purchase accounting.
|
|
(2)
|
Collateral dependent loans are typically charged-off to their net realizable value and no specific allowance is carried related to those loans.
|
|
|
For the three months ended
June 30, |
|
For the six months ended
June 30, |
||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||||||
|
|
Average recorded investment
|
|
Interest income recognized
|
|
Average recorded investment
|
|
Interest income recognized
|
|
Average recorded investment
|
|
Interest income recognized
|
|
Average recorded investment
|
|
Interest income recognized
|
||||||||||||||||
|
Collateral dependent nonaccrual loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial real estate – mortgage
|
$
|
4,019
|
|
|
$
|
—
|
|
|
$
|
3,845
|
|
|
$
|
—
|
|
|
$
|
3,298
|
|
|
$
|
—
|
|
|
$
|
3,474
|
|
|
$
|
—
|
|
|
Consumer real estate – mortgage
|
6,000
|
|
|
—
|
|
|
4,125
|
|
|
—
|
|
|
5,188
|
|
|
—
|
|
|
4,140
|
|
|
—
|
|
||||||||
|
Construction and land development
|
665
|
|
|
16
|
|
|
7,125
|
|
|
41
|
|
|
592
|
|
|
65
|
|
|
7,293
|
|
|
88
|
|
||||||||
|
Commercial and industrial
|
6,341
|
|
|
—
|
|
|
12,107
|
|
|
—
|
|
|
6,356
|
|
|
—
|
|
|
11,928
|
|
|
—
|
|
||||||||
|
Consumer and other
|
1
|
|
|
—
|
|
|
383
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
385
|
|
|
—
|
|
||||||||
|
Total
|
$
|
17,026
|
|
|
$
|
16
|
|
|
$
|
27,585
|
|
|
$
|
41
|
|
|
$
|
15,434
|
|
|
$
|
65
|
|
|
$
|
27,220
|
|
|
$
|
88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cash flow dependent nonaccrual loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate – mortgage
|
$
|
619
|
|
|
$
|
—
|
|
|
$
|
1,352
|
|
|
$
|
—
|
|
|
$
|
1,166
|
|
|
$
|
—
|
|
|
$
|
725
|
|
|
$
|
—
|
|
|
Consumer real estate – mortgage
|
4,126
|
|
|
—
|
|
|
3,163
|
|
|
—
|
|
|
4,197
|
|
|
—
|
|
|
3,181
|
|
|
—
|
|
||||||||
|
Construction and land development
|
1,928
|
|
|
—
|
|
|
130
|
|
|
—
|
|
|
2,119
|
|
|
—
|
|
|
134
|
|
|
—
|
|
||||||||
|
Commercial and industrial
|
1,221
|
|
|
—
|
|
|
1,838
|
|
|
—
|
|
|
1,345
|
|
|
—
|
|
|
2,396
|
|
|
—
|
|
||||||||
|
Consumer and other
|
1,821
|
|
|
—
|
|
|
2,936
|
|
|
—
|
|
|
2,409
|
|
|
—
|
|
|
2,973
|
|
|
—
|
|
||||||||
|
Total
|
$
|
9,715
|
|
|
$
|
—
|
|
|
$
|
9,419
|
|
|
$
|
—
|
|
|
$
|
11,236
|
|
|
$
|
—
|
|
|
$
|
9,409
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total nonaccrual loans
|
$
|
26,741
|
|
|
$
|
16
|
|
|
$
|
37,004
|
|
|
$
|
41
|
|
|
$
|
26,670
|
|
|
$
|
65
|
|
|
$
|
36,629
|
|
|
$
|
88
|
|
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||||||||
|
2017
|
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
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Consumer real estate – mortgage
|
1
|
|
|
9
|
|
|
6
|
|
|
1
|
|
|
9
|
|
|
6
|
|
||||
|
Construction and land development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial and industrial
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2,033
|
|
|
2,033
|
|
||||
|
Consumer and other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
1
|
|
|
$
|
9
|
|
|
$
|
6
|
|
|
3
|
|
|
$
|
2,042
|
|
|
$
|
2,039
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Commercial real estate – mortgage
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Consumer real estate – mortgage
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Construction and land development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial and industrial
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
2,321
|
|
|
1,536
|
|
||||
|
Consumer and other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1
|
|
|
$
|
2,321
|
|
|
$
|
1,536
|
|
|
|
June 30, 2017
|
|
|
||||||||||||
|
|
Outstanding Principal Balances
|
|
Unfunded Commitments
|
|
Total exposure
|
|
Total Exposure at December 31,
2016 |
||||||||
|
Lessors of nonresidential buildings
|
$
|
2,679,712
|
|
|
$
|
542,158
|
|
|
$
|
3,221,870
|
|
|
$
|
1,701,853
|
|
|
Lessors of residential buildings
|
879,787
|
|
|
289,682
|
|
|
1,169,469
|
|
|
874,234
|
|
||||
|
|
Accruing
|
|
Nonaccruing
|
|
|
||||||||||||||||||||||||||
|
June 30, 2017
|
30-89 days past due and accruing
|
|
90 days or more past due and accruing
|
|
Total past due and accruing
|
|
Purchased credit impaired
|
|
Current and accruing
|
|
Nonaccrual
(1)
|
|
Purchased credit impaired
|
|
Total loans
|
||||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Owner-occupied
|
$
|
3,872
|
|
|
$
|
—
|
|
|
$
|
3,872
|
|
|
$
|
6,545
|
|
|
$
|
2,352,679
|
|
|
$
|
2,249
|
|
|
$
|
3,296
|
|
|
$
|
2,368,641
|
|
|
All other
|
1,820
|
|
|
—
|
|
|
1,820
|
|
|
11,061
|
|
|
4,001,279
|
|
|
819
|
|
|
3,752
|
|
|
4,018,731
|
|
||||||||
|
Consumer real estate – mortgage
|
7,689
|
|
|
—
|
|
|
7,689
|
|
|
9,081
|
|
|
2,517,593
|
|
|
8,133
|
|
|
10,431
|
|
|
2,552,927
|
|
||||||||
|
Construction and land development
|
6,250
|
|
|
—
|
|
|
6,250
|
|
|
7,628
|
|
|
1,755,049
|
|
|
1,121
|
|
|
2,751
|
|
|
1,772,799
|
|
||||||||
|
Commercial and industrial
|
2,880
|
|
|
1,072
|
|
|
3,952
|
|
|
559
|
|
|
3,676,638
|
|
|
6,429
|
|
|
779
|
|
|
3,688,357
|
|
||||||||
|
Consumer and other
|
4,692
|
|
|
619
|
|
|
5,311
|
|
|
—
|
|
|
351,543
|
|
|
453
|
|
|
3
|
|
|
357,310
|
|
||||||||
|
|
$
|
27,203
|
|
|
$
|
1,691
|
|
|
$
|
28,894
|
|
|
$
|
34,874
|
|
|
$
|
14,654,781
|
|
|
$
|
19,204
|
|
|
$
|
21,012
|
|
|
$
|
14,758,765
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Owner-occupied
|
$
|
3,505
|
|
|
$
|
—
|
|
|
$
|
3,505
|
|
|
$
|
—
|
|
|
$
|
1,347,134
|
|
|
$
|
2,297
|
|
|
$
|
1,956
|
|
|
$
|
1,354,893
|
|
|
All other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,837,936
|
|
|
240
|
|
|
428
|
|
|
1,838,603
|
|
||||||||
|
Consumer real estate – mortgage
|
3,838
|
|
|
53
|
|
|
3,891
|
|
|
—
|
|
|
1,173,953
|
|
|
5,554
|
|
|
2,520
|
|
|
1,185,917
|
|
||||||||
|
Construction and land development
|
2,210
|
|
|
—
|
|
|
2,210
|
|
|
—
|
|
|
903,850
|
|
|
3,205
|
|
|
3,408
|
|
|
912,673
|
|
||||||||
|
Commercial and industrial
|
4,475
|
|
|
—
|
|
|
4,475
|
|
|
—
|
|
|
2,879,740
|
|
|
6,971
|
|
|
524
|
|
|
2,891,710
|
|
||||||||
|
Consumer and other
|
7,168
|
|
|
1,081
|
|
|
8,249
|
|
|
—
|
|
|
257,405
|
|
|
475
|
|
|
—
|
|
|
266,129
|
|
||||||||
|
|
$
|
21,196
|
|
|
$
|
1,134
|
|
|
$
|
22,330
|
|
|
$
|
—
|
|
|
$
|
8,400,018
|
|
|
$
|
18,742
|
|
|
$
|
8,836
|
|
|
$
|
8,449,925
|
|
|
(1)
|
Approximately
$10.0 million
and
$16.7 million
of nonaccrual loans as of
June 30, 2017
and
December 31, 2016
, respectively, were performing pursuant to their contractual terms at those dates
.
|
|
|
|
|
Impaired Loans
|
|
|
||||||||||||||||||||||||||
|
|
Accruing Loans
|
|
Nonaccrual Loans
|
|
Troubled Debt Restructurings
(1)
|
|
Total Allowance
for Loan Losses
|
||||||||||||||||||||||||
|
|
June 30, 2017
|
|
December 31, 2016
|
|
June 30, 2017
|
|
December 31, 2016
|
|
June 30, 2017
|
|
December 31, 2016
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
Commercial real estate –mortgage
|
$
|
15,963
|
|
|
$
|
13,595
|
|
|
$
|
38
|
|
|
$
|
59
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
16,002
|
|
|
$
|
13,655
|
|
|
Consumer real estate – mortgage
|
6,891
|
|
|
5,874
|
|
|
941
|
|
|
688
|
|
|
3
|
|
|
2
|
|
|
7,835
|
|
|
6,564
|
|
||||||||
|
Construction and land development
|
5,104
|
|
|
3,604
|
|
|
22
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
5,126
|
|
|
3,624
|
|
||||||||
|
Commercial and industrial
|
24,005
|
|
|
24,648
|
|
|
172
|
|
|
77
|
|
|
58
|
|
|
18
|
|
|
24,235
|
|
|
24,743
|
|
||||||||
|
Consumer and other
|
7,317
|
|
|
9,293
|
|
|
232
|
|
|
227
|
|
|
—
|
|
|
—
|
|
|
7,549
|
|
|
9,520
|
|
||||||||
|
Unallocated
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,197
|
|
|
874
|
|
||||||||
|
|
$
|
59,280
|
|
|
$
|
57,014
|
|
|
$
|
1,405
|
|
|
$
|
1,071
|
|
|
$
|
62
|
|
|
$
|
21
|
|
|
$
|
61,944
|
|
|
$
|
58,980
|
|
|
(1)
|
Troubled debt restructurings of
$14.2 million
and
$15.0 million
as of both
June 30, 2017
and
December 31, 2016
, respectively, are classified as impaired loans pursuant to U.S. GAAP; however, these loans continue to accrue interest at contractual rates.
