Pinnacle Financial Partners, Inc. Financial Ratios — PNFP

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	59.74	39.01	38.54	33.99	34.32	34.07	33.97	47.69	36.92	22.21	29.91	25.03	20.72	15.04	17.76
Return on Assets (%)	0.9	0.85	1.09	1.22	1.3	1.28	1.04	1.52	1.52	1	1.44	1.39	1.25	0.94	1.16
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	6.16	5.18	4.31	3.93	3.56	0.05	-3.8	-2.81	0.93	4.52	4.77	4.78	5.69	6.48	6.39
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	16.04	31.74	40	44.78	49.54	48.76	47.9	53.62	55.68	37.14	58.35	53.46	51.61	38.21	43.53
Profit Margin (%)	24.61	21.26	26.89	29.87	33.07	32.41	27.97	42.83	44.87	31.24	47.2	42.98	40.64	31.23	35.83
Net Income to Common Margin (%)	22.02	20.42	26.89	29.87	33.07	32.41	27.97	42.83	44.87	30.48	45.84	41.82	39.54	30.23	34.98
Effective Tax Rate (%)	- -	33.02	32.79	33.3	33.26	33.52	41.62	20.12	19.43	15.9	19.11	19.61	21.27	18.26	17.7
Dvd Payout Ratio (%)	0.73	1.16	4.88	16.17	19.17	19.43	20.64	12.65	12.43	16.21	10.84	12.5	12.57	15.01	11.91
Sustainable Growth Rate (%)	59.3	38.56	36.66	28.49	27.74	27.45	26.96	41.66	32.33	18.61	26.67	21.9	18.12	12.78	15.64

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	324	182	189	292	442	757	1,785	1,929	2,812	1,759	1,312	888	2,563	2,300	2,205
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	324	182	189	292	442	757	1,785	1,929	2,812	1,759	1,312	888	2,563	2,300	2,205
Total Debt/EBITDA	29.55	17.83	20.47	31.42	43.04	4,070.28	-75.6	-81.71	337.04	38.9	24.63	14.26	32.57	23.33	19.27
Net Debt/EBITDA	13.89	1.82	-1.62	11.71	14.38	3,090.38	-47.96	-53.99	292.85	-43.52	-50.83	-4.13	5.33	-10.57	-11.09
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.73	2.42	3.19	3.94	3.67	3.82	2.69	3.64	4.53	4.25	5.04	5.76	5.97	6.19	6.59
Long-Term Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Long-Term Debt/Capital (%)	67.86	59.85	51.61	55.16	58.04	63.91	74.95	67.93	69.04	50.84	37.81	25.21	45.43	39.86	35.41
Long-Term Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
Total Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Total Debt/Capital (%)	67.86	59.85	51.61	55.16	58.04	63.91	74.95	67.93	69.04	50.84	37.81	25.21	45.43	39.86	35.41
Total Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
Net Debt to Equity	21.42	2.73	-2.07	13.54	12.78	38.41	30.55	32.13	56.09	-40.11	-50.98	-4.66	6.95	-16.21	-18.01
Net Debt/Capital (%)	49.82	13.18	-9.23	31.44	31.6	57.35	65.49	58.32	65.96	738.59	492.61	-10.83	11.99	-42.93	-46.08
EBITDA	11	10	9	9	10	- -	-24	-24	8	45	53	62	79	99	114
EBITDA-CapEx	9	4	4	3	-1	-17	-77	-47	-34	5	30	-2	- -	2	21
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.73	2.42	3.19	3.94	3.67	3.82	2.69	3.64	4.53	4.25	5.04	5.76	5.97	6.19	6.59
Long-Term Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Long-Term Debt/Capital (%)	67.86	59.85	51.61	55.16	58.04	63.91	74.95	67.93	69.04	50.84	37.81	25.21	45.43	39.86	35.41
