UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
   
 

FORM 8-K
 
CURRENT REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): October 21, 2019

 

FB FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)

  
Tennessee
 
001-37875
 
62-1216058
(State or other jurisdiction
of incorporation)
 
(Commission File Number)
 
(IRS Employer
Identification Number)
 
 
 
 
 
211 Commerce Street, Suite 300
Nashville, Tennessee
 
 
 
 
37201
(Address of principal executive offices)
 
 
 
(Zip Code)
 
(615) 564-1212
(Registrant’s telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions ( see General Instruction A.2. below):
 
☐ 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
☐ 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
☐ 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
☐ 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))





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
 
Item 2.02 Results of Operations and Financial Condition.

On October 21, 2019, FB Financial Corporation (the “Company”) issued a press release announcing its financial results for the third quarter ended September 30, 2019 (the “Earnings Release”).  In addition, the Company made available on its website (investors.firstbankonline.com) supplemental financial information for the third quarter ended September 30, 2019 (the “Supplemental Financial Information”) and an earnings release presentation (the “Earnings Presentation”) for use in connection with the Earnings Release.  Copies of the Earnings Release, the Supplemental Financial Information and the Earnings Presentation are furnished as Exhibit 99.1, Exhibit 99.2 and Exhibit 99.3, respectively, to this Current Report on Form 8-K (this “Report”).

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

Item 7.01. Regulation FD Disclosure.

The disclosure contained in Item 2.02 of this Report is incorporated herein by reference.

Item 9.01. Financial Statements and Exhibits.

Exhibit Number                                          Description of Exhibit







SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
FB FINANCIAL CORPORATION
 
 
 
 
 
 
 
By:
/s/ James R. Gordon
 
 
James R. Gordon
 
 
Chief Financial Officer and Secretary
 
 
 
Date: October 21, 2019
 
 





FB_SUPP.JPG
FB Financial Corporation Reports Strong 2019 Third Quarter Results
Reported diluted EPS of $0.76 with ROAA of 1.59% and ROATCE of 17.5%
Adjusted diluted EPS of $0.77, up 13.2% from Q3 2018, with ROAA of 1.61% and ROATCE of 17.7%

NASHVILLE, TENNESSEE--(BUSINESS WIRE)--October 21, 2019--FB Financial Corporation (the “Company”) (NYSE: FBK), parent company of FirstBank, reported net income of $24.0 million, or $0.76 per diluted common share, for the third quarter of 2019, compared to net income of $21.4 million, or $0.68 per diluted common share, for the third quarter of 2018. On an adjusted basis, excluding merger and mortgage restructuring expenses, net income per diluted common share was $0.77 for the third quarter of 2019 compared to $0.70 for the second quarter of 2019 and $0.68 for the third quarter of 2018.
President and Chief Executive Officer, Christopher T. Holmes stated, “Our strong third quarter results reflect the continued execution by our team and the strength of our markets. Our growth in loans and deposits and our strong net interest margin reflect our continued discipline and our focus on growing our bank with great customers across all of our markets. While balancing growth and profitability in a challenging rate environment, the team produced strong adjusted returns on average assets of 1.61% and average tangible equity of 17.7%. In addition, we completed the restructure of our mortgage business and announced the acquisition of a very high quality community bank. ”

Holmes further commented, “During the quarter, we announced the acquisition of Farmers National Bank of Scottsville (KY) with total assets of $252.5 million, loans of $178.4 million and deposits of $203.9 million. Farmers National fits well with our strategy, culture and geography while providing attractive returns for our shareholders. We are excited to welcome their team and customers to the FirstBank family.”

Performance Summary
 
 
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.



FB Financial Corporation
2019 Third Quarter Results
Page 2

 
 
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
%
* 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.