|
|
|
Commercial real estate - mortgage
|
|
Consumer real estate - mortgage
|
|
Construction and land development
|
|
Commercial and industrial
|
|
Consumer and other
|
|
Unallocated
|
|
Total
|
||||||||||||||
|
Three months ended June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Balance at April 1, 2017
|
$
|
14,168
|
|
|
$
|
7,219
|
|
|
$
|
4,441
|
|
|
$
|
22,912
|
|
|
$
|
8,477
|
|
|
$
|
1,133
|
|
|
$
|
58,350
|
|
|
Charged-off loans
|
(8
|
)
|
|
(206
|
)
|
|
—
|
|
|
(495
|
)
|
|
(4,448
|
)
|
|
—
|
|
|
(5,157
|
)
|
|||||||
|
Recovery of previously charged-off loans
|
9
|
|
|
412
|
|
|
96
|
|
|
560
|
|
|
862
|
|
|
—
|
|
|
1,939
|
|
|||||||
|
Provision for loan losses
|
1,833
|
|
|
410
|
|
|
589
|
|
|
1,258
|
|
|
2,658
|
|
|
64
|
|
|
6,812
|
|
|||||||
|
Balance at June 30, 2017
|
$
|
16,002
|
|
|
$
|
7,835
|
|
|
$
|
5,126
|
|
|
$
|
24,235
|
|
|
$
|
7,549
|
|
|
$
|
1,197
|
|
|
$
|
61,944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Three months ended June 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance at April 1, 2016
|
$
|
13,551
|
|
|
$
|
7,169
|
|
|
$
|
3,942
|
|
|
$
|
24,144
|
|
|
$
|
11,858
|
|
|
$
|
1,575
|
|
|
$
|
62,239
|
|
|
Charged-off loans
|
(196
|
)
|
|
(180
|
)
|
|
—
|
|
|
(619
|
)
|
|
(6,151
|
)
|
|
—
|
|
|
(7,146
|
)
|
|||||||
|
Recovery of previously charged-off loans
|
135
|
|
|
71
|
|
|
81
|
|
|
182
|
|
|
570
|
|
|
—
|
|
|
1,039
|
|
|||||||
|
Provision for loan losses
|
175
|
|
|
(520
|
)
|
|
(100
|
)
|
|
1,383
|
|
|
4,861
|
|
|
(519
|
)
|
|
5,280
|
|
|||||||
|
Balance at June 30, 2016
|
$
|
13,665
|
|
|
$
|
6,540
|
|
|
$
|
3,923
|
|
|
$
|
25,090
|
|
|
$
|
11,138
|
|
|
$
|
1,056
|
|
|
$
|
61,412
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Six months ended June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Balance at December 31, 2016
|
$
|
13,655
|
|
|
$
|
6,564
|
|
|
$
|
3,624
|
|
|
$
|
24,743
|
|
|
$
|
9,520
|
|
|
$
|
874
|
|
|
$
|
58,980
|
|
|
Charged-off loans
|
(9
|
)
|
|
(268
|
)
|
|
—
|
|
|
(1,653
|
)
|
|
(8,391
|
)
|
|
—
|
|
|
(10,321
|
)
|
|||||||
|
Recovery of previously charged-off loans
|
15
|
|
|
582
|
|
|
129
|
|
|
702
|
|
|
1,394
|
|
|
—
|
|
|
2,822
|
|
|||||||
|
Provision for loan losses
|
2,341
|
|
|
957
|
|
|
1,373
|
|
|
443
|
|
|
5,026
|
|
|
323
|
|
|
10,463
|
|
|||||||
|
Balance at June 30, 2017
|
$
|
16,002
|
|
|
$
|
7,835
|
|
|
$
|
5,126
|
|
|
$
|
24,235
|
|
|
$
|
7,549
|
|
|
$
|
1,197
|
|
|
$
|
61,944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Six months ended June 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance at December 31, 2015
|
$
|
15,513
|
|
|
$
|
7,220
|
|
|
$
|
2,903
|
|
|
$
|
23,643
|
|
|
$
|
15,616
|
|
|
$
|
537
|
|
|
$
|
65,432
|
|
|
Charged-off loans
|
(196
|
)
|
|
(379
|
)
|
|
—
|
|
|
(2,243
|
)
|
|
(13,555
|
)
|
|
—
|
|
|
(16,373
|
)
|
|||||||
|
Recovery of previously charged-off loans
|
193
|
|
|
156
|
|
|
106
|
|
|
1,615
|
|
|
1,109
|
|
|
—
|
|
|
3,179
|
|
|||||||
|
Provision for loan losses
|
(1,845
|
)
|
|
(457
|
)
|
|
914
|
|
|
2,075
|
|
|
7,968
|
|
|
519
|
|
|
9,174
|
|
|||||||
|
Balance at June 30, 2016
|
$
|
13,665
|
|
|
$
|
6,540
|
|
|
$
|
3,923
|
|
|
$
|
25,090
|
|
|
$
|
11,138
|
|
|
$
|
1,056
|
|
|
$
|
61,412
|
|
|
|
Commercial real estate - mortgage
|
|
Consumer real estate - mortgage
|
|
Construction and land development
|
|
Commercial and industrial
|
|
Consumer and other
|
|
Unallocated
|
|
Total
|
||||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Collectively evaluated for impairment
|
$
|
15,963
|
|
|
$
|
6,891
|
|
|
$
|
5,104
|
|
|
$
|
24,005
|
|
|
$
|
7,317
|
|
|
$
|
1,197
|
|
|
$
|
60,477
|
|
|
Individually evaluated for impairment
|
39
|
|
|
944
|
|
|
22
|
|
|
230
|
|
|
232
|
|
|
—
|
|
|
1,467
|
|
|||||||
|
Loans acquired with deteriorated credit quality
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total allowance for loan losses
|
$
|
16,002
|
|
|
$
|
7,835
|
|
|
$
|
5,126
|
|
|
$
|
24,235
|
|
|
$
|
7,549
|
|
|
$
|
1,197
|
|
|
$
|
61,944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Collectively evaluated for impairment
|
$
|
6,359,443
|
|
|
$
|
2,522,372
|
|
|
$
|
1,761,298
|
|
|
$
|
3,669,480
|
|
|
$
|
356,833
|
|
|
|
|
|
$
|
14,669,426
|
|
|
|
Individually evaluated for impairment
|
3,275
|
|
|
11,043
|
|
|
1,122
|
|
|
17,536
|
|
|
477
|
|
|
|
|
|
33,453
|
|
|||||||
|
Loans acquired with deteriorated credit quality
|
24,654
|
|
|
19,512
|
|
|
10,379
|
|
|
1,341
|
|
|
—
|
|
|
|
|
|
55,886
|
|
|||||||
|
Total loans
|
$
|
6,387,372
|
|
|
$
|
2,552,927
|
|
|
$
|
1,772,799
|
|
|
$
|
3,688,357
|
|
|
$
|
357,310
|
|
|
|
|
|
$
|
14,758,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Collectively evaluated for impairment
|
$
|
13,595
|
|
|
$
|
5,874
|
|
|
$
|
3,604
|
|
|
$
|
24,648
|
|
|
$
|
9,293
|
|
|
$
|
874
|
|
|
$
|
57,888
|
|
|
Individually evaluated for impairment
|
60
|
|
|
690
|
|
|
20
|
|
|
95
|
|
|
227
|
|
|
—
|
|
|
1,092
|
|
|||||||
|
Loans acquired with deteriorated credit quality
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total allowance for loan losses
|
$
|
13,655
|
|
|
$
|
6,564
|
|
|
$
|
3,624
|
|
|
$
|
24,743
|
|
|
$
|
9,520
|
|
|
$
|
874
|
|
|
$
|
58,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Collectively evaluated for impairment
|
$
|
3,188,362
|
|
|
$
|
1,174,456
|
|
|
$
|
906,053
|
|
|
$
|
2,872,855
|
|
|
$
|
265,613
|
|
|
|
|
|
$
|
8,407,339
|
|
|
|
Individually evaluated for impairment
|
2,750
|
|
|
8,941
|
|
|
3,212
|
|
|
18,331
|
|
|
516
|
|
|
|
|
|
33,750
|
|
|||||||
|
Loans acquired with deteriorated credit quality
|
2,384
|
|
|
2,520
|
|
|
3,408
|
|
|
524
|
|
|
—
|
|
|
|
|
|
8,836
|
|
|||||||
|
Total loans
|
$
|
3,193,496
|
|
|
$
|
1,185,917
|
|
|
$
|
912,673
|
|
|
$
|
2,891,710
|
|
|
$
|
266,129
|
|
|
|
|
|
$
|
8,449,925
|
|
|
|
|
Number
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Contractual
Remaining Term
(in years)
|
|
Aggregate
Intrinsic
Value
(000's)
|
|
|||||
|
Outstanding at December 31, 2016
|
550,490
|
|
|
$
|
20.75
|
|
|
2.61
|
|
$
|
26,728
|
|
(1)
|
|
Granted
|
—
|
|
|
|
|
|
|
|
|
|
|
||
|
Exercised
(3)
|
(184,181
|
)
|
|
|
|
|
|
|
|
|
|
||
|
Forfeited
|
—
|
|
|
|
|
|
|
|
|
|
|
||
|
Outstanding at June 30, 2017
|
366,309
|
|
|
$
|
21.23
|
|
|
3.18
|
|
$
|
15,228
|
|
(2)
|
|
Options exercisable at June 30, 2017
|
366,309
|
|
|
$
|
21.23
|
|
|
3.18
|
|
$
|
15,228
|
|
(2)
|
|
(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
$69.30
per common share at
December 31, 2016
for the
550,490
options that were in-the-money at
December 31, 2016
.
|
|
(2)
|
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
$62.80
per common share at
June 30, 2017
for the
366,309
options that were in-the-money at
June 30, 2017
.
|
|
(3)
|
Includes
750
stock options which were exercised in a stock swap transaction which settled in
277
shares of Pinnacle Financial common stock.
|
|
|
Number
|
|
Grant Date
Weighted-Average Cost
|
|||
|
Unvested at December 31, 2016
|
820,539
|
|
|
$
|
36.47
|
|
|
Shares awarded
|
233,340
|
|
|
|
|
|
|
Conversion of previously awarded restricted share units to restricted share awards
|
43,680
|
|
|
|
|
|
|
Shares assumed in connection with acquisition of BNC
|
136,890
|
|
|
|
||
|
Restrictions lapsed and shares released to associates/directors
|
(212,659
|
)
|
|
|
|
|
|
Shares forfeited
(1)
|
(17,765
|
)
|
|
|
|
|
|
Unvested at June 30, 2017
|
1,004,025
|
|
|
$
|
50.10
|
|
|
(1)
|
Represents shares forfeited due to employee termination and/or retirement.
