|
|
|
|
|
|
|
Tennessee
|
|
001-37875
|
|
62-1216058
|
|
(State or other jurisdiction
of incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer
Identification Number)
|
|
|
|
|
|
|
|
211 Commerce Street, Suite 300
Nashville, Tennessee
|
|
|
|
37201
|
|
(Address of principal executive offices)
|
|
|
|
(Zip Code)
|
|
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company ý
|
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ý
|
|
|
|
FB FINANCIAL CORPORATION
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ James R. Gordon
|
|
|
|
James R. Gordon
|
|
|
|
Chief Financial Officer and Secretary
|
|
|
|
|
|
Date: October 21, 2019
|
|
|
|
|
|
2019
|
|
2018
|
|
Annualized
|
|
|
||||||||||
|
(dollars in thousands, expect per share data)
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
3Q19 / 2Q19
% Change |
|
3Q19 / 3Q18
% Change |
||||||||
|
Balance Sheet Highlights
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Investment securities
|
|
$
|
671,781
|
|
|
$
|
678,457
|
|
|
$
|
609,568
|
|
|
(3.90
|
)%
|
|
10.2
|
%
|
|
Loans - held for sale
|
|
305,493
|
|
|
294,699
|
|
|
323,486
|
|
|
14.5
|
%
|
|
(5.56
|
)%
|
|||
|
Loans - held for investment (HFI)
|
|
4,345,344
|
|
|
4,289,516
|
|
|
3,538,531
|
|
|
5.16
|
%
|
|
22.8
|
%
|
|||
|
Allowance for loan losses
|
|
31,464
|
|
|
30,138
|
|
|
27,608
|
|
|
17.5
|
%
|
|
14.0
|
%
|
|||
|
Total assets
|
|
6,088,895
|
|
|
5,940,402
|
|
|
5,058,167
|
|
|
9.92
|
%
|
|
20.4
|
%
|
|||
|
Customer deposits
|
|
4,896,327
|
|
|
4,812,962
|
|
|
4,017,391
|
|
|
6.87
|
%
|
|
21.9
|
%
|
|||
|
Brokered and internet time deposits
|
|
25,436
|
|
|
29,864
|
|
|
112,082
|
|
|
(58.8
|
)%
|
|
(77.3
|
)%
|
|||
|
Total deposits
|
|
4,921,763
|
|
|
4,842,826
|
|
|
4,129,473
|
|
|
6.47
|
%
|
|
19.2
|
%
|
|||
|
Borrowings
|
|
307,129
|
|
|
257,299
|
|
|
210,968
|
|
|
76.8
|
%
|
|
45.6
|
%
|
|||
|
Total shareholders' equity
|
|
744,835
|
|
|
718,759
|
|
|
648,731
|
|
|
14.4
|
%
|
|
14.8
|
%
|
|||
|
Tangible book value per
share* |
|
$
|
18.03
|
|
|
$
|
17.18
|
|
|
$
|
16.25
|
|
|
|
|
|
||
|
Tangible common equity to
tangible assets* |
|
9.4
|
%
|
|
9.2
|
%
|
|
10.2
|
%
|
|
|
|
|
|||||
|
* Certain measures are considered non-GAAP financial measures. See “Use of non-GAAP Financial Measures” and the corresponding non-GAAP reconciliation tables in the
Supplemental Financial Information, which accompanies this Earnings Release, as well as “Use of non-GAAP Financial Measures” and the Appendix in the Earnings Release
Presentation issued October 21, 2019 for a reconciliation and discussion of this non-GAAP measure.
|
||||||||||||||||||
|
|
|
2019
|
|
2018
|
||||||||
|
(dollars in thousands, except share data)
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Results of operations
|
|
|
|
|
|
|
||||||
|
Net interest income
|
|
$
|
58,305
|
|
|
$
|
57,023
|
|
|
$
|
52,755
|
|
|
NIM
|
|
4.28
|
%
|
|
4.39
|
%
|
|
4.71
|
%
|
|||
|
Provision for loan losses
|
|
$
|
1,831
|
|
|
$
|
881
|
|
|
$
|
1,818
|
|
|
Net charge-off ratio
|
|
0.05
|
%
|
|
0.05
|
%
|
|
0.06
|
%
|
|||
|
Noninterest income
|
|
$
|
38,145
|
|
|
$
|
32,979
|
|
|
$
|
34,355
|
|
|
Mortgage banking income
|
|
$
|
29,193
|
|
|
$
|
24,526
|
|
|
$
|
26,649
|
|
|
Total revenue
|
|
$
|
96,450
|
|
|
$
|
90,002
|
|
|
$
|
87,110
|
|
|
Noninterest expenses
|
|
$
|
62,935
|
|
|
$
|
64,119
|
|
|
$
|
57,213
|
|
|
Merger and mortgage restructuring expenses
|
|
$
|
407
|
|
|
$
|
4,612
|
|
|
$
|
—
|
|
|
Efficiency ratio
|
|
65.3
|
%
|
|
71.2
|
%
|
|
65.7
|
%
|
|||
|
Core efficiency ratio*
|
|
64.5
|
%
|
|
65.9
|
%
|
|
65.7
|
%
|
|||
|
Pre-tax income
|
|
$
|
31,684
|
|
|
$
|
25,002
|
|
|
$
|
28,079
|
|
|
Total mortgage banking pre-tax contribution, adjusted*
|
|
$
|
5,375
|
|
|
$
|
2,563
|
|
|
$
|
1,467
|
|
|
Net income
|
|
$
|
23,966
|
|
|
$
|
18,688
|
|
|
$
|
21,377
|
|
|
Diluted earnings per share
|
|
$
|
0.76
|
|
|
$
|
0.59
|
|
|
$
|
0.68
|
|
|
Effective tax rate
|
|
24.4
|
%
|
|
25.3
|
%
|
|
23.9
|
%
|
|||
|
Net income, adjusted*
|
|
$
|
24,267
|
|
|
$
|
22,098
|
|
|
$
|
21,377
|
|
|
Diluted earnings per share, adjusted*
|
|
$
|
0.77
|
|
|
$
|
0.70
|
|
|
$
|
0.68
|
|
|
Weighted average number of shares outstanding- fully diluted
|
|
31,425,573
|
|
|
31,378,018
|
|
31,339,628
|
|
||||
|
Actual shares outstanding - period end
|
|
30,927,664
|
|
|
30,865,636
|
|
30,715,792
|
|
||||
|
Returns on average:
|
|
|
|
|
|
|
||||||
|
Assets ("ROAA")
|
|
1.59
|
%
|
|
1.30
|
%
|
|
1.72
|
%
|
|||
|
Adjusted*
|
|
1.61
|
%
|
|
1.54
|
%
|
|
1.72
|
%
|
|||
|
Equity ("ROAE")
|
|
13.0
|
%
|
|
10.6
|
%
|
|
13.3
|
%
|
|||
|
Tangible common equity ("ROATCE")*
|
|
17.5
|
%
|
|
14.4
|
%
|
|
17.4
|
%
|
|||
|
Adjusted*
|
|
17.7
|
%
|
|
17.0
|
%
|
|
17.4
|
%
|
|||
|
Financial Summary and Key Metrics
|
||||||||||||
|
(Unaudited)
|
||||||||||||
|
(In Thousands, Except Share Data and %)
|
||||||||||||
|
|
|
2019
|
|
2018
|
||||||||
|
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Statement of Income Data
|
|
|
|
|
|
|
||||||
|
Total interest income
|
|
$
|
73,242
|
|
|
$
|
71,719
|
|
|
$
|
62,612
|
|
|
Total interest expense
|
|
14,937
|
|
|
14,696
|
|
|
9,857
|
|
|||
|
Net interest income
|
|
58,305
|
|
|
57,023
|
|
|
52,755
|
|
|||
|
Provision for loan losses
|
|
1,831
|
|
|
881
|
|
|
1,818
|
|
|||
|
Total noninterest income
|
|
38,145
|
|
|
32,979
|
|
|
34,355
|
|
|||
|
Total noninterest expense
|
|
62,935
|
|
|
64,119
|
|
|
57,213
|
|
|||
|
Net income before income taxes
|
|
31,684
|
|
|
25,002
|
|
|
28,079
|
|
|||
|
Income tax expense
|
|
7,718
|
|
|
6,314
|
|
|
6,702
|
|
|||
|
Net income
|
|
$
|
23,966
|
|
|
$
|
18,688
|
|
|
$
|
21,377
|
|
|
Net interest income (tax—equivalent basis)
|
|
$
|
58,769
|
|
|
$
|
57,488
|
|
|
$
|
53,161
|
|
|
Net income, adjusted*
|
|
$
|
24,267
|
|
|
$
|
22,098
|
|
|
$
|
21,377
|
|
|
Per Common Share
|
|
|
|
|
|
|
||||||
|
Diluted net income
|
|
$
|
0.76
|
|
|
$
|
0.59
|
|
|
$
|
0.68
|
|
|
Diluted net income, adjusted*
|
|
0.77
|
|
|
0.70
|
|
|
0.68
|
|
|||
|
Book value
|
|
24.08
|
|
|
23.29
|
|
|
21.12
|
|
|||
|
Tangible book value*
|
|
18.03
|
|
|
17.18
|
|
|
16.25
|
|
|||
|
Weighted average number of shares outstanding- fully diluted
|
|
31,425,573
|
|
|
31,378,018
|
|
|
31,339,628
|
|
|||
|
Period-end number of shares
|
|
30,927,664
|
|
|
30,865,636
|
|
|
30,715,792
|
|
|||
|
Selected Balance Sheet Data
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
|
$
|
242,997
|
|
|
$
|
164,336
|
|
|
$
|
181,630
|
|
|
Loans held for investment (HFI)
|
|
4,345,344
|
|
|
4,289,516
|
|
|
3,538,531
|
|
|||
|
Allowance for loan losses
|
|
(31,464
|
)
|
|
(30,138
|
)
|
|
(27,608
|
)
|
|||
|
Loans held for sale
|
|
305,493
|
|
|
294,699
|
|
|
323,486
|
|
|||
|
Investment securities, at fair value
|
|
671,781
|
|
|
678,457
|
|
|
609,568
|
|
|||
|
Other real estate owned, net
|
|
16,076
|
|
|
15,521
|
|
|
13,587
|
|
|||
|
Total assets
|
|
6,088,895
|
|
|
5,940,402
|
|
|
5,058,167
|
|
|||
|
Customer deposits
|
|
4,896,327
|
|
|
4,812,962
|
|
|
4,017,391
|
|
|||
|
Brokered and internet time deposits
|
|
25,436
|
|
|
29,864
|
|
|
112,082
|
|
|||
|
Total deposits
|
|
4,921,763
|
|
|
4,842,826
|
|
|
4,129,473
|
|
|||
|
Borrowings
|
|
307,129
|
|
|
257,299
|
|
|
210,968
|
|
|||
|
Total shareholders' equity
|
|
744,835
|
|
|
718,759
|
|
|
648,731
|
|
|||
|
Selected Ratios
|
|
|
|
|
|
|
||||||
|
Return on average:
|
|
|
|
|
|
|
||||||
|
Assets
|
|
1.59
|
%
|
|
1.30
|
%
|
|
1.72
|
%
|
|||
|
Shareholders' equity
|
|
13.0
|
%
|
|
10.6
|
%
|
|
13.3
|
%
|
|||
|
Tangible common equity*
|
|
17.5
|
%
|
|
14.4
|
%
|
|
17.4
|
%
|
|||
|
Average shareholders' equity to average assets
|
|
12.2
|
%
|
|
12.3
|
%
|
|
12.9
|
%
|
|||
|
Net interest margin (NIM) (tax-equivalent basis)
|
|
4.28
|
%
|
|
4.39
|
%
|
|
4.71
|
%
|
|||
|
Efficiency ratio (GAAP)
|
|
65.3
|
%
|
|
71.2
|
%
|
|
65.7
|
%
|
|||
|
Core efficiency ratio (tax-equivalent basis)*
|
|
64.5
|
%
|
|
65.9
|
%
|
|
65.7
|
%
|
|||
|
Loans HFI to deposit ratio
|
|
88.3
|
%
|
|
88.6
|
%
|
|
85.7
|
%
|
|||
|
Total loans to deposit ratio
|
|
94.5
|
%
|
|
94.7
|
%
|
|
93.5
|
%
|
|||
|
Yield on interest-earning assets
|
|
5.37
|
%
|
|
5.52
|
%
|
|
5.58
|
%
|
|||
|
Cost of interest-bearing liabilities
|
|
1.50
|
%
|
|
1.54
|
%
|
|
1.20
|
%
|
|||
|
Cost of total deposits
|
|
1.11
|
%
|
|
1.14
|
%
|
|
0.80
|
%
|
|||
|
Credit Quality Ratios
|
|
|
|
|
|
|
||||||
|
Allowance for loan losses as a percentage of loans HFI
|
|
0.72
|
%
|
|
0.70
|
%
|
|
0.78
|
%
|
|||
|
Net charge-off's as a percentage of average loans HFI
|
|
0.05
|
%
|
|
0.05
|
%
|
|
0.06
|
%
|
|||
|
Nonperforming loans HFI as a percentage of total loans HFI
|
|
0.47
|
%
|
|
0.43
|
%
|
|
0.30
|
%
|
|||
|
Nonperforming assets as a percentage of total assets
|
|
0.62
|
%
|
|
0.59
|
%
|
|
0.51
|
%
|
|||
|
Preliminary capital ratios (Consolidated)
|
|
|
|
|
|
|
||||||
|
Shareholders' equity to assets
|
|
12.2
|
%
|
|
12.1
|
%
|
|
12.8
|
%
|
|||
|
Tangible common equity to tangible assets*
|
|
9.45
|
%
|
|
9.22
|
%
|
|
10.2
|
%
|
|||
|
Tier 1 capital (to average assets)
|
|
10.1
|
%
|
|
10.0
|
%
|
|
11.3
|
%
|
|||
|
Tier 1 capital (to risk-weighted assets)
|
|
11.3
|
%
|
|
11.0
|
%
|
|
12.2
|
%
|
|||
|
Total capital (to risk-weighted assets)
|
|
12.0
|
%
|
|
11.6
|
%
|
|
12.8
|
%
|
|||
|
Common Equity Tier 1 (to risk-weighted assets) (CET1)
|
|
10.8
|
%
|
|
10.4
|
%
|
|
11.5
|
%
|
|||
|
Non-GAAP Reconciliation
|
||||||||||||
|
For the Periods Ended
|
||||||||||||
|
(Unaudited)
|
||||||||||||
|
(In Thousands, Except Share Data and %)
|
||||||||||||
|
|
|
|
|
|
||||||||
|
|
|
2019
|
|
2018
|
||||||||
|
Net income, adjusted
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Pre-tax net income
|
|
$
|
31,684
|
|
|
$
|
25,002
|
|
|
$
|
28,079
|
|
|
Plus merger and mortgage restructuring expenses
|
|
407
|
|
|
4,612
|
|
|
—
|
|
|||
|
Pre-tax net income, adjusted
|
|
$
|
32,091
|
|
|
$
|
29,614
|
|
|
$
|
28,079
|
|
|
Income tax expense, adjusted
|
|
7,824
|
|
|
7,516
|
|
|
6,702
|
|
|||
|
Net income, adjusted
|
|
$
|
24,267
|
|
|
$
|
22,098
|
|
|
$
|
21,377
|
|
|
Weighted average common shares outstanding- fully diluted
|
|
31,425,573
|
|
31,378,018
|
|
31,339,628
|
||||||
|
Diluted earnings per share, adjusted
|
|
|
|
|
|
|
||||||
|
Diluted earnings per common share
|
|
$
|
0.76
|
|
|
$
|
0.59
|
|
|
$
|
0.68
|
|
|
Plus merger and mortgage restructuring expenses
|
|
0.01
|
|
|
0.15
|
|
|
—
|
|
|||
|
Less tax effect
|
|
—
|
|
|
0.04
|
|
|
—
|
|
|||
|
Diluted earnings per share, adjusted
|
|
$
|
0.77
|
|
|
$
|
0.70
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income, adjusted
|
|
YTD 2019
|
|
2018
|
|
2017
|
||||||
|
Pre-tax net income
|
|
$
|
82,249
|
|
|
$
|
105,854
|
|
|
$
|
73,485
|
|
|
Plus merger, offering, and mortgage restructuring expenses
|
|
6,694
|
|
|
2,265
|
|
|
19,034
|
|
|||
|
Pre tax net income, adjusted
|
|
88,943
|
|
|
108,119
|
|
|
92,519
|
|
|||
|
Income tax expense, adjusted
|
|
21,751
|
|
|
26,034
|
|
|
34,749
|
|
|||
|
Net income, adjusted
|
|
$
|
67,192
|
|
|
$
|
82,085
|
|
|
$
|
57,770
|
|
|
Weighted average common shares outstanding- fully diluted
|
|
31,378,786
|
|
|
31,314,981
|
|
|
28,207,602
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Diluted earnings per share, adjusted
|
|
|
|
|
|
|
||||||
|
Diluted earning per share
|
|
$
|
1.97
|
|
|
$
|
2.55
|
|
|
$
|
1.86
|
|
|
Plus merger, offering, and mortgage
restructuring expenses |
|
0.21
|
|
|
0.07
|
|
|
0.67
|
|
|||
|
Less tax effect and benefit of enacted tax laws
|
|
0.05
|
|
|
0.01
|
|
|
0.48
|
|
|||
|
Diluted earnings per share, adjusted
|
|
$
|
2.13
|
|
|
$
|
2.61
|
|
|
$
|
2.05
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
2019
|
|
2018
|
||||||||
|
Core efficiency ratio (tax-equivalent basis)
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Total noninterest expense
|
|
$
|
62,935
|
|
|
$
|
64,119
|
|
|
$
|
57,213
|
|
|
Less merger and mortgage restructuring expenses
|
|
407
|
|
|
4,612
|
|
|
—
|
|
|||
|
Core noninterest expense
|
|
$
|
62,528
|
|
|
$
|
59,507
|
|
|
$
|
57,213
|
|
|
Net interest income (tax-equivalent basis)
|
|
$
|
58,769
|
|
|
$
|
57,488
|
|
|
$
|
53,161
|
|
|
Total noninterest income
|
|
38,145
|
|
|
32,979
|
|
|
34,355
|
|
|||
|
Less (loss) gain on sales or write-downs of other
real estate owned and other assets |
|
(82
|
)
|
|
94
|
|
|
446
|
|
|||
|
Less (loss) gain from securities, net
|
|
(20
|
)
|
|
52
|
|
|
(27
|
)
|
|||
|
Core noninterest income
|
|
38,247
|
|
|
32,833
|
|
|
33,936
|
|
|||
|
Core revenue
|
|
$
|
97,016
|
|
|
$
|
90,321
|
|
|
$
|
87,097
|
|
|
Efficiency ratio (GAAP)(a)
|
|
65.3
|
%
|
|
71.2
|
%
|
|
65.7
|
%
|
|||
|
Core efficiency ratio (tax-equivalent basis)
|
|
64.5
|
%
|
|
65.9
|
%
|
|
65.7
|
%
|
|||
|
Non-GAAP Reconciliation
|
||||||||||||
|
For the Periods Ended
|
||||||||||||
|
(Unaudited)
|
||||||||||||
|
(In Thousands, Except Share Data and %)
|
||||||||||||
|
|
|
|
|
|
||||||||
|
|
|
2019
|
|
2018
|
||||||||
|
Banking segment core efficiency ratio
(tax equivalent) |
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Core consolidated noninterest expense
|
|
$
|
62,528
|
|
|
$
|
59,507
|
|
|
$
|
57,213
|
|
|
Less Mortgage segment core noninterest expense
|
|
15,686
|
|
|
17,835
|
|
|
18,821
|
|
|||
|
Core Banking segment noninterest expense
|
|
46,842
|
|
|
41,672
|
|
|
38,392
|
|
|||
|
Core revenue
|
|
97,016
|
|
|
90,321
|
|
|
87,097
|
|
|||
|
Less Mortgage segment total revenue
|
|
18,455
|
|
|
19,119
|
|
|
19,254
|
|
|||
|
Core Banking segment total revenue
|
|
$
|
78,561
|
|
|
$
|
71,202
|
|
|
$
|
67,843
|
|
|
Banking segment core efficiency ratio
(tax-equivalent basis) |
|
59.6
|
%
|
|
58.5
|
%
|
|
56.6
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
Mortgage segment core efficiency ratio
(tax equivalent) |
|
|
|
|
|
|
||||||
|
Mortgage segment noninterest expense
|
|
$
|
15,798
|
|
|
$
|
18,664
|
|
|
$
|
18,821
|
|
|
Less mortgage restructuring expense
|
|
112
|
|
|
829
|
|
|
—
|
|
|||
|
Core Mortgage segment noninterest expense
|
|
$
|
15,686
|
|
|
$
|
17,835
|
|
|
$
|
18,821
|
|
|
Mortgage segment total revenue
|
|
$
|
18,455
|
|
|
$
|
19,119
|
|
|
19,254
|
|
|
|
Mortgage segment core efficiency ratio
(tax-equivalent basis) |
|
85.0
|
%
|
|
93.3
|
%
|
|
97.8
|
%
|
|||
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
2019
|
|
2018
|
||||||||
|
Mortgage contribution, adjusted
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Mortgage segment pre-tax net contribution
|
|
$
|
2,657
|
|
|
$
|
455
|
|
|
433
|
|
|
|
Retail footprint:
|
|
|
|
|
|
|
||||||
|
Mortgage banking income
|
|
10,693
|
|
|
5,451
|
|
|
7,417
|
|
|||
|
Mortgage banking expenses
|
|
8,087
|
|
|
4,172
|
|
|
6,383
|
|
|||
|
Retail footprint pre-tax net contribution
|
|
2,606
|
|
|
1,279
|
|
|
1,034
|
|
|||
|
Total mortgage banking pre-tax net contribution
|
|
$
|
5,263
|
|
|
$
|
1,734
|
|
|
1,467
|
|
|
|
Plus mortgage restructuring expense
|
|
112
|
|
|
829
|
|
|
—
|
|
|||
|
Total mortgage banking pre-tax net contribution, adjusted
|
|
$
|
5,375
|
|
|
$
|
2,563
|
|
|
$
|
1,467
|
|
|
Pre-tax net income
|
|
$
|
31,684
|
|
|
$
|
25,002
|
|
|
$
|
28,079
|
|
|
% total mortgage banking pre-tax net contribution
|
|
16.6
|
%
|
|
6.94
|
%
|
|
5.22
|
%
|
|||
|
Pre-tax net income, adjusted
|
|
$
|
32,091
|
|
|
$
|
29,614
|
|
|
$
|
28,079
|
|
|
% total mortgage banking pre-tax net contribution,
adjusted |
|
16.7
|
%
|
|
8.65
|
%
|
|
5.22
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
|
2019
|
|
2018
|
||||||||
|
Tangible assets and equity
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Tangible Assets
|
|
|
|
|
|
|
||||||
|
Total assets
|
|
$
|
6,088,895
|
|
|
$
|
5,940,402
|
|
|
$
|
5,058,167
|
|
|
Less goodwill
|
|
168,486
|
|
|
168,486
|
|
|
137,190
|
|
|||
|
Less intangibles, net
|
|
18,748
|
|
|
19,945
|
|
|
12,403
|
|
|||
|
Tangible assets
|
|
$
|
5,901,661
|
|
|
$
|
5,751,971
|
|
|
$
|
4,908,574
|
|
|
Tangible Common Equity
|
|
|
|
|
|
|
||||||
|
Total shareholders' equity
|
|
$
|
744,835
|
|
|
$
|
718,759
|
|
|
$
|
648,731
|
|
|
Less goodwill
|
|
168,486
|
|
|
168,486
|
|
|
137,190
|
|
|||
|
Less intangibles, net
|
|
18,748
|
|
|
19,945
|
|
|
12,403
|
|
|||
|
Tangible common equity
|
|
$
|
557,601
|
|
|
$
|
530,328
|
|
|
$
|
499,138
|
|
|
Common shares outstanding
|
|
30,927,664
|
|
|
30,865,636
|
|
|
30,715,792
|
|
|||
|
Book value per common share
|
|
$
|
24.08
|
|
|
$
|
23.29
|
|
|
$
|
21.12
|
|
|
Tangible book value per common share
|
|
$
|
18.03
|
|
|
$
|
17.18
|
|
|
$
|
16.25
|
|
|
Total shareholders' equity to total assets
|
|
12.2
|
%
|
|
12.1
|
%
|
|
12.8
|
%
|
|||
|
Tangible common equity to tangible assets
|
|
9.45
|
%
|
|
9.22
|
%
|
|
10.2
|
%
|
|||
|
Non-GAAP Reconciliation
|
||||||||||||
|
For the Periods Ended
|
||||||||||||
|
(Unaudited)
|
||||||||||||
|
(In Thousands, Except Share Data and %)
|
||||||||||||
|
|
|
|
|
|
||||||||
|
|
|
2019
|
|
2018
|
||||||||
|
Return on average tangible common equity
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Total average shareholders' equity
|
|
$
|
731,701
|
|
|
$
|
708,557
|
|
|
$
|
638,388
|
|
|
Less average goodwill
|
|
168,486
|
|
|
167,781
|
|
|
137,190
|
|
|||
|
Less average intangibles, net
|
|
19,523
|
|
|
20,214
|
|
|
12,803
|
|
|||
|
Average tangible common equity
|
|
$
|
543,692
|
|
|
$
|
520,562
|
|
|
$
|
488,395
|
|
|
Net income
|
|
$
|
23,966
|
|
|
$
|
18,688
|
|
|
$
|
21,377
|
|
|
Return on average tangible common equity
|
|
17.5
|
%
|
|
14.4
|
%
|
|
17.4
|
%
|
|||
|
|
|
|
|
|
||||||||
|
|
|
2019
|
|
2018
|
||||||||
|
Return on average tangible common equity, adjusted
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Average tangible common equity
|
|
$
|
543,692
|
|
|
$
|
520,562
|
|
|
$
|
488,395
|
|
|
Net income, adjusted
|
|
24,267
|
|
|
22,098
|
|
|
21,377
|
|
|||
|
Return on average tangible common equity, adjusted
|
|
17.7
|
%
|
|
17.0
|
%
|
|
17.4
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Return on average tangible common equity
|
|
YTD 2019
|
|
2018
|
|
2017
|
||||||
|
Total average shareholders' equity
|
|
$
|
708,436
|
|
|
$
|
629,922
|
|
|
$
|
466,219
|
|
|
Less average goodwill
|
|
157,924
|
|
|
137,190
|
|
|
84,997
|
|
|||
|
Less average intangibles, net
|
|
16,897
|
|
|
12,815
|
|
|
8,047
|
|
|||
|
Average tangible common equity
|
|
$
|
533,615
|
|
|
$
|
479,917
|
|
|
$
|
373,175
|
|
|
Net income
|
|
62,242
|
|
|
80,236
|
|
|
52,398
|
|
|||
|
Return on average tangible common equity
|
|
15.6
|
%
|
|
16.7
|
%
|
|
14.0
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Return on average tangible common equity, adjusted
|
|
YTD 2019
|
|
2018
|
|
2017
|
||||||
|
Average tangible common equity
|
|
$
|
533,615
|
|
|
$
|
479,917
|
|
|
$
|
373,175
|
|
|
Net income, adjusted
|
|
67,192
|
|
|
82,085
|
|
|
57,770
|
|
|||
|
Return on average tangible common equity, adjusted
|
|
16.8
|
%
|
|
17.1
|
%
|
|
15.5
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
|
2019
|
|
2018
|
||||||||
|
Return on average assets and equity, adjusted
|
|
Third Quarter
|
|
Second Quarter
|
|
Third Quarter
|
||||||
|
Net income
|
|
$
|
23,966
|
|
|
$
|
18,688
|
|
|
$
|
21,377
|
|
|
Average assets
|
|
5,988,572
|
|
|
5,771,371
|
|
|
4,932,197
|
|
|||
|
Average equity
|
|
731,701
|
|
|
708,557
|
|
|
638,388
|
|
|||
|
Return on average assets
|
|
1.59
|
%
|
|
1.30
|
%
|
|
1.72
|
%
|
|||
|
Return on average equity
|
|
13.0
|
%
|
|
10.6
|
%
|
|
13.3
|
%
|
|||
|
Net income, adjusted
|
|
$
|
24,267
|
|
|
$
|
22,098
|
|
|
$
|
21,377
|
|
|
Return on average assets, adjusted
|
|
1.61
|
%
|
|
1.54
|
%
|
|
1.72
|
%
|
|||
|
Return on average equity, adjusted
|
|
13.2
|
%
|
|
12.5
|
%
|
|
13.3
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Return on average assets and equity, adjusted
|
|
YTD 2019
|
|
2018
|
|
2017
|
||||||
|
Net income
|
|
$
|
62,242
|
|
|
$
|
80,236
|
|
|
$
|
52,398
|
|
|
Average assets
|
|
5,647,705
|
|
|
4,844,865
|
|
|
3,811,158
|
|
|||
|
Average equity
|
|
708,436
|
|
|
629,922
|
|
|
466,219
|
|
|||
|
Return on average assets
|
|
1.47
|
%
|
|
1.66
|
%
|
|
1.37
|
%
|
|||
|
Return on average equity
|
|
11.7
|
%
|
|
12.7
|
%
|
|
11.2
|
%
|
|||
|
Net income, adjusted
|
|
$
|
67,192
|
|
|
$
|
82,085
|
|
|
$
|
57,770
|
|
|
Return on average assets, adjusted
|
|
1.59
|
%
|
|
1.69
|
%
|
|
1.52
|
%
|
|||
|
Return on average equity, adjusted
|
|
12.7
|
%
|
|
13.0
|
%
|
|
12.4
|
%
|
|||
|
|
Page
|
|
|
|
|
Financial Summary and Key Metrics
|
|
|
|
|
|
Consolidated Statements of Income
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
Branch Acquisition Opening Balance Sheet (Preliminary)
|
8
|
|
|
|
|
Average Balance, Average Yield Earned and Average Rate Paid
|
|
|
|
|
|
Loans and Deposits by Market
|
|
|
|
|
|
Segment Data
|
|
|
|
|
|
Loan Portfolio and Asset Quality
|
|
|
|
|
|
Preliminary Capital Ratios
|
|
|
|
|
|
Investment Portfolio
|
|
|
|
|
|
Non-GAAP Reconciliation
|
|
|
Financial Summary and Key Metrics
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
(In Thousands, Except Share Data and %)
|
||||||||||||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Statement of Income Data
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total interest income
|
|
$
|
73,242
|
|
|
$
|
71,719
|
|
|
$
|
65,933
|
|
|
$
|
63,068
|
|
|
$
|
62,612
|
|
|
Total interest expense
|
|
14,937
|
|
|
14,696
|
|
|
12,917
|
|
|
11,701
|
|
|
9,857
|
|
|||||
|
Net interest income
|
|
58,305
|
|
|
57,023
|
|
|
53,016
|
|
|
51,367
|
|
|
52,755
|
|
|||||
|
Provision for loan losses
|
|
1,831
|
|
|
881
|
|
|
1,391
|
|
|
2,200
|
|
|
1,818
|
|
|||||
|
Total noninterest income
|
|
38,145
|
|
|
32,979
|
|
|
29,039
|
|
|
27,249
|
|
|
34,355
|
|
|||||
|
Total noninterest expense
|
|
62,935
|
|
|
64,119
|
|
|
55,101
|
|
|
53,736
|
|
|
57,213
|
|
|||||
|
Net income before income taxes
|
|
31,684
|
|
|
25,002
|
|
|
25,563
|
|
|
22,680
|
|
|
28,079
|
|
|||||
|
Income tax expense
|
|
7,718
|
|
|
6,314
|
|
|
5,975
|
|
|
5,640
|
|
|
6,702
|
|
|||||
|
Net income
|
|
$
|
23,966
|
|
|
$
|
18,688
|
|
|
$
|
19,588
|
|
|
$
|
17,040
|
|
|
$
|
21,377
|
|
|
Net interest income (tax—equivalent basis)
|
|
$
|
58,769
|
|
|
$
|
57,488
|
|
|
$
|
53,461
|
|
|
$
|
51,799
|
|
|
$
|
53,161
|
|
|
Net income, adjusted*
|
|
$
|
24,267
|
|
|
$
|
22,098
|
|
|
$
|
20,826
|
|
|
$
|
17,336
|
|
|
$
|
21,377
|
|
|
Per Common Share
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted net income
|
|
$
|
0.76
|
|
|
$
|
0.59
|
|
|
$
|
0.62
|
|
|
$
|
0.54
|
|
|
$
|
0.68
|
|
|
Diluted net income, adjusted*
|
|
0.77
|
|
|
0.70
|
|
|
0.66
|
|
|
0.55
|
|
|
0.68
|
|
|||||
|
Book value
|
|
24.08
|
|
|
23.29
|
|
|
22.51
|
|
|
21.87
|
|
|
21.12
|
|
|||||
|
Tangible book value*
|
|
18.03
|
|
|
17.18
|
|
|
17.73
|
|
|
17.02
|
|
|
16.25
|
|
|||||
|
Weighted average number of shares outstanding- fully diluted
|
|
31,425,573
|
|
|
31,378,018
|
|
|
31,349,198
|
|
|
31,344,949
|
|
|
31,339,628
|
|
|||||
|
Period-end number of shares
|
|
30,927,664
|
|
|
30,865,636
|
|
|
30,852,665
|
|
|
30,724,532
|
|
|
30,715,792
|
|
|||||
|
Selected Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
242,997
|
|
|
$
|
164,336
|
|
|
$
|
195,414
|
|
|
$
|
125,356
|
|
|
$
|
181,630
|
|
|
Loans held for investment (HFI)
|
|
4,345,344
|
|
|
4,289,516
|
|
|
3,786,791
|
|
|
3,667,511
|
|
|
3,538,531
|
|
|||||
|
Allowance for loan losses
|
|
(31,464
|
)
|
|
(30,138
|
)
|
|
(29,814
|
)
|
|
(28,932
|
)
|
|
(27,608
|
)
|
|||||
|
Loans held for sale
|
|
305,493
|
|
|
294,699
|
|
|
248,054
|
|
|
278,815
|
|
|
323,486
|
|
|||||
|
Investment securities, at fair value
|
|
671,781
|
|
|
678,457
|
|
|
670,835
|
|
|
658,805
|
|
|
609,568
|
|
|||||
|
Other real estate owned, net
|
|
16,076
|
|
|
15,521
|
|
|
12,828
|
|
|
12,643
|
|
|
13,587
|
|
|||||
|
Total assets
|
|
6,088,895
|
|
|
5,940,402
|
|
|
5,335,156
|
|
|
5,136,764
|
|
|
5,058,167
|
|
|||||
|
Customer deposits
|
|
4,896,327
|
|
|
4,812,962
|
|
|
4,242,349
|
|
|
4,068,610
|
|
|
4,017,391
|
|
|||||
|
Brokered and internet time deposits
|
|
25,436
|
|
|
29,864
|
|
|
60,842
|
|
|
103,107
|
|
|
112,082
|
|
|||||
|
Total deposits
|
|
4,921,763
|
|
|
4,842,826
|
|
|
4,303,191
|
|
|
4,171,717
|
|
|
4,129,473
|
|
|||||
|
Borrowings
|
|
307,129
|
|
|
257,299
|
|
|
229,178
|
|
|
227,776
|
|
|
210,968
|
|
|||||
|
Total shareholders' equity
|
|
744,835
|
|
|
718,759
|
|
|
694,577
|
|
|
671,857
|
|
|
648,731
|
|
|||||
|
Selected Ratios
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Return on average:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Assets
|
|
1.59
|
%
|
|
1.30
|
%
|
|
1.54
|
%
|
|