Prudent and Balanced Growth
The Company grew loans (HFI) by $55.8 million during the third quarter of 2019, or 5.16% annualized while average loans (HFI) increased 12.3% annualized from last quarter. Year over year organic loan growth was 12.2%. Contractual loan yields decreased from 5.57% in the second quarter to 5.50% in the third quarter, related to the lower interest rate environment.
During the third quarter of 2019, the Company grew customer deposits by $83.4 million, primarily driven by $102.5 million increase in noninterest-bearing deposits, offset by a $76.5 million decrease in time deposits. The Company reduced its cost of deposits to 1.11% from 1.14% in the second quarter of 2019. Noninterest-bearing deposits increased to 24.7% of total deposits at September 30, 2019, from 23.0% at June 30, 2019. Loans (HFI) to deposits slightly decreased from 88.6% last quarter to 88.3% this quarter.
The Company’s net interest income increased $1.3 million to $58.3 million from $57.0 million last quarter. The Company’s net interest margin (“NIM”) was 4.28% for the third quarter of 2019, compared to 4.39% and 4.71% for the second quarter of 2019 and the third quarter of 2018, respectively. Accretion related to purchased loans and nonaccrual interest contributed 16 basis points to the NIM in the third quarter of 2019 compared to 17 and 25 basis points for the second quarter of 2019 and the third quarter of 2018, respectively. Overall, the NIM was impacted by a 15 basis point decline in the yields on interest-earning assets offset by a 4 basis point decline in the rate on interest-bearing liabilities.
Noninterest Income Improves with Mortgage Results
During the quarter, the lower interest rate environment drove increased results from our mortgage business. Noninterest income was $38.1 million for the third quarter of 2019, compared to $33.0 million for the second quarter of 2019 and $34.4 million for the third quarter of 2018. Mortgage banking income was $29.2 million for the third quarter of 2019, compared to $24.5 million for the second quarter of 2019 and $26.6 million for the third quarter of 2018. Interest rate lock commitment volume totaled $1.64 billion in the third quarter of 2019 compared to $1.82 billion in the second quarter of 2019 and $1.70 billion in the third quarter of 2018, benefiting from the lower rate environment in the retail and Consumer Direct channels.