No
shares were forfeited due to failure to meet performance targets.
|
|
Grant
Year
|
|
Group
(1)
|
|
Vesting
Period in years
|
|
Shares
awarded
|
|
Restrictions Lapsed and shares released to participants
|
|
Shares Forfeited by participants
(6)
|
|
Shares Unvested
|
||||
|
Time Based Awards
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
2017
|
|
Associates
(2)
|
|
3 - 5
|
|
82,973
|
|
|
298
|
|
|
151
|
|
|
82,524
|
|
|
2017
|
|
Associates
(3)
|
|
3 - 5
|
|
136,690
|
|
|
—
|
|
|
—
|
|
|
136,690
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Performance Based Awards
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
Leadership team
(4)
|
|
3
|
|
43,680
|
|
|
—
|
|
|
—
|
|
|
43,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Outside Director Awards
(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
Outside directors
|
|
1
|
|
13,677
|
|
|
2,376
|
|
|
796
|
|
|
10,505
|
|
|
(1)
|
Groups include employees (referred to as associates above), the leadership team which includes our named executive officers and other key senior leadership members, and outside directors. When the restricted shares are awarded, a participant receives voting rights and forfeitable dividend 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 may elect to sell some shares (or have Pinnacle Financial withhold some shares) to pay the applicable income taxes associated with the award. For time-based restricted share awards, dividends paid on shares for which the forfeiture restrictions do not lapse will be recouped by Pinnacle Financial at the time of termination. For performance-based awards and time-based awards to Pinnacle Financial's executive officers, dividends are placed into escrow until the forfeiture restrictions on such shares lapse.
|
|
(2)
|
The forfeiture restrictions on these restricted share awards lapse in equal annual installments on the anniversary date of the grant.
|
|
(3)
|
Restricted share awards issued to associates that were former associates of BNC in connection with acquisition of BNC.
|
|
(4)
|
Reflects conversion of restricted share units issued in prior years to restricted share awards. The forfeiture restrictions on these restricted share awards lapse in separate equal installments should Pinnacle Financial achieve certain soundness targets over each year of the subsequent vesting period. See further details of these awards under the caption "Restricted Share Units" below.
|
|
(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 February 28, 2018 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.
|
|
(6)
|
These shares represent forfeitures resulting from recipients whose employment or board membership is terminated during the year-to-date period ended
June 30, 2017
. Any dividends paid on shares for which the forfeiture restrictions do not lapse will be recouped by Pinnacle Financial at the time of termination.
|
|
|
Units Awarded
|
|
|
|
|
|
|
|
|
||||
|
Grant year
|
Named Executive Officers
(NEOs)
(1)
|
|
Leadership Team other than NEOs
|
|
Applicable Performance Periods associated with each tranche
(fiscal year)
|
|
Service period per tranche
(in years)
|
|
Subsequent holding period per tranche
(in years)
|
|
Shares settled into RSAs as of period end
(2)
|
||
|
2017
|
72,537-109,339
|
|
24,916
|
|
|
2017
|
|
2
|
|
3
|
|
N/A
|
|
|
|
|
|
|
|
|
2018
|
|
2
|
|
2
|
|
N/A
|
|
|
|
|
|
|
|
|
2019
|
|
2
|
|
1
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2016
|
73,474-110,223
|
|
26,683
|
|
|
2016
|
|
2
|
|
3
|
|
N/A
|
|
|
|
|
|
|
|
|
2017
|
|
2
|
|
2
|
|
N/A
|
|
|
|
|
|
|
|
|
2018
|
|
2
|
|
1
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2015
|
58,200-101,850
|
|
28,378
|
|
|
2015
|
|
2
|
|
3
|
|
N/A
|
|
|
|
|
|
|
|
|
2016
|
|
2
|
|
2
|
|
N/A
|
|
|
|
|
|
|
|
|
2017
|
|
2
|
|
1
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2014
(3)
|
58,404-102,209
|
|
29,087
|
|
|
2014
|
|
5
|
|
N/A
|
|
21,856
|
|
|
|
|
|
|
|
|
2014
|
|
4
|
|
N/A
|
|
21,856
|
|
|
|
|
|
|
|
|
2015
|
|
4
|
|
N/A
|
|
21,847
|
|
|
|
|
|
|
|
|
2015
|
|
3
|
|
N/A
|
|
21,847
|
|
|
|
|
|
|
|
|
2016
|
|
3
|
|
N/A
|
|
21,840
|
|
|
|
|
|
|
|
|
2016
|
|
2
|
|
N/A
|
|
21,840
|
|
|
(1)
|
The named executive officers are awarded a range of awards that may be earned based on attainment of goals between a target level of performance and a maximum level of performance.
|
|
(2)
|
Restricted share unit awards granted in 2017, 2016 and 2015 will be earned if certain performance targets are achieved and thereafter will be settled in shares of Pinnacle Financial common stock, for which additional forfeiture restrictions may lapse based on Pinnacle Financial's performance in future periods.
|
|
(3)
|
Restrictions on half of the shares previously converted to RSAs will lapse commensurate with the filing of the Form 10-K for the year ended December 31, 2017 and 2018, respectively.
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Notional
Amount
|
|
Estimated
Fair Value
|
|
Notional
Amount
|
|
Estimated
Fair Value
|
||||||||
|
Interest rate swap agreements:
|
|
|
|
|
|
|
|
||||||||
|
Pay fixed / receive variable swaps
|
$
|
690,874
|
|
|
$
|
16,218
|
|
|
$
|
666,572
|
|
|
$
|
16,004
|
|
|
Pay variable / receive fixed swaps
|
690,874
|
|
|
(16,339
|
)
|
|
666,572
|
|
|
(16,138
|
)
|
||||
|
Total
|
$
|
1,381,748
|
|
|
$
|
(121
|
)
|
|
$
|
1,333,144
|
|
|
$
|
(134
|
)
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
|||||||||||||||
|
|
|
Forecasted
Notional
Amount
|
|
Receive Rate
|
|
Pay
Rate
|
|
Term
(1)
|
|
Asset/
(Liabilities)
|
|
Unrealized Loss in Accumulated Other Comprehensive Income
|
|
Asset/ (Liabilities)
|
|
Unrealized
Loss in Accumulated
Other Comprehensive Income
|
|||||||||||
|
Interest Rate Swap
|
|
$
|
33,000
|
|
|
3 month LIBOR
|
|
2.265
|
%
|
|
April 2016-April 2020
|
|
$
|
(617
|
)
|
|
$
|
(375
|
)
|
|
$
|
(727
|
)
|
|
$
|
(442
|
)
|
|
Interest Rate Swap
|
|
33,000
|
|
|
3 month LIBOR
|
|
2.646
|
%
|
|
April 2016-April 2022
|
|
(1,286
|
)
|
|
(782
|
)
|
|
(1,304
|
)
|
|
(792
|
)
|
|||||
|
Interest Rate Swap
|
|
33,000
|
|
|
3 month LIBOR
|
|
2.523
|
%
|
|
Oct. 2016-Oct. 2020
|
|
(970
|
)
|
|
(589
|
)
|
|
(1,081
|
)
|
|
(657
|
)
|
|||||
|
Interest Rate Swap
|
|
33,000
|
|
|
3 month LIBOR
|
|
2.992
|
%
|
|
Oct. 2017-Oct. 2021
|
|
(1,412
|
)
|
|
(858
|
)
|
|
(1,200
|
)
|
|
(729
|
)
|
|||||
|
Interest Rate Swap
|
|
34,000
|
|
|
3 month LIBOR
|
|
3.118
|
%
|
|
April 2018-July 2022
|
|
(1,485
|
)
|
|
(902
|
)
|
|
(1,222
|
)
|
|
(743
|
)
|
|||||
|
Interest Rate Swap
|
|
34,000
|
|
|
3 month LIBOR
|
|
3.158
|
%
|
|
July 2018- Oct. 2022
|
|
(1,452
|
)
|
|
(882
|
)
|
|
(1,198
|
)
|
|
(728
|
)
|
|||||
|
|
|
$
|
200,000
|
|
|
|
|
|
|
|
|
|
$
|
(7,222
|
)
|
|
$
|
(4,388
|
)
|
|
$
|
(6,732
|
)
|
|
$
|
(4,091
|
)
|
|
(1)
|
No cash will be exchanged prior to the beginning of the term.
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
|||||||||||||||
|
|
|
Forecasted
Notional
Amount
|
|
Receive
Rate
|
|
Pay
Rate
|
|
Term
|
|
Asset/
(Liabilities)
|
|
Unrealized
Gain in Accumulated Other Comprehensive Income
|
|
Asset/
(Liabilities)
|
|
Unrealized Gain (Loss) in Accumulated Other Comprehensive Income
|
|||||||||||
|
Interest Rate Swap
(1)
|
|
$
|
27,500
|
|
|
2.090
|
%
|
|
1 month LIBOR
|
|
July 2014 - July 2021
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
395
|
|
|
$
|
240
|
|
|
Interest Rate Swap
(1)
|
|
25,000
|
|
|
2.270
|
%
|
|
1 month LIBOR
|
|
July 2014 - July 2022
|
|
—
|
|
|
—
|
|
|
610
|
|
|
371
|
|
|||||
|
Interest Rate Swap
(1)
|
|
27,500
|
|
|
2.420
|
%
|
|
1 month LIBOR
|
|
July 2014 - July 2023
|
|
—
|
|
|
—
|
|
|
874
|
|
|
531
|
|
|||||
|
Interest Rate Swap
(1)
|
|
30,000
|
|
|
2.500
|
%
|
|
1 month LIBOR
|
|
July 2014 - July 2024
|
|
—
|
|
|
—
|
|
|
900
|
|
|
547
|
|
|||||
|
Interest Rate Swap
(1)
|
|
15,000
|
|
|
1.470
|
%
|
|
1 month LIBOR
|
|
Aug. 2015-Aug. 2020
|
|
—
|
|
|
—
|
|
|
(75
|
)
|
|
(46
|
)
|
|||||
|
|
|
$
|
125,000
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,704
|
|
|
$
|
1,643
|
|
|
(1)
|
Each of these swaps were terminated via cash settlement in the second quarter of 2017. As a result of terminating these contracts in the second quarter of 2017, Pinnacle Financial began recognizing a gain of
$3.1 million
over the original terms of these agreements.
|
|
o
|
Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
o
|
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.