Long-Term Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
Total Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Total Debt/Capital (%)	67.86	59.85	51.61	55.16	58.04	63.91	74.95	67.93	69.04	50.84	37.81	25.21	45.43	39.86	35.41
Total Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
CFO/Total Liabilities	2.72	2.62	2.61	1.82	1.12	1.57	0.9	2.23	1.84	1.42	1.98	1.66	1.14	1.96	1.5
CFO/CapEx	55.67	19.49	23.88	16.17	7.78	8.93	3.1	19.83	10.24	10.73	28.37	9.4	6.11	9.32	8.09
Altman's Z-Score	0.13	0.15	0.22	0.25	0.23	0.27	0.2	0.19	0.22	0.19	0.23	0.21	0.21	0.23	0.21

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	11.25	13.09	14.19	14.57	14.98	15.76	14.52	12.24	10.89	10.61	11.01	10.04	7.31	7.05	8.26
Days Sales Outstanding	32.46	27.88	25.73	25.06	24.37	23.16	25.13	29.82	33.52	34.41	33.14	36.37	49.96	51.77	44.2
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	540	639	1,113	1,373	1,901	2,982	4,227	3,555	4,887	4,854	7,207	5,559	6,630	8,746	7,334
- Cash & Cash Equivalents	171	163	204	183	294	182	653	654	369	3,726	4,019	1,146	2,143	3,342	3,474
+ Preferred Equity and Hybrid Capital	69	- -	- -	- -	- -	- -	- -	- -	- -	217	217	217	217	217	217
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	324	182	189	292	442	757	1,785	1,929	2,812	1,759	1,312	888	2,563	2,300	2,205
Enterprise Value	-134	-49	404	750	1,114	2,259	2,845	1,746	3,790	-482	-197	1,960	2,949	2,339	3,230
Total Capital	477	304	367	529	761	1,185	2,382	2,839	4,072	3,459	3,469	3,524	5,642	5,770	6,228
Total Debt/Capital (%)	67.86	59.85	51.61	55.16	58.04	63.91	74.95	67.93	69.04	50.84	37.81	25.21	45.43	39.86	35.41
Total Debt / EV	-2.41	-3.69	0.47	0.39	0.4	0.34	0.63	1.1	0.74	-3.65	-6.66	0.45	0.87	0.98	0.68
EV/Sales	- -	- -	1.88	3.18	3.86	5.75	4.57	2.08	4.24	- -	- -	1.5	2.13	1.54	1.8
EV/EBITDA	- -	- -	43.71	80.76	108.46	12,143.73	- -	- -	454.36	- -	- -	31.46	37.48	23.72	28.23
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	3.2	7.89	13.16	14.83	17.15	3.71	8.78	- -	- -	3.24	6.17	2.59	4.26
EV/Free Cash Flow to Firm	- -	- -	3.07	7.43	11.66	13.34	12.97	3.53	8	- -	- -	2.93	5.3	2.34	3.79
Diluted Market Cap	550	650	1,123	1,389	1,950	3,031	4,265	3,570	4,913	4,872	7,251	5,588	6,685	8,823	7,412
Diluted Enterprise Value	771	668	1,108	1,498	2,098	3,605	5,398	4,845	7,356	3,122	4,761	5,548	7,322	7,998	6,361
EV per Share	- -	- -	11.82	21.59	30.09	52.48	44.62	22.64	49.63	- -	- -	25.88	38.8	30.59	42.02
TTM Sales	178	197	215	236	289	392	622	839	893	1,000	1,117	1,305	1,383	1,521	1,791
TTM EBITDA	11	10	9	9	10	- -	-24	-24	8	45	53	62	79	99	114
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	113	114	126	95	85	152	166	471	431	427	657	605	478	904	759
TTM Free Cash Flow to Firm	115	120	132	101	95	169	219	494	474	467	681	669	557	1,001	853