FB Financial Corporation
2019 Third Quarter Results
Page 3

During the third quarter of 2019, the Company’s total mortgage pre-tax direct contribution was $5.4 million, excluding mortgage restructuring expense of $0.1 million. This compares to the $2.6 million contribution, excluding mortgage restructuring expense of $0.8 million, in the second quarter of 2019 and $1.5 million in the third quarter of 2018.
Holmes commented, “We completed the restructuring of the mortgage division allowing us to focus on our core business and produce outstanding operating results, capitalizing on the lower rate environment. Our smaller and more focused team is working to grow their customer base and refine their operations and continues to make impressive progress.”
Noninterest Expenses
Noninterest expense was $62.9 million for the third quarter of 2019, compared to $64.1 million for the second quarter of 2019 and $57.2 million for the third quarter of 2018. Adjusted for merger and mortgage restructuring expenses, noninterest expense was $62.5 million for the third quarter of 2019 and $59.5 million for the second quarter of 2019. The increase from the second quarter was primarily driven by higher mortgage expenses and increased incentives and other expenses from banking operations.
Chief Financial Officer James R. Gordon noted, “Noninterest expenses remained under control while continuously investing in our teams and infrastructure this quarter along with increased mortgage operating expenses driven by higher volumes in our retail channels. Our core efficiency ratio was down slightly to 64.5% from last quarter.”
Asset Quality Remains Strong
During the third quarter of 2019, the Company recognized a provision for loan losses of $1.8 million, reflecting loan growth, renewals of previously acquired loans, stable credit metrics, changing economic outlook and net charge-offs of 0.05% of average loans. The Company's nonperforming assets slightly increased at September 30, 2019 to 0.62% of total assets compared to 0.59% at June 30, 2019. Nonperforming loans were 0.47% of loans held for investment at September 30, 2019, compared to 0.43% at June 30, 2019.
Capital Positioned for Growth
“Our earnings continue to provide capital for growth and the opportunity to continue our previously announced quarterly cash dividend of eight cents per share. With our tangible common equity at 9.4% of tangible assets, we continue to manage our capital levels with our dividend and maintain our repurchase authorization. We remain focused on delivering strong equity returns with a 17.7% adjusted return on average tangible equity this quarter driving a 10.9% increase in tangible book value per share to $18.03 from last year," commented Gordon.
Summary
Holmes further commented, “Our results reflect the hard work of our team in balancing growth and profitability during a quarter with economic and interest rate challenges. In addition to the operating results, we announced a high quality acquisition, and momentum continues to build. We are proud of our team and our results this quarter and look forward to a bright future.”
WEBCAST AND CONFERENCE CALL INFORMATION
The live broadcast of FB Financial Corporation’s earnings conference call will begin at 8:00 a.m. CT on Tuesday, October 22, 2019, and the conference call will be broadcast live over the Internet at https://www.webcaster4.com/Webcast/Page/1631/31780. An online replay will be available approximately an hour following the conclusion of the live broadcast.
ABOUT FB FINANCIAL CORPORATION
FB Financial Corporation (NYSE: FBK) is a bank holding company headquartered in Nashville, Tennessee. FB Financial Corporation operates through its wholly owned banking subsidiary, FirstBank, the third largest Tennessee-headquartered community bank, with 68 full-service bank branches across Tennessee, North Alabama and North Georgia, and mortgage offices across the Southeast. FirstBank serves five of the largest metropolitan markets in Tennessee and has approximately $6.1 billion in total assets.
MEDIA CONTACT:                FINANCIAL CONTACT:
Jeanie M. Rittenberry                James R. Gordon
615-313-8328                    615-564-1212
jrittenberry@firstbankonline.com         jgordon@firstbankonline.com
www.firstbankonline.com                 investorrelations@firstbankonline.com
SUPPLEMENTAL FINANCIAL INFORMATION AND EARNINGS PRESENTATION



