| Georgia | 333-289866 | 39-3738880 | ||||||
| (State of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Common Stock, $1.00 Par Value |
PNFP |
New York Stock Exchange |
||||||
Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series A |
PNFP - PrA |
New York Stock Exchange |
||||||
Fixed-Rate Reset Non-Cumulative Perpetual Preferred Stock, Series B |
PNFP - PrB |
New York Stock Exchange |
||||||
| Depositary Shares, each representing 1/40 interest in a Share of 6.75% Fixed-Rate Non-Cumulative Perpetual Preferred Stock Series C | PNFP - PrC |
New York Stock Exchange |
||||||
| Item 2.02 | Results of Operations and Financial Condition | |||||||
| On January 21, 2026, Pinnacle Financial Partners, Inc. (the "Company") issued press releases announcing financial results for the three and twelve month periods ended December 31, 2025 for each of Synovus Financial Corp. ("Synovus") and Pinnacle Financial Partners, Inc, a Tennessee corporation ("Legacy Pinnacle"). Both Synovus and Legacy Pinnacle merged with and into the Company effective January 1, 2026 pursuant to the Agreement and Plan of Merger dated July 24, 2025 by and among Synovus, Legacy Pinnacle, and the Company. | ||||||||
Pursuant to General Instruction F to Current Report on Form 8-K, the press releases are attached to this Current Report as Exhibit 99.1 and Exhibit 99.2 and only those portions of the press release related to the historical results of operations of Synovus and Legacy Pinnacle for the three and twelve month periods ended December 31, 2025 are incorporated into this Item 2.02 by reference. The information contained in this Item 2.02, including the information set forth in the press releases filed as Exhibit 99.1 and Exhibit 99.2 to, and incorporated in, this Current Report is being "furnished" and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section. The information in Exhibit 99.1 and Exhibit 99.2 furnished pursuant to this Item 2.02 shall not be incorporated by reference into any registration statement or other documents pursuant to the Securities Act of 1933, as amended (the "Securities Act"), or into any filing or other document pursuant to the Exchange Act except as otherwise expressly stated in any such filing. |
||||||||
| Item 7.01 | Regulation FD Disclosure | |||||||
| On January 21, 2026, the Company made available the supplemental information (the "Supplemental Information") and slide presentation ("Slide Presentation") prepared for use with the press releases. The investor call and webcast will be held at 8:30 a.m., ET, on January 22, 2026. | ||||||||
The information contained in this Item 7.01 of this Current Report, including the information set forth in the Supplemental Information and the Slide Presentation filed as Exhibit 99.3 to, and incorporated in, this Current Report, is being "furnished" and shall not be deemed "filed" for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that Section. The information in Exhibit 99.3 furnished pursuant to this Item 7.01 shall not be incorporated by reference into any registration statement or other documents pursuant to the Securities Act or into any filing or other document pursuant to the Exchange Act except as otherwise expressly stated in any such filing. |
||||||||
| Item 9.01 | Financial Statements and Exhibits | |||||||
| (d) | Exhibits | |||||||
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
| 99.2 | ||||||||
| 99.3 | ||||||||
| PINNACLE FINANCIAL PARTNERS, INC. | |||||
| Date: January 21, 2026 | By: /s/ Allan E. Kamensky |
||||
| Name: Allan E. Kamensky | |||||
| Title: Executive Vice President and Chief Legal Officer | |||||

Media Contact |
Investor Contact | |||||||
Audria Belton |
Jennifer H. Demba, CFA | |||||||
Media Relations |
Investor Relations | |||||||
| media@synovus.com | investorrelations@synovus.com | |||||||
| Reported | Adjusted | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | 4Q25 | 3Q25 | 4Q24 | 4Q25 | 3Q25 | 4Q24 | |||||||||||||||||||||||||||||
| Net income available to common shareholders | $ | 171,054 | $ | 185,590 | $ | 178,848 | $ | 202,551 | $ | 203,930 | $ | 178,331 | |||||||||||||||||||||||
| Diluted earnings per share | 1.22 | 1.33 | 1.25 | 1.45 | 1.46 | 1.25 | |||||||||||||||||||||||||||||
| Total revenue | 629,671 | 615,392 | 580,580 | 630,459 | 612,794 | 581,054 | |||||||||||||||||||||||||||||
| Total loans | 44,625,627 | 43,753,234 | 42,609,028 | NA | NA | NA | |||||||||||||||||||||||||||||
| Total deposits | 51,323,922 | 50,003,729 | 51,095,359 | NA | NA | NA | |||||||||||||||||||||||||||||
Return on avg assets (1) |
1.18 | % | 1.30 | % | 1.25 | % | 1.39 | % | 1.42 | % | 1.25 | % | |||||||||||||||||||||||
Return on avg common equity(1) |
12.62 | 14.36 | 14.75 | 14.94 | 15.78 | 14.71 | |||||||||||||||||||||||||||||
Return on avg tangible common equity(1) |
14.09 | 16.11 | 16.72 | 16.66 | 17.69 | 16.67 | |||||||||||||||||||||||||||||
Net interest margin(2) |
3.45 | % | 3.41 | % | 3.28 | % | NA | NA | NA | ||||||||||||||||||||||||||
Efficiency ratio-TE(2)(3) |
55.38 | 56.51 | 53.15 | 51.29 | 51.83 | 52.69 | |||||||||||||||||||||||||||||
| NCO ratio-QTD | 0.22 | 0.14 | 0.26 | NA | NA | NA | |||||||||||||||||||||||||||||
| NPA ratio | 0.62 | 0.53 | 0.73 | NA | NA | NA | |||||||||||||||||||||||||||||
CET1 ratio(4) |
11.28 | 11.22 | 10.84 | NA | NA | NA | |||||||||||||||||||||||||||||
Loans* |
|||||||||||||||||||||||||||||||||||||||||
| (dollars in millions) | 4Q25 | 3Q25 | Linked Quarter Change | Linked Quarter % Change | 4Q24 | Year/Year Change | Year/Year % Change | ||||||||||||||||||||||||||||||||||
| Commercial & industrial | $ | 24,288.7 | $ | 23,229.0 | $ | 1,059.7 | 5 | % | $ | 22,331.1 | $ | 1,957.5 | 9 | % | |||||||||||||||||||||||||||
| Commercial real estate | 12,097.4 | 12,269.7 | (172.3) | (1) | 12,014.6 | 82.8 | 1 | ||||||||||||||||||||||||||||||||||
| Consumer | 8,239.6 | 8,254.5 | (15.0) | — | 8,263.3 | (23.7) | — | ||||||||||||||||||||||||||||||||||
| Total loans | $ | 44,625.6 | $ | 43,753.2 | $ | 872.4 | 2 | % | $ | 42,609.0 | $ | 2,016.6 | 5 | % | |||||||||||||||||||||||||||
Deposits* |
|||||||||||||||||||||||||||||||||||||||||
| (dollars in millions) | 4Q25 | 3Q25 | Linked Quarter Change | Linked Quarter % Change | 4Q24 | Year/Year Change | Year/Year % Change | ||||||||||||||||||||||||||||||||||
| Non-interest-bearing DDA | $ | 10,706.0 | $ | 10,707.8 | $ | (1.8) | — | % | $ | 10,974.6 | $ | (268.6) | (2) | % | |||||||||||||||||||||||||||
| Interest-bearing DDA | 7,617.3 | 7,428.7 | 188.6 | 3 | 7,199.7 | 417.6 | 6 | ||||||||||||||||||||||||||||||||||
| Money market | 11,976.0 | 11,761.7 | 214.4 | 2 | 11,407.4 | 568.6 | 5 | ||||||||||||||||||||||||||||||||||
| Savings | 946.2 | 955.7 | (9.5) | (1) | 971.1 | (24.9) | (3) | ||||||||||||||||||||||||||||||||||
| Public funds | 7,885.5 | 7,350.3 | 535.2 | 7 | 7,987.5 | (102.0) | (1) | ||||||||||||||||||||||||||||||||||
| Time deposits | 6,741.3 | 6,773.4 | (32.0) | — | 7,679.9 | (938.6) | (12) | ||||||||||||||||||||||||||||||||||
| Brokered deposits | 5,451.6 | 5,026.2 | 425.4 | 8 | 4,875.2 | 576.4 | 12 | ||||||||||||||||||||||||||||||||||
| Total deposits | $ | 51,323.9 | $ | 50,003.7 | $ | 1,320.2 | 3 | % | $ | 51,095.4 | $ | 228.6 | — | % | |||||||||||||||||||||||||||
Income Statement Summary* |
|||||||||||||||||||||||||||||||||||||||||
| (in thousands, except per share data) | 4Q25 | 3Q25 | Linked Quarter Change | Linked Quarter % Change | 4Q24 | Year/Year Change | Year/Year % Change | ||||||||||||||||||||||||||||||||||
| Net interest income | $ | 484,577 | $ | 474,695 | $ | 9,882 | 2 | % | $ | 454,993 | $ | 29,584 | 7 | % | |||||||||||||||||||||||||||
| Non-interest revenue | 145,094 | 140,697 | 4,397 | 3 | 125,587 | 19,507 | 16 | ||||||||||||||||||||||||||||||||||
| Non-interest expense | 349,594 | 348,729 | 865 | — | 309,311 | 40,283 | 13 | ||||||||||||||||||||||||||||||||||
| Provision for (reversal of) credit losses | 33,015 | 21,690 | 11,325 | 52 | 32,867 | 148 | — | ||||||||||||||||||||||||||||||||||
| Income before taxes | $ | 247,062 | $ | 244,973 | $ | 2,089 | 1 | % | $ | 238,402 | $ | 8,660 | 4 | % | |||||||||||||||||||||||||||
| Income tax expense | 65,366 | 48,468 | 16,898 | 35 | 49,025 | 16,341 | 33 | ||||||||||||||||||||||||||||||||||
| Net income | 181,696 | 196,505 | (14,809) | (8) | 189,377 | (7,681) | (4) | ||||||||||||||||||||||||||||||||||
| Less: Net income (loss) attributable to noncontrolling interest | (561) | (489) | (72) | (15) | (1,049) | 488 | 47 | ||||||||||||||||||||||||||||||||||
| Net income attributable to Synovus Financial Corp. | 182,257 | 196,994 | (14,737) | (7) | 190,426 | (8,169) | (4) | ||||||||||||||||||||||||||||||||||
| Less: Preferred stock dividends | 11,203 | 11,404 | (201) | (2) | 11,578 | (375) | (3) | ||||||||||||||||||||||||||||||||||
| Net income available to common shareholders | $ | 171,054 | $ | 185,590 | $ | (14,536) | (8) | % | $ | 178,848 | $ | (7,794) | (4) | % | |||||||||||||||||||||||||||
| Weighted average common shares outstanding, diluted | 139,733 | 139,612 | 121 | — | 142,694 | (2,961) | (2) | ||||||||||||||||||||||||||||||||||
| Diluted earnings per share | $ | 1.22 | $ | 1.33 | $ | (0.11) | (8) | % | $ | 1.25 | $ | (0.03) | (2) | % | |||||||||||||||||||||||||||
| Adjusted diluted earnings per share | $ | 1.45 | $ | 1.46 | $ | (0.01) | (1) | % | $ | 1.25 | $ | 0.20 | 16 | % | |||||||||||||||||||||||||||
| Effective tax rate | 26.46 | % | 19.79 | % | 20.56 | % | |||||||||||||||||||||||||||||||||||
| Synovus | |||||||||||||||||||||||
| INCOME STATEMENT DATA | |||||||||||||||||||||||
| (Unaudited) | Years Ended | ||||||||||||||||||||||
| (Dollars in thousands, except per share data) | December 31, | ||||||||||||||||||||||
| 2025 | 2024 | % Change | |||||||||||||||||||||
| Interest income | $ | 3,116,167 | $ | 3,193,589 | (2) | % | |||||||||||||||||
| Interest expense | 1,242,950 | 1,444,012 | (14) | ||||||||||||||||||||
| Net interest income | 1,873,217 | 1,749,577 | 7 | ||||||||||||||||||||
| Provision for (reversal of) credit losses | 68,871 | 136,685 | (50) | ||||||||||||||||||||
| Net interest income after provision for credit losses | 1,804,346 | 1,612,892 | 12 | ||||||||||||||||||||
| Non-interest revenue: | |||||||||||||||||||||||
| Service charges on deposit accounts | 100,655 | 91,647 | 10 | ||||||||||||||||||||
| Fiduciary and asset management fees | 84,590 | 79,828 | 6 | ||||||||||||||||||||
| Card fees | 82,529 | 76,920 | 7 | ||||||||||||||||||||
| Brokerage revenue | 85,045 | 84,881 | — | ||||||||||||||||||||
| Mortgage banking income | 15,311 | 14,060 | 9 | ||||||||||||||||||||
| Capital markets income | 49,547 | 44,058 | 12 | ||||||||||||||||||||
| Income from bank-owned life insurance | 38,399 | 34,429 | 12 | ||||||||||||||||||||
| Investment securities gains (losses), net | 704 | (256,660) | nm | ||||||||||||||||||||
| Other non-interest revenue | 79,612 | 70,441 | 13 | ||||||||||||||||||||
| Total non-interest revenue | 536,392 | 239,604 | 124 | ||||||||||||||||||||
| Non-interest expense: | |||||||||||||||||||||||
| Salaries and other personnel expense | 776,344 | 737,467 | 5 | ||||||||||||||||||||
| Net occupancy, equipment, and software expense | 195,785 | 187,451 | 4 | ||||||||||||||||||||
| Third-party processing and other services | 90,856 | 85,751 | 6 | ||||||||||||||||||||
| Professional fees | 47,066 | 46,089 | 2 | ||||||||||||||||||||
| FDIC insurance and other regulatory fees | 25,314 | 45,921 | (45) | ||||||||||||||||||||
| Restructuring charges (reversals) | (2,305) | 2,121 | nm | ||||||||||||||||||||
| Merger-related expense | 42,261 | — | nm | ||||||||||||||||||||
| Other operating expenses | 146,737 | 142,743 | 3 | ||||||||||||||||||||
| Total non-interest expense | 1,322,058 | 1,247,543 | 6 | ||||||||||||||||||||
| Income before income taxes | 1,018,680 | 604,953 | 68 | ||||||||||||||||||||
| Income tax expense | 228,488 | 125,502 | 82 | ||||||||||||||||||||
| Net income | 790,192 | 479,451 | 65 | ||||||||||||||||||||
| Less: Net income (loss) attributable to noncontrolling interest | (1,788) | (3,009) | 41 | ||||||||||||||||||||
| Net income attributable to Synovus Financial Corp. | 791,980 | 482,460 | 64 | ||||||||||||||||||||
| Less: Preferred stock dividends | 45,325 | 42,903 | 6 | ||||||||||||||||||||
| Net income available to common shareholders | $ | 746,655 | $ | 439,557 | 70 | % | |||||||||||||||||
| Net income per common share, basic | $ | 5.36 | $ | 3.05 | 76 | % | |||||||||||||||||
| Net income per common share, diluted | 5.33 | 3.03 | 76 | ||||||||||||||||||||
| Cash dividends declared per common share | 1.56 | 1.52 | 3 | ||||||||||||||||||||
| Return on average assets | 1.31 | % | 0.81 | % | 50 | bps | |||||||||||||||||
| Return on average common equity | 14.73 | 9.50 | 523 | ||||||||||||||||||||
| Weighted average common shares outstanding, basic | 139,296 | 144,164 | (3) | % | |||||||||||||||||||
| Weighted average common shares outstanding, diluted | 140,149 | 144,998 | (3) | ||||||||||||||||||||
| nm - not meaningful | |||||||||||||||||||||||
| bps - basis points | |||||||||||||||||||||||
| Amounts may not total due to rounding | |||||||||||||||||||||||
| Synovus | ||||||||||||||||||||||||||||||||||||||
| INCOME STATEMENT DATA | ||||||||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||||||||
| (Dollars in thousands, except per share data) | 2025 | 2024 | Fourth Quarter | |||||||||||||||||||||||||||||||||||
| Fourth Quarter | Third Quarter | Second Quarter | First Quarter | Fourth Quarter | '25 vs '24 | |||||||||||||||||||||||||||||||||
| % Change | ||||||||||||||||||||||||||||||||||||||
| Interest income | $ | 782,641 | $ | 795,119 | $ | 771,642 | $ | 766,765 | $ | 799,130 | (2) | % | ||||||||||||||||||||||||||
| Interest expense | 298,064 | 320,424 | 312,081 | 312,381 | 344,137 | (13) | ||||||||||||||||||||||||||||||||
| Net interest income | 484,577 | 474,695 | 459,561 | 454,384 | 454,993 | 7 | ||||||||||||||||||||||||||||||||
| Provision for (reversal of) credit losses | 33,015 | 21,690 | 3,245 | 10,921 | 32,867 | — | ||||||||||||||||||||||||||||||||
| Net interest income after provision for credit losses | 451,562 | 453,005 | 456,316 | 443,463 | 422,126 | 7 | ||||||||||||||||||||||||||||||||
| Non-interest revenue: | ||||||||||||||||||||||||||||||||||||||
| Service charges on deposit accounts | 25,980 | 26,303 | 25,258 | 23,114 | 23,244 | 12 | ||||||||||||||||||||||||||||||||