|
|
o
|
Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
|
June 30, 2017
|
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. treasury securities
|
$
|
251
|
|
|
$
|
—
|
|
|
$
|
251
|
|
|
$
|
—
|
|
|
U.S. government agency securities
|
61,900
|
|
|
—
|
|
|
61,900
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
1,539,050
|
|
|
—
|
|
|
1,539,050
|
|
|
—
|
|
||||
|
State and municipal securities
|
533,602
|
|
|
—
|
|
|
533,602
|
|
|
—
|
|
||||
|
Agency-backed securities
|
190,220
|
|
|
—
|
|
|
190,220
|
|
|
—
|
|
||||
|
Corporate notes and other
|
102,011
|
|
|
24,705
|
|
|
77,306
|
|
|
—
|
|
||||
|
Total investment securities available-for-sale
|
$
|
2,427,034
|
|
|
$
|
24,705
|
|
|
$
|
2,402,329
|
|
|
$
|
—
|
|
|
Other investments
|
27,850
|
|
|
—
|
|
|
—
|
|
|
27,850
|
|
||||
|
Other assets
|
12,601
|
|
|
—
|
|
|
12,601
|
|
|
—
|
|
||||
|
Total assets at fair value
|
$
|
2,467,485
|
|
|
$
|
24,705
|
|
|
$
|
2,414,930
|
|
|
$
|
27,850
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other liabilities
|
$
|
16,190
|
|
|
$
|
—
|
|
|
$
|
16,190
|
|
|
$
|
—
|
|
|
Total liabilities at fair value
|
$
|
16,190
|
|
|
$
|
—
|
|
|
$
|
16,190
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
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. treasury securities
|
$
|
250
|
|
|
$
|
—
|
|
|
$
|
250
|
|
|
$
|
—
|
|
|
U.S. government agency securities
|
21,769
|
|
|
—
|
|
|
21,769
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
976,626
|
|
|
—
|
|
|
976,626
|
|
|
—
|
|
||||
|
State and municipal securities
|
212,720
|
|
|
—
|
|
|
212,720
|
|
|
—
|
|
||||
|
Agency-backed securities
|
78,580
|
|
|
—
|
|
|
78,580
|
|
|
—
|
|
||||
|
Corporate notes and other
|
8,601
|
|
|
—
|
|
|
8,601
|
|
|
—
|
|
||||
|
Total investment securities available-for-sale
|
1,298,546
|
|
|
—
|
|
|
1,298,546
|
|
|
—
|
|
||||
|
Other investments
|
10,478
|
|
|
—
|
|
|
—
|
|
|
10,478
|
|
||||
|
Other assets
|
13,340
|
|
|
—
|
|
|
13,340
|
|
|
—
|
|
||||
|
Total assets at fair value
|
$
|
1,322,364
|
|
|
$
|
—
|
|
|
$
|
1,311,886
|
|
|
$
|
10,478
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other liabilities
|
$
|
15,758
|
|
|
$
|
—
|
|
|
$
|
15,758
|
|
|
$
|
—
|
|
|
Total liabilities at fair value
|
$
|
15,758
|
|
|
$
|
—
|
|
|
$
|
15,758
|
|
|
$
|
—
|
|
|
June 30, 2017
|
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)
|
|
Total
losses for the year-to-date period then ended
|
||||||||||
|
Other real estate owned
|
$
|
24,806
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24,806
|
|
|
$
|
(66
|
)
|
|
Nonaccrual loans, net
(1)
|
38,811
|
|
|
—
|
|
|
—
|
|
|
38,811
|
|
|
(3,410
|
)
|
|||||
|
Total
|
$
|
63,617
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
63,617
|
|
|
$
|
(3,476
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Other real estate owned
|
$
|
6,090
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,090
|
|
|
$
|
(135
|
)
|
|
Nonaccrual loans, net
(1)
|
26,506
|
|
|
—
|
|
|
—
|
|
|
26,506
|
|
|
(7,173
|
)
|
|||||
|
Total
|
$
|
32,596
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
32,596
|
|
|
$
|
(7,308
|
)
|
|
|
|
For the For the three months ended June 30,
|
|
For the six months ended June 30,
|
||||||||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||||||
|
|
|
Other
assets |
|
Other liabilities
|
|
Other
assets |
|
Other liabilities
|
|
Other
assets
|
|
Other liabilities
|
|
Other
assets
|
|
Other liabilities
|
||||||||||||||||
|
Fair value, beginning of period
|
|
$
|
10,492
|
|
|
$
|
—
|
|
|
$
|
10,128
|
|
|
$
|
—
|
|
|
$
|
10,478
|
|
|
$
|
—
|
|
|
$
|
9,764
|
|
|
$
|
—
|
|
|
Total realized gains included in income
|
|
240
|
|
|
—
|
|
|
159
|
|
|
—
|
|
|
437
|
|
|
—
|
|
|
336
|
|
|
—
|
|
||||||||
|
Changes in unrealized gains/losses included in other comprehensive income for assets and liabilities still held at June 30
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Acquired
|
|
17,062
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,062
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Purchases
|
|
649
|
|
|
—
|
|
|
246
|
|
|
—
|
|
|
769
|
|
|
—
|
|
|
571
|
|
|
—
|
|
||||||||
|
Issuances
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Settlements
|
|
(593
|
)
|
|
—
|
|
|
(152
|
)
|
|
—
|
|
|
(896
|
)
|
|
—
|
|
|
(290
|
)
|
|
—
|
|
||||||||
|
Transfers out of Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Fair value, end of period
|
|
$
|
27,850
|
|
|
—
|
|
|
10,381
|
|
|
$
|
—
|
|
|
$
|
27,850
|
|
|
$
|
—
|
|
|
$
|
10,381
|
|
|
$
|
—
|
|
||
|
Total realized gains included in income related to financial assets and liabilities still on the consolidated balance sheet at June 30
|
|
$
|
240
|
|
|
$
|
—
|
|
|
$
|
159
|
|
|
$
|
—
|
|
|
$
|
437
|
|
|
$
|
—
|
|
|
$
|
336
|
|
|
$
|
—
|
|
|
(in thousands)
June 30, 2017 |
Carrying/
Notional
Amount
|
|
Estimated
Fair Value
(1)
|
|
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)
|
||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Securities held-to-maturity
|
$
|
21,163
|
|
|
$
|
21,322
|
|
|
$
|
—
|
|
|
$
|
21,322
|
|
|
$
|
—
|
|
|
Loans, net
|
14,696,820
|
|
|
14,429,187
|
|
|
—
|
|
|
—
|
|
|
14,429,187
|
|
|||||
|
Mortgage loans held-for-sale
|
90,275
|
|
|
90,534
|
|
|
—
|
|
|
90,534
|
|
|
—
|
|
|||||
|
Loans held-for-sale
|
11,368
|
|
|
11,546
|
|
|
—
|
|
|
11,546
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits and securities sold under
|
|
|
|
|
|
|
|
|
|
||||||||||
|
agreements to repurchase
|
15,962,483
|
|
|
15,483,609
|
|
|
—
|
|
|
—
|
|
|
15,483,609
|
|
|||||
|
Federal Home Loan Bank advances
|
725,230
|
|
|
725,312
|
|
|
—
|
|
|
—
|
|
|
725,312
|
|
|||||
|
Subordinated debt and other borrowings
|
465,419
|
|
|
445,683
|
|
|
—
|
|
|
—
|
|
|
445,683
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Off-balance sheet instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commitments to extend credit
(2)
|
5,021,242
|
|
|
2,290
|
|
|
—
|
|
|
—
|
|
|
2,290
|
|
|||||
|
Standby letters of credit
(3)
|
135,819
|
|
|
774
|
|
|
—
|
|
|
—
|
|
|
774
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2016
|
Carrying/
Notional Amount |
|
Estimated
Fair Value (1) |
|
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) |
||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Securities held-to-maturity
|
$
|
25,251
|
|
|
$
|
25,233
|
|
|
$
|
—
|
|
|
$
|
25,233
|
|
|
$
|
—
|
|
|
Loans, net
|
8,390,944
|
|
|
8,178,982
|
|
|
—
|
|
|
—
|
|
|
8,178,982
|
|
|||||
|
Mortgage loans held for sale
|
70,298
|
|
|
70,480
|
|
|
—
|
|
|
70,480
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits and securities sold under
|
|
|
|
|
|
|
|
|
|
||||||||||
|
agreements to repurchase
|
8,845,014
|
|
|
8,579,664
|
|
|
—
|
|
|
—
|
|
|
8,579,664
|
|
|||||
|
Federal Home Loan Bank advances
|
406,304
|
|
|
406,491
|
|
|
—
|
|
|
—
|
|
|
406,491
|
|
|||||
|
Subordinated debt and other borrowings
|
350,768
|
|
|
328,049
|
|
|
—
|
|
|
—
|
|
|
328,049
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Off-balance sheet instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commitments to extend credit
(2)
|
3,374,269
|
|
|
383
|
|
|
—
|
|
|
—
|
|
|
383
|
|
|||||
|
Standby letters of credit
(3)
|
131,418
|
|
|
740
|
|
|
—
|
|
|
—
|
|
|
740
|
|
|||||
|
(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)
|
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
June 30, 2017
and
December 31, 2016
, Pinnacle Financial included in other liabilities
$2.3 million
and
$383,000
, respectively, representing the inherent risks associated with these off-balance sheet commitments.
|
|
(3)
|
At
June 30, 2017
and
December 31, 2016
, the fair value of Pinnacle Financial's standby letters of credit was
$774,000
and
$740,000
, respectively. This amount represents the unamortized fee associated with these standby letters of credit and is included in the consolidated balance sheet of Pinnacle Financial and is believed to approximate fair value. This fair value will decrease over time as the existing standby letters of credit approach their expiration dates.
