XML 37 R22.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Acquisitions (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2018 | Mar. 31, 2017
Business Acquisition [Line Items] |  |
Supplemental Pro-Forma Information |  | Supplemental Pro Forma Combined Results of Operations The supplemental proforma information below for the three months ended March 31, 2017 gives effect to the BNC acquisition as if it had occurred on January 1, 2017. These results combine the historical results of BNC into Pinnacle Financial's consolidated statement of income and, while certain adjustments were made for the estimated impact of certain fair value adjustments, they are not indicative of what would have occurred had the BNC Merger taken place on the indicated date nor are they intended to represent or be indicative of future results of operations. In particular, no adjustments have been made to eliminate the amount of BNC's provision for credit losses for the first three months of 2017 that may not have been necessary had the acquired loans been recorded at fair value as of the beginning of 2017. Additionally, these financial statements were not adjusted for non-recurring expenses, such as merger-related charges incurred by either Pinnacle Financial or BNC. Pinnacle Financial expects to achieve operating cost savings and other business synergies as a result of the acquisition which are also not reflected in the proforma amounts.
|  | Three Months Ended March 31, |
(dollars in thousands) |  | 2017 |
Revenue (1) |  | $ | 219,665 |  |
Income before income taxes |  | $ | 74,999 |  |
______________________
(1) | Net interest income plus noninterest income.
BNC Bancorp |  |
Business Acquisition [Line Items] |  |
Consideration Paid and an Allocation of Purchase Price to Net Assets Acquired | The following summarizes the consideration paid and presents a preliminary allocation of purchase price to net assets acquired (in thousands):
| Number of Shares |  | Amount
Equity consideration: |  |  |
Common stock issued | 27,687,100 |  |  | $ | 1,858,133 |
Total equity consideration |  |  | $ | 1,858,133 |
Non-equity consideration: |  |  |
Cash paid to redeem common stock |  |  | $ | 129 |
Total consideration paid |  |  | $ | 1,858,262 |
Allocation of total consideration paid: |  |  |
Fair value of net assets assumed including estimated identifiable intangible assets |  |  | $ | 601,509 |
Goodwill |  |  | 1,256,753 |
|  |  | $ | 1,858,262 |
Purchase Price Allocations |
(in thousands) | As of June 16, 2017
| BNC Historical Cost Basis |  | Fair Value Adjustments (1) |  | As Recorded by Pinnacle Financial
Assets |  |  |  |  |
Cash and cash equivalents | $ | 155,271 |  |  | $ | — |  |  | $ | 155,271 |
Investment securities | 643,875 |  |  | 1,667 |  |  | 645,542 |
Loans (2) | 5,782,720 |  |  | (181,430 | ) |  | 5,601,290 |
Mortgage loans held for sale | 27,026 |  |  | — |  |  | 27,026 |
Other real estate owned (3) | 20,143 |  |  | 645 |  |  | 20,788 |
Core deposit and other intangible (4) | — |  |  | 50,422 |  |  | 50,422 |
Property, plant and equipment (5) | 156,805 |  |  | (3,341 | ) |  | 153,464 |
Other assets (6) | 320,988 |  |  | 53,614 |  |  | 374,602 |
Total Assets | $ | 7,106,828 |  |  | $ | (78,423 | ) |  | $ | 7,028,405 |
Liabilities |  |  |  |  |  |  |
Interest-bearing deposits (7) | $ | 5,003,653 |  |  | $ | 4,355 |  |  | $ | 5,008,008 |
Non-interest bearing deposits | 1,199,342 |  |  | — |  |  | 1,199,342 |
Borrowings (8) | 183,389 |  |  | (6,412 | ) |  | 176,977 |
Other liabilities (9) | 35,729 |  |  | 6,840 |  |  | 42,569 |
Total Liabilities | $ | 6,422,113 |  |  | $ | 4,783 |  |  | $ | 6,426,896 |
Net Assets Acquired | $ | 684,715 |  |  | $ | (83,206 | ) |  | $ | 601,509 |
Explanation of certain fair value adjustments:
(1) | The amount represents the adjustment of the book value of BNC's assets and liabilities to their estimated fair value on the date of acquisition. Fair value adjustments are updated subsequent to the merger date based on the results of finalized valuation assessments.
(2) | The amount represents the adjustment of the net book value of BNC's loans to their estimated fair value based on interest rates and expected cash flows as of the date of acquisition, which includes estimates of expected credit losses inherent in the portfolio of approximately 2.6% of the 3.1% mark on the acquired loan portfolio.
(3) | Although not complete, this adjustment reflects the Day 1 value of OREO properties subsequently sold.
(4) | The amount represents the fair value of the core deposit intangible asset representing the intangible value of the deposit base acquired and the fair value of the customer relationship intangible assets representing the intangible value of customer relationships acquired.
(5) | The amount represents the adjustment of the net book value of BNC's property, plant and equipment to estimated fair value based on market values of similar assets.
(6) | The amount represents the deferred tax asset recognized on the fair value adjustment of BNC's acquired assets and assumed liabilities.
(7) | The amount represents the adjustment necessary because the weighted average interest rate of BNC's deposits exceeded the cost of similar funding at the time of acquisition. The fair value adjustment will be amortized to reduce future interest expense over the life of the portfolio.
(8) | The amount represents the combined adjustment necessary because the weighted average interest rate of BNC's subordinated debt issuance exceeded the cost of similar funding at the time of acquisition and because the weighted average interest rate of BNC's trust preferred securities issuances was lower than the cost of similar funding at the time of acquisition. The combined fair value adjustments will be amortized to increase future interest expense over the lives of the instruments.
(9) | The amount represents the adjustment to accrue obligations that existed but had not been recorded as of the acquisition date and the fair value of BNC lease obligations.

X
- Definition Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table. + References No definition available. + Details
Name: | us-gaap_BusinessAcquisitionLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2)-(3) -URI http://asc.fasb.org/extlink&oid=65885119&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=65885119&loc=d3e1486-128463 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=65885119&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=73530397&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=pnfp_BNCBancorpMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |