Tennessee | 62-1216058 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||
1221 Broadway, Suite 1300 Nashville, Tennessee | 37203 | ||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | |||||||||||||||
Common Stock, Par Value $1.00 Per Share | FBK | New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ | ||||||||||||||||||||
Non-accelerated filer | ☐ | Small reporting company | ☐ | ||||||||||||||||||||
Emerging growth company | ☐ |
Page | ||||||||
PART I. | ||||||||
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
PART II. | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
ACL | Allowance for credit losses | Federal Reserve | Board of Governors of the Federal Reserve System | |||||||||||
AFS | Available-for-sale | FHLB | Federal Home Loan Bank | |||||||||||
ALCO | Asset Liability Management Committee | GAAP | U.S. generally accepted accounting principles | |||||||||||
ASC | Accounting Standard Codification | GDP | Gross domestic product | |||||||||||
ASU | Accounting Standard Update | GNMA | Government National Mortgage Association | |||||||||||
Bank | FirstBank, subsidiary bank | HFI | Held for investment | |||||||||||
BOLI | Bank-owned life insurance | NIM | Net interest margin | |||||||||||
CD | Certificate of Deposit | OREO | Other real estate owned | |||||||||||
CECL | Current expected credit losses | PSU | Performance-based restricted stock units | |||||||||||
Company | FB Financial Corporation | Report | Form 10-Q for the quarterly period ended September 30, 2024 | |||||||||||
CPR | Conditional prepayment rate | ROAA | Return on average assets | |||||||||||
CRE | Commercial real estate | ROAE | Return on average common equity | |||||||||||
ESPP | Employee Stock Purchase Plan | ROATCE | Return on average tangible common equity | |||||||||||
EVE | Economic value of equity | RSU | Restricted stock units | |||||||||||
FASB | Financial Accounting Standards Board | SEC | U.S. Securities and Exchange Commission | |||||||||||
FDIC | Federal Deposit Insurance Corporation | SOFR | Secured overnight financing rate | |||||||||||
FDM | Financial Difficulty Modification | TDFI | Tennessee Department of Financial Institutions | |||||||||||
September 30, | December 31, | |||||||||||||
2024 (Unaudited) | 2023 | |||||||||||||
ASSETS | ||||||||||||||
Cash and due from banks | $ | 126,470 | $ | 146,542 | ||||||||||
Federal funds sold and reverse repurchase agreements | 97,299 | 83,324 | ||||||||||||
Interest-bearing deposits in financial institutions | 727,981 | 581,066 | ||||||||||||
Cash and cash equivalents | 951,750 | 810,932 | ||||||||||||
Investments: | ||||||||||||||
Available-for-sale debt securities, at fair value | 1,567,922 | 1,471,973 | ||||||||||||
Federal Home Loan Bank stock, at cost | 32,859 | 34,190 | ||||||||||||
Loans held for sale (includes $72,608 and $46,618 at fair value, respectively) | 103,145 | 67,847 | ||||||||||||
Loans held for investment | 9,478,129 | 9,408,783 | ||||||||||||
Less: allowance for credit losses on loans HFI | 156,260 | 150,326 | ||||||||||||
Net loans held for investment | 9,321,869 | 9,258,457 | ||||||||||||
Premises and equipment, net | 152,572 | 155,731 | ||||||||||||
Operating lease right-of-use assets | 47,346 | 54,295 | ||||||||||||
Interest receivable | 52,228 | 52,715 | ||||||||||||
Mortgage servicing rights, at fair value | 157,097 | 164,249 | ||||||||||||
Bank-owned life insurance | 72,167 | 76,143 | ||||||||||||
Other real estate owned, net | 3,779 | 3,192 | ||||||||||||
Goodwill | 242,561 | 242,561 | ||||||||||||
Core deposit and other intangibles, net | 6,449 | 8,709 | ||||||||||||
Other assets | 208,478 | 203,409 | ||||||||||||
Total assets | $ | 12,920,222 | $ | 12,604,403 | ||||||||||
LIABILITIES | ||||||||||||||
Deposits | ||||||||||||||
Noninterest-bearing | $ | 2,226,144 | $ | 2,218,382 | ||||||||||
Interest-bearing checking | 2,754,253 | 2,504,421 | ||||||||||||
Money market and savings | 4,098,496 | 4,204,851 | ||||||||||||
Customer time deposits | 1,378,118 | 1,469,811 | ||||||||||||
Brokered and internet time deposits | 519,200 | 150,822 | ||||||||||||
Total deposits | 10,976,211 | 10,548,287 | ||||||||||||
Borrowings | 182,107 | 390,964 | ||||||||||||
Operating lease liabilities | 59,584 | 67,643 | ||||||||||||
Accrued expenses and other liabilities | 139,898 | 142,622 | ||||||||||||
Total liabilities | 11,357,800 | 11,149,516 | ||||||||||||
SHAREHOLDERS’ EQUITY | ||||||||||||||
Common stock, $1 par value per share; 75,000,000 shares authorized; 46,658,019 and 46,848,934 shares issued and outstanding, respectively | 46,658 | 46,849 | ||||||||||||
Additional paid-in capital | 858,106 | 864,258 | ||||||||||||
Retained earnings | 732,435 | 678,412 | ||||||||||||
Accumulated other comprehensive loss, net | (74,870) | (134,725) | ||||||||||||
Total FB Financial Corporation common shareholders’ equity | 1,562,329 | 1,454,794 | ||||||||||||
Noncontrolling interest | 93 | 93 | ||||||||||||
Total equity | 1,562,422 | 1,454,887 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 12,920,222 | $ | 12,604,403 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans | $ | 158,625 | $ | 153,882 | $ | 469,610 | $ | 443,458 | ||||||||||||||||||
Interest on investment securities | ||||||||||||||||||||||||||
Taxable | 13,943 | 6,399 | 35,014 | 19,449 | ||||||||||||||||||||||
Tax-exempt | 1,104 | 1,795 | 3,714 | 5,407 | ||||||||||||||||||||||
Other | 11,956 | 11,836 | 30,831 | 35,261 | ||||||||||||||||||||||
Total interest income | 185,628 | 173,912 | 539,169 | 503,575 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Deposits | 76,088 | 69,826 | 220,214 | 187,946 | ||||||||||||||||||||||
Borrowings | 3,523 | 3,160 | 10,833 | 9,500 | ||||||||||||||||||||||
Total interest expense | 79,611 | 72,986 | 231,047 | 197,446 | ||||||||||||||||||||||
Net interest income | 106,017 | 100,926 | 308,122 | 306,129 | ||||||||||||||||||||||
Provision for credit losses on loans HFI | 1,856 | 6,031 | 7,648 | 13,603 | ||||||||||||||||||||||
Provision for (reversal of) credit losses on unfunded commitments | 58 | (3,210) | (2,728) | (11,369) | ||||||||||||||||||||||
Net interest income after provision for credit losses | 104,103 | 98,105 | 303,202 | 303,895 | ||||||||||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||
Mortgage banking income | 11,553 | 11,998 | 36,048 | 36,316 | ||||||||||||||||||||||
Investment services and trust income | 3,721 | 3,072 | 10,338 | 8,227 | ||||||||||||||||||||||
Service charges on deposit accounts | 3,378 | 2,959 | 9,686 | 9,197 | ||||||||||||||||||||||
ATM and interchange fees | 2,840 | 2,639 | 8,598 | 7,664 | ||||||||||||||||||||||
Loss from investment securities, net | (40,165) | (14,197) | (56,378) | (14,156) | ||||||||||||||||||||||
(Loss) gain on sales or write-downs of other real estate owned and other assets | (289) | 115 | (5) | 465 | ||||||||||||||||||||||
Other income | 2,465 | 1,456 | 8,786 | 7,491 | ||||||||||||||||||||||
Total noninterest (loss) income | (16,497) | 8,042 | 17,073 | 55,204 | ||||||||||||||||||||||
Noninterest expenses: | ||||||||||||||||||||||||||
Salaries, commissions and employee benefits | 47,538 | 54,491 | 138,381 | 155,299 | ||||||||||||||||||||||
Occupancy and equipment expense | 6,640 | 6,428 | 19,582 | 18,618 | ||||||||||||||||||||||
Data processing | 2,486 | 2,338 | 7,180 | 6,796 | ||||||||||||||||||||||
Advertising | 1,947 | 2,124 | 4,977 | 6,258 | ||||||||||||||||||||||
Legal and professional fees | 1,900 | 1,760 | 5,798 | 7,067 | ||||||||||||||||||||||
Amortization of core deposit and other intangibles | 719 | 889 | 2,260 | 2,819 | ||||||||||||||||||||||
Other expense | 14,982 | 14,967 | 45,547 | 47,872 | ||||||||||||||||||||||
Total noninterest expense | 76,212 | 82,997 | 223,725 | 244,729 | ||||||||||||||||||||||
Income before income taxes | 11,394 | 23,150 | 96,550 | 114,370 | ||||||||||||||||||||||
Income tax expense | 1,174 | 3,975 | 18,393 | 23,507 | ||||||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 10,220 | 19,175 | 78,157 | 90,863 | ||||||||||||||||||||||
Net income applicable to noncontrolling interest | — | — | 8 | 8 | ||||||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 10,220 | $ | 19,175 | $ | 78,149 | $ | 90,855 | ||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||
Basic | $ | 0.22 | $ | 0.41 | $ | 1.67 | $ | 1.94 | ||||||||||||||||||
Diluted | 0.22 | 0.41 | 1.67 | 1.94 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Net income | $ | 10,220 | $ | 19,175 | $ | 78,157 | $ | 90,863 | ||||||||||||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||||||||||||
Net unrealized gain (loss) in available-for-sale securities, net of tax expense (benefit) of $9,621, $(13,819), $6,674 and $(11,650) | 27,265 | (39,316) | 18,597 | (33,110) | ||||||||||||||||||||||
Reclassification adjustment for loss on sale of securities included in net income, net of tax benefit of $10,467, $3,674, $14,692 and $3,674 | 29,698 | 10,426 | 41,686 | 10,426 | ||||||||||||||||||||||
Net unrealized loss in hedging activities, net of tax benefit of $21, $35, $151 and $99 | (59) | (101) | (428) | (281) | ||||||||||||||||||||||
Total other comprehensive income (loss), net of tax | 56,904 | (28,991) | 59,855 | (22,965) | ||||||||||||||||||||||
Comprehensive income (loss) applicable to FB Financial Corporation and noncontrolling interest | 67,124 | (9,816) | 138,012 | 67,898 | ||||||||||||||||||||||
Comprehensive income applicable to noncontrolling interest | — | — | 8 | 8 | ||||||||||||||||||||||
Comprehensive income (loss) applicable to FB Financial Corporation | $ | 67,124 | $ | (9,816) | $ | 138,004 | $ | 67,890 |
Common stock | Additional paid-in capital | Retained earnings | Accumulated other comprehensive loss, net | Total common shareholders’ equity | Noncontrolling interest | Total shareholders’ equity | ||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2023 | $ | 46,799 | $ | 859,516 | $ | 644,043 | $ | (163,407) | $ | 1,386,951 | $ | 93 | $ | 1,387,044 | ||||||||||||||||||||||||||||||
Net income attributable to FB Financial Corporation and noncontrolling interest | — | — | 19,175 | — | 19,175 | — | 19,175 | |||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of taxes | — | — | — | (28,991) | (28,991) | — | (28,991) | |||||||||||||||||||||||||||||||||||||
Stock based compensation expense | 1 | 2,783 | — | — | 2,784 | — | 2,784 | |||||||||||||||||||||||||||||||||||||
Restricted stock units vested, net of taxes | 26 | (348) | — | — | (322) | — | (322) | |||||||||||||||||||||||||||||||||||||
Shares issued under employee stock purchase program | 13 | 389 | — | — | 402 | — | 402 | |||||||||||||||||||||||||||||||||||||
Dividends declared ($0.15 per share) | — | — | (7,098) | — | (7,098) | — | (7,098) | |||||||||||||||||||||||||||||||||||||
Balance at September 30, 2023 | $ | 46,839 | $ | 862,340 | $ | 656,120 | $ | (192,398) | $ | 1,372,901 | $ | 93 | $ | 1,372,994 | ||||||||||||||||||||||||||||||
Balance at June 30, 2024 | $ | 46,643 | $ | 855,391 | $ | 730,242 | $ | (131,774) | $ | 1,500,502 | $ | 93 | $ | 1,500,595 | ||||||||||||||||||||||||||||||
Net income attributable to FB Financial Corporation and noncontrolling interest | — | — | 10,220 | — | 10,220 | — | 10,220 | |||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | — | — | — | 56,904 | 56,904 | — | 56,904 | |||||||||||||||||||||||||||||||||||||
Stock based compensation expense | 1 | 2,350 | — | — | 2,351 | — | 2,351 | |||||||||||||||||||||||||||||||||||||
Restricted stock units vested, net of taxes | 4 | (108) | — | — | (104) | — | (104) | |||||||||||||||||||||||||||||||||||||
Shares issued under employee stock purchase program | 10 | 473 | — | — | 483 | — | 483 | |||||||||||||||||||||||||||||||||||||
Dividends declared ($0.17 per share) | — | — | (8,027) | — | (8,027) | — | (8,027) | |||||||||||||||||||||||||||||||||||||
Balance at September 30, 2024 | $ | 46,658 | $ | 858,106 | $ | 732,435 | $ | (74,870) | $ | 1,562,329 | $ | 93 | $ | 1,562,422 |
Common stock | Additional paid-in capital | Retained earnings | Accumulated other comprehensive loss, net | Total common shareholders’ equity | Noncontrolling interest | Total shareholders’ equity | ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2022 | $ | 46,738 | $ | 861,588 | $ | 586,532 | $ | (169,433) | $ | 1,325,425 | $ | 93 | $ | 1,325,518 | ||||||||||||||||||||||||||||||
Net income attributable to FB Financial Corporation and noncontrolling interest | — | — | 90,855 | — | 90,855 | 8 | 90,863 | |||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of taxes | — | — | — | (22,965) | (22,965) | — | (22,965) | |||||||||||||||||||||||||||||||||||||
Repurchase of common stock | (136) | (4,808) | — | — | (4,944) | — | (4,944) | |||||||||||||||||||||||||||||||||||||
Stock based compensation expense | 7 | 8,310 | — | — | 8,317 | — | 8,317 | |||||||||||||||||||||||||||||||||||||
Restricted stock units vested, net of taxes | 141 | (2,069) | — | — | (1,928) | — | (1,928) | |||||||||||||||||||||||||||||||||||||
Performance-based restricted stock units vested, net of taxes | 68 | (1,383) | — | — | (1,315) | — | (1,315) | |||||||||||||||||||||||||||||||||||||
Shares issued under employee stock purchase program | 21 | 702 | — | — | 723 | — | 723 | |||||||||||||||||||||||||||||||||||||
Dividends declared ($0.45 per share) | — | — | (21,267) | — | (21,267) | — | (21,267) | |||||||||||||||||||||||||||||||||||||
Noncontrolling interest distribution | — | — | — | — | — | (8) | (8) | |||||||||||||||||||||||||||||||||||||
Balance at September 30, 2023 | $ | 46,839 | $ | 862,340 | $ | 656,120 | $ | (192,398) | $ | 1,372,901 | $ | 93 | $ | 1,372,994 | ||||||||||||||||||||||||||||||
Balance at December 31, 2023 | $ | 46,849 | $ | 864,258 | $ | 678,412 | $ | (134,725) | $ | 1,454,794 | $ | 93 | $ | 1,454,887 | ||||||||||||||||||||||||||||||
Net income attributable to FB Financial Corporation and noncontrolling interest | — | — | 78,149 | — | 78,149 | 8 | 78,157 | |||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | — | — | — | 59,855 | 59,855 | — | 59,855 | |||||||||||||||||||||||||||||||||||||
Repurchase of common stock | (353) | (12,346) | — | — | (12,699) | — | (12,699) | |||||||||||||||||||||||||||||||||||||
Stock based compensation expense | 5 | 7,256 | — | — | 7,261 | — | 7,261 | |||||||||||||||||||||||||||||||||||||
Restricted stock units vested, net of taxes | 106 | (1,549) | — | — | (1,443) | — | (1,443) | |||||||||||||||||||||||||||||||||||||
Performance-based restricted stock units vested, net of taxes | 30 | (374) | — | — | (344) | — | (344) | |||||||||||||||||||||||||||||||||||||
Shares issued under employee stock purchase program | 21 | 861 | — | — | 882 | — | 882 | |||||||||||||||||||||||||||||||||||||
Dividends declared ($0.51 per share) | — | — | (24,126) | — | (24,126) | — | (24,126) | |||||||||||||||||||||||||||||||||||||
Noncontrolling interest distribution | — | — | — | — | — | (8) | (8) | |||||||||||||||||||||||||||||||||||||
Balance at September 30, 2024 | $ | 46,658 | $ | 858,106 | $ | 732,435 | $ | (74,870) | $ | 1,562,329 | $ | 93 | $ | 1,562,422 |
Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | $ | 78,157 | $ | 90,863 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization of fixed assets and software | 8,957 | 7,361 | ||||||||||||
Amortization of core deposit and other intangibles | 2,260 | 2,819 | ||||||||||||
Amortization of issuance costs on subordinated debt | 290 | 290 | ||||||||||||
Capitalization of mortgage servicing rights | (4,067) | (6,134) | ||||||||||||
Net change in fair value of mortgage servicing rights | 11,219 | 1,789 | ||||||||||||
Stock-based compensation expense | 7,261 | 8,317 | ||||||||||||
Provision for credit losses on loans HFI | 7,648 | 13,603 | ||||||||||||
Reversal of credit losses on unfunded commitments | (2,728) | (11,369) | ||||||||||||
Provision for (reversal of) mortgage loan repurchases | 200 | (650) | ||||||||||||
Accretion of discounts and premiums on acquired loans, net | (538) | (617) | ||||||||||||
Amortization of premiums and discounts on securities, net | 2,787 | 3,959 | ||||||||||||
Loss from investment securities, net | 56,378 | 14,156 | ||||||||||||
Originations of loans held for sale | (913,315) | (970,131) | ||||||||||||
Proceeds from sale of loans held for sale | 911,650 | 1,013,584 | ||||||||||||
Gain on sale and change in fair value of loans held for sale | (26,008) | (25,847) | ||||||||||||
Net loss (gain) on write-downs of other real estate owned and other assets | 5 | (465) | ||||||||||||
(Reversal of) provision for deferred income taxes | (3,895) | 1,660 | ||||||||||||
Earnings on bank-owned life insurance | (3,296) | (1,382) | ||||||||||||
Changes in: | ||||||||||||||
Operating lease assets and liabilities, net | (1,110) | 1,591 | ||||||||||||
Other assets and interest receivable | (22,170) | (14,596) | ||||||||||||
Accrued expenses and other liabilities | 4,985 | 7,911 | ||||||||||||
Net cash provided by operating activities | 114,670 | 136,712 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Activity in available-for-sale securities: | ||||||||||||||