| Fiduciary and asset management fees | 23,302 | 21,039 | 20,332 | 19,917 | 21,373 | 9 | ||||||||||||||||||||||||||||||||
| Card fees | 21,276 | 19,894 | 20,132 | 21,227 | 19,577 | 9 | ||||||||||||||||||||||||||||||||
| Brokerage revenue | 22,265 | 21,673 | 20,748 | 20,359 | 20,907 | 6 | ||||||||||||||||||||||||||||||||
| Mortgage banking income | 3,164 | 4,374 | 4,435 | 3,338 | 2,665 | 19 | ||||||||||||||||||||||||||||||||
| Capital markets income | 15,702 | 13,944 | 12,960 | 6,941 | 12,070 | 30 | ||||||||||||||||||||||||||||||||
| Income from bank-owned life insurance | 10,408 | 9,628 | 10,279 | 8,084 | 10,543 | (1) | ||||||||||||||||||||||||||||||||
| Investment securities gains (losses), net | (1,038) | 1,742 | — | — | — | nm | ||||||||||||||||||||||||||||||||
| Other non-interest revenue | 24,035 | 22,100 | 19,991 | 13,486 | 15,208 | 58 | ||||||||||||||||||||||||||||||||
| Total non-interest revenue | 145,094 | 140,697 | 134,135 | 116,466 | 125,587 | 16 | ||||||||||||||||||||||||||||||||
| Non-interest expense: | ||||||||||||||||||||||||||||||||||||||
| Salaries and other personnel expense | 201,339 | 197,313 | 192,182 | 185,510 | 184,725 | 9 | ||||||||||||||||||||||||||||||||
| Net occupancy, equipment, and software expense | 49,455 | 49,089 | 48,589 | 48,652 | 47,251 | 5 | ||||||||||||||||||||||||||||||||
| Third-party processing and other services | 23,141 | 22,306 | 23,535 | 21,874 | 22,158 | 4 | ||||||||||||||||||||||||||||||||
| Professional fees | 13,783 | 13,307 | 10,197 | 9,779 | 11,949 | 15 | ||||||||||||||||||||||||||||||||
| FDIC insurance and other regulatory fees | 2,194 | 7,042 | 7,534 | 8,544 | 8,227 | (73) | ||||||||||||||||||||||||||||||||
| Restructuring charges (reversals) | (338) | (747) | 72 | (1,292) | 37 | nm | ||||||||||||||||||||||||||||||||
| Merger-related expense | 18,504 | 23,757 | — | — | — | nm | ||||||||||||||||||||||||||||||||
| Other operating expenses | 41,516 | 36,662 | 33,592 | 34,967 | 34,964 | 19 | ||||||||||||||||||||||||||||||||
| Total non-interest expense | 349,594 | 348,729 | 315,701 | 308,034 | 309,311 | 13 | ||||||||||||||||||||||||||||||||
| Income before income taxes | 247,062 | 244,973 | 274,750 | 251,895 | 238,402 | 4 | ||||||||||||||||||||||||||||||||
| Income tax expense | 65,366 | 48,468 | 57,631 | 57,023 | 49,025 | 33 | ||||||||||||||||||||||||||||||||
| Net income | 181,696 | 196,505 | 217,119 | 194,872 | 189,377 | (4) | ||||||||||||||||||||||||||||||||
| Less: Net income (loss) attributable to noncontrolling interest | (561) | (489) | (596) | (142) | (1,049) | 47 | ||||||||||||||||||||||||||||||||
| Net income attributable to Synovus Financial Corp. | 182,257 | 196,994 | 217,715 | 195,014 | 190,426 | (4) | ||||||||||||||||||||||||||||||||
| Less: Preferred stock dividends | 11,203 | 11,404 | 11,395 | 11,323 | 11,578 | (3) | ||||||||||||||||||||||||||||||||
| Net income available to common shareholders | $ | 171,054 | $ | 185,590 | $ | 206,320 | $ | 183,691 | $ | 178,848 | (4) | |||||||||||||||||||||||||||
| Net income per common share, basic | $ | 1.23 | $ | 1.34 | $ | 1.49 | $ | 1.31 | $ | 1.26 | (2) | % | ||||||||||||||||||||||||||
| Net income per common share, diluted | 1.22 | 1.33 | 1.48 | 1.30 | 1.25 | (2) | ||||||||||||||||||||||||||||||||
| Cash dividends declared per common share | 0.39 | 0.39 | 0.39 | 0.39 | 0.38 | 3 | ||||||||||||||||||||||||||||||||
| Return on average assets * | 1.18 | % | 1.30 | % | 1.46 | % | 1.32 | % | 1.25 | % | (7) | bps | ||||||||||||||||||||||||||
| Return on average common equity * | 12.62 | 14.36 | 16.71 | 15.48 | 14.75 | (213) | ||||||||||||||||||||||||||||||||
| Weighted average common shares outstanding, basic | 138,832 | 138,803 | 138,891 | 140,684 | 141,555 | (2) | % | |||||||||||||||||||||||||||||||
| Weighted average common shares outstanding, diluted | 139,733 | 139,612 | 139,502 | 141,775 | 142,694 | (2) | ||||||||||||||||||||||||||||||||
| nm - not meaningful | ||||||||||||||||||||||||||||||||||||||
| bps - basis points | ||||||||||||||||||||||||||||||||||||||
| * - ratios are annualized | ||||||||||||||||||||||||||||||||||||||
| Amounts may not total due to rounding | ||||||||||||||||||||||||||||||||||||||
| Synovus | |||||||||||||||||||||||
| BALANCE SHEET DATA | December 31, 2025 | September 30, 2025 | December 31, 2024 | ||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| (In thousands, except share data) | |||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||
| Interest-earning deposits with banks and other cash and cash equivalents | $ | 2,513,159 | $ | 2,239,915 | $ | 2,977,667 | |||||||||||||||||
| Federal funds sold and securities purchased under resale agreements | 24,546 | 34,292 | 16,320 | ||||||||||||||||||||
| Cash, cash equivalents, and restricted cash | 2,537,705 | 2,274,207 | 2,993,987 | ||||||||||||||||||||
| Investment securities held to maturity | 2,409,184 | 2,450,885 | 2,581,469 | ||||||||||||||||||||
| Investment securities available for sale | 7,411,072 | 7,575,468 | 7,551,018 | ||||||||||||||||||||
| Loans held for sale ($36,593, $41,083 and $33,448 measured at fair value, respectively) |
106,221 | 147,811 | 90,111 | ||||||||||||||||||||
| Loans, net of deferred fees and costs | 44,625,627 | 43,753,234 | 42,609,028 | ||||||||||||||||||||
| Allowance for loan losses | (477,934) | (469,521) | (486,845) | ||||||||||||||||||||
| Loans, net | 44,147,693 | 43,283,713 | 42,122,183 | ||||||||||||||||||||
| Cash surrender value of bank-owned life insurance | 941,448 | 1,156,297 | 1,139,988 | ||||||||||||||||||||
| Premises, equipment, and software, net | 377,940 | 376,013 | 383,724 | ||||||||||||||||||||
| Goodwill | 480,440 | 480,440 | 480,440 | ||||||||||||||||||||
| Other intangible assets, net | 23,809 | 26,436 | 34,318 | ||||||||||||||||||||
| Other assets | 2,923,325 | 2,713,905 | 2,856,406 | ||||||||||||||||||||
| Total assets | $ | 61,358,837 | $ | 60,485,175 | $ | 60,233,644 | |||||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
| Liabilities: | |||||||||||||||||||||||
| Deposits: | |||||||||||||||||||||||
| Non-interest-bearing deposits | $ | 11,201,939 | $ | 11,053,423 | $ | 11,596,119 | |||||||||||||||||
| Interest-bearing deposits | 40,121,983 | 38,950,306 | 39,499,240 | ||||||||||||||||||||
| Total deposits | 51,323,922 | 50,003,729 | 51,095,359 | ||||||||||||||||||||
| Federal funds purchased and securities sold under repurchase agreements | 48,848 | 62,467 | 131,728 | ||||||||||||||||||||
| Long-term debt | 2,456,442 | 3,008,195 | 1,733,109 | ||||||||||||||||||||
| Other liabilities | 1,516,218 | 1,571,580 | 2,007,197 | ||||||||||||||||||||
| Total liabilities | 55,345,430 | 54,645,971 | 54,967,393 | ||||||||||||||||||||
| Shareholders' equity: | |||||||||||||||||||||||
| Preferred stock – no par value. Authorized 100,000,000 shares; issued 22,000,000 | 537,145 | 537,145 | 537,145 | ||||||||||||||||||||
Common stock – $1.00 par value. Authorized 342,857,142 shares; issued 172,814,570, 172,734,160, and 172,185,507 respectively; outstanding 138,893,470, 138,813,060, and 141,165,908 respectively |
172,815 | 172,734 | 172,186 | ||||||||||||||||||||
| Additional paid-in capital | 4,008,677 | 3,999,363 | 3,986,729 | ||||||||||||||||||||
Treasury stock, at cost – 33,921,100, 33,921,100, and 31,019,599 shares, respectively |
(1,359,054) | (1,359,096) | (1,216,827) | ||||||||||||||||||||
| Accumulated other comprehensive income (loss), net | (628,261) | (676,797) | (970,765) | ||||||||||||||||||||
| Retained earnings | 3,261,845 | 3,145,388 | 2,736,089 | ||||||||||||||||||||
| Total Synovus Financial Corp. shareholders' equity | 5,993,167 | 5,818,737 | 5,244,557 | ||||||||||||||||||||
| Noncontrolling interest in subsidiary | 20,240 | 20,467 | 21,694 | ||||||||||||||||||||
| Total equity | 6,013,407 | 5,839,204 | 5,266,251 | ||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 61,358,837 | $ | 60,485,175 | $ | 60,233,644 | |||||||||||||||||
| Synovus | |||||||||||||||||||||||||||||||||||
| AVERAGE BALANCES, INTEREST, AND YIELDS/RATES | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||||||||||||||
(dollars in thousands) |
Average Balance | Interest | Yield/ Rate |
Average Balance | Interest | Yield/ Rate |
|||||||||||||||||||||||||||||
Assets |
|||||||||||||||||||||||||||||||||||
Interest earning assets: |
|||||||||||||||||||||||||||||||||||
Commercial loans (1) (2) |
$ | 34,807,591 | $ | 2,227,483 | 6.40 | % | $ | 34,708,207 | $ | 2,339,075 | 6.74 | % | |||||||||||||||||||||||
Consumer loans (1) |
8,256,440 | 432,796 | 5.23 | 8,336,996 | 436,188 | 5.23 | |||||||||||||||||||||||||||||
Less: Allowance for loan losses |
(470,524) | — | — | (484,142) | — | — | |||||||||||||||||||||||||||||
Loans, net |
42,593,507 | 2,660,279 | 6.25 | 42,561,061 | 2,775,263 | 6.52 | |||||||||||||||||||||||||||||
Total investment securities (3) |
10,548,772 | 367,544 | 3.48 | 10,641,008 | 329,478 | 3.10 | |||||||||||||||||||||||||||||
| Interest-earning deposits with other banks | 1,905,873 | 80,518 | 4.17 | 1,564,556 | 79,713 | 5.02 | |||||||||||||||||||||||||||||
| Federal funds sold and securities purchased under resale agreements | 25,157 | 727 | 2.85 | 28,544 | 998 | 3.44 | |||||||||||||||||||||||||||||
Mortgage loans held for sale |
32,466 | 2,051 | 6.32 | 33,125 | 2,293 | 6.92 | |||||||||||||||||||||||||||||
| Other loans held for sale | 86,690 | 2,027 | 2.31 | 68,098 | 1,386 | 2.00 | |||||||||||||||||||||||||||||
Other earning assets (4) |
205,721 | 9,628 | 4.68 | 190,442 | 9,943 | 5.23 | |||||||||||||||||||||||||||||
Total interest earning assets |
55,398,186 | $ | 3,122,774 | 5.64 | % | 55,086,834 | $ | 3,199,074 | 5.81 | % | |||||||||||||||||||||||||
Cash and due from banks |
541,407 | 511,152 | |||||||||||||||||||||||||||||||||
Premises and equipment |
380,529 | 377,386 | |||||||||||||||||||||||||||||||||
Cash surrender value of bank-owned life insurance |
1,149,478 | 1,125,363 | |||||||||||||||||||||||||||||||||
Other assets (5) |
2,627,690 | 2,307,582 | |||||||||||||||||||||||||||||||||
Total assets |
$ | 60,097,290 | $ | 59,408,317 | |||||||||||||||||||||||||||||||
Liabilities and Shareholders' Equity |
|||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits |
$ | 11,581,753 | $ | 249,674 | 2.16 | % | $ | 10,879,231 | $ | 273,480 | 2.51 | % | |||||||||||||||||||||||
Money market accounts |
14,209,490 | 380,369 | 2.68 | 13,069,507 | 408,087 | 3.12 | |||||||||||||||||||||||||||||
Savings deposits |
980,254 | 1,421 | 0.14 | 1,021,838 | 1,262 | 0.12 | |||||||||||||||||||||||||||||
Time deposits |
7,423,127 | 258,491 | 3.48 | 8,244,344 | 358,401 | 4.35 | |||||||||||||||||||||||||||||
| Brokered deposits | 4,949,882 | 219,068 | 4.43 | 5,426,407 | 288,702 | 5.32 | |||||||||||||||||||||||||||||
Federal funds purchased and securities sold under repurchase agreements |
67,736 | 774 | 1.13 | 109,088 | 1,909 | 1.72 | |||||||||||||||||||||||||||||
Other short-term borrowings |
— | — | — | 45,489 | 2,514 | 5.44 | |||||||||||||||||||||||||||||
Long-term debt |
2,173,586 | 133,153 | 6.11 | 1,607,048 | 109,657 | 6.80 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities |
41,385,828 | $ | 1,242,950 | 3.00 | % | 40,402,952 | $ | 1,444,012 | 3.57 | % | |||||||||||||||||||||||||
Non-interest-bearing demand deposits |
11,388,003 | 11,904,120 | |||||||||||||||||||||||||||||||||
Other liabilities |
1,696,451 | 1,911,827 | |||||||||||||||||||||||||||||||||
Total equity |
5,627,008 | 5,189,418 | |||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ | 60,097,290 | $ | 59,408,317 | |||||||||||||||||||||||||||||||
Net interest income, taxable equivalent net interest margin (6) |
$ | 1,879,824 | 3.39 | % | $ | 1,755,062 | 3.19 | % | |||||||||||||||||||||||||||
Less: taxable-equivalent adjustment |
6,607 | 5,485 | |||||||||||||||||||||||||||||||||
Net interest income |
$ | 1,873,217 | $ | 1,749,577 | |||||||||||||||||||||||||||||||
| Synovus | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| AVERAGE BALANCES, INTEREST, AND YIELDS/RATES | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fourth Quarter 2025 | Third Quarter 2025 | Fourth Quarter 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) |
Average Balance | Interest | Yield/ Rate |
Average Balance | Interest | Yield/ Rate |
Average Balance | Interest | Yield/ Rate |
||||||||||||||||||||||||||||||||||||||||||||
Assets |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest earning assets: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial loans (1) (2) |
$ | 35,372,195 | $ | 560,813 | 6.29 | % | $ | 35,041,225 | $ | 572,417 | 6.48 | % | $ | 34,278,042 | $ | 569,759 | 6.61 | % | |||||||||||||||||||||||||||||||||||
Consumer loans (1) |
8,244,603 | 107,987 | 5.21 | 8,258,139 | 109,760 | 5.29 | 8,258,712 | 107,507 | 5.19 | ||||||||||||||||||||||||||||||||||||||||||||
Less: Allowance for loan losses |
(463,611) | — | — | (464,057) | — | — | (479,980) | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Loans, net |
43,153,187 | 668,800 | 6.15 | 42,835,307 | 682,177 | 6.32 | 42,056,774 | 677,266 | 6.41 | ||||||||||||||||||||||||||||||||||||||||||||
Total investment securities (3) |
10,213,678 | 89,032 | 3.49 | 10,494,221 | 91,440 | 3.49 | 10,623,943 | 91,038 | 3.43 | ||||||||||||||||||||||||||||||||||||||||||||
Interest-earning deposits with other banks |
2,241,149 | 22,152 | 3.86 | 1,796,065 | 19,668 | 4.29 | 2,437,414 | 28,726 | 4.61 | ||||||||||||||||||||||||||||||||||||||||||||
Federal funds sold and securities purchased under resale agreements |
25,946 | 169 | 2.55 | 24,695 | 208 | 3.30 | 21,177 | 210 | 3.88 | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage loans held for sale |
33,107 | 536 | 6.47 | 33,468 | 561 | 6.70 | 30,483 | 520 | 6.83 | ||||||||||||||||||||||||||||||||||||||||||||
| Other loans held for sale | 92,796 | 549 | 2.32 | 96,203 | 577 | 2.35 | 74,019 | 404 | 2.13 | ||||||||||||||||||||||||||||||||||||||||||||
Other earning assets (4) |
219,339 | 3,035 | 5.53 | 227,966 | 2,224 | 3.90 | 178,676 | 2,396 | 5.37 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest earning assets |
55,979,202 | $ | 784,273 | 5.56 | % | 55,507,925 | $ | 796,855 | 5.70 | % | 55,422,486 | $ | 800,560 | 5.75 | % | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks |
647,400 | 555,477 | 512,178 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Premises and equipment |
377,447 | 379,240 | 382,784 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other real estate |