FB Financial Corporation
2019 Third Quarter Results
Page 4

Investors are encouraged to review this Earnings Release in conjunction with the Supplemental Financial Information and Earnings Presentation posted on the Company’s website, which can be found at https://investors.firstbankonline.com. This Earnings Release, the Supplemental Financial Information and the Earnings Presentation are also included with a Current Report on Form 8-K that the Company furnished to the U.S. Securities and Exchange Commission (“SEC”) on October 21, 2019.
BUSINESS SEGMENT RESULTS
The Company has included its business segment financial tables as part of this Earnings Release. A detailed discussion of our business segments is included in the Company’s Annual Report on Form 10-K filed with the SEC for the year ended December 31, 2018, and investors are encouraged to review that discussion in conjunction with this Earnings Release.
FORWARD-LOOKING STATEMENTS
Certain statements contained in this earnings release may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements include, without limitation, statements relating to the timing, benefits, costs, and synergies of the proposed merger (the “FNB merger”) with Farmers National Bank of Scottsville (“FNB”), and FB Financial’s future plans, results, strategies, and expectations. These statements can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “projection,” and other variations of such words and phrases and similar expressions. These forward-looking statements are not historical facts, and are based upon current expectations, estimates, and projections, many of which, by their nature, are inherently uncertain and beyond FB Financial’s control. The inclusion of these forward-looking statements should not be regarded as a representation by the FB Financial or any other person that such expectations, estimates, and projections will be achieved. Accordingly, FB Financial cautions shareholders and investors that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict and that are beyond FB Financial’s control. Although FB Financial believes that the expectations reflected in these forward-looking statements are reasonable as of the date of this release, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements including, without limitation, (1) the risk that the cost savings and any revenue synergies from the proposed FNB merger or another acquisition may not be realized or take longer than anticipated to be realized, (2) disruption from the proposed FNB merger with customer, supplier, or employee relationships, (3) the occurrence of any event, change, or other circumstances that could give rise to the termination of the merger agreement with FNB, (4) the failure to obtain necessary regulatory approvals for the FNB merger, (5) the failure to obtain the approval of FNB’s shareholders for the FNB merger, (6) the possibility that the costs, fees, expenses, and charges related to the FNB merger may be greater than anticipated, including as a result of unexpected or unknown factors, events, or liabilities, (7) the failure of the conditions to the FNB merger to be satisfied, (8) the risks related to the integration of acquired businesses (including the proposed FNB merger, FB Financial’s recent acquisition of branches from Atlantic Capital Bank, and any future acquisitions), including the risk that the integration of the acquired operations with those of FB Financial will be materially delayed or will be more costly or difficult than expected, (9) the risks associated with FB Financial’s pursuit of future acquisitions, (10) the risk of expansion into new geographic or product markets, (11) reputational risk and the reaction of the parties’ customers to the FNB merger, (12) FB Financial’s ability to successful execute its various business strategies, including its ability to execute on potential acquisition opportunities, (13) the risk of potential litigation or regulatory action related to the FNB merger, and (14) general competitive, economic, political, and market conditions, as well as the other risk factors set forth in our December 31, 2018 Form 10-K, filed with the Securities and Exchange Commission on March 12, 2019, under the captions “Cautionary note regarding forward-looking statements” and “Risk factors”.
GAAP RECONCILIATION AND USE OF NON-GAAP FINANCIAL MEASURES
This Earnings Release contains certain financial measures that are not measures recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered non-GAAP financial measures. These non-GAAP financial measures include, without limitation, adjusted net income, adjusted diluted earnings per share, core revenue, core noninterest expense and core noninterest income, core efficiency ratio (tax equivalent basis), Banking segment core efficiency ratio (tax equivalent basis), Mortgage segment core efficiency ratio (tax equivalent basis), adjusted mortgage contribution, adjusted return on average assets and equity and core total revenue.  Each of these non-GAAP metrics excludes certain income and expense items that the Company’s management considers to be non-core/adjusted in nature. The Company refers to these non-GAAP measures as adjusted measures. The corresponding Supplemental Financial Information and Earnings Release Presentation also presents tangible assets, tangible common equity, tangible book value per common share, tangible common equity to tangible assets, return on tangible common equity, return on average tangible common equity and adjusted return on average tangible common equity.  Each of these non-GAAP metrics excludes the impact of goodwill and other intangibles.



FB Financial Corporation
2019 Third Quarter Results
Page 5

The Company’s management uses these non-GAAP financial measures in their analysis of the Company’s performance, financial condition and the efficiency of its operations as management believes such measures facilitate period-to-period comparisons and provide meaningful indications of its operating performance as they eliminate both gains and charges that management views as non-recurring or not indicative of operating performance. Management believes that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods as well as demonstrate the effects of significant non-core gains and charges in the current and prior periods. The Company’s management also believes that investors find these non-GAAP financial measures useful as they assist investors in understanding the Company’s underlying operating performance and in the analysis of ongoing operating trends. In addition, because intangible assets such as goodwill and other intangibles, and the other items excluded each vary extensively from company to company, the Company believes that the presentation of this information allows investors to more easily compare the Company’s results to the results of other companies. However, the non-GAAP financial measures discussed herein should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which the Company calculates the non-GAAP financial measures discussed herein may differ from that of other companies reporting measures with similar names. Investors should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures the Company has discussed herein when comparing such non-GAAP financial measures. See the “Use of non-GAAP Financial Measures” and the corresponding non-GAAP reconciliation tables in the Supplemental Financial Information as well as “Use of non-GAAP Financial Measures” and the Appendix in the Earnings Release Presentation issued October 21, 2019, for a discussion and reconciliation of these measures to the most directly comparable GAAP financial measures.



FB Financial Corporation
2019 Third Quarter Results
Page 6

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
%
*These measures are considered non-GAAP financial measures. See "GAAP Reconciliation and Use of Non-GAAP Financial Measures" and the corresponding financial tables
below for reconciliations of these Non-GAAP measures. Investors are encouraged to refer to the discussion of non-GAAP measures included in the corresponding earnings release.



