Reliably faster growth, consistently better profitability

Similar documents
Knoxville Market Expansion Dynamic Growth Opportunity. M. Terry Turner, President and CEO Harold Carpenter, CFO April 9, 2007

Continued Growth for Tennessee s Premier Financial Services Franchise

Continued Rapid Growth for Tennessee s Premier Financial Services Franchise. Terry Turner, President and CEO Harold Carpenter, CFO March 2009

FOR IMMEDIATE RELEASE. MEDIA CONTACT: Sue Atkinson, FINANCIAL CONTACT: Harold Carpenter,

MEDIA CONTACT: Nikki Klemmer, FINANCIAL CONTACT: Harold Carpenter, WEBSITE:

PNFP REPORTS RECORD EARNINGS PER SHARE OF $0.53 FOR 4Q 2014 Loan Growth Exceeds Aggressive Three-Year Targets

HUNTINGTON BANCSHARES INCORPORATED

Full Year 2017 MEMBER FDIC

FOR IMMEDIATE RELEASE

PNFP REPORTS DILUTED EARNINGS PER SHARE OF $0.82 FOR 1Q 2017 Excluding merger-related charges, diluted EPS was $0.83 for 1Q 2017

MEDIA CONTACT: Joe Bass, FINANCIAL CONTACT: Harold Carpenter, WEBSITE:

NASHVILLE, TN, Jan. 16, Pinnacle Financial Partners, Inc. (Nasdaq/NGS: PNFP) reported net income per

METROPOLITAN BANK HOLDING CORP REPORTS NET INCOME OF $6.3 MILLION FOR QUARTER ENDED MARCH 31, 2018

Raymond James U.S. Bank Conference September 6, 2017

FOR IMMEDIATE RELEASE

Second Quarter 2018 Investor Presentation. June 4, 2018

First Quarter 2018 Investor Presentation

F.N.B. Corporation Reports Second Quarter 2016 Earnings

Raymond James Texas Bank Tour November David Brooks, Chairman, CEO and President Michelle Hickox, EVP and CFO

2018 SECOND QUARTER FINANCIAL RESULTS

Building A Model For Long Term Growth August 2004

Riverview Bancorp Third Fiscal Quarter Earnings of $1.1 Million; Credit Quality Continues to Improve

Acquisition of FNB Bancorp Milestone Transaction Building Northern California s Premier Community Bank

F.N.B. Corporation Reports Fourth Quarter and Full Year 2016 Earnings

DECEMBER 2005 NYSE BBX

Third Quarter 2018 Results

INVESTOR PRESENTATION FOR THE YEAR ENDED DECEMBER 31, 2017

Q Investor Presentation

FIRST CITIZENS COMMUNITY BANK S. MAIN STREET (FAX) MANSFIELD, PA CONTACT: KATHLEEN CAMPBELL, MARKETING DIRECTOR

Investor Presentation. February 2015

TEXAS CAPITAL BANCSHARES ANNOUNCES OPERATING RESULTS FOR Q1 2007

Northeast Bancorp Reports Record Quarterly Results and Declares Dividend

F.N.B. Corporation Reports Third Quarter 2016 Earnings

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM 8-K

THDA STIMULUS SECOND MORTGAGE PROGRAM REPORT

2018 Second Quarter Earnings Call. May 8, 2018

NYSE EURONEXT FIRST QUARTER 2013 EARNINGS PRESENTATION. April 30, 2013

Distinctively Different

CBOE Holdings, Inc. Second Quarter Earnings Conference Call. CBOE Holdings, Inc.

L. Phillip Humann Chairman, President and CEO

Knight Capital Group Analyst & Investor Meeting. November 2, 2006

Republic Bancorp, Inc. Reports a 56% Year-Over-Year Increase in Second Quarter Net Income

BankUnited, Inc. February 2019

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K

BANCORPSOUTH BANK. Acquisitions of Merchants Trust, Inc. & Casey Bancorp, Inc. November 13, 2018

Executing On Our Unique Higher Performing Banking Model

Northeast Bancorp Reports Fourth Quarter Results, Declares Dividend

Horizon Bancorp Announces Record Quarterly Earnings

Grupo Supervielle 2Q16 Earnings Conference Call

Horizon Bancorp, Inc. Announces Quarterly Earnings and Record Year-to-Date Earnings

