Skip to main content

PNFP Reports 4Q25 Diluted EPS of $2.13 and Adjusted Diluted EPS of $2.24

Loans, core deposits, revenues and diluted EPS all up double-digit percentages year-over-year

Pinnacle Financial Partners, Inc. (NYSE: PNFP) reported net income per diluted common share of $2.13 for the quarter ended Dec. 31, 2025, for the business of legacy Pinnacle Financial Partners, Inc., compared to net income per diluted common share of $1.91 for the quarter ended Dec. 31, 2024, an increase of approximately 11.5 percent. Net income per diluted common share was $8.07 for the year ended Dec. 31, 2025, compared to net income per diluted common share of $5.96 for the year ended Dec. 31, 2024, an increase of approximately 35.4 percent.

After considering the adjustments noted in the table below, net income per diluted common share was $2.24 for the three months ended Dec. 31, 2025, compared to $1.90 for the three months ended Dec. 31, 2024, an increase of 17.9 percent. Net income per diluted common share, adjusted for the items noted in the table below, was $8.37 for the year ended Dec. 31, 2025, compared to net income per diluted common share of $6.89 for the year ended Dec. 31, 2024, an increase of approximately 21.5 percent.

 

Three months ended

 

Year ended

 

Dec. 31,

2025

Sept. 30,

2025

Dec. 31,

2024

 

Dec. 31,

2025

Dec. 31,

2024

Diluted earnings per common share

$

2.13

 

$

2.19

$

1.91

 

 

$

8.07

 

$

5.96

 

Adjustments, net of tax (1):

 

 

 

 

 

 

Investment (gains) losses on sales of securities, net

 

0.04

 

 

 

(0.01

)

 

 

0.16

 

 

0.70

 

Recognition of mortgage servicing asset

 

 

 

 

 

 

 

 

 

(0.12

)

FDIC special assessment

 

(0.07

)

 

 

 

 

(0.07

)

 

0.07

 

Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives

 

 

 

 

 

 

 

 

 

0.28

 

Merger-related expenses

 

0.14

 

 

0.08

 

 

 

 

0.21

 

 

 

Diluted earnings per common share after adjustments

$

2.24

 

$

2.27

$

1.90

 

 

$

8.37

 

$

6.89

 

 

Numbers may not foot due to rounding.

(1):

Adjustments include tax effect calculated using a marginal tax rate of 25.00 percent for all periods presented.

 

"One of the most important measures of success for our recent merger with Synovus is our ability to sustain outsized growth momentum," said M. Terry Turner, Pinnacle's chairman and former chief executive officer. "Fourth quarter 2025 results are in and speak for themselves, with double-digit growth in loans, client deposits, revenue and adjusted earnings per share year-over-year. While much work was required to complete the merger so quickly, fourth quarter’s financial results actually represent accelerated growth rates when compared to quarterly growth rates in the first and second quarters of 2025, immediately prior to the deal announcement."

PINNACLE AND SYNOVUS MERGER

The merger of Pinnacle Financial Partners, Inc. (which we may refer to as "legacy Pinnacle") and Synovus Financial Corp. (which we may refer to as "Synovus" or "legacy Synovus") closed on January 1, 2026. The combination creates one of the leading regional banks in the industry, positioned for accelerated growth by marrying the cultures of both banks with Pinnacle’s proven recruiting model and incentive structures and Synovus’ deep talent and capabilities. Integration teams have been working closely together to build the blueprint for Pinnacle’s future. While bankers continue to serve clients and recruit top talent with little to no disruption, others will work behind the scenes to execute as seamless an integration effort as possible. Systems and brand conversions are expected in March 2027. Throughout, the primary goal will be to enhance our client experience.

"Pinnacle and Synovus both delivered strong results in 2025, demonstrating our commitment to growth amid the pending merger," said Pinnacle President and CEO Kevin Blair. "Legacy Pinnacle grew diluted EPS by 35% and adjusted diluted EPS by 22%, while legacy Synovus achieved increases of 76% and 28%, respectively. These outcomes reflect our team’s engagement, client focus and dedication to delivering value for shareholders. This momentum positions us for continued success in 2026 and strengthens our capacity to unify both organizations, building on similar legacies and shared values. Both firms prioritize client service, with legacy Pinnacle earning the No. 1 Net Promoter Score in our footprint and legacy Synovus earning No. 3. Pinnacle’s proven operating model remains the foundation of our growth, while Synovus brings extensive expertise, broad reach and operational excellence. Together, we’ll build a bank that combines scale with a clear purpose."

PINNACLE'S BALANCE SHEET GROWTH AND LIQUIDITY:

Total assets at Dec. 31, 2025, were $57.7 billion, an increase of approximately $1.7 billion from Sept. 30, 2025, and $5.1 billion from Dec. 31, 2024, reflecting a linked-quarter annualized increase of 12.5 percent and a year-over-year increase of 9.7 percent. A further analysis of select balance sheet trends follows:

 

Balances at

Linked-

Quarter

Annualized

% Change

Balances at

Year-over-Year

% Change

(dollars in thousands)

Dec. 31,

2025

Sept. 30,

2025

Dec. 31,

2024

Loans

$

39,154,002

 

37,932,613

12.9

%

 

35,485,776

10.3

%

Securities

 

9,157,207

 

9,056,608

4.4

%

 

8,381,268

9.3

%

Other interest-earning assets

 

3,400,579

 

3,228,993

21.3

%

 

3,377,381

0.7

%

Total interest-earning assets

$

51,711,788

$

50,218,214

11.9

%

$

47,244,425

9.5

%

 

 

 

 

 

 

Core deposits:

 

 

 

 

 

Noninterest-bearing deposits

$

9,046,666

$

8,952,978

4.2

%

$

8,170,448

10.7

%

Interest-bearing core deposits(1)

 

32,880,864

 

31,860,709

12.8

%

 

29,876,456

10.1

%

Noncore deposits and other funding(2)

 

7,990,472

 

7,442,496

29.5

%

 

7,326,287

9.1

%

Total funding

$

49,918,002

$

48,256,183

13.8

%

$

45,373,191

10.0

%

(1)

Interest-bearing core deposits are interest-bearing deposits, money market accounts and time deposits less than $250,000 including reciprocating time and money market deposits.

(2):

Noncore deposits and other funding consists of time deposits greater than $250,000, securities sold under agreements to repurchase, public funds, brokered deposits, FHLB advances and subordinated debt.

 

"We are very pleased with loan growth for the fourth quarter and the momentum we have as a combined firm," said Turner. "Our fourth quarter loan growth of $1.2 billion came in stronger than we anticipated which contributed to the additional provision expense for the quarter. For 2026, we have a lot of opportunities to sustain our strong loan growth. Our growing interest in commercial real estate projects and, as a combined firm, our push to expand our lending verticals across our expanded footprint will both serve to support our loan growth goals.

"Year-end 2025 results for deposits also exceeded our expectations with year-over-year core deposits up by 10.2 percent, which was more than the growth range we previously anticipated. Importantly, highly-valued noninterest bearing deposits increased by 10.7 percent in 2025. Again, this has much to do with the success of our treasury management and specialty deposit professionals finishing the year with great momentum which we fully expect to carry well into 2026."

PINNACLE'S PRE-TAX, PRE-PROVISION NET REVENUE (PPNR) GROWTH AND PROFITABILITY:

Pre-tax, pre-provision net revenues (PPNR) for the quarter and year ended Dec. 31, 2025, were $239.5 million and $887.1 million, respectively, compared to $213.4 million and $701.8 million, respectively, recognized in the quarter and year ended Dec. 31, 2024. As noted in the table below, adjusted PPNR for the quarter and year ended Dec. 31, 2025, were $250.4 million and $918.6 million, respectively, compared to $213.2 million and $797.7 million, respectively, recognized in the quarter and year ended Dec. 31, 2024, an increase of 17.4 percent and 15.2 percent.

 

Three months ended

Year ended

 

December 31,

December 31,

(dollars in thousands)

 

2025

 

 

2024

 

% change

 

2025

 

 

2024

 

% change

Revenues:

 

 

 

 

 

 

Net interest income

$

407,435

 

$

363,790

 

12.0%

$

1,548,261

 

$

1,365,590

 

13.4%

Noninterest income

 

134,769

 

 

111,545

 

20.8%

 

506,590

 

 

371,178

 

36.5%

Total revenues

 

542,204

 

 

475,335

 

14.1%

 

2,054,851

 

 

1,736,768

 

18.3%

Noninterest expense

 

302,656

 

 

261,897

 

15.6%

 

1,167,728

 

 

1,034,970

 

12.8%

Pre-tax, pre-provision net revenue

 

239,548

 

 

213,438

 

12.2%

 

887,123

 

 

701,798

 

26.4%

Adjustments:

 

 

 

 

 

 

Investment (gains) losses on sales of securities, net

 

4,099

 

 

(249

)

>100.0%

 

16,611

 

 

71,854

 

(76.9)%

Recognition of mortgage servicing asset

 

 

 

 

NA

 

 

 

(11,812

)

(100.0)%

ORE expense

 

346

 

 

58

 

>100.0%

 

687

 

 

220

 

>100.0%

FDIC special assessment

 

(7,500

)

 

 

(100.0)%

 

(7,500

)

 

7,250

 

>(100.0%)

Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives

 

 

 

 

NA

 

 

 

28,400

 

(100.0)%

Merger-related expenses

 

13,939

 

 

 

100.0%

 

21,666

 

 

 

100.0%

Adjusted pre-tax, pre-provision net revenue

$

250,432

 

$

213,247

 

17.4%

$

918,587

 

$

797,710

 

15.2%

 

 

Three months ended

 

Year ended

 

Dec. 31, 2025

Sept. 30, 2025

Dec. 31, 2024

 

Dec. 31, 2025

Dec. 31, 2024

Net interest margin

3.27

%

3.26

%

3.22

%

 

3.24

%

3.16

%

Efficiency ratio

55.82

%

55.64

%

55.10

%

 

56.83

%

59.59

%

Return on average assets (1)

1.16

%

1.22

%

1.15

%

 

1.15

%

0.93

%

Return on average tangible common equity (TCE) (1)

13.50

%

14.49

%

13.58

%

 

13.58

%

11.12

%

Average loan to deposit ratio

82.85

%

82.88

%

83.92

%

 

83.26

%

84.64

%

 

Net interest income for the fourth quarter of 2025 was $407.4 million, compared to $363.8 million for the fourth quarter of 2024, a year-over-year growth rate of 12.0 percent. Net interest margin was 3.27 percent for the fourth quarter of 2025, compared to 3.22 percent for the fourth quarter of 2024.

Total revenues for the fourth quarter of 2025 were $542.2 million, compared to $475.3 million for the fourth quarter of 2024, a year-over-year increase of 14.1 percent.

 

Three months ended

Linked-quarter

Annualized %

Change

Three months ended

Yr-over-Yr

% Change

(dollars in thousands)

Dec. 31, 2025

Sept. 30, 2025

Dec. 31, 2024

Net interest income

$

407,435

$

396,865

10.7

%

$

363,790

12.0

%

Noninterest income

 

134,769

 

147,938

(35.6

)%

 

111,545

20.8

%

Total revenues

$

542,204

$

544,803

(1.9

)%

$

475,335

14.1

%

  • Wealth management revenues, which include investment, trust and insurance services, were $36.9 million for the fourth quarter of 2025, compared to $31.2 million for the fourth quarter of 2024, a year-over-year increase of 18.1 percent. The increase in wealth management revenues is primarily attributable to an increase in capacity. Pinnacle continues to hire more wealth-management revenue producers across the firm, particularly in the areas of the firm's most recent market expansions, further showcasing the power of its differentiated model in markets where we have not previously operated.
  • Income from the firm's investment in Banker's Healthcare Group ("BHG") was $31.3 million for the fourth quarter of 2025, compared to $12.1 million for the fourth quarter of 2024, a sharp year-over-year increase.
    • BHG's loan originations were $1.7 billion in the fourth quarter of 2025, compared to $1.7 billion in the third quarter of 2025 and $1.2 billion in the fourth quarter of 2024.
    • Loans sold to BHG's community bank partners were approximately $529 million in the fourth quarter of 2025, compared to $561 million in the third quarter of 2025 and $505 million in the fourth quarter of 2024.
    • BHG reserves for on-balance sheet loan losses were $376 million, or 11.4 percent of loans held for investment at Dec. 31, 2025, compared to 11.2 percent at Sept. 30, 2025, and 9.3 percent at Dec. 31, 2024.
    • At Dec. 31, 2025, BHG increased its accrual for estimated losses attributable to loan substitutions and prepayments to $709 million, or 8.6 percent of the unpaid balances on loans that were previously purchased by BHG's community bank network, compared to 7.9 percent at Sept. 30, 2025, and 7.1 percent at Dec. 31, 2024.
  • Noninterest income categories, other than those specifically noted above, contributed $66.6 million for the quarter ended Dec. 31, 2025, a decrease of $1.7 million from the fourth quarter of 2024.

Noninterest expense for the fourth quarter of 2025 was $302.7 million, compared to $261.9 million for the fourth quarter of 2024. As noted in the table below, adjusted noninterest expense for the fourth quarter of 2025 was $295.9 million, compared to $261.8 million in the prior year.

 

Three months ended

Linked-quarter

Annualized

% Change

Three months ended

Yr-over-yr

% Change

(dollars in thousands)

Dec. 31, 2025

Sept. 30, 2025

Dec. 31, 2024

Noninterest expense

$

302,656

 

$

303,139

(0.6)%

$

261,897

15.6%

Less:

 

 

 

 

 

ORE expense

 

346

 

 

146

>100.0%

 

58

>100.0%

FDIC special assessment

 

(7,500

)

 

(100.0)%

 

(100.0)%

Merger-related expenses

 

13,939

 

 

7,727

>100.0%

 

100.0%

Adjusted noninterest expense

$

295,871

 

$

295,266

0.8%

$

261,839

13.0%

  • Salaries and employee benefits were $181.1 million in the fourth quarter of 2025, compared to $164.7 million in the fourth quarter of 2024, reflecting a year-over-year increase of 10.0 percent.
    • Cash incentive costs in the fourth quarter of 2025 totaling $26.2 million were approximately $8.3 million lower than the third quarter of 2025. The fourth quarter 2025 accrual assumed a 125 percent of target payout for 2025, reflecting excellent performance for the year.
  • Equipment and occupancy costs were $52.2 million in the fourth quarter of 2025, compared to $42.8 million in the fourth quarter of 2024, resulting in a year-over-year increase of 22.0 percent. This increase was primarily attributable to the opening of new full-service locations during 2025 and the relocation of the corporate headquarters to a new office during the first quarter of 2025.
  • Merger-related expenses for the year ended Dec. 31, 2025, were $21.7 million and represent costs associated with our merger with Synovus, which closed on January 1, 2026.

"Revenue growth in the fourth quarter was exceptional and provides further evidence that we are active in our markets, while our leadership was also diligently working to advance a successful merger with Synovus," Turner said. "Net interest income for 2025 was up a solid 13.4 percent over the prior year, well within the range we discussed at the end of last quarter. As anticipated, our net interest margin expanded in the fourth quarter to 3.27 percent, up from the 3.26 percent last quarter. Noninterest income in 2025 was up a phenomenal 36.5 percent over last year. Noninterest income, excluding the impact of investment securities net losses and the recognition of a mortgage servicing asset in 2024, was up 21.3 percent from last year, again, well within the range we discussed last quarter as significant contributions from wealth, treasury management, BHG and our other fee businesses contributed greatly to our 2025 success.

"As to noninterest expense, excluding the reversal of the FDIC special assessment, merger-related costs and ORE expenses, our 2025 noninterest expense ended the year at $1.153 billion, which was within the range we discussed last quarter. Also, as expected, the final results for our 2025 associate cash incentives ended the year at 125 percent of target which warranted a maximum award to our team members."

PINNACLE'S CAPITAL AND SOUNDNESS:

 

As of

 

Dec. 31, 2025

Sept. 30, 2025

Dec. 31, 2024

Shareholders' equity to total assets

 

12.2

%

 

12.3

%

 

12.2

%

Tangible common equity to tangible assets

 

8.9

%

 

8.8

%

 

8.6

%

Book value per common share

$

87.90

 

$

85.60

 

$

80.46

 

Tangible book value per common share

$

63.71

 

$

61.53

 

$

56.24

 

Annualized net loan charge-offs to avg. loans (1)

 

0.28

%

 

0.18

%

 

0.24

%

Nonperforming assets to total loans, ORE and other nonperforming assets (NPAs)

 

0.36

%

 

0.41

%

 

0.42

%

Classified asset ratio (Pinnacle Bank) (2)

 

3.52

%

 

4.16

%

 

3.79

%

Construction and land development loans as a percentage of total capital (3)

 

57.70

%

 

59.60

%

 

70.50

%

Construction and land development, non-owner occupied commercial real estate and multi-family loans as a percentage of total capital (3)

 

221.10

%

 

218.10

%

 

242.20

%

Allowance for credit losses (ACL) to total loans

 

1.13

%

 

1.15

%

 

1.17

%

(1)

Annualized net loan charge-offs to average loans ratios are computed by annualizing quarterly net loan charge-offs and dividing the result by average loans for the quarter.

(2):

Classified assets as a percentage of Tier 1 capital plus allowance for credit losses.

(3):

Calculated using the same guidelines as are used in the Federal Financial Institutions Examination Council's Uniform Bank Performance Report. 

 

"Fourth quarter soundness metrics all remain strong," Turner said. "During the quarter, we determined the need to charge off a nonperforming commercial real estate loan for approximately $16.9 million, of which approximately $10.0 million had been carried in our allowance for loan losses since the first quarter of 2024. This resulted in increased charge-offs in relation to average loans, as well as increased provision expense. However, we are also reporting decreases in nonperforming loans, as well as a slight reduction in our allowance for loan losses in relation to total loans.

"Our tangible equity ratio increased to 8.9 percent at Dec. 31, 2025, while our common equity tier one risk-based capital ratio stood at 10.9 percent, up slightly over the course of 2025. Another metric that we remain very proud of is our tangible book value per share which stood at $63.71 per share at Dec. 31, 2025, an increase of 13.3 percent over last year’s result."

WEBCAST AND CONFERENCE CALL INFORMATION

Pinnacle will host a webcast and conference call at 8:30 a.m. ET on January 22, 2026, to discuss legacy Pinnacle's and legacy Synovus' fourth quarter 2025 results and other matters. To access the call for audio only, please call 1-888-506-0062. For the presentation and streaming audio, please access the webcast on the investor relations page of Pinnacle's website at investors.pnfp.com.

Pinnacle Financial Partners, Inc. (“Pinnacle”) is a regional bank which provides a full range of banking, investment, trust, mortgage and insurance products and services for commercial and consumer clients who want a comprehensive relationship with their financial institution. The firm joined forces with Synovus in 2026, bringing together more than 160 years of combined banking service. Pinnacle is the largest bank headquartered in Tennessee and the largest bank holding company headquartered in Georgia. The firm is No. 1 in deposit market share in the Nashville MSA and No. 4 in the Atlanta MSA with offices in Tennessee, Georgia, Florida, North Carolina, South Carolina, Alabama, Kentucky, Virginia and Maryland (based on June 30, 2025 FDIC market share data).

Pinnacle is an employer of choice for financial services professionals. The firm is No. 9 in FORTUNE magazine’s 2025 list of 100 Best Companies to Work For® in the U.S., its ninth consecutive appearance. Pinnacle was also recognized by American Banker as No. 4 among America’s Best Banks to Work For in 2025, its 13th consecutive year on the list, and No. 1 among banks with more than $10 billion in assets.

FORWARD LOOKING STATEMENTS

This press release and certain of our other filings with the Securities and Exchange Commission contain statements that constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are forward-looking statements. You can identify these forward-looking statements through Pinnacle's use of words such as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “should,” “predicts,” “could,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential” and other similar words and expressions of the future or otherwise regarding the outlook for Pinnacle's future business and financial performance and/or the performance of the banking industry and economy in general. These forward-looking statements include, among others, our expectations regarding the anticipated benefits and risks related to the recently-completed business combination with Synovus Financial Corp., our future operating and financial performance; expectations on our intended strategies, initiatives, and other operational and execution goals; expectations on credit quality and performance; and the assumptions underlying our expectations. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve known and unknown risks and uncertainties which may cause the actual results, performance or achievements of Pinnacle to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are based on the information known to, and current beliefs and expectations of, Pinnacle's management and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements in this press release. Many of these factors are beyond Pinnacle's ability to control or predict.

