UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(mark one) | | | | | |
| ☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31,September 30, 2023
or | | | | | |
| ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OF 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934 |
For the transition period from ____ to ____
Commission File Number: 000-31225001-39309
Pinnacle Financial Partners Inc.
, 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, | TN | | 37201 |
| (Address of principal executive offices) | | (Zip Code) |
(Registrant's telephone number, including area code)
(Former name, former address and former fiscal year, if changes since last report)
Securities registered pursuant to Section 12(b) of the Exchange Act: | | | | | | | | |
| Title of Each Class | Trading Symbol | Name of Exchange on which Registered |
| Common Stock, par value $1.00 | PNFP | The Nasdaq Stock Market LLC |
| Depositary Shares (each representing 1/40th interest in a share of 6.75% Fixed-Rate Non-Cumulative Perpetual Preferred Stock, Series B) | PNFPP | The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer", "accelerated filer", "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):
Large Accelerated Filer ☒ Accelerated Filer ☐
Non-accelerated Filer ☐ Smaller reporting company ☐
(do not check if you are a smaller reporting company) Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
Securities registered pursuant to Section 12(b) of the Exchange Act: | | | | | | | | |
Title of Each Class | Trading Symbol | Name of Exchange on which Registered |
Common Stock, par value $1.00 | PNFP | The Nasdaq Stock Market LLC |
Depositary Shares (each representing 1/40th interest in a share of 6.75% Fixed-Rate Non-Cumulative Perpetual Preferred Stock, Series B) | PNFPP | The Nasdaq Stock Market LLC |
As of April 30,October 31, 2023 there were 76,743,42876,774,199 shares of common stock, $1.00 par value per share, issued and outstanding.
Pinnacle Financial Partners, Inc.
Report on Form 10-Q
March 31,September 30, 2023
| | | | | |
| TABLE OF CONTENTS | Page No. |
| | |
| |
| |
| |
| |
| |
| | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
FORWARD-LOOKING STATEMENTS
All statements, other than statements of historical fact, included in this report, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The words "expect," "anticipate," "intend," "may," "should," "plan," "believe," "seek," "estimate" and similar expressions are intended to identify such forward-looking statements, but other statements not based on historical information may also be considered forward-looking statements. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, including, but not limited to: (i) deterioration in the financial condition of borrowers of Pinnacle Bank and its subsidiaries or Bankers Healthcare Group, LLC (BHG),BHG, including as a result of the negative impact of inflationary pressures on our and BHG's customers and their businesses, resulting in significant increases in loan losses and provisions for those losses and, in the case of BHG, substitutions; (ii) fluctuations or differences in interest rates on loans or deposits from those that Pinnacle Financial is modeling or anticipating, including as a result of Pinnacle Bank's inability to better match deposit rates with the changes in the short-term rate environment, or that affect the yield curve; (iii) the sale of investment securities in a loss position before their value recovers, including as a result of asset liability management strategies or in response to liquidity needs; (iv) adverse conditions in the national or local economies including in Pinnacle Financial's markets throughout Tennessee, North Carolina, South Carolina, Georgia, Alabama, Virginia and Kentucky, particularly in commercial and residential real estate markets; (v) the inability of Pinnacle Financial, or entities in which it has significant investments, like BHG, to maintain the long-term historical growth rate of its, or such entities', loan portfolio; (vi) the ability to grow and retain low-cost core deposits and retain large, uninsured deposits, including during times when Pinnacle Bank is seeking to limit the rates it pays on deposits or uncertainty exists in the financial services sector; (vii) changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments; (viii) effectiveness of Pinnacle Financial's asset management activities in improving, resolving or liquidating lower-quality assets; (ix) the impact of competition with other financial institutions, including pricing pressures and the resulting impact on Pinnacle Financial’s results, including as a result of the negative impact to net interest margin from rising deposit and other funding costs; (x) the results of regulatory examinations; (xi) due diligence or other issues or other matters that delay or prevent the closings on one or more of the remaining fifteen properties we have agreed to sell in connection with our sale-leaseback transaction, or expenses that reduce the additional pre-tax net gain that the Company estimates it will recognize upon consummation of the sale of those properties; (xii) Pinnacle Financial's ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions; (xiii) difficulties and delays in integrating acquired businesses or fully realizing costs savings and other benefits from acquisitions; (xiv) BHG's ability to profitably grow its business and successfully execute on its business plans; (xv)(xii) risks of expansion into new geographic or product markets; (xvi)(xiii) any matter that would cause Pinnacle Financial to conclude that there was impairment of any asset, including goodwill or other intangible assets; (xvii)(xiv) the ineffectiveness of Pinnacle Bank's hedging strategies, or the unexpected counterparty failure or hedge failure of the underlying hedges; (xviii)(xv) reduced ability to attract additional financial advisors (or failure of such advisors to cause their clients to switch to Pinnacle Bank), to retain financial advisors (including as a result of the competitive environment for associates) or otherwise to attract customers from other financial institutions; (xix)(xvi) deterioration in the valuation of other real estate owned and increased expenses associated therewith; (xx)(xvii) inability to comply with regulatory capital requirements, including those resulting from changes to capital calculation methodologies, required capital maintenance levels or regulatory requests or directives, particularly if Pinnacle Bank's level of applicable commercial real estate loans were to exceed percentage levels of total capital in guidelines recommended by its regulators; (xxi)(xviii) approval of the declaration of any dividend by Pinnacle Financial's board of directors; (xxii)(xix) the vulnerability of Pinnacle Bank's network and online banking portals, and the systems of parties with whom Pinnacle Bank contracts, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches; (xxiii)(xx) the possibility of increased compliance and operational costs as a result of increased regulatory oversight (including by the Consumer Financial Protection Bureau), including oversight of companies in which Pinnacle Financial or Pinnacle Bank have significant investments, like BHG, and the development of additional banking products for Pinnacle Bank's corporate and consumer clients; (xxiv)(xxi) Pinnacle Financial's ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions; (xxii) difficulties and delays in integrating acquired businesses or fully realizing costs savings and other benefits from acquisitions; (xxiii) the risks associated with Pinnacle Bank being a minority investor in BHG, including the risk that the owners of a majority of the equity interests in BHG decide to sell the company or all or a portion of their ownership interests in BHG (triggering a similar sale by Pinnacle Bank); (xxv)(xxiv) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, like BHG, including regulatory or legislative developments; (xxvi)(xxv) fluctuations in the valuations of Pinnacle Financial's equity investments and the ultimate success of such investments; (xxvii)(xxvi) the availability of and access to capital; (xxviii)(xxvii) adverse results (including costs, fines, reputational harm, inability to obtain necessary approvals and/or other negative effects) from current or future litigation, regulatory examinations or other legal and/or regulatory actions; and (xxix)(xxviii) general competitive, economic, political and market conditions. Additional factors which could affect the forward looking statements can be found in Pinnacle Financial's Annual Report on Form 10-K for the year ended December 31, 2022, subsequently filed Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed with the SEC and available on the SEC's website at http://www.sec.gov. Pinnacle Financial disclaims any obligation to update or revise any forward-looking statements contained in this report, which speak only as of the date hereof, whether as a result of new information, future events or otherwise.
| | | | | |
| Item 1. | Part I. Financial Information |
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited) | | (dollars in thousands, except per share data) | (dollars in thousands, except per share data) | March 31, 2023 | | December 31, 2022 | (dollars in thousands, except per share data) | September 30, 2023 | | December 31, 2022 |
| ASSETS | ASSETS | | | | ASSETS | | | |
| Cash and noninterest-bearing due from banks | Cash and noninterest-bearing due from banks | $ | 209,255 | | | $ | 268,649 | | Cash and noninterest-bearing due from banks | $ | 279,652 | | | $ | 268,649 | |
| Restricted cash | Restricted cash | 13,049 | | | 31,447 | | Restricted cash | 17,356 | | | 31,447 | |
| Interest-bearing due from banks | Interest-bearing due from banks | 2,597,172 | | | 877,286 | | Interest-bearing due from banks | 2,855,094 | | | 877,286 | |
| Federal funds sold and other | — | | | — | | |
| | Cash and cash equivalents | Cash and cash equivalents | 2,819,476 | | | 1,177,382 | | Cash and cash equivalents | 3,152,102 | | | 1,177,382 | |
| Securities purchased with agreement to resell | Securities purchased with agreement to resell | 509,872 | | | 513,276 | | Securities purchased with agreement to resell | 500,000 | | | 513,276 | |
| Securities available-for-sale, at fair value | Securities available-for-sale, at fair value | 3,825,203 | | | 3,558,870 | | Securities available-for-sale, at fair value | 3,863,697 | | | 3,558,870 | |
| Securities held-to-maturity (fair value of $2.8 billion and $2.7 billion, net of allowance for credit losses of $1.9 million and $1.6 million at March 31, 2023 and Dec. 31, 2022, respectively) | 3,053,628 | | | 3,079,050 | | |
| Securities held-to-maturity (fair value of $2.6 billion and $2.7 billion, net of allowance for credit losses of $1.7 million and $1.6 million at Sept. 30, 2023 and Dec. 31, 2022, respectively) | | Securities held-to-maturity (fair value of $2.6 billion and $2.7 billion, net of allowance for credit losses of $1.7 million and $1.6 million at Sept. 30, 2023 and Dec. 31, 2022, respectively) | 3,018,579 | | | 3,079,050 | |
| Consumer loans held-for-sale | Consumer loans held-for-sale | 58,758 | | | 42,237 | | Consumer loans held-for-sale | 119,489 | | | 42,237 | |
| Commercial loans held-for-sale | Commercial loans held-for-sale | 23,087 | | | 21,093 | | Commercial loans held-for-sale | 20,513 | | | 21,093 | |
| Loans | Loans | 30,297,871 | | | 29,041,605 | | Loans | 31,943,284 | | | 29,041,605 | |
| Less allowance for credit losses | Less allowance for credit losses | (313,841) | | | (300,665) | | Less allowance for credit losses | (346,192) | | | (300,665) | |
| Loans, net | Loans, net | 29,984,030 | | | 28,740,940 | | Loans, net | 31,597,092 | | | 28,740,940 | |
| Premises and equipment, net | Premises and equipment, net | 354,713 | | | 327,885 | | Premises and equipment, net | 252,669 | | | 327,885 | |
| Equity method investment | Equity method investment | 438,303 | | | 443,185 | | Equity method investment | 480,996 | | | 443,185 | |
| Accrued interest receivable | Accrued interest receivable | 143,965 | | | 161,182 | | Accrued interest receivable | 177,390 | | | 161,182 | |
| Goodwill | Goodwill | 1,846,973 | | | 1,846,973 | | Goodwill | 1,846,973 | | | 1,846,973 | |
| Core deposits and other intangible assets | Core deposits and other intangible assets | 32,761 | | | 34,555 | | Core deposits and other intangible assets | 29,216 | | | 34,555 | |
| Other real estate owned | Other real estate owned | 7,802 | | | 7,952 | | Other real estate owned | 2,555 | | | 7,952 | |
| Other assets | Other assets | 2,021,016 | | | 2,015,441 | | Other assets | 2,462,519 | | | 2,015,441 | |
| Total assets | Total assets | $ | 45,119,587 | | | $ | 41,970,021 | | Total assets | $ | 47,523,790 | | | $ | 41,970,021 | |
| LIABILITIES AND SHAREHOLDERS' EQUITY | LIABILITIES AND SHAREHOLDERS' EQUITY | | | | LIABILITIES AND SHAREHOLDERS' EQUITY | | | |
| Deposits: | Deposits: | | | | Deposits: | | | |
| Noninterest-bearing | Noninterest-bearing | $ | 9,018,439 | | | $ | 9,812,744 | | Noninterest-bearing | $ | 8,324,325 | | | $ | 9,812,744 | |
| Interest-bearing | Interest-bearing | 8,944,353 | | | 7,884,605 | | Interest-bearing | 10,852,086 | | | 7,884,605 | |
| Savings and money market accounts | Savings and money market accounts | 14,136,850 | | | 13,774,534 | | Savings and money market accounts | 14,306,359 | | | 13,774,534 | |
| Time | Time | 4,078,911 | | | 3,489,355 | | Time | 4,813,039 | | | 3,489,355 | |
| Total deposits | Total deposits | 36,178,553 | | | 34,961,238 | | Total deposits | 38,295,809 | | | 34,961,238 | |
| Securities sold under agreements to repurchase | Securities sold under agreements to repurchase | 149,777 | | | 194,910 | | Securities sold under agreements to repurchase | 195,999 | | | 194,910 | |
| Federal Home Loan Bank advances | Federal Home Loan Bank advances | 2,166,508 | | | 464,436 | | Federal Home Loan Bank advances | 2,110,598 | | | 464,436 | |
| Subordinated debt and other borrowings | Subordinated debt and other borrowings | 424,276 | | | 424,055 | | Subordinated debt and other borrowings | 424,718 | | | 424,055 | |
| Accrued interest payable | Accrued interest payable | 31,728 | | | 19,478 | | Accrued interest payable | 67,442 | | | 19,478 | |
| Other liabilities | Other liabilities | 484,617 | | | 386,512 | | Other liabilities | 591,583 | | | 386,512 | |
| Total liabilities | Total liabilities | 39,435,459 | | | 36,450,629 | | Total liabilities | 41,686,149 | | | 36,450,629 | |
| Shareholders' equity: | Shareholders' equity: | | | | Shareholders' equity: | | | |
| 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 March 31, 2023 and Dec. 31, 2022, respectively | 217,126 | | | 217,126 | | |
| Common stock, par value $1.00; 180.0 million shares authorized; 76.7 million and 76.5 million shares issued and outstanding at March 31, 2023 and Dec. 31, 2022, respectively | 76,739 | | | 76,454 | | |
| 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 Sept. 30, 2023 and Dec. 31, 2022, respectively | | 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 Sept. 30, 2023 and Dec. 31, 2022, respectively | 217,126 | | | 217,126 | |
| Common stock, par value $1.00; 180.0 million shares authorized; 76.8 million and 76.5 million shares issued and outstanding at Sept. 30, 2023 and Dec. 31, 2022, respectively | | Common stock, par value $1.00; 180.0 million shares authorized; 76.8 million and 76.5 million shares issued and outstanding at Sept. 30, 2023 and Dec. 31, 2022, respectively | 76,753 | | | 76,454 | |
| Additional paid-in capital | Additional paid-in capital | 3,079,020 | | | 3,074,867 | | Additional paid-in capital | 3,097,702 | | | 3,074,867 | |
| Retained earnings | Retained earnings | 2,458,006 | | | 2,341,706 | | Retained earnings | 2,745,934 | | | 2,341,706 | |
| Accumulated other comprehensive loss, net of taxes | Accumulated other comprehensive loss, net of taxes | (146,763) | | | (190,761) | | Accumulated other comprehensive loss, net of taxes | (299,874) | | | (190,761) | |
| Total shareholders' equity | Total shareholders' equity | 5,684,128 | | | 5,519,392 | | Total shareholders' equity | 5,837,641 | | | 5,519,392 | |
| Total liabilities and shareholders' equity | Total liabilities and shareholders' equity | $ | 45,119,587 | | | $ | 41,970,021 | | Total liabilities and shareholders' equity | $ | 47,523,790 | | | $ | 41,970,021 | |
See accompanying notes to consolidated financial statements (unaudited).
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
| | (dollars in thousands, except per share data) | (dollars in thousands, except per share data) | Three months ended
March 31, | | | (dollars in thousands, except per share data) | Three months ended
September 30, | | Nine months ended
September 30, |
| | | 2023 | | 2022 | | | | 2023 | | 2022 | | 2023 | | 2022 |
| Interest income: | Interest income: | | | | | | Interest income: | | | | | | | |
| Loans, including fees | Loans, including fees | $ | 431,902 | | | $ | 227,047 | | | | Loans, including fees | $ | 508,963 | | | $ | 315,935 | | | $ | 1,419,761 | | | $ | 795,164 | |
| Securities: | Securities: | | | Securities: | | | | |
| Taxable | Taxable | 29,358 | | | 11,048 | | | | Taxable | 36,525 | | | 18,204 | | | 97,850 | | | 41,977 | |
| Tax-exempt | Tax-exempt | 23,802 | | | 17,446 | | | | Tax-exempt | 24,185 | | | 21,408 | | | 72,590 | | | 58,752 | |
| Federal funds sold and other | Federal funds sold and other | 20,977 | | | 3,076 | | | | Federal funds sold and other | 57,621 | | | 16,217 | | | 118,371 | | | 26,864 | |
| Total interest income | Total interest income | 506,039 | | | 258,617 | | | | Total interest income | 627,294 | | | 371,764 | | | 1,708,572 | | | 922,757 | |
| | Interest expense: | Interest expense: | | | Interest expense: | | | | |
| Deposits | Deposits | 176,589 | | | 10,250 | | | | Deposits | 280,305 | | | 55,189 | | | 685,562 | | | 83,620 | |
| Securities sold under agreements to repurchase | Securities sold under agreements to repurchase | 595 | | | 56 | | | | Securities sold under agreements to repurchase | 1,071 | | | 182 | | | 2,449 | | | 320 | |
| Federal Home Loan Bank advances and other borrowings | Federal Home Loan Bank advances and other borrowings | 16,624 | | | 8,836 | | | | Federal Home Loan Bank advances and other borrowings | 28,676 | | | 10,609 | | | 75,695 | | | 28,984 | |
| Total interest expense | Total interest expense | 193,808 | | | 19,142 | | | | Total interest expense | 310,052 | | | 65,980 | | | 763,706 | | | 112,924 | |
| Net interest income | Net interest income | 312,231 | | | 239,475 | | | | Net interest income | 317,242 | | | 305,784 | | | 944,866 | | | 809,833 | |
| Provision for credit losses | Provision for credit losses | 18,767 | | | 2,720 | | | | Provision for credit losses | 26,826 | | | 27,493 | | | 77,282 | | | 43,120 | |
| Net interest income after provision for credit losses | Net interest income after provision for credit losses | 293,464 | | | 236,755 | | | | Net interest income after provision for credit losses | 290,416 | | | 278,291 | | | 867,584 | | | 766,713 | |
| | Noninterest income: | Noninterest income: | | | Noninterest income: | | | | |
| Service charges on deposit accounts | Service charges on deposit accounts | 11,718 | | | 11,030 | | | | Service charges on deposit accounts | 12,665 | | | 10,906 | | | 36,563 | | | 33,552 | |
| Investment services | Investment services | 11,595 | | | 10,691 | | | | Investment services | 13,253 | | | 10,780 | | | 39,022 | | | 34,676 | |
| Insurance sales commissions | Insurance sales commissions | 4,464 | | | 4,036 | | | | Insurance sales commissions | 2,882 | | | 2,928 | | | 10,598 | | | 9,518 | |
| Gain on mortgage loans sold, net | Gain on mortgage loans sold, net | 2,053 | | | 4,066 | | | | Gain on mortgage loans sold, net | 2,012 | | | 1,117 | | | 5,632 | | | 7,333 | |
| Investment losses on sales, net | — | | | (61) | | | | |
| Investment gains (losses) on sales, net | | Investment gains (losses) on sales, net | (9,727) | | | 217 | | | (19,688) | | | 156 | |
| Trust fees | Trust fees | 6,429 | | | 5,973 | | | | Trust fees | 6,640 | | | 5,706 | | | 19,696 | | | 17,744 | |
| Income from equity method investment | Income from equity method investment | 19,079 | | | 33,655 | | | | Income from equity method investment | 24,967 | | | 41,341 | | | 70,970 | | | 124,461 | |
| Gain on sale of fixed assets | | Gain on sale of fixed assets | 87 | | | 227 | | | 85,946 | | | 425 | |
| Other noninterest income | Other noninterest income | 34,191 | | | 34,106 | | | | Other noninterest income | 38,018 | | | 31,583 | | | 105,426 | | | 105,938 | |
| Total noninterest income | Total noninterest income | 89,529 | | | 103,496 | | | | Total noninterest income | 90,797 | | | 104,805 | | | 354,165 | | | 333,803 | |
| | Noninterest expense: | Noninterest expense: | | | Noninterest expense: | | | | |
| Salaries and employee benefits | Salaries and employee benefits | 135,708 | | | 121,852 | | | | Salaries and employee benefits | 130,344 | | | 129,910 | | | 398,495 | | | 378,373 | |
| Equipment and occupancy | Equipment and occupancy | 30,353 | | | 25,536 | | | | Equipment and occupancy | 36,900 | | | 27,886 | | | 100,959 | | | 80,343 | |
| Other real estate expense, net | Other real estate expense, net | 99 | | | 105 | | | | Other real estate expense, net | 33 | | | (90) | | | 190 | | | 101 | |
| Marketing and other business development | Marketing and other business development | 5,942 | | | 3,777 | | | | Marketing and other business development | 5,479 | | | 4,958 | | | 17,085 | | | 13,494 | |
| Postage and supplies | Postage and supplies | 2,819 | | | 2,371 | | | | Postage and supplies | 2,621 | | | 2,795 | | | 8,303 | | | 7,486 | |
| Amortization of intangibles | Amortization of intangibles | 1,794 | | | 1,871 | | | | Amortization of intangibles | 1,765 | | | 1,951 | | | 5,339 | | | 5,873 | |
| | Other noninterest expense | Other noninterest expense | 35,012 | | | 27,149 | | | | Other noninterest expense | 36,091 | | | 31,843 | | | 106,230 | | | 92,282 | |
| Total noninterest expense | Total noninterest expense | 211,727 | | | 182,661 | | | | Total noninterest expense | 213,233 | | | 199,253 | | | 636,601 | | | 577,952 | |
| Income before income taxes | Income before income taxes | 171,266 | | | 157,590 | | | | Income before income taxes | 167,980 | | | 183,843 | | | 585,148 | | | 522,564 | |
| Income tax expense | Income tax expense | 33,995 | | | 28,480 | | | | Income tax expense | 35,377 | | | 35,185 | | | 117,975 | | | 99,669 | |
| Net income | Net income | 137,271 | | | 129,110 | | | | Net income | 132,603 | | | 148,658 | | | 467,173 | | | 422,895 | |
| Preferred stock dividends | Preferred stock dividends | (3,798) | | | (3,798) | | | | Preferred stock dividends | (3,798) | | | (3,798) | | | (11,394) | | | (11,394) | |
| Net income available to common shareholders | Net income available to common shareholders | $ | 133,473 | | | $ | 125,312 | | | | Net income available to common shareholders | $ | 128,805 | | | $ | 144,860 | | | $ | 455,779 | | | $ | 411,501 | |
| | Per share information: | Per share information: | | | Per share information: | | | | |
| Basic net income per common share | Basic net income per common share | $ | 1.76 | | | $ | 1.66 | | | | Basic net income per common share | $ | 1.69 | | | $ | 1.91 | | | $ | 6.00 | | | $ | 5.43 | |
| Diluted net income per common share | Diluted net income per common share | $ | 1.76 | | | $ | 1.65 | | | | Diluted net income per common share | $ | 1.69 | | | $ | 1.91 | | | $ | 5.99 | | | $ | 5.42 | |
| Weighted average common shares outstanding: | Weighted average common shares outstanding: | | | | | | Weighted average common shares outstanding: | | | | | | | |
| Basic | Basic | 75,921,282 | | | 75,654,986 | | | | Basic | 76,044,182 | | | 75,761,930 | | | 75,998,965 | | | 75,723,129 | |
| Diluted | Diluted | 76,042,328 | | | 75,930,372 | | | | Diluted | 76,201,916 | | | 75,979,056 | | | 76,102,622 | | | 75,945,469 | |
See accompanying notes to consolidated financial statements (unaudited).
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
| | (dollars in thousands) | (dollars in thousands) | Three months ended
March 31, | | | (dollars in thousands) | Three months ended
September 30, | | Nine months ended
September 30, |
| | | 2023 | | 2022 | | | | 2023 | | 2022 | | 2023 | | 2022 |
| Net income | Net income | $ | 137,271 | | | $ | 129,110 | | | | Net income | $ | 132,603 | | | $ | 148,658 | | | $ | 467,173 | | | $ | 422,895 | |
| Other comprehensive gain (loss), net of tax: | Other comprehensive gain (loss), net of tax: | | | Other comprehensive gain (loss), net of tax: | | | | |
| Change in fair value on available-for-sale securities, net of tax | Change in fair value on available-for-sale securities, net of tax | 37,446 | | | (134,895) | | | | Change in fair value on available-for-sale securities, net of tax | (113,305) | | | (107,276) | | | (81,899) | | | (338,362) | |
| Change in fair value of cash flow hedges, net of tax | Change in fair value of cash flow hedges, net of tax | 11,978 | | | — | | | | Change in fair value of cash flow hedges, net of tax | (17,403) | | | — | | | (28,764) | | | — | |
| Accretion of net unrealized gains on securities transferred from available-for-sale to held-to-maturity, net of tax | Accretion of net unrealized gains on securities transferred from available-for-sale to held-to-maturity, net of tax | (2,950) | | | (980) | | | | Accretion of net unrealized gains on securities transferred from available-for-sale to held-to-maturity, net of tax | (1,597) | | | (1,327) | | | (5,999) | | | (3,902) | |
| Net gain on cash flow hedges reclassified from other comprehensive income into net income, net of tax | Net gain on cash flow hedges reclassified from other comprehensive income into net income, net of tax | (2,476) | | | (2,509) | | | | Net gain on cash flow hedges reclassified from other comprehensive income into net income, net of tax | (2,473) | | | (2,477) | | | (7,217) | | | (7,497) | |
| Net loss on sale of investment securities reclassified from other comprehensive income into net income, net of tax | — | | | 45 | | | | |
| Total other comprehensive gain (loss), net of tax | 43,998 | | | (138,339) | | | | |
| Total comprehensive income (loss) | $ | 181,269 | | | $ | (9,229) | | | | |
| Net loss (gain) on sale of investment securities reclassified from other comprehensive income into net income, net of tax | | Net loss (gain) on sale of investment securities reclassified from other comprehensive income into net income, net of tax | 7,293 | | | (160) | | | 14,766 | | | (115) | |
| Total other comprehensive loss, net of tax | | Total other comprehensive loss, net of tax | (127,485) | | | (111,240) | | | (109,113) | | | (349,876) | |
| Total comprehensive income | | Total comprehensive income | $ | 5,118 | | | $ | 37,418 | | | $ | 358,060 | | | $ | 73,019 | |
See accompanying notes to consolidated financial statements (unaudited).
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(Unaudited)
| | (dollars and shares in thousands) | (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 | (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 | | Shares | Amounts |
| Balance at December 31, 2021 | Balance at December 31, 2021 | $ | 217,126 | | 76,143 | | $ | 76,143 | | $ | 3,045,802 | | $ | 1,864,350 | | $ | 107,186 | | $ | 5,310,607 | | Balance at December 31, 2021 | $ | 217,126 | | 76,143 | | $ | 76,143 | | $ | 3,045,802 | | $ | 1,864,350 | | $ | 107,186 | | $ | 5,310,607 | |
| Exercise of employee common stock options & related tax benefits | Exercise of employee common stock options & related tax benefits | — | | 6 | | 6 | | 124 | | — | | — | | 130 | | Exercise of employee common stock options & related tax benefits | — | | 6 | | 6 | | 124 | | — | | — | | 130 | |
| Preferred dividends paid ($16.88 per share) | Preferred dividends paid ($16.88 per share) | — | | — | | — | | — | | (3,798) | | — | | (3,798) | | Preferred dividends paid ($16.88 per share) | — | | — | | — | | — | | (3,798) | | — | | (3,798) | |
| Common dividends paid ($0.22 per share) | Common dividends paid ($0.22 per share) | — | | — | | — | | — | | (16,976) | | — | | (16,976) | | Common dividends paid ($0.22 per share) | — | | — | | — | | — | | (16,976) | | — | | (16,976) | |
| Issuance of restricted common shares, net of forfeitures | Issuance of restricted common shares, net of forfeitures | — | | 158 | | 158 | | (158) | | — | | — | | — | | Issuance of restricted common shares, net of forfeitures | — | | 158 | | 158 | | (158) | | — | | — | | — | |
| Restricted shares withheld for taxes & related tax benefits | Restricted shares withheld for taxes & related tax benefits | — | | (35) | | (35) | | (3,736) | | — | | — | | (3,771) | | Restricted shares withheld for taxes & related tax benefits | — | | (35) | | (35) | | (3,736) | | — | | — | | (3,771) | |
| 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 | 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 | — | | 105 | | 105 | | (5,566) | | — | | — | | (5,461) | | 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 | — | | 105 | | 105 | | (5,566) | | — | | — | | (5,461) | |
| Compensation expense for restricted share awards, RSUs and PSUs | | Compensation expense for restricted share awards, RSUs and PSUs | — | | — | | — | | 9,448 | | — | | — | | 9,448 | |
| Net income | | Net income | — | | — | | — | | — | | 129,110 | | — | | 129,110 | |
| Other comprehensive loss | | Other comprehensive loss | — | | — | | — | | — | | — | | (138,339) | | (138,339) | |
| Balance at March 31, 2022 | | Balance at March 31, 2022 | $ | 217,126 | | 76,377 | | $ | 76,377 | | $ | 3,045,914 | | $ | 1,972,686 | | $ | (31,153) | | $ | 5,280,950 | |
| Exercise of employee common stock options & related tax benefits | | Exercise of employee common stock options & related tax benefits | — | | 8 | | 8 | | 185 | | — | | — | | 193 | |
| Preferred dividends paid ($16.88 per share) | | Preferred dividends paid ($16.88 per share) | — | | — | | — | | — | | (3,798) | | — | | (3,798) | |
| Common dividends paid ($0.22 per share) | | Common dividends paid ($0.22 per share) | — | | — | | — | | — | | (17,065) | | — | | (17,065) | |
| Issuance of restricted common shares, net of forfeitures | | Issuance of restricted common shares, net of forfeitures | — | | 8 | | 8 | | (8) | | — | | — | | — | |
| Restricted shares withheld for taxes & related tax benefits | | Restricted shares withheld for taxes & related tax benefits | — | | (8) | | (8) | | (623) | | — | | — | | (631) | |
| | Compensation expense for restricted share awards, RSUs and PSUs | | Compensation expense for restricted share awards, RSUs and PSUs | — | | — | | — | | 10,760 | | — | | — | | 10,760 | |
| Net income | | Net income | — | | — | | — | | — | | 145,127 | | — | | 145,127 | |
| Other comprehensive loss | | Other comprehensive loss | — | | — | | — | | — | | — | | (100,297) | | (100,297) | |
| Balance at June 30, 2022 | | Balance at June 30, 2022 | $ | 217,126 | | 76,385 | | $ | 76,385 | | $ | 3,056,228 | | $ | 2,096,950 | | $ | (131,450) | | $ | 5,315,239 | |
| Exercise of employee stock options & related tax benefits | | Exercise of employee stock options & related tax benefits | — | | — | | — | | (45) | | — | | — | | (45) | |
| Preferred dividends paid ($16.88 per share) | | Preferred dividends paid ($16.88 per share) | — | | — | | — | | — | | (3,798) | | — | | (3,798) | |
| Common dividends paid ($0.22 per share) | | Common dividends paid ($0.22 per share) | — | | — | | — | | — | | (17,074) | | — | | (17,074) | |
| Issuance of restricted common shares, net of forfeitures | | Issuance of restricted common shares, net of forfeitures | — | | 32 | | 32 | | (32) | | — | | — | | — | |
| Restricted shares withheld for taxes & related tax benefits | | Restricted shares withheld for taxes & related tax benefits | | (4) | | (4) | | (298) | | — | | — | | (302) | |
| | Compensation expense for restricted shares & performance stock units | Compensation expense for restricted shares & performance stock units | — | | — | | — | | 9,448 | | — | | — | | 9,448 | | Compensation expense for restricted shares & performance stock units | — | | — | | — | | 10,674 | | — | | — | | 10,674 | |
| Net income | Net income | — | | — | | — | | — | | 129,110 | | — | | 129,110 | | Net income | — | | — | | — | | — | | 148,658 | | — | | 148,658 | |
| Other comprehensive loss | Other comprehensive loss | — | | — | | — | | — | | — | | (138,339) | | (138,339) | | Other comprehensive loss | — | | — | | — | | — | | — | | (111,240) | | (111,240) | |
| Balance at March 31, 2022 | $ | 217,126 | | 76,377 | | $ | 76,377 | | $ | 3,045,914 | | $ | 1,972,686 | | $ | (31,153) | | $ | 5,280,950 | | |
| | Balance at September 30, 2022 | | Balance at September 30, 2022 | $ | 217,126 | | 76,413 | | $ | 76,413 | | $ | 3,066,527 | | $ | 2,224,736 | | $ | (242,690) | | $ | 5,342,112 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred Stock
Amount | Common Stock | | | Accumulated Other Comp. Income (Loss), net | Total Shareholders' Equity |
| | Shares | Amounts | Additional Paid-in Capital | Retained Earnings |
| Balance at December 31, 2022 | $ | 217,126 | | 76,454 | | $ | 76,454 | | $ | 3,074,867 | | $ | 2,341,706 | | $ | (190,761) | | $ | 5,519,392 | |
| Exercise of employee common stock options & related tax benefits | — | | 40 | | 40 | | 920 | | — | | — | | 960 | |
| Preferred dividends paid ($16.88 per share) | — | | — | | — | | — | | (3,798) | | — | | (3,798) | |
| Common dividends paid ($0.22 per share) | — | | — | | — | | — | | (17,173) | | — | | (17,173) | |
| Issuance of restricted common shares, net of forfeitures | — | | 193 | | 193 | | (193) | | — | | — | | — | |
| Restricted shares withheld for taxes & related tax benefits | — | | (41) | | (41) | | (3,035) | | — | | — | | (3,076) | |
| Issuance of common stock pursuant to RSU and PSU agreements, net of shares withheld for taxes & related tax benefits | — | | 93 | | 93 | | (3,738) | | — | | — | | (3,645) | |
| Compensation expense for restricted shares & performance stock units | — | | — | | — | | 10,199 | | — | | — | | 10,199 | |
| Net income | — | | — | | — | | — | | 137,271 | | — | | 137,271 | |
| Other comprehensive gain | — | | — | | — | | — | | — | | 43,998 | | 43,998 | |
| Balance at March 31, 2023 | $ | 217,126 | | 76,739 | | $ | 76,739 | | $ | 3,079,020 | | $ | 2,458,006 | | $ | (146,763) | | $ | 5,684,128 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
See accompanying notes to consolidated financial statements (unaudited).
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred Stock
Amount | Common Stock | | | Accumulated Other Comp. Income (Loss), net | Total Shareholders' Equity |
| | Shares | Amounts | Additional Paid-in Capital | Retained Earnings |
| Balance at December 31, 2022 | $ | 217,126 | | 76,454 | | $ | 76,454 | | $ | 3,074,867 | | $ | 2,341,706 | | $ | (190,761) | | $ | 5,519,392 | |
| Exercise of employee common stock options & related tax benefits | — | | 40 | | 40 | | 920 | | — | | — | | 960 | |
| Preferred dividends paid ($16.88 per share) | — | | — | | — | | — | | (3,798) | | — | | (3,798) | |
| Common dividends paid ($0.22 per share) | — | | — | | — | | — | | (17,173) | | — | | (17,173) | |
| Issuance of restricted common shares, net of forfeitures | — | | 193 | | 193 | | (193) | | — | | — | | — | |
| Restricted shares withheld for taxes & related tax benefits | — | | (41) | | (41) | | (3,035) | | — | | — | | (3,076) | |
| Issuance of common stock pursuant to RSU and PSU agreements, net of shares withheld for taxes & related tax benefits | — | | 93 | | 93 | | (3,738) | | — | | — | | (3,645) | |
| Compensation expense for restricted share awards, RSUs and PSUs | — | | — | | — | | 10,199 | | — | | — | | 10,199 | |
| Net income | — | | — | | — | | — | | 137,271 | | — | | 137,271 | |
| Other comprehensive income | — | | — | | — | | — | | — | | 43,998 | | 43,998 | |
| Balance at March 31, 2023 | $ | 217,126 | | 76,739 | | $ | 76,739 | | $ | 3,079,020 | | $ | 2,458,006 | | $ | (146,763) | | $ | 5,684,128 | |
| Exercise of employee common stock options & related tax benefits | — | | — | | — | | 11 | | — | | — | | 11 | |
| Preferred dividends paid ($16.88 per share) | — | | — | | — | | — | | (3,798) | | — | | (3,798) | |
| Common dividends paid ($0.22 per share) | — | | — | | — | | — | | (17,192) | | — | | (17,192) | |
| Issuance of restricted common shares, net of forfeitures | — | | 7 | | 7 | | (7) | | — | | — | | — | |
| Restricted shares withheld for taxes & related tax benefits | — | | (6) | | (6) | | (310) | | — | | — | | (316) | |
| | | | | | | |
| Compensation expense for restricted share awards, RSUs and PSUs | — | | — | | — | | 9,253 | | — | | — | | 9,253 | |
| Net income | — | | — | | — | | — | | 197,299 | | — | | 197,299 | |
| Other comprehensive loss | — | | — | | — | | — | | — | | (25,626) | | (25,626) | |
| Balance at June 30, 2023 | $ | 217,126 | | 76,740 | | $ | 76,740 | | $ | 3,087,967 | | $ | 2,634,315 | | $ | (172,389) | | $ | 5,843,759 | |
| | | | | | | |
| Preferred dividends paid ($16.88 per share) | — | | — | | — | | — | | (3,798) | | — | | (3,798) | |
| Common dividends paid ($0.22 per share) | — | | — | | — | | — | | (17,186) | | — | | (17,186) | |
| Issuance of restricted common shares, net of forfeitures | — | | 19 | | 19 | | (19) | | — | | — | | — | |
| Restricted shares withheld for taxes & related tax benefits | — | | (6) | | (6) | | (367) | | — | | — | | (373) | |
| | | | | | | |
| Compensation expense for restricted shares & performance stock units | — | | — | | — | | 10,121 | | — | | — | | 10,121 | |
| Net income | — | | — | | — | | — | | 132,603 | | — | | 132,603 | |
| Other comprehensive loss | — | | — | | — | | — | | — | | (127,485) | | (127,485) | |
| Balance at September 30, 2023 | $ | 217,126 | | 76,753 | | $ | 76,753 | | $ | 3,097,702 | | $ | 2,745,934 | | $ | (299,874) | | $ | 5,837,641 | |
(Unaudited) | | | | | | | | | | | |
| (dollars in thousands) | Three months ended
March 31, |
| | 2023 | | 2022 |
| Operating activities: | | | |
| Net income | $ | 137,271 | | | $ | 129,110 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | | | |
| Net amortization/accretion of premium/discount on securities | 15,110 | | | 16,048 | |
| Depreciation, amortization and accretion | 20,429 | | | 14,367 | |
| Provision for credit losses | 18,767 | | | 2,720 | |
| Gain on mortgage loans sold, net | (2,053) | | | (4,066) | |
| Investment losses on sales, net | — | | | 61 | |
| Gain on other equity investments, net | (2,360) | | | (1,710) | |
| Stock-based compensation expense | 10,199 | | | 9,448 | |
| Deferred tax expense | 20,690 | | | 15,680 | |
| Losses (gains) on dispositions of other real estate and other investments | 47 | | | (20) | |
| Gain on remeasurement of previously held noncontrolling interest | — | | | (5,500) | |
| Income from equity method investment | (19,079) | | | (33,655) | |
| Dividends received from equity method investment | 23,961 | | | 12,232 | |
| Excess tax benefit from stock compensation | (277) | | | (2,639) | |
| Gain on commercial loans sold, net | (53) | | | (488) | |
| Commercial loans held for sale originated | (106,007) | | | (111,411) | |
| Commercial loans held for sale sold | 104,066 | | | 94,201 | |
| Consumer loans held for sale originated | (299,238) | | | (417,668) | |
| Consumer loans held for sale sold | 284,770 | | | 400,316 | |
| Decrease in other assets | 44,525 | | | 33,554 | |
| Increase (decrease) in other liabilities | 109,102 | | | (98,465) | |
| Net cash provided by operating activities | 359,870 | | | 52,115 | |
| Investing activities: | | | |
| Activities in securities available-for-sale: | | | |
| Purchases | (223,495) | | | (45,579) | |
| Sales | — | | | 2,866 | |
| Maturities, prepayments and calls | 29,216 | | | 93,330 | |
| Activities in securities held-to-maturity: | | | |
| Purchases | — | | | (374,043) | |
| Maturities, prepayments and calls | 17,883 | | | 15,391 | |
| Net decrease (increase) in securities purchased under agreements to resell | 3,404 | | | (332,753) | |
| Increase in loans, net | (1,266,114) | | | (1,062,733) | |
| Purchases of software, premises and equipment | (35,513) | | | (10,072) | |
| Proceeds from sales of software, premises and equipment | 418 | | | 172 | |
| Proceeds from sale of other real estate | 253 | | | 319 | |
| Purchase of bank owned life insurance policies | — | | | (75,000) | |
| | | |
| | | |
| Purchase of FHLB stock, net | (37,065) | | | — | |
| Acquisition, net of cash acquired | — | | | (30,415) | |
| | | |
| | | |
| Increase in other investments, net | (52,148) | | | (18,777) | |
| Net cash used in investing activities | (1,563,161) | | | (1,837,294) | |
| Financing activities: | | | |
| Net increase in deposits | 1,217,323 | | | 995,940 | |
| Net increase (decrease) in securities sold under agreements to repurchase | (45,133) | | | 66,971 | |
| Federal Home Loan Bank: Advances | 2,175,000 | | | — | |
| Federal Home Loan Bank: Repayments/maturities | (475,000) | | | — | |
| | | |
| Repayments of other borrowings | — | | | (29,547) | |
| Principal payments of finance lease obligation | (73) | | | (67) | |
| | | |
| Issuance of common stock pursuant to RSU and PSU agreements, net of shares withheld for taxes | (3,645) | | | (5,461) | |
| Exercise of common stock options, net of shares surrendered for taxes | (2,116) | | | (3,641) | |
| | | |
| Common stock dividends paid | (17,173) | | | (16,976) | |
| Preferred stock dividends paid | (3,798) | | | (3,798) | |
| Net cash provided by financing activities | 2,845,385 | | | 1,003,421 | |
| Net increase (decrease) in cash, cash equivalents, and restricted cash | 1,642,094 | | | (781,758) | |
| Cash, cash equivalents, and restricted cash, beginning of period | 1,177,382 | | | 4,101,539 | |
| Cash, cash equivalents, and restricted cash, end of period | $ | 2,819,476 | | | $ | 3,319,781 | |
See accompanying notes to consolidated financial statements (unaudited).
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) | | | | | | | | | | | |
| (dollars in thousands) | Nine months ended
September 30, |
| | 2023 | | 2022 |
| Operating activities: | | | |
| Net income | $ | 467,173 | | | $ | 422,895 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | | | |
| Net amortization/accretion of premium/discount on securities | 44,635 | | | 50,794 | |
| Depreciation, amortization and accretion | 59,417 | | | 44,686 | |
| Provision for credit losses | 77,282 | | | 43,120 | |
| Gain on mortgage loans sold, net | (5,632) | | | (7,333) | |
| Investment losses (gains) on sales, net | 19,688 | | | (156) | |
| Gain on other equity investments, net | (9,512) | | | (9,104) | |
| Stock-based compensation expense | 29,573 | | | 30,882 | |
| Deferred tax expense | 11,891 | | | 1,263 | |
| Losses (gains) on dispositions of other real estate and other investments | 82 | | | (179) | |
| Gain on sale of fixed assets | (85,946) | | | (425) | |
| Gain on remeasurement of previously held noncontrolling interest | — | | | (5,500) | |
| Income from equity method investment | (70,970) | | | (124,461) | |
| Dividends received from equity method investment | 33,159 | | | 59,401 | |
| Excess tax benefit from stock compensation | (241) | | | (2,921) | |
| Gain on commercial loans sold, net | (408) | | | (2,274) | |
| Commercial loans held for sale originated | (315,209) | | | (411,833) | |
| Commercial loans held for sale sold | 316,198 | | | 416,380 | |
| Consumer loans held for sale originated | (1,294,384) | | | (1,263,024) | |
| Consumer loans held for sale sold | 1,222,764 | | | 1,270,654 | |
| Increase in other assets | (189,302) | | | (56,223) | |
| Increase in other liabilities | 61,005 | | | 43,565 | |
| Net cash provided by operating activities | 371,263 | | | 500,207 | |
| Investing activities: | | | |
| Activities in securities available-for-sale: | | | |
| Purchases | (914,989) | | | (668,860) | |
| Sales | 303,145 | | | 29,501 | |
| Maturities, prepayments and calls | 108,371 | | | 336,933 | |
| Activities in securities held-to-maturity: | | | |
| Purchases | — | | | (804,841) | |
| Maturities, prepayments and calls | 38,677 | | | 59,038 | |
| Net decrease in securities purchased under agreements to resell | 13,276 | | | 471,001 | |
| Increase in loans, net | (3,062,357) | | | (4,290,474) | |
| Proceeds from sale of loans | 117,216 | | | — | |
| Purchases of software, premises and equipment | (61,870) | | | (47,468) | |
| Proceeds from sales of software, premises and equipment | 198,414 | | | 656 | |
| Proceeds from sale of other real estate | 5,749 | | | 994 | |
| Purchase of bank owned life insurance policies | — | | | (100,000) | |
| Proceeds from bank owned life insurance settlements | 3,221 | | | 1,002 | |
| | | |
| Purchase of FHLB stock, net | (36,722) | | | (12,389) | |
| Acquisition, net of cash acquired | — | | | (30,415) | |
| | | |
| | | |
| Increase in other investments, net | (49,750) | | | (68,945) | |
| Net cash used in investing activities | (3,337,619) | | | (5,124,267) | |
| Financing activities: | | | |
| Net increase in deposits | 3,334,595 | | | 2,390,200 | |
| Net increase in securities sold under agreements to repurchase | 1,089 | | | 37,995 | |
| Federal Home Loan Bank: Advances | 3,425,000 | | | 400,000 | |
| Federal Home Loan Bank: Repayments/maturities | (1,750,000) | | | (400,000) | |
| | | |
| Repayments of other borrowings | — | | | (29,547) | |
| Principal payments of finance lease obligation | (224) | | | (207) | |
| | | |
| Issuance of common stock pursuant to RSA, RSU and PSU agreements, net of shares withheld for taxes | (3,645) | | | (5,462) | |
| Exercise of common stock options, net of shares surrendered for taxes | (2,794) | | | (4,425) | |
| | | |
| Common stock dividends paid | (51,551) | | | (51,115) | |
| Preferred stock dividends paid | (11,394) | | | (11,394) | |
| Net cash provided by financing activities | 4,941,076 | | | 2,326,045 | |
| Net increase (decrease) in cash, cash equivalents, and restricted cash | 1,974,720 | | | (2,298,015) | |
| Cash, cash equivalents, and restricted cash, beginning of period | 1,177,382 | | | 4,101,539 | |
| Cash, cash equivalents, and restricted cash, end of period | $ | 3,152,102 | | | $ | 1,803,524 | |
See accompanying notes to consolidated financial statements (unaudited).
PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1. Summary of Significant Accounting Policies
Nature of Business — Pinnacle Financial Partners, Inc. (Pinnacle Financial) is a financial holding company whose primary business is conducted by its wholly-owned subsidiary, Pinnacle Bank. Pinnacle Bank is a commercial bank headquartered in Nashville, Tennessee. Pinnacle Financial completed its acquisitions of CapitalMark Bank & Trust (CapitalMark), Magna Bank (Magna), Avenue Financial Holdings, Inc. (Avenue), and BNC Bancorp (BNC) and Advocate Capital, Inc. (Advocate Capital) on July 31, 2015, September 1, 2015, July 1, 2016 and June 16, 2017, andrespectively. Pinnacle Bank completed its acquisition of Advocate Capital, Inc. (Advocate Capital) on July 2, 2019, respectively.2019. Pinnacle Bank also holds a 49% interest in Bankers Healthcare Group, LLC (BHG), a company that primarily serves as a full-service commercial loan provider to healthcare and other professional practices but also makes consumer loans for various purposes. The investment in BHG previously held by Pinnacle Financial was contributed to Pinnacle Bank effective September 30, 2022. Pinnacle Bank provides a full range of banking services, including investment, mortgage, insurance, and comprehensive wealth management services, in its 17 primarily urban markets and their surrounding communities.
On March 1, 2022, Pinnacle Bank acquired the remaining 80% outstanding membership interest of JB&B Capital, LLC (JB&B) for a cash price of $32.0 million. JB&B is a commercial equipment financing business headquartered in Knoxville, TN. Pinnacle Bank had previously acquired 20% of JB&B in 2017. Pinnacle Financial accounted for the acquisition of JB&B under the acquisition method in accordance with ASC Topic 805.805, Business Combinations. Accordingly, the purchase price is allocated to the fair value of the assets acquired and liabilities assumed as of the date of the acquisition. Determining the fair value of assets and liabilities, particularly illiquid assets and liabilities, is a complicated process involving significant judgment regarding estimates and assumptions used to calculate estimated fair value. At the acquisition date, JB&B's net assets were recorded at a fair value of $12.9 million, consisting mainly of loans and leases receivable. JB&B's $29.5 million of indebtedness was also paid off in connection with consummation of the acquisition. The preexisting noncontrolling interest of JB&B held by Pinnacle Bank was remeasured at a fair value of $8.0 million on the acquisition date resulting in a gain on remeasurement of $5.5 million that was recorded in other noninterest income during the threenine months ended March 31,September 30, 2022. The purchase price allocations for the acquisition of JB&B were finalized during the first quarter of 2023.
Basis of Presentation — The accompanying unaudited consolidated financial statements have been prepared in accordance with instructions to Form 10-Q and therefore do not include all information and footnotes necessary for a fair presentation of financial position, results of operations, and cash flows in conformity with U.S. generally accepted accounting principles (U.S. GAAP). All adjustments consisting of normally recurring accruals that, in the opinion of management, are necessary for a fair presentation of the financial position and results of operations for the periods covered by the report have been included. The accompanying unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes appearing in Pinnacle Financial's Annual Report on Form 10-K for the year ended December 31, 2022 (2022 10-K).
These consolidated financial statements include the accounts of Pinnacle Financial and its wholly-owned subsidiaries. Certain statutory trust affiliates of Pinnacle Financial, as noted in Note 11.12. Other Borrowings, are included in these consolidated financial statements pursuant to the equity method of accounting. Significant intercompany transactions and accounts are eliminated in consolidation.
Use of Estimates — The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term include the determination of the allowance for credit losses and determination of any impairment of goodwill or intangible assets. It is reasonably possible Pinnacle Financial's estimate of the allowance for credit losses and determination of impairment of intangible assets could change as a result of the uncertainty in current macroeconomic conditions. The resulting change in this estimatethese estimates could be material to Pinnacle Financial's consolidated financial statements.
Allowance for Credit Losses - Loans— Pinnacle Financial adopted FASB ASC 326, Financial Instruments - Credit Losses, effective January 1, 2020, which requires the estimation of an allowance for credit losses in accordance with the Current Expected Credit Losses (CECL) methodology. Pinnacle Financial's management assesses the adequacy of the allowance on a quarterly basis. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance. The level of the allowance is based upon management's evaluation of historical default and loss experience, current and projected
economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers' ability to repay a loan (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. The level of the allowance for credit losses maintained by management is believed adequate to absorb all expected future losses inherent in the loan portfolio at the balance sheet date. The allowance is increased through provision for credit losses and decreased by charge-offs, net of recoveries of amounts previously charged-off. During the second quarter of 2023, Pinnacle Financial implemented updated CECL models in an effort to ensure that risk in its portfolio at an individual loan level continues to be adequately captured given the uncertain state of the economy. The implementation of the new model had no material effect on the overall allowance for credit losses in the quarter of implementation.
The allowance for credit losses is measured on a collective basis for pools of loans with similar risk characteristics. Pinnacle Financial has identified the following pools of financial assets with similar risk characteristics for measuring expected credit losses:
•Owner occupied commercial real estate mortgage loans - Owner occupied commercial real estate mortgage loans are secured by commercial office buildings, industrial buildings, warehouses or retail buildings where the owner of the building occupies the property. For such loans, repayment is largely dependent upon the operation of the borrower's business.
•Non-owner occupied commercial real estate loans - These loans represent investment real estate loans secured by office buildings, industrial buildings, warehouses, retail buildings, and multifamily residential housing. Repayment is primarily dependent on lease income generated from the underlying collateral.
•Consumer real estate mortgage loans - Consumer real estate mortgage consists primarily of loans secured by 1-4 family residential properties, including home equity lines of credit. Repayment is primarily dependent on the personal cash flow of the borrower.
•Construction and land development loans - Construction and land development loans include loans where the repayment is dependent on the successful completion and eventual sale, refinance or 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. These loans are generally secured by equipment, inventory, and accounts receivable of the borrower and repayment is primarily dependent on business cash flows. Loans granted under the Paycheck Protection Program (PPP), which are fully guaranteed by the Small Business Administration (SBA), are included in this category.
•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, consumer credit cards and loans to finance education, among others. Many consumer loans are unsecured. Repayment is primarily dependent on the personal cash flow of the borrower.
For commercial real estate, consumer real estate, construction and land development, and commercial and industrial loans, Pinnacle Financial primarily utilizes a probability of default (PD) and loss given default (LGD) modeling approach. These models utilize historical correlations between default experience, loan level attributes and certain macroeconomic factors as determined through a statistical regression analysis. All loan segments modeled using this approach incorporate one or more macroeconomic drivers. Macroeconomic factors used in the model include the unadjusted and seasonally adjusted unemployment rate, gross domestic product, commercial property price index, consumer credit, commercial real estate price index, household debt ratio, household financial obligations ratio, and certain home price indices. Projections of these macroeconomic factors, obtained from an independent third party, are utilized to predict quarterly rates of default based on the statistical PD models. Adjustments are made to predicted default rates as considered necessary for each loan segment based on other quantitative and qualitative information not utilized as a direct input into the statistical models. The predicted quarterly default rates are then applied to the estimated future exposure at default (EAD), as determined based on contractual amortization terms and estimated prepayments. An estimated LGD, determined based on historical loss experience, is applied to the quarterly defaulted balances for each loan segment to estimate future losses of the loan's amortized cost.
Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by Pinnacle Financial and are dependent on the current economic environment among other factors. At September 30, 2023, a reasonable and supportable period of eighteen months was utilized for all loan segments, followed by a twelve month straight line reversion to long term averages.
For the consumer and other loan segment, a loss rate approach is utilized. For these loans, historical charge off rates are applied to projected future balances, as determined in the same manner as EAD for the statistically modeled loan segments. For credit cards, which have no amortization terms or contractual maturities and are unconditionally cancellable, future balances are estimated based on expected payment volume applied to the current balance.
The estimated loan losses for all loan segments are adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative categories and the measurements used to quantify the risks within each of these categories are subjectively selected by management but measured by objective measurements period over period. The data for each measurement may be obtained from internal or external sources. The current period measurements are evaluated and assigned a factor commensurate with the current level of risk relative to past measurements over time. The resulting qualitative adjustments are applied to the relevant collectively evaluated loan portfolios. These adjustments are based upon quarterly trend assessments in portfolio concentrations, policy exceptions, associate retention, independent loan review results, competition and peer group credit quality trends. The qualitative allowance allocation, as determined by the processes noted above, is increased or decreased for each loan segment based on the assessment of these various qualitative factors. Additional qualitative considerations are made for any identified risk which did not exist within our portfolio historically and therefore may not be adequately addressed through evaluation of such risk factor based on historical portfolio trends as previously discussed.
Loans that do not share similar risk characteristics with the collectively evaluated pools are evaluated on an individual basis and are excluded from the collectively evaluated pools. Individual evaluations are generally performed for loans greater than $1.0 million which have experienced significant credit deterioration. Such loans are evaluated for credit losses based on either discounted cash flows or the fair value of collateral. For loans individually evaluated for which repayment is expected to be provided substantially through the operation or sale of the collateral, Pinnacle Financial has elected the practical expedient under ASC 326 to estimate expected credit losses based on the fair value of the collateral, with selling costs considered in the event sale of the collateral is expected.
The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. Pinnacle Financial uses a probability of default/loss given default model to determine the allowance for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification. Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification. Occasionally, a loan modification will be granted by providing principal forgiveness on certain loans. When principal forgiveness is provided, the amortized cost basis of the asset is written off against the allowance for credit losses. The amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses.
In some cases, a loan restructuring will result in providing multiple types of modifications. Typically, one type of modification, such as a payment delay or term extension, is granted initially. If the borrower continues to experience financial difficulty, another modification, such as principal forgiveness or an interest rate reduction, may be granted. Additionally, multiple types of modifications may be made on the same loan within the current reporting period. Such a combination is at least two of the following: a payment delay, term extension, principal forgiveness, and interest rate reduction. Upon determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount.
In assessing the adequacy of the allowance for credit losses, Pinnacle Financial considers the results of Pinnacle Financial's ongoing independent loan review process. Pinnacle Financial undertakes this process both to ascertain those loans in the portfolio with elevated credit risk and to assist in its overall evaluation of the risk characteristics of the entire loan portfolio. Its loan review process includes the judgment of management, independent internal loan reviewers and reviews that may have been conducted by third-party reviewers including regulatory examiners. Pinnacle Financial incorporates relevant loan review results in the allowance.
While policies and procedures used to estimate the allowance for credit losses, as well as the resultant provision for credit losses charged to income, are considered adequate by management and are reviewed periodically by regulators, model validators and internal auditors, they are necessarily approximate and imprecise. There are factors beyond Pinnacle Financial's control, such as changes in projected economic conditions, real estate markets or particular industry conditions which may materially impact asset quality and the adequacy of the allowance for credit losses and thus the resulting provision for credit losses.
Other than the changes noted above under the section titled "Allowance for Credit Losses - Loans", there have been no significant changes to Pinnacle Financial's significant accounting policies as disclosed in the 2022 10-K.
Cash Flow Information — Supplemental cash flow information addressing certain cash and noncash transactions for the threenine months ended March 31,September 30, 2023 and 2022 was as follows (in thousands): | | | | For the three months ended
March 31, | | For the nine months ended
September 30, |
| | | 2023 | | 2022 | | 2023 | | 2022 |
| Cash Transactions: | Cash Transactions: | | | | Cash Transactions: | | | |
| Interest paid | Interest paid | $ | 181,254 | | | $ | 22,772 | | Interest paid | $ | 714,827 | | | $ | 114,326 | |
| Income taxes paid, net | Income taxes paid, net | 5,121 | | | 625 | | Income taxes paid, net | 96,698 | | | 115,090 | |
| Operating lease payments | Operating lease payments | 4,700 | | | 3,819 | Operating lease payments | 22,648 | | | 13,528 |
| Noncash Transactions: | Noncash Transactions: | | | | Noncash Transactions: | | | |
| Loans charged-off to the allowance for credit losses | Loans charged-off to the allowance for credit losses | 14,022 | | | 6,512 | | Loans charged-off to the allowance for credit losses | 57,616 | | | 33,384 | |
| Loans foreclosed upon and transferred to other real estate owned | Loans foreclosed upon and transferred to other real estate owned | 150 | | | — | | Loans foreclosed upon and transferred to other real estate owned | 435 | | | 65 | |
| | Loans foreclosed upon and transferred to other assets | | Loans foreclosed upon and transferred to other assets | 561 | | | — | |
| | Available-for-sale securities transferred to held-to-maturity portfolio | Available-for-sale securities transferred to held-to-maturity portfolio | — | | | 1,059,737 | | Available-for-sale securities transferred to held-to-maturity portfolio | — | | | 1,059,737 | |
| | Right-of-use asset recognized during the period in exchange for lease obligations | Right-of-use asset recognized during the period in exchange for lease obligations | 3,603 | | | 1,528 | | Right-of-use asset recognized during the period in exchange for lease obligations | 195,995 | | | 31,333 | |
Income Per Common Share — Basic net income per common share (EPS) is computed by dividing net income available to common shareholders by the weighted average common shares outstanding for the period. Diluted EPS reflects the dilution that could occur if securities or other contracts to issue common stock were exercised or converted. The difference between basic and diluted weighted average common shares outstanding is attributable to common stock options, restricted share awards, and restricted share unit awards, including those with performance-based vesting provisions. The dilutive effect of outstanding options, restricted share awards, and restricted share unit awards is reflected in diluted EPS by application of the treasury stock method.
The following is a summary of the basic and diluted net income per common share calculations for the three and nine months ended March 31,September 30, 2023 and 2022 (in thousands, except per share data): | | | | Three months ended
March 31, | | | | Three months ended
September 30, | | Nine months ended
September 30, |
| | | 2023 | 2022 | | | | 2023 | 2022 | | 2023 | 2022 |
| Basic net income per common share calculation: | Basic net income per common share calculation: | | | | Basic net income per common share calculation: | | | |
Numerator - Net income available to common shareholders | Numerator - Net income available to common shareholders | $ | 133,473 | | $ | 125,312 | | | | Numerator - Net income available to common shareholders | $ | 128,805 | | $ | 144,860 | | | $ | 455,779 | | $ | 411,501 | |
| Denominator - Weighted average common shares outstanding | Denominator - Weighted average common shares outstanding | 75,921 | | 75,655 | | | | Denominator - Weighted average common shares outstanding | 76,044 | | 75,762 | | | 75,999 | | 75,723 | |
| Basic net income per common share | Basic net income per common share | $ | 1.76 | | $ | 1.66 | | | | Basic net income per common share | $ | 1.69 | | $ | 1.91 | | | $ | 6.00 | | $ | 5.43 | |
| Diluted net income per common share calculation: | Diluted net income per common share calculation: | | | Diluted net income per common share calculation: | | |
Numerator - Net income available to common shareholders | Numerator - Net income available to common shareholders | $ | 133,473 | | $ | 125,312 | | | | Numerator - Net income available to common shareholders | $ | 128,805 | | $ | 144,860 | | | $ | 455,779 | | $ | 411,501 | |
| Denominator - Weighted average common shares outstanding | Denominator - Weighted average common shares outstanding | 75,921 | | 75,655 | | | | Denominator - Weighted average common shares outstanding | 76,044 | | 75,762 | | | 75,999 | | 75,723 | |
| Dilutive common shares contingently issuable | Dilutive common shares contingently issuable | 121 | | 275 | | | | Dilutive common shares contingently issuable | 158 | | 217 | | | 104 | | 222 | |
| Weighted average diluted common shares outstanding | Weighted average diluted common shares outstanding | 76,042 | | 75,930 | | | | Weighted average diluted common shares outstanding | 76,202 | | 75,979 | | | 76,103 | | 75,945 | |
| Diluted net income per common share | Diluted net income per common share | $ | 1.76 | | $ | 1.65 | | | | Diluted net income per common share | $ | 1.69 | | $ | 1.91 | | | $ | 5.99 | | $ | 5.42 | |
Recently Adopted Accounting Pronouncements — In March 2020, the FASB issued Accounting Standards Update 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, and has issued subsequent amendments thereto, which provides temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance was initially effective for all entities as of March 12, 2020 through December 31, 2022. In December 2022, the FASB issued an update to Accounting Standards Update 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting with Accounting Standards Update 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848, which updated the effective date to be March 12, 2020 through December 31, 2024. Pinnacle Financial has implemented a transition plan to identify and modify its loans and other financial instruments, including certain indebtedness, with attributes that are
either directly or indirectly influenced by LIBOR. Pinnacle Financial has implemented a transition plan to identify and modifyconvert its loans and other financial instruments, including certain indebtedness, with attributes that are either directly or indirectly influenced by LIBOR. Pinnacle Financial has begun negotiatingmoved the majority of its LIBOR-based loans primarily usingto its preferred replacement index, thea Secured Overnight Financing Rate ("SOFR").(SOFR) based index as of September 30, 2023. For Pinnacle Financial's currently outstanding LIBOR-based loans, the timing and manner in which each customer's contractinterest rate transitions to SOFRa replacement index will vary on a case-by-case basis. Pinnacle Financial expects to complete all loan transitions by June 30, 2023.basis and should occur at the next repricing date for these loans.
In March 2022, the FASB issued Accounting Standards Update 2022-01, Derivatives and Hedging (Topic 815): Fair Value Hedging - Portfolio Layer Method, which allows multiple hedged layers to be designated for a single closed portfolio of financial assets resulting in a greater portion of the interest rate risk in the closed portfolio being eligible to be hedged. The amendments allow the flexibility to use different types of derivatives or combinations of derivatives to better align with risk management strategies. Furthermore, among other things, the amendments clarify that basis adjustments of hedged items in the closed portfolio should be allocated at the portfolio level and not the individual assets within the portfolio. The guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022. Pinnacle Financial adopted ASU 2022-01 on January 1, 2023 and it did not impact Pinnacle Financial's accounting or disclosures.
In March 2022, the FASB issued Accounting Standards Update 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, which removes the accounting guidance for troubled debt restructurings and requires entities to evaluate whether a modification provided to a borrower results in a new loan or continuation of an existing loan. The amendments enhance existing disclosures and require new disclosures for receivables when there has been a modification in contractual cash flows due to a borrower experiencing financial difficulties. Additionally, the amendments require public business entities to disclose gross charge-off information by year of origination in the vintage disclosures. The guidance is effective for entities that have adopted ASU 2016-13 for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022. Pinnacle Financial adopted ASU 2022-02 on January 1, 2023 and incorporated the required disclosures into Note 4. Loans and Allowance for Credit Losses.
Newly Issued Not Yet Effective Accounting Standards — In June 2022, the FASB issued Accounting Standards Update 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions, which clarifies the guidance in ASC 820 when measuring the fair value of equity securities subject to contractual restrictions that prohibit the sale of an equity security. This update also requires specific disclosures related to these types of securities. The guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2023. Early adoption is permitted, including early adoption in an interim period. An entity should apply ASU 2022-03 prospectively once adopted. Pinnacle Financial is assessing ASU 2022-03 and its potential impact on its accounting and disclosures.
In March 2023, the FASB issued Accounting Standards Update 2023-02, Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method, which permits the use of the proportional amortization method of accounting for tax equity investments if certain conditions are met. A reporting entity makes the accounting policy election to apply the proportional amortization method on a tax-credit-program-by-tax-credit-program basis rather than electing to apply the proportional amortization method at the reporting entity or individual investment level. The amendments require specific disclosures that must be applied to all investments that generate tax credits and other income tax benefits from a tax credit program for which the entity has elected to apply the proportional amortization method. The guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2023. Early adoption is permitted, including early adoption in an interim period. An entity should apply ASU 2023-02 on a retrospective or modified retrospective basis once adopted. Pinnacle Financial is assessing ASU 2023-02 and its potential impact on its accounting and disclosures.
Other than those pronouncements discussed above and those which have been recently adopted, Pinnacle Financial does not believe there were any other recently issued accounting pronouncements that may materially impact its consolidated financial statements.
Reclassifications — Some items in the prior year financial statements were reclassified to conform to the current presentation. Reclassifications had no effect on prior year net income or shareholder's equity.
Subsequent Events — ASC Topic 855, Subsequent Events, establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued. Pinnacle Financial evaluated all events or transactions that occurred after March 31,September 30, 2023 through the date of the issued financial statements.statements with no subsequent events being noted as of the date of this filing.
On April 21, 2023, Pinnacle Bank consummated a sale-leaseback transaction pursuant to which it sold 36 properties to PNB TN Portfolio Owner LLC and PNB Portfolio Owner, LLL (each, a "Purchaser" and collectively, the "Purchasers") each of whom is an affiliate of Oak Street Real Estate Capital, for an aggregate cash purchase price of $127.5 million and concurrently agreed to separately lease each of those properties from a purchaser for an initial term of 14.5 years, with two five (5) year renewal options that the Bank may exercise to extend the term of any of the leases.
The pre-tax, net gain associated with these 36 properties is expected to be approximately $55.4 million, after deducting estimated transaction-related expenses. The after-tax portion of this gain will be recognized by the Company in the second quarter of 2023. The aggregate annual lease expense associated with these properties will be approximately $9.6 million for the first twelve months of the lease term, with each lease including a 1.9% annual rent escalation during the initial term, and a 2% annual rent escalation during each of the two five-year renewal terms.
On April 21, 2023, Pinnacle Bank also entered into a purchase and sale agreement with the Purchasers to sell an additional 15 properties to the Purchasers for an aggregate cash purchase price of $90.5 million, subject to the Purchasers’ satisfactory completion of final due diligence with respect to these properties and the satisfaction of other customary closing conditions. Pinnacle Bank would lease those properties back from the Purchasers pursuant to leases containing terms substantially similar to those governing the 36 properties that closed April 21, 2023. If all these 15 properties are sold, the pre-tax, net gain associated with these additional 15 properties is estimated to be approximately $37.4 million, after deducting estimated transaction-related expenses. The after-tax portion of this gain will be recognized by the Company when the sale is consummated, which the Company anticipates will be late in the second quarter, or early in the third quarter, of 2023. In the event that all of the properties are sold, the aggregate annual lease expense associated with these properties is estimated to be approximately $6.8 million for the first twelve months of the lease term, with each lease including a 1.9% annual rent escalation during the initial term, and a 2% annual rent escalation during each of the two five-year renewal terms.
Subsequent to the execution of the sale-leaseback transaction, Pinnacle Financial restructured a portion of its bond portfolio selling on April 27, 2023 and April 28, 2023, respectively, $137.7 million and $28.3 million in available-for-sale securities for a net loss of $9.2 million which will offset a portion of the net gain recognized from the sale-leaseback transaction. The proceeds of these securities sales are expected to be initially retained in Pinnacle Bank's cash accounts at the Federal Reserve.
Other than the above noted sale-leaseback transaction and available-for-sale securities sales, no other subsequent events were noted as of the date of this filing.
Note 2. Equity method investment
A summary of BHG's financial position as of March 31,September 30, 2023 and December 31, 2022 and results of operations as of and for the three and nine months ended March 31,September 30, 2023 and 2022, were as follows (in thousands): | | | | As of | | As of |
| | | March 31, 2023 | | December 31, 2022 | | September 30, 2023 | | December 31, 2022 |
| Assets | Assets | $ | 4,470,032 | | | $ | 4,375,643 | | Assets | $ | 4,335,128 | | | $ | 4,375,643 | |
| | Liabilities | Liabilities | 3,916,653 | | | 3,821,725 | | Liabilities | 3,705,350 | | | 3,821,725 | |
| Equity interests | Equity interests | 553,379 | | | 553,918 | | Equity interests | 629,778 | | | 553,918 | |
| Total liabilities and equity | Total liabilities and equity | $ | 4,470,032 | | | $ | 4,375,643 | | Total liabilities and equity | $ | 4,335,128 | | | $ | 4,375,643 | |
| | | | For the three months ended
March 31, | | | For the three months ended
September 30, | | For the nine months ended
September 30, |
| | | 2023 | | 2022 | | | 2023 | | 2022 | | 2023 | | 2022 |
| Revenues | Revenues | $ | 301,951 | | | $ | 238,612 | | | Revenues | $ | 311,276 | | | $ | 293,427 | | | $ | 924,560 | | | $ | 829,986 | |
| Net income | Net income | $ | 46,643 | | | $ | 69,826 | | | Net income | $ | 48,125 | | | $ | 80,088 | | | $ | 152,163 | | | $ | 257,121 | |
At March 31,September 30, 2023, technology, trade name and customer relationship intangibles associated with Pinnacle Bank's investment in BHG, net of related amortization, totaled $6.2$6.1 million compared to $6.3 million as of December 31, 2022. Amortization expense of $87,000$88,000 and $262,000, respectively, was included for the three and nine months ended March 31,September 30, 2023 compared to $128,000 and $384,000, respectively, for the same periodperiods in the prior year. Accretion income of $95,000$43,000 and $183,000, respectively, was included in the three and nine months ended March 31,September 30, 2023 compared to $243,000$164,000 and $595,000, respectively, for the same periodperiods in the prior year.
During the three and nine months ended March 31,September 30, 2023, Pinnacle Bank received dividends of $24.0$5.6 million and $33.2 million, respectively, from BHG compared to $12.2$18.6 million and $59.4 million, respectively, received by Pinnacle Financial and Pinnacle Bank in the aggregate during the three and nine months ended March 31,September 30, 2022. The investment in BHG previously held by Pinnacle Financial was contributed to Pinnacle Bank effective September 30, 2022. Earnings from BHG are included in Pinnacle Financial's consolidated tax return. Profits from intercompany transactions are eliminated. During the three and nine months ended March 31,September 30, 2023, and 2022, Pinnacle Bank purchased no loans from BHG.BHG compared to loan purchases of $49.6 million and $125.6 million, respectively, from BHG during the three and nine months ended September 30, 2022. At March 31,September 30, 2023 and December 31, 2022, there were $329.3$283.6 million and $350.6 million, respectively, of BHG joint venture program loans held by Pinnacle Bank. These loans were purchased from BHG by Pinnacle Bank at par whereby BHG and Pinnacle Bank share proportionately in the credit risk of the acquired loans
based on the rate on the loan and the rate of the purchase. The yield on this portfolio to Pinnacle Bank is anticipated to be between 4.50% and 6.00% per annum.
Note 3. Securities
The amortized cost and fair value of securities available-for-sale and held-to-maturity at March 31,September 30, 2023 and December 31, 2022 are summarized as follows (in thousands): | | | | Amortized
Cost | | Gross
Unrealized
Gains | | Gross
Unrealized
Losses | | Fair
Value | | Amortized
Cost | | Gross
Unrealized
Gains | | Gross
Unrealized
Losses | | Fair
Value |
| March 31, 2023: | | | | | | | | |
| September 30, 2023: | | September 30, 2023: | | | | | | | |
| Securities available-for-sale: | Securities available-for-sale: | | | | | | | | Securities available-for-sale: | | | | | | | |
| U.S. Treasury securities | U.S. Treasury securities | $ | 212,637 | | | $ | 1 | | | $ | 4,434 | | | $ | 208,204 | | U.S. Treasury securities | $ | 732,128 | | | $ | 1 | | | $ | 2,973 | | | $ | 729,156 | |
| U.S. Government agency securities | U.S. Government agency securities | 457,346 | | | — | | | 31,141 | | | 426,205 | | U.S. Government agency securities | 284,739 | | | — | | | 29,634 | | | 255,105 | |
| Mortgage-backed securities | Mortgage-backed securities | 1,127,326 | | | 396 | | | 125,514 | | | 1,002,208 | | Mortgage-backed securities | 1,051,931 | | | 131 | | | 164,155 | | | 887,907 | |
| State and municipal securities | State and municipal securities | 1,598,308 | | | 14,857 | | | 59,341 | | | 1,553,824 | | State and municipal securities | 1,547,266 | | | 3,142 | | | 139,285 | | | 1,411,123 | |
| Asset-backed securities | Asset-backed securities | 186,617 | | | 21 | | | 14,328 | | | 172,310 | | Asset-backed securities | 178,213 | | | 2 | | | 14,753 | | | 163,462 | |
| Corporate notes and other | Corporate notes and other | 507,742 | | | 54 | | | 45,344 | | | 462,452 | | Corporate notes and other | 471,984 | | | 72 | | | 55,112 | | | 416,944 | |
| | | $ | 4,089,976 | | | $ | 15,329 | | | $ | 280,102 | | | $ | 3,825,203 | | | $ | 4,266,261 | | | $ | 3,348 | | | $ | 405,912 | | | $ | 3,863,697 | |
| Securities held-to-maturity: | Securities held-to-maturity: | | | | | | | | Securities held-to-maturity: | | | | | | | |
| U.S. Treasury securities | U.S. Treasury securities | $ | 90,636 | | | $ | — | | | $ | 5,308 | | | $ | 85,328 | | U.S. Treasury securities | $ | 90,417 | | | $ | — | | | $ | 5,416 | | | $ | 85,001 | |
| U.S. Government agency securities | U.S. Government agency securities | 364,388 | | | — | | | 22,651 | | | 341,737 | | U.S. Government agency securities | 364,641 | | | — | | | 29,030 | | | 335,611 | |
| Mortgage-backed securities | Mortgage-backed securities | 393,567 | | | 1,047 | | | 33,504 | | | 361,110 | | Mortgage-backed securities | 386,095 | | | — | | | 50,562 | | | 335,533 | |
| State and municipal securities | State and municipal securities | 1,919,770 | | | 4,809 | | | 186,649 | | | 1,737,930 | | State and municipal securities | 1,893,923 | | | — | | | 324,216 | | | 1,569,707 | |
| Asset-backed securities | Asset-backed securities | 199,194 | | | 47 | | | 15,718 | | | 183,523 | | Asset-backed securities | 198,650 | | | — | | | 18,645 | | | 180,005 | |
| Corporate notes and other | Corporate notes and other | 87,980 | | | — | | | 8,895 | | | 79,085 | | Corporate notes and other | 86,561 | | | — | | | 11,186 | | | 75,375 | |
| | | $ | 3,055,535 | | | $ | 5,903 | | | $ | 272,725 | | | $ | 2,788,713 | | | $ | 3,020,287 | | | $ | — | | | $ | 439,055 | | | $ | 2,581,232 | |
| Allowance for credit losses - securities held-to-maturity | Allowance for credit losses - securities held-to-maturity | (1,907) | | | | | | | | Allowance for credit losses - securities held-to-maturity | (1,708) | | | | | | | |
| Securities held-to-maturity, net of allowance for credit losses | Securities held-to-maturity, net of allowance for credit losses | $ | 3,053,628 | | | Securities held-to-maturity, net of allowance for credit losses | $ | 3,018,579 | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022: | | | | | | | |
| Securities available-for-sale: | | | | | | | |
| U.S. Treasury securities | $ | 196,151 | | | $ | — | | | $ | 1,967 | | | $ | 194,184 | |
| U.S. Government agency securities | 432,475 | | | — | | | 36,318 | | | 396,157 | |
| Mortgage-backed securities | 1,114,948 | | | 211 | | | 143,583 | | | 971,576 | |
| State and municipal securities | 1,478,310 | | | 12,553 | | | 78,557 | | | 1,412,306 | |
| Asset-backed securities | 134,386 | | | — | | | 16,983 | | | 117,403 | |
| Corporate notes and other | 515,221 | | | 41 | | | 48,018 | | | 467,244 | |
| | $ | 3,871,491 | | | $ | 12,805 | | | 325,426 | | | $ | 3,558,870 | |
| Securities held-to-maturity: | | | | | | | |
| U.S Treasury securities | $ | 92,738 | | | $ | — | | | $ | 6,472 | | | $ | 86,266 | |
| U.S. Government agency securities | 374,255 | | | — | | | 27,860 | | | 346,395 | |
| Mortgage-backed securities | 413,119 | | | 52 | | | 41,593 | | | 371,578 | |
| State and municipal securities | 1,927,778 | | | 2,216 | | | 233,564 | | | 1,696,430 | |
| Asset-backed securities | 184,241 | | | — | | | 18,573 | | | 165,668 | |
| Corporate notes | 88,527 | | | — | | | 9,918 | | | 78,609 | |
| $ | 3,080,658 | | | $ | 2,268 | | | $ | 337,980 | | | $ | 2,744,946 | |
| Allowance for credit losses - securities held-to-maturity | (1,608) | | | | | | | |
| Securities held-to-maturity, net of allowance for credit losses | $ | 3,079,050 | | | | | | | |
During the quarters ended March 31, 2022, March 31, 2020 and September 30, 2018, Pinnacle Financial transferred, at fair value, $1.1 billion, $873.6 million and $179.8 million, respectively, of securities from the available-for-sale portfolio to the held-to-maturity portfolio. The related net unrealized after tax losses of $1.5 million, net unrealized after tax gains of $69.0 million and net unrealized after tax losses of $2.2 million, respectively, remained in accumulated other comprehensive income (loss) and are being amortized over the remaining life of the transferred securities, offsetting the related amortization of discount or premium on the transferred
securities. No gains or losses were recognized at the time of the transfer. At March 31,September 30, 2023, approximately $951.8 million$1.9 billion of securities within Pinnacle Financial's investment portfolio were pledged to secure either public funds and other deposits or securities sold under agreements to repurchase. At March 31,September 30, 2023, repurchase agreements comprised of secured borrowings totaled $149.8$196.0 million and were secured by $149.8$196.0 million of pledged U.S. government agency securities, mortgage-backed securities, municipal
securities, asset-backed securities and corporate debentures. As the fair value of securities pledged to secure repurchase agreements may decline, Pinnacle Financial regularly evaluates its need to pledge additional securities to the customers with whom it has entered into the repurchase agreements for the customers to remain adequately secured.
The amortized cost and fair value of debt securities as of March 31,September 30, 2023 by contractual maturity is shown below. Actual maturities may differ from contractual maturities of mortgage- and asset-backed securities since the mortgages and assets underlying the securities may be called or prepaid with or without penalty. Therefore, these securities are not included in the maturity categories in the following summary (in thousands):
| | | | Available-for-sale | | Held-to-maturity | | Available-for-sale | | Held-to-maturity |
| March 31, 2023: | Amortized
Cost | | Fair
Value | | Amortized
Cost | | Fair
Value | |
| September 30, 2023: | | September 30, 2023: | Amortized
Cost | | Fair
Value | | Amortized
Cost | | Fair
Value |
| Due in one year or less | Due in one year or less | $ | 39,764 | | | $ | 39,027 | | | $ | — | | | $ | — | | Due in one year or less | $ | 20,932 | | | $ | 22,591 | | | $ | 19,901 | | | $ | 19,059 | |
| Due in one year to five years | Due in one year to five years | 192,878 | | | 198,742 | | | 417,781 | | | 391,711 | | Due in one year to five years | 121,345 | | | 128,684 | | | 396,635 | | | 367,156 | |
| Due in five years to ten years | Due in five years to ten years | 725,958 | | | 665,002 | | | 133,425 | | | 122,346 | | Due in five years to ten years | 623,763 | | | 550,333 | | | 132,910 | | | 117,293 | |
| Due after ten years | Due after ten years | 1,817,433 | | | 1,747,914 | | | 1,911,568 | | | 1,730,023 | | Due after ten years | 2,270,077 | | | 2,110,720 | | | 1,886,096 | | | 1,562,186 | |
| Mortgage-backed securities | Mortgage-backed securities | 1,127,326 | | | 1,002,208 | | | 393,567 | | | 361,110 | | Mortgage-backed securities | 1,051,931 | | | 887,907 | | | 386,095 | | | 335,533 | |
| Asset-backed securities | Asset-backed securities | 186,617 | | | 172,310 | | | 199,194 | | | 183,523 | | Asset-backed securities | 178,213 | | | 163,462 | | | 198,650 | | | 180,005 | |
| | | $ | 4,089,976 | | | $ | 3,825,203 | | | $ | 3,055,535 | | | $ | 2,788,713 | | | $ | 4,266,261 | | | $ | 3,863,697 | | | $ | 3,020,287 | | | $ | 2,581,232 | |
At March 31,September 30, 2023 and December 31, 2022, the following available-for-sale securities had unrealized losses. The table below classifies these investments according to the term of the unrealized losses of less than twelve months or twelve months or longer (in thousands):
| | | | 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 | | 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 | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized
Losses |
| At March 31, 2023 | | | | | | | | | | | | |
| At September 30, 2023 | | At September 30, 2023 | | | | | | | | | | | |
| U.S. Treasury securities | U.S. Treasury securities | $ | 20,090 | | | $ | 430 | | | $ | 180,809 | | | $ | 4,004 | | | $ | 200,899 | | | $ | 4,434 | | U.S. Treasury securities | $ | 548,685 | | | $ | 2,357 | | | $ | 172,773 | | | $ | 616 | | | $ | 721,458 | | | $ | 2,973 | |
| U.S. Government agency securities | U.S. Government agency securities | 25,888 | | | 62 | | | 400,168 | | | 31,079 | | | 426,056 | | | 31,141 | | U.S. Government agency securities | 26,468 | | | 280 | | | 228,637 | | | 29,354 | | | 255,105 | | | 29,634 | |
| Mortgage-backed securities | Mortgage-backed securities | 60,063 | | | 1,105 | | | 906,333 | | | 124,409 | | | 966,396 | | | 125,514 | | Mortgage-backed securities | 53,755 | | | 2,253 | | | 801,474 | | | 161,902 | | | 855,229 | | | 164,155 | |
| State and municipal securities | State and municipal securities | 170,787 | | | 74 | | | 635,725 | | | 59,267 | | | 806,512 | | | 59,341 | | State and municipal securities | 221,897 | | | 24,286 | | | 989,360 | | | 114,999 | | | 1,211,257 | | | 139,285 | |
| Asset-backed securities | Asset-backed securities | 25,584 | | | 312 | | | 126,314 | | | 14,016 | | | 151,898 | | | 14,328 | | Asset-backed securities | 69,397 | | | 1,283 | | | 93,719 | | | 13,470 | | | 163,116 | | | 14,753 | |
| Corporate notes | Corporate notes | 89,839 | | | 4,813 | | | 354,613 | | | 40,531 | | | 444,452 | | | 45,344 | | Corporate notes | 10,996 | | | 222 | | | 384,950 | | | 54,890 | | | 395,946 | | | 55,112 | |
| Total temporarily-impaired securities | Total temporarily-impaired securities | $ | 392,251 | | | $ | 6,796 | | | $ | 2,603,962 | | | $ | 273,306 | | | $ | 2,996,213 | | | $ | 280,102 | | Total temporarily-impaired securities | $ | 931,198 | | | $ | 30,681 | | | $ | 2,670,913 | | | $ | 375,231 | | | $ | 3,602,111 | | | $ | 405,912 | |
| | At December 31, 2022 | At December 31, 2022 | | | | | | | | | | | | At December 31, 2022 | | | | | | | | | | | |
| U.S. Treasury securities | U.S. Treasury securities | $ | 192,188 | | | $ | 1,963 | | | $ | 1,997 | | | $ | 4 | | | $ | 194,185 | | | $ | 1,967 | | U.S. Treasury securities | $ | 192,188 | | | $ | 1,963 | | | $ | 1,997 | | | $ | 4 | | | $ | 194,185 | | | $ | 1,967 | |
| U.S. Government agency securities | U.S. Government agency securities | 46,062 | | | 2,224 | | | 350,094 | | | 34,094 | | | 396,156 | | | 36,318 | | U.S. Government agency securities | 46,062 | | | 2,224 | | | 350,094 | | | 34,094 | | | 396,156 | | | 36,318 | |
| Mortgage-backed securities | Mortgage-backed securities | 390,014 | | | 34,106 | | | 570,601 | | | 109,477 | | | 960,615 | | | 143,583 | | Mortgage-backed securities | 390,014 | | | 34,106 | | | 570,601 | | | 109,477 | | | 960,615 | | | 143,583 | |
| State and municipal securities | State and municipal securities | 568,691 | | | 18,863 | | | 304,451 | | | 59,694 | | | 873,142 | | | 78,557 | | State and municipal securities | 568,691 | | | 18,863 | | | 304,451 | | | 59,694 | | | 873,142 | | | 78,557 | |
| Asset-backed securities | Asset-backed securities | 513 | | | 5 | | | 116,442 | | | 16,978 | | | 116,955 | | | 16,983 | | Asset-backed securities | 513 | | | 5 | | | 116,442 | | | 16,978 | | | 116,955 | | | 16,983 | |
| Corporate notes | Corporate notes | 259,453 | | | 20,260 | | | 207,326 | | | 27,758 | | | 466,779 | | | 48,018 | | Corporate notes | 259,453 | | | 20,260 | | | 207,326 | | | 27,758 | | | 466,779 | | | 48,018 | |
| Total temporarily-impaired securities | Total temporarily-impaired securities | $ | 1,456,921 | | | $ | 77,421 | | | $ | 1,550,911 | | | $ | 248,005 | | | $ | 3,007,832 | | | $ | 325,426 | | Total temporarily-impaired securities | $ | 1,456,921 | | | $ | 77,421 | | | $ | 1,550,911 | | | $ | 248,005 | | | $ | 3,007,832 | | | $ | 325,426 | |
The applicable dates for determining when available-for-sale securities were in an unrealized loss position were March 31,September 30, 2023 and December 31, 2022. As such, it is possible that an available-for-sale security had a market value less than its amortized cost on other days during the twelve-month periods ended March 31,September 30, 2023 and December 31, 2022, but is not in the "Investments with an Unrealized Loss of less than 12 months" category above.
As shown in the tables above, at March 31,September 30, 2023, Pinnacle Financial had approximately $280.1$405.9 million in unrealized losses on approximately $3.0$3.6 billion of available-for-sale securities. For any securities classified as available-for-sale that are in an unrealized loss position at the balance sheet date, Pinnacle Financial assesses whether or not it intends to sell the security, or more likely than not will be required to sell the security, before recovery of its amortized cost basis which would require a write-down to fair value through net income. Because Pinnacle Financial currently does not intend to sell those available-for-sale securities that have
an unrealized loss at March 31,September 30, 2023, and it is not more-likely-than-not that Pinnacle Financial will be required to sell the securities before recovery of their amortized cost bases, which may be maturity, Pinnacle Financial has determined that no write-down is necessary. In addition, Pinnacle Financial evaluates whether any portion of the decline in fair value of available-for-sale securities is the result of credit deterioration, which would require the recognition of an allowance for credit losses. Such evaluations consider the extent to which the amortized cost of the security exceeds its fair value, changes in credit ratings and any other known adverse conditions related to the specific security. The unrealized losses associated with available-for-sale securities at March 31,September 30, 2023 are driven by changes in interest rates and are not due to the credit quality of the securities, and accordingly, no allowance for credit losses is considered necessary related to available-for-sale securities at March 31,September 30, 2023. These securities will continue to be monitored as a part of Pinnacle Financial's ongoing evaluation of credit quality. Management evaluates the financial performance of the issuers on a quarterly basis to determine if it is probable that the issuers can make all contractual principal and interest payments.
The allowance for credit losses on held-to-maturity securities is measured on a collective basis by major security type. Pinnacle Financial has a zero loss expectation for U.S. treasury securities in addition to U.S. Government agency securities and mortgage-backed securities issued by Ginnie Mae, Fannie Mae and Freddie Mac, and accordingly, no allowance for credit losses is estimated for these securities. Credit losses on held-to-maturity state and municipal securities and corporate notes and other securities are estimated using third-party probability of default and loss given default models driven primarily by macroeconomic factors over a reasonable and supportable period of eighteen months with a twelve month reversion to average loss factors. At March 31,September 30, 2023 and December 31, 2022, the estimated allowance for credit losses on these held-to-maturity securities was $1.9$1.7 million and $1.6 million, respectively, with the change driven largely by the increase in the balance of held-to-maturity securities and by changes in macroeconomic forecasts.
Pinnacle Financial utilizes bond credit ratings assigned by third party ratings agencies to monitor the credit quality of debt securities held-to-maturity. At March 31,September 30, 2023, all debt securities classified as held-to-maturity were rated A or higher by the ratings agencies. Updated credit ratings are obtained as they become available from the ratings agencies.
Periodically, available-for-sale securities may be sold or the composition of the portfolio realigned to improve yields, quality or marketability, or to implement changes in investment or asset/liability strategy, including maintaining collateral requirements and raising funds for liquidity purposes or preparing for anticipated changes in market interest rates. Additionally, if an available-for-sale security loses its investment grade or tax-exempt status, the underlying credit support is terminated or collection otherwise becomes uncertain based on factors known to management, Pinnacle Financial will consider selling the security, but will review each security on a case-by-case basis as these factors become known. NoDuring the three and nine months ended September 30, 2023, $129.6 million and $303.1 million of available-for-sale securities were sold, during the three months ended March 31, 2023.respectively, resulting in gross realized gains of $289,000 and $302,000 and gross realized losses of $10.0 million and $20.0 million, respectively. During the three months ended March 31,September 30, 2022, $2.9$26.6 million of available-for-sale securities were sold resulting in gross realized gains of $292,000 and gross realized losses of $61,000.$76,000, respectively. During the nine months ended September 30, 2022, $29.5 million of available-for-sale securities were sold resulting in gross realized gains of $292,000 and gross realized losses of $136,000.
Pinnacle Financial has entered into various fair value hedging transactions to mitigate the impact of changing interest rates on the fair values of available-for-sale securities. See Note 8.9. Derivative Instruments for disclosure of the gains and losses recognized on derivative instruments and the cumulative fair value hedging adjustments to the carrying amount of the hedged securities.
Note 4. Loans and Allowance for Credit Losses
For financial reporting purposes, Pinnacle Financial classifies its loan portfolio based on the underlying collateral utilized to secure each loan. This classification is consistent with those utilized in the Quarterly Report of Condition and Income filed by Pinnacle Bank with the Federal Deposit Insurance Corporation (FDIC).
Pinnacle Financial uses the following loan categories for presentation of loan balances and the related allowance for credit losses on loans:
•Owner occupied commercial real estate mortgage loans - Owner occupied commercial real estate mortgage loans are secured by commercial office buildings, industrial buildings, warehouses or retail buildings where the owner of the building occupies the property. For such loans, repayment is largely dependent upon the operation of the borrower's business.
•Non-owner occupied commercial real estate loans - These loans represent investment real estate loans secured by office buildings, industrial buildings, warehouses, retail buildings, and multifamily residential housing. Repayment is primarily dependent on lease income generated from the underlying collateral.
•Consumer real estate mortgage loans - Consumer real estate mortgage consists primarily of loans secured by 1-4 family residential properties, including home equity lines of credit. Repayment is primarily dependent on the personal cash flow of the borrower.
•Construction and land development loans - Construction and land development loans include loans where the repayment is dependent on the successful completion and eventual sale, refinance or 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. These loans are generally secured by equipment, inventory, and accounts receivable of the borrower and repayment is primarily dependent on business cash flows.
•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, consumer credit cards and loans to finance education, among others. Many consumer loans are unsecured. Repayment is primarily dependent on the personal cash flow of the borrower.