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	4.78	5.41	8.52	13.76	20.43	17.89	19.44	7.22	10.37	10.44	10.65	8.35	12.01	8.81	8.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-134	-49	404	750	1,114	2,259	2,845	1,746	3,790	-482	-197	1,960	2,949	2,339	3,230
Low Price	10.21	15.16	18.97	30.68	35.01	43.32	58.4	43.23	45.41	27.8	62.46	67.86	43.31	73.62	81.57
EV/Sales	- -	- -	1.88	3.18	3.86	5.75	4.57	2.08	4.24	- -	- -	1.5	2.13	1.54	1.8
EV/EBITDA	- -	- -	43.71	80.76	108.46	12,143.73	- -	- -	454.36	- -	- -	31.46	37.48	23.72	28.23
Price/Earnings	13.79	15.88	19.27	19.48	19.9	23.44	24.3	9.89	12.19	15.93	14.07	10.19	12.12	19.02	11.7
Price/Earnings Average	12.38	15.4	15.82	17.84	18.76	17.86	23.85	13.23	10.85	11.44	13.22	11.72	9.13	15.35	12.53
Price/Earnings High	14.46	17.36	19.76	19.86	22.47	24.31	26.22	14.99	12.38	16.32	15.51	15.45	12.55	21.93	15.68
Price/Earnings Low	8.72	12.78	11.24	15.12	13.57	14.65	21.4	9.27	8.65	6.88	9.2	9.42	6.02	12.24	10
Price/Book Value	6.41	5.23	6.27	5.79	5.95	6.98	7.08	3.9	3.88	3.27	3.71	2.3	2.32	2.69	1.93
Price/Book Value Average	5.76	5.07	5.14	5.3	5.61	5.32	6.95	5.22	3.45	2.35	3.49	2.64	1.75	2.17	2.06
Price/Book Value High	6.72	5.72	6.43	5.9	6.72	7.23	7.64	5.91	3.94	3.35	4.09	3.49	2.4	3.1	2.58
Price/Book Value Low	4.06	4.21	3.65	4.49	4.06	4.36	6.24	3.66	2.75	1.41	2.43	2.13	1.15	1.73	1.65
Price/Tangible Book Value	1.39	1.49	2.34	2.47	2.67	3.21	2.29	1.68	1.97	1.72	2.22	1.63	1.68	2.01	1.48
Price/Tangible Book Value Average	1.25	1.44	1.92	2.26	2.51	2.44	2.25	2.25	1.75	1.23	2.09	1.87	1.27	1.62	1.59
Price/Tangible Book Value High	1.45	1.62	2.4	2.52	3.01	3.32	2.48	2.55	2	1.76	2.45	2.46	1.74	2.32	1.99
Price/Tangible Book Value Low	0.88	1.2	1.36	1.92	1.82	2	2.02	1.58	1.4	0.74	1.45	1.5	0.83	1.3	1.27
Price/Sales	3.04	3.24	5.18	5.82	6.58	7.6	6.8	4.24	5.47	4.85	6.45	4.26	4.79	5.75	4.09
Price/Sales Average	2.73	3.14	4.25	5.33	6.2	5.79	6.67	5.67	4.87	3.49	6.06	4.9	3.61	4.64	4.38
Price/Sales High	3.18	3.54	5.31	5.93	7.43	7.88	7.33	6.42	5.56	4.97	7.11	6.46	4.96	6.63	5.49
Price/Sales Low	1.92	2.61	3.02	4.51	4.49	4.75	5.99	3.97	3.88	2.1	4.22	3.94	2.38	3.7	3.5
Price/Cash Flow	4.77	5.59	8.8	14.44	22.47	19.58	25.49	7.55	11.33	11.37	10.96	9.19	13.86	9.67	9.66
Price/Cash Flow Average	4.28	5.42	7.22	13.23	21.18	14.92	25.01	10.1	10.08	8.17	10.3	10.57	10.44	7.8	10.35
Price/Cash Flow High	5	6.11	9.02	14.72	25.37	20.3	27.5	11.44	11.5	11.65	12.09	13.94	14.35	11.15	12.95
Price/Cash Flow Low	3.02	4.5	5.13	11.21	15.32	12.24	22.45	7.08	8.04	4.91	7.17	8.5	6.88	6.22	8.26
Price/Free Cash Flow Average	4.29	5.25	6.99	12.6	19.26	13.63	19.08	9.66	9.23	7.5	10.01	9.6	9.05	7.11	9.31
Price/Free Cash Flow High	5.01	5.91	8.74	14.02	23.06	18.55	20.98	10.94	10.53	10.7	11.74	12.66	12.44	10.16	11.65