These forward-looking statements are based upon information presently known to management and are inherently subjective, uncertain and subject to change due to any number of risks and uncertainties, including, without limitation, the risks and other factors set forth in Pinnacle's filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2024, under the captions “Cautionary Notice Regarding Forward-Looking Statements” and “Risk Factors” and in Pinnacle's quarterly reports on Form 10-Q, current reports on Form 8-K and other filings and reports filed with the Securities and Exchange Commission. We believe these forward-looking statements are reasonable; however, undue reliance should not be placed on any forward-looking statements, which are based on current expectations and speak only as of the date that they are made. We do not assume any obligation to update any forward-looking statements as a result of new information, future developments or otherwise, except as otherwise may be required by law.

NON-GAAP FINANCIAL MEASURES

This release contains certain non-GAAP financial measures, including, without limitation, total revenues, net income to common shareholders, earnings per diluted common share, revenue per diluted common share, PPNR, efficiency ratio, noninterest expense, noninterest income and the ratio of noninterest expense to average assets, excluding in certain instances the impact of expenses related to other real estate owned, gains or losses on sale of investment securities, charges related to the FDIC special assessment, income associated with the recognition of a mortgage servicing asset in the first quarter of 2024, fees related to terminating an agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives in the second quarter of 2024, merger-related expenses incurred in connection with our combination with Synovus and other matters for the accounting periods presented. This release may also contain certain other non-GAAP capital ratios and performance measures that exclude the impact of goodwill and core deposit intangibles associated with Pinnacle's acquisitions of BNC, Avenue Bank, Magna Bank, CapitalMark Bank & Trust, Mid-America Bancshares, Inc., Cavalry Bancorp, Inc. and other acquisitions which collectively are less material to the non-GAAP measure as well as the impact of Pinnacle's Series B Preferred Stock. The presentation of the non-GAAP financial information is not intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Because non-GAAP financial measures presented in this release are not measurements determined in accordance with GAAP and are susceptible to varying calculations, these non-GAAP financial measures, as presented, may not be comparable to other similarly titled measures presented by other companies.

Pinnacle believes that these non-GAAP financial measures facilitate making period-to-period comparisons and are meaningful indications of its operating performance. In addition, because intangible assets such as goodwill and the core deposit intangible, and the other items excluded each vary extensively from company to company, Pinnacle believes that the presentation of this information allows investors to more easily compare Pinnacle's results to the results of other companies. Pinnacle's management utilizes this non-GAAP financial information to compare Pinnacle's operating performance for 2025 versus certain periods in 2024 and to internally prepared projections.

 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS – UNAUDITED

 

 

 

 

(dollars in thousands, except for share and per share data)

Dec. 31, 2025

Sept. 30, 2025

Dec. 31, 2024

ASSETS

 

 

 

Cash and noninterest-bearing due from banks

$

358,258

 

$

295,133

 

$

320,320

 

Restricted cash

 

91,174

 

 

128,830

 

 

93,645

 

Interest-bearing due from banks

 

3,115,650

 

 

2,841,647

 

 

3,021,960

 

Cash and cash equivalents

 

3,565,082

 

 

3,265,610

 

 

3,435,925

 

Securities purchased with agreement to resell

 

96,395

 

 

83,120

 

 

66,449

 

Securities available-for-sale, at fair value

 

6,566,683

 

 

6,411,806

 

 

5,582,369

 

Securities held-to-maturity (fair value of $2.4 billion, $2.4 billion and $2.6 billion, net of allowance for credit losses of $1.7 million, $1.7 million, and $1.7 million at Dec. 31, 2025, Sept. 30, 2025 and Dec. 31, 2024, respectively)

 

2,590,524

 

 

2,644,802

 

 

2,798,899

 

Consumer loans held-for-sale

 

91,713

 

 

163,129

 

 

175,627

 

Commercial loans held-for-sale

 

5,647

 

 

12,267

 

 

19,700

 

Loans

 

39,154,002

 

 

37,932,613

 

 

35,485,776

 

Less allowance for credit losses

 

(441,540

)

 

(434,450

)

 

(414,494

)

Loans, net

 

38,712,462

 

 

37,498,163

 

 

35,071,282

 

Premises and equipment, net

 

339,990

 

 

337,552

 

 

311,277

 

Equity method investment

 

391,946

 

 

389,109

 

 

436,707

 

Accrued interest receivable

 

219,761

 

 

218,647

 

 

214,080

 

Goodwill

 

1,848,904

 

 

1,848,904

 

 

1,849,260

 

Core deposits and other intangible assets

 

29,715

 

 

18,108

 

 

21,423

 

Other real estate owned

 

8,053

 

 

5,129

 

 

1,278

 

Other assets

 

3,239,178

 

 

3,067,203

 

 

2,605,173

 

Total assets

$

57,706,053

 

$

55,963,549

 

$

52,589,449

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

Deposits:

 

 

 

Noninterest-bearing

$

9,046,666

 

$

8,952,978

 

$

8,170,448

 

Interest-bearing

 

15,649,061

 

 

15,031,854

 

 

14,125,194

 

Savings and money market accounts

 

17,627,689

 

 

17,097,698

 

 

16,197,397

 

Time

 

5,073,106

 

 

4,644,594

 

 

4,349,953

 

Total deposits

 

47,396,522

 

 

45,727,124

 

 

42,842,992

 

Securities sold under agreements to repurchase

 

316,447

 

 

325,573

 

 

230,244

 

Federal Home Loan Bank advances

 

1,778,329

 

 

1,777,003

 

 

1,874,134

 

Subordinated debt and other borrowings

 

426,704

 

 

426,483

 

 

425,821

 

Accrued interest payable

 

48,250

 

 

48,484

 

 

55,619

 

Other liabilities

 

696,086

 

 

802,690

 

 

728,758

 

Total liabilities

 

50,662,338

 

 

49,107,357

 

 

46,157,568

 

Preferred stock, no par value, 10.0 million shares authorized; 225,000 shares non-cumulative perpetual preferred stock, Series B, liquidation preference $225.0 million, issued and outstanding at Dec. 31, 2025, Sept. 30, 2025 and Dec. 31, 2024, respectively

 

217,126

 

 

217,126

 

 

217,126

 

Common stock, par value $1.00; 180.0 million shares authorized; 77.7 million, 77.6 million and 77.2 million shares issued and outstanding at Dec. 31, 2025, Sept. 30, 2025 and Dec. 31, 2024, respectively

 

77,662

 

 

77,558

 

 

77,242

 

Additional paid-in capital

 

3,144,104

 

 

3,141,416

 

 

3,129,680

 

Retained earnings

 

3,727,788

 

 

3,579,862

 

 

3,175,777

 

Accumulated other comprehensive loss, net of taxes

 

(122,965

)

 

(159,770

)

 

(167,944

)

Total shareholders' equity

 

7,043,715

 

 

6,856,192

 

 

6,431,881

 

Total liabilities and shareholders' equity

$

57,706,053

 

$

55,963,549

 

$

52,589,449

 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED

(dollars in thousands, except for share and per share data)

Three months ended

Year ended

 

Dec. 31, 2025

Sept. 30, 2025

Dec. 31, 2024

Dec. 31, 2025

Dec. 31, 2024

Interest income:

 

 

 

 

 

Loans, including fees

$

583,740

 

$

588,131

 

$

557,716

 

$

2,288,096

 

$

2,221,063

 

Securities

 

 

 

 

 

Taxable

 

64,953

 

 

67,158

 

 

58,842

 

 

260,953

 

 

220,666

 

Tax-exempt

 

27,483

 

 

27,646

 

 

24,947

 

 

107,463

 

 

97,779

 

Federal funds sold and other

 

35,279

 

 

38,312

 

 

42,855

 

 

139,120

 

 

158,590

 

Total interest income

 

711,455

 

 

721,247

 

 

684,360

 

 

2,795,632

 

 

2,698,098

 

Interest expense:

 

 

 

 

 

Deposits

 

275,008

 

 

294,164

 

 

287,511

 

 

1,127,179

 

 

1,203,455

 

Securities sold under agreements to repurchase

 

1,501

 

 

1,423

 

 

1,182

 

 

5,172

 

 

5,392

 

FHLB advances and other borrowings

 

27,511

 

 

28,795

 

 

31,877

 

 

115,020

 

 

123,661

 

Total interest expense

 

304,020

 

 

324,382

 

 

320,570

 

 

1,247,371

 

 

1,332,508

 

Net interest income

 

407,435

 

 

396,865

 

 

363,790

 

 

1,548,261

 

 

1,365,590

 

Provision for credit losses

 

34,101

 

 

31,939

 

 

29,652

 

 

107,245

 

 

120,589

 

Net interest income after provision for credit losses

 

373,334

 

 

364,926

 

 

334,138

 

 

1,441,016

 

 

1,245,001

 

Noninterest income:

 

 

 

 

 

Service charges on deposit accounts

 

18,720

 

 

18,290

 

 

15,175

 

 

71,130

 

 

59,394

 

Investment services

 

22,340

 

 

23,910

 

 

19,233

 

 

84,391

 

 

67,572

 

Insurance sales commissions

 

3,142

 

 

4,016

 

 

2,900

 

 

15,525

 

 

13,753

 

Gains on mortgage loans sold, net

 

1,347

 

 

1,828

 

 

2,344

 

 

7,647

 

 

11,136

 

Investment gains (losses) on sales of securities, net

 

(4,099

)

 

 

 

249

 

 

(16,611

)

 

(71,854

)

Trust fees

 

11,415

 

 

10,316

 

 

9,098

 

 

40,351

 

 

33,219

 

Income from equity method investment

 

31,297

 

 

40,614

 

 

12,070

 

 

118,343

 

 

63,172

 

Gain on sale of fixed assets

 

142

 

 

 

 

38

 

 

554

 

 

2,258

 

Other noninterest income

 

50,465

 

 

48,964

 

 

50,438

 

 

185,260

 

 

192,528

 

Total noninterest income

 

134,769

 

 

147,938

 

 

111,545

 

 

506,590

 

 

371,178

 

Noninterest expense:

 

 

 

 

 

Salaries and employee benefits

 

181,095

 

 

187,001

 

 

164,670

 

 

721,431

 

 

621,031

 

Equipment and occupancy

 

52,167

 

 

48,910

 

 

42,756

 

 

195,300

 

 

166,002

 

Other real estate, net

 

346

 

 

146

 

 

58

 

 

687

 

 

220

 

Marketing and other business development

 

12,011

 

 

7,902

 

 

8,168

 

 

37,351

 

 

26,668

 

Postage and supplies

 

3,269

 

 

3,401

 

 

3,178

 

 

13,232

 

 

12,049

 

Amortization of intangibles

 

1,393

 

 

1,398

 

 

1,544

 

 

5,608

 

 

6,254

 

Merger-related expenses

 

13,939

 

 

7,727

 

 

 

 

21,666

 

 

 

Other noninterest expense

 

38,436

 

 

46,654

 

 

41,523

 

 

172,453

 

 

202,746

 

Total noninterest expense

 

302,656

 

 

303,139

 

 

261,897

 

 

1,167,728

 

 

1,034,970

 

Income before income taxes

 

205,447

 

 

209,725

 

 

183,786

 

 

779,878

 

 

581,209

 

Income tax expense

 

35,666

 

 

36,589

 

 

32,527

 

 

138,013

 

 

106,153

 

Net income

 

169,781

 

 

173,136

 

 

151,259

 

 

641,865

 

 

475,056

 

Preferred stock dividends

 

(3,798

)

 

(3,798

)

 

(3,798

)

 

(15,192

)

 

(15,192

)

Net income available to common shareholders

$

165,983

 

$

169,338

 

$

147,461

 

$

626,673

 

$

459,864

 

 

 

 

 

 

 

Per share information:

 

 

 

 

 

Basic net income per common share

$

2.16

 

$

2.20

 

$

1.93

 

$

8.15

 

$

6.01

 

Diluted net income per common share

$

2.13

 

$

2.19

 

$

1.91

 

$

8.07

 

$

5.96

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic

 

76,929,255

 

 

76,904,045

 

 

76,537,040

 

 

76,863,389

 

 

76,460,926

 

Diluted

 

77,746,329

 

 

77,310,293

 

 

77,384,742

 

 

77,688,626

 

 

77,131,330

 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

(Unaudited)
 

 

(dollars and shares in thousands)

Preferred

Stock

Amount

 

Common Stock

Additional

Paid-in Capital

Retained Earnings

Accumulated Other

Comp. Income

(Loss), net

Total

Shareholders'

Equity

 

 

Shares

Amounts

Balance at December 31, 2023

$

217,126

 

76,767

 

$

76,767

 

$

3,109,493

 

$

2,784,927

 

$

(152,525

)

$

6,035,788

 

Preferred dividends paid ($67.52 per share)

 

 

 

 

 

 

 

 

(15,192

)

 

 

 

(15,192

)

Common dividends paid ($0.88 per share)

 

 

 

 

 

 

 

 

(69,014

)

 

 

 

(69,014

)

Issuance of restricted common shares

 

 

262

 

 

262

 

 

(262

)

 

 

 

 

 

 

Forfeiture of restricted common shares

 

 

(30

)

 

(30

)

 

30

 

 

 

 

 

 

 

Restricted shares withheld for taxes & related tax benefits

 

 

(68

)

 

(68

)

 

(5,774

)

 

 

 

 

 

(5,842

)

Issuance of common stock pursuant to restricted stock unit (RSU) and performance stock unit (PSU) agreements, net of shares withheld for taxes & related tax benefits

 

 

311

 

 

311

 

 

(14,741

)

 

 

 

 

 

(14,430

)

Compensation expense for restricted shares, RSUs and PSUs

 

 

 

 

 

 

40,934

 

 

 

 

 

 

40,934

 

Net income

 

 

 

 

 

 

 

 

475,056

 

 

 

 

475,056

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

(15,419

)

 

(15,419

)

Balance at December 31, 2024

$

217,126

 

77,242

 

$

77,242

 

$

3,129,680

 

$

3,175,777

 

$

(167,944

)

$

6,431,881

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

$

217,126

 

77,242

 

$

77,242

 

$

3,129,680

 

$

3,175,777

 

$

(167,944

)

$

6,431,881

 

Preferred dividends paid ($67.52 per share)

 

 

 

 

 

 

 

 

(15,192

)

 

 

 

(15,192

)

Common dividends paid ($0.96 per share)

 

 

 

 

 

 

 

 

(74,662

)

 

 

 

(74,662

)

Issuance of restricted common shares

 

 

214

 

 

214

 

 

(214

)

 

 

 

 

 

 

Forfeiture of restricted common shares

 

 

(33

)

 

(33

)

 

33

 

 

 

 

 

 

 

Restricted shares withheld for taxes & related tax benefits

 

 

(69

)

 

(69

)

 

(7,612

)

 

 

 

 

 

(7,681

)

Issuance of common stock pursuant to RSU and PSU agreements, net of shares withheld for taxes & related tax benefits

 

 

308

 

 

308

 

 

(21,409

)

 

 

 

 

 

(21,101

)

Compensation expense for restricted shares, RSUs and PSUs

 

 

 

 

 

 

43,626

 

 

 

 

 

 

43,626

 

Net income

 

 

 

 

 

 

 

 

641,865

 

 

 

 

641,865

 

Other comprehensive gain

 

 

 

 

 

 

 

 

 

 

44,979

 

 

44,979

 

Balance at December 31, 2025

$

217,126

 

77,662

 

$

77,662

 

$

3,144,104

 

$

3,727,788

 

$

(122,965

)

$

7,043,715

 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

 

 

 

 

 

 

(dollars in thousands)

December

September

June

March

December

September

2025

2025

2025

2025

2024

2024

Balance sheet data, at quarter end:

 

 

 

 

 

 

Commercial and industrial loans

$

16,365,200

 

15,570,921

 

14,905,306

 

14,131,312

 

13,815,817

 

12,986,865

 

Commercial real estate - owner occupied loans

 

5,215,810

 

4,904,462

 

4,744,806

 

4,594,376

 

4,388,531

 

4,264,743

 

Commercial real estate - investment loans

 

5,803,480

 

5,803,851

 

5,891,694

 

5,977,583

 

5,931,420

 

5,919,235

 

Commercial real estate - multifamily and other loans

 

2,337,836

 

2,284,438

 

2,393,696

 

2,360,515

 

2,198,698

 

2,213,153

 

Consumer real estate - mortgage loans

 

5,518,618

 

5,373,110

 

5,163,761

 

4,977,358

 

4,914,482

 

4,907,766

 

Construction and land development loans

 

3,241,266

 

3,389,451

 

3,412,060

 

3,525,860

 

3,699,321

 

3,486,504

 

Consumer and other loans

 

671,792

 

606,380

 

593,841

 

569,742

 

537,507

 

530,044

 

Total loans

 

39,154,002

 

37,932,613

 

37,105,164

 

36,136,746

 

35,485,776

 

34,308,310

 

Allowance for credit losses

 

(441,540

)

(434,450

)

(422,125

)

(417,462

)

(414,494

)

(391,534

)

Securities

 

9,157,207

 

9,056,608

 

9,066,651

 

8,718,794

 

8,381,268

 

8,293,241

 

Total assets

 

57,706,053

 

55,963,549

 

54,801,451

 

54,254,804

 

52,589,449

 

50,701,888

 

Noninterest-bearing deposits

 

9,046,666

 

8,952,978

 

8,640,759

 

8,507,351

 

8,170,448

 

8,229,394

 

Total deposits

 

47,396,522

 

45,727,124

 

44,999,244

 

44,479,463

 

42,842,992

 

40,954,888

 

Securities sold under agreements to repurchase

 

316,447

 

325,573

 

258,454

 

263,993

 

230,244

 

209,956

 

FHLB advances

 

1,778,329

 

1,777,003

 

1,775,470

 

1,886,011

 

1,874,134

 

2,146,395

 

Subordinated debt and other borrowings

 

426,704

 

426,483

 

426,263

 

426,042

 

425,821

 

425,600

 

Total shareholders' equity

 

7,043,715

 

6,856,192

 

6,637,237

 

6,543,142

 

6,431,881

 

6,344,258

 

Balance sheet data, quarterly averages:

 

 

 

 

 

 

Total loans

$

38,656,655

 

37,693,158

 

36,967,754

 

36,041,530

 

34,980,900

 

34,081,759

 

Securities

 

9,215,021

 

9,025,752

 

8,986,542

 

8,679,934

 

8,268,583

 

8,176,250

 

Federal funds sold and other

 

3,606,379

 

3,360,273

 

2,854,113

 

2,958,593

 

3,153,751

 

2,601,267

 

Total earning assets

 

51,478,055

 

50,079,183

 

48,808,409

 

47,680,057

 

46,403,234

 

44,859,276

 

Total assets

 

56,705,549

 

55,213,879

 

53,824,500

 

52,525,831

 

51,166,643

 

49,535,543

 

Noninterest-bearing deposits

 

9,246,937

 

8,873,147

 

8,486,681

 

8,206,751

 

8,380,760

 

8,077,655

 

Total deposits

 

46,657,794

 

45,479,133

 

44,233,628

 

43,018,951

 

41,682,341

 

40,101,199

 

Securities sold under agreements to repurchase

 

326,116

 

287,465

 

255,662

 

230,745

 

223,162

 

230,340

 

FHLB advances

 

1,777,721

 

1,774,237

 

1,838,449

 

1,877,596

 

2,006,736

 

2,128,793

 

Subordinated debt and other borrowings

 

433,619

 

433,472

 

427,805

 

427,624

 

427,503

 

427,380

 

Total shareholders' equity

 

6,966,997

 

6,721,569

 

6,601,662

 

6,515,904

 

6,405,867

 

6,265,710

 

Statement of operations data, for the three months ended:

Interest income

$

711,455

 

721,247

 

694,770

 

668,160

 

684,360

 

694,865

 

Interest expense

 

304,020

 

324,382

 

315,237

 

303,732

 

320,570

 

343,361

 

Net interest income

 

407,435

 

396,865

 

379,533

 

364,428

 

363,790

 

351,504

 

Provision for credit losses

 

34,101

 

31,939

 

24,245

 

16,960

 

29,652

 

26,281

 

Net interest income after provision for credit losses

 

373,334

 

364,926

 

355,288

 

347,468

 

334,138

 

325,223

 

Noninterest income

 

134,769

 

147,938

 

125,457

 

98,426

 

111,545

 

115,242

 

Noninterest expense

 

