false000164974900016497492024-01-162024-01-16

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 16, 2024
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)
1221 Broadway, Suite 1300
Nashville, Tennessee 37203
(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 16, 2024, FB Financial Corporation (“FB Financial”) issued a press release announcing its financial results for the fourth quarter and year ended December 31, 2023 (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 16, 2024, FB Financial will host a conference call to discuss financial results for the quarter ended December 31, 2023.

On January 16, 2024, FB Financial made available on its website (investors.firstbankonline.com) supplemental financial information for the fourth quarter ended December 31, 2023 (the “Financial Supplement”) and an earnings release presentation (the “Earnings Presentation”) containing additional information about FB Financial’s financial results for the quarter ended December 31, 2023.

Copies of the Financial Supplement 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 16, 2024
   


EX-99.1 2 a4q23pressreleasetablesfor.htm EX-99.1 Document

fb_suppa01.jpg
FB Financial Corporation Reports Fourth Quarter 2023 Financial Results
Reports Q4 Diluted EPS of $0.63, Adjusted Diluted EPS* of $0.77
NASHVILLE, TENNESSEE—January 16, 2024-- FB Financial Corporation (the “Company”) (NYSE: FBK), parent company of FirstBank, reported net income of $29.4 million, or $0.63 per diluted common share, for the fourth quarter of 2023, compared to $0.41 in the previous quarter and $0.81 in the fourth quarter of last year. Adjusted net income* was $36.2 million, or $0.77 per diluted common share, compared to $0.71 in the previous quarter and $0.85 in the fourth quarter of last year.
The Company’s loans held for investment (“HFI”) grew to $9.41 billion, or 5.19% annualized, as of the end of the fourth quarter compared to $9.29 billion as of the end of the previous quarter and $9.30 billion as of the end of the fourth quarter last year. Deposits were $10.55 billion as of December 31, 2023, compared to $10.64 billion as of September 30, 2023, and $10.86 billion as of December 31, 2022. Net interest margin (“NIM”) increased to 3.46% for the fourth quarter of 2023 compared to 3.42% in the prior quarter and 3.78% in the fourth quarter of 2022. The Company ended the quarter with book value per common share of $31.05 and tangible book value per common share* of $25.69, representing a 23.6% and 29.2% annualized increase respectively from the previous quarter.
President and Chief Executive Officer, Christopher T. Holmes stated, “The Company continues to execute well in key initiatives of limiting balance sheet risk, improving profitability, and enhancing operations. We have had success growing core banking relationships, improving net interest margin and reducing expenses while improving our risk profile by managing credit concentrations, all during what was a difficult banking year. Our success in 2023 has prepared us to deal with potential economic challenges, and at the same time, has positioned us to take advantage of opportunities.”

Annualized
(dollars in thousands, except share data) Dec 2023 Sep 2023 Dec 2022 Dec 23 / Sep 23
% Change
Dec 23 / Dec 22
% Change
Balance Sheet Highlights
     Investment securities, at fair value $ 1,471,973  $ 1,351,153  $ 1,474,176  35.5  % (0.15) %
     Loans held for sale 67,847  103,858  139,451  (137.6) % (51.3) %
     Loans HFI 9,408,783  9,287,225  9,298,212  5.19  % 1.19  %
     Allowance for credit losses on loans HFI 150,326  146,134  134,192  11.4  % 12.0  %
     Allowance for credit losses on unfunded
         commitments
8,770  11,600  22,969  (96.8) % (61.8) %
     Total assets 12,604,403  12,489,631  12,847,756  3.65  % (1.89) %
     Interest-bearing deposits (non-brokered) 8,179,430  8,105,713  8,178,453  3.61  % —  %
     Brokered deposits 150,475  174,920  750  (55.4) % NM
     Noninterest-bearing deposits 2,218,382  2,358,435  2,676,631  (23.6) % (17.1) %
     Total deposits 10,548,287  10,639,068  10,855,834  (3.39) % (2.83) %
     Borrowings 390,964  226,689  415,677  287.5  % (5.95) %
     Total common shareholders' equity 1,454,794  1,372,901  1,325,425  23.7  % 9.76  %
Book value per common share $ 31.05  $ 29.31  $ 28.36  23.6  % 9.49  %
Tangible book value per common share* $ 25.69  $ 23.93  $ 22.90  29.2  % 12.2  %
Total common shareholders' equity to total assets 11.5  % 11.0  % 10.3  %
Tangible common equity to tangible assets* 9.74  % 9.16  % 8.50  %
*Non-GAAP financial measure; A reconciliation of each of these non-GAAP measures to the most directly comparable GAAP measure is included in the Company's Fourth Quarter 2023 Financial Supplement.
NM- Not meaningful
-MORE-

FB Financial Corporation
Fourth Quarter 2023 Results
Page 2
Three Months Ended
(dollars in thousands, except share data) Dec 2023 Sep 2023 Dec 2022
Statement of Income Highlights
Net interest income $ 101,088  $ 100,926  $ 110,498 
      NIM 3.46  % 3.42  % 3.78  %
Noninterest income $ 15,339  $ 8,042  $ 17,469 
     Gain (loss) from securities, net $ 183  $ (14,197) $ 25 
     Loss from changes in fair value of commercial loans held for sale acquired in previous
         business combinations
$ (3,009) $ (7) $ (2,562)
Total revenue $ 116,427  $ 108,968  $ 127,967 
Noninterest expense $ 80,200  $ 82,997  $ 80,230 
Early retirement and severance costs $ 2,214  $ 4,809  $ — 
Loss on lease terminations $ 1,843  $ —  $ — 
FDIC special assessment $ 1,788  $ —  $ — 
Efficiency ratio 68.9  % 76.2  % 62.7  %
      Core efficiency ratio* 61.7  % 63.1  % 61.0  %
Pre-tax, pre-provision earnings $ 36,227  $ 25,971  $ 47,737 
Adjusted pre-tax, pre-provision earnings* $ 45,390  $ 44,869  $ 50,526 
Provisions for credit losses $ 305  $ 2,821  $ (456)
Net (recoveries) charge-off ratio (0.04) % 0.02  % 0.02  %
Net income applicable to FB Financial Corporation $ 29,369  $ 19,175  $ 38,143 
Diluted earnings per common share $ 0.63  $ 0.41  $ 0.81 
       Effective tax rate 18.2  % 17.2  % 20.8  %
Adjusted net income* $ 36,152  $ 33,148  $ 40,213 
Adjusted diluted earnings per common share* $ 0.77  $ 0.71  $ 0.85 
Weighted average number of shares outstanding - fully diluted 46,916,939  46,856,422  47,036,742 
Returns on average:
     Return on average total assets 0.94  % 0.61  % 1.22  %
         Adjusted*
1.15  % 1.05  % 1.28  %
     Return on average shareholders' equity 8.41  % 5.46  % 11.7  %
     Return on average tangible common equity*
10.3  % 6.67  % 14.6  %
         Adjusted*
12.9  % 11.8  % 15.6  %
*Non-GAAP financial measure; A reconciliation of each of these non-GAAP measures to the most directly comparable GAAP measure is included in the Company's Fourth Quarter 2023 Financial Supplement.
Balance Sheet and Net Interest Margin
The Company reported loans HFI of $9.41 billion at the end of the fourth quarter of 2023 compared to $9.29 billion from the end of the prior quarter. As construction projects transitioned to permanent financing, construction loans declined by $135.0 million which contributed to multifamily and non-owner occupied commercial real estate balance increases of $102.5 million and $31.6 million, respectively. The net loan growth primarily resulted from increases in commercial and industrial of $52.9 million and owner-occupied commercial real estate of $25.7 million. The contractual yield on loans HFI increased to 6.43% for the fourth quarter of 2023 from 6.32% for the previous quarter.
The Company reported total deposits of $10.55 billion at the end of the fourth quarter of 2023 compared to $10.64 billion at the end of the third quarter. The Company's total cost of deposits increased to 2.65% during the fourth quarter from 2.58% for the third quarter of 2023, and the cost of interest-bearing deposits increased to 3.40% from 3.33% for the same periods. Noninterest-bearing deposits were $2.22 billion at the end of the quarter compared to $2.36 billion at the end of third quarter of 2023. The decrease includes a reduction in mortgage escrow deposits of $59.1 million.
The Company’s net interest income on a tax equivalent basis increased slightly for the fourth quarter of 2023 to $101.9 million compared to $101.8 million in the prior quarter. NIM expanded to 3.46% for the fourth quarter of 2023 from 3.42% for the previous quarter as the increase in contractual yield on loans HFI outpaced the increase in the cost of interest-bearing deposits from the third quarter to the fourth quarter.
Holmes continued, “We were able to expand net interest margin during the quarter with prudent loan growth while continuing to reduce the risk profile of the balance sheet. We are encouraged by the increases that we achieved in both net interest income and net interest margin. Our team is focused on expanding existing relationships and developing new relationships in order to grow customer deposits at a reasonable customer value proposition.”
-MORE-

FB Financial Corporation
Fourth Quarter 2023 Results
Page 3
Noninterest Income
Core noninterest income* was $18.7 million for the fourth quarter of 2023, compared to $22.1 million and $20.3 million for the third quarter of 2023 and fourth quarter of 2022, respectively. These amounts reflect adjustments of a $3.0 million loss for changes in fair value on commercial loans held for sale, a $492 thousand loss on sales or write-downs of other real estate owned and other assets and a $183 thousand gain from securities in the fourth quarter 2023 compared to a $7 thousand loss for changes in fair value on commercial loans held for sale, a $115 thousand gain on sales or write-downs of other real estate owned and other assets and a $14.2 million loss from securities in the previous quarter.
The Company completed the exit of the commercial loans held for sale portfolio acquired in the Franklin Financial Network transaction after exiting the final relationship during the fourth quarter, resulting in a charge of $3.0 million in the quarter and a net gain of $7.2 million over the life of this portfolio.
Mortgage banking income remains subdued in the higher interest rate environment as the Company recognized revenue of $8.4 million in the fourth quarter of 2023 compared with $12.0 million in the previous quarter and $9.1 million in the fourth quarter of 2022.
Expense Management
Core noninterest expense* during the fourth quarter of 2023 was $74.4 million compared to $78.2 million for the prior quarter and $80.2 million for the fourth quarter of 2022. These amounts reflect adjustments of $2.2 million for early retirement and severance costs, $1.8 million of loss on lease terminations and $1.8 million for the Federal Deposit Insurance Corporation ("FDIC") special assessment recognized in the fourth quarter of 2023 compared to $4.8 million for early retirement and severance costs in the prior quarter. During the fourth quarter of 2023, the Company's core efficiency ratio*1 was 61.7%, compared to 63.1% in the previous quarter and 61.0% in the fourth quarter of 2022. Core banking noninterest expense* was $63.7 million for the quarter, compared to $66.2 million in the prior quarter.
Chief Financial Officer, Michael Mettee noted, “The Company continued to lower our expense run rate during the quarter. Expense discipline continues to be a management focus even as we look to efficiently scale our operational platform.”
Credit Quality
The Company recorded a provision expense of $3.1 million during the fourth quarter related to loans HFI; it also recorded a provision reversal of $2.8 million on unfunded loan commitments, resulting in a net provision expense of $0.3 million. Given the range of economic forecasts for the coming quarters, the Company continued managing its exposure in unfunded commitments in construction and land development lower, ending the year with $725.9 million of exposure, which is a reduction from the previous quarter of $196.4 million and a reduction for the year of $913.2 million. The Company had an allowance for credit losses on loans HFI as of the end of the fourth quarter of 2023 of $150.3 million, representing 1.60% of loans HFI compared to $146.1 million, or 1.57% of loans HFI as of September 30, 2023.
The Company experienced net recoveries of $1.1 million in the fourth quarter of 2023, representing annualized net recoveries of 0.04% of average loans HFI for the quarter compared to annualized net charge-offs of 0.02% in both the third quarter of 2023 and fourth quarter of 2022. For the year ended December 31, 2023, the Company experienced annualized net charge-offs of $0.6 million representing net charge-offs of 0.01% of average loans HFI, compared to annualized net charge-offs of 0.02% for the year ended December 31, 2022.
The Company's nonperforming loans HFI as a percentage of total loans HFI increased to 0.65% as of the end of the fourth quarter of 2023 compared to 0.59% at the previous quarter-end and 0.49% at the end of the fourth quarter of 2022. The increase was primarily due to two commercial and industrial relationships moving to nonaccrual. Nonperforming assets as a percentage of total assets decreased to 0.69% as of the end of the fourth quarter of 2023 compared to 0.71% at the end of the prior quarter and 0.68% as of the end of the fourth quarter of 2022.
Holmes commented, “The Company had net recoveries for the quarter, demonstrating our resolve to work with customers for positive outcomes. We also modestly increased our allowance for credit losses, remaining cautious on our economic outlook. However, our local economies have continued performing well, migration into our markets continues at a healthy pace, and we are cautiously optimistic as we look forward into the coming year.”
Capital Strength
Holmes continued, “We continue to build on our already strong capital position growing tangible common equity to tangible assets* to a solid 9.74% and Common Equity Tier 1 to 12.2%. Our capital levels provide flexibility as we enter 2024 in a position of strength.”
*Non-GAAP financial measure;1A reconciliation of each of these non-GAAP measures to the most directly comparable GAAP measure is included in the Company's Fourth Quarter 2023 Financial Supplement.
-MORE-

FB Financial Corporation
Fourth Quarter 2023 Results
Page 4
Summary
Holmes finalized, “While 2023 was a challenging year for the banking industry, I am proud of our team's management of credit, capital and liquidity while also taking care of our customers. We have executed in a difficult operating environment and positioned the Company to capitalize on future opportunities.”
WEBCAST AND CONFERENCE CALL INFORMATION
FB Financial Corporation will host a conference call to discuss the Company's financial results on January 16, 2024, at 8:00 a.m. (Central Time). To listen to the call, participants should dial 1-877-883-0383 (confirmation code 1010003) approximately 10 minutes prior to the call. A telephonic replay will be available approximately two hours after the call through January 23, 2024, by dialing 1-877-344-7529 and entering confirmation code 8306498.
A live online broadcast of the Company’s quarterly conference call will be available online at https://event.choruscall.com/mediaframe/webcast.html?webcastid=3uK1Ur6B. 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 81 full-service bank branches across Tennessee, Kentucky, Alabama and North Georgia, and mortgage offices across the Southeast. FB Financial Corporation has approximately $12.60 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 Fourth Quarter 2023 Financial Supplement and Earnings Presentation posted on the Company’s website, which can be found at https://investors.firstbankonline.com. This Earnings Release, the Fourth Quarter 2023 Financial Supplement 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 16, 2024.
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,” 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) any continuation of the recent turmoil in the banking industry, including the associated impact to the Company and other financial institutions of any regulatory changes or other mitigation efforts taken by government agencies in response, (4) increased competition for deposits, (5) the Company’s ability to effectively manage problem credits, (6) any deterioration in commercial real estate market fundamentals, (7) the Company’s ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions, (8) the Company’s ability to successfully execute its various business strategies, (9) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including legislative developments, (10) the effectiveness of the Company’s cybersecurity controls and procedures to prevent and mitigate attempted intrusions, (11) 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 (12) the impact of natural disasters, pandemics, and/or acts of war or terrorism, (13) events giving rise to international or regional political instability, including the broader impacts of such events on financial markets and/or global macroeconomic environments, and (14) general competitive, economic, political, and market conditions.
-MORE-

FB Financial Corporation
Fourth Quarter 2023 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, 2022, 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), and adjusted 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, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, and adjusted return on average tangible common equity. Each of these non-GAAP metrics excludes the impact of goodwill and other intangibles.
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.
A reconciliation of these measures to the most directly comparable GAAP financial measures is included in the Company's Fourth Quarter 2023 Financial Supplement, which is available at https://investors.firstbankonline.com.
-MORE-

FB Financial Corporation
Fourth Quarter 2023 Results
Page 6
Financial Summary and Key Metrics
(Unaudited)
(dollars in thousands, except share data)
As of or for the Three Months Ended
Dec 2023 Sep 2023 Dec 2022
Selected Statement of Income Data
Total interest income $ 174,835  $ 173,912  $ 147,598 
Total interest expense 73,747  72,986  37,100 
Net interest income 101,088  100,926  110,498 
Total noninterest income 15,339  8,042  17,469 
Total noninterest expense 80,200  82,997  80,230 
Earnings before income taxes and provisions for credit losses 36,227  25,971  47,737 
Provisions for (reversals of) credit losses 305  2,821  (456)
Income tax expense 6,545  3,975  10,042 
Net income applicable to noncontrolling interest — 
Net income applicable to FB Financial Corporation $ 29,369  $ 19,175  $ 38,143 
Net interest income (tax-equivalent basis) $ 101,924  $ 101,762  $ 111,279 
Adjusted net income* $ 36,152  $ 33,148  $ 40,213 
Adjusted pre-tax, pre-provision earnings* $ 45,390  $ 44,869  $ 50,526 
Per Common Share
Diluted net income $ 0.63  $ 0.41  $ 0.81 
Adjusted diluted net income* 0.77  0.71  0.85 
Book value 31.05  29.31  28.36 
Tangible book value* 25.69  23.93  22.90 
Weighted average number of shares outstanding - fully diluted 46,916,939  46,856,422  47,036,742 
Period-end number of shares 46,848,934  46,839,159  46,737,912 
Selected Balance Sheet Data
Cash and cash equivalents $ 810,932  $ 848,318  $ 1,027,052 
Loans HFI 9,408,783  9,287,225  9,298,212 
Allowance for credit losses on loans HFI (150,326) (146,134) (134,192)
Allowance for credit losses on unfunded commitments (8,770) (11,600) (22,969)
Mortgage loans held for sale 67,847  94,598  108,961 
Commercial loans held for sale, at fair value —  9,260  30,490 
Investment securities, at fair value 1,471,973  1,351,153  1,474,176 
Total assets 12,604,403  12,489,631  12,847,756 
Interest-bearing deposits (non-brokered) 8,179,430  8,105,713  8,178,453 
Brokered deposits 150,475  174,920  750 
Noninterest-bearing deposits 2,218,382  2,358,435  2,676,631 
Total deposits 10,548,287  10,639,068  10,855,834 
Borrowings 390,964  226,689  415,677 
Total common shareholders' equity 1,454,794  1,372,901  1,325,425 
Selected Ratios
Return on average:
Assets 0.94  % 0.61  % 1.22  %
Shareholders' equity 8.41  % 5.46  % 11.7  %
Tangible common equity* 10.3  % 6.67  % 14.6  %
Net interest margin (tax-equivalent basis) 3.46  % 3.42  % 3.78  %
Efficiency ratio 68.9  % 76.2  % 62.7  %
Core efficiency ratio (tax-equivalent basis)* 61.7  % 63.1  % 61.0  %
Loans HFI to deposit ratio 89.2  % 87.3  % 85.7  %
Noninterest-bearing deposits to total deposits 21.0  % 22.2  % 24.7  %
Yield on interest-earning assets 5.96  % 5.87  % 5.04  %
Cost of interest-bearing liabilities 3.47  % 3.41  % 1.84  %
Cost of total deposits 2.65  % 2.58  % 1.20  %
Credit Quality Ratios
Allowance for credit losses on loans HFI as a percentage of loans HFI 1.60  % 1.57  % 1.44  %
Net (recoveries) charge-offs as a percentage of average loans HFI (0.04) % 0.02  % 0.02  %
Nonperforming loans HFI as a percentage of loans HFI 0.65  % 0.59  % 0.49  %
Nonperforming assets as a percentage of total assets
0.69  % 0.71  % 0.68  %
Preliminary Capital Ratios (consolidated)
Total common shareholders' equity to assets 11.5  % 11.0  % 10.3  %
Tangible common equity to tangible assets* 9.74  % 9.16  % 8.50  %
Tier 1 risk-based capital
12.5  % 12.1  % 11.3  %
Common equity Tier 1
12.2  % 11.8  % 11.0  %
*Non-GAAP financial measure; A reconciliation of each of these non-GAAP measures to the most directly comparable GAAP measure is included in the Company's Fourth Quarter 2023 Financial Supplement.
-END-
EX-99.2 3 a4q23supplementalfinancial.htm EX-99.2 Document




















logoa07.jpg

 
 
Fourth Quarter 2023
Financial Supplement




TABLE OF CONTENTS
 
  Page
   
Financial Summary and Key Metrics
   
Consolidated Statements of Income
   
Consolidated Balance Sheets
Average Balance and Interest Yield/Rate Analysis
Investments and Other Sources of Liquidity
   
Loan Portfolio
   
Asset Quality
   
Selected Deposit Data
 14
Preliminary Capital Ratios
   
Segment Data
   
Non-GAAP Reconciliations




Use of non-GAAP Financial Measures
 
This Financial Supplement 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, consolidated and segment core revenue, consolidated and segment core noninterest expense and core noninterest income, consolidated and segment core efficiency ratio (tax equivalent basis), adjusted return on average assets and equity, and adjusted pre-tax pre-provision return on average assets. 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, tangible book value per common share, tangible common equity to tangible assets, on-balance sheet liquidity to tangible assets, return on average tangible common equity, and adjusted return on average tangible common equity. Each of these non-GAAP metrics excludes the impact of goodwill and other intangibles.
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 Financial Supplement for additional discussion and reconciliation of these measures to the most directly comparable GAAP financial measures.



Financial Summary and Key Metrics
(Unaudited)
(Dollars in Thousands, Except Share Data)
  As of or for the Three Months Ended
  Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022
Selected Statement of Income Data
Total interest income $ 174,835  $ 173,912  $ 170,183  $ 159,480  $ 147,598 
Total interest expense 73,747  72,986  68,640  55,820  37,100 
Net interest income 101,088  100,926  101,543  103,660  110,498 
Total noninterest income 15,339  8,042  23,813  23,349  17,469 
Total noninterest expense 80,200  82,997  81,292  80,440  80,230 
Earnings before income taxes and provisions for credit losses 36,227  25,971  44,064  46,569  47,737 
Provisions for (reversals of) credit losses 305  2,821  (1,078) 491  (456)
Income tax expense 6,545  3,975  9,835  9,697  10,042 
Net income applicable to noncontrolling interest —  — 
Net income applicable to FB Financial Corporation $ 29,369  $ 19,175  $ 35,299  $ 36,381  $ 38,143 
Net interest income (tax-equivalent basis) $ 101,924  $ 101,762  $ 102,383  $ 104,493  $ 111,279 
Adjusted net income* $ 36,152  $ 33,148  $ 35,993  $ 35,739  $ 40,213 
Adjusted pre-tax, pre-provision earnings* $ 45,390  $ 44,869  $ 44,992  $ 45,701  $ 50,526 
Per Common Share
Diluted net income $ 0.63  $ 0.41  $ 0.75  $ 0.78  $ 0.81 
Adjusted diluted net income* 0.77  0.71  0.77  0.76  0.85 
Book value 31.05  29.31  29.64  29.29  28.36 
Tangible book value* 25.69  23.93  24.23  23.86  22.90 
Weighted average number of shares outstanding - fully diluted 46,916,939  46,856,422  46,814,854  46,765,154  47,036,742 
Period-end number of shares 46,848,934  46,839,159  46,798,751  46,762,626  46,737,912 
Selected Balance Sheet Data
Cash and cash equivalents $ 810,932  $ 848,318  $ 1,160,354  $ 1,319,951  $ 1,027,052 
Loans HFI 9,408,783  9,287,225  9,326,024  9,365,996  9,298,212 
Allowance for credit losses on loans HFI (150,326) (146,134) (140,664) (138,809) (134,192)
Allowance for credit losses on unfunded commitments (8,770) (11,600) (14,810) (18,463) (22,969)
Mortgage loans held for sale 67,847  94,598  89,864  73,005  108,961 
Commercial loans held for sale, at fair value —  9,260  9,267  9,510  30,490 
Investment securities, at fair value 1,471,973  1,351,153  1,422,391  1,474,064  1,474,176 
Total assets 12,604,403  12,489,631  12,887,395  13,101,147  12,847,756 
Interest-bearing deposits (non-brokered) 8,179,430  8,105,713  8,233,082  8,693,515  8,178,453 
Brokered deposits 150,475  174,920  238,885  251  750 
Noninterest-bearing deposits 2,218,382  2,358,435  2,400,288  2,489,149  2,676,631 
Total deposits 10,548,287  10,639,068  10,872,255  11,182,915  10,855,834 
Borrowings 390,964  226,689  390,354  312,131  415,677 
Total common shareholders' equity 1,454,794  1,372,901  1,386,951  1,369,696  1,325,425 
Selected Ratios
Return on average:
Assets 0.94  % 0.61  % 1.10  % 1.15  % 1.22  %
Shareholders' equity 8.41  % 5.46  % 10.3  % 11.0  % 11.7  %
Tangible common equity* 10.3  % 6.67  % 12.6  % 13.6  % 14.6  %
Net interest margin (NIM) (tax-equivalent basis) 3.46  % 3.42  % 3.40  % 3.51  % 3.78  %
Efficiency ratio 68.9  % 76.2  % 64.8  % 63.3  % 62.7  %
Core efficiency ratio (tax-equivalent basis)* 61.7  % 63.1  % 63.5  % 63.3  % 61.0  %
Loans HFI to deposit ratio 89.2  % 87.3  % 85.8  % 83.8  % 85.7  %
Noninterest-bearing deposits to total deposits 21.0  % 22.2  % 22.1  % 22.3  % 24.7  %
Yield on interest-earning assets 5.96  % 5.87  % 5.67  % 5.38  % 5.04  %
Cost of interest-bearing liabilities 3.47  % 3.41  % 3.14  % 2.61  % 1.84  %
Cost of total deposits 2.65  % 2.58  % 2.38  % 1.94  % 1.20  %
Credit Quality Ratios
Allowance for credit losses on loans HFI as a percentage of loans HFI 1.60  % 1.57  % 1.51  % 1.48  % 1.44  %
Net (recoveries) charge-offs as a percentage of average loans HFI (0.04) % 0.02  % 0.03  % 0.02  % 0.02  %
Nonperforming loans HFI as a percentage of loans HFI 0.65  % 0.59  % 0.47  % 0.49  % 0.49  %
Nonperforming assets as a percentage of total assets 0.69  % 0.71  % 0.59  % 0.61  % 0.68  %
Preliminary Capital Ratios (consolidated)
Total common shareholders' equity to assets 11.5  % 11.0  % 10.8  % 10.5  % 10.3  %
Tangible common equity to tangible assets* 9.74  % 9.16  % 8.98  % 8.68  % 8.50  %
Tier 1 risk-based capital 12.5  % 12.1  % 11.9  % 11.6  % 11.3  %
Common equity Tier 1 12.2  % 11.8  % 11.7  % 11.3  % 11.0  %
*Non-GAAP financial measure; See "Use of non-GAAP Financial Measures" and Non-GAAP reconciliations herein.
FB Financial Corporation
4


Consolidated Statements of Income
(Unaudited)
(Dollars in Thousands, Except Share Data)
    Dec 2023 Dec 2023
    vs. vs.
  Three Months Ended Sep 2023 Dec 2022
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Percent variance Percent variance
Interest income:
Interest and fees on loans $ 155,737  $ 153,882  $ 149,220  $ 140,356  $ 133,180  1.21  % 16.9  %
Interest on securities
Taxable 7,808  6,399  6,480  6,570  6,707  22.0  % 16.4  %
Tax-exempt 1,746  1,795  1,808  1,804  1,806  (2.73) % (3.32) %
Other 9,544  11,836  12,675  10,750  5,905  (19.4) % 61.6  %
Total interest income 174,835  173,912  170,183  159,480  147,598  0.53  % 18.5  %
Interest expense:
Deposits 70,873  69,826  65,257  52,863  31,456  1.50  % 125.3  %
Borrowings 2,874  3,160  3,383  2,957  5,644  (9.05) % (49.1) %
Total interest expense 73,747  72,986  68,640  55,820  37,100  1.04  % 98.8  %
Net interest income 101,088  100,926  101,543  103,660  110,498  0.16  % (8.52) %
Provision for credit losses on loans HFI 3,135  6,031  2,575  4,997  152  (48.0) % NM
Reversal of credit losses on unfunded commitments (2,830) (3,210) (3,653) (4,506) (608) (11.8) % 365.5  %
Net interest income after provisions for credit
   losses
100,783  98,105  102,621  103,169  110,954  2.73  % (9.17) %
Noninterest income:
Mortgage banking income 8,376  11,998  12,232  12,086  9,106  (30.2) % (8.02) %
Service charges on deposit accounts 2,957  2,959  3,185  3,053  3,019  (0.07) % (2.05) %
Investment services and trust income 3,093  3,072  2,777  2,378  2,232  0.68  % 38.6  %
ATM and interchange fees 2,618  2,639  2,629  2,396  2,546  (0.80) % 2.83  %
Gain (loss) from securities, net 183  (14,197) (28) 69  25  (101.3) % 632.0  %
(Loss) gain on sales or write-downs of other real estate
     owned and other assets
(492) 115  533  (183) (252) (527.8) % 95.2  %
Other income (1,396) 1,456  2,485  3,550  793  (195.9) % (276.0) %
Total noninterest income 15,339  8,042  23,813  23,349  17,469  90.7  % (12.2) %
Total revenue 116,427  108,968  125,356  127,009  127,967  6.85  % (9.02) %
Noninterest expenses:
Salaries, commissions and employee benefits 48,142  54,491  52,020  48,788  45,839  (11.7) % 5.02  %
Occupancy and equipment expense 9,530  6,428  6,281  5,909  6,295  48.3  % 51.4  %
Legal and professional fees 1,823  1,760  2,199  3,108  4,857  3.58  % (62.5) %
Data processing 2,434  2,338  2,345  2,113  2,096  4.11  % 16.1  %
Advertising 2,009  2,124  2,001  2,133  3,094  (5.41) % (35.1) %
Amortization of core deposits and other intangibles 840  889  940  990  1,039  (5.51) % (19.2) %
Other expense 15,422  14,967  15,506  17,399  17,010  3.04  % (9.34) %
Total noninterest expense 80,200  82,997  81,292  80,440  80,230  (3.37) % (0.04) %
Income before income taxes 35,922  23,150  45,142  46,078  48,193  55.2  % (25.5) %
Income tax expense 6,545  3,975  9,835  9,697  10,042  64.7  % (34.8) %
Net income applicable to FB Financial
Corporation and noncontrolling interest
29,377  19,175  35,307  36,381  38,151  53.2  % (23.0) %
Net income applicable to noncontrolling interest —  —  100.0  % —  %
Net income applicable to FB Financial
Corporation
$ 29,369  $ 19,175  $ 35,299  $ 36,381  $ 38,143  53.2  % (23.0) %
Weighted average common shares outstanding:    
Basic 46,845,055  46,818,612  46,779,388  46,679,618  46,909,389  0.06  % (0.14) %
Fully diluted 46,916,939  46,856,422  46,814,854  46,765,154  47,036,742  0.13  % (0.25) %
Earnings per common share:    
Basic $ 0.63  $ 0.41  $ 0.75  $ 0.78  $ 0.81  53.7  % (22.2) %
Fully diluted 0.63  0.41  0.75  0.78  0.81  53.7  % (22.2) %
Fully diluted - adjusted* 0.77  0.71  0.77  0.76  0.85  8.45  % (9.41) %
*Non-GAAP financial measure; See "Use of non-GAAP Financial Measures" and Non-GAAP reconciliations herein.
NM- Not meaningful

FB Financial Corporation
5


Consolidated Statements of Income
(Unaudited)
(Dollars in Thousands, Except Share Data)
      Dec 2023
  vs.
  For the Year Ended Dec 2022
  Dec 2023 Dec 2022 Percent variance
Interest income:
Interest and fees on loans $ 599,195  $ 436,363  37.3  %
Interest on securities
Taxable 27,257  25,469  7.02  %
Tax-exempt 7,153  7,332  (2.44) %
Other 44,805  12,258  265.5  %
Total interest income 678,410  481,422  40.9  %
Interest expense:
Deposits 258,819  56,642  356.9  %
Borrowings 12,374  12,545  (1.36) %
Total interest expense 271,193  69,187  292.0  %
Net interest income 407,217  412,235  (1.22) %
Provision for credit losses on loans HFI 16,738  10,393  61.1  %
(Reversal of) provision for credit losses on unfunded commitments (14,199) 8,589  (265.3) %
Net interest income after provisions for credit losses 404,678  393,253  2.91  %
Noninterest income:
Mortgage banking income 44,692  73,580  (39.3) %
Service charges on deposit accounts 12,154  12,049  0.87  %
Investment services and trust income 11,320  8,866  27.7  %
ATM and interchange fees 10,282  15,600  (34.1) %
Loss from securities, net (13,973) (376) NM
Loss on sales or write-downs of other real estate owned and other assets (27) (265) (89.8) %
Other income 6,095  5,213  16.9  %
Total noninterest income 70,543  114,667  (38.5) %
Total revenue 477,760  526,902  (9.33) %
Noninterest expenses:
Salaries, commissions and employee benefits 203,441  211,491  (3.81) %
Occupancy and equipment expense 28,148  23,562  19.5  %
Legal and professional fees 8,890  15,028  (40.8) %
Data processing 9,230  9,315  (0.91) %
Advertising 8,267  11,208  (26.2) %
Amortization of core deposit and other intangibles 3,659  4,585  (20.2) %
Mortgage restructuring expense —  12,458  (100.0) %
Other expense 63,294  60,699  4.28  %
Total noninterest expense 324,929  348,346  (6.72) %
Income before income taxes 150,292  159,574  (5.82) %
Income tax expense 30,052  35,003  (14.1) %
Net income applicable to noncontrolling interest and FB Financial Corporation 120,240  124,571  (3.48) %
Net income applicable to noncontrolling interests 16  16  —  %
Net income applicable to FB Financial Corporation $ 120,224  $ 124,555  (3.48) %
Weighted average common shares outstanding:  
Basic 46,781,214  47,113,470  (0.71) %
Fully diluted 46,822,792  47,239,791  (0.88) %
Earnings per common share:
Basic $ 2.57  $ 2.64  (2.65) %
Fully diluted 2.57  2.64  (2.65) %
Fully diluted - adjusted* 3.01  2.92  3.08  %
*Non-GAAP financial measure; See "Use of non-GAAP Financial Measures" and Non-GAAP reconciliations herein.
NM- Not meaningful


FB Financial Corporation
6


Consolidated Balance Sheets
(Unaudited)
(Dollars in Thousands)
    Annualized  
    Dec 2023 Dec 2023
    vs. vs.
As of Sep 2023 Dec 2022
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Percent variance Percent variance
ASSETS
Cash and due from banks $ 146,542  $ 188,317  $ 147,646  $ 133,874  $ 259,872  (88.0) % (43.6) %
Federal funds sold and reverse repurchase agreements
83,324  129,885  48,346  63,994  210,536  (142.2) % (60.4) %
Interest-bearing deposits in financial institutions 581,066  530,116  964,362  1,122,083  556,644  38.1  % 4.39  %
Cash and cash equivalents 810,932  848,318  1,160,354  1,319,951  1,027,052  (17.5) % (21.0) %
Investments:
Available-for-sale debt securities, at fair value 1,471,973  1,348,219  1,419,360  1,471,005  1,471,186  36.4  % 0.05  %
Equity securities, at fair value —  2,934  3,031  3,059  2,990  (100.0) % (100.00) %
Federal Home Loan Bank stock, at cost 34,190  34,809  40,266  43,369  58,641  (7.06) % (41.7) %
Mortgage loans held for sale 67,847  94,598  89,864  73,005  108,961  (112.2) % (37.7) %
Commercial loans held for sale, at fair value —  9,260  9,267  9,510  30,490  (100.0) % (100.0) %
Loans held for investment 9,408,783  9,287,225  9,326,024  9,365,996  9,298,212  5.19  % 1.19  %
Less: allowance for credit losses on loans HFI 150,326  146,134  140,664  138,809  134,192  11.4  % 12.0  %
Net loans held for investment 9,258,457  9,141,091  9,185,360  9,227,187  9,164,020  5.09  % 1.03  %
Premises and equipment, net 155,731  156,081  154,526  153,397  146,316  (0.89) % 6.43  %
Other real estate owned, net 3,192  1,504  1,974  4,085  5,794  445.3  % (44.9) %
Operating lease right-of-use assets 54,295  56,240  56,560  57,054  60,043  (13.7) % (9.57) %
Interest receivable 52,715  49,205  44,973  44,737  45,684  28.3  % 15.4  %
Mortgage servicing rights, at fair value 164,249  172,710  166,433  164,879  168,365  (19.4) % (2.44) %
Goodwill 242,561  242,561  242,561  242,561  242,561  —  % —  %
Core deposit and other intangibles, net 8,709  9,549  10,438  11,378  12,368  (34.9) % (29.6) %
Bank-owned life insurance 76,143  75,739  75,341  74,963  75,329  2.12  % 1.08  %
Other assets 203,409  246,813  227,087  201,007  227,956  (69.8) % (10.8) %
Total assets $ 12,604,403  $ 12,489,631  $ 12,887,395  $ 13,101,147  $ 12,847,756  3.65  % (1.89) %
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits
Noninterest-bearing $ 2,218,382  $ 2,358,435  $ 2,400,288  $ 2,489,149  $ 2,676,631  (23.6) % (17.1) %
Interest-bearing checking 2,504,421  2,554,641  2,879,336  3,292,883  3,059,984  (7.80) % (18.2) %
Money market and savings 4,204,851  4,119,357  3,971,975  3,904,013  3,697,245  8.23  % 13.7  %
Customer time deposits 1,469,811  1,431,119  1,381,176  1,496,024  1,420,131  10.7  % 3.50  %
Brokered and internet time deposits 150,822  175,516  239,480  846  1,843  (55.8) % NM
Total deposits 10,548,287  10,639,068  10,872,255  11,182,915  10,855,834  (3.39) % (2.83) %
Borrowings 390,964  226,689  390,354  312,131  415,677  287.5  % (5.95) %
Operating lease liabilities 67,643  67,542  67,304  67,345  69,754  0.59  % (3.03) %
Accrued expenses and other liabilities 142,622  183,338  170,438  168,967  180,973  (88.1) % (21.2) %
Total liabilities 11,149,516  11,116,637  11,500,351  11,731,358  11,522,238  1.17  % (3.23) %
Shareholders' equity:
Common stock, $1 par value 46,849  46,839  46,799  46,763  46,738  0.08  % 0.24  %
Additional paid-in capital 864,258  862,340  859,516  856,628  861,588  0.88  % 0.31  %
Retained earnings 678,412  656,120  644,043  615,871  586,532  13.5  % 15.7  %
Accumulated other comprehensive loss, net (134,725) (192,398) (163,407) (149,566) (169,433) (118.9) % (20.5) %
Total common shareholders' equity 1,454,794  1,372,901  1,386,951  1,369,696  1,325,425  23.7  % 9.76  %
Noncontrolling interest 93  93  93  93  93  —  % —  %
Total equity 1,454,887  1,372,994  1,387,044  1,369,789  1,325,518  23.7  % 9.76  %
Total liabilities and shareholders' equity $ 12,604,403  $ 12,489,631  $ 12,887,395  $ 13,101,147  $ 12,847,756  3.65  % (1.89) %
NM- Not meaningful

FB Financial Corporation
7


Average Balance and Interest Yield/Rate Analysis
(Unaudited)
(Dollars in Thousands)
  Three Months Ended
  December 31, 2023 September 30, 2023
  Average
balances
Interest
income/
expense
Average
yield/
rate
Average
balances
Interest
income/
expense
Average
yield/
rate
Interest-earning assets:            
Loans HFI(a)(b)
$ 9,330,176  $ 155,081  6.59  % $ 9,280,530  $ 153,038  6.54  %
Mortgage loans held for sale 47,293  877  7.36  % 60,291  1,047  6.89  %
Commercial loans held for sale 7,281  —  —  % 9,259  —  —  %
Securities:
Taxable 1,361,987  7,808  2.27  % 1,344,052  6,399  1.89  %
Tax-exempt(b)
283,395  2,361  3.31  % 291,863  2,428  3.30  %
Total securities(b)
1,645,382  10,169  2.45  % 1,635,915  8,827  2.14  %
Federal funds sold and reverse repurchase agreements 107,276  1,518  5.61  % 95,326  1,375  5.72  %
Interest-bearing deposits with other financial institutions 525,763  7,195  5.43  % 696,600  9,620  5.48  %
FHLB stock 34,556  831  9.54  % 36,624  841  9.11  %
Total interest-earning assets(b)
11,697,727  175,671  5.96  % 11,814,545  174,748  5.87  %
Noninterest-earning assets:  
Cash and due from banks 127,715  128,780 
Allowance for credit losses on loans HFI (147,035) (140,033)
Other assets(c)(d)
756,168  753,866 
Total noninterest-earning assets 736,848  742,613 
Total assets $ 12,434,575  $ 12,557,158 
Interest-bearing liabilities:  
Interest-bearing deposits:  
Interest-bearing checking $ 2,500,139  $ 18,444  2.93  % $ 2,668,970  $ 20,506  3.05  %
Money market 3,761,500  36,740  3.88  % 3,661,262  34,902  3.78  %
Savings deposits 388,296  67  0.07  % 410,403  65  0.06  %
Customer time deposits 1,447,094  13,463  3.69  % 1,400,290  11,909  3.37  %
Brokered and internet time deposits 162,317  2,159  5.28  % 182,652  2,444  5.31  %
       Time deposits 1,609,411  15,622  3.85  % 1,582,942  14,353  3.60  %
Total interest-bearing deposits 8,259,346  70,873  3.40  % 8,323,577  69,826  3.33  %
Other interest-bearing liabilities:  
Securities sold under agreements to repurchase and federal funds purchased 31,673  177  2.22  % 30,520  349  4.54  %
Federal Home Loan Bank advances —  —  —  % 13,859  204  5.84  %
Subordinated debt 128,621  2,604  8.03  % 127,605  2,600  8.08  %
Other borrowings 8,407  93  4.39  % 1,365  2.03  %
Total other interest-bearing liabilities 168,701  2,874  6.76  % 173,349  3,160  7.23  %
Total interest-bearing liabilities 8,428,047  73,747  3.47  % 8,496,926  72,986  3.41  %
Noninterest-bearing liabilities:  
Demand deposits 2,341,627  2,410,280 
Other liabilities(d)
279,435  256,606 
Total noninterest-bearing liabilities 2,621,062  2,666,886 
Total liabilities 11,049,109  11,163,812 
Total common shareholders' equity 1,385,373  1,393,253 
Noncontrolling interest 93  93 
Total equity 1,385,466  1,393,346 
Total liabilities and shareholders' equity $ 12,434,575  $ 12,557,158 
Net interest income(b)
  $ 101,924  $ 101,762 
Interest rate spread(b)
    2.49  % 2.46  %
Net interest margin(b)(e)
    3.46  % 3.42  %
Cost of total deposits     2.65  % 2.58  %
Average interest-earning assets to average interest-bearing liabilities     138.8  % 139.0  %
Tax-equivalent adjustment   $ 836  $ 836 
Loans HFI yield components:    
    Contractual interest rate(b)
  $ 151,193  6.43  % $ 147,806  6.32  %
    Origination and other loan fee income   3,322  0.14  % 4,345  0.19  %
    Accretion on purchased loans   77  —  % 312  0.01  %
    Nonaccrual interest   489  0.02  % 575  0.02  %
          Total loans HFI yield   $ 155,081  6.59  % $ 153,038  6.54  %
(a) Average balances of nonaccrual loans and overdrafts are included in average loan balances.
(b) Includes tax-equivalent adjustment using combined marginal tax rate of 26.06%.
(c) Includes average net unrealized losses on investment securities available for sale of $258,265 and $232,613 for the three months ended December 31, 2023 and September 30, 2023, respectively.
(d) Includes average of optional rights to repurchase government guaranteed GNMA mortgage loans previously sold that have become past due greater than 90 days of $21,072 and $19,080 for the three months ended December 31, 2023 and September 30, 2023, respectively.
(e)The NIM is calculated by dividing annualized net interest income, on a tax-equivalent basis, by average total interest earning assets.


FB Financial Corporation
8


Average Balance and Interest Yield/Rate Analysis (continued)
(Unaudited)
(Dollars in Thousands)
  Three Months Ended
  June 30, 2023 March 31, 2023 December 31, 2022
  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)(b)
$ 9,387,284  $ 148,415  6.34  % $ 9,346,708  $ 139,467  6.05  % $ 9,250,859  $ 132,171  5.67  %
Mortgage loans held for sale 63,407  1,005  6.36  % 56,204  927  6.69  % 56,180  843  5.95  %
Commercial loans held for sale 9,377 0.13  % 16,608 159  3.88  % 33,640 311  3.67  %
Securities:
Taxable 1,374,308  6,480  1.89  % 1,402,535  6,570  1.90  % 1,431,776  6,707  1.86  %
Tax-exempt(b)
293,739  2,445  3.34  % 294,652  2,440  3.36  % 295,698  2,442  3.28  %
Total securities(b)
1,668,047  8,925  2.15  % 1,697,187  9,010  2.15  % 1,727,474  9,149  2.10  %
Federal funds sold and reverse repurchase   agreements 61,799  1,050  6.81  % 188,013  1,855  4.00  % 200,062  1,924  3.82  %
Interest-bearing deposits with other financial institutions 857,862  10,829  5.06  % 728,576  8,008  4.46  % 364,543  3,236  3.52  %
FHLB stock 42,133  796  7.58  % 47,094  887  7.64  % 58,623  745  5.04  %
Total interest-earning assets(b)
12,089,909  171,023  5.67  % 12,080,390  160,313  5.38  % 11,691,381  148,379  5.04  %
Noninterest-earning assets:
Cash and due from banks 118,872  154,270  136,334 
Allowance for credit losses on loans HFI (138,983) (134,803) (135,998)
Other assets(c)(d)
756,651  761,757  754,310 
Total noninterest-earning assets 736,540  781,224  754,646 
Total assets $ 12,826,449  $ 12,861,614  $ 12,446,027 
Interest-bearing liabilities:
Interest-bearing deposits:
    Interest-bearing checking $ 3,127,219  $ 23,751  3.05  % $ 3,165,058  $ 19,060  2.44  % $ 2,702,960  $ 10,284  1.51  %
    Money market 3,516,901  30,053  3.43  % 3,369,953  24,510  2.95  % 2,976,759  15,196  2.03  %
    Savings deposits 433,530  63  0.06  % 458,023  64  0.06  % 488,243  66  0.05  %
    Customer time deposits 1,426,320  10,658  3.00  % 1,472,221  9,221  2.54  % 1,310,505  5,902  1.79  %
    Brokered and internet time deposits 56,455  732  5.20  % 1,607  2.02  % 1,980  1.60  %
       Time deposits 1,482,775 11,390 3.08  % 1,473,828  9,229  2.54  % 1,312,485  5,910  1.79  %
Total interest-bearing deposits 8,560,425 65,257 3.06  % 8,466,862  52,863  2.53  % 7,480,447  31,456  1.67  %
Other interest-bearing liabilities:
Securities sold under agreements to repurchase and federal funds purchased 30,050  97  1.29  % 27,139  46  0.69  % 27,140  28  0.41  %
  Federal Home Loan Bank advances 61,264  784  5.13  % 41,389  499  4.89  % 349,859  3,428  3.89  %
  Subordinated debt 127,129  2,496  7.88  % 126,161  2,402  7.72  % 126,054  2,182  6.87  %
  Other borrowings 1,385  1.74  % 1,688  10  2.40  % 1,434  1.66  %
Total other interest-bearing liabilities 219,828  3,383  6.17  % 196,377  2,957  6.11  % 504,487  5,644  4.44  %
Total interest-bearing liabilities 8,780,253  68,640  3.14  % 8,663,239  55,820  2.61  % 7,984,934  37,100  1.84  %
Noninterest-bearing liabilities:
Demand deposits 2,430,476  2,588,756  2,886,297 
Other liabilities(d)
238,809  266,299  279,945 
Total noninterest-bearing liabilities 2,669,285  2,855,055  3,166,242 
Total liabilities 11,449,538  11,518,294  11,151,176 
Total common shareholders' equity 1,376,818  1,343,227  1,294,758 
Noncontrolling interest 93  93  93 
Total equity 1,376,911  1,343,320  1,294,851 
Total liabilities and shareholders' equity $ 12,826,449  $ 12,861,614  $ 12,446,027 
Net interest income(b)
$ 102,383  $ 104,493  $ 111,279 
Interest rate spread(b)
2.53  % 2.77  % 3.20  %
Net interest margin(b)(e)
3.40  % 3.51  % 3.78  %
Cost of total deposits 2.38  % 1.94  % 1.20  %
Average interest-earning assets to average interest-bearing liabilities 137.7  % 139.4  % 146.4  %
Tax-equivalent adjustment $ 840  $ 833  $ 781 
Loans HFI yield components:
    Contractual interest rate(b)
$ 144,322  6.16  % $ 135,872  5.90  % $ 126,955  5.45  %
    Origination and other loan fee income 3,907  0.17  % 3,101  0.13  % 4,244  0.18  %
    (Amortization) accretion on purchased loans (14) —  % 319  0.01  % 319  0.01  %
    Nonaccrual interest 200  0.01  % 175  0.01  % 653  0.03  %
          Total loans HFI yield $ 148,415  6.34  % $ 139,467  6.05  % $ 132,171  5.67  %
(a) Average balances of nonaccrual loans and overdrafts are included in average loan balances.
(b) Includes tax-equivalent adjustment using combined marginal tax rate of 26.06%.
(c) Includes average net unrealized losses on investment securities available for sale of $212,016, $222,843 and $254,646 for the three months ended June 30, 2023, March 31, 2023 and
December 31, 2022, respectively.
(d) Includes average of optional rights to repurchase government guaranteed GNMA mortgage loans previously sold that have become past due greater than 90 days of $19,956, $23,180 and      $26,706 for the three months ended June 30, 2023. March 31, 2023 and December 31, 2022, respectively.
(e)The NIM is calculated by dividing annualized net interest income, on a tax-equivalent basis, by average total interest earning assets.

FB Financial Corporation
9


Average Balance and Interest Yield/Rate Analysis (continued)
(Unaudited)
(Dollars in Thousands)
  For the Year Ended
  December 31, 2023 December 31, 2022
  Average
balances
Interest
income/
expense
Average
yield/
rate
Average
balances
Interest
income/
expense
Average
yield/
rate
Interest-earning assets:            
Loans HFI(a)(b)
$ 9,335,977  $ 596,001  6.38  % $ 8,541,650  $ 425,814  4.99  %
Mortgage loans held for sale 56,815  3,856  6.79  % 215,952  8,385  3.88  %
Commercial loans held for sale 10,602  162  1.53  % 51,075  2,627  5.14  %
Securities:
Taxable 1,370,514  27,257  1.99  % 1,439,745  25,469  1.77  %
Tax-exempt(b)
290,884  9,674  3.33  % 305,212  9,916  3.25  %
Total securities(b)
1,661,398  36,931  2.22  % 1,744,957  35,385  2.03  %
Federal funds sold and reverse repurchase agreements 112,833  5,798  5.14  % 197,235  3,414  1.73  %
Interest-bearing deposits with other financial institutions 701,629  35,652  5.08  % 843,779  7,275  0.86  %
FHLB stock 40,058  3,355  8.38  % 43,969  1,569  3.57  %
Total interest-earning assets(b)
11,919,312  681,755  5.72  % 11,638,617  484,469  4.16  %
Noninterest-earning assets:
Cash and due from banks 132,327  107,814 
Allowance for credit losses on loans HFI (140,246) (127,499)
Other assets(c)(d)
757,441  758,918 
Total noninterest-earning assets 749,522  739,233 
Total assets $ 12,668,834  $ 12,377,850 
Interest-bearing liabilities:
Interest-bearing deposits:
    Interest-bearing checking $ 2,863,053  $ 81,761  2.86  % $ 3,121,638  $ 21,857  0.70  %
    Money market 3,578,707  126,205  3.53  % 2,846,101  22,868  0.80  %
    Savings deposits 422,339  259  0.06  % 500,189  268  0.05  %
    Customer time deposits 1,436,313  45,251  3.15  % 1,167,947  11,555  0.99  %
    Brokered and internet time deposits 101,423  5,343  5.27  % 6,935  94  1.36  %
       Time deposits 1,537,736  50,594  3.29  % 1,174,882  11,649  0.99  %
Total interest-bearing deposits 8,401,835  258,819  3.08  % 7,642,810  56,642  0.74  %
Other interest-bearing liabilities:
Securities sold under agreements to repurchase and federal funds purchased 29,860  669  2.24  % 28,497  66  0.23  %
  Federal Home Loan Bank advances 28,973  1,487  5.13  % 171,142  5,583  3.26  %
  Subordinated debt 127,386  10,102  7.93  % 127,799  6,868  5.37  %
  Other borrowings 3,225  116  3.60  % 1,468  28  1.91  %
Total other interest-bearing liabilities 189,444  12,374  6.53  % 328,906  12,545  3.81  %
Total interest-bearing liabilities 8,591,279  271,193  3.16  % 7,971,716  69,187  0.87  %
Noninterest-bearing liabilities:
Demand deposits 2,442,019  2,877,266 
   Other liabilities(d)
260,612  179,192 
Total noninterest-bearing liabilities 2,702,631  3,056,458 
Total liabilities 11,293,910  11,028,174 
Total common shareholders' equity 1,374,831  1,349,583
Noncontrolling interest 93  93 
Total equity 1,374,924  1,349,676 
Total liabilities and shareholders' equity $ 12,668,834  $ 12,377,850 
Net interest income(b)
$ 410,562  $ 415,282 
Interest rate spread(b)
2.56  % 3.29  %
Net interest margin(b)(e)
3.44  % 3.57  %
Cost of total deposits 2.39  % 0.54  %
Average interest-earning assets to average interest-bearing liabilities 138.7  % 146.0  %
Tax equivalent adjustment   $ 3,345    $ 3,047 
Loans HFI yield components:      
    Contractual interest rate(b)
  $ 579,193  6.20  % $ 400,154  4.69  %
    Origination and other loan fee income   14,675  0.15  % 22,818  0.27  %
    Accretion (amortization) on purchased loans   694  0.01  % (1,020) (0.01) %
    Nonaccrual interest   1,439  0.02  % 2,712  0.03  %
    Syndication fee income   —  —  % 1,150  0.01  %
          Total loans HFI yield   $ 596,001  6.38  % $ 425,814  4.99  %
(a) Average balances of nonaccrual loans and overdrafts are included in average loan balances.
(b) Includes tax-equivalent adjustment using combined marginal tax rate of 26.06%.
(c) Includes average net unrealized losses on investment securities available for sale of $231,534 and $144,326 for the years ended December 31, 2023 and 2022, respectively.
(d) Includes average of optional rights to repurchase government guaranteed GNMA mortgage loans previously sold that have become past due greater than 90 days of $21,688 and $13,149 for the      years ended December 31, 2023 and 2022, respectively.
(e)The NIM is calculated by dividing annualized net interest income, on a tax-equivalent basis, by average total interest earning assets.
FB Financial Corporation
10


Investments and Other Sources of Liquidity
(Unaudited)
(Dollars in Thousands)
  As of
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022
Investment securities, at fair value
Available-for-sale debt securities:    
  U.S. government agency securities $ 203,956  14  % $ 105,801  % $ 40,529  % $ 40,928  % $ 40,062  %
  Mortgage-backed securities - residential 896,971  62  % 871,074  65  % 979,400  69  % 1,025,388  71  % 1,034,193  71  %
  Mortgage-backed securities - commercial 16,961  % 16,677  % 17,254  % 17,723  % 17,644  %
  Municipal securities 242,263  16  % 244,611  18  % 267,097  19  % 270,994  18  % 264,420  18  %
  Treasury securities 108,496  % 106,798  % 108,221  % 108,823  % 107,680  %
  Corporate securities 3,326  —  % 3,258  —  % 6,859  —  % 7,149  —  % 7,187  —  %
Total available-for-sale debt securities 1,471,973  100  % 1,348,219  100  % 1,419,360  100  % 1,471,005  100  % 1,471,186  100  %
Equity securities, at fair value —  —  % 2,934  —  % 3,031  —  % 3,059  —  % 2,990  —  %
Total investment securities, at fair value $ 1,471,973  100  % $ 1,351,153  100  % $ 1,422,391  100  % $ 1,474,064  100  % $ 1,474,176  100  %
Investment securities to total assets 11.7  %   10.8  % 11.0  % 11.3  % 11.5  %
Unrealized loss on available-for-sale debt securities $(186,806) $(265,048) $(226,013) $(207,265) $(234,388)
Sources of liquidity
Current on-balance sheet:
  Cash and cash equivalents $ 810,932  60  % $ 848,318  63  % $ 1,160,354  80  % $ 1,319,951  82  % $ 1,027,052  78  %
  Unpledged available-for-sale debt securities 542,427  40  % 494,582  37  % 281,098  20  % 286,169  18  % 280,165  21  %
  Equity securities, at fair value —  —  % 2,934  —  % 3,031  —  % 3,059  —  % 2,990  %
Total on-balance sheet liquidity $ 1,353,359 100  % $ 1,345,834  100  % $ 1,444,483  100  % $ 1,609,179  100  % $ 1,310,207  100  %
Available sources of liquidity:
  Unsecured borrowing capacity(a)
$ 3,350,026  48  % $ 3,371,911  50  % $ 3,332,710  52  % $ 3,755,059  55  % $ 3,595,812  52  %
   FHLB remaining borrowing capacity 1,297,702  18  % 1,005,295  15  % 548,052  % 473,160  % 829,959  12  %
   Federal Reserve discount window 2,431,084  34  % 2,398,285  35  % 2,476,347  39  % 2,548,886  38  % 2,470,000  36  %
Total available sources of liquidity $ 7,078,812 100  % $ 6,775,491 100  % $ 6,357,109 100  % $ 6,777,105 100  % $ 6,895,771 100  %
On-balance sheet liquidity as a
    percentage of total assets
10.7  % 10.8  % 11.2  % 12.3  % 10.2  %
On-balance sheet liquidity as a
    percentage of total tangible assets*
11.0  % 11.0  % 11.4  % 12.5  % 10.4  %
On-balance sheet liquidity and available
    sources of liquidity as a percentage of
    estimated uninsured and
    uncollateralized deposits(b)
269.0  % 264.7  % 258.9  % 257.5  % 230.0  %
(a) Includes capacity available per internal policy in the form of brokered deposits and unsecured lines of credit.
(b) Amounts are shown on a fully consolidated basis and exclude deposits of affiliates that are eliminated in consolidation.
*Non-GAAP financial measure; See "Use of non-GAAP Financial Measures" and Non-GAAP reconciliations herein.


FB Financial Corporation
11


Loan Portfolio
(Unaudited)
(Dollars in Thousands)
  As of
  Dec 2023 % of Total Sep 2023 % of Total Jun 2023 % of Total Mar 2023 % of Total Dec 2022 % of Total
Loan portfolio    
Commercial and industrial $ 1,720,733 18  % $ 1,667,857  18  % $ 1,693,572  18  % $ 1,671,398  18  % $ 1,645,783  18  %
Construction 1,397,313  15  % 1,532,306  16  % 1,636,970  18  % 1,697,513  18  % 1,657,488  18  %
Residential real estate:  
1-to-4 family mortgage 1,568,552  17  % 1,553,096  17  % 1,548,614  17  % 1,562,503  17  % 1,573,121  17  %
Residential line of credit 530,912  % 517,082  % 507,652  % 497,391  % 496,660  %
Multi-family mortgage 603,804  % 501,323  % 518,025  % 489,379  % 479,572  %
Commercial real estate:  
Owner-occupied 1,232,071  13  % 1,206,351  13  % 1,158,782  12  % 1,136,978  12  % 1,114,580  12  %
Non-owner occupied 1,943,525  21  % 1,911,913  21  % 1,881,978  20  % 1,939,517  21  % 1,964,010  21  %
Consumer and other 411,873  % 397,297  % 380,431  % 371,317  % 366,998  %
Total loans HFI $ 9,408,783  100  % $ 9,287,225  100  % $ 9,326,024  100  % $ 9,365,996  100  % $ 9,298,212  100  %
Percentage of loans HFI portfolio with
    variable interest rates
48.5  % 47.6  % 47.0  % 46.5  % 46.7  %
Percentage of loans HFI portfolio with
  variable interest rates that mature after
  one year
41.3  % 40.6  % 40.6  % 40.1  % 40.5  %
Loans by market
Metropolitan $ 7,830,739  83  % $ 7,691,944  83  % $ 7,718,424  83  % $ 7,777,346  83  % $ 7,710,999  83  %
Community 629,152  % 649,269  % 653,335  % 668,192  % 670,043  %
Specialty lending and other 948,892  10  % 946,012  10  % 954,265  10  % 920,458  10  % 917,170  10  %
Total $ 9,408,783  100  % $ 9,287,225  100  % $ 9,326,024  100  % $ 9,365,996  100  % $ 9,298,212  100  %
Unfunded loan commitments
Commercial and industrial $ 1,262,234  44  % $ 1,309,390  41  % $ 1,168,506  37  % $ 1,125,810  34  % $ 1,026,078  29  %
Construction 725,864  25  % 922,219  30  % 1,142,982  36  % 1,340,193  40  % 1,639,015  46  %
Residential real estate:
1-to-4 family mortgage 973  —  % 946  —  % 794  —  % 670  —  % 829  —  %
Residential line of credit 700,126  24  % 685,597  22  % 675,647  21  % 663,291  20  % 655,090  18  %
Multi-family mortgage 23,583  % 21,951  % 4,972  —  % 6,310  —  % 17,092  %
Commercial real estate:
Owner-occupied 73,432  % 52,975  % 50,927  % 48,063  % 41,954  %
Non-owner occupied 82,966  % 93,910  % 104,201  % 119,239  % 145,208  %
Consumer and other 25,509  % 24,886  % 23,306  % 25,787  % 26,634  %
Total unfunded loans HFI $ 2,894,687  100  % $ 3,111,874  100  % $ 3,171,335  100  % $ 3,329,363  100  % $ 3,551,900  100  %

FB Financial Corporation
12


Asset Quality
(Unaudited)
(Dollars in Thousands)
  As of or for the Three Months Ended
  Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022
Allowance for credit losses on loans HFI roll forward summary
Allowance for credit losses on loans HFI at the beginning of the period $ 146,134  $ 140,664  $ 138,809  $ 134,192  $ 134,476 
Charge-offs (1,048) (796) (892) (767) (1,273)
Recoveries 2,105  235  172  387  837 
Provision for credit losses on loans HFI 3,135  6,031  2,575  4,997  152 
Allowance for credit losses on loans HFI at the end of the period $ 150,326  $ 146,134  $ 140,664  $ 138,809  $ 134,192 
Allowance for credit losses on loans HFI as a percentage of loans HFI 1.60  % 1.57  % 1.51  % 1.48  % 1.44  %
Allowance for credit losses on unfunded commitments $ 8,770  $ 11,600  $ 14,810  $ 18,463  $ 22,969 
Charge-offs
Commercial and industrial $ (251) $ (154) $ (11) $ (46) $ (332)
Residential real estate:
1-to-4 family mortgage (10) (4) (16) (16) (34)
Commercial real estate:
Owner occupied —  —  (144) —  (15)
Non-owner occupied —  —  —  —  (268)
Consumer and other (787) (638) (721) (705) (624)
Total charge-offs (1,048) (796) (892) (767) (1,273)
Recoveries
Commercial and industrial 81  112  13  67  679 
Construction —  —  10  —  — 
Residential real estate:
1-to-4 family mortgage 44  16  25  15  15 
Residential line of credit —  —  —  — 
Commercial real estate:
Owner occupied 14  13  16  66  12 
Non-owner occupied 1,833  —  —  —  — 
Consumer and other 133  93  108  239  131 
Total recoveries 2,105  235  172  387  837 
Net recoveries (charge-offs) $ 1,057  $ (561) $ (720) $ (380) $ (436)
Net (recoveries) charge-offs as a percentage of average loans HFI (0.04) % 0.02  % 0.03  % 0.02  % 0.02  %
Nonperforming assets
Loans past due 90 days or more and accruing interest $ 12,693  $ 11,649  $ 12,247  $ 12,580  $ 18,415 
Nonaccrual loans 48,230  42,878  31,885  32,900  27,431 
Total nonperforming loans HFI
60,923  54,527  44,132  45,480  45,846 
Commercial loans held for sale —  9,260  9,267  9,278  9,289 
Mortgage loans held for sale(a)
21,229  22,074  20,225  20,528  26,211 
Other real estate owned 3,192  1,504  1,974  4,085  5,794 
Other repossessed assets 1,139  1,300  883  498  351 
Total nonperforming assets $ 86,483  $ 88,665  $ 76,481  $ 79,869  $ 87,491 
Total nonperforming loans HFI as a percentage of loans HFI 0.65  % 0.59  % 0.47  % 0.49  % 0.49  %
Total nonperforming assets as a percentage of total assets
0.69  % 0.71  % 0.59  % 0.61  % 0.68  %
Total nonaccrual loans as a percentage of loans HFI 0.51  % 0.46  % 0.34  % 0.35  % 0.30  %
(a) Represents optional right to repurchase government guaranteed GNMA mortgage loans previously sold that have become past due greater than 90 days.