22,455 | 15,143 | 386 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cash surrender value of bank-owned life insurance |
1,155,266 | 1,151,651 | 1,135,952 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets (5) |
2,657,727 | 2,476,116 | 2,720,830 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets |
$ | 60,839,497 | $ | 60,085,552 | $ | 60,174,616 | |||||||||||||||||||||||||||||||||||||||||||||||
Liabilities and Shareholders' Equity |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits |
$ | 11,854,688 | $ | 60,173 | 2.01 | % | $ | 11,324,747 | $ | 63,034 | 2.21 | % | $ | 11,298,352 | $ | 67,470 | 2.38 | % | |||||||||||||||||||||||||||||||||||
Money market accounts |
14,302,985 | 89,499 | 2.48 | 14,306,362 | 99,698 | 2.76 | 13,768,434 | 101,063 | 2.92 | ||||||||||||||||||||||||||||||||||||||||||||
Savings deposits |
955,018 | 371 | 0.15 | 978,165 | 375 | 0.15 | 986,522 | 316 | 0.13 | ||||||||||||||||||||||||||||||||||||||||||||
Time deposits |
7,566,180 | 64,247 | 3.37 | 7,147,913 | 61,142 | 3.39 | 8,251,686 | 85,426 | 4.12 | ||||||||||||||||||||||||||||||||||||||||||||
| Brokered deposits | 5,071,443 | 52,576 | 4.11 | 5,059,127 | 57,274 | 4.49 | 5,012,655 | 61,924 | 4.90 | ||||||||||||||||||||||||||||||||||||||||||||
Federal funds purchased and securities sold under repurchase agreements |
59,747 | 147 | 0.96 | 73,507 | 233 | 1.24 | 113,681 | 322 | 1.11 | ||||||||||||||||||||||||||||||||||||||||||||
Long-term debt |
2,134,141 | 31,051 | 5.79 | 2,665,975 | 38,668 | 5.75 | 1,613,246 | 27,616 | 6.84 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities |
41,944,202 | $ | 298,064 | 2.82 | % | 41,555,796 | $ | 320,424 | 3.06 | % | 41,044,576 | $ | 344,137 | 3.34 | % | ||||||||||||||||||||||||||||||||||||||
Non-interest-bearing demand deposits |
11,419,711 | 11,340,508 | 11,783,834 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities |
1,540,986 | 1,504,367 | 1,963,298 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total equity |
5,934,598 | 5,684,881 | 5,382,908 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ | 60,839,497 | $ | 60,085,552 | $ | 60,174,616 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income, taxable equivalent net interest margin (6) |
$ | 486,209 | 3.45 | % | $ | 476,431 | 3.41 | % | $ | 456,423 | 3.28 | % | |||||||||||||||||||||||||||||||||||||||||
Less: taxable-equivalent adjustment |
1,632 | 1,736 | 1,430 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest income |
$ | 484,577 | $ | 474,695 | $ | 454,993 | |||||||||||||||||||||||||||||||||||||||||||||||
| Synovus | ||||||||||||||||||||||||||||||||
| LOANS OUTSTANDING BY TYPE | ||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||
| Total Loans | Total Loans | Linked Quarter | Total Loans | Year/Year | ||||||||||||||||||||||||||||
| Loan Type | December 31, 2025 | September 30, 2025 | % Change | December 31, 2024 | % Change | |||||||||||||||||||||||||||
| Commercial, Financial, and Agricultural | $ | 16,174,745 | $ | 15,360,223 | 5 | % | $ | 14,498,992 | 12 | % | ||||||||||||||||||||||
| Owner-Occupied | 8,113,919 | 7,868,746 | 3 | 7,832,137 | 4 | |||||||||||||||||||||||||||
| Total Commercial & Industrial | 24,288,664 | 23,228,969 | 5 | 22,331,129 | 9 | |||||||||||||||||||||||||||
| Multi-Family | 3,827,474 | 4,184,821 | (9) | 4,185,545 | (9) | |||||||||||||||||||||||||||
| Hotels | 1,933,245 | 1,804,352 | 7 | 1,769,384 | 9 | |||||||||||||||||||||||||||
| Office Buildings | 1,627,336 | 1,617,937 | 1 | 1,743,329 | (7) | |||||||||||||||||||||||||||
| Shopping Centers | 1,482,535 | 1,392,004 | 7 | 1,273,439 | 16 | |||||||||||||||||||||||||||
| Warehouses | 961,228 | 960,604 | — | 846,025 | 14 | |||||||||||||||||||||||||||
| Other Investment Property | 1,448,104 | 1,502,389 | (4) | 1,363,482 | 6 | |||||||||||||||||||||||||||
| Total Investment Properties | 11,279,922 | 11,462,107 | (2) | 11,181,204 | 1 | |||||||||||||||||||||||||||
| 1-4 Family Construction | 216,392 | 218,582 | (1) | 212,226 | 2 | |||||||||||||||||||||||||||
| 1-4 Family Investment Mortgage | 325,786 | 329,745 | (1) | 333,692 | (2) | |||||||||||||||||||||||||||
| Total 1-4 Family Properties | 542,178 | 548,327 | (1) | 545,918 | (1) | |||||||||||||||||||||||||||
| Commercial Development | 64,718 | 58,447 | 11 | 55,467 | 17 | |||||||||||||||||||||||||||
| Residential Development | 98,803 | 79,943 | 24 | 77,581 | 27 | |||||||||||||||||||||||||||
| Land Acquisition | 111,774 | 120,916 | (8) | 154,449 | (28) | |||||||||||||||||||||||||||
| Land and Development | 275,295 | 259,306 | 6 | 287,497 | (4) | |||||||||||||||||||||||||||
| Total Commercial Real Estate | 12,097,395 | 12,269,740 | (1) | 12,014,619 | 1 | |||||||||||||||||||||||||||
| Consumer Mortgages | 5,212,860 | 5,237,683 | — | 5,288,776 | (1) | |||||||||||||||||||||||||||
| Home Equity Lines | 1,844,991 | 1,842,126 | — | 1,831,287 | 1 | |||||||||||||||||||||||||||
| Credit Cards | 185,828 | 176,367 | 5 | 185,871 | — | |||||||||||||||||||||||||||
| Other Consumer Loans | 995,889 | 998,349 | — | 957,346 | 4 | |||||||||||||||||||||||||||
| Total Consumer | 8,239,568 | 8,254,525 | — | 8,263,280 | — | |||||||||||||||||||||||||||
| Total | $ | 44,625,627 | $ | 43,753,234 | 2 | % | $ | 42,609,028 | 5 | % | ||||||||||||||||||||||
| NON-PERFORMING LOANS COMPOSITION | ||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||
| Total Non-performing Loans |
Total Non-performing Loans |
Linked Quarter | Total Non-performing Loans |
Year/Year | ||||||||||||||||||||||||||||
| Loan Type | December 31, 2025 | September 30, 2025 | % Change | December 31, 2024 | % Change | |||||||||||||||||||||||||||
| Commercial, Financial, and Agricultural | $ | 125,295 | $ | 89,095 | 41 | % | $ | 122,874 | 2 | % | ||||||||||||||||||||||
| Owner-Occupied | 26,197 | 9,777 | 168 | 34,380 | (24) | |||||||||||||||||||||||||||
| Total Commercial & Industrial | 151,492 | 98,872 | 53 | 157,254 | (4) | |||||||||||||||||||||||||||
| Multi-Family | 113 | 114 | (1) | 112 | 1 | |||||||||||||||||||||||||||
| Office Buildings | 33,523 | 33,439 | — | 72,430 | (54) | |||||||||||||||||||||||||||
| Shopping Centers | 1,496 | 1,534 | (2) | 515 | 190 | |||||||||||||||||||||||||||
| Warehouses | 114 | 120 | (5) | 153 | (25) | |||||||||||||||||||||||||||
| Other Investment Property | 422 | 604 | (30) | 820 | (49) | |||||||||||||||||||||||||||
| Total Investment Properties | 35,668 | 35,811 | — | 74,030 | (52) | |||||||||||||||||||||||||||
| 1-4 Family Construction | 750 | — | nm | — | nm | |||||||||||||||||||||||||||
| 1-4 Family Investment Mortgage | 2,010 | 2,144 | (6) | 2,385 | (16) | |||||||||||||||||||||||||||
| Total 1-4 Family Properties | 2,760 | 2,144 | 29 | 2,385 | 16 | |||||||||||||||||||||||||||
| Commercial Development | 46 | 46 | — | — | nm | |||||||||||||||||||||||||||
| Land Acquisition | 136 | 666 | (80) | 1,389 | (90) | |||||||||||||||||||||||||||
| Land and Development | 182 | 712 | (74) | 1,389 | (87) | |||||||||||||||||||||||||||
| Total Commercial Real Estate | 38,610 | 38,667 | — | 77,804 | (50) | |||||||||||||||||||||||||||
| Consumer Mortgages | 46,972 | 44,993 | 4 | 50,834 | (8) | |||||||||||||||||||||||||||
| Home Equity Lines | 13,187 | 20,800 | (37) | 17,365 | (24) | |||||||||||||||||||||||||||
| Other Consumer Loans | 5,996 | 5,995 | — | 5,907 | 2 | |||||||||||||||||||||||||||
| Total Consumer | 66,155 | 71,788 | (8) | 74,106 | (11) | |||||||||||||||||||||||||||
| Total | $ | 256,257 | $ | 209,327 | 22 | % | $ | 309,164 | (17) | % | ||||||||||||||||||||||
| Synovus | |||||||||||||||||||||||||||||||||||||||||
| CREDIT QUALITY DATA | |||||||||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | 2025 | 2024 | Fourth Quarter | ||||||||||||||||||||||||||||||||||||||
| Fourth | Third | Second | First | Fourth | '25 vs '24 | ||||||||||||||||||||||||||||||||||||
| Quarter | Quarter | Quarter | Quarter | Quarter | % Change | ||||||||||||||||||||||||||||||||||||
| Non-performing Loans (NPL) | $ | 256,257 | $ | 209,327 | $ | 257,415 | $ | 286,629 | $ | 309,164 | (17) | % | |||||||||||||||||||||||||||||
| Other Real Estate and Other Assets | 22,306 | 22,395 | 1,198 | 563 | 385 | nm | |||||||||||||||||||||||||||||||||||
| Non-performing Assets (NPAs) | $ | 278,563 | $ | 231,722 | $ | 258,613 | $ | 287,192 | $ | 309,549 | (10) | ||||||||||||||||||||||||||||||
| Allowance for Loan Losses (ALL) | $ | 477,934 | $ | 469,521 | $ | 464,831 | $ | 478,207 | $ | 486,845 | (2) | ||||||||||||||||||||||||||||||
| Reserve for Unfunded Commitments | 51,536 | 50,748 | 48,975 | 50,655 | 52,462 | (2) | |||||||||||||||||||||||||||||||||||
Allowance for Credit Losses (ACL) |
$ | 529,470 | $ | 520,269 | $ | 513,806 | $ | 528,862 | $ | 539,307 | (2) | ||||||||||||||||||||||||||||||
| Net Charge-Offs - Quarter | 23,815 | 15,227 | 18,301 | 21,366 | 28,101 | ||||||||||||||||||||||||||||||||||||
| Net Charge-Offs - YTD | 78,708 | 54,893 | 39,667 | 21,366 | 133,994 | ||||||||||||||||||||||||||||||||||||
Net Charge-Offs / Average Loans - Quarter (1) |
0.22 | % | 0.14 | % | 0.17 | % | 0.20 | % | 0.26 | % | |||||||||||||||||||||||||||||||
Net Charge-Offs / Average Loans - YTD (1) |
0.18 | 0.17 | 0.19 | 0.20 | 0.31 | ||||||||||||||||||||||||||||||||||||
| NPLs / Loans | 0.57 | 0.48 | 0.59 | 0.67 | 0.73 | ||||||||||||||||||||||||||||||||||||
| NPAs / Loans, ORE and specific other assets | 0.62 | 0.53 | 0.59 | 0.67 | 0.73 | ||||||||||||||||||||||||||||||||||||
| ACL/Loans | 1.19 | 1.19 | 1.18 | 1.24 | 1.27 | ||||||||||||||||||||||||||||||||||||
| ALL/Loans | 1.07 | 1.07 | 1.07 | 1.12 | 1.14 | ||||||||||||||||||||||||||||||||||||
| ACL/NPLs | 206.62 | 248.54 | 199.60 | 184.51 | 174.44 | ||||||||||||||||||||||||||||||||||||
| ALL/NPLs | 186.51 | 224.30 | 180.58 | 166.84 | 157.47 | ||||||||||||||||||||||||||||||||||||
| Past Due Loans over 90 days and Still Accruing | $ | 4,281 | $ | 3,801 | $ | 40,065 | $ | 40,886 | $ | 48,592 | (91) | ||||||||||||||||||||||||||||||
| As a Percentage of Loans Outstanding | 0.01 | % | 0.01 | % | 0.09 | % | 0.10 | % | 0.11 | % | |||||||||||||||||||||||||||||||
| Total Past Due Loans and Still Accruing | $ | 62,704 | $ | 44,183 | $ | 104,267 | $ | 93,493 | $ | 108,878 | (42) | ||||||||||||||||||||||||||||||
| As a Percentage of Loans Outstanding | 0.14 | % | 0.10 | % | 0.24 | % | 0.22 | % | 0.26 | % | |||||||||||||||||||||||||||||||
(1) Ratio is annualized. |
|||||||||||||||||||||||||||||||||||||||||
| Amounts may not total due to rounding | |||||||||||||||||||||||||||||||||||||||||
SELECTED CAPITAL INFORMATION (1) |
|||||||||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||
| December 31, 2025 | September 30, 2025 | December 31, 2024 | |||||||||||||||||||||||||||||||||||||||
| Common Equity Tier 1 Capital Ratio | 11.28 | % | 11.22 | % | 10.84 | % | |||||||||||||||||||||||||||||||||||
| Tier 1 Capital Ratio | 12.36 | 12.33 | 11.96 | ||||||||||||||||||||||||||||||||||||||
| Total Risk-Based Capital Ratio | 14.68 | 14.05 | 13.81 | ||||||||||||||||||||||||||||||||||||||
| Tier 1 Leverage Ratio | 10.12 | 10.02 | 9.55 | ||||||||||||||||||||||||||||||||||||||
Total Synovus Financial Corp. shareholders’ equity as a Percentage of Total Assets |
9.77 | 9.62 | 8.71 | ||||||||||||||||||||||||||||||||||||||
Tangible Common Equity Ratio(2) |
8.14 | 7.96 | 7.02 | ||||||||||||||||||||||||||||||||||||||
Book Value Per Common Share(3) |
$ | 39.28 | 38.05 | 33.35 | |||||||||||||||||||||||||||||||||||||
Tangible Book Value Per Common Share(2)(4) |
35.65 | 34.40 | 29.70 | ||||||||||||||||||||||||||||||||||||||
(1) Current quarter regulatory capital information is preliminary. |
|||||||||||||||||||||||||||||||||||||||||
(2) See "Non-GAAP Financial Measures" for applicable reconciliation. |
|||||||||||||||||||||||||||||||||||||||||
(3) Book Value Per Common Share consists of Total Synovus Financial Corp. shareholders' equity less Preferred Stock divided by total common shares outstanding. |
|||||||||||||||||||||||||||||||||||||||||
(4) Tangible Book Value Per Common Share consists of Total Synovus Financial Corp. shareholders' equity less Preferred Stock and less the carrying value of goodwill and other intangible assets divided by total common shares outstanding. |
|||||||||||||||||||||||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures | |||||||||||||||||||||||||||||
| (in thousands, except per share data) | 4Q25 | 3Q25 | 4Q24 | 2025 | 2024 | ||||||||||||||||||||||||
| Adjusted net income available to common shareholders and adjusted net income per common share, diluted | |||||||||||||||||||||||||||||
| Net income available to common shareholders | $ | 171,054 | $ | 185,590 | $ | 178,848 | $ | 746,655 | $ | 439,557 | |||||||||||||||||||
| Valuation adjustment on GLOBALT earnout | (719) | — | (719) | (719) | (719) | ||||||||||||||||||||||||
| Restructuring charges (reversals) | (338) | (747) | 37 | (2,305) | 2,121 | ||||||||||||||||||||||||
| Valuation adjustment to Visa derivative | 2,940 | 2,911 | — | 8,051 | 8,700 | ||||||||||||||||||||||||
| Loss (gain) on early extinguishment of debt | 1,344 | — | — | 1,344 | — | ||||||||||||||||||||||||
| Investment securities (gains) losses, net | 1,038 | (1,742) | — | (704) | 256,660 | ||||||||||||||||||||||||
Merger-related expense(1) |
18,504 | 23,757 | — | 42,261 | — | ||||||||||||||||||||||||
| Tax on surrender of bank-owned life insurance policies | 14,227 | — | — | 14,227 | — | ||||||||||||||||||||||||
Tax effect of adjustments(2) |
(5,499) | (5,839) | 165 | (11,575) | (64,423) | ||||||||||||||||||||||||
| Adjusted net income available to common shareholders | $ | 202,551 | $ | 203,930 | $ | 178,331 | $ | 797,235 | $ | 641,896 | |||||||||||||||||||
| Weighted average common shares outstanding, diluted | 139,733 | 139,612 | 142,694 | 140,149 | 144,998 | ||||||||||||||||||||||||
| Net income per common share, diluted | $ | 1.22 | $ | 1.33 | $ | 1.25 | $ | 5.33 | $ | 3.03 | |||||||||||||||||||
| Adjusted net income per common share, diluted | 1.45 | 1.46 | 1.25 | 5.69 | 4.43 | ||||||||||||||||||||||||
(1) As of the balance sheet date, a determination had not been made regarding whether certain merger-related costs will be tax deductible or not; therefore, merger-related expense has been tax effected. | |||||||||||||||||||||||||||||
(2) An assumed marginal tax rate of 24.2% was applied. | |||||||||||||||||||||||||||||
| (dollars in thousands) | 4Q25 | 3Q25 | 4Q24 | 2025 | 2024 | ||||||||||||||||||||||||
| Adjusted non-interest revenue | |||||||||||||||||||||||||||||