Sales | 526,076 | 75,857 | ||||||||||||
Maturities, prepayments and calls | 224,070 | 91,361 | ||||||||||||
Purchases | (823,976) | (82,829) | ||||||||||||
Net change in loans | (73,631) | 21,419 | ||||||||||||
Proceeds from sales of FHLB stock, net | 1,331 | 23,832 | ||||||||||||
Purchases of premises and equipment | (4,977) | (16,563) | ||||||||||||
Proceeds from the sale of premises and equipment | 489 | 105 | ||||||||||||
Proceeds from the sale of other real estate owned | 1,846 | 5,692 | ||||||||||||
Proceeds from the sale of other assets | 898 | 1,197 | ||||||||||||
Proceeds from bank-owned life insurance | 7,272 | 236 | ||||||||||||
Net cash (used in) provided by investing activities | (140,602) | 120,307 | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
Net increase (decrease) in deposits | 423,427 | (219,798) | ||||||||||||
Net decrease in securities sold under agreements to repurchase and federal funds purchased | (89,056) | (12,240) | ||||||||||||
Repayment of Bank Term Funding Program | (130,000) | — | ||||||||||||
Net decrease in short-term FHLB advances | — | (175,000) | ||||||||||||
Share based compensation withholding payments | (1,787) | (3,243) | ||||||||||||
Net proceeds from sale of common stock under employee stock purchase program | 882 | 723 | ||||||||||||
Repurchase of common stock | (12,699) | (4,944) | ||||||||||||
Dividends paid on common stock | (23,847) | (21,026) | ||||||||||||
Dividend equivalent payments made upon vesting of equity compensation | (162) | (217) | ||||||||||||
Noncontrolling interest distribution | (8) | (8) | ||||||||||||
Net cash provided by (used in) financing activities | 166,750 | (435,753) | ||||||||||||
Net change in cash and cash equivalents | 140,818 | (178,734) | ||||||||||||
Cash and cash equivalents at beginning of the period | 810,932 | 1,027,052 | ||||||||||||
Cash and cash equivalents at end of the period | $ | 951,750 | $ | 848,318 | ||||||||||
Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Supplemental cash flow information: | ||||||||||||||
Interest paid | $ | 229,275 | $ | 185,513 | ||||||||||
Taxes paid, net | 34,173 | 37,875 | ||||||||||||
Supplemental noncash disclosures: | ||||||||||||||
Transfers from loans to other real estate owned | $ | 2,400 | $ | 657 | ||||||||||
Transfers from loans to other assets | 3,316 | 2,233 | ||||||||||||
Transfers from other real estate owned to other assets | — | 75 | ||||||||||||
Transfers from loans to loans held for sale | 167 | 11,351 | ||||||||||||
Transfers from loans held for sale to loans | 1,850 | 3,076 | ||||||||||||
Loans provided for sales of other assets | 924 | 516 | ||||||||||||
Increase (decrease) in rebooked GNMA loans under optional repurchase program | 9,308 | (4,137) | ||||||||||||
Trade date payable - securities | — | 10,930 | ||||||||||||
Trade date receivable - securities | 365 | 789 | ||||||||||||
Dividends declared not paid on restricted stock units and performance stock units | 279 | 241 | ||||||||||||
Right-of-use assets obtained in exchange for operating lease liabilities | 3,925 | 5,617 | ||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Basic earnings per common share: | ||||||||||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 10,220 | $ | 19,175 | $ | 78,149 | $ | 90,855 | ||||||||||||||||||
Dividends paid on and undistributed earnings allocated to participating securities | — | — | — | — | ||||||||||||||||||||||
Earnings available to common shareholders | $ | 10,220 | $ | 19,175 | $ | 78,149 | $ | 90,855 | ||||||||||||||||||
Weighted average basic shares outstanding | 46,650,563 | 46,818,612 | 46,762,213 | 46,759,703 | ||||||||||||||||||||||
Basic earnings per common share | $ | 0.22 | $ | 0.41 | $ | 1.67 | $ | 1.94 | ||||||||||||||||||
Diluted earnings per common share: | ||||||||||||||||||||||||||
Earnings available to common shareholders | $ | 10,220 | $ | 19,175 | $ | 78,149 | $ | 90,855 | ||||||||||||||||||
Weighted average basic shares outstanding | 46,650,563 | 46,818,612 | 46,762,213 | 46,759,703 | ||||||||||||||||||||||
Weighted average diluted shares contingently issuable(1) | 152,767 | 37,810 | 111,824 | 42,840 | ||||||||||||||||||||||
Weighted average diluted shares outstanding | 46,803,330 | 46,856,422 | 46,874,037 | 46,802,543 | ||||||||||||||||||||||
Diluted earnings per common share | $ | 0.22 | $ | 0.41 | $ | 1.67 | $ | 1.94 | ||||||||||||||||||
September 30, 2024 | ||||||||||||||||||||||||||||||||
Amortized cost | Gross unrealized gains | Gross unrealized losses | Allowance for credit losses on investments | Fair Value | ||||||||||||||||||||||||||||
Investment Securities | ||||||||||||||||||||||||||||||||
AFS debt securities | ||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | 515,775 | $ | 1,401 | $ | (343) | $ | — | $ | 516,833 | ||||||||||||||||||||||
Mortgage-backed securities - residential | 968,294 | 1,471 | (90,176) | — | 879,589 | |||||||||||||||||||||||||||
Mortgage-backed securities - commercial | 17,147 | — | (858) | — | 16,289 | |||||||||||||||||||||||||||
Municipal securities | 170,865 | 143 | (16,779) | — | 154,229 | |||||||||||||||||||||||||||
Corporate securities | 998 | — | (16) | — | 982 | |||||||||||||||||||||||||||
Total | $ | 1,673,079 | $ | 3,015 | $ | (108,172) | $ | — | $ | 1,567,922 |
December 31, 2023 | ||||||||||||||||||||||||||||||||
Amortized cost | Gross unrealized gains | Gross unrealized losses | Allowance for credit losses on investments | Fair Value | ||||||||||||||||||||||||||||
Investment Securities | ||||||||||||||||||||||||||||||||
AFS debt securities | ||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | 204,663 | $ | 470 | $ | (1,177) | $ | — | $ | 203,956 | ||||||||||||||||||||||
Mortgage-backed securities - residential | 1,057,389 | — | (160,418) | — | 896,971 | |||||||||||||||||||||||||||
Mortgage-backed securities - commercial | 18,186 | — | (1,225) | — | 16,961 | |||||||||||||||||||||||||||
Municipal securities | 263,312 | 370 | (21,419) | — | 242,263 | |||||||||||||||||||||||||||
U.S. Treasury securities | 111,729 | — | (3,233) | — | 108,496 | |||||||||||||||||||||||||||
Corporate securities | 3,500 | — | (174) | — | 3,326 | |||||||||||||||||||||||||||
Total | $ | 1,658,779 | $ | 840 | $ | (187,646) | $ | — | $ | 1,471,973 | ||||||||||||||||||||||
September 30, 2024 | ||||||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||||||||||||||
Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | 143,783 | $ | (338) | $ | 816 | $ | (5) | $ | 144,599 | $ | (343) | ||||||||||||||||||||||||||
Mortgage-backed securities - residential | — | — | 470,625 | (90,176) | 470,625 | (90,176) | ||||||||||||||||||||||||||||||||
Mortgage-backed securities - commercial | — | — | 16,289 | (858) | 16,289 | (858) | ||||||||||||||||||||||||||||||||
Municipal securities | 23,993 | (1,772) | 115,191 | (15,007) | 139,184 | (16,779) | ||||||||||||||||||||||||||||||||
Corporate securities | — | — | 982 | (16) | 982 | (16) | ||||||||||||||||||||||||||||||||
Total | $ | 167,776 | $ | (2,110) | $ | 603,903 | $ | (106,062) | $ | 771,679 | $ | (108,172) |
December 31, 2023 | ||||||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||||||||||||||
Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | 25,923 | $ | (21) | $ | 14,040 | $ | (1,156) | $ | 39,963 | $ | (1,177) | ||||||||||||||||||||||||||
Mortgage-backed securities - residential | — | — | 896,971 | (160,418) | 896,971 | (160,418) | ||||||||||||||||||||||||||||||||
Mortgage-backed securities - commercial | — | — | 16,961 | (1,225) | 16,961 | (1,225) | ||||||||||||||||||||||||||||||||
Municipal securities | 14,480 | (148) | 188,669 | (21,271) | 203,149 | (21,419) | ||||||||||||||||||||||||||||||||
U.S. Treasury securities | — | — | 108,496 | (3,233) | 108,496 | (3,233) | ||||||||||||||||||||||||||||||||
Corporate securities | — | — | 3,326 | (174) | 3,326 | (174) | ||||||||||||||||||||||||||||||||
Total | $ | 40,403 | $ | (169) | $ | 1,228,463 | $ | (187,477) | $ | 1,268,866 | $ | (187,646) | ||||||||||||||||||||||||||
September 30, | December 31, | |||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
Available-for-sale | Available-for-sale | |||||||||||||||||||||||||
Amortized cost | Fair Value | Amortized cost | Fair Value | |||||||||||||||||||||||
Due in one year or less | $ | 1,895 | $ | 1,892 | $ | 64,776 | $ | 64,279 | ||||||||||||||||||
Due in one to five years | 4,189 | 4,143 | 75,996 | 71,801 | ||||||||||||||||||||||
Due in five to ten years | 229,469 | 228,476 | 51,162 | 49,630 | ||||||||||||||||||||||
Due in over ten years | 452,085 | 437,533 | 391,270 | 372,331 | ||||||||||||||||||||||
687,638 | 672,044 | 583,204 | 558,041 | |||||||||||||||||||||||
Mortgage-backed securities - residential | 968,294 | 879,589 | 1,057,389 | 896,971 | ||||||||||||||||||||||
Mortgage-backed securities - commercial | 17,147 | 16,289 | 18,186 | 16,961 | ||||||||||||||||||||||
Total AFS debt securities | $ | 1,673,079 | $ | 1,567,922 | $ | 1,658,779 | $ | 1,471,973 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Proceeds from sales | $ | 318,194 | $ | 75,857 | $ | 526,076 | $ | 75,857 | |||||||||||||||
Proceeds from maturities, prepayments and calls | 89,834 | 32,946 | 224,070 | 91,361 | |||||||||||||||||||
Gross realized gains | — | 19 | 90 | 19 | |||||||||||||||||||
Gross realized losses | 40,165 | 14,119 | 56,468 | 14,119 | |||||||||||||||||||
September 30, | December 31, | |||||||||||||
2024 | 2023 | |||||||||||||
Commercial and industrial | $ | 1,688,815 | $ | 1,720,733 | ||||||||||
Construction | 1,079,726 | 1,397,313 | ||||||||||||
Residential real estate: | ||||||||||||||
1-to-4 family mortgage | 1,612,031 | 1,568,552 | ||||||||||||
Residential line of credit | 591,049 | 530,912 | ||||||||||||
Multi-family mortgage | 654,188 | 603,804 | ||||||||||||
Commercial real estate: | ||||||||||||||
Owner-occupied | 1,324,208 | 1,232,071 | ||||||||||||
Non-owner occupied | 2,048,036 | 1,943,525 | ||||||||||||
Consumer and other | 480,076 | 411,873 | ||||||||||||
Gross loans | 9,478,129 | 9,408,783 | ||||||||||||
Less: Allowance for credit losses on loans HFI | (156,260) | (150,326) | ||||||||||||
Net loans | $ | 9,321,869 | $ | 9,258,457 |
As of and for the nine months ended September 30, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 132,257 | $ | 189,261 | $ | 154,303 | $ | 61,545 | $ | 32,166 | $ | 115,917 | $ | 908,150 | $ | 1,593,599 | ||||||||||||||||||||||||||||||||||
Special Mention | 2,795 | 2,851 | 2,609 | 73 | — | 195 | 26,260 | 34,783 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | 59 | 20,468 | 4,593 | 2,900 | 6,256 | 26,157 | 60,433 | ||||||||||||||||||||||||||||||||||||||||||
Total | 135,052 | 192,171 | 177,380 | 66,211 | 35,066 | 122,368 | 960,567 | 1,688,815 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | 12 | 2 | 70 | 16 | 7 | 52 | 159 | ||||||||||||||||||||||||||||||||||||||||||
Construction | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 141,229 | 140,864 | 369,074 | 106,230 | 28,784 | 66,547 | 183,222 | 1,035,950 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | 87 | 12,321 | 26 | — | 600 | — | 13,034 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | — | 5,228 | 273 | 8,488 | — | 16,753 | 30,742 | ||||||||||||||||||||||||||||||||||||||||||
Total | 141,229 | 140,951 | 386,623 | 106,529 | 37,272 | 67,147 | 199,975 | 1,079,726 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | 92 | 92 | ||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Multi-family mortgage | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 29,685 | 5,879 | 241,414 | 224,347 | 52,376 | 70,251 | 19,245 | 643,197 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | 9,980 | — | — | — | 9,980 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | — | — | — | — | 1,011 | — | 1,011 | ||||||||||||||||||||||||||||||||||||||||||
Total | 29,685 | 5,879 | 241,414 | 234,327 | 52,376 | 71,262 | 19,245 | 654,188 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 133,073 | 112,041 | 247,259 | 218,567 | 108,938 | 392,401 | 87,183 | 1,299,462 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | 1,385 | 2,600 | — | 7,932 | — | 11,917 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | — | 6,274 | 15 | 62 | 5,425 | 1,053 | 12,829 | ||||||||||||||||||||||||||||||||||||||||||
Total | 133,073 | 112,041 | 254,918 | 221,182 | 109,000 | 405,758 | 88,236 | 1,324,208 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Non-owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 100,902 | 43,211 | 535,152 | 460,381 | 113,393 | 708,997 | 47,920 | 2,009,956 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | 5,324 | 4,536 | 1,092 | 19,406 | — | 30,358 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | — | — | — | — | 7,722 | — | 7,722 | ||||||||||||||||||||||||||||||||||||||||||
Total | 100,902 | 43,211 | 540,476 | 464,917 | 114,485 | 736,125 | 47,920 | 2,048,036 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total commercial loan types | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 537,146 | 491,256 | 1,547,202 | 1,071,070 | 335,657 | 1,354,113 | 1,245,720 | 6,582,164 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | 2,795 | 2,938 | 21,639 | 17,215 | 1,092 | 28,133 | 26,260 | 100,072 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | 59 | 31,970 | 4,881 | 11,450 | 20,414 | 43,963 | 112,737 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 539,941 | $ | 494,253 | $ | 1,600,811 | $ | 1,093,166 | $ | 348,199 | $ | 1,402,660 | $ | 1,315,943 | $ | 6,794,973 | ||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | $ | — | $ | 12 | $ | 2 | $ | 70 | $ | 16 | $ | 7 | $ | 144 | $ | 251 |
As of and for the year ended December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 225,734 | $ | 255,921 | $ | 151,492 | $ | 39,897 | $ | 70,302 | $ | 73,415 | $ | 839,918 | $ | 1,656,679 | ||||||||||||||||||||||||||||||||||
Special Mention | — | 17,947 | 3,083 | — | 151 | 108 | 7,549 | 28,838 | ||||||||||||||||||||||||||||||||||||||||||
Classified | 457 | 4,253 | 3,075 | 3,027 | 254 | 6,129 | 18,021 | 35,216 | ||||||||||||||||||||||||||||||||||||||||||
Total | 226,191 | 278,121 | 157,650 | 42,924 | 70,707 | 79,652 | 865,488 | 1,720,733 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | 14 | 7 | 201 | 22 | — | 87 | 131 | 462 | ||||||||||||||||||||||||||||||||||||||||||
Construction | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 179,929 | 677,387 | 148,312 | 46,697 | 39,140 | 49,954 | 208,491 | 1,349,910 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | 1 | 4,659 | 2,943 | 1,202 | — | 690 | 12,000 | 21,495 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | 2,349 | 1,484 | 6,620 | — | — | 15,455 | 25,908 | ||||||||||||||||||||||||||||||||||||||||||
Total | 179,930 | 684,395 | 152,739 | 54,519 | 39,140 | 50,644 | 235,946 | 1,397,313 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Multi-family mortgage | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 29,982 | 151,495 | 223,889 | 92,745 | 29,933 | 43,479 | 31,209 | 602,732 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | — | — | — | — | 1,072 | — | 1,072 | ||||||||||||||||||||||||||||||||||||||||||
Total | 29,982 | 151,495 | 223,889 | 92,745 | 29,933 | 44,551 | 31,209 | 603,804 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 118,030 | 261,196 | 231,241 | 115,397 | 151,146 | 281,253 | 53,970 | 1,212,233 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | 1,297 | 1,827 | — | 154 | 2,617 | — | 5,895 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | 6,305 | 16 | — | 760 | 5,789 | 1,073 | 13,943 | ||||||||||||||||||||||||||||||||||||||||||
Total | 118,030 | 268,798 | 233,084 | 115,397 | 152,060 | 289,659 | 55,043 | 1,232,071 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | 144 | — | — | — | — | 144 | ||||||||||||||||||||||||||||||||||||||||||
Non-owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 47,026 | 474,560 | 478,878 | 117,429 | 178,448 | 580,168 | 43,577 | 1,920,086 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | 3,975 | — | — | 10,435 | — | 14,410 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | — | 1,001 | — | 381 | 7,647 | — | 9,029 | ||||||||||||||||||||||||||||||||||||||||||
Total | 47,026 | 474,560 | 483,854 | 117,429 | 178,829 | 598,250 | 43,577 | 1,943,525 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total commercial loan types | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 600,701 | 1,820,559 | 1,233,812 | 412,165 | 468,969 | 1,028,269 | 1,177,165 | 6,741,640 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | 1 | 23,903 | 11,828 | 1,202 | 305 | 13,850 | 19,549 | 70,638 | ||||||||||||||||||||||||||||||||||||||||||
Classified | 457 | 12,907 | 5,576 | 9,647 | 1,395 | 20,637 | 34,549 | 85,168 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 601,159 | $ | 1,857,369 | $ | 1,251,216 | $ | 423,014 | $ | 470,669 | $ | 1,062,756 | $ | 1,231,263 | $ | 6,897,446 | ||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | 14 | 7 | 345 | 22 | — | 87 | 131 | 606 |
As of and for the nine months ended September 30, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