Bear State Financial, Inc. Announces First Quarter 2015 Earnings

Royal Bank of Canada (RY) to acquire Admiralty Bancorp, Inc. (NASDAQ: AAAB)

Expanding Into The Ohio Valley

Lakeland Financial Reports Record Performance Second Quarter Net Income Increases 31%

Park Sterling Corporation. 2012Q4 Earnings Conference Call February 8, 2013

Fourth Quarter and Full Year 2018 Results

The Compelling Case for Value

Fourth Quarter 2015 NASDAQ: COLB

FIG West Coast CEO Forum Investor Presentation

2017 Annual Meeting of Shareholders May 22, 2017

Welcome Huntington Bancshares Incorporated

Pacific Continental Corporation to Acquire Foundation Bancorp, Inc.

First Quarter 2019 Results

Investors Presentation

FIFTH THIRD ANNOUNCES FIRST QUARTER 2018 NET INCOME TO COMMON SHAREHOLDERS OF $689 MILLION, OR $0.97 PER DILUTED SHARE

4 th Quarter 2012 Earnings Conference Call January 17, 2013

2016 Fourth-Quarter and Fiscal Year Performance

David A Penn, Director and Associate Professor Business and Economic Research Center Jones College of Business Middle Tennessee State University

V E R I T E X. Acquisition of Sovereign Bancshares, Inc. & Follow-On Equity Capital Raise December 2016

Spheria Australian Smaller Companies Fund

Riverview Bancorp Earnings Increase to $2.7 Million in First Fiscal Quarter 2018; Highlighted by Strong Loan Growth and Net Interest Margin Expansion

L. Phillip Humann Chairman, President and CEO. Goldman Sachs 15th Annual Bank CEO Conference

United Bankshares, Inc. Announces Earnings

Acquisition of FC Banc Corp.

EARNINGS RELEASE FINANCIAL SUPPLEMENT THIRD QUARTER 2010

EARNINGS RELEASE FINANCIAL SUPPLEMENT SECOND QUARTER 2010

Twelve months ended Three months ended (Dollars in thousands, except per share data.) Income Statement Data:

Welcome. Merger with FirstMerit Corporation. January 26, 2016

Safe Harbor Caution Concerning Forward-Looking Statements Non-GAAP Financial Measures Important Information For Investors And Shareholders

CorpBanca. First Quarter 2015 Financial Results

Royal Bank of Canada (RY) to acquire Eagle Bancshares, Inc. (NASDAQ: EBSI)

INVESTOR PRESENTATION

Acquisition of Intermountain Community Bancorp/ Panhandle State Bank. Investor Presentation July 24, 2014

Acquisition of Sunshine Financial, Inc. by The First Bancshares, Inc. December 6, 2017

PRESS RELEASE Contact: Richard P. Smith For Immediate Release President & CEO (530) TRICO BANCSHARES ANNOUNCES QUARTERLY RESULTS

EXECUTIVE SUMMARY MARKET DATA AS OF (SOURCE: SNL FINANCIAL) RIVERVIEW FINANCIAL ASSET GROWTH At June 30, 2014 (in millions)

Nonfarm Payroll Employment

Riverview Bancorp Earns $740,000 in First Fiscal Quarter of 2015; Highlighted by Improved Credit Quality Metrics and Growth in the Loan Portfolio

Named by Forbes Magazine One of America's Best Managed Companies in 2005 and One of America s Best Big Companies in 2006

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation November 2017

Fifth Third Announces Fourth Quarter 2018 Results

Piper Jaffray Western Banking Symposium

2015 Fourth-Quarter and Fiscal Year Performance

Fourth Quarter and Full Year 2015 Results NASDAQ: PBCT

PRESIDIO BANK REPORTS RESULTS FOR THE FOURTH QUARTER AND FULL YEAR Pretax Income up 39% for the year.