302,656

 

303,139

 

286,446

 

275,487

 

261,897

 

259,319

 

Income before income taxes

 

205,447

 

209,725

 

194,299

 

170,407

 

183,786

 

181,146

 

Income tax expense

 

35,666

 

36,589

 

35,759

 

29,999

 

32,527

 

34,455

 

Net income

 

169,781

 

173,136

 

158,540

 

140,408

 

151,259

 

146,691

 

Preferred stock dividends

 

(3,798

)

(3,798

)

(3,798

)

(3,798

)

(3,798

)

(3,798

)

Net income available to common shareholders

$

165,983

 

169,338

 

154,742

 

136,610

 

147,461

 

142,893

 

Profitability and other ratios:

 

 

 

 

 

 

Return on avg. assets (1)

 

1.16

%

1.22

%

1.15

%

1.05

%

1.15

%

1.15

%

Return on avg. equity (1)

 

9.45

%

10.00

%

9.40

%

8.50

%

9.16

%

9.07

%

Return on avg. common equity (1)

 

9.76

%

10.33

%

9.72

%

8.80

%

9.48

%

9.40

%

Return on avg. tangible common equity (1)

 

13.50

%

14.49

%

13.75

%

12.51

%

13.58

%

13.61

%

Common stock dividend payout ratio (14)

 

11.87

%

12.20

%

12.73

%

15.53

%

14.72

%

16.73

%

Net interest margin (2)

 

3.27

%

3.26

%

3.23

%

3.21

%

3.22

%

3.22

%

Noninterest income to total revenue (3)

 

24.86

%

27.15

%

24.84

%

21.27

%

23.47

%

24.69

%

Noninterest income to avg. assets (1)

 

0.94

%

1.06

%

0.93

%

0.76

%

0.87

%

0.93

%

Noninterest exp. to avg. assets (1)

 

2.12

%

2.18

%

2.13

%

2.13

%

2.04

%

2.08

%

Efficiency ratio (4)

 

55.82

%

55.64

%

56.72

%

59.52

%

55.10

%

55.56

%

Avg. loans to avg. deposits

 

82.85

%

82.88

%

83.57

%

83.78

%

83.92

%

84.99

%

Securities to total assets

 

15.87

%

16.18

%

16.54

%

16.07

%

15.94

%

16.36

%

This information is preliminary and based on company data available at the time of the presentation.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED

 

 

 

 

(dollars in thousands)

Three months ended

 

Three months ended

December 31, 2025

 

December 31, 2024

 

Average

Balances

Interest

Rates/

Yields

 

Average

Balances

Interest

Rates/

Yields

Interest-earning assets

 

 

 

 

 

 

 

Loans (1) (2)

$

38,656,655

$

583,740

6.11

%

 

$

34,980,900

$

557,716

6.42

%

Securities

 

 

 

 

 

 

 

Taxable

 

5,786,264

 

64,953

4.45

%

 

 

4,953,134

 

58,842

4.73

%

Tax-exempt (2)

 

3,428,757

 

27,483

3.80

%

 

 

3,315,449

 

24,947

3.58

%

Interest-bearing due from banks

 

3,213,013

 

29,967

3.70

%

 

 

2,819,891

 

36,135

5.10

%

Resell agreements

 

101,919

 

2,232

8.69

%

 

 

75,583

 

1,697

8.93

%

Federal funds sold

 

 

%

 

 

 

%

Other

 

291,447

 

3,080

4.19

%

 

 

258,277

 

5,023

7.74

%

Total interest-earning assets

 

51,478,055

$

711,455

5.62

%

 

 

46,403,234

$

684,360

5.97

%

Nonearning assets

 

 

 

 

 

 

 

Intangible assets

 

1,872,458

 

 

 

 

1,870,051

 

 

Other nonearning assets

 

3,355,036

 

 

 

 

2,893,358

 

 

Total assets

$

56,705,549

 

 

 

$

51,166,643

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

Interest checking

 

15,119,001

 

111,685

2.93

%

 

 

13,162,542

 

113,704

3.44

%

Savings and money market

 

17,462,107

 

118,415

2.69

%

 

 

15,654,866

 

125,760

3.20

%

Time

 

4,829,749

 

44,908

3.69

%

 

 

4,484,173

 

48,047

4.26

%

Total interest-bearing deposits

 

37,410,857

 

275,008

2.92

%

 

 

33,301,581

 

287,511

3.43

%

Securities sold under agreements to repurchase

 

326,116

 

1,501

1.83

%

 

 

223,162

 

1,182

2.11

%

Federal Home Loan Bank advances

 

1,777,721

 

19,645

4.38

%

 

 

2,006,736

 

23,159

4.59

%

Subordinated debt and other borrowings

 

433,619

 

7,866

7.20

%

 

 

427,503

 

8,718

8.11

%

Total interest-bearing liabilities

 

39,948,313

 

304,020

3.02

%

 

 

35,958,982

 

320,570

3.55

%

Noninterest-bearing deposits

 

9,246,937

 

 

 

 

8,380,760

 

 

Total deposits and interest-bearing liabilities

 

49,195,250

$

304,020

2.45

%

 

 

44,339,742

$

320,570

2.88

%

Other liabilities

 

543,302

 

 

 

 

421,034

 

 

Shareholders' equity

 

6,966,997

 

 

 

 

6,405,867

 

 

Total liabilities and shareholders' equity

$

56,705,549

 

 

 

$

51,166,643

 

 

Net interest income

 

$

407,435

 

 

 

$

363,790

 

Net interest spread (3)

 

 

2.60

%

 

 

 

2.42

%

Net interest margin (4)

 

 

3.27

%

 

 

 

3.22

%

 

 

 

 

 

 

 

 

(1) Average balances of nonperforming loans are included in the above amounts.

(2) Yields computed on tax-exempt instruments on a tax equivalent basis and included $17.2 million of taxable equivalent income for the three months ended Dec. 31, 2025 compared to $12.1 million for the three months ended Dec. 31, 2024. The tax-exempt benefit has been reduced by the projected impact of tax-exempt income that will be disallowed pursuant to IRS Regulations as of and for the then current period presented.

(3) Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the three months ended Dec. 31, 2025 would have been 3.16% compared to a net interest spread of 3.09% for the three months ended Dec. 31, 2024.

(4) Net interest margin is the result of annualized net interest income calculated on a tax equivalent basis divided by average interest-earning assets for the period.

 

 

 

This information is preliminary and based on company data available at the time of the presentation.

 

 

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED

 

 

 

 

(dollars in thousands)

Year ended

 

Year ended

December 31, 2025

 

December 31, 2024

 

Average

Balances

Interest

Rates/

Yields

 

Average

Balances

Interest

Rates/

Yields

Interest-earning assets

 

 

 

 

 

 

 

Loans (1) (2)

$

37,347,907

$

2,288,096

6.23

%

 

$

33,908,775

$

2,221,063

6.64

%

Securities

 

 

 

 

 

 

 

Taxable

 

5,631,662

 

260,953

4.63

%

 

 

4,487,037

 

220,666

4.92

%

Tax-exempt (2)

 

3,346,750

 

107,463

3.84

%

 

 

3,284,099

 

97,779

3.55

%

Interest-bearing due from banks

 

2,852,913

 

118,459

4.15

%

 

 

2,533,184

 

132,199

5.22

%

Resell agreements

 

80,272

 

7,936

9.89

%

 

 

285,356

 

10,669

3.74

%

Federal funds sold

 

 

%

 

 

 

%

Other

 

263,872

 

12,725

4.82

%

 

 

254,731

 

15,722

6.17

%

Total interest-earning assets

 

49,523,376

$

2,795,632

5.76

%

 

 

44,753,182

$

2,698,098

6.14

%

Nonearning assets

 

 

 

 

 

 

 

Intangible assets

 

1,869,980

 

 

 

 

1,871,723

 

 

Other nonearning assets

 

3,187,306

 

 

 

 

2,821,948

 

 

Total assets

$

54,580,662

 

 

 

$

49,446,853

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

Interest checking

 

14,524,949

 

457,226

3.15

%

 

 

12,309,946

 

465,862

3.78

%

Savings and money market

 

16,959,977

 

491,058

2.90

%

 

 

14,928,631

 

530,100

3.55

%

Time

 

4,667,457

 

178,895

3.83

%

 

 

4,720,595

 

207,493

4.40

%

Total interest-bearing deposits

 

36,152,383

 

1,127,179

3.12

%

 

 

31,959,172

 

1,203,455

3.77

%

Securities sold under agreements to repurchase

 

275,292

 

5,172

1.88

%

 

 

219,451

 

5,392

2.46

%

Federal Home Loan Bank advances

 

1,816,610

 

82,855

4.56

%

 

 

2,113,947

 

96,602

4.57

%

Subordinated debt and other borrowings

 

430,654

 

32,165

7.47

%

 

 

427,604

 

27,059

6.33

%

Total interest-bearing liabilities

 

38,674,939

 

1,247,371

3.23

%

 

 

34,720,174

 

1,332,508

3.84

%

Noninterest-bearing deposits

 

8,706,694

 

 

 

 

8,103,652

 

 

Total deposits and interest-bearing liabilities

 

47,381,633

$

1,247,371

2.63

%

 

 

42,823,826

$

1,332,508

3.11

%

Other liabilities

 

496,205

 

 

 

 

399,183

 

 

Shareholders' equity

 

6,702,824

 

 

 

 

6,223,844

 

 

Total liabilities and shareholders' equity

$

54,580,662

 

 

 

$

49,446,853

 

 

Net interest income

 

$

1,548,261

 

 

 

$

1,365,590

 

Net interest spread (3)

 

 

2.54

%

 

 

 

2.30

%

Net interest margin (4)

 

 

3.24

%

 

 

 

3.16

%

 

 

 

 

 

 

 

 

(1) Average balances of nonperforming loans are included in the above amounts.

(2) Yields computed on tax-exempt instruments on a tax equivalent basis and included $58.7 million of taxable equivalent income for the year ended Dec. 31, 2025 compared to $47.7 million for the year ended Dec. 31, 2024. The tax-exempt benefit has been reduced by the projected impact of tax-exempt income that will be disallowed pursuant to IRS Regulations as of and for the then current period presented.

(3) Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the year ended Dec. 31, 2025 would have been 3.13% compared to a net interest spread of 3.02% for the year ended Dec. 31, 2024.