1-to-4 family mortgage | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 171,947 | $ | 171,313 | $ | 465,317 | $ | 371,494 | $ | 136,834 | $ | 271,278 | $ | — | $ | 1,588,183 | ||||||||||||||||||||||||||||||||||
Nonperforming | 80 | 564 | 6,365 | 6,571 | 3,126 | 7,142 | — | 23,848 | ||||||||||||||||||||||||||||||||||||||||||
Total | 172,027 | 171,877 | 471,682 | 378,065 | 139,960 | 278,420 | — | 1,612,031 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | 150 | 130 | — | 15 | — | 295 | ||||||||||||||||||||||||||||||||||||||||||
Residential line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | — | — | — | — | — | — | 589,491 | 589,491 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | — | — | — | — | — | — | 1,558 | 1,558 | ||||||||||||||||||||||||||||||||||||||||||
Total | — | — | — | — | — | — | 591,049 | 591,049 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | 73 | — | 73 | ||||||||||||||||||||||||||||||||||||||||||
Consumer and other | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 112,563 | 97,908 | 79,587 | 38,215 | 30,704 | 105,231 | 634 | 464,842 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | 731 | 1,720 | 1,759 | 2,925 | 2,338 | 5,760 | 1 | 15,234 | ||||||||||||||||||||||||||||||||||||||||||
Total | 113,294 | 99,628 | 81,346 | 41,140 | 33,042 | 110,991 | 635 | 480,076 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | 956 | 446 | 201 | 233 | 56 | 244 | — | 2,136 | ||||||||||||||||||||||||||||||||||||||||||
Total consumer type loans | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 284,510 | 269,221 | 544,904 | 409,709 | 167,538 | 376,509 | 590,125 | 2,642,516 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | 811 | 2,284 | 8,124 | 9,496 | 5,464 | 12,902 | 1,559 | 40,640 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 285,321 | $ | 271,505 | $ | 553,028 | $ | 419,205 | $ | 173,002 | $ | 389,411 | $ | 591,684 | $ | 2,683,156 | ||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | $ | 956 | $ | 446 | $ | 351 | $ | 363 | $ | 56 | $ | 332 | $ | — | $ | 2,504 |
As of and for the year ended December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
1-to-4 family mortgage | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 198,537 | $ | 500,628 | $ | 399,338 | $ | 145,484 | $ | 81,905 | $ | 226,587 | $ | — | $ | 1,552,479 | ||||||||||||||||||||||||||||||||||
Nonperforming | 76 | 2,565 | 4,026 | 3,846 | 690 | 4,870 | — | 16,073 | ||||||||||||||||||||||||||||||||||||||||||
Total | 198,613 | 503,193 | 403,364 | 149,330 | 82,595 | 231,457 | — | 1,568,552 | ||||||||||||||||||||||||||||||||||||||||||
Prior-period gross charge-offs | — | 18 | — | 4 | — | 24 | — | 46 | ||||||||||||||||||||||||||||||||||||||||||
Residential line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | — | — | — | — | — | — | 528,439 | 528,439 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | — | — | — | — | — | — | 2,473 | 2,473 | ||||||||||||||||||||||||||||||||||||||||||
Total | — | — | — | — | — | — | 530,912 | 530,912 | ||||||||||||||||||||||||||||||||||||||||||
Prior-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Consumer and other | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 104,399 | 91,557 | 45,187 | 34,928 | 24,040 | 93,833 | 6,890 | 400,834 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | 528 | 1,025 | 2,562 | 1,819 | 1,264 | 3,841 | — | 11,039 | ||||||||||||||||||||||||||||||||||||||||||
Total | 104,927 | 92,582 | 47,749 | 36,747 | 25,304 | 97,674 | 6,890 | 411,873 | ||||||||||||||||||||||||||||||||||||||||||
Prior-period gross charge-offs | 1,463 | 564 | 139 | 201 | 110 | 372 | 2 | 2,851 | ||||||||||||||||||||||||||||||||||||||||||
Total consumer type loans | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 302,936 | 592,185 | 444,525 | 180,412 | 105,945 | 320,420 | 535,329 | 2,481,752 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | 604 | 3,590 | 6,588 | 5,665 | 1,954 | 8,711 | 2,473 | 29,585 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 303,540 | $ | 595,775 | $ | 451,113 | $ | 186,077 | $ | 107,899 | $ | 329,131 | $ | 537,802 | $ | 2,511,337 | ||||||||||||||||||||||||||||||||||
Prior-period gross charge-offs | 1,463 | 582 | 139 | 205 | 110 | 396 | 2 | 2,897 |
September 30, 2024 | 30-89 days past due and accruing interest | 90 days or more and accruing interest | Nonaccrual loans | Loans current on payments and accruing interest | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | 760 | $ | 600 | $ | 22,458 | $ | 1,664,997 | $ | 1,688,815 | ||||||||||||||||||||||
Construction | 2,734 | 365 | 11,181 | 1,065,446 | 1,079,726 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 21,644 | 15,249 | 8,599 | 1,566,539 | 1,612,031 | |||||||||||||||||||||||||||
Residential line of credit | 2,061 | 1,331 | 227 | 587,430 | 591,049 | |||||||||||||||||||||||||||
Multi-family mortgage | — | — | 25 | 654,163 | 654,188 | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner occupied | 236 | 95 | 8,904 | 1,314,973 | 1,324,208 | |||||||||||||||||||||||||||
Non-owner occupied | 65 | 3,512 | 3,055 | 2,041,404 | 2,048,036 | |||||||||||||||||||||||||||
Consumer and other | 12,961 | 5,098 | 10,136 | 451,881 | 480,076 | |||||||||||||||||||||||||||
Total | $ | 40,461 | $ | 26,250 | $ | 64,585 | $ | 9,346,833 | $ | 9,478,129 |
December 31, 2023 | 30-89 days past due and accruing interest | 90 days or more and accruing interest | Nonaccrual loans | Loans current on payments and accruing interest | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | 732 | $ | — | $ | 21,730 | $ | 1,698,271 | $ | 1,720,733 | ||||||||||||||||||||||
Construction | 6,579 | 165 | 2,872 | 1,387,697 | 1,397,313 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 21,768 | 9,355 | 6,718 | 1,530,711 | 1,568,552 | |||||||||||||||||||||||||||
Residential line of credit | 2,464 | 1,337 | 1,136 | 525,975 | 530,912 | |||||||||||||||||||||||||||
Multi-family mortgage | — | — | 32 | 603,772 | 603,804 | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner occupied | 480 | — | 3,188 | 1,228,403 | 1,232,071 | |||||||||||||||||||||||||||
Non-owner occupied | 4,059 | — | 3,351 | 1,936,115 | 1,943,525 | |||||||||||||||||||||||||||
Consumer and other | 10,961 | 1,836 | 9,203 | 389,873 | 411,873 | |||||||||||||||||||||||||||
Total | $ | 47,043 | $ | 12,693 | $ | 48,230 | $ | 9,300,817 | $ | 9,408,783 |
September 30, 2024 | Nonaccrual with no related allowance | Nonaccrual with related allowance | Related allowance | |||||||||||||||||
Commercial and industrial | $ | 8,535 | $ | 13,923 | $ | 9,906 | ||||||||||||||
Construction | — | 11,181 | 1,284 | |||||||||||||||||
Residential real estate: | ||||||||||||||||||||
1-to-4 family mortgage | 1,561 | 7,038 | 140 | |||||||||||||||||
Residential line of credit | 147 | 80 | 1 | |||||||||||||||||
Multi-family mortgage | — | 25 | 1 | |||||||||||||||||
Commercial real estate: | ||||||||||||||||||||
Owner occupied | 6,415 | 2,489 | 109 | |||||||||||||||||
Non-owner occupied | 2,598 | 457 | 6 | |||||||||||||||||
Consumer and other | — | 10,136 | 526 | |||||||||||||||||
Total | $ | 19,256 | $ | 45,329 | $ | 11,973 |
December 31, 2023 | Nonaccrual with no related allowance | Nonaccrual with related allowance | Related allowance | |||||||||||||||||
Commercial and industrial | $ | 3,678 | $ | 18,052 | $ | 5,011 | ||||||||||||||
Construction | 2,267 | 605 | 59 | |||||||||||||||||
Residential real estate: | ||||||||||||||||||||
1-to-4 family mortgage | 1,444 | 5,274 | 103 | |||||||||||||||||
Residential line of credit | 685 | 451 | 8 | |||||||||||||||||
Multi-family mortgage | — | 32 | 1 | |||||||||||||||||
Commercial real estate: | ||||||||||||||||||||
Owner occupied | 2,920 | 268 | 15 | |||||||||||||||||
Non-owner occupied | 3,316 | 35 | 1 | |||||||||||||||||
Consumer and other | — | 9,203 | 498 | |||||||||||||||||
Total | $ | 14,310 | $ | 33,920 | $ | 5,696 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Commercial and industrial | $ | 46 | $ | 302 | $ | 615 | $ | 350 | |||||||||||||||
Construction | 308 | — | 448 | 52 | |||||||||||||||||||
Residential real estate: | |||||||||||||||||||||||
1-to-4 family mortgage | 6 | 83 | 40 | 232 | |||||||||||||||||||
Residential line of credit | 1 | 34 | 40 | 85 | |||||||||||||||||||
Multi-family mortgage | — | 1 | 1 | 2 | |||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||
Owner occupied | — | — | 124 | 97 | |||||||||||||||||||
Non-owner occupied | — | 58 | 89 | 195 | |||||||||||||||||||
Consumer and other | — | 100 | — | 416 | |||||||||||||||||||
Total | $ | 361 | $ | 578 | $ | 1,357 | $ | 1,429 |
Three Months Ended September 30, 2024 | Term extension | Payment deferral and term extension | Interest rate reduction and term extension | Payment deferral, interest rate reduction, and term extension | Total | % of total class of financing receivables | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | — | $ | 7,038 | $ | — | $ | — | $ | 7,038 | 0.4 | % | ||||||||||||||||||||||||||
Construction | $ | — | — | — | 1,713 | 1,713 | 0.2 | % | ||||||||||||||||||||||||||||||
Total | $ | — | $ | 7,038 | $ | — | $ | 1,713 | $ | 8,751 | 0.1 | % |
Nine Months Ended September 30, 2024 | Term extension | Payment deferral and term extension | Interest rate reduction and term extension | Payment deferral, interest rate reduction, and term extension | Total | % of total class of financing receivables | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | — | $ | 7,038 | $ | — | $ | — | $ | 7,038 | 0.4 | % | ||||||||||||||||||||||||||
Construction | — | 14,195 | — | 1,713 | 15,908 | 1.5 | % | |||||||||||||||||||||||||||||||
Consumer and other | 38 | — | 97 | — | 135 | — | % | |||||||||||||||||||||||||||||||
Total | $ | 38 | $ | 21,233 | $ | 97 | $ | 1,713 | $ | 23,081 | 0.2 | % |
Three Months Ended September 30, 2024 | Weighted average term extension (in months) | Weighted average payment deferral (in months) | Weighted average interest rate reduction | |||||||||||||||||
Commercial and industrial | 12 | 12 | —% | |||||||||||||||||
Construction | 360 | 5 | 0.10% | |||||||||||||||||
Nine Months Ended September 30, 2024 | Weighted average term extension (in months) | Weighted average payment deferral (in months) | Weighted average interest rate reduction | |||||||||||||||||
Commercial and industrial | 12 | 12 | — | |||||||||||||||||
Construction | 44 | 3 | 0.10% | |||||||||||||||||
Consumer and other | 25 | — | 1.49% |
September 30, 2024 | 30-89 days past due and accruing interest | 90 days or more and accruing interest | Nonaccrual loans(1) | Loans current on payments and accruing interest | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | 7,038 | $ | — | $ | 7,038 | ||||||||||||||||||||||
Construction | — | — | 1,713 | 14,195 | 15,908 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | — | — | 22 | — | 22 | |||||||||||||||||||||||||||
Consumer and other | 32 | — | — | 104 | 136 | |||||||||||||||||||||||||||
Total | $ | 32 | $ | — | $ | 8,773 | $ | 14,299 | $ | 23,104 |
September 30, 2024 | ||||||||||||||||||||||||||||||||
Type of Collateral | ||||||||||||||||||||||||||||||||
Real Estate | Farmland | Business Assets | Total | Individually assessed allowance for credit loss | ||||||||||||||||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | 21,061 | $ | 21,061 | $ | 9,722 | ||||||||||||||||||||||
Construction | 22,060 | 1,653 | — | 23,713 | 907 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 1,562 | — | — | 1,562 | — | |||||||||||||||||||||||||||
Residential line of credit | 148 | — | — | 148 | — | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner occupied | — | 6,415 | — | 6,415 | — | |||||||||||||||||||||||||||
Non-owner occupied | 7,264 | — | — | 7,264 | — | |||||||||||||||||||||||||||
Total | $ | 31,034 | $ | 8,068 | $ | 21,061 | $ | 60,163 | $ | 10,629 |
December 31, 2023 | ||||||||||||||||||||||||||||||||
Type of Collateral | ||||||||||||||||||||||||||||||||
Real Estate | Farmland | Business Assets | Total | Individually assessed allowance for credit loss | ||||||||||||||||||||||||||||
Commercial and industrial | $ | — | $ | 363 | $ | 20,599 | $ | 20,962 | $ | 4,946 | ||||||||||||||||||||||
Construction | 8,224 | — | — | 8,224 | 30 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 5,317 | — | — | 5,317 | 129 | |||||||||||||||||||||||||||
Residential line of credit | 1,245 | — | — | 1,245 | 10 | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner occupied | 1,975 | 1,160 | — | 3,135 | — | |||||||||||||||||||||||||||
Non-owner occupied | 3,316 | — | — | 3,316 | — | |||||||||||||||||||||||||||
Consumer and other | 112 | — | — | 112 | 21 | |||||||||||||||||||||||||||
Total | $ | 20,189 | $ | 1,523 | $ | 20,599 | $ | 42,311 | $ | 5,136 |
Commercial and industrial | Construction | 1-to-4 family residential mortgage | Residential line of credit | Multi-family residential mortgage | Commercial real estate owner occupied | Commercial real estate non-owner occupied | Consumer and other | Total | ||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance - June 30, 2024 | $ | 22,530 | $ | 34,170 | $ | 25,631 | $ | 10,097 | $ | 8,810 | $ | 11,312 | $ | 24,543 | $ | 17,962 | $ | 155,055 | ||||||||||||||||||||||||||||||||||||||
Provision for (reversal of) credit losses on loans HFI | 1,670 | (3,612) | 341 | 662 | 834 | 243 | 98 | 1,620 | 1,856 | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries of loans previously charged-off | 23 | — | 9 | 18 | — | 12 | — | 202 | 264 | |||||||||||||||||||||||||||||||||||||||||||||||
Loans charged off | (90) | — | (2) | (53) | — | — | — | (770) | (915) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance - September 30, 2024 | $ | 24,133 | $ | 30,558 | $ | 25,979 | $ | 10,724 | $ | 9,644 | $ | 11,567 | $ | 24,641 | $ | 19,014 | $ | 156,260 | ||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance - December 31, 2023 | $ | 19,599 | $ | 35,372 | $ | 26,505 | $ | 9,468 | $ | 8,842 | $ | 10,653 | $ | 22,965 | $ | 16,922 | $ | 150,326 | ||||||||||||||||||||||||||||||||||||||
Provision for (reversal of) credit losses on loans HFI | 4,636 | (4,722) | (306) | 1,311 | 802 | 674 | 1,676 | 3,577 | 7,648 | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries of loans previously charged-off | 57 | — | 75 | 18 | — | 240 | — | 651 | 1,041 | |||||||||||||||||||||||||||||||||||||||||||||||
Loans charged off | (159) | (92) | (295) | (73) | — | — | — | (2,136) | (2,755) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance - September 30, 2024 | $ | 24,133 | $ | 30,558 | $ | 25,979 | $ | 10,724 | $ | 9,644 | $ | 11,567 | $ | 24,641 | $ | 19,014 | $ | 156,260 |
Commercial and industrial | Construction | 1-to-4 family residential mortgage | Residential line of credit | Multi-family residential mortgage | Commercial real estate owner occupied | Commercial real estate non-owner occupied | Consumer and other | Total | ||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance - June 30, 2023 | $ | 11,311 | $ | 39,920 | $ | 27,407 | $ | 9,185 | $ | 6,828 | $ | 8,467 | $ | 22,877 | $ | 14,669 | $ | 140,664 | ||||||||||||||||||||||||||||||||||||||
Provision for (reversal of) credit losses on loans HFI | 6,293 | (2,025) | (1,724) | (23) | 20 | 2,046 | (130) | 1,574 | 6,031 | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries of loans previously charged-off | 112 | — | 16 | 1 | — | 13 | — | 93 | 235 | |||||||||||||||||||||||||||||||||||||||||||||||
Loans charged off | (154) | — | (4) | — | — | — | — | (638) | (796) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance - September 30, 2023 | $ | 17,562 | $ | 37,895 | $ | 25,695 | $ | 9,163 | $ | 6,848 | $ | 10,526 | $ | 22,747 | $ | 15,698 | $ | 146,134 | ||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance - December 31, 2022 | $ | 11,106 | $ | 39,808 | $ | 26,141 | $ | 7,494 | $ | 6,490 | $ | 7,783 | $ | 21,916 | $ | 13,454 | $ | 134,192 | ||||||||||||||||||||||||||||||||||||||
Provision for (reversal of) credit losses on loans HFI | 6,475 | (1,923) | (466) | 1,668 | 358 | 2,792 | 831 | 3,868 | 13,603 | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries of loans previously charged-off | 192 | 10 | 56 | 1 | — | 95 | — | 440 | 794 | |||||||||||||||||||||||||||||||||||||||||||||||
Loans charged off | (211) | — | (36) | — | — | (144) | — | (2,064) | (2,455) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance - September 30, 2023 | $ | 17,562 | $ | 37,895 | $ | 25,695 | $ | 9,163 | $ | 6,848 | $ | 10,526 | $ | 22,747 | $ | 15,698 | $ | 146,134 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Balance at beginning of period | $ | 4,173 | $ | 1,974 | $ | 3,192 | $ | 5,794 | ||||||||||||||||||
Transfers from loans | — | 64 | 2,400 | 657 | ||||||||||||||||||||||
Transfers to other assets | — | (75) | — | (75) | ||||||||||||||||||||||
Proceeds from sale of other real estate owned | (412) | (537) | (1,846) | (5,692) | ||||||||||||||||||||||
Gain on sale of other real estate owned | 18 | 93 | 33 | 835 | ||||||||||||||||||||||
Write-downs and partial liquidations | — | (15) | — | (15) | ||||||||||||||||||||||
