株探米国株
日本語 英語
エドガーで原本を確認する
false000164974900016497492023-01-172023-01-17

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
   
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

Date of report (Date of earliest event reported): January 17, 2023
FB FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)

Tennessee   001-37875   62-1216058
(State or other jurisdiction
of incorporation)
  (Commission File Number)   (IRS Employer
Identification Number)
211 Commerce Street, Suite 300
Nashville, Tennessee 37201
(Address of principal executive offices) (Zip Code)

(615) 564-1212
(Registrant’s telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions ( see General Instruction A.2. below):
☐  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $1.00 par value FBK New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).  

Emerging growth company ☐ 

If  an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐





Item 2.02. Results of Operations and Financial Condition.

On January 17, 2023, FB Financial Corporation (“FB Financial”) issued a press release announcing its financial results for the fourth quarter and year ended December 31, 2022 (the “Earnings Release”). A copy of the Earnings Release is furnished as Exhibit 99.1 to this current report on Form 8-K (this “Report”).

Item 7.01. Regulation FD Disclosure.

On January 17, 2023, FB Financial will host a conference call to discuss financial results for the quarter ended December 31, 2022.

On January 17, 2023, FB Financial made available on its website (investors.firstbankonline.com) supplemental financial information for the fourth quarter ended December 31, 2022 (the “Supplemental Financial Information”) and an earnings release presentation (the “Earnings Presentation”) containing additional information about FB Financial’s financial results for the quarter ended December 31, 2022.

Copies of the Supplemental Financial Information and the Earnings Presentation are furnished as Exhibit 99.2 and Exhibit 99.3, respectively, to this Report.

The information contained in this Report, including Exhibit 99.1, Exhibit 99.2 and Exhibit 99.3 furnished herewith, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that section, nor shall it be deemed incorporated by reference into any registration statement or other documents pursuant to the Securities Act of 1933, as amended, or into any filing or other document pursuant to the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01. Financial Statements and Exhibits.

Exhibit Number Description of Exhibit
104 Cover Page Interactive Data File (formatted as inline XBRL document)



SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
  FB FINANCIAL CORPORATION
     
     
  By: /s/ Michael M. Mettee
    Michael M. Mettee
    Chief Financial Officer
    (Principal Financial Officer)
Date: January 17, 2023
   


EX-99.1 2 a4q22pressreleasetablesfor.htm EX-99.1 Document

fb_suppa01.jpg
FB Financial Corporation Reports Fourth Quarter 2022 and Annual Results
Reports Q4 Diluted EPS of $0.81, Adjusted Diluted EPS of $0.85,
Annualized Q4 Deposit Growth of 33.7%
NASHVILLE, TENNESSEE—January 17, 2023-- FB Financial Corporation (the “Company”) (NYSE: FBK), parent company of FirstBank, reported net income of $38.1 million, or $0.81 per diluted common share, for the fourth quarter of 2022, compared to $0.68 in the previous quarter and $1.02 in the fourth quarter of last year. Adjusted net income was $40.0 million, or $0.85 per diluted common share, compared to $0.68 in the previous quarter and $0.89 in the fourth quarter of last year.
For the year ended December 31, 2022, the Company reported net income of $124.6 million, or $2.64 per diluted common share, compared to $190.3 million, or $3.97 per diluted common share, for the year ended December 31, 2021. Adjusted diluted earnings per common share were $2.91 and $3.78 for the years ended December 31, 2022 and 2021, respectively. The Company's book value per common share as of December 31, 2022, was $28.36 and the tangible book value ("TBV") per common share was $22.90.
The Company grew deposits to $10.9 billion (33.7% annualized), loans held for investment to $9.30 billion (8.42% annualized), total assets to $12.8 billion (19.1% annualized) and adjusted tangible book value per common share to $26.53 (10.6% annualized) during the fourth quarter of 2022 from the previous quarter. Net interest margin ("NIM") was 3.78% for the fourth quarter and Mortgage contributed a pre-tax loss of $4.2 million for the quarter compared to a pre-tax loss of $3.7 million in the previous quarter.
President and Chief Executive Officer, Christopher T. Holmes stated, “The Company performed well in our priority areas of liquidity, credit and capital, with strong performance metrics in each of those areas. Beyond those priorities, we were able to grow the Company with robust increases in deposits, loans and total assets. Our deposit growth of 33.7% annualized was the highlight of the quarter. As we head into 2023, we have positioned the Company for a tightening money supply, slower economic growth and intensifying competition."
2022 2021 Annualized
(dollars in thousands, except per share data) Fourth Quarter Third Quarter Fourth Quarter 4Q22 / 3Q22
% Change
4Q22 / 4Q21
% Change
Balance Sheet Highlights
     Investment securities, at fair value $ 1,474,176  $ 1,485,133  $ 1,681,892  (2.93) % (12.4) %
     Mortgage loans held for sale, at fair value 108,961  97,011  672,924  48.9  % (83.8) %
     Commercial loans held for sale, at fair value 30,490  33,722  79,299  (38.0) % (61.6) %
     Loans held for investment (HFI) 9,298,212  9,105,016  7,604,662  8.42  % 22.3  %
     Allowance for credit losses(a)
134,192  134,476  125,559  (0.84) % 6.88  %
     Total assets 12,847,756  12,258,082  12,597,686  19.1  % 1.99  %
     Interest-bearing deposits 8,179,203  7,039,568  8,096,683  64.2  % 1.02  %
     Noninterest-bearing deposits 2,676,631  2,966,514  2,740,214  (38.8) % (2.32) %
         Mortgage escrow deposits 75,612  140,768  127,617  (183.6) % (40.8) %
     Total deposits 10,855,834  10,006,082  10,836,897  33.7  % 0.17  %
     Borrowings 415,677  722,940  171,778  (168.6) % 142.0  %
     Total common shareholders' equity 1,325,425  1,281,161  1,432,602  13.7  % (7.48) %
Book value per share $ 28.36  $ 27.30  $ 30.13  15.4  % (5.87) %
Total common shareholders' equity to total assets 10.3  % 10.5  % 11.4  %
Tangible book value per common share* $ 22.90  $ 21.85  $ 24.67  19.1  % (7.17) %
Adjusted tangible book value per common share* $ 26.53  $ 25.84  $ 24.55  10.6  % 8.07  %
Tangible common equity to tangible assets* 8.50  % 8.54  % 9.51  %
* Certain measures are considered non-GAAP financial measures. For a reconciliation and discussion of this non-GAAP measure, see “GAAP Reconciliation and Use of non-GAAP Financial Measures” and the corresponding non-GAAP reconciliation tables in this Earnings Release dated January 17, 2023.
(a) Excludes reserve for credit losses on unfunded commitments of $22,969, $23,577, and $14,380 recorded in accrued expenses and other liabilities as of December 31, 2022, September 30, 2022, and December 31, 2021, respectively.
-MORE-

FB Financial Corporation
Fourth Quarter 2022 Results
Page 2
2022 2021
(dollars in thousands, except share and per share data) Fourth Quarter Third Quarter Fourth Quarter
Results of operations
Net interest income $ 110,498  $ 111,384  $ 89,755 
      NIM 3.78  % 3.93  % 3.19  %
Provisions for credit losses $ (456) $ 11,367  $ (10,769)
Net charge-off ratio 0.02  % 0.00  % 0.12  %
Noninterest income $ 17,469  $ 22,592  $ 53,219 
     Mortgage banking income $ 9,106  $ 12,384  $ 31,350 
Total revenue $ 127,967  $ 133,976  $ 142,974 
Noninterest expense $ 80,230  $ 81,847  $ 90,902 
Core noninterest expense* $ 80,230  $ 81,847  $ 89,480 
Efficiency ratio 62.7  % 61.1  % 63.6  %
      Core efficiency ratio* 61.0  % 60.7  % 67.0  %
Adjusted pre-tax, pre-provision earnings* $ 50,299  $ 52,516  $ 43,573 
Adjusted Banking segment pre-tax, pre-provision earnings* $ 54,479  $ 56,178  $ 42,863 
Adjusted Mortgage segment pre-tax, pre-provision (loss) earnings* $ (4,180) $ (3,662) $ 710 
Net income applicable to FB Financial Corporation(1)
$ 38,143  $ 31,831  $ 48,827 
Diluted earnings per common share $ 0.81  $ 0.68  $ 1.02 
       Effective tax rate 20.8  % 21.9  % 22.3  %
Adjusted net income* $ 40,045  $ 32,117  $ 42,551 
Adjusted diluted earnings per common share* $ 0.85  $ 0.68  $ 0.89 
Weighted average number of shares outstanding - fully diluted 47,036,742  47,024,611  47,896,715 
Actual shares outstanding - period end 46,737,912  46,926,377  47,549,241 
Returns on average:
     Assets ("ROAA") 1.22  % 1.05  % 1.60  %
     Equity ("ROAE") 11.7  % 9.45  % 13.7  %
     Tangible common equity ("ROATCE")*
14.6  % 11.7  % 16.8  %
* Certain measures are considered non-GAAP financial measures. For a reconciliation and discussion of this non-GAAP measure, see “GAAP Reconciliation and Use of non-GAAP Financial Measures” and the corresponding non-GAAP reconciliation tables in this Earnings Release dated January 17, 2023.
(1) Includes dividends declared and paid by the Company's REIT subsidiary to minority interest preferred shareholders in the fourth quarters of 2022 and 2021.
Balance Sheet and Net Interest Margin
The Company reported loan balances (HFI) of $9.30 billion at the end of the fourth quarter, an increase of $193.2 million, or 8.42% annualized, from the end of the previous quarter. This loan growth during the quarter of $193.2 million was after the Company sold $125.7 million in participations to other banks as part of its balance sheet management strategy. The contractual yield on loans increased to 5.45% in the fourth quarter of 2022 from 4.79% in the previous quarter.
Total deposits increased by $849.8 million in the fourth quarter to $10.9 billion. The increase in total deposits was driven by a focused initiative to increase deposits from new and existing customers. The Company's total cost of deposits increased during the quarter from the prior quarter by 68 basis points to 1.20%, and the cost of interest-bearing deposits increased to 1.67%. Noninterest-bearing deposits decreased to $2.68 billion during the quarter. The Company paid down higher cost Federal Home Loan Bank advances by $365.0 million at an average interest rate of 3.89% during the quarter.
The Company’s net interest income decreased on a tax equivalent basis to $111.3 million in the fourth quarter from $112.1 million in the prior quarter. The decrease was related to higher interest expense on deposits and a $2.42 million decrease in loan fees from the prior quarter. The Company's NIM was 3.78% for the fourth quarter, compared to 3.93% for the third quarter. The NIM decreased due to lower loan fees, higher cost of funds, and a lower ratio of loans to deposits as the Company shifted to an enhanced balance sheet liquidity profile.
Holmes continued, "Maintaining optionality in the Company's liquidity profile positions us well for additional balance sheet growth and maximizing profitability in future quarters."
Noninterest Income
Noninterest income was $17.5 million for the fourth quarter of 2022, compared to $22.6 million for the prior quarter and $53.2 million for the fourth quarter of 2021. Banking noninterest income was $8.3 million for the fourth quarter of 2022, compared to $10.3 million for the prior quarter and $21.9 million for the fourth quarter of 2021.
-MORE-

FB Financial Corporation
Fourth Quarter 2022 Results
Page 3
Net changes in fair value in commercial loans held for sale during the fourth quarter of 2022 resulted in a loss, related to a single national syndicated credit, included in noninterest income of $2.6 million compared to a loss of $0.4 million in the prior quarter and a gain of $9.9 million in the fourth quarter of 2021.
Mortgage banking income decreased to $9.1 million in the fourth quarter, compared to $12.4 million in the third quarter of 2022 and $31.4 million in the fourth quarter of 2021. The Mortgage segment had a pre-tax net loss of $4.2 million for the fourth quarter of 2022 compared to a pre-tax net loss of $3.7 million during the previous quarter and a pre-tax contribution of $0.7 million for the fourth quarter of last year. Interest rate lock commitment volume totaled $281.7 million in the fourth quarter compared to $408.9 million in the third quarter of 2022 and $1.48 billion in the fourth quarter of 2021.
Chief Financial Officer, Michael Mettee noted, “Mortgage originations were expected to slow during the quarter due to normal seasonality, and results continue to be negatively impacted by volatile interest rates and the challenging housing market. The Mortgage segment continues to make adjustments to achieve sustainable operational profitability."
Expense Management
Noninterest expenses were $80.2 million for the fourth quarter of 2022, compared to $81.8 million for the prior quarter and $90.9 million for the fourth quarter of 2021. Banking segment noninterest expense was $66.9 million for the fourth quarter of 2022, compared to $65.9 million for the third quarter of 2022 and $60.1 million for the fourth quarter of 2021.
Mortgage segment noninterest expense was $13.3 million for the fourth quarter of 2022, compared to $16.0 million for the previous quarter and $30.8 million for the fourth quarter of 2021.
During the fourth quarter of 2022, the Company's core efficiency ratio was 61.0%, compared to 60.7% in the previous quarter and 67.0% for the fourth quarter of the prior year. The Banking segment core efficiency ratio for the fourth quarter was 54.7% versus the previous quarter of 53.8% and 57.5% in the fourth quarter of the previous year.
Mettee noted, “The Company's overall efficiency ratio was relatively stable for the quarter and the Banking segment moved slightly higher due to a modestly higher expense load and lower loan fees impacting top line revenue.”
Credit Quality
The Company recorded a net reversal in provisions for credit losses of $0.5 million in the fourth quarter of 2022. The negative provision expense was the net of a provision expense of $0.2 million related to loans held for investment and a negative provision expense of $0.6 million related to unfunded loan commitments. Unfunded construction loan commitments reduced by $57.7 million during the fourth quarter leading to the smaller allowance for credit losses ("ACL") and negative provision expense related to these unfunded commitments. The Company maintains an ACL of $134.2 million as of December 31, 2022, representing 1.44% of loans HFI.
The Company experienced net charge offs of $0.4 million in the fourth quarter of 2022, or 0.02% of average loans HFI, compared to net charge-offs to average loans HFI of 0.00% in the prior quarter. For the year-ended December 31, 2022, the Company experienced net charge-offs of $1.8 million, or 0.02% of average loans HFI, compared to 0.08% for the year-ended December 31, 2021.
The Company's nonperforming loans as a percent of loans HFI were 0.49% at the end of the fourth quarter of 2022 compared to 0.47% at the end of the previous quarter and 0.62% at the end of the fourth quarter of the previous year. Nonperforming assets as a percentage of total assets at the end of the fourth quarter were 0.68% compared to 0.62% as of the prior quarter-end. A single relationship from the commercial loans HFS portfolio from a previous acquisition contributed 7 bps of the increase in nonperforming assets in the fourth quarter.
Holmes commented, “Our loan portfolio continues to exhibit strong credit quality metrics. We had minimal charge-offs in the quarter, which is consistent with our results for the year, and our balance sheet is positioned for potential economic headwinds in 2023.”
Capital Strength
“We remain in a position of capital strength with a Common Equity Tier 1 ratio of 11.0% and tangible common equity to tangible assets of 8.50%. The Company is well positioned to deploy capital as opportunities arise,” commented Holmes.
Summary
Holmes summarized, "The fourth quarter results demonstrated our ability to raise customer deposits in a challenging environment. The growth resulted in net interest margin contraction, but positions the Company well as we move into 2023. We remain positioned for a range of economic outcomes by concentrating on liquidity, credit and capital in the near term.
-MORE-

FB Financial Corporation
Fourth Quarter 2022 Results
Page 4
WEBCAST AND CONFERENCE CALL INFORMATION
A focused discipline on these priorities will serve our customers, associates, communities, and shareholders well during the coming year." FB Financial Corporation will host a conference call to discuss the Company's financial results on January 17, 2023, at 8:00 a.m. (Central Time). To listen to the call, participants should dial 1-877-883-0383 (confirmation code 9684791) approximately 10 minutes prior to the call. A telephonic replay will be available approximately two hours after the call through January 24, 2023, by dialing 1-877-344-7529 and entering confirmation code 3581055.
A live online broadcast of the Company’s quarterly conference call will be available online at https://event.choruscall.com/mediaframe/webcast.html?webcastid=hqRQfmWF. An online replay will be available on the Company’s website approximately two hours after the conclusion of the call and will remain available for 12 months.
ABOUT FB FINANCIAL CORPORATION
FB Financial Corporation (NYSE: FBK) is a financial holding company headquartered in Nashville, Tennessee. FB Financial Corporation operates through its wholly owned banking subsidiary, FirstBank with 82 full-service bank branches across Tennessee, Kentucky, Alabama and North Georgia, and mortgage offices across the Southeast. FirstBank has approximately $12.8 billion in total assets.
MEDIA CONTACT:
FINANCIAL CONTACT:
Jeanie M. Rittenberry Michael Mettee
615-313-8328 615-564-1212
jrittenberry@firstbankonline.com mmettee@firstbankonline.com
www.firstbankonline.com
investorrelations@firstbankonline.com
SUPPLEMENTAL FINANCIAL INFORMATION AND EARNINGS PRESENTATION
Investors are encouraged to review this Earnings Release in conjunction with the Supplemental Financial Information and Earnings Presentation posted on the Company’s website, which can be found at https://investors.firstbankonline.com. This Earnings Release, the Supplemental Financial Information and the Earnings Presentation are also included with a Current Report on Form 8-K that the Company furnished to the U.S. Securities and Exchange Commission (“SEC”) on January 17, 2023.
BUSINESS SEGMENT RESULTS
The Company has included its business segment financial tables as part of the Supplemental Financial Information, which is available in connection with this Earnings Release. A detailed discussion of historical business segment results is included in the Company’s Annual Report on Form 10-K filed with the SEC for the year ended December 31, 2021.
FORWARD-LOOKING STATEMENTS
Certain statements contained in this Earnings Release that are not historical in nature may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements regarding the Company’s future plans, results, strategies, and expectations, including expectations around changing economic markets. These statements can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “project,” and other variations of such words and phrases and similar expressions. These forward-looking statements are not historical facts, and are based upon management's current expectations, estimates, and projections, many of which, by their nature, are inherently uncertain and beyond the Company’s control. The inclusion of these forward-looking statements should not be regarded as a representation by the Company or any other person that such expectations, estimates, and projections will be achieved. Accordingly, the Company cautions shareholders and investors that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict. Actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements including, without limitation, (1) current and future economic conditions, including the effects of inflation, interest rate fluctuations, changes in the economy or global supply chain, supply-demand imbalances affecting local real estate prices, and high unemployment rates in the local or regional economies in which the Company operates and/or the US economy generally, (2) changes in government interest rate policies and its impact on the Company’s business, net interest margin, and mortgage operations, (3) the Company’s ability to effectively manage problem credits, (4) the Company’s ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions, (5) difficulties and delays in integrating acquired businesses or fully realizing costs savings, revenue synergies and other benefits from future and prior acquisitions, (6) the Company’s ability to successfully execute its various business strategies, (7) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including legislative developments, (8) the potential impact of the proposed phase-out of the London Interbank Offered Rate ("LIBOR") or other changes involving LIBOR, (9) the effectiveness of the Company’s cybersecurity controls and procedures to prevent and mitigate attempted intrusions, (10) the Company's dependence on information technology systems of third party service providers and the risk of systems failures, interruptions, or breaches of security, and (11) the adverse effects of the ongoing global COVID-19 pandemic, including the effect of actions taken to mitigate its impact on individuals or the economy broadly; (12) natural disasters or acts of war or terrorism, (13) international or political instability, including the impacts related to or resulting from Russia’s military action in Ukraine and additional sanctions and export controls, as well as the broader impacts to financial markets and the global macroeconomic and geopolitical environments, and (14) general competitive, economic, political, and market conditions.
-MORE-

FB Financial Corporation
Fourth Quarter 2022 Results
Page 5
Further information regarding the Company and factors which could affect the forward-looking statements contained herein can be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, and in any of the Company’s subsequent filings with the SEC. Many of these factors are beyond the Company’s ability to control or predict. If one or more events related to these or other risks or uncertainties materialize, or if the underlying assumptions prove to be incorrect, actual results may differ materially from the forward-looking statements. Accordingly, shareholders and investors should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this Earnings Release, and the Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for the Company to predict their occurrence or how they will affect the Company.
The Company qualifies all forward-looking statements by these cautionary statements.
GAAP RECONCILIATION AND USE OF NON-GAAP FINANCIAL MEASURES
This Earnings Release contains certain financial measures that are not measures recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered non-GAAP financial measures. These non-GAAP financial measures may include, without limitation, adjusted net income, adjusted diluted earnings per common share, adjusted and unadjusted pre-tax pre-provision earnings, core revenue, core noninterest expense and core noninterest income, core efficiency ratio (tax equivalent basis), adjusted Banking segment pre-tax, pre-provision earnings, Banking segment core noninterest income, Mortgage segment core noninterest income, Banking segment core noninterest expense, Mortgage segment core noninterest expense, Banking segment core revenue, Mortgage segment core revenue, Banking segment core efficiency ratio (tax equivalent basis), Mortgage segment core efficiency ratio (tax equivalent basis), adjusted return on average assets and equity, and adjusted pre-tax pre-provision return on average assets and equity. Each of these non-GAAP metrics excludes certain income and expense items that the Company’s management considers to be non-core/adjusted in nature. The Company refers to these non-GAAP measures as adjusted (or core) measures. Also, the Company presents tangible assets, tangible common equity, adjusted tangible common equity, tangible book value per common share, adjusted tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, adjusted return on average tangible common equity, and adjusted pre-tax pre-provision return on average tangible common equity. Each of these non-GAAP metrics excludes the impact of goodwill and other intangibles. Adjusted tangible common equity and adjusted tangible book value also exclude the impact of net accumulated other comprehensive (loss) income.
The Company’s management uses these non-GAAP financial measures in their analysis of the Company’s performance, financial condition and the efficiency of its operations as management believes such measures facilitate period-to-period comparisons and provide meaningful indications of its operating performance as they eliminate both gains and charges that management views as non-recurring or not indicative of operating performance. Management believes that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods as well as demonstrate the effects of significant non-core gains and charges in the current and prior periods. The Company’s management also believes that investors find these non-GAAP financial measures useful as they assist investors in understanding the Company’s underlying operating performance and in the analysis of ongoing operating trends. In addition, because intangible assets such as goodwill and the other items excluded each vary extensively from company to company, the Company believes that the presentation of this information allows investors to more easily compare the Company’s results to the results of other companies. However, the non-GAAP financial measures discussed herein should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which the Company calculates the non-GAAP financial measures discussed herein may differ from that of other companies reporting measures with similar names. Investors should understand how such other banking organizations calculate their financial measures with names similar to the non-GAAP financial measures the Company has discussed herein when comparing such non-GAAP financial measures. See the corresponding non-GAAP reconciliation tables below in this Earnings Release for additional discussion and reconciliation of these measures to the most directly comparable GAAP financial measures.
-MORE-

FB Financial Corporation
Fourth Quarter 2022 Results
Page 6
Financial Summary and Key Metrics
(Unaudited)
(In Thousands, Except Share Data and %)
2022 2021
Fourth Quarter Third Quarter Fourth Quarter
Statement of Income Data
Total interest income $ 147,598  $ 128,483  $ 97,219 
Total interest expense 37,100  17,099  7,464 
Net interest income 110,498  111,384  89,755 
Total noninterest income 17,469  22,592  53,219 
Total noninterest expense 80,230  81,847  90,902 
Earnings before income taxes and provisions for credit losses 47,737  52,129  52,072 
Provisions for credit losses (456) 11,367  (10,769)
Income tax expense 10,042  8,931  14,006 
Net income applicable to noncontrolling interest — 
Net income applicable to FB Financial Corporation(a)
$ 38,143  $ 31,831  $ 48,827 
Net interest income (tax-equivalent basis) $ 111,279  $ 112,145  $ 90,537 
Adjusted net income* $ 40,045  $ 32,117  $ 42,551 
Adjusted pre-tax, pre-provision earnings* $ 50,299  $ 52,516  $ 43,573 
Per Common Share
Diluted net income $ 0.81  $ 0.68  $ 1.02 
Adjusted diluted net income* 0.85  0.68  0.89 
Book value 28.36  27.30  30.13 
Tangible book value* 22.90  21.85  24.67 
Adjusted tangible book value* 26.53  25.84  24.55 
Weighted average number of shares outstanding - fully diluted 47,036,742  47,024,611  47,896,715 
Period-end number of shares 46,737,912  46,926,377  47,549,241 
Selected Balance Sheet Data
Cash and cash equivalents $ 1,027,052  $ 618,290  $ 1,797,740 
Loans held for investment (HFI) 9,298,212  9,105,016  7,604,662 
Allowance for credit losses(b)
(134,192) (134,476) (125,559)
Mortgage loans held for sale, at fair value(c)
108,961  97,011  672,924 
Commercial loans held for sale, at fair value 30,490  33,722  79,299 
Investment securities, at fair value 1,474,176  1,485,133  1,681,892 
Other real estate owned, net 5,794  5,919  9,777 
Total assets 12,847,756  12,258,082  12,597,686 
Interest-bearing deposits 8,179,203  7,039,568  8,096,683 
Noninterest-bearing deposits 2,676,631  2,966,514  2,740,214 
Total deposits 10,855,834  10,006,082  10,836,897 
Borrowings 415,677  722,940  171,778 
Total common shareholders' equity 1,325,425  1,281,161  1,432,602 
Selected Ratios
Return on average:
Assets 1.22  % 1.05  % 1.60  %
Shareholders' equity 11.7  % 9.45  % 13.7  %
Tangible common equity* 14.6  % 11.7  % 16.8  %
Average shareholders' equity to average assets 10.4  % 11.1  % 11.7  %
Net interest margin (tax-equivalent basis) 3.78  % 3.93  % 3.19  %
Efficiency ratio (GAAP) 62.7  % 61.1  % 63.6  %
Core efficiency ratio (tax-equivalent basis)* 61.0  % 60.7  % 67.0  %
Loans HFI to deposit ratio 85.7  % 91.0  % 70.2  %
Total loans to deposit ratio 86.9  % 92.3  % 77.1  %
Noninterest-bearing deposits to total deposits 24.7  % 29.6  % 25.3  %
Yield on interest-earning assets 5.04  % 4.53  % 3.45  %
Cost of interest-bearing liabilities 1.84  % 0.90  % 0.38  %
Cost of total deposits 1.20  % 0.52  % 0.22  %
Credit Quality Ratios
Allowance for credit losses as a percentage of loans HFI(b)
1.44  % 1.48  % 1.65  %
Net charge-offs as a percentage of average loans HFI 0.02  % 0.00  % 0.12  %
Nonperforming loans HFI as a percentage of total loans HFI 0.49  % 0.47  % 0.62  %
Nonperforming assets as a percentage of total assets(c)
0.68  % 0.62  % 0.50  %
Preliminary capital ratios (Consolidated)
Total common shareholders' equity to assets 10.3  % 10.5  % 11.4  %
Tangible common equity to tangible assets* 8.50  % 8.54  % 9.51  %
Tier 1 capital (to average assets) 10.5  % 10.7  % 10.5  %
Tier 1 capital (to risk-weighted assets)(d)
11.3  % 11.2  % 12.6  %
Total capital (to risk-weighted assets)(d)
13.1  % 13.0  % 14.5  %
Common equity Tier 1 (to risk-weighted assets) (CET1)(d)
11.0  % 10.9  % 12.3  %
(a) Includes dividends declared and paid by the Company's REIT subsidiary to minority interest preferred shareholders in the fourth quarter of 2022 and the fourth quarter of 2021.
(b) Excludes reserve for credit losses on unfunded commitments of $22,969, $23,577, and $14,380 recorded in accrued expenses and other liabilities at December 31, 2022, September 30, 2022, and December 31, 2021, respectively.
(c) Includes optional right to repurchase seriously delinquent GNMA loans previously sold of $26,211 and $26,485 as of December 31, 2022 and September 30, 2022, respectively.
(d) Risk-weighted assets are calculated using the standardized method of the Basel III Framework.
*These measures are considered non-GAAP financial measures. For a reconciliation and discussion of this non-GAAP measure, see "GAAP Reconciliation and Use of non-GAAP Financial Measures" and the corresponding non-GAAP reconciliation tables in this Earnings Release dated January 17, 2023.
-MORE-

FB Financial Corporation
Fourth Quarter 2022 Results
Page 7
Non-GAAP Reconciliation
For the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
2022 2021
Adjusted net income Fourth Quarter Third Quarter Fourth Quarter
Income before income taxes $ 48,193  $ 40,762  $ 62,841 
Less other non-operating items(1)
(2,562) (387) 8,499 
Adjusted pre-tax net income 50,755  41,149  54,342 
Adjusted income tax expense 10,710  9,032  11,791 
Adjusted net income $ 40,045  $ 32,117  $ 42,551 
Weighted average common shares outstanding - fully diluted 47,036,742  47,024,611  47,896,715 
Adjusted diluted earnings per common share
Diluted earnings per common share $ 0.81  $ 0.68  $ 1.02 
Less other non-operating items (0.05) —  0.18 
Less tax effect 0.01  —  (0.05)
Adjusted diluted earnings per common share $ 0.85  $ 0.68  $ 0.89 
(1) 4Q22 includes a $2,562 loss from change in fair value of commercial loans held for sale acquired from Franklin; 3Q22 includes a $387 loss from change in fair value of commercial loans held for sale acquired from Franklin; 4Q21 includes a $9,921 gain from change in fair value of commercial loans held for sale acquired from Franklin and $1,422 related to certain nonrecurring charitable contributions.
Adjusted net income 2022 2021 2020
Income before income taxes $ 159,574  $ 243,051  $ 82,461 
Plus mortgage restructuring and offering expenses 12,458  605  34,879 
Plus initial provision for credit losses on acquired loans and unfunded commitments —  —  66,136 
Less other non-operating items(1)
(5,133) 11,032  (4,400)
Adjusted pre-tax net income 177,165  232,624  187,876 
Adjusted income tax expense(2)
39,587  51,553  45,944 
Adjusted net income $ 137,578  $ 181,071  $ 141,932 
Weighted average common shares outstanding - fully diluted 47,239,791  47,955,880  38,099,744 
Adjusted diluted earnings per share
Diluted earnings per common share $ 2.64  $ 3.97  $ 1.67 
Plus mortgage restructuring and offering expenses 0.26  0.01  0.92 
Plus initial provision for credit losses on acquired loans and unfunded commitments —  —  1.74 
Less other non-operating items (0.11) 0.22  (0.11)
Less tax effect 0.10  (0.02) 0.71 
Adjusted diluted earnings per common share $ 2.91  $ 3.78  $ 3.73 
(1) 2022 includes a $5,133 loss from change in fair value of commercial loans held for sale acquired from Franklin; 2021 includes a $11,172 gain from change in fair value on commercial loans held for sale acquired from Franklin, a loss on swap cancellation of $1,510, a $2,005 gain on other real estate owned, a $787 gain from lease terminations and $1,422 related to certain nonrecurring charitable contributions.
(2) 2021 includes a $1,678 tax benefit related to a change in the value of a net operating loss tax asset related to Franklin.

2022 2021
Adjusted pre-tax pre-provision earnings Fourth Quarter Third Quarter Fourth Quarter
Income before income taxes $ 48,193  $ 40,762  $ 62,841 
Plus provisions for credit losses (456) 11,367  (10,769)
Pre-tax pre-provision earnings 47,737  52,129  52,072 
Less other non-operating items (2,562) (387) 8,499 
Adjusted pre-tax pre-provision earnings $ 50,299  $ 52,516  $ 43,573 
-MORE-

FB Financial Corporation
Fourth Quarter 2022 Results
Page 8
Non-GAAP Reconciliation
For the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
2022 2021
Core efficiency ratio (tax-equivalent basis) Fourth Quarter Third Quarter Fourth Quarter
Total noninterest expense $ 80,230  $ 81,847  $ 90,902 
Less certain charitable contributions —  —  1,422 
Core noninterest expense $ 80,230  $ 81,847  $ 89,480 
Net interest income (tax-equivalent basis) $ 111,279  $ 112,145  $ 90,537 
Total noninterest income 17,469  22,592  53,219 
   Less (loss) gain on change in fair value on commercial loans held for sale (2,562) (387) 9,921 
   Less (loss) gain on sales or write-downs of other real estate owned and other
      assets
(252) 429  187 
 Less gain (loss) from securities, net 25  (140) 46 
Core noninterest income 20,258  22,690  43,065 
Core revenue $ 131,537  $ 134,835  $ 133,602 
Efficiency ratio (GAAP)(a)
62.7  % 61.1  % 63.6  %
Core efficiency ratio (tax-equivalent basis) 61.0  % 60.7  % 67.0  %
(a) Efficiency ratio (GAAP) is calculated by dividing reported noninterest expense by reported total revenue

2022 2021
Banking segment core efficiency ratio (tax equivalent) Fourth Quarter Third Quarter Fourth Quarter
Core noninterest expense $ 80,230  $ 81,847  $ 89,480 
  Less Mortgage segment noninterest expense 13,304  15,961  30,798 
Banking segment core noninterest expense $ 66,926  $ 65,886  $ 58,682 
Banking segment net interest income (tax equivalent basis) $ 111,279  $ 112,145  $ 90,398 
Core noninterest income 20,258  22,690  43,065 
Less Mortgage segment core noninterest income 9,148  12,384  31,350 
Banking segment core noninterest income 11,110  10,306  11,715 
Core revenue 131,537  134,835  133,602 
  Less Mortgage segment core total revenue 9,148  12,384  31,489 
Banking segment core total revenue $ 122,389  $ 122,451  $ 102,113 
Banking segment core efficiency ratio (tax-equivalent basis) 54.7  % 53.8  % 57.5  %
Mortgage segment core efficiency ratio (tax equivalent)
Mortgage segment noninterest expense $ 13,304  $ 15,961  $ 30,798 
Mortgage segment net interest income —  —  139 
Mortgage segment noninterest income 9,124  12,299  31,369 
  Less (loss) gain on sales or write-downs of other real estate owned (24) (85) 19 
Mortgage segment core noninterest income 9,148  12,384  31,350 
Mortgage segment core total revenue $ 9,148  $ 12,384  $ 31,489 
Mortgage segment core efficiency ratio (tax-equivalent basis) 145.4  % 128.9  % 97.8  %
-MORE-

FB Financial Corporation
Fourth Quarter 2022 Results
Page 9
Non-GAAP Reconciliation
For the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
2022 2021
Adjusted Banking segment pre-tax pre-provision earnings Fourth Quarter Third Quarter Fourth Quarter
Banking segment pre-tax net contribution $ 52,373  $ 44,424  $ 62,131 
Plus provisions for credit losses (456) 11,367  (10,769)
Banking segment pre-tax pre-provision earnings 51,917  55,791  51,362 
Less other non-operating items (2,562) (387) 8,499 
Adjusted Banking segment pre-tax pre-provision earnings $ 54,479  $ 56,178  $ 42,863 
2022 2021
Tangible assets and equity Fourth Quarter Third Quarter Fourth Quarter
Tangible assets
Total assets $ 12,847,756  $ 12,258,082  $ 12,597,686 
Less goodwill 242,561  242,561  242,561 
Less intangibles, net 12,368  13,407  16,953 
Tangible assets $ 12,592,827  $ 12,002,114  $ 12,338,172 
Tangible common equity
Total common shareholders' equity $ 1,325,425  $ 1,281,161  $ 1,432,602 
Less goodwill 242,561  242,561  242,561 
Less intangibles, net 12,368  13,407  16,953 
Tangible common equity $ 1,070,496  $ 1,025,193  $ 1,173,088 
Less accumulated other comprehensive (loss) income, net (169,433) (187,440) 5,858 
Adjusted tangible common equity 1,239,929  1,212,633  1,167,230 
Common shares outstanding 46,737,912  46,926,377  47,549,241 
Book value per common share $ 28.36  $ 27.30  $ 30.13 
Tangible book value per common share
 
$ 22.90  $ 21.85  $ 24.67 
Adjusted tangible book value per common share $ 26.53  $ 25.84  $ 24.55 
Total common shareholders' equity to total assets 10.3  % 10.5  % 11.4  %
Tangible common equity to tangible assets 8.50  % 8.54  % 9.51  %
Non-GAAP Reconciliation
For the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
2022 2021
Return on average tangible common equity Fourth Quarter Third Quarter Fourth Quarter
Average common shareholders' equity $ 1,294,758  $ 1,336,143  $ 1,411,987 
Less average goodwill 242,561  242,561  242,561 
Less average intangibles, net 12,865  13,953  17,580 
Average tangible common equity $ 1,039,332  $ 1,079,629  $ 1,151,846 
Net income $ 38,143  $ 31,831  $ 48,827 
Return on average common equity 11.7  % 9.45  % 13.7  %
Return on average tangible common equity 14.6  % 11.7  % 16.8  %
Adjusted net income $ 40,045  $ 32,117  $ 42,551 
Adjusted return on average tangible common equity 15.3  % 11.8  % 14.7  %
Adjusted pre-tax pre-provision earnings $ 50,299  $ 52,516  $ 43,573 
Adjusted pre-tax pre-provision return on average tangible common equity 19.2  % 19.3  % 15.0  %
2022 2021
-MORE-

FB Financial Corporation
Fourth Quarter 2022 Results
Page 10
Adjusted return on average assets and equity Fourth Quarter Third Quarter Fourth Quarter
Net income $ 38,143  $ 31,831  $ 48,827 
Average assets 12,446,027  12,038,115  12,085,817 
Average common equity 1,294,758  1,336,143  1,411,987 
Return on average assets 1.22  % 1.05  % 1.60  %
Return on average common equity 11.7  % 9.45  % 13.7  %
Adjusted net income $ 40,045  $ 32,117  $ 42,551 
Adjusted return on average assets 1.28  % 1.06  % 1.40  %
Adjusted return on average common equity 12.3  % 9.54  % 12.0  %
Adjusted pre-tax pre-provision earnings $ 50,299  $ 52,516  $ 43,573 
Adjusted pre-tax pre-provision return on average assets 1.60  % 1.73  % 1.43  %
Adjusted pre-tax pre-provision return on average common equity 15.4  % 15.6  % 12.2  %

-END-
EX-99.2 3 a4q22supplementalfinancial.htm EX-99.2 Document




















logoa07a.jpg

 
 
Fourth Quarter 2022
Financial Supplement




TABLE OF CONTENTS
 
  Page
   
Financial Summary and Key Metrics
   
Consolidated Statements of Income
   
Consolidated Balance Sheets
Average Balance, Average Yield Earned and Average Rate Paid
Loans and Deposits by Market
   
Segment Data
   
Loan Portfolio
   
Asset Quality
 14
Preliminary Capital Ratios
   
Investment Portfolio
   
Non-GAAP Reconciliation




Use of non-GAAP Financial Measures
 
This Supplemental Financial Information contains certain financial measures that are not measures recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered non-GAAP financial measures. These non-GAAP financial measures may include, without limitation, adjusted net income, adjusted diluted earnings per common share, adjusted and unadjusted pre-tax pre-provision earnings, core revenue, core noninterest expense and core noninterest income, core efficiency ratio (tax equivalent basis), adjusted Banking segment pre-tax, pre-provision earnings, Banking segment core noninterest income, Mortgage segment core noninterest income, Banking segment core noninterest expense, Mortgage segment core noninterest expense, Banking segment core revenue, Mortgage segment core revenue, Banking segment core efficiency ratio (tax equivalent basis), Mortgage segment core efficiency ratio (tax equivalent basis), adjusted return on average assets and equity, and adjusted pre-tax pre-provision return on average assets and equity. Each of these non-GAAP metrics excludes certain income and expense items that the Company’s management considers to be non-core/adjusted in nature. The Company refers to these non-GAAP measures as adjusted (or core) measures. Also, the Company presents tangible assets, tangible common equity, adjusted tangible common equity, tangible book value per common share, adjusted tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, adjusted return on average tangible common equity, and adjusted pre-tax pre-provision return on average tangible common equity. Each of these non-GAAP metrics excludes the impact of goodwill and other intangibles. Adjusted tangible common equity and adjusted tangible book value also exclude the impact of net accumulated other comprehensive (loss) income.

The Company’s management uses these non-GAAP financial measures in their analysis of the Company’s performance, financial condition and the efficiency of its operations as management believes such measures facilitate period-to-period comparisons and provide meaningful indications of its operating performance as they eliminate both gains and charges that management views as non-recurring or not indicative of operating performance. Management believes that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods as well as demonstrate the effects of significant non-core gains and charges in the current and prior periods. The Company’s management also believes that investors find these non-GAAP financial measures useful as they assist investors in understanding the Company’s underlying operating performance and in the analysis of ongoing operating trends. In addition, because intangible assets such as goodwill and the other items excluded vary extensively from company to company, the Company believes that the presentation of this information allows investors to more easily compare the Company’s results to the results of other companies. However, the non-GAAP financial measures discussed herein should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which the Company calculates the non-GAAP financial measures discussed herein may differ from that of other companies reporting measures with similar names. Investors should understand how such other banking organizations calculate their financial measures with names similar to the non-GAAP financial measures the Company has discussed herein when comparing such non-GAAP financial measures. See the corresponding non-GAAP reconciliation tables in this Supplemental Financial Information dated January 17, 2023, for additional discussion and reconciliation of these measures to the most directly comparable GAAP financial measures.



Financial Summary and Key Metrics
(Unaudited)
(In Thousands, Except Share Data and %)
  2022 2021
  Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Statement of Income Data
Total interest income $ 147,598  $ 128,483  $ 110,214  $ 95,127  $ 97,219 
Total interest expense 37,100  17,099  8,043  6,945  7,464 
Net interest income 110,498  111,384  102,171  88,182  89,755 
Total noninterest income 17,469  22,592  33,214  41,392  53,219 
Total noninterest expense 80,230  81,847  96,997  89,272  90,902 
Earnings before income taxes and provisions for credit losses 47,737  52,129  38,388  40,302  52,072 
Provisions for credit losses (456) 11,367  12,318  (4,247) (10,769)
Income tax expense 10,042  8,931  6,717  9,313  14,006 
Net income applicable to noncontrolling interest —  — 
Net income applicable to FB Financial Corporation(a)
$ 38,143  $ 31,831  $ 19,345  $ 35,236  $ 48,827 
Net interest income (tax-equivalent basis) $ 111,279  $ 112,145  $ 102,926  $ 88,932  $ 90,537 
Adjusted net income* $ 40,045  $ 32,117  $ 30,051  $ 35,365  $ 42,551 
Adjusted pre-tax, pre-provision earnings* $ 50,299  $ 52,516  $ 52,856  $ 40,476  $ 43,573 
Per Common Share
Diluted net income $ 0.81  $ 0.68  $ 0.41  $ 0.74  $ 1.02 
Adjusted diluted net income* 0.85  0.68  0.64  0.74  0.89 
Book value 28.36  27.30  28.15  29.06  30.13 
Tangible book value* 22.90  21.85  22.67  23.62  24.67 
Adjusted tangible book value* 26.53  25.84  25.24  25.12  24.55 
Weighted average number of shares outstanding - fully diluted 47,036,742  47,024,611  47,211,650  47,723,902  47,896,715 
Period-end number of shares 46,737,912  46,926,377  46,881,896  47,487,874  47,549,241 
Selected Balance Sheet Data
Cash and cash equivalents $ 1,027,052  $ 618,290  $ 872,861  $ 1,743,311  $ 1,797,740 
Loans held for investment (HFI) 9,298,212  9,105,016  8,624,337  8,004,976  7,604,662 
Allowance for credit losses(b)
(134,192) (134,476) (126,272) (120,049) (125,559)
Mortgage loans held for sale(c)
108,961  97,011  222,400  318,549  672,924 
Commercial loans held for sale 30,490  33,722  37,815  78,179  79,299 
Investment securities, at fair value 1,474,176  1,485,133  1,621,344  1,686,738  1,681,892 
Other real estate owned, net 5,794  5,919  9,398  9,721  9,777 
Total assets 12,847,756  12,258,082  12,193,862  12,674,191  12,597,686 
Interest-bearing deposits 8,179,203  7,039,568  7,647,782  8,208,580  8,096,683 
Noninterest-bearing deposits 2,676,631  2,966,514  2,895,520  2,787,698  2,740,214 
Total deposits 10,855,834  10,006,082  10,543,302  10,996,278  10,836,897 
Borrowings 415,677  722,940  160,400  155,733  171,778 
Total common shareholders' equity 1,325,425  1,281,161  1,319,852  1,379,776  1,432,602 
Selected Ratios
Return on average:
Assets 1.22  % 1.05  % 0.62  % 1.13  % 1.60  %
Shareholders' equity 11.7  % 9.45  % 5.74  % 10.1  % 13.7  %
Tangible common equity* 14.6  % 11.7  % 7.09  % 12.4  % 16.8  %
Average shareholders' equity to average assets 10.4  % 11.1  % 10.9  % 11.2  % 11.7  %
Net interest margin (NIM) (tax-equivalent basis) 3.78  % 3.93  % 3.52  % 3.04  % 3.19  %
Efficiency ratio (GAAP) 62.7  % 61.1  % 71.6  % 68.9  % 63.6  %
Core efficiency ratio (tax-equivalent basis)* 61.0  % 60.7  % 61.1  % 68.1  % 67.0  %
Loans HFI to deposit ratio 85.7  % 91.0  % 81.8  % 72.8  % 70.2  %
Total loans to deposit ratio 86.9  % 92.3  % 84.3  % 76.4  % 77.1  %
Noninterest-bearing deposits to total deposits 24.7  % 29.6  % 27.5  % 25.4  % 25.3  %
Yield on interest-earning assets 5.04  % 4.53  % 3.80  % 3.28  % 3.45  %
Cost of interest-bearing liabilities 1.84  % 0.90  % 0.40  % 0.34  % 0.38  %
Cost of total deposits 1.20  % 0.52  % 0.25  % 0.20  % 0.22  %
Credit Quality Ratios
Allowance for credit losses as a percentage of loans HFI(b)
1.44  % 1.48  % 1.46  % 1.50  % 1.65  %
Net charge-offs (recoveries) as a percentage of average loans HFI 0.02  % 0.00  % 0.09  % (0.03) % 0.12  %
Nonperforming loans HFI as a percentage of total loans HFI 0.49  % 0.47  % 0.51  % 0.51  % 0.62  %
Nonperforming assets as a percentage of total assets(c)
0.68  % 0.62  % 0.46  % 0.44  % 0.50  %
Preliminary capital ratios (Consolidated)
Total common shareholders' equity to assets 10.3  % 10.5  % 10.8  % 10.9  % 11.4  %
Tangible common equity to tangible assets* 8.50  % 8.54  % 8.90  % 9.03  % 9.51  %
Tier 1 capital (to average assets) 10.5  % 10.7  % 10.2  % 10.2  % 10.5  %
Tier 1 capital (to risk-weighted assets)(d)
11.3  % 11.2  % 11.8  % 12.3  % 12.6  %
Total capital (to risk-weighted assets)(d)
13.1  % 13.0  % 13.6  % 14.2  % 14.5  %
Common equity Tier 1 (to risk-weighted assets) (CET1)(d)
11.0  % 10.9  % 11.5  % 12.0  % 12.3  %
(a) Includes dividends declared and paid by the Company's REIT subsidiary to minority interest preferred shareholders in the fourth and second quarters of 2022 and the fourth quarter of 2021.
(b) Excludes reserve for credit losses on unfunded commitments of $22,969, $23,577, $20,399, $16,262, and $14,380 recorded in accrued expenses and other liabilities as of December 31, 2022, September 30, 2022, June 30, 2022 March 31, 2022, and December 31, 2021, respectively.
(c) Includes optional right to repurchase seriously delinquent GNMA loans previously sold as of December 31, 2022 and September 30, 2022. See nonperforming assets summary on page 14 of earnings release supplement.
(d) Risk-weighted assets are calculated using the standardized method of the Basel III Framework.
*These measures are considered non-GAAP financial measures. For a reconciliation and discussion of this non-GAAP measure, see "Use of non-GAAP Financial Measures" and the corresponding financial tables in this Supplemental Financial Information.
FB Financial Corporation
4


Consolidated Statements of Income
For the Quarter Ended
(Unaudited)
(In Thousands, Except Share Data and %)
    Q4 2022 Q4 2022
    vs. vs.
  2022 2021 Q3 2022 Q4 2021
Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter Percent variance Percent variance
Interest income:
Interest and fees on loans $ 133,180  $ 116,664  $ 99,655  $ 86,864  $ 89,996  14.2  % 48.0  %
Interest on securities
Taxable 6,707  6,843  6,499  5,420  4,534  (1.99) % 47.9  %
Tax-exempt 1,806  1,818  1,842  1,866  1,885  (0.66) % (4.19) %
Other 5,905  3,158  2,218  977  804  87.0  % 634.5  %
Total interest income 147,598  128,483  110,214  95,127  97,219  14.9  % 51.8  %
Interest expense:
Deposits 31,456  13,133  6,591  5,462  5,848  139.5  % 437.9  %
Borrowings 5,644  3,966  1,452  1,483  1,616  42.3  % 249.3  %
Total interest expense 37,100  17,099  8,043  6,945  7,464  117.0  % 397.1  %
Net interest income 110,498  111,384  102,171  88,182  89,755  (0.80) % 23.1  %
Provision for credit losses 152  8,189  8,181  (6,129) (11,646) (98.1) % (101.3) %
Provision for credit losses on unfunded commitments (608) 3,178  4,137  1,882  877  (119.1) % (169.3) %
Net interest income after provisions for credit
   losses
110,954  100,017  89,853  92,429  100,524  10.9  % 10.4  %
Noninterest income:
Mortgage banking income 9,106  12,384  22,559  29,531  31,350  (26.5) % (71.0) %
Service charges on deposit accounts 3,019  3,208  2,908  2,914  2,817  (5.89) % 7.17  %
ATM and interchange fees 2,546  2,614  5,353  5,087  5,310  (2.60) % (52.1) %
Investment services and trust income 2,232  2,227  2,275  2,132  1,040  0.22  % 114.6  %
Gain (loss) from securities, net 25  (140) (109) (152) 46  (117.9) % (45.7) %
(Loss) gain on sales or write-downs of other real estate
     owned
(25) 435  (26) (498) 26  (105.7) % (196.2) %
(Loss) gain from other assets (227) (6) 18  64  161  3,683.3  % (241.0) %
Other income 793  1,870  236  2,314  12,469  (57.6) % (93.6) %
Total noninterest income 17,469  22,592  33,214  41,392  53,219  (22.7) % (67.2) %
Total revenue 127,967  133,976  135,385  129,574  142,974  (4.49) % (10.5) %
Noninterest expenses:
Salaries, commissions and employee benefits 45,839  51,028  55,181  59,443  58,562  (10.2) % (21.7) %
Occupancy and equipment expense 6,295  6,011  5,853  5,403  5,549  4.72  % 13.4  %
Legal and professional fees 4,857  4,448  3,116  2,607  2,460  9.20  % 97.4  %
Data processing 2,096  2,334  2,404  2,481  2,531  (10.2) % (17.2) %
Amortization of core deposits and other intangibles 1,039  1,108  1,194  1,244  1,295  (6.23) % (19.8) %
Advertising 3,094  2,050  2,031  4,033  3,909  50.9  % (20.8) %
Mortgage restructuring expense —  —  12,458  —  —  —  % —  %
Other expense 17,010  14,868  14,760  14,061  16,596  14.4  % 2.49  %
Total noninterest expense 80,230  81,847  96,997  89,272  90,902  (1.98) % (11.7) %
Income before income taxes 48,193  40,762  26,070  44,549  62,841  18.2  % (23.3) %
Income tax expense 10,042  8,931  6,717  9,313  14,006  12.4  % (28.3) %
Net income applicable to FB Financial
Corporation and noncontrolling interest
38,151  31,831  19,353  35,236  48,835  19.9  % (21.9) %
Net income applicable to noncontrolling interest —  —  100.0  % —  %
Net income applicable to FB Financial
Corporation
$ 38,143  $ 31,831  $ 19,345  $ 35,236  $ 48,827  19.8  % (21.9) %
Weighted average common shares outstanding:    
Basic 46,909,389  46,908,520  47,111,055  47,530,520  47,683,682  —  % (1.62) %
Fully diluted 47,036,742  47,024,611  47,211,650  47,723,902  47,896,715  0.03  % (1.80) %
Earnings per common share:    
Basic $ 0.81  $ 0.68  $ 0.41  $ 0.74  $ 1.02  19.1  % (20.6) %
Fully diluted 0.81  0.68  0.41  0.74  1.02  19.1  % (20.6) %
Fully diluted - adjusted* 0.85  0.68  0.64  0.74  0.89  25.0  % (4.49) %
*These measures are considered non-GAAP financial measures. For a reconciliation and discussion of this non-GAAP measure, see "Use of non-GAAP Financial Measures" and the corresponding financial tables in this Supplemental Financial Information.
FB Financial Corporation
5


Consolidated Statements of Income
(Unaudited)
(In Thousands, Except Share Data and %)
      2022
  For the Year Ended vs.
  December 31, 2021
  2022 2021 Percent variance
Interest income:
Interest and fees on loans $ 436,363  $ 359,262  21.5  %
Interest on securities
Taxable 25,469  15,186  67.7  %
Tax-exempt 7,332  7,657  (4.24) %
Other 12,258  2,893  323.7  %
Total interest income 481,422  384,998  25.0  %
Interest expense:
Deposits 56,642  30,189  87.6  %
Borrowings 12,545  7,439  68.6  %
Total interest expense 69,187  37,628  83.9  %
Net interest income 412,235  347,370  18.7  %
Provision for credit losses 10,393  (38,995) (126.7) %
Provision for credit losses on unfunded commitments 8,589  (1,998) (529.9) %
Net interest income after provisions for credit losses 393,253  388,363  1.26  %
Noninterest income:
Mortgage banking income 73,580  167,565  (56.1) %
Service charges on deposit accounts 12,049  10,034  20.1  %
ATM and interchange fees 15,600  19,900  (21.6) %
Investment services and trust income 8,866  8,558  3.60  %
(Loss) gain from securities, net (376) 324  (216.0) %
(Loss) gain on sales or write-downs of other real estate owned (114) 2,504  (104.6) %
(Loss) gain from other assets (151) 323  (146.7) %
Other income 5,213  19,047  (72.6) %
Total noninterest income 114,667  228,255  (49.8) %
Total revenue 526,902  575,625  (8.46) %
Noninterest expenses:
Salaries, commissions and employee benefits 211,491  248,318  (14.8) %
Occupancy and equipment expense 23,562  22,733  3.65  %
Legal and professional fees 15,028  9,161  64.0  %
Data processing 9,315  9,987  (6.73) %
Amortization of core deposit and other intangibles 4,585  5,473  (16.2) %
Advertising 11,208  13,921  (19.5) %
Mortgage restructuring expense 12,458  —  100.0  %
Other expense 60,699  63,974  (5.12) %
Total noninterest expense 348,346  373,567  (6.75) %
Income before income taxes 159,574  243,051  (34.3) %
Income tax expense 35,003  52,750  (33.6) %
Net income applicable to noncontrolling interest and FB Financial Corporation 124,571  190,301  (34.5) %
Net income applicable to noncontrolling interests 16  16  —  %
Net income applicable to FB Financial Corporation $ 124,555  $ 190,285  (34.5) %
Weighted average common shares outstanding:  
Basic 47,113,470  47,431,102  (0.67) %
Fully diluted 47,239,791  47,955,880  (1.49) %
Earnings per common share:
Basic $ 2.64  $ 4.01  (34.2) %
Fully diluted 2.64  3.97  (33.5) %
Fully diluted - adjusted* 2.91  3.78  (23.0) %
*This measure is considered a non-GAAP financial measure. For a reconciliation and discussion of this non-GAAP measure, see "Use of non-GAAP Financial Measures" and the corresponding financial tables in this Supplemental Financial Information.


FB Financial Corporation
6


Consolidated Balance Sheets
(Unaudited)
(In Thousands, Except %)
    Annualized  
    Q4 2022 Q4 2022
    vs. vs.
2022 2021 Q3 2022 Q4 2021
Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter Percent variance Percent variance
ASSETS
Cash and due from banks $ 259,872  $ 193,301  $ 79,402  $ 61,637  $ 91,333  136.6  % 184.5  %
Federal funds sold and reverse repurchase agreements
210,536  115,140  233,588  134,763  128,087  328.7  % 64.4  %
Interest-bearing deposits in financial institutions 556,644  309,849  559,871  1,546,911  1,578,320  316.0  % (64.7) %
Cash and cash equivalents 1,027,052  618,290  872,861  1,743,311  1,797,740  262.3  % (42.9) %
Investments:
Available-for-sale debt securities, at fair value 1,471,186  1,482,171  1,618,241  1,683,525  1,678,525  (2.94) % (12.4) %
Equity securities, at fair value 2,990  2,962  3,103  3,213  3,367  3.75  % (11.2) %
Federal Home Loan Bank stock, at cost 58,641  58,587  34,581  34,433  32,217  0.37  % 82.0  %
Mortgage loans held for sale, at fair value 108,961  97,011  222,400  318,549  672,924  48.9  % (83.8) %
Commercial loans held for sale, at fair value 30,490  33,722  37,815  78,179  79,299  (38.0) % (61.6) %
Loans held for investment 9,298,212  9,105,016  8,624,337  8,004,976  7,604,662  8.42  % 22.3  %
Less: allowance for credit losses 134,192  134,476  126,272  120,049  125,559  (0.84) % 6.88  %
Net loans 9,164,020  8,970,540  8,498,065  7,884,927  7,479,103  8.56  % 22.5  %
Premises and equipment, net 146,316  143,277  142,474  142,550  143,739  8.42  % 1.79  %
Other real estate owned, net 5,794  5,919  9,398  9,721  9,777  (8.38) % (40.7) %
Operating lease right-of-use assets 60,043  61,444  41,070  41,037  41,686  (9.05) % 44.0  %
Interest receivable 45,684  39,034  40,393  39,069  38,528  67.6  % 18.6  %
Mortgage servicing rights, at fair value 168,365  171,427  158,678  144,675  115,512  (7.09) % 45.8  %
Goodwill 242,561  242,561  242,561  242,561  242,561  —  % —  %
Core deposit and other intangibles, net 12,368  13,407  14,515  15,709  16,953  (30.7) % (27.0) %
Bank-owned life insurance 75,329  74,976  74,605  74,232  73,519  1.87  % 2.46  %
Other assets 227,956  242,754  183,102  218,500  172,236  (24.2) % 32.4  %
Total assets $ 12,847,756  $ 12,258,082  $ 12,193,862  $ 12,674,191  $ 12,597,686  19.1  % 1.99  %
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits
Noninterest-bearing $ 2,676,631  $ 2,966,514  $ 2,895,520  $ 2,787,698  $ 2,740,214  (38.8) % (2.32) %
Interest-bearing checking 3,059,984  2,648,161  3,338,561  3,639,779  3,418,666  61.7  % (10.5) %
Money market and savings 3,697,245  3,228,337  3,131,463  3,513,485  3,546,936  57.6  % 4.24  %
Customer time deposits 1,420,131  1,160,726  1,171,941  1,046,899  1,103,594  88.7  % 28.7  %
Brokered and internet time deposits 1,843  2,344  5,817  8,417  27,487  (84.8) % (93.3) %
Total deposits 10,855,834  10,006,082  10,543,302  10,996,278  10,836,897  33.7  % 0.17  %
Borrowings 415,677  722,940  160,400  155,733  171,778  (168.6) % 142.0  %
Operating lease liabilities 69,754  70,610  45,917  45,528  46,367  (4.81) % 50.4  %
Accrued expenses and other liabilities 180,973  177,196  124,298  96,783  109,949  8.46  % 64.6  %
Total liabilities 11,522,238  10,976,828  10,873,917  11,294,322  11,164,991  19.7  % 3.20  %
Shareholders' equity:
Common stock, $1 par value 46,738  46,926  46,882  47,488  47,549  (1.59) % (1.71) %
Additional paid-in capital 861,588  867,139  864,614  888,168  892,529  (2.54) % (3.47) %
Retained earnings 586,532  554,536  528,851  515,664  486,666  22.9  % 20.5  %
Accumulated other comprehensive (loss) income, net (169,433) (187,440) (120,495) (71,544) 5,858  (38.1) % (2,992.3) %
Total common shareholders' equity 1,325,425  1,281,161  1,319,852  1,379,776  1,432,602  13.7  % (7.48) %
Noncontrolling interest 93  93  93  93  93  —  % —  %
Total equity 1,325,518  1,281,254  1,319,945  1,379,869  1,432,695  13.7  % (7.48) %
Total liabilities and shareholders' equity $ 12,847,756  $ 12,258,082  $ 12,193,862  $ 12,674,191  $ 12,597,686  19.1  % 1.99  %


FB Financial Corporation
7


Average Balance, Average Yield Earned and Average Rate Paid
(Unaudited)
(In Thousands, Except %)
  Three Months Ended Three Months Ended
  December 31, 2022 September 30, 2022
  Average
balances
Interest
income/
expense
Average
yield/
rate
Average
balances
Interest
income/
expense
Average
yield/
rate
Interest-earning assets:            
Loans HFI(a)
$ 9,250,859  $ 132,171  5.67  % $ 8,810,094  $ 114,488  5.16  %
Mortgage loans held for sale(b)
56,180  843  5.95  % 124,358  1,626  5.19  %
Commercial loans held for sale 33,640  311  3.67  % 36,291  670  7.32  %
Securities:(b)
Taxable 1,431,776  6,707  1.86  % 1,469,934  6,843  1.85  %
Tax-exempt(a)
295,698  2,442  3.28  % 298,905  2,459  3.26  %
Total securities(a)
1,727,474  9,149  2.10  % 1,768,839  9,302  2.09  %
Federal funds sold and reverse repurchase agreements 200,062  1,924  3.82  % 160,597  877  2.17  %
Interest-bearing deposits with other financial institutions 364,543  3,236  3.52  % 361,684  1,850  2.03  %
FHLB stock 58,623  745  5.04  % 49,478  431  3.46  %
Total interest-earning assets(a)
11,691,381  148,379  5.04  % 11,311,341  129,244  4.53  %
Noninterest-earning assets:  
Cash and due from banks 136,334  109,681 
Allowance for credit losses (135,998) (127,710)
Other assets 754,310  744,803 
Total noninterest-earning assets 754,646  726,774 
Total assets $ 12,446,027  $ 12,038,115 
Interest-bearing liabilities:  
Interest-bearing deposits:  
Interest-bearing checking $ 2,702,960  $ 10,284  1.51  % $ 2,821,415  $ 5,831  0.82  %
Money market(c)
2,976,759  15,196  2.03  % 2,551,521  4,684  0.73  %
Savings deposits 488,243  66  0.05  % 515,882  70  0.05  %
Customer time deposits(c)
1,310,505  5,902  1.79  % 1,151,843  2,535  0.87  %
Brokered and internet time deposits(c)
1,980  1.60  % 3,501  13  1.47  %
       Time deposits 1,312,485  5,910  1.79  % 1,155,344  2,548  0.87  %
Total interest-bearing deposits 7,480,447  31,456  1.67  % 7,044,162  13,133  0.74  %
Other interest-bearing liabilities:  
Securities sold under agreements to repurchase and federal funds purchased 27,140  28  0.41  % 29,580  12  0.16  %
Federal Home Loan Bank advances 349,859  3,428  3.89  % 329,130  2,155  2.60  %
Subordinated debt 126,054  2,182  6.87  % 127,263  1,792  5.59  %
Other borrowings 1,434  1.66  % 1,457  1.91  %
Total other interest-bearing liabilities 504,487  5,644  4.44  % 487,430  3,966  3.23  %
Total interest-bearing liabilities 7,984,934  37,100  1.84  % 7,531,592  17,099  0.90  %
Noninterest-bearing liabilities:  
Demand deposits 2,886,297  2,973,650 
Other liabilities 279,945  196,637 
Total noninterest-bearing liabilities 3,166,242  3,170,287 
Total liabilities 11,151,176  10,701,879 
Total common shareholders' equity 1,294,758  1,336,143 
Noncontrolling interest 93  93 
Total equity 1,294,851  1,336,236 
Total liabilities and shareholders' equity $ 12,446,027  $ 12,038,115 
Net interest income(a)
  $ 111,279  $ 112,145 
Interest rate spread(a)
    3.20  % 3.63  %
Net interest margin(a)
    3.78  % 3.93  %
Cost of total deposits     1.20  % 0.52  %
Average interest-earning assets to average interest-bearing liabilities     146.4  % 150.2  %
Tax-equivalent adjustment   $ 781  $ 761 
Loans HFI yield components:    
    Contractual interest rate(a)
  $ 126,955  5.45  % $ 106,405  4.79  %
    Origination and other loan fee income   4,244  0.18  % 6,665  0.30  %
    Accretion on purchased loans   319  0.01  % 949  0.05  %
    Nonaccrual interest   653  0.03  % 469  0.02  %
          Total loans HFI yield   $ 132,171  5.67  % $ 114,488  5.16  %
(a) Includes tax equivalent adjustment using combined marginal tax rate of 26.06%.
(b) Excludes the average balance for unrealized gains (losses) for mortgage loans held for sale and investments carried at fair value.
(c) Includes $932 and $931 of interest rate premium accretion on money market deposits, $156 and $180 of interest rate premium accretion on customer time deposits and $4 and $5 of interest rate premium accretion on brokered and internet time deposits for the three months ended December 31, 2022 and September 30, 2022, respectively.

FB Financial Corporation
8


Average Balance, Average Yield Earned and Average Rate Paid (continued)
(Unaudited)
(In Thousands, Except %)
  Three Months Ended Three Months Ended Three Months Ended
  June 30, 2022 March 31, 2022 December 31, 2021
  Average
balances
Interest
income/
expense
Average
yield/
rate
Average
balances
Interest
income/
expense
Average
yield/
rate
Average
balances
Interest
income/
expense
Average
yield/
rate
Interest-earning assets:      
Loans HFI(a)
$ 8,323,778  $ 96,692  4.66  % $ 7,762,566  $ 82,463  4.31  % $ 7,452,342  $ 84,315  4.49  %
Mortgage loans held for sale(b)
215,779  2,350  4.37  % 470,005  3,566  3.08  % 700,044  4,765  2.70  %
Commercial loans held for sale 56,460 718  5.10  % 78,567 928  4.79  % 87,568 1,033  4.68  %
Securities:(b)
Taxable 1,474,999  6,499  1.77  % 1,380,897  5,420  1.59  % 1,270,749  4,534  1.42  %
Tax-exempt(a)
307,719  2,492  3.25  % 318,849  2,523  3.21  % 318,579  2,550  3.18  %
Total securities(a)
1,782,718  8,991  2.02  % 1,699,746  7,943  1.90  % 1,589,328  7,084  1.77  %
Federal funds sold 221,929  421  0.76  % 206,829  192  0.38  % 129,379  183  0.56  %
Interest-bearing deposits with other financial institutions 1,081,474  1,551  0.58  % 1,599,991  638  0.16  % 1,280,183  479  0.15  %
FHLB stock 34,536  246  2.86  % 32,894  147  1.81  % 28,525  142  1.98  %
Total interest-earning assets(a)
11,716,674  110,969  3.80  % 11,850,598  95,877  3.28  % 11,267,369  98,001  3.45  %
Noninterest-earning assets:
Cash and due from banks 91,230  93,419  102,398 
Allowance for credit losses (120,297) (125,980) (139,684)
Other assets 739,872  823,452  855,734 
Total noninterest-earning assets 710,805 790,891  818,448 
Total assets $ 12,427,479  $ 12,641,489  $ 12,085,817 
Interest-bearing liabilities:
Interest-bearing deposits:
    Interest-bearing checking $ 3,415,135  $ 3,285  0.39  % $ 3,559,755  $ 2,457  0.28  % $ 2,983,741  $ 2,169  0.29  %
    Money market(c)
2,842,026  1,416  0.20  % 3,017,746  1,572  0.21  % 3,017,574  2,053  0.27  %
    Savings deposits 508,511  68  0.05  % 487,945  64  0.05  % 463,002  63  0.05  %
    Customer time deposits(c)
1,129,668  1,798  0.64  % 1,077,386  1,320  0.50  % 1,123,955  1,492  0.53  %
    Brokered and internet time deposits(c)
6,387  24  1.51  % 16,065  49  1.24  % 27,812  71  1.01  %
       Time deposits 1,136,055 1,822 0.64  % 1,093,451  1,369  0.51  % 1,151,767  1,563  0.54  %
Total interest-bearing deposits 7,901,727 6,591 0.33  % 8,158,897  5,462  0.27  % 7,616,084  5,848  0.30  %
Other interest-bearing liabilities:
Securities sold under agreements to repurchase and federal funds purchased 27,233  12  0.18  % 30,056  14  0.19  % 41,338  21  0.20  %
  Subordinated debt 129,691  1,434  4.43  % 129,578  1,460  4.57  % 129,493  1,591  4.87  %
  Other borrowings 1,480  1.63  % 1,502  2.43  % 1,525  1.04  %
Total other interest-bearing liabilities 158,404  1,452  3.68  % 161,136  1,483  3.73  % 172,356  1,616  3.72  %
Total interest-bearing liabilities 8,060,131  8,043  0.40  % 8,320,033  6,945  0.34  % 7,788,440  7,464  0.38  %
Noninterest-bearing liabilities:
Demand deposits 2,879,662  2,767,087  2,747,394 
Other liabilities 134,892  138,291  137,903 
Total noninterest-bearing liabilities 3,014,554  2,905,378  2,885,297 
Total liabilities 11,074,685  11,225,411  10,673,737 
Total common shareholders' equity 1,352,701  1,415,985  1,411,987 
Noncontrolling interest 93  93  93 
Total equity 1,352,794  1,416,078  1,412,080 
Total liabilities and shareholders' equity $ 12,427,479  $ 12,641,489  $ 12,085,817 
Net interest income(a)
$ 102,926  $ 88,932  $ 90,537 
Interest rate spread(a)
3.40  % 2.94  % 3.07  %
Net interest margin(a)
3.52  % 3.04  % 3.19  %
Cost of total deposits 0.25  % 0.20  % 0.22  %
Average interest-earning assets to average interest-bearing liabilities 145.4  % 142.4  % 144.7  %
Tax-equivalent adjustment $ 755  $ 750  $ 782 
Loans HFI yield components:
    Contractual interest rate(a)
$ 88,005  4.24  % $ 79,789  4.12  % $ 78,324  4.17  %
    Origination and other loan fee income 6,927  0.33  % 4,982  0.26  % 6,084  0.33  %
    Accretion (amortization) on purchased loans 64  —  % (2,352) (0.12) % (726) (0.04) %
    Nonaccrual interest 546  0.03  % 1,044  0.05  % 633  0.03  %
    Syndication fee income 1,150  0.06  % —  —  % —  —  %
          Total loans HFI yield $ 96,692  4.66  % $ 82,463  4.31  % $ 84,315  4.49  %
(a) Includes tax equivalent adjustment using combined marginal tax rate of 26.06%.
(b) Excludes the average balance for unrealized gains (losses) for mortgage loans held for sale and investments carried at fair value.
(c) Includes $932, $932, and $932 of interest rate premium accretion on money market deposits, $207, $248, and $316 of interest rate premium accretion on customer time deposits, and $11, $42, and $83 of interest rate premium accretion on brokered and internet deposits for the three months ended June 30, 2022, March 31, 2022, and, December 31, 2021, respectively.


FB Financial Corporation
9


Average Balance, Average Yield Earned and Average Rate Paid (continued)
(Unaudited)
(In Thousands, Except %)
  Year Ended Year Ended
  December 31, 2022 December 31, 2021
  Average
balances
Interest
income/
expense
Average
yield/
rate
Average
balances
Interest
income/
expense
Average
yield/
rate
Interest-earning assets:            
Loans HFI(a)(d)
$ 8,541,650  $ 425,814  4.99  % $ 7,197,213  $ 334,861  4.65  %
Mortgage loans held for sale(b)
215,952  8,385  3.88  % 696,313  18,690  2.68  %
Commercial loans held for sale 51,075  2,627  5.14  % 136,359  6,098  4.47  %
Securities:(b)
Taxable 1,439,745  25,469  1.77  % 1,050,207  15,186  1.45  %
Tax-exempt(a)
305,212  9,916  3.25  % 321,911  10,356  3.22  %
Total securities(a)
1,744,957  35,385  2.03  % 1,372,118  25,542  1.86  %
Federal funds sold and reverse repurchase agreements 197,235  3,414  1.73  % 128,724  379  0.29  %
Interest-bearing deposits with other financial institutions 843,779  7,275  0.86  % 1,427,332  1,902  0.13  %
FHLB stock 43,969  1,569  3.57  % 30,022  612  2.04  %
Total interest-earning assets(a)
11,638,617  484,469  4.16  % 10,988,081  388,084  3.53  %
Noninterest-earning assets:
Cash and due from banks 107,814  128,977 
Allowance for loan losses (127,499) (153,301)
Other assets 758,918  884,703 
Total noninterest-earning assets 739,233  860,379 
Total assets $ 12,377,850  $ 11,848,460 
Interest-bearing liabilities:
Interest-bearing deposits:
    Interest-bearing checking $ 3,121,638  $ 21,857  0.70  % $ 2,924,388  $ 10,174  0.35  %
    Money market(e)
2,846,101  22,868  0.80  % 2,973,662  10,806  0.36  %
    Savings deposits 500,189  268  0.05  % 421,252  233  0.06  %
    Customer time deposits(e)
1,167,947  11,555  0.99  % 1,246,912  8,384  0.67  %
    Brokered and internet time deposits(e)
6,935  94  1.36  % 34,943  592  1.69  %
       Time deposits 1,174,882  11,649  0.99  % 1,281,855  8,976  0.70  %
Total interest-bearing deposits 7,642,810  56,642  0.74  % 7,601,157  30,189  0.40  %
Other interest-bearing liabilities:
Securities sold under agreements to repurchase and federal funds purchased 28,497  66  0.23  % 36,453  98  0.27  %
  Federal Home Loan Bank advances(g)
171,142  5,583  3.26  % —  —  —  %
  Subordinated debt(f)
127,799  6,868  5.37  % 149,097  7,316  4.91  %
  Other borrowings 1,468  28  1.91  % 2,626  25  0.95  %
Total other interest-bearing liabilities 328,906  12,545  3.81  % 188,176  7,439  3.95  %
Total interest-bearing liabilities 7,971,716  69,187  0.87  % 7,789,333  37,628  0.48  %
Noninterest-bearing liabilities:
Demand deposits 2,877,266  2,545,494 
Other liabilities 179,192  151,903 
Total noninterest-bearing liabilities 3,056,458  2,697,397 
Total liabilities 11,028,174  10,486,730 
Total common shareholders' equity 1,349,583  1,361,637
Noncontrolling interest 93  93 
Total equity 1,349,676  1,361,730 
Total liabilities and shareholders' equity $ 12,377,850  $ 11,848,460 
Net interest income(a)
$ 415,282  $ 350,456 
Interest rate spread(a)
3.29  % 3.05  %
Net interest margin(a)
3.57  % 3.19  %
Cost of total deposits 0.54  % 0.30  %
Average interest-earning assets to average interest-bearing liabilities 146.0  % 141.1  %
Tax equivalent adjustment   $ 3,047    $ 3,086 
Loans HFI yield components:      
    Contractual interest rate(a)(c)
  $ 400,154  4.69  % $ 307,429  4.27  %
    Origination and other loan fee income(c)
  22,818  0.27  % 26,029  0.36  %
    Amortization on purchased loans   (1,020) (0.01) % (853) (0.01) %
    Nonaccrual interest   2,712  0.03  % 2,256  0.03  %
    Syndication fee income   1,150  0.01  % —  —  %
          Total loans HFI yield   $ 425,814  4.99  % $ 334,861  4.65  %
(a) Includes tax equivalent adjustment using combined marginal tax rate of 26.06%.
(b) Excludes the average balance for unrealized gains (losses) for mortgage loans held for sale and investments carried at fair value.
(c) Includes $814 of loan contractual interest and $3,274 of loan fees related to PPP loans for the year ended December 31, 2021. There was no meaningful interest income recognized from PPP loans during the year ended December 31, 2022.
(d) Includes $1,570 and $81,753 of average PPP loan balances during the years ended December 31, 2022 and 2021.
(e) Includes $3,727 and $3,727 of interest rate premium accretion on money market deposits, $791 and 2,177 of interest rate mark accretion on customer time deposits and $62 and $462 of interest rate mark accretion on brokered and internet deposits for the years ended December 31, 2022 and 2021, respectively.
(f) Includes $369 interest rate premium accretion on subordinated debt for the year ended December 31, 2021.

FB Financial Corporation
10


Loans and Deposits by Market
(Unaudited)
(In Thousands)
  2022 2021
Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Loans by market
Metropolitan $ 7,710,999  $ 7,496,090  $ 7,005,014  $ 6,470,116  $ 6,127,930 
Community 670,043  669,810  682,134  704,254  738,249 
Specialty lending and other 917,170  939,116  937,189  830,606  738,483 
Total $ 9,298,212  $ 9,105,016  $ 8,624,337  $ 8,004,976  $ 7,604,662 
Deposits by market
Metropolitan $ 6,944,678  $ 6,140,632  $ 6,670,308  $ 7,007,149  $ 6,981,639 
Community 2,671,326  2,584,629  2,624,380  2,580,610  2,436,548 
Mortgage and other(a)
1,239,830  1,280,821  1,248,614  1,408,519  1,418,710 
Total $ 10,855,834  $ 10,006,082  $ 10,543,302  $ 10,996,278  $ 10,836,897 
(a) Includes deposits related to escrow balances from mortgage servicing portfolio and wholesale/other deposits.

FB Financial Corporation
11


 
Segment Data
For the Quarters Ended
(Unaudited)
(In Thousands, Except %)
  2022 2021
Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Banking segment
Net interest income $ 110,498  $ 111,384  $ 102,171  $ 88,184  $ 89,616 
Provisions for credit losses (456) 11,367  12,318  (4,247) (10,769)
Noninterest income 8,345  10,293  10,699  11,983  21,850 
Other noninterest expense 66,926  65,886  59,320  59,584  60,104 
Pre-tax income after allocations $ 52,373  $ 44,424  $ 41,232  $ 44,830  $ 62,131 
Total assets $ 12,228,451  $ 11,648,610  $ 11,469,762  $ 11,890,847  $ 11,540,560 
Intracompany funding income included in net interest income 4,247  4,143  4,850  5,666  6,325 
Core efficiency ratio* 54.7  % 53.8  % 51.3  % 58.7  % 57.5  %
Mortgage segment
Net interest income $ —  $ —  $ —  $ (2) $ 139 
Mortgage banking income 9,106  12,384  22,559  29,531  31,350 
Other noninterest income 18  (85) (44) (122) 19 
Mortgage restructuring expense —  —  12,458  —  — 
Other noninterest expense 13,304  15,961  25,219  29,688  30,798 
Direct (loss) contribution $ (4,180) $ (3,662) $ (15,162) $ (281) $ 710 
Total assets $ 619,305  $ 609,472  $ 724,100  $ 783,344  $ 1,057,126 
Intracompany funding expense included in net interest income 4,247  4,143  4,850  5,666  6,325 
Core efficiency ratio* 145.4  % 128.9  % 111.8  % 100.5  % 97.8  %
Interest rate lock commitments volume
Direct-to-consumer
Purchase $ —  $ —  $ 74,704  $ 248,723  $ 182,037 
Refinance —  —  21,052  319,369  614,863 
Total direct-to-consumer $ —  $ —  $ 95,756  $ 568,092  $ 796,900 
Retail:
Purchase $ 238,896  $ 350,909  $ 513,309  $ 497,937  $ 450,878 
Refinance 42,754  57,970  91,805  243,078  236,804 
Total retail $ 281,650  $ 408,879  $ 605,114  $ 741,015  $ 687,682 
Total interest rate lock commitments volume $ 281,650  $ 408,879  $ 700,870  $ 1,309,107  $ 1,484,582 
Interest rate lock commitments pipeline (period end)
Direct-to-consumer $ —  $ —  $ 11,249  $ 210,167  $ 272,401 
Retail 118,313  188,430  281,467  331,393  214,995 
Total $ 118,313  $ 188,430  $ 292,716  $ 541,560  $ 487,396 
Mortgage loan sales
Direct-to-consumer $ 6,972  $ 48,490  $ 325,608  $ 650,740  $ 765,535 
Retail 259,862  521,165  544,080  633,742  647,066 
Total $ 266,834  $ 569,655  $ 869,688  $ 1,284,482  $ 1,412,601 
Gains and fees from origination and sale of mortgage loans held for sale $ 8,967  $ 11,085  $ 21,099  $ 29,397  $ 37,538 
Net change in fair value of loans held for sale, derivatives, and other (2,270) (2,460) (5,354) (7,548) (12,478)
Mortgage servicing income 7,264  8,104  7,966  7,429  7,632 
Change in fair value of mortgage servicing rights, net of hedging (4,855) (4,345) (1,152) 253  (1,342)
Total mortgage banking income $ 9,106  $ 12,384  $ 22,559  $ 29,531  $ 31,350 
Mortgage sale margin(a)
3.36  % 1.95  % 2.43  % 2.29  % 2.66  %
*These measures are considered non-GAAP financial measures. For a reconciliation and discussion of this non-GAAP measure, see "Use of non-GAAP Financial Measures" and the corresponding financial tables in this Supplemental Financial Information.
(a) Calculated by dividing gains and fees from origination and sale of mortgage loans held for sale by total mortgage sales.
FB Financial Corporation
12


Loan Portfolio
As of the Quarter Ended
(Unaudited)
(In Thousands, Except %)
  2022 2021
  Fourth Quarter % of Total Third Quarter % of Total Second Quarter % of Total First Quarter % of Total Fourth Quarter % of Total
Loan portfolio    
Commercial and Industrial (a)
$ 1,645,783 18  % $ 1,534,159 17% $ 1,479,424 17% $ 1,380,600 17% $ 1,290,565 17  %
Construction 1,657,488 18  % 1,679,497 18% 1,575,331 18% 1,468,811 19% 1,327,659 17  %
Residential real estate:  
1-to-4 family mortgage 1,573,121 17  % 1,545,252 17% 1,457,452 17% 1,346,349 17% 1,270,467 17  %
Residential line of credit 496,660 % 460,774 5% 425,485 5% 392,740 5% 383,039 %
Multi-family mortgage 479,572 % 394,366 4% 391,970 5% 400,501 5% 326,551 %
Commercial real estate:  
Owner occupied 1,114,580 12  % 1,158,343 13% 1,053,872 12% 978,436 12% 951,582 13  %
Non-owner occupied 1,964,010 21  % 1,954,219 22% 1,885,122 22% 1,706,546 21% 1,730,165 23  %
Consumer and other 366,998 % 378,406 4% 355,681 4% 330,993 4% 324,634 %
Total loans HFI $ 9,298,212 100  % $ 9,105,016 100% $ 8,624,337 100% $ 8,004,976 100% $ 7,604,662 100  %
Variable interest rate portfolio percentage 47% 47% 48% 49% 49%
Variable interest rate portfolio percentage
   with maturity dates due after one year
40% 42% 42% 44% 44%
Unfunded loan commitments
Commercial and Industrial $ 1,026,078 29  % $ 1,062,657 29% $ 1,003,189 30% $ 819,924 26% $ 769,463 25  %
Construction 1,639,015 46  % 1,696,733 45% 1,522,155 47% 1,599,738 50% 1,558,429 50  %
Residential real estate:
1-to-4 family mortgage 829 —  % 868 —% 949 —% 1,118 —% 2,010 —  %
Residential line of credit 655,090 18  % 640,834 18% 596,236 18% 579,098 18% 552,532 18  %
Multi-family mortgage 17,092 % 28,407 1% 11,742 —% 13,742 —% 13,331 —  %
Commercial real estate:
Owner occupied 41,954 % 63,457 2% 49,924 1% 48,769 2% 53,952 %
Non-owner occupied 145,208 % 136,163 4% 96,462 3% 101,335 3% 109,825 %
Consumer and other 26,634 % 30,358 1% 48,349 1% 32,261 1% 26,519 %
Total unfunded loans HFI $ 3,551,900 100  % $ 3,659,477 100% $ 3,329,006 100% $ 3,195,985 100% $ 3,086,061 100  %
(a) Includes PPP loan balances of $767, $851, $1,289, $2,062, and $3,990 as of December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022, and December 31, 2021, respectively.
FB Financial Corporation
13



Asset Quality
As of or for the Quarter Ended
(Unaudited)
(In Thousands, Except %)
  2022 2021
  Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Allowance for credit losses roll forward summary
Allowance for credit losses at the beginning of the period $ 134,476  $ 126,272  $ 120,049  $ 125,559  $ 139,446 
Charge-offs (1,273) (461) (2,388) (579) (3,225)
Recoveries 837  476  430  1,198  984 
Provision for credit losses 152  8,189  8,181  (6,129) (11,646)
Allowance for credit losses at the end of the period $ 134,192  $ 134,476  $ 126,272  $ 120,049  $ 125,559 
Allowance for credit losses as a percentage of total loans HFI 1.44  % 1.48  % 1.46  % 1.50  % 1.65  %
Allowance for credit losses on unfunded commitments $ 22,969  $ 23,577  $ 20,399  $ 16,262  $ 14,380 
Charge-offs
Commercial and Industrial $ (332) $ —  $ (1,751) $ (4) $ (1,224)
Residential real estate:
1-to-4 family mortgage (34) (20) (23) —  (5)
Multi-family mortgage —  —  —  —  (1)
Commercial real estate:
Owner occupied (15) —  —  —  — 
Non-owner occupied (268) —  —  —  (1,566)
Consumer and other (624) (441) (614) (575) (429)
Total charge-offs (1,273) (461) (2,388) (579) (3,225)
Recoveries
Commercial and Industrial 679  342  26  958  626 
Construction —  —  11  —  — 
Residential real estate:
1-to-4 family mortgage 15  13  14  12  27 
Residential line of credit —  —  16  99 
Commercial real estate:
Owner occupied 12  51  15  10  13 
Consumer and other 131  70  348  217  219 
Total recoveries 837  476  430  1,198  984 
Net (charge-offs) recoveries $ (436) $ 15  $ (1,958) $ 619  $ (2,241)
Net charge-offs (recoveries) as a percentage of average total loans 0.02  % 0.00  % 0.09  % (0.03) % 0.12  %
Nonperforming assets(a)
Past due 90 days or more and accruing interest $ 18,415  $ 16,002  $ 14,585  $ 12,873  $ 11,735 
Nonaccrual 27,431  26,625  29,535  27,826  35,568 
Total nonperforming loans held for investment
45,846  42,627  44,120  40,699  47,303 
Commercial loans held for sale 9,289  —  1,459  5,087  5,217 
Mortgage loans held for sale(b)
26,211  26,485  —  —  — 
Other real estate owned:
Foreclosed 3,678  3,452  6,418  6,692  6,429 
Excess land and facilities 2,116  2,467  2,980  3,029  3,348 
Other assets 351  639  527  453  686 
Total nonperforming assets $ 87,491  $ 75,670  $ 55,504  $ 55,960  $ 62,983 
Total nonperforming loans as a percentage of loans held for investment 0.49  % 0.47  % 0.51  % 0.51  % 0.62  %
Total nonperforming assets as a percentage of total assets(b)
0.68  % 0.62  % 0.46  % 0.44  % 0.50  %
Total nonaccrual loans as a percentage of total loans HFI 0.30  % 0.29  % 0.34  % 0.35  % 0.47  %
Loans restructured as troubled debt restructurings $ 13,854  $ 14,959  $ 17,054  $ 20,601  $ 32,435 
Troubled debt restructurings as a percentage of loans held for investment 0.15  % 0.16  % 0.20  % 0.26  % 0.43  %
(a) Nonperforming assets include guaranteed repurchased loans previously sold of $5,189, $4,122, $4,003, $5,741, and $4,000 as of December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022, and December 31, 2021, respectively.
(b) Includes optional right to repurchase seriously delinquent government guaranteed GNMA mortgage loans previously sold as of September 30, 2022 and December 31, 2022 as a result of a prospective change in accounting estimate during the third quarter of 2022.
FB Financial Corporation
14


Preliminary Capital Ratios
(Unaudited)
(In Thousands, Except %)
Computation of Tangible Common Equity to Tangible Assets: December 31, 2022 December 31, 2021
Total Common Shareholders' Equity $ 1,325,425  $ 1,432,602 
Less:
    Goodwill 242,561  242,561 
    Other intangibles 12,368  16,953 
Tangible Common Equity $ 1,070,496  $ 1,173,088 
Total Assets $ 12,847,756  $ 12,597,686 
Less:
    Goodwill 242,561  242,561 
    Other intangibles 12,368  16,953 
Tangible Assets $ 12,592,827  $ 12,338,172 
Preliminary Total Risk-Weighted Assets $ 11,648,904  $ 9,904,606 
Total Common Equity to Total Assets 10.3  % 11.4  %
Tangible Common Equity to Tangible Assets* 8.50  % 9.51  %
  December 31, 2022 December 31, 2021
Preliminary Regulatory Capital(a):
 
    Common Equity Tier 1 Capital $ 1,285,386  $ 1,221,874 
    Tier 1 Capital 1,315,386  1,251,874 
    Total Capital 1,528,344  1,434,581 
Preliminary Regulatory Capital Ratios:  
    Common Equity Tier 1 11.0  % 12.3  %
    Tier 1 Risk-Based 11.3  % 12.6  %
    Total Risk-Based 13.1  % 14.5  %
    Tier 1 Leverage 10.5  % 10.5  %
(a) Reflects CECL transition relief of $30,676 and $40,901 add-back for the period ending December 31, 2022 and 2021 , respectively, and $35,078 and $46,771 disallowed from add-back to Tier 2 capital for the period ended December 31, 2022 and 2021, respectively.
*These measures are considered non-GAAP financial measures. For a reconciliation and discussion of this non-GAAP measure, see "Use of non-GAAP Financial Measures" and the corresponding financial tables in this Supplemental Financial Information.
FB Financial Corporation
15


Investment Portfolio
(Unaudited)
(In Thousands, Except %)
  2022 2021
Securities (at fair value) Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Available-for-sale debt securities    
U.S. government agency securities $ 40,062 % $ 39,831 % $ 42,059 % $ 38,882 2% $ 33,870 %
Mortgage-backed securities - residential 1,034,193 71  % 1,057,763 72  % 1,164,932 72  % 1,232,256 73% 1,269,372 76  %
Mortgage-backed securities -
commercial
17,644 % 17,847 % 20,668 % 14,307 1% 15,250 %
Municipals, tax exempt 264,420 18  % 252,143 17  % 273,164 17  % 310,138 18% 338,610 20  %
Treasury securities 107,680 % 107,297 % 109,793 % 80,173 5% 14,908 %
Corporate securities 7,187 —  % 7,290 —  % 7,625 —  % 7,769 1% 6,515 —  %
Total available-for-sale debt securities 1,471,186 100  % 1,482,171 100  % 1,618,241 100  % 1,683,525 100% 1,678,525 100  %
Equity securities 2,990 —  % 2,962 —% 3,103 —% 3,213 —% 3,367 —  %
Total securities $1,474,176 100% $1,485,133 100% $1,621,344 100% $1,686,738 100% $1,681,892 100%
Securities to total assets 11.5  %   12.1  % 13.3  % 13.3  % 13.4  %
Unrealized (loss) gain on available-for-sale debt securities $ (234,388) $ (258,614) $ (167,510) $ (100,933) $ 4,727

FB Financial Corporation
16


Non-GAAP Reconciliation
For the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
 
2022 2021
Adjusted net income Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Income before income taxes $ 48,193  $ 40,762  $ 26,070  $ 44,549  $ 62,841 
Plus mortgage restructuring expenses —  —  12,458  —  — 
Less other non-operating items(1)
(2,562) (387) (2,010) (174) 8,499 
Adjusted pre-tax net income 50,755  41,149  40,538  44,723  54,342 
Adjusted income tax expense 10,710  9,032  10,487  9,358  11,791 
Adjusted net income $ 40,045  $ 32,117  $ 30,051  $ 35,365  $ 42,551 
Weighted average common shares outstanding - fully diluted 47,036,742  47,024,611  47,211,650  47,723,902  47,896,715 
Adjusted diluted earnings per common share
Diluted earnings per common share $ 0.81  $ 0.68  $ 0.41  $ 0.74  $ 1.02 
Plus mortgage restructuring expenses —  —  0.27  —  — 
Less other non-operating items (0.05) —  (0.04) —  0.18 
Less tax effect 0.01  —  0.08  —  (0.05)
Adjusted diluted earnings per common share $ 0.85  $ 0.68  $ 0.64  $ 0.74  $ 0.89 
(1) 4Q22 includes a $2,562 loss from change in fair value of commercial loans held for sale acquired from Franklin; 3Q22 includes a $387 loss from change in fair value of commercial loans held for sale acquired from Franklin; 2Q22 includes a $2,010 loss from change in fair value of commercial loans held for sale acquired from Franklin; 1Q22 includes a $174 loss from change in fair value of commercial loans held for sale acquired from Franklin; 4Q21 includes $9,921 gain from change in fair value of commercial loans held for sale acquired from Franklin and $1,422 related to certain nonrecurring charitable contributions;

  2022 2021
Adjusted pre-tax pre-provision earnings Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Income before income taxes $ 48,193  $ 40,762  $ 26,070  $ 44,549  $ 62,841 
Plus provisions for credit losses (456) 11,367  12,318  (4,247) (10,769)
Pre-tax pre-provision earnings 47,737  52,129  38,388  40,302  52,072 
Plus mortgage restructuring expenses —  —  12,458  —  — 
Less other non-operating items (2,562) (387) (2,010) (174) 8,499 
Adjusted pre-tax pre-provision earnings $ 50,299  $ 52,516  $ 52,856  $ 40,476  $ 43,573 

FB Financial Corporation
17


Non-GAAP Reconciliation (continued)
For the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
 
Adjusted net income 2022 2021 2020 2019 2018
Income before income taxes $ 159,574  $ 243,051  $ 82,461  $ 109,539  $ 105,854 
Plus mortgage restructuring, offering, and merger and conversion expenses 12,458  605  34,879  7,380  2,265 
Plus initial provision for credit losses on acquired loans and unfunded commitments —  —  66,136  —  — 
Less other non-operating items(1)
(5,133) 11,032  (4,400) —  — 
Adjusted pre-tax net income 177,165  232,624  187,876  116,919  108,119 
Adjusted income tax expense(2)
39,587  51,553  45,944  27,648  26,034 
Adjusted net income $ 137,578  $ 181,071  $ 141,932  $ 89,271  $ 82,085 
Weighted average common shares outstanding - fully diluted 47,239,791  47,955,880  38,099,744  31,402,897  31,314,981 
Adjusted diluted earnings per common share
Diluted earnings per common share $ 2.64  $ 3.97  $ 1.67  $ 2.65  $ 2.55 
Plus mortgage restructuring, offering, and merger and conversion expenses 0.26  0.01  0.92  0.24  0.07 
Plus initial provision for credit losses on acquired loans and unfunded commitments —  —  1.74  —  — 
Less other non-operating items (0.11) 0.22  (0.11) —  — 
Less tax effect 0.10  (0.02) 0.71  0.06  0.01 
Adjusted diluted earnings per common share $ 2.91  $ 3.78  $ 3.73  $ 2.83  $ 2.61 
(1) 2022 includes a $5,133 loss from change in fair value of commercial loans held for sale acquired from Franklin; 2021 includes a $11,172 gain from change in fair value on commercial loans held for sale acquired from Franklin, a loss on swap cancellation of $1,510, a $2,005 gain on other real estate owned, a $787 gain from lease terminations and $1,422 related to certain nonrecurring charitable contributions; 2020 includes $6,838 FHLB prepayment penalties, $1,505 losses on other real estate owned offset by $715 cash life insurance benefit and $3,228 gain from change in fair value on commercial loans held for sale acquired from Franklin.
(2) 2021 includes a $1,678 tax benefit related to a change in the value of a net operating loss tax asset related to Franklin.
Adjusted pre-tax pre-provision earnings 2022 2021 2020 2019 2018
Income before income taxes $ 159,574  $ 243,051  $ 82,461  $ 109,539  $ 105,854 
Plus provisions for credit losses 18,982  (40,993) 107,967  7,053  5,398 
Pre-tax pre-provision earnings 178,556  202,058  190,428  116,592  111,252 
Plus mortgage restructuring, offering, and merger and conversion expenses 12,458  605  34,879  7,380  2,265 
Less other non-operating items (5,133) 11,032  (4,400) —  — 
Adjusted pre-tax pre-provision earnings $ 196,147  $ 191,631  $ 229,707  $ 123,972  $ 113,517 



FB Financial Corporation
18


Non-GAAP Reconciliation (continued)
For the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
  2022 2021
Core efficiency ratio (tax-equivalent basis) Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Total noninterest expense $ 80,230  $ 81,847  $ 96,997  $ 89,272  $ 90,902 
Less mortgage restructuring expenses —  —  12,458  —  — 
Less certain charitable contributions —  —  —  —  1,422 
Core noninterest expense $ 80,230  $ 81,847  $ 84,539  $ 89,272  $ 89,480 
Net interest income (tax-equivalent basis) $ 111,279  $ 112,145  $ 102,926  $ 88,932  $ 90,537 
Total noninterest income 17,469  22,592  33,214  41,392  53,219 
Less (loss) gain on change in fair value on commercial loans held for sale (2,562) (387) (2,010) (174) 9,921 
Less (loss) gain on sales or write-downs of other real estate owned and other assets (252) 429  (8) (434) 187 
Less gain (loss) from securities, net 25  (140) (109) (152) 46 
Core noninterest income 20,258  22,690  35,341  42,152  43,065 
Core revenue $ 131,537  $ 134,835  $ 138,267  $ 131,084  $ 133,602 
Efficiency ratio (GAAP)(a)
62.7  % 61.1  % 71.6  % 68.9  % 63.6  %
Core efficiency ratio (tax-equivalent basis) 61.0  % 60.7  % 61.1  % 68.1  % 67.0  %
(a) Efficiency ratio (GAAP) is calculated by dividing reported noninterest expense by reported total revenue.
  2022 2021
Banking segment core efficiency ratio
   (tax equivalent)
Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Core noninterest expense $ 80,230  $ 81,847  $ 84,539  $ 89,272  $ 89,480 
Less Mortgage segment core noninterest expense 13,304  15,961  25,219  29,688  30,798 
Banking segment core noninterest expense $ 66,926  $ 65,886  $ 59,320  $ 59,584  $ 58,682 
Banking segment net interest income (tax-equivalent
     basis)
$ 111,279  $ 112,145  $ 102,926  $ 88,934  $ 90,398 
Core noninterest income 20,258  22,690  35,341  42,152  43,065 
Less Mortgage segment core noninterest income 9,148  12,384  22,559  29,531  31,350 
Banking segment core noninterest income 11,110  10,306  12,782  12,621  11,715 
Core revenue 131,537  134,835  138,267  131,084  133,602 
Less Mortgage segment core total revenue 9,148  12,384  22,559  29,529  31,489 
Banking segment core total revenue $ 122,389  $ 122,451  $ 115,708  $ 101,555  $ 102,113 
Banking segment core efficiency ratio
(tax-equivalent basis)
54.7  % 53.8  % 51.3  % 58.7  % 57.5  %
Mortgage segment core efficiency ratio
(tax-equivalent)
Mortgage segment noninterest expense $ 13,304  $ 15,961  $ 37,677  $ 29,688  $ 30,798 
Less mortgage restructuring expense —  —  12,458  —  — 
Mortgage segment core noninterest expense $ 13,304  $ 15,961  $ 25,219  $ 29,688  $ 30,798 
Mortgage segment net interest income —  —  —  (2) 139 
Mortgage segment noninterest income 9,124  12,299  22,515  29,409  31,369 
Less (loss) gain on sales or write-downs of other
    real estate owned
(24) (85) (44) (122) 19 
Mortgage segment core noninterest income 9,148  12,384  22,559  29,531  31,350 
Mortgage segment core total revenue $ 9,148  $ 12,384  $ 22,559  $ 29,529  $ 31,489 
Mortgage segment core efficiency ratio
(tax-equivalent basis)
145.4  % 128.9  % 111.8  % 100.5  % 97.8  %
FB Financial Corporation
19


Non-GAAP Reconciliation (continued)
As of or for the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
2022 2021
Adjusted Banking segment pre-tax pre-provision
    earnings
Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Banking segment pre-tax net contribution $ 52,373  $ 44,424  $ 41,232  $ 44,830  $ 62,131 
Plus provisions for credit losses (456) 11,367  12,318  (4,247) (10,769)
Banking segment pre-tax pre-provision earnings 51,917  55,791  53,550  40,583  51,362 
Less other non-operating items (2,562) (387) (2,010) (174) 8,499 
Adjusted Banking segment pre-tax pre-provision
   earnings
$ 54,479  $ 56,178  $ 55,560  $ 40,757  $ 42,863 
  2022 2021
Adjusted Mortgage segment (loss) contribution Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Mortgage segment pre-tax net (loss) contribution $ (4,180) $ (3,662) $ (15,162) $ (281) $ 710 
Plus mortgage restructuring expense —  —  12,458  —  — 
Adjusted Mortgage segment pre-tax net (loss) contribution $ (4,180) $ (3,662) $ (2,704) $ (281) $ 710 
  2022 2021
Tangible assets and equity Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Tangible assets
Total assets $ 12,847,756  $ 12,258,082  $ 12,193,862  $ 12,674,191  $ 12,597,686 
Less goodwill 242,561  242,561  242,561  242,561  242,561 
Less intangibles, net 12,368  13,407  14,515  15,709  16,953 
Tangible assets $ 12,592,827  $ 12,002,114  $ 11,936,786  $ 12,415,921  $ 12,338,172 
Tangible common equity
Total common shareholders' equity $ 1,325,425  $ 1,281,161  $ 1,319,852  $ 1,379,776  $ 1,432,602 
Less goodwill 242,561  242,561  242,561  242,561  242,561 
Less intangibles, net 12,368  13,407  14,515  15,709  16,953 
Tangible common equity $ 1,070,496  $ 1,025,193  $ 1,062,776  $ 1,121,506  $ 1,173,088 
Less accumulated other comprehensive (loss)
    income, net
(169,433) (187,440) (120,495) (71,544) 5,858 
Adjusted tangible common equity $ 1,239,929  $ 1,212,633  $ 1,183,271  $ 1,193,050  $ 1,167,230 
Common shares outstanding 46,737,912  46,926,377  46,881,896  47,487,874  47,549,241 
Book value per common share $ 28.36  $ 27.30  $ 28.15  $ 29.06  $ 30.13 
Tangible book value per common share
 
$ 22.90  $ 21.85  $ 22.67  $ 23.62  $ 24.67 
Adjusted tangible book value per common share $ 26.53  $ 25.84  $ 25.24  $ 25.12  $ 24.55 
Total common shareholders' equity to total assets 10.3  % 10.5  % 10.8  % 10.9  % 11.4  %
Tangible common equity to tangible assets 8.50  % 8.54  % 8.90  % 9.03  % 9.51  %
FB Financial Corporation
20


Non-GAAP Reconciliation (continued)
For the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
  2022 2021
Return on average tangible common equity Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Average common shareholders' equity $ 1,294,758  $ 1,336,143  $ 1,352,701  $ 1,415,985  $ 1,411,987 
Less average goodwill 242,561  242,561  242,561  242,561  242,561 
Less average intangibles, net 12,865  13,953  15,144  16,376  17,580 
Average tangible common equity $ 1,039,332  $ 1,079,629  $ 1,094,996  $ 1,157,048  $ 1,151,846 
Net income $ 38,143  $ 31,831  $ 19,345  $ 35,236  $ 48,827 
Return on average common equity 11.7  % 9.45  % 5.74  % 10.1  % 13.7  %
Return on average tangible common equity 14.6  % 11.7  % 7.09  % 12.4  % 16.8  %
Adjusted net income $ 40,045  $ 32,117  $ 30,051  $ 35,365  $ 42,551 
Adjusted return on average tangible common equity 15.3  % 11.8  % 11.0  % 12.4  % 14.7  %
Adjusted pre-tax pre-provision earnings $ 50,299  $ 52,516  $ 52,856  $ 40,476  $ 43,573 
Adjusted pre-tax pre-provision return on average
   tangible common equity
19.2  % 19.3  % 19.4  % 14.2  % 15.0  %
Return on average tangible common equity 2022 2021 2020 2019 2018
Average common shareholders' equity $ 1,349,583  $ 1,361,637  $ 966,336  $ 723,494  $ 629,922 
Less average goodwill 242,561  242,561  199,104  160,587  137,190 
Less average intangibles, net 14,573  19,606  22,659  17,236  12,815 
Average tangible common equity $ 1,092,449  $ 1,099,470  $ 744,573  $ 545,671  $ 479,917 
Net income $ 124,555  $ 190,285  $ 63,621  $ 83,814  $ 80,236 
Return on average common equity 9.23  % 14.0  % 6.58  % 11.6  % 12.7  %
Return on average tangible common equity 11.4  % 17.3  % 8.54  % 15.4  % 16.7  %
Adjusted net income $ 137,578  $ 181,071  $ 141,932  $ 89,271  $ 82,085 
Adjusted return on average tangible common equity 12.6  % 16.5  % 19.1  % 16.4  % 17.1  %
Adjusted pre-tax pre-provision earnings $ 196,147  $ 191,631  $ 229,707  $ 123,972  $ 113,517 
Adjusted pre-tax pre-provision return on average tangible common equity 18.0  % 17.4  % 30.9  % 22.7  % 23.7  %
2022 2021
Adjusted return on average assets and equity Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
Net income $ 38,143  $ 31,831  $ 19,345  $ 35,236  $ 48,827 
Average assets 12,446,027  12,038,115  12,427,479  12,641,489  12,085,817 
Average common equity 1,294,758  1,336,143  1,352,701  1,415,985  1,411,987 
Return on average assets 1.22  % 1.05  % 0.62  % 1.13  % 1.60  %
Return on average common equity 11.7  % 9.45  % 5.74  % 10.1  % 13.7  %
Adjusted net income $ 40,045  $ 32,117  $ 30,051  $ 35,365  $ 42,551 
Adjusted return on average assets 1.28  % 1.06  % 0.97  % 1.13  % 1.40  %
Adjusted return on average common equity 12.3  % 9.54  % 8.91  % 10.1  % 12.0  %
Adjusted pre-tax pre-provision earnings $ 50,299  $ 52,516  $ 52,856  $ 40,476  $ 43,573 
Adjusted pre-tax pre-provision return on
     average assets
1.60  % 1.73  % 1.71  % 1.30  % 1.43  %
Adjusted pre-tax pre-provision return on
     average common equity
15.4  % 15.6  % 15.7  % 11.6  % 12.2  %
FB Financial Corporation
21




Non-GAAP Reconciliation (continued)
For the Periods Ended
(Unaudited)
(In Thousands, Except Share Data and %)
Adjusted return on average assets and equity 2022 2021 2020 2019 2018
Net income $ 124,555  $ 190,285  $ 63,621  $ 83,814  $ 80,236 
Average assets 12,377,850  11,848,460  8,438,100  5,777,672  4,844,865 
Average common equity 1,349,583  1,361,637  966,336  723,494  629,922 
Return on average assets 1.01  % 1.61  % 0.75  % 1.45  % 1.66  %
Return on average common equity 9.23  % 14.0  % 6.58  % 11.6  % 12.7  %
Adjusted net income $ 137,578  $ 181,071  $ 141,932  $ 89,271  $ 82,085 
Adjusted return on average assets 1.11  % 1.53  % 1.68  % 1.55  % 1.69  %
Adjusted return on average common equity 10.2  % 13.3  % 14.7  % 12.3  % 13.0  %
Adjusted pre-tax pre-provision earnings $ 196,147  $ 191,631  $ 229,707  $ 123,972  $ 113,517 
Adjusted pre-tax pre-provision return on average assets 1.58  % 1.62  % 2.72  % 2.15  % 2.34  %
Adjusted pre-tax pre-provision return on average common equity 14.5  % 14.1  % 23.8  % 17.1  % 18.0  %
FB Financial Corporation
22
EX-99.3 4 fbk4q2022earningsdeck.htm EX-99.3 fbk4q2022earningsdeck
January 17, 2023 2022 Fourth Quarter Earnings Presentation


 
1 Forward–Looking Statements Certain statements contained in this Presentation that are not historical in nature may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements regarding the Company’s future plans, results, strategies, and expectations, including expectations around changing economic markets. These statements can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “project,” and other variations of such words and phrases and similar expressions. These forward-looking statements are not historical facts, and are based upon management's current expectations, estimates, and projections, many of which, by their nature, are inherently uncertain and beyond the Company’s control. The inclusion of these forward-looking statements should not be regarded as a representation by the Company or any other person that such expectations, estimates, and projections will be achieved. Accordingly, the Company cautions shareholders and investors that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict. Actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements including, without limitation, (1) current and future economic conditions, including the effects of inflation, interest rate fluctuations, changes in the economy or global supply chain, supply-demand imbalances affecting local real estate prices, and high unemployment rates in the local or regional economies in which the Company operates and/or the US economy generally, (2) changes in government interest rate policies and its impact on the Company’s business, net interest margin, and mortgage operations, (3) the Company’s ability to effectively manage problem credits, (4) the Company’s ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions, (5) difficulties and delays in integrating acquired businesses or fully realizing costs savings, revenue synergies and other benefits from future and prior acquisitions, (6) the Company’s ability to successfully execute its various business strategies, (7) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including legislative developments, (8) the potential impact of the proposed phase-out of the London Interbank Offered Rate ("LIBOR") or other changes involving LIBOR, (9) the effectiveness of the Company’s cybersecurity controls and procedures to prevent and mitigate attempted intrusions, (10) the Company's dependence on information technology systems of third party service providers and the risk of systems failures, interruptions, or breaches of security, (11) the adverse effects of the ongoing global COVID-19 pandemic, including the effect of actions taken to mitigate its impact on individuals or the economy broadly; (12) natural disasters or acts of war or terrorism, (13) international or political instability, including the impacts related to or resulting from Russia’s military action in Ukraine and additional sanctions and export controls, as well as the broader impacts to financial markets and the global macroeconomic and geopolitical environments, and (14) general competitive, economic, political, and market conditions. Further information regarding the Company and factors which could affect the forward-looking statements contained herein can be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, and in any of the Company’s subsequent filings with the SEC. Many of these factors are beyond the Company’s ability to control or predict. If one or more events related to these or other risks or uncertainties materialize, or if the underlying assumptions prove to be incorrect, actual results may differ materially from the forward- looking statements. Accordingly, shareholders and investors should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this presentation, and the Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for the Company to predict their occurrence or how they will affect the Company. The Company qualifies all forward-looking statements by these cautionary statements.


 
2 Use of non-GAAP financial measures This Presentation contains certain financial measures that are not measures recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered non-GAAP financial measures. These non-GAAP financial measures may include, without limitation, adjusted net income, adjusted diluted earnings per common share, adjusted and unadjusted pre-tax pre-provision earnings, core revenue, core noninterest expense and core noninterest income, core efficiency ratio (tax equivalent basis), adjusted Banking segment pre-tax, pre-provision earnings, Banking segment core noninterest income, Mortgage segment core noninterest income, Banking segment core noninterest expense, Mortgage segment core noninterest expense, Banking segment core revenue, Mortgage segment core revenue, Banking segment core efficiency ratio (tax equivalent basis), Mortgage segment core efficiency ratio (tax equivalent basis), adjusted return on average assets and equity, and adjusted pre-tax pre-provision return on average assets and equity. Each of these non-GAAP metrics excludes certain income and expense items that the Company’s management considers to be non-core/adjusted in nature. The Company refers to these non-GAAP measures as adjusted (or core) measures. Also, the Company presents tangible assets, tangible common equity, adjusted tangible common equity, tangible book value per common share, adjusted tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, adjusted return on average tangible common equity, and adjusted pre-tax pre-provision return on average tangible common equity. Each of these non-GAAP metrics excludes the impact of goodwill and other intangibles. Adjusted tangible common equity and adjusted tangible book value also exclude the impact of net accumulated other comprehensive (loss) income. The Company’s management uses these non-GAAP financial measures in their analysis of the Company’s performance, financial condition and the efficiency of its operations as management believes such measures facilitate period-to-period comparisons and provide meaningful indications of its operating performance as they eliminate both gains and charges that management views as non-recurring or not indicative of operating performance. Management believes that these non- GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods as well as demonstrate the effects of significant non-core gains and charges in the current and prior periods. The Company’s management also believes that investors find these non- GAAP financial measures useful as they assist investors in understanding the Company’s underlying operating performance and in the analysis of ongoing operating trends. In addition, because intangible assets such as goodwill and the other items excluded vary extensively from company to company, the Company believes that the presentation of this information allows investors to more easily compare the Company’s results to the results of other companies. However, the non-GAAP financial measures discussed herein should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which the Company calculates the non-GAAP financial measures discussed herein may differ from that of other companies reporting measures with similar names. Investors should understand how such other banking organizations calculate their financial measures with names similar to the non-GAAP financial measures the Company has discussed herein when comparing such non-GAAP financial measures. See the corresponding non- GAAP reconciliation tables in this Presentation dated October 18, 2022, for additional discussion and reconciliation of these measures to the most directly comparable GAAP financial measures.


