株探米国株
日本語 英語
エドガーで原本を確認する
false000164974900016497492024-07-152024-07-15

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): July 15, 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 July 15, 2024, FB Financial Corporation (“FB Financial”) issued a press release announcing its financial results for the second quarter ended June 30, 2024 (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 July 16, 2024, FB Financial will host a conference call to discuss financial results for the quarter ended June 30, 2024.

On July 15, 2024, FB Financial made available on its website (investors.firstbankonline.com) supplemental financial information for the second quarter ended June 30, 2024 (the “Financial Supplement”) and an earnings release presentation (the “Earnings Presentation”) containing additional information about FB Financial’s financial results for the quarter ended June 30, 2024.

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: July 15, 2024
   


EX-99.1 2 a2q24pressreleasetablesfor.htm EX-99.1 Document

fb_suppa01.jpg
FB Financial Corporation Reports Second Quarter 2024 Financial Results
Reports Q2 Diluted EPS of $0.85, Adjusted Diluted EPS* of $0.84
NASHVILLE, TENNESSEE—July 15, 2024-- FB Financial Corporation (the “Company”) (NYSE: FBK), parent company of FirstBank, reported net income of $40.0 million, or $0.85 per diluted common share, for the second quarter of 2024, compared to $0.59 in the previous quarter and $0.75 in the second quarter of last year. Adjusted net income* was $39.4 million, or $0.84 per diluted common share, compared to $0.85 in the previous quarter and $0.77 in the second quarter of last year.
The Company ended the second quarter with loans held for investment (“HFI”) of $9.31 billion compared to $9.29 billion at the end of the previous quarter and $9.33 billion at the end of the second quarter of last year. Deposits were $10.47 billion as of June 30, 2024, compared to $10.50 billion as of March 31, 2024, and $10.87 billion as of June 30, 2023. Net interest margin (“NIM”) was 3.57% for the second quarter of 2024, compared to 3.42% in the prior quarter and 3.40% in the second quarter of 2023. The Company ended the quarter with book value per common share of $32.17 and tangible book value per common share* of $26.82, which represents a 9.36% annualized increase from the previous quarter.
President and Chief Executive Officer, Christopher T. Holmes stated, “Our results for the quarter reflect the Company's recurring themes of a fortress balance sheet and increasing profitability. Our capital and loan loss reserves are very strong and we intentionally maintain low leverage positions, giving us capacity for growth opportunities. The strength of the balance sheet also allows us to continue driving better profitability with our NIM increasing 15 basis points during the quarter and adjusted pre-tax, pre-provision return on average assets* improving to 1.70% for the quarter.”
Annualized
(dollars in thousands, except share data) Jun 2024 Mar 2024 Jun 2023 Jun 24 / March 24
% Change
Jun 24 / Jun 23
% Change
Balance Sheet Highlights
     Investment securities, at fair value $ 1,482,379  $ 1,464,682  $ 1,422,391  4.86  % 4.22  %
     Loans held for sale 106,875  82,704  99,131  117.5  % 7.81  %
     Loans HFI 9,309,553  9,288,909  9,326,024  0.89  % (0.18) %
     Allowance for credit losses on loans HFI 155,055  151,667  140,664  8.98  % 10.2  %
     Total assets 12,535,169  12,548,320  12,887,395  (0.42) % (2.73) %
     Interest-bearing deposits (non-brokered) 8,130,704  8,191,962  8,233,082  (3.01) % (1.24) %
     Brokered deposits 150,113  130,845  238,885  59.2  % (37.2) %
     Noninterest-bearing deposits 2,187,185  2,182,121  2,400,288  0.93  % (8.88) %
     Total deposits 10,468,002  10,504,928  10,872,255  (1.41) % (3.72) %
     Borrowings 360,944  360,821  390,354  0.14  % (7.53) %
     Allowance for credit losses on unfunded
         commitments
5,984  7,700  14,810  (89.6) % (59.6) %
     Total common shareholders' equity 1,500,502  1,479,526  1,386,951  5.70  % 8.19  %
Book value per common share $ 32.17  $ 31.55  $ 29.64  7.90  % 8.54  %
Tangible book value per common share* $ 26.82  $ 26.21  $ 24.23  9.36  % 10.7  %
Total common shareholders' equity to total assets 12.0  % 11.8  % 10.8  %
Tangible common equity to tangible assets* 10.2  % 9.99  % 8.98  %
*Non-GAAP financial measure; A reconciliation of non-GAAP measures to the most directly comparable GAAP measure is included in the Company's Second Quarter 2024 Financial Supplement.
-MORE-

FB Financial Corporation
Second Quarter 2024 Results
Page 2
Three Months Ended
(dollars in thousands, except share data) Jun 2024 Mar 2024 Jun 2023
Statement of Income Highlights
Net interest income $ 102,615  $ 99,490  $ 101,543 
      NIM 3.57  % 3.42  % 3.40  %
Noninterest income $ 25,608  $ 7,962  $ 23,813 
     Loss from securities, net $ —  $ (16,213) $ (28)
     Cash life insurance benefit $ 2,057  $ —  $ — 
Total revenue $ 128,223  $ 107,452  $ 125,356 
Noninterest expense $ 75,093  $ 72,420  $ 81,292 
Severance costs $ 1,015  $ —  $ 1,426 
FDIC special assessment $ —  $ 500  $ — 
Efficiency ratio 58.6  % 67.4  % 64.8  %
      Core efficiency ratio* 58.3  % 58.1  % 63.5  %
Pre-tax, pre-provision net revenue $ 53,130  $ 35,032  $ 44,064 
Adjusted pre-tax, pre-provision net revenue* $ 52,369  $ 51,180  $ 44,992 
Provisions for (reversals of) credit losses $ 2,224  $ 782  $ (1,078)
Net charge-offs ratio 0.02  % 0.02  % 0.03  %
Net income applicable to FB Financial Corporation $ 39,979  $ 27,950  $ 35,299 
Diluted earnings per common share $ 0.85  $ 0.59  $ 0.75 
       Effective tax rate 21.4  % 18.4  % 21.8  %
Adjusted net income* $ 39,424  $ 39,890  $ 35,993 
Adjusted diluted earnings per common share* $ 0.84  $ 0.85  $ 0.77 
Weighted average number of shares outstanding - fully diluted 46,845,143  46,998,873  46,814,854 
Returns on average:
     Return on average total assets (“ROAA”)
1.30  % 0.89  % 1.10  %
         Adjusted*
1.28  % 1.27  % 1.13  %
     Return on average shareholders' equity 10.9  % 7.70  % 10.3  %
     Return on average tangible common equity (“ROATCE”)*
13.1  % 9.29  % 12.6  %
         Adjusted*
13.1  % 13.5  % 13.1  %
*Non-GAAP financial measure; A reconciliation of non-GAAP measures to the most directly comparable GAAP measure is included in the Company's Second Quarter 2024 Financial Supplement.
Balance Sheet and Net Interest Margin
The Company reported loans HFI of $9.31 billion at the end of the second quarter of 2024, compared to $9.29 billion at the end of the prior quarter. Net growth in loans HFI included a decline in construction loans of $68.8 million, a decline of $18.0 million in multifamily loans, and an increase in owner and non-owner occupied commercial real estate loans of $82.3 million.
The Company reported total deposits of $10.47 billion at the end of the second quarter compared to $10.50 billion at the end of the first quarter. The decrease in deposits was driven by three large depositor relationship customers shifting deposits away from the bank for higher yields; however, each of the customers still maintain a relationship with the Company. Total cost of deposits was relatively stable at 2.77% during the second quarter compared to 2.76% in the first quarter of 2024. Noninterest-bearing deposits were $2.19 billion at the end of the quarter compared to $2.18 billion at the end of the first quarter of 2024.
The Company’s net interest income on a tax equivalent basis increased in the second quarter of 2024 to $103.3 million from $100.2 million in the prior quarter. NIM increased to 3.57% for the second quarter of 2024 from 3.42% for the previous quarter. NIM was impacted by the recent investment portfolio restructuring and active management of deposit costs, while loans HFI continued to reprice higher. The cost of interest-bearing deposits increased to 3.52% from 3.49% in the previous quarter and the contractual yield on loans HFI increased to 6.60% from 6.55% from the first quarter of 2024.
Holmes continued, “During the quarter, our net interest margin expanded as deposit pricing stabilized, noninterest-bearing balances were flat, loan yields adjusted upward and investment securities yields increased from our recent portfolio restructuring. The Company’s loan portfolio is well diversified with appropriately managed concentration limits, allowing our relationship managers to focus on growth. Additionally, we are actively enhancing the granularity of our deposits, which contributes to the long-term strength of our franchise.”
Noninterest Income
Core noninterest income* was $23.8 million for the second quarter of 2024, compared to $23.6 million and $23.3 million for the prior quarter and second quarter of 2023, respectively. These amounts reflect adjustments of a $2.1 million cash life insurance benefit and a $0.3 million loss on sales or write-downs of other real estate owned and other assets in the second quarter of 2024, compared to a $16.2 million loss from sale of securities and $0.6 million gain on sale of other real estate owned and other assets in the previous quarter.
-MORE-

FB Financial Corporation
Second Quarter 2024 Results
Page 3
Mortgage banking income declined slightly to $11.9 million in the second quarter of 2024, compared to $12.6 million in the prior quarter and $12.2 million in the second quarter of 2023.
Noninterest Expense
Core noninterest expense* during the second quarter of 2024 was $74.1 million compared to $71.9 million for the prior quarter and $79.9 million for the second quarter of 2023. During the second quarter of 2024, the Company’s core efficiency ratio*1 was 58.3%, compared to 58.1% in the previous quarter and 63.5% in the second quarter of 2023. Core banking noninterest expense* was $61.3 million for the quarter, compared to $59.8 million in the prior quarter and $65.2 million in the second quarter of 2023.
Credit Quality
In the second quarter, the Company recorded a provision expense of $3.9 million related to loans HFI and a provision reversal of $1.7 million related to unfunded loan commitments, resulting in a net provision expense of $2.2 million. The Company ended the quarter with $516.8 million in unfunded commitments for construction and land development loans, a decline of $73.8 million from the first quarter of 2024 and $626.2 million from the second quarter of 2023. The Company had an allowance for credit losses on loans HFI as of the end of the second quarter of 2024 of $155.1 million, representing 1.67% of loans HFI compared to $151.7 million, or 1.63% of loans HFI as of March 31, 2024.
The Company experienced net charge-offs of $0.6 million in the second quarter of 2024, representing annualized net charge-offs of 0.02% of average loans HFI, which compares to annualized net charge-offs of 0.02% in the prior quarter and annualized net charge-offs of 0.03% in the second quarter of 2023.
The Company’s nonperforming loans HFI as a percentage of total loans HFI increased to 0.79% as of the end of the second quarter of 2024, compared to 0.73% at the previous quarter-end and 0.47% at the end of the second quarter of 2023. Nonperforming assets as a percentage of total assets increased to 0.81% as of the end of the second quarter of 2024, compared to 0.75% at the end of the prior quarter and 0.59% as of the end of the second quarter of 2023.
Holmes commented, “Credit quality remains a point of emphasis at this stage of the economic cycle. The Company increased its allowance for credit losses during the quarter to address an individually evaluated credit and continues to have a cautiously optimistic outlook on the economy. Annualized net charge-offs were 2 basis points which is in line with our recent historical performance.”
Capital
The Company continued its capital build in the second quarter, resulting in a total risk-based capital ratio of 15.1%, common equity tier 1 ratio of 12.7% and tangible common equity to tangible assets ratio* of 10.2%. The Company repurchased 353,286 shares during the quarter.
Holmes continued, “The Company's capital strength allows us deployment options as we look forward, including organic growth, acquisitions, balance sheet restructuring and share repurchases.”
Summary
Holmes finalized, “During the first half of 2024, we have been able to improve results in key metrics including net income, net interest margin and return on assets, while building capital and reserves. These actions have positioned the Company to continue creating shareholder value in both the coming quarters and longer term.”
WEBCAST AND CONFERENCE CALL INFORMATION
FB Financial Corporation will host a conference call to discuss the Company's financial results on July 16, 2024, at 8:00 a.m. (Central Time). To listen to the call, participants should dial 1-877-883-0383 (confirmation code 0276461) approximately 10 minutes prior to the call. A telephonic replay will be available approximately two hours after the call through July 23, 2024, by dialing 1-877-344-7529 and entering confirmation code 8320665.
A live online broadcast of the Company’s quarterly conference call will be available online at https://event.choruscall.com/mediaframe/webcast.html?webcastid=jkMY8gAC. 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.