F.N.B. Corporation Reports Second Quarter 2014 Results Record High Net Income; Linked-Quarter Revenue Growth of 8.5%

F.N.B. Corporation. November 15, President and Chief Executive Officer

CoreLogic S&P Case-Shiller Home Price Index Update A Compass Report for the San Francisco Metro Area, January 29, 2019

FINANCIAL RESULTS AND COMPANY OVERVIEW Second-Quarter Performance

A Further Step in Broadening BNP Paribas Retail Banking Presence in the Western US. Proposed Acquisition of Community First Bankshares

Transcription:

Reliably faster growth, consistently better profitability 1

Safe Harbor Statements Forward looking statements Certain of the statements in this presentation may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words "expect," "anticipate," "intend," "plan," "believe," "seek," "estimate" and similar expressions are intended to identify such forward-looking statements, but other statements not based on historical information may also be considered forward-looking. All forward-looking statements are subject to risks, uncertainties and other facts that may cause the actual results, performance or achievements of Pinnacle to differ materially from any results expressed or implied by such forward-looking statements. Such factors include, without limitation, (i) unanticipated deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses, (ii) the inability of Pinnacle to continue to grow its loan portfolio at historic rates, (iii) increased competition with other financial institutions, (iv) lack of sustained growth in the economy in the Nashville-Davidson-Murfreesboro MSA, (v) rapid fluctuations or unanticipated changes in interest rates, (vi) the inability of Pinnacle to satisfy regulatory requirements for its expansion plans, (vii) the inability of Pinnacle to execute its expansion plans and (viii) changes in the legislative and regulatory environment. A more detailed description of these and other risks is contained in Pinnacle's most recent annual report on Form 10-K. Many of such factors are beyond Pinnacle's ability to control or predict, and readers are cautioned not to put undue reliance on such forward-looking statements. Pinnacle disclaims any obligation to update or revise any forward-looking statements contained in this release, whether as a result of new information, future events or otherwise. 2

Why Pinnacle? Large, fast-growing metropolitan market Extremely attractive competitive landscape Reliable track record for growth and execution Strong asset quality Aggressive growth and profitability targets Attractive valuation Reliably faster growth, consistently better profitability 3

Pinnacle Profile High growth, one-bank holding company Headquartered in Nashville, Tennessee Market cap $32.98 per share (2/20/07) = $509 million 6 ½ years old Total assets at December 31, 2006 $2.1 billion Reliable track record of growth and execution $1.4 billion in organic growth $.7 billion in acquisition and good will Source: Nasdaq, finance. yahoo.com 4

Pinnacle Profile Achievements Fastest growing bank in the nation s class of 2000 Largest, locally-owned financial institution 9 denovo branch offices in 6 years Nashville s Best Place to Work four consecutive years Successful integration of Cavalry Bancorp (CAVB) $640 million in tangible assets 200 associates 9 full service branch offices (bringing the total to 18) Reliably faster growth, consistently better profitability 5

Pinnacle Profile Successful Integrator 1. Major milestones completed on time 2. Achieved earnings synergies as advertised 3. Retained 100% targeted associates and clients 4. Maintained extraordinary reputation for service 5. Accelerated growth Acquired market Combined firm 6

The Nashville Market A large, fast growing metropolitan market Current Size and Growth Dynamics Size 38 th largest MSA 1.5 million population $29 billion deposits Growth 18th fastest growing population 4th fastest growing per capita income Annual deposit growth rate of 13.5% vs. national average of 8% Source: U.S. Census, FDIC 7

The Nashville Market A large, fast growing metropolitan market Future Growth Predictors America s Hottest Corporate Relocation Market Kiplinger's #1 Smart Places to Live Top 10 City for Business and Careers Hottest Headquarters MSA for the 21 st century Top 10 Least Costly City for Businesses Source: Site Selection, Business Facilities, Expansion Management, Southern Business and Development, KPMG, Kiplinger s 8

The Nashville Market A Large, Fast Growing, Metropolitan Market Nashville is one of the least likely markets in the U.S. to be damaged by a real estate bubble. % Risk of Value Decline in 24 months 1. Pittsburgh, PA 6.2 2. Indianapolis, IN 6.4 3. Memphis, TN 6.8 4. Cincinnati, OH 7.1 5. Fort Worth, TX 7.3 6. Columbus, OH 7.4 7. San Antonio, TX 7.5 8. Cleveland, OH 7.8 9. Dallas, TX 8.2 10. Houston, TX 8.2 11. Nashville, TN 8.3 2007 PMI Risk Index for Residential Real Estate Values 9