Balance at end of period | $ | 3,779 | $ | 1,504 | $ | 3,779 | $ | 1,504 |
September 30, | December 31, | ||||||||||||||||
Classification | 2024 | 2023 | |||||||||||||||
Right-of-use assets: | |||||||||||||||||
Operating leases | Operating lease right-of-use assets | $ | 47,346 | $ | 54,295 | ||||||||||||
Finance leases | 1,173 | 1,256 | |||||||||||||||
Total right-of-use assets | $ | 48,519 | $ | 55,551 | |||||||||||||
Lease liabilities: | |||||||||||||||||
Operating leases | Operating lease liabilities | $ | 59,584 | $ | 67,643 | ||||||||||||
Finance leases | 1,254 | 1,326 | |||||||||||||||
Total lease liabilities | $ | 60,838 | $ | 68,969 | |||||||||||||
Weighted average remaining lease term (in years) - operating | 11.1 | 11.6 | |||||||||||||||
Weighted average remaining lease term (in years) - finance | 10.6 | 11.4 | |||||||||||||||
Weighted average discount rate - operating | 3.41 | % | 3.39 | % | |||||||||||||
Weighted average discount rate - finance | 1.76 | % | 1.76 | % |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||||||||
Classification | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||
Operating lease costs: | |||||||||||||||||||||||||||||
Amortization of right-of-use asset | Occupancy and equipment | $ | 1,362 | $ | 2,104 | $ | 5,048 | $ | 6,226 | ||||||||||||||||||||
Short-term lease cost | Occupancy and equipment | 96 | 133 | 282 | 397 | ||||||||||||||||||||||||
Variable lease cost | Occupancy and equipment | 321 | 238 | 1,024 | 862 | ||||||||||||||||||||||||
Gain on lease modifications and terminations | Occupancy and equipment | — | — | — | (73) | ||||||||||||||||||||||||
Finance lease costs: | |||||||||||||||||||||||||||||
Interest on lease liabilities | Interest expense on borrowings | 6 | 6 | 17 | 18 | ||||||||||||||||||||||||
Amortization of right-of-use asset | Occupancy and equipment | 28 | 28 | 83 | 83 | ||||||||||||||||||||||||
Sublease income | Occupancy and equipment | (96) | (254) | (407) | (750) | ||||||||||||||||||||||||
Total lease cost | $ | 1,717 | $ | 2,255 | $ | 6,047 | $ | 6,763 |
Operating | Finance | ||||||||||
Leases | Lease | ||||||||||
Lease payments due: | |||||||||||
September 30, 2025 | $ | 2,154 | $ | 30 | |||||||
September 30, 2026 | 8,290 | 121 | |||||||||
September 30, 2027 | 8,016 | 123 | |||||||||
September 30, 2028 | 7,554 | 125 | |||||||||
September 30, 2029 | 6,579 | 127 | |||||||||
Thereafter | 40,285 | 850 | |||||||||
Total undiscounted future minimum lease payments | 72,878 | 1,376 | |||||||||
Less: imputed interest | (13,294) | (122) | |||||||||
Lease liabilities | $ | 59,584 | $ | 1,254 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Carrying value at beginning of period | $ | 164,505 | $ | 166,433 | $ | 164,249 | $ | 168,365 | |||||||||||||||
Capitalization | 1,418 | 2,073 | 4,067 | 6,134 | |||||||||||||||||||
Change in fair value: | |||||||||||||||||||||||
Due to payoffs/paydowns | (3,518) | (3,306) | (10,067) | (9,095) | |||||||||||||||||||
Due to change in valuation inputs or assumptions | (5,308) | 7,510 | (1,152) | 7,306 | |||||||||||||||||||
Carrying value at end of period | $ | 157,097 | $ | 172,710 | $ | 157,097 | $ | 172,710 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
$ | 7,244 | $ | 7,363 | $ | 21,907 | $ | 22,717 | ||||||||||||||||
Change in fair value of mortgage servicing rights | (8,826) | 4,204 | (11,219) | (1,789) | |||||||||||||||||||
Change in fair value of derivative hedging instruments | 4,336 | (7,928) | (648) | (9,564) | |||||||||||||||||||
Servicing income | 2,754 | 3,639 | 10,040 | 11,364 | |||||||||||||||||||
Servicing expenses | 1,732 | 1,953 | 5,612 | 6,167 | |||||||||||||||||||
Net servicing income | $ | 1,022 | $ | 1,686 | $ | 4,428 | $ | 5,197 |
September 30, | December 31, | |||||||||||||
2024 | 2023 | |||||||||||||
Unpaid principal balance of mortgage loans sold and serviced for others | $ | 10,402,118 | $ | 10,762,906 | ||||||||||
Weighted-average prepayment speed (CPR) | 6.81 | % | 6.19 | % | ||||||||||
Estimated impact on fair value of a 10% increase | $ | (4,563) | $ | (4,616) | ||||||||||
Estimated impact on fair value of a 20% increase | $ | (8,819) | $ | (8,924) | ||||||||||
Discount rate | 9.48 | % | 9.62 | % | ||||||||||
Estimated impact on fair value of a 100 bp increase | $ | (7,286) | $ | (7,637) | ||||||||||
Estimated impact on fair value of a 200 bp increase | $ | (13,960) | $ | (14,624) | ||||||||||
Weighted-average coupon interest rate | 3.57 | % | 3.47 | % | ||||||||||
Weighted-average servicing fee (basis points) | 27 | 27 | ||||||||||||
Weighted-average remaining maturity (in months) | 336 | 334 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||
Federal taxes calculated at statutory rate | $ | 2,392 | 21.0 | % | $ | 4,862 | 21.0 | % | $ | 20,275 | 21.0 | % | $ | 24,018 | 21.0 | % | ||||||||||||||||||||||
(Decrease) increase resulting from: | ||||||||||||||||||||||||||||||||||||||
State taxes, net of federal benefit | (986) | (8.7) | % | (469) | (2.0) | % | (776) | (0.8) | % | 429 | 0.4 | % | ||||||||||||||||||||||||||
(Benefit) expense from equity based compensation | (1) | — | % | (11) | — | % | 75 | 0.1 | % | 173 | 0.2 | % | ||||||||||||||||||||||||||
Municipal interest income, net of interest disallowance | (313) | (2.7) | % | (448) | (1.9) | % | (1,014) | (1.1) | % | (1,355) | (1.2) | % | ||||||||||||||||||||||||||
Bank-owned life insurance | (81) | (0.7) | % | (84) | (0.4) | % | (692) | (0.7) | % | (290) | (0.3) | % | ||||||||||||||||||||||||||
Section 162(m) limitation | 43 | 0.4 | % | 57 | 0.2 | % | 247 | 0.3 | % | 287 | 0.3 | % | ||||||||||||||||||||||||||
Other | 120 | 1.0 | % | 68 | 0.3 | % | 278 | 0.3 | % | 245 | 0.2 | % | ||||||||||||||||||||||||||
Income tax expense, as reported | $ | 1,174 | 10.3 | % | $ | 3,975 | 17.2 | % | $ | 18,393 | 19.1 | % | $ | 23,507 | 20.6 | % |
September 30, | December 31, | |||||||||||||
2024 | 2023 | |||||||||||||
Commitments to extend credit, excluding interest rate lock commitments | $ | 2,713,360 | $ | 2,906,016 | ||||||||||
Letters of credit | 82,284 | 77,055 | ||||||||||||
Balance at end of period | $ | 2,795,644 | $ | 2,983,071 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Balance at beginning of period | $ | 5,984 | $ | 14,810 | $ | 8,770 | $ | 22,969 | |||||||||||||||
Provision for (reversal of) credit losses on unfunded commitments | 58 | (3,210) | (2,728) | (11,369) | |||||||||||||||||||
Balance at end of period | $ | 6,042 | $ | 11,600 | $ | 6,042 | $ | 11,600 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Balance at beginning of period | $ | 811 | $ | 1,129 | $ | 899 | $ | 1,621 | ||||||||||||||||||
Provision for (reversal of) loan repurchases or indemnifications | 75 | (200) | 200 | (650) | ||||||||||||||||||||||
Losses on loans repurchased or indemnified | (178) | — | (391) | (42) | ||||||||||||||||||||||
Balance at end of period | $ | 708 | $ | 929 | $ | 708 | $ | 929 | ||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Designated fair value hedge: | |||||||||||||||||||||||
Interest expense on deposits | $ | — | $ | (1,927) | $ | — | $ | (5,204) | |||||||||||||||
Interest expense on borrowings | — | (977) | (645) | (2,631) | |||||||||||||||||||
Total | $ | — | $ | (2,904) | $ | (645) | $ | (7,835) |
December 31, 2023 | |||||||||||||||||
Line item on the balance sheet | Carrying amount of the hedged item | Cumulative decrease in fair value hedging adjustment included in the carrying amount of the hedged item | |||||||||||||||
Money market and savings deposits | $ | 198,143 | (1) | $ | (4,497) | ||||||||||||
Borrowings | 98,715 | (2) | (673) | ||||||||||||||
Total | $ | 296,858 | $ | (5,170) |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Amount of loss recognized in other comprehensive income (loss), net of tax benefit of $21, $35, $151 and $99 | $ | (59) | $ | (101) | $ | (428) | $ | (281) |
September 30, 2024 | ||||||||||||||||||||
Notional Amount | Asset | Liability | ||||||||||||||||||
Interest rate contracts | $ | 542,155 | $ | 24,725 | $ | 24,763 | ||||||||||||||
Forward commitments | 240,000 | — | 393 | |||||||||||||||||
Interest rate-lock commitments | 105,714 | 1,398 | — | |||||||||||||||||
Futures contracts | 263,500 | — | 1,334 | |||||||||||||||||
Total | $ | 1,151,369 | $ | 26,123 | $ | 26,490 |
December 31, 2023 | ||||||||||||||||||||
Notional Amount | Asset | Liability | ||||||||||||||||||
Interest rate contracts | $ | 569,865 | $ | 32,179 | $ | 32,184 | ||||||||||||||
Forward commitments | 159,000 | — | 861 | |||||||||||||||||
Interest rate-lock commitments | 69,217 | 1,203 | — | |||||||||||||||||
Futures contracts | 254,000 | 777 | — | |||||||||||||||||
Total | $ | 1,052,082 | $ | 34,159 | $ | 33,045 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Included in mortgage banking income: | ||||||||||||||||||||||||||
Interest rate lock commitments | $ | 18 | $ | (537) | $ | 194 | $ | (358) | ||||||||||||||||||
Forward commitments | (1,549) | 1,418 | (1,115) | 2,154 | ||||||||||||||||||||||
Futures contracts | 3,612 | (7,009) | (787) | (7,593) | ||||||||||||||||||||||
Option contracts | — | — | — | (1,125) | ||||||||||||||||||||||
Total | $ | 2,081 | $ | (6,128) | $ | (1,708) | $ | (6,922) |
Gross amounts not offset on the consolidated balance sheets | ||||||||||||||||||||||||||||||||||||||
Gross amounts recognized | Gross amounts offset on the consolidated balance sheets | Net amounts presented on the consolidated balance sheets | Financial instruments | Financial collateral pledged | Net Amount | |||||||||||||||||||||||||||||||||
September 30, 2024 | ||||||||||||||||||||||||||||||||||||||
Derivative financial assets | $ | 21,372 | $ | — | $ | 21,372 | $ | 3,452 | $ | — | $ | 17,920 | ||||||||||||||||||||||||||
Derivative financial liabilities | $ | 9,721 | $ | — | $ | 9,721 | $ | 3,452 | $ | 6,269 | $ | — | ||||||||||||||||||||||||||
December 31, 2023 | ||||||||||||||||||||||||||||||||||||||
Derivative financial assets | $ | 31,468 | $ | — | $ | 31,468 | $ | 6,502 | $ | — | $ | 24,966 | ||||||||||||||||||||||||||
Derivative financial liabilities | $ | 11,330 | $ | — | $ | 11,330 | $ | 6,502 | $ | 4,828 | $ | — |
Investment securities | Investment securities are recorded at fair value on a recurring basis. Fair values for securities are based on quoted market prices, where available. If quoted prices are not available, fair values are based on quoted market prices of similar instruments or are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the pricing relationship or correlation among other benchmark quoted securities. Investment securities valued using quoted market prices of similar instruments or that are valued using matrix pricing are classified as Level 2. | ||||
Loans held for sale | Mortgage loans held for sale are carried at fair value determined using current secondary market prices for loans with similar characteristics, that is, using Level 2 inputs. | ||||
Derivatives | The fair value of the Company's interest rate swap agreements to facilitate customer transactions are based upon fair values provided from entities that engage in interest rate swap activity and is based upon projected future cash flows and interest rates. The fair value of interest rate lock commitments associated with the mortgage pipeline is based on fees currently charged to enter into similar agreements, and for fixed-rate commitments, the difference between current levels of interest rates and the committed rates is also considered. The fair values of the Company's designated cash flow and fair value hedges are determined by calculating the difference between the discounted fixed rate cash flows and the discounted variable rate cash flows. The fair values of both the Company's hedges, including designated cash flow hedges and designated fair value hedges are based on pricing models that utilize observable market inputs. These financial instruments are classified as Level 2. | ||||
OREO | OREO is comprised of properties obtained in partial or total satisfaction of loan obligations and excess land and facilities held for sale. OREO acquired in settlement of indebtedness is recorded at the lower of the carrying amount of the loan or the fair value of the real estate less costs to sell. Fair value is determined on a nonrecurring basis based on appraisals by qualified licensed appraisers and is adjusted for management’s estimates of costs to sell and holding period discounts. OREO valuations are classified as Level 3. | ||||
Mortgage servicing rights | MSRs are carried at fair value. Fair value is determined using an income approach with various assumptions including expected cash flows, market discount rates, prepayment speeds, servicing costs, and other factors. As such, MSRs are considered Level 3. | ||||
Collateral- dependent loans | Collateral-dependent loans are loans for which, based on current information and events, the Company has determined foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the loan to be provided substantially through the operation or sale of the collateral and it is probable that the creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement. Collateral-dependent loans are classified as Level 3. |
At September 30, 2024 | Quoted prices in active markets for identical assets (liabilities) (level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total | ||||||||||||||||||||||
Recurring valuations: | ||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||
AFS debt securities: | ||||||||||||||||||||||||||
U.S. government agency securities | $ | — | $ | 516,833 | $ | — | $ | 516,833 | ||||||||||||||||||
Mortgage-backed securities - residential | — | 879,589 | — | 879,589 | ||||||||||||||||||||||
Mortgage-backed securities - commercial | — | 16,289 | — | 16,289 | ||||||||||||||||||||||
Municipal securities | — | 154,229 | — | 154,229 | ||||||||||||||||||||||
Corporate securities | — | 982 | — | 982 | ||||||||||||||||||||||
Total securities | $ | — | $ | 1,567,922 | $ | — | $ | 1,567,922 | ||||||||||||||||||
Loans held for sale, at fair value | $ | — | $ | 72,608 | $ | — | $ | 72,608 | ||||||||||||||||||
Mortgage servicing rights | — | — | 157,097 | 157,097 | ||||||||||||||||||||||
Derivatives | — | 26,123 | — | 26,123 | ||||||||||||||||||||||
Financial Liabilities: | ||||||||||||||||||||||||||
Derivatives | — | 26,490 | — | 26,490 |
At December 31, 2023 | Quoted prices in active markets for identical assets (liabilities) (level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total | ||||||||||||||||||||||
Recurring valuations: | ||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||
AFS debt securities: | ||||||||||||||||||||||||||
U.S. government agency securities | $ | — | $ | 203,956 | $ | — | $ | 203,956 | ||||||||||||||||||
Mortgage-backed securities - residential | — | 896,971 | — | 896,971 | ||||||||||||||||||||||
Mortgage-backed securities - commercial | — | 16,961 | — | 16,961 | ||||||||||||||||||||||
Municipal securities | — | 242,263 | — | 242,263 | ||||||||||||||||||||||
U.S. Treasury securities | — | 108,496 | — | 108,496 | ||||||||||||||||||||||
Corporate securities | — | 3,326 | — | 3,326 | ||||||||||||||||||||||
Total securities | $ | — | $ | 1,471,973 | $ | — | $ | 1,471,973 | ||||||||||||||||||
Loans held for sale, at fair value | $ | — | $ | 46,618 | $ | — | $ | 46,618 | ||||||||||||||||||
Mortgage servicing rights | — | — | 164,249 | 164,249 | ||||||||||||||||||||||
Derivatives | — | 34,738 | — | 34,738 | ||||||||||||||||||||||
Financial Liabilities: | ||||||||||||||||||||||||||
Derivatives | — | 38,215 | — | 38,215 |
At September 30, 2024 | Quoted prices in active markets for identical assets (liabilities (level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total | ||||||||||||||||||||||
Nonrecurring valuations: | ||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||
Other real estate owned | $ | — | $ | — | $ | 2,243 | $ | 2,243 | ||||||||||||||||||
Collateral-dependent net loans held for investment: | ||||||||||||||||||||||||||
Commercial and industrial | — | — | 2,350 | 2,350 | ||||||||||||||||||||||
Construction | — | — | 6,958 | 6,958 | ||||||||||||||||||||||
Total collateral-dependent loans | $ | — | $ | — | $ | 9,308 | $ | 9,308 |
At December 31, 2023 | Quoted prices in active markets for identical assets (liabilities) (level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total | ||||||||||||||||||||||
Nonrecurring valuations: | ||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||
Other real estate owned | $ | — | $ | — | $ | 2,400 | $ | 2,400 | ||||||||||||||||||
Collateral-dependent net loans held for investment: | ||||||||||||||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | 12,338 | $ | 12,338 | ||||||||||||||||||
Construction | — | — | 203 | 203 | ||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-4 family mortgage | — | — | 429 | 429 | ||||||||||||||||||||||
Consumer and other | — | — | 71 | 71 | ||||||||||||||||||||||
Total collateral-dependent loans | $ | — | $ | — | $ | 13,041 | $ | 13,041 |
Three Months Ended September 30, 2023 | ||||||||||||||||||||
