
Pinnacle Financial (PNFP) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
407.4M
Net Income
140.4M
34.46%
EPS (Diluted)
$1.77
Balance Sheet Metrics
Total Assets
54.3B
Total Liabilities
47.7B
Shareholders Equity
6.5B
Debt to Equity
7.29
Cash Flow Metrics
Operating Cash Flow
-60.3M
Free Cash Flow
-43.0M
Revenue & Profitability Trend
Pinnacle Financial Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.5B | 1.4B | 1.3B | 1.1B | 999.9M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 678.7M | 587.6M | 558.6M | 472.1M | 368.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 678.7M | 587.6M | 558.6M | 472.1M | 368.9M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 581.2M | 714.0M | 697.5M | 651.9M | 371.4M |
Income Tax | 106.2M | 151.9M | 136.8M | 124.6M | 59.0M |
Effective Tax Rate % | 18.3% | 21.3% | 19.6% | 19.1% | 15.9% |
Net Income | 475.1M | 562.2M | 560.7M | 527.3M | 312.3M |
Net Margin % | 31.2% | 40.6% | 43.0% | 47.2% | 31.2% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $6.01 | $7.20 | $7.20 | $6.79 | $4.04 |
EPS (Diluted) | $5.96 | $7.14 | $7.17 | $6.75 | $4.03 |
Basic Shares Outstanding | 76460926 | 76016370 | 75735404 | 75468339 | 75376489 |
Diluted Shares Outstanding | 76460926 | 76016370 | 75735404 | 75468339 | 75376489 |
Income Statement Trend
Pinnacle Financial Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.3B | 2.1B | 1.1B | 4.0B | 3.7B |
Short-term Investments | 5.6B | 4.3B | 3.6B | 4.9B | 3.6B |
Accounts Receivable | 214.1M | 217.5M | 161.2M | 98.8M | 104.1M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 3.7B | 3.7B | 3.7B | 3.7B | 3.7B |
Intangible Assets | 21.4M | 27.5M | 34.6M | 33.8M | 42.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 52.6B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 55.6M | 67.0M | 19.5M | 12.5M | 24.9M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 2.3B | 2.6B | 888.5M | 1.3B | 1.8B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 46.2B | - | - | - | - |
Equity | |||||
Common Stock | 77.2M | 76.8M | 76.5M | 76.1M | 75.8M |
Retained Earnings | 3.2B | 2.8B | 2.3B | 1.9B | 1.4B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.4B | 6.0B | 5.5B | 5.3B | 4.9B |
Key Metrics | |||||
Total Debt | 2.3B | 2.6B | 888.5M | 1.3B | 1.8B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Pinnacle Financial Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 475.1M | 562.2M | 560.7M | 527.3M | 312.3M |
Depreciation & Amortization | 98.6M | 78.7M | 62.3M | 53.3M | 45.2M |
Stock-Based Compensation | 40.9M | 41.9M | 39.6M | 25.0M | 18.7M |
Working Capital Changes | 161.0M | -254.9M | -109.1M | 13.2M | -88.1M |
Operating Cash Flow | 687.0M | 457.2M | 577.3M | 697.5M | 280.5M |
Investing Activities | |||||
Capital Expenditures | -94.5M | -78.3M | -63.5M | -23.2M | -38.8M |
Acquisitions | 0 | 0 | -30.9M | 0 | 0 |
Investment Purchases | -2.7B | -1.2B | -1.9B | -2.4B | -1.5B |
Investment Sales | 1.4B | 495.5M | 521.6M | 794.7M | 671.1M |
Investing Cash Flow | -1.3B | -1.1B | -1.5B | -1.6B | -905.3M |
Financing Activities | |||||
Share Repurchases | -14.4M | -3.7M | -5.5M | -3.8M | -53.3M |
Dividends Paid | -84.2M | -83.9M | -83.4M | -70.7M | -57.0M |
Debt Issuance | 454.6M | 3.4B | 500.0M | 0 | 819.0M |
Debt Repayment | -700.4M | -1.8B | -954.8M | -450.3M | -1.9B |
Financing Cash Flow | -344.4M | 1.6B | -543.7M | -524.7M | -948.5M |
Free Cash Flow | 807.3M | 400.1M | 540.6M | 634.3M | 387.0M |
Net Change in Cash | -938.4M | 982.8M | -1.5B | -1.4B | -1.6B |
Cash Flow Trend
Pinnacle Financial Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.91
Forward P/E
11.74
Price to Book
1.07
Price to Sales
3.83
PEG Ratio
11.74
Profitability Ratios
Profit Margin
32.93%
Operating Margin
40.74%
Return on Equity
9.32%
Return on Assets
1.15%
Financial Health
Debt to Equity
0.38
Beta
1.03
Per Share Data
EPS (TTM)
$7.52
Book Value per Share
$83.58
Revenue per Share
$23.64
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
pnfp | 6.9B | 11.91 | 1.07 | 9.32% | 32.93% | 0.38 |
PNC Financial | 70.3B | 12.56 | 1.39 | 11.33% | 28.75% | 1.12 |
U.S. Bancorp | 69.2B | 10.63 | 1.27 | 11.67% | 27.00% | 1.31 |
Webster Financial | 9.5B | 11.53 | 1.05 | 9.44% | 34.45% | 0.50 |
SouthState | 9.3B | 13.64 | 1.06 | 8.19% | 28.66% | 0.32 |
Comerica | 8.5B | 12.76 | 1.26 | 11.14% | 22.55% | 1.33 |
Financial data is updated regularly. All figures are in the company's reporting currency.