*Non-GAAP financial measure;1A reconciliation of non-GAAP measures to the most directly comparable GAAP measure is included in the Company's Second Quarter 2024 Financial Supplement.
-MORE-

FB Financial Corporation
Second Quarter 2024 Results
Page 4
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 77 full-service bank branches across Tennessee, Kentucky, Alabama and North Georgia, and mortgage offices across the Southeast. FB Financial Corporation has approximately $12.54 billion in total assets.
MEDIA CONTACT:
FINANCIAL CONTACT:
Dustin Haupt Michael Mettee
615-370-6737 615-564-1212
dustin.haupt@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 Second Quarter 2024 Financial Supplement and Earnings Presentation posted on the Company’s website, which can be found at https://investors.firstbankonline.com. This Earnings Release, the Second Quarter 2024 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 July 15, 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. 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, 2023, 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.
-MORE-

FB Financial Corporation
Second Quarter 2024 Results
Page 5
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 pre-tax pre-provision net revenue, consolidated core revenue, consolidated core and segment noninterest expense and consolidated core noninterest income, consolidated 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 Second Quarter 2024 Financial Supplement, which is available at https://investors.firstbankonline.com.
-MORE-

FB Financial Corporation
Second Quarter 2024 Results
Page 6
Financial Summary and Key Metrics
(Unaudited)
(dollars in thousands, except share data)
As of or for the Three Months Ended
Jun 2024 Mar 2024 Jun 2023
Selected Balance Sheet Data
Cash and cash equivalents $ 800,902  $ 870,730  $ 1,160,354 
Investment securities, at fair value 1,482,379  1,464,682  1,422,391 
Loans held for sale 106,875  82,704  99,131 
Loans HFI 9,309,553  9,288,909  9,326,024 
Allowance for credit losses on loans HFI (155,055) (151,667) (140,664)
Total assets 12,535,169  12,548,320  12,887,395 
Interest bearing deposits (non-brokered) 8,130,704  8,191,962  8,233,082 
Brokered deposits 150,113  130,845  238,885 
Non-interest bearing deposits 2,187,185  2,182,121  2,400,288 
Total deposits 10,468,002  10,504,928  10,872,255 
Borrowings 360,944  360,821  390,354 
Allowance for credit losses on unfunded commitments (5,984) (7,700) (14,810)
Total common shareholders' equity 1,500,502  1,479,526  1,386,951 
Selected Statement of Income Data
Total interest income $ 177,413  $ 176,128  $ 170,183 
Total interest expense 74,798  76,638  68,640 
Net interest income 102,615  99,490  101,543 
Total noninterest income 25,608  7,962  23,813 
Total noninterest expense 75,093  72,420  81,292 
Earnings before income taxes and provisions for credit losses 53,130  35,032  44,064 
Provisions for (reversals of) credit losses 2,224  782  (1,078)
Income tax expense 10,919  6,300  9,835 
Net income applicable to noncontrolling interest — 
Net income applicable to FB Financial Corporation $ 39,979  $ 27,950  $ 35,299 
Net interest income (tax-equivalent basis) $ 103,254  $ 100,199  $ 102,383 
Adjusted net income* $ 39,424  $ 39,890  $ 35,993 
Adjusted pre-tax, pre-provision net revenue* $ 52,369  $ 51,180  $ 44,992 
Per Common Share
Diluted net income $ 0.85  $ 0.59  $ 0.75 
Adjusted diluted net income* 0.84  0.85  0.77 
Book value 32.17  31.55  29.64 
Tangible book value* 26.82  26.21  24.23 
Weighted average number of shares outstanding - fully diluted 46,845,143  46,998,873  46,814,854 
Period-end number of shares 46,642,958  46,897,378  46,798,751 
Selected Ratios
Return on average:
Assets 1.30  % 0.89  % 1.10  %
Shareholders' equity 10.9  % 7.70  % 10.3  %
Tangible common equity* 13.1  % 9.29  % 12.6  %
Efficiency ratio 58.6  % 67.4  % 64.8  %
Core efficiency ratio (tax-equivalent basis)* 58.3  % 58.1  % 63.5  %
Loans HFI to deposit ratio 88.9  % 88.4  % 85.8  %
Noninterest-bearing deposits to total deposits 20.9  % 20.8  % 22.1  %
Net interest margin (tax-equivalent basis) 3.57  % 3.42  % 3.40  %
Yield on interest-earning assets 6.16  % 6.03  % 5.67  %
Cost of interest-bearing liabilities 3.56  % 3.56  % 3.14  %
Cost of total deposits 2.77  % 2.76  % 2.38  %
Credit Quality Ratios
Allowance for credit losses on loans HFI as a percentage of loans HFI 1.67  % 1.63  % 1.51  %
Annualized net charge-offs as a percentage of average loans HFI 0.02  % 0.02  % 0.03  %
Nonperforming loans HFI as a percentage of loans HFI 0.79  % 0.73  % 0.47  %
Nonperforming assets as a percentage of total assets
0.81  % 0.75  % 0.59  %
Preliminary Capital Ratios (consolidated)
Total common shareholders' equity to assets 12.0  % 11.8  % 10.8  %
Tangible common equity to tangible assets* 10.2  % 9.99  % 8.98  %
Tier 1 leverage 11.7  % 11.3  % 10.7  %
Tier 1 risk-based capital
13.0  % 12.8  % 11.9  %
Total risk-based capital
15.1  % 15.0  % 13.9  %
Common equity Tier 1
12.7  % 12.6  % 11.7  %
*Non-GAAP financial measure; A reconciliation of non-GAAP measures to the most directly comparable GAAP measure is included in the Company's Second Quarter 2024 Financial Supplement.
-END-
EX-99.2 3 a2q24supplementalfinancial.htm EX-99.2 Document




















logoa07a.jpg

 
 
Second Quarter 2024
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 pre-tax pre-provision net revenue, 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
  Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023
Selected Balance Sheet Data
Cash and cash equivalents $ 800,902  $ 870,730  $ 810,932  $ 848,318  $ 1,160,354 
Investment securities, at fair value 1,482,379  1,464,682  1,471,973  1,351,153  1,422,391 
Loans held for sale 106,875  82,704  67,847  103,858  99,131 
Loans HFI 9,309,553  9,288,909  9,408,783  9,287,225  9,326,024 
Allowance for credit losses on loans HFI (155,055) (151,667) (150,326) (146,134) (140,664)
Total assets 12,535,169  12,548,320  12,604,403  12,489,631  12,887,395 
Interest bearing deposits (non-brokered) 8,130,704  8,191,962  8,179,430  8,105,713  8,233,082 
Brokered deposits 150,113  130,845  150,475  174,920  238,885 
Non-interest bearing deposits 2,187,185  2,182,121  2,218,382  2,358,435  2,400,288 
Total deposits 10,468,002  10,504,928  10,548,287  10,639,068  10,872,255 
Borrowings 360,944  360,821  390,964  226,689  390,354 
Allowance for credit losses on unfunded commitments (5,984) (7,700) (8,770) (11,600) (14,810)
Total common shareholders' equity 1,500,502  1,479,526  1,454,794  1,372,901  1,386,951 
Selected Statement of Income Data
Total interest income $ 177,413  $ 176,128  $ 174,835  $ 173,912  $ 170,183 
Total interest expense 74,798  76,638  73,747  72,986  68,640 
Net interest income 102,615  99,490  101,088  100,926  101,543 
Total noninterest income 25,608  7,962  15,339  8,042  23,813 
Total noninterest expense 75,093  72,420  80,200  82,997  81,292 
Earnings before income taxes and provisions for credit losses 53,130  35,032  36,227  25,971  44,064 
Provisions for (reversals of) credit losses 2,224  782  305  2,821  (1,078)
Income tax expense 10,919  6,300  6,545  3,975  9,835 
Net income applicable to noncontrolling interest —  — 
Net income applicable to FB Financial Corporation $ 39,979  $ 27,950  $ 29,369  $ 19,175  $ 35,299 
Net interest income (tax-equivalent basis) $ 103,254  $ 100,199  $ 101,924  $ 101,762  $ 102,383 
Adjusted net income* $ 39,424  $ 39,890  $ 36,152  $ 33,148  $ 35,993 
Adjusted pre-tax, pre-provision net revenue* $ 52,369  $ 51,180  $ 45,390  $ 44,869  $ 44,992 
Per Common Share
Diluted net income $ 0.85  $ 0.59  $ 0.63  $ 0.41  $ 0.75 
Adjusted diluted net income* 0.84  0.85  0.77  0.71  0.77 
Book value 32.17  31.55  31.05  29.31  29.64 
Tangible book value* 26.82  26.21  25.69  23.93  24.23 
Weighted average number of shares outstanding - fully diluted 46,845,143  46,998,873  46,916,939  46,856,422  46,814,854 
Period-end number of shares 46,642,958  46,897,378  46,848,934  46,839,159  46,798,751 
Selected Ratios
Return on average:
Assets 1.30  % 0.89  % 0.94  % 0.61  % 1.10  %
Shareholders' equity 10.9  % 7.70  % 8.41  % 5.46  % 10.3  %
Tangible common equity* 13.1  % 9.29  % 10.3  % 6.67  % 12.6  %
Efficiency ratio 58.6  % 67.4  % 68.9  % 76.2  % 64.8  %
Core efficiency ratio (tax-equivalent basis)* 58.3  % 58.1  % 61.7  % 63.1  % 63.5  %
Loans HFI to deposit ratio 88.9  % 88.4  % 89.2  % 87.3  % 85.8  %
Noninterest-bearing deposits to total deposits 20.9  % 20.8  % 21.0  % 22.2  % 22.1  %
Net interest margin (NIM) (tax-equivalent basis) 3.57  % 3.42  % 3.46  % 3.42  % 3.40  %
Yield on interest-earning assets 6.16  % 6.03  % 5.96  % 5.87  % 5.67  %
Cost of interest-bearing liabilities 3.56  % 3.56  % 3.47  % 3.41  % 3.14  %
Cost of total deposits 2.77  % 2.76  % 2.65  % 2.58  % 2.38  %
Credit Quality Ratios
Allowance for credit losses on loans HFI as a percentage of loans HFI 1.67  % 1.63  % 1.60  % 1.57  % 1.51  %
Annualized net charge-offs (recoveries) as a percentage of average
   loans HFI
0.02  % 0.02  % (0.04) % 0.02  % 0.03  %
Nonperforming loans HFI as a percentage of loans HFI 0.79  % 0.73  % 0.65  % 0.59  % 0.47  %
Nonperforming assets as a percentage of total assets 0.81  % 0.75  % 0.69  % 0.71  % 0.59  %
Preliminary Capital Ratios (consolidated)
Total common shareholders' equity to assets 12.0  % 11.8  % 11.5  % 11.0  % 10.8  %
Tangible common equity to tangible assets* 10.2  % 9.99  % 9.74  % 9.16  % 8.98  %
Tier 1 leverage 11.7  % 11.3  % 11.3  % 11.0  % 10.7  %
Tier 1 risk-based capital 13.0  % 12.8  % 12.5  % 12.1  % 11.9  %
Total risk-based capital 15.1  % 15.0  % 14.5  % 14.1  % 13.9  %
Common equity Tier 1 12.7  % 12.6  % 12.2  % 11.8  % 11.7  %
*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)
    Jun 2024 Jun 2024
    vs. vs.
  Three Months Ended Mar 2024 Jun 2023
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Percent variance Percent variance
Interest income:
Interest and fees on loans $ 155,379  $ 155,606  $ 155,737  $ 153,882  $ 149,220  (0.15) % 4.13  %
Interest on investment securities
Taxable 11,966  9,105  7,808  6,399  6,480  31.4  % 84.7  %
Tax-exempt 1,168  1,442  1,746  1,795  1,808  (19.0) % (35.4) %
Other 8,900  9,975  9,544  11,836  12,675  (10.8) % (29.8) %
Total interest income 177,413  176,128  174,835  173,912  170,183  0.73  % 4.25  %
Interest expense:
Deposits 71,501  72,625  70,873  69,826  65,257  (1.55) % 9.57  %
Borrowings 3,297  4,013  2,874  3,160  3,383  (17.8) % (2.54) %
Total interest expense 74,798  76,638  73,747  72,986  68,640  (2.40) % 8.97  %
Net interest income 102,615  99,490  101,088  100,926  101,543  3.14  % 1.06  %
Provision for credit losses on loans HFI 3,940  1,852  3,135  6,031  2,575  112.7  % 53.0  %
Reversal of credit losses on unfunded commitments (1,716) (1,070) (2,830) (3,210) (3,653) 60.4  % (53.0) %
Net interest income after provisions for credit
   losses
100,391  98,708  100,783  98,105  102,621  1.71  % (2.17) %
Noninterest income:
Mortgage banking income 11,910  12,585  8,376  11,998  12,232  (5.36) % (2.63) %
Service charges on deposit accounts 3,167  3,141  2,957  2,959  3,185  0.83  % (0.57) %
Investment services and trust income 3,387  3,230  3,093  3,072  2,777  4.86  % 22.0  %
ATM and interchange fees 2,814  2,944  2,618  2,639  2,629  (4.42) % 7.04  %
(Loss) gain from securities, net —  (16,213) 183  (14,197) (28) (100.0) % (100.0) %
(Loss) gain on sales or write-downs of other real estate
     owned and other assets
(281) 565  (492) 115  533  (149.7) % (152.7) %
Other income 4,611  1,710  (1,396) 1,456  2,485  169.6  % 85.6  %
Total noninterest income 25,608  7,962  15,339  8,042  23,813  221.6  % 7.54  %
Total revenue 128,223  107,452  116,427  108,968  125,356  19.3  % 2.29  %
Noninterest expenses:
Salaries, commissions and employee benefits 46,225  44,618  48,142  54,491  52,020  3.60  % (11.1) %
Occupancy and equipment expense 6,328  6,614  9,530  6,428  6,281  (4.32) % 0.75  %
Data processing 2,286  2,408  2,434  2,338  2,345  (5.07) % (2.52) %
Legal and professional fees 1,979  1,919  1,823  1,760  2,199  3.13  % (10.0) %
Advertising 1,859  1,171  2,009  2,124  2,001  58.8  % (7.10) %
Amortization of core deposits and other intangibles 752  789  840  889  940  (4.69) % (20.0) %
Other expense 15,664  14,901  15,422  14,967  15,506  5.12  % 1.02  %
Total noninterest expense 75,093  72,420  80,200  82,997  81,292  3.69  % (7.63) %
Income before income taxes 50,906  34,250  35,922  23,150  45,142  48.6  % 12.8  %
Income tax expense 10,919  6,300  6,545  3,975  9,835  73.3  % 11.0  %
Net income applicable to FB Financial
Corporation and noncontrolling interest
39,987  27,950  29,377  19,175  35,307  43.1  % 13.3  %
Net income applicable to noncontrolling interest —  —  100.0  % —  %
Net income applicable to FB Financial
Corporation
$ 39,979  $ 27,950  $ 29,369  $ 19,175  $ 35,299  43.0  % 13.3  %
Weighted average common shares outstanding:    
Basic 46,762,488  46,874,882  46,845,055  46,818,612  46,779,388  (0.24) % (0.04) %
Fully diluted 46,845,143  46,998,873  46,916,939  46,856,422  46,814,854  (0.33) % 0.06  %
Earnings per common share:    
Basic $ 0.85  $ 0.60  $ 0.63  $ 0.41  $ 0.75  41.7  % 13.3  %
Fully diluted 0.85  0.59  0.63  0.41  0.75  44.1  % 13.3  %
Fully diluted - adjusted* 0.84  0.85  0.77  0.71  0.77  (1.18) % 9.09  %
*Non-GAAP financial measure; See "Use of non-GAAP Financial Measures" and Non-GAAP reconciliations herein.