Principal balance | Fair Value discount | Fair Value | ||||||||||||||||||
Carrying value at beginning of period | $ | 12,232 | $ | (2,965) | $ | 9,267 | ||||||||||||||
Change in fair value: | ||||||||||||||||||||
Changes in valuation included in other noninterest income | — | (7) | (7) | |||||||||||||||||
Carrying value at end of period | $ | 12,232 | $ | (2,972) | $ | 9,260 | ||||||||||||||
Nine Months Ended September 30, 2023 | ||||||||||||||||||||
Principal balance | Fair Value discount | Fair Value | ||||||||||||||||||
Carrying value at beginning of period | $ | 34,357 | $ | (3,867) | $ | 30,490 | ||||||||||||||
Change in fair value: | ||||||||||||||||||||
Paydowns and payoffs | (22,125) | — | (22,125) | |||||||||||||||||
Changes in valuation included in other noninterest income | — | 895 | 895 | |||||||||||||||||
Carrying value at end of period | $ | 12,232 | $ | (2,972) | $ | 9,260 |
September 30, 2024 | ||||||||||||||||||||||||||
Financial instrument | Fair Value | Valuation technique | Significant unobservable inputs | Range of inputs | ||||||||||||||||||||||
Collateral-dependent net loans held for investment | $ | 9,308 | Valuation of collateral | Discount for comparable sales | 10%-70% | |||||||||||||||||||||
Other real estate owned | $ | 2,243 | Appraised value of property less costs to sell | Discount for costs to sell | 0%-15% |
December 31, 2023 | ||||||||||||||||||||||||||
Financial instrument | Fair Value | Valuation technique | Significant unobservable inputs | Range of inputs | ||||||||||||||||||||||
Collateral-dependent net loans held for investment | $ | 13,041 | Valuation of collateral | Discount for comparable sales | 10%-61% | |||||||||||||||||||||
Other real estate owned | $ | 2,400 | Appraised value of property less costs to sell | Discount for costs to sell | 0%-15% |
September 30, | December 31, | |||||||||||||
2024 | 2023 | |||||||||||||
Loans held for sale under a fair value option: | ||||||||||||||
Mortgage loans held for sale | 72,608 | 46,618 | ||||||||||||
Loans held for sale not accounted for under a fair value option: | ||||||||||||||
Mortgage loans held for sale - guaranteed GNMA repurchase option | 30,537 | 21,229 | ||||||||||||
Total loans held for sale | $ | 103,145 | $ | 67,847 |
September 30, | December 31, | |||||||||||||
2024 | 2023 | |||||||||||||
Aggregate fair value | $ | 72,608 | $ | 46,618 | ||||||||||
Aggregate unpaid principal balance | 71,184 | 45,509 | ||||||||||||
Difference | $ | 1,424 | $ | 1,109 |
Fair Value | ||||||||||||||||||||||||||||||||
September 30, 2024 | Carrying amount | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 951,750 | $ | 951,750 | $ | — | $ | — | $ | 951,750 | ||||||||||||||||||||||
Investment securities | 1,567,922 | — | 1,567,922 | — | 1,567,922 | |||||||||||||||||||||||||||
Net loans held for investment | 9,321,869 | — | — | 9,053,392 | 9,053,392 | |||||||||||||||||||||||||||
Loans held for sale, at fair value | 72,608 | — | 72,608 | — | 72,608 | |||||||||||||||||||||||||||
Interest receivable | 52,228 | 1,304 | 7,421 | 43,503 | 52,228 | |||||||||||||||||||||||||||
Mortgage servicing rights | 157,097 | — | — | 157,097 | 157,097 | |||||||||||||||||||||||||||
Derivatives | 26,123 | — | 26,123 | — | 26,123 | |||||||||||||||||||||||||||
Financial liabilities: | ||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||
Without stated maturities | $ | 9,078,893 | $ | 9,078,893 | $ | — | $ | — | $ | 9,078,893 | ||||||||||||||||||||||
With stated maturities | 1,897,318 | — | 1,899,602 | — | 1,899,602 | |||||||||||||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | 19,708 | 19,708 | — | — | 19,708 | |||||||||||||||||||||||||||
Subordinated debt, net | 130,608 | — | — | 125,625 | 125,625 | |||||||||||||||||||||||||||
Interest payable | 20,581 | 4,052 | 16,154 | 375 | 20,581 | |||||||||||||||||||||||||||
Derivatives | 26,490 | — | 26,490 | — | 26,490 |
Fair Value | ||||||||||||||||||||||||||||||||
December 31, 2023 | Carrying amount | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 810,932 | $ | 810,932 | $ | — | $ | — | $ | 810,932 | ||||||||||||||||||||||
Investment securities | 1,471,973 | — | 1,471,973 | — | 1,471,973 | |||||||||||||||||||||||||||
Net loans held for investment | 9,258,457 | — | — | 9,068,518 | 9,068,518 | |||||||||||||||||||||||||||
Loans held for sale, at fair value | 46,618 | — | 46,618 | — | 46,618 | |||||||||||||||||||||||||||
Interest receivable | 52,715 | 388 | 8,551 | 43,776 | 52,715 | |||||||||||||||||||||||||||
Mortgage servicing rights | 164,249 | — | — | 164,249 | 164,249 | |||||||||||||||||||||||||||
Derivatives | 34,738 | — | 34,738 | — | 34,738 | |||||||||||||||||||||||||||
Financial liabilities: | ||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||
Without stated maturities | $ | 8,927,654 | $ | 8,927,654 | $ | — | $ | — | $ | 8,927,654 | ||||||||||||||||||||||
With stated maturities | 1,620,633 | — | 1,614,400 | — | 1,614,400 | |||||||||||||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | 108,764 | 108,764 | — | — | 108,764 | |||||||||||||||||||||||||||
Bank Term Funding Program | 130,000 | — | 130,000 | — | 130,000 | |||||||||||||||||||||||||||
Subordinated debt, net | 129,645 | — | — | 122,671 | 122,671 | |||||||||||||||||||||||||||
Interest payable | 18,809 | 4,104 | 13,205 | 1,500 | 18,809 | |||||||||||||||||||||||||||
Derivatives | 38,215 | — | 38,215 | — | 38,215 |
Three Months Ended September 30, 2024 | Banking | Mortgage | Consolidated | |||||||||||||||||
Net interest income | $ | 104,335 | $ | 1,682 | $ | 106,017 | ||||||||||||||
Provisions for credit losses | 1,861 | 53 | 1,914 | |||||||||||||||||
Mortgage banking income | — | 16,043 | 16,043 | |||||||||||||||||
Change in fair value of mortgage servicing rights, net of hedging(1) | — | (4,490) | (4,490) | |||||||||||||||||
Other noninterest (loss) income | (28,370) | 320 | (28,050) | |||||||||||||||||
Depreciation and amortization | 3,141 | 114 | 3,255 | |||||||||||||||||
Amortization of intangibles | 719 | — | 719 | |||||||||||||||||
Other noninterest mortgage banking expense | — | — | — | |||||||||||||||||
Other noninterest expense | 59,425 | 12,813 | 72,238 | |||||||||||||||||
Income before income taxes | $ | 10,819 | $ | 575 | $ | 11,394 | ||||||||||||||
Income tax expense | 1,174 | |||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 10,220 | |||||||||||||||||||
Net income applicable to noncontrolling interest | — | |||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 10,220 | ||||||||||||||||||
Total assets | $ | 12,337,135 | $ | 583,087 | $ | 12,920,222 | ||||||||||||||
Goodwill | 242,561 | — | 242,561 |
Three Months Ended September 30, 2023 | Banking | Mortgage | Consolidated | |||||||||||||||||
Net interest income | $ | 99,359 | $ | 1,567 | $ | 100,926 | ||||||||||||||
Provisions for (reversals of) credit losses | 3,253 | (432) | 2,821 | |||||||||||||||||
Mortgage banking income | — | 15,722 | 15,722 | |||||||||||||||||
Change in fair value of mortgage servicing rights, net of hedging(1) | — | (3,724) | (3,724) | |||||||||||||||||
Other noninterest (loss) income | (4,031) | 75 | (3,956) | |||||||||||||||||
Depreciation and amortization | 2,514 | 167 | 2,681 | |||||||||||||||||
Amortization of intangibles | 889 | — | 889 | |||||||||||||||||
Other noninterest mortgage banking expense | — | — | — | |||||||||||||||||
Other noninterest expense | 65,309 | 14,118 | 79,427 | |||||||||||||||||
Income (loss) before income taxes | $ | 23,363 | $ | (213) | $ | 23,150 | ||||||||||||||
Income tax expense | 3,975 | |||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 19,175 | |||||||||||||||||||
Net income applicable to noncontrolling interest | — | |||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 19,175 | ||||||||||||||||||
Total assets | $ | 11,904,608 | $ | 585,023 | $ | 12,489,631 | ||||||||||||||
Goodwill | 242,561 | — | 242,561 |
Nine Months Ended September 30, 2024 | Banking(2) | Mortgage | Consolidated | |||||||||||||||||
Net interest income | $ | 303,990 | $ | 4,132 | $ | 308,122 | ||||||||||||||
Provisions for (reversals of) credit losses | 5,131 | (211) | 4,920 | |||||||||||||||||
Mortgage banking income | — | 47,915 | 47,915 | |||||||||||||||||
Change in fair value of mortgage servicing rights, net of hedging(1) | — | (11,867) | (11,867) | |||||||||||||||||
Other noninterest (loss) income | (19,687) | 712 | (18,975) | |||||||||||||||||
Depreciation and amortization | 8,594 | 363 | 8,957 | |||||||||||||||||
Amortization of intangibles | 2,260 | — | 2,260 | |||||||||||||||||
Other noninterest expense | 175,104 | 37,404 | 212,508 | |||||||||||||||||
Income before income taxes | $ | 93,214 | $ | 3,336 | $ | 96,550 | ||||||||||||||
Income tax expense | 18,393 | |||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 78,157 | |||||||||||||||||||
Net income applicable to noncontrolling interest(2) | 8 | |||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 78,149 | ||||||||||||||||||
Total assets | $ | 12,337,135 | $ | 583,087 | $ | 12,920,222 | ||||||||||||||
Goodwill | 242,561 | — | 242,561 |
Nine Months Ended September 30, 2023 | Banking(2) | Mortgage | Consolidated | |||||||||||||||||
Net interest income | $ | 301,438 | $ | 4,691 | $ | 306,129 | ||||||||||||||
Provisions for (reversals of) credit losses | 2,316 | (82) | 2,234 | |||||||||||||||||
Mortgage banking income | — | 47,669 | 47,669 | |||||||||||||||||
Change in fair value of mortgage servicing rights, net of hedging(1) | — | (11,353) | (11,353) | |||||||||||||||||
Other noninterest income (loss) | 18,942 | (54) | 18,888 | |||||||||||||||||
Depreciation and amortization | 6,783 | 578 | 7,361 | |||||||||||||||||
Amortization of intangibles | 2,819 | — | 2,819 | |||||||||||||||||
Other noninterest expense | 192,070 | 42,479 | 234,549 | |||||||||||||||||
Income (loss) before income taxes | $ | 116,392 | $ | (2,022) | $ | 114,370 | ||||||||||||||
Income tax expense | 23,507 | |||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 90,863 | |||||||||||||||||||
Net income applicable to noncontrolling interest(2) | 8 | |||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 90,855 | ||||||||||||||||||
Total assets | $ | 11,904,608 | $ | 585,023 | $ | 12,489,631 | ||||||||||||||
Goodwill | 242,561 | — | 242,561 |
September 30, 2024 | Actual | Minimum Requirement for Capital Adequacy with Capital Buffer | To Qualify as Well-Capitalized Under Prompt Corrective Action Provisions | |||||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||||||||
Total Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,686,651 | 15.1 | % | $ | 1,170,701 | 10.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,651,199 | 14.9 | % | 1,167,269 | 10.5 | % | $ | 1,111,684 | 10.0 | % | ||||||||||||||||||||||||||||
Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,447,410 | 13.0 | % | $ | 947,711 | 8.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,412,362 | 12.7 | % | 944,932 | 8.5 | % | $ | 889,347 | 8.0 | % | ||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,417,410 | 12.7 | % | $ | 780,468 | 7.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,412,362 | 12.7 | % | 778,179 | 7.0 | % | $ | 722,595 | 6.5 | % | ||||||||||||||||||||||||||||
Tier 1 Capital (to average assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,447,410 | 11.5 | % | $ | 505,439 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,412,362 | 11.2 | % | 504,643 | 4.0 | % | $ | 630,804 | 5.0 | % |
December 31, 2023 | Actual | Minimum Requirement for Capital Adequacy with Capital Buffer | To Qualify as Well-Capitalized Under Prompt Corrective Action Provisions | |||||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||||||||
Total Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,635,848 | 14.5 | % | $ | 1,182,028 | 10.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,600,950 | 14.2 | % | 1,179,886 | 10.5 | % | $ | 1,123,701 | 10.0 | % | ||||||||||||||||||||||||||||
Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,405,890 | 12.5 | % | $ | 956,880 | 8.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,370,991 | 12.2 | % | 955,145 | 8.5 | % | $ | 898,960 | 8.0 | % | ||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,375,890 | 12.2 | % | $ | 788,018 | 7.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,370,991 | 12.2 | % | 786,590 | 7.0 | % | $ | 730,405 | 6.5 | % | ||||||||||||||||||||||||||||
Tier 1 Capital (to average assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,405,890 | 11.3 | % | $ | 496,485 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,370,991 | 11.1 | % | 495,761 | 4.0 | % | $ | 619,701 | 5.0 | % |
Restricted Stock Units Outstanding | Weighted Average Grant Date Fair Value | |||||||||||||
Balance at beginning of period (unvested) | 323,520 | $ | 37.52 | |||||||||||
Granted | 178,570 | 35.87 | ||||||||||||
Vested | (144,860) | 37.94 | ||||||||||||
Forfeited | (8,279) | 37.55 | ||||||||||||
Balance at end of period (unvested) | 348,951 | $ | 36.51 |
Grant Year | Grant Price | Performance Period | PSUs Outstanding | |||||||||||||||||
2022 | $ | 44.44 | 2022 to 2024 | 48,710 | ||||||||||||||||
2023 | $ | 37.17 | 2023 to 2025 | 75,893 | ||||||||||||||||
2024 | $ | 35.60 | 2024 to 2026 | 98,790 |
Loans outstanding at January 1, 2024 | $ | 49,073 | ||||||
New loans and advances | 1,681 | |||||||
Change in related party status | — | |||||||
Repayments | (22,002) | |||||||
Loans outstanding at September 30, 2024 | $ | 28,752 |
As of or for the three months ended | As of or for the nine months ended | As of or for the year-ended | ||||||||||||||||||||||||||||||
September 30, | September 30, | December 31, | ||||||||||||||||||||||||||||||
(dollars in thousands, except share data) | 2024 | 2023 | 2024 | 2023 | 2023 | |||||||||||||||||||||||||||
Selected Balance Sheet Data | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 951,750 | $ | 848,318 | $ | 951,750 | $ | 848,318 | $ | 810,932 | ||||||||||||||||||||||
Investment securities, at fair value | 1,567,922 | 1,351,153 | 1,567,922 | 1,351,153 | 1,471,973 | |||||||||||||||||||||||||||
Loans held for sale | 103,145 | 103,858 | 103,145 | 103,858 | 67,847 | |||||||||||||||||||||||||||
Loans HFI | 9,478,129 | 9,287,225 | 9,478,129 | 9,287,225 | 9,408,783 | |||||||||||||||||||||||||||
Allowance for credit losses on loans HFI | (156,260) | (146,134) | (156,260) | (146,134) | (150,326) | |||||||||||||||||||||||||||
Total assets | 12,920,222 | 12,489,631 | 12,920,222 | 12,489,631 | 12,604,403 | |||||||||||||||||||||||||||
Interest-bearing deposits (non-brokered) | 8,230,867 | 8,105,713 | 8,230,867 | 8,105,713 | 8,179,430 | |||||||||||||||||||||||||||
Brokered deposits | 519,200 | 174,920 | 519,200 | 174,920 | 150,475 | |||||||||||||||||||||||||||
Noninterest-bearing deposits | 2,226,144 | 2,358,435 | 2,226,144 | 2,358,435 | 2,218,382 | |||||||||||||||||||||||||||
Total deposits | 10,976,211 | 10,639,068 | 10,976,211 | 10,639,068 | 10,548,287 | |||||||||||||||||||||||||||
Borrowings | 182,107 | 226,689 | 182,107 | 226,689 | 390,964 | |||||||||||||||||||||||||||
Allowance for credit losses on unfunded commitments | (6,042) | (11,600) | (6,042) | (11,600) | 8,770 | |||||||||||||||||||||||||||
Total common shareholders’ equity | 1,562,329 | 1,372,901 | 1,562,329 | 1,372,901 | 1,454,794 | |||||||||||||||||||||||||||
Selected Statement of Income Data | ||||||||||||||||||||||||||||||||
Total interest income | $ | 185,628 | $ | 173,912 | $ | 539,169 | $ | 503,575 | $ | 678,410 | ||||||||||||||||||||||
Total interest expense | 79,611 | 72,986 | 231,047 | 197,446 | 271,193 | |||||||||||||||||||||||||||
Net interest income | 106,017 | 100,926 | 308,122 | 306,129 | 407,217 | |||||||||||||||||||||||||||
Provisions for credit losses | 1,914 | 2,821 | 4,920 | 2,234 | 2,539 | |||||||||||||||||||||||||||
Total noninterest (loss) income | (16,497) | 8,042 | 17,073 | 55,204 | 70,543 | |||||||||||||||||||||||||||
Total noninterest expense | 76,212 | 82,997 | 223,725 | 244,729 | 324,929 | |||||||||||||||||||||||||||
Income before income taxes | 11,394 | 23,150 | 96,550 | 114,370 | 150,292 | |||||||||||||||||||||||||||
Income tax expense | 1,174 | 3,975 | 18,393 | 23,507 | 30,052 | |||||||||||||||||||||||||||
Net income applicable to noncontrolling interest | — | — | 8 | 8 | 16 | |||||||||||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 10,220 | $ | 19,175 | $ | 78,149 | $ | 90,855 | $ | 120,224 | ||||||||||||||||||||||
Net interest income (tax-equivalent basis) | $ | 106,634 | $ | 101,762 | $ | 310,087 | $ | 308,638 | $ | 410,562 | ||||||||||||||||||||||
Per Common Share | ||||||||||||||||||||||||||||||||
Basic net income | $ | 0.22 | $ | 0.41 | $ | 1.67 | $ | 1.94 | $ | 2.57 | ||||||||||||||||||||||
Diluted net income | 0.22 | 0.41 | 1.67 | 1.94 | 2.57 | |||||||||||||||||||||||||||
Book value(1) | 33.48 | 29.31 | 33.48 | 29.31 | 31.05 | |||||||||||||||||||||||||||
Tangible book value(2) | 28.15 | 23.93 | 28.15 | 23.93 | 25.69 | |||||||||||||||||||||||||||
Cash dividends declared | 0.17 | 0.15 | 0.51 | 0.45 | 0.60 | |||||||||||||||||||||||||||
Selected Ratios | ||||||||||||||||||||||||||||||||
Return on average: | ||||||||||||||||||||||||||||||||
Assets(3) | 0.32 | % | 0.61 | % | 0.83 | % | 0.95 | % | 0.95 | % | ||||||||||||||||||||||
Common shareholders’ equity(3) | 2.67 | % | 5.46 | % | 7.02 | % | 8.86 | % | 8.74 | % | ||||||||||||||||||||||
Tangible common equity(2) | 3.19 | % | 6.67 | % | 8.45 | % | 10.9 | % | 10.7 | % | ||||||||||||||||||||||
Efficiency ratio | 85.1 | % | 76.2 | % | 68.8 | % | 67.7 | % | 68.0 | % | ||||||||||||||||||||||
Core efficiency ratio (tax-equivalent basis)(2) | 58.4 | % | 63.1 | % | 58.2 | % | 63.3 | % | 62.9 | % | ||||||||||||||||||||||
Loans HFI to deposit ratio | 86.4 | % | 87.3 | % | 86.4 | % | 87.3 | % | 89.2 | % | ||||||||||||||||||||||
Noninterest-bearing deposits to total deposits | 20.3 | % | 22.2 | % | 20.3 | % | 22.2 | % | 21.0 | % | ||||||||||||||||||||||
Net interest margin (tax-equivalent basis) | 3.55 | % | 3.42 | % | 3.51 | % | 3.44 | % | 3.44 | % | ||||||||||||||||||||||
Yield on interest-earning assets | 6.20 | % | 5.87 | % | 6.13 | % | 5.64 | % | 5.72 | % | ||||||||||||||||||||||
Cost of interest-bearing liabilities | 3.63 | % | 3.41 | % | 3.58 | % | 3.05 | % | 3.16 | % | ||||||||||||||||||||||
Cost of total deposits | 2.83 | % | 2.58 | % | 2.79 | % | 2.30 | % | 2.39 | % | ||||||||||||||||||||||
As of or for the three months ended | As of or for the nine months ended | As of or for the year ended | ||||||||||||||||||||||||||||||
September 30, | September 30, | December 31, | ||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | 2023 | ||||||||||||||||||||||||||||
Credit Quality Ratios | ||||||||||||||||||||||||||||||||
Allowance for credit losses on loans HFI as a percentage of loans HFI | 1.65 | % | 1.57 | % | 1.65 | % | 1.57 | % | 1.60 | % | ||||||||||||||||||||||
Annualized net charge-offs as a percentage of average loans HFI | (0.03) | % | (0.02) | % | (0.02) | % | (0.02) | % | (0.01) | % | ||||||||||||||||||||||
Nonperforming loans HFI as a percentage of loans HFI | 0.96 | % | 0.59 | % | 0.96 | % | 0.59 | % | 0.65 | % | ||||||||||||||||||||||
Nonperforming assets as a percentage of total assets(4) | 0.99 | % | 0.71 | % | 0.99 | % | 0.71 | % | 0.69 | % | ||||||||||||||||||||||
Capital Ratios (Company) | ||||||||||||||||||||||||||||||||
Total common shareholders’ equity to assets | 12.1 | % | 11.0 | % | 12.1 | % | 11.0 | % | 11.5 | % | ||||||||||||||||||||||
Tangible common equity to tangible assets(2) | 10.4 | % | 9.16 | % | 10.4 | % | 9.16 | % | 9.74 | % | ||||||||||||||||||||||
Tier 1 leverage | 11.5 | % | 11.0 | % | 11.5 | % | 11.0 | % | 11.3 | % | ||||||||||||||||||||||
Tier 1 risk-based capital | 13.0 | % | 12.1 | % | 13.0 | % | 12.1 | % | 12.5 | % | ||||||||||||||||||||||
Total risk-based capital | 15.1 | % | 14.1 | % | 15.1 | % | 14.1 | % | 14.5 | % | ||||||||||||||||||||||
Common Equity Tier 1 | 12.7 | % | 11.8 | % | 12.7 | % | 11.8 | % | 12.2 | % | ||||||||||||||||||||||
(dollars in thousands) | Three Months Ended September 30, | Nine Months Ended September 30, | Year Ended December 31, | |||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | 2023 | ||||||||||||||||||||||||||||
Core efficiency ratio (tax-equivalent basis) | ||||||||||||||||||||||||||||||||
Total noninterest expense | $ | 76,212 | $ | 82,997 | $ | 223,725 | $ | 244,729 | $ | 324,929 | ||||||||||||||||||||||
Less early retirement and severance costs | — | 4,809 | 1,015 | 6,235 | 8,449 | |||||||||||||||||||||||||||
Less (gain) loss on lease terminations | — | — | — | (73) | 1,770 | |||||||||||||||||||||||||||
Less FDIC special assessment | — | — | 500 | — | 1,788 | |||||||||||||||||||||||||||
Core noninterest expense | $ | 76,212 | $ | 78,188 | $ | 222,210 | $ | 238,567 | $ | 312,922 | ||||||||||||||||||||||
Net interest income | $ | 106,017 | $ | 100,926 | $ | 308,122 | $ | 306,129 | $ | 407,217 | ||||||||||||||||||||||
Net interest income (tax-equivalent basis) | 106,634 | 101,762 | 310,087 | 308,638 | 410,562 | |||||||||||||||||||||||||||
Total noninterest (loss) income | (16,497) | 8,042 | 17,073 | 55,204 | 70,543 | |||||||||||||||||||||||||||
Less loss from securities, net | (40,165) | (14,197) | (56,378) | (14,156) | (13,973) | |||||||||||||||||||||||||||
Less (loss) gain on sales or write-downs of other real estate owned and other assets | (289) | 115 | (5) | 465 | (27) | |||||||||||||||||||||||||||
Less cash life insurance benefit | — | — | 2,057 | — | — | |||||||||||||||||||||||||||
Less (loss) gain on change in fair value of commercial loans held for sale acquired in previous business combination | — | (7) | — | 895 | (2,114) | |||||||||||||||||||||||||||
Core noninterest income | $ | 23,957 | $ | 22,131 | $ | 71,399 | $ | 68,000 | $ | 86,657 | ||||||||||||||||||||||
Total revenue | $ | 89,520 | $ | 108,968 | $ | 325,195 | $ | 361,333 | $ | 477,760 | ||||||||||||||||||||||
Core revenue (tax-equivalent basis) | $ | 130,591 | $ | 123,893 | $ | 381,486 | $ | 376,638 | $ | 497,219 | ||||||||||||||||||||||
Efficiency ratio | 85.1 | % | 76.2 | % | 68.8 | % | 67.7 | % | 68.0 | % | ||||||||||||||||||||||
Core efficiency ratio (tax-equivalent basis) | 58.4 | % | 63.1 | % | 58.2 | % | 63.3 | % | 62.9 | % |
September 30, | December 31, | |||||||||||||||||||
(dollars in thousands, except share data) | 2024 | 2023 | 2023 | |||||||||||||||||
Tangible assets | ||||||||||||||||||||
Total assets | $ | 12,920,222 | $ | 12,489,631 | $ | 12,604,403 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Goodwill | (242,561) | (242,561) | (242,561) | |||||||||||||||||
Intangibles, net | (6,449) | (9,549) | (8,709) | |||||||||||||||||
Tangible assets | $ | 12,671,212 | $ | 12,237,521 | $ | 12,353,133 | ||||||||||||||
Tangible common equity | ||||||||||||||||||||
Total common shareholders’ equity | $ | 1,562,329 | $ | 1,372,901 | $ | 1,454,794 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Goodwill | (242,561) | (242,561) | (242,561) | |||||||||||||||||
Intangibles, net | (6,449) | (9,549) | (8,709) | |||||||||||||||||
Tangible common equity | $ | 1,313,319 | $ | 1,120,791 | $ | 1,203,524 | ||||||||||||||
Common shares outstanding | 46,658,019 | 46,839,159 | 46,848,934 | |||||||||||||||||
Book value per common share | $ | 33.48 | $ | 29.31 | $ | 31.05 | ||||||||||||||
Tangible book value per common share | $ | 28.15 | $ | 23.93 | $ | 25.69 | ||||||||||||||
Total common shareholders’ equity to total assets | 12.1 | % | 11.0 | % | 11.5 | % | ||||||||||||||
Tangible common equity to tangible assets | 10.4 | % | 9.16 | % | 9.74 | % | ||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | Year Ended December 31, | ||||||||||||||||||||||||||||||
(dollars in thousands) | 2024 | 2023 | 2024 | 2023 | 2023 | |||||||||||||||||||||||||||
Return on average tangible common equity | ||||||||||||||||||||||||||||||||
Total average common shareholders’ equity | $ | 1,523,597 | $ | 1,393,253 | $ | 1,486,010 | $ | 1,371,278 | $ | 1,374,831 | ||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||
Average goodwill | (242,561) | (242,561) | (242,561) | (242,561) | (242,561) | |||||||||||||||||||||||||||
Average intangibles, net | (6,795) | (10,011) | (7,536) | (10,922) | (10,472) | |||||||||||||||||||||||||||
Average tangible common equity | $ | 1,274,241 | $ | 1,140,681 | $ | 1,235,913 | $ | 1,117,795 | $ | 1,121,798 | ||||||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 10,220 | $ | 19,175 | $ | 78,149 | $ | 90,855 | $ | 120,224 | ||||||||||||||||||||||
Return on average common shareholders’ equity | 2.67 | % | 5.46 | % | 7.02 | % | 8.86 | % | 8.74 | % | ||||||||||||||||||||||
Return on average tangible common equity | 3.19 | % | 6.67 | % | 8.45 | % | 10.9 | % | 10.7 | % |
Three Months Ended September 30, | ||||||||||||||
(dollars in thousands) | 2024 | 2023 | ||||||||||||
Mortgage banking income | ||||||||||||||
Gains and fees from origination and sale of mortgage loans held for sale | $ | 9,279 | $ | 8,941 | ||||||||||
Net change in fair value of loans held for sale and derivatives | (480) | (582) | ||||||||||||
Change in fair value on MSRs, net of hedging | (4,490) | (3,724) | ||||||||||||
Mortgage servicing income | 7,244 | 7,363 | ||||||||||||
Total mortgage banking income | $ | 11,553 | $ | 11,998 | ||||||||||
Interest rate lock commitment volume | $ | 381,240 | $ | 373,068 | ||||||||||
Interest rate lock commitment volume by purpose (%): | ||||||||||||||
Purchase | 82.5 | % | 88.5 | % | ||||||||||
Refinance | 17.5 | % | 11.5 | % | ||||||||||
Mortgage sales | $ | 327,270 | $ | 325,321 | ||||||||||
Mortgage sale margin | 2.84 | % | 2.75 | % | ||||||||||
Closing volume | $ | 317,502 | $ | 328,169 | ||||||||||
Outstanding principal balance of mortgage loans serviced | $ | 10,402,118 | $ | 10,875,274 |
Nine Months Ended September 30, | ||||||||||||||
(dollars in thousands) | 2024 | 2023 | ||||||||||||
Mortgage banking income | ||||||||||||||
Gains and fees from origination and sale of mortgage loans held for sale | $ | 24,671 | $ | 25,081 | ||||||||||
Net change in fair value of loans held for sale and derivatives | 1,337 | (129) | ||||||||||||
Change in fair value on MSRs, net of hedging | (11,867) | (11,353) | ||||||||||||
Mortgage servicing income | 21,907 | 22,717 | ||||||||||||
Total mortgage banking income | $ | 36,048 | $ | 36,316 | ||||||||||
Interest rate lock commitment volume | $ | 1,143,603 | $ | 1,151,061 | ||||||||||
Interest rate lock commitment volume by purpose (%): | ||||||||||||||
Purchase | 84.8 | % | 87.9 | % | ||||||||||
Refinance | 15.2 | % | 12.1 | % | ||||||||||
Mortgage sales | $ | 885,775 | $ | 987,954 | ||||||||||
Mortgage sale margin | 2.79 | % | 2.54 | % | ||||||||||
Closing volume | $ | 913,315 | $ | 970,131 | ||||||||||
Outstanding principal balance of mortgage loans serviced | $ | 10,402,118 | $ | 10,875,274 |
Three Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(dollars in thousands) | Interest income | Average yield | Interest income | Average yield | ||||||||||||||||||||||
Loan HFI yield components: | ||||||||||||||||||||||||||
Contractual interest rate on loans HFI(1) | $ | 155,884 | 6.62 | % | $ | 147,806 | 6.32 | % | ||||||||||||||||||
Origination and other loan fee income | 1,779 | 0.08 | % | 4,345 | 0.19 | % | ||||||||||||||||||||
(Amortization) accretion on purchased loans | (10) | — | % | 312 | 0.01 | % | ||||||||||||||||||||
Nonaccrual interest collections | 98 | — | % | 575 | 0.02 | % | ||||||||||||||||||||
Total loan HFI yield | $ | 157,751 | 6.70 | % | $ | 153,038 | 6.54 | % |
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(dollars in thousands) | Interest income | Average yield | Interest income | Average yield | ||||||||||||||||||||||
Loans HFI yield components: | ||||||||||||||||||||||||||
Contractual interest rate on loans HFI(1) | $ | 460,796 | 6.59 | % | $ | 428,000 | 6.13 | % | ||||||||||||||||||
Origination and other loan fee income | 4,506 | 0.06 | % | 11,353 | 0.16 | % | ||||||||||||||||||||
Accretion on purchased loans | 538 | 0.01 | % | 617 | 0.01 | % | ||||||||||||||||||||
Nonaccrual interest collections | 1,093 | 0.02 | % | 950 | 0.01 | % | ||||||||||||||||||||
Total loans HFI yield | $ | 466,933 | 6.68 | % | $ | 440,920 | 6.31 | % | ||||||||||||||||||
(1)Includes tax equivalent adjustment using combined marginal tax rate of 26.06%. |
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Average balances | Interest income/ expense | Average yield/ rate | Average balances | Interest income/ expense | Average yield/ rate | ||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Loans HFI (1)(2) | $ | 9,337,942 | $ | 466,933 | 6.68 | % | $ | 9,337,932 | $ | 440,920 | 6.31 | % | ||||||||||||||||||||||||||
Mortgage loans held for sale | 65,443 | 3,333 | 6.80 | % | 59,982 | 2,979 | 6.64 | % | ||||||||||||||||||||||||||||||
Commercial loans held for sale | — | — | — | % | 11,721 | 162 | 1.85 | % | ||||||||||||||||||||||||||||||
Investment securities: | ||||||||||||||||||||||||||||||||||||||
Taxable | 1,450,295 | 35,014 | 3.22 | % | 1,373,461 | 19,449 | 1.89 | % | ||||||||||||||||||||||||||||||
Tax-exempt (2) | 205,310 | 5,023 | 3.27 | % | 293,408 | 7,313 | 3.33 | % | ||||||||||||||||||||||||||||||
Total investment securities (2) | 1,655,605 | 40,037 | 3.23 | % | 1,666,869 | 26,762 | 2.15 | % | ||||||||||||||||||||||||||||||
Federal funds sold and reverse repurchase agreements | 127,365 | 5,310 | 5.57 | % | 114,706 | 4,280 | 4.99 | % | ||||||||||||||||||||||||||||||
Interest-bearing deposits with other financial institutions | 573,861 | 23,226 | 5.41 | % | 760,895 | 28,457 | 5.00 | % | ||||||||||||||||||||||||||||||
FHLB stock | 33,486 | 2,295 | 9.15 | % | 41,912 | 2,524 | 8.05 | % | ||||||||||||||||||||||||||||||
Total interest-earning assets (2) | 11,793,702 | 541,134 | 6.13 | % | 11,994,017 | 506,084 | 5.64 | % | ||||||||||||||||||||||||||||||
Noninterest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 141,220 | 133,881 | ||||||||||||||||||||||||||||||||||||
Allowance for credit losses on loans HFI | (152,675) | (137,958) | ||||||||||||||||||||||||||||||||||||
Other assets (3)(4) | 786,211 | 757,606 | ||||||||||||||||||||||||||||||||||||
Total noninterest-earning assets | 774,756 | 753,529 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 12,568,458 | $ | 12,747,546 | ||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing checking | $ | 2,554,739 | $ | 59,088 | 3.09 | % | $ | 2,985,265 | $ | 63,317 | 2.84 | % | ||||||||||||||||||||||||||
Money market deposits | 3,810,318 | 112,031 | 3.93 | % | 3,517,106 | 89,465 | 3.40 | % | ||||||||||||||||||||||||||||||
Savings deposits | 368,262 | 191 | 0.07 | % | 433,811 | 192 | 0.06 | % | ||||||||||||||||||||||||||||||
Customer time deposits | 1,398,263 | 41,415 | 3.96 | % | 1,432,680 | 31,788 | 2.97 | % | ||||||||||||||||||||||||||||||
Brokered and internet time deposits | 195,785 | 7,489 | 5.11 | % | 80,902 | 3,184 | 5.26 | % | ||||||||||||||||||||||||||||||
Time deposits | 1,594,048 | 48,904 | 4.10 | % | 1,513,582 | 34,972 | 3.09 | % | ||||||||||||||||||||||||||||||
Total interest-bearing deposits | 8,327,367 | 220,214 | 3.53 | % | 8,449,764 | 187,946 | 2.97 | % | ||||||||||||||||||||||||||||||
Other interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | 23,537 | 350 | 1.99 | % | 29,249 | 492 | 2.25 | % | ||||||||||||||||||||||||||||||
Federal Home Loan Bank advances | — | — | — | % | 38,736 | 1,487 | 5.13 | % | ||||||||||||||||||||||||||||||
Subordinated debt | 130,249 | 5,801 | 5.95 | % | 126,970 | 7,498 | 7.90 | % | ||||||||||||||||||||||||||||||
Other borrowings | 129,396 | 4,682 | 4.83 | % | 1,478 | 23 | 2.08 | % | ||||||||||||||||||||||||||||||
Total other interest-bearing liabilities | 283,182 | 10,833 | 5.11 | % | 196,433 | 9,500 | 6.47 | % | ||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 8,610,549 | 231,047 | 3.58 | % | 8,646,197 | 197,446 | 3.05 | % | ||||||||||||||||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Demand deposits | 2,230,271 | 2,475,850 | ||||||||||||||||||||||||||||||||||||
Other liabilities(4) | 241,535 | 254,128 | ||||||||||||||||||||||||||||||||||||
Total noninterest-bearing liabilities | 2,471,806 | 2,729,978 | ||||||||||||||||||||||||||||||||||||
Total liabilities | 11,082,355 | 11,376,175 | ||||||||||||||||||||||||||||||||||||
FB Financial Corporation common shareholders’ equity | 1,486,010 | 1,371,278 | ||||||||||||||||||||||||||||||||||||
Noncontrolling interest | 93 | 93 | ||||||||||||||||||||||||||||||||||||
Shareholders’ equity | 1,486,103 | 1,371,371 | ||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 12,568,458 | $ | 12,747,546 | ||||||||||||||||||||||||||||||||||
Net interest income (tax-equivalent basis)(2) | $ | 310,087 | $ | 308,638 | ||||||||||||||||||||||||||||||||||
Interest rate spread (tax-equivalent basis)(2) | 2.55 | % | 2.59 | % | ||||||||||||||||||||||||||||||||||
Net interest margin (tax-equivalent basis) (2)(5) | 3.51 | % | 3.44 | % | ||||||||||||||||||||||||||||||||||
Cost of total deposits | 2.79 | % | 2.30 | % | ||||||||||||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 137.0 | % | 138.7 | % |
Nine months ended September 30, 2024 compared to nine months ended September 30, 2023 due to changes in | ||||||||||||||||||||
(dollars in thousands) | Volume | Yield/rate | Net increase (decrease) | |||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||
Loans HFI(1)(2) | $ | 1 | $ | 26,012 | $ | 26,013 | ||||||||||||||
Loans held for sale - mortgage | 278 | 76 | 354 | |||||||||||||||||
Loans held for sale - commercial | (162) | — | (162) | |||||||||||||||||
Investment securities: | ||||||||||||||||||||
Taxable | 1,855 | 13,710 | 15,565 | |||||||||||||||||
Tax-exempt(2) | (2,155) | (135) | (2,290) | |||||||||||||||||
Federal funds sold and reverse repurchase agreements | 528 | 502 | 1,030 | |||||||||||||||||
Interest-bearing deposits with other financial institutions | (7,570) | 2,339 | (5,231) | |||||||||||||||||
FHLB stock | (577) | 348 | (229) | |||||||||||||||||
Total interest income(2) | (7,802) | 42,852 | 35,050 | |||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||