1.35
|
%
|
|
1.72
|
%
|
|||||
|
Shareholders' equity
|
|
13.0
|
%
|
|
10.6
|
%
|
|
11.6
|
%
|
|
10.3
|
%
|
|
13.3
|
%
|
|||||
|
Tangible common equity*
|
|
17.5
|
%
|
|
14.4
|
%
|
|
14.8
|
%
|
|
13.3
|
%
|
|
17.4
|
%
|
|||||
|
Average shareholders' equity to average assets
|
|
12.2
|
%
|
|
12.3
|
%
|
|
13.2
|
%
|
|
13.2
|
%
|
|
12.9
|
%
|
|||||
|
Net interest margin (NIM) (tax-equivalent basis)
|
|
4.28
|
%
|
|
4.39
|
%
|
|
4.61
|
%
|
|
4.50
|
%
|
|
4.71
|
%
|
|||||
|
Efficiency ratio (GAAP)
|
|
65.3
|
%
|
|
71.2
|
%
|
|
67.2
|
%
|
|
68.4
|
%
|
|
65.7
|
%
|
|||||
|
Core efficiency ratio (tax-equivalent basis)*
|
|
64.5
|
%
|
|
65.9
|
%
|
|
64.9
|
%
|
|
67.5
|
%
|
|
65.7
|
%
|
|||||
|
Loans HFI to deposit ratio
|
|
88.3
|
%
|
|
88.6
|
%
|
|
88.0
|
%
|
|
87.9
|
%
|
|
85.7
|
%
|
|||||
|
Total loans to deposit ratio
|
|
94.5
|
%
|
|
94.7
|
%
|
|
93.8
|
%
|
|
94.6
|
%
|
|
93.5
|
%
|
|||||
|
Yield on interest-earning assets
|
|
5.37
|
%
|
|
5.52
|
%
|
|
5.73
|
%
|
|
5.52
|
%
|
|
5.58
|
%
|
|||||
|
Cost of interest-bearing liabilities
|
|
1.50
|
%
|
|
1.54
|
%
|
|
1.52
|
%
|
|
1.40
|
%
|
|
1.20
|
%
|
|||||
|
Cost of total deposits
|
|
1.11
|
%
|
|
1.14
|
%
|
|
1.14
|
%
|
|
1.03
|
%
|
|
0.80
|
%
|
|||||
|
Credit Quality Ratios
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allowance for loan losses as a percentage of loans HFI
|
|
0.72
|
%
|
|
0.70
|
%
|
|
0.79
|
%
|
|
0.79
|
%
|
|
0.78
|
%
|
|||||
|
Net charge-off's as a percentage of average loans HFI
|
|
0.05
|
%
|
|
0.05
|
%
|
|
0.06
|
%
|
|
0.06
|
%
|
|
0.06
|
%
|
|||||
|
Nonperforming loans HFI as a percentage of total loans HFI
|
|
0.47
|
%
|
|
0.43
|
%
|
|
0.41
|
%
|
|
0.46
|
%
|
|
0.30
|
%
|
|||||
|
Nonperforming assets as a percentage of total assets
|
|
0.62
|
%
|
|
0.59
|
%
|
|
0.57
|
%
|
|
0.61
|
%
|
|
0.51
|
%
|
|||||
|
Preliminary capital ratios (Consolidated)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Shareholders' equity to assets
|
|
12.2
|
%
|
|
12.1
|
%
|
|
13.0
|
%
|
|
13.1
|
%
|
|
12.8
|
%
|
|||||
|
Tangible common equity to tangible assets*
|
|
9.45
|
%
|
|
9.22
|
%
|
|
10.5
|
%
|
|
10.5
|
%
|
|
10.2
|
%
|
|||||
|
Tier 1 capital (to average assets)
|
|
10.1
|
%
|
|
10.0
|
%
|
|
11.5
|
%
|
|
11.4
|
%
|
|
11.3
|
%
|
|||||
|
Tier 1 capital (to risk-weighted assets)
|
|
11.3
|
%
|
|
11.0
|
%
|
|
12.7
|
%
|
|
12.4
|
%
|
|
12.2
|
%
|
|||||
|
Total capital (to risk-weighted assets)
|
|
12.0
|
%
|
|
11.6
|
%
|
|
13.4
|
%
|
|
13.0
|
%
|
|
12.8
|
%
|
|||||
|
Common Equity Tier 1 (to risk-weighted assets) (CET1)
|
|
10.8
|
%
|
|
10.4
|
%
|
|
12.0
|
%
|
|
11.7
|
%
|
|
11.5
|
%
|
|||||
|
FB Financial Corporation
|
|
4
|
|
Consolidated Statements of Income
|
||||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||||
|
(In Thousands, Except Share Data and %)
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2019
|
|
Q3 2019
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
vs.
|
|
vs.
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
Q2 2019
|
|
Q3 2018
|
||||||||||||||||||
|
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
|
Percent variance
|
|
Percent variance
|
||||||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest and fees on loans
|
|
$
|
67,639
|
|
|
$
|
66,276
|
|
|
$
|
60,448
|
|
|
$
|
57,875
|
|
|
$
|
57,904
|
|
|
2.06
|
%
|
|
16.8
|
%
|
|
Interest on securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Taxable
|
|
3,137
|
|
3,548
|
|
3,569
|
|
3,260
|
|
|
3,151
|
|
|
(11.6
|
)%
|
|
(0.44
|
)%
|
||||||||
|
Tax-exempt
|
|
1,174
|
|
1,160
|
|
1,144
|
|
1,110
|
|
|
1,031
|
|
|
1.21
|
%
|
|
13.9
|
%
|
||||||||
|
Other
|
|
1,292
|
|
735
|
|
772
|
|
823
|
|
|
526
|
|
|
75.8
|
%
|
|
145.6
|
%
|
||||||||
|
Total interest income
|
|
73,242
|
|
71,719
|
|
65,933
|
|
63,068
|
|
|
62,612
|
|
|
2.12
|
%
|
|
17.0
|
%
|
||||||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Deposits
|
|
13,522
|
|
13,488
|
|
11,855
|
|
10,703
|
|
|
7,864
|
|
|
0.25
|
%
|
|
71.9
|
%
|
||||||||
|
Borrowings
|
|
1,415
|
|
1,208
|
|
1,062
|
|
998
|
|
|
1,993
|
|
|
17.1
|
%
|
|
(29.0
|
)%
|
||||||||
|
Total interest expense
|
|
14,937
|
|
14,696
|
|
12,917
|
|
11,701
|
|
|
9,857
|
|
|
1.64
|
%
|
|
51.5
|
%
|
||||||||
|
Net interest income
|
|
58,305
|
|
57,023
|
|
53,016
|
|
51,367
|
|
|
52,755
|
|
|
2.25
|
%
|
|
10.5
|
%
|
||||||||
|
Provision for loan losses
|
|
1,831
|
|
881
|
|
1,391
|
|
2,200
|
|
|
1,818
|
|
|
107.8
|
%
|
|
0.72
|
%
|
||||||||
|
Net interest income after
provision for loan losses |
|
56,474
|
|
56,142
|
|
51,625
|
|
49,167
|
|
|
50,937
|
|
|
0.59
|
%
|
|
10.9
|
%
|
||||||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Mortgage banking income
|
|
29,193
|
|
24,526
|
|
21,021
|
|
18,997
|
|
|
26,649
|
|
|
19.0
|
%
|
|
9.55
|
%
|
||||||||
|
Service charges on deposit accounts
|
|
2,416
|
|
2,327
|
|
2,079
|
|
2,286
|
|
|
2,208
|
|
|
3.82
|
%
|
|
9.42
|
%
|
||||||||
|
ATM and interchange fees
|
|
3,188
|
|
3,002
|
|
2,656
|
|
2,660
|
|
|
2,411
|
|
|
6.20
|
%
|
|
32.2
|
%
|
||||||||
|
Investment services and trust income
|
|
1,336
|
|
1,287
|
|
1,295
|
|
1,384
|
|
|
1,411
|
|
|
3.81
|
%
|
|
(5.32
|
)%
|
||||||||
|
(Loss) gain from securities, net
|
|
(20)
|
|
52
|
|
43
|
|
—
|
|
|
(27
|
)
|
|
(138.5
|
)%
|
|
(25.9
|
)%
|
||||||||
|
(Loss) gain on sales or write-downs of
other real estate owned |
|
(126)
|
|
277
|
|
(39)
|
|
(56
|
)
|
|
120
|
|
|
(145.5
|
)%
|
|
(205.0
|
)%
|
||||||||
|
Gain (loss) from other assets
|
|
44
|
|
(183)
|
|
191
|
|
89
|
|
|
326
|
|
|
(124.0
|
)%
|
|
(86.5
|
)%
|
||||||||
|
Other income
|
|
2,114
|
|
1,691
|
|
1,793
|
|
1,889
|
|
|
1,257
|
|
|
25.0
|
%
|
|
68.2
|
%
|
||||||||
|
Total noninterest income
|
|
38,145
|
|
32,979
|
|
29,039
|
|
27,249
|
|
|
34,355
|
|
|
15.7
|
%
|
|
11.0
|
%
|
||||||||
|
Total revenue
|
|
96,450
|
|
90,002
|
|
82,055
|
|
78,616
|
|
|
87,110
|
|
|
7.16
|
%
|
|
10.7
|
%
|
||||||||
|
Noninterest expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries, commissions and employee benefits
|
|
40,880
|
|
37,918
|
|
33,697
|
|
33,286
|
|
|
35,213
|
|
|
7.81
|
%
|
|
16.1
|
%
|
||||||||
|
Occupancy and equipment expense
|
|
4,058
|
|
4,319
|
|
3,730
|
|
3,493
|
|
|
3,514
|
|
|
(6.04
|
)%
|
|
15.5
|
%
|
||||||||
|
Legal and professional fees
|
|
1,993
|
|
1,694
|
|
1,725
|
|
1,978
|
|
|
1,917
|
|
|
17.7
|
%
|
|
3.96
|
%
|
||||||||
|
Data processing
|
|
2,816
|
|
2,643
|
|
2,384
|
|
2,365
|
|
|
2,562
|
|
|
6.55
|
%
|
|
9.91
|
%
|
||||||||
|
Merger expense
|
|
295
|
|
3,783
|
|
621
|
|
401
|
|
|
—
|
|
|
(92.2
|
)%
|
|
100.0
|
%
|
||||||||
|
Amortization of core deposits and other
intangibles |
|
1,197
|
|
1,254
|
|
729
|
|
753
|
|
|
777
|
|
|
(4.55
|
)%
|
|
54.1
|
%
|
||||||||
|
Regulatory fees and deposit insurance
assessments |
|
544
|
|
634
|
|
592
|
|
684
|
|
|
738
|
|
|
(14.2
|
)%
|
|
(26.3
|
)%
|
||||||||
|
Software license and maintenance fees
|
|
625
|
|
622
|
|
472
|
|
489
|
|
|
622
|
|
|
0.48
|
%
|
|
0.48
|
%
|
||||||||
|
Advertising
|
|
1,895
|
|
2,434
|
|
2,737
|
|
2,639
|
|
|
3,810
|
|
|
(22.1
|
)%
|
|
(50.3
|
)%
|
||||||||
|
Mortgage restructuring expense
|
|
112
|
|
829
|
|
1,054
|
|
—
|
|
|
—
|
|
|
(86.5
|
)%
|
|
100.0
|
%
|
||||||||
|
Other expense
|
|
8,520
|
|
7,989
|
|
7,360
|
|
7,648
|
|
|
8,060
|
|
|
6.65
|
%
|
|
5.71
|
%
|
||||||||
|
Total noninterest expense
|
|
62,935
|
|
64,119
|
|
55,101
|
|
53,736
|
|
|
57,213
|
|
|
(1.85
|
)%
|
|
10.0
|
%
|
||||||||
|
Income before income taxes
|
|
31,684
|
|
25,002
|
|
25,563
|
|
22,680
|
|
|
28,079
|
|
|
26.7
|
%
|
|
12.8
|
%
|
||||||||
|
Income tax expense
|
|
7,718
|
|
6,314
|
|
5,975
|
|
5,640
|
|
|
6,702
|
|
|
22.2
|
%
|
|
15.2
|
%
|
||||||||
|
Net income
|
|
$
|
23,966
|
|
|
$
|
18,688
|
|
|
$
|
19,588
|
|
|
$
|
17,040
|
|
|
$
|
21,377
|
|
|
28.2
|
%
|
|
12.1
|
%
|
|
Earnings available to common shareholders
|
|
$
|
23,838
|
|
|
$
|
18,588
|
|
|
$
|
19,483
|
|
|
$
|
16,949
|
|
|
$
|
21,263
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
30,899,583
|
|
|
30,859,596
|
|
|
30,786,684
|
|
|
30,717,008
|
|
|
30,692,668
|
|
|
|
|
|
|
|
|||||
|
Fully diluted
|
|
31,425,573
|
|
|
31,378,018
|
|
|
31,349,198
|
|
|
31,344,949
|
|
|
31,339,628
|
|
|
|
|
|
|
|
|||||
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
$
|
0.77
|
|
|
$
|
0.60
|
|
|
$
|
0.63
|
|
|
$
|
0.55
|
|
|
$
|
0.69
|
|
|
|
|
|
||
|
Fully diluted
|
|
0.76
|
|
|
0.59
|
|
|
0.62
|
|
|
0.54
|
|
|
0.68
|
|
|
|
|
|
|||||||
|
FB Financial Corporation
|
|
5
|
|
Consolidated Statements of Income
|
|||||||||||
|
(Unaudited)
|
|||||||||||
|
(In Thousands, Except Share Data and %)
|
|||||||||||
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
YTD 2019
|
|||||
|
|
|
For the nine months ended
|
|
vs.
|
|||||||
|
|
|
September 30,
|
|
YTD 2018
|
|||||||
|
|
|
2019
|
|
2018
|
|
Percent variance
|
|||||
|
Interest income:
|
|
|
|
|
|
|
|||||
|
Interest and fees on loans
|
|
$
|
194,363
|
|
|
$
|
163,126
|
|
|
19.1
|
%
|
|
Interest on securities
|
|
|
|
|
|
|
|||||
|
Taxable
|
|
10,254
|
|
|
9,137
|
|
|
12.2
|
%
|
||
|
Tax-exempt
|
|
3,478
|
|
|
2,937
|
|
|
18.4
|
%
|
||
|
Other
|
|
2,799
|
|
|
1,303
|
|
|
114.8
|
%
|
||
|
Total interest income
|
|
210,894
|
|
|
176,503
|
|
|
19.5
|
%
|
||
|
Interest expense:
|
|
|
|
|
|
|
|||||
|
Deposits
|
|
38,865
|
|
|
18,833
|
|
|
106.4
|
%
|
||
|
Borrowings
|
|
3,685
|
|
|
4,969
|
|
|
(25.8
|
)%
|
||
|
Total interest expense
|
|
42,550
|
|
|
23,802
|
|
|
78.8
|
%
|
||
|
Net interest income
|
|
168,344
|
|
|
152,701
|
|
|
10.2
|
%
|
||
|
Provision for loan losses
|
|
4,103
|
|
|
3,198
|
|
|
28.3
|
%
|
||
|
Net interest income after provision for loan losses
|
|
164,241
|
|
|
149,503
|
|
|
9.86
|
%
|
||
|
Noninterest income:
|
|
|
|
|
|
|
|||||
|
Mortgage banking income
|
|
74,740
|
|
|
81,664
|
|
|
(8.48
|
)%
|
||
|
Service charges on deposit accounts
|
|
6,822
|
|
|
6,216
|
|
|
9.75
|
%
|
||
|
ATM and interchange fees
|
|
8,846
|
|
|
7,353
|
|
|
20.3
|
%
|
||
|
Investment services and trust income
|
|
3,918
|
|
|
3,797
|
|
|
3.19
|
%
|
||
|
Gain (loss) from securities, net
|
|
75
|
|
|
(116
|
)
|
|
164.7
|
%
|
||
|
Gain (loss) on sales or write-downs of other real estate
owned |
|
112
|
|
|
(43
|
)
|
|
360.5
|
%
|
||
|
Gain on other assets
|
|
52
|
|
|
239
|
|
|
(78.2
|
)%
|
||
|
Other income
|
|
5,598
|
|
|
4,283
|
|
|
30.7
|
%
|
||
|
Total noninterest income
|
|
100,163
|
|
|
103,393
|
|
|
(3.12
|
)%
|
||
|
Total revenue
|
|
268,507
|
|
|
256,094
|
|
|
4.85
|
%
|
||
|
Noninterest expenses:
|
|
|
|
|
|
|
|||||
|
Salaries, commissions and employee benefits
|
|
112,495
|
|
|
103,606
|
|
|
8.58
|
%
|
||
|
Occupancy and equipment expense
|
|
12,107
|
|
|
10,483
|
|
|
15.5
|
%
|
||
|
Legal and professional fees
|
|
5,412
|
|
|
5,925
|
|
|
(8.66
|
)%
|
||
|
Data processing
|
|
7,843
|
|
|
6,735
|
|
|
16.5
|
%
|
||
|
Merger expense
|
|
4,699
|
|
|
1,193
|
|
|
293.9
|
%
|
||
|
Amortization of core deposit and other intangibles
|
|
3,180
|
|
|
2,432
|
|
|
30.8
|
%
|
||
|
Regulatory fees and deposit insurance assessments
|
|
1,770
|
|
|
2,030
|
|
|
(12.8
|
)%
|
||
|
Software license and maintenance fees
|
|
1,719
|
|
|
1,882
|
|
|
(8.66
|
)%
|
||
|
Advertising
|
|
7,066
|
|
|
10,500
|
|
|
(32.7
|
)%
|
||
|
Mortgage restructuring expense
|
|
1,995
|
|
|
—
|
|
|
100.0
|
%
|
||
|
Other expense
|
|
23,869
|
|
|
24,936
|
|
|
(4.28
|
)%
|
||
|
Total noninterest expense
|
|
182,155
|
|
|
169,722
|
|
|
7.33
|
%
|
||
|
Net income before income taxes
|
|
82,249
|
|
|
83,174
|
|
|
(1.11
|
)%
|
||
|
Income tax expense
|
|
20,007
|
|
|
19,978
|
|
|
0.15
|
%
|
||
|
Net income
|
|
$
|
62,242
|
|
|
$
|
63,196
|
|
|
(1.51
|
)%
|
|
Earnings available to common shareholders
|
|
$
|
61,909
|
|
|
$
|
62,859
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
||||
|
Basic
|
|
30,849,035
|
|
|
30,661,852
|
|
|
|
|||
|
Fully diluted
|
|
31,378,786
|
|
|
31,298,654
|
|
|
|
|||
|
Earnings per common share:
|
|
|
|
|
|
|
|||||
|
Basic
|
|
$
|
2.01
|
|
|
$
|
2.05
|
|
|
|
|
|
Fully diluted
|
|
1.97
|
|
|
2.01
|
|
|
|
|||
|
FB Financial Corporation
|
|
6
|
|
Consolidated Balance Sheets
|
||||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||||
|
(In Thousands, Except %)
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2019
|
|
Q3 2019
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
vs.
|
|
vs.