Loans at March 31,September 30, 2023 and December 31, 2022 were as follows (in thousands):
| | | March 31, 2023 | | December 31, 2022 | | September 30, 2023 | | December 31, 2022 |
| Commercial real estate: | Commercial real estate: | | | | | Commercial real estate: | | | | |
| Owner occupied | Owner occupied | | $ | 3,686,796 | | | $ | 3,587,257 | Owner occupied | | $ | 3,944,616 | | | $ | 3,587,257 |
| Non-owner occupied | Non-owner occupied | | 6,887,733 | | | 6,542,619 | Non-owner occupied | | 7,447,610 | | | 6,542,619 |
| Consumer real estate – mortgage | Consumer real estate – mortgage | | 4,531,285 | | | 4,435,046 | Consumer real estate – mortgage | | 4,768,780 | | | 4,435,046 |
| Construction and land development | Construction and land development | | 3,909,024 | | | 3,679,498 | Construction and land development | | 3,942,143 | | | 3,679,498 |
| Commercial and industrial | Commercial and industrial | | 10,723,327 | | | 10,241,362 | Commercial and industrial | | 11,307,611 | | | 10,241,362 |
| Consumer and other | Consumer and other | | 559,706 | | | 555,823 | Consumer and other | | 532,524 | | | 555,823 |
| Subtotal | Subtotal | | $ | 30,297,871 | | | $ | 29,041,605 | | Subtotal | | $ | 31,943,284 | | | $ | 29,041,605 | |
| Allowance for credit losses | Allowance for credit losses | | (313,841) | | | (300,665) | | Allowance for credit losses | | (346,192) | | | (300,665) | |
| Loans, net | Loans, net | | $ | 29,984,030 | | | $ | 28,740,940 | | Loans, net | | $ | 31,597,092 | | | $ | 28,740,940 | |
|
Commercial loans receive risk ratings assigned by a financial advisor subject to validation by Pinnacle Financial's independent loan review department. Risk ratings are categorized as pass, special mention, substandard, substandard-nonaccrual or doubtful-nonaccrual. Pass rated loans include multiple ratings categories representing varying degrees of risk attributes that are less than those of the other defined risk categories further described below. Pinnacle Financial believes its categories follow those used by Pinnacle Bank's primary regulators. At March 31,September 30, 2023, approximately 78.9%79.2% of Pinnacle Financial's loan portfolio was analyzed as a commercial loan type with a specifically assigned risk rating. Consumer loans and small business loans are generally not assigned an individual risk rating but are evaluated as either accrual or nonaccrual based on the performance of the individual loans. However, certain consumer real estate-mortgage loans and certain consumer and other loans receive a specific risk rating due to the loan proceeds being used for commercial purposes even though the collateral may be of a consumer loan nature. Consumer loans that have been placed on nonaccrual but have not otherwise been assigned a risk rating are believed by management to share risk characteristics with loans rated substandard-nonaccrual and have been presented as such in Pinnacle Financial's risk rating disclosures.
Risk ratings are subject to continual review by a financial advisor and a senior credit officer. At least annually, Pinnacle Financial's credit procedures require every risk rated loan of $1.5 million or more be subject to a formal credit risk review process. Each loan's risk rating is also subject to review by Pinnacle Financial's independent loan review department, which reviews a substantial portion of Pinnacle Financial's risk rated portfolio annually. Included in the coverage are independent reviews of loans in targeted higher-risk portfolio segments such as certain commercial and industrial loans, land loans and/or loan types in certain geographies.
Following are the definitions of the risk rating categories used by Pinnacle Financial. Pass rated loans include all credits other than those included within these categories:
•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 net worth and financial 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 could 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.
The table below presents loan balances classified within each risk rating category and the current period gross charge-offs by primary loan type and year of origination or most recent renewal as of March 31,September 30, 2023 (in thousands):
| | March 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total | | |
| Commercial real estate - Owner occupied | | | |
| September 30, 2023 | | September 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total | |
| Commercial real estate - owner occupied | | Commercial real estate - owner occupied | | |
| Pass | Pass | $ | 196,470 | | $ | 1,116,857 | | $ | 854,009 | | $ | 569,810 | | $ | 318,310 | | $ | 476,339 | | $ | 56,495 | | $ | 3,588,290 | | | Pass | $ | 564,968 | | $ | 1,140,655 | | $ | 869,651 | | $ | 518,137 | | $ | 299,408 | | $ | 410,623 | | $ | 47,514 | | $ | 3,850,956 | | |
| Special Mention | Special Mention | 5,528 | | 33,658 | | 9,231 | | 7,768 | | 5,883 | | 7,547 | | — | | 69,615 | | | Special Mention | 1,489 | | 38,361 | | 238 | | 3,986 | | 5,429 | | 3,089 | | 15,614 | | 68,206 | | |
Substandard (1) | Substandard (1) | 999 | | 10,859 | | 2,816 | | 3,834 | | 1,030 | | 1,951 | | 5,096 | | 26,585 | | | Substandard (1) | 5,528 | | 8,940 | | 3,043 | | 1,662 | | 569 | | 621 | | — | | 20,363 | | |
| Substandard-nonaccrual | Substandard-nonaccrual | — | | 674 | | — | | 514 | | 94 | | 1,024 | | — | | 2,306 | | | Substandard-nonaccrual | 986 | | 660 | | — | | 2,360 | | — | | 1,085 | | — | | 5,091 | | |
| Doubtful-nonaccrual | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | |
| Total Commercial real estate - Owner occupied | $ | 202,997 | | $ | 1,162,048 | | $ | 866,056 | | $ | 581,926 | | $ | 325,317 | | $ | 486,861 | | $ | 61,591 | | $ | 3,686,796 | | | |
| Total Commercial real estate - owner occupied | | Total Commercial real estate - owner occupied | $ | 572,971 | | $ | 1,188,616 | | $ | 872,932 | | $ | 526,145 | | $ | 305,406 | | $ | 415,418 | | $ | 63,128 | | $ | 3,944,616 | | |
| Current period gross charge-offs | Current period gross charge-offs | $ | — | | — | | — | | — | | — | | — | | — | | $ | — | | | Current period gross charge-offs | $ | — | | — | | — | | — | | — | | — | | — | | $ | — | | |
| | Commercial real estate - Non-owner occupied | | | |
| Commercial real estate - non-owner occupied | | Commercial real estate - non-owner occupied | | |
| Pass | Pass | $ | 284,596 | | $ | 2,482,638 | | $ | 1,660,667 | | $ | 965,296 | | $ | 693,967 | | $ | 623,402 | | $ | 97,500 | | $ | 6,808,066 | | | Pass | $ | 1,005,075 | | $ | 2,663,004 | | $ | 1,721,620 | | $ | 779,796 | | $ | 589,720 | | $ | 458,572 | | $ | 110,497 | | $ | 7,328,284 | | |
| Special Mention | Special Mention | 10,594 | | 26,458 | | — | | 16,776 | | 17,972 | | 5,011 | | — | | 76,811 | | | Special Mention | 3,174 | | 30,455 | | — | | 6,788 | | 218 | | 7,348 | | — | | 47,983 | | |
Substandard (1) | Substandard (1) | — | | — | | — | | — | | 1,256 | | 848 | | — | | 2,104 | | | Substandard (1) | 24,641 | | 2,974 | | 40,156 | | — | | 1,216 | | 562 | | — | | 69,549 | | |
| Substandard-nonaccrual | Substandard-nonaccrual | — | | — | | — | | — | | — | | 752 | | — | | 752 | | | Substandard-nonaccrual | 1,641 | | 153 | | — | | — | | — | | — | | — | | 1,794 | | |
| Doubtful-nonaccrual | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | |
| Total Commercial real estate - Non-owner occupied | $ | 295,190 | | $ | 2,509,096 | | $ | 1,660,667 | | $ | 982,072 | | $ | 713,195 | | $ | 630,013 | | $ | 97,500 | | $ | 6,887,733 | | | |
| Total Commercial real estate - non-owner occupied | | Total Commercial real estate - non-owner occupied | $ | 1,034,531 | | $ | 2,696,586 | | $ | 1,761,776 | | $ | 786,584 | | $ | 591,154 | | $ | 466,482 | | $ | 110,497 | | $ | 7,447,610 | | |
| Current period gross charge-offs | Current period gross charge-offs | $ | — | | — | | — | | — | | — | | — | | — | | $ | — | | | Current period gross charge-offs | $ | — | | — | | — | | — | | — | | — | | — | | $ | — | | |
| | Consumer real estate – mortgage | Consumer real estate – mortgage | | | Consumer real estate – mortgage | | |
| Pass | Pass | $ | 177,959 | | $ | 1,038,013 | | $ | 1,106,640 | | $ | 480,438 | | $ | 228,820 | | $ | 366,864 | | $ | 1,115,282 | | $ | 4,514,016 | | | Pass | $ | 507,284 | | $ | 990,832 | | $ | 1,062,479 | | $ | 455,584 | | $ | 212,988 | | $ | 329,196 | | $ | 1,190,763 | | $ | 4,749,126 | | |
| Special Mention | Special Mention | 204 | | — | | — | | — | | — | | 158 | | — | | 362 | | | Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | |
Substandard (1) | Substandard (1) | — | | — | | — | | — | | — | | — | | — | | — | | | Substandard (1) | — | | — | | — | | — | | — | | — | | — | | — | | |
| Substandard-nonaccrual | Substandard-nonaccrual | — | | 664 | | 1,621 | | 2,284 | | 7,051 | | 4,911 | | 376 | | 16,907 | | | Substandard-nonaccrual | 256 | | 1,372 | | 2,743 | | 4,412 | | 6,427 | | 3,848 | | 596 | | 19,654 | | |
| Doubtful-nonaccrual | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | |
| Total Consumer real estate – mortgage | Total Consumer real estate – mortgage | $ | 178,163 | | $ | 1,038,677 | | $ | 1,108,261 | | $ | 482,722 | | $ | 235,871 | | $ | 371,933 | | $ | 1,115,658 | | $ | 4,531,285 | | | Total Consumer real estate – mortgage | $ | 507,540 | | $ | 992,204 | | $ | 1,065,222 | | $ | 459,996 | | $ | 219,415 | | $ | 333,044 | | $ | 1,191,359 | | $ | 4,768,780 | | |
| Current period gross charge-offs | Current period gross charge-offs | $ | — | | — | | (32) | | — | | — | | — | | (98) | | $ | (130) | | | Current period gross charge-offs | $ | — | | (85) | | (80) | | (6) | | (49) | | (378) | | — | | $ | (598) | | |
| | Construction and land development | Construction and land development | | | Construction and land development | | |
| Pass | Pass | $ | 303,786 | | $ | 1,998,380 | | $ | 1,320,902 | | $ | 200,318 | | $ | 21,042 | | $ | 10,499 | | $ | 40,845 | | $ | 3,895,772 | | | Pass | $ | 888,677 | | $ | 1,843,853 | | $ | 1,054,829 | | $ | 69,024 | | $ | 12,317 | | $ | 7,138 | | $ | 41,491 | | $ | 3,917,329 | | |
| Special Mention | Special Mention | — | | 10,270 | | 2,765 | | — | | — | | — | | — | | 13,035 | | | Special Mention | 3,419 | | 16,107 | | 887 | | 4,318 | | — | | — | | — | | 24,731 | | |
Substandard (1) | Substandard (1) | — | | — | | — | | — | | — | | 87 | | — | | 87 | | | Substandard (1) | — | | — | | — | | — | | — | | 83 | | — | | 83 | | |
| Substandard-nonaccrual | Substandard-nonaccrual | — | | — | | 130 | | — | | — | | — | | — | | 130 | | | Substandard-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | |
| Doubtful-nonaccrual | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | |
| Total Construction and land development | Total Construction and land development | $ | 303,786 | | $ | 2,008,650 | | $ | 1,323,797 | | $ | 200,318 | | $ | 21,042 | | $ | 10,586 | | $ | 40,845 | | $ | 3,909,024 | | | Total Construction and land development | $ | 892,096 | | $ | 1,859,960 | | $ | 1,055,716 | | $ | 73,342 | | $ | 12,317 | | $ | 7,221 | | $ | 41,491 | | $ | 3,942,143 | | |
| Current period gross charge-offs | Current period gross charge-offs | $ | — | | — | | — | | — | | — | | — | | — | | $ | — | | | Current period gross charge-offs | $ | — | | — | | — | | — | | — | | (3) | | — | | $ | (3) | | |
| | Commercial and industrial | Commercial and industrial | | | Commercial and industrial | | |
| Pass | Pass | $ | 1,777,610 | | $ | 2,757,756 | | $ | 1,549,405 | | $ | 407,926 | | $ | 284,347 | | $ | 255,139 | | $ | 3,484,273 | | $ | 10,516,456 | | | Pass | $ | 3,094,118 | | $ | 2,341,941 | | $ | 1,229,428 | | $ | 349,426 | | $ | 240,221 | | $ | 167,914 | | $ | 3,675,820 | | $ | 11,098,868 | | |
| Special Mention | Special Mention | 850 | | 34,872 | | 4,974 | | 7,996 | | 26,473 | | 5,200 | | 68,210 | | 148,575 | | | Special Mention | 11,668 | | 10,675 | | 33,138 | | 1,698 | | 165 | | 2,355 | | 54,795 | | 114,494 | | |
Substandard (1) | Substandard (1) | 4,060 | | 7,248 | | 7,849 | | 219 | | 5,024 | | 415 | | 16,651 | | 41,466 | | | Substandard (1) | 11,538 | | 1,208 | | 1,154 | | 1,974 | | 1,494 | | 9,068 | | 51,484 | | 77,920 | | |
| Substandard-nonaccrual | Substandard-nonaccrual | 605 | | 10,694 | | 3,637 | | 64 | | 163 | | 603 | | 1,061 | | 16,827 | | | Substandard-nonaccrual | 8,624 | | 4,524 | | 1,786 | | 96 | | 377 | | 388 | | 534 | | 16,329 | | |
| Doubtful-nonaccrual | Doubtful-nonaccrual | 3 | | — | | — | | — | | — | | — | | — | | 3 | | | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | |
| Total Commercial and industrial | Total Commercial and industrial | $ | 1,783,128 | | $ | 2,810,570 | | $ | 1,565,865 | | $ | 416,205 | | $ | 316,007 | | $ | 261,357 | | $ | 3,570,195 | | $ | 10,723,327 | | | Total Commercial and industrial | $ | 3,125,948 | | $ | 2,358,348 | | $ | 1,265,506 | | $ | 353,194 | | $ | 242,257 | | $ | 179,725 | | $ | 3,782,633 | | $ | 11,307,611 | | |
| Current period gross charge-offs | Current period gross charge-offs | $ | — | | (4,176) | | (2,466) | | (210) | | — | | (129) | | (3,668) | | $ | (10,649) | | | Current period gross charge-offs | $ | (2,170) | | (20,287) | | (9,840) | | (686) | | (88) | | (301) | | (11,786) | | $ | (45,158) | | |
| | Consumer and other | Consumer and other | | | Consumer and other | | |
| Pass | | Pass | $ | 136,325 | | $ | 32,958 | | $ | 72,241 | | $ | 40,743 | | $ | 712 | | $ | 752 | | $ | 248,711 | | $ | 532,442 | | |
| Special Mention | | Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | |
Substandard (1) | | Substandard (1) | — | | — | | — | | — | | — | | — | | — | | — | | |
| | March 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total | | |
| Pass | $ | 118,750 | | $ | 49,044 | | $ | 94,075 | | $ | 49,803 | | $ | 1,481 | | $ | 1,244 | | $ | 245,246 | | $ | 559,643 | | | |
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | | |
Substandard (1) | — | | — | | — | | — | | — | | — | | — | | — | | | |
| September 30, 2023 | | September 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total | |
| Substandard-nonaccrual | Substandard-nonaccrual | — | | 22 | | — | | 41 | | — | | — | | — | | 63 | | | Substandard-nonaccrual | — | | 5 | | — | | — | | — | | — | | 77 | | 82 | | |
| Doubtful-nonaccrual | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | |
| Total Consumer and other | Total Consumer and other | $ | 118,750 | | $ | 49,066 | | $ | 94,075 | | $ | 49,844 | | $ | 1,481 | | $ | 1,244 | | $ | 245,246 | | $ | 559,706 | | | Total Consumer and other | $ | 136,325 | | $ | 32,963 | | $ | 72,241 | | $ | 40,743 | | $ | 712 | | $ | 752 | | $ | 248,788 | | $ | 532,524 | | |
| | Current period gross charge-offs | Current period gross charge-offs | $ | — | | (143) | | (1,509) | | (632) | | (3) | | (33) | | (923) | | $ | (3,243) | | | Current period gross charge-offs | $ | (29) | | (436) | | (5,236) | | (2,183) | | (140) | | (64) | | (3,769) | | $ | (11,857) | | |
| | Total loans | Total loans | | | Total loans | | |
| Pass | Pass | $ | 2,859,171 | | $ | 9,442,688 | | $ | 6,585,698 | | $ | 2,673,591 | | $ | 1,547,967 | | $ | 1,733,487 | | $ | 5,039,641 | | $ | 29,882,243 | | | Pass | $ | 6,196,447 | | $ | 9,013,243 | | $ | 6,010,248 | | $ | 2,212,710 | | $ | 1,355,366 | | $ | 1,374,195 | | $ | 5,314,796 | | $ | 31,477,005 | | |
| Special Mention | Special Mention | 17,176 | | 105,258 | | 16,970 | | 32,540 | | 50,328 | | 17,916 | | 68,210 | | 308,398 | | | Special Mention | 19,750 | | 95,598 | | 34,263 | | 16,790 | | 5,812 | | 12,792 | | 70,409 | | 255,414 | | |
Substandard (1) | Substandard (1) | 5,059 | | 18,107 | | 10,665 | | 4,053 | | 7,310 | | 3,301 | | 21,747 | | 70,242 | | | Substandard (1) | 41,707 | | 13,122 | | 44,353 | | 3,636 | | 3,279 | | 10,334 | | 51,484 | | 167,915 | | |
| Substandard-nonaccrual | Substandard-nonaccrual | 605 | | 12,054 | | 5,388 | | 2,903 | | 7,308 | | 7,290 | | 1,437 | | 36,985 | | | Substandard-nonaccrual | 11,507 | | 6,714 | | 4,529 | | 6,868 | | 6,804 | | 5,321 | | 1,207 | | 42,950 | | |
| Doubtful-nonaccrual | Doubtful-nonaccrual | 3 | | — | | — | | — | | — | | — | | — | | 3 | | | Doubtful-nonaccrual | — | | — | | — | | — | | — | | — | | — | | — | | |
| Total loans | Total loans | $ | 2,882,014 | | $ | 9,578,107 | | $ | 6,618,721 | | $ | 2,713,087 | | $ | 1,612,913 | | $ | 1,761,994 | | $ | 5,131,035 | | $ | 30,297,871 | | | Total loans | $ | 6,269,411 | | $ | 9,128,677 | | $ | 6,093,393 | | $ | 2,240,004 | | $ | 1,371,261 | | $ | 1,402,642 | | $ | 5,437,896 | | $ | 31,943,284 | | |
| Current period gross charge-offs | Current period gross charge-offs | $ | — | | (4,319) | | (4,007) | | (842) | | (3) | | (162) | | (4,689) | | $ | (14,022) | | | Current period gross charge-offs | $ | (2,199) | | (20,808) | | (15,156) | | (2,875) | | (277) | | (746) | | (15,555) | | $ | (57,616) | | |
(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 loan modifications made to borrowers experiencing financial difficulty. Potential problem loans, which are not included in nonaccrual loans, amounted to approximately $67.8$134.5 million at March 31,September 30, 2023, compared to $53.8 million at December 31, 2022.
The table below presents the aging of past due balances by loan segment at March 31,September 30, 2023 and December 31, 2022 (in thousands):
| | March 31, 2023 | 30-59 days past due | | 60-89 days past due | | 90 days or more past due | | Total
past due | | Current | | Total loans | |
| September 30, 2023 | | September 30, 2023 | 30-59 days past due | | 60-89 days past due | | 90 days or more past due | | Total
past due | | Current | | Total loans |
| Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner occupied | Owner occupied | $ | 1,075 | | | $ | — | | | $ | 1,789 | | | $ | 2,864 | | | $ | 3,683,932 | | | $ | 3,686,796 | | Owner occupied | $ | 3,218 | | | $ | 202 | | | $ | 4,947 | | | $ | 8,367 | | | $ | 3,936,249 | | | $ | 3,944,616 | |
| Non-owner occupied | Non-owner occupied | 405 | | | 272 | | | 206 | | | 883 | | | 6,886,850 | | | 6,887,733 | | Non-owner occupied | 214 | | | — | | | 153 | | | 367 | | | 7,447,243 | | | 7,447,610 | |
| Consumer real estate – mortgage | Consumer real estate – mortgage | 12,803 | | | 1,325 | | | 4,844 | | | 18,972 | | | 4,512,313 | | | 4,531,285 | | Consumer real estate – mortgage | 3,361 | | | 16,926 | | | 9,767 | | | 30,054 | | | 4,738,726 | | | 4,768,780 | |
| Construction and land development | Construction and land development | 52 | | | — | | | 130 | | | 182 | | | 3,908,842 | | | 3,909,024 | | Construction and land development | 154 | | | 227 | | | — | | | 381 | | | 3,941,762 | | | 3,942,143 | |
| Commercial and industrial | Commercial and industrial | 12,427 | | | 4,933 | | | 12,401 | | | 29,761 | | | 10,693,566 | | | 10,723,327 | | Commercial and industrial | 14,889 | | | 4,521 | | | 18,012 | | | 37,422 | | | 11,270,189 | | | 11,307,611 | |
| Consumer and other | Consumer and other | 4,213 | | | 2,353 | | | 954 | | | 7,520 | | | 552,186 | | | 559,706 | | Consumer and other | 3,589 | | | 1,907 | | | 1,361 | | | 6,857 | | | 525,667 | | | 532,524 | |
| Total | Total | $ | 30,975 | | | $ | 8,883 | | | $ | 20,324 | | | $ | 60,182 | | | $ | 30,237,689 | | | $ | 30,297,871 | | Total | $ | 25,425 | | | $ | 23,783 | | | $ | 34,240 | | | $ | 83,448 | | | $ | 31,859,836 | | | $ | 31,943,284 | |
| | December 31, 2022 | December 31, 2022 | | December 31, 2022 | |
| Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner occupied | Owner occupied | $ | 2,112 | | | $ | 615 | | | $ | 1,139 | | | $ | 3,866 | | | $ | 3,583,391 | | | $ | 3,587,257 | | Owner occupied | $ | 2,112 | | | $ | 615 | | | $ | 1,139 | | | $ | 3,866 | | | $ | 3,583,391 | | | $ | 3,587,257 | |
| Non-owner occupied | Non-owner occupied | 359 | | | 48 | | | 1,681 | | | 2,088 | | | 6,540,531 | | | 6,542,619 | | Non-owner occupied | 359 | | | 48 | | | 1,681 | | | 2,088 | | | 6,540,531 | | | 6,542,619 | |
| Consumer real estate – mortgage | Consumer real estate – mortgage | 13,635 | | | 83 | | | 9,094 | | | 22,812 | | | 4,412,234 | | | 4,435,046 | | Consumer real estate – mortgage | 13,635 | | | 83 | | | 9,094 | | | 22,812 | | | 4,412,234 | | | 4,435,046 | |
| Construction and land development | Construction and land development | 221 | | | 102 | | | 130 | | | 453 | | | 3,679,045 | | | 3,679,498 | | Construction and land development | 221 | | | 102 | | | 130 | | | 453 | | | 3,679,045 | | | 3,679,498 | |
| Commercial and industrial | Commercial and industrial | 15,457 | | | 13,713 | | | 9,428 | | | 38,598 | | | 10,202,764 | | | 10,241,362 | | Commercial and industrial | 15,457 | | | 13,713 | | | 9,428 | | | 38,598 | | | 10,202,764 | | | 10,241,362 | |
| Consumer and other | Consumer and other | 4,056 | | | 1,688 | | | 746 | | | 6,490 | | | 549,333 | | | 555,823 | | Consumer and other | 4,056 | | | 1,688 | | | 746 | | | 6,490 | | | 549,333 | | | 555,823 | |
| Total | Total | $ | 35,840 | | | $ | 16,249 | | | $ | 22,218 | | | $ | 74,307 | | | $ | 28,967,298 | | | $ | 29,041,605 | | Total | $ | 35,840 | | | $ | 16,249 | | | $ | 22,218 | | | $ | 74,307 | | | $ | 28,967,298 | | | $ | 29,041,605 | |
|
The following table details the changes in the allowance for credit losses for the three and nine months ended March 31,September 30, 2023 and 2022, respectively, by loan classification (in thousands): | | | | Commercial real estate - Owner occupied | Commercial real estate - Non-owner occupied | Consumer
real estate - mortgage | Construction and land development | Commercial and industrial | Consumer
and other | | Total | | Commercial real estate - owner occupied | Commercial real estate - non-owner occupied | Consumer
real estate - mortgage | Construction and land development | Commercial and industrial | Consumer
and other | | Total |
| Three months ended September 30, 2023: | | Three months ended September 30, 2023: | | | |
| Balance at June 30, 2023 | | Balance at June 30, 2023 | $ | 26,497 | | $ | 55,108 | | $ | 59,374 | | $ | 38,855 | | $ | 148,418 | | $ | 9,207 | | | $ | 337,459 | |
| Charged-off loans | | Charged-off loans | — | | — | | (168) | | (3) | | (20,330) | | (4,208) | | | (24,709) | |
| Recovery of previously charged-off loans | | Recovery of previously charged-off loans | 52 | | 44 | | 374 | | 86 | | 3,831 | | 2,229 | | | 6,616 | |
| Provision for credit losses on loans | | Provision for credit losses on loans | 1,329 | | 2,097 | | 10,917 | | (1,908) | | 12,383 | | 2,008 | | | 26,826 | |
| Balance at September 30, 2023 | | Balance at September 30, 2023 | $ | 27,878 | | $ | 57,249 | | $ | 70,497 | | $ | 37,030 | | $ | 144,302 | | $ | 9,236 | | | $ | 346,192 | |
| | Three months ended September 30, 2022: | | Three months ended September 30, 2022: | | | | | |
| Balance at June 30, 2022 | | Balance at June 30, 2022 | $ | 19,609 | | $ | 52,547 | | $ | 33,883 | | $ | 28,681 | | $ | 125,772 | | $ | 11,991 | | | $ | 272,483 | |
| Charged-off loans | | Charged-off loans | (447) | | (99) | | (155) | | — | | (13,029) | | (3,969) | | | (17,699) | |
| Recovery of previously charged-off loans | | Recovery of previously charged-off loans | 1,039 | | — | | 426 | | 15 | | 2,869 | | 2,367 | | | 6,716 | |
| Provision for credit losses on loans | | Provision for credit losses on loans | (132) | | (1,884) | | 1,311 | | (75) | | 24,673 | | 2,695 | | | 26,588 | |
| Balance at September 30, 2022 | | Balance at September 30, 2022 | $ | 20,069 | | $ | 50,564 | | $ | 35,465 | | $ | 28,621 | | $ | 140,285 | | $ | 13,084 | | | $ | 288,088 | |
| | Three months ended March 31, 2023: | | | | | | |
| Nine months ended September 30, 2023: | | Nine months ended September 30, 2023: | | | | | |
| Balance at December 31, 2022 | Balance at December 31, 2022 | $ | 26,617 | | $ | 40,479 | | $ | 36,536 | | $ | 36,114 | | $ | 144,353 | | $ | 16,566 | | | $ | 300,665 | | Balance at December 31, 2022 | $ | 26,617 | | $ | 40,479 | | $ | 36,536 | | $ | 36,114 | | $ | 144,353 | | $ | 16,566 | | | $ | 300,665 | |
| Charged-off loans | Charged-off loans | — | | — | | (130) | | — | | (10,649) | | (3,243) | | | (14,022) | | Charged-off loans | — | | — | | (598) | | (3) | | (45,158) | | (11,857) | | | (57,616) | |
| Recovery of previously charged-off loans | Recovery of previously charged-off loans | 8 | | 30 | | 671 | | 221 | | 3,711 | | 2,091 | | | 6,732 | | Recovery of previously charged-off loans | 66 | | 1,233 | | 1,989 | | 337 | | 11,959 | | 6,877 | | | 22,461 | |
| Provision for credit losses on loans | Provision for credit losses on loans | (3,027) | | 1,405 | | 2,083 | | 1,264 | | 16,214 | | 2,527 | | | 20,466 | | Provision for credit losses on loans | 1,195 | | 15,537 | | 32,570 | | 582 | | 33,148 | | (2,350) | | | 80,682 | |
| Balance at March 31, 2023 | $ | 23,598 | | $ | 41,914 | | $ | 39,160 | | $ | 37,599 | | $ | 153,629 | | $ | 17,941 | | | $ | 313,841 | | |
| Three months ended March 31, 2022: | | | | | | |
| Balance at September 30, 2023 | | Balance at September 30, 2023 | $ | 27,878 | | $ | 57,249 | | $ | 70,497 | | $ | 37,030 | | $ | 144,302 | | $ | 9,236 | | | $ | 346,192 | |
| Nine months ended September 30, 2022: | | Nine months ended September 30, 2022: | | | | | |
| Balance at December 31, 2021 | Balance at December 31, 2021 | $ | 19,618 | | $ | 58,504 | | $ | 32,104 | | $ | 29,429 | | $ | 112,340 | | $ | 11,238 | | | $ | 263,233 | | Balance at December 31, 2021 | $ | 19,618 | | $ | 58,504 | | $ | 32,104 | | $ | 29,429 | | $ | 112,340 | | $ | 11,238 | | | $ | 263,233 | |
| Charged-off loans | Charged-off loans | (86) | | — | | (162) | | — | | (4,380) | | (1,884) | | | (6,512) | | Charged-off loans | (1,412) | | (284) | | (409) | | (150) | | (22,684) | | (8,445) | | | (33,384) | |
| Recovery of previously charged-off loans | Recovery of previously charged-off loans | 127 | | 63 | | 294 | | 74 | | 1,924 | | 1,072 | | | 3,554 | | Recovery of previously charged-off loans | 1,373 | | 247 | | 1,298 | | 164 | | 10,393 | | 5,091 | | | 18,566 | |
| Provision for credit losses on loans | Provision for credit losses on loans | (154) | | (2,489) | | 84 | | 320 | | 2,528 | | 1,054 | | | 1,343 | | Provision for credit losses on loans | 490 | | (7,903) | | 2,472 | | (822) | | 40,236 | | 5,200 | | | 39,673 | |
| Balance at March 31, 2022 | $ | 19,505 | | $ | 56,078 | | $ | 32,320 | | $ | 29,823 | | $ | 112,412 | | $ | 11,480 | | | $ | 261,618 | | |
| Balance at September 30, 2022 | | Balance at September 30, 2022 | $ | 20,069 | | $ | 50,564 | | $ | 35,465 | | $ | 28,621 | | $ | 140,285 | | $ | 13,084 | | | $ | 288,088 | |
The adequacy of the allowance for credit losses is reviewed by Pinnacle Financial's management on a quarterly basis. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance. The level of the allowance is based upon management's evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers' ability to repay the loan (including the timing of future payment), the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. The level of the allowance for credit losses maintained by management is believed adequate to absorb all expected future losses inherent in the loan portfolio at the balance sheet date. The allowance is increased by provisions charged to expense and decreased by charge-offs, net of recoveries of amounts previously charged-off. During the second quarter of 2023, Pinnacle Financial implemented updated CECL models in an effort to ensure that risk in its portfolio continues to be adequately captured given the uncertain state of the economy.
Under the CECL methodology requires the allowance for credit losses isto be measured on a collective basis for pools of loans with similar risk characteristics, and for loans that do not share similar risk characteristics with the collectively evaluated pools, evaluations are performed on an individual basis.
For commercial real estate, consumer real estate, construction and land development, and commercial and industrial loans, Pinnacle Financial primarily utilizes a probability of default and loss given default modeling approach. These models utilize historical correlations between default and loss experience, loan level attributes, and certain macroeconomic factors as determined through a statistical regression analysis. All loan segments modeledSegments using this approach incorporate various economic drivers.
Under the current model, commercial and industrial loans consider gross domestic product (GDP), the consumer credit index and the national unemployment rate, commercial construction loans and commercial real estate loans including nonowner occupied and owner occupied commercial real estate loans consider the national unemployment rate and the commercial property and commercial real estate price indices, construction and land development loans consider the commercial property, consumer credit and home price
indices dependent upon their use as residential versus commercial, consumer real estate loans consider the home price index and household debt ratio and other consumer loans consider the national unemployment rate and the household financial obligations ratio.
Under the previous model, all loan segments considered changes in the national unemployment rate. In addition to the national unemployment rate, GDP and the three monththree-month treasury rate arewere considered for owner occupied commercial real estate loans, the commercial real estate price index and the five yearfive-year treasury rate arewere considered for construction loans, and the three monththree-month treasury rate iswas considered for commercial and industrial loans.
A third-party provides management with quarterly macroeconomic scenarios, which management evaluates to determine the best estimate of the expected losses. For the consumer and other loan segment, a non-statistical approach based on historical charge off rates is utilized. The implementation of the new model including the addition of, and changes to, macroeconomic factors considered had no material effect on the overall allowance for credit losses.
Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by Pinnacle Financial and are dependent on the current economic environment among other factors. A reasonable and supportable period of 24eighteen months was utilized for all loan segments at March 31,September 30, 2023 andas compared to twenty-four months at December 31, 2022, followed by a 12twelve month straight line reversion to long term averages at each measurement date.
The estimated loan losses for all loan segments are adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. These adjustments are based upon quarterly trend assessments in portfolio concentrations, policy exceptions, associate retention, independent loan review results, collateral considerations, risk ratings, competition and peer group credit quality trends. The qualitative allowance allocation, as determined by the processes noted above, is increased or decreased for each loan segment based on the assessment of these various qualitative factors.
Loans that do not share similar risk characteristics with the collectively evaluated pools are evaluated on an individual basis and are excluded from the collectively evaluated pools. Individual evaluations are generally performed for loans greater than $1.0 million which have experienced significant credit deterioration. Such loans are evaluated for credit losses based on either discounted cash flows or the fair value of collateral.
The following table presents the amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses, as of March 31,September 30, 2023 and December 31, 2022 (in thousands): | | | Real Estate | Business Assets | Other | Total | | Real Estate | Business Assets | Other | Total |
| March 31, 2023 | | |
| September 30, 2023 | | September 30, 2023 | |
| Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner occupied | Owner occupied | $ | 5,218 | | $ | — | | $ | — | | $ | 5,218 | | Owner occupied | $ | 24,243 | | $ | — | | $ | — | | $ | 24,243 | |
| Non-owner occupied | Non-owner occupied | 3,339 | | — | | — | | 3,339 | | Non-owner occupied | 28,933 | | — | | — | | 28,933 | |
| Consumer real estate – mortgage | Consumer real estate – mortgage | 19,805 | | — | | — | | 19,805 | | Consumer real estate – mortgage | 22,435 | | — | | — | | 22,435 | |
| Construction and land development | Construction and land development | 196 | | — | | — | | 196 | | Construction and land development | 61 | | — | | — | | 61 | |
| Commercial and industrial | Commercial and industrial | — | | 13,581 | | 7,206 | | 20,787 | | Commercial and industrial | — | | 24,618 | | 630 | | 25,248 | |
| Consumer and other | Consumer and other | — | | — | | — | | — | | Consumer and other | — | | — | | — | | — | |
| Total | Total | $ | 28,558 | | $ | 13,581 | | $ | 7,206 | | $ | 49,345 | | Total | $ | 75,672 | | $ | 24,618 | | $ | 630 | | $ | 100,920 | |
| December 31, 2022 | December 31, 2022 | | December 31, 2022 | |
| Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner occupied | Owner occupied | $ | 10,804 | | $ | — | | $ | — | | $ | 10,804 | | Owner occupied | $ | 10,804 | | $ | — | | $ | — | | $ | 10,804 | |
| Non-owner occupied | Non-owner occupied | 4,795 | | — | | — | | 4,795 | | Non-owner occupied | 4,795 | | — | | — | | 4,795 | |
| Consumer real estate – mortgage | Consumer real estate – mortgage | 22,466 | | — | | — | | 22,466 | | Consumer real estate – mortgage | 22,466 | | — | | — | | 22,466 | |
| Construction and land development | Construction and land development | 299 | | — | | — | | 299 | | Construction and land development | 299 | | — | | — | | 299 | |
| Commercial and industrial | Commercial and industrial | — | | 12,327 | | — | | 12,327 | | Commercial and industrial | — | | 12,327 | | — | | 12,327 | |
| Consumer and other | Consumer and other | — | | — | | 2 | | 2 | | Consumer and other | — | | — | | 2 | | 2 | |
| Total | Total | $ | 38,364 | | $ | 12,327 | | $ | 2 | | $ | 50,693 | | Total | $ | 38,364 | | $ | 12,327 | | $ | 2 | | $ | 50,693 | |
The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. Pinnacle Financial uses a probability of default/loss given
default model to determine the allowance for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification. Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification. Occasionally, a loan modification will be granted by providing principal forgiveness on certain loans. When principal forgiveness is provided, the amortized cost basis of the asset is written off against the allowance for credit losses. The amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses.
In some cases, a loan restructuring will result in providing multiple types of modifications. Typically, one type of modification, such as a payment delay or term extension, is granted initially. If the borrower continues to experience financial difficulty, another modification, such as principal forgiveness or an interest rate reduction, may be granted. Additionally, multiple types of modifications may be made on the same loan within the current reporting period. TheSuch a combination is at least two of the following: a payment delay, term extension, principal forgiveness, and interest rate reduction. Upon determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount.
The following table shows the amortized cost basis as of March 31, 2023 of the loans modified to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2023 (all of which modifications occurred in the three months ended September 30, 2023), disaggregated by class of loans and type of modification granted and describes the financial effect of the modifications made to borrowers experiencing financial difficulty (in thousands):
| | | Payment Delay | | Three and nine months ended September 30, 2023 |
| | Amortized Cost Basis | % of Total Loan Type | Financial Effect | | Payment Delay | Term Extension | Combination¹ | |
| March 31, 2023 | | |
| | | Total | % | Total | % | Total | % | Total |
| | Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner occupied | Owner occupied | $ | — | | $ | — | | | Owner occupied | $ | — | | — | % | $ | 5,528 | | 0.14 | % | $ | — | | — | % | $ | 5,528 | |
| Non-owner occupied | Non-owner occupied | — | | — | | | Non-owner occupied | 11,165 | | 0.15 | % | — | | — | % | 13,476 | | 0.18 | % | 24,641 | |
| Consumer real estate – mortgage | Consumer real estate – mortgage | — | | — | | | Consumer real estate – mortgage | — | | — | % | — | | — | % | — | | — | % | — | |
| Construction and land development | Construction and land development | — | | — | | | Construction and land development | — | | — | % | — | | — | % | — | | — | % | — | |
| Commercial and industrial | Commercial and industrial | 2,403 | | 0.02 | % | Provided a 90 day forbearance period for payoff | Commercial and industrial | — | | — | % | 3,225 | | 0.03 | % | — | | — | % | 3,225 | |
| Consumer and other | Consumer and other | — | | — | | | Consumer and other | — | | — | % | — | | — | % | — | | — | % | — | |
| Total | Total | $ | 2,403 | | | Total | $ | 11,165 | | | $ | 8,753 | | | $ | 13,476 | | | $ | 33,394 | |
¹ The combination includes payment delay, term extension, and an interest rate reduction.
| | | | | | | | | | | | | | | | | | | | | | | |
| Three and nine months ended September 30, 2023 |
| Financial Effect |
| | | | | | | |
| Payment Delay: | |
| Non-owner occupied | Implemented interest-only payments until loan maturity |
| Term Extension: | |
| Owner Occupied | Added a weighted average 0.25 years to the term of the modified loans |
| Commercial and industrial | Added a weighted average 0.25 years to the term of the modified loans |
| Combination: | |
| Non-owner Occupied | Reduced weighted average contractual interest rate by 0.55%, added a weighted average 2 years to the term, and implemented an alternative payment schedule until loan maturity |
None of the loans included in the tabletables above were subsequently past due in the months following modification. Additionally, none had a payment default in the threenine months ended March 31,September 30, 2023 and none had been modified within the previous twelve months. Pinnacle Financial charged off $357,000 of previously modified commercial and industrial loans during the three months ended September 30, 2023.
The table below presents the amortized cost basis of loans on nonaccrual status and loans past due 90 or more days and still accruing interest at March 31,September 30, 2023 and December 31, 2022. Also presented is the balance of loans on nonaccrual status at March 31,
September 30, 2023 for which there was no related allowance for credit losses recorded (in thousands): | | | March 31, 2023 | | December 31, 2022 | | September 30, 2023 | | December 31, 2022 |
| | Total nonaccrual loans | | Nonaccrual loans with no allowance for credit losses | | Loans past due 90 or more days and still accruing | | Total nonaccrual loans | | Nonaccrual loans with no allowance for credit losses | | Loans past due 90 or more days and still accruing | | Total nonaccrual loans | | Nonaccrual loans with no allowance for credit losses | | Loans past due 90 or more days and still accruing | | Total nonaccrual loans | | Nonaccrual loans with no allowance for credit losses | | Loans past due 90 or more days and still accruing |
| Commercial real estate: | Commercial real estate: | | | | | | | | | | | | Commercial real estate: | | | | | | | | | | | |
| Owner occupied | Owner occupied | $ | 2,306 | | | $ | — | | | $ | — | | | $ | 1,882 | | | $ | — | | | $ | — | | Owner occupied | $ | 5,091 | | | $ | 2,339 | | | $ | — | | | $ | 1,882 | | | $ | — | | | $ | — | |
| Non-owner occupied | Non-owner occupied | 752 | | | — | | | — | | | 2,244 | | | 1,040 | | | — | | Non-owner occupied | 1,794 | | | 1,641 | | | — | | | 2,244 | | | 1,040 | | | — | |
| Consumer real estate – mortgage | Consumer real estate – mortgage | 16,907 | | | — | | | — | | | 17,330 | | | — | | | — | | Consumer real estate – mortgage | 19,654 | | | 1,299 | | | — | | | 17,330 | | | — | | | — | |
| Construction and land development | Construction and land development | 130 | | | — | | | — | | | 231 | | | — | | | — | | Construction and land development | — | | | — | | | — | | | 231 | | | — | | | — | |
| Commercial and industrial | Commercial and industrial | 16,830 | | | 8,254 | | | 4,330 | | | 16,345 | | | 8,003 | | | 3,663 | | Commercial and industrial | 16,329 | | | — | | | 3,608 | | | 16,345 | | | 8,003 | | | 3,663 | |
| Consumer and other | Consumer and other | 63 | | | — | | | 954 | | | 84 | | | — | | | 743 | | Consumer and other | 82 | | | — | | | 1,361 | | | 84 | | | — | | | 743 | |
| Total | Total | $ | 36,988 | | | $ | 8,254 | | | $ | 5,284 | | | $ | 38,116 | | | $ | 9,043 | | | $ | 4,406 | | Total | $ | 42,950 | | | $ | 5,279 | | | $ | 4,969 | | | $ | 38,116 | | | $ | 9,043 | | | $ | 4,406 | |
|
Pinnacle Financial's policy is the accrual of interest income will be discontinued when (1) there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or (2) the principal or interest is more than 90 days past due, unless the loan is both well secured and in the process of collection. As such, at the date loans are placed on nonaccrual status, Pinnacle Financial reverses all previously accrued interest income against current year earnings. Pinnacle Financial's policy is once a loan is placed on nonaccrual status each subsequent payment is reviewed on a case-by-case basis to determine if the payment should be applied to interest or principal pursuant to regulatory guidelines. Pinnacle Financial recognized no interest income from cash payments received on nonaccrual loans during the three and nine months ended March 31,September 30, 2023 and 2022, respectively. Had these loans been on accruing status, an additional $1.1$1.2 million and $3.1 million of interest income would have been recognized for the three and nine months ended March 31,September 30, 2023, respectively, compared to an additional $529,000$240,000 and $864,000 for the three and nine months ended March 31, 2022.September 30, 2022, respectively. Approximately $18.7$9.2 million and $6.4 million of nonaccrual loans were performing pursuant to their contractual terms as of March 31,September 30, 2023 and December 31, 2022, respectively.
Pinnacle Financial analyzes its commercial loan portfolio to determine if a concentration of credit risk exists to any industries. Pinnacle Financial utilizes broadly accepted industry classification systems in order to classify borrowers into various industry classifications. Pinnacle Financial has a credit exposure (loans outstanding plus unfunded lines of credit) exceeding 25% of Pinnacle Bank's total risk-based capital to borrowers in the following industries at March 31,September 30, 2023 with the comparative exposures for December 31, 2022 (in thousands):
| | | | March 31, 2023 | | | | September 30, 2023 | | |
| | | Outstanding Principal Balances | | Unfunded Commitments | | Total exposure | | Total Exposure at December 31, 2022 | | Outstanding Principal Balances | | Unfunded Commitments | | Total exposure | | Total Exposure at December 31, 2022 |
| Lessors of nonresidential buildings | Lessors of nonresidential buildings | $ | 4,436,203 | | | $ | 1,980,583 | | | $ | 6,416,786 | | | $ | 7,058,045 | | Lessors of nonresidential buildings | $ | 4,672,499 | | | $ | 1,545,847 | | | $ | 6,218,346 | | | $ | 7,058,045 | |
| Lessors of residential buildings | Lessors of residential buildings | 1,484,693 | | | 1,591,855 | | | 3,076,548 | | | 3,725,186 | | Lessors of residential buildings | 1,793,549 | | | 1,296,827 | | | 3,090,376 | | | 3,725,186 | |
| New Housing For-Sale Builders | New Housing For-Sale Builders | 599,664 | | | 922,963 | | | 1,522,627 | | | 1,763,089 | | New Housing For-Sale Builders | 547,566 | | | 918,711 | | | 1,466,277 | | | 1,763,089 | |
| Music Publishers | Music Publishers | 615,510 | | | 485,947 | | | 1,101,457 | | | 1,127,636 | | Music Publishers | 744,947 | | | 477,077 | | | 1,222,024 | | | 1,127,636 | |
Among other data, Pinnacle Financial monitors two ratios regarding construction and commercial real estate lending as part of its concentration management processes. Both ratios are calculated by dividing certain types of loan balances for each of the two categories by Pinnacle Bank’s total risk-based capital. At March 31,September 30, 2023 and December 31, 2022, Pinnacle Bank’s construction and land development loans as a percentage of total risk-based capital were 88.5%83.1% and 85.9%, respectively. Non-owner occupied commercial real estate and multifamily loans (including construction and land development loans) as a percentage of total risk-based capital were 261.1%256.4% and 249.6% as of March 31,September 30, 2023 and December 31, 2022, respectively. Banking regulations have established guidelines for the construction ratio of less than 100% of total risk-based capital and for the non-owner occupied ratio of less than 300% of total risk-based capital. When a bank’s ratios are in excess of one or both of these guidelines, banking regulations generally require an increased level of monitoring in these lending areas by bank management. At March 31,September 30, 2023, Pinnacle Bank was within the 100% and 300% guidelines and has established what it believes to be appropriate monitoring of its lending in these areas as it aims to keep the level of these loans below the 100% and 300% thresholds.