Interest-bearing checking deposits | (9,958) | 5,729 | (4,229) | |||||||||||||||||
Money market deposits | 8,621 | 13,945 | 22,566 | |||||||||||||||||
Savings deposits | (34) | 33 | (1) | |||||||||||||||||
Customer time deposits | (1,019) | 10,646 | 9,627 | |||||||||||||||||
Brokered and internet time deposits | 4,394 | (89) | 4,305 | |||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | (85) | (57) | (142) | |||||||||||||||||
Federal Home Loan Bank advances | (1,487) | — | (1,487) | |||||||||||||||||
Subordinated debt | 146 | (1,843) | (1,697) | |||||||||||||||||
Other borrowings | 4,629 | 30 | 4,659 | |||||||||||||||||
Total interest expense | 5,207 | 28,394 | 33,601 | |||||||||||||||||
Change in net interest income(2) | $ | (13,009) | $ | 14,458 | $ | 1,449 | ||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(dollars in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Mortgage banking income | $ | 11,553 | $ | 11,998 | $ | 36,048 | $ | 36,316 | ||||||||||||||||||
Investment services and trust income | 3,721 | 3,072 | 10,338 | 8,227 | ||||||||||||||||||||||
Service charges on deposit accounts | 3,378 | 2,959 | 9,686 | 9,197 | ||||||||||||||||||||||
ATM and interchange fees | 2,840 | 2,639 | 8,598 | 7,664 | ||||||||||||||||||||||
Loss from investment securities, net | (40,165) | (14,197) | (56,378) | (14,156) | ||||||||||||||||||||||
(Loss) gain on sales or write-downs of other real estate owned and other assets | (289) | 115 | (5) | 465 | ||||||||||||||||||||||
Other income | 2,465 | 1,456 | 8,786 | 7,491 | ||||||||||||||||||||||
Total noninterest (loss) income | $ | (16,497) | $ | 8,042 | $ | 17,073 | $ | 55,204 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(dollars in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Salaries, commissions and employee benefits | $ | 47,538 | $ | 54,491 | $ | 138,381 | $ | 155,299 | ||||||||||||||||||
Occupancy and equipment expense | 6,640 | 6,428 | 19,582 | 18,618 | ||||||||||||||||||||||
Data processing | 2,486 | 2,338 | 7,180 | 6,796 | ||||||||||||||||||||||
Advertising | 1,947 | 2,124 | 4,977 | 6,258 | ||||||||||||||||||||||
Legal and professional fees | 1,900 | 1,760 | 5,798 | 7,067 | ||||||||||||||||||||||
Amortization of core deposit and other intangibles | 719 | 889 | 2,260 | 2,819 | ||||||||||||||||||||||
Other expense | 14,982 | 14,967 | 45,547 | 47,872 | ||||||||||||||||||||||
Total noninterest expense | $ | 76,212 | $ | 82,997 | $ | 223,725 | $ | 244,729 |
September 30, | December 31, | |||||||||||||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Committed | Amount Outstanding | % of total outstanding | Committed | Amount Outstanding | % of total outstanding | ||||||||||||||||||||||||||||||||
Loan Type: | ||||||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 3,003,498 | $ | 1,688,815 | 18 | % | $ | 2,982,967 | $ | 1,720,733 | 18 | % | ||||||||||||||||||||||||||
Construction | 1,589,883 | 1,079,726 | 11 | % | 2,123,177 | 1,397,313 | 15 | % | ||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 1,615,696 | 1,612,031 | 17 | % | 1,569,525 | 1,568,552 | 17 | % | ||||||||||||||||||||||||||||||
Residential line of credit | 1,326,977 | 591,049 | 6 | % | 1,231,038 | 530,912 | 6 | % | ||||||||||||||||||||||||||||||
Multi-family mortgage | 665,959 | 654,188 | 7 | % | 627,387 | 603,804 | 6 | % | ||||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||||
Owner-occupied | 1,392,083 | 1,324,208 | 14 | % | 1,305,503 | 1,232,071 | 13 | % | ||||||||||||||||||||||||||||||
Non-owner occupied | 2,099,996 | 2,048,036 | 22 | % | 2,026,491 | 1,943,525 | 21 | % | ||||||||||||||||||||||||||||||
Consumer and other | 497,397 | 480,076 | 5 | % | 437,382 | 411,873 | 4 | % | ||||||||||||||||||||||||||||||
Total loans | $ | 12,191,489 | $ | 9,478,129 | 100 | % | $ | 12,303,470 | $ | 9,408,783 | 100 | % |
As a percentage (%) of tier 1 capital plus allowance for credit losses | ||||||||||||||
FirstBank | FB Financial Corporation | |||||||||||||
September 30, 2024 | ||||||||||||||
Construction | 69.3 | % | 67.8 | % | ||||||||||
Commercial real estate | 244.5 | % | 239.1 | % | ||||||||||
December 31, 2023 | ||||||||||||||
Construction | 93.3 | % | 91.2 | % | ||||||||||
Commercial real estate | 265.1 | % | 259.0 | % |
September 30, 2024 | ||||||||||||||||||||
(dollars in thousands) | Committed | Amount Outstanding | Nonperforming | |||||||||||||||||
Commercial and industrial | ||||||||||||||||||||
Real estate rental and leasing | $ | 508,255 | $ | 298,075 | $ | 466 | ||||||||||||||
Finance and insurance | 407,479 | 270,974 | — | |||||||||||||||||
Construction | 386,956 | 105,519 | 4,997 | |||||||||||||||||
Manufacturing | 264,815 | 177,027 | 4,479 | |||||||||||||||||
Information | 192,980 | 132,659 | — | |||||||||||||||||
Professional, scientific and technical services | 186,531 | 102,860 | 2,331 | |||||||||||||||||
Wholesale trade | 174,878 | 92,282 | 151 | |||||||||||||||||
Educational services | 166,043 | 29,091 | — | |||||||||||||||||
Other services (except public administration) | 113,673 | 72,358 | 102 | |||||||||||||||||
Retail trade | 111,667 | 77,198 | 7,257 | |||||||||||||||||
Administrative and support and waste management and remediation services | 105,871 | 63,542 | 2,264 | |||||||||||||||||
Transportation and warehousing | 90,698 | 81,378 | 37 | |||||||||||||||||
Health care and social assistance | 84,012 | 53,490 | 520 | |||||||||||||||||
Arts, entertainment and recreation | 45,827 | 36,710 | — | |||||||||||||||||
Management of companies and enterprises | 44,537 | 26,221 | — | |||||||||||||||||
Accommodation and food services | 30,339 | 26,288 | 26 | |||||||||||||||||
Other | 88,937 | 43,143 | 428 | |||||||||||||||||
Total | $ | 3,003,498 | $ | 1,688,815 | $ | 23,058 | ||||||||||||||
Commercial real estate owner-occupied | ||||||||||||||||||||
Real estate rental and leasing | $ | 236,083 | $ | 221,943 | $ | — | ||||||||||||||
Other services (except public administration) | 195,278 | 191,731 | 3,865 | |||||||||||||||||
Retail trade | 183,710 | 179,210 | — | |||||||||||||||||
Health care and social assistance | 128,408 | 125,926 | 225 | |||||||||||||||||
Manufacturing | 120,042 | 116,877 | 60 | |||||||||||||||||
Accommodation and food services | 105,308 | 104,506 | — | |||||||||||||||||
Transportation and warehousing | 73,864 | 59,086 | — | |||||||||||||||||
Construction | 70,906 | 61,799 | — | |||||||||||||||||
Wholesale trade | 69,625 | 66,698 | — | |||||||||||||||||
Professional, scientific and technical services | 41,154 | 39,280 | 95 | |||||||||||||||||
Arts, entertainment and recreation | 36,195 | 33,759 | — | |||||||||||||||||
Agriculture, forestry, fishing and hunting | 26,798 | 25,144 | 644 | |||||||||||||||||
Educational services | 20,980 | 18,551 | — | |||||||||||||||||
Management of companies and enterprises | 18,639 | 16,769 | — | |||||||||||||||||
Finance and insurance | 17,926 | 17,520 | 2,668 | |||||||||||||||||
Administrative and support and waste management and remediation services | 15,149 | 13,483 | 546 | |||||||||||||||||
Other | 32,018 | 31,926 | 896 | |||||||||||||||||
Total | $ | 1,392,083 | $ | 1,324,208 | $ | 8,999 |
September 30, 2024 | ||||||||||||||||||||
(dollars in thousands) | Committed | Amount Outstanding | Nonperforming | |||||||||||||||||
Commercial real estate non-owner occupied | ||||||||||||||||||||
Retail | $ | 505,372 | $ | 491,584 | $ | 3,866 | ||||||||||||||
Office | 357,751 | 346,093 | 23 | |||||||||||||||||
Warehouse and industrial | 328,025 | 310,647 | — | |||||||||||||||||
Hotel | 310,401 | 310,169 | 2,678 | |||||||||||||||||
Assisted living and special care facilities | 141,652 | 141,233 | — | |||||||||||||||||
Self-storage | 135,755 | 134,081 | — | |||||||||||||||||
Land-mobile home park | 112,683 | 108,770 | — | |||||||||||||||||
Healthcare facility | 83,663 | 83,308 | — | |||||||||||||||||
Restaurants, bars and event venues | 39,809 | 37,944 | — | |||||||||||||||||
Recreation, sports and entertainment | 30,357 | 30,357 | — | |||||||||||||||||
Other | 54,528 | 53,850 | — | |||||||||||||||||
Total | $ | 2,099,996 | $ | 2,048,036 | $ | 6,567 | ||||||||||||||
Construction | ||||||||||||||||||||
Consumer: | ||||||||||||||||||||
Construction | $ | 168,485 | $ | 120,225 | $ | 2,751 | ||||||||||||||
Land | 40,463 | 36,616 | — | |||||||||||||||||
Commercial: | ||||||||||||||||||||
Land | 279,959 | 235,560 | 1,654 | |||||||||||||||||
Multi-family | 217,827 | 139,848 | — | |||||||||||||||||
Office | 26,893 | 15,972 | 6,151 | |||||||||||||||||
Recreation, sports and entertainment | 18,252 | 5,836 | — | |||||||||||||||||
Convenience store and gas station | 17,192 | 12,681 | — | |||||||||||||||||
Retail | 14,389 | 13,267 | — | |||||||||||||||||
Self-storage | 11,149 | 5,544 | — | |||||||||||||||||
Car wash | 3,975 | 3,975 | — | |||||||||||||||||
Other | 24,466 | 8,868 | — | |||||||||||||||||
Residential Development: | ||||||||||||||||||||
Construction | 624,298 | 371,975 | 990 | |||||||||||||||||
Land | 109,182 | 76,006 | — | |||||||||||||||||
Lots | 33,353 | 33,353 | — | |||||||||||||||||
Total | $ | 1,589,883 | $ | 1,079,726 | $ | 11,546 |
September 30, 2024 | ||||||||||||||||||||||||||||||||
Loan type (dollars in thousands) | Maturing in one year or less | Maturing in one to five years | Maturing in five to fifteen years | Maturing after fifteen years | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | 737,069 | $ | 822,003 | $ | 128,991 | $ | 752 | $ | 1,688,815 | ||||||||||||||||||||||
Construction | 612,612 | 404,083 | 60,638 | 2,393 | 1,079,726 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 84,252 | 463,065 | 214,711 | 850,003 | 1,612,031 | |||||||||||||||||||||||||||
Residential line of credit | 60,311 | 99,751 | 430,859 | 128 | 591,049 | |||||||||||||||||||||||||||
Multi-family mortgage | 79,684 | 430,987 | 114,795 | 28,722 | 654,188 | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner-occupied | 144,441 | 788,045 | 374,420 | 17,302 | 1,324,208 | |||||||||||||||||||||||||||
Non-owner occupied | 182,661 | 1,191,033 | 661,681 | 12,661 | 2,048,036 | |||||||||||||||||||||||||||
Consumer and other | 29,904 | 69,168 | 82,092 | 298,912 | 480,076 | |||||||||||||||||||||||||||
Total ($) | $ | 1,930,934 | $ | 4,268,135 | $ | 2,068,187 | $ | 1,210,873 | $ | 9,478,129 | ||||||||||||||||||||||
Total (%) | 20.4 | % | 45.0 | % | 21.8 | % | 12.8 | % | 100.0 | % |
September 30, 2024 | ||||||||||||||||||||
Loan type (dollars in thousands) | Fixed interest rate | Floating interest rate | Total | |||||||||||||||||
Commercial and industrial | $ | 414,481 | $ | 537,265 | $ | 951,746 | ||||||||||||||
Construction | 122,953 | 344,161 | 467,114 | |||||||||||||||||
Residential real estate: | ||||||||||||||||||||
1-to-4 family mortgage | 1,152,011 | 375,768 | 1,527,779 | |||||||||||||||||
Residential line of credit | 4,161 | 526,577 | 530,738 | |||||||||||||||||
Multi-family mortgage | 342,022 | 232,482 | 574,504 | |||||||||||||||||
Commercial real estate: | ||||||||||||||||||||
Owner-occupied | 832,662 | 347,105 | 1,179,767 | |||||||||||||||||
Non-owner occupied | 966,952 | 898,423 | 1,865,375 | |||||||||||||||||
Consumer and other | 424,680 | 25,492 | 450,172 | |||||||||||||||||
Total ($) | $ | 4,259,922 | $ | 3,287,273 | $ | 7,547,195 | ||||||||||||||
Total (%) | 56.4 | % | 43.6 | % | 100.0 | % |
September 30, 2024 | ||||||||||||||||||||
Contractual maturity (dollars in thousands) | Fixed interest rate | Floating interest rate | Total | |||||||||||||||||
One year or less | $ | 550,570 | $ | 1,380,364 | $ | 1,930,934 | ||||||||||||||
One to five years | 2,413,685 | 1,854,450 | 4,268,135 | |||||||||||||||||
Five to fifteen years | 989,251 | 1,078,936 | 2,068,187 | |||||||||||||||||
Over fifteen years | 856,986 | 353,887 | 1,210,873 | |||||||||||||||||
Total ($) | $ | 4,810,492 | $ | 4,667,637 | $ | 9,478,129 | ||||||||||||||
Total (%) | 50.8 | % | 49.2 | % | 100.0 | % |
Loans with interest rate floors (dollars in thousands) | Maturing in one year or less | Weighted average level of support (bps) | Maturing in one to five years | Weighted average level of support (bps) | Maturing in five years to fifteen years | Weighted average level of support (bps) | Maturing after fifteen years | Weighted average level of support (bps) | Total | Weighted average level of support (bps) | |||||||||||||||||||||||||
Loans with current rates above floors: | |||||||||||||||||||||||||||||||||||
1-25 bps | $ | 1,120 | 25 | $ | 9,395 | 20 | $ | — | — | $ | 1,950 | 25 | $ | 12,465 | 22 | ||||||||||||||||||||
26-50 bps | 14,490 | 50 | 18,335 | 36 | 12,642 | 47 | — | — | 45,467 | 43 | |||||||||||||||||||||||||
51-75 bps | 2,555 | 75 | 18,515 | 66 | 2,774 | 68 | 3,525 | 63 | 27,369 | 67 | |||||||||||||||||||||||||
76-100 bps | 14,260 | 100 | 35,706 | 90 | 6,784 | 100 | 1,749 | 83 | 58,499 | 94 | |||||||||||||||||||||||||
101-200 bps | 75,588 | 179 | 174,774 | 162 | 57,647 | 161 | 9,395 | 164 | 317,404 | 166 | |||||||||||||||||||||||||
201-300 bps | 114,805 | 259 | 226,774 | 252 | 138,872 | 248 | 25,903 | 244 | 506,354 | 252 | |||||||||||||||||||||||||
301-400 bps | 368,409 | 376 | 268,431 | 363 | 184,998 | 360 | 33,831 | 367 | 855,669 | 368 | |||||||||||||||||||||||||
401-500 bps | 431,013 | 459 | 478,397 | 462 | 433,448 | 456 | 65,845 | 454 | 1,408,703 | 459 | |||||||||||||||||||||||||
501-600 bps | 9,737 | 525 | 7,492 | 539 | 26,080 | 553 | 178,363 | 517 | 221,672 | 522 | |||||||||||||||||||||||||
601 bps and above | 452 | 687 | 21,512 | 697 | 8,792 | 690 | 2,178 | 792 | 32,934 | 370 | |||||||||||||||||||||||||
Total loans with current rates above floors | $ | 1,032,429 | 375 | $ | 1,259,331 | 340 | $ | 872,037 | 378 | $ | 322,739 | 447 | $ | 3,486,536 | 370 | ||||||||||||||||||||
Loans at interest rate floors providing support: | |||||||||||||||||||||||||||||||||||
1-25 bps | $ | — | — | $ | 16 | 10 | $ | 531 | 15 | $ | — | — | $ | 547 | 15 | ||||||||||||||||||||
26-50 bps | 900 | 50 | — | — | 393 | 50 | 132 | 50 | 1,425 | 50 | |||||||||||||||||||||||||
51-75 bps | 399 | 75 | 38 | 65 | — | — | — | — | 437 | 74 | |||||||||||||||||||||||||
76-100 bps | — | — | 1,888 | 100 | — | — | — | — | 1,888 | 100 | |||||||||||||||||||||||||
101-200 bps | — | — | 698 | 136 | — | — | — | — | 698 | 136 | |||||||||||||||||||||||||
Total loans at interest rate floors providing support | $ | 1,299 | 58 | $ | 2,640 | 108 | $ | 924 | 30 | $ | 132 | 50 | $ | 4,995 | 79 |
September 30, | December 31, | |||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(dollars in thousands) | Amount | ACL as a % of loans HFI category | Amount | ACL as a % of loans HFI category | ||||||||||||||||||||||
Loan Type: | ||||||||||||||||||||||||||
Commercial and industrial | $ | 24,133 | 1.43 | % | $ | 19,599 | 1.14 | % | ||||||||||||||||||
Construction | 30,558 | 2.83 | % | 35,372 | 2.53 | % | ||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 25,979 | 1.61 | % | 26,505 | 1.69 | % | ||||||||||||||||||||
Residential line of credit | 10,724 | 1.81 | % | 9,468 | 1.78 | % | ||||||||||||||||||||
Multi-family mortgage | 9,644 | 1.47 | % | 8,842 | 1.46 | % | ||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | 11,567 | 0.87 | % | 10,653 | 0.86 | % | ||||||||||||||||||||
Non-owner occupied | 24,641 | 1.20 | % | 22,965 | 1.18 | % | ||||||||||||||||||||
Consumer and other | 19,014 | 3.96 | % | 16,922 | 4.11 | % | ||||||||||||||||||||
Total allowance for credit losses on loans HFI | $ | 156,260 | 1.65 | % | $ | 150,326 | 1.60 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | Year Ended December 31, | ||||||||||||||||||||||||||||||
(dollars in thousands) | 2024 | 2023 | 2024 | 2023 | 2023 | |||||||||||||||||||||||||||
Allowance for credit losses on loans HFI at beginning of period | $ | 155,055 | $ | 140,664 | $ | 150,326 | $ | 134,192 | $ | 134,192 | ||||||||||||||||||||||
Charge-offs: | ||||||||||||||||||||||||||||||||
Commercial and industrial | (90) | (154) | (159) | (211) | (462) | |||||||||||||||||||||||||||
Construction | — | — | (92) | — | — | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | (2) | (4) | (295) | (36) | (46) | |||||||||||||||||||||||||||
Residential line of credit | (53) | — | (73) | — | — | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner-occupied | — | — | — | (144) | (144) | |||||||||||||||||||||||||||
Consumer and other | (770) | (638) | (2,136) | (2,064) | (2,851) | |||||||||||||||||||||||||||
Total charge-offs | $ | (915) | $ | (796) | $ | (2,755) | $ | (2,455) | $ | (3,503) | ||||||||||||||||||||||
Recoveries: | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 23 | $ | 112 | $ | 57 | $ | 192 | $ | 273 | ||||||||||||||||||||||
Construction | — | — | — | 10 | 10 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 9 | 16 | 75 | 56 | 100 | |||||||||||||||||||||||||||
Residential line of credit | 18 | 1 | 18 | 1 | 1 | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner-occupied | 12 | 13 | 240 | 95 | 109 | |||||||||||||||||||||||||||
Non-owner occupied | — | — | — | — | 1,833 | |||||||||||||||||||||||||||
Consumer and other | 202 | 93 | 651 | 440 | 573 | |||||||||||||||||||||||||||