The Nashville Market Extremely attractive competitive landscape Deposit Market Share Trends in the Nashville MSA 40 35 30 Percentage 25 20 15 10 5 0 Jun- 95 Jun- 96 Jun- 97 Jun- 98 Jun- 99 Jun- 00 Jun- 01 Jun- 02 Jun- 03 Jun- 04 Jun- 05 Jun- 06 Regions SunTrust B of A Community Banks Source: FDIC 10

The Nashville Market Extremely attractive competitive landscape Market Share Nashville MSA June 2006 Rank Institution Total Deposits ($000) Total Share (%) 06-05 Share Diff (%) 1 Regions / AmSouth $ 6,516,716 22.78% (1.41)% 2 SunTrust Bank 4,491,264 15.70% (2.07)% 3 Bank of America 4,444,939 15.54% (0.69)% 4 First Tennessee Bank 1,639,615 5.73% 0.67% 5 Pinnacle Financial Partners 1,523,298 5.32% 0.53% 6 Fifth Third Bank 1,125,104 3.93% 0.33% 7 US Bank 944,498 3.30% (0.28)% Source: FDIC 11

12 Total Deposits (EOP) Total Loans (EOP) Total Assets (EOP) Net Income Reliable Track Record $5.65M $1.62B $1.50B $2.14B $0 $200 $400 $600 $800 $1,000 $1,200 $1,400 $1,600 $1,800 1-01 2-01 3-01 4-01 1-02 2-02 3-02 4-02 1-03 2-03 3-03 4-03 1-04 2-04 3-04 4-04 1-05 2-05 3-05 4-05 1-06 2-06 3-06 4-06 $0 $200 $400 $600 $800 $1,000 $1,200 $1,400 $1,600 1-01 2-01 3-01 4-01 1-02 2-02 3-02 4-02 1-03 2-03 3-03 4-03 1-04 2-04 3-04 4-04 1-05 2-05 3-05 4-05 1-06 2-06 3-06 4-06 $0 $400 $800 $1,200 $1,600 $2,000 $2,400 1-01 2-01 3-01 4-01 1-02 2-02 3-02 4-02 1-03 2-03 3-03 4-03 1-04 2-04 3-04 4-04 1-05 2-05 3-05 4-05 1-06 2-06 3-06 4-06 $0.0 $1.0 $2.0 $3.0 $4.0 $5.0 $6.0 1-02 2-02 3-02 4-02 1-03 2-03 3-03 4-03 1-04 2-04 3-04 4-04 1-05 2-05 3-05 4-05 1-06 2-06 3-06 4-06

Reliable Track Record Organic Asset Growth versus 2002 Commitments Millions $1,200 $1,000 $1,017 $1,000 $800 $727 $600 $498 $400 $200 $175 $305 $0 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 Targets established in 6/02 prospectus Reliably faster growth, consistently better profitability 13 Plan Actual

Reliable Track Record Earnings Guidance Guidance Range LOW HIGH Actual 4Q02 $0.04 $0.05 $0.04 1Q03 $0.04 $0.05 $0.05 2Q03 $0.06 $0.07 $0.07 3Q03 $0.08 $0.10 $0.10 4Q03 $0.10 $0.11 $0.11 1Q04 $0.11 $0.12 $0.13 2Q04 $0.13 $0.15 $0.14 3Q04 $0.15 $0.17 $0.16 4Q04 $0.17 $0.19 $0.18 1Q05 $0.17 $0.19 $0.19 2Q05 $0.19 $0.21 $0.21 3Q05 $0.21 $0.22 $0.22 4Q04 $0.23 $0.23 $0.24 1Q06 $0.22 $0.25 $0.27 * 2Q06 $0.27 $0.29 $0.30 * 3Q06 $0.31 $0.33 $0.33 * 4Q06 $0.33 $0.35 $0.34 * 1Q07 $0.33 $0.36 - * Excluding merger related charges, see appendix A for reconciliation of non-gaap measures 14