(4) Net interest margin is the result of annualized net interest income calculated on a tax equivalent basis divided by average interest-earning assets for the period.

 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

 

 

 

 

 

 

(dollars in thousands)

December

September

June

March

December

September

2025

2025

2025

2025

2024

2024

Asset quality information and ratios:

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

Nonaccrual loans

$

133,361

 

149,683

 

157,170

 

171,570

 

147,825

 

119,293

 

ORE and other nonperforming assets (NPAs)

 

8,089

 

5,210

 

4,835

 

3,656

 

1,280

 

823

 

Total nonperforming assets

$

141,450

 

154,893

 

162,005

 

175,226

 

149,105

 

120,116

 

Past due loans over 90 days and still accruing interest

$

2,870

 

2,632

 

4,652

 

4,337

 

3,515

 

3,611

 

Accruing purchase credit deteriorated loans

$

8,732

 

9,564

 

10,344

 

12,215

 

13,877

 

5,715

 

Net loan charge-offs

$

27,011

 

16,788

 

18,737

 

13,992

 

20,807

 

18,348

 

Allowance for credit losses to nonaccrual loans

 

331.1

%

290.2

%

268.6

%

243.3

%

280.4

%

328.2

%

As a percentage of total loans:

 

 

 

 

 

 

Past due accruing loans over 30 days

 

0.14

%

0.17

%

0.14

%

0.14

%

0.15

%

0.16

%

Potential problem loans

 

0.11

%

0.20

%

0.12

%

0.15

%

0.13

%

0.14

%

Allowance for credit losses

 

1.13

%

1.15

%

1.14

%

1.16

%

1.17

%

1.14

%

Nonperforming assets to total loans, ORE and other NPAs

 

0.36

%

0.41

%

0.44

%

0.48

%

0.42

%

0.35

%

Classified asset ratio (Pinnacle Bank) (6)

 

3.5

%

4.2

%

3.9

%

4.4

%

3.8

%

3.9

%

Annualized net loan charge-offs to avg. loans (5)

 

0.28

%

0.18

%

0.20

%

0.16

%

0.24

%

0.21

%

 

 

 

 

 

 

 

Interest rates and yields:

 

 

 

 

 

 

Loans

 

6.11

%

6.29

%

6.26

%

6.24

%

6.42

%

6.75

%

Securities

 

4.21

%

4.41

%

4.44

%

4.30

%

4.27

%

4.58

%

Total earning assets

 

5.62

%

5.83

%

5.82

%

5.79

%

5.97

%

6.27

%

Total deposits, including non-interest bearing

 

2.34

%

2.57

%

2.58

%

2.58

%

2.74

%

3.08

%

Securities sold under agreements to repurchase

 

1.83

%

1.96

%

1.92

%

1.80

%

2.11

%

2.58

%

FHLB advances

 

4.38

%

4.61

%

4.65

%

4.59

%

4.59

%

4.66

%

Subordinated debt and other borrowings

 

7.20

%

7.49

%

7.57

%

7.63

%

8.11

%

5.97

%

Total deposits and interest-bearing liabilities

 

2.45

%

2.68

%

2.70

%

2.70

%

2.88

%

3.19

%

 

 

 

 

 

 

 

Capital and other ratios (6):

 

 

 

 

 

 

Pinnacle Financial ratios:

 

 

 

 

 

 

Shareholders' equity to total assets

 

12.2

%

12.3

%

12.1

%

12.1

%

12.2

%

12.5

%

Common equity Tier one

 

10.9

%

10.8

%

10.7

%

10.7

%

10.8

%

10.8

%

Tier one risk-based

 

11.3

%

11.3

%

11.2

%

11.2

%

11.3

%

11.4

%

Total risk-based

 

13.0

%

12.9

%

13.0

%

13.0

%

13.1

%

13.2

%

Leverage

 

9.6

%

9.6

%

9.5

%

9.5

%

9.6

%

9.6

%

Tangible common equity to tangible assets

 

8.9

%

8.8

%

8.6

%

8.5

%

8.6

%

8.7

%

Pinnacle Bank ratios:

 

 

 

 

 

 

Common equity Tier one

 

11.1

%

11.5

%

11.5

%

11.5

%

11.6

%

11.7

%

Tier one risk-based

 

11.1

%

11.5

%

11.5

%

11.5

%

11.6

%

11.7

%

Total risk-based

 

12.1

%

12.5

%

12.4

%

12.4

%

12.5

%

12.6

%

Leverage

 

9.4

%

9.8

%

9.7

%

9.7

%

9.8

%

9.8

%

Construction and land development loans

as a percentage of total capital (17)

 

57.7

%

59.6

%

61.8

%

65.6

%

70.5

%

68.2

%

Non-owner occupied commercial real estate and

multi-family as a percentage of total capital (17)

 

221.1

%

218.1

%

228.6

%

236.4

%

242.2

%

243.3

%

 

 

 

 

 

 

 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

 

 

 

 

 

 

 

(dollars in thousands, except per share data)

December

September

June

March

December

September

2025

2025

2025

2025

2024

2024

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

Earnings per common share – basic

$

2.16

 

2.20

 

2.01

 

1.78

 

1.93

 

1.87

 

Earnings per common share - basic, excluding non-GAAP adjustments

$

2.26

 

2.28

 

2.01

 

1.90

 

1.92

 

1.87

 

Earnings per common share – diluted

$

2.13

 

2.19

 

2.00

 

1.77

 

1.91

 

1.86

 

Earnings per common share - diluted, excluding non-GAAP adjustments

$

2.24

 

2.27

 

2.00

 

1.90

 

1.90

 

1.86

 

Common dividends per share

$

0.24

 

0.24

 

0.24

 

0.24

 

0.22

 

0.22

 

Book value per common share at quarter end (7)

$

87.90

 

85.60

 

82.79

 

81.57

 

80.46

 

79.33

 

Tangible book value per common share at quarter end (7)

$

63.71

 

61.53

 

58.70

 

57.47

 

56.24

 

55.12

 

Revenue per diluted common share

$

6.97

 

7.05

 

6.53

 

6.01

 

6.14

 

6.08

 

Revenue per diluted common share, excluding non-GAAP adjustments

$

7.03

 

7.05

 

6.53

 

6.18

 

6.14

 

6.08

 

 

 

 

 

 

 

 

 

Investor information:

 

 

 

 

 

 

 

Closing sales price of common stock on last trading day of quarter

$

95.41

 

93.79

 

110.41

 

106.04

 

114.39

 

97.97

 

High closing sales price of common stock during quarter

$

101.53

 

119.63

 

111.51

 

126.15

 

129.87

 

100.56

 

Low closing sales price of common stock during quarter

$

84.38

 

86.13

 

87.19

 

99.42

 

92.95

 

76.97

 

 

 

 

 

 

 

 

 

Closing sales price of depositary shares on last trading day of quarter

$

25.02

 

25.14

 

23.91

 

24.10

 

24.23

 

24.39

 

High closing sales price of depositary shares during quarter

$

25.28

 

25.48

 

24.56

 

25.25

 

25.02

 

24.50

 

Low closing sales price of depositary shares during quarter

$

24.65

 

24.08

 

23.76

 

24.10

 

24.23

 

23.25

 

 

 

 

 

 

 

 

 

Other information:

 

 

 

 

 

 

 

Residential mortgage loan sales:

 

 

 

 

 

 

 

Gross loans sold

$

128,057

 

168,935

 

192,859

 

145,645

 

185,707

 

209,144

 

Gross fees (8)

$

2,820

 

4,424

 

4,068

 

3,761

 

4,360

 

4,974

 

Gross fees as a percentage of loans originated

 

2.20

%

2.62

%

2.11

%

2.58

%

2.35

%

2.38

%

Net gain on residential mortgage loans sold

$

1,347

 

1,828

 

1,965

 

2,507

 

2,344

 

2,643

 

Investment gains (losses) on sales of securities, net (13)

$

(4,099

)

 

 

(12,512

)

249

 

 

Brokerage account assets, at quarter end (9)

$

16,028,270

 

15,653,343

 

14,665,349

 

13,324,592

 

13,086,359

 

12,791,337

 

Trust account managed assets, at quarter end

$

8,475,121

 

8,233,933

 

7,664,867

 

7,293,630

 

7,061,868

 

6,830,323

 

Core deposits (10)

$

41,927,530

 

40,813,687

 

39,761,037

 

40,012,999

 

38,046,904

 

35,764,640

 

Core deposits to total funding (10)

 

84.0

%

84.6

%

83.8

%

85.0

%

83.9

%

81.8

%

Risk-weighted assets

$

46,526,782

 

45,571,307

 

44,413,507

 

43,210,918

 

41,976,450

 

40,530,585

 

Number of offices

 

141

 

138

 

137

 

136

 

137

 

136

 

Total core deposits per office

$

297,358

 

295,751

 

290,227

 

294,213

 

277,715

 

262,975

 

Total assets per full-time equivalent employee

$

15,558

 

15,301

 

15,109

 

15,092

 

14,750

 

14,418

 

Annualized revenues per full-time equivalent employee

$

580.0

 

591.0

 

558.5

 

522.2

 

530.4

 

528.0

 

Annualized expenses per full-time equivalent employee

$

323.7

 

328.8

 

316.8

 

310.8

 

292.2

 

293.4

 

Number of employees (full-time equivalent)

 

3,709.0

 

3,657.5

 

3,627.0

 

3,595.0

 

3,565.5

 

3,516.5

 

Associate retention rate (11)

 

93.2

%

93.0

%

93.4

%

94.3

%

94.5

%

94.6

%

 

 

 

 

 

 

 

 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

 

 

 

RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

 

 

 

Three months ended

 

Year ended

(dollars in thousands, except per share data)

December

September

December

 

December

December

2025

2025

2024

 

2025

2024

 

 

 

 

 

 

 

Net interest income

$

407,435

 

396,865

 

363,790

 

 

1,548,261

 

1,365,590

 

 

 

 

 

 

 

 

Noninterest income

 

134,769

 

147,938

 

111,545

 

 

506,590

 

371,178

 

Total revenues

 

542,204

 

544,803

 

475,335

 

 

2,054,851

 

1,736,768

 

Less: Investment (gains) losses on sales of securities, net

 

4,099

 

 

(249

)

 

16,611

 

71,854

 

Recognition of mortgage servicing asset

 

 

 

 

 

 