| Total non-interest revenue | $ | 145,094 | $ | 140,697 | $ | 125,587 | $ | 536,392 | $ | 239,604 | |||||||||||||||||||
| Valuation adjustment on GLOBALT earnout | (719) | — | (719) | (719) | (719) | ||||||||||||||||||||||||
| Investment securities (gains) losses, net | 1,038 | (1,742) | — | (704) | 256,660 | ||||||||||||||||||||||||
| Fair value adjustment on non-qualified deferred compensation | (1,163) | (2,592) | (237) | (6,214) | (5,159) | ||||||||||||||||||||||||
| Adjusted non-interest revenue | $ | 144,250 | $ | 136,363 | $ | 124,631 | $ | 528,755 | $ | 490,386 | |||||||||||||||||||
| Adjusted non-interest expense | |||||||||||||||||||||||||||||
| Total non-interest expense | $ | 349,594 | $ | 348,729 | $ | 309,311 | $ | 1,322,058 | $ | 1,247,543 | |||||||||||||||||||
| Merger-related expense | (18,504) | (23,757) | — | (42,261) | — | ||||||||||||||||||||||||
| Restructuring (charges) reversals | 338 | 747 | (37) | 2,305 | (2,121) | ||||||||||||||||||||||||
| Valuation adjustment to Visa derivative | (2,940) | (2,911) | — | (8,051) | (8,700) | ||||||||||||||||||||||||
| (Loss) gain on early extinguishment of debt | (1,344) | — | — | (1,344) | — | ||||||||||||||||||||||||
| Fair value adjustment on non-qualified deferred compensation | (1,163) | (2,592) | (237) | (6,214) | (5,159) | ||||||||||||||||||||||||
Adjusted non-interest expense |
$ | 325,981 | $ | 320,216 | $ | 309,037 | $ | 1,266,493 | $ | 1,231,563 | |||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures, continued | |||||||||||||||||
| (dollars in thousands) | 4Q25 | 3Q25 | 4Q24 | ||||||||||||||
| Adjusted revenue (TE) and adjusted tangible efficiency ratio | |||||||||||||||||
| Adjusted non-interest expense | $ | 325,981 | $ | 320,216 | $ | 309,037 | |||||||||||
| Amortization of intangibles | (2,627) | (2,627) | (2,888) | ||||||||||||||
Adjusted tangible non-interest expense |
$ | 323,354 | $ | 317,589 | $ | 306,149 | |||||||||||
Net interest income |
$ | 484,577 | $ | 474,695 | $ | 454,993 | |||||||||||
| Tax equivalent adjustment | 1,632 | 1,736 | 1,430 | ||||||||||||||
| Net interest income (TE) | $ | 486,209 | $ | 476,431 | $ | 456,423 | |||||||||||
| Net interest income | $ | 484,577 | $ | 474,695 | $ | 454,993 | |||||||||||
| Total non-interest revenue | 145,094 | 140,697 | 125,587 | ||||||||||||||
| Total revenue | 629,671 | 615,392 | 580,580 | ||||||||||||||
Tax equivalent adjustment |
1,632 | 1,736 | 1,430 | ||||||||||||||
Total TE revenue |
$ | 631,303 | $ | 617,128 | $ | 582,010 | |||||||||||
| Valuation adjustment on GLOBALT earnout | (719) | — | (719) | ||||||||||||||
| Investment securities (gains) losses, net | 1,038 | (1,742) | — | ||||||||||||||
| Fair value adjustment on non-qualified deferred compensation | (1,163) | (2,592) | (237) | ||||||||||||||
Adjusted revenue (TE) |
$ | 630,459 | $ | 612,794 | $ | 581,054 | |||||||||||
Efficiency ratio-(TE) |
55.38 | % | 56.51 | % | 53.15 | % | |||||||||||
Adjusted tangible efficiency ratio |
51.29 | 51.83 | 52.69 | ||||||||||||||
| Adjusted pre-provision net revenue | |||||||||||||||||
| Net interest income | $ | 484,577 | $ | 474,695 | $ | 454,993 | |||||||||||
| Total non-interest revenue | 145,094 | 140,697 | 125,587 | ||||||||||||||
| Total non-interest expense | (349,594) | (348,729) | (309,311) | ||||||||||||||
| Pre-provision net revenue (PPNR) | $ | 280,077 | $ | 266,663 | $ | 271,269 | |||||||||||
| Adjusted revenue (TE) | $ | 630,459 | $ | 612,794 | $ | 581,054 | |||||||||||
| Adjusted non-interest expense | (325,981) | (320,216) | (309,037) | ||||||||||||||
| Adjusted PPNR | $ | 304,478 | $ | 292,578 | $ | 272,017 | |||||||||||
| Reconciliation of Non-GAAP Financial Measures, continued | |||||||||||||||||
| (dollars in thousands) | 4Q25 | 3Q25 | 4Q24 | ||||||||||||||
| Adjusted return on average assets (annualized) | |||||||||||||||||
| Net income | $ | 181,696 | $ | 196,505 | $ | 189,377 | |||||||||||
| Restructuring charges (reversals) | (338) | (747) | 37 | ||||||||||||||
| Valuation adjustment on GLOBALT earnout | (719) | — | (719) | ||||||||||||||
Valuation adjustment to Visa derivative |
2,940 | 2,911 | — | ||||||||||||||
Loss (gain) on early extinguishment of debt |
1,344 | — | — | ||||||||||||||
Investment securities (gains) losses, net |
1,038 | (1,742) | — | ||||||||||||||
Merger-related expense(1) |
18,504 | 23,757 | — | ||||||||||||||
| Tax on surrender of bank-owned life insurance policies | 14,227 | — | — | ||||||||||||||
Tax effect of adjustments(2) |
(5,499) | (5,839) | 165 | ||||||||||||||
| Adjusted net income | $ | 213,193 | $ | 214,845 | $ | 188,860 | |||||||||||
| Net income annualized | $ | 720,859 | $ | 779,612 | $ | 753,391 | |||||||||||
| Adjusted net income annualized | $ | 845,820 | $ | 852,374 | $ | 751,334 | |||||||||||
| Total average assets | $ | 60,839,497 | $ | 60,085,552 | $ | 60,174,616 | |||||||||||
| Return on average assets (annualized) | 1.18 | % | 1.30 | % | 1.25 | % | |||||||||||
| Adjusted return on average assets (annualized) | 1.39 | 1.42 | 1.25 | ||||||||||||||
(1) As of the balance sheet date, a determination had not been made regarding whether certain merger-related costs will be tax deductible or not; therefore, merger-related expense has been tax effected. |
|||||||||||||||||
(2) An assumed marginal tax rate of 24.2% was applied. |
|||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures, continued | |||||||||||||||||
(dollars in thousands) |
4Q25 | 3Q25 | 4Q24 | ||||||||||||||
Adjusted return on average common equity, return on average tangible common equity, and adjusted return on average tangible common equity (annualized) |
|||||||||||||||||
| Net income available to common shareholders | $ | 171,054 | $ | 185,590 | $ | 178,848 | |||||||||||
| Restructuring charges (reversals) | (338) | (747) | 37 | ||||||||||||||
| Valuation adjustment on GLOBALT earnout | (719) | — | (719) | ||||||||||||||
| Valuation adjustment to Visa derivative | 2,940 | 2,911 | — | ||||||||||||||
| Loss (gain) on early extinguishment of debt | 1,344 | — | — | ||||||||||||||
| Investment securities (gains) losses, net | 1,038 | (1,742) | — | ||||||||||||||
Merger-related expense(1) |
18,504 | 23,757 | — | ||||||||||||||
| Tax on surrender of bank-owned life insurance policies | 14,227 | — | — | ||||||||||||||
Tax effect of adjustments(2) |
(5,499) | (5,839) | 165 | ||||||||||||||
Adjusted net income available to common shareholders |
$ | 202,551 | $ | 203,930 | $ | 178,331 | |||||||||||
Adjusted net income available to common shareholders annualized |
$ | 803,599 | $ | 809,070 | $ | 709,447 | |||||||||||
Amortization of intangibles, tax effected, annualized |
7,905 | 7,907 | 8,715 | ||||||||||||||
Adjusted net income available to common shareholders excluding amortization of intangibles annualized |
$ | 811,504 | $ | 816,977 | $ | 718,162 | |||||||||||
Net income available to common shareholders annualized |
$ | 678,638 | $ | 736,308 | $ | 711,504 | |||||||||||
| Amortization of intangibles, tax effected, annualized | 7,905 | 7,907 | 8,715 | ||||||||||||||
| Net income available to common shareholders excluding amortization of intangibles annualized | $ | 686,543 | $ | 744,215 | $ | 720,219 | |||||||||||
| Total average Synovus Financial Corp. shareholders' equity less preferred stock | $ | 5,377,147 | $ | 5,127,084 | $ | 4,824,003 | |||||||||||
| Average goodwill | (480,440) | (480,440) | (480,440) | ||||||||||||||
| Average other intangible assets, net | (25,211) | (27,665) | (35,869) | ||||||||||||||
| Total average Synovus Financial Corp. tangible shareholders' equity less preferred stock | $ | 4,871,496 | $ | 4,618,979 | $ | 4,307,694 | |||||||||||
| Return on average common equity (annualized) | 12.62 | % | 14.36 | % | 14.75 | % | |||||||||||
| Adjusted return on average common equity (annualized) | 14.94 | 15.78 | 14.71 | ||||||||||||||
| Return on average tangible common equity (annualized) | 14.09 | 16.11 | 16.72 | ||||||||||||||
| Adjusted return on average tangible common equity (annualized) | 16.66 | 17.69 | 16.67 | ||||||||||||||
(1) As of the balance sheet date, a determination had not been made regarding whether certain merger-related costs will be tax deductible or not; therefore, merger-related expense has been tax effected. |
|||||||||||||||||
(2) An assumed marginal tax rate of 24.2% was applied. |
|||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures, continued | |||||||||||||||||
| December 31, | September 30, | December 31, | |||||||||||||||
(dollars in thousands) |
2025 | 2025 | 2024 | ||||||||||||||
Tangible common equity ratio and tangible book value per common share |
|||||||||||||||||
| Total assets | $ | 61,358,837 | $ | 60,485,175 | $ | 60,233,644 | |||||||||||
| Goodwill | (480,440) | (480,440) | (480,440) | ||||||||||||||
| Other intangible assets, net | (23,809) | (26,436) | (34,318) | ||||||||||||||
| Tangible assets | $ | 60,854,588 | $ | 59,978,299 | $ | 59,718,886 | |||||||||||
| Total Synovus Financial Corp. shareholders' equity | $ | 5,993,167 | $ | 5,818,737 | $ | 5,244,557 | |||||||||||
| Goodwill | (480,440) | (480,440) | (480,440) | ||||||||||||||
| Other intangible assets, net | (23,809) | (26,436) | (34,318) | ||||||||||||||
Preferred stock, no par value |
(537,145) | (537,145) | (537,145) | ||||||||||||||
| Tangible common equity | $ | 4,951,773 | $ | 4,774,716 | $ | 4,192,654 | |||||||||||
Total Synovus Financial Corp. shareholders’ equity to total assets ratio |
9.77 | % | 9.62 | % | 8.71 | % | |||||||||||
| Tangible common equity ratio | 8.14 | 7.96 | 7.02 | ||||||||||||||
| Tangible common equity | $ | 4,951,773 | $ | 4,774,716 | $ | 4,192,654 | |||||||||||
| Common shares outstanding | 138,894 | 138,813 | 141,166 | ||||||||||||||
| Book value per common share | $ | 39.28 | $ | 38.05 | $ | 33.35 | |||||||||||
| Tangible book value per common share | 35.65 | 34.40 | 29.70 | ||||||||||||||
| MEDIA: | Joe Bass, 615-743-8219 | |||||||
| INVESTOR RELATIONS: | Jennifer Demba, 404-364-2715 | |||||||
| WEBSITE: | www.pnfp.com | |||||||
| Three months ended | Year ended | |||||||||||||||||||
| Dec. 31, 2025 | Sept. 30, 2025 | Dec. 31, 2024 | Dec. 31, 2025 | Dec. 31, 2024 | ||||||||||||||||
| Diluted earnings per common share | $ 2.13 |
$ 2.19 |
$ 1.91 |
$ 8.07 |
$ 5.96 |
|||||||||||||||
Adjustments, net of tax (1): |
||||||||||||||||||||
| Investment (gains) losses on sales of securities, net | 0.04 |
— |
(0.01) |
0.16 |
0.70 |
|||||||||||||||
| Recognition of mortgage servicing asset | — |
— |
— |
— |
(0.12) |
|||||||||||||||
| FDIC special assessment | (0.07) |
— |
— |
(0.07) |
0.07 |
|||||||||||||||
| Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives | — |
— |
— |
— |
0.28 |
|||||||||||||||
| Merger-related expenses | 0.14 |
0.08 |
— |
0.21 |
— |
|||||||||||||||
| Diluted earnings per common share after adjustments | $ 2.24 |
$ 2.27 |
$ 1.90 |
$ 8.37 |
$ 6.89 |
|||||||||||||||
| Balances at |
Linked-Quarter
Annualized
% Change
|
Balances at |
Year-over-Year
% Change
|
||||||||||||||
| (dollars in thousands) |
Dec. 31,
2025
|
Sept. 30,
2025
|
Dec. 31,
2024
|
||||||||||||||
| Loans | $ 39,154,002 |
37,932,613 |
12.9% | 35,485,776 |
10.3% | ||||||||||||
| Securities | 9,157,207 |
9,056,608 |
4.4% | 8,381,268 |
9.3% | ||||||||||||
| Other interest-earning assets | 3,400,579 |
3,228,993 |
21.3% | 3,377,381 |
0.7% | ||||||||||||
| Total interest-earning assets | $ 51,711,788 |
$ 50,218,214 |
11.9% | $ 47,244,425 |
9.5% | ||||||||||||
| Core deposits: | |||||||||||||||||
| Noninterest-bearing deposits | $ 9,046,666 |
$ 8,952,978 |
4.2% | $ 8,170,448 |
10.7% | ||||||||||||
Interest-bearing core deposits(1) |
32,880,864 |
31,860,709 |
12.8% | 29,876,456 |
10.1% | ||||||||||||
Noncore deposits and other funding(2) |
7,990,472 |
7,442,496 |
29.5% | 7,326,287 |
9.1% | ||||||||||||
| Total funding | $ 49,918,002 |
$ 48,256,183 |
13.8% | $ 45,373,191 |
10.0% | ||||||||||||
| Three months ended | Year ended | |||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||
| (dollars in thousands) | 2025 | 2024 | % change | 2025 | 2024 | % change | ||||||||||||||
| Revenues: | ||||||||||||||||||||
| Net interest income | $ 407,435 |
$ 363,790 |
12.0 % |
$ 1,548,261 |
$ 1,365,590 |
13.4 % |
||||||||||||||
| Noninterest income | 134,769 |
111,545 |
20.8 % |
506,590 |
371,178 |
36.5 % |
||||||||||||||
| Total revenues | 542,204 |
475,335 |
14.1 % |
2,054,851 |
1,736,768 |
18.3 % |
||||||||||||||
| Noninterest expense | 302,656 |
261,897 |
15.6 % |
1,167,728 |
1,034,970 |
12.8 % |
||||||||||||||
| Pre-tax, pre-provision net revenue | 239,548 |
213,438 |
12.2 % |
887,123 |
701,798 |
26.4 % |
||||||||||||||
| Adjustments: | ||||||||||||||||||||
| Investment (gains) losses on sales of securities, net | 4,099 |
(249) |
>100.0% | 16,611 |
71,854 |
(76.9) % |
||||||||||||||
| Recognition of mortgage servicing asset | — |
— |
NA | — |
(11,812) |
(100.0) % |
||||||||||||||
| ORE expense | 346 |
58 |
>100.0% | 687 |
220 |
>100.0% | ||||||||||||||
| FDIC special assessment | (7,500) |
— |
(100.0) % |
(7,500) |
7,250 |
>(100.0%) | ||||||||||||||
| Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives | — |
— |
NA | — |
28,400 |
(100.0) % |
||||||||||||||
| Merger-related expenses | 13,939 |
— |
100.0 % |
21,666 |
— |
100.0 % |
||||||||||||||
| Adjusted pre-tax, pre-provision net revenue | $ 250,432 |
$ 213,247 |
17.4 % |
$ 918,587 |
$ 797,710 |
15.2 % |
||||||||||||||
| Three months ended | Year ended | |||||||||||||||||||
| Dec. 31, 2025 | Sept. 30, 2025 | Dec. 31, 2024 | Dec. 31, 2025 | Dec. 31, 2024 | ||||||||||||||||
| Net interest margin | 3.27 % |
3.26 % |
3.22 % |
3.24 % |
3.16 % |
|||||||||||||||
| Efficiency ratio | 55.82 % |
55.64 % |
55.10 % |
56.83 % |
59.59 % |
|||||||||||||||
Return on average assets (1) |
1.16 % |
1.22 % |
1.15 % |
1.15 % |
0.93 % |
|||||||||||||||
Return on average tangible common equity (TCE) (1) |
13.50 % |
14.49 % |
13.58 % |
13.58 % |
11.12 % |
|||||||||||||||
| Average loan to deposit ratio | 82.85 % |
82.88 % |
83.92 % |
83.26 % |
84.64 % |
|||||||||||||||
| Three months ended | Linked-quarter Annualized % Change | Three months ended |
Yr-over-Yr
% Change
|
||||||||||||||
| (dollars in thousands) | Dec. 31, 2025 | Sept. 30, 2025 | Dec. 31, 2024 | ||||||||||||||
| Net interest income | $ 407,435 |
$ 396,865 |
10.7 % |
$ 363,790 |
12.0 % |
||||||||||||
| Noninterest income | 134,769 |
147,938 |
(35.6) % |
111,545 |
20.8 % |