Strong Asset Quality 0.50% Net Charge Offs Allowance to Total Loans (EOP) 1.5% 1.2% 1.08% 0.25% 0.9% 0.05% 0.6% 0.00% -0.25% Non Accrual Loans to Total Loans 1.00% 4-06 3-06 2-06 1-06 4-05 3-05 2-05 1-05 4-04 3-04 2-04 1-04 4-03 3-03 2-03 1-03 4-02 3-02 2-02 1-02 4-01 3-01 2-01 1-01 0.3% 0.0% 5.0 2-02 1-02 2-03 1-03 4-02 3-02 2-04 1-04 4-03 3-03 2-05 1-05 4-04 3-04 2-06 1-06 4-05 3-05 Weighted Average Commercial Loan Risk Rating 10 point scale: 1 through 6 = pass credits 7 through 10 = criticized / classified 4-06 3-06 4.1 0.80% 4.0 0.60% 0.54% 3.0 0.40% 2.0 0.20% 1.0 0.00% 4-06 3-06 2-06 1-06 4-05 3-05 2-05 1-05 4-04 3-04 2-04 1-04 4-03 3-03 2-03 1-03 4-02 3-02 2-02 1-02 15 0.0 1-02 2-02 4-02 3-02 1-03 2-03 4-03 3-03 1-04 3-04 2-04 4-04 2-05 1-05 3-05 4-05 2-06 1-06 3-06 4-06

Growth Opportunity I. Organic Growth in Nashville MSA A - Leverage existing capacity Significant room to grow share in Nashville (<6%) Existing sales force should produce additional $1 billion in assets B - Add capacity in Nashville MSA Add one denovo office per year Increase the size of the sales force (Financial Advisors) Reliably faster growth, consistently better profitability 16

Growth Opportunity II. Acquire High Growth Middle Tennessee Banks Criteria for acquisitions include: 1. Substantially above average growth rate 2. Accretive in the first 12 months Reliably faster growth, consistently better profitability 17

Growth Opportunity III. Market Extensions in Tennessee 3. Memphis 1. Nashville 2. Knoxville Pinnacle s bias for market extensions is de novo versus acquisition. Criteria for market extensions include: 1. Only launch when PNFP can control FAs to build a $500 - $750 million bank in < 5 years 2. Cross breakeven in 12 months 3. Support with additional common stock, as necessary Reliably faster growth, consistently better profitability 18

Aggressive Growth & Profitability Targets Multi-year Strategic Planning Targets Soundness Criticized / classified assets to capital Nonperforming loans to total loans Net charged-off loans to average loans Total risk based capital ratio Allowance for loan losses to total loans Past due loans > 30 days Tier 1 leverage ratio Net noncore funding dependency Return on average assets Fully-diluted earnings per share Noninterest income to total revenues Profitability Return on average equity Efficiency ratio Net interest margin Annual growth in earnings per share Growth Annual growth in deposits Market share Market Effectiveness Internal client service index Associate retention rates 19

Aggressive Growth & Profitability Targets Organic Asset Growth Targets in Nashville MSA Millions $3,800 $3,300 $3.5 $2,800 $2,300 $2.1 Targeted ROA of 1.30% by 2010 $1,800 2006 2007 2008 2009 2010 Reliably faster growth, consistently better profitability 20 Plan Actual

Aggressive Growth & Profitability Targets Pinnacle Is On Track to Achieve Profitability Target 1.50 1.00 0.50 Targeted ROA of 1.30% by 2010 0.00 1Q02 3Q02 1Q03 3Q03 1Q04 3Q04 1Q05 3Q05 1Q06 3Q06 1Q07 3Q07 1Q08 3Q08 1Q09 3Q09 1Q10 3Q10 21

Attractive Valuation Summary December 31, 2006 Stockholders equity $256,017,000 Tangible book equity $130,344,000 Shares outstanding 15,446,000 Stockholders equity per share $16.57 Tangible book value $ 8.44 February 21, 2007 Closing price $32.98 Price to book 2.0x Price to tangible book 3.9x Price to 2006 actual FDEPS ($1.25 per share) * Price to 2007 projected FDEPS ($1.535 per share) ** 26x 21x (*) Excludes impact of merger related expenses of $1.6 million incurred during 2006, see appendix A for reconciliation of non-gaap measures. (**) Analysts consensus as of January 29, 2007. Source: finance.yahoo.com 22