(11,812

)

Total revenues excluding the impact of adjustments noted above

$

546,303

 

544,803

 

475,086

 

 

2,071,462

 

1,796,810

 

 

 

 

 

 

 

 

Noninterest expense

$

302,656

 

303,139

 

261,897

 

 

1,167,728

 

1,034,970

 

Less: ORE expense

 

346

 

146

 

58

 

 

687

 

220

 

FDIC special assessment

 

(7,500

)

 

 

 

(7,500

)

7,250

 

Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives

 

 

 

 

 

 

28,400

 

Merger-related expenses

 

13,939

 

7,727

 

 

 

21,666

 

 

Noninterest expense excluding the impact of adjustments noted above

$

295,871

 

295,266

 

261,839

 

 

1,152,875

 

999,100

 

 

 

 

 

 

 

 

Pre-tax income

$

205,447

 

209,725

 

183,786

 

 

779,878

 

581,209

 

Provision for credit losses

 

34,101

 

31,939

 

29,652

 

 

107,245

 

120,589

 

Pre-tax pre-provision net revenue

 

239,548

 

241,664

 

213,438

 

 

887,123

 

701,798

 

Less: Adjustments noted above

 

10,884

 

7,873

 

(191

)

 

31,464

 

95,912

 

Adjusted pre-tax pre-provision net revenue (12)

$

250,432

 

249,537

 

213,247

 

 

918,587

 

797,710

 

 

 

 

 

 

 

 

Noninterest income

$

134,769

 

147,938

 

111,545

 

 

506,590

 

371,178

 

Less: Adjustments noted above

 

4,099

 

 

(249

)

 

16,611

 

60,042

 

Noninterest income excluding the impact of adjustments noted above

$

138,868

 

147,938

 

111,296

 

 

523,201

 

431,220

 

 

 

 

 

 

 

 

Efficiency ratio (4)

 

55.82

%

55.64

%

55.10

%

 

56.83

%

59.59

%

Less: Adjustments noted above

 

(1.66

)%

(1.44

)%

0.01

%

 

(1.17

)%

(3.99

)%

Efficiency ratio excluding adjustments noted above (4)

 

54.16

%

54.20

%

55.11

%

 

55.66

%

55.60

%

 

 

 

 

 

 

 

Total average assets

$

56,705,549

 

55,213,879

 

51,166,643

 

 

54,580,662

 

49,446,853

 

 

 

 

 

 

 

 

Noninterest income to average assets (1)

 

0.94

%

1.06

%

0.87

%

 

0.93

%

0.75

%

Less: Adjustments noted above

 

0.03

%

%

%

 

0.03

%

0.12

%

Noninterest income (excluding adjustments noted above) to average assets (1)

 

0.97

%

1.06

%

0.87

%

 

0.96

%

0.87

%

 

 

 

 

 

 

 

Noninterest expense to average assets (1)

 

2.12

%

2.18

%

2.04

%

 

2.14

%

2.09

%

Less: Adjustments as noted above

 

(0.05

)%

(0.06

)%

%

 

(0.03

)%

(0.07

)%

Noninterest expense (excluding adjustments noted above) to average assets (1)

 

2.07

%

2.12

%

2.04

%

 

2.11

%

2.02

%

 

 

 

 

 

 

 

This information is preliminary and based on company data available at the time of the presentation. Numbers may not foot due to rounding.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

 

RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

 

Three months ended

(dollars in thousands, except per share data)

December

September

June

March

December

September

2025

2025

2025

2025

2024

2024

Net income available to common shareholders

$

165,983

 

169,338

 

154,742

 

136,610

 

147,461

 

142,893

 

Investment (gains) losses on sales of securities, net

 

4,099

 

 

 

12,512

 

(249

)

 

ORE expense

 

346

 

146

 

137

 

58

 

58

 

56

 

FDIC special assessment

 

(7,500

)

 

 

 

 

 

Recognition of mortgage servicing asset

 

 

 

 

 

 

 

Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives

 

 

 

 

 

 

 

Merger-related expenses

 

13,939

 

7,727

 

 

 

 

 

Tax effect on above noted adjustments (16)

 

(2,721

)

(1,968

)

(34

)

(3,143

)

48

 

(14

)

Net income available to common shareholders excluding adjustments noted above

$

174,146

 

175,243

 

154,844

 

146,037

 

147,318

 

142,935

 

 

 

 

 

 

 

 

Basic earnings per common share

$

2.16

 

2.20

 

2.01

 

1.78

 

1.93

 

1.87

 

Less:

 

 

 

 

 

 

Investment (gains) losses on sales of securities, net

 

0.05

 

 

 

0.16

 

(0.01

)

 

ORE expense

 

 

 

 

 

 

 

FDIC special assessment

 

(0.10

)

 

 

 

 

 

Recognition of mortgage servicing asset

 

 

 

 

 

 

 

Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives

 

 

 

 

 

 

 

Merger-related expenses

 

0.18

 

0.10

 

 

 

 

 

Tax effect on above noted adjustments (16)

 

(0.03

)

(0.02

)

 

(0.04

)

 

 

Basic earnings per common share excluding adjustments noted above

$

2.26

 

2.28

 

2.01

 

1.90

 

1.92

 

1.87

 

 

 

 

 

 

 

 

Diluted earnings per common share

$

2.13

 

2.19

 

2.00

 

1.77

 

1.91

 

1.86

 

Less:

 

 

 

 

 

 

Investment (gains) losses on sales of securities, net

 

0.05

 

 

 

0.16

 

(0.01

)

 

ORE expense

 

 

 

 

 

 

 

FDIC special assessment

 

(0.10

)

 

 

 

 

 

Recognition of mortgage servicing asset

 

 

 

 

 

 

 

Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives

 

 

 

 

 

 

 

Merger-related expenses

 

0.18

 

0.10

 

 

 

 

 

Tax effect on above noted adjustments (16)

 

(0.02

)

(0.02

)

 

(0.04

)

 

 

Diluted earnings per common share excluding the adjustments noted above

$

2.24

 

2.27

 

2.00

 

1.90

 

1.90

 

1.86

 

 

 

 

 

 

 

 

Revenue per diluted common share

$

6.97

 

7.05

 

6.53

 

6.01

 

6.14

 

6.08

 

Adjustments due to revenue-impacting items as noted above

 

0.05

 

 

 

0.16

 

 

 

Revenue per diluted common share excluding adjustments due to revenue-impacting items as noted above

$

7.03

 

7.05

 

6.53

 

6.18

 

6.14

 

6.08

 

 

 

 

 

 

 

 

Book value per common share at quarter end (7)

$

87.90

 

85.60

 

82.79

 

81.57

 

80.46

 

79.33

 

Adjustment due to goodwill, core deposit and other intangible assets

 

(24.19

)

(24.07

)

(24.09

)

(24.10

)

(24.22

)

(24.21

)

Tangible book value per common share at quarter end (7)

$

63.71

 

61.53

 

58.70

 

57.47

 

56.24

 

55.12

 

 

 

 

 

 

 

 

Equity method investment (15)

 

 

 

 

 

 

Fee income from BHG, net of amortization

$

31,297

 

40,614

 

26,027

 

20,405

 

12,070

 

16,379

 

Funding cost to support investment

 

4,056

 

5,079

 

5,205

 

5,515

 

4,869

 

5,762

 

Pre-tax impact of BHG

 

27,241

 

35,535

 

20,822

 

14,890

 

7,201

 

10,617

 

Income tax expense at statutory rates (16)

 

6,810

 

8,884

 

5,206

 

3,723

 

1,800

 

2,654

 

Earnings attributable to BHG

$

20,431

 

26,651

 

15,617

 

11,168

 

5,401

 

7,963

 

Basic earnings per common share attributable to BHG

$

0.27

 

0.35

 

0.20

 

0.15

 

0.07

 

0.10

 

Diluted earnings per common share attributable to BHG

$

0.26

 

0.34

 

0.20

 

0.15

 

0.07

 

0.10

 

 

This information is preliminary and based on company data available at the time of the presentation. Numbers may not foot due to rounding.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

 

 

 

RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

 

 

 

 

Year ended

(dollars in thousands, except per share data)

 

December 31,

 

2025

2024

Net income available to common shareholders

 

$

626,673

 

459,864

 

Investment losses on sales of securities, net

 

 

16,611

 

71,854

 

ORE expense

 

 

687

 

220

 

FDIC special assessment

 

 

(7,500

)

7,250

 

Recognition of mortgage servicing asset

 

 

 

(11,812

)

Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives

 

 

 

28,400

 

Merger-related expenses

 

 

21,666

 

 

Tax effect on adjustments noted above (16)

 

 

(7,866

)

(23,978

)

Net income available to common shareholders excluding adjustments noted above

 

$

650,271

 

531,798

 

 

 

 

 

Basic earnings per common share

 

$

8.15

 

6.01

 

Less:

 

 

 

Investment losses on sales of securities, net

 

 

0.22

 

0.94

 

ORE expense

 

 

0.01

 

 

FDIC special assessment

 

 

(0.10

)

0.10

 

Recognition of mortgage servicing asset

 

 

 

(0.15

)

Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives

 

 

 

0.37

 

Merger-related expenses

 

 

0.28

 

 

Tax effect on above noted adjustments (16)

 

 

(0.10

)

(0.31

)

Basic earnings per common share excluding adjustments noted above

 

$

8.46

 

6.96

 

 

 

 

 

Diluted earnings per common share

 

 

8.07

 

5.96

 

Less:

 

 

 

Investment losses on sales of securities, net

 

 

0.21

 

0.93

 

ORE expense

 

 

0.01

 

 

FDIC special assessment

 

 

(0.10

)

0.09

 

Recognition of mortgage servicing asset

 

 

 

(0.15

)

Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives

 

 

 

0.37

 

Merger-related expenses

 

 

0.28

 

 

Tax effect on above noted adjustments (16)

 

 

(0.10

)

(0.31

)

Diluted earnings per common share excluding the adjustments noted above

 

$

8.37

 

6.89

 

 

 

 

 

Revenue per diluted common share

 

$

26.45

 

22.52

 

Adjustments due to revenue-impacting items as noted above

 

 

0.21

 

0.78

 

Revenue per diluted common share excluding adjustments due to revenue-impacting items noted above

 

$

26.66

 

23.30

 

 

 

 

 

 

 

 

 

Equity method investment (15)

 

 

 