 
3 4Q 2022 and Annual highlights Key highlights  Total deposits grew 33.7% annualized in 4Q 2022 (36.8% annualized or $914.9 million excluding mortgage escrow related deposits); FY 2022 growth of $70.9 million (excluding mortgage escrow deposits)  Loans HFI grew 8.42% annualized in 4Q 2022, or $193.2 million. Company originated $125.7 million in participations sold during the quarter, which if not sold would have equated to 13.9% annualized loan growth. FY 2022 loan growth of 22.3%.  Paid down wholesale borrowings by $365.0 million in 4Q 2022. Strong liquidity profile with limited wholesale borrowings.  Maintained a strong ACL/loans HFI to 1.44% and recorded a net reversal in provisions for credit losses of $0.5 million including provision expense related to loans held for investment of $0.2 million and a reduction of $0.6 million in the unfunded loan commitment reserve.  Adjusted Banking segment 4Q 2022 PTPP earnings1 of $54.5 million compared to $42.9 million in 4Q 2021. FY 2022 increase of 27.1%.  Contractual yield on loans HFI increased by 66 basis points from 3Q 2022 to 5.45%.  Mortgage segment pre-tax net loss of $4.2 million negatively impacted 4Q 2022 results. Continuing to reduce scale of mortgage operations for industry headwinds.  Net charge-offs of .02% in 4Q 2022 and .02% FY 2022  Commercial Loans HFS portfolio assumed with 2020 Franklin acquisition has been reduced to $30.5 million consisting of 3 relationships.  Maintaining strong capital ratios: CET1 of 11.0%, Tier 1 of 11.3%, Total Capital of 13.1% and Leverage ratio of 10.5% Financial results 1 Results are non-GAAP financial measures that adjust GAAP reported net income, total assets, equity and other metrics for certain intangibles, income and expense items as outlined in the non-GAAP reconciliation calculations, using a combined marginal income tax rate of 26.06% excluding one-time items. See “Use of non-GAAP financial measures” and the Appendix hereto for a discussion and reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures. 4Q 2022 FY 2022 Diluted earnings per share Adjusted diluted earnings per share1 $0.81 $0.85 $2.64 $2.91 Net income ($mm) Adjusted net income1 ($mm) $38.1 $40.0 $124.6 $137.6 Return on average assets Adjusted return on average assets1 1.22% 1.28% 1.01% 1.11% Return on average common equity Adjusted return on average common equity1 11.7% 12.3% 9.23% 10.2% Return on average tangible common equity1 Adjusted return on average tangible common equity1 14.6% 15.3% 11.4% 12.6% Adjusted pre-tax, pre-provision earnings1 ($mm) $50.3 $196.1 Net interest margin Positive impact of accretion and nonaccrual interest (bps) 3.78% 3 3.57% 1 Total common equity / total assets Tangible common equity / tangible assets1 10.3% 8.50% 10.3% 8.50%


 
4 17% 21% 31% 22% 8% 4Q21 1Q22 2Q22 3Q22 4Q22 Driving shareholder value ¹ See “Use of non-GAAP financial measures” and the Appendix hereto for a discussion and reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures. 2 Core Banking segment noninterest expense was impacted by tax credits that reduced noninterest expense by $1.4 million and $0.7 million in the second and third quarters of 2022, respectively. Adjusted Earnings per Share1 $2.61 $2.83 $3.73 $3.78 $2.91 2018 2019 2020 2021 2022 Short Term Performance Dashboard Adjusted Banking Segment PTPP1,2 Total Deposits ($bn) Annualized Loans (HFI) Growth Tangible Book Value per Share1 $17.02 $18.55 $21.73 $24.67 $22.90 $17.16 $18.16 $21.15 $24.55 $26.53 2018 2019 2020 2021 2022 TBVPS Adj. TBVPS (Ex. AOCI) Adjusted ROATCE1 22.3% FY 2022 Loans (HFI) growth 15% 12% 11% 12% 15% 4Q21 1Q22 2Q22 3Q22 4Q22 $42.9 $40.8 $55.6 $56.2 $54.5 4Q21 1Q22 2Q22 3Q22 4Q22 $10.8 $11.0 $10.5 $10.0 $10.9 4Q21 1Q22 2Q22 3Q22 4Q22


 
5 Strong net interest margin Historical yield and costs ¹ Includes tax-equivalent adjustment. 2 Excess liquidity defined as interest-bearing deposits with other financial institutions in excess of 5% of average tangible assets. Assumes funded from all interest bearing liabilities. $5,000 $7,000 $9,000 $11,000 $13,000 -- 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 4Q21 1Q22 2Q22 3Q22 4Q22 Av g. in te re st e ar ni ng as se ts ($ m m ) Yi el ds a nd C os ts (% ) Average interest earning assets Yield on loans Cost of deposits NIM NIM1 3.19% 3.04% 3.52% 3.93% 3.78% Impact of accretion and nonaccrual interest (bps) 0 (7) 2 5 3 Impact of excess liquidity2 (bps) (22) (29) (14) 0 0 Deposit Cost: Cost of MMDA 0.27% 0.21% 0.20% 0.73% 2.03% Cost of customer time 0.53% 0.50% 0.64% 0.87% 1.79% Cost of interest-bearing 0.30% 0.27% 0.33% 0.74% 1.67% Total deposit cost 0.22% 0.20% 0.25% 0.52% 1.20% Loans HFI Yield: Contractual interest 4.17% 4.12% 4.24% 4.79% 5.45% Origination and other loan fee income 0.33% 0.26% 0.33% 0.30% 0.18% Nonaccrual interest 0.03% 0.05% 0.03% 0.02% 0.03% (Amortization) accretion on purchased loans (0.04%) (0.12%) 0.00% 0.05% 0.01% Syndication fee income 0.00% 0.00% 0.06% 0.00% 0.00% Total loan (HFI) yield 4.49% 4.31% 4.66% 5.16% 5.67%


 
6 Mortgage performance in 4Q 2022 Highlights  Mortgage segment pre-tax net loss of $4.2 million in 4Q 2022  Interest rate lock commitment volume declined 31% in 4Q resulting in negative fair value change  Interest rate volatility led to MSR fair value changes, net of hedging losses of $4.9 million in 4Q  A positive contribution to earnings is not expected in 1Q 2023 due to seasonal impact on volume; annual operating profitability is expected in 2023 Mortgage banking income ($mm) 4Q21 3Q22 4Q22 Gain on Sale $37.5 $11.1 $9.0 Fair value changes ($12.5) ($2.5) ($2.3) Servicing Revenue $7.7 $8.1 $7.3 Fair value MSR changes ($1.3) ($4.3) ($4.9) Total Income $31.4 $12.4 $9.1 2.66% 2.29% 2.43% 1.95% 3.36% 4Q21 1Q22 2Q22 3Q22 4Q22 Retail channel interest rate lock commitments ($mm) Mortgage segment gain on sale margin $451 $498 $513 $351 $239 $237 $243 $92 $58 $43 $688 $741 $605 $409 $282 4Q21 1Q22 2Q22 3Q22 4Q22 Purchase Refinance .


 
7 Managing expenses Highlights Consolidated 4Q 2022 core efficiency ratio¹ of 61.0% Banking segment is realizing the benefit of an asset sensitive balance sheet; however, Q4 also saw an acceleration of increasing deposit cost resulting in NIM compression Mortgage efficiency ratio remains negative due to operating losses; segment has adjusted and continues adjusting for realities of the current origination environment ¹ See “Use of non-GAAP financial measures” and the Appendix hereto for a discussion and reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures. Core efficiency ratio (tax-equivalent basis)¹ 57.5% 58.7% 51.3% 53.8% 54.7% 67.0% 68.1% 61.1% 60.7% 61.0% 97.8% 100.5% 111.8% 128.9% 145.4% 4Q21 1Q22 2Q22 3Q22 4Q22 Banking segment Consolidated Mortgage segment


 
8 Well-capitalized for future opportunities Tangible book value per share3 Simple capital structure Common Equity Tier 1 Capital 84% Trust Preferred 2% Subordinated Notes 6% Tier 2 ACL 8% Total regulatory capital: $1,5282 mm $11.56 $11.58 $14.56 $17.02 $18.55 $21.73 $24.67 $22.90 3Q16 4Q16 4Q17 4Q18 4Q19 4Q20 4Q21 4Q22 4Q211 3Q221 4Q221,2 Shareholder’s equity/Assets 11.4% 10.5% 10.3% TCE/TA3 9.5% 8.5% 8.5% Common equity tier 1/Risk-weighted assets 12.3% 10.9% 11.0% Tier 1 capital/Risk-weighted assets 12.6% 11.2% 11.3% Total capital/Risk-weighted assets 14.5% 13.0% 13.1% Tier 1 capital /Average assets 10.5% 10.7% 10.5% C&D loans subject to 100% tier 1 capital plus ACL4 103% 124% 119% CRE loans subject to 300% tier 1 capital plus ACL4 264% 299 % 297% Capital position 1 For regulatory capital purposes, the CECL impact over 2021 and 2022 is gradually phased-in from Common Equity Tier 1 Capital to Tier 2 capital. As of 4Q21, 3Q22 and 4Q22, respectively, $40.9 million, $30.7 million and $30.7 million are being added back to CET 1 and Tier 1 Capital, and $46.8 million, $35.1 million and $35.1 million are being taken out of Tier 2 capital. 2 Total regulatory capital, FB Financial Corporation. 4Q22 calculation is preliminary and subject to change. 3 See “Use of non-GAAP financial measures” and the Appendix hereto for a discussion and reconciliation of non-GAAP measures. 4 Tier 1 capital at FirstBank as defined in Call Report. As of 4Q21, 3Q22 and 4Q22, respectively, $46.8 million, $35.1 million and $35.1 million are being disallowed from Tier 1 Capital for purposes of the calculation.


 
9 Noninterest- bearing checking 25% Interest-bearing checking 28% Money market 30% Savings 4% Time 13% 53% Checking accounts Valuable core deposit base ¹ Noninterest bearing deposits includes mortgage servicing-related deposits of $127.6 million, $131.1 million, $133.2 million, $140.8 million, and $75.6 million for the quarters ended December 31, 2021, March 31, 2022, June 30, 2022, September 30, 2022, and December 31, 2022, respectively. 2 Brokered and internet deposits made up less than 0.50% of total interest-bearing deposits for all periods shown. Total deposits1 ($mm) Cost of deposits Deposit composition $2,740 $2,788 $2,896 $2,997 $2,677 $8,097 $8,208 $7,647 $7,009 $8,179 $10,837 $10,996 $10,543 $10,006 $10,856 4Q21 1Q22 2Q22 3Q22 4Q22 Noninterest-bearing Deposits Interest-bearing Deposits 25.3% 25.4% 27.5% 29.6% 24.7% 0.22% 0.20% 0.25% 0.52% 1.20% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 35.0% 4Q21 1Q22 2Q22 3Q22 4Q22 Noninterest-bearing (%) Cost of total deposits (%) 2


 
10 Office 23% Retail 22% Hotel 16% Warehouse / Industrial 14% Land-Manufactured Home Communities 6% Self Storage 5% Healthcare Facility 2% Other 12% 1-4 Family to be sold 47% Commercial Land 24% 1-4 Consumer Construction 8% Multifamily 7% Retail 3% Warehouse 2% Office 2% Other 7% 1-4 family 17% 1-4 family HELOC 5% Multifamily 5% C&D 18% CRE 21% C&I 30% Other 4% Balanced loan portfolio CRE2 exposure by type Portfolio mix Note: Data as of December 31, 2022 1 C&I includes owner-occupied CRE. 2 Excludes owner-occupied CRE. C&I1 exposure by industry 1 2 C&D exposure by type


 
11 0.46% 0.40% 0.45% 0.40% 0.41% 0.22% 0.20%0.04% 0.04% 0.01% 0.07% 0.50% 0.44% 0.46% 0.62% 0.68% 4Q21 1Q22 2Q22 3Q22 4Q22 Total NPA/Assets Commercial Loans HFS Optional GNMA repurchase Other NPAs 1.65% 1.50% 1.46% 1.48% 1.44% 4Q21 1Q22 2Q22 3Q22 4Q22 0.12% (0.03%) 0.09% 0.00% 0.02% 4Q21 1Q22 2Q22 3Q22 4Q22 Asset quality remains solid Nonperforming Assets1 / Assets Nonperforming Loans (HFI) / Loans (HFI) LLR/loans HFI Net charge-offs (recoveries) / average loans 1 Includes outstanding commercial loans held for sale acquired from Franklin. 2 Includes acquired excess land and facilities held for sale–see page 14 of the Quarterly Financial Supplement. 0.62% 0.51% 0.51% 0.47% 0.49% 4Q21 1Q22 2Q22 3Q22 4Q22 2 1


 
12 1.65% 1.22% 1.49% 1.32% 2.15% 2.14% 1.50% 1.54% 3.35% 1.48% 0.69% 1.17% 0.70% 2.47% 1.49% 1.64% 1.51% 3.56% 1.44% 0.67% 1.12% 0.70% 2.40% 1.35% 1.66% 1.51% 3.67% Gross Loans HFI Commercial & Industrial Non-Owner Occ CRE Owner Occ CRE Construction Multifamily 1-4 Family Mortgage 1-4 Family HELOC Consumer & Other 4Q21 3Q22 4Q22 Allowance for credit losses overview ACL / Loans HFI by Category  Current Expected Credit Loss (CECL) Allowance for Credit Losses (ACL) model utilizes Moody’s model with key economic data summarized below: 1Source: Moody’s “November 2022 U.S. Macroeconomic Outlook Baseline and Alternative Scenarios”.


 
13 Appendix


 
14 GAAP reconciliation and use of non-GAAP financial measures Adjusted net income and diluted earnings per share


 
15 GAAP reconciliation and use of non-GAAP financial measures Adjusted pre-tax, pre-provision earnings


 
16 GAAP reconciliation and use of non-GAAP financial measures Adjusted earnings and diluted earnings per share


 
17 GAAP reconciliation and use of non-GAAP financial measures Adjusted pre-tax, pre-provision earnings


 
18 GAAP reconciliation and use of non-GAAP financial measures Core efficiency ratio (tax-equivalent basis)


 
19 GAAP reconciliation and use of non-GAAP financial measures Segment core efficiency ratios (tax-equivalent basis)


 
20 GAAP reconciliation and use of non-GAAP financial measures Adjusted Banking segment pre-tax pre-provision earnings Adjusted Mortgage segment pre-tax net (loss) contribution


 
21 GAAP reconciliation and use of non-GAAP financial measures Tangible assets and equity, tangible book value per common share and tangible common equity to tangible assets


 
22 GAAP reconciliation and use of non-GAAP financial measures Tangible assets and equity, tangible book value per common share and tangible common equity to tangible assets


 
23 GAAP reconciliation and use of non-GAAP financial measures Return on average tangible common equity


 
24 GAAP reconciliation and use of non-GAAP financial measures Adjusted return on average assets and common equity


 
25 GAAP reconciliation and use of non-GAAP financial measures Return on average tangible common equity


 
26 GAAP reconciliation and use of non-GAAP financial measures Adjusted return on average assets and common equity