At March 31,September 30, 2023, Pinnacle Bank had granted loans and other extensions of credit amounting to approximately $21.0$38.3 million to current directors, executive officers, and their related interests, of which $16.7$34.4 million had been drawn upon. At December 31, 2022, Pinnacle Bank had granted loans and other extensions of credit amounting to approximately $20.9 million to directors, executive
officers, and their related interests, of which approximately $16.0 million had been drawn upon. All loans to directors, executive officers, and their related interests were performing in accordance with contractual terms at March 31,September 30, 2023 and December 31, 2022.
Loans Held for Sale
At March 31,September 30, 2023, Pinnacle Financial had approximately $23.1$20.5 million in commercial loans held for sale compared to $21.1 million at December 31, 2022. These include commercial real estate and apartment loans originated for sale to a third-party as part of a multi-family loan program. Such loans are closed under a pass-through commitment structure wherein Pinnacle Bank's loan commitment to the borrower is the same as the third party's take-out commitment to Pinnacle Bank and the third party purchase typically occurs within thirty days of Pinnacle Bank closing with the borrowers. Also included are commercial loans originated for sale to BHG as part of BHG's alternative financing portfolio.
At March 31,September 30, 2023, Pinnacle Financial had approximately $15.6$25.1 million of mortgage loans held-for-sale compared to approximately $12.9 million at December 31, 2022. Total mortgage loan volumes sold during the threenine months ended March 31,September 30, 2023 were approximately $120.1$511.3 million compared to approximately $270.8$691.7 million for the threenine months ended March 31,September 30, 2022. During the three and nine months ended March 31,September 30, 2023, Pinnacle Financial recognized $2.1$2.0 million and $5.6 million, respectively, in gains on the sale of these loans, net of commissions paid, compared to $4.1$1.1 million and $7.3 million, respectively, during the three and nine months ended March 31,September 30, 2022.
These residential mortgage loans held-for-sale are originated internally and are primarily to borrowers in Pinnacle Bank's geographic markets. These sales are typically on a mandatory basis to investors that follow conventional government sponsored entities (GSE) and the Department of Housing and Urban Development/U.S. Department of Veterans Affairs (HUD/VA) guidelines.
Each purchaser of a residential mortgage loan held-for-sale has specific guidelines and criteria for sellers of loans and the risk of credit loss with regard to the principal amount of the loans sold is generally transferred to the purchasers upon sale. While the loans are sold without recourse, the purchase agreements require Pinnacle Bank to make certain representations and warranties regarding the existence and sufficiency of file documentation and the absence of fraud by borrowers or other third parties such as appraisers in connection with obtaining the loan. If it is determined that the loans sold were in breach of these representations or warranties, Pinnacle Bank has obligations to either repurchase the loan for the unpaid principal balance and related investor fees or make the purchaser whole for the economic benefits of the loan. To date, Pinnacle Bank's liability pursuant to the terms of these representations and warranties has been insignificant.
Note 5. Premises and Equipment and Lease Commitments
Premises and equipment at September 30, 2023 and December 31, 2022 are summarized as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| | Range of Useful Lives | | September 30, 2023 | | December 31, 2022 |
| Land | Not applicable | | $ | 33,176 | | | $ | 71,741 | |
| Buildings | 15 years | - | 30 years | | 101,840 | | | 206,434 | |
| Leasehold improvements | 14 years | - | 35 years | | 70,755 | | | 62,209 | |
| Furniture and equipment | 3 years | - | 20 years | | 181,972 | | | 144,979 | |
| | | | | | 387,743 | | | 485,363 | |
| Less: accumulated depreciation and amortization | | | | | 135,074 | | | 157,478 | |
| | | | | | $ | 252,669 | | | $ | 327,885 | |
Depreciation and amortization expense was $7.3 million and $22.1 million, respectively, for the three and nine months ended September 30, 2023 compared to $6.7 million and $19.1 million, respectively, for the three and nine months ended September 30, 2022.
Pinnacle Financial has entered into various operating leases, primarily for office space and branch facilities. The leases are classified as operating or finance leases at commencement. Right-of-use assets representing the right to use the underlying asset and lease liabilities representing the obligation to make future lease payments are recognized on the balance sheet within other assets and other liabilities. These assets and liabilities are estimated based on the present value of future lease payments discounted using Pinnacle Financial's incremental secured borrowing rates as of the commencement date of the lease. Certain lease agreements contain
renewal options which are considered in the determination of the lease term if they are deemed reasonably certain to be exercised. Pinnacle Financial has elected not to recognize leases with an original term of less than 12 months on the balance sheet.
During the second quarter of 2023, Pinnacle Bank consummated a sale-leaseback transaction pursuant to which it sold a combined 49 properties to two unaffiliated entities, PNB TN Portfolio Owner LLC and PNB Portfolio Owner, LLC (each, a "Purchaser" and collectively, the "Purchasers"), each of whom is an affiliate of Oak Street Real Estate Capital, for an aggregate cash purchase price of $198.2 million and concurrently agreed to separately lease each of those properties for an initial term of 14.5 years, with two five (5) year renewal options that Pinnacle Bank may exercise to extend the term of any of the leases. The pre-tax, net gain recorded associated with the sale of these 49 properties was $85.7 million, after deducting transaction-related expenses. The aggregate annual lease expense associated with these properties will be approximately $17.0 million for the first twelve months of the lease term, with each lease including a 1.9% annual rent escalation during the initial term, and a 2.0% annual rent escalation during each of the two five-year renewal terms, if exercised. The proceeds of the sale-leaseback transaction have been retained in Pinnacle Bank's cash accounts at the Federal Reserve, where they are currently anticipated to remain through at least the end of 2023.
Right-of-use assets and lease liabilities relating to Pinnacle Financial's operating and finance leases are as follows at September 30, 2023 and December 31, 2022 (in thousands): | | | | | | | | | | | |
| September 30, 2023 | | December 31, 2022 |
| Right-of-use assets: | | | |
| Operating leases | $ | 293,013 | | | $ | 126,767 | |
| Finance leases | 1,148 | | | 1,318 | |
| Total right-of-use assets | $ | 294,161 | | | $ | 128,085 | |
| Lease liabilities: | | | |
| Operating leases | $ | 300,965 | | | $ | 133,108 | |
| Finance leases | 2,233 | | | 2,458 | |
| Total lease liabilities | $ | 303,198 | | | $ | 135,566 | |
The total lease cost related to operating leases and short term leases is recognized on a straight-line basis over the lease term. For finance leases, right-of-use assets are amortized on a straight-line basis over the lease term and interest imputed on the lease liability is recognized using the effective interest method. The components of Pinnacle Financial's total lease cost were as follows for the three and nine months ended September 30, 2023 and 2022 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2023 | | 2022 | | 2023 | | 2022 |
| Operating lease cost | $ | 12,729 | | | $ | 6,466 | | | $ | 24,460 | | | $ | 14,539 | |
| Short-term lease cost | 93 | | | 75 | | | 267 | | | 286 | |
| Finance lease cost: | | | | | | | |
| Interest on lease liabilities | 55 | | | 62 | | | 141 | | | 158 | |
| Amortization of right-of-use asset | 75 | | | 76 | | | 188 | | | 188 | |
| Sublease income | (348) | | | (338) | | | (1,014) | | | (998) | |
| Net lease cost | $ | 12,604 | | | $ | 6,341 | | | $ | 24,042 | | | $ | 14,173 | |
The weighted average remaining lease term and weighted average discount rate for operating and finance leases at September 30, 2023 and December 31, 2022 are as follows: | | | | | | | | | | | |
| September 30, 2023 | | December 31, 2022 |
| Weighted average remaining lease term | | | |
| Operating leases | 12.18 years | | 10.44 years |
| Finance leases | 5.01 years | | 5.84 years |
| Weighted average discount rate | | | |
| Operating leases | 4.23 | % | | 3.11 | % |
| Finance leases | 7.22 | % | | 7.22 | % |
Cash flows related to operating and finance leases during the three and nine months ended September 30, 2023 and 2022 were as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2023 | | 2022 | | 2023 | | 2022 |
| Operating cash flows related to operating leases | $ | 11,790 | | | $ | 5,859 | | | $ | 22,648 | | | $ | 13,528 | |
| Operating cash flows related to finance leases | 55 | | | 62 | | | 141 | | | 158 | |
| Financing cash flows related to finance leases | 101 | | | 94 | | | 250 | | | 233 | |
Future undiscounted lease payments for operating and finance leases with initial terms of more than 12 months are as follows at September 30, 2023 (in thousands): | | | | | | | | | | | |
| Operating Leases | | Finance Leases |
| 2023 | $ | 8,944 | | | $ | 127 | |
| 2024 | 36,046 | | | 527 | |
| 2025 | 33,787 | | | 527 | |
| 2026 | 31,418 | | | 527 | |
| 2027 | 30,316 | | | 527 | |
| Thereafter | 252,829 | | | 440 | |
| Total undiscounted lease payments | 393,340 | | | 2,675 | |
| Less: imputed interest | (92,375) | | | (442) | |
| Net lease liabilities | $ | 300,965 | | | $ | 2,233 | |
Note 5.6. Income Taxes
ASC 740, Income Taxes, defines the threshold for recognizing the benefits of tax return positions in the financial statements as "more-likely-than-not" to be sustained by the taxing authority. This section also provides guidance on the derecognition, measurement and classification of income tax uncertainties, along with any related interest and penalties, and includes guidance concerning accounting for income tax uncertainties in interim periods.
The unrecognized tax benefit related to uncertain tax positions related to state income tax filings was $11.6$9.4 million and $15.8 million at March 31,September 30, 2023 and December 31, 2022, respectively. During the three months ended March 31,September 30, 2023, Pinnacle Financial paid $4.2no taxes related to state income tax filings for tax years prior to 2023. During the nine months ended September 30, 2023, Pinnacle Financial paid $6.3 million in taxes related to state income tax filings for tax years prior to 2023. No change was recorded to the unrecognized tax benefit related to uncertain tax positions for the three-month periodthree and nine month periods ended March 31,September 30, 2022.
Pinnacle Financial's policy is to recognize interest and/or penalties related to income tax matters in income tax expense. No interest and penalties were recordedrecognized during the three and nine months ended September 30, 2023. No interest and penalties were recognized for the three months ended March 31, 2023September 30, 2022. Pinnacle Financial recognized $264,000 in interest and March 31,penalties for the nine months ended September 30, 2022.
Pinnacle Financial's effective tax rate for the three and nine months ended March 31,September 30, 2023 was 19.8%21.1% and 20.2%, respectively, compared to 18.1%19.1% for both the three and nine months ended March 31,September 30, 2022. The difference between the effective tax rate and the federal and state income tax statutory rate of 25.00% and 26.14% at March 31,September 30, 2023 and 2022, respectively, is primarily due to investments in bank qualified municipal securities, tax benefits of Pinnacle Bank's real estate investment trust subsidiary, participation in the Tennessee Community Investment Tax Credit (CITC) program, and tax benefits associated with share-based compensation, bank-owned life insurance and Pinnacle Financial's captive insurance subsidiary, offset in part by the limitation on deductibility of meals and entertainment expense, non-deductible FDIC premiums and non-deductible executive compensation.
Income tax expense is also impacted by the vesting of equity-based awards and the exercise of employee stock options, which as expense or benefit is recorded as a discrete item as a component of total income tax, the amount of which is dependent upon the change in the grant date fair value and the vest date fair value of the underlying award. For the three and nine months ended March 31,
September 30, 2023, Pinnacle Financial recognized $277,000tax expense of excess tax benefits compared to$16,000 and excess tax benefits of $2.6 million$241,000, respectively, with respect to the vesting of equity-based awards and the exercise of employee stock options. Pinnacle Financial recognized no excess tax benefits or expenses for the three months ended March 31,September 30, 2022. For the nine months ended September 30, 2022, Pinnacle Financial recognized excess tax benefits of $2.9 million.
Note 6.7. Commitments and Contingent Liabilities
In the normal course of business, Pinnacle Financial has entered into off-balance sheet financial instruments which include commitments to extend credit (i.e., including unfunded lines of credit) and standby letters of credit. Commitments to extend credit are usually the result of lines of credit granted to existing borrowers under agreements that the total outstanding indebtedness will not exceed a specific amount during the term of the indebtedness. Typical borrowers are commercial concerns that use lines of credit to supplement their treasury management functions, thus their total outstanding indebtedness may fluctuate during any time period based on the seasonality of their business and the resultant timing of their cash flows. Other typical lines of credit are related to home equity loans granted to consumers. Commitments to extend credit generally have fixed expiration dates or other termination clauses and may require payment of a fee. At March 31,September 30, 2023, these commitments amounted to $16.2$15.6 billion, of which approximately $1.8 billion related to home equity lines of credit.
Standby letters of credit are generally issued on behalf of an applicant (customer) to a specifically named beneficiary and are the result of a particular business arrangement that exists between the applicant and the beneficiary. Standby letters of credit have fixed expiration dates and are usually for terms of two years or less unless terminated beforehand due to criteria specified in the standby letter of credit. A typical arrangement involves the applicant routinely being indebted to the beneficiary for such items as inventory purchases, insurance, utilities, lease guarantees or other third party commercial transactions. The standby letter of credit would permit the beneficiary to obtain payment from Pinnacle Financial under certain prescribed circumstances. Subsequently, Pinnacle Financial would then seek reimbursement from the applicant pursuant to the terms of the standby letter of credit. At March 31,September 30, 2023, these commitments amounted to $344.5$326.8 million.
Pinnacle Financial typically follows the same credit policies and underwriting practices when making these commitments as it does for on-balance sheet instruments. Each customer's creditworthiness is typically evaluated on a case-by-case basis, and the amount of collateral obtained, if any, is based on management's credit evaluation of the customer. Collateral held varies but may include cash, real estate and improvements, marketable securities, accounts receivable, inventory, equipment and personal property.
The contractual amounts of these commitments are not reflected in the consolidated financial statements and only amounts drawn upon would be reflected in the future. Since many of the commitments are expected to expire without being drawn upon, the
contractual amounts do not necessarily represent future cash requirements. However, should the commitments be drawn upon and should Pinnacle Bank's customers default on their resulting obligation to Pinnacle Bank, the maximum exposure to credit loss, without consideration of collateral, is represented by the contractual amount of those commitments. At March 31,September 30, 2023 and December 31, 2022, Pinnacle Financial had accrued reserves of $23.0$21.5 million and $25.0 million, respectively, for the inherent risks associated with these off-balance sheet commitments. There was no provision for these unfunded commitments for the three months ended September 30, 2023 and a decrease of $3.5 million for the nine months ended September 30, 2023. For the same periods in 2022, there were increases of $500,000 and $2.0 million, respectively, to the provision for unfunded commitments.
Various legal claims also arise from time to time in the normal course of business. In the opinion of management, the resolutions of these claims outstanding at March 31,September 30, 2023 are not expected to have a material adverse impact on Pinnacle Financial's consolidated financial condition, operating results or cash flows.
Note 7.8. Stock Options and Restricted Shares
Pinnacle Financial's Amended and Restated 2018 Omnibus Equity Incentive Plan (the "2018 Plan")(2018 Plan) permits Pinnacle Financial to reissue outstanding awards that are subsequently forfeited, settled in cash, withheld by Pinnacle Financial to cover withholding taxes or expire unexercised and returned to the 2018 Plan. At March 31,September 30, 2023, there were approximately 940,000928,000 shares available for issuance under the 2018 Plan.
Upon the acquisition of CapitalMark, Pinnacle Financial assumed approximately 858,000 stock options under the CapitalMark Option Plan. No further awards remain available for issuance under the CapitalMark Option Plan. At March 31,September 30, 2023, all of the options remaining outstanding under any equity incentive plan of Pinnacle Financial were granted under the CapitalMark Option Plan.
Common Stock Options
A summary of the stock option activity within the equity incentive plans during the threenine months ended March 31,September 30, 2023 and information regarding, contractual terms remaining, intrinsic values and other matters is as follows: | | | | Number | Weighted-Average
Exercise
Price | Weighted-Average
Contractual
Remaining Term
(in years) | Aggregate
Intrinsic
Value
(000's) | | | Number | Weighted-Average
Exercise
Price | Weighted-Average
Contractual
Remaining Term
(in years) | Aggregate
Intrinsic
Value
(000's) | |
| Outstanding at December 31, 2022 | Outstanding at December 31, 2022 | 40,188 | | $ | 25.00 | | 0.33 | $ | 1,945 | | (1) | Outstanding at December 31, 2022 | 40,188 | | $ | 25.00 | | 0.33 | $ | 1,945 | | (1) |
| Granted | Granted | — | | | | Granted | — | | | |
| Exercised | Exercised | (39,758) | | | | Exercised | (40,188) | | | |
| Forfeited | Forfeited | — | | | | Forfeited | — | | | |
| Outstanding at March 31, 2023 | 430 | | $ | 25.00 | | 1.68 | $ | 13 | | (2) | |
| Options exercisable at March 31, 2023 | 430 | | $ | 25.00 | | 1.68 | $ | 13 | | (2) | |
| Outstanding at September 30, 2023 | | Outstanding at September 30, 2023 | — | | $ | — | | — | | $ | — | | |
| Options exercisable at September 30, 2023 | | Options exercisable at September 30, 2023 | — | | $ | — | | — | | $ | — | | |
(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 $73.40 per common share at December 31, 2022 for the 40,188 options that were in-the-money at December 31, 2022.
(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 $55.16 per common share at March 31, 2023 for the 430 options that were in-the-money at March 31, 2023.
Compensation costs related to stock options granted under Pinnacle Financial's equity incentive plans have been fully recognized and, allas of September 30, 2023, there were no further options outstanding option awards are fully vested.under any of Pinnacle Financial's equity incentive plans.
Restricted Share Awards
A summary of activity for unvested restricted share awards for the threenine months ended March 31,September 30, 2023 is as follows: | | | | Number | | Grant Date
Weighted-Average Cost | | Number | | Grant Date
Weighted-Average Cost |
| Unvested at December 31, 2022 | Unvested at December 31, 2022 | 675,611 | | | $ | 78.53 | | Unvested at December 31, 2022 | 675,611 | | | $ | 78.53 | |
| Shares awarded | Shares awarded | 200,853 | | | Shares awarded | 239,898 | | |
| Restrictions lapsed and shares released to associates/directors | Restrictions lapsed and shares released to associates/directors | (142,897) | | | Restrictions lapsed and shares released to associates/directors | (183,915) | | |
| Shares forfeited | Shares forfeited | (7,464) | | | Shares forfeited | (21,316) | | |
| Unvested at March 31, 2023 | 726,103 | | | $ | 77.95 | | |
| Unvested at September 30, 2023 | | Unvested at September 30, 2023 | 710,278 | | | $ | 77.84 | |
Pinnacle Financial has granted restricted share awards to associates and outside directors with a time-based vesting criteria. Compensation expense associated with time-based vesting restricted share awards is recognized over the time period that the restrictions associated with the awards lapse on a straight-line basis based on the total cost of the award. The following table outlines restricted stock grants that were made, grouped by similar vesting criteria, during the threenine months ended March 31,September 30, 2023. The table reflects the life-to-date activity for these awards: | Grant
year | Grant
year | Group (1) | Vesting
period in years | Shares
awarded | Restrictions lapsed and shares released to participants | Shares withheld for taxes by participants | Shares forfeited by participants (4) | Shares unvested | Grant
year | Group (1) | Vesting
period in years | Shares
awarded | Restrictions lapsed and shares released to participants | Shares withheld for taxes by participants | Shares forfeited by participants (4) | Shares unvested |
| Time Based Awards | Time Based Awards | | | | | | Time Based Awards | | | | | |
| 2023 | 2023 | Associates (2) | | 5 | 190,013 | | 31 | | 25 | | 2,204 | | 187,753 | | 2023 | Associates (2) | | 5 | 229,058 | | 270 | | 152 | | 6,358 | | 222,278 | |
Outside Director Awards (3) | Outside Director Awards (3) | | | | | | Outside Director Awards (3) | | | | | |
| 2023 | 2023 | Outside directors | | 1 | 10,840 | | — | | — | | — | | 10,840 | | 2023 | Outside directors | | 1 | 10,840 | | — | | — | | — | | 10,840 | |
(1)Groups include employees (referred to as associates above) 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. Alternatively, the recipient can pay the withholding taxes in cash. For time-based vesting 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 awards to Pinnacle Financial's directors, 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 are issued to the outside members of the board of directors in accordance with their board compensation plan. Restrictions lapse on March 1, 2024 based on each individual board member meeting attendance goals for the various board and board committee meetings to which each member was scheduled to attend.
(4)These shares represent forfeitures resulting from recipients whose employment or board membership was terminated during the year-to-date period ended March 31,September 30, 2023. Any dividends paid on shares for which the forfeiture restrictions do not lapse will be recouped by Pinnacle Financial at the time of termination or will not be distributed from escrow, as applicable.
Restricted Stock Unit Awards
A summary of activity for unvested restricted stock units for the threenine months ended March 31,September 30, 2023 is as follows: | | | | Number | | Grant Date
Weighted-Average Cost | | Number | | Grant Date
Weighted-Average Cost |
| Unvested at December 31, 2022 | Unvested at December 31, 2022 | 73,983 | | | $ | 88.21 | | Unvested at December 31, 2022 | 73,983 | | | $ | 88.21 | |
| Shares awarded | Shares awarded | 70,716 | | | Shares awarded | 70,716 | | |
| Restrictions lapsed and shares released to associates | Restrictions lapsed and shares released to associates | (31,392) | | | Restrictions lapsed and shares released to associates | (31,392) | | |
| Shares forfeited | Shares forfeited | (6,680) | | | Shares forfeited | (7,167) | | |
| Unvested at March 31, 2023 | 106,627 | | | $ | 77.90 | | |
| Unvested at September 30, 2023 | | Unvested at September 30, 2023 | 106,140 | | | $ | 77.91 | |
Pinnacle Financial grants restricted stock units to its Named Executive Officers (NEOs) and leadership team members with time-based vesting criteria. Compensation expense associated with time-based vesting restricted stock unit awards is recognized over the time period that the restrictions associated with the awards lapse on a straight-line basis based on the total cost of the award. The following table outlines restricted stock unit grants that were made, grouped by similar vesting criteria, during the threenine months ended March 31,September 30, 2023. The table reflects the life-to-date activity for these awards:
| | Grant year | Grant year | Vesting
period in years | Shares
awarded | | Restrictions lapsed and shares released to participants | | Shares withheld for taxes by participants | | Shares forfeited by participants (1) | | Shares unvested | Grant year | Vesting
period in years | Shares
awarded | | Restrictions lapsed and shares released to participants | | Shares withheld for taxes by participants | | Shares forfeited by participants (1) | | Shares unvested |
| 2023 | 2023 | 3 | 70,716 | | | 153 | | | 100 | | | 3,912 | | | 66,551 | | 2023 | 3 | 70,716 | | | 153 | | | 100 | | | 4,233 | | | 66,230 | |
(1)These shares represent forfeitures resulting from recipients whose employment was terminated during the year-to-date period ended March 31,September 30, 2023. Dividend equivalents are held in escrow for award recipients for dividends paid prior to the forfeiture restrictions lapsing. Such dividend equivalents are not released from escrow if an award is forfeited.
Performance Stock Unit Awards
The following table details the performance stock unit awards outstanding at March 31,September 30, 2023: | | | | Units Awarded | | | Units Awarded | |
| Grant year | Grant year |
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) | Period in which units to be settled into shares of common stock(2) | Grant year |
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) | Period in which units to be settled into shares of common stock (2) |
| 2023 | 2023 | 103,136 | — | 247,515 | | 61,673 | | 2023-2025 | 0 | 2026 | 2023 | 103,136 | — | 247,515 | | 61,673 | | 2023-2025 | 0 | 2026 |
| 2022 | 2022 | 56,465 | — | 135,514 | | 32,320 | | 2022-2024 | 0 | 2025 | 2022 | 56,465 | — | 135,514 | | 32,320 | | 2022-2024 | 0 | 2025 |
| 2022 | 2022 | — | 230,000 | | — | | 2022-2024 | 0 | 1 | 2026 | 2022 | — | 230,000 | | — | | 2022-2024 | 0 | 1 | 2026 |
| 2021 | 2021 | 89,234 | — | 214,155 | | 45,240 | | 2021-2023 | 0 | 2024 | 2021 | 89,234 | — | 214,155 | | 45,240 | | 2021-2023 | 0 | 2024 |
| 2020 | 2020 | 136,137 | — | 204,220 | | 59,648 | | 2020 | 2 | 3 | 2025 | 2020 | 136,137 | — | 204,220 | | 59,648 | | 2020 | 2 | 3 | 2025 |
| | 2021 | 2 | 2025 | | 2021 | 2 | 2025 |
| | 2022 | 2 | 1 | 2025 | | 2022 | 2 | 1 | 2025 |
| 2019 | 2019 | 166,211 | — | 249,343 | | 52,244 | | 2019 | 2 | 3 | 2024 | 2019 | 166,211 | — | 249,343 | | 52,244 | | 2019 | 2 | 3 | 2024 |
| | 2020 | 2 | 2024 | | 2020 | 2 | 2024 |
| | 2021 | 2 | 1 | 2024 | | 2021 | 2 | 1 | 2024 |
(1)The named executive officers are awarded a range of awards that generally may be earned based on attainment of goals between a target level of performance and a maximum level of performance. The 230,000 performance units awarded to the NEOs in 2022 may be earned based on target level performance and do not include a maximum level payout.
(2)Performance stock unit awards granted in or after 2021, if earned, will be settled in shares of Pinnacle Financial common stock in the period noted in the table, if the performance criterion included in the applicable performance unit award agreement are met.
During the threenine months ended March 31,September 30, 2023 and 2022, the restrictions associated with 111,108 and 149,857149,893 performance stock unit awards previously granted, respectively, lapsed based on the terms of the underlying award agreements and approval by Pinnacle Financial's Human Resources and Compensation Committee,Committee. Also, during the nine months ended September 30, 2023 and 2022, such awards were settled into shares of Pinnacle Financial common stock with 38,782 and 53,11553,125, respectively, shares being withheld to pay the taxes associated with the settlement of those shares.
Stock compensation expense related to restricted share awards, restricted stock unit awards and performance stock unit awards for the three and nine months ended March 31,September 30, 2023 was $10.2$10.1 million and $29.6 million, respectively, compared to $9.4$10.7 million and $30.9 million, respectively, for the three and nine months ended March 31,September 30, 2022. As of March 31,September 30, 2023, the total compensation cost related to unvested restricted share awards, restricted stock unit awards and performance stock unit awards estimated at maximum performance not yet recognized was $93.7$72.7 million. This expense, if the underlying units are earned, is expected to be recognized over a weighted-average period of 2.131.93 years.
Note 8.9. Derivative Instruments
Financial derivatives are reported at fair value in other assets or other liabilities. The accounting for changes in the fair value of a derivative depends on whether it has been designated and qualifies as part of a hedging relationship and classification as either a cash flow hedge or fair value hedge for those derivatives which are designated as part of a hedging relationship.
Pinnacle Financial's derivative instruments with certain counterparties contain legally enforceable netting that allow multiple transactions to be settled into a single amount. The fair value hedge and interest rate swaps (swaps) assets and liabilities are presented at gross fair value before the application of bilateral collateral and master netting agreements, but after the initial margin posting and daily variation margin payments made with central clearinghouse organizations. Total fair value hedge and swaps assets and liabilities are adjusted to take into consideration the effects of legally enforceable master netting agreements and cash collateral received or paid as of March 31,September 30, 2023 and December 31, 2022. The resulting net fair value hedge and swaps asset and liability fair values are included in other assets and other liabilities, respectively, on the consolidated balance sheets. The daily settlement of the derivative exposure does not change or reset the contractual terms of the instrument.
Non-hedge derivatives
For derivatives not designated as hedges, the gain or loss is recognized in current period earnings. Pinnacle Financial enters into interest rate swaps (swaps) to facilitate customer transactions and meet their financing needs. Upon entering into these instruments to meet customer needs, Pinnacle Financial enters into offsetting positions in order to minimize the risk to Pinnacle Financial. These swaps qualify as derivatives, but are not designated as hedging instruments. The income statement impact of the offsetting positions is
limited to changes in the reserve for counterparty credit risk. A summary of Pinnacle Financial's interest rate swaps to facilitate customers' transactions as of March 31,September 30, 2023 and December 31, 2022 is included in the following table (in thousands):
| | | | | March 31, 2023 | | December 31, 2022 | | | September 30, 2023 | | December 31, 2022 |
| | | | Notional
Amount | | Estimated Fair Value (1) | | Notional
Amount | | Estimated Fair Value (1) | | | Notional
Amount | | Estimated Fair Value (1) | | Notional
Amount | | Estimated Fair Value (1) |
| Interest rate swap agreements: | Interest rate swap agreements: | | | | | | | | | Interest rate swap agreements: | | | | | | | | |
| Assets | Assets | | $ | 1,791,761 | | | $ | 45,773 | | | $ | 1,620,520 | | | $ | 39,763 | | Assets | | $ | 1,886,702 | | | $ | 117,072 | | | $ | 1,620,520 | | | $ | 39,763 | |
| Liabilities | Liabilities | | 1,791,761 | | | (75,114) | | | 1,620,520 | | | (96,483) | | Liabilities | | 1,886,702 | | | (118,367) | | | 1,620,520 | | | (96,483) | |
| Total | Total | | $ | 3,583,522 | | | $ | (29,341) | | | $ | 3,241,040 | | | $ | (56,720) | | Total | | $ | 3,773,404 | | | $ | (1,295) | | | $ | 3,241,040 | | | $ | (56,720) | |
(1) The variation margin payments for derivatives cleared through central clearing houses are characterized as settlements. At March 31,September 30, 2023, andthere were no interest rate swap agreements designated as non-hedge derivatives cleared through clearing houses. At December 31, 2022, the notional amount of interest rate swap agreements designated as non-hedge derivatives cleared through clearing houses was $526.3 million and $827.3 million with a fair value that approximates zero due to $28.9 million and $56.3 million in received variation margin payments.
The effects of Pinnacle Financial's interest rate swaps to facilitate customers' transactions on the income statement during the three and nine months ended March 31,September 30, 2023 and 2022 were as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Amount of Gain (Loss) Recognized in Income |
| Location of Gain (Loss) Recognized in Income | | Three Months Ended March 31, | | | | |
| | 2023 | | 2022 | | | | | | | | |
| Interest rate swap agreements | Other noninterest income | | $ | (63) | | | $ | 281 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Amount of Gain (Loss) Recognized in Income |
| Location of Gain (Loss) Recognized in Income | | Three Months Ended September 30, | | | | Nine Months Ended September 30, |
| | 2023 | | 2022 | | | | | | 2023 | | 2022 |
| Interest rate swap agreements | Other noninterest income | | $ | (265) | | | $ | (207) | | | | | | | $ | (847) | | | $ | 34 | |
Derivatives designated as cash flow hedges
For derivative instruments that are designated and qualify as a cash flow hedge, the aggregate fair value of the derivative instrument is recorded in other assets or other liabilities with any gain or loss related to changes in fair value recorded in accumulated other comprehensive income (loss), net of tax. The gain or loss is reclassified into earnings in the same period during which the hedged asset or liability affects earnings and is presented in the same income statement line item as the earnings effect of the hedged asset or liability. Pinnacle Financial uses forward cash flow hedge relationships in an effort to manage future interest rate exposure. A summary of the cash flow hedge relationships as of March 31,September 30, 2023 and December 31, 2022 areis as follows (in thousands):
| | | March 31, 2023 | | December 31, 2022 | | September 30, 2023 | | December 31, 2022 |
| | Balance Sheet Location | | Weighted Average Remaining Maturity (In Years) | | Receive Rate | | Pay Rate | | Notional Amount | | Estimated Fair Value | | Notional Amount | | Estimated Fair Value | | Balance Sheet Location | | Weighted Average Remaining Maturity (In Years) | | Receive Rate | | Pay Rate | | Notional Amount | | Estimated Fair Value | | Notional Amount | | Estimated Fair Value |
| Asset derivatives | Asset derivatives | | | | | | | | | | | | | | | | | Asset derivatives | | | | | | | | | | | | | | | | |
| Interest rate floor - loans | Interest rate floor - loans | | Other assets | | 4.59 | | 4.00%-4.50% minus USD-Term SOFR 1M | | N/A | | $ | 875,000 | | | $ | 54,091 | | | $ | 875,000 | | | $ | 48,622 | | Interest rate floor - loans | | Other assets | | 4.09 | | 4.00%-4.50% minus USD-Term SOFR 1M | | N/A | | $ | 875,000 | | | $ | 25,225 | | | $ | 875,000 | | | $ | 48,622 | |
| Interest rate collars - loans | Interest rate collars - loans | | Other assets | | 4.59 | | 4.25%-4.75% minus USD-Term SOFR 1M | | USD-Term SOFR 1M minus 6.75%-7.00% | | 875,000 | | | 53,644 | | | 875,000 | | | 45,553 | | Interest rate collars - loans | | Other assets | | 4.09 | | 4.25%-4.75% minus USD-Term SOFR 1M | | USD-Term SOFR 1M minus 6.75%-7.00% | | 875,000 | | | 23,745 | | | 875,000 | | | 45,553 | |
| | $ | 1,750,000 | | | $ | 107,735 | | | $ | 1,750,000 | | | $ | 94,175 | | | $ | 1,750,000 | | | $ | 48,970 | | | $ | 1,750,000 | | | $ | 94,175 | |
The effects of Pinnacle Financial's cash flow hedge relationships on the statement of comprehensive income (loss) during the three and nine months ended March 31,September 30, 2023 and 2022 were as follows, net of tax (in thousands):
| | | Amount of Loss Recognized
in Other Comprehensive Income (Loss) | | Amount of Loss Recognized
in Other Comprehensive Income (Loss) |
| | Three Months Ended March 31, | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | |
| Asset derivatives | Asset derivatives | 2023 | | 2022 | | | Asset derivatives | 2023 | | 2022 | | 2023 | | 2022 | |
| Interest rate floors and collars - loans | Interest rate floors and collars - loans | $ | 11,978 | | | $ | — | | | | Interest rate floors and collars - loans | $ | (17,403) | | | $ | — | | | $ | (28,764) | | | $ | — | | |
|
The cash flow hedges were determined to be highly effective during the periods presented and as a result qualify for hedge accounting treatment. If a hedge was deemed to be ineffective, the amount included in accumulated other comprehensive income
(loss) would be reclassified into a line item within the statement of income that impacts operating results. The hedge would no longer be considered effective if a portion of the hedge becomes ineffective, the item hedged is no longer in existence or Pinnacle Financial discontinues hedge accounting. Gains on cash flow hedges totaling $2.5 million and $7.2 million, net of tax, were reclassified from accumulated other comprehensive income (loss) into net income during both the three and nine months ended March 31,September 30, 2023, respectively, compared to $2.5 million and March 31,$7.5 million, net of tax, during the three and nine months ended September 30, 2022, respectively. Approximately $9.8 million in unrealized gains, net of tax, are expected to be reclassified from accumulated other comprehensive income (loss) into net income over the next twelve months related to previously terminated cash flow hedges.
Derivatives designated as fair value hedges
For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative instrument as well as the offsetting loss or gain on the hedged asset or liability attributable to the hedged risk are recognized in current earnings. The gain or loss on the derivative instrument is presented on the same income statement line item as the earnings effect of the hedged item. Pinnacle Financial utilizes interest rate swaps designated as fair value hedges to mitigate the effect of changing interest rates on the fair values of fixed rate callable available-for-sale securities. The hedging strategy converts the fixed interest rates to variable interest rates based on LIBOR, federal funds rates or SOFR. These derivatives are designated as partial term hedges of selected cash flows covering specified periods of time prior to the call dates of the hedged securities. In March 2023, Pinnacle Financial entered into fair value hedges with aggregate notional amounts of $425.0 million to mitigate the effect of changing interest rates on FHLB Cincinnati (FHLB) advances with payments beginning in the first quarter of 2024. In May 2023, Pinnacle Financial entered into additional fair value hedges with aggregate notional amounts of $425.0 million to mitigate the effect of changing interest rates on FHLB advances with payments beginning in the fourth quarter of 2024 and first quarter of 2025.
A summary of Pinnacle Financial's fair value hedge relationships as of March 31,September 30, 2023 and December 31, 2022 is as follows (in thousands): | | | March 31, 2023 | | December 31, 2022 | | September 30, 2023 | | December 31, 2022 |
| | Balance Sheet Location | | Weighted Average Remaining Maturity (In Years) | | Weighted Average Pay Rate | | Receive Rate | | Notional Amount | | Estimated Fair Value (1) | | Notional Amount | | Estimated Fair Value (1) | | Balance Sheet Location | | Weighted Average Remaining Maturity (In Years) | | Weighted Average Pay Rate | | Receive Rate | | Notional Amount | | Estimated Fair Value (1) | | Notional Amount | | Estimated Fair Value (1) |
| Asset derivatives | Asset derivatives | | | | | | | | | | | | | | | | | Asset derivatives | | | | | | | | | | | | | | | | |
| Interest rate swaps - securities | Interest rate swaps - securities | | Other assets | | 7.18 | | 2.25% | | 3 month LIBOR/ Federal Funds/ SOFR | | $ | 1,420,724 | | | $ | 32,464 | | | $ | 1,420,724 | | | $ | 56,056 | | Interest rate swaps - securities | | Other assets | | 10.78 | | 2.75% | | Federal Funds/ SOFR | | $ | 2,012,139 | | | $ | 73,550 | | | $ | 1,420,724 | | | $ | 56,056 | |
| Liability derivatives | Liability derivatives | | Liability derivatives | |
| Interest rate swaps - borrowings | Interest rate swaps - borrowings | | Other liabilities | | 4.84 | | N/A | | —% | | $ | 425,000 | | | $ | 1,883 | | | $ | — | | | $ | — | | Interest rate swaps - borrowings | | Other liabilities | | 4.32 | | N/A | | —% | | $ | 850,000 | | | $ | (12,338) | | | $ | — | | | $ | — | |
| | $ | 1,845,724 | | | $ | 34,347 | | | $ | 1,420,724 | | | $ | 56,056 | | | $ | 2,862,139 | | | $ | 61,212 | | | $ | 1,420,724 | | | $ | 56,056 | |
|
(1) The variation margin payments for derivatives cleared through central clearing houses are characterized as settlements. At March 31,September 30, 2023 and December 31, 2022, the notional amount of fair value derivatives cleared through central clearing houses was $1.3$1.9 billion and $877.7 million with a fair value that approximates zero due to $39.8$80.6 million and $47.9 million in received variation margin.
Notional amounts of $464.7 million included in the table above as of March 31, 2023 receive a variable rate of interest based on three month LIBOR, notional amounts totaling $392.2 million as of March 31,September 30, 2023 receive a variable rate of interest based on the daily compounded federal funds rate and notional amounts totaling $563.8 million$1.6 billion as of March 31,September 30, 2023 receive a variable rate of interest based on the daily compounded SOFR. Notional amounts receiving a variable rate of interest based on three month LIBOR transitioned to three month SOFR plus a comparable tenor spread adjustment on future rate adjustment dates occurring after June 30, 2023.
The effects of Pinnacle Financial's securities fair value hedge relationships on the income statement during the three and nine months ended March 31,September 30, 2023 and 2022 were as follows (in thousands): | | | Location of Gain (Loss) | | Amount of Gain (Loss) Recognized in Income | | Location of Gain (Loss) | | Amount of Gain (Loss) Recognized in Income |
| | Three Months Ended March 31, | | | | Location of Gain (Loss) | | Three Months Ended September 30, | | Nine Months Ended September 30, | |
| Securities | Securities | | 2023 | | 2022 | | | Securities | Location of Gain (Loss) | | 2023 | | 2022 | | 2023 | | 2022 | |
| Interest rate swaps - securities | Interest rate swaps - securities | Interest income on securities | | $ | (31,685) | | | $ | 48,839 | | | | Interest rate swaps - securities | | $ | 15,669 | | | $ | 67,917 | | | $ | 17,494 | | | $ | 132,100 | | |
| Securities available-for-sale | Securities available-for-sale | Interest income on securities | | $ | 31,685 | | | $ | (48,839) | | | | Securities available-for-sale | | $ | (15,669) | | | $ | (67,917) | | | $ | (17,494) | | | $ | (132,100) | | |
| FHLB advances | FHLB advances | | | FHLB advances | | |
| Interest rate swaps - FHLB advances | Interest rate swaps - FHLB advances | Interest expense on FHLB advances and other borrowings | | $ | 1,883 | | | $ | — | | | | Interest rate swaps - FHLB advances | Interest expense on FHLB advances and other borrowings | | $ | 1,559 | | | $ | — | | | $ | (12,338) | | | $ | — | | |
| FHLB advances | FHLB advances | Interest expense on FHLB advances and other borrowings | | $ | (1,883) | | | $ | — | | | | FHLB advances | Interest expense on FHLB advances and other borrowings | | $ | (1,559) | | | $ | — | | | $ | 12,338 | | | $ | — | | |
|
The following amounts were recorded on the balance sheet related to cumulative basis adjustments for fair value hedges at March 31,September 30, 2023 and December 31, 2022 (in thousands): | | | Carrying Amount of the Hedged Assets/Liabilities | | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/Liabilities | | Carrying Amount of the Hedged Assets/Liabilities | | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/Liabilities |
| | March 31, 2023 | | December 31, 2022 | | March 31, 2023 | | December 31, 2022 | | September 30, 2023 | | December 31, 2022 | | September 30, 2023 | | December 31, 2022 |
| Line item on the balance sheet | Line item on the balance sheet | | | | | | | | Line item on the balance sheet | | | | | | | |
| Securities available-for-sale | Securities available-for-sale | $ | 1,465,424 | | | $ | 1,445,511 | | | $ | (32,464) | | | $ | (56,056) | | Securities available-for-sale | $ | 1,957,510 | | | $ | 1,445,511 | | | $ | (73,550) | | | $ | (56,056) | |
| Federal Home Loan Bank advances | Federal Home Loan Bank advances | $ | 426,883 | | | $ | — | | | $ | 1,883 | | | $ | — | | Federal Home Loan Bank advances | $ | 837,662 | | | $ | — | | | $ | (12,338) | | | $ | — | |
During the three and nine months ended March 31,September 30, 2023 and 2022 amortization expense totaling $210,000$141,000 and $639,000,$519,000, respectively, compared to $408,000 and $1.6 million, respectively, for the three and nine months ended September 30, 2022, related to previously terminated fair value hedges was recognized as a reduction to interest income on loans.
In April 2022, interest rates swaps designated as fair value hedges with notional amounts totaling $164.3 million and market values totaling $14.3 million were terminated. Approximately $986,000 in gains were recognized at the time of termination and the remaining $11.2$10.4 million at March 31,September 30, 2023 will be accreted as additional interest income on the previously hedged available-for-sale mortgage backed and municipal securities over the same period as existing purchase discounts or premiums on these securities. In September 2023, Pinnacle Financial terminated interest rate swaps designated as fair value hedges with notional amounts totaling $33.6 million and recognized gains of $1.5 million at the time of termination.
Note 9.10. Fair Value of Financial Instruments
FASB ASC 820, Fair Value Measurements and Disclosures, defines fair value, establishes a framework for measuring fair value in U.S. GAAP and expands disclosures about fair value measurements. The definition of fair value focuses on the exit price, i.e., the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, not the entry price, i.e., the price that would be paid to acquire the asset or received to assume the liability at the measurement date. The statement emphasizes that fair value is a market-based measurement; not an entity-specific measurement. Therefore, the fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability.
Valuation Hierarchy
FASB ASC 820 establishes a three-level valuation hierarchy for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The three levels are defined as follows:
•Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
•Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
•Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement.
A financial instrument's categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The following is a description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such assets and liabilities pursuant to the valuation hierarchy.
Assets
Securities available-for-sale – Where quoted prices are available for identical securities in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include highly liquid government securities and certain other financial products. If quoted market prices are not available, then fair values are estimated by using pricing models that use observable inputs or quoted prices of securities with similar characteristics and are classified within Level 2 of the valuation hierarchy. In certain cases where there is limited activity or less transparency around inputs to the valuation and more complex pricing models or discounted cash flows are used, securities are classified within Level 3 of the valuation hierarchy.
Other investments – Included in other investments are investments recorded at fair value primarily in certain nonpublic investments and funds. The valuation of these nonpublic investments requires management judgment due to the absence of observable quoted market prices, inherent lack of liquidity and the long-term nature of such assets. These investments are valued initially based upon transaction price. The carrying values of other investments are adjusted either upwards or downwards from the transaction price
to reflect expected exit values as evidenced by financing and sale transactions with third parties, or when determination of a valuation adjustment is confirmed through financial reports provided by the portfolio managers of the investments. A variety of factors are reviewed and monitored to assess positive and negative changes in valuation including, but not limited to, current operating performance and future expectations of the particular investment, industry valuations of comparable public companies and changes in market outlook and the third-party financing environment over time. In determining valuation adjustments resulting from the investment review process, emphasis is placed on current company performance and market conditions. These investments are included in Level 3 of the valuation hierarchy if the entities and funds are not widely traded and the underlying investments are in privately-held and/or start-up companies for which market values are not readily available. Certain investments in funds for which the underlying assets of the fund represent publicly traded investments are included in Level 2 of the valuation hierarchy.
Other assets – Included in other assets are certain assets carried at fair value, including interest rate swap agreements to facilitate customer transactions, interest rate swaps designated as fair value hedges, interest rate caps and floors designated as cash flow hedges and interest rate locks associated with the mortgage loan pipeline. The carrying amount of interest rate swap agreements is based on Pinnacle Financial's pricing models that utilize observable market inputs. The fair value of the cash flow hedge agreements is determined by calculating the difference between the discounted fixed rate cash flows and the discounted variable rate cash flows. The fair value of the mortgage loan pipeline is based upon the projected sales price of the underlying loans, taking into account market interest rates and other market factors at the measurement date, net of the projected fallout rate. Pinnacle Financial reflects these assets within Level 2 of the valuation hierarchy as these assets are valued using similar transactions that occur in the market.
Collateral dependent loans – Collateral dependent loans are measured at the fair value of the collateral securing the loan less estimated selling costs. The fair value of real estate collateral is determined based on real estate appraisals which are generally based on recent sales of comparable properties which are then adjusted for property specific factors. Non-real estate collateral is valued based on various sources, including third party asset valuations and internally determined values based on cost adjusted for depreciation and other judgmentally determined discount factors. Collateral dependent loans are classified within Level 3 of the hierarchy due to the unobservable inputs used in determining their fair value such as collateral values and the borrower's underlying financial condition.