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
Q2 2019
|
|
Q3 2018
|
||||||||||||||||||
|
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
|
Percent variance
|
|
Percent variance
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and due from banks
|
|
$
|
31,594
|
|
|
$
|
64,458
|
|
|
$
|
60,253
|
|
|
$
|
38,381
|
|
|
$
|
81,366
|
|
|
(202.3
|
)%
|
|
(61.2
|
)%
|
|
Federal funds sold
|
|
50,532
|
|
|
9,781
|
|
|
6,600
|
|
|
31,364
|
|
|
801
|
|
|
1,653.0
|
%
|
|
6,208.6
|
%
|
|||||
|
Interest bearing deposits in financial institutions
|
|
160,871
|
|
|
90,097
|
|
|
128,561
|
|
|
55,611
|
|
|
99,463
|
|
|
311.7
|
%
|
|
61.7
|
%
|
|||||
|
Cash and cash equivalents
|
|
242,997
|
|
|
164,336
|
|
195,414
|
|
125,356
|
|
|
181,630
|
|
|
189.9
|
%
|
|
33.8
|
%
|
|||||||
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Available-for-sale debt securities, at fair value
|
|
668,531
|
|
|
675,215
|
|
|
667,654
|
|
|
655,698
|
|
|
606,501
|
|
|
(3.93
|
)%
|
|
10.2
|
%
|
|||||
|
Equity securities, at fair value
|
|
3,250
|
|
|
3,242
|
|
|
3,181
|
|
|
3,107
|
|
|
3,067
|
|
|
1.0
|
%
|
|
6.0
|
%
|
|||||
|
Federal Home Loan Bank stock, at cost
|
|
15,976
|
|
|
15,976
|
|
|
13,432
|
|
|
13,432
|
|
|
13,432
|
|
|
—
|
%
|
|
18.9
|
%
|
|||||
|
Loans held for sale, at fair value
|
|
305,493
|
|
|
294,699
|
|
|
248,054
|
|
|
278,815
|
|
|
323,486
|
|
|
14.5
|
%
|
|
(5.56
|
)%
|
|||||
|
Loans
|
|
4,345,344
|
|
|
4,289,516
|
|
|
3,786,791
|
|
|
3,667,511
|
|
|
3,538,531
|
|
|
5.16
|
%
|
|
22.8
|
%
|
|||||
|
Less: allowance for loan losses
|
|
31,464
|
|
|
30,138
|
|
|
29,814
|
|
|
28,932
|
|
|
27,608
|
|
|
17.5
|
%
|
|
14.0
|
%
|
|||||
|
Net loans
|
|
4,313,880
|
|
|
4,259,378
|
|
3,756,977
|
|
3,638,579
|
|
|
3,510,923
|
|
|
5.08
|
%
|
|
22.9
|
%
|
|||||||
|
Premises and equipment, net
|
|
91,815
|
|
|
92,407
|
|
|
87,013
|
|
|
86,882
|
|
|
86,445
|
|
|
(2.54
|
)%
|
|
6.21
|
%
|
|||||
|
Other real estate owned, net
|
|
16,076
|
|
|
15,521
|
|
|
12,828
|
|
|
12,643
|
|
|
13,587
|
|
|
14.19
|
%
|
|
18.3
|
%
|
|||||
|
Operating lease right-of-use assets
|
|
34,812
|
|
|
35,872
|
|
|
32,694
|
|
|
—
|
|
|
—
|
|
|
(11.7
|
)%
|
|
100.0
|
%
|
|||||
|
Interest receivable
|
|
17,729
|
|
|
17,952
|
|
|
16,611
|
|
|
14,503
|
|
|
14,943
|
|
|
(4.93
|
)%
|
|
18.6
|
%
|
|||||
|
Mortgage servicing rights, at fair value
|
|
66,156
|
|
|
66,380
|
|
|
64,031
|
|
|
88,829
|
|
|
79,890
|
|
|
(1.34
|
)%
|
|
(17.2
|
)%
|
|||||
|
Goodwill
|
|
168,486
|
|
|
168,486
|
|
|
137,190
|
|
|
137,190
|
|
|
137,190
|
|
|
—
|
%
|
|
22.8
|
%
|
|||||
|
Core deposit and other intangibles, net
|
|
18,748
|
|
|
19,945
|
|
|
10,439
|
|
|
11,628
|
|
|
12,403
|
|
|
(23.8
|
)%
|
|
51.2
|
%
|
|||||
|
Other assets
|
|
124,946
|
|
|
110,993
|
|
|
89,638
|
|
|
70,102
|
|
|
74,670
|
|
|
49.9
|
%
|
|
67.3
|
%
|
|||||
|
Total assets
|
|
$
|
6,088,895
|
|
|
$
|
5,940,402
|
|
|
$
|
5,335,156
|
|
|
$
|
5,136,764
|
|
|
$
|
5,058,167
|
|
|
9.92
|
%
|
|
20.4
|
%
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Noninterest-bearing
|
|
$
|
1,214,373
|
|
|
$
|
1,111,921
|
|
|
$
|
964,745
|
|
|
$
|
949,135
|
|
|
$
|
962,948
|
|
|
36.6
|
%
|
|
26.1
|
%
|
|
Interest-bearing checking
|
|
1,029,430
|
|
|
984,847
|
|
|
937,323
|
|
|
863,706
|
|
|
876,991
|
|
|
18.0
|
%
|
|
17.4
|
%
|
|||||
|
Money market and savings
|
|
1,481,697
|
|
|
1,468,867
|
|
|
1,257,863
|
|
|
1,239,131
|
|
|
1,236,851
|
|
|
3.47
|
%
|
|
19.8
|
%
|
|||||
|
Customer time deposits
|
|
1,170,827
|
|
|
1,247,327
|
|
|
1,082,418
|
|
|
1,016,638
|
|
|
940,601
|
|
|
(24.3
|
)%
|
|
24.5
|
%
|
|||||
|
Brokered and internet time deposits
|
|
25,436
|
|
|
29,864
|
|
|
60,842
|
|
|
103,107
|
|
|
112,082
|
|
|
(58.8
|
)%
|
|
(77.3
|
)%
|
|||||
|
Total deposits
|
|
4,921,763
|
|
|
4,842,826
|
|
4,303,191
|
|
4,171,717
|
|
|
4,129,473
|
|
|
6.47
|
%
|
|
19.2
|
%
|
|||||||
|
Borrowings
|
|
307,129
|
|
|
257,299
|
|
|
229,178
|
|
|
227,776
|
|
|
210,968
|
|
|
76.8
|
%
|
|
45.6
|
%
|
|||||
|
Operating lease liabilities
|
|
37,760
|
|
|
38,722
|
|
|
35,093
|
|
|
—
|
|
|
—
|
|
|
(9.86
|
)%
|
|
100.0
|
%
|
|||||
|
Accrued expenses and other liabilities
|
|
77,408
|
|
|
82,796
|
|
|
73,117
|
|
|
65,414
|
|
|
68,995
|
|
|
(25.8
|
)%
|
|
12.2
|
%
|
|||||
|
Total liabilities
|
|
5,344,060
|
|
|
5,221,643
|
|
4,640,579
|
|
4,464,907
|
|
|
4,409,436
|
|
|
9.30
|
%
|
|
21.2
|
%
|
|||||||
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Common stock, $1 par value
|
|
30,928
|
|
|
30,866
|
|
|
30,853
|
|
|
30,725
|
|
|
30,716
|
|
|
0.80
|
%
|
|
0.69
|
%
|
|||||
|
Additional paid-in capital
|
|
426,816
|
|
|
425,644
|
|
|
423,647
|
|
|
424,146
|
|
|
422,302
|
|
|
1.09
|
%
|
|
1.07
|
%
|
|||||
|
Retained earnings
|
|
274,491
|
|
|
253,080
|
|
|
236,947
|
|
|
221,213
|
|
|
206,718
|
|
|
33.6
|
%
|
|
32.8
|
%
|
|||||
|
Accumulated other comprehensive income (loss), net
|
|
12,600
|
|
|
9,169
|
|
|
3,130
|
|
|
(4,227
|
)
|
|
(11,005
|
)
|
|
148.5
|
%
|
|
(214.5
|
)%
|
|||||
|
Total shareholders' equity
|
|
744,835
|
|
|
718,759
|
|
694,577
|
|
671,857
|
|
|
648,731
|
|
|
14.4
|
%
|
|
14.8
|
%
|
|||||||
|
Total liabilities and shareholders' equity
|
|
$
|
6,088,895
|
|
|
$
|
5,940,402
|
|
|
$
|
5,335,156
|
|
|
$
|
5,136,764
|
|
|
$
|
5,058,167
|
|
|
9.92
|
%
|
|
20.4
|
%
|
|
FB Financial Corporation
|
|
7
|
|
Average Balance, Average Yield Earned and Average Rate Paid
|
||||||||||||||||||||||
|
For the Quarters Ended
|
||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||
|
(In Thousands, Except %)
|
||||||||||||||||||||||
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||
|
|
|
September 30, 2019
|
|
June 30, 2019
|
||||||||||||||||||
|
|
|
Average
balances |
|
Interest
income/ expense |
|
Average
yield/ rate |
|
Average
balances |
|
Interest
income/ expense |
|
Average
yield/ rate |
||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans HFI(a)
|
|
$
|
4,306,725
|
|
|
$
|
65,241
|
|
|
6.01
|
%
|
|
$
|
4,177,701
|
|
|
$
|
63,262
|
|
|
6.07
|
%
|
|
Loans held for sale
|
|
262,896
|
|
|
2,448
|
|
|
3.69
|
%
|
|
281,252
|
|
|
3,070
|
|
|
4.38
|
%
|
||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Taxable
|
|
508,924
|
|
|
3,137
|
|
|
2.45
|
%
|
|
532,500
|
|
|
3,548
|
|
|
2.67
|
%
|
||||
|
Tax-exempt(a)
|
|
153,633
|
|
|
1,588
|
|
|
4.10
|
%
|
|
146,282
|
|
|
1,569
|
|
|
4.30
|
%
|
||||
|
Total securities(a)
|
|
662,557
|
|
|
4,725
|
|
|
2.83
|
%
|
|
678,782
|
|
|
5,117
|
|
|
3.02
|
%
|
||||
|
Federal funds sold
|
|
24,388
|
|
|
166
|
|
|
2.70
|
%
|
|
12,219
|
|
|
88
|
|
|
2.89
|
%
|
||||
|
Interest-bearing deposits with other financial institutions
|
|
176,708
|
|
|
950
|
|
|
2.13
|
%
|
|
81,540
|
|
|
465
|
|
|
2.29
|
%
|
||||
|
FHLB stock
|
|
15,976
|
|
|
176
|
|
|
4.37
|
%
|
|
15,165
|
|
|
182
|
|
|
4.81
|
%
|
||||
|
Total interest earning assets(a)
|
|
5,449,250
|
|
|
73,706
|
|
|
5.37
|
%
|
|
5,246,659
|
|
|
72,184
|
|
|
5.52
|
%
|
||||
|
Noninterest Earning Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cash and due from banks
|
|
51,433
|
|
|
|
|
|
|
54,659
|
|
|
|
|
|
||||||||
|
Allowance for loan losses
|
|
(30,484
|
)
|
|
|
|
|
|
(30,092
|
)
|
|
|
|
|
||||||||
|
Other assets
|
|
518,373
|
|
|
|
|
|
|
500,145
|
|
|
|
|
|
||||||||
|
Total noninterest earning assets
|
|
539,322
|
|
|
|
|
|
|
524,712
|
|
|
|
|
|
||||||||
|
Total assets
|
|
$
|
5,988,572
|
|
|
|
|
|
|
$
|
5,771,371
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Interest bearing checking
|
|
$
|
971,686
|
|
|
$
|
2,338
|
|
|
0.95
|
%
|
|
$
|
968,081
|
|
|
$
|
2,295
|
|
|
0.95
|
%
|
|
Money market
|
|
1,260,555
|
|
|
4,607
|
|
|
1.45
|
%
|
|
1,221,450
|
|
|
4,508
|
|
|
1.48
|
%
|
||||
|
Savings deposits
|
|
207,221
|
|
|
78
|
|
|
0.15
|
%
|
|
203,602
|
|
|
76
|
|
|
0.15
|
%
|
||||
|
Customer time deposits
|
|
1,184,737
|
|
|
6,362
|
|
|
2.13
|
%
|
|
1,185,451
|
|
|
6,299
|
|
|
2.13
|
%
|
||||
|
Brokered and internet time deposits
|
|
28,273
|
|
|
137
|
|
|
1.92
|
%
|
|
56,242
|
|
|
310
|
|
|
2.21
|
%
|
||||
|
Time deposits
|
|
1,213,010
|
|
|
6,499
|
|
|
2.13
|
%
|
|
1,241,693
|
|
|
6,609
|
|
|
2.13
|
%
|
||||
|
Total interest bearing deposits
|
|
3,652,472
|
|
|
13,522
|
|
|
1.47
|
%
|
|
3,634,826
|
|
|
13,488
|
|
|
1.49
|
%
|
||||
|
Other interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Securities sold under agreements to repurchase and federal funds purchased
|
|
30,585
|
|
|
80
|
|
|
1.04
|
%
|
|
31,905
|
|
|
117
|
|
|
1.47
|
%
|
||||
|
Federal Home Loan Bank advances
|
|
248,315
|
|
|
918
|
|
|
1.47
|
%
|
|
131,726
|
|
|
664
|
|
|
2.02
|
%
|
||||
|
Subordinated debt
|
|
30,930
|
|
|
417
|
|
|
5.35
|
%
|
|
30,930
|
|
|
427
|
|
|
5.54
|
%
|
||||
|
Total other interest-bearing liabilities
|
|
309,830
|
|
|
1,415
|
|
|
1.81
|
%
|
|
194,561
|
|
|
1,208
|
|
|
2.49
|
%
|
||||
|
Total interest-bearing liabilities
|
|
3,962,302
|
|
|
14,937
|
|
|
1.50
|
%
|
|
3,829,387
|
|
|
14,696
|
|
|
1.54
|
%
|
||||
|
Noninterest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Demand deposits
|
|
1,180,685
|
|
|
|
|
|
|
1,128,311
|
|
|
|
|
|
||||||||
|
Other liabilities
|
|
113,884
|
|
|
|
|
|
|
105,116
|
|
|
|
|
|
||||||||
|
Total noninterest-bearing liabilities
|
|
1,294,569
|
|
|
|
|
|
|
1,233,427
|
|
|
|
|
|
||||||||
|
Total liabilities
|
|
5,256,871
|
|
|
|
|
|
|
5,062,814
|
|
|
|
|
|
||||||||
|
Shareholders' equity
|
|
731,701
|
|
|
|
|
|
|
708,557
|
|
|
|
|
|
||||||||
|
Total liabilities and shareholders' equity
|
|
$
|
5,988,572
|
|
|
|
|
|
|
$
|
5,771,371
|
|
|
|
|
|
||||||
|
Net interest income(a)
|
|
|
|
|
$
|
58,769
|
|
|
|
|
|
|
$
|
57,488
|
|
|
|
|||||
|
Interest rate spread(a)
|
|
|
|
|
|
|
|
3.87
|
%
|
|
|
|
|
|
3.98
|
%
|
||||||
|
Net interest margin(a)
|
|
|
|
|
|
|
|
4.28
|
%
|
|
|
|
|
|
4.39
|
%
|
||||||
|
Cost of total deposits
|
|
|
|
|
|
|
|
1.11
|
%
|
|
|
|
|
|
1.14
|
%
|
||||||
|
Average interest-earning assets to average interest-bearing liabilities
|
|
|
|
|
|
137.5
|
%
|
|
|
|
|
|
137.0
|
%
|
||||||||
|
Tax-equivalent adjustment
|
|
|
|
|
$
|
464
|
|
|
|
|
|
|
$
|
465
|
|
|
|
|||||
|
Loan HFI yield components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Contractual interest rate(a)
|
|
|
|
|
$
|
59,645
|
|
|
5.50
|
%
|
|
|
|
$
|
58,028
|
|
|
5.57
|
%
|
|||
|
Origination and other loan fee income
|
|
|
|
3,293
|
|
|
0.30
|
%
|
|
|
|
2,981
|
|
|
0.29
|
%
|
||||||
|
Accretion on purchased loans
|
|
|
|
|
2,102
|
|
|
0.19
|
%
|
|
|
|
2,097
|
|
|
0.20
|
%
|
|||||
|
Nonaccrual interest
|
|
|
|
|
201
|
|
|
0.02
|
%
|
|
|
|
156
|
|
|
0.01
|
%
|
|||||
|
Syndication fee income
|
|
|
|
|
—
|
|
|
—
|
%
|
|
|
|
—
|
|
|
—
|
%
|
|||||
|
Total loan yield
|
|
|
|
|
$
|
65,241
|
|
|
6.01
|
%
|
|
|
|
$
|
63,262
|
|
|
6.07
|
%
|
|||
|
FB Financial Corporation
|
|
8
|
|
Average Balance, Average Yield Earned and Average Rate Paid
|
|||||||||||||||||||||||||||||||||
|
For the Quarters Ended
|
|||||||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||
|
(In Thousands, Except %)
|
|||||||||||||||||||||||||||||||||
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Three Months Ended
|
|||||||||||||||||||||||||||
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|||||||||||||||||||||||||||
|
|
|
Average
balances |
|
Interest
income/ expense |
|
Average
yield/ rate |
|
Average
balances |
|
Interest
income/ expense |
|
Average
yield/ rate |
|
Average
balances |
|
Interest
income/ expense |
|
Average
yield/ rate |
|||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Loans HFI(a)
|
|
$
|
3,720,739
|
|
|
$
|
58,137
|
|
|
6.34
|
%
|
|
$
|
3,559,587
|
|
|
$
|
54,858
|
|
|
6.11
|
%
|
|
$
|
3,457,526
|
|
|
$
|
53,928
|
|
|
6.19
|
%
|
|
Loans held for sale
|
|
216,227
|
|
|
2,353
|
|
|
4.41
|
%
|
|
260,763
|
|
|
3,058
|
|
|
4.65
|
%
|
|
353,477
|
|
|
4,019
|
|
|
4.51
|
%
|
||||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Taxable
|
|
518,504
|
|
|
3,569
|
|
|
2.79
|
%
|
|
487,843
|
|
|
3,260
|
|
|
2.65
|
%
|
|
482,733
|
|
|
3,151
|
|
|
2.59
|
%
|
||||||
|
Tax-exempt(a)
|
|
138,847
|
|
|
1,547
|
|
|
4.52
|
%
|
|
130,465
|
|
|
1,501
|
|
|
4.56
|
%
|
|
121,680
|
|
|
1,394
|
|
|
4.55
|
%
|
||||||
|
Total securities(a)
|
|
657,351
|
|
|
5,116
|
|
|
3.16
|
%
|
|
618,308
|
|
|
4,761
|
|
|
3.05
|
%
|
|
604,413
|
|
|
4,545
|
|
|
2.98
|
%
|
||||||
|
Federal funds sold
|
|
18,392
|
|
|
123
|
|
|
2.71
|
%
|
|
27,835
|
|
|
160
|
|
|
2.28
|
%
|
|
18,014
|
|
|
97
|
|
|
2.14
|
%
|
||||||
|
Interest-bearing deposits with other financial
institutions |
|
75,291
|
|
|
446
|
|
|
2.40
|
%
|
|
86,421
|
|
|
464
|
|
|
2.13
|
%
|
|
33,184
|
|
|
214
|
|
|
2.56
|
%
|
||||||
|
FHLB stock
|
|
13,432
|
|
|
203
|
|
|
6.13
|
%
|
|
13,432
|
|
|
199
|
|
|
5.88
|
%
|
|
13,179
|
|
|
215
|
|
|
6.47
|
%
|
||||||
|
Total interest earning assets(a)
|
|
4,701,432
|
|
|
66,378
|
|
|
5.73
|
%
|
|
4,566,346
|
|
|
63,500
|
|
|
5.52
|
%
|
|
4,479,793
|
|
|
63,018
|
|
|
5.58
|
%
|
||||||
|
Noninterest Earning Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Cash and due from banks
|
|
50,218
|
|
|
|
|
|
|
53,067
|
|
|
|
|
|
|
52,980
|
|
|
|
|
|
||||||||||||
|
Allowance for loan losses
|
|
(29,537
|
)
|
|
|
|
|
|
(27,369
|
)
|
|
|
|
|
|
(26,487
|
)
|
|
|
|
|
||||||||||||
|
Other assets
|
|
452,805
|
|
|
|
|
|
|
413,114
|
|
|
|
|
|
|
425,911
|
|
|
|
|
|
||||||||||||
|
Total noninterest earning assets
|
|
473,486
|
|
|
|
|
|
|
438,812
|
|
|
|
|
|
|
452,404
|
|
|
|
|
|
||||||||||||
|
Total assets
|
|
$
|
5,174,918
|
|
|
|
|
|
|
$
|
5,005,158
|
|
|
|
|
|
|
$
|
4,932,197
|
|
|
|
|
|
|||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest bearing checking
|
|
$
|
878,167
|
|
|
$
|
2,054
|
|
|
0.95
|
%
|
|
$
|
828,507
|
|
|
$
|
1,870
|
|
|
0.90
|
%
|
|
$
|
870,964
|
|
|
$
|
1,690
|
|
|
0.77
|
%
|
|
Money market
|
|
1,073,170
|
|
|
3,956
|
|
|
1.49
|
%
|
|
1,058,172
|
|
|
3,568
|
|
|
1.34
|
%
|
|
1,067,754
|
|
|
3,126
|
|
|
1.16
|
%
|
||||||
|
Savings deposits
|
|
176,305
|
|
|
68
|
|
|
0.16
|
%
|
|
174,199
|
|
|
67
|
|
|
0.15
|
%
|
|
177,698
|
|
|
68
|
|
|
0.15
|
%
|
||||||
|
Customer time deposits
|
|
1,053,958
|
|
|
5,309
|
|
|
2.04
|
%
|
|
983,204
|
|
|
4,649
|
|
|
1.88
|
%
|
|
745,616
|
|
|
2,699
|
|
|
1.44
|
%
|
||||||
|
Brokered and internet time deposits
|
|
93,434
|
|
|
468
|
|
|
2.03
|
%
|
|
107,129
|
|
|
549
|
|
|
2.03
|
%
|
|
61,478
|
|
|
281
|
|
|
1.81
|
%
|
||||||
|
Time deposits
|
|
1,147,392
|
|
|
5,777
|
|
|
2.04
|
%
|
|
1,090,333
|
|
|
5,198
|
|
|
1.89
|
%
|
|
807,094
|
|
|
2,980
|
|
|
1.46
|
%
|
||||||
|
Total interest bearing deposits
|
|
3,275,034
|
|
|
11,855
|
|
|
1.47
|
%
|
|
3,151,211
|
|
|
10,703
|
|
|
1.35
|
%
|
|
2,923,510
|
|
|
7,864
|
|
|
1.07
|
%
|
||||||
|
Other interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Securities sold under agreements to
repurchase and federal funds purchased |
|
15,319
|
|
|
35
|
|
|
0.93
|
%
|
|
18,378
|
|
|
29
|
|
|
0.63
|
%
|
|
24,484
|
|
|
51
|
|
|
0.83
|
%
|
||||||
|
Federal Home Loan Bank advances
|
|
117,875
|
|
|
634
|
|
|
2.18
|
%
|
|
106,468
|
|
|
554
|
|
|
2.06
|
%
|
|
293,020
|
|
|
1,524
|
|
|
2.06
|
%
|
||||||
|
Subordinated debt
|
|
30,930
|
|
|
393
|
|
|
5.15
|
%
|
|
30,930
|
|
|
415
|
|
|
5.32
|
%
|
|
30,930
|
|
|
418
|
|
|
5.36
|
%
|
||||||
|
Total other interest-bearing liabilities
|
|
164,124
|
|
|
1,062
|
|
|
2.62
|
%
|
|
155,776
|
|
|
998
|
|
|
2.54
|
%
|
|
348,434
|
|
|
1,993
|
|
|
2.27
|
%
|
||||||
|
Total interest-bearing liabilities
|
|
3,439,158
|
|
|
12,917
|
|
|
1.52
|
%
|
|
3,306,987
|
|
|
11,701
|
|
|
1.40
|
%
|
|
3,271,944
|
|
|
9,857
|
|
|
1.20
|
%
|
||||||
|
Noninterest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Demand deposits
|
|
955,156
|
|
|
|
|
|
|
987,127
|
|
|
|
|
|
|
980,296
|
|
|
|
|
|
||||||||||||
|
Other liabilities
|
|
96,059
|
|
|
|
|
|
|
51,994
|
|
|
|
|
|
|
41,569
|
|
|
|
|
|
||||||||||||
|
Total noninterest-bearing liabilities
|
|
1,051,215
|
|
|
|
|
|
|
1,039,121
|
|
|
|
|
|
|
1,021,865
|
|
|
|
|
|
||||||||||||
|
Total liabilities
|
|
4,490,373
|
|
|
|
|
|
|
4,346,108
|
|
|
|
|
|
|
4,293,809
|
|
|
|
|
|
||||||||||||
|
Shareholders' equity
|
|
684,545
|
|
|
|
|
|
|
659,050
|
|
|
|
|
|
|
638,388
|
|
|
|
|
|
||||||||||||
|
Total liabilities and shareholders' equity
|
|
$
|
5,174,918
|
|
|
|
|
|
|
$
|
5,005,158
|
|
|
|
|
|
|
$
|
4,932,197
|
|
|
|
|
|
|||||||||
|
Net interest income(a)
|
|
|
|
$
|
53,461
|
|
|
|
|
|
|
$
|
51,799
|
|
|
|
|
|
|
$
|
53,161
|
|
|
|
|||||||||
|
Interest rate spread(a)
|
|
|
|
|
|
4.21
|
%
|
|
|
|
|
|
4.11
|
%
|
|
|
|
|
|
4.39
|
%
|
||||||||||||
|
Net interest margin(a)
|
|
|
|
|
|
4.61
|
%
|
|
|
|
|
|
4.50
|
%
|
|
|
|
|
|
4.71
|
%
|
||||||||||||
|
Cost of total deposits
|
|
|
|
|
|
1.14
|
%
|
|
|
|
|
|
1.03
|
%
|
|
|
|
|
|
0.80
|
%
|
||||||||||||
|
Average interest-earning assets to average
interest-bearing liabilities |
|
|
|
|
|
136.7
|
%
|
|
|
|
|
|
138.1
|
%
|
|
|
|
|
|
136.9
|
%
|
||||||||||||
|
Tax-equivalent adjustment
|
|
|
|
$
|
445
|
|
|
|
|
|
|
$
|
432
|
|
|
|
|
|
|
$
|
406
|
|
|
|
|||||||||
|
Loan HFI yield components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Contractual interest rate(a)
|
|
|
|
$
|
52,177
|
|
|
5.69
|
%
|
|
|
|
$
|
49,873
|
|
|
5.56
|
%
|
|
|
|
$
|
47,650
|
|
|
5.47
|
%
|
||||||
|
Origination and other loan fee income
|
|
|
|
3,840
|
|
|
0.42
|
%
|
|
|
|
2,998
|
|
|
0.33
|
%
|
|
|
|
3,486
|
|
|
0.40
|
%
|
|||||||||
|
Accretion on purchased loans
|
|
|
|
1,831
|
|
|
0.20
|
%
|
|
|
|
1,863
|
|
|
0.21
|
%
|
|
|
|
2,130
|
|
|
0.25
|
%
|
|||||||||
|
Nonaccrual interest
|
|
|
|
89
|
|
|
0.01
|
%
|
|
|
|
96
|
|
|
0.01
|
%
|
|
|
|
630
|
|
|
0.07
|
%
|
|||||||||
|
Syndication fee income
|
|
|
|
200
|
|
|
0.02
|
%
|
|
|
|
28
|
|
|
—
|
%
|
|
|
|
32
|
|
|
—
|
%
|
|||||||||
|
Total loan yield
|
|
|
|
$
|
58,137
|
|
|
6.34
|
%
|
|
|
|
$
|
54,858
|
|
|
6.11
|
%
|
|
|
|
$
|
53,928
|
|
|
6.19
|
%
|
||||||
|
FB Financial Corporation
|
|
9
|
|
Average Balance, Average Yield Earned and Average Rate Paid
|
||||||||||||||||||||||
|
For the Periods Ended
|
||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||
|
(In Thousands, Except %)
|
||||||||||||||||||||||
|
|
|
Nine months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
|
September 30, 2019
|
|
September 30, 2018
|
||||||||||||||||||
|
|
|
Average
balances |
|
Interest
income/ expense |
|
Average
yield/ rate |
|
Average
balances |
|
Interest
income/ expense |
|
Average
yield/ rate |
||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans HFI(a)
|
|
$
|
4,070,535
|
|
|
$
|
186,640
|
|
|
6.13
|
%
|
|
$
|
3,314,403
|
|
|
$
|
150,685
|
|
|
6.08
|
%
|
|
Loans held for sale
|
|
253,629
|
|
|
7,871
|
|
|
4.15
|
%
|
|
383,242
|
|
|
12,574
|
|
|
4.39
|
%
|
||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Taxable
|
|
519,941
|
|
|
10,254
|
|
|
2.64
|
%
|
|
474,729
|
|
|
9,137
|
|
|
2.57
|
%
|
||||
|
Tax-exempt(a)
|
|
146,336
|
|
|
4,704
|
|
|
4.30
|
%
|
|
115,452
|
|
|
3,972
|
|
|
4.60
|
%
|
||||
|
Total securities(a)
|
|
666,277
|
|
|
14,958
|
|
|
3.00
|
%
|
|
590,181
|
|
|
13,109
|
|
|
2.97
|
%
|
||||
|
Federal funds sold
|
|
18,355
|
|
|
377
|
|
|
2.75
|
%
|
|
19,320
|
|
|
252
|
|
|
1.74
|
%
|
||||
|
Interest-bearing deposits with other financial
institutions |
|
111,551
|
|
|
1,861
|
|
|
2.23
|
%
|
|
37,124
|
|
|
534
|
|
|
1.92
|
%
|
||||
|
FHLB stock
|
|
14,867
|
|
|
561
|
|
|
5.05
|
%
|
|
12,510
|
|
|
517
|
|
|
5.53
|
%
|
||||
|
Total interest earning assets(a)
|
|
5,135,214
|
|
|
212,268
|
|
|
5.53
|
%
|
|
4,356,780
|
|
|
177,671
|
|
|
5.45
|
%
|
||||
|
Noninterest Earning Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
|
52,108
|
|
|
|
|
|
|
48,177
|
|
|
|
|
|
||||||||
|
Allowance for loan losses
|
|
(30,041
|
)
|
|
|
|
|
|
(25,201
|
)
|
|
|
|
|
||||||||
|
Other assets
|
|
490,424
|
|
|
|
|
|
|
411,709
|
|
|
|
|
|
||||||||
|
Total noninterest earning assets
|
|
512,491
|
|
|
|
|
|
|
434,685
|
|
|
|
|
|
||||||||
|
Total assets
|
|
$
|
5,647,705
|
|
|
|
|
|
|
$
|
4,791,465
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest bearing checking
|
|
$
|
939,654
|
|
|
$
|
6,687
|
|
|
0.95
|
%
|
|
$
|
916,407
|
|
|
$
|
4,618
|
|
|
0.67
|
%
|
|
Money market
|
|
1,185,745
|
|
|
13,071
|
|
|
1.47
|
%
|
|
1,016,559
|
|
|
7,327
|
|
|
0.96
|
%
|
||||
|
Savings deposits
|
|
195,822
|
|
|
222
|
|
|
0.15
|
%
|
|
179,686
|
|
|
205
|
|
|
0.15
|
%
|
||||
|
Customer time deposits
|
|
1,148,180
|
|
|
17,970
|
|
|
2.09
|
%
|
|
664,505
|
|
|
5,760
|
|
|
1.16
|
%
|
||||
|
Brokered and internet time deposits
|
|
52,759
|
|
|
915
|
|
|
2.32
|
%
|
|
73,683
|
|
|
923
|
|
|
1.67
|
%
|
||||
|
Time deposits
|
|
1,200,939
|
|
|
18,885
|
|
|
2.10
|
%
|
|
738,188
|
|
|
6,683
|
|
|
1.21
|
%
|
||||
|
Total interest bearing deposits
|
|
3,522,160
|
|
|
38,865
|
|
|
1.48
|
%
|
|
2,850,840
|
|
|
18,833
|
|
|
0.88
|
%
|
||||
|
Other interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Securities sold under agreements to repurchase and
federal funds purchased |
|
25,992
|
|
|
232
|
|
|
1.19
|
%
|
|
19,916
|
|
|
121
|
|
|
0.81
|
%
|
||||
|
Federal Home Loan Bank advances
|
|
166,450
|
|
|
2,216
|
|
|
1.78
|
%
|
|
252,927
|
|
|
3,612
|
|
|
1.91
|
%
|
||||
|
Subordinated debt
|
|
30,930
|
|
|
1,237
|
|
|
5.35
|
%
|
|
30,930
|
|
|
1,236
|
|
|
5.34
|
%
|
||||
|
Total other interest-bearing liabilities
|
|
223,372
|
|
|
3,685
|
|
|
2.21
|
%
|
|
303,773
|
|
|
4,969
|
|
|
2.19
|
%
|
||||
|
Total Interest-bearing liabilities
|
|
3,745,532
|
|
|
42,550
|
|
|
1.52
|
%
|
|
3,154,613
|
|
|
23,802
|
|
|
1.01
|
%
|
||||
|
Noninterest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Demand deposits
|
|
1,088,876
|
|
|
|
|
|
|
961,583
|
|
|
|
|
|
||||||||
|
Other liabilities
|
|
104,861
|
|
|
|
|
|
|
57,223
|
|
|
|
|
|
||||||||
|
Total noninterest-bearing liabilities
|
|
1,193,737
|
|
|
|
|
|
|
1,018,806
|
|
|
|
|
|
||||||||
|
Total liabilities
|
|
4,939,269
|
|
|
|
|
|
|
4,173,419
|
|
|
|
|
|
||||||||
|
Shareholders' equity
|
|
708,436
|
|
|
|
|
|
|
618,046
|
|
|
|
|
|
||||||||
|
Total liabilities and shareholders' equity
|
|
$
|
5,647,705
|
|
|
|
|
|
|
$
|
4,791,465
|
|
|
|
|
|
||||||
|
Net interest income(a)
|
|
|
|
$
|
169,718
|
|
|
|
|
|
|
$
|
153,869
|
|
|
|
||||||
|
Interest rate spread(a)
|
|
|
|
|
|
4.01
|
%
|
|
|
|
|
|
4.44
|
%
|
||||||||
|
Net interest margin(a)
|
|
|
|
|
|
4.42
|
%
|
|
|
|
|
|
4.72
|
%
|
||||||||
|
Cost of total deposits
|
|
|
|
|
|
1.13
|
%
|
|
|
|
|
|
0.66
|
%
|
||||||||
|
Average interest-earning assets to average interest-
bearing liabilities |
|
|
|
|
|
137.1
|
%
|
|
|
|
|
|
138.1
|
%
|
||||||||
|
Tax equivalent adjustment
|
|
|
|
|
$
|
1,374
|
|
|
|
|
|
|
|
$
|
1,168
|
|
|
|
||||
|
Loan HFI yield components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Contractual interest rate(a)
|
|
|
|
|
$
|
169,850
|
|
|
5.58
|
%
|
|
|
|
$
|
133,243
|
|
|
5.38
|
%
|
|||
|
Origination and other loan fee income
|
|
|
|
10,114
|
|
|
0.33
|
%
|
|
|
|
10,095
|
|
|
0.41
|
%
|
||||||
|
Accretion on purchased loans
|
|
|
|
|
6,030
|
|
|
0.20
|
%
|
|
|
|
5,745
|
|
|
0.23
|
%
|
|||||
|
Nonaccrual interest
|
|
|
|
|
446
|
|
|
0.01
|
%
|
|
|
|
1,279
|
|
|
0.05
|
%
|
|||||
|
Syndication fee income
|
|
|
|
|
200
|
|
|
0.01
|
%
|
|
|
|
323
|
|
|
0.01
|
%
|
|||||
|