FB Financial Corporation
5


Consolidated Statements of Income
(Unaudited)
(Dollars in Thousands, Except Share Data)
      Jun 2024
  vs.
  Six Months Ended Jun 2023
  Jun 2024 Jun 2023 Percent variance
Interest income:
Interest and fees on loans $ 310,985  $ 289,576  7.39  %
Interest on investment securities
Taxable 21,071  13,050  61.5  %
Tax-exempt 2,610  3,612  (27.7) %
Other 18,875  23,425  (19.4) %
Total interest income 353,541  329,663  7.24  %
Interest expense:
Deposits 144,126  118,120  22.0  %
Borrowings 7,310  6,340  15.3  %
Total interest expense 151,436  124,460  21.7  %
Net interest income 202,105  205,203  (1.51) %
Provision for credit losses on loans HFI 5,792  7,572  (23.5) %
Reversal of credit losses on unfunded commitments (2,786) (8,159) (65.9) %
Net interest income after provisions for credit losses 199,099  205,790  (3.25) %
Noninterest income:
Mortgage banking income 24,495  24,318  0.73  %
Service charges on deposit accounts 6,308  6,238  1.12  %
Investment services and trust income 6,617  5,155  28.4  %
ATM and interchange fees 5,758  5,025  14.6  %
(Loss) gain from securities, net (16,213) 41  NM
Gain on sales or write-downs of other real estate owned and other assets 284  350  (18.9) %
Other income 6,321  6,035  4.74  %
Total noninterest income 33,570  47,162  (28.8) %
Total revenue 235,675  252,365  (6.61) %
Noninterest expenses:
Salaries, commissions and employee benefits 90,843  100,808  (9.89) %
Occupancy and equipment expense 12,942  12,190  6.17  %
Legal and professional fees 3,898  5,307  (26.5) %
Data processing 4,694  4,458  5.29  %
Advertising 3,030  4,134  (26.7) %
Amortization of core deposit and other intangibles 1,541  1,930  (20.2) %
Other expense 30,565  32,905  (7.11) %
Total noninterest expense 147,513  161,732  (8.79) %
Income before income taxes 85,156  91,220  (6.65) %
Income tax expense 17,219  19,532  (11.8) %
Net income applicable to noncontrolling interest and FB Financial Corporation 67,937  71,688  (5.23) %
Net income applicable to noncontrolling interests —  %
Net income applicable to FB Financial Corporation $ 67,929  $ 71,680  (5.23) %
Weighted average common shares outstanding:  
Basic 46,818,685  46,729,778  0.19  %
Fully diluted 46,911,466  46,777,603  0.29  %
Earnings per common share:
Basic $ 1.45  $ 1.53  (5.23) %
Fully diluted 1.45  1.53  (5.23) %
Fully diluted - adjusted* 1.69  1.53  10.5  %
*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  
    Jun 2024 Jun 2024
    vs. vs.
As of Mar 2024 Jun 2023
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Percent variance Percent variance
ASSETS
Cash and due from banks $ 192,571  $ 124,772  $ 146,542  $ 188,317  $ 147,646  218.5  % 30.4  %
Federal funds sold and reverse repurchase agreements
91,909  100,785  83,324  129,885  48,346  (35.4) % 90.1  %
Interest-bearing deposits in financial institutions 516,422  645,173  581,066  530,116  964,362  (80.3) % (46.4) %
Cash and cash equivalents 800,902  870,730  810,932  848,318  1,160,354  (32.3) % (31.0) %
Investments:
Available-for-sale debt securities, at fair value 1,482,379  1,464,682  1,471,973  1,348,219  1,419,360  4.86  % 4.44  %
Equity securities, at fair value —  —  —  2,934  3,031  —  % (100.0) %
Federal Home Loan Bank stock, at cost 33,030  33,948  34,190  34,809  40,266  (10.9) % (18.0) %
Loans held for sale 106,875  82,704  67,847  103,858  99,131  117.5  % 7.81  %
Loans held for investment 9,309,553  9,288,909  9,408,783  9,287,225  9,326,024  0.89  % (0.18) %
Less: allowance for credit losses on loans HFI 155,055  151,667  150,326  146,134  140,664  8.98  % 10.23  %
Net loans held for investment 9,154,498  9,137,242  9,258,457  9,141,091  9,185,360  0.76  % (0.34) %
Premises and equipment, net 154,731  155,271  155,731  156,081  154,526  (1.40) % 0.13  %
Other real estate owned, net 4,173  3,613  3,192  1,504  1,974  62.3  % 111.4  %
Operating lease right-of-use assets 49,123  51,421  54,295  56,240  56,560  (18.0) % (13.1) %
Interest receivable 52,781  53,506  52,715  49,205  44,973  (5.45) % 17.4  %
Mortgage servicing rights, at fair value 164,505  165,674  164,249  172,710  166,433  (2.84) % (1.16) %
Goodwill 242,561  242,561  242,561  242,561  242,561  —  % —  %
Core deposit and other intangibles, net 7,168  7,920  8,709  9,549  10,438  (38.2) % (31.3) %
Bank-owned life insurance 71,930  76,574  76,143  75,739  75,341  (24.4) % (4.53) %
Other assets 210,513  202,474  203,409  246,813  227,087  16.0  % (7.30) %
Total assets $ 12,535,169  $ 12,548,320  $ 12,604,403  $ 12,489,631  $ 12,887,395  (0.42) % (2.73) %
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits
Noninterest-bearing $ 2,187,185  $ 2,182,121  $ 2,218,382  $ 2,358,435  $ 2,400,288  0.93  % (8.88) %
Interest-bearing checking 2,628,554  2,421,487  2,504,421  2,554,641  2,879,336  34.4  % (8.71) %
Money market and savings 4,157,968  4,298,938  4,204,851  4,119,357  3,971,975  (13.2) % 4.68  %
Customer time deposits 1,343,934  1,471,190  1,469,811  1,431,119  1,381,176  (34.8) % (2.70) %
Brokered and internet time deposits 150,361  131,192  150,822  175,516  239,480  58.8  % (37.2) %
Total deposits 10,468,002  10,504,928  10,548,287  10,639,068  10,872,255  (1.41) % (3.72) %
Borrowings 360,944  360,821  390,964  226,689  390,354  0.14  % (7.53) %
Operating lease liabilities 61,932  64,562  67,643  67,542  67,304  (16.4) % (7.98) %
Accrued expenses and other liabilities 143,696  138,390  142,622  183,338  170,438  15.4  % (15.7) %
Total liabilities 11,034,574  11,068,701  11,149,516  11,116,637  11,500,351  (1.24) % (4.05) %
Shareholders' equity:
Common stock, $1 par value 46,643  46,897  46,849  46,839  46,799  (2.18) % (0.33) %
Additional paid-in capital 855,391  866,803  864,258  862,340  859,516  (5.30) % (0.48) %
Retained earnings 730,242  698,310  678,412  656,120  644,043  18.4  % 13.4  %
Accumulated other comprehensive loss, net (131,774) (132,484) (134,725) (192,398) (163,407) (2.16) % (19.4) %
Total common shareholders' equity 1,500,502  1,479,526  1,454,794  1,372,901  1,386,951  5.70  % 8.19  %
Noncontrolling interest 93  93  93  93  93  —  % —  %
Total equity 1,500,595  1,479,619  1,454,887  1,372,994  1,387,044  5.70  % 8.19  %
Total liabilities and shareholders' equity $ 12,535,169  $ 12,548,320  $ 12,604,403  $ 12,489,631  $ 12,887,395  (0.42) % (2.73) %

FB Financial Corporation
7


Average Balance and Interest Yield/Rate Analysis
(Unaudited)
(Dollars in Thousands)
  Three Months Ended
  June 30, 2024 March 31, 2024
  Average
balances
Interest
income/
expense
Average
yield/
rate
Average
balances
Interest
income/
expense
Average
yield/
rate
Interest-earning assets:            
Loans HFI(a)(b)
$ 9,263,822  $ 154,226  6.70  % $ 9,386,794  $ 154,956  6.64  %
Mortgage loans held for sale 80,919  1,380  6.86  % 48,566  851  7.05  %
Investment securities:
Taxable 1,464,045  11,966  3.29  % 1,399,237  9,105  2.62  %
Tax-exempt(b)
193,347  1,580  3.29  % 241,379  1,950  3.25  %
Total investment securities(b)
1,657,392  13,546  3.29  % 1,640,616  11,055  2.71  %
Federal funds sold and reverse repurchase agreements 108,097  1,497  5.57  % 155,380  2,126  5.50  %
Interest-bearing deposits with other financial institutions 488,123  6,641  5.47  % 530,390  7,066  5.36  %
FHLB stock 33,495  762  9.15  % 34,051  783  9.25  %
Total interest-earning assets(b)
11,631,848  178,052  6.16  % 11,795,797  176,837  6.03  %
Noninterest-earning assets:  
Cash and due from banks 124,729  167,732 
Allowance for credit losses on loans HFI (151,724) (150,605)
Other assets(c)(d)
766,591  777,155 
Total noninterest-earning assets 739,596  794,282 
Total assets $ 12,371,444  $ 12,590,079 
Interest-bearing liabilities:  
Interest-bearing deposits:  
Interest-bearing checking $ 2,500,325  $ 19,074  3.07  % $ 2,539,084  $ 19,016  3.01  %
Money market 3,779,139  36,887  3.93  % 3,849,080  37,570  3.93  %
Savings deposits 369,779  64  0.07  % 377,963  62  0.07  %
Customer time deposits 1,387,956  13,812  4.00  % 1,457,377  14,124  3.90  %
Brokered and internet time deposits 123,003  1,664  5.44  % 140,292  1,853  5.31  %
       Time deposits 1,510,959  15,476  4.12  % 1,597,669  15,977  4.02  %
Total interest-bearing deposits 8,160,202  71,501  3.52  % 8,363,796  72,625  3.49  %
Other interest-bearing liabilities:  
Securities sold under agreements to repurchase and federal funds purchased 24,680  122  1.99  % 24,219  149  2.47  %
Subordinated debt 130,464  1,615  4.98  % 129,718  2,286  7.09  %
Other borrowings 131,293  1,560  4.78  % 131,318  1,578  4.83  %
Total other interest-bearing liabilities 286,437  3,297  4.63  % 285,255  4,013  5.66  %
Total interest-bearing liabilities 8,446,639  74,798  3.56  % 8,649,051  76,638  3.56  %
Noninterest-bearing liabilities:  
Demand deposits 2,222,005  2,227,175 
Other liabilities(d)
229,426  253,024 
Total noninterest-bearing liabilities 2,451,431  2,480,199 
Total liabilities 10,898,070  11,129,250 
Total common shareholders' equity 1,473,281  1,460,736 
Noncontrolling interest 93  93 
Total equity 1,473,374  1,460,829 
Total liabilities and shareholders' equity $ 12,371,444  $ 12,590,079 
Net interest income(b)
  $ 103,254  $ 100,199 
Interest rate spread(b)
    2.60  % 2.47  %
Net interest margin(b)(e)
    3.57  % 3.42  %
Cost of total deposits     2.77  % 2.76  %
Average interest-earning assets to average interest-bearing liabilities     137.7  % 136.4  %
Tax-equivalent adjustment   $ 639  $ 709 
Loans HFI yield components:    
    Contractual interest rate(b)
  $ 151,971  6.60  % $ 152,875  6.55  %
    Origination and other loan fee income   1,291  0.06  % 1,436  0.06  %
    Accretion on purchased loans   161  0.01  % 387  0.02  %
    Nonaccrual interest   737  0.03  % 258  0.01  %
    Syndication fee income   66  —  % —  —  %
          Total loans HFI yield   $ 154,226  6.70  % $ 154,956  6.64  %
(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 $198,073 and $194,091 for the three months ended June 30, 2024 and March 31, 2024, 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 $20,750 for both the three months ended June 30, 2024 and March 31, 2024.
(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
  December 31, 2023 September 30, 2023 June 30, 2023
  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)
$ 9,330,176  $ 155,081  6.59  % $ 9,280,530  $ 153,038  6.54  % $ 9,387,284  $ 148,415  6.34  %
Mortgage loans held for sale 47,293  877  7.36  % 60,291  1,047  6.89  % 63,407  1,005  6.36  %
Commercial loans held for sale 7,281 —  —  % 9,259 —  —  % 9,377 0.13  %
Investment securities:
Taxable 1,361,987  7,808  2.27  % 1,344,052  6,399  1.89  % 1,374,308  6,480  1.89  %
Tax-exempt(b)
283,395  2,361  3.31  % 291,863  2,428  3.30  % 293,739  2,445  3.34  %
Total investment securities(b)
1,645,382  10,169  2.45  % 1,635,915  8,827  2.14  % 1,668,047  8,925  2.15  %
Federal funds sold and reverse repurchase   agreements 107,276  1,518  5.61  % 95,326  1,375  5.72  % 61,799  1,050  6.81  %
Interest-bearing deposits with other financial institutions 525,763  7,195  5.43  % 696,600  9,620  5.48  % 857,862  10,829  5.06  %
FHLB stock 34,556  831  9.54  % 36,624  841  9.11  % 42,133  796  7.58  %
Total interest-earning assets(b)
11,697,727  175,671  5.96  % 11,814,545  174,748  5.87  % 12,089,909  171,023  5.67  %
Noninterest-earning assets:
Cash and due from banks 127,715  128,780  118,872 
Allowance for credit losses on loans HFI (147,035) (140,033) (138,983)
Other assets(c)(d)
756,168  753,866  756,651 
Total noninterest-earning assets 736,848  742,613  736,540 
Total assets $ 12,434,575  $ 12,557,158  $ 12,826,449 
Interest-bearing liabilities:
Interest-bearing deposits:
    Interest-bearing checking $ 2,500,139  $ 18,444  2.93  % $ 2,668,970  $ 20,506  3.05  % $ 3,127,219  $ 23,751  3.05  %
    Money market 3,761,500  36,740  3.88  % 3,661,262  34,902  3.78  % 3,516,901  30,053  3.43  %
    Savings deposits 388,296  67  0.07  % 410,403  65  0.06  % 433,530  63  0.06  %
    Customer time deposits 1,447,094  13,463  3.69  % 1,400,290  11,909  3.37  % 1,426,320  10,658  3.00  %
    Brokered and internet time deposits 162,317  2,159  5.28  % 182,652  2,444  5.31  % 56,455  732  5.20  %
       Time deposits 1,609,411 15,622 3.85  % 1,582,942  14,353  3.60  % 1,482,775  11,390  3.08  %
Total interest-bearing deposits 8,259,346 70,873 3.40  % 8,323,577  69,826  3.33  % 8,560,425  65,257  3.06  %
Other interest-bearing liabilities:
Securities sold under agreements to repurchase and federal funds purchased 31,673  177  2.22  % 30,520  349  4.54  % 30,050  97  1.29  %
  Federal Home Loan Bank advances —  —  —  % 13,859  204  5.84  % 61,264  784  5.13  %
  Subordinated debt 128,621  2,604  8.03  % 127,605  2,600  8.08  % 127,129  2,496  7.88  %
  Other borrowings 8,407  93  4.39  % 1,365  2.03  % 1,385  1.74  %
Total other interest-bearing liabilities 168,701  2,874  6.76  % 173,349  3,160  7.23  % 219,828  3,383  6.17  %
Total interest-bearing liabilities 8,428,047  73,747  3.47  % 8,496,926  72,986  3.41  % 8,780,253  68,640  3.14  %
Noninterest-bearing liabilities:
Demand deposits 2,341,627  2,410,280  2,430,476 
Other liabilities(d)
279,435  256,606  238,809 
Total noninterest-bearing liabilities 2,621,062  2,666,886  2,669,285 
Total liabilities 11,049,109  11,163,812  11,449,538 
Total common shareholders' equity 1,385,373  1,393,253  1,376,818 
Noncontrolling interest 93  93  93 
Total equity 1,385,466  1,393,346  1,376,911 
Total liabilities and shareholders' equity $ 12,434,575  $ 12,557,158  $ 12,826,449 
Net interest income(b)
$ 101,924  $ 101,762  $ 102,383 
Interest rate spread(b)
2.49  % 2.46  % 2.53  %
Net interest margin(b)(e)
3.46  % 3.42  % 3.40  %
Cost of total deposits 2.65  % 2.58  % 2.38  %
Average interest-earning assets to average interest-bearing liabilities 138.8  % 139.0  % 137.7  %
Tax-equivalent adjustment $ 836  $ 836  $ 840 
Loans HFI yield components:
    Contractual interest rate(b)
$ 151,193  6.43  % $ 147,806  6.32  % $ 144,322  6.16  %
    Origination and other loan fee income 3,322  0.14  % 4,345  0.19  % 3,907  0.17  %
    Accretion (amortization) on purchased loans 77  —  % 312  0.01  % (14) —  %
    Nonaccrual interest 489  0.02  % 575  0.02  % 200  0.01  %
          Total loans HFI yield $ 155,081  6.59  % $ 153,038  6.54  % $ 148,415  6.34  %
(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, $232,613 and $212,016 for the three months ended December 31, 2023, September 30, 2023 and
June 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, $19,080 and      $19,956 for the three months ended December 31, 2023, September 30, 2023 and June 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
9


Average Balance and Interest Yield/Rate Analysis (continued)
(Unaudited)
(Dollars in Thousands)
  Six Months Ended
  June 30, 2024 June 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)
$ 9,325,308  $ 309,182  6.67  % $ 9,367,108  $ 287,882  6.20  %
Mortgage loans held for sale 64,742  2,231  6.93  % 59,826  1,932  6.51  %
Commercial loans held for sale —  —  —  % 12,973  162  2.52  %
Investment securities:
Taxable 1,431,641  21,071  2.96  % 1,388,380  13,050  1.90  %
Tax-exempt(b)
217,363  3,530  3.27  % 294,193  4,885  3.35  %
Total investment securities(b)
1,649,004  24,601  3.00  % 1,682,573  17,935  2.15  %
Federal funds sold and reverse repurchase agreements 131,738  3,623  5.53  % 124,557  2,905  4.70  %
Interest-bearing deposits with other financial institutions 509,256  13,707  5.41  % 793,576  18,837  4.79  %
FHLB stock 33,773  1,545  9.20  % 44,600  1,683  7.61  %
Total interest-earning assets(b)
11,713,821  354,889  6.09  % 12,085,213  331,336  5.53  %
Noninterest-earning assets:
Cash and due from banks 146,230  136,474 
Allowance for credit losses on loans HFI (151,164) (136,904)
Other assets(c)(d)
771,872  759,352 
Total noninterest-earning assets 766,938  758,922 
Total assets $ 12,480,759  $ 12,844,135 
Interest-bearing liabilities:
Interest-bearing deposits:
    Interest-bearing checking $ 2,519,705  $ 38,090  3.04  % $ 3,146,034  $ 42,811  2.74  %
    Money market 3,814,109  74,457  3.93  % 3,443,833  54,563  3.19  %
    Savings deposits 373,871  126  0.07  % 445,709  127  0.06  %
    Customer time deposits 1,422,666  27,936  3.95  % 1,449,144  19,879  2.77  %
    Brokered and internet time deposits 131,648  3,517  5.37  % 29,182  740  5.11  %
       Time deposits 1,554,314  31,453  4.07  % 1,478,326  20,619  2.81  %
Total interest-bearing deposits 8,261,999  144,126  3.51  % 8,513,902  118,120  2.80  %
Other interest-bearing liabilities:
Securities sold under agreements to repurchase and federal funds purchased 24,449  271  2.23  % 28,603  143  1.01  %
  Federal Home Loan Bank advances —  —  —  % 51,381  1,283  5.04  %
  Subordinated debt 130,091  3,901  6.03  % 126,648  4,898  7.80  %
  Other borrowings 131,305  3,138  4.81  % 1,536  16  2.10  %
Total other interest-bearing liabilities 285,845  7,310  5.14  % 208,168  6,340  6.14  %
Total interest-bearing liabilities 8,547,844  151,436  3.56  % 8,722,070  124,460  2.88  %
Noninterest-bearing liabilities:
Demand deposits 2,224,590  2,509,179 
   Other liabilities(d)
241,225  252,685 
Total noninterest-bearing liabilities 2,465,815  2,761,864 
Total liabilities 11,013,659  11,483,934 
Total common shareholders' equity 1,467,007  1,360,108
Noncontrolling interest 93  93 
Total equity 1,467,100  1,360,201 
Total liabilities and shareholders' equity $ 12,480,759  $ 12,844,135 
Net interest income(b)
$ 203,453  $ 206,876 
Interest rate spread(b)
2.53  % 2.65  %
Net interest margin(b)(e)
3.49  % 3.45  %
Cost of total deposits 2.76  % 2.16  %
Average interest-earning assets to average interest-bearing liabilities 137.0  % 138.6  %
Tax equivalent adjustment   $ 1,348    $ 1,673 
Loans HFI yield components:      
    Contractual interest rate(b)
  $ 304,846  6.58  % $ 280,194  6.03  %
    Origination and other loan fee income   2,727  0.06  % 7,008  0.15  %
    Accretion on purchased loans   548  0.01  % 305  0.01  %
    Nonaccrual interest   995  0.02  % 375  0.01  %
    Syndication fee income   66  —  % —  —  %
          Total loans HFI yield   $ 309,182  6.67  % $ 287,882  6.20  %
(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 $196,082 and $217,400 for the six months ended June 30, 2024 and 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 $20,750 and $21,717 for the      six months ended June 30, 2024 and 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
10


Investments and Other Sources of Liquidity
(Unaudited)
(Dollars in Thousands)
  As of
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023
Investment securities, at fair value
Available-for-sale debt securities:    
  U.S. government agency securities $ 428,608  29  % $ 415,927  28  % $ 203,956  14  % $ 105,801  % $ 40,529  %
  Mortgage-backed securities - residential 864,272  59  % 826,214  57  % 896,971  62  % 871,074  65  % 979,400  69  %
  Mortgage-backed securities - commercial 16,103  % 16,615  % 16,961  % 16,677  % 17,254  %
  Municipal securities 169,977  11  % 171,672  12  % 242,263  16  % 244,611  18  % 267,097  19  %
  Treasury securities —  —  % 30,857  % 108,496  % 106,798  % 108,221  %
  Corporate securities 3,419  —  % 3,397  —  % 3,326  —  % 3,258  —  % 6,859  —  %
Total available-for-sale debt securities 1,482,379  100  % 1,464,682  100  % 1,471,973  100  % 1,348,219  100  % 1,419,360  100  %
Equity securities, at fair value —  —  % —  —  % —  —  % 2,934  —  % 3,031  —  %
Total investment securities, at fair value $ 1,482,379  100  % $ 1,464,682  100  % $ 1,471,973  100  % $ 1,351,153  100  % $ 1,422,391  100  %
Investment securities to total assets 11.8  %   11.7  % 11.7  % 10.8  % 11.0  %
Unrealized loss on available-for-sale debt securities (182,208) (183,598) (186,806) (265,048) (226,013)
Sources of liquidity
Current on-balance sheet:
  Cash and cash equivalents $ 800,902  57  % $ 870,730 63  % $ 810,932  60  % $ 848,318  63  % $ 1,160,354  80  %
  Unpledged available-for-sale debt securities 612,756  43  % 514,724 37  % 542,427  40  % 494,582  37  % 281,098 20  %
  Equity securities, at fair value —  % —  % —  —  % 2,934  —  % 3,031 —  %
Total on-balance sheet liquidity $ 1,413,658 100  % $ 1,385,454 100  % $ 1,353,359  100  % $ 1,345,834  100  % $ 1,444,483  100  %
Available sources of liquidity:
  Unsecured borrowing capacity(a)
$ 3,361,580  49  % $ 3,392,255  48  % $ 3,350,026  48  % $ 3,371,911  50  % $ 3,332,710  52  %
   FHLB remaining borrowing capacity 1,294,743 19  % 1,237,843 18  % 1,297,702 18  % 1,005,295 15  % 548,052 %
   Federal Reserve discount window 2,230,338 32  % 2,382,574 34  % 2,431,084 34  % 2,398,285 35  % 2,476,347 39  %
Total available sources of liquidity $ 6,886,661  100  % $ 7,012,672  100  % $ 7,078,812  100  % $ 6,775,491  100  % $ 6,357,109  100  %
On-balance sheet liquidity as a
    percentage of total assets
11.3  % 11.0  % 10.7  % 10.8  % 11.2  %
On-balance sheet liquidity as a
    percentage of total tangible assets*
11.5  % 11.3  % 11.0  % 11.0  % 11.4  %
On-balance sheet liquidity and available
    sources of liquidity as a percentage of
    estimated uninsured and
    uncollateralized deposits(b)
259.2  % 268.1  % 269.0  % 264.7  % 258.9  %
(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
  Jun 2024 % of Total Mar 2024 % of Total Dec 2023 % of Total Sep 2023 % of Total Jun 2023 % of Total
Loan portfolio    
Commercial and industrial $ 1,614,307  17  % $ 1,621,611  17  % $ 1,720,733  18  % $ 1,667,857  18  % $ 1,693,572  18  %
Construction 1,200,123  13  % 1,268,883  14  % 1,397,313  15  % 1,532,306  16  % 1,636,970  18  %
Residential real estate:  
1-to-4 family mortgage 1,584,029  17  % 1,577,824  17  % 1,568,552  17  % 1,553,096  17  % 1,548,614  17  %
Residential line of credit 559,359  % 549,306  % 530,912  % 517,082  % 507,652  %
Multi-family mortgage 597,039  % 615,081  % 603,804  % 501,323  % 518,025  %
Commercial real estate:  
Owner-occupied 1,274,705  14  % 1,236,007  13  % 1,232,071  13  % 1,206,351  13  % 1,158,782  12  %
Non-owner occupied 2,035,102  22  % 1,991,526  21  % 1,943,525  21  % 1,911,913  21  % 1,881,978  20  %
Consumer and other 444,889  % 428,671  % 411,873  % 397,297  % 380,431  %
Total loans HFI $ 9,309,553  100  % $ 9,288,909  100  % $ 9,408,783  100  % $ 9,287,225  100  % $ 9,326,024  100  %
Percentage of loans HFI portfolio with
    floating interest rates
49.8  % 49.0  % 48.5  % 47.6  % 47.0  %
Percentage of loans HFI portfolio with
  floating interest rates that mature after
  one year
43.4  % 42.4  % 41.3  % 40.6  % 40.6  %
Loans by market
Metropolitan $ 7,668,893  82  % $ 7,668,330  83  % $ 7,830,739  83  % $ 7,691,944  83  % $ 7,718,424  83  %
Community 567,465  % 599,557  % 629,152  % 649,269  % 653,335  %
Specialty lending and other 1,073,195  12  % 1,021,022  11  % 948,892  10  % 946,012  10  % 954,265  10  %
Total $ 9,309,553  100  % $ 9,288,909  100  % $ 9,408,783  100  % $ 9,287,225  100  % $ 9,326,024  100  %
Unfunded loan commitments
Commercial and industrial $ 1,286,013  47  % $ 1,255,409  46  % $ 1,262,234  44  % $ 1,309,390  41  % $ 1,168,506  37  %
Construction 516,813  19  % 590,575  21  % 725,864  25  % 922,219  30  % 1,142,982  36  %
Residential real estate:
1-to-4 family mortgage 5,597  —  % 1,485  —  % 973  —  % 946  —  % 794  —  %
Residential line of credit 721,949  27  % 702,939  25  % 700,126  24  % 685,597  22  % 675,647  21  %
Multi-family mortgage 12,526  —  % 25,047  % 23,583  % 21,951  % 4,972  —  %
Commercial real estate:
Owner-occupied 77,498  % 77,400  % 73,432  % 52,975  % 50,927  %
Non-owner occupied 73,178  % 82,370  % 82,966  % 93,910  % 104,201  %
Consumer and other 29,103  % 25,058  % 25,509  % 24,886  % 23,306  %
Total unfunded loans HFI $ 2,722,677  100  % $ 2,760,283  100  % $ 2,894,687  100  % $ 3,111,874  100  % $ 3,171,335  100  %

FB Financial Corporation
12


Asset Quality
(Unaudited)
(Dollars in Thousands)
  As of or for the Three Months Ended
  Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023
Allowance for credit losses on loans HFI roll forward summary
Allowance for credit losses on loans HFI at the beginning of the period $ 151,667  $ 150,326  $ 146,134  $ 140,664  $ 138,809 
Charge-offs (913) (927) (1,048) (796) (892)
Recoveries 361  416  2,105  235  172 
Provision for credit losses on loans HFI 3,940  1,852  3,135  6,031  2,575 
Allowance for credit losses on loans HFI at the end of the period $ 155,055  $ 151,667  $ 150,326  $ 146,134  $ 140,664 
Allowance for credit losses on loans HFI as a percentage of loans HFI 1.67  % 1.63  % 1.60  % 1.57  % 1.51  %
Allowance for credit losses on unfunded commitments $ 5,984  $ 7,700  $ 8,770  $ 11,600  $ 14,810 
Charge-offs
Commercial and industrial $ (26) $ (43) $ (251) $ (154) $ (11)
Construction —  (92) —  —  — 
Residential real estate:
1-to-4 family mortgage (293) —  (10) (4) (16)
Residential line of credit —  (20) —  —  — 
Commercial real estate:
Owner occupied —  —  —  —  (144)
Consumer and other (594) (772) (787) (638) (721)
Total charge-offs (913) (927) (1,048) (796) (892)
Recoveries
Commercial and industrial 20  14  81  112  13 
Construction —  —  —  —  10 
Residential real estate:
1-to-4 family mortgage 10  56  44  16  25 
Residential line of credit —  —  —  — 
Commercial real estate:
Owner occupied 188  40  14  13  16 
Non-owner occupied —  —  1,833  —  — 
Consumer and other 143  306  133  93  108 
Total recoveries 361  416  2,105  235  172 
Net (charge-offs) recoveries $ (552) $ (511) $ 1,057  $ (561) $ (720)
Annualized net charge-offs (recoveries) as a percentage of average loans HFI 0.02  % 0.02  % (0.04) % 0.02  % 0.03  %
Nonperforming assets
Loans past due 90 days or more and accruing interest $ 17,058  $ 12,858  $ 12,693  $ 11,649  $ 12,247 
Nonaccrual loans 56,165  54,892  48,230  42,878  31,885 
Total nonperforming loans HFI
73,223  67,750  60,923  54,527  44,132 
Commercial loans held for sale —  —  —  9,260  9,267 
Mortgage loans held for sale(a)
22,354  20,876  21,229  22,074  20,225 
Other real estate owned 4,173  3,613  3,192  1,504  1,974 
Other repossessed assets 1,720  1,834  1,139  1,300  883 
Total nonperforming assets $ 101,470  $ 94,073  $ 86,483  $ 88,665  $ 76,481 
Total nonperforming loans HFI as a percentage of loans HFI 0.79  % 0.73  % 0.65  % 0.59  % 0.47  %
Total nonperforming assets as a percentage of total assets
0.81  % 0.75  % 0.69  % 0.71  % 0.59  %
Total nonaccrual loans as a percentage of loans HFI 0.60  % 0.59  % 0.51  % 0.46  % 0.34  %
(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
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023
Deposits by market
Metropolitan $ 7,440,577 71  % $ 7,506,630 72  % $ 7,536,301 72  % $ 7,481,006 70  % $ 7,753,724 71  %
Community 2,499,574 24  % 2,500,182 24  % 2,522,536 24  % 2,571,667 24  % 2,499,013 23  %
Brokered/wholesale 150,113 % 130,845 % 150,475 % 174,920 % 238,885 %
Escrow and other(a)
377,738 % 367,271 % 338,975 % 411,475 % 380,633 %
Total $ 10,468,002 100  % $ 10,504,928 100  % $ 10,548,287 100  % $ 10,639,068 100  % $ 10,872,255 100  %
Deposits by customer
    segment
Consumer $ 4,675,189 45  % $ 4,866,099 46  % $ 4,880,890 46  % $ 4,893,792 46  % $ 4,918,641 45  %
Commercial 4,270,924 41  % 4,085,282 39  % 4,069,724 39  % 4,126,424 39  % 4,029,376 37  %
Public 1,521,889 14  % 1,553,547 15  % 1,597,673 15  % 1,618,852 15  % 1,924,238 18  %
Total $ 10,468,002 100  % $ 10,504,928 100  % $ 10,548,287 100  % $ 10,639,068 100  % $ 10,872,255 100  %
Estimated insured or
   collateralized deposits
$ 7,265,975 $ 7,372,728 $ 7,414,224 $ 7,570,639 $ 7,858,761
Estimated uninsured
   and uncollateralized
   deposits(b)
$ 3,202,027 $ 3,132,200 $ 3,134,063 $ 3,068,429 $ 3,013,494
Estimated uninsured and
   uncollateralized deposits
    as a % of total
    deposits(b)
30.6  % 29.8  % 29.7  % 28.8  % 27.7  %
(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: June 30, 2024 December 31, 2023
Total Common Shareholders' Equity $ 1,500,502  $ 1,454,794 
Less:
    Goodwill 242,561  242,561 
    Other intangibles 7,168  8,709 
Tangible Common Equity $ 1,250,773  $ 1,203,524 
Total Assets $ 12,535,169  $ 12,604,403 
Less:
    Goodwill 242,561  242,561 
    Other intangibles 7,168  8,709 
Tangible Assets $ 12,285,440  $ 12,353,133 
Preliminary Total Risk-Weighted Assets $ 11,091,537  $ 11,257,406 
Total Common Equity to Total Assets 12.0  % 11.5  %
Tangible Common Equity to Tangible Assets* 10.2  % 9.74  %
  June 30, 2024 December 31, 2023
Preliminary Regulatory Capital:  
    Common Equity Tier 1 Capital $ 1,411,166  $ 1,375,890 
    Tier 1 Capital 1,441,166  1,405,890 
    Total Capital 1,679,578  1,635,848 
Preliminary Regulatory Capital Ratios:  
    Common Equity Tier 1 12.7  % 12.2  %
    Tier 1 Risk-Based 13.0  % 12.5  %
    Total Risk-Based 15.1  % 14.5  %
    Tier 1 Leverage 11.7  % 11.3  %
*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
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023
Banking segment
Net interest income $ 101,468  $ 98,737  $ 100,093  $ 99,611  $ 99,909 
Provisions for credit losses 2,432  838  283  3,253  (1,149)
Noninterest income (loss) 13,477  (4,794) 6,889  (4,031) 11,480 
Other noninterest expense 62,329  60,344  68,463  68,712  66,208 
Pre-tax net contribution after allocations $ 50,184  $ 32,761  $ 38,236  $ 23,615  $ 46,330 
Total assets $ 11,947,550  $ 11,979,904  $ 12,050,245  $ 11,904,608  $ 12,307,231 
Efficiency ratio 54.2  % 64.2  % 64.0  % 71.9  % 59.4  %
Core efficiency ratio* 53.8  % 54.2  % 56.4  % 57.8  % 58.4  %
Mortgage segment
Net interest income $ 1,147  $ 753  $ 995  $ 1,315  $ 1,634 
Provision for loan losses (208) (56) 22  (432) 71 
Mortgage banking income 11,910  12,585  8,376  11,998  12,232 
Other noninterest income 221  171  74  75  101 
Other noninterest expense 12,764  12,076  11,737  14,285  15,084 
Pre-tax net contribution (loss) after allocations $ 722  $ 1,489  $ (2,314) $ (465) $ (1,188)
Total assets $ 587,619  $ 568,416  $ 554,158  $ 585,023  $ 580,164 
Efficiency ratio 96.1  % 89.4  % 124.3  % 106.7  % 108.0  %
Core efficiency ratio* 97.0  % 89.8  % 123.8  % 106.7  % 104.8  %
Interest rate lock commitments volume $ 385,197  $ 377,166  $ 245,776  $ 373,068  $ 402,951 
Interest rate lock commitments pipeline (period end) $ 108,694  $ 130,315  $ 69,217  $ 112,810  $ 135,374 
Mortgage loan sales $ 315,044  $ 243,461  $ 257,170  $ 325,322  $ 330,326 
Gains and fees from origination and sale of mortgage loans held for sale $ 8,934  $ 6,458  $ 7,389  $ 8,941  $ 7,994 
Net change in fair value of loans held for sale, derivatives, and other (4) 1,821  (1,686) (582) 874 
Mortgage servicing income 7,316  7,347  7,546  7,363  7,586 
Change in fair value of mortgage servicing rights, net of hedging (4,336) (3,041) (4,873) (3,724) (4,222)
Total mortgage banking income $ 11,910  $ 12,585  $ 8,376  $ 11,998  $ 12,232 
Mortgage sale margin(a)
2.84  % 2.65  % 2.87  % 2.75  % 2.42  %
*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 Six Months Ended
Adjusted net income Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Jun 2024 Jun 2023
Income before income taxes $ 50,906  $ 34,250  $ 35,922  $ 23,150  $ 45,142  $ 85,156  $ 91,220 
Less (loss) gain from securities, net —  (16,213) 183  (14,197) (28) (16,213) 41 
Less (loss) gain on sales or write-
    downs of other real estate owned
     and other assets
(281) 565  (492) 115  533  284  350 
Less cash life insurance benefit 2,057  —  —  —  —  2,057  — 
Less (loss) gain from changes in fair
    value of commercial loans held for
     sale
—  —  (3,009) (7) (8) —  902 
Plus early retirement, severance and
   other costs
1,015  —  2,214  4,809  1,426  1,015  1,426 
Plus loss (gain) on lease terminations —  —  1,843  —  (1) —  (73)
Plus FDIC special assessment —  500  1,788  —  —  500  — 
Adjusted pre-tax net income 50,145  50,398  45,085  42,048  46,070  100,543  91,280 
Income tax expense, adjusted for items
   above
10,721  10,508  8,933  8,900  10,077  21,229  19,548 
Adjusted net income $ 39,424  $ 39,890  $ 36,152  $ 33,148  $ 35,993  $ 79,314  $ 71,732 
Weighted average common share
     outstanding - fully diluted
46,845,143  46,998,873  46,916,939  46,856,422  46,814,854  46,911,466  46,777,603 
Adjusted diluted earnings per
     common share
Diluted earnings per common share $ 0.85  $ 0.59  $ 0.63  $ 0.41  $ 0.75  $ 1.45  $ 1.53 
Adjusted diluted earnings per
   common share
$ 0.84  $ 0.85  $ 0.77  $ 0.71  $ 0.77  $ 1.69  $ 1.53 



FB Financial Corporation
17


Non-GAAP Reconciliations (continued)
(Unaudited)
(Dollars in Thousands, Except Share Data)
Three Months Ended Six Months Ended
Adjusted pre-tax pre-provision net
    revenue
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Jun 2024 Jun 2023
Income before income taxes $ 50,906  $ 34,250  $ 35,922  $ 23,150  $ 45,142  $ 85,156  $ 91,220 
Plus provisions for credit losses 2,224  782  305  2,821  (1,078) 3,006  (587)
Pre-tax pre-provision net revenue 53,130  35,032  36,227  25,971  44,064  88,162  90,633 
Less (loss) gain from securities, net —  (16,213) 183  (14,197) (28) (16,213) 41 
Less (loss) gain on sales or write-
    downs of other real estate owned
     and other assets
(281) 565  (492) 115  533  284  350 
Less cash life insurance benefit 2,057  —  —  —  —  2,057  — 
Less (loss) gain from changes in fair
   value of commercial loans held for
    sale
—  —  (3,009) (7) (8) —  902 
Plus early retirement, severance and
   other costs
1,015  —  2,214  4,809  1,426  1,015  1,426 
Plus loss (gain) on lease
   terminations
—  —  1,843  —  (1) —  (73)
Plus FDIC special assessment —  500  1,788  —  —  500  — 
Adjusted pre-tax pre-provision net
    revenue
$ 52,369  $ 51,180  $ 45,390  $ 44,869  $ 44,992  $ 103,549  $ 90,693 
 
Three Months Ended Six Months Ended
Adjusted tangible net income Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Jun 2024 Jun 2023
Income before income taxes $ 50,906  $ 34,250  $ 35,922  $ 23,150  $ 45,142  $ 85,156  $ 91,220 
Plus amortization of core deposit
     and other intangibles
752  789  840  889  940  1,541  1,930 
Less (loss) gain from securities, net —  (16,213) 183  (14,197) (28) (16,213) 41 
Less (loss) gain on sales or write-
    downs of other real estate owned
     and other assets
(281) 565  (492) 115  533  284  350 
Less cash life insurance benefit 2,057  —  —  —  —  2,057  — 
Less (loss) gain from changes in fair
    value of commercial loans held
    for sale
—  —  (3,009) (7) (8) —  902 
Plus early retirement, severance and
   other costs
1,015  —  2,214  4,809  1,426  1,015  1,426 
Plus loss (gain) on lease
   terminations
—  —  1,843  —  (1) —  (73)
Plus FDIC special assessment —  500  1,788  —  —  500  — 
Less income tax expense, adjusted
     for items above
10,917  10,714  9,152  9,131  10,322  21,630  20,051 
Adjusted tangible net income $ 39,980  $ 40,473  $ 36,773  $ 33,806  $ 36,688  $ 80,454  $ 73,159 
FB Financial Corporation
18


Non-GAAP Reconciliations (continued)
(Unaudited)
(Dollars in Thousands)
  Three Months Ended Six Months Ended
Core efficiency ratio (tax-equivalent
    basis)
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Jun 2024 Jun 2023
Total noninterest expense $ 75,093  $ 72,420  $ 80,200  $ 82,997  $ 81,292  $ 147,513  $ 161,732 
Less early retirement, severance and
   other costs
1,015  —  2,214  4,809  1,426  1,015  1,426 
Less loss (gain) on lease terminations —  —  1,843  —  (1) —  (73)
Less FDIC special assessment —  500  1,788  —  —  500  — 
Core noninterest expense $ 74,078  $ 71,920  $ 74,355  $ 78,188  $ 79,867  $ 145,998  $ 160,379 
Net interest income $ 102,615  $ 99,490  $ 101,088  $ 100,926  $ 101,543  $ 202,105  $ 205,203 
Net interest income (tax-equivalent basis) $ 103,254  $ 100,199  $ 101,924  $ 101,762  $ 102,383  $ 203,453  $ 206,876 
Total noninterest income 25,608  7,962  15,339  8,042  23,813  33,570  47,162 
Less (loss) gain from securities, net —  (16,213) 183  (14,197) (28) (16,213) 41 
Less (loss) gain on sales or write-
    downs of other real estate owned
     and other assets
(281) 565  (492) 115  533  284  350 
Less cash life insurance benefit 2,057  —  —  —  —  2,057  — 
Less (loss) gain from changes in fair
     value of commercial loans held for
      sale
—  —  (3,009) (7) (8) —  902 
Core noninterest income 23,832  23,610  18,657  22,131  23,316  47,442  45,869 
Total revenue $ 128,223  $ 107,452  $ 116,427  $ 108,968  $ 125,356  $ 235,675  $ 252,365 
Core revenue (tax-equivalent basis) $ 127,086  $ 123,809  $ 120,581  $ 123,893  $ 125,699  $ 250,895  $ 252,745 
Efficiency ratio 58.6  % 67.4  % 68.9  % 76.2  % 64.8  % 62.6  % 64.1  %
Core efficiency ratio (tax-equivalent
     basis)
58.3  % 58.1  % 61.7  % 63.1  % 63.5  % 58.2  % 63.5  %
FB Financial Corporation
19


Non-GAAP Reconciliations (continued)
For the Periods Ended
(Unaudited)
(Dollars in Thousands)
  Three Months Ended Six Months Ended
Banking segment core efficiency ratio
   (tax-equivalent)
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Jun 2024 Jun 2023
Banking segment noninterest expense $ 62,329  $ 60,344  $ 68,463  $ 68,712  $ 66,208  $ 122,673  $ 132,960 
Less early retirement, severance and
   other costs
1,015  —  2,214  4,809  1,001  1,015  1,001 
Less loss on lease terminations —  —  1,843  —  —  —  — 
Less FDIC special assessment —  500  1,788  —  —  500  — 
Banking segment core noninterest
   expense
$ 61,314  $ 59,844  $ 62,618  $ 63,903  $ 65,207  $ 121,158  $ 131,959 
Banking segment net interest income 101,468  98,737  100,093  99,611  99,909  200,205  202,179 
Banking segment net interest income
    (tax-equivalent basis)
102,107  99,446  100,929  100,447  100,749  201,553  203,852 
Banking segment noninterest (loss)
   income
13,477  (4,794) 6,889  (4,031) 11,480  8,683  22,973 
Less gain (loss) from securities, net —  (16,213) 183  (14,197) (28) (16,213) 41 
Less (loss) gain from changes in fair
   value of commercial loans held for
   sale
—  —  (3,009) (7) (8) —  902 
Less cash life insurance benefit 2,057  —  —  —  —  2,057  — 
Less (loss) gain on sales or write-
    downs of other real estate owned
     and other assets
(398) 509  (460) 119  558  111  807 
Banking segment core noninterest
   income
11,818  10,910  10,175  10,054  10,958  22,728  21,223 
Banking segment total revenue $ 114,945  $ 93,943  $ 106,982  $ 95,580  $ 111,389  $ 208,888  $ 225,152 
Banking segment total core revenue
    (tax-equivalent basis)
$ 113,925  $ 110,356  $ 111,104  $ 110,501  $ 111,707  $ 224,281  $ 225,075 
Banking segment efficiency ratio 54.2  % 64.2  % 64.0  % 71.9  % 59.4  % 58.7  % 59.1  %
Banking segment core efficiency
    ratio (tax-equivalent basis)
53.8  % 54.2  % 56.4  % 57.8  % 58.4  % 54.0  % 58.6  %
Three Months Ended Six Months Ended
Mortgage segment core efficiency ratio
    (tax-equivalent)
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Jun 2024 Jun 2023
Mortgage segment noninterest expense $ 12,764  $ 12,076  $ 11,737  $ 14,285  $ 15,084  $ 24,840  $ 28,772 
Less severance costs —  —  —  —  425  —  425 
Less gain on lease terminations —  —  —  —  (1) —  (73)
Mortgage segment core noninterest
     expense
$ 12,764  $ 12,076  $ 11,737  $ 14,285  $ 14,660  $ 24,840  $ 28,420 
Mortgage segment net interest income 1,147  753  995  1,315  1,634  1,900  3,024 
Mortgage segment noninterest income 12,131  12,756  8,450  12,073  12,333  24,887  24,189 
Less gain (loss) on sales or write-
    downs of other real estate owned
117  56  (32) (4) (25) 173  (457)
Mortgage segment core noninterest
   income
12,014  12,700  8,482  12,077  12,358  24,714  24,646 
Mortgage segment total revenue $ 13,278  $ 13,509  $ 9,445  $ 13,388  $ 13,967  $ 26,787  $ 27,213 
Mortgage segment core total revenue $ 13,161  $ 13,453  $ 9,477  $ 13,392  $ 13,992  $ 26,614  $ 27,670 
Mortgage segment efficiency ratio 96.1  % 89.4  % 124.3  % 106.7  % 108.0  % 92.7  % 105.7  %
Mortgage segment core efficiency
      ratio (tax-equivalent basis)
97.0  % 89.8  % 123.8  % 106.7  % 104.8  % 93.3  % 102.7  %
FB Financial Corporation
20


Non-GAAP Reconciliations (continued)
(Unaudited)
(Dollars in Thousands, Except Share Data)
As of
Tangible assets, common equity and related
     measures
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023
Tangible assets
Total assets $ 12,535,169  $ 12,548,320  $ 12,604,403  $ 12,489,631  $ 12,887,395 
Less goodwill 242,561  242,561  242,561  242,561  242,561 
Less intangibles, net 7,168  7,920  8,709  9,549  10,438 
Tangible assets $ 12,285,440  $ 12,297,839  $ 12,353,133  $ 12,237,521  $ 12,634,396 
Tangible common equity
Total common shareholders' equity $ 1,500,502  $ 1,479,526  $ 1,454,794  $ 1,372,901  $ 1,386,951 
Less goodwill 242,561  242,561  242,561  242,561  242,561 
Less intangibles, net 7,168  7,920  8,709  9,549  10,438 
Tangible common equity $ 1,250,773  $ 1,229,045  $ 1,203,524  $ 1,120,791  $ 1,133,952 
Common shares outstanding 46,642,958  46,897,378  46,848,934  46,839,159  46,798,751 
Book value per common share $ 32.17  $ 31.55  $ 31.05  $ 29.31  $ 29.64 
Tangible book value per common share $ 26.82  $ 26.21  $ 25.69  $ 23.93  $ 24.23 
Total common shareholders' equity to total assets 12.0  % 11.8  % 11.5  % 11.0  % 10.8  %
Tangible common equity to tangible assets 10.2  % 9.99  % 9.74  % 9.16  % 8.98  %
On-balance sheet liquidity:
Cash and cash equivalents $ 800,902  $ 870,730  $ 810,932  $ 848,318  $ 1,160,354 
Unpledged securities 612,756  514,724  542,427  494,582  281,098 
Equity securities, at fair value —  —  —  2,934  3,031 
Total on-balance sheet liquidity $ 1,413,658  $ 1,385,454  $ 1,353,359  $ 1,345,834  $ 1,444,483 
On-balance sheet liquidity as a percentage of total
     assets
11.3  % 11.0  % 10.7  % 10.8  % 11.2  %
On-balance sheet liquidity as a percentage of total
      tangible assets
11.5  % 11.3  % 11.0  % 11.0  % 11.4  %
FB Financial Corporation
21


Non-GAAP Reconciliations (continued)
(Unaudited)
(Dollars in Thousands)
  Three Months Ended Six Months Ended
Adjusted return on average tangible
     common equity and related
     measures
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Jun 2024 Jun 2023
Average common shareholders' equity $ 1,473,281 $ 1,460,736 $ 1,385,373 $ 1,393,253 $ 1,376,818 $ 1,467,007 $ 1,360,108
Less average goodwill 242,561 242,561 242,561 242,561 242,561 242,561 242,561
Less average intangibles, net 7,525 8,299 9,138 10,011 10,913 7,912 11,385
Average tangible common equity $ 1,223,195 $ 1,209,876 $ 1,133,674 $ 1,140,681 $ 1,123,344 $ 1,216,534 $ 1,106,162
Net income $ 39,979 $ 27,950 $ 29,369 $ 19,175 $ 35,299 $ 67,929 $ 71,680
Return on average common equity 10.9  % 7.70  % 8.41  % 5.46  % 10.3  % 9.31  % 10.6  %
Return on average tangible common
    equity
13.1  % 9.29  % 10.3  % 6.67  % 12.6  % 11.2  % 13.1  %
Adjusted tangible net income $ 39,980 $ 40,473 $ 36,773 $ 33,806 $ 36,688 $ 80,454 $ 73,159
Adjusted return on average tangible common equity 13.1  % 13.5  % 12.9  % 11.8  % 13.1  % 13.3  % 13.3  %

Three Months Ended Six Months Ended
Adjusted return on average assets,
    common equity and related
    measures
Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Jun 2024 Jun 2023
Net income $ 39,979 $ 27,950 $ 29,369 $ 19,175 $ 35,299 $ 67,929 $ 71,680
Average assets 12,371,444 12,590,079 12,434,575 12,557,158 12,826,449 12,480,759 12,844,135
Average common equity 1,473,281 1,460,736 1,385,373 1,393,253 1,376,818 1,467,007 1,360,108
Return on average assets 1.30  % 0.89  % 0.94  % 0.61  % 1.10  % 1.09  % 1.13  %
Return on average common equity 10.9  % 7.70  % 8.41  % 5.46  % 10.3  % 9.31  % 10.6  %
Adjusted net income $ 39,424 $ 39,890 $ 36,152 $ 33,148 $ 35,993 $ 79,314 $ 71,732
Adjusted return on average assets 1.28  % 1.27  % 1.15  % 1.05  % 1.13  % 1.28  % 1.13  %
Adjusted return on average common equity 10.8  % 11.0  % 10.4  % 9.44  % 10.5  % 10.9  % 10.6  %
Adjusted pre-tax pre-provision net
   income
$ 52,369 $ 51,180 $ 45,390 $ 44,869 $ 44,992 $ 103,549 $ 90,693
Adjusted pre-tax pre-provision return
    on average assets
1.70  % 1.63  % 1.45  % 1.42  % 1.41  % 1.67  % 1.42  %
FB Financial Corporation
22
EX-99.3 4 fbk2q2024earningspresent.htm EX-99.3 fbk2q2024earningspresent
July 16, 2024 2024 Second 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, 2023, 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 pre-tax pre-provision net revenue, 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 2Q 2024 Highlights Key highlights  2Q 2024 pre-tax pre-provision net revenue of $53.1 million and $52.4 million on an adjusted1 basis, resulting in ROAA and adjusted ROAA1 of 1.30% and 1.28%, respectively  Net interest margin expanded to 3.57%, a 15 basis point improvement from the prior quarter, resulting in a $3.1 million increase in net interest income from the first quarter – Total loans held for investment (HFI) yield of 6.70%, an increase of 6 basis points compared to 1Q 2024 – Total securities of 3.29%, an increase of 58 basis points compared to 1Q 2024 – Cost of total deposits of 2.77%, an increase of 1 basis point compared to 1Q 2024  Continued focus on efficiency demonstrated by core banking segment efficiency ratio1 of 53.8%, compared to 54.2% in prior quarter and 58.4% in 2Q 2023  ACL of 1.67% of loans HFI with annualized net charge-offs of 0.02% in the quarter, in-line with historical performance  Continued capital build: – Tangible Common Equity to Tangible Assets1 10.2% – Preliminary Common Equity Tier 1 Ratio of 12.7% – Preliminary Total Risk-Based Capital of 15.1% – C&D and CRE concentration ratios within target ranges  Repurchased 353,826 shares for $12.6 million during the quarter Financial results 1 Non-GAAP financial measure; See "Use of non-GAAP Financial Measures” and Non-GAAP reconciliations herein. 2Q 2024 $0. 85 $0.84 Diluted earnings per common share Adjusted diluted earnings per common share1 $40.0 $39.4 Net income ($mm) Adjusted net income1 ($mm) 1.30% 1.28% Return on average assets Adjusted return on average assets1 10.9% 10.8% Return on average common equity Adjusted return on average common equity1 13.1% 13.1% Return on average tangible common equity1 Adjusted return on average tangible common equity1 $53.1 $52.4 Pre-tax pre-provision net revenue ($mm) Adjusted pre-tax pre-provision net revenue1 ($mm) 3.57%Net interest margin (tax-equivalent basis) 12.0% 10.2% 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 2Q24 calculation is preliminary and subject to change. Earnings per Share $1.67 $3.97 $2.64 $2.57 $1.45 $3.70 $3.76 $2.92 $3.01 $1.69 2020 2021 2022 2023 YTD 2024 Earnings per Share Adjusted Earnings per Share1 Dashboard Adjusted PPNR1 Total RBC Ratio2 NPLs / Loans HFI Book Value per Share Adjusted ROATCE1 13.1% 11.8% 12.9% 13.5% 13.1% 2Q23 3Q23 4Q23 1Q24 2Q24 0.47% 0.59% 0.65% 0.73% 0.79% 2Q23 3Q23 4Q23 1Q24 2Q24 $45.0 $44.9 $45.4 $51.2 $52.4 2Q23 3Q23 4Q23 1Q24 2Q24 $27.35 $30.13 $28.36 $31.05 $32.17 $21.73 $24.67 $22.90 $25.69 $26.82 2020 2021 2022 2023 2Q24 BVPS TBVPS1 13.9% 14.1% 14.5% 15.0% 15.1% 2Q23 3Q23 4Q23 1Q24 2Q24