Other real estate owned – Other real estate owned (OREO) represents real estate foreclosed upon by Pinnacle Bank through loan defaults by customers or acquired by deed in lieu of foreclosure. A significant portion of these amounts relate to lots, homes and development projects that are either completed or are in various stages of completion for which Pinnacle Financial believes it has adequate collateral. Upon foreclosure, the property is recorded at the lower of cost or fair value, based on appraised value, less selling costs estimated as of the date acquired with any loss recognized as a charge-off through the allowance for credit losses. Additional OREO losses for subsequent valuation downward adjustments are determined on a specific property basis and are included as a component of noninterest expense along with holding costs. Any gains or losses realized at the time of disposal are also reflected in noninterest expense, as applicable. OREO is included in Level 3 of the valuation hierarchy due to the lack of observable market inputs into the determination of fair value as appraisal values are property-specific and sensitive to the changes in the overall economic environment.
Liabilities
Other liabilities – Pinnacle Financial has certain liabilities carried at fair value including certain interest rate swap agreements to facilitate customer transactions, interest rate swaps designated as fair value hedges, interest rate caps and floors designated as cash flow hedges and interest rate locks associated with the funding for its mortgage loan originations. The fair value of these liabilities is based on Pinnacle Financial's pricing models that utilize observable market inputs and is reflected within Level 2 of the valuation hierarchy.
The following tables present financial instruments measured at fair value on a recurring basis as of March 31,September 30, 2023 and December 31, 2022, by caption on the consolidated balance sheets and by FASB ASC 820 valuation hierarchy (as described above) (in thousands): | | | 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 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) |
| March 31, 2023 | | | | | | | | |
| September 30, 2023 | | September 30, 2023 | | | | | | | |
| Investment securities available-for-sale: | Investment securities available-for-sale: | | | | | | | | Investment securities available-for-sale: | | | | | | | |
| U.S. Treasury securities | U.S. Treasury securities | $ | 208,204 | | | $ | — | | | $ | 208,204 | | | $ | — | | U.S. Treasury securities | $ | 729,156 | | | $ | — | | | $ | 729,156 | | | $ | — | |
| U.S. Government agency securities | U.S. Government agency securities | 426,205 | | | — | | | 426,205 | | | — | | U.S. Government agency securities | 255,105 | | | — | | | 255,105 | | | — | |
| Mortgage-backed securities | Mortgage-backed securities | 1,002,208 | | | — | | | 1,002,208 | | | — | | Mortgage-backed securities | 887,907 | | | — | | | 887,907 | | | — | |
| State and municipal securities | | State and municipal securities | 1,411,123 | | | — | | | 1,410,652 | | | 471 | |
| Agency-backed securities | | Agency-backed securities | 163,462 | | | — | | | 163,462 | | | — | |
| Corporate notes and other | | Corporate notes and other | 416,944 | | | — | | | 416,944 | | | — | |
| Total investment securities available-for-sale | | Total investment securities available-for-sale | 3,863,697 | | | — | | | 3,863,226 | | | 471 | |
| Other investments | | Other investments | 178,040 | | | — | | | 21,377 | | | 156,663 | |
| Other assets | | Other assets | 264,118 | | | — | | | 264,118 | | | — | |
| Total assets at fair value | | Total assets at fair value | $ | 4,305,855 | | | $ | — | | | $ | 4,148,721 | | | $ | 157,134 | |
| | Other liabilities | | Other liabilities | $ | 154,119 | | | $ | — | | | $ | 154,119 | | | $ | — | |
| | | 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 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) |
| State and municipal securities | 1,553,824 | | | — | | | 1,553,345 | | | 479 | | |
| Agency-backed securities | 172,310 | | | — | | | 172,310 | | | — | | |
| Corporate notes and other | 462,452 | | | — | | | 462,452 | | | — | | |
| Total investment securities available-for-sale | 3,825,203 | | | — | | | 3,824,724 | | | 479 | | |
| Other investments | 163,382 | | | — | | | 22,372 | | | 141,010 | | |
| Other assets | 189,681 | | | — | | | 189,681 | | | — | | |
| Total assets at fair value | $ | 4,178,266 | | | $ | — | | | $ | 4,036,777 | | | $ | 141,489 | | |
| | Other liabilities | $ | 75,711 | | | $ | — | | | $ | 75,711 | | | $ | — | | |
| Total liabilities at fair value | Total liabilities at fair value | $ | 75,711 | | | $ | — | | | $ | 75,711 | | | $ | — | | Total liabilities at fair value | $ | 154,119 | | | $ | — | | | $ | 154,119 | | | $ | — | |
| | December 31, 2022 | December 31, 2022 | | December 31, 2022 | |
| Investment securities available-for-sale: | Investment securities available-for-sale: | | | | | | | | Investment securities available-for-sale: | | | | | | | |
| U.S. Treasury securities | U.S. Treasury securities | $ | 194,184 | | | $ | — | | | $ | 194,184 | | | $ | — | | U.S. Treasury securities | $ | 194,184 | | | $ | — | | | $ | 194,184 | | | $ | — | |
| U.S. Government agency securities | U.S. Government agency securities | 396,157 | | | — | | | 396,157 | | | — | | U.S. Government agency securities | 396,157 | | | — | | | 396,157 | | | — | |
| Mortgage-backed securities | Mortgage-backed securities | 971,576 | | | — | | | 971,576 | | | — | | Mortgage-backed securities | 971,576 | | | — | | | 971,576 | | | — | |
| State and municipal securities | State and municipal securities | 1,412,306 | | | — | | | 1,411,677 | | | 629 | | State and municipal securities | 1,412,306 | | | — | | | 1,411,677 | | | 629 | |
| Agency-backed securities | Agency-backed securities | 117,403 | | | — | | | 117,403 | | | — | | Agency-backed securities | 117,403 | | | — | | | 117,403 | | | — | |
| Corporate notes and other | Corporate notes and other | 467,244 | | | — | | | 467,244 | | | — | | Corporate notes and other | 467,244 | | | — | | | 467,244 | | | — | |
| Total investment securities available-for-sale | Total investment securities available-for-sale | 3,558,870 | | | — | | | 3,558,241 | | | 629 | | Total investment securities available-for-sale | 3,558,870 | | | — | | | 3,558,241 | | | 629 | |
| Other investments | Other investments | 153,011 | | | — | | | 22,029 | | | 130,982 | | Other investments | 153,011 | | | — | | | 22,029 | | | 130,982 | |
| Other assets | Other assets | 190,629 | | | — | | | 190,629 | | | — | | Other assets | 190,629 | | | — | | | 190,629 | | | — | |
| Total assets at fair value | Total assets at fair value | $ | 3,902,510 | | | $ | — | | | $ | 3,770,899 | | | $ | 131,611 | | Total assets at fair value | $ | 3,902,510 | | | $ | — | | | $ | 3,770,899 | | | $ | 131,611 | |
| | Other liabilities | Other liabilities | $ | 96,483 | | | $ | — | | | $ | 96,483 | | | $ | — | | Other liabilities | $ | 96,483 | | | $ | — | | | $ | 96,483 | | | $ | — | |
| Total liabilities at fair value | Total liabilities at fair value | $ | 96,483 | | | $ | — | | | $ | 96,483 | | | $ | — | | Total liabilities at fair value | $ | 96,483 | | | $ | — | | | $ | 96,483 | | | $ | — | |
The following table presents assets measured at fair value on a nonrecurring basis as of March 31,September 30, 2023 and December 31, 2022 (in thousands): | | March 31, 2023 | 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) | |
| September 30, 2023 | | September 30, 2023 | 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) |
| Other real estate owned | Other real estate owned | $ | 7,802 | | | $ | — | | | $ | — | | | $ | 7,802 | | Other real estate owned | $ | 2,555 | | | $ | — | | | $ | — | | | $ | 2,555 | |
| Collateral dependent loans (1) | Collateral dependent loans (1) | 30,901 | | | — | | | — | | | 30,901 | | Collateral dependent loans (1) | 60,284 | | | — | | | — | | | 60,284 | |
| Total | Total | $ | 38,703 | | | $ | — | | | $ | — | | | $ | 38,703 | | Total | $ | 62,839 | | | $ | — | | | $ | — | | | $ | 62,839 | |
| | December 31, 2022 | December 31, 2022 | | | | | | | | December 31, 2022 | | | | | | | |
| Other real estate owned | Other real estate owned | $ | 7,952 | | | $ | — | | | $ | — | | | $ | 7,952 | | Other real estate owned | $ | 7,952 | | | $ | — | | | $ | — | | | $ | 7,952 | |
Collateral dependent loans (1) | Collateral dependent loans (1) | 33,767 | | | — | | | — | | | 33,767 | | Collateral dependent loans (1) | 33,767 | | | — | | | — | | | 33,767 | |
| Total | Total | $ | 41,719 | | | $ | — | | | $ | — | | | $ | 41,719 | | Total | $ | 41,719 | | | $ | — | | | $ | — | | | $ | 41,719 | |
(1) The carrying values of collateral dependent loans at March 31,September 30, 2023 and December 31, 2022 are net of valuation allowances of $7.3$10.5 million and $6.5 million, respectively.
In the case of the available-for-sale investment securities portfolio, Pinnacle Financial monitors the portfolio to ascertain when transfers between levels have been affected. The nature of the remaining assets and liabilities is such that transfers in and out of any level are expected to be rare. For the threenine months ended March 31,September 30, 2023, there were no transfers between Levels 1, 2 or 3.
The table below includes a rollforward of the balance sheet amounts for the three and nine months ended March 31,September 30, 2023 and 2022 (including the change in fair value) for financial instruments classified by Pinnacle Financial within Level 3 of the valuation hierarchy
measured at fair value on a recurring basis including changes in fair value due in part to observable factors that are part of the valuation methodology (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three months ended March 31, | | |
| | 2023 | 2022 | | | |
| | Available-for-sale Securities | Other
investments | | Available-for-sale Securities | Other
investments | | | | | | | | |
| Fair value, beginning of period | $ | 629 | | $ | 130,982 | | | $ | 828 | | $ | 100,996 | | | | | | | | | |
| Total realized gains included in income | 1 | | 2,360 | | | 2 | | 1,710 | | | | | | | | | |
| Changes in unrealized gains/losses included in other comprehensive income (loss) | 8 | | — | | | (10) | | — | | | | | | | | | |
| Purchases | — | | 9,202 | | | — | | 7,411 | | | | | | | | | |
| Issuances | — | | — | | | — | | — | | | | | | | | | |
| Settlements | (159) | | (1,534) | | | (158) | | (3,423) | | | | | | | | | |
| Transfers out of Level 3 | — | | — | | | — | | — | | | | | | | | | |
| Fair value, end of period | $ | 479 | | $ | 141,010 | | | $ | 662 | | $ | 106,694 | | | | | | | | | |
| Total realized gains included in income | $ | 1 | | $ | 2,360 | | | $ | 2 | | $ | 1,710 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three months ended September 30, | | For the Nine months ended September 30, |
| | 2023 | 2022 | | 2023 | 2022 |
| | Available-for-sale Securities | Other
investments | | Available-for-sale Securities | Other
investments | | | Available-for-sale Securities | Other
investments | | Available-for-sale Securities | Other
investments | |
| Fair value, beginning of period | $ | 479 | | $ | 151,762 | | | $ | 656 | | $ | 121,611 | | | | $ | 629 | | $ | 130,982 | | | $ | 828 | | $ | 100,996 | | |
| Total realized gains included in income | 1 | | (77) | | | 2 | | 725 | | | | 3 | | 3,597 | | | 5 | | 9,104 | | |
| Changes in unrealized gains/losses included in other comprehensive income (loss) | (9) | | — | | | (28) | | — | | | | (2) | | — | | | (45) | | — | | |
| Purchases | — | | 8,015 | | | — | | 8,481 | | | | — | | 27,947 | | | — | | 27,244 | | |
| Issuances | — | | — | | | — | | — | | | | — | | — | | | — | | — | | |
| Settlements | — | | (3,037) | | | — | | (5,638) | | | | (159) | | (5,863) | | | (158) | | (12,165) | | |
| Transfers out of Level 3 | — | | — | | | — | | — | | | | — | | — | | | — | | — | | |
| Fair value, end of period | $ | 471 | | $ | 156,663 | | | $ | 630 | | $ | 125,179 | | | | $ | 471 | | $ | 156,663 | | | $ | 630 | | $ | 125,179 | | |
| Total realized gains included in income | $ | 1 | | $ | (77) | | | $ | 2 | | $ | 725 | | | | $ | 3 | | $ | 3,597 | | | $ | 5 | | $ | 9,104 | | |
The following tables present the carrying amounts, estimated fair value and placement in the fair value hierarchy of Pinnacle Financial's financial instruments at March 31,September 30, 2023 and December 31, 2022. This table excludes financial instruments for which the carrying amount approximates fair value. For short-term financial assets such as cash, cash equivalents, and restricted cash, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization. For financial liabilities such as non-interest bearing demand, interest-bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity (in thousands): | | | Carrying 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) | | Carrying 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) |
| March 31, 2023 | | | | | | | | | | |
| September 30, 2023 | | September 30, 2023 | | | | | | | | | |
| Financial assets: | Financial assets: | | | | | | | | | | Financial assets: | | | | | | | | | |
| Securities purchased with agreement to resell | Securities purchased with agreement to resell | $ | 509,872 | | | $ | 453,019 | | | $ | — | | | $ | — | | | $ | 453,019 | | Securities purchased with agreement to resell | $ | 500,000 | | | $ | 449,620 | | | $ | — | | | $ | — | | | $ | 449,620 | |
| Securities held-to-maturity | Securities held-to-maturity | 3,053,628 | | | 2,788,713 | | | — | | | 2,788,713 | | | — | | Securities held-to-maturity | 3,018,579 | | | 2,581,232 | | | — | | | 2,581,232 | | | — | |
| Loans, net | Loans, net | 29,984,030 | | | 29,383,263 | | | — | | | — | | | 29,383,263 | | Loans, net | 31,597,092 | | | 30,375,663 | | | — | | | — | | | 30,375,663 | |
| Consumer loans held-for-sale | Consumer loans held-for-sale | 58,758 | | | 58,987 | | | — | | | 58,987 | | | — | | Consumer loans held-for-sale | 119,489 | | | 119,678 | | | — | | | 119,678 | | | — | |
| Commercial loans held-for-sale | Commercial loans held-for-sale | 23,087 | | | 23,177 | | | — | | | 23,177 | | | — | | Commercial loans held-for-sale | 20,513 | | | 20,545 | | | — | | | 20,545 | | | — | |
| | Financial liabilities: | Financial liabilities: | | | | | | | | | | Financial liabilities: | | | | | | | | | |
| Deposits and securities sold under | Deposits and securities sold under | | | | | | | | | | Deposits and securities sold under | | | | | | | | | |
| agreements to repurchase | agreements to repurchase | 36,328,330 | | | 35,147,659 | | | — | | | — | | | 35,147,659 | | agreements to repurchase | 38,491,808 | | | 37,240,824 | | | — | | | — | | | 37,240,824 | |
| Federal Home Loan Bank advances | Federal Home Loan Bank advances | 2,166,508 | | | 2,213,391 | | | — | | | — | | | 2,213,391 | | Federal Home Loan Bank advances | 2,110,598 | | | 2,114,924 | | | — | | | — | | | 2,114,924 | |
| Subordinated debt and other borrowings | Subordinated debt and other borrowings | 424,276 | | | 442,767 | | | — | | | — | | | 442,767 | | Subordinated debt and other borrowings | 424,718 | | | 457,802 | | | — | | | — | | | 457,802 | |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Carrying 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) |
| | | | | | | | | |
| December 31, 2022 | | | | | | | | | |
| Financial assets: | | | | | | | | | |
| Securities purchased with agreement to resell | $ | 513,276 | | | $ | 440,390 | | | $ | — | | | $ | — | | | $ | 440,390 | |
| Securities held-to-maturity | 3,079,050 | | | 2,744,946 | | | — | | | 2,744,946 | | | — | |
| Loans, net | 28,740,940 | | | 27,901,662 | | | — | | | — | | | 27,901,662 | |
| Consumer loans held-for-sale | 42,237 | | | 42,353 | | | — | | | 42,353 | | | — | |
| Commercial loans held-for-sale | 21,093 | | | 21,151 | | | — | | | 21,151 | | | — | |
| | | | | | | | | |
| Financial liabilities: | | | | | | | | | |
| Deposits and securities sold under | | | | | | | | | |
| agreements to repurchase | 35,156,148 | | | 34,435,447 | | | — | | | — | | | 34,435,447 | |
| Federal Home Loan Bank advances | 464,436 | | | 477,673 | | | — | | | — | | | 477,673 | |
| Subordinated debt and other borrowings | 424,055 | | | 430,884 | | | — | | | — | | | 430,884 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
(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.
Note 10.11. Regulatory Matters
Pursuant to Tennessee banking law, Pinnacle Bank may not, without the prior consent of the Commissioner of the Tennessee Department of Financial Institutions (TDFI), pay any dividends to Pinnacle Financial in a calendar year in excess of the total of Pinnacle Bank's retained net income for that year plus the retained net income for the preceding two years. Additionally, approval by regulatory authorities is required if the effect of dividends declared would cause the regulatory capital of Pinnacle Bank to fall below specified minimum levels. Under Tennessee corporate law, Pinnacle Financial is not permitted to pay dividends if, after giving effect to such payment, it would not be able to pay its debts as they become due in the usual course of business or its total assets would be less than the sum of its total liabilities plus any amounts needed to satisfy any preferential rights if it were dissolving. In addition, in deciding whether or not to declare a dividend of any particular size, Pinnacle Financial's board of directors must consider its and Pinnacle Bank's current and prospective capital, liquidity, and other needs. In addition to state law limitations on Pinnacle Financial's ability to pay dividends, the Federal Reserve imposes limitations on Pinnacle Financial's ability to pay dividends. Federal Reserve regulations limit dividends, stock repurchases and discretionary bonuses to executive officers if Pinnacle Financial's regulatory capital is below the level of regulatory minimums plus the applicable 2.5% capital conservation buffer.
In addition, the Federal Reserve has issued supervisory guidance advising bank holding companies to eliminate, defer or reduce dividends paid on common stock and other forms of Tier 1 capital where the company’s net income available to shareholders for the past four quarters, net of dividends previously paid during that period, is not sufficient to fully fund the dividends, the company’s prospective rate of earnings retention is not consistent with the company’s capital needs and overall current and prospective financial condition or the company will not meet, or is in danger of not meeting, minimum regulatory capital adequacy ratios. Recent supplements to this guidance reiterate the need for bank holding companies to inform their applicable reserve bank sufficiently in advance of the proposed payment of a dividend in certain circumstances.
During the threenine months ended March 31,September 30, 2023, Pinnacle Bank paid $26.3$79.5 million of dividends to Pinnacle Financial. As of March 31,September 30, 2023, based on the criteria noted above Pinnacle Bank could pay approximately $981.7 million$1.3 billion of additional dividends to Pinnacle Financial. Since the fourth quarter of 2013, Pinnacle Financial has paid a quarterly common stock dividend. The board of directors of Pinnacle Financial has increased the dividend amount per share over time. The most recent increase occurred on January 18, 2022 when the board of directors increased the dividend to $0.22 per common share from $0.18 per common share. During the second quarter of 2020, Pinnacle Financial issued 9.0 million depositary shares, each representing a 1/40th fractional interest in a share of Series B noncumulative, perpetual preferred stock (the "Series B Preferred Stock") in a registered public offering to both retail and institutional investors. Beginning in the third quarter of 2020, Pinnacle Financial began paying a quarterly dividend of $16.88 per share (or $0.422 per depositary share), on the Series B Preferred Stock. The amount and timing of all future dividend payments by Pinnacle Financial, if any, including dividends on Pinnacle Financial's Series B Preferred Stock (and associated depositary shares), is
subject to discretion of Pinnacle Financial's board of directors and will depend on Pinnacle Financial's receipt of dividends from Pinnacle Bank, earnings, capital position, financial condition and other factors, including regulatory capital requirements, as they become known to Pinnacle Financial and receipt of any regulatory approvals that may become required as a result of each of Pinnacle Financial's or Pinnacle Bank's financial results.
Pinnacle Financial and Pinnacle Bank are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, Pinnacle Financial and Pinnacle Bank must meet specific capital guidelines that involve quantitative measures of the assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. Pinnacle Financial's and Pinnacle Bank's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require Pinnacle Financial and its banking subsidiary to maintain minimum amounts and ratios of common equity Tier 1 capital to risk-weighted assets, Tier 1 capital to risk-weighted assets, total risk-based capital to risk-weighted assets and Tier 1 capital to average assets.
As permitted by the interim final rule issued on March 27, 2020 by the federal banking regulatory agencies, each of Pinnacle Bank and Pinnacle Financial has elected the option to delay the estimated impact on regulatory capital of Pinnacle Financial's and Pinnacle Bank's adoption of ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”, which was effective January 1, 2020. The initial impact of adoption of ASU 2016-13, as well as 25% of the quarterly changes in the allowance for credit losses subsequent to adoption of ASU 2016-13 (collectively the “transition adjustments”), was delayed until December 31, 2021. As of January 1, 2022, the cumulative amount of the transition adjustments became fixed and will beis being phased out of the regulatory capital calculations evenly over a three year period, with 75% recognized in 2022, 50% recognized in 2023 and 25% recognized in 2024. Beginning on January 1, 2025, the temporary regulatory capital benefits will be fully reversed.
Management believes, as of March 31,September 30, 2023, that Pinnacle Financial and Pinnacle Bank met all capital adequacy requirements to which they are subject. To be categorized as well-capitalized under applicable banking regulations, Pinnacle Bank must maintain certain total risk-based, Tier 1 risk-based, common equity Tier 1 and Tier 1 leverage ratios as set forth in the following table and not be subject to a written agreement, order or directive to maintain a higher capital level. The capital conservation buffer is not included in the required ratios of the table presented below. Pinnacle Financial's and Pinnacle Bank's actual capital amounts and resulting ratios, not including the applicable 2.5% capital conservation buffer, are presented in the following table (in thousands):
| | | | Actual | | Minimum Capital
Requirement | | Minimum To Be Well-Capitalized (1) | | Actual | | Minimum Capital
Requirement | | Minimum To Be Well-Capitalized (1) |
| | | Amount | Ratio | | Amount | Ratio | | Amount | Ratio | | Amount | Ratio | | Amount | Ratio | | Amount | Ratio |
| At March 31, 2023 | | | | | | |
| At September 30, 2023 | | At September 30, 2023 | | | | | |
| Total capital to risk weighted assets: | Total capital to risk weighted assets: | | | | | | Total capital to risk weighted assets: | | | | | |
| Pinnacle Financial | Pinnacle Financial | $ | 4,720,387 | | 12.4 | % | | $ | 3,049,413 | | 8.0 | % | | $ | 3,811,766 | | 10.0 | % | Pinnacle Financial | $ | 5,060,635 | | 12.8 | % | | $ | 3,162,167 | | 8.0 | % | | $ | 3,952,709 | | 10.0 | % |
| Pinnacle Bank | Pinnacle Bank | $ | 4,417,066 | | 11.6 | % | | $ | 3,041,133 | | 8.0 | % | | $ | 3,801,416 | | 10.0 | % | Pinnacle Bank | $ | 4,746,496 | | 12.0 | % | | $ | 3,152,420 | | 8.0 | % | | $ | 3,940,525 | | 10.0 | % |
| Tier 1 capital to risk weighted assets: | Tier 1 capital to risk weighted assets: | | | | | | Tier 1 capital to risk weighted assets: | | | | | |
| Pinnacle Financial | Pinnacle Financial | $ | 3,992,847 | | 10.5 | % | | $ | 2,287,060 | | 6.0 | % | | $ | 2,287,060 | | 6.0 | % | Pinnacle Financial | $ | 4,302,258 | | 10.9 | % | | $ | 2,371,625 | | 6.0 | % | | $ | 2,371,625 | | 6.0 | % |
| Pinnacle Bank | Pinnacle Bank | $ | 4,118,526 | | 10.8 | % | | $ | 2,280,849 | | 6.0 | % | | $ | 3,041,133 | | 8.0 | % | Pinnacle Bank | $ | 4,417,120 | | 11.2 | % | | $ | 2,364,315 | | 6.0 | % | | $ | 3,152,420 | | 8.0 | % |
| Common equity Tier 1 capital to risk weighted assets | Common equity Tier 1 capital to risk weighted assets | | | | | | Common equity Tier 1 capital to risk weighted assets | | | | | |
| Pinnacle Financial | Pinnacle Financial | $ | 3,775,599 | | 9.9 | % | | $ | 1,715,295 | | 4.5 | % | | N/A | Pinnacle Financial | $ | 4,085,010 | | 10.3 | % | | $ | 1,778,719 | | 4.5 | % | | N/A |
| Pinnacle Bank | Pinnacle Bank | $ | 4,118,404 | | 10.8 | % | | $ | 1,710,637 | | 4.5 | % | | $ | 2,470,920 | | 6.5 | % | Pinnacle Bank | $ | 4,416,997 | | 11.2 | % | | $ | 1,773,236 | | 4.5 | % | | $ | 2,561,341 | | 6.5 | % |
| Tier 1 capital to average assets (*): | Tier 1 capital to average assets (*): | | | | | | Tier 1 capital to average assets (*): | | | | | |
| Pinnacle Financial | Pinnacle Financial | $ | 3,992,847 | | 9.6 | % | | $ | 1,660,651 | | 4.0 | % | | N/A | Pinnacle Financial | $ | 4,302,258 | | 9.4 | % | | $ | 1,830,252 | | 4.0 | % | | N/A |
| Pinnacle Bank | Pinnacle Bank | $ | 4,118,526 | | 9.9 | % | | $ | 1,656,143 | | 4.0 | % | | $ | 2,070,179 | | 5.0 | % | Pinnacle Bank | $ | 4,417,120 | | 9.7 | % | | $ | 1,827,027 | | 4.0 | % | | $ | 2,283,783 | | 5.0 | % |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Actual | | Minimum Capital
Requirement | | Minimum To Be Well-Capitalized (1) |
| At December 31, 2022 | | | | | | | | |
| Total capital to risk weighted assets: | | | | | | | | |
| Pinnacle Financial | $ | 4,584,292 | | 12.4 | % | | $ | 2,949,276 | | 8.0 | % | | $ | 3,686,595 | | 10.0 | % |
| Pinnacle Bank | $ | 4,282,742 | | 11.6 | % | | $ | 2,941,082 | | 8.0 | % | | $ | 3,676,353 | | 10.0 | % |
| Tier 1 capital to risk weighted assets: | | | | | | | | |
| Pinnacle Financial | $ | 3,888,100 | | 10.5 | % | | $ | 2,211,957 | | 6.0 | % | | $ | 2,211,957 | | 6.0 | % |
| Pinnacle Bank | $ | 4,015,550 | | 10.9 | % | | $ | 2,205,812 | | 6.0 | % | | $ | 2,941,082 | | 8.0 | % |
| Common equity Tier 1 capital to risk weighted assets | | | | | | | | |
| Pinnacle Financial | $ | 3,670,851 | | 10.0 | % | | $ | 1,658,968 | | 4.5 | % | | N/A | N/A |
| Pinnacle Bank | $ | 4,015,427 | | 10.9 | % | | $ | 1,654,359 | | 4.5 | % | | $ | 2,389,629 | | 6.5 | % |
| Tier 1 capital to average assets (*): | | | | | | | | |
| Pinnacle Financial | $ | 3,888,100 | | 9.7 | % | | $ | 1,595,457 | | 4.0 | % | | N/A | N/A |
| Pinnacle Bank | $ | 4,015,550 | | 10.1 | % | | $ | 1,591,502 | | 4.0 | % | | $ | 1,989,378 | | 5.0 | % |
(1) "Well-capitalizedWell-capitalized minimum Common equity Tier 1 capital to risk weighted assets and Tier 1 capital to average assets are not formally defined under applicable banking regulations for bank holding companies.
(*) Average assets for the above calculations were based on the most recent quarter.
Note 11.12. Other Borrowings
Pinnacle Financial has twelve wholly-owned subsidiaries that are statutory business trusts created for the exclusive purpose of issuing 30-year capital trust preferred securities and has entered into certain other subordinated debt agreements. These instruments are outlined below as of March 31,September 30, 2023 (in thousands):
| | Name | Name | Date
Established | Maturity | Total Debt Outstanding | Interest Rate at March 31, 2023 | Coupon Structure | Name | Date
Established | Maturity | Total Debt Outstanding | Interest Rate at September 30, 2023 | Coupon Structure at September 30, 2023 |
| Trust preferred securities | Trust preferred securities | | | Trust preferred securities | | |
| PNFP Statutory Trust I | PNFP Statutory Trust I | December 29, 2003 | December 30, 2033 | $ | 10,310 | | 7.71 | % | 3-month LIBOR + 2.80% (1) | PNFP Statutory Trust I | December 29, 2003 | December 30, 2033 | $ | 10,310 | | 8.47 | % | 3-month SOFR + 2.80% (1) |
| PNFP Statutory Trust II | PNFP Statutory Trust II | September 15, 2005 | September 30, 2035 | 20,619 | | 6.56 | % | 3-month LIBOR + 1.40% (1) | PNFP Statutory Trust II | September 15, 2005 | September 30, 2035 | 20,619 | | 7.06 | % | 3-month SOFR + 1.40% (1) |
| PNFP Statutory Trust III | PNFP Statutory Trust III | September 7, 2006 | September 30, 2036 | 20,619 | | 6.81 | % | 3-month LIBOR + 1.65% (1) | PNFP Statutory Trust III | September 7, 2006 | September 30, 2036 | 20,619 | | 7.31 | % | 3-month SOFR + 1.65% (1) |
| PNFP Statutory Trust IV | PNFP Statutory Trust IV | October 31, 2007 | September 30, 2037 | 30,928 | | 7.72 | % | 3-month LIBOR + 2.85% (1) | PNFP Statutory Trust IV | October 31, 2007 | September 30, 2037 | 30,928 | | 8.52 | % | 3-month SOFR + 2.85% (1) |
| BNC Capital Trust I | BNC Capital Trust I | April 3, 2003 | April 15, 2033 | 5,155 | | 8.08 | % | 3-month LIBOR + 3.25% (1) | BNC Capital Trust I | April 3, 2003 | April 15, 2033 | 5,155 | | 8.82 | % | 3-month SOFR + 3.25% (1) |
| BNC Capital Trust II | BNC Capital Trust II | March 11, 2004 | April 7, 2034 | 6,186 | | 7.68 | % | 3-month LIBOR + 2.85% (1) | BNC Capital Trust II | March 11, 2004 | April 7, 2034 | 6,186 | | 8.42 | % | 3-month SOFR + 2.85% (1) |
| BNC Capital Trust III | BNC Capital Trust III | September 23, 2004 | September 23, 2034 | 5,155 | | 7.23 | % | 3-month LIBOR + 2.40% (1) | BNC Capital Trust III | September 23, 2004 | September 23, 2034 | 5,155 | | 7.97 | % | 3-month SOFR + 2.40% (1) |
| BNC Capital Trust IV | BNC Capital Trust IV | September 27, 2006 | December 31, 2036 | 7,217 | | 6.86 | % | 3-month LIBOR + 1.70% (1) | BNC Capital Trust IV | September 27, 2006 | December 31, 2036 | 7,217 | | 7.36 | % | 3-month SOFR + 1.70% (1) |
| Valley Financial Trust I | Valley Financial Trust I | June 26, 2003 | June 26, 2033 | 4,124 | | 8.23 | % | 3-month LIBOR + 3.10% (1) | Valley Financial Trust I | June 26, 2003 | June 26, 2033 | 4,124 | | 8.76 | % | 3-month SOFR + 3.10% (1) |
| Valley Financial Trust II | Valley Financial Trust II | September 26, 2005 | December 15, 2035 | 7,217 | | 6.36 | % | 3-month LIBOR + 1.49% (1) | Valley Financial Trust II | September 26, 2005 | December 15, 2035 | 7,217 | | 7.16 | % | 3-month SOFR + 1.49% (1) |
| Valley Financial Trust III | Valley Financial Trust III | December 15, 2006 | January 30, 2037 | 5,155 | | 6.53 | % | 3-month LIBOR + 1.73% (1) | Valley Financial Trust III | December 15, 2006 | January 30, 2037 | 5,155 | | 7.36 | % | 3-month SOFR + 1.73% (1) |
| Southcoast Capital Trust III | Southcoast Capital Trust III | August 5, 2005 | September 30, 2035 | 10,310 | | 6.66 | % | 3-month LIBOR + 1.50% (1) | Southcoast Capital Trust III | August 5, 2005 | September 30, 2035 | 10,310 | | 7.16 | % | 3-month SOFR + 1.50% (1) |
| | Subordinated Debt | Subordinated Debt | | | | Subordinated Debt | | | |
| | Pinnacle Financial Subordinated Notes | Pinnacle Financial Subordinated Notes | September 11, 2019 | September 15, 2029 | 300,000 | | 4.13 | % | Fixed (2) | Pinnacle Financial Subordinated Notes | September 11, 2019 | September 15, 2029 | 300,000 | | 4.13 | % | Fixed (2) |
| | | Debt issuance costs and fair value adjustments | Debt issuance costs and fair value adjustments | (8,719) | | | | Debt issuance costs and fair value adjustments | (8,277) | | | |
| Total subordinated debt and other borrowings | Total subordinated debt and other borrowings | $ | 424,276 | | | | Total subordinated debt and other borrowings | $ | 424,718 | | | |
(1) Expected to transitionRate transitioned to 3-month term SOFR plus a comparable tenor spread adjustment when 3-monthbeginning after July 1, 2023 as three month LIBOR is no longerceased to be published on a future adjustment date.effective July 1, 2023.
(2) MigratesPreviously was to migrate to three month LIBOR + 2.775% (or, but will now migrate to an alternative benchmark rate plus comparable spread in the event that three month LIBOR is no longer published on such adjustment date) beginning September 15, 2024 through the end of the term.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following is a discussion of our financial condition at March 31,September 30, 2023 and December 31, 2022 and our results of operations for the three and nine months ended March 31,September 30, 2023 and 2022. The purpose of this discussion is to focus on information about our financial condition and results of operations which is not otherwise apparent from our consolidated financial statements. The following discussion and analysis should be read along with our consolidated financial statements and the related notes included elsewhere herein and the risk factors discussed elsewhere in this report and in our Annual Report on Form 10-K for the year ended December 31, 2022 (Form 10-K) and the other reports we have filed with the Securities and Exchange Commission since we filed that Form 10-K. Unless the context otherwise requires, the terms "Pinnacle Financial," "we," "our," or similar terms refer to Pinnacle Financial Partners, Inc. and, where appropriate, its subsidiaries.
Overview
General. Our diluted net income per common share for the three and nine months ended March 31,September 30, 2023 was $1.76$1.69 and $5.99, respectively, compared to $1.65$1.91 and $5.42, respectively, for the same periodperiods in 2022. At March 31,September 30, 2023, loans increased to $30.3$31.9 billion as compared to $29.0 billion at December 31, 2022, and total deposits increased to $36.2$38.3 billion at March 31,September 30, 2023 from $35.0 billion at December 31, 2022.
Results of Operations. Our net interest income increased to $312.2$317.2 million and $944.9 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $239.5$305.8 million and $809.8 million, respectively, for the same periodperiods in the prior year, representing an increase of $72.8$11.5 million, or 30.4%.3.7%, and $135.1 million, or 16.7%, respectively. For the three and nine months ended March 31,September 30, 2023 when compared to the comparable periodperiods in 2022, this increase was largely the result of organic loan growth and yield expansion in our earning asset portfolio. Partially offsetting the increase in net interest income were continued increases in cost of funds compared to the prior year's comparable period.periods and increased levels of on-balance sheet liquidity incurred in the first half of 2023 due to macroeconomic uncertainty. The net interest margin (the ratio of net interest income to average earning assets) for the three and nine months ended March 31,September 30, 2023 was 3.40%3.06% and 3.22%, respectively, compared to 2.89%3.47% and 3.18%, respectively, for the same periodperiods in 2022 and 3.60% in the fourth quarter of 2022 and reflects the rising short-term interest rate environment and the impact of increased liquidity, as well as the competitive rate environments for loans and deposits in our markets.
Our provision for credit losses was $18.8$26.8 million and $77.3 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $2.7$27.5 million and $43.1 million, respectively, for the same periodperiods in 2022. The increase in provision expense as compared to the same period in 2022 is primarily due to growth in the loan portfolio and deterioration in the projected macroeconomic factors due to the uncertain economic environment. Also contributing to the increasechange in provision expense for the three monthsand nine month periods ended March 31,September 30, 2023 whenas compared to the three months ended March 31,same periods in 2022 wereis primarily the result of net charge-offs totaling $7.3$18.1 million for the first quarter of 2023and $35.2 million, respectively, compared to $3.0$11.0 million and $14.8 million, respectively, for the same periodperiods in 2022. Also contributing to provision expense for the three and nine months ended September 30, 2023 is growth in the loan portfolio as well as the continued uncertainty in the economic environment which impacts the projected macroeconomic factors used in our CECL modeling.
Noninterest income decreased by $14.0 million, or 13.5%13.4%, and increased by $20.4 million, or 6.1%, respectively, during the three and nine months ended March 31,September 30, 2023 compared to the same periodperiods in 2022. The reductionFor the nine months ended September 30, 2023, the increase is largely due to the $85.7 million gain on the sale of fixed assets we recognized as a result of the sale-leaseback transaction that was completed in the second quarter of 2023. Wealth management revenues were $22.8 million and $69.3 million, respectively, for the three and nine months ended September 30, 2023 compared to $19.4 million and $61.9 million, respectively, in the same periods in the prior year and also contributed to increased levels of noninterest income was primarily due toincome. These increases were offset in part by a decline in income from our equity method investment in BHG of $14.6$16.4 million, or 43.3%39.6%, and $53.5 million, or 43.0%, respectively, during the three and nine months ended March 31,September 30, 2023 compared tofrom the same period in the prior year as well as a $2.0 million decrease in gains on mortgage loans sold during the three months ended March 31, 2023 compared to the same periodperiods in the prior year. These decreasesAlso offsetting the increases were offset$9.7 million and $19.7 million in part by an increase in wealth management revenues which were $22.5 million fornet losses on the sale of investment securities during the three and nine months ended March 31,September 30, 2023, respectively, compared to $20.7 million$217,000 and $156,000 in net gains on the same period insale of investment securities during the prior year.three and nine months ended September 30, 2022.
Noninterest expense increased by $29.1$14.0 million, or 15.9%7.0%, and $58.6 million, or 10.1%, respectively, during the three and nine months ended March 31,September 30, 2023 compared to the three and nine months ended March 31,September 30, 2022. Impacting noninterest expense for the three and nine months ended March 31,September 30, 2023 as compared to the same prior year periodperiods was an increase of $13.9$434,000 and $20.1 million, respectively, in salaries and employee benefits. The increase in salaries and employee benefits was primarily the result of an increase in our associate base to 3,281.53,329.5 full-time equivalent associates at March 31,September 30, 2023 versus 2,988.03,184.5 at March 31,September 30, 2022, as well as annual merit increases effective in January 2023. Offsetting a portion of the increase in salaries and benefits expense was a decline in cash and equity incentives which were $2.9$12.2 million and $23.5 million, respectively, lower in the three and nine months ended March 31,September 30, 2023 than in the same prior year period.periods. Noninterest expense categories, other than salaries and employee benefits, were $76.0$82.9 million and $238.1 million, respectively, during the three and nine months ended March 31,September 30, 2023 compared
to $60.8$69.3 million and $199.6 million, respectively, during three and nine months ended March 31,September 30, 2022, an increase of 25%. This increase is19.5% and 19.3%, respectively. These increases are largely due primarily to equipment and occupancy costs of $36.9 million and $101.0 million, respectively, for the three and nine months ended September 30, 2023 compared to $27.9 million and $80.3 million, respectively, for the three and nine months ended September 30, 2022. Equipment and occupancy costs were negatively impacted by higher levels of lease expenses as a result of the execution of the sale-leaseback transaction during the second quarter of 2023 along with the overall growth in the infrastructure of the firm, additional locations added and new technology implemented in the last twelve months.
Our efficiency ratio (the ratio of noninterest expense to the sum of net interest income and noninterest income) was 52.7%52.3% and 49.0%, respectively, for the three and nine months ended March 31,September 30, 2023 compared to 53.3%48.5% and 50.5%, respectively, for the three and nine months ended March 31,September 30, 2022. The efficiency ratio measures the amount of expense that is incurred to generate a dollar of revenue. TheOur efficiency ratio fordeteriorated slightly during the three months ended March 31,September 30, 2023 andcompared to the same prior year period in 2022 as a result of a decrease in noninterest income and an increase in noninterest expense. The improvement in our efficiency ratio during the nine months ended September 30, 2023 when compared to the same period in 2022 was positively impacted bylargely the increases inresult of higher levels of net interest income while increasesand noninterest income (including as a result of the sale-leaseback transaction) during the 2023 period offset in part by increased levels of noninterest expense and a decline in noninterest income negatively affected our efficiency ratio.2023.
During the three and nine months ended March 31,September 30, 2023, we recorded income tax expense of $34.0$35.4 million and $118.0 million, respectively, compared to $28.5$35.2 million and $99.7 million, respectively, for the three and nine months ended March 31,September 30, 2022. Our effective tax rate for the three and nine months ended March 31,September 30, 2023 was 19.8%21.1% and 20.2%, respectively, compared to 18.1%19.1% for both the three and nine months ended March 31,September 30, 2022. Our tax rate in each period was impacted by, among other things, the vesting and exercise of equity-based awards previously granted under our equity-based compensation program. For the three and nine months ended March 31,
2023, $277,000 in excess tax benefits were recognized compared to$16,000 and excess tax benefits of $2.6 million recognized$241,000, respectively, in connection with the vesting and exercise of such equity-based awards. For the three months ended March 31, 2022.September 30, 2022, no excess tax benefits or expenses were recognized. For the nine months ended September 30, 2022, we recognized excess tax benefits of $2.9 million.
Financial Condition. Loans increased $1.3$2.9 billion, or 4.3%10.0%, during the threenine months ended March 31,September 30, 2023 when compared to December 31, 2022. The increase is primarily the result of loans made to borrowers that principally operate or are located in our core markets, including the markets in which we recently expanded, increases in the number of relationship advisors we employ and continued focus on attracting new customers to our company. Loan growth was also positively impacted during the threenine months ended March 31,September 30, 2023 by the continued growth of certain specialty lending groups, including franchise lending and equipment lease financing.financing as well as our strategic market expansions. We have made the intentional decision to continue the tightening of our underwriting, particularly in construction and CRE investment property, during the remainder of 2023 and expect our loan growth rates over such period to reflect this tightening. Total deposits were $36.2$38.3 billion at March 31,September 30, 2023 compared to $35.0 billion at December 31, 2022, an increase of $1.2$3.3 billion, or 3.5%9.5%. Interest-bearing core deposit growth during the threenine months ended March 31,September 30, 2023, increased approximately $1.5$3.8 billion, or 7.2%17.7%, from December 31, 2022, as a result of our intentional focus on gathering and retaining these core deposits.
At March 31,September 30, 2023, our allowance for credit losses was $313.8$346.2 million compared to $300.7 million at December 31, 2022. The increase in the allowance for credit losses is largely the result of net chargeoffs, growth in the loan portfolio and deteriorationthe continued uncertainty in the economic environment which impacts the projected macroeconomic factors due to the uncertain economic environment.used in our CECL modeling.
Capital and Liquidity. At March 31,September 30, 2023 and December 31, 2022, our capital ratios, including our bank's capital ratios, exceeded regulatory minimum capital requirements and those necessary to be considered well-capitalized under applicable federal regulations. See Note 10.11. Regulatory Matters in the Notes to our Consolidated Financial Statements elsewhere in this Quarterly Report on Form 10-Q (Form 10-Q) for additional information regarding our capital ratios. From time to time we may be required to support the capital needs of our bank (Pinnacle Bank). At March 31,September 30, 2023, wethe Company had approximately $185.3$179.1 million of cash at the parent company that could be used to support our bank. We believe we have various capital raising techniques available to us to provide for the capital needs of our company and bank, such as issuing subordinated debt or entering into a revolving credit facility with a financial institution. We also periodically evaluate capital markets conditions to identify opportunities to access those markets if necessary or prudent to support our capital levels.
On January 18, 2022 our board of directors authorized a share repurchase program for up to $125.0 million of our outstanding common stock. The authorization for this program remained in effect through March 31, 2023. On January 17, 2023, our board of directors authorized a share repurchase program for up to $125.0 million of our common stock which commenced upon the expiration of the previously authorized share repurchase program that expired on March 31, 2023. The new authorization is to remain in effect through March 31, 2024. We did not repurchase any shares under either share repurchase program during the three months ended March 31, 2023 or 2022, respectively.
Subsequent Event. On April 21, 2023, Pinnacle Bank consummated a sale-leaseback transaction pursuant to which it sold 36 properties to PNB TN Portfolio Owner LLC and PNB Portfolio Owner, LLC (each, a "Purchaser" and collectively, the "Purchasers"), each of whom is an affiliate of Oak Street Real Estate Capital, for an aggregate cash purchase price of $127.5 million and concurrently agreed to separately lease each of those properties for an initial term of 14.5 years, with two five (5) year renewal options that the Bank may exercise to extend the term of any of the leases.
The pre-tax, net gain associated with these 36 properties is expected to be approximately $55.4 million, after deducting estimated transaction-related expenses. The after-tax portion of this gain will be recognized by the Company in the second quarter of 2023. The aggregate annual lease expense associated with these properties will be approximately $9.6 million for the first twelve months of the lease term, with each lease including a 1.9% annual rent escalation during the initial term, and a 2% annual rent escalation during each of the two five-year renewal terms.2022.
On April 21, 2023, Pinnacle Bank also entered into a purchase and sale agreement with the Purchasers to sell an additional 15 properties to the Purchasers for an aggregate cash purchase price of $90.5 million, subject to the Purchasers’ satisfactory completion of final due diligence with respect to these properties and the satisfaction of other customary closing conditions. Pinnacle Bank would lease those properties back from the Purchasers pursuant to leases containing terms substantially similar to those governing the 36 properties that closed April 21, 2023. If all these properties are sold, the pre-tax, net gain associated with these additional 15 properties is estimated to be approximately $37.4 million, after deducting estimated transaction-related expenses. The after-tax portion of this gain will be recognized by the Company when the sale is consummated, which the Company anticipates will be late in the second quarter, or early in the third quarter, of 2023. In the event that all of the properties are sold, the aggregate annual lease expense associated with these properties is estimated to be approximately $6.8 million for the first twelve months of the lease term, with each lease including a 1.9% annual rent escalation during the initial term, and a 2% annual rent escalation during each of the two five-year renewal terms.
Subsequent to the execution of the sale-leaseback transaction, Pinnacle Financial restructured a portion of its bond portfolio selling on April 27, 2023 and April 28, 2023, respectively, $137.7 million and $28.3 million in available-for-sale securities for a net loss of $9.2 million which will offset a portion of the net gain recognized from the sale-leaseback transaction. The proceeds of these securities sales are expected to be initially retained in Pinnacle Bank's cash accounts at the Federal Reserve.
