showing the working

← Pinnacle Financial Partners

The business behind the dividend

MeasurePNFPMedianFormula
Return on equity9.1%10.6%Net income ÷ shareholders’ equity
Return on capital employedOperating income ÷ (equity + total debt)
Owner earnings$598.74m$120.90mNet income + depreciation & amortisation − capital expenditure
Free cash flow$679.08m$155.08mOperating cash flow − capital expenditure
Operating marginOperating income ÷ revenue
Net margin23.0%10.1%Net income ÷ revenue
Debt to equityTotal debt ÷ shareholders’ equity
Interest coverOperating income ÷ interest expense
Current ratioCurrent assets ÷ current liabilities
Long-term debt to working capitalLong-term debt ÷ (current assets − current liabilities)
Cash conversionOperating cash flow ÷ net income
Accruals-0.2%-3.1%(Net income − operating cash flow) ÷ total assets

Not computed here: Cash conversion, Current ratio, Debt to equity, Long-term debt to working capital, Interest cover, Operating margin, Return on capital employed — why a blank is not a zero.

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure202520242023Median
Return on equity9.1%7.4%9.3%9.1%
Net margin23.0%17.6%23.9%23.0%

How it compares in banks & insurers

Among the 377 banks & insurers companies here measured on GAAP earnings, Pinnacle Financial Partners pays out less than 340 of them. The median for that group is 30.6%, against this company’s 11.9%.

Closest on GAAP earnings

Same sector and same denominator, so the figures are comparable. All 377 in banks & insurers →