Total loan yield
|
|
|
|
|
$
|
186,640
|
|
|
6.13
|
%
|
|
|
|
$
|
150,685
|
|
|
6.08
|
%
|
|||
|
FB Financial Corporation
|
|
10
|
|
Loans and Deposits by Market
|
||||||||||||||||||||
|
For the Quarters Ended
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Loans by market
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Metropolitan
|
|
$
|
3,011,118
|
|
|
$
|
2,970,794
|
|
|
$
|
2,516,582
|
|
|
$
|
2,413,674
|
|
|
$
|
2,335,771
|
|
|
Community
|
|
802,923
|
|
|
803,306
|
|
|
784,671
|
|
|
788,619
|
|
|
765,231
|
|
|||||
|
Specialty lending and other
|
|
531,303
|
|
|
515,416
|
|
|
485,538
|
|
|
465,218
|
|
|
437,529
|
|
|||||
|
Total
|
|
$
|
4,345,344
|
|
|
$
|
4,289,516
|
|
|
$
|
3,786,791
|
|
|
$
|
3,667,511
|
|
|
$
|
3,538,531
|
|
|
Deposits by market
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Metropolitan
|
|
$
|
2,869,049
|
|
|
$
|
2,794,977
|
|
|
$
|
2,350,421
|
|
|
$
|
2,283,983
|
|
|
$
|
2,228,902
|
|
|
Community
|
|
1,620,153
|
|
|
1,612,885
|
|
|
1,482,877
|
|
|
1,451,494
|
|
|
1,427,310
|
|
|||||
|
Mortgage and other(a)
|
|
432,561
|
|
|
434,964
|
|
|
469,893
|
|
|
436,240
|
|
|
473,261
|
|
|||||
|
Total
|
|
$
|
4,921,763
|
|
|
$
|
4,842,826
|
|
|
$
|
4,303,191
|
|
|
$
|
4,171,717
|
|
|
$
|
4,129,473
|
|
|
FB Financial Corporation
|
|
11
|
|
Segment Data
|
||||||||||||||||||||
|
For the Quarters Ended
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
(In Thousands, Except %)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Banking segment
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
$
|
58,350
|
|
|
$
|
56,979
|
|
|
$
|
52,993
|
|
|
$
|
51,344
|
|
|
$
|
52,733
|
|
|
Provision for loan losses
|
|
1,831
|
|
|
881
|
|
|
1,391
|
|
|
2,200
|
|
|
1,818
|
|
|||||
|
Mortgage banking income retail footprint
|
|
10,693
|
|
|
5,451
|
|
|
4,386
|
|
|
5,041
|
|
|
7,417
|
|
|||||
|
Other noninterest income
|
|
8,952
|
|
|
8,453
|
|
|
8,018
|
|
|
8,252
|
|
|
7,706
|
|
|||||
|
Other noninterest mortgage banking expenses
|
|
8,087
|
|
|
4,172
|
|
|
2,831
|
|
|
4,542
|
|
|
6,383
|
|
|||||
|
Merger expense
|
|
295
|
|
|
3,783
|
|
|
621
|
|
|
401
|
|
|
—
|
|
|||||
|
Other noninterest expense
|
|
38,755
|
|
|
37,500
|
|
|
33,109
|
|
|
32,531
|
|
|
32,009
|
|
|||||
|
Pre-tax income after allocations
|
|
$
|
29,027
|
|
|
$
|
24,547
|
|
|
$
|
27,445
|
|
|
$
|
24,963
|
|
|
$
|
27,646
|
|
|
Total assets
|
|
$
|
5,730,492
|
|
|
$
|
5,552,893
|
|
|
$
|
4,987,744
|
|
|
$
|
4,752,111
|
|
|
$
|
4,637,097
|
|
|
Intracompany funding income included in net interest income
|
|
2,875
|
|
|
3,290
|
|
2,558
|
|
3,035
|
|
|
3,997
|
|
|||||||
|
Core efficiency ratio*
|
|
59.6
|
%
|
|
58.5
|
%
|
|
54.7
|
%
|
|
57.0
|
%
|
|
56.6
|
%
|
|||||
|
Mortgage segment
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
$
|
(45
|
)
|
|
$
|
44
|
|
|
$
|
23
|
|
|
$
|
23
|
|
|
$
|
22
|
|
|
Noninterest income
|
|
18,500
|
|
|
19,075
|
|
|
16,635
|
|
|
13,956
|
|
|
19,232
|
|
|||||
|
Mortgage restructuring expense
|
|
112
|
|
|
829
|
|
|
1,054
|
|
|
—
|
|
|
—
|
|
|||||
|
Noninterest expense
|
|
15,686
|
|
|
17,835
|
|
|
17,486
|
|
|
16,262
|
|
|
18,821
|
|
|||||
|
Direct (loss) contribution
|
|
$
|
2,657
|
|
|
$
|
455
|
|
|
$
|
(1,882
|
)
|
|
$
|
(2,283
|
)
|
|
$
|
433
|
|
|
Total assets
|
|
$
|
358,403
|
|
|
$
|
387,509
|
|
|
$
|
347,412
|
|
|
$
|
384,653
|
|
|
$
|
421,070
|
|
|
Intracompany funding expense included in net interest income
|
|
2,875
|
|
|
3,290
|
|
|
2,558
|
|
|
3,035
|
|
|
3,397
|
|
|||||
|
Core efficiency ratio*
|
|
85.0
|
%
|
|
93.3
|
%
|
|
N/A
|
|
|
N/A
|
|
|
97.8
|
%
|
|||||
|
Interest rate lock commitments volume during the period
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consumer direct
|
|
$
|
973,142
|
|
|
$
|
805,970
|
|
|
$
|
521,603
|
|
|
$
|
463,669
|
|
|
$
|
715,739
|
|
|
Third party origination (TPO)
|
|
—
|
|
|
156,844
|
|
|
170,529
|
|
|
168,139
|
|
|
206,651
|
|
|||||
|
Retail
|
|
503,861
|
|
|
407,007
|
|
|
291,800
|
|
|
242,059
|
|
|
319,073
|
|
|||||
|
Correspondent
|
|
159,263
|
|
|
450,529
|
|
|
380,854
|
|
|
437,482
|
|
|
463,473
|
|
|||||
|
Total
|
|
$
|
1,636,266
|
|
|
$
|
1,820,350
|
|
|
$
|
1,364,786
|
|
|
$
|
1,311,349
|
|
|
$
|
1,704,936
|
|
|
Interest rate lock commitments pipeline (period end)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consumer direct
|
|
$
|
519,698
|
|
|
$
|
397,150
|
|
|
$
|
235,505
|
|
|
$
|
147,297
|
|
|
$
|
224,648
|
|
|
Third party origination (TPO)
|
|
—
|
|
|
—
|
|
|
73,218
|
|
|
53,080
|
|
|
72,890
|
|
|||||
|
Retail
|
|
159,826
|
|
|
135,655
|
|
|
110,480
|
|
|
70,389
|
|
|
94,693
|
|
|||||
|
Correspondent
|
|
—
|
|
|
75,925
|
|
|
73,304
|
|
|
47,940
|
|
|
60,589
|
|
|||||
|
Total
|
|
$
|
679,524
|
|
|
$
|
608,730
|
|
|
$
|
492,507
|
|
|
$
|
318,706
|
|
|
$
|
452,820
|
|
|
Mortgage sales
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consumer direct
|
|
$
|
588,535
|
|
|
$
|
428,886
|
|
|
$
|
287,720
|
|
|
$
|
421,897
|
|
|
$
|
577,070
|
|
|
Third party origination (TPO)
|
|
31,015
|
|
|
129,511
|
|
|
118,563
|
|
|
145,385
|
|
|
178,238
|
|
|||||
|
Retail
|
|
94,735
|
|
|
81,849
|
|
|
59,084
|
|
|
63,261
|
|
|
85,561
|
|
|||||
|
Retail footprint
|
|
256,060
|
|
|
205,698
|
|
|
146,312
|
|
|
168,554
|
|
|
227,985
|
|
|||||
|
Reverse
|
|
—
|
|
|
704
|
|
|
4,111
|
|
|
7,262
|
|
|
11,154
|
|
|||||
|
Correspondent
|
|
253,640
|
|
|
412,014
|
|
|
350,435
|
|
|
424,717
|
|
|
454,020
|
|
|||||
|
Total
|
|
$
|
1,223,985
|
|
|
$
|
1,258,662
|
|
|
$
|
966,225
|
|
|
$
|
1,231,076
|
|
|
$
|
1,534,028
|
|
|
Gains and fees from origination and sale of mortgage
loans held for sale |
|
$
|
28,020
|
|
|
$
|
20,976
|
|
|
$
|
15,907
|
|
|
$
|
21,483
|
|
|
$
|
26,094
|
|
|
Net change in fair value of loans
held for sale, derivatives, and other |
|
2,304
|
|
|
3,298
|
|
|
2,244
|
|
|
(4,623
|
)
|
|
(2,320
|
)
|
|||||
|
Mortgage servicing income
|
|
3,960
|
|
|
4,052
|
|
|
4,751
|
|
|
4,618
|
|
|
5,576
|
|
|||||
|
Change in fair value of mortgage
servicing rights, net of hedging |
|
(5,091
|
)
|
|
(3,800)
|
|
(1,881)
|
|
(2,481
|
)
|
|
(2,701
|
)
|
|||||||
|
Total mortgage banking income
|
|
$
|
29,193
|
|
|
$
|
24,526
|
|
|
$
|
21,021
|
|
|
$
|
18,997
|
|
|
$
|
26,649
|
|
|
Mortgage sale margin(a)
|
|
2.29
|
%
|
|
1.67
|
%
|
|
1.65
|
%
|
|
1.75
|
%
|
|
1.70
|
%
|
|||||
|
FB Financial Corporation
|
|
12
|
|
Loan Portfolio and Asset Quality
|
|||||||||||||||||||||||||||||||||||
|
For the Quarters Ended
|
|||||||||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
|
(In Thousands, Except %)
|
|||||||||||||||||||||||||||||||||||
|
|
|
2019
|
|
2018
|
|||||||||||||||||||||||||||||||
|
|
|
Third Quarter
|
|
% of Total
|
|
Second Quarter
|
|
% of Total
|
|
First Quarter
|
|
% of Total
|
|
Fourth Quarter
|
|
% of Total
|
|
Third Quarter
|
|
% of Total
|
|||||||||||||||
|
Loan portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial and industrial
|
|
$
|
997,921
|
|
|
23
|
%
|
|
$
|
989,288
|
|
|
23
|
%
|
|
$
|
888,345
|
|
|
23
|
%
|
|
$
|
867,083
|
|
|
24
|
%
|
|
$
|
840,439
|
|
|
24
|
%
|
|
Construction
|
|
537,784
|
|
|
12
|
%
|
|
525,954
|
|
|
12
|
%
|
|
539,065
|
|
|
14
|
%
|
|
556,051
|
|
|
15
|
%
|
|
491,171
|
|
|
14
|
%
|
|||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
1-to-4 family mortgage
|
|
710,077
|
|
|
17
|
%
|
|
688,984
|
|
|
16
|
%
|
|
552,239
|
|
|
15
|
%
|
|
555,815
|
|
|
16
|
%
|
|
553,720
|
|
|
16
|
%
|
|||||
|
Residential line of credit
|
|
215,493
|
|
|
5
|
%
|
|
218,006
|
|
|
5
|
%
|
|
187,415
|
|
|
5
|
%
|
|
190,480
|
|
|
5
|
%
|
|
214,741
|
|
|
6
|
%
|
|||||
|
Multi-family mortgage
|
|
80,352
|
|
|
2
|
%
|
|
82,945
|
|
|
2
|
%
|
|
71,532
|
|
|
2
|
%
|
|
75,457
|
|
|
2
|
%
|
|
86,264
|
|
|
2
|
%
|
|||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Owner occupied
|
|
620,635
|
|
|
14
|
%
|
|
602,723
|
|
|
14
|
%
|
|
499,123
|
|
|
13
|
%
|
|
493,524
|
|
|
13
|
%
|
|
504,149
|
|
|
14
|
%
|
|||||
|
Non-owner occupied
|
|
914,502
|
|
|
21
|
%
|
|
922,150
|
|
|
22
|
%
|
|
816,880
|
|
|
22
|
%
|
|
700,248
|
|
|
19
|
%
|
|
628,336
|
|
|
18
|
%
|
|||||
|
Consumer and other
|
|
268,580
|
|
|
6
|
%
|
|
259,466
|
|
|
6
|
%
|
|
232,192
|
|
|
6
|
%
|
|
228,853
|
|
|
6
|
%
|
|
219,711
|
|
|
6
|
%
|
|||||
|
Total loans HFI
|
|
$
|
4,345,344
|
|
|
100
|
%
|
|
$
|
4,289,516
|
|
|
100
|
%
|
|
$
|
3,786,791
|
|
|
100
|
%
|
|
$
|
3,667,511
|
|
|
100
|
%
|
|
$
|
3,538,531
|
|
|
100
|
%
|
|
Allowance for loan losses rollforward summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Allowance for loan losses at the
beginning of the period |
|
$
|
30,138
|
|
|
|
|
|
$
|
29,814
|
|
|
|
|
$
|
28,932
|
|
|
|
|
$
|
27,608
|
|
|
|
|
|
$
|
26,347
|
|
|
|
|
||
|
Charge-off's
|
|
(717
|
)
|
|
|
|
|
(770
|
)
|
|
|
|
(871
|
)
|
|
|
|
(806
|
)
|
|
|
|
|
(917
|
)
|
|
|
|
|||||||
|
Recoveries
|
|
212
|
|
|
|
|
|
213
|
|
|
|
|
362
|
|
|
|
|
279
|
|
|
|
|
|
360
|
|
|
|
|
|||||||
|
Provision for loan losses
|
|
1,831
|
|
|
|
|
|
881
|
|
|
|
|
1,391
|
|
|
|
|
2,200
|
|
|
|
|
|
1,818
|
|
|
|
|
|||||||
|
Adjustment for transfers to loans HFS
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(349
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Allowance for loan losses at the end of
the period |
|
$
|
31,464
|
|
|
|
|
|
$
|
30,138
|
|
|
|
|
$
|
29,814
|
|
|
|
|
$
|
28,932
|
|
|
|
|
|
$
|
27,608
|
|
|
|
|
||
|
Allowance for loan losses as a
percentage of total loans HFI |
|
0.72
|
%
|
|
|
|
|
0.70
|
%
|
|
|
|
0.79
|
%
|
|
|
|
0.79
|
%
|
|
|
|
|
0.78
|
%
|
|
|
|
|||||||
|
Charge-offs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Commercial and Industrial
|
|
$
|
(3
|
)
|
|
|
|
|
$
|
(79
|
)
|
|
|
|
$
|
(179
|
)
|
|
|
|
$
|
(340
|
)
|
|
|
|
|
$
|
(333
|
)
|
|
|
|
||
|
Construction
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
(14
|
)
|
|
|
|
|||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
1-to-4 family mortgage
|
|
—
|
|
|
|
|
|
(1
|
)
|
|
|
|
(81
|
)
|
|
|
|
(69
|
)
|
|
|
|
|
(4
|
)
|
|
|
|
|||||||
|
Residential line of credit
|
|
(170
|
)
|
|
|
|
|
(103
|
)
|
|
|
|
(32
|
)
|
|
|
|
(3
|
)
|
|
|
|
|
(13
|
)
|
|
|
|
|||||||
|
Multi-family mortgage
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(36
|
)
|
|
|
|
|
(55
|
)
|
|
|
|
|||||||
|
Non-owner occupied
|
|
(12
|
)
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|||||||
|
Consumer and other
|
|
(532
|
)
|
|
|
|
|
(587
|
)
|
|
|
|
(579
|
)
|
|
|
|
(358
|
)
|
|
|
|
|
(498
|
)
|
|
|
|
|||||||
|
Total charge offs:
|
|
(717
|
)
|
|
|
|
|
(770
|
)
|
|
|
|
(871
|
)
|
|
|
|
(806
|
)
|
|
|
|
|
(917
|
)
|
|
|
|
|||||||
|
Recoveries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Commercial and Industrial
|
|
16
|
|
|
|
|
|
38
|
|
|
|
|
12
|
|
|
|
|
16
|
|
|
|
|
|
104
|
|
|
|
|
|||||||
|
Construction
|
|
1
|
|
|
|
|
|
6
|
|
|
|
|
1
|
|
|
|
|
37
|
|
|
|
|
|
13
|
|
|
|
|
|||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
1-to-4 family mortgage
|
|
25
|
|
|
|
|
|
24
|
|
|
|
|
13
|
|
|
|
|
14
|
|
|
|
|
|
99
|
|
|
|
|
|||||||
|
Residential line of credit
|
|
75
|
|
|
|
|
|
21
|
|
|
|
|
25
|
|
|
|
|
76
|
|
|
|
|
|
31
|
|
|
|
|
|||||||
|
Multi-family mortgage
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
3
|
|
|
|
|
|
5
|
|
|
|
|
87
|
|
|
|
|
2
|
|
|
|
|
|
10
|
|
|
|
|
|||||||
|
Non-owner occupied
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|||||||
|
Consumer and other
|
|
92
|
|
|
|
|
|
119
|
|
|
|
|
224
|
|
|
|
|
134
|
|
|
|
|
|
103
|
|
|
|
|
|||||||
|
Total Recoveries:
|
|
212
|
|
|
|
|
|
213
|
|
|
|
|
362
|
|
|
|
|
279
|
|
|
|
|
|
360
|
|
|
|
|
|||||||
|
Net charge-off's
|
|
$
|
(505
|
)
|
|
|