|
|
|
Actual
|
|
Minimum Capital
Requirement
|
|
Minimum
To Be Well-Capitalized
|
|||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
At June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Pinnacle Financial
|
$
|
2,180,808
|
|
|
12.6
|
%
|
|
$
|
1,382,821
|
|
|
8.0
|
%
|
|
NA
|
|
|
NA
|
|
|
|
Pinnacle Bank
|
$
|
2,081,349
|
|
|
12.1
|
%
|
|
$
|
1,378,433
|
|
|
8.0
|
%
|
|
$
|
1,723,041
|
|
|
10.0
|
%
|
|
Tier 1 capital to risk weighted assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Pinnacle Financial
|
$
|
1,645,173
|
|
|
9.5
|
%
|
|
$
|
1,037,116
|
|
|
6.0
|
%
|
|
NA
|
|
|
NA
|
|
|
|
Pinnacle Bank
|
$
|
1,888,732
|
|
|
11.0
|
%
|
|
$
|
1,033,825
|
|
|
6.0
|
%
|
|
$
|
1,378,433
|
|
|
8.0
|
%
|
|
Common equity Tier 1 capital to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Pinnacle Financial
|
$
|
1,645,051
|
|
|
9.5
|
%
|
|
$
|
777,837
|
|
|
4.5
|
%
|
|
NA
|
|
|
NA
|
|
|
|
Pinnacle Bank
|
$
|
1,888,610
|
|
|
11.0
|
%
|
|
$
|
775,368
|
|
|
4.5
|
%
|
|
$
|
1,119,977
|
|
|
6.5
|
%
|
|
Tier 1 capital to average assets (*):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Pinnacle Financial
|
$
|
1,645,173
|
|
|
14.5
|
%
|
|
$
|
454,114
|
|
|
4.0
|
%
|
|
NA
|
|
|
NA
|
|
|
|
Pinnacle Bank
|
$
|
1,888,732
|
|
|
16.7
|
%
|
|
$
|
453,095
|
|
|
4.0
|
%
|
|
$
|
566,368
|
|
|
5.0
|
%
|
|
Name
|
|
Date
Established |
|
Maturity
|
|
Total Debt Outstanding
|
|
Interest Rate at
June 30, 2017 |
|
Coupon Structure
|
|||
|
Trust preferred securities
|
|
|
|
|
|
|
|
|
|||||
|
Pinnacle Statutory Trust I
|
|
December 29, 2003
|
|
December 30, 2033
|
|
$
|
10,310
|
|
|
3.95
|
%
|
|
30-day LIBOR + 2.80%
|
|
Pinnacle Statutory Trust II
|
|
September 15, 2005
|
|
September 30, 2035
|
|
20,619
|
|
|
2.70
|
%
|
|
30-day LIBOR + 1.40%
|
|
|
Pinnacle Statutory Trust III
|
|
September 7, 2006
|
|
September 30, 2036
|
|
20,619
|
|
|
2.95
|
%
|
|
30-day LIBOR + 1.65%
|
|
|
Pinnacle Statutory Trust IV
|
|
October 31, 2007
|
|
September 30, 2037
|
|
30,928
|
|
|
4.10
|
%
|
|
30-day LIBOR + 2.85%
|
|
|
BNC Capital Trust I
|
|
April 3, 2003
|
|
April 15, 2033
|
|
5,155
|
|
|
4.41
|
%
|
|
30-day LIBOR + 3.25%
|
|
|
BNC Capital Trust II
|
|
March 11, 2004
|
|
April 7, 2034
|
|
6,186
|
|
|
4.01
|
%
|
|
30-day LIBOR + 2.85%
|
|
|
BNC Capital Trust III
|
|
September 23, 2004
|
|
September 23, 2034
|
|
5,155
|
|
|
3.56
|
%
|
|
30-day LIBOR + 2.40%
|
|
|
BNC Capital Trust IV
|
|
September 27, 2006
|
|
December 31, 2036
|
|
7,217
|
|
|
3.00
|
%
|
|
30-day LIBOR + 1.70%
|
|
|
Valley Financial Trust I
|
|
August 5, 2005
|
|
September 30, 2035
|
|
4,124
|
|
|
4.25
|
%
|
|
30-day LIBOR + 3.10%
|
|
|
Valley Financial Trust II
|
|
June 6, 2003
|
|
June 26, 2033
|
|
7,217
|
|
|
2.62
|
%
|
|
30-day LIBOR + 1.49%
|
|
|
Valley Financial Trust III
|
|
September 26, 2005
|
|
December 15, 2035
|
|
5,155
|
|
|
2.90
|
%
|
|
30-day LIBOR + 1.73%
|
|
|
Southcoast Capital Trust III
|
|
December 15, 2006
|
|
January 30, 2037
|
|
10,310
|
|
|
2.80
|
%
|
|
30-day LIBOR + 1.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Subordinated Debt
|
|
|
|
|
|
|
|
|
|
|
|||
|
Pinnacle Bank Subordinated Notes
|
|
July 30, 2015
|
|
July 30, 2025
|
|
60,000
|
|
|
4.88
|
%
|
|
Fixed
(1)
|
|
|
Pinnacle Bank Subordinated Notes
|
|
March 10, 2016
|
|
July 30, 2025
|
|
70,000
|
|
|
4.88
|
%
|
|
Fixed
(1)
|
|
|
Avenue Subordinated Notes
|
|
December 29, 2014
|
|
December 29, 2024
|
|
20,000
|
|
|
6.75
|
%
|
|
Fixed
(2)
|
|
|
Pinnacle Financial Subordinated Notes
|
|
November 16, 2016
|
|
November 16, 2026
|
|
120,000
|
|
|
5.25
|
%
|
|
Fixed
(3)
|
|
|
BNC Subordinated Notes
|
|
September 25, 2014
|
|
October 1, 2024
|
|
60,000
|
|
|
5.50
|
%
|
|
Fixed
|
|
|
BNC Subordinated Notes
|
|
October 15, 2013
|
|
October 15, 2023
|
|
10,560
|
|
|
6.04
|
%
|
|
30-day LIBOR + 5.00%
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Other Borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility
(5)
|
|
March 29, 2016
|
|
March 27, 2018
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Debt issuance costs and fair value adjustments
|
|
(8,136
|
)
|
|
|
|
|
|
|||||
|
Total subordinated debt and other borrowings
|
|
$
|
465,419
|
|
|
|
|
|
|
||||
|
|
Three months ended
June 30, |
|
2017 - 2016
Percent
|
|
Six months ended
June 30, |
|
2017 - 2016
Percent |
||||||||||||||
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
||||||||||
|
Interest income
|
$
|
123,743
|
|
|
$
|
83,762
|
|
|
47.7
|
%
|
|
$
|
225,886
|
|
|
$
|
164,736
|
|
|
37.1
|
%
|
|
Interest expense
|
17,116
|
|
|
8,718
|
|
|
96.3
|
%
|
|
30,492
|
|
|
15,790
|
|
|
93.1
|
%
|
||||
|
Net interest income
|
106,627
|
|
|
75,044
|
|
|
42.1
|
%
|
|
195,394
|
|
|
148,946
|
|
|
31.2
|
%
|
||||
|
Provision for loan losses
|
6,812
|
|
|
5,280
|
|
|
29.0
|
%
|
|
10,463
|
|
|
9,174
|
|
|
14.1
|
%
|
||||
|
Net interest income after provision for loan losses
|
99,815
|
|
|
69,764
|
|
|
43.1
|
%
|
|
184,931
|
|
|
139,772
|
|
|
32.3
|
%
|
||||
|
Noninterest income
|
35,057
|
|
|
32,713
|
|
|
7.2
|
%
|
|
65,438
|
|
|
58,569
|
|
|
11.7
|
%
|
||||
|
Noninterest expense
|
71,798
|
|
|
55,931
|
|
|
28.4
|
%
|
|
133,851
|
|
|
109,994
|
|
|
21.7
|
%
|
||||
|
Net income before income taxes
|
63,074
|
|
|
46,546
|
|
|
35.5
|
%
|
|
116,518
|
|
|
88,347
|
|
|
31.9
|
%
|
||||
|
Income tax expense
|
19,988
|
|
|
15,759
|
|
|
26.8
|
%
|
|
33,779
|
|
|
29,594
|
|
|
14.1
|
%
|
||||
|
Net income
|
$
|
43,086
|
|
|
$
|
30,787
|
|
|
39.9
|
%
|
|
$
|
82,739
|
|
|
$
|
58,753
|
|
|
40.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net income per common share
|
$
|
0.81
|
|
|
$
|
0.75
|
|
|
8.0
|
%
|
|
$
|
1.64
|
|
|
$
|
1.44
|
|
|
13.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per common share
|
$
|
0.80
|
|
|
$
|
0.73
|
|
|
9.6
|
%
|
|
$
|
1.62
|
|
|
$
|
1.42
|
|
|
14.1
|
%
|
|
|
Three months ended
June 30, 2017 |
Three months ended
June 30, 2016 |
||||||||||||||
|
|
Average Balances
|
Interest
|
Rates/ Yields
|
Average Balances
|
Interest
|
Rates/ Yields
|
||||||||||
|
Interest-earning assets
:
|
|
|
|
|
|
|
||||||||||
|
Loans
(1)
|
$
|
9,817,139
|
|
$
|
112,320
|
|
4.66
|
%
|
$
|
6,997,592
|
|
$
|
77,043
|
|
4.53
|
%
|
|
Securities:
|
|
|
|
|
|
|
||||||||||
|
Taxable
|
1,487,806
|
|
8,265
|
|
2.23
|
%
|
880,976
|
|
4,572
|
|
2.09
|
%
|
||||
|
Tax-exempt
(2)
|
310,528
|
|
2,236
|
|
3.87
|
%
|
183,084
|
|
1,443
|
|
4.25
|
%
|
||||
|
Federal funds sold and other
|
269,645
|
|
922
|
|
1.37
|
%
|
301,005
|
|
704
|
|
0.94
|
%
|
||||
|
Total interest-earning assets
|
11,885,118
|
|
$
|
123,743
|
|
4.21
|
%
|
8,362,657
|
|
$
|
83,762
|
|
4.06
|
%
|
||
|
Nonearning assets
|
|
|
|
|
|
|
||||||||||
|
Intangible assets
|
784,603
|
|
|
|
440,504
|
|
|
|
||||||||
|
Other nonearning assets
|
665,638
|
|
|
|
502,780
|
|
|
|
||||||||
|
Total assets
|
$
|
13,335,359
|
|
|
|
$
|
9,305,941
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
||||||||||
|
Interest checking
|
$
|
2,035,607
|
|
$
|
2,527
|
|
0.50
|
%
|
$
|
1,352,898
|
|
$
|
904
|
|
0.27
|
%
|
|
Savings and money market
|
4,470,577
|
|
5,997
|
|
0.54
|
%
|
3,085,734
|
|
3,019
|
|
0.39
|
%
|
||||
|
Time
|
1,141,584
|
|
2,470
|
|
0.87
|
%
|
651,194
|
|
1,151
|
|
0.71
|
%
|
||||
|
Total interest-bearing deposits
|
7,647,768
|
|
10,994
|
|
0.58
|
%
|
5,089,826
|
|
5,074
|
|
0.40
|
%
|
||||
|
Securities sold under agreements to repurchase
|
99,763
|
|
78
|
|
0.32
|
%
|
65,121
|
|
40
|
|
0.24
|
%
|
||||
|
Federal Home Loan Bank advances
|
399,083
|
|
1,485
|
|
1.49
|
%
|
653,750
|
|
1,256
|
|
0.77
|
%
|
||||
|
Subordinated debt and other borrowings
|
375,249
|
|