Attractive Valuation Analysts Forecasts for 2007 Earnings Growth Earnings Targets Latest Review Firm Date 1Q07 2007 2008 Rating Suntrust RH 19-Jan-07 $ 0.35 $ 1.54 -- Buy FTN Midwest Research 22-Jan-07 $ 0.35 $ 1.52 $ 1.77 Neutral Howe Barnes 22-Jan-07 -- $ 1.54 $ 1.78 Neutral Baird (*) 19-Jan-07 $ 0.34 $ 1.52 $ 1.93 Outperform Raymond James 18-Oct-06 -- $ 1.55 -- Market Perform Sidoti & Company 19-Jan-07 $ 0.35 $ 1.53 $ 1.77 Buy Stanford Group 19-Jan-07 $ 0.36 $ 1.55 $ 1.86 Hold Stifel Nicolaus 22-Jan-07 $ 0.35 $ 1.52 $ 1.80 Hold Median $ 0.350 $ 1.535 $ 1.790 (*) Initiated coverage on 12/21/06 Median growth rates 23% 17% Reliably faster growth, consistently better profitability 23

Attractive Valuation High Growth Peer Group Comparisons Company Closing Price on Jan. 27, 2007 Jan 27, 2007 Close to Tangible BV FD EPS CAGR for two year period ended Dec. 2007 Jan 27, 2007 Close to 2007 Projected EPS (P/E) PE Ratio to Growth (PEG) Wintrust $45.29 247% 1% 16.2 17.87 East West $37.91 325% 14% 14.8 1.06 Alabama National $68.99 270% 9% 15.3 1.74 CVB Financial $12.44 280% 7% 11.8 1.60 Boston Private $27.19 566% 3% 17.3 5.18 PrivateBancorp $36.44 380% 16% 17.0 1.04 CoBiz $20.90 416% 17% 17.4 1.00 Mercantile Bank $33.71 161% 13% 11.9 0.89 Vinyard National $24.69 306% 7% 11.3 1.53 Virginia Commerce $21.22 344% 20% 17.0 0.85 Cardinal Financial $9.98 176% -3% 24.3 NM Enterprise Financial $29.98 374% 25% 18.4 0.75 MEDIANS 315% 11% 16.6 1.06 Pinnacle $31.06 392% 35% 20.2 0.58 Source: SNL Quarterly Bank Digest, Dec. 2006 - Yahoo.com Excellent value based on asset and earnings growth profile * Source: SNL Quarterly Bank Digest, June 2006 Yahoo. COM 24

Attractive Valuation Recent Pullback Provides Great Entry Point $40 $35 $30 $25 PNFP Closing Price $20 30-Sep 30-Oct 30-Nov 30-Dec 30-Jan 28-Feb 30-Mar 30-Apr 30-May 30-Jun 30-Jul 30-Aug 30-Sep 30-Oct 30-Nov 30-Dec 30-Jan Reliably faster growth, consistently better profitability 25

Why Pinnacle? Large, fast-growing metropolitan market Extremely attractive competitive landscape Reliable track record for growth and execution Strong asset quality Aggressive growth and profitability targets Attractive valuation Reliably faster growth, consistently better profitability 26

Reliably faster growth, consistently better profitability

Appendix A Reconciliation of Non-GAAP Measures Reconciliation of Non-GAAP measures: (dollars in thousands) 1Q06 2Q06 3Q06 4Q06 2006 Net income, as reported $ 2,612 $ 4,322 $ 5,347 $ 5,646 $ 17,927 Impact of merger related expense, net of tax 269 560 132 33 994 Net income before impact of merger related expense $ 2,881 $ 4,882 $ 5,479 $ 5,679 $ 18,921 Fully-diluted earnings per share, as reported $ 0.24 $ 0.26 $ 0.32 $ 0.34 $ 1.18 Fully-diluted earnings per share before impact of merger related expense $ 0.27 $ 0.30 $ 0.33 $ 0.34 $ 1.25 Average assets $ 1,153,823 $ 1,878,912 $ 1,987,236 $ 2,096,893 $ 1,779,216 Return on average assets 0.91% 0.92% 1.08% 1.08% 1.01% Impact of merger related expense, net of tax 0.09% 0.12% 0.03% 0.01% 0.06% Return on average assets before impact of merger related expense 1.00% 1.04% 1.10% 1.08% 1.06% Note: During 2006, Pinnacle incurred approximately $1.6 million in merger related charges associated with the integration of Cavalry 28