|
|
$
|
(557
|
)
|
|
|
|
$
|
(509
|
)
|
|
|
|
$
|
(527
|
)
|
|
|
|
|
$
|
(557
|
)
|
|
|
|
||
|
Net charge-off's as a percentage of average total loans
|
|
0.05
|
%
|
|
|
|
|
0.05
|
%
|
|
|
|
0.06
|
%
|
|
|
|
0.06
|
%
|
|
|
|
|
0.06
|
%
|
|
|
|
|||||||
|
Loans classified as substandard
|
|
$
|
78,881
|
|
|
|
|
|
$
|
68,828
|
|
|
|
|
$
|
60,746
|
|
|
|
|
$
|
66,487
|
|
|
|
|
|
$
|
60,346
|
|
|
|
|
||
|
Purchased credit impaired loans
|
|
63,069
|
|
|
|
|
|
67,450
|
|
|
|
|
62,564
|
|
|
|
|
68,999
|
|
|
|
|
|
73,651
|
|
|
|
|
|||||||
|
FB Financial Corporation
|
|
13
|
|
Loan Portfolio and Asset Quality
|
|||||||||||||||||||||||||||||||||||
|
For the Quarters Ended
|
|||||||||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
|
(In Thousands, Except %)
|
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
2019
|
|
|
|
2018
|
|||||||||||||||||||||||||||||
|
|
|
Third Quarter
|
|
|
|
Second Quarter
|
|
|
|
First Quarter
|
|
|
|
Fourth Quarter
|
|
|
|
Third Quarter
|
|
|
|||||||||||||||
|
Nonperforming assets(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Past due 90 days or more and accruing
interest |
|
$
|
2,452
|
|
|
|
|
|
$
|
2,100
|
|
|
|
|
$
|
1,885
|
|
|
|
|
$
|
3,041
|
|
|
|
|
|
$
|
2,364
|
|
|
|
|
||
|
Nonaccrual
|
|
17,911
|
|
|
|
|
|
16,135
|
|
|
|
|
13,721
|
|
|
|
|
13,685
|
|
|
|
|
|
8,355
|
|
|
|
|
|||||||
|
Total nonperforming loans held for
investment |
|
20,363
|
|
|
|
|
|
18,235
|
|
|
|
|
15,606
|
|
|
|
|
16,726
|
|
|
|
|
|
10,719
|
|
|
|
|
|||||||
|
Loans held for sale
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
196
|
|
|
|
|
397
|
|
|
|
|
|
—
|
|
|
|
|
|||||||
|
Other real estate owned- foreclosed
|
|
8,771
|
|
|
|
|
|
7,830
|
|
|
|
|
7,447
|
|
|
|
|
7,262
|
|
|
|
|
|
8,206
|
|
|
|
|
|||||||
|
Other real estate owned- acquired excess facilities
|
|
7,305
|
|
|
|
|
|
7,691
|
|
|
|
|
5,381
|
|
|
|
|
5,381
|
|
|
|
|
|
5,381
|
|
|
|
|
|||||||
|
Other assets
|
|
1,519
|
|
|
|
|
|
1,499
|
|
|
|
|
1,779
|
|
|
|
|
1,637
|
|
|
|
|
|
1,564
|
|
|
|
|
|||||||
|
Total nonperforming assets
|
|
$
|
37,958
|
|
|
|
|
|
$
|
35,255
|
|
|
|
|
$
|
30,409
|
|
|
|
|
$
|
31,403
|
|
|
|
|
|
$
|
25,870
|
|
|
|
|
||
|
Total nonperforming loans as a
percentage of loans held for investment |
|
0.47
|
%
|
|
|
|
|
0.43
|
%
|
|
|
|
0.41
|
%
|
|
|
|
0.46
|
%
|
|
|
|
|
0.30
|
%
|
|
|
|
|||||||
|
Total nonperforming assets as a
percentage of total assets |
|
0.62
|
%
|
|
|
|
|
0.59
|
%
|
|
|
|
0.57
|
%
|
|
|
|
0.61
|
%
|
|
|
|
|
0.51
|
%
|
|
|
|
|||||||
|
Total accruing loans over 90 days
delinquent as a percentage of total assets |
|
0.04
|
%
|
|
|
|
|
0.04
|
%
|
|
|
|
0.04
|
%
|
|
|
|
0.06
|
%
|
|
|
|
|
0.05
|
%
|
|
|
|
|||||||
|
Loans restructured as troubled debt
restructurings |
|
$
|
11,460
|
|
|
|
|
|
$
|
8,714
|
|
|
|
|
$
|
8,953
|
|
|
|
|
$
|
6,794
|
|
|
|
|
|
$
|
7,679
|
|
|
|
|
||
|
Troubled debt restructurings as a
percentage of loans held for investment |
|
0.26
|
%
|
|
|
|
|
0.20
|
%
|
|
|
|
0.24
|
%
|
|
|
|
0.19
|
%
|
|
|
|
|
0.22
|
%
|
|
|
|
|||||||
|
FB Financial Corporation
|
|
14
|
|
Preliminary Capital Ratios
|
||||||||
|
(Unaudited)
|
||||||||
|
(In Thousands, Except %)
|
||||||||
|
|
|
|
|
|
||||
|
Computation of Tangible Common Equity to Tangible Assets:
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
|
|
|
|
|
||||
|
Total Equity
|
|
$
|
744,835
|
|
|
$
|
671,857
|
|
|
Less:
|
|
|
|
|
||||
|
Goodwill
|
|
168,486
|
|
|
137,190
|
|
||
|
Other intangibles
|
|
18,748
|
|
|
11,628
|
|
||
|
Tangible Common Equity
|
|
$
|
557,601
|
|
|
$
|
523,039
|
|
|
|
|
|
|
|
||||
|
Total Assets
|
|
$
|
6,088,895
|
|
|
$
|
5,136,764
|
|
|
Less:
|
|
|
|
|
||||
|
Goodwill
|
|
168,486
|
|
|
137,190
|
|
||
|
Other intangibles
|
|
18,748
|
|
|
11,628
|
|
||
|
Tangible Assets
|
|
$
|
5,901,661
|
|
|
$
|
4,987,946
|
|
|
|
|
|
|
|
||||
|
Preliminary Total Risk-Weighted Assets
|
|
$
|
5,139,599
|
|
|
$
|
4,480,921
|
|
|
|
|
|
|
|
||||
|
Total Common Equity to Total Assets
|
|
12.2
|
%
|
|
13.1
|
%
|
||
|
Tangible Common Equity to Tangible Assets*
|
|
9.4
|
%
|
|
10.5
|
%
|
||
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
Preliminary Regulatory Capital:
|
|
|
|
|
|
|||
|
Common Equity Tier 1 Capital
|
|
$
|
553,244
|
|
|
$
|
524,013
|
|
|
Tier 1 Capital
|
|
583,244
|
|
|
554,013
|
|
||
|
Total Capital
|
|
614,708
|
|
|
582,945
|
|
||
|
|
|
|
|
|
||||
|
Preliminary Regulatory Capital Ratios:
|
|
|
|
|
||||
|
Common Equity Tier 1
|
|
10.8
|
%
|
|
11.7
|
%
|
||
|
Tier 1 Risk-Based
|
|
11.3
|
%
|
|
12.4
|
%
|
||
|
Total Risk-Based
|
|
12.0
|
%
|
|
13.0
|
%
|
||
|
Tier 1 Leverage
|
|
10.1
|
%
|
|
11.4
|
%
|
||
|
FB Financial Corporation
|
|
15
|
|
Investment Portfolio
|
|||||||||||||||||||||||||||||||||||
|
For the Quarters Ended
|
|||||||||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
|
(In Thousands, Except %)
|
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
|
|
|
2019
|
|
2018
|
|||||||||||||||||||||||||||||||
|
Securities (at fair value)
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
|||||||||||||||||||||||||
|
Available for sale debt securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
U.S. government agency securities
|
|
$
|
999
|
|
|
—
|
%
|
|
$
|
996
|
|
|
—
|
%
|
|
$
|
993
|
|
|
—
|
%
|
|
$
|
989
|
|
|
—
|
%
|
|
$
|
984
|
|
|
—
|
%
|
|
Mortgage-backed securities -
residential |
|
485,300
|
|
|
72
|
%
|
|
517,505
|
|
|
77
|
%
|
|
511,716
|
|
|
77
|
%
|
|
508,580
|
|
|
78
|
%
|
|
467,714
|
|
|
77
|
%
|
|||||
|
Municipals, tax exempt
|
|
173,785
|
|
|
26
|
%
|
|
149,305
|
|
|
22
|
%
|
|
147,640
|
|
|
22
|
%
|
|
138,887
|
|
|
21
|
%
|
|
130,672
|
|
|
21
|
%
|
|||||
|
Treasury securities
|
|
7,432
|
|
|
1
|
%
|
|
7,409
|
|
|
1
|
%
|
|
7,305
|
|
|
1
|
%
|
|
7,242
|
|
|
1
|
%
|
|
7,131
|
|
|
1
|
%
|
|||||
|
Corporate securities
|
|
1,015
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||||
|
Total available for sale debt
securities |
|
668,531
|
|
|
99
|
%
|
|
675,215
|
|
100
|
%
|
|
667,654
|
|
100
|
%
|
|
655,698
|
|
|
100
|
%
|
|
606,501
|
|
|
99
|
%
|
|||||||
|
Equity securities
|
|
3,250
|
|
|
1
|
%
|
|
3,242
|
|
|
—
|
%
|
|
3,181
|
|
|
—
|
%
|
|
3,107
|
|
|
—
|
%
|
|
3,067
|
|
|
1
|
%
|
|||||
|
Total securities
|
|
$
|
671,781
|
|
|
100
|
%
|
|
$
|
678,457
|
|
|
100
|
%
|
|
$
|
670,835
|
|
|
100
|
%
|
|
$
|
658,805
|
|
|
100
|
%
|
|
$
|
609,568
|
|
|
100
|
%
|
|
Securities to total assets
|
|
11.0
|
%
|
|
|
|
|
11.4
|
%
|
|
|
|
12.6
|
%
|
|
|
|
12.8
|
%
|
|
|
|
12.1
|
%
|
|
|
|||||||||
|
FB Financial Corporation
|
|
16
|
|
Non-GAAP Reconciliation
|
|||||||||||||||||||
|
For the Periods Ended
|
|||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||
|
(In Thousands, Except Share Data and %)
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||
|
|
|
2019
|
|
2018
|
|||||||||||||||
|
Net income, adjusted
|
|
Third Quarter
|
|
Second Quarter
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Pre-tax net income
|
|
$
|
31,684
|
|
|
$
|
25,002
|
|
25,563
|
|
$
|
22,680
|
|
|
$
|
28,079
|
|
||
|
Plus merger and mortgage restructuring expenses
|
|
407
|
|
|
4,612
|
|
1,675
|
|
401
|
|
|
—
|
|
||||||
|
Pre-tax net income, adjusted
|
|
32,091
|
|
|
29,614
|
|
27,238
|
|
|
23,081
|
|
|
28,079
|
|
|||||
|
Income tax expense, adjusted
|
|
7,824
|
|
|
7,516
|
|
6,412
|
|
5,745
|
|
|
6,702
|
|
||||||
|
Net income, adjusted
|
|
$
|
24,267
|
|
|
$
|
22,098
|
|
20,826
|
|
$
|
17,336
|
|
|
$
|
21,377
|
|
||
|
Weighted average common shares outstanding-
fully diluted |
|
31,425,573
|
|
31,378,018
|
31,349,198
|
|
31,344,949
|
|
31,339,628
|
||||||||||
|
Diluted earnings per share, adjusted
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted earnings per common share
|
|
$
|
0.76
|
|
|
$
|
0.59
|
|
0.62
|
|
|
$
|
0.54
|
|
|
$
|
0.68
|
|
|
|
Plus merger and mortgage restructuring expenses
|
|
0.01
|
|
|
0.15
|
|
0.05
|
|
0.01
|
|
|
—
|
|
||||||
|
Less tax effect
|
|
—
|
|
|
0.04
|
|
0.01
|
|
|
—
|
|
|
—
|
|
|||||
|
Diluted earnings per share, adjusted
|
|
$
|
0.77
|
|
|
$
|
0.70
|
|
$
|
0.66
|
|
|
$
|
0.55
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Pro forma net income, adjusted*
|
|
YTD 2019
|
|
2018
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Pre-tax net income
|
|
$
|
82,249
|
|
|
$
|
105,854
|
|
$
|
73,485
|
|
|
$
|
62,324
|
|
|
$
|
50,824
|
|
|
Plus merger, conversion, offering, and mortgage
restructuring expenses |
|
6,694
|
|
|
2,265
|
|
19,034
|
|
|
3,268
|
|
|
3,543
|
|
|||||
|
Less significant (losses) gains on securities, other
real estate owned and other items
|
|
—
|
|
|
—
|
|
—
|
|
|
(3,539
|
)
|
|
4,638
|
|
|||||
|
Pre tax net income, adjusted
|
|
88,943
|
|
|
108,119
|
|
92,519
|
|
|
69,131
|
|
|
49,729
|
|
|||||
|
Pro forma income tax expense, adjusted
|
|
21,751
|
|
|
26,034
|
|
34,749
|
|
|
25,404
|
|
|
18,425
|
|
|||||
|
Pro forma net income, adjusted
|
|
$
|
67,192
|
|
|
$
|
82,085
|
|
$
|
57,770
|
|
|
$
|
43,727
|
|
|
$
|
31,304
|
|
|
Weighted average common shares outstanding-
fully diluted
|
|
31,378,786
|
|
|
31,314,981
|
|
28,207,602
|
|
|
19,312,174
|
|
|
17,180,000
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Pro forma diluted earnings per share, adjusted*
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted earning per share
|
|
$
|
1.97
|
|
|
$
|
2.55
|
|
$
|
1.86
|
|
|
$
|
2.10
|
|
|
$
|
2.79
|
|
|
Plus merger, conversion, offering, and mortgage
restructuring expenses |
|
0.21
|
|
|
0.07
|
0.67
|
|
|
0.17
|
|
|
0.21
|
|||||||
|
Less significant (losses) gains on securities, other
real estate owned and other items
|
|
—
|
|
|
—
|
|
—
|
|
|
(0.18
|
)
|
|
0.27
|
|
|||||
|
Less tax effect and benefit of enacted tax laws
|
|
0.05
|
|
|
0.01
|
0.48
|
|
0.19
|
|
0.91
|
|
||||||||
|
Pro forma diluted earnings per share, adjusted
|
|
$
|
2.13
|
|
|
$
|
2.61
|
|
$
|
2.05
|
|
|
$
|
2.26
|
|
|
1.82
|
|
|
|
FB Financial Corporation
|
|
17
|
|
Non-GAAP Reconciliation
|
||||||||||||||||||||
|
For the Periods Ended
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
(In Thousands, Except Share Data and %)
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
Core efficiency ratio (tax-equivalent basis)
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Total noninterest expense
|
|
$
|
62,935
|
|
|
$
|
64,119
|
|
|
$
|
55,101
|
|
|
$
|
53,736
|
|
|
$
|
57,213
|
|
|
Less merger and mortgage restructuring expenses
|
|
407
|
|
|
4,612
|
|
|
1,675
|
|
|
401
|
|
|
—
|
|
|||||
|
Core noninterest expense
|
|
$
|
62,528
|
|
|
$
|
59,507
|
|
|
$
|
53,426
|
|
|
$
|
53,335
|
|
|
$
|
57,213
|
|
|
Net interest income (tax-equivalent basis)
|
|
$
|
58,769
|
|
|
$
|
57,488
|
|
|
$
|
53,461
|
|
|
$
|
51,799
|
|
|
$
|
53,161
|
|
|
Total noninterest income
|
|
38,145
|
|
|
32,979
|
|
|
29,039
|
|
|
27,249
|
|
|
34,355
|
|
|||||
|
Less (loss) gain on sales or write-downs of other
real estate owned and other assets |
|
(82
|
)
|
|
94
|
|
|
152
|
|
|
33
|
|
|
446
|
|
|||||
|
Less (loss) gain from securities, net
|
|
(20
|
)
|
|
52
|
|
|
43
|
|
|
—
|
|
|
(27
|
)
|
|||||
|
Core noninterest income
|
|
38,247
|
|
|
32,833
|
|
|
28,844
|
|
|
27,216
|
|
|
33,936
|
|
|||||
|
Core revenue
|
|
$
|
97,016
|
|
|
$
|
90,321
|
|
|
$
|
82,305
|
|
|
$
|
79,015
|
|
|
$
|
87,097
|
|
|
Efficiency ratio (GAAP)(a)
|
|
65.3
|
%
|
|
71.2
|
%
|
|
67.2
|
%
|
|
68.4
|
%
|
|
65.7
|
%
|
|||||
|
Core efficiency ratio (tax-equivalent basis)
|
|
64.5
|
%
|
|
65.9
|
%
|
|
64.9
|
%
|
|
67.5
|
%
|
|
65.7
|
%
|
|||||
|
(a) Efficiency ratio (GAAP) is calculated by dividing reported noninterest expense by reported total revenue.