FB Financial Corporation
13


 Selected Deposit Data
(Unaudited)
(Dollars in Thousands)
  As of
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022
Deposits by market
Metropolitan $ 7,536,301 72  % $ 7,481,006 70  % $ 7,753,724 71  % $ 8,075,721 72  % $ 7,813,089 72  %
Community 2,522,536 24  % 2,571,667 24  % 2,499,013 23  % 2,756,700 25  % 2,671,326 25  %
Brokered/wholesale 150,475 % 174,920 % 238,885 % 251 —  % 750 —  %
Escrow and other(a)
338,975 % 411,475 % 380,633 % 350,243 % 370,669 %
Total $ 10,548,287 100  % $ 10,639,068 100  % $ 10,872,255 100  % $ 11,182,915 100  % $ 10,855,834 100  %
Deposits by customer
    segment
Consumer $ 4,880,890 46  % $ 4,893,792 46  % $ 4,918,641 45  % $ 5,028,364 45  % $ 4,985,544 46  %
Commercial 4,069,724 39  % 4,126,424 39  % 4,029,376 37  % 3,767,743 34  % 3,796,698 35  %
Public 1,597,673 15  % 1,618,852 15  % 1,924,238 18  % 2,386,808 21  % 2,073,592 19  %
Total $ 10,548,287 100  % $ 10,639,068 100  % $ 10,872,255 100  % $ 11,182,915 100  % $ 10,855,834 100  %
Estimated insured or
   collateralized deposits
$ 7,414,224 $ 7,570,639 $ 7,858,761 $ 7,926,537 $ 7,288,641
Estimated uninsured
   and uncollateralized
   deposits(b)
$ 3,134,063 $ 3,068,429 $ 3,013,494 $ 3,256,378 $ 3,567,193
Estimated uninsured and
   uncollateralized deposits
    as a % of total
    deposits(b)
29.7  % 28.8  % 27.7  % 29.1  % 32.9  %
(a) Includes deposits related to escrow balances from mortgage and specialty lending servicing portfolios and treasury/other deposits.
(b) Amounts are shown on a fully consolidated basis and exclude deposits of affiliates that are eliminated in consolidation.



FB Financial Corporation
14


Preliminary Capital Ratios
(Unaudited)
(Dollars in Thousands)
Computation of Tangible Common Equity to Tangible Assets: December 31, 2023 December 31, 2022
Total Common Shareholders' Equity $ 1,454,794  $ 1,325,425 
Less:
    Goodwill 242,561  242,561 
    Other intangibles 8,709  12,368 
Tangible Common Equity $ 1,203,524  $ 1,070,496 
Total Assets $ 12,604,403  $ 12,847,756 
Less:
    Goodwill 242,561  242,561 
    Other intangibles 8,709  12,368 
Tangible Assets $ 12,353,133  $ 12,592,827 
Preliminary Total Risk-Weighted Assets $ 11,257,346  $ 11,668,205 
Total Common Equity to Total Assets 11.5  % 10.3  %
Tangible Common Equity to Tangible Assets* 9.74  % 8.50  %
  December 31, 2023 December 31, 2022
Preliminary Regulatory Capital:  
    Common Equity Tier 1 Capital $ 1,375,890  $ 1,285,386 
    Tier 1 Capital 1,405,890  1,315,386 
    Total Capital 1,635,848  1,528,344 
Preliminary Regulatory Capital Ratios:  
    Common Equity Tier 1 12.2  % 11.0  %
    Tier 1 Risk-Based 12.5  % 11.3  %
    Total Risk-Based 14.5  % 13.1  %
    Tier 1 Leverage 11.3  % 10.5  %
*Non-GAAP financial measure; See "Use of non-GAAP Financial Measures" and Non-GAAP reconciliations herein.
FB Financial Corporation
15


 
Segment Data
(Unaudited)
(Dollars in Thousands)
  As of or for the Three Months Ended
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022
Banking segment
Net interest income $ 101,088  $ 100,926  $ 101,543  $ 103,660  $ 110,498 
Provisions for credit losses 305  2,821  (1,078) 491  (456)
Noninterest income (loss) 6,889  (4,031) 11,480  11,493  8,345 
Other noninterest expense 69,559  70,974  67,653  68,350  66,926 
Pre-tax net contribution after allocations $ 38,113  $ 23,100  $ 46,448  $ 46,312  $ 52,373 
Total assets $ 12,046,190  $ 11,900,598  $ 12,302,812  $ 12,530,039  $ 12,228,451 
Intracompany funding income included in net interest income 3,887  4,033  4,319  3,931  4,247 
Core efficiency ratio* 56.8  % 59.2  % 58.8  % 59.6  % 54.7  %
Mortgage segment
Net interest income $ —  $ —  $ —  $ —  $ — 
Mortgage banking income 8,376  11,998  12,232  12,086  9,106 
Other noninterest income 74  75  101  (230) 18 
Other noninterest expense 10,641  12,023  13,639  12,090  13,304 
Pre-tax net contribution (loss) after allocations $ (2,191) $ 50  $ (1,306) $ (234) $ (4,180)
Total assets $ 558,213  $ 589,033  $ 584,583  $ 571,108  $ 619,305 
Intracompany funding expense included in net interest income 3,887  4,033  4,319  3,931  4,247 
Core efficiency ratio* 125.5  % 99.6  % 106.9  % 98.4  % 145.4  %
Interest rate lock commitments volume $ 245,776  $ 373,068  $ 402,951  $ 375,042  $ 281,650 
Interest rate lock commitments pipeline (period end) $ 69,217  $ 112,810  $ 135,374  $ 157,213  $ 118,313 
Mortgage loan sales $ 257,170  $ 325,322  $ 330,326  $ 332,307  $ 266,834 
Gains and fees from origination and sale of mortgage loans held for sale $ 7,389  $ 8,941  $ 7,994  $ 8,146  $ 8,967 
Net change in fair value of loans held for sale, derivatives, and other (1,686) (582) 874  (421) (2,270)
Mortgage servicing income 7,546  7,363  7,586  7,768  7,264 
Change in fair value of mortgage servicing rights, net of hedging (4,873) (3,724) (4,222) (3,407) (4,855)
Total mortgage banking income $ 8,376  $ 11,998  $ 12,232  $ 12,086  $ 9,106 
Mortgage sale margin(a)
2.87  % 2.75  % 2.42  % 2.45  % 3.36  %
*Non-GAAP financial measure; See "Use of non-GAAP Financial Measures" and Non-GAAP reconciliations herein.
(a) Calculated by dividing gains and fees from origination and sale of mortgage loans held for sale by total mortgage sales.
FB Financial Corporation
16


Non-GAAP Reconciliations
(Unaudited)
(Dollars in Thousands, Except Share Data)
Three Months Ended Year Ended
Adjusted net income Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Dec 2023 Dec 2022
Income before income taxes $ 35,922  $ 23,150  $ 45,142  $ 46,078  $ 48,193  $ 150,292  $ 159,574 
Less gain (loss) from securities, net 183  (14,197) (28) 69  25  (13,973) (376)
Less (loss) gain on sales or write-
   downs of other real estate owned
   and other assets
(492) 115  533  (183) (252) (27) (265)
Less (loss) gain from changes in
   fair value of commercial loans
   held for sale acquired in previous
   business combination
(3,009) (7) (8) 910  (2,562) (2,114) (5,133)
Plus early retirement, severance
    and other costs
2,214  4,809  1,426  —  —  8,449  — 
Plus loss (gain) on lease
   terminations
1,843  —  (1) (72) —  1,770  18 
Plus FDIC special assessment 1,788  —  —  —  —  1,788  — 
Plus mortgage restructuring
   expense
—  —  —  —  —  —  12,458 
Adjusted pre-tax net income 45,085  42,048  46,070  45,210  50,982  178,413  177,824 
Income tax expense, adjusted for items
    above
8,933  8,900  10,077  9,471  10,769  37,380  39,759 
Adjusted net income $ 36,152  $ 33,148  $ 35,993  $ 35,739  $ 40,213  $ 141,033  $ 138,065 
Weighted average common shares
    outstanding - fully diluted
46,916,939  46,856,422  46,814,854  46,765,154  47,036,742  46,822,792  47,239,791 
Adjusted diluted earnings per
    common share
Diluted earnings per common share $ 0.63  $ 0.41  $ 0.75  $ 0.78  $ 0.81  $ 2.57  $ 2.64 
Adjusted diluted earnings per
     common share
$ 0.77  $ 0.71  $ 0.77  $ 0.76  $ 0.85  $ 3.01  $ 2.92 



FB Financial Corporation
17


Non-GAAP Reconciliations (continued)
(Unaudited)
(Dollars in Thousands, Except Share Data)
Three Months Ended Year Ended
Adjusted pre-tax pre-provision
     earnings
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Dec 2023 Dec 2022
Income before income taxes $ 35,922  $ 23,150  $ 45,142  $ 46,078  $ 48,193  $ 150,292  $ 159,574 
Plus provisions for credit losses 305  2,821  (1,078) 491  (456) 2,539  18,982 
Pre-tax pre-provision earnings 36,227  25,971  44,064  46,569  47,737  152,831  178,556 
Less gain (loss) from securities, net 183  (14,197) (28) 69  25  (13,973) (376)
Less (loss) gain on sales or write-
   downs of other real estate owned
   and other assets
(492) 115  533  (183) (252) (27) (265)
Less (loss) gain from changes in
   fair value of commercial loans
   held for sale acquired in previous
   business combination
(3,009) (7) (8) 910  (2,562) (2,114) (5,133)
Plus early retirement, severance
    and other costs
2,214  4,809  1,426  —  —  8,449  — 
Plus loss (gain) on lease
   terminations
1,843  —  (1) (72) —  1,770  18 
Plus FDIC special assessment 1,788  —  —  —  —  1,788  — 
Plus mortgage restructuring
   expense
—  —  —  —  —  —  12,458 
Adjusted pre-tax pre-provision
     earnings
$ 45,390  $ 44,869  $ 44,992  $ 45,701  $ 50,526  $ 180,952  $ 196,806 
 
Three Months Ended Year Ended
Adjusted tangible net income Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Dec 2023 Dec 2022
Income before income taxes $ 35,922  $ 23,150  $ 45,142  $ 46,078  $ 48,193  $ 150,292  $ 159,574 
Plus amortization of core deposit
     and other intangibles
840  889  940  990  1,039  3,659  4,585 
Less gain (loss) from securities, net 183  (14,197) (28) 69  25  (13,973) (376)
Less (loss) gain on sales or write-
   downs of other real estate owned
   and other assets
(492) 115  533  (183) (252) (27) (265)
Less (loss) gain from changes in
   fair value of commercial loans
   held for sale acquired in previous
   business combination
(3,009) (7) (8) 910  (2,562) (2,114) (5,133)
Plus early retirement, severance
    and other costs
2,214  4,809  1,426  —  —  8,449  — 
Plus loss (gain) on lease
   terminations
1,843  —  (1) (72) —  1,770  18 
Plus FDIC special assessment 1,788  —  —  —  —  1,788  — 
Plus mortgage restructuring
   expense
—  —  —  —  —  —  12,458 
Less income tax expense, adjusted
     for items above
9,152  9,131  10,322  9,729  11,040  38,334  40,954 
Adjusted tangible net income $ 36,773  $ 33,806  $ 36,688  $ 36,471  $ 40,981  $ 143,738  $ 141,455 
FB Financial Corporation
18


Non-GAAP Reconciliations (continued)
(Unaudited)
(Dollars in Thousands)
  Three Months Ended Year Ended
Core efficiency ratio (tax-equivalent
     basis)
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Dec 2023 Dec 2022
Total noninterest expense $ 80,200  $ 82,997  $ 81,292  $ 80,440  $ 80,230  $ 324,929  $ 348,346 
Less early retirement, severance
   and other costs
2,214  4,809  1,426  —  —  8,449  — 
Less loss (gain) on lease
   terminations
1,843  —  (1) (72) —  1,770  18 
Less FDIC special assessment 1,788  —  —  —  —  1,788  — 
Less mortgage restructuring
     expense
—  —  —  —  —  —  12,458 
Core noninterest expense $ 74,355  $ 78,188  $ 79,867  $ 80,512  $ 80,230  $ 312,922  $ 335,870 
Net interest income $ 101,088  $ 100,926  $ 101,543  $ 103,660  $ 110,498  $ 407,217  $ 412,235 
Net interest income (tax-equivalent
      basis)
$ 101,924  $ 101,762  $ 102,383  $ 104,493  $ 111,279  $ 410,562  $ 415,282 
Total noninterest income 15,339  8,042  23,813  23,349  17,469  70,543  114,667 
Less gain (loss) from securities, net 183  (14,197) (28) 69  25  (13,973) (376)
Less (loss) gain on sales or write-downs of other real estate owned and other assets (492) 115  533  (183) (252) (27) (265)
Less (loss) gain from changes in fair value of commercial loans held for sale acquired in previous business combination (3,009) (7) (8) 910  (2,562) (2,114) (5,133)
Core noninterest income 18,657  22,131  23,316  22,553  20,258  86,657  120,441 
Total revenue $ 116,427  $ 108,968  $ 125,356  $ 127,009  $ 127,967  $ 477,760  $ 526,902 
Core revenue (tax-equivalent basis) $ 120,581  $ 123,893  $ 125,699  $ 127,046  $ 131,537  $ 497,219  $ 535,723 
Efficiency ratio 68.9  % 76.2  % 64.8  % 63.3  % 62.7  % 68.0  % 66.1  %
Core efficiency ratio (tax-equivalent
     basis)
61.7  % 63.1  % 63.5  % 63.4  % 61.0  % 62.9  % 62.7  %
FB Financial Corporation
19


Non-GAAP Reconciliations (continued)
For the Periods Ended
(Unaudited)
(Dollars in Thousands)
  Three Months Ended Year Ended
Banking segment core efficiency
   ratio (tax equivalent)
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Dec 2023 Dec 2022
Banking segment noninterest expense $ 69,559  $ 70,974  $ 67,653  $ 68,350  $ 66,926  $ 276,536  $ 251,716 
Less early retirement, severance
   and other costs
2,214  4,809  1,001  —  —  8,024  — 
Less loss (gain) on lease
   terminations
1,843  —  —  —  —  1,843  — 
Less FDIC special assessment $ 1,788  $ —  $ —  $ —  $ —  $ 1,788  $ — 
Banking segment core noninterest
    expense
$ 63,714  $ 66,165  $ 66,652  $ 68,350  $ 66,926  $ 264,881  $ 251,716 
Banking segment net interest income 101,088  100,926  101,543  103,660  110,498  407,217  412,237 
Banking segment net interest income
    (tax-equivalent basis)
101,924  101,762  102,383  104,493  111,279  410,562  415,284 
Banking segment noninterest income
    (loss)
6,889  (4,031) 11,480  11,493  8,345  25,831  41,320 
Less (loss) gain from changes in fair value of commercial loans held for sale acquired in previous business combination (3,009) (7) (8) 910  (2,562) (2,114) (5,133)
Less (loss) gain on sales or write-downs of other real estate owned and other assets (460) 119  558  249  (228) 466  10 
Less gain (loss) from securities, net 183  (14,197) (28) 69  25  (13,973) (376)
Banking segment core noninterest
    income
10,175  10,054  10,958  10,265  11,110  41,452  46,819 
Banking segment total revenue $ 107,977  $ 96,895  $ 113,023  $ 115,153  $ 118,843  $ 433,048  $ 453,557 
Banking segment total core revenue
    (tax-equivalent basis)
$ 112,099  $ 111,816  $ 113,341  $ 114,758  $ 122,389  $ 452,014  $ 462,103 
Banking segment efficiency ratio 64.4  % 73.2  % 59.9  % 59.4  % 56.3  % 63.9  % 55.5  %
Banking segment core efficiency
    ratio (tax-equivalent basis)
56.8  % 59.2  % 58.8  % 59.6  % 54.7  % 58.6  % 54.5  %
Three Months Ended Year Ended
Mortgage segment core efficiency
     ratio (tax-equivalent)
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Dec 2023 Dec 2022
Mortgage segment noninterest expense $ 10,641  $ 12,023  $ 13,639  $ 12,090  $ 13,304  $ 48,393  $ 96,630 
Less severance costs —  —  425  —  —  425  — 
Less loss (gain) on lease
   terminations
—  —  (1) (72) —  (73) 18 
  Less mortgage restructuring
      expense
—  —  —  —  —  —  12,458 
Mortgage segment core noninterest
      expense
$ 10,641  $ 12,023  $ 13,215  $ 12,162  $ 13,304  $ 48,041  $ 84,154 
Mortgage segment net interest income —  —  —  —  —  —  (2)
Mortgage segment noninterest income 8,450  12,073  12,333  11,856  9,124  44,712  73,347 
Less loss on sales or write-
   downs of other real estate owned
(32) (4) (25) (432) (24) (493) (275)
Mortgage segment core noninterest
     income
8,482  12,077  12,358  12,288  9,148  45,205  73,622 
Mortgage segment total revenue $ 8,450  $ 12,073  $ 12,333  $ 11,856  $ 9,124  $ 44,712  $ 73,345 
Mortgage segment core total
     revenue
$ 8,482  $ 12,077  $ 12,358  $ 12,288  $ 9,148  $ 45,205  $ 73,620 
Mortgage segment efficiency ratio 125.9  % 99.6  % 110.6  % 102.0  % 145.8  % 108.2  % 131.7  %
Mortgage segment core efficiency
      ratio (tax-equivalent basis)
125.5  % 99.6  % 106.9  % 98.4  % 145.4  % 106.3  % 114.3  %
FB Financial Corporation
20


Non-GAAP Reconciliations (continued)
(Unaudited)
(Dollars in Thousands, Except Share Data)
As of
Tangible assets, common equity and related
     measures
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022
Tangible assets
Total assets $ 12,604,403  $ 12,489,631  $ 12,887,395  $ 13,101,147  $ 12,847,756 
Less goodwill 242,561  242,561  242,561  242,561  242,561 
Less intangibles, net 8,709  9,549  10,438  11,378  12,368 
Tangible assets $ 12,353,133  $ 12,237,521  $ 12,634,396  $ 12,847,208  $ 12,592,827 
Tangible common equity
Total common shareholders' equity $ 1,454,794  $ 1,372,901  $ 1,386,951  $ 1,369,696  $ 1,325,425 
Less goodwill 242,561  242,561  242,561  242,561  242,561 
Less intangibles, net 8,709  9,549  10,438  11,378  12,368 
Tangible common equity $ 1,203,524  $ 1,120,791  $ 1,133,952  $ 1,115,757  $ 1,070,496 
Common shares outstanding 46,848,934  46,839,159  46,798,751  46,762,626  46,737,912 
Book value per common share $ 31.05  $ 29.31  $ 29.64  $ 29.29  $ 28.36 
Tangible book value per common share $ 25.69  $ 23.93  $ 24.23  $ 23.86  $ 22.90 
Total common shareholders' equity to total assets 11.5  % 11.0  % 10.8  % 10.5  % 10.3  %
Tangible common equity to tangible assets 9.74  % 9.16  % 8.98  % 8.68  % 8.50  %
On-balance sheet liquidity:
Cash and cash equivalents $ 810,932  $ 848,318  $ 1,160,354  $ 1,319,951  $ 1,027,052 
Unpledged securities 542,427  494,582  281,098  286,169  280,165 
Equity securities, at fair value —  2,934  3,031  3,059  2,990 
Total on-balance sheet liquidity $ 1,353,359  $ 1,345,834  $ 1,444,483  $ 1,609,179  $ 1,310,207 
On-balance sheet liquidity as a percentage of total
     assets
10.7  % 10.8  % 11.2  % 12.3  % 10.2  %
On-balance sheet liquidity as a percentage of total
      tangible assets
11.0  % 11.0  % 11.4  % 12.5  % 10.4  %
FB Financial Corporation
21


Non-GAAP Reconciliations (continued)
(Unaudited)
(Dollars in Thousands)
  Three Months Ended Year Ended
Adjusted return on average tangible
     common equity and related
     measures
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Dec 2023 Dec 2022
Average common shareholders' equity $ 1,385,373 $ 1,393,253 $ 1,376,818 $ 1,343,227 $ 1,294,758 $ 1,374,831 $ 1,349,583
Less average goodwill 242,561 242,561 242,561 242,561 242,561 242,561 242,561
Less average intangibles, net 9,138 10,011 10,913 11,862 12,865 10,472 14,573
Average tangible common equity $ 1,133,674 $ 1,140,681 $ 1,123,344 $ 1,088,804 $ 1,039,332 $ 1,121,798 $ 1,092,449
Net income $ 29,369 $ 19,175 $ 35,299 $ 36,381 $ 38,143 $ 120,224 $ 124,555
Return on average common equity 8.41  % 5.46  % 10.3  % 11.0  % 11.7  % 8.74  % 9.23  %
Return on average tangible common
     equity
10.3  % 6.67  % 12.6  % 13.6  % 14.6  % 10.7  % 11.4  %
Adjusted tangible net income $ 36,773 $ 33,806 $ 36,688 $ 36,471 $ 40,981 $ 143,738 $ 141,455
Adjusted return on average tangible
     common equity
12.9  % 11.8  % 13.1  % 13.6  % 15.6  % 12.8  % 12.9  %

Three Months Ended Year Ended
Adjusted return on average assets,
    common equity and related
    measures
Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Dec 2023 Dec 2022
Net income $ 29,369 $ 19,175 $ 35,299 $ 36,381 $ 38,143 $ 120,224 $ 124,555
Average assets 12,434,575 12,557,158 12,826,449 12,861,614 12,446,027 12,668,834 12,377,850
Average common equity 1,385,373 1,393,253 1,376,818 1,343,227 1,294,758 1,374,831 1,349,583
Return on average assets 0.94  % 0.61  % 1.10  % 1.15  % 1.22  % 0.95  % 1.01  %
Return on average common equity 8.41  % 5.46  % 10.3  % 11.0  % 11.7  % 8.74  % 9.23  %
Adjusted net income $ 36,152 $ 33,148 $ 35,993 $ 35,739 $ 40,213 $ 141,033 $ 138,065
Adjusted return on average assets 1.15  % 1.05  % 1.13  % 1.13  % 1.28  % 1.11  % 1.12  %
Adjusted return on average
     common equity
10.4  % 9.44  % 10.5  % 10.8  % 12.3  % 10.3  % 10.2  %
Adjusted pre-tax pre-provision
     earnings
$ 45,390 $ 44,869 $ 44,992 $ 45,701 $ 50,526 $ 180,952 $ 196,806
Adjusted pre-tax pre-provision
     return on average assets
1.45  % 1.42  % 1.41  % 1.44  % 1.61  % 1.43  % 1.59  %
FB Financial Corporation
22
EX-99.3 4 fbk4q2023earningspresent.htm EX-99.3 fbk4q2023earningspresent
January 16, 2024 2023 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) any continuation of the recent turmoil in the banking industry, including the associated impact to the Company and other financial institutions of any regulatory changes or other mitigation efforts taken by government agencies in response, (4) increased competition for deposits, (5) the Company’s ability to effectively manage problem credits, (6) any deterioration in commercial real estate market fundamentals, (7) the Company’s ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions, (8) the Company’s ability to successfully execute its various business strategies, (9) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including legislative developments, (10) the effectiveness of the Company’s cybersecurity controls and procedures to prevent and mitigate attempted intrusions, (11) 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 (12) the impact of natural disasters, pandemics, and/or acts of war or terrorism, (13) events giving rise to international or regional political instability, including the broader impacts of such events on financial markets and/or global macroeconomic 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, 2022, 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, consolidated and segment core revenue, consolidated and segment core noninterest expense and core noninterest income, consolidated and segment core efficiency ratio (tax equivalent basis), adjusted return on average assets and equity, and adjusted pre-tax pre-provision return on average assets. 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, tangible book value per common share, tangible common equity to tangible assets, on-balance sheet liquidity to tangible assets, return on average tangible common equity, and adjusted return on average tangible common equity. Each of these non-GAAP metrics excludes the impact of goodwill and other intangibles. 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 Presentation for additional discussion and reconciliation of these measures to the most directly comparable GAAP financial measures.


 
3 4Q 2023 and Annual Highlights Key highlights  Net interest income (tax-equivalent basis) and NIM increased in 4Q 2023 over 3Q 2023 to $101.9 million from $101.8 million and 3.46% from 3.42%, respectively  Contractual yield on loans held for investment (HFI) yield increased by 11 bps to 6.43% in 4Q 2023 from 6.32% in 3Q 2023 while cost of interest- bearing deposits increased by 7 bps to 3.40% in 4Q 2023 from 3.33% in 3Q 2023  Banking segment expenses were $69.6 million in 4Q 2023 compared to $71.0 million in 3Q 2023; Core banking segment expenses1 were $63.7 million in 4Q 2023 as compared to $66.2 million in 3Q 2023  Grew net loans HFI by $121.5 million, or 5.19% annualized, while intentionally decreasing construction and land development loan balances by $135.0 million  Increased ACL to loans HFI by 3 basis points to 1.60% in 4Q 2023. Recorded net charge-offs of 0.01% for the year in 2023 and annualized net recoveries of 0.04% in 4Q 2023. Credit quality metrics remain solid  Exited the final relationship in the commercial loans HFS portfolio; experienced a loss of $3.0 million in 4Q 2023 and a net gain of $7.2 million over the life of the portfolio  Preliminary capital ratios reflect strength and optionality entering 2024: – Tangible Common Equity to Tangible Assets1 9.74% – Common Equity Tier 1 Ratio of 12.2% – Total Risk-Based Capital of 14.5% Financial results 1 Non-GAAP financial measure; See "Use of non-GAAP Financial Measures” and Non-GAAP reconciliations herein. 2 Concentration ratios for FirstBank. FY 20234Q 2023 $2.57 $3.01 $0.63 $0.77 Diluted earnings per common share Adjusted diluted earnings per common share1 $120.2 $141.0 $29.4 $36.2 Net income ($mm) Adjusted net income1 ($mm) 0.95% 1.11% 0.94% 1.15% Return on average assets Adjusted return on average assets1 8.74% 10.3% 8.41% 10.4% Return on average common equity Adjusted return on average common equity1 10.7% 12.8% 10.3% 12.9% Return on average tangible common equity1 Adjusted return on average tangible common equity1 $181.0$45.4Adjusted pre-tax, pre-provision earnings1 ($mm) 3.44%3.46%Net interest margin 11.5% 9.74% 11.5% 9.74% Total common equity / total assets Tangible common equity / tangible assets1


 
4 Driving shareholder value ¹ Non-GAAP financial measure; See "Use of non-GAAP Financial Measures” and Non-GAAP reconciliations herein. 2 4Q23 calculation is preliminary and subject to change. Earnings per Share $2.65 $1.67 $3.97 $2.64 $2.57 $2.83 $3.70 $3.76 $2.92 $3.01 2019 2020 2021 2022 2023 Earnings per Share Adjusted Earnings per Share1 Dashboard Adjusted PTPP1 Total RBC Ratio2 NPLs / Loans HFI Tangible Book Value per Share1 Adjusted ROATCE1 15.6% 13.6% 13.1% 11.8% 12.9% 4Q22 1Q23 2Q23 3Q23 4Q23 13.1% 13.6% 13.9% 14.1% 14.5% 4Q22 1Q23 2Q23 3Q23 4Q23 0.49% 0.49% 0.47% 0.59% 0.65% 4Q22 1Q23 2Q23 3Q23 4Q23 $50.5 $45.7 $45.0 $44.9 $45.4 4Q22 1Q23 2Q23 3Q23 4Q23 $24.56 $27.35 $30.13 $28.36 $31.05 $18.55 $21.73 $24.67 $22.90 $25.69 2019 2020 2021 2022 2023 BVPS TBVPS


 
5 Significant projected reduction in run-rate expenses Highlights  Consolidated 4Q 2023 efficiency ratio of 68.9%; core efficiency ratio¹ of 61.7%  Reduced annual core expense projection by $20 million for 2024 vs. 2023  Q4 charges resulting from expense reductions and FDIC assessment:  $2.2 million in early retirement, severance and other costs  $1.8 million of lease terminations and branch closure costs  $1.8 million of special FDIC assessment  Mortgage core revenue¹ continues to decline; has been less than 10% of core total revenue¹ each of the past 5 quarters ¹ Non-GAAP financial measure; See "Use of non-GAAP Financial Measures” and Non-GAAP reconciliations herein. Core efficiency ratio (tax-equivalent basis)¹ 54.7% 59.6% 58.8% 59.2% 56.8% 61.0% 63.4% 63.5% 63.1% 61.7% 145.4% 98.4% 106.9% 99.6% 125.5% 4Q22 1Q23 2Q23 3Q23 4Q23 Banking segment Consolidated Mortgage segment


 
6 Stabilizing net interest margin Historical yield and costs ¹ Includes tax-equivalent adjustment. $5,000 $7,000 $9,000 $11,000 $13,000 -- 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 4Q22 1Q23 2Q23 3Q23 4Q23 Av g. in te re st e ar ni ng as se ts ($ m m ) Yi el ds a nd C os ts (% ) Average interest earning assets Yield on loans Cost of deposits NIM 3.46%3.42%3.40%3.51%3.78%NIM1 23124 Impact of accretion and nonaccrual interest (bps) Deposit Cost: 3.88%3.78%3.43%2.95%2.03%Cost of MMDA 3.69%3.37%3.00%2.54%1.79%Cost of customer time 3.40%3.33%3.06%2.53%1.67%Cost of interest-bearing 2.65%2.58%2.38%1.94%1.20%Total deposit cost Loans HFI Yield: 6.43%6.32%6.16%5.90%5.45%Contractual interest1 0.14%0.19%0.17%0.13%0.18% Origination and other loan fee income 0.02%0.02%0.01%0.01%0.03%Nonaccrual interest 0.00%0.01%0.00%0.01%0.01% Accretion on purchased loans 6.59%6.54%6.34%6.05%5.67%Total loan (HFI) yield 2.45%2.14%2.15%2.15%2.10%Securities yield¹


 
7 Well-capitalized for future opportunities Tangible Book Value per Share1 Simple Capital Structure Common Equity Tier 1 Capital 84% Trust Preferred 2% Subordinated Notes 6% Tier 2 ACL 8% Total regulatory capital: $1,636 mm $11.56 $11.58 $14.56 $17.02 $18.55 $21.73 $24.67 $22.90 $25.69 3Q16 2016 2017 2018 2019 2020 2021 2022 2023 4Q2323Q234Q22 11.5%11.0%10.3%Shareholder’s Equity/Assets 9.7%9.2%8.5%TCE/TA1 12.2%11.8%11.0%Common Equity Tier 1 12.5%12.1%11.3%Tier 1 Risk-Based 14.5%14.1%13.1%Total Risk-Based 11.3%11.0%10.5%Tier 1 Leverage 93%104%119%C&D to 100% Tier 1 Capital plus ACL3 265%270%297%CRE to 300% Tier 1 Capital plus ACL3 AOCI Adjusted Ratios1 11.3%Adj. Common Equity Tier 1 13.7%Adjusted Total Risk-Based Capital Position 1 Non-GAAP financial measure; See "Use of non-GAAP Financial Measures” and Non-GAAP reconciliations herein. 2 4Q23 calculation is preliminary and subject to change. 3 Concentration ratios for FirstBank.


 
8 Residential Development 49% Commercial 26% Consumer 13% Multifamily 12%Office 18% Retail 25% Hotel 16% Warehouse/Industrial 16% Land-Mobile Home Park 6% Self Storage 6% Healthcare Facility 4% Other 9% 1-4 family 17% 1-4 family HELOC 6% Multifamily 6% C&D 15% CRE 21% C&I 31% Other 4% Balanced loan portfolio CRE2 exposure by type Portfolio mix Note: Data as of December 31, 2023 1 C&I includes owner-occupied CRE. 2 Excludes owner-occupied CRE. C&I1 exposure by industry ($ millions) 1 2 C&D exposure by type


 
9 Nashville 58% Memphis 10% Knoxville 5% Huntsville 5% Birmingham 5% Chattanooga 3% Other 4% Communities 10% Class A 24% Class B 39% Class C 12% Under $2 Million 25% Office exposure (non-owner occupied CRE & C&D)  Office loans represent only 3.8% of our total HFI loan portfolio as of the end of 4Q23  Projects generally characterized by 25-30% cash equity requirement, loan to value maximums of 70%-75% at origination, and requests for guarantors  Reviewed all office loans with commitments greater than $2 million ($267.6 million outstanding, or 75% of total office portfolio) with limited concerns uncovered  5.2% of the total office portfolio matures through 2024  56% of the total office portfolio is fixed rate vs. 44% floating rate  As of 4Q23, 98% of the portfolio is pass rated and current Geographic exposure Note: Data as of December 31, 2023. Data excludes medical office buildings. Exposure by class Credit detail by class Class Oustanding ($mm) Average Balance ($mm) Wtd. Avg. LTV Wtd. Avg. Occupancy Class A >$ 2 million 85.3$ 7.8$ 57.3% 87.2% Class B > $ 2 million 140.7 5.7 64.6% 78.4% Class C > $ 2 million 41.6 5.2 63.5% 77.5% Total > $2 million 267.6$ 6.2$ 62.1% 81.1% Total < $2 million 92.7 0.6 N/A N/A Total Office 360.3$ 1.8$ N/A N/A


 
10 1.44% 0.67% 1.12% 0.70% 2.40% 1.35% 1.66% 1.51% 3.67% 1.57% 1.05% 1.19% 0.87% 2.47% 1.37% 1.65% 1.77% 3.95% 1.60% 1.14% 1.18% 0.86% 2.53% 1.46% 1.69% 1.78% 4.11% Gross Loans HFI Commercial & Industrial Non-Owner Occ CRE Owner Occ CRE Construction Multifamily 1-4 Family Mortgage 1-4 Family HELOC Consumer & Other 4Q22 3Q23 4Q23 Allowance for credit losses overview ACL on loans HFI / Loans HFI by category  Current Expected Credit Loss (CECL) Allowance for Credit Losses (ACL) model utilizes Moody’s model1 with key economic data summarized below: 1Source: Moody’s “ December 2023 U.S. Macroeconomic Outlook Baseline and Alternative Scenarios”.


 
11 0.02% 0.02% 0.03% 0.02% (0.04%) 4Q22 1Q23 2Q23 3Q23 4Q23 0.41% 0.38% 0.36% 0.46% 0.52% 0.20% 0.16% 0.16% 0.18% 0.17%0.07% 0.07% 0.07% 0.07% 0.68% 0.61% 0.59% 0.71% 0.69% 4Q22 1Q23 2Q23 3Q23 4Q23 Commercial loans HFS Optional GNMA repurchase Other NPAs 1.44% 1.48% 1.51% 1.57% 1.60% 4Q22 1Q23 2Q23 3Q23 4Q23 Asset quality remains solid Nonperforming assets / assets Nonperforming loans HFI / loans HFI ACL on loans HFI / loans HFI Net charge-offs (recoveries) / average loans HFI 1 Includes other real estate owned and repossessed assets–see page 13 of the Third Quarter 2023 Financial Supplement. 0.49% 0.49% 0.47% 0.59% 0.65% 4Q22 1Q23 2Q23 3Q23 4Q23 1


 
12 Noninterest- bearing checking 21% Interest-bearing checking 24% Money market 36% Savings 4% Time 15% 45% Checking accounts Valuable deposit base Cost of deposits 4Q23 Deposit composition 24.7% 22.3% 22.1% 22.2% 21.0% 1.20% 1.94% 2.38% 2.58% 2.65% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 35.0% 4Q22 1Q23 2Q23 3Q23 4Q23 Noninterest-bearing (%) Cost of total deposits (%) $4,986 $5,028 $4,919 $4,894 $4,881 $3,797 $3,768 $4,029 $4,126 $4,070 $2,073 $2,387 $1,924 $1,619 $1,597 $10,856 $11,183 $10,872 $10,639 $10,548 4Q22 1Q23 2Q23 3Q23 4Q23 Consumer Commercial Public Deposits by customer segment ($mm) 4Q23 Insured, collateralized or uninsured by segment ($mm) $3,843 $1,973 $66 $1,531 $1,038 $2,097 $4,881 $4,070 $1,597 Consumer Commercial Public Insured Collateralized Uninsured, uncollateralized


 
13 $1,310.2 $1,609.2 $1,444.5 $1,345.8 $1,353.3 10.4% 12.5% 11.4% 11.0% 11.0% $- $500.0 $1,000.0 $1,500.0 $2,000.0 $2,500.0 4Q22 1Q23 2Q23 3Q23 4Q23 On-balance sheet liquidity On-balance sheet liquidity / tangible assets Strong liquidity position On-balance sheet liquidity ($mm) Liquidity / Uninsured and Uncollateralized (UU) Deposits 4Q23 Sources of liquidity ($mm) Current on-balance sheet: $810.9Cash and equivalents 542.4Unpledged available-for-sale debt securities $1,353.3Total on-balance sheet Available sources of liquidity: $3,350.0Unsecured borrowing capacity2 1,297.7FHLB remaining borrowing capacity3 2,431.1Federal Reserve discount window $7,078.8Total available sources  Well positioned for economic challenges created by the current volatile environment  Securities portfolio makes up 11.7% of total assets and does not include any HTM securities  On-balance sheet liquidity of $1.4 billion or 43% of estimated uninsured and uncollateralized deposits  Increased available borrowing capacity at the FHLB and Federal Reserve discount window in the current quarter by $325.2 million or 9.55% by pledging additional collateral  Cushion of an additional $2.2 billion of real estate loans held at REIT subsidiary available to the Company as additional borrowing capacity ¹ Non-GAAP financial measure; See "Use of non-GAAP Financial Measures” and Non-GAAP reconciliations herein. 2 Includes capacity from internal policy. 3 FHLB borrowing capacity does not include loans held at REIT that could be pledged for additional capacity. 37% 49% 48% 44% 43% 193% 209% 211% 221% 226% 230% 258% 259% 265% 269% 4Q22 1Q23 2Q23 3Q23 4Q23 On-balance sheet / UU deposits Available sources / UU deposits


 
14 Mortgage performance in 4Q 2023 Highlights  Mortgage segment pre-tax net loss of $2.2 million in 4Q 2023  Interest rate lock commitment volume decreased 34.1% in 4Q 2023 compared to 3Q 2023  Decay and interest rate volatility led to MSR fair value losses, net of hedging of $4.87 million in 4Q  Mortgage volume and margins continue to be under pressure due to high-rate environment, excess industry capacity and home affordability challenges Mortgage banking income ($mm) 4Q233Q234Q22 $7.4$8.9$9.0 Gains and fees from originations and sale of loans HFS ($1.7)($0.6)($2.3) Fair value changes of loans HFS and derivatives $7.5$7.4$7.3Servicing revenue ($4.9)($3.7)($4.9)Fair value MSR changes $8.4$12.0$9.1Total Income 3.36% 2.45% 2.42% 2.75% 2.87% 4Q22 1Q23 2Q23 3Q23 4Q23 Interest rate lock commitment volume ($mm) Mortgage segment gain on sale margin . $239 $323 $358 $330 $201 $43 $52 $45 $43 $45 $282 $375 $403 $373 $246 4Q22 1Q23 2Q23 3Q23 4Q23 Purchase Refinance


 
15 Appendix


 
16 GAAP reconciliations and use of non-GAAP financial measures Adjusted net income and diluted earnings per share


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


 
18 GAAP reconciliations and use of non-GAAP financial measures Adjusted tangible net income


 
19 GAAP reconciliations and use of non-GAAP financial measures Adjusted earnings and diluted earnings per share


 
20 GAAP reconciliations and use of non-GAAP financial measures Adjusted pre-tax pre-provision earnings


 
21 GAAP reconciliations and use of non-GAAP financial measures Adjusted tangible net income


 
22 GAAP Reconciliations and use of non-GAAP Financial Measures Adjusted Common Equity Tier 1 and Total Risk-Based capital ratios


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


 
24 GAAP reconciliations and use of non-GAAP financial measures Banking segment core efficiency ratios (tax-equivalent basis)


 
25 GAAP reconciliations and use of non-GAAP financial measures Mortgage segment core efficiency (tax-equivalent basis) and core revenue ratios


 
26 GAAP reconciliations and use of non-GAAP financial measures Tangible assets, common equity and related measures


 
27 GAAP reconciliations and use of non-GAAP financial measures Tangible assets, common equity and related measures


 
28 GAAP reconciliations and use of non-GAAP financial measures Adjusted return on average tangible common equity and related measures


 
29 GAAP reconciliations and use of non-GAAP financial measures Adjusted return on average asset, common equity and related measures


 
30 GAAP reconciliations and use of non-GAAP financial measures Adjusted return on average tangible common equity and related measures


 
31 GAAP reconciliations and use of non-GAAP financial measures Adjusted return on average asset, common equity and related measures