4,559
|
|
4.87
|
%
|
225,240
|
|
2,348
|
|
4.19
|
%
|
||||
|
Total interest-bearing liabilities
|
8,521,863
|
|
17,116
|
|
0.81
|
%
|
6,033,937
|
|
8,718
|
|
0.58
|
%
|
||||
|
Noninterest-bearing deposits
|
2,746,499
|
|
—
|
|
—
|
|
2,003,523
|
|
—
|
|
—
|
|
||||
|
Total deposits and interest-bearing liabilities
|
11,268,362
|
|
$
|
17,116
|
|
0.61
|
%
|
8,037,460
|
|
$
|
8,718
|
|
0.44
|
%
|
||
|
Other liabilities
|
9,492
|
|
|
|
20,719
|
|
|
|
||||||||
|
Stockholders' equity
|
2,057,505
|
|
|
|
1,247,762
|
|
|
|
||||||||
|
Total liabilities and shareholders' equity
|
$
|
13,335,359
|
|
|
|
$
|
9,305,941
|
|
|
|
||||||
|
Net
interest
income
|
|
$
|
106,627
|
|
|
|
$
|
75,044
|
|
|
||||||
|
Net interest spread
(3)
|
|
|
3.40
|
%
|
|
|
3.48
|
%
|
||||||||
|
Net interest margin
(4)
|
|
|
3.68
|
%
|
|
|
3.72
|
%
|
||||||||
|
|
Six months ended
June 30, 2017 |
Six months ended
June 30, 2016 |
||||||||||||||
|
|
Average Balances
|
Interest
|
Rates/ Yields
|
Average Balances
|
Interest
|
Rates/ Yields
|
||||||||||
|
Interest-earning assets
:
|
|
|
|
|
|
|
||||||||||
|
Loans
(1)
|
$
|
9,191,181
|
|
$
|
205,538
|
|
4.58
|
%
|
$
|
6,869,823
|
|
$
|
151,447
|
|
4.51
|
%
|
|
Securities:
|
|
|
|
|
|
|
||||||||||
|
Taxable
|
1,346,093
|
|
14,698
|
|
2.20
|
%
|
845,945
|
|
9,039
|
|
2.15
|
%
|
||||
|
Tax-exempt
(2)
|
274,519
|
|
3,913
|
|
3.85
|
%
|
182,923
|
|
2,937
|
|
4.33
|
%
|
||||
|
Federal funds sold and other
|
266,533
|
|
1,737
|
|
1.31
|
%
|
291,782
|
|
1,313
|
|
0.91
|
%
|
||||
|
Total interest-earning assets
|
11,078,326
|
|
$
|
225,886
|
|
4.14
|
%
|
8,190,473
|
|
$
|
164,736
|
|
4.08
|
%
|
||
|
Nonearning assets
|
|
|
|
|
|
|
||||||||||
|
Intangible assets
|
676,015
|
|
|
|
440,485
|
|
|
|
||||||||
|
Other nonearning assets
|
629,450
|
|
|
|
447,996
|
|
|
|
||||||||
|
Total assets
|
$
|
12,383,791
|
|
|
|
$
|
9,078,954
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
||||||||||
|
Interest checking
|
$
|
1,977,291
|
|
$
|
4,406
|
|
0.45
|
%
|
$
|
1,378,931
|
|
$
|
1,835
|
|
0.27
|
%
|
|
Savings and money market
|
4,187,024
|
|
10,450
|
|
0.50
|
%
|
3,041,660
|
|
5,972
|
|
0.39
|
%
|
||||
|
Time
|
994,583
|
|
4,257
|
|
0.86
|
%
|
662,788
|
|
2,182
|
|
0.66
|
%
|
||||
|
Total interest-bearing deposits
|
7,158,898
|
|
19,113
|
|
0.54
|
%
|
5,083,379
|
|
9,989
|
|
0.40
|
%
|
||||
|
Securities sold under agreements to repurchase
|
89,777
|
|
128
|
|
0.29
|
%
|
67,125
|
|
88
|
|
0.26
|
%
|
||||
|
Federal Home Loan Bank advances
|
306,531
|
|
2,389
|
|
1.57
|
%
|
518,440
|
|
1,792
|
|
0.70
|
%
|
||||
|
Subordinated debt and other borrowings
|
371,222
|
|
8,862
|
|
4.81
|
%
|
193,904
|
|
3,921
|
|
4.07
|
%
|
||||
|
Total interest-bearing liabilities
|
7,926,428
|
|
30,492
|
|
0.78
|
%
|
5,862,848
|
|
15,790
|
|
0.54
|
%
|
||||
|
Noninterest-bearing deposits
|
2,591,548
|
|
—
|
|
—
|
|
1,981,803
|
|
—
|
|
—
|
|
||||
|
Total deposits and interest-bearing liabilities
|
10,517,976
|
|
$
|
30,492
|
|
0.58
|
%
|
7,844,651
|
|
$
|
15,790
|
|
0.40
|
%
|
||
|
Other liabilities
|
7,419
|
|
|
|
16,346
|
|
|
|
||||||||
|
Stockholders' equity
|
1,858,396
|
|
|
|
1,217,957
|
|
|
|
||||||||
|
Total liabilities and shareholders' equity
|
$
|
12,383,791
|
|
|
|
$
|
9,078,954
|
|
|
|
||||||
|
Net
interest
income
|
|
$
|
195,394
|
|
|
|
$
|
148,946
|
|
|
||||||
|
Net interest spread
(3)
|
|
|
3.37
|
%
|
|
|
3.53
|
%
|
||||||||
|
Net interest margin
(4)
|
|
|
3.64
|
%
|
|
|
3.75
|
%
|
||||||||
|
|
Three months ended
June 30, |
|
2017 - 2016
Percent
|
|
Six months ended
June 30, |
|
2017 - 2016
Percent |
||||||||||||
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
||||||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Service charges on deposit accounts
|
$
|
4,179
|
|
|
$
|
3,430
|
|
|
21.8%
|
|
$
|
8,034
|
|
|
$
|
6,873
|
|
|
16.9%
|
|
Investment services
|
3,110
|
|
|
2,500
|
|
|
24.4%
|
|
5,932
|
|
|
4,845
|
|
|
22.4%
|
||||
|
Insurance sales commissions
|
1,461
|
|
|
1,193
|
|
|
22.5%
|
|
3,320
|
|
|
2,899
|
|
|
14.5%
|
||||
|
Gains on mortgage loans sold, net
|
4,668
|
|
|
4,221
|
|
|
10.6%
|
|
8,822
|
|
|
7,789
|
|
|
13.3%
|
||||
|
Gain on sale of investment securities, net
|
—
|
|
|
—
|
|
|
NA
|
|
—
|
|
|
—
|
|
|
NA
|
||||
|
Income from equity method investment
|
8,755
|
|
|
9,644
|
|
|
(9.2)%
|
|
16,578
|
|
|
14,792
|
|
|
12.1%
|
||||
|
Trust fees
|
1,677
|
|
|
1,492
|
|
|
12.4%
|
|
3,382
|
|
|
3,073
|
|
|
10.1%
|
||||
|
Other noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interchange and other consumer fees
|
7,558
|
|
|
5,768
|
|
|
31.0%
|
|
13,709
|
|
|
11,587
|
|
|
18.3%
|
||||
|
Bank-owned life insurance
|
1,395
|
|
|
878
|
|
|
58.9%
|
|
2,494
|
|
|
1,641
|
|
|
52.0%
|
||||
|
Loan swap fees
|
336
|
|
|
1,780
|
|
|
(81.1)%
|
|
597
|
|
|
2,511
|
|
|
(76.2)%
|
||||
|
Other noninterest income
|
1,918
|
|
|
1,807
|
|
|
6.1%
|
|
2,570
|
|
|
2,559
|
|
|
0.4%
|
||||
|
Total other noninterest income
|
11,207
|
|
|
10,233
|
|
|
9.5%
|
|
19,370
|
|
|
18,298
|
|
|
5.9%
|
||||
|
Total noninterest income
|
$
|
35,057
|
|
|
$
|
32,713
|
|
|
7.2%
|
|
$
|
65,438
|
|
|
$
|
58,569
|
|
|
11.7%
|
|
•
|
Approximately $29.3 million and $56.6 million, respectively, of BHG's revenues for the
three and six
months ended
June 30, 2017
related to gains on the sale of commercial loans BHG had previously issued to doctor, dentist and other medical practices compared to $25.4 million and $49.7 million, respectively, for the
three and six
months ended June 30, 2016. BHG refers to this activity as its core product. BHG typically funds these loans from cash reserves on its balance sheet. Subsequent to origination, these core product loans are sold by BHG with limited or no recourse to a network of community banks and other financial institutions at a premium to the par value of the loan. The purchaser may access a BHG cash reserve account of up to 3% of the loan balance to support loan payments. BHG retains no servicing or other responsibilities related to the core product loan once sold. As a result, this gain on sale premium represents BHG's compensation for absorbing the costs to originate the loan as well as marketing expenses associated with maintaining its business model. At
June 30, 2017
, there were $1.4 billion in core product loans previously sold by BHG that were being actively serviced by BHG's bank network of purchasers.
|
|
•
|
BHG will maintain loans on its balance sheet for a period of time prior to sale or transfer to a purchaser. BHG also has an investment portfolio on which it earns interest and dividend income. Net interest income and fees associated with this activity amounted to $4.8 million and $9.0 million, respectively, for the
three and six
months ended
June 30, 2017
, as compared to $4.0 million and $7.0 million, respectively, for same periods in the prior year.
|
|
•
|
Additionally, BHG will also refer loans to other financial institutions and, based on an agreement with the institution, earn a fee for doing so. Typically, these are loans that BHG believes would either be classified as consumer-type loans rather than commercial loans, the loans fail to meet the credit underwriting standards of BHG but another institution will accept the loans or these are loans to borrowers in certain geographic locations where BHG has elected not to do business. For the
three and six
months ended
June 30, 2017
, BHG recognized fee income of $1.8 million and $3.8 million, respectively, as compared to $3.7 million and $5.0 million, respectively, for the same periods in the prior year related to these activities.
|
|
|
Three months ended
June 30, |
|
2017 - 2016
Percent
|
|
Six months ended
June 30, |
|
2017 - 2016
Percent |
||||||||||||
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
||||||||
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Salaries and employee benefits:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Salaries
|
$
|
26,312
|
|
|
$
|
19,393
|
|
|
35.7%
|
|
$
|
49,727
|
|
|
$
|
38,598
|
|
|
28.8%
|
|
Commissions
|
1,838
|
|
|
1,487
|
|
|
23.6%
|
|
3,470
|
|
|
2,919
|
|
|
18.9%
|
||||
|
Cash and equity incentives
|
9,064
|
|
|
7,916
|
|
|
14.5%
|
|
14,986
|
|
|
13,764
|
|
|
8.9%
|
||||
|
Employee benefits and other
|
6,460
|
|
|
5,458
|
|
|
18.4%
|
|
13,845
|
|
|
11,490
|
|
|
20.5%
|
||||
|
Total salaries and employee benefits
|
43,674
|
|
|
34,254
|
|
|
27.5%
|
|
82,028
|
|
|
66,771
|
|
|
22.8%
|
||||
|
Equipment and occupancy
|
10,713
|
|
|
8,312
|
|
|
28.9%
|
|
20,387
|
|
|
16,442
|
|
|
24.0%
|
||||
|
Other real estate expense
|
63
|
|
|
222
|
|
|
(71.6%)
|
|
315
|
|
|
335
|
|
|
(6.0%)
|
||||
|
Marketing and business development
|
2,127
|
|
|
1,538
|
|
|
38.3%
|
|
4,006
|
|
|
2,801
|
|
|
43.0%
|
||||
|
Postage and supplies
|
1,122
|
|
|
1,050
|
|
|
6.9%
|
|
2,319
|
|
|
2,007
|
|
|
15.5%
|
||||
|
Amortization of intangibles
|
1,472
|
|
|
847
|
|
|
73.8%
|
|
2,668
|
|
|
1,720
|
|
|
55.1%
|
||||
|
Merger related expense
|
3,221
|
|
|
980
|
|
|
228.7%
|
|
3,893
|
|
|
2,810
|
|
|
38.5%
|
||||
|
Other noninterest expense
|
9,406
|
|
|
8,728
|
|
|
7.8%
|
|
18,235
|
|
|
17,108
|
|
|
6.6%
|
||||
|
Total noninterest expense
|
$
|
71,798
|
|
|
$
|
55,931
|
|
|
28.4%
|
|
$
|
133,851
|
|
|
$
|
109,994
|
|
|
21.7%
|
|
|
Year Acquired
|
|
Initial Valuation (in millions)
|
|
Amortizable Life
(in years)
|
|||
|
Core Deposit Intangible:
|
|
|
|
|
|
|||
|
Mid- America
|
2007
|
|
$
|
9.5
|
|
|
10
|
|
|
CapitalMark
|
2015
|
|
6.2
|
|
|
7
|
|
|
|
Magna
|
2015
|
|
3.2
|
|
|
6
|
|
|
|
Avenue
|
2016
|
|
8.8
|
|
|
9
|
|
|
|
BNC
|
2017
|
|
48.1
|
|
|
11
|
|
|
|
Book of Business Intangibles:
|
|
|
|
|
|
|
|
|
|
Miller Loughry Beach
|
2008
|
|
1.3
|
|
|
20
|
|
|
|
CapitalMark
|
2015
|
|
0.3
|
|
|
16
|
|
|
|
BNC
|
2017
|
|
0.4
|
|
|
20
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
|
Commercial real estate – mortgage
|
$
|
6,387,372
|
|
|
43.3
|
%
|
|
$
|
3,193,496
|
|
|
37.8
|
%
|
|
Consumer real estate – mortgage
|
2,552,927
|
|
|
17.3
|
%
|
|
1,185,917
|
|
|
14.0
|
%
|
||
|
Construction and land development
|
1,772,799
|
|
|
12.0
|
%
|
|
912,673
|
|
|
10.8
|
%
|
||
|
Commercial and industrial
|
3,688,357
|
|
|
25.0
|
%
|
|
2,891,710
|
|
|
34.2
|
%
|
||
|
Consumer and other
|
357,310
|
|
|
2.4
|
%
|
|
266,129
|
|
|
3.2
|
%
|
||
|
Total loans
|
$
|
14,758,765
|
|
|
100.0
|
%
|
|
$
|
8,449,925
|
|
|
100.0
|
%
|
|
|
Amounts at June 30, 2017
|
|
Percentage
|
||||||||||
|
|
Fixed
Rates
|
|
Variable
Rates
|
|
Totals
|
|
At
June 30,
2017
|
||||||
|
Based on contractual maturity:
|
|
|
|
|
|
|
|
||||||
|
Due within one year
|
$
|
749,652
|
|
|
$
|
1,914,293
|
|
|
$
|
2,663,945
|
|
|
18.0%
|
|
Due in one year to five years
|
3,858,677
|
|
|
3,104,846
|
|
|
6,963,523
|
|
|
47.2%
|
|||
|
Due after five years
|
2,239,047
|
|
|
2,892,250
|
|
|
5,131,297
|
|
|
34.8%
|
|||
|
Totals
|
$
|
6,847,376
|
|
|
$
|
7,911,389
|
|
|
$
|
14,758,765
|
|
|
100.0%
|
|
|
|
|
|
|
|
|
|
||||||
|
Based on contractual repricing dates:
|
|
|
|
|
|
|
|
||||||
|
Daily floating rate (*)
|
$
|
—
|
|
|
$
|
2,058,220
|
|
|
$
|
2,058,220
|
|
|
14.0%
|
|
Due within one year
|
856,462
|
|
|
5,339,407
|
|
|
6,195,869
|
|
|
42.0%
|
|||
|
Due in one year to five years
|
3,822,842
|
|
|
446,711
|
|
|
4,269,553
|
|
|
28.9%
|
|||
|
Due after five years
|
2,168,072
|
|
|
67,051
|
|
|
2,235,123
|
|
|
15.1%
|
|||
|
Totals
|
$
|
6,847,376
|
|
|
$
|
7,911,389
|
|
|
$
|
14,758,765
|
|
|
100.0%
|
|
|
June 30,
|
|
December 31,
|
||||
|
Accruing loans past due 30 to 89 days:
|
2017
|
|
2016
|
||||
|
Commercial real estate – mortgage
|
$
|
5,692
|
|
|
$
|
3,505
|
|
|
Consumer real estate – mortgage
|
7,689
|
|
|
3,838
|
|
||
|
Construction and land development
|
6,250
|
|
|
2,210
|
|
||
|
Commercial and industrial
|
2,880
|
|
|
4,475
|
|
||
|
Consumer and other
|
4,692
|
|
|
7,168
|
|
||
|
Total accruing loans past due 30 to 89 days
|
$
|
27,203
|
|
|
$
|
21,196
|
|
|
|
|
|
|
||||
|
Accruing loans past due 90 days or more:
|
|
|
|
|
|||
|
Commercial real estate – mortgage
|
$
|
—
|
|
|
$
|
—
|
|
|
Consumer real estate – mortgage
|
—
|
|
|
53
|
|
||
|
Construction and land development
|
—
|
|
|
—
|
|
||
|
Commercial and industrial
|
1,072
|
|
|
—
|
|
||
|
Consumer and other
|
619
|
|
|
1,081
|
|
||
|
Total accruing loans past due 90 days or more
|
$
|
1,691
|
|
|
$
|
1,134
|
|
|
|
|
|
|
||||
|
Ratios:
|
|
|
|
|
|||
|
Accruing loans past due 30 to 89 days as a percentage of total loans
|
0.19
|
%
|
|
0.25
|
%
|
||
|
Accruing loans past due 90 days or more as a percentage of total loans
|
0.01
|
%
|
|
0.01
|
%
|
||
|
Total accruing loans in past due status as a percentage of total loans
|
0.20
|
%
|
|
0.26
|
%
|
||
|
|
Accretable
Yield
|
|
Nonaccretable
Yield
|
|
Total
|
||||||
|
December 31, 2016
|
$
|
30,364
|
|
|
$
|
3,633
|
|
|
$
|
33,997
|
|
|
Acquisitions
|
149,220
|
|
|
26,253
|
|
|
175,473
|
|
|||
|
Year-to-date settlements
|
(11,287
|
)
|
|
(1,096
|
)
|
|
(12,383
|
)
|
|||
|
June 30, 2017
|
$
|
168,298
|
|
|
$
|
28,790
|
|
|
$
|
197,087
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
|
Commercial real estate - mortgage
|
$
|
16,002
|
|
|
43.3
|
%
|
|
$
|
13,655
|
|
|
37.8
|
%
|
|
Consumer real estate - mortgage
|
7,835
|
|
|
17.3
|
%
|
|
6,564
|
|
|
14.0
|
%
|
||
|
Construction and land development
|
5,126
|
|
|
12.0
|
%
|
|
3,624
|
|
|
10.8
|
%
|
||
|
Commercial and industrial
|
24,235
|
|
|
25.0
|
%
|
|
24,743
|
|
|
34.2
|
%
|
||
|
Consumer and other
|
7,549
|
|
|
2.4
|
%
|
|
9,520
|
|
|
3.2
|
%
|
||
|
Unallocated
|
1,197
|
|
|
NA
|
|
|
874
|
|
|
NA
|
|
||
|
Total allowance for loan losses
|
$
|
61,944
|
|
|
100.0
|
%
|
|
$
|
58,980
|
|
|
100.0
|
%
|
|
|
Six months ended
June 30, 2017 |
|
Year ended
December 31, 2016
|
||||
|
Balance at beginning of period
|
$
|
58,980
|
|
|
$
|
65,432
|
|
|
Provision for loan losses
|
10,463
|
|
|
18,328
|
|
||
|
Charged-off loans:
|
|
|
|
||||
|
Commercial real estate – mortgage
|
(9
|
)
|
|
(276
|
)
|
||
|
Consumer real estate – mortgage
|
(268
|
)
|
|
(788
|
)
|
||
|
Construction and land development
|
—
|
|
|
(231
|
)
|
||
|
Commercial and industrial
|
(1,653
|
)
|
|
(5,801
|
)
|
||
|
Consumer and other loans
|
(8,391
|
)
|
|
(24,016
|
)
|
||
|
Total charged-off loans
|
(10,321
|
)
|
|
(31,112
|
)
|
||
|
Recoveries of previously charged-off loans:
|
|
|
|
||||
|
Commercial real estate – mortgage
|
15
|
|
|
208
|
|
||
|
Consumer real estate – mortgage
|
582
|
|
|
546
|
|
||
|
Construction and land development
|
129
|
|
|
545
|
|
||
|
Commercial and industrial
|
702
|
|
|
2,138
|
|
||
|
Consumer and other loans
|
1,394
|
|
|
2,895
|
|
||
|
Total recoveries of previously charged-off loans
|
2,822
|
|
|
6,332
|
|
||
|
Net charge-offs
|
(7,499
|
)
|
|
(24,780
|
)
|
||
|
Balance at end of period
|
$
|
61,944
|
|
|
$
|
58,980
|
|
|
Ratio of allowance for loan losses to total loans outstanding at end of period
|
0.42
|
%
|
|
0.70
|
%
|
||
|
Ratio of net charge-offs to average total loans outstanding for the period
(1)
|
0.17
|
%
|
|
0.33
|
%
|
||
|
|
June 30, 2017
|
|
December 31, 2016
|
|
Weighted average life
|
5.89 years
|
|
5.26 years
|
|
Effective duration
|
3.34%
|
|
3.16%
|
|
Tax equivalent yield
|
2.51%
|
|
2.42%
|
|
|
June 30, 2017
|
|
Percent
|
|
December 31,
2016
|
|
Percent
|
||||
|
Core funding:
|
|
|
|
|
|
|
|
||||
|
Noninterest-bearing deposit accounts
|
$
|
3,893,603
|
|
|
22.7%
|
|
$
|
2,399,191
|
|
|
25.0%
|
|
Interest-bearing demand accounts
|
2,480,791
|
|
|
14.5%
|
|
1,737,996
|
|
|
18.1%
|
||
|
Savings and money market accounts
|
5,604,737
|
|
|
32.7%
|
|
3,185,186
|
|
|
33.2%
|
||
|
Time deposit accounts less than $250,000
|
1,263,030
|
|
|
7.4%
|
|
512,599
|
|
|
5.3%
|
||
|
Total core funding
|
13,242,161
|
|
|
77.2%
|
|
7,834,972
|
|
|
81.6%
|
||
|
Non-core funding:
|
|
|
|
|
|
|
|
||||
|
Relationship based non-core funding:
|
|
|
|
|
|
|
|
||||
|
Reciprocating NOW deposits
(1)
|
50,451
|
|
|
0.3%
|
|
30,328
|
|
|
0.3%
|
||
|
Reciprocating money market accounts
(1)
|
767,994
|
|
|
4.5%
|
|
519,769
|
|
|
5.4%
|
||
|
Reciprocating time deposits
|
113,161
|
|
|
0.7%
|
|
58,838
|
|
|
0.6%
|
||
|
Other time deposits
|
382,698
|
|
|
2.2%
|
|
198,689
|
|
|
2.1%
|
||
|
Securities sold under agreements to repurchase
|
205,008
|
|
|
1.2%
|
|
85,707
|
|
|
0.9%
|
||
|
Total relationship based non-core funding
|
1,519,312
|
|
|
8.9%
|
|
893,331
|
|
|
9.3%
|
||
|
Wholesale funding:
|
|
|
|
|
|
|
|
||||
|
Brokered deposits
|
518,579
|
|
|
3.0%
|
|
49,983
|
|
|
0.5%
|
||
|
Brokered time deposits
|
682,431
|
|
|
4.0%
|
|
66,727
|
|
|
0.7%
|
||
|
Federal Home Loan Bank advances
|
725,230
|
|
|
4.2%
|
|
406,304
|
|
|
4.2%
|
||
|
Pinnacle Financial line of credit
|
—
|
|
|
—%
|
|
—
|
|
|
—%
|
||
|
Subordinated debt- Pinnacle Bank
|
127,608
|
|
|
0.7%
|
|
127,486
|
|
|
1.3%
|
||
|
Subordinated debt- Pinnacle Financial