||||||||||||
| Total revenues | $ 542,204 |
$ 544,803 |
(1.9) % |
$ 475,335 |
14.1 % |
||||||||||||
| Three months ended | Linked-quarter Annualized % Change | Three months ended | Yr-over-yr % Change | ||||||||||||||
| (dollars in thousands) | Dec. 31, 2025 | Sept. 30, 2025 | Dec. 31, 2024 | ||||||||||||||
| Noninterest expense | $ 302,656 |
$ 303,139 |
(0.6) % |
$ 261,897 |
15.6 % |
||||||||||||
| Less: | |||||||||||||||||
| ORE expense | 346 |
146 |
>100.0% | 58 |
>100.0% | ||||||||||||
| FDIC special assessment | (7,500) |
— |
(100.0) % |
— |
(100.0) % |
||||||||||||
| Merger-related expenses | 13,939 |
7,727 |
>100.0% | — |
100.0 % |
||||||||||||
| Adjusted noninterest expense | $ 295,871 |
$ 295,266 |
0.8 % |
$ 261,839 |
13.0 % |
||||||||||||
| As of | ||||||||||||||
| Dec. 31, 2025 | Sept. 30, 2025 | Dec. 31, 2024 | ||||||||||||
| Shareholders' equity to total assets | 12.2 % |
12.3 % |
12.2 % |
|||||||||||
| Tangible common equity to tangible assets | 8.9 % |
8.8 % |
8.6 % |
|||||||||||
| Book value per common share | $ 87.90 |
$ 85.60 |
$ 80.46 |
|||||||||||
| Tangible book value per common share | $ 63.71 |
$ 61.53 |
$ 56.24 |
|||||||||||
Annualized net loan charge-offs to avg. loans (1) |
0.28 % |
0.18 % |
0.24 % |
|||||||||||
| Nonperforming assets to total loans, ORE and other nonperforming assets (NPAs) | 0.36 % |
0.41 % |
0.42 % |
|||||||||||
Classified asset ratio (Pinnacle Bank) (2) |
3.52 % |
4.16 % |
3.79 % |
|||||||||||
Construction and land development loans as a percentage of total capital (3) |
57.70 % |
59.60 % |
70.50 % |
|||||||||||
Construction and land development, non-owner occupied commercial real estate and multi-family loans as a percentage of total capital (3) |
221.10 % |
218.10 % |
242.20 % |
|||||||||||
| Allowance for credit losses (ACL) to total loans | 1.13 % |
1.15 % |
1.17 % |
|||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | |||||||||||
| CONSOLIDATED BALANCE SHEETS – UNAUDITED | |||||||||||
| (dollars in thousands, except for share and per share data) | Dec. 31, 2025 | Sept. 30, 2025 | Dec. 31, 2024 | ||||||||
| ASSETS | |||||||||||
| Cash and noninterest-bearing due from banks | $ 358,258 |
$ 295,133 |
$ 320,320 |
||||||||
| Restricted cash | 91,174 |
128,830 |
93,645 |
||||||||
| Interest-bearing due from banks | 3,115,650 |
2,841,647 |
3,021,960 |
||||||||
| Cash and cash equivalents | 3,565,082 |
3,265,610 |
3,435,925 |
||||||||
| Securities purchased with agreement to resell | 96,395 |
83,120 |
66,449 |
||||||||
| Securities available-for-sale, at fair value | 6,566,683 |
6,411,806 |
5,582,369 |
||||||||
| Securities held-to-maturity (fair value of $2.4 billion, $2.4 billion and $2.6 billion, net of allowance for credit losses of $1.7 million, $1.7 million, and $1.7 million at Dec. 31, 2025, Sept. 30, 2025 and Dec. 31, 2024, respectively) | 2,590,524 |
2,644,802 |
2,798,899 |
||||||||
| Consumer loans held-for-sale | 91,713 |
163,129 |
175,627 |
||||||||
| Commercial loans held-for-sale | 5,647 |
12,267 |
19,700 |
||||||||
| Loans | 39,154,002 |
37,932,613 |
35,485,776 |
||||||||
| Less allowance for credit losses | (441,540) |
(434,450) |
(414,494) |
||||||||
| Loans, net | 38,712,462 |
37,498,163 |
35,071,282 |
||||||||
| Premises and equipment, net | 339,990 |
337,552 |
311,277 |
||||||||
| Equity method investment | 391,946 |
389,109 |
436,707 |
||||||||
| Accrued interest receivable | 219,761 |
218,647 |
214,080 |
||||||||
| Goodwill | 1,848,904 |
1,848,904 |
1,849,260 |
||||||||
| Core deposits and other intangible assets | 29,715 |
18,108 |
21,423 |
||||||||
| Other real estate owned | 8,053 |
5,129 |
1,278 |
||||||||
| Other assets | 3,239,178 |
3,067,203 |
2,605,173 |
||||||||
| Total assets | $ 57,706,053 |
$ 55,963,549 |
$ 52,589,449 |
||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||
| Deposits: | |||||||||||
| Noninterest-bearing | $ 9,046,666 |
$ 8,952,978 |
$ 8,170,448 |
||||||||
| Interest-bearing | 15,649,061 |
15,031,854 |
14,125,194 |
||||||||
| Savings and money market accounts | 17,627,689 |
17,097,698 |
16,197,397 |
||||||||
| Time | 5,073,106 |
4,644,594 |
4,349,953 |
||||||||
| Total deposits | 47,396,522 |
45,727,124 |
42,842,992 |
||||||||
| Securities sold under agreements to repurchase | 316,447 |
325,573 |
230,244 |
||||||||
| Federal Home Loan Bank advances | 1,778,329 |
1,777,003 |
1,874,134 |
||||||||
| Subordinated debt and other borrowings | 426,704 |
426,483 |
425,821 |
||||||||
| Accrued interest payable | 48,250 |
48,484 |
55,619 |
||||||||
| Other liabilities | 696,086 |
802,690 |
728,758 |
||||||||
| Total liabilities | 50,662,338 |
49,107,357 |
46,157,568 |
||||||||
| Preferred stock, no par value, 10.0 million shares authorized; 225,000 shares non-cumulative perpetual preferred stock, Series B, liquidation preference $225.0 million, issued and outstanding at Dec. 31, 2025, Sept. 30, 2025 and Dec. 31, 2024, respectively | 217,126 |
217,126 |
217,126 |
||||||||
| Common stock, par value $1.00; 180.0 million shares authorized; 77.7 million, 77.6 million and 77.2 million shares issued and outstanding at Dec. 31, 2025, Sept. 30, 2025 and Dec. 31, 2024, respectively | 77,662 |
77,558 |
77,242 |
||||||||
| Additional paid-in capital | 3,144,104 |
3,141,416 |
3,129,680 |
||||||||
| Retained earnings | 3,727,788 |
3,579,862 |
3,175,777 |
||||||||
| Accumulated other comprehensive loss, net of taxes | (122,965) |
(159,770) |
(167,944) |
||||||||
| Total shareholders' equity | 7,043,715 |
6,856,192 |
6,431,881 |
||||||||
| Total liabilities and shareholders' equity | $ 57,706,053 |
$ 55,963,549 |
$ 52,589,449 |
||||||||
| This information is preliminary and based on company data available at the time of the presentation. | |||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | |||||||||||||||||
| CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED | |||||||||||||||||
| (dollars in thousands, except for share and per share data) | Three months ended | Year ended | |||||||||||||||
| Dec. 31, 2025 | Sept. 30, 2025 | Dec. 31, 2024 | Dec. 31, 2025 | Dec. 31, 2024 | |||||||||||||
| Interest income: | |||||||||||||||||
| Loans, including fees | $ 583,740 |
$ 588,131 |
$ 557,716 |
$ 2,288,096 |
$ 2,221,063 |
||||||||||||
| Securities | |||||||||||||||||
| Taxable | 64,953 |
67,158 |
58,842 |
260,953 |
220,666 |
||||||||||||
| Tax-exempt | 27,483 |
27,646 |
24,947 |
107,463 |
97,779 |
||||||||||||
| Federal funds sold and other | 35,279 |
38,312 |
42,855 |
139,120 |
158,590 |
||||||||||||
| Total interest income | 711,455 |
721,247 |
684,360 |
2,795,632 |
2,698,098 |
||||||||||||
| Interest expense: | |||||||||||||||||
| Deposits | 275,008 |
294,164 |
287,511 |
1,127,179 |
1,203,455 |
||||||||||||
| Securities sold under agreements to repurchase | 1,501 |
1,423 |
1,182 |
5,172 |
5,392 |
||||||||||||
| FHLB advances and other borrowings | 27,511 |
28,795 |
31,877 |
115,020 |
123,661 |
||||||||||||
| Total interest expense | 304,020 |
324,382 |
320,570 |
1,247,371 |
1,332,508 |
||||||||||||
| Net interest income | 407,435 |
396,865 |
363,790 |
1,548,261 |
1,365,590 |
||||||||||||
| Provision for credit losses | 34,101 |
31,939 |
29,652 |
107,245 |
120,589 |
||||||||||||
| Net interest income after provision for credit losses | 373,334 |
364,926 |
334,138 |
1,441,016 |
1,245,001 |
||||||||||||
| Noninterest income: | |||||||||||||||||
| Service charges on deposit accounts | 18,720 |
18,290 |
15,175 |
71,130 |
59,394 |
||||||||||||
| Investment services | 22,340 |
23,910 |
19,233 |
84,391 |
67,572 |
||||||||||||
| Insurance sales commissions | 3,142 |
4,016 |
2,900 |
15,525 |
13,753 |
||||||||||||
| Gains on mortgage loans sold, net | 1,347 |
1,828 |
2,344 |
7,647 |
11,136 |
||||||||||||
| Investment gains (losses) on sales of securities, net | (4,099) |
— |
249 |
(16,611) |
(71,854) |
||||||||||||
| Trust fees | 11,415 |
10,316 |
9,098 |
40,351 |
33,219 |
||||||||||||
| Income from equity method investment | 31,297 |
40,614 |
12,070 |
118,343 |
63,172 |
||||||||||||
| Gain on sale of fixed assets | 142 |
— |
38 |
554 |
2,258 |
||||||||||||
| Other noninterest income | 50,465 |
48,964 |
50,438 |
185,260 |
192,528 |
||||||||||||
| Total noninterest income | 134,769 |
147,938 |
111,545 |
506,590 |
371,178 |
||||||||||||
| Noninterest expense: | |||||||||||||||||
| Salaries and employee benefits | 181,095 |
187,001 |
164,670 |
721,431 |
621,031 |
||||||||||||
| Equipment and occupancy | 52,167 |
48,910 |
42,756 |
195,300 |
166,002 |
||||||||||||
| Other real estate, net | 346 |
146 |
58 |
687 |
220 |
||||||||||||
| Marketing and other business development | 12,011 |
7,902 |
8,168 |
37,351 |
26,668 |
||||||||||||
| Postage and supplies | 3,269 |
3,401 |
3,178 |
13,232 |
12,049 |
||||||||||||
| Amortization of intangibles | 1,393 |
1,398 |
1,544 |
5,608 |
6,254 |
||||||||||||
| Merger-related expenses | 13,939 |
7,727 |
— |
21,666 |
— |
||||||||||||
| Other noninterest expense | 38,436 |
46,654 |
41,523 |
172,453 |
202,746 |
||||||||||||
| Total noninterest expense | 302,656 |
303,139 |
261,897 |
1,167,728 |
1,034,970 |
||||||||||||
| Income before income taxes | 205,447 |
209,725 |
183,786 |
779,878 |
581,209 |
||||||||||||
| Income tax expense | 35,666 |
36,589 |
32,527 |
138,013 |
106,153 |
||||||||||||
| Net income | 169,781 |
173,136 |
151,259 |
641,865 |
475,056 |
||||||||||||
| Preferred stock dividends | (3,798) |
(3,798) |
(3,798) |
(15,192) |
(15,192) |
||||||||||||
| Net income available to common shareholders | $ 165,983 |
$ 169,338 |
$ 147,461 |
$ 626,673 |
$ 459,864 |
||||||||||||
| Per share information: | |||||||||||||||||
| Basic net income per common share | $ 2.16 |
$ 2.20 |
$ 1.93 |
$ 8.15 |
$ 6.01 |
||||||||||||
| Diluted net income per common share | $ 2.13 |
$ 2.19 |
$ 1.91 |
$ 8.07 |
$ 5.96 |
||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||
| Basic | 76,929,255 |
76,904,045 |
76,537,040 |
76,863,389 |
76,460,926 |
||||||||||||
| Diluted | 77,746,329 |
77,310,293 |
77,384,742 |
77,688,626 |
77,131,330 |
||||||||||||
| (dollars and shares in thousands) |
Preferred
Stock
Amount
|
Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comp. Income (Loss), net | Total Shareholders' Equity | |||||||||||||||||
| Shares | Amounts | ||||||||||||||||||||||
| Balance at December 31, 2023 | $ 217,126 |
76,767 |
$ 76,767 |
$ 3,109,493 |
$ 2,784,927 |
$ (152,525) |
$ 6,035,788 |
||||||||||||||||
| Preferred dividends paid ($67.52 per share) | — |
— |
— |
— |
(15,192) |
— |
(15,192) |
||||||||||||||||
| Common dividends paid ($0.88 per share) | — |
— |
— |
— |
(69,014) |
— |
(69,014) |
||||||||||||||||
| Issuance of restricted common shares | — |
262 |
262 |
(262) |
— |
— |
— |
||||||||||||||||
| Forfeiture of restricted common shares | — |
(30) |
(30) |
30 |
— |
— |
— |
||||||||||||||||
| Restricted shares withheld for taxes & related tax benefits | — |
(68) |
(68) |
(5,774) |
— |
— |
(5,842) |
||||||||||||||||
| Issuance of common stock pursuant to restricted stock unit (RSU) and performance stock unit (PSU) agreements, net of shares withheld for taxes & related tax benefits | — |
311 |
311 |
(14,741) |
— |
— |
(14,430) |
||||||||||||||||
| Compensation expense for restricted shares, RSUs and PSUs | — |
— |
— |
40,934 |
— |
— |
40,934 |
||||||||||||||||
| Net income | — |
— |
— |
— |
475,056 |
— |
475,056 |
||||||||||||||||
| Other comprehensive loss | — |
— |
— |
— |
— |
(15,419) |
(15,419) |
||||||||||||||||
| Balance at December 31, 2024 | $ 217,126 |
77,242 |
$ 77,242 |
$ 3,129,680 |
$ 3,175,777 |
$ (167,944) |
$ 6,431,881 |
||||||||||||||||
| Balance at December 31, 2024 | $ 217,126 |
77,242 |
$ 77,242 |
$ 3,129,680 |
$ 3,175,777 |
$ (167,944) |
$ 6,431,881 |
||||||||||||||||
| Preferred dividends paid ($67.52 per share) | — |
— |
— |
— |
(15,192) |
— |
(15,192) |
||||||||||||||||
| Common dividends paid ($0.96 per share) | — |
— |
— |
— |
(74,662) |
— |
(74,662) |
||||||||||||||||
| Issuance of restricted common shares | — |
214 |
214 |
(214) |
— |
— |
— |
||||||||||||||||
| Forfeiture of restricted common shares | — |
(33) |
(33) |
33 |
— |
— |
— |
||||||||||||||||
| Restricted shares withheld for taxes & related tax benefits | — |
(69) |
(69) |
(7,612) |
— |
— |
(7,681) |
||||||||||||||||
| Issuance of common stock pursuant to RSU and PSU agreements, net of shares withheld for taxes & related tax benefits | — |
308 |
308 |
(21,409) |
— |
— |
(21,101) |
||||||||||||||||
| Compensation expense for restricted shares, RSUs and PSUs | — |
— |
— |
43,626 |
— |
— |
43,626 |
||||||||||||||||
| Net income | — |
— |
— |
— |
641,865 |
— |
641,865 |
||||||||||||||||
| Other comprehensive gain | — |
— |
— |
— |
— |
44,979 |
44,979 |
||||||||||||||||
| Balance at December 31, 2025 | $ 217,126 |
77,662 |
$ 77,662 |
$ 3,144,104 |
$ 3,727,788 |
$ (122,965) |
$ 7,043,715 |
||||||||||||||||
| This information is preliminary and based on company data available at the time of the presentation. | |||||||||||||||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | ||||||||||||||||||||
| SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED | ||||||||||||||||||||
| (dollars in thousands) | December | September | June | March | December | September | ||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | |||||||||||||||
| Balance sheet data, at quarter end: | ||||||||||||||||||||
| Commercial and industrial loans | $ 16,365,200 |
15,570,921 |
14,905,306 |
14,131,312 |
13,815,817 |
12,986,865 |
||||||||||||||
| Commercial real estate - owner occupied loans | 5,215,810 |
4,904,462 |
4,744,806 |
4,594,376 |
4,388,531 |
4,264,743 |
||||||||||||||
| Commercial real estate - investment loans | 5,803,480 |
5,803,851 |
5,891,694 |
5,977,583 |
5,931,420 |
5,919,235 |
||||||||||||||
| Commercial real estate - multifamily and other loans | 2,337,836 |
2,284,438 |
2,393,696 |
2,360,515 |
2,198,698 |
2,213,153 |
||||||||||||||
| Consumer real estate - mortgage loans | 5,518,618 |
5,373,110 |
5,163,761 |
4,977,358 |
4,914,482 |
4,907,766 |
||||||||||||||
| Construction and land development loans | 3,241,266 |
3,389,451 |
3,412,060 |
3,525,860 |
3,699,321 |
3,486,504 |
||||||||||||||
| Consumer and other loans | 671,792 |
606,380 |
593,841 |
569,742 |
537,507 |
530,044 |
||||||||||||||
| Total loans | 39,154,002 |
37,932,613 |
37,105,164 |
36,136,746 |
35,485,776 |
34,308,310 |
||||||||||||||
| Allowance for credit losses | (441,540) |
(434,450) |
(422,125) |
(417,462) |
(414,494) |
(391,534) |
||||||||||||||
| Securities | 9,157,207 |
9,056,608 |
9,066,651 |
8,718,794 |
8,381,268 |
8,293,241 |
||||||||||||||
| Total assets | 57,706,053 |
55,963,549 |
54,801,451 |
54,254,804 |
52,589,449 |
50,701,888 |
||||||||||||||
| Noninterest-bearing deposits | 9,046,666 |
8,952,978 |
8,640,759 |
8,507,351 |
8,170,448 |
8,229,394 |
||||||||||||||
| Total deposits | 47,396,522 |
45,727,124 |
44,999,244 |
44,479,463 |
42,842,992 |
40,954,888 |
||||||||||||||
| Securities sold under agreements to repurchase | 316,447 |
325,573 |
258,454 |
263,993 |
230,244 |
209,956 |
||||||||||||||
| FHLB advances | 1,778,329 |
1,777,003 |
1,775,470 |
1,886,011 |
1,874,134 |
2,146,395 |
||||||||||||||
| Subordinated debt and other borrowings | 426,704 |
426,483 |
426,263 |
426,042 |
425,821 |
425,600 |
||||||||||||||
| Total shareholders' equity | 7,043,715 |
6,856,192 |
6,637,237 |
6,543,142 |
6,431,881 |
6,344,258 |
||||||||||||||
| Balance sheet data, quarterly averages: | ||||||||||||||||||||
| Total loans | $ 38,656,655 |
37,693,158 |
36,967,754 |
36,041,530 |
34,980,900 |
34,081,759 |
||||||||||||||
| Securities | 9,215,021 |
9,025,752 |
8,986,542 |
8,679,934 |
8,268,583 |
8,176,250 |
||||||||||||||
| Federal funds sold and other | 3,606,379 |
3,360,273 |
2,854,113 |
2,958,593 |
3,153,751 |
2,601,267 |
||||||||||||||
| Total earning assets | 51,478,055 |
50,079,183 |
48,808,409 |
47,680,057 |
46,403,234 |
44,859,276 |
||||||||||||||
| Total assets | 56,705,549 |
55,213,879 |
53,824,500 |
52,525,831 |
51,166,643 |
49,535,543 |
||||||||||||||
| Noninterest-bearing deposits | 9,246,937 |
8,873,147 |
8,486,681 |
8,206,751 |
8,380,760 |
8,077,655 |
||||||||||||||
| Total deposits | 46,657,794 |
45,479,133 |
44,233,628 |
43,018,951 |
41,682,341 |
40,101,199 |
||||||||||||||
| Securities sold under agreements to repurchase | 326,116 |
287,465 |
255,662 |
230,745 |
223,162 |
230,340 |
||||||||||||||
| FHLB advances | 1,777,721 |
1,774,237 |
1,838,449 |
1,877,596 |
2,006,736 |
2,128,793 |
||||||||||||||
| Subordinated debt and other borrowings | 433,619 |
433,472 |
427,805 |
427,624 |
427,503 |
427,380 |
||||||||||||||
| Total shareholders' equity | 6,966,997 |
6,721,569 |
6,601,662 |
6,515,904 |
6,405,867 |
6,265,710 |
||||||||||||||
| Statement of operations data, for the three months ended: | ||||||||||||||||||||
| Interest income | $ 711,455 |
721,247 |
694,770 |
668,160 |
684,360 |
694,865 |
||||||||||||||
| Interest expense | 304,020 |
324,382 |
315,237 |
303,732 |
320,570 |
343,361 |
||||||||||||||
| Net interest income | 407,435 |
396,865 |
379,533 |
364,428 |
363,790 |
351,504 |
||||||||||||||
| Provision for credit losses | 34,101 |
31,939 |
24,245 |
16,960 |
29,652 |
26,281 |
||||||||||||||
| Net interest income after provision for credit losses | 373,334 |
364,926 |
355,288 |
347,468 |
334,138 |
325,223 |
||||||||||||||
| Noninterest income | 134,769 |
147,938 |
125,457 |
98,426 |
111,545 |
115,242 |
||||||||||||||
| Noninterest expense | 302,656 |
303,139 |
286,446 |
275,487 |
261,897 |
259,319 |
||||||||||||||
| Income before income taxes | 205,447 |
209,725 |
194,299 |
170,407 |
183,786 |
181,146 |
||||||||||||||
| Income tax expense | 35,666 |
36,589 |
35,759 |
29,999 |
32,527 |
34,455 |
||||||||||||||
| Net income | 169,781 |
173,136 |
158,540 |
140,408 |
151,259 |
146,691 |
||||||||||||||
| Preferred stock dividends | (3,798) |
(3,798) |
(3,798) |
(3,798) |
(3,798) |
(3,798) |
||||||||||||||
| Net income available to common shareholders | $ 165,983 |
169,338 |
154,742 |
136,610 |
147,461 |
142,893 |
||||||||||||||
| Profitability and other ratios: | ||||||||||||||||||||
Return on avg. assets (1) |
1.16 % |
1.22 % |
1.15 % |
1.05 % |
1.15 % |
1.15 % |
||||||||||||||
Return on avg. equity (1) |
9.45 % |
10.00 % |
9.40 % |
8.50 % |
9.16 % |
9.07 % |
||||||||||||||
Return on avg. common equity (1) |
9.76 % |
10.33 % |
9.72 % |
8.80 % |
9.48 % |
9.40 % |
||||||||||||||
Return on avg. tangible common equity (1) |
13.50 % |
14.49 % |
13.75 % |
12.51 % |
13.58 % |
13.61 % |
||||||||||||||
Common stock dividend payout ratio (14) |
11.87 % |
12.20 % |
12.73 % |
15.53 % |
14.72 % |
16.73 % |
||||||||||||||
Net interest margin (2) |
3.27 % |
3.26 % |
3.23 % |
3.21 % |
3.22 % |
3.22 % |
||||||||||||||
Noninterest income to total revenue (3) |
24.86 % |
27.15 % |
24.84 % |
21.27 % |
23.47 % |
24.69 % |
||||||||||||||
Noninterest income to avg. assets (1) |
0.94 % |
1.06 % |
0.93 % |
0.76 % |
0.87 % |
0.93 % |
||||||||||||||
Noninterest exp. to avg. assets (1) |
2.12 % |
2.18 % |
2.13 % |
2.13 % |
2.04 % |
2.08 % |
||||||||||||||
Efficiency ratio (4) |
55.82 % |
55.64 % |
56.72 % |
59.52 % |
55.10 % |
55.56 % |
||||||||||||||
Avg. loans to avg. deposits |
82.85 % |
82.88 % |
83.57 % |
83.78 % |
83.92 % |
84.99 % |
||||||||||||||
Securities to total assets |
15.87 % |
16.18 % |
16.54 % |
16.07 % |
15.94 % |
16.36 % |
||||||||||||||
| This information is preliminary and based on company data available at the time of the presentation. | ||||||||||||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED | |||||||||||||||||||||||
| (dollars in thousands) | Three months ended | Three months ended | |||||||||||||||||||||
| December 31, 2025 | December 31, 2024 | ||||||||||||||||||||||
| Average Balances | Interest | Rates/ Yields | Average Balances | Interest | Rates/ Yields | ||||||||||||||||||
| Interest-earning assets | |||||||||||||||||||||||
Loans (1) (2) |
$ 38,656,655 |
$ 583,740 |
6.11 % |
$ 34,980,900 |
$ 557,716 |
6.42 % |
|||||||||||||||||
| Securities | |||||||||||||||||||||||
| Taxable | 5,786,264 |
64,953 |
4.45 % |
4,953,134 |
58,842 |
4.73 % |
|||||||||||||||||
Tax-exempt (2) |
3,428,757 |
27,483 |
3.80 % |
3,315,449 |
24,947 |
3.58 % |
|||||||||||||||||
| Interest-bearing due from banks | 3,213,013 |
29,967 |
3.70 % |
2,819,891 |
36,135 |
5.10 % |
|||||||||||||||||
| Resell agreements | 101,919 |
2,232 |
8.69 % |
75,583 |
1,697 |
8.93 % |
|||||||||||||||||
| Federal funds sold | — |
— |
— % |
— |
— |
— % |
|||||||||||||||||
| Other | 291,447 |
3,080 |
4.19 % |
258,277 |
5,023 |
7.74 % |
|||||||||||||||||
| Total interest-earning assets | 51,478,055 |
$ 711,455 |
5.62 % |
46,403,234 |
$ 684,360 |
5.97 % |
|||||||||||||||||
| Nonearning assets | |||||||||||||||||||||||
| Intangible assets | 1,872,458 |
1,870,051 |
|||||||||||||||||||||
| Other nonearning assets | 3,355,036 |
2,893,358 |
|||||||||||||||||||||
| Total assets | $ 56,705,549 |
$ 51,166,643 |
|||||||||||||||||||||
| Interest-bearing liabilities | |||||||||||||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||||||
| Interest checking | 15,119,001 |
111,685 |
2.93 % |
13,162,542 |
113,704 |
3.44 % |
|||||||||||||||||
| Savings and money market | 17,462,107 |
118,415 |
2.69 % |
15,654,866 |
125,760 |
3.20 % |
|||||||||||||||||
| Time | 4,829,749 |
44,908 |
3.69 % |
4,484,173 |
48,047 |
4.26 % |
|||||||||||||||||
| Total interest-bearing deposits | 37,410,857 |
275,008 |
2.92 % |
33,301,581 |
287,511 |
3.43 % |
|||||||||||||||||
| Securities sold under agreements to repurchase | 326,116 |
1,501 |
1.83 % |
223,162 |
1,182 |
2.11 % |
|||||||||||||||||
| Federal Home Loan Bank advances | 1,777,721 |
19,645 |
4.38 % |
2,006,736 |
23,159 |
4.59 % |
|||||||||||||||||
| Subordinated debt and other borrowings | 433,619 |
7,866 |
7.20 % |
427,503 |
8,718 |
8.11 % |
|||||||||||||||||
| Total interest-bearing liabilities | 39,948,313 |
304,020 |
3.02 % |
35,958,982 |
320,570 |
3.55 % |
|||||||||||||||||
| Noninterest-bearing deposits | 9,246,937 |
— |
— |
8,380,760 |
— |
— |
|||||||||||||||||
| Total deposits and interest-bearing liabilities | 49,195,250 |
$ 304,020 |
2.45 % |
44,339,742 |
$ 320,570 |
2.88 % |
|||||||||||||||||
| Other liabilities | 543,302 |
421,034 |
|||||||||||||||||||||
| Shareholders' equity | 6,966,997 |
6,405,867 |
|||||||||||||||||||||
| Total liabilities and shareholders' equity | $ 56,705,549 |
$ 51,166,643 |
|||||||||||||||||||||
Net interest income |
$ 407,435 |
$ 363,790 |
|||||||||||||||||||||
Net interest spread (3) |
2.60 % |
2.42 % |
|||||||||||||||||||||
Net interest margin (4) |
3.27 % |
3.22 % |
|||||||||||||||||||||
| (1) Average balances of nonperforming loans are included in the above amounts. | |||||||||||||||||||||||
| (2) Yields computed on tax-exempt instruments on a tax equivalent basis and included $17.2 million of taxable equivalent income for the three months ended Dec. 31, 2025 compared to $12.1 million for the three months ended Dec. 31, 2024. The tax-exempt benefit has been reduced by the projected impact of tax-exempt income that will be disallowed pursuant to IRS Regulations as of and for the then current period presented. | |||||||||||||||||||||||
| (3) Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the three months ended Dec. 31, 2025 would have been 3.16% compared to a net interest spread of 3.09% for the three months ended Dec. 31, 2024. | |||||||||||||||||||||||
| (4) Net interest margin is the result of annualized net interest income calculated on a tax equivalent basis divided by average interest-earning assets for the period. | |||||||||||||||||||||||
| This information is preliminary and based on company data available at the time of the presentation. | |||||||||||||||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| ANALYSIS OF INTEREST INCOME AND EXPENSE, RATES AND YIELDS-UNAUDITED | |||||||||||||||||||||||
| (dollars in thousands) | Year ended | Year ended | |||||||||||||||||||||
| December 31, 2025 | December 31, 2024 | ||||||||||||||||||||||
| Average Balances | Interest | Rates/ Yields | Average Balances | Interest | Rates/ Yields | ||||||||||||||||||
| Interest-earning assets | |||||||||||||||||||||||
Loans (1) (2) |
$ 37,347,907 |
$ 2,288,096 |
6.23 % |
$ 33,908,775 |
$ 2,221,063 |
6.64 % |
|||||||||||||||||
| Securities | |||||||||||||||||||||||
| Taxable | 5,631,662 |
260,953 |
4.63 % |
4,487,037 |
220,666 |
4.92 % |
|||||||||||||||||
Tax-exempt (2) |
3,346,750 |
107,463 |
3.84 % |
3,284,099 |
97,779 |
3.55 % |
|||||||||||||||||
| Interest-bearing due from banks | 2,852,913 |
118,459 |
4.15 % |
2,533,184 |
132,199 |
5.22 % |
|||||||||||||||||
| Resell agreements | 80,272 |
7,936 |
9.89 % |
285,356 |
10,669 |
3.74 % |
|||||||||||||||||
| Federal funds sold | — |
— |
— % |
— |
— |
— % |
|||||||||||||||||
| Other | 263,872 |
12,725 |
4.82 % |
254,731 |
15,722 |
6.17 % |
|||||||||||||||||
| Total interest-earning assets | 49,523,376 |
$ 2,795,632 |
5.76 % |
44,753,182 |
$ 2,698,098 |
6.14 % |
|||||||||||||||||
| Nonearning assets | |||||||||||||||||||||||
| Intangible assets | 1,869,980 |
1,871,723 |
|||||||||||||||||||||
| Other nonearning assets | 3,187,306 |
2,821,948 |
|||||||||||||||||||||
| Total assets | $ 54,580,662 |
$ 49,446,853 |
|||||||||||||||||||||
| Interest-bearing liabilities | |||||||||||||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||||||
| Interest checking | 14,524,949 |
457,226 |
3.15 % |
12,309,946 |
465,862 |
3.78 % |
|||||||||||||||||
| Savings and money market | 16,959,977 |
491,058 |
2.90 % |
14,928,631 |
530,100 |
3.55 % |
|||||||||||||||||
| Time | 4,667,457 |
178,895 |
3.83 % |
4,720,595 |
207,493 |
4.40 % |
|||||||||||||||||
| Total interest-bearing deposits | 36,152,383 |
1,127,179 |
3.12 % |
31,959,172 |
1,203,455 |
3.77 % |
|||||||||||||||||
| Securities sold under agreements to repurchase | 275,292 |
5,172 |
1.88 % |
219,451 |
5,392 |
2.46 % |
|||||||||||||||||
| Federal Home Loan Bank advances | 1,816,610 |
82,855 |
4.56 % |
2,113,947 |
96,602 |
4.57 % |
|||||||||||||||||
| Subordinated debt and other borrowings | 430,654 |
32,165 |
7.47 % |
427,604 |
27,059 |
6.33 % |
|||||||||||||||||
| Total interest-bearing liabilities | 38,674,939 |
1,247,371 |
3.23 % |
34,720,174 |
1,332,508 |
3.84 % |
|||||||||||||||||
| Noninterest-bearing deposits | 8,706,694 |
— |
— |
8,103,652 |
— |
— |
|||||||||||||||||
| Total deposits and interest-bearing liabilities | 47,381,633 |
$ 1,247,371 |
2.63 % |
42,823,826 |
$ 1,332,508 |
3.11 % |
|||||||||||||||||
| Other liabilities | 496,205 |
399,183 |
|||||||||||||||||||||
| Shareholders' equity | 6,702,824 |
6,223,844 |
|||||||||||||||||||||
| Total liabilities and shareholders' equity | $ 54,580,662 |
$ 49,446,853 |
|||||||||||||||||||||
Net interest income |
$ 1,548,261 |
$ 1,365,590 |
|||||||||||||||||||||
Net interest spread (3) |
2.54 % |
2.30 % |
|||||||||||||||||||||
Net interest margin (4) |
3.24 % |
3.16 % |
|||||||||||||||||||||
| (1) Average balances of nonperforming loans are included in the above amounts. | |||||||||||||||||||||||
| (2) Yields computed on tax-exempt instruments on a tax equivalent basis and included $58.7 million of taxable equivalent income for the year ended Dec. 31, 2025 compared to $47.7 million for the year ended Dec. 31, 2024. The tax-exempt benefit has been reduced by the projected impact of tax-exempt income that will be disallowed pursuant to IRS Regulations as of and for the then current period presented. | |||||||||||||||||||||||
| (3) Yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. The net interest spread calculation excludes the impact of demand deposits. Had the impact of demand deposits been included, the net interest spread for the year ended Dec. 31, 2025 would have been 3.13% compared to a net interest spread of 3.02% for the year ended Dec. 31, 2024. | |||||||||||||||||||||||
| (4) Net interest margin is the result of annualized net interest income calculated on a tax equivalent basis divided by average interest-earning assets for the period. | |||||||||||||||||||||||
| This information is preliminary and based on company data available at the time of the presentation. | |||||||||||||||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | ||||||||||||||||||||
| SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED | ||||||||||||||||||||
| (dollars in thousands) | December | September | June | March | December | September | ||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | |||||||||||||||
| Asset quality information and ratios: | ||||||||||||||||||||
| Nonperforming assets: | ||||||||||||||||||||
| Nonaccrual loans | $ 133,361 |
149,683 |
157,170 |
171,570 |
147,825 |
119,293 |
||||||||||||||
ORE and other nonperforming assets (NPAs) |
8,089 |
5,210 |
4,835 |
3,656 |
1,280 |
823 |
||||||||||||||
| Total nonperforming assets | $ 141,450 |
154,893 |
162,005 |
175,226 |
149,105 |
120,116 |
||||||||||||||