|
||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
Banking segment core efficiency ratio
(tax equivalent) |
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Core consolidated noninterest expense
|
|
$
|
62,528
|
|
|
$
|
59,507
|
|
|
$
|
53,426
|
|
|
$
|
53,335
|
|
|
$
|
57,213
|
|
|
Less Mortgage segment core noninterest expense
|
|
15,686
|
|
|
17,835
|
|
|
17,486
|
|
|
16,262
|
|
|
18,821
|
|
|||||
|
Core Banking segment noninterest expense
|
|
$
|
46,842
|
|
|
$
|
41,672
|
|
|
$
|
35,940
|
|
|
$
|
37,073
|
|
|
$
|
38,392
|
|
|
Core revenue
|
|
$
|
97,016
|
|
|
$
|
90,321
|
|
|
$
|
82,305
|
|
|
$
|
79,015
|
|
|
$
|
87,097
|
|
|
Less Mortgage segment total revenue
|
|
18,455
|
|
|
19,119
|
|
|
16,658
|
|
|
13,979
|
|
|
19,254
|
|
|||||
|
Core Banking segment total revenue
|
|
$
|
78,561
|
|
|
$
|
71,202
|
|
|
$
|
65,647
|
|
|
$
|
65,036
|
|
|
$
|
67,843
|
|
|
Banking segment core efficiency ratio
(tax-equivalent basis) |
|
59.6
|
%
|
|
58.5
|
%
|
|
54.7
|
%
|
|
57.0
|
%
|
|
56.6
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Mortgage segment core efficiency ratio
(tax equivalent) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Mortgage segment noninterest expense
|
|
$
|
15,798
|
|
|
$
|
18,664
|
|
|
$
|
18,540
|
|
|
$
|
16,262
|
|
|
$
|
18,821
|
|
|
Less mortgage restructuring expense
|
|
112
|
|
|
829
|
|
|
1,054
|
|
|
—
|
|
|
—
|
|
|||||
|
Core Mortgage segment noninterest expense
|
|
$
|
15,686
|
|
|
$
|
17,835
|
|
|
$
|
17,486
|
|
|
$
|
16,262
|
|
|
$
|
18,821
|
|
|
Mortgage segment total revenue
|
|
$
|
18,455
|
|
|
$
|
19,119
|
|
|
$
|
16,658
|
|
|
$
|
13,979
|
|
|
$
|
19,254
|
|
|
Mortgage segment core efficiency ratio
(tax-equivalent basis) |
|
85.0
|
%
|
|
93.3
|
%
|
|
N/A
|
|
|
N/A
|
|
|
97.8
|
%
|
|||||
|
FB Financial Corporation
|
|
18
|
|
Non-GAAP Reconciliation
|
||||||||||||||||||||
|
For the Periods Ended
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
(In Thousands, Except Share Data and %)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
Mortgage contribution, adjusted
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Mortgage segment pre-tax net contribution
|
|
$
|
2,657
|
|
|
$
|
455
|
|
|
$
|
(1,882
|
)
|
|
$
|
(2,283
|
)
|
|
$
|
433
|
|
|
Retail footprint:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Mortgage banking income
|
|
10,693
|
|
|
5,451
|
|
|
4,386
|
|
|
5,041
|
|
|
7,417
|
|
|||||
|
Mortgage banking expenses
|
|
8,087
|
|
|
4,172
|
|
|
2,831
|
|
|
4,542
|
|
|
6,383
|
|
|||||
|
Retail footprint pre-tax net contribution
|
|
2,606
|
|
|
1,279
|
|
|
1,555
|
|
|
499
|
|
|
1,034
|
|
|||||
|
Total mortgage banking pre-tax net (loss)
contribution
|
|
$
|
5,263
|
|
|
$
|
1,734
|
|
|
$
|
(327
|
)
|
|
$
|
(1,784
|
)
|
|
$
|
1,467
|
|
|
Plus mortgage restructuring expense
|
|
112
|
|
|
829
|
|
|
1,054
|
|
|
—
|
|
|
—
|
|
|||||
|
Total mortgage banking pre-tax net contribution
(loss), adjusted
|
|
$
|
5,375
|
|
|
$
|
2,563
|
|
|
$
|
727
|
|
|
$
|
(1,784
|
)
|
|
$
|
1,467
|
|
|
Pre-tax net income
|
|
$
|
31,684
|
|
|
$
|
25,002
|
|
|
$
|
25,563
|
|
|
$
|
22,680
|
|
|
$
|
28,079
|
|
|
% total mortgage banking pre-tax net contribution
|
|
16.6
|
%
|
|
6.94
|
%
|
|
N/A
|
|
|
N/A
|
|
|
5.22
|
%
|
|||||
|
Pre-tax net income, adjusted
|
|
$
|
32,091
|
|
|
$
|
29,614
|
|
|
$
|
27,238
|
|
|
$
|
23,081
|
|
|
$
|
28,079
|
|
|
% total mortgage banking pre-tax net
contribution, adjusted
|
|
16.7
|
%
|
|
8.65
|
%
|
|
2.67
|
%
|
|
N/A
|
|
|
5.22
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
Tangible assets and equity
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Tangible Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
|
$
|
6,088,895
|
|
|
$
|
5,940,402
|
|
|
$
|
5,335,156
|
|
|
$
|
5,136,764
|
|
|
$
|
5,058,167
|
|
|
Less goodwill
|
|
168,486
|
|
|
168,486
|
|
|
137,190
|
|
|
137,190
|
|
|
137,190
|
|
|||||
|
Less intangibles, net
|
|
18,748
|
|
|
19,945
|
|
|
10,439
|
|
|
11,628
|
|
|
12,403
|
|
|||||
|
Tangible assets
|
|
$
|
5,901,661
|
|
|
$
|
5,751,971
|
|
|
$
|
5,187,527
|
|
|
$
|
4,987,946
|
|
|
$
|
4,908,574
|
|
|
Tangible Common Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total shareholders' equity
|
|
$
|
744,835
|
|
|
$
|
718,759
|
|
|
$
|
694,577
|
|
|
$
|
671,857
|
|
|
$
|
648,731
|
|
|
Less goodwill
|
|
168,486
|
|
|
168,486
|
|
|
137,190
|
|
|
137,190
|
|
|
137,190
|
|
|||||
|
Less intangibles, net
|
|
18,748
|
|
|
19,945
|
|
|
10,439
|
|
|
11,628
|
|
|
12,403
|
|
|||||
|
Tangible common equity
|
|
$
|
557,601
|
|
|
$
|
530,328
|
|
|
$
|
546,948
|
|
|
$
|
523,039
|
|
|
$
|
499,138
|
|
|
Common shares outstanding
|
|
30,927,664
|
|
|
30,865,636
|
|
|
30,852,665
|
|
|
30,724,532
|
|
|
30,715,792
|
|
|||||
|
Book value per common share
|
|
$
|
24.08
|
|
|
$
|
23.29
|
|
|
$
|
22.51
|
|
|
$
|
21.87
|
|
|
$
|
21.12
|
|
|
Tangible book value per common share
|
|
$
|
18.03
|
|
|
$
|
17.18
|
|
|
$
|
17.73
|
|
|
$
|
17.02
|
|
|
$
|
16.25
|
|
|
Total shareholders' equity to total assets
|
|
12.2
|
%
|
|
12.1
|
%
|
|
13.0
|
%
|
|
13.1
|
%
|
|
12.8
|
%
|
|||||
|
Tangible common equity to tangible assets
|
|
9.45
|
%
|
|
9.22
|
%
|
|
10.5
|
%
|
|
10.5
|
%
|
|
10.2
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
Return on average tangible common equity
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Total average shareholders' equity
|
|
$
|
731,701
|
|
|
$
|
708,557
|
|
|
$
|
684,545
|
|
|
$
|
659,050
|
|
|
$
|
638,388
|
|
|
Less average goodwill
|
|
168,486
|
|
|
167,781
|
|
|
137,190
|
|
|
137,190
|
|
|
137,190
|
|
|||||
|
Less average intangibles, net
|
|
19,523
|
|
|
20,214
|
|
|
10,856
|
|
|
12,016
|
|
|
12,803
|
|
|||||
|
Average tangible common equity
|
|
$
|
543,692
|
|
|
$
|
520,562
|
|
|
$
|
536,499
|
|
|
$
|
509,845
|
|
|
$
|
488,395
|
|
|
Net income
|
|
$
|
23,966
|
|
|
$
|
18,688
|
|
|
$
|
19,588
|
|
|
$
|
17,040
|
|
|
$
|
21,377
|
|
|
Return on average tangible common equity
|
|
17.5
|
%
|
|
14.4
|
%
|
|
14.8
|
%
|
|
13.3
|
%
|
|
17.4
|
%
|
|||||
|
FB Financial Corporation
|
|
19
|
|
Non-GAAP Reconciliation
|
||||||||||||||||||||
|
For the Periods Ended
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
(In Thousands, Except Share Data and %)
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
Return on average tangible common equity,
adjusted
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Average tangible common equity
|
|
$
|
543,692
|
|
|
$
|
520,562
|
|
|
$
|
536,499
|
|
|
$
|
509,845
|
|
|
$
|
488,395
|
|
|
Net income, adjusted
|
|
24,267
|
|
|
22,098
|
|
|
20,826
|
|
|
17,336
|
|
|
21,377
|
|
|||||
|
Return on average tangible common equity,
adjusted
|
|
17.7
|
%
|
|
17.0
|
%
|
|
15.7
|
%
|
|
13.5
|
%
|
|
17.4
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Pro forma return on average tangible common
equity
|
|
YTD 2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Total average shareholders' equity
|
|
$
|
708,436
|
|
|
$
|
629,922
|
|
|
$
|
466,219
|
|
|
$
|
276,587
|
|
|
$
|
228,844
|
|
|
Less average goodwill
|
|
157,924
|
|
|
137,190
|
|
|
84,997
|
|
|
46,867
|
|
|
46,904
|
|
|||||
|
Less average intangibles, net
|
|
16,897
|
|
|
12,815
|
|
|
8,047
|
|
|
5,353
|
|
|
5,095
|
|
|||||
|
Average tangible common equity
|
|
$
|
533,615
|
|
|
$
|
479,917
|
|
|
$
|
373,175
|
|
|
$
|
224,367
|
|
|
$
|
176,845
|
|
|
Pro forma net income
|
|
$
|
62,242
|
|
|
$
|
80,236
|
|
|
$
|
52,398
|
|
|
$
|
39,422
|
|
|
$
|
32,995
|
|
|
Pro forma return on average tangible common
equity
|
|
15.6
|
%
|
|
16.7
|
%
|
|
14.0
|
%
|
|
17.6
|
%
|
|
18.7
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Pro forma return on average tangible common
equity, adjusted
|
|
YTD 2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Average tangible common equity
|
|
$
|
533,615
|
|
|
$
|
479,917
|
|
|
$
|
373,175
|
|
|
$
|
224,367
|
|
|
$
|
176,845
|
|
|
Pro forma net income, adjusted
|
|
67,192
|
|
|
82,085
|
|
|
57,770
|
|
|
43,727
|
|
|
31,304
|
|
|||||
|
Pro forma return on average tangible common
equity, adjusted
|
|
16.8
|
%
|
|
17.1
|
%
|
|
15.5
|
%
|
|
19.5
|
%
|
|
17.7
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
Return on average assets and equity, adjusted
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||||||
|
Net income
|
|
$
|
23,966
|
|
|
$
|
18,688
|
|
|
$
|
19,588
|
|
|
$
|
17,040
|
|
|
$
|
21,377
|
|
|
Average assets
|
|
5,988,572
|
|
|
5,771,371
|
|
|
5,174,918
|
|
|
5,005,158
|
|
|
4,932,197
|
|
|||||
|
Average equity
|
|
731,701
|
|
|
708,557
|
|
|
684,545
|
|
|
659,050
|
|
|
638,388
|
|
|||||
|
Return on average assets
|
|
1.59
|
%
|
|
1.30
|
%
|
|
1.54
|
%
|
|
1.35
|
%
|
|
1.72
|
%
|
|||||
|
Return on average equity
|
|
13.0
|
%
|
|
10.6
|
%
|
|
11.6
|
%
|
|
10.3
|
%
|
|
13.3
|
%
|
|||||
|
Net income, adjusted
|
|
$
|
24,267
|
|
|
$
|
22,098
|
|
|
$
|
20,826
|
|
|
$
|
17,336
|
|
|
$
|
21,377
|
|
|
Return on average assets, adjusted
|
|
1.61
|
%
|
|
1.54
|
%
|
|
1.63
|
%
|
|
1.37
|
%
|
|
1.72
|
%
|
|||||
|
Return on average equity, adjusted
|
|
13.2
|
%
|
|
12.5
|
%
|
|
12.3
|
%
|
|
10.4
|
%
|
|
13.3
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Pro forma return on average assets and equity,
adjusted
|
|
YTD 2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Pro forma net income
|
|
$
|
62,242
|
|
|
$
|
80,236
|
|
|
$
|
52,398
|
|
|
$
|
39,422
|
|
|
$
|
32,995
|
|
|
Average assets
|
|
5,647,705
|
|
|
4,844,865
|
|
|
3,811,158
|
|
|
3,001,275
|
|
|
2,577,895
|
|
|||||
|
Average equity
|
|
708,436
|
|
|
629,922
|
|
|
466,219
|
|
|
276,587
|
|
|
228,844
|
|
|||||
|
Pro forma return on average assets
|
|
1.47
|
%
|
|
1.66
|
%
|
|
1.37
|
%
|
|
1.31
|
%
|
|
1.28
|
%
|
|||||
|
Pro forma return on average equity
|
|
11.7
|
%
|
|
12.7
|
%
|
|
11.2
|
%
|
|
14.3
|
%
|
|
14.4
|
%
|
|||||
|
Pro forma net income, adjusted
|
|
$
|
67,192
|
|
|
$
|
82,085
|
|
|
$
|
57,770
|
|
|
$
|
43,727
|
|
|
$
|
31,304
|
|
|
Pro forma return on average assets, adjusted
|
|
1.59
|
%
|
|
1.69
|
%
|
|
1.52
|
%
|
|
1.46
|
%
|
|
1.21
|
%
|
|||||
|
Pro forma return on average equity, adjusted
|
|
12.7
|
%
|
|
13.0
|
%
|
|
12.4
|
%
|
|
15.8
|
%
|
|
13.7
|
%
|
|||||
|
FB Financial Corporation
|
|
20
|