Critical Accounting Estimates
The accounting principles we follow and our methods of applying these principles conform with U.S. GAAP and with general practices within the banking industry. There have been no significant changes to our Critical Accounting Estimates as described in our Form 10-K.
Selected Financial Information
The following is a summary of certain financial information for the three-monththree and nine month periods ended March 31,September 30, 2023 and 2022 and as of March 31,September 30, 2023 and December 31, 2022 (dollars in thousands, except per share data):
| | | Three Months Ended
March 31, | 2023 - 2022 Percent | | | Three Months Ended
September 30, | 2023 - 2022 Percent | Nine Months Ended
September 30, | 2023 - 2022 Percent |
| | | 2023 | 2022 | Increase (Decrease) | | | 2023 | 2022 | Increase (Decrease) | 2023 | 2022 | Increase (Decrease) |
| Income Statement: | Income Statement: | | | Income Statement: | |
| Interest income | Interest income | $ | 506,039 | | $ | 258,617 | | 95.7 | % | | Interest income | $ | 627,294 | | $ | 371,764 | | 68.7 | % | $ | 1,708,572 | | $ | 922,757 | | 85.2 | % |
| Interest expense | Interest expense | 193,808 | | 19,142 | | >100 % | | Interest expense | 310,052 | | 65,980 | | >100 % | 763,706 | | 112,924 | | >100 % |
| Net interest income | Net interest income | 312,231 | | 239,475 | | 30.4 | % | | Net interest income | 317,242 | | 305,784 | | 3.7 | % | 944,866 | | 809,833 | | 16.7 | % |
| Provision for credit losses | Provision for credit losses | 18,767 | | 2,720 | | >100 % | | Provision for credit losses | 26,826 | | 27,493 | | (2.4) | % | 77,282 | | 43,120 | | 79.2 | % |
| Net interest income after provision for credit losses | Net interest income after provision for credit losses | 293,464 | | 236,755 | | 24.0 | % | | Net interest income after provision for credit losses | 290,416 | | 278,291 | | 4.4 | % | 867,584 | | 766,713 | | 13.2 | % |
| Noninterest income | Noninterest income | 89,529 | | 103,496 | | (13.5) | % | | Noninterest income | 90,797 | | 104,805 | | (13.4) | % | 354,165 | | 333,803 | | 6.1 | % |
| Noninterest expense | Noninterest expense | 211,727 | | 182,661 | | 15.9 | % | | Noninterest expense | 213,233 | | 199,253 | | 7.0 | % | 636,601 | | 577,952 | | 10.1 | % |
| Net income before income taxes | Net income before income taxes | 171,266 | | 157,590 | | 8.7 | % | | Net income before income taxes | 167,980 | | 183,843 | | (8.6) | % | 585,148 | | 522,564 | | 12.0 | % |
| Income tax expense | Income tax expense | 33,995 | | 28,480 | | 19.4 | % | | Income tax expense | 35,377 | | 35,185 | | 0.5 | % | 117,975 | | 99,669 | | 18.4 | % |
| Net income | Net income | 137,271 | | 129,110 | | 6.3 | % | | Net income | 132,603 | | 148,658 | | (10.8) | % | 467,173 | | 422,895 | | 10.5 | % |
| Preferred stock dividends | Preferred stock dividends | (3,798) | | (3,798) | | — | % | | Preferred stock dividends | (3,798) | | (3,798) | | — | % | (11,394) | | (11,394) | | — | % |
| Net income available to common shareholders | Net income available to common shareholders | $ | 133,473 | | $ | 125,312 | | 6.5 | % | | Net income available to common shareholders | $ | 128,805 | | $ | 144,860 | | (11.1) | % | $ | 455,779 | | $ | 411,501 | | 10.8 | % |
| | Per Share Data: | Per Share Data: | | | Per Share Data: | |
| Basic net income per common share | Basic net income per common share | $ | 1.76 | | $ | 1.66 | | 6.0 | % | | Basic net income per common share | $ | 1.69 | | $ | 1.91 | | (11.5) | % | $ | 6.00 | | $ | 5.43 | | 10.5 | % |
| Diluted net income per common share | Diluted net income per common share | $ | 1.76 | | $ | 1.65 | | 6.7 | % | | Diluted net income per common share | $ | 1.69 | | $ | 1.91 | | (11.5) | % | $ | 5.99 | | $ | 5.42 | | 10.5 | % |
| | Performance Ratios: | Performance Ratios: | | | Performance Ratios: | |
Return on average assets (1) | Return on average assets (1) | 1.26 | % | 1.32 | % | (4.5) | % | | Return on average assets (1) | 1.08 | % | 1.42 | % | (23.9) | % | 1.35 | % | 1.40 | % | (3.6) | % |
Return on average shareholders' equity (2) | Return on average shareholders' equity (2) | 9.66 | % | 9.53 | % | 1.4 | % | | Return on average shareholders' equity (2) | 8.66 | % | 10.64 | % | (18.6) | % | 10.57 | % | 10.28 | % | 2.8 | % |
Return on average common shareholders' equity (3) | Return on average common shareholders' equity (3) | 10.05 | % | 9.94 | % | 1.1 | % | | Return on average common shareholders' equity (3) | 9.00 | % | 11.08 | % | (18.8) | % | 10.99 | % | 10.72 | % | 2.5 | % |
| | | March 31,
2023 | December 31, 2022 | | | | September 30, 2023 | December 31, 2022 | |
| Balance Sheet: | Balance Sheet: | | | | Balance Sheet: | | |
| Loans, net of allowance for credit losses | Loans, net of allowance for credit losses | $ | 29,984,030 | $ | 28,740,940 | 4.3% | | Loans, net of allowance for credit losses | $ | 31,597,092 | $ | 28,740,940 | 9.9% | |
| Deposits | Deposits | $ | 36,178,553 | $ | 34,961,238 | 3.5% | | Deposits | $ | 38,295,809 | $ | 34,961,238 | 9.5% | |
(1) Return on average assets is the result of net income available to common shareholders for the reported period on an annualized basis, divided by average assets for the period.
(2) Return on average shareholders' equity is the result of net income available to common shareholders for the reported period on an annualized basis, divided by average shareholders' equity for the period.
(3) Return on average common shareholders' equity is the result of net income available to common shareholders for the reported period on an annualized basis, divided by average common shareholders' equity for the period.
Results of Operations
Net Interest Income. Net interest income represents the amount by which interest earned on various earninginterest-earning assets exceeds interest paid on deposits and other interest-bearing liabilities and is the most significant component of our revenues. Net interest income totaled $312.2$317.2 million and $944.9 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $239.5$305.8 million and $809.8 million, respectively, for the same periodperiods in the prior year, representing an increase of $72.8 million.$11.5 million and
$135.0 million, respectively. For the three and nine months ended March 31,September 30, 2023, when compared to the comparable periodperiods in 2022, this increase was largely the result of organic loan growth and yield expansion in our earning asset portfolio. Partially offsetting the increaseincreases in interest income were continued increases in our cost of funds in 2023 as compared to 2022.
increased on-balance sheet liquidity in 2023.
The following tables set forth the amount of our average balances, interest income or interest expense for each category of interest-earning assets and interest-bearing liabilities and the average interest rate for interest-earning assets and interest-bearing liabilities, net interest spread and net interest margin for the three and nine months ended March 31,September 30, 2023 and 2022 (dollars in thousands):
| | | | Three Months Ended
March 31, 2023 | Three Months Ended
March 31, 2022 | | Three Months Ended
September 30, 2023 | Three Months Ended
September 30, 2022 |
| | | Average Balances | Interest | Rates/ Yields | Average Balances | Interest | Rates/ Yields | | Average Balances | Interest | Rates/ Yields | Average Balances | Interest | Rates/ Yields |
| Interest-earning assets | Interest-earning assets | | Interest-earning assets | |
Loans (1) (2) | Loans (1) (2) | $ | 29,633,640 | | $ | 431,902 | | 6.00 | % | $ | 23,848,533 | | $ | 227,047 | | 3.94 | % | Loans (1) (2) | $ | 31,529,854 | | $ | 508,963 | | 6.50 | % | $ | 27,021,031 | | $ | 315,935 | | 4.73 | % |
| Securities | Securities | | Securities | |
| Taxable | Taxable | 3,508,946 | | 29,358 | | 3.39 | % | 3,234,641 | | 11,048 | | 1.39 | % | Taxable | 3,542,383 | | 36,525 | | 4.09 | % | 3,436,460 | | 18,204 | | 2.10 | % |
Tax-exempt (2) | Tax-exempt (2) | 3,256,180 | | 23,802 | | 3.54 | % | 2,909,023 | | 17,446 | | 2.94 | % | Tax-exempt (2) | 3,258,902 | | 24,185 | | 3.51 | % | 3,105,566 | | 21,408 | | 3.28 | % |
| Interest-bearing due from banks | Interest-bearing due from banks | 1,392,492 | | 15,941 | | 4.64 | % | 3,347,804 | | 1,303 | | 0.16 | % | Interest-bearing due from banks | 3,553,640 | | 51,109 | | 5.71 | % | 1,491,338 | | 8,666 | | 2.31 | % |
| Securities purchased under agreements to resell | Securities purchased under agreements to resell | 512,660 | | 3,329 | | 2.63 | % | 1,281,746 | | 1,214 | | 0.38 | % | Securities purchased under agreements to resell | 503,153 | | 3,258 | | 2.57 | % | 920,786 | | 5,616 | | 2.42 | % |
| Federal funds sold | Federal funds sold | — | | (9) | | — | % | — | | — | | — | % | Federal funds sold | — | | — | | — | % | — | | — | | — | % |
| Other | Other | 195,605 | | 1,716 | | 3.56 | % | 170,396 | | 559 | | 1.33 | % | Other | 236,163 | | 3,254 | | 5.47 | % | 188,854 | | 1,935 | | 4.06 | % |
| Total interest-earning assets | Total interest-earning assets | 38,499,523 | | $ | 506,039 | | 5.45 | % | 34,792,143 | | $ | 258,617 | | 3.11 | % | Total interest-earning assets | 42,624,095 | | $ | 627,294 | | 5.95 | % | 36,164,035 | | $ | 371,764 | | 4.20 | % |
| Nonearning assets | Nonearning assets | | Nonearning assets | |
| Intangible assets | Intangible assets | 1,880,890 | | | 1,863,730 | | | Intangible assets | 1,877,340 | | | 1,883,350 | | |
| Other nonearning assets | Other nonearning assets | 2,603,441 | | | 1,981,348 | | | Other nonearning assets | 2,764,764 | | | 2,417,264 | | |
| Total assets | Total assets | $ | 42,983,854 | | | $ | 38,637,221 | | | Total assets | $ | 47,266,199 | | | $ | 40,464,649 | | |
| | Interest-bearing liabilities: | Interest-bearing liabilities: | | Interest-bearing liabilities: | |
| Interest-bearing deposits: | Interest-bearing deposits: | | Interest-bearing deposits: | |
| Interest checking | Interest checking | $ | 7,793,823 | | 52,474 | | 2.73 | % | $ | 6,391,316 | | 2,599 | | 0.16 | % | Interest checking | $ | 10,414,869 | | 98,974 | | 3.77 | % | $ | 6,763,990 | | 18,008 | | 1.06 | % |
| Savings and money market | Savings and money market | 14,377,996 | | 97,519 | | 2.75 | % | 12,587,219 | | 5,124 | | 0.17 | % | Savings and money market | 14,131,277 | | 128,453 | | 3.61 | % | 12,765,435 | | 29,347 | | 0.91 | % |
| Time | Time | 3,787,639 | | 26,596 | | 2.85 | % | 2,082,047 | | 2,527 | | 0.49 | % | Time | 5,016,786 | | 52,878 | | 4.18 | % | 2,652,921 | | 7,834 | | 1.17 | % |
| Total interest-bearing deposits | Total interest-bearing deposits | 25,959,458 | | 176,589 | | 2.76 | % | 21,060,582 | | 10,250 | | 0.20 | % | Total interest-bearing deposits | 29,562,932 | | 280,305 | | 3.76 | % | 22,182,346 | | 55,189 | | 0.99 | % |
| Securities sold under agreements to repurchase | Securities sold under agreements to repurchase | 219,082 | | 595 | | 1.10 | % | 179,869 | | 56 | | 0.13 | % | Securities sold under agreements to repurchase | 184,681 | | 1,071 | | 2.30 | % | 215,646 | | 182 | | 0.34 | % |
| Federal Home Loan Bank advances | Federal Home Loan Bank advances | 1,130,356 | | 10,970 | | 3.94 | % | 888,746 | | 4,474 | | 2.04 | % | Federal Home Loan Bank advances | 2,132,638 | | 22,710 | | 4.22 | % | 1,010,865 | | 5,762 | | 2.26 | % |
| Subordinated debt and other borrowings | Subordinated debt and other borrowings | 426,564 | | 5,654 | | 5.38 | % | 441,755 | | 4,362 | | 4.00 | % | Subordinated debt and other borrowings | 426,855 | | 5,966 | | 5.54 | % | 426,267 | | 4,847 | | 4.51 | % |
| Total interest-bearing liabilities | Total interest-bearing liabilities | 27,735,460 | | 193,808 | | 2.83 | % | 22,570,952 | | 19,142 | | 0.34 | % | Total interest-bearing liabilities | 32,307,106 | | 310,052 | | 3.81 | % | 23,835,124 | | 65,980 | | 1.10 | % |
| Noninterest-bearing deposits | Noninterest-bearing deposits | 9,332,317 | | — | | 0.00 | % | 10,478,403 | | — | | 0.00 | % | Noninterest-bearing deposits | 8,515,733 | | — | | 0.00 | % | 10,926,069 | | — | | 0.00 | % |
| Total deposits and interest-bearing liabilities | Total deposits and interest-bearing liabilities | 37,067,777 | | $ | 193,808 | | 2.12 | % | 33,049,355 | | $ | 19,142 | | 0.23 | % | Total deposits and interest-bearing liabilities | 40,822,839 | | $ | 310,052 | | 3.01 | % | 34,761,193 | | $ | 65,980 | | 0.75 | % |
| Other liabilities | Other liabilities | 310,473 | | | 256,461 | | | Other liabilities | 545,164 | | | 300,212 | | |
| Total liabilities | Total liabilities | 37,378,250 | | | 33,305,816 | | | Total liabilities | 41,368,003 | | | 35,061,405 | | |
| Shareholders' equity | Shareholders' equity | 5,605,604 | | | 5,331,405 | | | Shareholders' equity | 5,898,196 | | | 5,403,244 | | |
| Total liabilities and shareholders' equity | Total liabilities and shareholders' equity | $ | 42,983,854 | | | $ | 38,637,221 | | | Total liabilities and shareholders' equity | $ | 47,266,199 | | | $ | 40,464,649 | | |
Net interest income | Net interest income | | $ | 312,231 | | | | $ | 239,475 | | | Net interest income | | $ | 317,242 | | | | $ | 305,784 | | |
Net interest spread (3) | Net interest spread (3) | | | 2.61 | % | | | 2.77 | % | Net interest spread (3) | | | 2.14 | % | | | 3.10 | % |
Net interest margin (4) | Net interest margin (4) | | 3.40 | % | | 2.89 | % | Net interest margin (4) | | 3.06 | % | | 3.47 | % |
(1) Average balances of nonperforming loans, consumer loans held-for-sale and commercial loans held-for-sale are included in the above amounts.
(2) Yields computed on tax-exempt instruments on a tax equivalent basis and include $10.9$12.0 million of taxable equivalent income for the three months ended March 31,Sept. 30, 2023 compared to $8.5$10.8 million for the three months ended March 31,Sept. 30, 2022. 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 March 31,September 30, 2023 would have been 3.32%2.94% compared to a net interest spread of 2.88%3.44% for the three months ended March 31,September 30, 2022.
(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.
For the three months ended March 31, 2023, our net interest margin was 3.40% compared to 2.89% for the same period in 2022 and 3.60% in the fourth quarter of 2022. Our net interest margin for the three months ended March 31, 2023 reflects the rising short-term interest rate environment, including the impact of exceeding substantially all of our loan floors during the second and third quarters of
2022, | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended
September 30, 2023 | Nine Months Ended
September 30, 2022 |
| | Average Balances | Interest | Rates/ Yields | Average Balances | Interest | Rates/ Yields |
| Interest-earning assets | | | | | | |
Loans (1) (2) | $ | 30,688,846 | | $ | 1,419,761 | | 6.27 | % | $ | 25,433,939 | | $ | 795,164 | | 4.27 | % |
| Securities | | | | | | |
| Taxable | 3,482,068 | | 97,850 | | 3.76 | % | 3,400,046 | | 41,977 | | 1.65 | % |
Tax-exempt (2) | 3,280,951 | | 72,590 | | 3.53 | % | 2,978,901 | | 58,752 | | 3.18 | % |
| Interest-bearing due from banks | 2,522,300 | | 100,275 | | 5.32 | % | 2,050,401 | | 12,580 | | 0.82 | % |
| Securities purchased under agreements to resell | 508,467 | | 9,960 | | 2.62 | % | 1,175,119 | | 10,674 | | 1.21 | % |
| Federal funds sold | — | | — | | — | % | — | | — | | — | % |
| Other | 225,402 | | 8,136 | | 4.83 | % | 179,293 | | 3,610 | | 2.69 | % |
| Total interest-earning assets | 40,708,034 | | $ | 1,708,572 | | 5.72 | % | 35,217,699 | | $ | 922,757 | | 3.61 | % |
| Nonearning assets | | | | | | |
| Intangible assets | 1,879,100 | | | | 1,876,614 | | | |
| Other nonearning assets | 2,649,291 | | | | 2,206,600 | | | |
| Total assets | $ | 45,236,425 | | | | $ | 39,300,913 | | | |
| | | | | | |
| Interest-bearing liabilities: | | | | | | |
| Interest-bearing deposits: | | | | | | |
| Interest checking | $ | 9,199,603 | | 227,263 | | 3.30 | % | $ | 6,560,068 | | 26,741 | | 0.54 | % |
| Savings and money market | 14,063,699 | | 335,997 | | 3.19 | % | 12,479,841 | | 43,542 | | 0.47 | % |
| Time | 4,509,386 | | 122,302 | | 3.63 | % | 2,272,063 | | 13,337 | | 0.78 | % |
| Total interest-bearing deposits | 27,772,688 | | 685,562 | | 3.30 | % | 21,311,972 | | 83,620 | | 0.52 | % |
| Securities sold under agreements to repurchase | 188,605 | | 2,449 | | 1.74 | % | 204,251 | | 320 | | 0.21 | % |
| Federal Home Loan Bank advances | 1,875,351 | | 58,284 | | 4.16 | % | 998,828 | | 15,467 | | 2.07 | % |
| Subordinated debt and other borrowings | 426,711 | | 17,411 | | 5.46 | % | 431,681 | | 13,517 | | 4.19 | % |
| Total interest-bearing liabilities | 30,263,355 | | 763,706 | | 3.37 | % | 22,946,732 | | 112,924 | | 0.66 | % |
| Noninterest-bearing deposits | 8,812,953 | | — | | 0.00 | % | 10,737,610 | | — | | 0.00 | % |
| Total deposits and interest-bearing liabilities | 39,076,308 | | $ | 763,706 | | 2.61 | % | 33,684,342 | | $ | 112,924 | | 0.45 | % |
| Other liabilities | 396,965 | | | | 266,018 | | | |
| Total liabilities | 39,473,273 | | | | 33,950,360 | | | |
| Shareholders' equity | 5,763,152 | | | | 5,350,553 | | | |
| Total liabilities and shareholders' equity | $ | 45,236,425 | | | | $ | 39,300,913 | | | |
Net interest income | | $ | 944,866 | | | | $ | 809,833 | | |
Net interest spread (3) | | | 2.35 | % | | | 2.95 | % |
Net interest margin (4) | | | 3.22 | % | | | 3.18 | % |
(1) Average balances of nonperforming loans, consumer loans held-for-sale and commercial loans held-for-sale are included in the above amounts.
(2) Yields computed on tax-exempt instruments on a tax equivalent basis and include $34.1 million of taxable equivalent income for the nine months ended Sept. 30, 2023 compared to $28.8 million for the nine months ended Sept. 30, 2022. 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 nine months ended September 30, 2023 would have been 3.11% compared to a net interest spread of 3.16% for the nine months ended September 30, 2022.
(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.
For the three and nine months ended September 30, 2023, our net interest margin was 3.06% and 3.22%, respectively, compared to 3.47% and 3.18%, respectively, for the same periods in 2022. Our net interest margin for the three and nine months ended September 30, 2023 reflects the rising short-term interest rate environment as well as the competitive rate environments for loans and deposits in our markets.markets and the impact of the increased on-balance sheet liquidity we incurred in the first half of 2023, and substantially maintained through the third quarter, of 2023. During the three and nine months ended March 31,September 30, 2023, our earning asset yield increased by 234175 and 211 basis points, respectively, from the same periodperiods in the prior year. Conversely, our total funding rates, led by increases in interest-bearing deposits rates, increased by 189226 and 216 basis points, respectively, during the three and nine months ended March 31,September 30, 2023 compared to the same periodperiods in the prior year. Thus far in 2023, the Federal Reserve has raised short-term interest rates by 75125 basis points. We believe that its possible that the Federal Reserve could begin reducing short-term interest rates in the fourth quarter of 2023. During the first quarterhalf of 2023, we intentionally increased our on-balance sheet liquidity as a response to the then current macroeconomic environment and the recent failurefailures of multiple high-profile financial institutions. If we maintain these higher levels of on-balance sheet liquidity as we currently expect will beanticipate through the case over the next few quarters,end of 2023, our net interest margin would likely be negatively impacted even if the additional liquidity has minimal effect on net interest income as we sought to match the rate we are paying on this additional liquidity with the yield we are earning on the investments of those proceeds. We seek to fund increased loan volumes by growing our core deposits, but, subject to internal policy limits on the amount of non-core funding we may maintain, will utilize non-core funding to fund shortfalls, if any. To the extent that our dependence on non-core funding sources increases during 2023 our net interest margin would likely be negatively impacted as we may not be able to reduce the rates we pay on these deposits as quickly as we can on core deposits.deposits should rates begin to decline.
We continue to deploy various asset liability management strategies to manage our risk to interest rate fluctuations. Our ‘most likely’ forecast reflectsfor short-term rates through 2024 is mostly consistent with the Federal Reserve's 75 bps increase on short-term interest rates announced through the date hereof and potential reductions in short-term interest rates beginning in the fourth quarter of 2023.federal funds futures market’s expectations for rate movements. However, there is much uncertainty in the interest rate futures markets due to the currently high levelpersistent elevated levels of inflation present in the economy, the pace of the rate tightening cycle being led by the Federal Reserve Open Market Committee and what risks these present for a recession to occur in the near-term.near and medium term.
Provision for Credit Losses. The provision for credit losses represents a charge to earnings necessary to establish an allowance for credit losses that, in management's evaluation, is adequate to provide coverage for all expected credit losses. Our provision for credit losses was $18.8$26.8 million and $77.3 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $2.7$27.5 million and $43.1 million, respectively, for the same periodperiods in 2022. The provision for credit losses is impacted by growth in our loan portfolio, recent historical and projected future economic conditions, our internal assessment of the credit quality of the loan portfolio and net charge-offs. The increasechange in provision expense for the three and nine month periods ended September 30, 2023 as compared to the same periodperiods in 2022 is primarily duethe result of net charge-offs totaling $18.1 million and $35.2 million, respectively, compared to $11.0 million and $14.8 million, respectively, for the same periods in 2022. Also contributing to provision expense for the three and nine months ended September 30, 2023 is growth in the loan portfolio and deteriorationas well as the continued uncertainty in the economic environment which impacts the projected macroeconomic factors due to the uncertain economic environment. Also contributing to the provision expense for the three months ended March 31, 2023 were net charge-offs totaling $7.3 million compared to $3.0 million for the same periodused in 2022.our CECL modeling.
Noninterest Income. Our noninterest income is composed of several components, some of which vary significantly between quarterly and annual periods. Service charges on deposit accounts and other noninterest income generally reflect customer growth trends, while fees from our wealth management departments, gains on mortgage loans sold, gains and losses on the sale of securities and gains and losses on the sale of fixed assets or losses related to our efforts to mitigate risks associated with interest rate volatility will often reflect financial market conditions or our asset/liability management efforts and fluctuate from period to period.
The following is a summary of our noninterest income for the three and nine months ended March 31,September 30, 2023 and 2022 (in thousands):
| | | | | | | | | | | | | | | | | |
| Three Months Ended
March 31, | 2023 - 2022 | | | |
| | 2023 | 2022 | Increase (Decrease) | | | | |
| Noninterest income: | | | | | | | |
| Service charges on deposit accounts | $ | 11,718 | | $ | 11,030 | | 6.2% | | | | |
| Investment services | 11,595 | | 10,691 | | 8.5% | | | | |
| Insurance sales commissions | 4,464 | | 4,036 | | 10.6% | | | | |
| Gains on mortgage loans sold, net | 2,053 | | 4,066 | | (49.5)% | | | | |
| Investment losses on sales of securities, net | — | | (61) | | NM | | | | |
| Trust fees | 6,429 | | 5,973 | | 7.6% | | | | |
| Income from equity method investment | 19,079 | | 33,655 | | (43.3)% | | | | |
| Other noninterest income: | | | | | | | |
| Interchange and other consumer fees | 16,846 | | 14,630 | | 15.1% | | | | |
| Bank-owned life insurance | 5,584 | | 4,636 | | 20.4% | | | | |
| Loan swap fees | 2,607 | | 1,774 | | 47.0% | | | | |
| SBA loan sales | 714 | | 3,096 | | (76.9)% | | | | |
| Income from other equity investments | 2,360 | | 1,710 | | 38.0% | | | | |
| Other noninterest income | 6,080 | | 8,260 | | (26.4)% | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended
September 30, | 2023 - 2022 | | Nine Months Ended
September 30, | 2023 - 2022 |
| | 2023 | 2022 | Increase
(Decrease) | | 2023 | 2022 | Increase (Decrease) |
| Noninterest income: | | | | | | | |
| Service charges on deposit accounts | $ | 12,665 | | $ | 10,906 | | 16.1% | | $ | 36,563 | | $ | 33,552 | | 9.0% |
| Investment services | 13,253 | | 10,780 | | 22.9% | | 39,022 | | 34,676 | | 12.5% |
| Insurance sales commissions | 2,882 | | 2,928 | | (1.6)% | | 10,598 | | 9,518 | | 11.3% |
| Gains on mortgage loans sold, net | 2,012 | | 1,117 | | 80.1% | | 5,632 | | 7,333 | | (23.2)% |
| Investment gains (losses) on sales of securities, net | (9,727) | | 217 | | >(100%) | | (19,688) | | 156 | | >(100%) |
| Trust fees | 6,640 | | 5,706 | | 16.4% | | 19,696 | | 17,744 | | 11.0% |
| Income from equity method investment | 24,967 | | 41,341 | | (39.6)% | | 70,970 | | 124,461 | | (43.0)% |
| Gain on sale of fixed assets | 87 | | 227 | | (61.7)% | | 85,946 | | 425 | | >100% |
| | | Three Months Ended
March 31, | 2023 - 2022 | | | | Three Months Ended
September 30, | 2023 - 2022 | | Nine Months Ended
September 30, | 2023 - 2022 |
| | | 2023 | 2022 | Increase (Decrease) | | | | 2023 | 2022 | Increase
(Decrease) | | 2023 | 2022 | Increase (Decrease) |
| Other noninterest income: | | Other noninterest income: | |
| Interchange and other consumer fees | | Interchange and other consumer fees | 18,156 | | 17,642 | | 2.9% | | 52,222 | | 51,488 | | 1.4% |
| Bank-owned life insurance | | Bank-owned life insurance | 5,822 | | 5,658 | | 2.9% | | 17,132 | | 15,418 | | 11.1% |
| Loan swap fees | | Loan swap fees | 1,461 | | 1,187 | | 23.1% | | 5,443 | | 4,629 | | 17.6% |
| SBA loan sales | | SBA loan sales | 725 | | 1,576 | | (54.0)% | | 2,897 | | 6,234 | | (53.5)% |
| Income from other equity investments | | Income from other equity investments | 5,837 | | 725 | | >100% | | 9,511 | | 9,104 | | 4.5% |
| Other noninterest income | | Other noninterest income | 6,017 | | 4,795 | | 25.5% | | 18,221 | | 19,065 | | (4.4)% |
| Total other noninterest income | Total other noninterest income | 34,191 | | 34,106 | | 0.2% | | | Total other noninterest income | 38,018 | | 31,583 | | 20.4% | | 105,426 | | 105,938 | | (0.5)% |
| Total noninterest income | Total noninterest income | $ | 89,529 | | $ | 103,496 | | (13.5)% | | | Total noninterest income | $ | 90,797 | | $ | 104,805 | | (13.4)% | | $ | 354,165 | | $ | 333,803 | | 6.1% |
The increase in service charges on deposit accounts during the three and nine months ended March 31,September 30, 2023 compared to the three and nine months ended March 31,September 30, 2022 is the result of increased transaction volumes in commercial checking accounts which we believe is the result of the increased economic activity in our markets in each of the periods presented, offset in part by the impact of our decision in the second half of 2022 to eliminate or reduce certain of the fees we charge on overdrawn accounts or when accounts lack sufficient funds to cover presented items among other changes to these practices.
Income from our wealth management groups (investments, insurance and trust) is also included in noninterest income and has fluctuated during the three and nine months ended March 31,September 30, 2023 due in large part to market volatility. For the three and nine months ended March 31,September 30, 2023, commissions and fees from investment services at our financial advisory unit, Pinnacle Asset Management, a division of Pinnacle Bank, and fees from our wealth advisory group, PNFP Capital Markets, Inc., increased by $904,000approximately $2.5 million and $4.3 million, respectively, when compared to the three and nine months ended March 31,September 30, 2022. At March 31,September 30, 2023 and 2022, Pinnacle Asset Management was receiving commissions and fees in connection with approximately $8.6$9.0 billion and $7.2 billion, respectively, in brokerage assets. The increase in fees from our wealth advisory group for the three months ended March 31, 2023 when compared to the three months ended March 31, 2022 was also the result of among other things an increase in investment and transaction advisory fees from PNFP Capital Markets, Inc. which increased $411,000 during the three months ended March 31, 2023 when compared to the three months ended March 31, 2022. Revenues from the sale of insurance products by our insurance subsidiaries for the three and nine months ended March 31,September 30, 2023 decreased by $46,000 and increased by $428,000$1.1 million, respectively, compared to the same periodperiods in the prior year. Included in insurance revenues for the threenine months ended March 31,September 30, 2023 was $1.5$1.7 million of contingent income that was recorded in the period but based on 2022 sales production and claims experience compared to $1.3$1.4 million recorded in the same period in the prior year.year that was based on 2021 sales production. Additionally, at March 31,September 30, 2023 our trust department was receiving fees on approximately $4.9$5.0 billion of managed assets compared to $4.5$4.2 billion at March 31,September 30, 2022. We believe the improvement in the results of our wealth management businesses during the three and nine months ended March 31,September 30, 2023 when compared to the comparable periodperiods in 2022 is primarily attributable to an increased number of wealth management advisors and corresponding client acquisition.
Gains on mortgage loans sold, net, consists of fees from the origination and sale of mortgage loans. These mortgage fees are for loans primarily originated in our current markets that are subsequently sold to third-party investors. Substantially all of these loan sales transfer servicing rights to the buyer. Generally, mortgage origination fees increase in lower interest rate environments and more robust housing markets and decrease in rising or higher interest rate environments and more challenging housing markets. Mortgage origination fees will fluctuate from quarter to quarter as the rate environment changes. Gains on mortgage loans sold, net, were $2.1$2.0 million and $5.6 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $4.1$1.1 million and $7.3 million, respectively, for the same periodperiods in the prior year. ThisThe year-over-year decrease for the nine months ended September 30, 2023 is the direct result of the increases in the rate environment negatively impacting both refinancing and new purchase originations. We hedge a portion of our mortgage pipeline as part of a mandatory delivery program whereby the hedge protects against changes in the fair value of the pipeline. The hedge is not designated as a hedge for U.S. GAAP purposes and, as such, changes in its fair value are recorded directly through the income statement. The change in the fair value of the outstanding mortgage pipeline at the end of any reporting period will directly impact the amount of gain recorded for mortgage loans held for sale during that reporting period. At March 31,September 30, 2023, the mortgage pipeline included $86.1$81.6 million in loans expected to close in 2023 compared to $151.2$74.7 million in loans at March 31,September 30, 2022 expected to close in 2022.
Gains on the sale of fixed assets were $87,000 and $85.9 million, respectively, for the three and nine months ended September 30, 2023 compared to $227,000 and $425,000, respectively, for the three and nine months ended September 30, 2022. The increase in gains on the sale of fixed assets for the nine months ended September 30, 2023 was primarily the result of the sale-leaseback transaction which was completed in the second quarter of 2023 and included a combined 49 properties for which Pinnacle Bank will separately lease each of those properties for an initial term of 14.5 years, with two five (5) year renewal options that may be exercise
to extend the term of any of the leases. The pre-tax, net gain recorded associated with the sale of these 49 properties was $85.7 million, after deducting transaction-related expenses.
Investment gains and losses on sales, net, represent the net gains and losses on sales of investment securities in our available-for-sale securities portfolio during the periods noted. During the three and nine months ended March 31,September 30, 2023, no investment securities were sold in our available-for-sale securities portfolio compared to the three months ended March 31, 2022, when we sold $2.9$129.6 million and $303.1 million, respectively, of securities for net losses of $9.7 million and $19.7 million compared to sales of $26.6 million and $29.5 million for the three and nine months ended September 30, 2022, respectively, of securities for net gains of $217,000 and $156,000, respectively. For any securities classified as available-for-sale that are in an unrealized loss position at the balance sheet date, we assess whether or not we intend to sell the security, or more likely than not will be required to sell the security, before recovery of its amortized cost basis which would require a write-down to fair value through net income. Because we currently do not intend to sell those available-for-sale securities that have an unrealized loss at September 30, 2023, and it is not more-likely-than-not that we will be required to sell the securities before recovery of $61,000.their amortized cost bases, which may be maturity, we have determined that no write-down is necessary.
The proceeds of the sale-leaseback transaction and above-noted securities sales have been retained in Pinnacle Bank's cash accounts at the Federal Reserve, where we currently anticipate they will remain at least through the end of 2023.
Income from equity-method investment. Income from equity-method investment is comprised solely of income from our 49% equity-method investment in BHG. Prior to September 30, 2022, we held a portion of this investment at Pinnacle Financial and a portion at Pinnacle Bank. Effective September 30, 2022, Pinnacle Financial contributed 100% of the equity interests of BHG owned by it to Pinnacle Bank. BHG is engaged in the origination of commercial and consumer loans largely to healthcare providers and other skilled professionals throughout the United States. The loans originated by BHG are either financed by secured borrowings or sold to independent financial institutions and investors.
Income from this equity-method investment was $19.1$25.0 million and $71.0 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $33.7$41.3 million and $124.5 million, respectively, for the same periodperiods last year. As more fully described below, the decrease in income from BHG during the three and nine months ended September 30, 2023 as compared to the same periods in the prior year is largely the result of increases in (i) the liability for estimated future inherent losses for the outstanding core portfolio of loans sold to banks through the auction platform that may be subject to future substitution due to payment default or prepayment and (ii) the allowance for loan losses for loans BHG has retained on its balance sheet due to the uncertain economic environment. Historically, BHG has sold the majority of the loans it originates to a network of bank purchasers through a combination of online auctions, direct sales and its direct purchase option. In recent years, BHG began an effort to retain
more loans on its balance sheet. BHG’s decision to sell loans through its auction platform (or, recently, directly to institutional investors) or retain loans on its balance sheet will be impacted by a variety of factors, including interest rates as well as demand levels from the community bank network of buyers and institutional buyers to whom BHG markets these loans. In a rising rate environment, itBHG may choose to sell more loans through its auction platform if the cost of financing loans on its balance sheet is not as attractive as a sale, either directly, such as during the second and third quarters of 2023 when BHG sold loans totaling approximately $550 million and $400 million, respectively, to asset managers, or through its auction platform. Since 2020, BHG has completed seven securitizations totaling $2.4 billion, with the latest securitization of $265 million having been completed in the first quarter of 2023. Additionally, BHG also entered into funding facilities in the fourth quarter of 2022 and first quarter of 2023 including a facility with a U.S. asset manager with outstanding balances of $513$560 million and $454 million at March 31,September 30, 2023 and December 31, 2022, respectively, and an annualized interest rate at March 31,September 30, 2023 of approximately 8.00%7.90%. These facilities, which are secured by loans on BHG's balance sheet, represent incremental funding sources to BHG. Additionally, during the third quarter of 2023, BHG recorded several expenses related to the write down of a building that BHG anticipates selling as well as certain software assets and other items that were related to business lines that BHG has elected to exit. These charges amounted to approximately $10.0 million during the third quarter of 2023.
Income from equity-method investment is recorded net of amortization expense associated with customer lists and other intangible assets associated with Pinnacle Bank's investment in BHG of $87,000$88,000 and $262,000, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $128,000 and $384,000, respectively, for the three and nine months ended March 31,September 30, 2022. At March 31,September 30, 2023, there were $6.2$6.1 million of these intangible assets that are expected to be amortized in lesser amounts over the next 12 years. Also included in income from equity-method investment is accretion income associated with the fair valuation of certain of BHG's liabilities of $95,000$43,000 and $183,000, respectively, for the three and nine months ended March 31,September 30, 2023, compared to $243,000$164,000 and $595,000, respectively, for the three and nine months ended March 31,September 30, 2022. At March 31,September 30, 2023, there were $400,000$300,000 of these liabilities that are expected to accrete into income in lesser amounts over the next three years.
During the three and nine months ended March 31,September 30, 2023, Pinnacle Bank received dividends of $24.0$5.6 million and $33.2 million, respectively, from BHG compared to $12.2$18.6 million and $59.4 million, respectively, received by Pinnacle Financial and Pinnacle Bank in the aggregate during the three and nine months ended March 31,September 30, 2022. Dividends from BHG during such periods reduced the carrying amount of our investment in BHG, while earnings from BHG during such periods increased the carrying amount of our investment in BHG. Profits from intercompany transactions are eliminated. Our proportionate share of earnings from BHG is included in our consolidated tax return. During the three and nine months ended March 31,September 30, 2023, and 2022, Pinnacle Bank purchased no loans from BHG.
BHG compared to loan purchases of $49.6 million and $125.6 million, respectively, from BHG during the three and nine months ended September 30, 2022. At March 31,September 30, 2023 and December 31, 2022, there were $329.3$283.6 million and $350.6 million, respectively, of BHG joint venture program loans held by Pinnacle Bank. These loans were purchased at par from BHG by Pinnacle Bank and whereby BHG and Pinnacle Bank share proportionately in the credit risk of the acquired loans based on the rate on the loan and the rate of the purchase. The yield on this portfolio to Pinnacle Bank is anticipated to be between 4.50% and 6.00% per annum.
For the three and nine months ended March 31,September 30, 2023, BHG reported $302.0$311.3 million and $924.6 million, respectively, in revenues, net of substitution and prepayment losses of $69.9$52.4 million and $194.7 million, respectively, compared to revenues of $238.6$293.4 million and $830.0 million, respectively, for the three and nine months ended March 31,September 30, 2022, net of substitution and prepayment losses of $48.7 million.$49.3 million and $148.2 million, respectively. Earnings from BHG are likely to fluctuate from period-to-period. Approximately $152.3$147.9 million and $451.0 million, respectively, or 50.4%47.5% and 48.8%, respectively, of BHG's revenues for the three and nine months ended March 31,September 30, 2023 related to gains on the sale of commercial and consumer loans compared to $148.0$167.6 million and $505.6 million, respectively, or 62.0%57.1% and 60.9%, respectively, for the three and nine months ended March 31,September 30, 2022. These loans have typically been sold by BHG with no recourse to a network of community banks and other financial institutions at a premium to the par value of the loan, although 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 March 31,September 30, 2023 and 2022, there were $6.0$6.4 billion and $4.3$5.1 billion, respectively, of these loans previously sold by BHG that were being actively serviced by BHG's network of bank purchasers.the purchasing banks. BHG, at its sole option, may also provide purchasers of these loans the ability to substitute the acquired loan with another more recently-issued BHG loan should the previously-acquired loan become at least 90-days past due as to its monthly payments. As a result, BHG maintained a liability as of March 31,September 30, 2023 and 2022 of $349.7$350.3 million and $208.0$270.3 million, respectively, that represents an estimate of the future inherent losses for the outstanding core portfolio that may be subject to future substitution due to payment default or prepayment. This liability represents 5.8%5.5% and 4.8%5.3%, respectively, of core product loans previously sold by BHG that remain outstanding as of March 31,September 30, 2023 and 2022, respectively. The increase in this liability as a percentage of core product loans during the threenine months ended March 31,September 30, 2023 compared to the comparable period ended March 31,September 30, 2022 was principally the result of an increase in the amount of loans sold by BHG to financial institutions and increases in BHG management's estimate of future substitution losses due to economic uncertainty.
In addition to these loans that BHG sells into its auction market or directly to institutional investors, at March 31,September 30, 2023, BHG reported loans that remained on BHG's balance sheet totaling $3.8$3.6 billion compared to $2.5$3.3 billion as of March 31,September 30, 2022. A portion of these loans do not qualify for sale accounting and accordingly an offsetting secured borrowing liability has been recorded. At March 31,September 30, 2023 and 2022, BHG had $2.9$2.8 billion and $1.8$2.4 billion, respectively, of secured borrowings associated with loans held for investment. At March 31,September 30, 2023 and 2022, BHG reported allowance for loan losses totaling $178.0$213.5 million and $57.8$101.3 million, respectively, with respect to the loans on its balance sheet. The increase in allowance for loan losses for the threenine months ended March 31,September 30, 2023 compared to the threenine months ended March 31,September 30, 2022 was principally the result of growth in the balance sheet loan portfolio and the uncertain economic environment. We anticipate that BHG will increase the level of allowance for loan losses for the remainder of 2023 given the current macroeconomic environment.environment and BHG's adoption of CECL. Prior to October 1, 2023, BHG recordsrecorded its allowance for loan losses under the incurred loss method, but will be required to adoptadopted CECL effective October 1, 2023. Interest income and fees associated with these on-balance sheet loans amounted to $142.5$142.2 million and $428.9 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $83.2$116.3 million and $297.6 million, respectively, for the three and nine months ended March 31,September 30, 2022.
Included in our other noninterest income are interchange and other consumer fees, gains from bank-owned life insurance, swap fees earned for the facilitation of derivative transactions for our clients, SBA loan sales, gains or losses on other equity investments and other noninterest income items. Interchange revenues increased 15.1%2.9% and 1.4%, respectively, during the three and nine months ended March 31,September 30, 2023 as compared to the same periodperiods in 2022 due to increasedas a result of increases in debit and credit card transactions period-over-period.usage during these periods. Loan swap fees increased by $833,000$274,000 and $814,000, respectively, during the three and nine months ended March 31,September 30, 2023 as compared to the same periodperiods in 20222022. The increase in swap fees is due primarily to recent hires and an emphasis on rate swaps due to the current interest rate environment during the quarter.environment. Other noninterest income included changes in the cash surrender value of bank-owned life insurance which was $5.6$5.8 million and $17.1 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $4.6$5.7 million and $15.4 million, respectively, in the same periodperiods in the prior year. The assets that support these policies are administered by the life insurance carriers and the income we recognize (i.e., increases or decreases in the cash surrender value of the policies) on these policies is dependent upon the crediting rates applied by the insurance carriers, which are subject to change at the discretion of the carriers, subject to any applicable floors. Earnings on these policies generally are not taxable. During the first quarter of 2022 and full yearnine months ended September 30, 2022, we purchased an additional $75 million and $100 million respectively, of bank ownedbank-owned life insurance. No additional purchases have been made thus far in 2023. SBA loan sales are included in other noninterest income and decreased by $2.4$851,000 and $3.3 million, respectively, during the three and nine months ended March 31,September 30, 2023 when compared to the same periodperiods in the prior year. The decrease is primarily due to the changing market conditions during the three and nine months ended March 31,September 30, 2023 as compared
to the three and nine months ended March 31,September 30, 2022 as the increase in interest rates has caused qualification for the program to be more difficult and therefore the program has becamebecome less favorableattractive to clients and prospects. Additionally, the carrying values of other equity investments are adjusted either upwards or downwards from the transaction price to reflect expected exit values as evidenced by financing and sale transactions with third parties, or when determination of a valuation adjustment is confirmed through financial reports provided by the portfolio managers of the investment. Income related to these investments increased $650,000$5.1 million and $407,000, respectively, during the three and nine months ended March 31,September 30, 2023 when compared to the same periodperiods in the prior year as ayear. The year-over-year increase for the three month period is primarily the result of severalthe increased valuation of our venture fund investments experiencing increased valuations in their underlying portfoliosa solar equity investment during the three months ended March 31,September 30, 2023. The other components of other noninterest income increased $1.2 million and decreased $2.2 million$844,000, respectively, during the three and nine months ended March 31,September 30, 2023 compared to the same periodperiods in the prior year. The decrease during the threenine months ended March 31,September 30, 2023 is largely the result of recording a $5.5 million gain during the three months ended March 31, 2022 on remeasurement of our previously held equity investment in JB&B, resulting from our bank subsidiary's acquisition on March 1, 2022 of the 80% equity interests of JB&B it did not previously own.own offset by a $2.3 million decrease in losses on CRA investment and $1.1 million increases in both gains on life insurance claims and gains on the sale of other assets.
Noninterest Expense. Noninterest expense consists of salaries and employee benefits, equipment and occupancy expenses, other real estate expenses and other operating expenses. The following is a summary of our noninterest expense for the three and nine months ended March 31,September 30, 2023 and 2022 (in thousands):
| | | | Three Months Ended
March 31, | 2023-2022 | | | | Three Months Ended
September 30, | 2023-2022 | | Nine Months Ended
September 30, | | 2023-2022 |
| | | 2023 | 2022 | Increase (Decrease) | | | | 2023 | 2022 | Increase
(Decrease) | | 2023 | | 2022 | | Increase (Decrease) |
| Noninterest expense: | Noninterest expense: | | | | Noninterest expense: | | | | | | | |
| Salaries and employee benefits: | Salaries and employee benefits: | | | | Salaries and employee benefits: | | | | | | | |
| Salaries | $ | 82,851 | | $ | 69,142 | | 19.8% | | | |
| Commissions | 6,469 | | 6,222 | | 4.0% | | | |
| Salaries and commissions | | Salaries and commissions | $ | 91,421 | | $ | 80,964 | | 12.9% | | $ | 269,144 | | | $ | 233,086 | | | 15.5% |
| Cash and equity incentives | Cash and equity incentives | 22,971 | | 25,894 | | (11.3%) | | | Cash and equity incentives | 18,520 | | 30,747 | | (39.8%) | | 64,944 | | | 88,449 | | | (26.6%) |
| Employee benefits and other | Employee benefits and other | 23,417 | | 20,594 | | 13.7% | | | Employee benefits and other | 20,403 | | 18,199 | | 12.1% | | 64,407 | | | 56,838 | | | 13.3% |
| Total salaries and employee benefits | Total salaries and employee benefits | 135,708 | | 121,852 | | 11.4% | | | Total salaries and employee benefits | 130,344 | | 129,910 | | 0.3% | | 398,495 | | | 378,373 | | | 5.3% |
| Equipment and occupancy | Equipment and occupancy | 30,353 | | 25,536 | | 18.9% | | | Equipment and occupancy | 36,900 | | 27,886 | | 32.3% | | 100,959 | | | 80,343 | | | 25.7% |
| Other real estate expense, net | Other real estate expense, net | 99 | | 105 | | (5.7%) | | | Other real estate expense, net | 33 | | (90) | | >100% | | 190 | | | 101 | | | 88.1% |
| Marketing and other business development | Marketing and other business development | 5,942 | | 3,777 | | 57.3% | | | Marketing and other business development | 5,479 | | 4,958 | | 10.5% | | 17,085 | | | 13,494 | | | 26.6% |
| Postage and supplies | Postage and supplies | 2,819 | | 2,371 | | 18.9% | | | Postage and supplies | 2,621 | | 2,795 | | (6.2%) | | 8,303 | | | 7,486 | | | 10.9% |
| Amortization of intangibles | Amortization of intangibles | 1,794 | | 1,871 | | (4.1%) | | | Amortization of intangibles | 1,765 | | 1,951 | | (9.5%) | | 5,339 | | | 5,873 | | | (9.1%) |
| | Other noninterest expense: | Other noninterest expense: | | | Other noninterest expense: | |
| Deposit related expense | Deposit related expense | 10,116 | | 7,062 | | 43.2% | | | Deposit related expense | 14,138 | | 6,689 | | >100% | | 36,158 | | | 21,062 | | | 71.7% |
| Lending related expense | Lending related expense | 13,216 | | 11,095 | | 19.1% | | | Lending related expense | 12,508 | | 13,224 | | (5.4%) | | 37,165 | | | 39,063 | | | (4.9%) |
| Wealth management related expense | Wealth management related expense | 833 | | 623 | | 33.7% | | | Wealth management related expense | 734 | | 590 | | 24.4% | | 2,239 | | | 1,843 | | | 21.5% |
| Other noninterest expense | Other noninterest expense | 10,847 | | 8,369 | | 29.6% | | | Other noninterest expense | 8,711 | | 11,340 | | (23.2%) | | 30,668 | | | 30,314 | | | 1.2% |
| Total other noninterest expense | Total other noninterest expense | 35,012 | | 27,149 | | 29.0% | | | Total other noninterest expense | 36,091 | | 31,843 | | 13.3% | | 106,230 | | | 92,282 | | | 15.1% |
| Total noninterest expense | Total noninterest expense | $ | 211,727 | | $ | 182,661 | | 15.9% | | | Total noninterest expense | $ | 213,233 | | $ | 199,253 | | 7.0% | | $ | 636,601 | | | $ | 577,952 | | | 10.1% |
Total salaries and employee benefits expenses increased $13.9$434,000 and $20.1 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to the same periodperiods in 2022. The change in salaries and employee benefits was largely the result of an increase in our associate base in 2023
versus 2022 as well as annual merit increases effective in January 2023.2023, partially offset by a reduction in cash and equity incentive costs. Our associate base increased to 3,281.53,329.5 full-time equivalent associates at March 31,September 30, 2023 from 2,988.03,184.5 at March 31,September 30, 2022. We expect total salary and benefit expenses infor the year-ended 2023 to increase when compared to the comparable period in 2022 as we continue our focus on hiring experienced bankers in all of our markets.markets during the fourth quarter, though cash and equity incentive costs are likely to decrease when compared to the comparative period in 2022 as a result of our expected performance.
We believe that cash and equity incentives are a valuable tool in motivating an associate base that is focused on providing our clients effective financial advice and increasing shareholder value. As a result, and unlike many other financial institutions, all of our bank's non-commissioned associates participate in our annual cash incentive plan with a minimum targeted bonus equal to 10% of each associate's annual salary, and all of our bank's associates participate in our equity compensation plans. Under the 2023 annual cash incentive plan, the targeted level of incentive payments requires achievement of a certain soundness threshold and a targeted level of
annual earnings per common share and annual revenues (subject to certain adjustments). To the extent that the soundness threshold is met and earnings per common share and revenues are above or below the targeted amount, the aggregate incentive payments are increased or decreased. Historically, we have paid between 0% and 125% of our targeted incentives. For 2023, our annual incentive plan provides for maximum payouts under the plan could reach approximatelyof up to 125% of target.
Cash incentivesincentive expense for the three and nine months ended March 31,September 30, 2023 totaled $12.8$8.4 million and $35.4 million, respectively, compared to $16.4$20.1 million and $57.6 million, respectively, during the same prior year periodperiods due to our assumption at the end of the firstthird quarter of 2023 that we would likely achieve a lowerbelow target payout percentage in 2023 which would be lower than what we paid out under our 2022 plan.
Also included in cash and equity incentives for the three and nine months ended March 31,September 30, 2023 were approximately $4.1$4.2 million and $12.5 million, respectively, of compensation expenses related to equity-based restricted share awards compared to $3.6 million and $10.8 million, respectively, for the three and nine months ended September 30, 2022 as well as approximately $6.1$5.9 million and $17.1 million, respectively, of compensation expenses related to equity-based restricted share units with either time-based or performance-based vesting criteria compared to $3.5$7.1 million and $5.9$20.1 million, respectively, for the three and nine months ended March 31,September 30, 2022. We have not issued stock options since 2008. Under our equity incentive plans, we provide a broad-based equity incentive program for all of our bank's associates, a significant percentage of which is performance-based for our senior executive officers. The increasedecrease in equity-based incentive expense in the first three and nine months ofended September 30, 2023 when compared to the comparable periodperiods in 2022 is also the result of managements' assumption at the growthend of the third quarter of 2023 that we would likely achieve a lower percentage payout on the restricted stock units with performance-based vesting criteria in our associate base.2023 than was achieved in 2022. We believe that equity incentives provide a vehicle for all associates to become meaningful shareholders of Pinnacle Financial over an extended period of time and create a shareholder-centric culture throughout our organization.
Employee benefits and other expenses include costs associated with our 401k plan, health insurance, payroll taxes and contract labor. These expenses increased by $2.8$2.2 million and $7.6 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to the same prior year period.periods. These increases reflect the increase in our associate base in the respective periods, and in the case of our health insurance costs, increases in the premiums we paid for this coverage in 2023 compared to 2022 premium levels.
Equipment and occupancy expenses for the three and nine months ended March 31,September 30, 2023 were $30.4$36.9 million and $101.0 million, respectively, compared to $25.5$27.9 million and $80.3 million, respectively, for the three and nine months ended March 31,September 30, 2022. The increases are in part the result of the seveneight new offices that have opened since the end of the firstsecond quarter of 2022. As described elsewhere2022 as well as the initial impact of increased rent expense associated with the properties involved in this report,the sale-leaseback transaction we completed a sale-leaseback transaction for 36 properties in April 2023 and anticipate closing on a second tranche of 15 properties induring the second or third quarter of 2023. We estimate that our lease expense under these leases will approximate $16.4 million for the first twelve months of the term of those leases, assuming we close on all of the remainder of the properties we have agreed to sell in the second or third quarter of 2023.
Additionally, we expect to incur costs in future periods as we enhance our established locations across the franchise and further develop our technology infrastructure. During 2021, we announced our intention to move our corporate headquarters to an office tower under construction in Nashville, where we will be a founding partner and sponsor of the project. This move is currently planned for 2025 and will increase2025. We expect our equipment and occupancy costs will increase as we plan for this move.
Marketing and business development expense for the three and nine months ended March 31,September 30, 2023 was $5.9$5.5 million and $17.1 million, respectively, compared to $3.8$5.0 million and $13.5 million, respectively, for the three and nine months ended March 31,September 30, 2022. The primary source of the increase for the three and nine months ended March 31,September 30, 2023 as compared to the same periodperiods in 2022 is the result of increased and intentional associate engagement events during the quarter.2023. We expect these costs to rise modestly induring the remainder of 2023 taking into account anticipated increases associated with the associates we have hired in the last twelve months.
Intangible amortization expense was $1.8 million and $5.3 million, respectively, for the three and nine months ended March 31,September 30, 2023 compared to $1.9$2.0 million and $5.9 million, respectively, for the same periodperiods in 2022. The following table outlines our amortizing intangible assets, their initial valuation and amortizable lives at March 31,September 30, 2023:
| | | | Year
acquired | | Initial
Valuation
(in millions) | | Amortizable
Life
(in years) | | Remaining Value
(in millions) | | Year
acquired | | Initial
Valuation
(in millions) | | Amortizable
Life
(in years) | | Remaining Value
(in millions) |
| Core Deposit Intangible: | Core Deposit Intangible: | | | | | | | | Core Deposit Intangible: | | | | | | | |
| | Avenue | Avenue | 2016 | | $ | 8.8 | | | 9 | | | $ | 0.6 | | Avenue | 2016 | | $ | 8.8 | | | 9 | | | $ | 0.3 | |
| BNC | | BNC | 2017 | | 48.1 | | | 10 | | | 13.3 | |
| | Book of Business Intangible: | | Book of Business Intangible: | | | | | | |
| Miller Loughry Beach Insurance | | Miller Loughry Beach Insurance | 2008 | | $ | 1.3 | | | 20 | | | $ | 0.1 | |
| CapitalMark | | CapitalMark | 2015 | | 0.3 | | | 16 | | | 0.1 | |
| BNC Insurance | | BNC Insurance | 2017 | | 0.4 | | | 20 | | | 0.2 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year
acquired | | Initial
Valuation
(in millions) | | Amortizable
Life
(in years) | | Remaining Value
(in millions) |
| BNC | 2017 | | 48.1 | | | 10 | | | 15.3 | |
| | | | | | | |
| Book of Business Intangible: | | | | | | | |
| Miller Loughry Beach Insurance | 2008 | | $ | 1.3 | | | 20 | | | $ | 0.1 | |
| CapitalMark | 2015 | | 0.3 | | | 16 | | | 0.1 | |
| BNC Insurance | 2017 | | 0.4 | | | 20 | | | 0.2 | |
| BNC Trust | 2017 | | 1.9 | | | 10 | | | 0.8 | |
| Advocate Capital | 2019 | | 13.6 | | | 13 | | | 5.9 | |
| JB&B Capital | 2022 | | 6.7 | | | 10 | | | 5.7 | |
| Sweeney Asset Management | 2022 | | 0.8 | | | 10 | | | 0.8 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year
acquired | | Initial
Valuation
(in millions) | | Amortizable
Life
(in years) | | Remaining Value
(in millions) |
| BNC Trust | 2017 | | 1.9 | | | 10 | | | 0.7 | |
| Advocate Capital | 2019 | | 13.6 | | | 13 | | | 5.2 | |
| JB&B Capital | 2022 | | 6.7 | | | 10 | | | 5.3 | |
| Sweeney Asset Management | 2022 | | 0.8 | | | 10 | | | 0.8 | |
These assets are being amortized on an accelerated basis which reflects the anticipated life of the underlying assets. Annual amortization expense of these intangibles is estimated to decrease from $6.9$6.5 million to $2.0$1.2 million per year over the next five years with lesser amounts for the remaining amortization period.
Other noninterest expenses, which consists primarily of deposit, lending, wealth management and administrative expenses increased by $7.9$4.2 million and $13.9 million, respectively, for the three and nine months ended March 31,September 30, 2023 when compared to the three and nine months ended March 31,September 30, 2022. Lending related expense increaseddecreased by $2.1$716,000 and $1.9 million, respectively, for the three and nine months ended March 31,September 30, 2023 when compared to the same periodperiods in the prior year. This increasedecrease is primarily the result of increaseddecreased expense associated with our consumer and commercial credit card programs for which transaction volumes also increaseddecreased in the period. Deposit related expense increased by $3.1$7.4 million and $15.1 million, respectively, during the three and nine months ended March 31,September 30, 2023 when compared to the same periodperiods in 2022 due primarily to increases in FDIC insurance assessments. Withassessments as well as operational costs associated with increased deposit volumes during the recent failure of multiple high-profile financial institutions,period. Additionally, we anticipate that theare anticipating an FDIC may raise our deposit insurance assessment percentages as it seeks to rebuild the deposit insurance fund following these failures.the failures of multiple high-profile financial institutions in early 2023 will be recorded in the fourth quarter of 2023. Wealth management related expenses increased $210,000 during the three and nine months ended March 31,September 30, 2023 grew $144,000 and $396,000, respectively, when compared to the same periodperiods in 2022 due primarily to an increased number of accounts being serviced by these areas.2022. Other noninterest expenses decreased $2.6 million and increased $2.5 million$354,000, respectively, during the three and nine months ended March 31,September 30, 2023 as compared to the same periodperiods in 2022 due in part to increasesreductions in consultant and legal fees offset by increased contributions and other miscellaneous expense items.
Our efficiency ratio (the ratio of noninterest expense to the sum of net interest income and noninterest income) was 52.7%52.3% and 49.0%, respectively, for the three and nine months ended September 30, 2023 compared to 48.5% and 50.5%, respectively, for the three and nine months ended September 30, 2022. Our efficiency ratio deteriorated slightly during the three months ended March 31, 2023 compared to 53.3% for the three months ended March 31, 2022. The efficiency ratio for the three months ended March 31,September 30, 2023 compared to the same period in 2022 as a result of a decrease in noninterest income and an increase in noninterest expense. The improvement in our efficiency ratio during the nine months ended September 30, 2023 when compared to the same period in 2022 was negatively impactedlargely the result of higher levels of net interest income and noninterest income (including as a result of the sale-leaseback transaction) during the 2023 period offset in part by increased levels of noninterest expense during the periods as a result of increased salaries and employee benefits and a decrease in the amount of income from our equity method investment in BHG and gains on mortgage loans sold offset, in part, by the net positive impact on our net interest income of the current rising interest rate environment.
Income Taxes. During the three and nine months ended March 31,September 30, 2023, we recorded income tax expense of $34.0$35.4 million and $118.0 million, respectively, compared to $28.5$35.2 million and $99.7 million, respectively, for the three and nine months ended March 31,September 30, 2022. Our effective tax rate for the three and nine months ended March 31,September 30, 2023 was 19.8%21.1% and 20.2%, respectively, compared 18.1%to 19.1% for both the three and nine months ended March 31,September 30, 2022. Our effective tax rate differs from the combined federal and state income tax statutory rate in effect of 25.00% at March 31,September 30, 2023 and 26.14% at March 31,September 30, 2022 primarily due to our investments in bank-qualified municipal securities, tax benefits from our real estate investment trust subsidiary, participation in Tennessee's Community Investment Tax Credit (CITC) program, tax benefits associated with share-based compensation, bank-owned life insurance and our captive insurance subsidiary, offset in part by the limitation on deductibility of meals and entertainment expense, non-deductible FDIC insurance premiums and non-deductible executive compensation. Our tax rate in each period was also impacted by the vesting and exercise of equity-based awards previously granted under our equity-based compensation program. For the three and nine months ended March 31,September 30, 2023, $277,000 in excesswe recognized tax benefits were recognized compared toexpense of $16,000 and excess tax benefits of $2.6 million recognized in$241,000, respectively, related to the vesting and exercise of equity-based awards. For the three months ended March 31, 2022.September 30, 2022, no excess tax benefits or expenses were recognized. For the nine months ended September 30, 2022, we recognized excess tax benefits of $2.9 million.
Financial Condition
Our consolidated balance sheet at March 31,September 30, 2023 reflects an increase in total loans outstanding to $30.3$31.9 billion compared to $29.0 billion at December 31, 2022. Total deposits increased by $1.2$3.3 billion to $36.2$38.3 billion between December 31, 2022 and March 31,September 30, 2023. Total assets were $45.1$47.5 billion at March 31,September 30, 2023 compared to $42.0 billion at December 31, 2022.
Loans. The composition of loans at March 31,September 30, 2023 and at December 31, 2022 and the percentage (%) of each classification to total loans are summarized as follows (in thousands): | | | | March 31, 2023 | | December 31, 2022 | | September 30, 2023 | | December 31, 2022 |
| | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent |
| Commercial real estate: | Commercial real estate: | | | | | | | | Commercial real estate: | | | | | | | |
| Owner occupied | Owner occupied | $ | 3,686,796 | | | 12.2 | % | | $ | 3,587,257 | | 12.3 | % | Owner occupied | $ | 3,944,616 | | | 12.4 | % | | $ | 3,587,257 | | 12.3 | % |
| Non-owner occupied | Non-owner occupied | 6,887,733 | | | 22.7 | % | | 6,542,619 | | 22.5 | % | Non-owner occupied | 7,447,610 | | | 23.3 | % | | 6,542,619 | | 22.5 | % |
| Consumer real estate – mortgage | Consumer real estate – mortgage | 4,531,285 | | | 15.0 | % | | 4,435,046 | | 15.3 | % | Consumer real estate – mortgage | 4,768,780 | | | 14.9 | % | | 4,435,046 | | 15.3 | % |
| Construction and land development | Construction and land development | 3,909,024 | | | 12.9 | % | | 3,679,498 | | 12.7 | % | Construction and land development | 3,942,143 | | | 12.3 | % | | 3,679,498 | | 12.7 | % |
| Commercial and industrial | Commercial and industrial | 10,723,327 | | | 35.4 | % | | 10,241,362 | | 35.3 | % | Commercial and industrial | 11,307,611 | | | 35.4 | % | | 10,241,362 | | 35.3 | % |
| Consumer and other | Consumer and other | 559,706 | | | 1.8 | % | | 555,823 | | 1.9 | % | Consumer and other | 532,524 | | | 1.7 | % | | 555,823 | | 1.9 | % |
| Total loans | Total loans | $ | 30,297,871 | | | 100.0 | % | | $ | 29,041,605 | | | 100.0 | % | Total loans | $ | 31,943,284 | | | 100.0 | % | | $ | 29,041,605 | | | 100.0 | % |
At March 31,September 30, 2023, our loan portfolio composition had changed slightly from the composition at December 31, 2022 with commercial real estate and commercial and industrial lending generally continuing to make up the largest segments of our portfolio. At March 31,September 30, 2023, approximately 34.9%34.6% of the outstanding principal balance of our commercial real estate loans was secured by owner occupied commercial real estate properties compared to 35.4% at December 31, 2022. Owner occupied commercial real estate is similar in many ways to our commercial and industrial lending in that these loans are generally made to businesses on the basis of the cash flows of the business rather than on the valuation of the real estate. Additionally, the construction and land development loan segment continues to be a meaningful portion of our portfolio and reflects the development and growth of the local communities in which we operate and is diversified between commercial, residential and land.
Lending Concentrations. We periodically analyze our loan portfolio to determine if a concentration of credit risk exists to any one or more industries. We use broadly accepted industry classification systems in order to classify borrowers into various industry classifications. We have a credit exposure (loans outstanding plus unfunded commitments) exceeding 25% of Pinnacle Bank's total risk-based capital to borrowers in the following industries at March 31,September 30, 2023 and December 31, 2022 (in thousands):
| | | | March 31, 2023 | | | | September 30, 2023 | | |
| | | Outstanding Principal Balances | | Unfunded Commitments | | Total exposure | | Total Exposure at December 31, 2022 | | Outstanding Principal Balances | | Unfunded Commitments | | Total exposure | | Total Exposure at December 31, 2022 |
| Lessors of nonresidential buildings | Lessors of nonresidential buildings | $ | 4,436,203 | | | $ | 1,980,583 | | | $ | 6,416,786 | | | $ | 7,058,045 | | Lessors of nonresidential buildings | $ | 4,672,499 | | | $ | 1,545,847 | | | $ | 6,218,346 | | | $ | 7,058,045 | |
| Lessors of residential buildings | Lessors of residential buildings | 1,484,693 | | | 1,591,855 | | | 3,076,548 | | | 3,725,186 | | Lessors of residential buildings | 1,793,549 | | | 1,296,827 | | | 3,090,376 | | | 3,725,186 | |
| New Housing For-Sale Builders | New Housing For-Sale Builders | 599,664 | | | 922,963 | | | 1,522,627 | | | 1,763,089 | | New Housing For-Sale Builders | 547,566 | | | 918,711 | | | 1,466,277 | | | 1,763,089 | |
| Music Publishers | Music Publishers | 615,510 | | | 485,947 | | | 1,101,457 | | | 1,127,636 | | Music Publishers | 744,947 | | | 477,077 | | | 1,222,024 | | | 1,127,636 | |
Banking regulations have established guidelines for the construction ratio of less than 100% of total risk-based capital and for the non-owner occupied ratio of less than 300% of total risk-based capital. Should a bank’s ratios be in excess of these guidelines, banking regulations generally require an increased level of monitoring in these lending areas by bank management. Both ratios are calculated by dividing certain types of loan balances for each of the two categories by Pinnacle Bank’s total risk-based capital. At March 31,September 30, 2023, Pinnacle Bank’s construction and land development loans as a percentage of total risk-based capital was 88.5%were 83.1% compared to 85.9% at December 31, 2022. Construction and land development, non-owner occupied commercial real estate and multifamily loans as a percentage of total risk-based capital were 261.1%256.4% and 249.6% as of March 31,September 30, 2023 and December 31, 2022, respectively. At March 31,September 30, 2023, Pinnacle Bank was within the 100% and 300% guidelines and has established what it believes to be appropriate controls to monitor and regulate its lending in these areas as it aims to keep the level of these loans to below the 100% and 300% thresholds.
The following table presents the maturity distribution of our loan portfolio by loan segment at March 31,September 30, 2023 according to contractual maturities of (1) one year or less, (2) after one but within five years, (3) after five but within fifteen years and (4) after fifteen years. The table also presents the portion of loans by loan segment that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index (dollars in thousands):
| | | Due in one year or less | After one but within five years | After five but within fifteen years | After fifteen years | Total | | Due in one year or less | After one but within five years | After five but within fifteen years | After fifteen years | Total |
| | Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner-occupied | Owner-occupied | $ | 274,223 | | $ | 1,522,696 | | $ | 1,472,158 | | $ | 417,719 | | $ | 3,686,796 | | Owner-occupied | $ | 256,749 | | $ | 1,889,962 | | $ | 1,359,143 | | $ | 438,762 | | $ | 3,944,616 | |
| Non-owner occupied | Non-owner occupied | 1,355,162 | | 4,560,866 | | 907,792 | | 63,913 | | 6,887,733 | | Non-owner occupied | 1,675,938 | | 4,893,662 | | 817,407 | | 60,603 | | 7,447,610 | |
| Consumer real estate - mortgage | Consumer real estate - mortgage | 75,503 | | 468,003 | | 342,064 | | 3,645,715 | | 4,531,285 | | Consumer real estate - mortgage | 77,695 | | 507,554 | | 320,592 | | 3,862,939 | | 4,768,780 | |
| Construction and land development | Construction and land development | 1,172,241 | | 2,374,210 | | 279,452 | | 83,121 | | 3,909,024 | | Construction and land development | 1,217,774 | | 2,387,882 | | 248,401 | | 88,086 | | 3,942,143 | |
| | Commercial and industrial | Commercial and industrial | 2,613,099 | | 5,921,926 | | 1,870,070 | | 318,232 | | 10,723,327 | | Commercial and industrial | 2,897,577 | | 6,347,455 | | 1,718,260 | | 344,319 | | 11,307,611 | |
| Consumer and other | Consumer and other | 161,648 | | 301,609 | | 53,115 | | 43,334 | | 559,706 | | Consumer and other | 144,583 | | 311,838 | | 35,079 | | 41,024 | | 532,524 | |
| Total loans | Total loans | $ | 5,651,876 | | $ | 15,149,310 | | $ | 4,924,651 | | $ | 4,572,034 | | $ | 30,297,871 | | Total loans | $ | 6,270,316 | | $ | 16,338,353 | | $ | 4,498,882 | | $ | 4,835,733 | | $ | 31,943,284 | |
| | | Loans with fixed interest rates: | Loans with fixed interest rates: | | Loans with fixed interest rates: | |
| Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner-occupied | Owner-occupied | $ | 126,818 | | $ | 1,063,968 | | $ | 1,045,575 | | $ | 298,922 | | $ | 2,535,283 | | Owner-occupied | $ | 137,050 | | $ | 1,263,705 | | $ | 978,242 | | $ | 317,903 | | $ | 2,696,900 | |
| Non-owner occupied | Non-owner occupied | 489,048 | | 2,615,913 | | 525,798 | | 46,766 | | 3,677,525 | | Non-owner occupied | 494,678 | | 2,730,382 | | 460,569 | | 50,686 | | 3,736,315 | |
| Consumer real estate - mortgage | Consumer real estate - mortgage | 38,902 | | 360,587 | | 129,767 | | 2,088,375 | | 2,617,631 | | Consumer real estate - mortgage | 32,237 | | 394,111 | | 106,011 | | 2,080,735 | | 2,613,094 | |
| Construction and land development | Construction and land development | 197,261 | | 486,717 | | 210,240 | | 51,496 | | 945,714 | | Construction and land development | 150,914 | | 394,207 | | 153,329 | | 55,274 | | 753,724 | |
| Commercial and industrial | Commercial and industrial | 831,525 | | 2,009,186 | | 1,342,239 | | 233,346 | | 4,416,296 | | Commercial and industrial | 899,373 | | 2,200,146 | | 1,244,268 | | 257,852 | | 4,601,639 | |
| Consumer and other | Consumer and other | 81,595 | | 194,260 | | 51,547 | | 43,334 | | 370,736 | | Consumer and other | 77,495 | | 195,513 | | 33,422 | | 41,024 | | 347,454 | |
| Total loans | Total loans | $ | 1,765,149 | | $ | 6,730,631 | | $ | 3,305,166 | | $ | 2,762,239 | | $ | 14,563,185 | | Total loans | $ | 1,791,747 | | $ | 7,178,064 | | $ | 2,975,841 | | $ | 2,803,474 | | $ | 14,749,126 | |
| | Loans with variable interest rates: | Loans with variable interest rates: | | Loans with variable interest rates: | |
| Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner-occupied | Owner-occupied | $ | 147,405 | | $ | 458,728 | | $ | 426,583 | | $ | 118,797 | | $ | 1,151,513 | | Owner-occupied | $ | 119,699 | | $ | 626,257 | | $ | 380,901 | | $ | 120,859 | | $ | 1,247,716 | |
| Non-owner occupied | Non-owner occupied | 866,114 | | 1,944,953 | | 381,994 | | 17,147 | | 3,210,208 | | Non-owner occupied | 1,181,260 | | 2,163,280 | | 356,838 | | 9,917 | | 3,711,295 | |
| Consumer real estate - mortgage | Consumer real estate - mortgage | 36,601 | | 107,416 | | 212,297 | | 1,557,340 | | 1,913,654 | | Consumer real estate - mortgage | 45,458 | | 113,443 | | 214,581 | | 1,782,204 | | 2,155,686 | |
| Construction and land development | Construction and land development | 974,980 | | 1,887,493 | | 69,212 | | 31,625 | | 2,963,310 | | Construction and land development | 1,066,860 | | 1,993,675 | | 95,072 | | 32,812 | | 3,188,419 | |
| Commercial and industrial | Commercial and industrial | 1,781,574 | | 3,912,740 | | 527,831 | | 84,886 | | 6,307,031 | | Commercial and industrial | 1,998,204 | | 4,147,309 | | 473,992 | | 86,467 | | 6,705,972 | |
| Consumer and other | Consumer and other | 80,053 | | 107,349 | | 1,568 | | — | | 188,970 | | Consumer and other | 67,088 | | 116,325 | | 1,657 | | — | | 185,070 | |
| Total loans | Total loans | $ | 3,886,727 | | $ | 8,418,679 | | $ | 1,619,485 | | $ | 1,809,795 | | $ | 15,734,686 | | Total loans | $ | 4,478,569 | | $ | 9,160,289 | | $ | 1,523,041 | | $ | 2,032,259 | | $ | 17,194,158 | |
The above information does not consider the impact of scheduled principal payments. Loans totaling $1.4 billion at their contractual floor rate at March 31,September 30, 2023 are presented as fixed interest rate loans in the table above.
Loans in Past Due Status. The following table is a summary of our loans that were past due at least 30 days but less than 89 days and 90 days or more past due as of March 31,September 30, 2023 and December 31, 2022 (in thousands):
| | | | March 31, | | December 31, | | September 30, | | December 31, |
| Loans past due 30 to 89 days: | Loans past due 30 to 89 days: | 2023 | | 2022 | Loans past due 30 to 89 days: | 2023 | | 2022 |
| Commercial real estate: | Commercial real estate: | | | | Commercial real estate: | | | |
| Owner occupied | Owner occupied | $ | 1,075 | | | $ | 2,727 | | Owner occupied | $ | 3,420 | | | $ | 2,727 | |
| Non-owner occupied | Non-owner occupied | 677 | | | 407 | | Non-owner occupied | 214 | | | 407 | |
| Consumer real estate – mortgage | Consumer real estate – mortgage | 14,128 | | | 13,718 | | Consumer real estate – mortgage | 20,287 | | | 13,718 | |
| Construction and land development | Construction and land development | 52 | | | 323 | | Construction and land development | 381 | | | 323 | |
| Commercial and industrial | Commercial and industrial | 17,360 | | | 29,170 | | Commercial and industrial | 19,410 | | | 29,170 | |
| Consumer and other | Consumer and other | 6,566 | | | 5,744 | | Consumer and other | 5,496 | | | 5,744 | |
| Total loans past due 30 to 89 days | Total loans past due 30 to 89 days | $ | 39,858 | | | $ | 52,089 | | Total loans past due 30 to 89 days | $ | 49,208 | | | $ | 52,089 | |
| | Loans past due 90 days or more: | Loans past due 90 days or more: | | | Loans past due 90 days or more: | | |
| Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner occupied | Owner occupied | $ | 1,789 | | | $ | 1,139 | | Owner occupied | $ | 4,947 | | | $ | 1,139 | |
| Non-owner occupied | Non-owner occupied | 206 | | | 1,681 | | Non-owner occupied | 153 | | | 1,681 | |
| Consumer real estate – mortgage | Consumer real estate – mortgage | 4,844 | | | 9,094 | | Consumer real estate – mortgage | 9,767 | | | 9,094 | |
| Construction and land development | Construction and land development | 130 | | | 130 | | Construction and land development | — | | | 130 | |
| Commercial and industrial | Commercial and industrial | 12,401 | | | 9,428 | | Commercial and industrial | 18,012 | | | 9,428 | |
| Consumer and other | Consumer and other | 954 | | | 746 | | Consumer and other | 1,361 | | | 746 | |
| Total loans past due 90 days or more | Total loans past due 90 days or more | $ | 20,324 | | | $ | 22,218 | | Total loans past due 90 days or more | $ | 34,240 | | | $ | 22,218 | |
| | Ratios: | Ratios: | | | Ratios: | | |
| Loans past due 30 to 89 days as a percentage of total loans | Loans past due 30 to 89 days as a percentage of total loans | 0.13 | % | | 0.18 | % | Loans past due 30 to 89 days as a percentage of total loans | 0.15 | % | | 0.18 | % |
| Loans past due 90 days or more as a percentage of total loans | Loans past due 90 days or more as a percentage of total loans | 0.07 | % | | 0.08 | % | Loans past due 90 days or more as a percentage of total loans | 0.11 | % | | 0.08 | % |
| Total loans in past due status as a percentage of total loans | Total loans in past due status as a percentage of total loans | 0.20 | % | | 0.26 | % | Total loans in past due status as a percentage of total loans | 0.26 | % | | 0.26 | % |
Potential Problem Loans. Potential problem loans, which are not included in nonperforming assets, amounted to approximately $67.8$134.5 million, or 0.2%0.4% of total loans at March 31,September 30, 2023, compared to $53.8 million, or 0.2% of total loans at December 31, 2022. The majority of the increase was attributable to risk rating downgrades in the ownernon-owner occupied commercial real estate portfolio. Potentialand
commercial and industrial portfolios. 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, or worse, but not considered nonperforming loans. PotentialNone of the potential problem loans totaling $65,000 were past due at least 30 days but less than 90 days as of March 31,September 30, 2023.
Nonperforming Assets and Modified Loans. At March 31,September 30, 2023, we had $44.8$46.0 million in nonperforming assets compared to $46.1 million at December 31, 2022. Included in nonperforming assets were $37.0$43.0 million in nonaccrual loans and $7.8$3.0 million in OREO and other nonperforming assets at March 31,September 30, 2023 and $38.1 million in nonaccrual loans and $8.0 million in OREO and other nonperforming assets at December 31, 2022. At March 31,September 30, 2023, there were $2.4$33.4 million of modified loans to borrowers experiencing financial difficulty, all of which were accruing as of the modification date and remain on accrual status.
Allowance for Credit Losses on Loans (ACL). On January 1, 2020, we adopted FASB ASU 2016-13, which introduced the current expected credit losses (CECL) methodology and required us to estimate all expected credit losses over the remaining life of our loan portfolio. Accordingly, the ACL represents an amount that, in management's evaluation, is adequate to provide coverage for all expected future credit losses on outstanding loans. As of March 31,September 30, 2023 and December 31, 2022, our ACL was approximately $313.8$346.2 million and $300.7 million, respectively, which our management believed to be adequate at each of the respective dates. Our ACL as a percentage of total loans was 1.08% at September 30, 2023 compared to 1.04% at March 31, 2023 and December 31, 2022. During the second quarter of 2023, we implemented updated CECL models in an effort to ensure that risk in our portfolio at an individual loan level continues to be adequately captured given the uncertain state of the economy. The implementation of the new model had no material effect on the overall allowance for credit losses in the quarter of implementation.
Our CECL models rely largely on recent historical and projected future macroeconomic conditions to estimate future credit losses. Macroeconomic factors used in the model include the unadjusted and seasonally adjusted national unemployment rate, gross domestic product, theGDP, commercial property price index, consumer credit, commercial real estate price index, household debt ratio, household financial obligations ratio, and certain U.S. Treasury interest rates.home price indices. Projections of these macroeconomic factors, obtained from an independent third party, are utilized to predict quarterly rates of default.
Under the CECL methodology requires the allowance for credit losses isto be measured on a collective basis for pools of loans with similar risk characteristics, and for loans that do not share similar risk characteristics with the collectively evaluated pools, evaluations are performed on an individual basis.
Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. At March 31,September 30, 2023, a reasonable and supportable period of eighteen months, as compared to twenty-four months at December 31, 2022, was utilized for all loan segments followed by a twelve month straight line reversion period to long term averages. The change in the reasonable and supportable period is supported by the continued uncertainty in the macroeconomic environment and, as such, an uncertainty in projected forecasted macroeconomic variables utilized in our CECL models.
The following table sets forth, based on management's estimate, the allocation of the allowance for credit losses on loans to categories of loans and loan balances by category and the percentage of loans in each category to total loans and allowance for credit losses as a percentage of total loans within each loan category as of March 31,September 30, 2023 and December 31, 2022 (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, 2023 | December 31, 2022 |
| | ACL Allocated ($) | Total Loans
($) | ACL to
Total Loans (%) | Loans to Total Loans (%) | ACL Allocated ($) | Total Loans
($) | ACL to
Total Loans (%) | Loans to Total Loans (%) |
| Commercial real estate: | | | | | | | | |
| Owner occupied | $ | 23,598 | | $ | 3,686,796 | 0.64 | % | 12.2 | % | $ | 26,617 | | $ | 3,587,257 | 0.74 | % | 12.4 | % |
| Non-owner occupied | 41,914 | | 6,887,733 | 0.61 | % | 22.7 | % | 40,479 | | 6,542,619 | 0.62 | % | 22.5 | % |
| Consumer real estate - mortgage | 39,160 | | 4,531,285 | 0.86 | % | 15.0 | % | 36,536 | | 4,435,046 | 0.82 | % | 15.3 | % |
| Construction and land development | 37,599 | | 3,909,024 | 0.96 | % | 12.9 | % | 36,114 | | 3,679,498 | 0.98 | % | 12.7 | % |
| Commercial and industrial | 153,629 | | 10,723,327 | 1.43 | % | 35.4 | % | 144,353 | | 10,241,362 | 1.41 | % | 35.3 | % |
| Consumer and other | 17,941 | | 559,706 | 3.21 | % | 1.8 | % | 16,566 | | 555,823 | 2.98 | % | 1.9 | % |
| | | | | | | | |
| Total | $ | 313,841 | | $ | 30,297,871 | | 1.04 | % | 100.0 | % | $ | 300,665 | | $ | 29,041,605 | | 1.04 | % | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2023 | December 31, 2022 |
| | ACL Allocated ($) | Total Loans
($) | ACL to
Total Loans (%) | Loans to Total Loans (%) | ACL Allocated ($) | Total Loans
($) | ACL to
Total Loans (%) | Loans to Total Loans (%) |
| Commercial real estate: | | | | | | | | |
| Owner occupied | $ | 27,878 | | $ | 3,944,616 | 0.71 | % | 12.4 | % | $ | 26,617 | | $ | 3,587,257 | 0.74 | % | 12.3 | % |
| Non-owner occupied | 57,249 | | 7,447,610 | 0.77 | % | 23.3 | % | 40,479 | | 6,542,619 | 0.62 | % | 22.5 | % |
| Consumer real estate - mortgage | 70,497 | | 4,768,780 | 1.48 | % | 14.9 | % | 36,536 | | 4,435,046 | 0.82 | % | 15.3 | % |
| Construction and land development | 37,030 | | 3,942,143 | 0.94 | % | 12.3 | % | 36,114 | | 3,679,498 | 0.98 | % | 12.7 | % |
| Commercial and industrial | 144,302 | | 11,307,611 | 1.28 | % | 35.4 | % | 144,353 | | 10,241,362 | 1.41 | % | 35.3 | % |
| Consumer and other | 9,236 | | 532,524 | 1.73 | % | 1.7 | % | 16,566 | | 555,823 | 2.98 | % | 1.9 | % |
| | | | | | | | |
| Total | $ | 346,192 | | $ | 31,943,284 | | 1.08 | % | 100.0 | % | $ | 300,665 | | $ | 29,041,605 | | 1.04 | % | 100.0 | % |
The following table presents information related to credit losses on loans by loan segment for the threenine months ended March 31,September 30, 2023 and year ended December 31, 2022 (in thousands):
| | | | | | | | | | | | | | |
| Provision for
credit losses | Net (charge-offs) recoveries | Average loans | Ratio of net (charge-offs) recoveries to average loans (1) |
| For the three months ended March 31, 2023: | | | | |
| Commercial real estate: | | | | |
| Owner occupied | $ | (3,027) | | $ | 8 | | $ | 3,644,995 | | — | % |
| Non-owner occupied | 1,405 | | 30 | | 6,733,747 | | — | % |
| Consumer real estate - mortgage | 2,083 | | 541 | | 4,466,287 | | 0.05 | % |
| | | Provision for
credit losses | Net (charge-offs) recoveries | Average loans | Ratio of net (charge-offs) recoveries to average loans (1) | | Provision for
credit losses | Net (charge-offs) recoveries | Average loans | Ratio of net (charge-offs) recoveries to average loans (1) |
| For the nine months ended September 30, 2023: | | For the nine months ended September 30, 2023: | |
| Commercial real estate: | | Commercial real estate: | |
| Owner occupied | | Owner occupied | $ | 1,195 | | $ | 66 | | $ | 3,744,556 | | — | % |
| Non-owner occupied | | Non-owner occupied | 15,537 | | 1,233 | | 7,000,402 | | 0.02 | % |
| Consumer real estate - mortgage | | Consumer real estate - mortgage | 32,570 | | 1,391 | | 4,600,114 | | 0.04 | % |
| Construction and land development | Construction and land development | 1,264 | | 221 | | 3,784,007 | | 0.02 | % | Construction and land development | 582 | | 334 | | 3,898,052 | | 0.01 | % |
| Commercial and industrial | Commercial and industrial | 16,214 | | (6,938) | | 10,440,082 | | (0.27) | % | Commercial and industrial | 33,148 | | (33,199) | | 10,860,358 | | (0.41) | % |
| Consumer and other | Consumer and other | 2,527 | | (1,152) | | 492,252 | | (0.95) | % | Consumer and other | (2,350) | | (4,980) | | 490,400 | | (1.36) | % |
| Total | Total | $ | 20,466 | | $ | (7,290) | | $ | 29,561,370 | | (0.10) | % | Total | $ | 80,682 | | $ | (35,155) | | $ | 30,593,882 | | (0.15) | % |
| | For the year ended December 31, 2022: | For the year ended December 31, 2022: | | For the year ended December 31, 2022: | |
| Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
| Owner occupied | Owner occupied | $ | 6,330 | | $ | 669 | | $ | 3,258,092 | | 0.02 | % | Owner occupied | $ | 6,330 | | $ | 669 | | $ | 3,258,092 | | 0.02 | % |
| Non-owner occupied | Non-owner occupied | (18,027) | | 2 | | 5,812,052 | | — | % | Non-owner occupied | (18,027) | | 2 | | 5,812,052 | | — | % |
| Consumer real estate - mortgage | Consumer real estate - mortgage | 3,571 | | 861 | | 4,031,082 | | 0.02 | % | Consumer real estate - mortgage | 3,571 | | 861 | | 4,031,082 | | 0.02 | % |
| Construction and land development | Construction and land development | 6,364 | | 321 | | 3,369,233 | | 0.01 | % | Construction and land development | 6,364 | | 321 | | 3,369,233 | | 0.01 | % |
| Commercial and industrial | Commercial and industrial | 55,346 | | (23,333) | | 9,162,689 | | (0.25) | % | Commercial and industrial | 55,346 | | (23,333) | | 9,162,689 | | (0.25) | % |
| Consumer and other | Consumer and other | 10,395 | | (5,067) | | 466,435 | | (1.08) | % | Consumer and other | 10,395 | | (5,067) | | 466,435 | | (1.08) | % |
| Total | Total | $ | 63,979 | | $ | (26,547) | | $ | 26,099,583 | | (0.10) | % | Total | $ | 63,979 | | $ | (26,547) | | $ | 26,099,583 | | (0.10) | % |
(1) Net charge-offs for the year-to-date period ended March 31,September 30, 2023 have been annualized.
Pinnacle Financial's management assesses the adequacy of the ACL on a quarterly basis. This assessment includes procedures to estimate the ACL and test the adequacy and appropriateness of the resulting balance. The level of the ACL is based upon management's evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers' ability to repay the loan (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. The ACL is increased by provisions charged to expense and decreased by charge-offs, net of recoveries of amounts previously charged-off.
Based upon our evaluation of the loan portfolio, we believe the ACL to be adequate to absorb our estimate of expected future credit losses on loans outstanding at March 31,September 30, 2023. While our policies and procedures used to estimate the ACL as well as the resultant provision for credit losses charged to operations are considered adequate by management, they are necessarily approximate and imprecise. There are factors beyond our control, such as conditions in the local and national economy, local real estate markets or a particular industry or borrower which may negatively impact, materially, our asset quality and the adequacy of our ACL and, thus, the resulting provision for credit losses.
Investments. Our investment securities portfolio, consisting primarily of U.S. Treasury securities, Federal agency bonds, mortgage-backed securities, and state and municipal securities, amounted to $6.9 billion at March 31, 2023 compared toand $6.6 billion at September 30, 2023 and December 31, 2022.2022, respectively. Our investment portfolio serves many purposes including serving as a stable source of income, as collateral for public funds deposits and as a potential liquidity source. A summary of our investment portfolio at March 31,September 30, 2023 and December 31, 2022 follows:
| | | | March 31, 2023 | | December 31, 2022 | | September 30, 2023 | | December 31, 2022 |
| Weighted average life | Weighted average life | 11.41 years | | 11.62 years | Weighted average life | 12.01 years | | 11.62 years |
| Effective duration* | Effective duration* | 4.37% | | 4.39% | Effective duration* | 4.41% | | 4.39% |
| Tax equivalent yield | Tax equivalent yield | 3.47% | | 3.19% | Tax equivalent yield | 3.81% | | 3.19% |
(*) The metric is presented net of fair value hedges tied to certain investment portfolio holdings. The effective duration of the investment portfolio without the fair value hedges as of March 31,September 30, 2023 and December 31, 2022 was 5.92%7.68% and 6.07%, respectively.
Restricted Cash. Our restricted cash balances totaled approximately $13.0$17.4 million at March 31,September 30, 2023 compared to $31.4 million at December 31, 2022. This restricted cash is maintained at other financial institutions as collateral primarily for our derivative portfolio. The decrease in restricted cash is attributable primarily to a decrease in collateral requirements on certain derivative instruments for which the fair value has increased. See Note 8.9. Derivative Instruments in the Notes to our Consolidated Financial Statements elsewhere in this Form 10-Q.
Securities Purchased with Agreement to Resell. At March 31,September 30, 2023 and December 31, 2022, we had $509.9$500.0 million and $513.3 million, respectively, in securities purchased with agreement to resell. This balance is the result of repurchase agreement transactions with financial institution counterparties. We initially secured these investments to allow us to deploy some of our excess liquidity position into instruments that improved the return on funds in the then current historically low interest rate environment. The current repurchase agreements are set to mature in 2026.
Deposits and Other Borrowings. We had approximately $36.2$38.3 billion of deposits at March 31,September 30, 2023 compared to $35.0 billion at December 31, 2022. Our deposits consist of noninterest and interest-bearing demand accounts, savings accounts, money market accounts and time deposits. At March 31,September 30, 2023 and December 31, 2022, we estimate that we had approximately $14.2$11.1 billion and $15.7 billion, respectively, in uninsured deposits, which are the portion of deposit accounts that exceed the FDIC insurance limit. Included in our uninsured deposits at March 31,September 30, 2023 and December 31, 2022, we estimate that we had approximately $2.2$2.1 billion and $2.0 billion, respectively, in deposits which are collateralized. We routinely enter into agreements with certain customers to sell certain securities under agreements to repurchase the security the following day. These agreements (which are typically associated with comprehensive treasury management programs for our clients and provide them with short-term returns for their excess funds) amounted to $149.8$196.0 million at March 31,September 30, 2023 and $194.9 million at December 31, 2022. Additionally, at March 31,September 30, 2023 and December 31, 2022, Pinnacle Bank had borrowed $2.2$2.1 billion and $464.4 million, respectively, in advances from the Federal Home Loan Bank of Cincinnati (FHLB). The increase in FHLB advances during the first quarter ofnine months ended September 30, 2023 was the result of our decision in the first half of 2023 to increase our levels of on-balance sheet liquidity in response to the current economic environment and its impact on the banking sector following the failures of twomultiple high-profile banking institutions. At March 31,September 30, 2023, Pinnacle Bank had approximately $2.2$3.0 billion in additional availability with the FHLB; however, incremental borrowings are subject to applicable collateral requirements and are made in a formal request by Pinnacle Bank and the subsequent approval by the FHLB.