Fee income from BHG, net of amortization

 

$

118,343

 

63,172

 

Funding cost to support investment

 

 

16,126

 

19,777

 

Pre-tax impact of BHG

 

 

102,217

 

43,395

 

Income tax expense at statutory rates (16)

 

 

25,554

 

10,849

 

Earnings attributable to BHG

 

$

76,663

 

32,546

 

 

 

 

 

Basic earnings per common share attributable to BHG

 

$

1.00

 

0.43

 

Diluted earnings per common share attributable to BHG

 

$

0.99

 

0.42

 

 

 

 

 

This information is preliminary and based on company data available at the time of the presentation.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

 

 

 

RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

Three months ended

 

Year ended

(dollars in thousands, except per share data)

December

September

December

 

December

December

2025

2025

2024

 

2025

2024

 

 

 

 

 

 

 

Return on average assets (1)

 

1.16

%

1.22

%

1.15

%

 

 

1.15

%

0.93

%

Adjustments as noted above

 

0.06

%

0.04

%

%

 

 

0.04

%

0.15

%

Return on average assets excluding adjustments noted above (1)

 

1.22

%

1.26

%

1.15

%

 

 

1.19

%

1.08

%

 

 

 

 

 

 

 

Tangible assets:

 

 

 

 

 

 

Total assets

$

57,706,053

 

55,963,549

 

52,589,449

 

 

$

57,706,053

 

52,589,449

 

Less: Goodwill

 

(1,848,904

)

(1,848,904

)

(1,849,260

)

 

 

(1,848,904

)

(1,849,260

)

Core deposit and other intangible assets

 

(29,715

)

(18,108

)

(21,423

)

 

 

(29,715

)

(21,423

)

Net tangible assets

$

55,827,434

 

54,096,537

 

50,718,766

 

 

$

55,827,434

 

50,718,766

 

 

 

 

 

 

 

 

Tangible common equity:

 

 

 

 

 

 

Total shareholders' equity

$

7,043,715

 

6,856,192

 

6,431,881

 

 

$

7,043,715

 

6,431,881

 

Less: Preferred shareholders' equity

 

(217,126

)

(217,126

)

(217,126

)

 

 

(217,126

)

(217,126

)

Total common shareholders' equity

 

6,826,589

 

6,639,066

 

6,214,755

 

 

 

6,826,589

 

6,214,755

 

Less: Goodwill

 

(1,848,904

)

(1,848,904

)

(1,849,260

)

 

 

(1,848,904

)

(1,849,260

)

Core deposit and other intangible assets

 

(29,715

)

(18,108

)

(21,423

)

 

 

(29,715

)

(21,423

)

Net tangible common equity

$

4,947,970

 

4,772,054

 

4,344,072

 

 

$

4,947,970

 

4,344,072

 

 

 

 

 

 

 

 

Ratio of tangible common equity to tangible assets

 

8.86

%

8.82

%

8.57

%

 

 

8.86

%

8.57

%

 

 

 

 

 

 

 

Average tangible assets:

 

 

 

 

 

 

Average assets

$

56,705,549

 

55,213,879

 

51,166,643

 

 

$

54,580,662

 

49,446,853

 

Less: Average goodwill

 

(1,848,904

)

(1,848,904

)

(1,846,998

)

 

 

(1,849,079

)

(1,846,979

)

Average core deposit and other intangible assets

 

(23,554

)

(18,985

)

(23,054

)

 

 

(20,901

)

(24,744

)

Net average tangible assets

$

54,833,091

 

53,345,990

 

49,296,591

 

 

$

52,710,682

 

47,575,130

 

 

 

 

 

 

 

 

Return on average assets (1)

 

1.16

%

1.22

%

1.15

%

 

 

1.15

%

0.93

%

Adjustment due to goodwill, core deposit and other intangible assets

 

0.04

%

0.04

%

0.04

%

 

 

0.04

%

0.04

%

Return on average tangible assets (1)

 

1.20

%

1.26

%

1.19

%

 

 

1.19

%

0.97

%

Adjustments as noted above

 

0.06

%

0.04

%

%

 

 

0.04

%

0.15

%

Return on average tangible assets excluding adjustments noted above (1)

 

1.26

%

1.30

%

1.19

%

 

 

1.23

%

1.12

%

 

 

 

 

 

 

 

Average tangible common equity:

 

 

 

 

 

 

Average shareholders' equity

$

6,966,997

 

6,721,569

 

6,405,867

 

 

$

6,702,824

 

6,223,844

 

Less: Average preferred equity

 

(217,126

)

(217,126

)

(217,126

)

 

 

(217,126

)

(217,126

)

Average common equity

 

6,749,871

 

6,504,443

 

6,188,741

 

 

 

6,485,698

 

6,006,718

 

Less: Average goodwill

 

(1,848,904

)

(1,848,904

)

(1,846,998

)

 

 

(1,849,079

)

(1,846,979

)

Average core deposit and other intangible assets

 

(23,554

)

(18,985

)

(23,054

)

 

 

(20,901

)

(24,744

)

Net average tangible common equity

$

4,877,413

 

4,636,554

 

4,318,689

 

 

$

4,615,718

 

4,134,995

 

 

 

 

 

 

 

 

Return on average equity (1)

 

9.45

%

10.00

%

9.16

%

 

 

9.35

%

7.39

%

Adjustment due to average preferred shareholders' equity

 

0.30

%

0.33

%

0.32

%

 

 

0.31

%

0.27

%

Return on average common equity (1)

 

9.76

%

10.33

%

9.48

%

 

 

9.66

%

7.66

%

Adjustment due to goodwill, core deposit and other intangible assets

 

3.75

%

4.16

%

4.10

%

 

 

3.91

%

3.46

%

Return on average tangible common equity (1)

 

13.50

%

14.49

%

13.58

%

 

 

13.58

%

11.12

%

Adjustments as noted above

 

0.66

%

0.51

%

0.01

%

 

 

0.51

%

1.74

%

Return on average tangible common equity excluding adjustments noted above (1)

 

14.17

%

15.00

%

13.57

%

 

 

14.09

%

12.86

%

 

 

 

 

 

 

 

This information is preliminary and based on company data available at the time of the presentation. Numbers may not foot due to rounding.

 
 
 
 

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

 

1. Ratios are presented on an annualized basis.

2. Net interest margin is the result of net interest income on a tax equivalent basis divided by average interest earning assets.

3. Total revenue is equal to the sum of net interest income and noninterest income.

4. Efficiency ratios are calculated by dividing noninterest expense by the sum of net interest income and noninterest income.

5. Annualized net loan charge-offs to average loans ratios are computed by annualizing quarter-to-date net loan charge-offs and dividing the result by average loans for the quarter-to-date period.

6. Capital ratios are calculated using regulatory reporting regulations enacted for such period and are defined as follows:

Equity to total assets – End of period total shareholders' equity as a percentage of end of period assets.

Tangible common equity to tangible assets - End of period total shareholders' equity less end of period preferred stock, goodwill, core deposit and other intangibles as a percentage of end of period assets less end of period goodwill, core deposit and other intangibles.

Leverage – Tier I capital (pursuant to risk-based capital guidelines) as a percentage of adjusted average assets.

Tier I risk-based – Tier I capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.

Total risk-based – Total capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets.

Classified asset - Classified assets as a percentage of Tier 1 capital plus allowance for credit losses.

Tier I common equity to risk weighted assets - Tier 1 capital (pursuant to risk-based capital guidelines) less the amount of any preferred stock or subordinated indebtedness that is considered as a component of Tier 1 capital as a percentage of total risk-weighted assets.

7. Book value per common share computed by dividing total common shareholders' equity by common shares outstanding. Tangible book value per common share computed by dividing total common shareholders' equity, less goodwill, core deposit and other intangibles, by common shares outstanding.

8. Amounts are included in the statement of income in "Gains on mortgage loans sold, net", net of commissions paid on such amounts.

9. At fair value, based on information obtained from Pinnacle's third party broker/dealer for non-FDIC insured financial products and services.

10. Core deposits include all transaction deposit accounts, money market and savings accounts and all certificates of deposit issued in a denomination of less than $250,000. The ratio noted above represents total core deposits divided by total funding, which includes total deposits, FHLB advances, securities sold under agreements to repurchase, subordinated indebtedness and all other interest-bearing liabilities.

11. Team member retention rate is computed by dividing the number of team members employed at quarter end less the number of team members that have resigned in the last 12 months by the number of team members employed at quarter end.

12. Adjusted pre-tax, pre-provision net revenue excludes the impact of ORE expenses and income, investment gains and losses on sales of securities, the impact of the FDIC special assessment, the recognition of the mortgage servicing asset, fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives and merger expenses.

13. Represents investment gains (losses) on sales and impairments, net occurring as a result of gains or losses incurred as the result of a change in management's intention to sell a bond prior to the recovery of its amortized cost basis.

14. The dividend payout ratio is calculated as the sum of the annualized dividend rate for dividends paid on common shares divided by the trailing 12-months fully diluted earnings per common share as of the dividend declaration date.

15. Earnings from equity method investment includes the impact of the funding costs of the overall franchise calculated using the firm's subordinated and other borrowing rates. Income tax expense is calculated using statutory tax rates.

16. Tax effect calculated using the blended statutory rate of 25.00 percent for all periods.

17. Calculated using the same guidelines as are used in the Federal Financial Institutions Examination Council's Uniform Bank Performance Report.

 

 

pnfp-earnings

"Pinnacle’s proven operating model remains the foundation of our growth, while Synovus brings extensive expertise, broad reach and operational excellence. Together, we’ll build a bank that combines scale with a clear purpose."

Contacts

MEDIA: Joe Bass, 615-743-8219

INVESTOR RELATIONS: Jennifer Demba, 404-364-2715

WEBSITE: www.pnfp.com

Recent Quotes

View More
Symbol Price Change (%)
AMZN  231.31
+0.31 (0.13%)
AAPL  247.65
+0.95 (0.39%)
AMD  249.80
+17.88 (7.71%)
BAC  52.07
-0.03 (-0.06%)
GOOG  328.38
+6.22 (1.93%)
META  612.96
+8.84 (1.46%)
MSFT  444.11
-10.41 (-2.29%)
NVDA  183.32
+5.25 (2.95%)
ORCL  173.88
-6.04 (-3.36%)
TSLA  431.44
+12.19 (2.91%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.