| Past due loans over 90 days and still accruing interest | $ 2,870 |
2,632 |
4,652 |
4,337 |
3,515 |
3,611 |
||||||||||||||
| Accruing purchase credit deteriorated loans | $ 8,732 |
9,564 |
10,344 |
12,215 |
13,877 |
5,715 |
||||||||||||||
| Net loan charge-offs | $ 27,011 |
16,788 |
18,737 |
13,992 |
20,807 |
18,348 |
||||||||||||||
| Allowance for credit losses to nonaccrual loans | 331.1 % |
290.2 % |
268.6 % |
243.3 % |
280.4 % |
328.2 % |
||||||||||||||
| As a percentage of total loans: | ||||||||||||||||||||
| Past due accruing loans over 30 days | 0.14 % |
0.17 % |
0.14 % |
0.14 % |
0.15 % |
0.16 % |
||||||||||||||
Potential problem loans |
0.11 % |
0.20 % |
0.12 % |
0.15 % |
0.13 % |
0.14 % |
||||||||||||||
| Allowance for credit losses | 1.13 % |
1.15 % |
1.14 % |
1.16 % |
1.17 % |
1.14 % |
||||||||||||||
| Nonperforming assets to total loans, ORE and other NPAs | 0.36 % |
0.41 % |
0.44 % |
0.48 % |
0.42 % |
0.35 % |
||||||||||||||
Classified asset ratio (Pinnacle Bank) (6) |
3.5 % |
4.2 % |
3.9 % |
4.4 % |
3.8 % |
3.9 % |
||||||||||||||
Annualized net loan charge-offs to avg. loans (5) |
0.28 % |
0.18 % |
0.20 % |
0.16 % |
0.24 % |
0.21 % |
||||||||||||||
| Interest rates and yields: | ||||||||||||||||||||
| Loans | 6.11 % |
6.29 % |
6.26 % |
6.24 % |
6.42 % |
6.75 % |
||||||||||||||
| Securities | 4.21 % |
4.41 % |
4.44 % |
4.30 % |
4.27 % |
4.58 % |
||||||||||||||
| Total earning assets | 5.62 % |
5.83 % |
5.82 % |
5.79 % |
5.97 % |
6.27 % |
||||||||||||||
| Total deposits, including non-interest bearing | 2.34 % |
2.57 % |
2.58 % |
2.58 % |
2.74 % |
3.08 % |
||||||||||||||
| Securities sold under agreements to repurchase | 1.83 % |
1.96 % |
1.92 % |
1.80 % |
2.11 % |
2.58 % |
||||||||||||||
| FHLB advances | 4.38 % |
4.61 % |
4.65 % |
4.59 % |
4.59 % |
4.66 % |
||||||||||||||
| Subordinated debt and other borrowings | 7.20 % |
7.49 % |
7.57 % |
7.63 % |
8.11 % |
5.97 % |
||||||||||||||
| Total deposits and interest-bearing liabilities | 2.45 % |
2.68 % |
2.70 % |
2.70 % |
2.88 % |
3.19 % |
||||||||||||||
Capital and other ratios (6): |
||||||||||||||||||||
| Pinnacle Financial ratios: | ||||||||||||||||||||
| Shareholders' equity to total assets | 12.2 % |
12.3 % |
12.1 % |
12.1 % |
12.2 % |
12.5 % |
||||||||||||||
| Common equity Tier one | 10.9 % |
10.8 % |
10.7 % |
10.7 % |
10.8 % |
10.8 % |
||||||||||||||
| Tier one risk-based | 11.3 % |
11.3 % |
11.2 % |
11.2 % |
11.3 % |
11.4 % |
||||||||||||||
| Total risk-based | 13.0 % |
12.9 % |
13.0 % |
13.0 % |
13.1 % |
13.2 % |
||||||||||||||
| Leverage | 9.6 % |
9.6 % |
9.5 % |
9.5 % |
9.6 % |
9.6 % |
||||||||||||||
| Tangible common equity to tangible assets | 8.9 % |
8.8 % |
8.6 % |
8.5 % |
8.6 % |
8.7 % |
||||||||||||||
| Pinnacle Bank ratios: | ||||||||||||||||||||
| Common equity Tier one | 11.1 % |
11.5 % |
11.5 % |
11.5 % |
11.6 % |
11.7 % |
||||||||||||||
| Tier one risk-based | 11.1 % |
11.5 % |
11.5 % |
11.5 % |
11.6 % |
11.7 % |
||||||||||||||
| Total risk-based | 12.1 % |
12.5 % |
12.4 % |
12.4 % |
12.5 % |
12.6 % |
||||||||||||||
| Leverage | 9.4 % |
9.8 % |
9.7 % |
9.7 % |
9.8 % |
9.8 % |
||||||||||||||
|
Construction and land development loans
as a percentage of total capital (17)
|
57.7 % |
59.6 % |
61.8 % |
65.6 % |
70.5 % |
68.2 % |
||||||||||||||
|
Non-owner occupied commercial real estate and
multi-family as a percentage of total capital (17)
|
221.1 % |
218.1 % |
228.6 % |
236.4 % |
242.2 % |
243.3 % |
||||||||||||||
| This information is preliminary and based on company data available at the time of the presentation. | ||||||||||||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED | |||||||||||||||||||||||
| (dollars in thousands, except per share data) | December | September | June | March | December | September | |||||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | ||||||||||||||||||
| Per share data: | |||||||||||||||||||||||
| Earnings per common share – basic | $ | 2.16 |
2.20 |
2.01 |
1.78 |
1.93 |
1.87 |
||||||||||||||||
| Earnings per common share - basic, excluding non-GAAP adjustments | $ | 2.26 |
2.28 |
2.01 |
1.90 |
1.92 |
1.87 |
||||||||||||||||
| Earnings per common share – diluted | $ | 2.13 |
2.19 |
2.00 |
1.77 |
1.91 |
1.86 |
||||||||||||||||
| Earnings per common share - diluted, excluding non-GAAP adjustments | $ | 2.24 |
2.27 |
2.00 |
1.90 |
1.90 |
1.86 |
||||||||||||||||
| Common dividends per share | $ | 0.24 |
0.24 |
0.24 |
0.24 |
0.22 |
0.22 |
||||||||||||||||
Book value per common share at quarter end (7) |
$ | 87.90 |
85.60 |
82.79 |
81.57 |
80.46 |
79.33 |
||||||||||||||||
Tangible book value per common share at quarter end (7) |
$ | 63.71 |
61.53 |
58.70 |
57.47 |
56.24 |
55.12 |
||||||||||||||||
| Revenue per diluted common share | $ | 6.97 |
7.05 |
6.53 |
6.01 |
6.14 |
6.08 |
||||||||||||||||
| Revenue per diluted common share, excluding non-GAAP adjustments | $ | 7.03 |
7.05 |
6.53 |
6.18 |
6.14 |
6.08 |
||||||||||||||||
| Investor information: | |||||||||||||||||||||||
| Closing sales price of common stock on last trading day of quarter | $ | 95.41 |
93.79 |
110.41 |
106.04 |
114.39 |
97.97 |
||||||||||||||||
| High closing sales price of common stock during quarter | $ | 101.53 |
119.63 |
111.51 |
126.15 |
129.87 |
100.56 |
||||||||||||||||
| Low closing sales price of common stock during quarter | $ | 84.38 |
86.13 |
87.19 |
99.42 |
92.95 |
76.97 |
||||||||||||||||
| Closing sales price of depositary shares on last trading day of quarter | $ | 25.02 |
25.14 |
23.91 |
24.10 |
24.23 |
24.39 |
||||||||||||||||
| High closing sales price of depositary shares during quarter | $ | 25.28 |
25.48 |
24.56 |
25.25 |
25.02 |
24.50 |
||||||||||||||||
| Low closing sales price of depositary shares during quarter | $ | 24.65 |
24.08 |
23.76 |
24.10 |
24.23 |
23.25 |
||||||||||||||||
| Other information: | |||||||||||||||||||||||
| Residential mortgage loan sales: | |||||||||||||||||||||||
| Gross loans sold | $ | 128,057 |
168,935 |
192,859 |
145,645 |
185,707 |
209,144 |
||||||||||||||||
Gross fees (8) |
$ | 2,820 |
4,424 |
4,068 |
3,761 |
4,360 |
4,974 |
||||||||||||||||
| Gross fees as a percentage of loans originated | 2.20 % |
2.62 % |
2.11 % |
2.58 % |
2.35 % |
2.38 % |
|||||||||||||||||
| Net gain on residential mortgage loans sold | $ | 1,347 |
1,828 |
1,965 |
2,507 |
2,344 |
2,643 |
||||||||||||||||
Investment gains (losses) on sales of securities, net (13) |
$ | (4,099) |
— |
— |
(12,512) |
249 |
— |
||||||||||||||||
Brokerage account assets, at quarter end (9) |
$ | 16,028,270 |
15,653,343 |
14,665,349 |
13,324,592 |
13,086,359 |
12,791,337 |
||||||||||||||||
| Trust account managed assets, at quarter end | $ | 8,475,121 |
8,233,933 |
7,664,867 |
7,293,630 |
7,061,868 |
6,830,323 |
||||||||||||||||
Core deposits (10) |
$ | 41,927,530 |
40,813,687 |
39,761,037 |
40,012,999 |
38,046,904 |
35,764,640 |
||||||||||||||||
Core deposits to total funding (10) |
84.0 % |
84.6 % |
83.8 % |
85.0 % |
83.9 % |
81.8 % |
|||||||||||||||||
| Risk-weighted assets | $ | 46,526,782 |
45,571,307 |
44,413,507 |
43,210,918 |
41,976,450 |
40,530,585 |
||||||||||||||||
| Number of offices | 141 |
138 |
137 |
136 |
137 |
136 |
|||||||||||||||||
| Total core deposits per office | $ | 297,358 |
295,751 |
290,227 |
294,213 |
277,715 |
262,975 |
||||||||||||||||
| Total assets per full-time equivalent employee | $ | 15,558 |
15,301 |
15,109 |
15,092 |
14,750 |
14,418 |
||||||||||||||||
| Annualized revenues per full-time equivalent employee | $ | 580.0 |
591.0 |
558.5 |
522.2 |
530.4 |
528.0 |
||||||||||||||||
| Annualized expenses per full-time equivalent employee | $ | 323.7 |
328.8 |
316.8 |
310.8 |
292.2 |
293.4 |
||||||||||||||||
| Number of employees (full-time equivalent) | 3,709.0 |
3,657.5 |
3,627.0 |
3,595.0 |
3,565.5 |
3,516.5 |
|||||||||||||||||
Associate retention rate (11) |
93.2 % |
93.0 % |
93.4 % |
94.3 % |
94.5 % |
94.6 % |
|||||||||||||||||
| This information is preliminary and based on company data available at the time of the presentation. | |||||||||||||||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | ||||||||||||||||||||
| RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED | ||||||||||||||||||||
| Three months ended | Year ended | |||||||||||||||||||
(dollars in thousands, except per share data) |
December | September | December | December | December | |||||||||||||||
| 2025 | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
| Net interest income | $ 407,435 |
396,865 |
363,790 |
1,548,261 |
1,365,590 |
|||||||||||||||
| Noninterest income | 134,769 |
147,938 |
111,545 |
506,590 |
371,178 |
|||||||||||||||
| Total revenues | 542,204 |
544,803 |
475,335 |
2,054,851 |
1,736,768 |
|||||||||||||||
| Less: Investment (gains) losses on sales of securities, net | 4,099 |
— |
(249) |
16,611 |
71,854 |
|||||||||||||||
| Recognition of mortgage servicing asset | — |
— |
— |
— |
(11,812) |
|||||||||||||||
| Total revenues excluding the impact of adjustments noted above | $ 546,303 |
544,803 |
475,086 |
2,071,462 |
1,796,810 |
|||||||||||||||
| Noninterest expense | $ 302,656 |
303,139 |
261,897 |
1,167,728 |
1,034,970 |
|||||||||||||||
| Less: ORE expense | 346 |
146 |
58 |
687 |
220 |
|||||||||||||||
| FDIC special assessment | (7,500) |
— |
— |
(7,500) |
7,250 |
|||||||||||||||
| Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives | — |
— |
— |
— |
28,400 |
|||||||||||||||
| Merger-related expenses | 13,939 |
7,727 |
— |
21,666 |
— |
|||||||||||||||
| Noninterest expense excluding the impact of adjustments noted above | $ 295,871 |
295,266 |
261,839 |
1,152,875 |
999,100 |
|||||||||||||||
| Pre-tax income | $ 205,447 |
209,725 |
183,786 |
779,878 |
581,209 |
|||||||||||||||
| Provision for credit losses | 34,101 |
31,939 |
29,652 |
107,245 |
120,589 |
|||||||||||||||
| Pre-tax pre-provision net revenue | 239,548 |
241,664 |
213,438 |
887,123 |
701,798 |
|||||||||||||||
| Less: Adjustments noted above | 10,884 |
7,873 |
(191) |
31,464 |
95,912 |
|||||||||||||||
Adjusted pre-tax pre-provision net revenue (12) |
$ 250,432 |
249,537 |
213,247 |
918,587 |
797,710 |
|||||||||||||||
| Noninterest income | $ 134,769 |
147,938 |
111,545 |
506,590 |
371,178 |
|||||||||||||||
| Less: Adjustments noted above | 4,099 |
— |
(249) |
16,611 |
60,042 |
|||||||||||||||
| Noninterest income excluding the impact of adjustments noted above | $ 138,868 |
147,938 |
111,296 |
523,201 |
431,220 |
|||||||||||||||
Efficiency ratio (4) |
55.82 % |
55.64 % |
55.10 % |
56.83 % |
59.59 % |
|||||||||||||||
| Less: Adjustments noted above | (1.66) % |
(1.44) % |
0.01 % |
(1.17) % |
(3.99) % |
|||||||||||||||
Efficiency ratio excluding adjustments noted above (4) |
54.16 % |
54.20 % |
55.11 % |
55.66 % |
55.60 % |
|||||||||||||||
| Total average assets | $ 56,705,549 |
55,213,879 |
51,166,643 |
54,580,662 |
49,446,853 |
|||||||||||||||
Noninterest income to average assets (1) |
0.94 % |
1.06 % |
0.87 % |
0.93 % |
0.75 % |
|||||||||||||||
| Less: Adjustments noted above | 0.03 % |
— % |
— % |
0.03 % |
0.12 % |
|||||||||||||||
Noninterest income (excluding adjustments noted above) to average assets (1) |
0.97 % |
1.06 % |
0.87 % |
0.96 % |
0.87 % |
|||||||||||||||
Noninterest expense to average assets (1) |
2.12 % |
2.18 % |
2.04 % |
2.14 % |
2.09 % |
|||||||||||||||
| Less: Adjustments as noted above | (0.05) % |
(0.06) % |
— % |
(0.03) % |
(0.07) % |
|||||||||||||||
Noninterest expense (excluding adjustments noted above) to average assets (1) |
2.07 % |
2.12 % |
2.04 % |
2.11 % |
2.02 % |
|||||||||||||||
| This information is preliminary and based on company data available at the time of the presentation. Numbers may not foot due to rounding. | ||||||||||||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | ||||||||||||||||||||
| RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED | ||||||||||||||||||||
| Three months ended | ||||||||||||||||||||
| (dollars in thousands, except per share data) | December | September | June | March | December | September | ||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | |||||||||||||||
| Net income available to common shareholders | $ 165,983 |
169,338 |
154,742 |
136,610 |
147,461 |
142,893 |
||||||||||||||
| Investment (gains) losses on sales of securities, net | 4,099 |
— |
— |
12,512 |
(249) |
— |
||||||||||||||
| ORE expense | 346 |
146 |
137 |
58 |
58 |
56 |
||||||||||||||
| FDIC special assessment | (7,500) |
— |
— |
— |
— |
— |
||||||||||||||
| Recognition of mortgage servicing asset | — |
— |
— |
— |
— |
— |
||||||||||||||
| Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives | — |
— |
— |
— |
— |
— |
||||||||||||||
| Merger-related expenses | 13,939 |
7,727 |
— |
— |
— |
— |
||||||||||||||
Tax effect on above noted adjustments (16) |
(2,721) |
(1,968) |
(34) |
(3,143) |
48 |
(14) |
||||||||||||||
| Net income available to common shareholders excluding adjustments noted above | $ 174,146 |
175,243 |
154,844 |
146,037 |
147,318 |
142,935 |
||||||||||||||
| Basic earnings per common share | $ 2.16 |
2.20 |
2.01 |
1.78 |
1.93 |
1.87 |
||||||||||||||
| Less: | ||||||||||||||||||||
| Investment (gains) losses on sales of securities, net | 0.05 |
— |
— |
0.16 |
(0.01) |
— |
||||||||||||||
| ORE expense | — |
— |
— |
— |
— |
— |
||||||||||||||
| FDIC special assessment | (0.10) |
— |
— |
— |
— |
— |
||||||||||||||
| Recognition of mortgage servicing asset | — |
— |
— |
— |
— |
— |
||||||||||||||
| Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives | — |
— |
— |
— |
— |
— |
||||||||||||||
| Merger-related expenses | 0.18 |
0.10 |
— |
— |
— |
— |
||||||||||||||
Tax effect on above noted adjustments (16) |
(0.03) |
(0.02) |
— |
(0.04) |
— |
— |
||||||||||||||
| Basic earnings per common share excluding adjustments noted above | $ 2.26 |
2.28 |
2.01 |
1.90 |
1.92 |
1.87 |
||||||||||||||
| Diluted earnings per common share | $ 2.13 |
2.19 |
2.00 |
1.77 |
1.91 |
1.86 |
||||||||||||||
| Less: | ||||||||||||||||||||
| Investment (gains) losses on sales of securities, net | 0.05 |
— |
— |
0.16 |
(0.01) |
— |
||||||||||||||
| ORE expense | — |
— |
— |
— |
— |
— |
||||||||||||||
| FDIC special assessment | (0.10) |
— |
— |
— |
— |
— |
||||||||||||||
| Recognition of mortgage servicing asset | — |
— |
— |
— |
— |
— |
||||||||||||||
| Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives | — |
— |
— |
— |
— |
— |
||||||||||||||
| Merger-related expenses | 0.18 |
0.10 |
— |
— |
— |
— |
||||||||||||||
Tax effect on above noted adjustments (16) |
(0.02) |