|
337,811
|
|
|
2.0%
|
|
223,282
|
|
|
2.3%
|
||
|
Total wholesale funding
|
2,391,659
|
|
|
13.9%
|
|
873,782
|
|
|
9.1%
|
||
|
Total non-core funding
|
3,910,971
|
|
|
22.8%
|
|
1,767,113
|
|
|
18.4%
|
||
|
Totals
|
$
|
17,153,132
|
|
|
100.0%
|
|
$
|
9,602,085
|
|
|
100.0%
|
|
(1)
|
The reciprocating categories 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 less than $250,000
|
|
|
|
|||
|
Three months or less
|
$
|
592,316
|
|
|
0.77
|
%
|
|
Over three but less than six months
|
822,283
|
|
|
0.81
|
%
|
|
|
Over six but less than twelve months
|
157,633
|
|
|
0.93
|
%
|
|
|
Over twelve months
|
425,076
|
|
|
1.29
|
%
|
|
|
|
$
|
1,997,308
|
|
|
0.91
|
%
|
|
Denominations $250,000 and greater
|
|
|
|
|||
|
Three months or less
|
$
|
84,318
|
|
|
0.76
|
%
|
|
Over three but less than six months
|
154,676
|
|
|
0.70
|
%
|
|
|
Over six but less than twelve months
|
114,570
|
|
|
1.03
|
%
|
|
|
Over twelve months
|
90,448
|
|
|
1.33
|
%
|
|
|
|
$
|
444,012
|
|
|
0.93
|
%
|
|
Totals
|
$
|
2,441,320
|
|
|
0.91
|
%
|
|
Name
|
|
Date
Established |
|
Maturity
|
|
Total Debt Outstanding
|
|
Interest Rate at
June 30, 2017 |
|
Coupon Structure
|
|||
|
Trust preferred securities
|
|
|
|
|
|
|
|
|
|||||
|
Pinnacle Statutory Trust I
|
|
December 29, 2003
|
|
December 30, 2033
|
|
$
|
10,310
|
|
|
3.95
|
%
|
|
30-day LIBOR + 2.80%
|
|
Pinnacle Statutory Trust II
|
|
September 15, 2005
|
|
September 30, 2035
|
|
20,619
|
|
|
2.70
|
%
|
|
30-day LIBOR + 1.40%
|
|
|
Pinnacle Statutory Trust III
|
|
September 7, 2006
|
|
September 30, 2036
|
|
20,619
|
|
|
2.95
|
%
|
|
30-day LIBOR + 1.65%
|
|
|
Pinnacle Statutory Trust IV
|
|
October 31, 2007
|
|
September 30, 2037
|
|
30,928
|
|
|
4.10
|
%
|
|
30-day LIBOR + 2.85%
|
|
|
BNC Capital Trust I
|
|
April 3, 2003
|
|
April 15, 2033
|
|
5,155
|
|
|
4.41
|
%
|
|
30-day LIBOR + 3.25%
|
|
|
BNC Capital Trust II
|
|
March 11, 2004
|
|
April 7, 2034
|
|
6,186
|
|
|
4.01
|
%
|
|
30-day LIBOR + 2.85%
|
|
|
BNC Capital Trust III
|
|
September 23, 2004
|
|
September 23, 2034
|
|
5,155
|
|
|
3.56
|
%
|
|
30-day LIBOR + 2.40%
|
|
|
BNC Capital Trust IV
|
|
September 27, 2006
|
|
December 31, 2036
|
|
7,217
|
|
|
3.00
|
%
|
|
30-day LIBOR + 1.70%
|
|
|
Valley Financial Trust I
|
|
August 5, 2005
|
|
September 30, 2035
|
|
4,124
|
|
|
4.25
|
%
|
|
30-day LIBOR + 3.10%
|
|
|
Valley Financial Trust II
|
|
June 6, 2003
|
|
June 26, 2033
|
|
7,217
|
|
|
2.62
|
%
|
|
30-day LIBOR + 1.49%
|
|
|
Valley Financial Trust III
|
|
September 26, 2005
|
|
December 15, 2035
|
|
5,155
|
|
|
2.90
|
%
|
|
30-day LIBOR + 1.73%
|
|
|
Southcoast Capital Trust III
|
|
December 15, 2006
|
|
January 30, 2037
|
|
10,310
|
|
|
2.80
|
%
|
|
30-day LIBOR + 1.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Subordinated Debt
|
|
|
|
|
|
|
|
|
|
|
|||
|
Pinnacle Bank Subordinated Notes
|
|
July 30, 2015
|
|
July 30, 2025
|
|
60,000
|
|
|
4.88
|
%
|
|
Fixed
(1)
|
|
|
Pinnacle Bank Subordinated Notes
|
|
March 10, 2016
|
|
July 30, 2025
|
|
70,000
|
|
|
4.88
|
%
|
|
Fixed
(1)
|
|
|
Avenue Subordinated Notes
|
|
December 29, 2014
|
|
December 29, 2024
|
|
20,000
|
|
|
6.75
|
%
|
|
Fixed
(2)
|
|
|
Pinnacle Financial Subordinated Notes
|
|
November 16, 2016
|
|
November 16, 2026
|
|
120,000
|
|
|
5.25
|
%
|
|
Fixed
(3)
|
|
|
BNC Subordinated Notes
|
|
September 25, 2014
|
|
October 1, 2024
|
|
60,000
|
|
|
5.50
|
%
|
|
Fixed
|
|
|
BNC Subordinated Notes
|
|
October 15, 2013
|
|
October 15, 2023
|
|
10,560
|
|
|
6.04
|
%
|
|
30-day LIBOR + 5.00%
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Other Borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility
(5)
|
|
March 29, 2016
|
|
March 27, 2018
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Debt issuance costs and fair value adjustments
|
|
(8,136
|
)
|
|
|
|
|
|
|||||
|
Total subordinated debt and other borrowings
|
|
$
|
465,419
|
|
|
|
|
|
|
||||
|
Scheduled Maturities
|
Amount
|
|
Interest Rates
(1)
|
||
|
2017
|
$
|
459,000
|
|
|
1.21%
|
|
2018
|
180,002
|
|
|
1.31%
|
|
|
2019
|
86,000
|
|
|
1.57%
|
|
|
2020
|
154
|
|
|
2.25%
|
|
|
2021
|
—
|
|
|
—%
|
|
|
Thereafter
|
22
|
|
|
2.75%
|
|
|
Total
|
$
|
725,178
|
|
|
|
|
Weighted average interest rate
|
|
1.27%
|
|||
|
|
|
maintain loan quality in the context of significant loan growth;
|
|
|
|
identify and expand into suitable markets;
|
|
|
|
obtain regulatory and other approvals;
|
|
|
|
identify and acquire suitable sites for new banking offices;
|
|
|
|
attract sufficient deposits and capital to fund anticipated loan growth;
|
|
|
|
maintain adequate common equity and regulatory capital;
|
|
|
|
avoid diversion or disruption of our existing operations or management as well as those of the acquired institution;
|
|
|
|
maintain adequate management personnel and systems to oversee such growth;
|
|
|
|
maintain adequate internal audit, loan review and compliance functions; and
|
|
|
|
implement additional policies, procedures and operating systems required to support such growth.
|
|
|
|
the loss of key employees;
|
|
|
|
the disruption of operations and business;
|
|
|
|
inability to maintain and increase competitive presence;
|
|
|
|
loan and deposit attrition, customer loss and revenue loss, including as a result of any decision we may make to close one or more locations;
|
|
|
|
possible inconsistencies in standards, control procedures and policies;
|
|
|
|
unexpected problems with costs, operations, personnel, technology and credit; and/or
|
|
|
|
problems with the assimilation of new operations, sites or personnel, which could divert resources from regular banking operations.
|
|
|
|
the time and costs associated with identifying and evaluating potential acquisition and merger targets;
|
|
|
|
inaccuracies in the estimates and judgments used to evaluate credit, operations, management and market risks with respect to the target institution;
|
|
|
|
the time and costs of evaluating new markets, hiring experienced local management, including as a result of de novo expansion into a market, and opening new bank locations, and the time lags between these activities and the generation of sufficient assets and deposits to support the significant costs of the expansion that we may incur, particularly in the first 12 to 24 months of operations;
|
|
|
|
our ability to finance an acquisition and possible dilution to our existing shareholders;
|
|
|
|
the diversion of our management’s attention to the negotiation of a transaction;
|
|
|
|
the incurrence of an impairment of goodwill associated with an acquisition and adverse effects on our results of operations;
|
|
|
|
entry into new markets where we have limited or no direct prior experience;
|
|
|
|
closing delays and increased expenses related to the resolution of lawsuits filed by our shareholders or shareholders of companies we may seek to acquire;
|
|
|
|
the inability to receive regulatory approvals timely or at all, including as a result of community objections, or such approvals being restrictively conditional; and
|
|
|
|
risks associated with integrating the operations and personnel of the acquired business.
|
|
|
|
a provision requiring our board of directors to take into account specific factors when considering an acquisition proposal;
|
|
|
|
a provision that all extraordinary corporate transactions to which we are a party must be approved by a majority of the directors and a majority of the shares entitled to vote;
|
|
|
|
a provision that any special meeting of our shareholders may be called only by our president, our board of directors, or the holders of 25% of the outstanding shares of our voting stock; and
|
|
|
|
a provision establishing certain advance notice procedures for nomination of candidates for election as directors at an annual or special meeting of shareholders at which directors are elected.
|
|
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
|
|||||
|
April 1, 2017 to April 30, 2017
|
|
1,143
|
|
|
$
|
63.87
|
|
|
—
|
|
|
—
|
|
|
May 1, 2017 to May 31, 2017
|
|
3,166
|
|
|
61.04
|
|
|
—
|
|
|
—
|
|
|
|
June 1, 2017 to June 30, 2017
|
|
817
|
|
|
61.96
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
5,126
|
|
|
$
|
61.83
|
|
|
—
|
|
|
—
|
|
|
(1)
|
During the quarter ended June 30, 2017, 16,690 shares of restricted stock previously awarded to certain of our associates vested. We withheld 5,126 shares to satisfy tax withholding requirements associated with the vesting of these restricted shares.
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
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
|
|
|
|
|
|
*
|
|
The Company has omitted schedules and similar attachments to the subject agreement pursuant to Item 601(b)(2) of Regulation S-K. The Company will furnish a copy of any omitted schedule or similar attachment to the United States Securities and Exchange Commission upon request.
|
|
**
|
|
Management compensatory plan or arrangement
|
|
|
|
PINNACLE FINANCIAL PARTNERS, INC.
|
|
|
|
|
|
August 4, 2017
|
|
/s/ M. Terry Turner
|
|
|
|
M. Terry Turner
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
August 4, 2017
|
|
/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 |
|---|