Total recoveries | $ | 264 | $ | 235 | $ | 1,041 | $ | 794 | $ | 2,899 | ||||||||||||||||||||||
Net charge-offs | (651) | (561) | (1,714) | (1,661) | (604) | |||||||||||||||||||||||||||
Provision for credit losses on loans HFI | 1,856 | 6,031 | 7,648 | 13,603 | 16,738 | |||||||||||||||||||||||||||
Allowance for credit losses on loans HFI at the end of period | $ | 156,260 | $ | 146,134 | $ | 156,260 | $ | 146,134 | $ | 150,326 | ||||||||||||||||||||||
Ratio of annualized net charge-offs during the period to average loans outstanding during the period | (0.03) | % | (0.02) | % | (0.02) | % | (0.02) | % | (0.01) | % | ||||||||||||||||||||||
Allowance for credit losses on loans HFI as a percentage of loans | 1.65 | % | 1.57 | % | 1.65 | % | 1.57 | % | 1.60 | % | ||||||||||||||||||||||
Allowance for credit losses on loans HFI as a percentage of nonaccrual loans HFI | 241.9 | % | 340.8 | % | 241.9 | % | 340.8 | % | 311.7 | % | ||||||||||||||||||||||
Allowance for credit losses on loans HFI as a percentage of nonperforming loans | 172.0 | % | 268.0 | % | 172.0 | % | 268.0 | % | 246.7 | % | ||||||||||||||||||||||
Provision for (reversal of) credit losses on loans HFI | Net (charge-offs) recoveries | Average loans HFI | Ratio of annualized net (charge-offs) recoveries to average loans HFI | |||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||
Three months ended September 30, 2024 | ||||||||||||||||||||||||||
Commercial and industrial | $ | 1,670 | $ | (67) | $ | 1,640,508 | (0.02) | % | ||||||||||||||||||
Construction | (3,612) | — | 1,143,612 | — | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 341 | 7 | 1,594,875 | — | % | |||||||||||||||||||||
Residential line of credit | 662 | (35) | 573,962 | (0.02) | % | |||||||||||||||||||||
Multi-family mortgage | 834 | — | 617,951 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | 243 | 12 | 1,287,095 | — | % | |||||||||||||||||||||
Non-owner occupied | 98 | — | 2,045,146 | — | % | |||||||||||||||||||||
Consumer and other | 1,620 | (568) | 459,788 | (0.49) | % | |||||||||||||||||||||
Total | $ | 1,856 | $ | (651) | $ | 9,362,937 | (0.03) | % | ||||||||||||||||||
Three months ended September 30, 2023 | ||||||||||||||||||||||||||
Commercial and industrial | $ | 6,293 | $ | (42) | $ | 1,670,570 | (0.01) | % | ||||||||||||||||||
Construction | (2,025) | — | 1,576,975 | — | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | (1,724) | 12 | 1,549,929 | — | % | |||||||||||||||||||||
Residential line of credit | (23) | 1 | 508,509 | — | % | |||||||||||||||||||||
Multi-family mortgage | 20 | — | 513,579 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | 2,046 | 13 | 1,180,755 | — | % | |||||||||||||||||||||
Non-owner occupied | (130) | — | 1,891,470 | — | % | |||||||||||||||||||||
Consumer and other | 1,574 | (545) | 388,743 | (0.56) | % | |||||||||||||||||||||
Total | $ | 6,031 | $ | (561) | $ | 9,280,530 | (0.02) | % | ||||||||||||||||||
Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||
Commercial and industrial | $ | 4,636 | $ | (102) | $ | 1,646,771 | (0.01) | % | ||||||||||||||||||
Construction | (4,722) | (92) | 1,231,310 | (0.01) | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | (306) | (220) | 1,581,697 | (0.02) | % | |||||||||||||||||||||
Residential line of credit | 1,311 | (55) | 554,235 | (0.01) | % | |||||||||||||||||||||
Multi-family mortgage | 802 | — | 621,897 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | 674 | 240 | 1,257,455 | 0.03 | % | |||||||||||||||||||||
Non-owner occupied | 1,676 | — | 2,007,605 | — | % | |||||||||||||||||||||
Consumer and other | 3,577 | (1,485) | 436,972 | (0.45) | % | |||||||||||||||||||||
Total | $ | 7,648 | $ | (1,714) | $ | 9,337,942 | (0.02) | % | ||||||||||||||||||
Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||
Commercial and industrial | $ | 6,475 | $ | (19) | $ | 1,674,103 | — | % | ||||||||||||||||||
Construction | (1,923) | 10 | 1,650,585 | — | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | (466) | 20 | 1,559,052 | — | % | |||||||||||||||||||||
Residential line of credit | 1,668 | 1 | 503,558 | — | % | |||||||||||||||||||||
Multi-family mortgage | 358 | — | 499,082 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | 2,792 | (49) | 1,153,056 | (0.01) | % | |||||||||||||||||||||
Non-owner occupied | 831 | — | 1,922,824 | — | % | |||||||||||||||||||||
Consumer and other | 3,868 | (1,624) | 375,672 | (0.58) | % | |||||||||||||||||||||
Total | $ | 13,603 | $ | (1,661) | $ | 9,337,932 | (0.02) | % |
Provision for (reversal of) credit losses on loans HFI | Net (charge-offs) recoveries | Average loans HFI | Ratio of annualized net (charge-offs) recoveries to average loans HFI | |||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||
Year Ended December 31, 2023 | ||||||||||||||||||||||||||
Commercial and industrial | $ | 8,682 | $ | (189) | $ | 1,678,832 | (0.01) | % | ||||||||||||||||||
Construction | (4,446) | 10 | 1,594,317 | — | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 310 | 54 | 1,558,477 | — | % | |||||||||||||||||||||
Residential line of credit | 1,973 | 1 | 507,884 | — | % | |||||||||||||||||||||
Multi-family mortgage | 2,352 | — | 519,554 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner occupied | 2,905 | (35) | 1,169,680 | — | % | |||||||||||||||||||||
Non-owner occupied | (784) | 1,833 | 1,925,759 | 0.10 | % | |||||||||||||||||||||
Consumer and other | 5,746 | (2,278) | 381,474 | (0.60) | % | |||||||||||||||||||||
Total | $ | 16,738 | $ | (604) | $ | 9,335,977 | (0.01) | % |
September 30, | December 31, | |||||||||||||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Amount | % of total deposits | Average rate(1) | Amount | % of total deposits | Average rate(1) | ||||||||||||||||||||||||||||||||
Deposit Type | ||||||||||||||||||||||||||||||||||||||
Noninterest-bearing demand | $ | 2,226,144 | 20 | % | — | % | $ | 2,218,382 | 21 | % | — | % | ||||||||||||||||||||||||||
Interest-bearing demand | 2,754,253 | 25 | % | 3.09 | % | 2,504,421 | 24 | % | 2.86 | % | ||||||||||||||||||||||||||||
Money market | 3,744,610 | 34 | % | 3.93 | % | 3,819,814 | 36 | % | 3.53 | % | ||||||||||||||||||||||||||||
Savings deposits | 353,886 | 3 | % | 0.07 | % | 385,037 | 4 | % | 0.06 | % | ||||||||||||||||||||||||||||
Customer time deposits | 1,378,118 | 13 | % | 3.96 | % | 1,469,811 | 14 | % | 3.15 | % | ||||||||||||||||||||||||||||
Brokered and internet time deposits | 519,200 | 5 | % | 5.11 | % | 150,822 | 1 | % | 5.27 | % | ||||||||||||||||||||||||||||
Total deposits | $ | 10,976,211 | 100 | % | 2.79 | % | $ | 10,548,287 | 100 | % | 2.39 | % | ||||||||||||||||||||||||||
Customer Time Deposits(2) | ||||||||||||||||||||||||||||||||||||||
0.00-1.00% | $ | 32,899 | 3 | % | $ | 62,464 | 4 | % | ||||||||||||||||||||||||||||||
1.01-2.00% | 70,979 | 5 | % | 114,521 | 8 | % | ||||||||||||||||||||||||||||||||
2.01-3.00% | 40,861 | 3 | % | 51,346 | 4 | % | ||||||||||||||||||||||||||||||||
3.01-4.00% | 127,294 | 9 | % | 268,550 | 18 | % | ||||||||||||||||||||||||||||||||
4.01-5.00% | 1,021,880 | 74 | % | 812,781 | 55 | % | ||||||||||||||||||||||||||||||||
Above 5.00% | 84,205 | 6 | % | 160,149 | 11 | % | ||||||||||||||||||||||||||||||||
Total customer time deposits | $ | 1,378,118 | 100 | % | $ | 1,469,811 | 100 | % | ||||||||||||||||||||||||||||||
Brokered and Internet Time Deposits(2) | ||||||||||||||||||||||||||||||||||||||
0.00-1.00% | $ | — | — | % | $ | 99 | — | % | ||||||||||||||||||||||||||||||
1.01-2.00% | — | — | % | — | — | % | ||||||||||||||||||||||||||||||||
2.01-3.00% | — | — | % | 248 | — | % | ||||||||||||||||||||||||||||||||
3.01-4.00% | 169,088 | 33 | % | — | — | % | ||||||||||||||||||||||||||||||||
4.01-5.00% | 200,000 | 38 | % | — | — | % | ||||||||||||||||||||||||||||||||
Above 5.00% | 150,112 | 29 | % | 150,475 | 100 | % | ||||||||||||||||||||||||||||||||
Total brokered and internet time deposits | $ | 519,200 | 100 | % | $ | 150,822 | 100 | % | ||||||||||||||||||||||||||||||
Total time deposits | $ | 1,897,318 | $ | 1,620,633 |
September 30, | December 31, | |||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(dollars in thousands) | Amount | % of total deposits | Amount | % of total deposits | ||||||||||||||||||||||
Deposits by customer segment(1) | ||||||||||||||||||||||||||
Consumer | $ | 4,676,492 | 43 | % | $ | 4,880,890 | 46 | % | ||||||||||||||||||
Commercial | 4,886,660 | 45 | % | 4,069,724 | 39 | % | ||||||||||||||||||||
Public | 1,413,059 | 12 | % | 1,597,673 | 15 | % | ||||||||||||||||||||
Total deposits | $ | 10,976,211 | 100 | % | $ | 10,548,287 | 100 | % |
(dollars in thousands) | Amount | Weighted average interest rate at period end | ||||||||||||
Time deposits of $250 and less | ||||||||||||||
Months to maturity: | ||||||||||||||
Three or less | $ | 335,506 | 4.19 | % | ||||||||||
Over Three to Six | 351,813 | 4.25 | % | |||||||||||
Over Six to Twelve | 438,118 | 4.14 | % | |||||||||||
Over Twelve | 319,260 | 3.75 | % | |||||||||||
Total | $ | 1,444,697 | 4.09 | % | ||||||||||
Time deposits of greater than $250 | ||||||||||||||
Months to maturity: | ||||||||||||||
Three or less | $ | 126,953 | 4.51 | % | ||||||||||
Over Three to Six | 125,210 | 4.46 | % | |||||||||||
Over Six to Twelve | 174,473 | 4.30 | % | |||||||||||
Over Twelve | 25,985 | 3.58 | % | |||||||||||
Total | $ | 452,621 | 4.36 | % |
September 30, | December 31, | |||||||||||||
2024 | 2023 | |||||||||||||
Estimated insured or collateralized deposits(1) | $ | 7,654,786 | $ | 7,414,224 | ||||||||||
Estimated uninsured and uncollateralized deposits(1) | $ | 3,321,425 | $ | 3,134,063 | ||||||||||
Estimated uninsured and uncollateralized deposits as a % of total deposits(1) | 30.3 | % | 29.7 | % | ||||||||||
Estimated uninsured deposits(2) | $ | 4,792,505 | $ | 4,899,349 |
September 30, | December 31, | |||||||||||||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Fair value | % of total investment securities | Weighted average yield (1) | Fair value | % of total investment securities | Weighted average yield (1) | ||||||||||||||||||||||||||||||||
U.S. Treasury securities: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | $ | — | — | % | — | % | $ | 61,466 | 4.2 | % | 2.50 | % | ||||||||||||||||||||||||||
Maturing in one to five years | — | — | % | — | % | 47,030 | 3.2 | % | 1.59 | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Maturing after ten years | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Total U.S. Treasury securities | — | — | % | — | % | 108,496 | 7.4 | % | 2.10 | % | ||||||||||||||||||||||||||||
U.S. government agency securities: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Maturing in one to five years | — | — | % | — | % | 13,094 | 0.9 | % | 1.96 | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | 213,073 | 13.6 | % | 5.76 | % | 6,000 | 0.4 | % | 6.40 | % | ||||||||||||||||||||||||||||
Maturing after ten years | 303,760 | 19.4 | % | 5.95 | % | 184,862 | 12.6 | % | 6.23 | % | ||||||||||||||||||||||||||||
Total U.S. government agency securities | 516,833 | 33.0 | % | 5.87 | % | 203,956 | 13.9 | % | 5.96 | % | ||||||||||||||||||||||||||||
Municipal securities: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | 1,892 | 0.1 | % | 3.14 | % | 2,813 | 0.2 | % | 2.23 | % | ||||||||||||||||||||||||||||
Maturing in one to five years | 3,161 | 0.2 | % | 3.29 | % | 11,677 | 0.8 | % | 5.85 | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | 15,403 | 1.0 | % | 3.22 | % | 40,304 | 2.7 | % | 3.60 | % | ||||||||||||||||||||||||||||
Maturing after ten years | 133,773 | 8.5 | % | 2.91 | % | 187,469 | 12.7 | % | 2.94 | % | ||||||||||||||||||||||||||||
Total municipal securities | 154,229 | 9.8 | % | 2.95 | % | 242,263 | 16.4 | % | 3.00 | % | ||||||||||||||||||||||||||||
Mortgage-backed securities - residential and commercial: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | 2,226 | 0.1 | % | 3.35 | % | 126 | — | % | 1.57 | % | ||||||||||||||||||||||||||||
Maturing in one to five years | 356 | — | % | 2.16 | % | 3,239 | 0.2 | % | 2.91 | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | 14,878 | 0.9 | % | 2.77 | % | 33,121 | 2.3 | % | 2.97 | % | ||||||||||||||||||||||||||||
Maturing after ten years | 878,418 | 56.1 | % | 3.31 | % | 877,446 | 59.6 | % | 1.86 | % | ||||||||||||||||||||||||||||
Total mortgage-backed securities - residential and commercial | 895,878 | 57.1 | % | 3.31 | % | 913,932 | 62.1 | % | 1.90 | % | ||||||||||||||||||||||||||||
Corporate securities: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Maturing in one to five years | 982 | 0.1 | % | 2.78 | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | — | — | % | — | % | 3,326 | 0.2 | % | 4.33 | % | ||||||||||||||||||||||||||||
Maturing after ten years | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Total corporate securities | 982 | 0.1 | % | 2.78 | % | 3,326 | 0.2 | % | 4.33 | % | ||||||||||||||||||||||||||||
Total AFS debt securities | $ | 1,567,922 | 100.0 | % | 4.12 | % | $ | 1,471,973 | 100.0 | % | 2.66 | % |
September 30, | December 31, | |||||||||||||
(dollars in thousands) | 2024 | 2023 | ||||||||||||
Current on-balance sheet liquidity: | ||||||||||||||
Cash and cash equivalents | $ | 951,750 | $ | 810,932 | ||||||||||
Unpledged AFS debt securities | 510,538 | 542,427 | ||||||||||||
Total on-balance sheet liquidity | $ | 1,462,288 | $ | 1,353,359 | ||||||||||
Available sources of liquidity: | ||||||||||||||
Unsecured borrowing capacity(1) | $ | 3,199,575 | $ | 3,350,026 | ||||||||||
FHLB remaining borrowing capacity | 1,355,884 | 1,297,702 | ||||||||||||
Federal Reserve discount window | 2,133,951 | 2,431,084 | ||||||||||||
Total available sources of liquidity | $ | 6,689,410 | $ | 7,078,812 | ||||||||||
On-balance sheet liquidity as a percentage of total assets | 11.3 | % | 10.7 | % | ||||||||||
On-balance sheet liquidity and available sources of liquidity as a percentage of estimated uninsured and uncollateralized deposits(2) | 245.4 | % | 269.0 | % | ||||||||||
September 30, 2024 | FB Financial Corporation | FirstBank | To be Well-Capitalized(1) | |||||||||||||||||
Total risk-based capital | 15.1 | % | 14.9 | % | 10.0 | % | ||||||||||||||
Tier 1 risk-based capital | 13.0 | % | 12.7 | % | 8.0 | % | ||||||||||||||
Common Equity Tier 1 ratio | 12.7 | % | 12.7 | % | 6.5 | % | ||||||||||||||
Tier 1 leverage | 11.5 | % | 11.2 | % | 5.0 | % |
Percentage change in: | ||||||||||||||
Net interest income (1) | ||||||||||||||
Change in interest rates | September 30, | December 31, | ||||||||||||
(in basis points) | 2024 | 2023 | ||||||||||||
+400 | 8.51 | % | 8.99 | % | ||||||||||
+300 | 6.90 | % | 6.81 | % | ||||||||||
+200 | 5.03 | % | 4.65 | % | ||||||||||
+100 | 2.65 | % | 2.44 | % | ||||||||||
-100 | (2.75) | % | (2.86) | % | ||||||||||
-200 | (5.74) | % | (6.54) | % |
Percentage change in: | ||||||||||||||
Economic value of equity (2) | ||||||||||||||
Change in interest rates | September 30, | December 31, | ||||||||||||
(in basis points) | 2024 | 2023 | ||||||||||||
+400 | (15.5) | % | (16.6) | % | ||||||||||
+300 | (13.2) | % | (13.6) | % | ||||||||||
+200 | (8.37) | % | (8.05) | % | ||||||||||
+100 | (3.96) | % | (3.29) | % | ||||||||||
-100 | 3.10 | % | 1.03 | % | ||||||||||
-200 | 5.22 | % | (0.63) | % |
Exhibit Number | Description | ||||
101.INS | Inline XBRL Instance Document* | ||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document* | ||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document* | ||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document* | ||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document* | ||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document* | ||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
* | Filed herewith. | ||||
** | Furnished herewith. | ||||
† | Represents a management contract or a compensatory plan or arrangement. |
FB Financial Corporation | ||||||||
/s/ Michael M. Mettee | ||||||||
November 4, 2024 | Michael M. Mettee Chief Financial Officer (Principal Financial Officer) | |||||||
/s/ Jonathan Pennington | ||||||||
November 4, 2024 | Jonathan Pennington Chief Accounting Officer (Principal Accounting Officer) |
1. | I have reviewed this quarterly report on Form 10-Q of FB Financial Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
Date: November 4, 2024 | /s/ Christopher T. Holmes | ||||||||||
Christopher T. Holmes | |||||||||||
President and Chief Executive Officer | |||||||||||
(Principal Executive Officer) |
1. | I have reviewed this quarterly report on Form 10-Q of FB Financial Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
Date: November 4, 2024 | /s/ Michael M. Mettee | ||||||||||
Michael M. Mettee | |||||||||||
Chief Financial Officer | |||||||||||
(Principal Financial Officer) |
Date: November 4, 2024 | /s/ Christopher T. Holmes | ||||||||||
Christopher T. Holmes | |||||||||||
President and Chief Executive Officer | |||||||||||
(Principal Executive Officer) | |||||||||||
Date: November 4, 2024 | /s/ Michael M. Mettee | ||||||||||
Michael M. Mettee | |||||||||||
Chief Financial Officer | |||||||||||
(Principal Financial Officer) |