Price/Free Cash Flow Low	3.02	4.35	4.97	10.68	13.92	11.19	17.13	6.77	7.36	4.51	6.97	7.72	5.96	5.67	7.43
EV/Sales Average	3.97	3.24	4.18	5.79	6.72	7.25	8.49	7.18	7.6	1.74	3.83	4.87	4.07	4.1	3.8
EV/Sales High	4.43	3.64	5.24	6.39	7.94	9.34	9.15	7.94	8.29	3.22	4.88	6.43	5.42	6.09	4.9
EV/Sales Low	3.16	2.7	2.95	4.98	5	6.21	7.81	5.49	6.62	0.35	1.99	3.91	2.84	3.16	2.91
EV/EBITDA Average	64.45	62.51	97.12	147.15	188.9	15,304.41	-223.63	-255.41	814.34	38.43	80.36	101.98	71.57	63.22	59.44
EV/EBITDA High	71.87	70.23	121.78	162.47	223.42	19,715.19	-241.12	-282.18	887.87	71.28	102.43	134.67	95.33	93.94	76.7
EV/EBITDA Low	51.36	52.16	68.55	126.48	140.58	13,113.85	-205.62	-195.22	708.54	7.64	41.75	81.85	49.93	48.73	45.61
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	16.15	18.84	32.53	39.54	51.36	69.3	66.3	46.1	64	64.4	95.5	73.4	87.22	114.39	95.41
High Price	16.93	20.6	33.36	40.3	57.99	71.85	71.55	69.85	65	65.96	105.28	111.31	90.32	131.91	127.85
Enterprise Value Average	706	638	898	1,366	1,940	2,847	5,282	6,029	6,793	1,737	4,280	6,353	5,633	6,232	6,800
Enterprise Value High	787	717	1,126	1,508	2,294	3,667	5,695	6,661	7,407	3,222	5,455	8,390	7,503	9,261	8,775
Enterprise Value Low	562	532	634	1,174	1,444	2,439	4,856	4,608	5,911	346	2,224	5,099	3,929	4,804	5,218

Shares Outstanding	34	35	35	36	41	46	78	78	76	76	76	76	77	77	78
Diluted Weighted Avg Shares	34	34	35	35	38	44	64	77	77	76	76	76	77	77	78
Basic Weighted Avg Shares	33	34	34	35	37	43	64	77	76	75	75	76	76	76	77
Revenue per Share	5.32	5.81	6.28	6.8	7.8	9.12	9.76	10.88	11.7	13.26	14.8	17.23	18.2	19.9	23.31
EBITDA per Share	0.33	0.3	0.27	0.27	0.28	- -	-0.37	-0.31	0.11	0.6	0.71	0.82	1.04	1.29	1.49
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.17	1.19	1.69	2.03	2.58	2.96	2.73	4.66	5.25	4.04	6.79	7.2	7.2	6.01	8.15
Basic EPS from Cont Ops	1.31	1.24	1.69	2.03	2.58	2.96	2.73	4.66	5.25	4.14	6.99	7.4	7.4	6.21	8.35
Diluted EPS, GAAP	1.15	1.17	1.67	2.01	2.52	2.91	2.7	4.64	5.22	4.03	6.75	7.17	7.14	5.96	8.07
Diluted EPS from Cont Ops	1.28	1.21	1.67	2.01	2.52	2.91	2.7	4.64	5.22	4.13	6.95	7.37	7.33	6.16	8.26
Dividend per Share	0.15	0.06	0.08	0.33	0.49	0.57	0.56	0.59	0.65	0.76	0.94	1.1	1.1	1.1	1.17
Cash Flow per Share	3.38	3.37	3.7	2.74	2.29	3.54	2.6	6.1	5.65	5.66	8.71	7.99	6.29	11.83	9.87
Free Cash Flow per Basic Share	3.32	3.2	3.54	2.57	1.99	3.14	1.76	5.8	5.1	5.13	8.4	7.14	5.26	10.56	8.65
Cash & Equivalents per Share	31.91	25.67	26.25	26.35	33.21	34.41	49.69	48.48	51.18	97.01	118.37	62.12	84.99	116.72	84.9
Book Value per Share	2.52	3.6	5.19	6.83	8.63	9.93	9.36	11.81	16.51	19.68	25.71	31.93	37.65	42.54	49.51
Tangible Book Value per Share	11.64	12.68	13.92	16.02	19.26	21.61	28.91	27.4	32.54	37.48	42.93	45.17	51.89	56.81	64.37

Pinnacle Financial Partners, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)