 
5 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: $1,680mm $11.56 $11.58 $14.56 $17.02 $18.55 $21.73 $24.67 $22.90 $25.69 $26.82 3Q16 2016 2017 2018 2019 2020 2021 2022 2023 2Q24 2Q241Q242Q23 12.0%11.8%10.8%Shareholder’s Equity/Assets 10.2%10.0%9.0%TCE/TA1 12.7%12.6%11.7%Common Equity Tier 12 13.0%12.8%11.9%Tier 1 Risk-Based2 15.1%15.0%13.9%Total Risk-Based2 11.7%11.3%10.7%Tier 1 Leverage2 78%83%113%C&D to 100% Tier 1 Capital plus ACL2,3 249%255%281%CRE to 300% Tier 1 Capital plus ACL2,3 AOCI Adjusted Ratios1,2 11.8%Adj. Common Equity Tier 1 14.3%Adjusted Total Risk-Based Capital Position 1 Non-GAAP financial measure; See "Use of non-GAAP Financial Measures” and Non-GAAP reconciliations herein. 2 2Q24 calculation is preliminary and subject to change. 3 Concentration ratios for FirstBank.


 
6 Building operating leverage Highlights ¹ Non-GAAP financial measure; See "Use of non-GAAP Financial Measures” and Non-GAAP reconciliations herein. Core efficiency ratio (tax-equivalent basis)¹ Noninterest expense ($mm) Consolidated 2Q 2024 efficiency ratio of 58.6% and core efficiency ratio¹ of 58.3% compared to 67.4% and 58.1% in 1Q 2024, respectively and 64.8% and 63.5% in 2Q 2023, respectively Consolidated 2Q 2024 noninterest expense of $75.1 million and consolidated core noninterest expense¹ of $74.1 million compared to $72.4 million and $71.9 million in 1Q 2024, respectively and $81.3 million and $79.9 million in 2Q 2023, respectively Continued focus on adding scale to realize benefits of prior investments in efficient operating platform Mortgage efficiency ratio impacted relative to the prior quarter by fair value pipeline and mortgage servicing rights changes $81.3 $83.0 $80.2 $72.4 $75.1 $79.9 $78.2 $74.4 $71.9 $74.1 $65.2 $63.9 $62.6 $59.8 $61.3 2Q23 3Q23 4Q23 1Q24 2Q24 Consolidated Consolidated core Banking core1 1 58.4% 57.8% 56.4% 54.2% 53.8% 104.8% 106.7% 123.8% 89.8% 97.0% 63.5% 63.1% 61.7% 58.1% 58.3% 2Q23 3Q23 4Q23 1Q24 2Q24 Banking segment Mortgage segment Consolidated


 
7 3.57%3.42%3.46%3.42%3.40%NIM1 43231 Impact of accretion and nonaccrual interest (bps) Deposit Cost: 3.93%3.93%3.88%3.78%3.43%Cost of MMDA 4.00%3.90%3.69%3.37%3.00%Cost of customer time 3.52%3.49%3.40%3.33%3.06%Cost of interest-bearing 2.77%2.76%2.65%2.58%2.38%Total deposit cost Loans HFI Yield: 6.60%6.55%6.43%6.32%6.16%Contractual interest1 0.06%0.06%0.14%0.19%0.17% Origination and other loan fee income 0.03%0.01%0.02%0.02%0.01%Nonaccrual interest 0.01%0.02%0.00%0.01%0.00% Accretion on purchased loans 6.70%6.64%6.59%6.54%6.34%Total loan (HFI) yield 3.29%2.71%2.45%2.14%2.15%Securities yield¹ Stabilizing net interest margin Historical yield and costs ¹ Includes tax-equivalent adjustment. $5,000 $7,000 $9,000 $11,000 $13,000 -- 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 2Q23 3Q23 4Q23 1Q24 2Q24 Av g. in te re st e ar ni ng as se ts ($ m m ) Yi el ds a nd C os ts (% ) Average interest earning assets Yield on loans Cost of deposits NIM


 
8 1-4 family 17% 1-4 family HELOC 6% Multifamily 6% C&D 13% CRE 22% C&I 31% Other 5% Residential Development 46% Commercial 25% Consumer 14% Multifamily 15% Office 17% Retail 25% Hotel 15% Warehouse/Industrial 15% Land-Mobile Home Park 6% Self Storage 6% Healthcare Facility 4% Assisted Living Facility 5% Other 7% Balanced loan portfolio CRE2 exposure by type Portfolio mix Note: Data as of June 30, 2024 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 4% Huntsville 5% Birmingham 6% Chattanooga 3% Other 5% Communities 9% Class A 23% Class B 39% Class C 13% Under $2 Million 25% Office exposure (non-owner occupied CRE & C&D)  Office loans represent only 4.0% of our total HFI loan portfolio as of the end of 2Q24  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 ($275.0 million outstanding, or 74% of total office portfolio) with limited concerns uncovered  4.0% of the total office portfolio matures through 2024  53% of the total office portfolio is fixed rate vs. 47% floating rate  As of 2Q24, 98% of the portfolio is pass rated and current Geographic exposure Note: Data as of June 30, 2024. Data excludes medical office buildings. Exposure by class Credit detail by class


 
10 0.47% 0.59% 0.65% 0.73% 0.79% 2Q23 3Q23 4Q23 1Q24 2Q24 0.03% 0.02% (0.04%) 0.02% 0.02% 2Q23 3Q23 4Q23 1Q24 2Q24 0.36% 0.46% 0.52% 0.58% 0.63% 0.16% 0.18% 0.17% 0.17% 0.18% 0.07% 0.07%0.59% 0.71% 0.69% 0.75% 0.81% 2Q23 3Q23 4Q23 1Q24 2Q24 Commercial loans HFS Optional GNMA repurchase Other NPAs 1.51% 1.57% 1.60% 1.63% 1.67% 2Q23 3Q23 4Q23 1Q24 2Q24 Asset quality remains solid Nonperforming assets / assets Nonperforming loans HFI / loans HFI ACL on loans HFI / loans HFI Annualized net charge-offs (recoveries) / avg. loans HFI 1 Includes other real estate owned and repossessed assets–see page 13 of the Second Quarter 2024 Financial Supplement. 1


 
11 1.51% 0.67% 1.22% 0.73% 2.44% 1.32% 1.77% 1.81% 3.86% 1.63% 1.07% 1.20% 0.87% 2.94% 1.46% 1.66% 1.81% 4.05% 1.67% 1.40% 1.21% 0.89% 2.85% 1.48% 1.62% 1.81% 4.04% Gross Loans HFI Commercial & Industrial Non-Owner Occ CRE Owner Occ CRE Construction Multifamily 1-4 Family Mortgage 1-4 Family HELOC Consumer & Other 2Q23 1Q24 2Q24 Allowance for credit losses overview ACL on loans HFI / Loans HFI by category  Allowance for Credit Losses (ACL) model utilizes Moody’s model1 with key economic data summarized below: 1 Source: Moody’s “June 2024 U.S. Macroeconomic Outlook Baseline and Alternative Scenarios”.


 
12 Noninterest- bearing checking 21% Interest-bearing checking 25% Money market 36% Savings 4% Time 14% 46% Checking accounts Valuable deposit base Cost of deposits 2Q24 Deposit composition 22.1% 22.2% 21.0% 20.8% 20.9% 2.38% 2.58% 2.65% 2.76% 2.77% 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 35.0% 2Q23 3Q23 4Q23 1Q24 2Q24 Noninterest-bearing as % of total deposits Cost of total deposits (%) $4,919 $4,894 $4,881 $4,866 $4,675 $4,029 $4,126 $4,070 $4,085 $4,271 $1,924 $1,619 $1,597 $1,554 $1,522 $10,872 $10,639 $10,548 $10,505 $10,468 2Q23 3Q23 4Q23 1Q24 2Q24 Consumer Commercial Public Deposits by customer segment ($mm) 2Q24 Insured, collateralized or uninsured by segment ($mm) $3,775 $1,969 $59 $1,463 $900 $2,302 $4,675 $4,271 $1,522 Consumer Commercial Public Insured Collateralized Uninsured, uncollateralized


 
13 $1,445 $1,346 $1,353 $1,386 $1,414 11.4% 11.0% 11.0% 11.3% 11.5% 2Q23 3Q23 4Q23 1Q24 2Q24 On-balance sheet liquidity On-balance sheet liquidity / tangible assets Strong liquidity position On-balance sheet liquidity ($mm) Liquidity / Uninsured and Uncollateralized (UU) Deposits 2Q24 Sources of liquidity ($mm) Current on-balance sheet: $800.9Cash and equivalents 612.8Unpledged available-for-sale debt securities $1,413.7Total on-balance sheet Available sources of liquidity: $3,361.6Unsecured borrowing capacity2 1,294.7FHLB remaining borrowing capacity3 2,230.3Federal Reserve discount window $6,886.6Total available sources  Well positioned for economic challenges created by the uncertain economic environment  Securities portfolio makes up 11.8% of total assets and does not include any HTM securities  On-balance sheet liquidity of $1.4 billion or 44% of estimated uninsured and uncollateralized deposits  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. 48% 44% 43% 44% 44% 211% 221% 226% 224% 215% 259% 265% 269% 268% 259% 2Q23 3Q23 4Q23 1Q24 2Q24 On-balance sheet / UU deposits Available sources / UU deposits


 
14 Mortgage performance in 2Q 2024 Highlights Mortgage segment pre-tax net contribution of $0.7 million in 2Q 2024  Interest rate lock commitment volume increased 2.1% in 2Q 2024 compared to 1Q 2024 Mortgage volume and margins continue to be under pressure due to the interest rate environment, excess industry capacity and home affordability challenges Mortgage banking income ($mm) 2Q241Q242Q23 $8.9$6.5$8.0 Gains and fees from originations and sale of loans HFS $0$1.8$0.9 Fair value changes of loans HFS and derivatives $7.3$7.3$7.5Servicing revenue ($4.3)($3.0)($4.2)Fair value MSR changes $11.9$12.6$12.2Total Income 2.42% 2.75% 2.87% 2.65% 2.84% 2Q23 3Q23 4Q23 1Q24 2Q24 Interest rate lock commitment volume ($mm) Mortgage gain on sale margin . $358 $330 $201 $320 $336 $45 $43 $45 $57 $49 $403 $373 $246 $377 $385 2Q23 3Q23 4Q23 1Q24 2Q24 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 net revenue


 
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 Common Equity Tier 1 and Total Risk-Based capital ratios


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


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


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


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


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


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


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