(0.02) |
— |
(0.04) |
— |
— |
||||||||||||||
| Diluted earnings per common share excluding the adjustments noted above | $ 2.24 |
2.27 |
2.00 |
1.90 |
1.90 |
1.86 |
||||||||||||||
| Revenue per diluted common share | $ 6.97 |
7.05 |
6.53 |
6.01 |
6.14 |
6.08 |
||||||||||||||
| Adjustments due to revenue-impacting items as noted above | 0.05 |
— |
— |
0.16 |
— |
— |
||||||||||||||
| Revenue per diluted common share excluding adjustments due to revenue-impacting items as noted above | $ 7.03 |
7.05 |
6.53 |
6.18 |
6.14 |
6.08 |
||||||||||||||
Book value per common share at quarter end (7) |
$ 87.90 |
85.60 |
82.79 |
81.57 |
80.46 |
79.33 |
||||||||||||||
| Adjustment due to goodwill, core deposit and other intangible assets | (24.19) |
(24.07) |
(24.09) |
(24.10) |
(24.22) |
(24.21) |
||||||||||||||
Tangible book value per common share at quarter end (7) |
$ 63.71 |
61.53 |
58.70 |
57.47 |
56.24 |
55.12 |
||||||||||||||
Equity method investment (15) |
||||||||||||||||||||
| Fee income from BHG, net of amortization | $ 31,297 |
40,614 |
26,027 |
20,405 |
12,070 |
16,379 |
||||||||||||||
| Funding cost to support investment | 4,056 |
5,079 |
5,205 |
5,515 |
4,869 |
5,762 |
||||||||||||||
| Pre-tax impact of BHG | 27,241 |
35,535 |
20,822 |
14,890 |
7,201 |
10,617 |
||||||||||||||
Income tax expense at statutory rates (16) |
6,810 |
8,884 |
5,206 |
3,723 |
1,800 |
2,654 |
||||||||||||||
| Earnings attributable to BHG | $ 20,431 |
26,651 |
15,617 |
11,168 |
5,401 |
7,963 |
||||||||||||||
| Basic earnings per common share attributable to BHG | $ 0.27 |
0.35 |
0.20 |
0.15 |
0.07 |
0.10 |
||||||||||||||
| Diluted earnings per common share attributable to BHG | $ 0.26 |
0.34 |
0.20 |
0.15 |
0.07 |
0.10 |
||||||||||||||
| This information is preliminary and based on company data available at the time of the presentation. Numbers may not foot due to rounding. | ||||||||||||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | |||||||||||
| RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED | |||||||||||
| Year ended | |||||||||||
| (dollars in thousands, except per share data) | December 31, | ||||||||||
| 2025 | 2024 | ||||||||||
| Net income available to common shareholders | $ 626,673 |
459,864 |
|||||||||
| Investment losses on sales of securities, net | 16,611 |
71,854 |
|||||||||
| ORE expense | 687 |
220 |
|||||||||
| FDIC special assessment | (7,500) |
7,250 |
|||||||||
| Recognition of mortgage servicing asset | — |
(11,812) |
|||||||||
| Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives | — |
28,400 |
|||||||||
| Merger-related expenses | 21,666 |
— |
|||||||||
Tax effect on adjustments noted above (16) |
(7,866) |
(23,978) |
|||||||||
| Net income available to common shareholders excluding adjustments noted above | $ 650,271 |
531,798 |
|||||||||
| Basic earnings per common share | $ 8.15 |
6.01 |
|||||||||
| Less: | |||||||||||
| Investment losses on sales of securities, net | 0.22 |
0.94 |
|||||||||
| ORE expense | 0.01 |
— |
|||||||||
| FDIC special assessment | (0.10) |
0.10 |
|||||||||
| Recognition of mortgage servicing asset | — |
(0.15) |
|||||||||
| Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives | — |
0.37 |
|||||||||
| Merger-related expenses | 0.28 |
— |
|||||||||
Tax effect on above noted adjustments (16) |
(0.10) |
(0.31) |
|||||||||
| Basic earnings per common share excluding adjustments noted above | $ 8.46 |
6.96 |
|||||||||
| Diluted earnings per common share | 8.07 |
5.96 |
|||||||||
| Less: | |||||||||||
| Investment losses on sales of securities, net | 0.21 |
0.93 |
|||||||||
| ORE expense | 0.01 |
— |
|||||||||
| FDIC special assessment | (0.10) |
0.09 |
|||||||||
| Recognition of mortgage servicing asset | — |
(0.15) |
|||||||||
| Fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives | — |
0.37 |
|||||||||
| Merger-related expenses | 0.28 |
— |
|||||||||
Tax effect on above noted adjustments (16) |
(0.10) |
(0.31) |
|||||||||
| Diluted earnings per common share excluding the adjustments noted above | $ 8.37 |
6.89 |
|||||||||
| Revenue per diluted common share | $ 26.45 |
22.52 |
|||||||||
| Adjustments due to revenue-impacting items as noted above | 0.21 |
0.78 |
|||||||||
| Revenue per diluted common share excluding adjustments due to revenue-impacting items noted above | $ 26.66 |
23.30 |
|||||||||
Equity method investment (15) |
|||||||||||
| Fee income from BHG, net of amortization | $ 118,343 |
63,172 |
|||||||||
| Funding cost to support investment | 16,126 |
19,777 |
|||||||||
| Pre-tax impact of BHG | 102,217 |
43,395 |
|||||||||
Income tax expense at statutory rates (16) |
25,554 |
10,849 |
|||||||||
| Earnings attributable to BHG | $ 76,663 |
32,546 |
|||||||||
| Basic earnings per common share attributable to BHG | $ 1.00 |
0.43 |
|||||||||
| Diluted earnings per common share attributable to BHG | $ 0.99 |
0.42 |
|||||||||
| This information is preliminary and based on company data available at the time of the presentation. | |||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | ||||||||||||||||||||
| RECONCILIATION OF NON-GAAP SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED | ||||||||||||||||||||
| Three months ended | Year ended | |||||||||||||||||||
(dollars in thousands, except per share data) |
December | September | December | December | December | |||||||||||||||
| 2025 | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
Return on average assets (1) |
1.16 % |
1.22 % |
1.15 % |
1.15 % |
0.93 % |
|||||||||||||||
| Adjustments as noted above | 0.06 % |
0.04 % |
— % |
0.04 % |
0.15 % |
|||||||||||||||
Return on average assets excluding adjustments noted above (1) |
1.22 % |
1.26 % |
1.15 % |
1.19 % |
1.08 % |
|||||||||||||||
| Tangible assets: | ||||||||||||||||||||
| Total assets | $ 57,706,053 |
55,963,549 |
52,589,449 |
$ 57,706,053 |
52,589,449 |
|||||||||||||||
| Less: Goodwill | (1,848,904) |
(1,848,904) |
(1,849,260) |
(1,848,904) |
(1,849,260) |
|||||||||||||||
| Core deposit and other intangible assets | (29,715) |
(18,108) |
(21,423) |
(29,715) |
(21,423) |
|||||||||||||||
| Net tangible assets | $ 55,827,434 |
54,096,537 |
50,718,766 |
$ 55,827,434 |
50,718,766 |
|||||||||||||||
| Tangible common equity: | ||||||||||||||||||||
| Total shareholders' equity | $ 7,043,715 |
6,856,192 |
6,431,881 |
$ 7,043,715 |
6,431,881 |
|||||||||||||||
| Less: Preferred shareholders' equity | (217,126) |
(217,126) |
(217,126) |
(217,126) |
(217,126) |
|||||||||||||||
| Total common shareholders' equity | 6,826,589 |
6,639,066 |
6,214,755 |
6,826,589 |
6,214,755 |
|||||||||||||||
| Less: Goodwill | (1,848,904) |
(1,848,904) |
(1,849,260) |
(1,848,904) |
(1,849,260) |
|||||||||||||||
| Core deposit and other intangible assets | (29,715) |
(18,108) |
(21,423) |
(29,715) |
(21,423) |
|||||||||||||||
| Net tangible common equity | $ 4,947,970 |
4,772,054 |
4,344,072 |
$ 4,947,970 |
4,344,072 |
|||||||||||||||
| Ratio of tangible common equity to tangible assets | 8.86 % |
8.82 % |
8.57 % |
8.86 % |
8.57 % |
|||||||||||||||
| Average tangible assets: | ||||||||||||||||||||
| Average assets | $ 56,705,549 |
55,213,879 |
51,166,643 |
$ 54,580,662 |
49,446,853 |
|||||||||||||||
| Less: Average goodwill | (1,848,904) |
(1,848,904) |
(1,846,998) |
(1,849,079) |
(1,846,979) |
|||||||||||||||
| Average core deposit and other intangible assets | (23,554) |
(18,985) |
(23,054) |
(20,901) |
(24,744) |
|||||||||||||||
| Net average tangible assets | $ 54,833,091 |
53,345,990 |
49,296,591 |
$ 52,710,682 |
47,575,130 |
|||||||||||||||
Return on average assets (1) |
1.16 % |
1.22 % |
1.15 % |
1.15 % |
0.93 % |
|||||||||||||||
| Adjustment due to goodwill, core deposit and other intangible assets | 0.04 % |
0.04 % |
0.04 % |
0.04 % |
0.04 % |
|||||||||||||||
Return on average tangible assets (1) |
1.20 % |
1.26 % |
1.19 % |
1.19 % |
0.97 % |
|||||||||||||||
| Adjustments as noted above | 0.06 % |
0.04 % |
— % |
0.04 % |
0.15 % |
|||||||||||||||
Return on average tangible assets excluding adjustments noted above (1) |
1.26 % |
1.30 % |
1.19 % |
1.23 % |
1.12 % |
|||||||||||||||
| Average tangible common equity: | ||||||||||||||||||||
| Average shareholders' equity | $ 6,966,997 |
6,721,569 |
6,405,867 |
$ 6,702,824 |
6,223,844 |
|||||||||||||||
| Less: Average preferred equity | (217,126) |
(217,126) |
(217,126) |
(217,126) |
(217,126) |
|||||||||||||||
| Average common equity | 6,749,871 |
6,504,443 |
6,188,741 |
6,485,698 |
6,006,718 |
|||||||||||||||
| Less: Average goodwill | (1,848,904) |
(1,848,904) |
(1,846,998) |
(1,849,079) |
(1,846,979) |
|||||||||||||||
| Average core deposit and other intangible assets | (23,554) |
(18,985) |
(23,054) |
(20,901) |
(24,744) |
|||||||||||||||
| Net average tangible common equity | $ 4,877,413 |
4,636,554 |
4,318,689 |
$ 4,615,718 |
4,134,995 |
|||||||||||||||
Return on average equity (1) |
9.45 % |
10.00 % |
9.16 % |
9.35 % |
7.39 % |
|||||||||||||||
| Adjustment due to average preferred shareholders' equity | 0.30 % |
0.33 % |
0.32 % |
0.31 % |
0.27 % |
|||||||||||||||
Return on average common equity (1) |
9.76 % |
10.33 % |
9.48 % |
9.66 % |
7.66 % |
|||||||||||||||
| Adjustment due to goodwill, core deposit and other intangible assets | 3.75 % |
4.16 % |
4.10 % |
3.91 % |
3.46 % |
|||||||||||||||
Return on average tangible common equity (1) |
13.50 % |
14.49 % |
13.58 % |
13.58 % |
11.12 % |
|||||||||||||||
| Adjustments as noted above | 0.66 % |
0.51 % |
0.01 % |
0.51 % |
1.74 % |
|||||||||||||||
Return on average tangible common equity excluding adjustments noted above (1) |
14.17 % |
15.00 % |
13.57 % |
14.09 % |
12.86 % |
|||||||||||||||
| This information is preliminary and based on company data available at the time of the presentation. Numbers may not foot due to rounding. | ||||||||||||||||||||
| PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES | ||
| SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED | ||
| 1. Ratios are presented on an annualized basis. | ||
| 2. Net interest margin is the result of net interest income on a tax equivalent basis divided by average interest earning assets. | ||
| 3. Total revenue is equal to the sum of net interest income and noninterest income. | ||
| 4. Efficiency ratios are calculated by dividing noninterest expense by the sum of net interest income and noninterest income. | ||
| 5. Annualized net loan charge-offs to average loans ratios are computed by annualizing quarter-to-date net loan charge-offs and dividing the result by average loans for the quarter-to-date period. | ||
| 6. Capital ratios are calculated using regulatory reporting regulations enacted for such period and are defined as follows: | ||
| Equity to total assets – End of period total shareholders' equity as a percentage of end of period assets. | ||
| Tangible common equity to tangible assets - End of period total shareholders' equity less end of period preferred stock, goodwill, core deposit and other intangibles as a percentage of end of period assets less end of period goodwill, core deposit and other intangibles. | ||
| Leverage – Tier I capital (pursuant to risk-based capital guidelines) as a percentage of adjusted average assets. | ||
| Tier I risk-based – Tier I capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets. | ||
| Total risk-based – Total capital (pursuant to risk-based capital guidelines) as a percentage of total risk-weighted assets. | ||
| Classified asset - Classified assets as a percentage of Tier 1 capital plus allowance for credit losses. | ||
| Tier I common equity to risk weighted assets - Tier 1 capital (pursuant to risk-based capital guidelines) less the amount of any preferred stock or subordinated indebtedness that is considered as a component of Tier 1 capital as a percentage of total risk-weighted assets. | ||
| 7. Book value per common share computed by dividing total common shareholders' equity by common shares outstanding. Tangible book value per common share computed by dividing total common shareholders' equity, less goodwill, core deposit and other intangibles, by common shares outstanding. | ||
| 8. Amounts are included in the statement of income in "Gains on mortgage loans sold, net", net of commissions paid on such amounts. | ||
| 9. At fair value, based on information obtained from Pinnacle's third party broker/dealer for non-FDIC insured financial products and services. | ||
| 10. Core deposits include all transaction deposit accounts, money market and savings accounts and all certificates of deposit issued in a denomination of less than $250,000. The ratio noted above represents total core deposits divided by total funding, which includes total deposits, FHLB advances, securities sold under agreements to repurchase, subordinated indebtedness and all other interest-bearing liabilities. | ||
| 11. Team member retention rate is computed by dividing the number of team members employed at quarter end less the number of team members that have resigned in the last 12 months by the number of team members employed at quarter end. | ||
| 12. Adjusted pre-tax, pre-provision net revenue excludes the impact of ORE expenses and income, investment gains and losses on sales of securities, the impact of the FDIC special assessment, the recognition of the mortgage servicing asset, fees related to terminating agreement to resell securities previously purchased and professional fees associated with capital optimization initiatives and merger expenses. | ||
| 13. Represents investment gains (losses) on sales and impairments, net occurring as a result of gains or losses incurred as the result of a change in management's intention to sell a bond prior to the recovery of its amortized cost basis. | ||
| 14. The dividend payout ratio is calculated as the sum of the annualized dividend rate for dividends paid on common shares divided by the trailing 12-months fully diluted earnings per common share as of the dividend declaration date. | ||
| 15. Earnings from equity method investment includes the impact of the funding costs of the overall franchise calculated using the firm's subordinated and other borrowing rates. Income tax expense is calculated using statutory tax rates. | ||
| 16. Tax effect calculated using the blended statutory rate of 25.00 percent for all periods. | ||
| 17. Calculated using the same guidelines as are used in the Federal Financial Institutions Examination Council's Uniform Bank Performance Report. | ||