Generally, we have classified our funding base as either core funding or noncore funding as shown in the table below. The following table represents the balances of our deposits and other funding, the average rate paid for each type and the percentage of each type to the total at March 31,September 30, 2023 and December 31, 2022 (in thousands):
| | | March 31, 2023 | Average Rate Paid | Percent | | December 31, 2022 | Average Rate Paid | Percent | | September 30, 2023 | Average Rate Paid | Percent | | December 31, 2022 | Average Rate Paid | Percent |
| Core funding: | Core funding: | | | | | | | | Core funding: | | | | | | | |
| Noninterest-bearing deposit accounts | Noninterest-bearing deposit accounts | $ | 9,018,439 | | 0.00% | 23.2% | | $ | 9,812,744 | | 0.00% | 27.2% | Noninterest-bearing deposit accounts | $ | 8,324,325 | | 0.00% | 20.3% | | $ | 9,812,744 | | 0.00% | 27.2% |
| Interest-bearing demand accounts | Interest-bearing demand accounts | 5,292,416 | | 2.44% | 13.6% | | 5,699,981 | | 0.80% | 15.8% | Interest-bearing demand accounts | 4,958,270 | | 3.27% | 12.1% | | 5,699,981 | | 0.80% | 15.8% |
| Savings and money market accounts | Savings and money market accounts | 10,306,441 | | 2.37% | 26.5% | | 10,743,225 | | 0.74% | 29.8% | Savings and money market accounts | 10,028,089 | | 3.23% | 24.4% | | 10,743,225 | | 0.74% | 29.8% |
| Time deposit accounts less than $250,000 | Time deposit accounts less than $250,000 | 1,689,619 | | 2.64% | 4.3% | | 1,458,206 | | 0.85% | 4.0% | Time deposit accounts less than $250,000 | 1,974,921 | | 3.77% | 4.8% | | 1,458,206 | | 0.85% | 4.0% |
Reciprocating deposits (1) | Reciprocating deposits (1) | 5,337,224 | | 3.34% | 13.7% | | 3,276,300 | | 1.09% | 9.1% | Reciprocating deposits (1) | 7,703,210 | | 4.24% | 18.8% | | 3,276,300 | | 1.09% | 9.1% |
Reciprocating CD accounts (1) | Reciprocating CD accounts (1) | 409,971 | | 3.31% | 1.1% | | 310,621 | | 1.23% | 0.9% | Reciprocating CD accounts (1) | 617,968 | | 4.43% | 1.5% | | 310,621 | | 1.23% | 0.9% |
| Total core funding | Total core funding | 32,054,110 | | 1.82% | 82.4% | | 31,301,077 | | 0.53% | 86.8% | Total core funding | 33,606,783 | | 2.68% | 81.9% | | 31,301,077 | | 0.53% | 86.8% |
| Noncore funding: | Noncore funding: | | | | | Noncore funding: | | | | |
| Relationship based noncore funding: | Relationship based noncore funding: | | | | | Relationship based noncore funding: | | | | |
| Other time deposits | Other time deposits | 1,287,197 | | 3.22% | 3.3% | | 1,177,786 | | 1.19% | 3.3% | Other time deposits | 1,643,721 | | 4.48% | 4.0% | | 1,177,786 | | 1.19% | 3.3% |
| Securities sold under agreements to repurchase | Securities sold under agreements to repurchase | 149,777 | | 1.10% | 0.4% | | 194,910 | | 0.39% | 0.5% | Securities sold under agreements to repurchase | 195,999 | | 2.30% | 0.5% | | 194,910 | | 0.39% | 0.5% |
| Total relationship based noncore funding | Total relationship based noncore funding | 1,436,974 | | 2.92% | 3.7% | | 1,372,696 | | 1.00% | 3.8% | Total relationship based noncore funding | 1,839,720 | | 4.27% | 4.5% | | 1,372,696 | | 1.00% | 3.8% |
Wholesale funding: | Wholesale funding: | | | | | | Wholesale funding: | | | | | |
| Brokered deposits | Brokered deposits | 2,145,122 | | 4.60% | 5.5% | | 1,939,633 | | 2.13% | 5.4% | Brokered deposits | 2,468,876 | | 4.61% | 6.0% | | 1,939,633 | | 2.13% | 5.4% |
| Brokered time deposits | Brokered time deposits | 692,124 | | 2.28% | 1.8% | | 542,742 | | 1.69% | 1.5% | Brokered time deposits | 576,429 | | 4.36% | 1.4% | | 542,742 | | 1.69% | 1.5% |
| Federal Home Loan Bank advances | Federal Home Loan Bank advances | 2,166,508 | | 3.94% | 5.5% | | 464,436 | | 2.26% | 1.3% | Federal Home Loan Bank advances | 2,110,598 | | 4.22% | 5.2% | | 464,436 | | 2.26% | 1.3% |
| | Subordinated debt and other funding | Subordinated debt and other funding | 424,276 | | 5.41% | 1.1% | | 424,055 | | 4.41% | 1.2% | Subordinated debt and other funding | 424,718 | | 5.57% | 1.0% | | 424,055 | | 4.41% | 1.2% |
| Total wholesale funding | Total wholesale funding | 5,428,030 | | 4.18% | 13.9% | | 3,370,866 | | 2.41% | 9.4% | Total wholesale funding | 5,580,621 | | 4.51% | 13.6% | | 3,370,866 | | 2.41% | 9.4% |
| Total noncore funding | Total noncore funding | 6,865,004 | | 3.84% | 17.6% | | 4,743,562 | | 2.10% | 13.2% | Total noncore funding | 7,420,341 | | 4.45% | 18.1% | | 4,743,562 | | 2.10% | 13.2% |
| Totals | Totals | $ | 38,919,114 | | 2.12% | 100.0% | | $ | 36,044,639 | | 0.72% | 100.0% | Totals | $ | 41,027,124 | | 3.01% | 100.0% | | $ | 36,044,639 | | 0.72% | 100.0% |
(1)The reciprocating categories consists of time and money market deposits we receive from a bank network (the IntraFi network) in connection with deposits of our customers in excess of our FDIC coverage limit that we place with the IntraFi network. Regulatory guidance defines reciprocating deposits in a portfolio of a bank of our size over and above $5.0 billion as non-core funding. However, we have witnessed no distinction in the behavior of the deposits in our portfolio over and above $5.0 billion versus the deposits up to $5.0 billion. Therefore, we have included the entire portfolio of reciprocating deposits in the table above as core funding.
As noted in the table above, our core funding as a percentage of total funding declined moving from 86.8% at December 31, 2022 to 82.4%81.9% at March 31,September 30, 2023 but remained above internal policies. We created and implemented several deposit gathering initiatives in 2022 in anticipation of the more challenging deposit gathering environment. We remain optimistic that we will be able to grow our levels of core funding as needed to fund our balance sheet in a sound manner, though during the first quarternine months of 2023, in response to the current macroeconomic environment, we elected to increase our levels of on-balance sheet liquidity. This increase was funded by a combination of increased core deposits, increased borrowings from the FHLB Cincinnatiadvances and increases in brokered time deposits. When wholesale funding is necessary to complement the company's core deposit base, management determines which source is best suited to address both liquidity risk management and interest rate risk management objectives. Our Asset Liability Management Policy imposes limitations on overall wholesale funding reliance and on brokered deposit exposure specifically. Both our overall reliance on wholesale funding and exposure to brokered deposits and brokered time deposits were within those policy limitations as of March 31,September 30, 2023.
The amount of time deposits as of March 31,September 30, 2023 amounted to $4.1$4.8 billion. The following table shows our time deposits in denominations of less than $250,000 and in denominations of $250,000 and greater by category based on time remaining until maturity and the weighted average rate for each category as of March 31,September 30, 2023 (in thousands):
| | | | Balances | | Weighted Avg. Rate | | Balances | | Weighted Avg. Rate |
| Denominations less than $250,000 | Denominations less than $250,000 | | | | Denominations less than $250,000 | | | |
| Three months or less | Three months or less | $ | 734,244 | | | 2.34 | % | Three months or less | $ | 645,908 | | | 3.79 | % |
| Over three but less than six months | Over three but less than six months | 641,799 | | | 2.44 | % | Over three but less than six months | 878,213 | | | 4.30 | % |
| Over six but less than twelve months | Over six but less than twelve months | 687,101 | | | 3.57 | % | Over six but less than twelve months | 844,192 | | | 4.13 | % |
| Over twelve months | Over twelve months | 561,885 | | | 3.51 | % | Over twelve months | 609,497 | | | 4.19 | % |
| | | $ | 2,625,029 | | | 2.94 | % | | $ | 2,977,810 | | | 4.12 | % |
| Denominations $250,000 and greater | Denominations $250,000 and greater | | Denominations $250,000 and greater | |
| Three months or less | Three months or less | $ | 455,740 | | | 3.13 | % | Three months or less | $ | 601,124 | | | 4.63 | % |
| Over three but less than six months | Over three but less than six months | 244,864 | | | 3.24 | % | Over three but less than six months | 564,673 | | | 4.45 | % |
| Over six but less than twelve months | Over six but less than twelve months | 385,473 | | | 3.74 | % | Over six but less than twelve months | 409,232 | | | 4.28 | % |
| Over twelve months | Over twelve months | 367,805 | | | 3.79 | % | Over twelve months | 260,200 | | | 4.24 | % |
| | | $ | 1,453,882 | | | 3.48 | % | | $ | 1,835,229 | | | 4.44 | % |
| Totals | Totals | $ | 4,078,911 | | | 3.13 | % | Totals | $ | 4,813,039 | | | 4.24 | % |
Subordinated debt and other borrowings. Pinnacle Bank receives advances from the FHLB pursuant to the terms of various borrowing agreements which assist it in the funding of its home mortgage and commercial real estate loan portfolios. Under the borrowing agreements with the FHLB, Pinnacle Bank has pledged certain qualifying residential mortgage loans and, pursuant to a blanket lien, all qualifying commercial mortgage loans as collateral. At March 31,September 30, 2023, Pinnacle Bank had received advances from the FHLB totaling $2.2$2.1 billion up from $464.4 million at December 31, 2022. At March 31,September 30, 2023, the scheduled maturities of FHLB advances and interest rates are as follows (in thousands):
| | | | Scheduled maturities | | Weighted average interest rates (1) | | Scheduled maturities | | Weighted average interest rates (1) |
| 2023 | 2023 | $ | 750,000 | | | 5.14 | % | 2023 | $ | — | | | — | % |
| 2024 | 2024 | — | | | — | % | 2024 | — | | | — | % |
| 2025 | 2025 | 116,250 | | | 4.36 | % | 2025 | 366,250 | | | 4.95 | % |
| 2026 | 2026 | — | | | — | % | 2026 | 162,500 | | | 4.00 | % |
| 2027 | 2027 | 75,000 | | | 4.71 | % | 2027 | 237,500 | | | 4.14 | % |
| Thereafter | Thereafter | 1,225,012 | | | 3.74 | % | Thereafter | 1,375,012 | | | 3.97 | % |
| | | 2,166,262 | | | | | 2,141,262 | | | |
| Deferred costs | Deferred costs | (1,637) | | | Deferred costs | (1,259) | | |
| Fair value hedging adjustment | Fair value hedging adjustment | 1,883 | | | Fair value hedging adjustment | (29,405) | | |
| Total Federal Home Loan Bank advances | Total Federal Home Loan Bank advances | $ | 2,166,508 | | | Total Federal Home Loan Bank advances | $ | 2,110,598 | | |
| Weighted average interest rate | Weighted average interest rate | | | 4.29 | % | Weighted average interest rate | | | 4.16 | % |
(1)The FHLB advance that matures in 2025 includes a variable interest rate that could increase or decrease in the future. The table reflects rates in effect as of March 31,September 30, 2023.
We have established, or through acquisition acquired, twelve statutory business trusts which were established to issue 30-year trust preferred securities and certain other subordinated debt agreements. From time to time we, or our bank subsidiary, have issued subordinated notes to enhance our capital positions. These trust-preferred securities and subordinated notes qualify as Tier 2 capital subject to annual phase outs beginning five years from maturity. These instruments are outlined below (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Name | | Date
Established | | Maturity | | Total Debt Outstanding | | Interest Rate at March 31, 2023 | | Coupon Structure |
| Trust preferred securities | | | | | | | | |
| PNFP Statutory Trust I | | December 29, 2003 | | December 30, 2033 | | $ | 10,310 | | | 7.71 | % | | 3-month LIBOR + 2.80% (1) |
| PNFP Statutory Trust II | | September 15, 2005 | | September 30, 2035 | | 20,619 | | | 6.56 | % | | 3-month LIBOR + 1.40% (1) |
| PNFP Statutory Trust III | | September 7, 2006 | | September 30, 2036 | | 20,619 | | | 6.81 | % | | 3-month LIBOR + 1.65% (1) |
| PNFP Statutory Trust IV | | October 31, 2007 | | September 30, 2037 | | 30,928 | | | 7.72 | % | | 3-month LIBOR + 2.85% (1) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Name | | Date
Established | | Maturity | | Total Debt Outstanding | | Interest Rate at March 31, 2023 | | Coupon Structure |
| BNC Capital Trust I | | April 3, 2003 | | April 15, 2033 | | 5,155 | | | 8.08 | % | | 3-month LIBOR + 3.25% (1) |
| BNC Capital Trust II | | March 11, 2004 | | April 7, 2034 | | 6,186 | | | 7.68 | % | | 3-month LIBOR + 2.85% (1) |
| BNC Capital Trust III | | September 23, 2004 | | September 23, 2034 | | 5,155 | | | 7.23 | % | | 3-month LIBOR + 2.40% (1) |
| BNC Capital Trust IV | | September 27, 2006 | | December 31, 2036 | | 7,217 | | | 6.86 | % | | 3-month LIBOR + 1.70% (1) |
| Valley Financial Trust I | | June 26, 2003 | | June 26, 2033 | | 4,124 | | | 8.23 | % | | 3-month LIBOR + 3.10% (1) |
| Valley Financial Trust II | | September 26, 2005 | | December 15, 2035 | | 7,217 | | | 6.36 | % | | 3-month LIBOR + 1.49% (1) |
| Valley Financial Trust III | | December 15, 2006 | | January 30, 2037 | | 5,155 | | | 6.53 | % | | 3-month LIBOR + 1.73% (1) |
| Southcoast Capital Trust III | | August 5, 2005 | | September 30, 2035 | | 10,310 | | | 6.66 | % | | 3-month LIBOR + 1.50% (1) |
| | | | | | | | | | |
| Subordinated Debt | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Pinnacle Financial Subordinated Notes | | September 11, 2019 | | September 15, 2029 | | 300,000 | | | 4.13 | % | | Fixed (2) |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Debt issuance costs and fair value adjustments | | (8,719) | | | | | |
| Total subordinated debt and other borrowings | | $ | 424,276 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Name | | Date
Established | | Maturity | | Total Debt Outstanding | | Interest Rate at September 30, 2023 | | Coupon Structure at
September 30, 2023 |
| Trust preferred securities | | | | | | | | |
| PNFP Statutory Trust I | | December 29, 2003 | | December 30, 2033 | | $ | 10,310 | | | 8.47 | % | | 3-month SOFR + 2.80% (1) |
| PNFP Statutory Trust II | | September 15, 2005 | | September 30, 2035 | | 20,619 | | | 7.06 | % | | 3-month SOFR + 1.40% (1) |
| PNFP Statutory Trust III | | September 7, 2006 | | September 30, 2036 | | 20,619 | | | 7.31 | % | | 3-month SOFR + 1.65% (1) |
| PNFP Statutory Trust IV | | October 31, 2007 | | September 30, 2037 | | 30,928 | | | 8.52 | % | | 3-month SOFR + 2.85% (1) |
| BNC Capital Trust I | | April 3, 2003 | | April 15, 2033 | | 5,155 | | | 8.82 | % | | 3-month SOFR + 3.25% (1) |
| BNC Capital Trust II | | March 11, 2004 | | April 7, 2034 | | 6,186 | | | 8.42 | % | | 3-month SOFR + 2.85% (1) |
| BNC Capital Trust III | | September 23, 2004 | | September 23, 2034 | | 5,155 | | | 7.97 | % | | 3-month SOFR + 2.40% (1) |
| BNC Capital Trust IV | | September 27, 2006 | | December 31, 2036 | | 7,217 | | | 7.36 | % | | 3-month SOFR + 1.70% (1) |
| Valley Financial Trust I | | June 26, 2003 | | June 26, 2033 | | 4,124 | | | 8.76 | % | | 3-month SOFR + 3.10% (1) |
| Valley Financial Trust II | | September 26, 2005 | | December 15, 2035 | | 7,217 | | | 7.16 | % | | 3-month SOFR + 1.49% (1) |
| Valley Financial Trust III | | December 15, 2006 | | January 30, 2037 | | 5,155 | | | 7.36 | % | | 3-month SOFR+ 1.73% (1) |
| Southcoast Capital Trust III | | August 5, 2005 | | September 30, 2035 | | 10,310 | | | 7.16 | % | | 3-month SOFR + 1.50% (1) |
| | | | | | | | | | |
| Subordinated Debt | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Pinnacle Financial Subordinated Notes | | September 11, 2019 | | September 15, 2029 | | 300,000 | | | 4.13 | % | | Fixed (2) |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Debt issuance costs and fair value adjustments | | (8,277) | | | | | |
| Total subordinated debt and other borrowings | | $ | 424,718 | | | | | |
(1) Expected to transitionRate transitioned to 3-month term SOFR plus a comparable tenor spread adjustment when 3-monthbeginning after July 1, 2023 as three month LIBOR is no longerceased to be published on a future adjustment date.effective July 1, 2023.
(2) MigratesPreviously was to migrate to three month LIBOR + 2.775% (or, but will now migrate to an alternative benchmark rate plus a comparable spread in the event three month LIBOR is no longer published on such adjustment date) beginning September 15, 2024 through the end of the term.term as three month LIBOR ceased to be published effective July 1, 2023.
Capital Resources. At March 31,September 30, 2023 and December 31, 2022, our shareholders' equity amounted to $5.7$5.8 billion and $5.5 billion, respectively. At March 31,September 30, 2023 and December 31, 2022, our capital ratios, including our bank's capital ratios, exceeded regulatory minimum capital requirements and those necessary to be considered well-capitalized under applicable federal regulations. See Note 10.11. Regulatory Matters in the Notes to our Consolidated Financial Statements elsewhere in this Form 10-Q for additional information regarding our capital ratios. From time to time we may be required to support the capital needs of our bank (Pinnacle Bank). At March 31,September 30, 2023, we had approximately $185.3$179.1 million of cash at the parent company that could be used to support our bank. We believe we have various capital raising techniques available to us to provide for the capital needs of our company and bank, such as issuing subordinated debt or entering into a revolving credit facility with a financial institution. We also periodically evaluate capital markets conditions to identify opportunities to access those markets if necessary or prudent to support our capital levels.
Share Repurchase Program. On January 18, 2022 our board of directors authorized a share repurchase program for up to $125.0 million of our outstanding common stock. The authorization for this program remained in effect through March 31, 2023. On January 17, 2023, our board of directors authorized a share repurchase program for up to $125.0 million of our common stock which commenced upon the expiration of the share repurchase program that expired on March 31, 2023. The new authorization is to remain in effect through March 31, 2024. We did not repurchase any shares under either share repurchase program during the three months ended March 31, 2023 or 2022, respectively.
Dividends. Pursuant to Tennessee banking law, our bank may not, without the prior consent of the Commissioner of the TDFI, pay any dividends to us in a calendar year in excess of the total of our bank's retained net profits for that year plus the retained net profits for the preceding two years, which was $981.7 million$1.3 billion at March 31,September 30, 2023. Additionally, approval by regulatory authorities is required if the effect of dividends declared would cause the regulatory capital of Pinnacle Bank to fall below specified minimum levels. During the threenine months ended March 31,September 30, 2023, the bank paid dividends of $26.3$79.5 million to us which is within the limits allowed by banking regulations.
During the three and nine months ended March 31,September 30, 2023, we paid $17.2 million and $51.6 million, respectively, in dividends to our common shareholders and $3.8 million and $11.4 million, respectively, in dividends on our Series B Preferred Stock. On AprilOctober 17, 2023, our board of directors declared a $0.22 per share quarterly cash dividend to common shareholders which should approximate $17.2 million in aggregate dividend payments that are expected to be paid on May 26,November 24, 2023 to common shareholders of record as of the close of business on May 5,November 3, 2023. Additionally, on that same day, our board of directors approved a quarterly dividend of approximately $3.8 million, or $16.88 per share (or $0.422 per depositary share), on the Series B Preferred Stock payable on JuneDecember 1, 2023 to shareholders of record at the close of business on May 17,November 16, 2023. The amount and timing of all future dividend payments, if any, is subject to board discretion and will depend on our earnings, capital position, financial condition and other factors, including, if necessary, our receipt of dividends from Pinnacle Bank, regulatory capital requirements, as they become
known to us and receipt of any regulatory approvals that may become required as a result of our and our bank subsidiary's financial results.
Market and Liquidity Risk Management
Our objective is to manage assets and liabilities to provide a satisfactory, consistent level of profitability within the framework of established liquidity, loan, investment, borrowing, and capital policies. Our Asset Liability Management Committee (ALCO) is charged with the responsibility of monitoring these policies, which are designed to ensure acceptable composition of asset/liability mix. Two critical areas of focus for ALCO are interest rate sensitivity and liquidity risk management.
Interest Rate Sensitivity. In the normal course of business, we are exposed to market risk arising from fluctuations in interest rates. ALCO measures and evaluates the interest rate risk so that we can meet customer demands for various types of loans and deposits. ALCO determines the most appropriate amounts of on-balance sheet and off-balance sheet items. Measurements which we use to help us manage interest rate sensitivity include an earnings simulation model and an economic value of equity (EVE) model.
Our interest rate sensitivity modeling incorporates a number of assumptions for both earnings simulation and EVE, including loan and deposit re-pricing characteristics, the rate of loan prepayments, etc. ALCO periodically reviews these assumptions for accuracy based on historical data and future expectations. Our ALCO policy requires that the base scenario assumes rates remain flat and is the scenario to which all others are compared in order to measure the change in net interest income and EVE. Policy limits are applied to the results of certain modeling scenarios. While the primary policy scenarios focus is on a twelve month time frame for the earnings simulations model, longer time horizons are also modeled. All policy scenarios assume a static volume forecast where the balance sheet is held constant, although other scenarios are modeled.
During the quarter ended March 31, 2023, thereThere were several noteworthy factors when comparing the results of both the earnings simulation and the economic value of equity modeling results as of March 31,September 30, 2023 to the modeling results as of March 31,September 30, 2022:
•The Federal Reserve tightened monetary policy with 450225 basis points of Fed Funds rate increases since March 31,September 30, 2022.
•Our deposit mix shifted as evidenced by a drop in our non-interest bearing deposits as a percentage of total deposits dropping from 34.0%31.4% to 25.0%21.7%.
•We entered into $875 million of interest rate floors for our variable rate loan portfolio.
•We entered into $875 million of interest rate collars for our variable rate loan portfolio.
•We entered into $425$850 million of receive-fixed interest rate swaps on our wholesale funding portfolio.
Earnings simulation model. We believe interest rate risk is best measured by our earnings simulation modeling. Earning assets, interest-bearing liabilities and off-balance sheet financial instruments are combined with forecasts of interest rates for the next 12 months and are combined with other factors in order to produce various earnings simulations over that same 12-month period. To limit interest rate risk, we have policy guidelines for our earnings at risk which seek to limit the variance of net interest income in both gradual and instantaneous changes to interest rates. For instantaneous upward and downward changes in rates from management's baseline interest rate forecast over the next twelve months, assuming a static balance sheet, the following estimated changes are calculated:
| | | Estimated % Change in Net Interest Income Over 12 Months | | Estimated % Change in Net Interest Income Over 12 Months |
| | March 31, 2023* | March 31, 2022* | | Sept. 30, 2023* | Sept. 30, 2022* |
| Instantaneous Rate Change | Instantaneous Rate Change | | Instantaneous Rate Change | |
| 300 bps increase | 300 bps increase | 6.50% | 10.20% | 300 bps increase | 5.9% | 3.3% |
| 200 bps increase | 200 bps increase | 4.90% | 7.00% | 200 bps increase | 4.4% | 1.7% |
| 100 bps increase | 100 bps increase | 2.50% | 3.70% | 100 bps increase | 2.4% | 0.6% |
| 100 bps decrease | 100 bps decrease | (2.00)% | (5.60)% | 100 bps decrease | (2.4)% | (2.9)% |
| 200 bps decrease | 200 bps decrease | (3.60)% | (8.10)% | 200 bps decrease | (3.8)% | (6.8)% |
| 300 bps decrease | 300 bps decrease | (5.80)% | (9.70)% | 300 bps decrease | (5.5)% | (14.8)% |
*: Negative interest rates are not contemplated in these scenarios. The Treasury curve and all short-term rate indices, such as Fed Funds, LIBOR,SOFR, etc., are assumed to be zero bound.
While an instantaneous and severe shift in interest rates was used in this analysis to provide an estimate of exposure under these scenarios, we believe that a gradual shift in interest rates would have a more modest impact. Further, the earnings simulation model does not take into account factors such as future balance sheet growth, changes in product mix, changes in yield curve relationships, hedging activities we might take and changing product spreads that could mitigate any potential adverse impact of changes in interest rates.
The behavior of our deposit portfolio in the baseline forecast and in alternate interest rate scenarios set out in the table above is a key assumption in our projected estimates of net interest income. The projected impact on net interest income in the table above assumes no change in deposit portfolio size or mix from the baseline forecast in alternative rate environments. In higher rate scenarios, any
customer activity resulting in the replacement of low-cost or noninterest-bearing deposits with higher-yielding deposits or market-based funding as we experienced in the first quarterhalf of 2023 would reduce the assumed benefit of those deposits. The projected impact on net interest income in the table above also assumes a "through-the-cycle" non-maturity deposit beta which may not be an accurate predictor of actual deposit rate changes realized in scenarios of smaller and/or non-parallel interest rate movements.
At March 31,September 30, 2023, our earnings simulation model indicated we were in compliance with our policies for all interest rate scenarios for which we model as required by our board approved Asset Liability Policy.
Economic value of equity model. While earnings simulation modeling attempts to determine the impact of a changing rate environment to our net interest income, our EVE model measures estimated changes to the economic values of our assets, liabilities and off-balance sheet items as a result of interest rate changes. Economic values are determined by discounting expected cash flows from assets, liabilities and off-balance sheet items, which establishes a base case EVE. We then shock rates as prescribed by our Asset Liability Policy and measure the sensitivity in EVE values for each of those shocked rate scenarios versus the base case. The Asset Liability Policy sets limits for those sensitivities. At March 31,September 30, 2023, our EVE modeling calculated the following estimated changes in EVE due to instantaneous upward and downward changes in rates:
| | | March 31, 2023* | March 31, 2022* | | Sept. 30, 2023* | Sept. 30, 2022* |
| Instantaneous Rate Change | Instantaneous Rate Change | | Instantaneous Rate Change | |
| 300 bps increase | 300 bps increase | (17.30) | % | (15.70) | % | 300 bps increase | (17.3)% | (20.1)% |
| 200 bps increase | 200 bps increase | (11.90) | % | (9.30) | % | 200 bps increase | (12.0)% | (13.9)% |
| 100 bps increase | 100 bps increase | (6.10) | % | (3.00) | % | 100 bps increase | (6.3)% | (7.1)% |
| 100 bps decrease | 100 bps decrease | 4.40 | % | (7.10) | % | 100 bps decrease | 6.8% | 4.9% |
| 200 bps decrease | 200 bps decrease | (2.10) | % | (13.20) | % | 200 bps decrease | 11.4% | 2.1% |
| 300 bps decrease | 300 bps decrease | (2.90) | % | (16.90) | % | 300 bps decrease | 4.5% | (1.6)% |
*: Negative interest rates are not contemplated in these scenarios. The Treasury curve and all short-term rate indices, such as Fed Funds, LIBOR,SOFR, etc., are assumed to be zero bound.Funds, LIBOR, etc., are assumed to be zed.
While an instantaneous and severe shift in interest rates was used in this analysis to provide an estimate of exposure under these scenarios, we believe that a gradual shift in interest rates would have a more modest impact. Since EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year). Further, EVE does not take into account factors such as future balance sheet growth, changes in product mix, changes in yield curve relationships, hedging activities we might take and changing product spreads that could mitigate the adverse impact of changes in interest rates.
At March 31,September 30, 2023, our EVE model indicated we were in compliance with our policies for all interest rate scenarios for which we model as required by our board approved Asset Liability Policy.
Most likely earnings simulation models. We also analyze a most-likely earnings simulation scenario that projects the expected change in rates based on a forward yield curve adopted by management using expected balance sheet volumes forecasted by management. Separate growth assumptions are developed for loans, investments, deposits, etc. Other interest rate scenarios analyzed by management may include delayed rate shocks, yield curve steepening or flattening, or other variations in rate movements to further analyze or stress our balance sheet under various interest rate scenarios. Each scenario is evaluated by management. These processes assist management to better anticipate our financial results and, as a result, management may determine the need to invest in other operating strategies and tactics which might enhance results or better position the firm's balance sheet to reduce interest rate risk going forward.
Each of the above analyses may not, on its own, be an accurate indicator of how our net interest income will be affected by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates. In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest income. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may react in different degrees to changes in market interest rates. Interest rates on certain types of assets and liabilities fluctuate in advance of changes in general market rates, while interest rates on other types may lag behind changes in general market rates. In addition, certain assets, such as adjustable rate mortgage loans, have features (generally referred to as interest rate caps and floors)
which limit changes in interest rates. Prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the maturity of certain instruments. The ability of many borrowers to service their debts also may decrease during periods of rising interest rates. ALCO reviews each of the above interest rate sensitivity analyses along with several different interest rate
scenarios as part of its responsibility to provide a satisfactory, consistent level of profitability within the framework of established liquidity, loan, investment, borrowing, and capital policies.
Management's asset liability management model governance, implementation and validation processes and controls are subject to routine and ongoing review by our model risk management and internal audit groups as well as subject to routine regulatory examinations to ensure our asset liability management processes are in compliance with the most current regulatory guidelines and industry and regulatory practices. Management utilizes a respected, sophisticated third party asset liability modeling software to help ensure implementation of management's assumptions into the model are processed as intended in a robust manner. That said, there are numerous assumptions regarding financial instrument behavior that are integrated into the model. The assumptions are formulated by combining observations gleaned from our historical studies of financial instruments and our best estimations of how these instruments may behave in the future given changes in economic conditions, technology, etc. These assumptions may prove to be inaccurate. Additionally, given the large number of assumptions built into our asset liability modeling software, it is difficult, at best, to compare our results to other firms.
Some of the more critical assumptions built into the asset liability model are our behavioral assumptions for non-maturity deposits, including beta, decay and volatility assumptions. To support these assumptions, we have developed a proprietary non-maturity deposit model that formulates these assumptions. The assumptions are based on quantitative techniques with respect to historical time series of data of these non-maturity deposit instruments. The decay and beta assumptions are backtested on a monthly basis as part of our ongoing monitoring governance of this model. Should back testing reveal differences outside of tolerances between predicted versus actual behaviors, the model is modified but only after ALCO’s approval. Additionally, the volatility assessment of deposits is also a critical assumption. We have additional quantitative techniques applied in our non-maturity deposit model to each individual account monthly that determines the anticipated volatility of each deposit account. For all accounts that are deemed to exceed our volatility tolerances, these accounts are classified as non-stable, we assign a duration of 0% to them. This effectively disallows us from leveraging these as sources of funding for incremental fixed rate asset investment. While the likelihood of all of these deposits repricing simultaneously is extremely remote, this approach forces our EVE sensitivities to skew more liability sensitive. This reduces the likelihood that we would make excessive investments in assets whose value deteriorates beyond our tolerances as interest rates increase.
ALCO may determine that Pinnacle Financial should over time become more or less asset or liability sensitive depending on the underlying balance sheet circumstances and our conclusions as to anticipated interest rate fluctuations in future periods. At present, ALCO has determined that its "most likely" rate scenario assumes the 75 basis point increaseno further increases in short-term interest rates thatfrom the Federal Reserve has implemented thus far in 2023 will be followed by potential reductions in short-term interest rates beginning inafter the fourth quarter oflatest 25 basis point increase on July 26, 2023. Our "most likely" rate forecast is based primarily on information we acquire from a service which includes a consensus forecast of numerous interest rate benchmarks. We may implement additional actions designed to achieve our desired sensitivity position which could change from time to time.
We have in the past used, and may in the future continue to use, derivative financial instruments as one tool to manage our interest rate sensitivity, including in our mortgage lending program, while continuing to meet the credit and deposit needs of our customers. For further details on the derivatives we currently use, see Note 8.9. Derivative Instruments in the Notes to our Consolidated Financial Statements elsewhere in this Form 10-Q.
We may also enter into interest rate swaps to facilitate customer transactions and meet their financing needs. These swaps qualify as derivatives, even though they are not designated as hedging instruments.
Liquidity Risk Management. The purpose of liquidity risk management is to ensure that there are sufficient cash flows to satisfy loan demand, deposit withdrawals, and our other needs. Traditional sources of liquidity for a bank include asset maturities and growth in core deposits. A bank may achieve its desired liquidity objectives from the management of its assets and liabilities and by internally generated funding through its operations. Funds invested in marketable instruments that can be readily sold and the continuous maturing of other earning assets are sources of liquidity from an asset perspective. The liability base provides sources of liquidity through attraction of increased deposits and borrowing funds from various other institutions.
To assist in determining the adequacy of our liquidity, we perform a variety of liquidity stress tests including idiosyncratic, systemic and combined scenarios for both moderate and severe events. Liquidity is defined as the ability to convert assets into cash or cash equivalents without significant loss and to raise additional funds by increasing liabilities. Liquidity management involves maintaining our ability to meet the daily cash flow requirements of our customers, both depositors and borrowers. We seek to maintain a sufficiently liquid asset balance to ensure our ability to meet our obligations. The amount of the appropriate minimum liquid asset
balance is determined through severe liquidity stress testing as measured by our liquidity coverage ratio calculation. At March 31,September 30, 2023, we were in compliance with our liquidity coverage ratio.
Changes in interest rates also affect our liquidity position. We currently price deposits in response to market rates, and our management intends to continue this policy. If deposits are not priced in response to market rates, a loss of deposits could occur which would negatively affect our liquidity position.
Scheduled loan payments are a relatively stable source of funds, but loan payoffs and deposit flows fluctuate significantly, being influenced by interest rates, general economic conditions and competition. Additionally, debt security investments are subject to prepayment and call provisions that could accelerate their payoff prior to stated maturity. Our financial advisors attempt to price our deposit products to meet our asset/liability objectives consistent with local market conditions. Our ALCO is responsible for monitoring our ongoing liquidity needs. Our regulators also monitor our liquidity and capital resources on a periodic basis.
As noted previously, Pinnacle Bank is a member of the FHLB Cincinnati and, pursuant to a borrowing agreement with the FHLB, Cincinnati, has pledged certain assets pursuant to a blanket lien. As such, Pinnacle Bank may use the FHLB Cincinnati as a source of liquidity depending on the firm's ALCO strategies. Additionally, we may pledge additional qualifying assets or reduce the amount of pledged assets with the FHLB Cincinnati to increase or decrease our borrowing capacity at the FHLB Cincinnati.FHLB. At March 31,September 30, 2023, we believe we had an estimated $2.2$3.0 billion in additional borrowing capacity with the FHLB Cincinnati;FHLB; however, incremental borrowings are made via a formal request by Pinnacle Bank and the subsequent approval by the FHLB Cincinnati.FHLB.
Pinnacle Bank also has accommodations with upstream correspondent banks for unsecured short-term advances which aggregate $155.0 million. These accommodations have various covenants related to their term and availability, and in most cases must be repaid within less than one month. There were no outstanding borrowings under these agreements at March 31,September 30, 2023, or during the three months then ended, although we test the availability of these accommodations periodically. Pinnacle Bank also had approximately $5.1$6.3 billion in available Federal Reserve discount window and the Federal Reserve's new Bank Term Funding Program (BTFP) lines of credit at March 31,September 30, 2023. The BTFP is a new facility established in response to recent liquidity concerns within the banking industry due tofollowing the recent failurefailures of multiple high-profile financial institutions.institutions in the first half of 2023. The BTFP was designed to provide available additional funding to eligible depository institutions in order to help assure that banks have the ability to meet the needs of all their depositors. Under the program, eligible depository institutions can obtain loans of up to one year in length by pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets will be valued at par.
At March 31,September 30, 2023, excluding reciprocating time and money market deposits issued through the IntraFiNetwork, we had approximately $2.8$3.1 billion in brokered deposits and $14.2$11.1 billion in uninsured deposits. Historically, we have issued brokered certificates through several different brokerage houses based on competitive bid. During the first quarternine months of 2023, and in response to the uncertainty resulting from the macroeconomic environment and the failure of multiple high-profile financial institutions, we intentionally increased our levels of on-balance sheet liquidity. This increase was funded by a combination of increased core deposits, increased borrowings from the FHLB, Cincinnatiholding the proceeds from the recent sale-leaseback transaction and the sale of investment securities and increases in brokered time deposits. We intend to continue to prepay and/or let mature wholesale funding as core deposit levels allow.
During the first quarter of 2023, numerous regional banks encountered liquidity stresses and the failure of multiple high-profile financial institutions created stress in the banking sector. These institutions appeared to face stress particularly surrounding uninsured and uncollateralized deposits. Our percentage of deposits that were both uninsured and uncollateralized as of March 31, 2023, was approximately 33%. Based on a peer analysis, utilizing public data as of December 31, 2022, we believe this percentage would place Pinnacle Bank's level of uninsured or uncollateralized deposits below peer average and peer median. We attribute this lower level of uninsured and uncollateralized deposits to having a deposit base with less concentrated deposits than those of the institutions that failed, especially when considering our commercial banking focus. This is due primarily to our focus on banking small businesses, which allows us to accumulate larger quantities of insured commercial accounts than a bank that is focused on larger clients.
Banking regulators have defined additional liquidity guidelines, through the issuance of the Basel III Liquidity Coverage Ratio (LCR) and the Modified LCR. These regulatory guidelines became effective January 2015 with phase in over subsequent years and require these large institutions to follow prescriptive guidance in determining an absolute level of a high quality liquid asset (HQLA) buffer that must be maintained on their balance sheets in order to withstand a potential liquidity crisis event. Although Pinnacle Financial follows the principles outlined in the Interagency Policy Statement on Liquidity Risk Management, issued March 2010, to determine its HQLA buffer, Pinnacle Financial is not currently subject to these regulations. However, these formulas could eventually be imposed on smaller banks, such as Pinnacle Bank, and require an increase in the absolute level of liquidity on our balance sheet, which could result in lower net interest margins for us in future periods.
At March 31,September 30, 2023, we had no individually significant commitments for capital expenditures. But, we believe the number of our locations, including non-branch locations, will increase over an extended period of time across our footprint, including the markets to which we have recently expanded, and that certain of our locations will be in need of required renovations. In future periods, these expansions and renovation projects may lead to additional equipment and occupancy expenses as well as related increases in salaries
and benefits expense. Additionally, we expect we will continue to incur costs associated with planned technology improvements to enhance the infrastructure of our firm.
Our short-term borrowings (borrowings which mature within the next fiscal year) consist primarily of securities sold under agreements to repurchase (these agreements are typically associated with comprehensive treasury management programs for our clients and provide them with short-term returns on their excess funds).
We have certain contractual obligations as of March 31,September 30, 2023, which by their terms have a contractual maturity and termination dates subsequent to March 31,September 30, 2023. Each of these commitments is noted throughout Item 2. Management's Discussion and Analysis. Our management believes that we have adequate liquidity to meet all known contractual obligations and unfunded commitments, including loan commitments and reasonable borrower, depositor, and creditor requirements over the next twelve months and that we will have adequate liquidity to meet our obligations over a longer-term as well.
Off-Balance Sheet Arrangements. At March 31,September 30, 2023, we had outstanding standby letters of credit of $344.5$326.8 million and unfunded loan commitments outstanding of $16.2$15.6 billion. Because these commitments generally have fixed expiration dates and many will expire without being drawn upon, the total commitment level does not necessarily represent future cash requirements. If needed to fund these outstanding commitments, Pinnacle Bank has the ability to liquidate federal funds sold or securities available-for-sale, or on a short-term basis to borrow and purchase federal funds from other financial institutions.
We follow the same credit policies and underwriting practices when making these commitments as we do for on-balance sheet instruments. Each customer's creditworthiness is evaluated on a case-by-case basis and the amount of collateral obtained, if any, is based on management's credit evaluation of the customer. However, should the commitments be drawn upon and should our customers default on their resulting obligation to us, our maximum exposure to credit loss, without consideration of collateral, is represented by the contractual amount of those instruments. At March 31,September 30, 2023, we had accrued reserves of $23.0$21.5 million related to expected credit losses associated with off-balance sheet commitments.
Recently Adopted Accounting Pronouncements
See "Part I - Item 1. Consolidated Financial Statements - Note. 1 Summary of Significant Accounting Policies" of this ReportForm 10-Q for further information.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The information required by this Item 3 is included on pages 3742 through 5765 of Part I - Item 2 - "Management's Discussion and Analysis of Financial Condition and Results of Operations."
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Pinnacle Financial maintains disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934 (the "Exchange Act"), that are designed to ensure that information required to be disclosed by it in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and communicated to Pinnacle Financial's management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Pinnacle Financial carried out an evaluation, under the supervision and with the participation of its management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of its disclosure controls and procedures as of the end of the period covered by this report. Based on the evaluation of these disclosure controls and procedures, the Chief Executive Officer and Chief Financial Officer concluded that Pinnacle Financial's disclosure controls and procedures were effective as of the end of the period covered by this report in ensuring that the information required to be disclosed by Pinnacle Financial in the reports it files or submits under the Exchange Act is (i) accumulated and communicated to Pinnacle Financial's management (including the Principal Executive Officer and Principal Financial Officer) to allow timely decisions regarding required disclosure, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms.
Changes in Internal Controls
No change in our internal control over financial reporting (as such term is defined in Exchange Act Rule 13a-15(f) or 15d-(f)) occurred during the fiscal quarter ended March 31,September 30, 2023 that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
Various legal proceedings to which Pinnacle Financial or a subsidiary of Pinnacle Financial is a party arise from time to time in the normal course of business. There are no material pending legal proceedings to which Pinnacle Financial or a subsidiary of Pinnacle Financial is a party or of which any of their property is the subject.
ITEM 1A. RISK FACTORS
Investing in Pinnacle Financial involves various risks which are particular to our company, our industry and our market area. We believe all significant risks to investors in Pinnacle Financial have been outlined in Part II, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2022. However, other risks may prove to be important in the future, and new risks may emerge at any time. We cannot predict with certainty all potential developments which could materially affect our financial performance or condition. There has been no material change to our risk factors as previously disclosed in the above described Annual Report on Form 10-K.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The following table discloses shares of our common stock repurchased during the three months ended March 31,September 30, 2023. | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Period | | Total Number of Shares Repurchased (1)(2) | | Average Price Paid Per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2) | | Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs |
| January 1, 2023 to January 31, 2023 | | 47,384 | | | $ | 73.87 | | | — | | | 125,000,000 | |
| February 1, 2023 to February 28, 2023 | | 40,738 | | | 74.93 | | | — | | | 125,000,000 | |
| March 1, 2023 to March 31, 2023 | | 2,337 | | | 72.62 | | | — | | | 125,000,000 | |
| Total | | 90,459 | | | $ | 74.30 | | | — | | | 125,000,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Period | | Total Number of Shares Repurchased (1)(2) | | Average Price Paid Per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2) | | Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs |
| July 1, 2023 to July 31, 2023 | | 5,674 | | | $ | 65.45 | | | — | | | 125,000,000 | |
| August 1, 2023 to August 31, 2023 | | 15 | | | 74.74 | | | — | | | 125,000,000 | |
| September 1, 2023 to September 30, 2023 | | 14 | | | 65.67 | | | — | | | 125,000,000 | |
| Total | | 5,703 | | | $ | 65.47 | | | — | | | 125,000,000 | |
______________________
(1)During the quarter ended March 31,September 30, 2023, 285,39220,871 shares of restricted stock, restricted stock units or performance stock units previously awarded to certain of the participants in our equity incentive plans vested. We withheld 90,4595,703 shares of common stock to satisfy tax withholding requirements associated with the vesting of these awards.
(2)On January 18, 2022, the board of directors authorized a share repurchase program for up to $125.0 million of Pinnacle Financial's outstanding common stock. The share repurchase program expired on March 31, 2023. On January 17, 2023, our board of directors authorized a share repurchase program for up to $125.0 million of our common stock which commenced upon the expiration of the previously authorized share repurchase program that expired on March 31, 2023. The new authorization is to remain in effect through March 31, 2024. Share repurchases may be made from time to time, on the open market or in privately negotiated transactions, at the discretion of the management of Pinnacle Financial, after the board of directors of Pinnacle Financial authorizes a repurchase program. The approved share repurchase program does not obligate Pinnacle Financial to repurchase any dollar amount or number of shares, and the program may be extended, modified, suspended, or discontinued at any time. Stock repurchases generally are affected through open market purchases, and may be made through unsolicited negotiated transactions. The timing of these repurchases will depend on market conditions and other requirements. Pinnacle Financial did not repurchase any shares under its share repurchase program during the three months ended March 31,September 30, 2023.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
Not applicable
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable
ITEM 5. OTHER INFORMATION
NoneDuring the quarter ended September 30, 2023, no director or officer of the Company adopted or terminated any "Rule 10b5-1 trading arrangement" or "non-Rule 10b5-1 trading arrangement" as such terms are defined in Item 408(a) and (c) of Regulation S-K.
ITEM 6. EXHIBITS | | | | | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| 101.INS* | | Inline XBRL Instance Document |
| 101.SCH* | | Inline XBRL Schema Documents |
| 101.CAL* | | Inline XBRL Calculation Linkbase Document |
| 101.LAB* | | Inline XBRL Label Linkbase Document |
| 101.PRE* | | Inline XBRL Presentation Linkbase Document |
| 101.DEF* | | Inline XBRL Definition Linkbase Document |
| 104 | | The cover page from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31,September 30, 2023, formatted in Inline XBRL (included in Exhibit 101) |
| | |
| * | | Filed herewith. |
| ** | | Furnished herewith. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. | | | | | | | | |
| | | PINNACLE FINANCIAL PARTNERS, INC. |
| | | |
May 5,November 3, 2023 | | /s/ M. Terry Turner |
| | | M. Terry Turner |
| | | President and Chief Executive Officer |
| | (Principal Executive Officer) |
| | |
May 5,November 3, 2023 | | /s/ Harold R. Carpenter |
| | | Harold R. Carpenter |
| | | Chief Financial Officer |
| | (Principal Financial and Accounting Officer) |