FB Financial Corporation
2019 Third Quarter Results
Page 7

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
%
(a) Efficiency ratio (GAAP) is calculated by dividing reported noninterest expense by reported total revenue.



FB Financial Corporation
2019 Third Quarter Results
Page 8

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
%



FB Financial Corporation
2019 Third Quarter Results
Page 9

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
%























LOGOA05.JPG

 
 
Third Quarter 2019
Financial Supplement





TABLE OF CONTENTS
 
 
Page
 
 
Financial Summary and Key Metrics
4
 
 
Consolidated Statements of Income
5
 
 
Consolidated Balance Sheets
7
 
 
Branch Acquisition Opening Balance Sheet (Preliminary)
8
 
 
Average Balance, Average Yield Earned and Average Rate Paid
8
 
 
Loans and Deposits by Market
11
 
 
Segment Data
12
 
 
Loan Portfolio and Asset Quality
13
 
 
Preliminary Capital Ratios
15
 
 
Investment Portfolio
16
 
 
Non-GAAP Reconciliation
17





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






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
%
*These measures are considered non-GAAP financial measures. See "GAAP Reconciliation and Use of Non-GAAP Financial Measures" and the corresponding financial tables below for reconciliations of these Non-GAAP measures. Investors are encouraged to refer to the discussion of non-GAAP measures included in the corresponding earnings release.

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
%
(a) Includes tax equivalent adjustment using combined marginal tax rate of 26.060%.







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
%
(a) Includes tax equivalent adjustment using combined marginal tax rate of 26.060%.



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
%
(a) Includes tax equivalent adjustment using combined marginal tax rate of 26.060% .

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

(a) Includes deposits related to escrow balances from mortgage servicing portfolio and wholesale/other deposits.


FB Financial Corporation
 
11




 
Segment Data
For the Quarters Ended
(Unaudited)
(In Thousands, Except %)
 
 
 
 
 
 
 
 
 
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
%
*These measures are considered non-GAAP financial measures. See "GAAP Reconciliation and Use of Non-GAAP financial measures" and the corresponding financial tables below for a reconciliation and discussion of these non-GAAP measures for a reconciliation and discussion of this non-GAAP measure.
(a) Calculated by dividing gains and fees from origination and sale of mortgage loans held for sale by total mortgage sales.

FB Financial Corporation
 
12




Loan Portfolio 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
%
 
 

(a) Nonperforming assets excludes purchase credit impaired loans.


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
%
*These measures are considered non-GAAP financial measures. See "GAAP Reconciliation and Use of Non-GAAP financial measures" and the corresponding financial tables below for a reconciliation and discussion of these non-GAAP measures.


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

 *Prior to the IPO in the third quarter of 2016, the Company was an S corporation and did not incur federal income taxes. In conjunction with the IPO, the Company converted to a C corporation. These results are on a pro forma basis to reflect the results of the Company on a C corporation basis and combined effective tax rates of 35.08% and 36.75% for the years ended December 31, 2015 and 2016, respectively.

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
Third Quarter 2019 Earnings Presentation October 22, 2019


 
Forward looking statements Certain statements contained in this presentation may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements include, without limitation, statements relating to the timing, benefits, costs, and synergies of the proposed merger (the “FNB merger”) with Farmers National Bank of Scottsville (“FNB”), and the future plans, results, strategies, and expectations of FB Financial Corporation (“FB Financial”). These statements can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “projection,” and other variations of such words and phrases and similar expressions. The inclusion of these forward-looking statements should not be regarded as a representation by the FB Financial or any other person that such expectations, estimates, and projections will be achieved. Accordingly, FB Financial cautions shareholders and investors that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict and that are beyond FB Financial’s control. Although FB Financial believes that the expectations reflected in these forward-looking statements are reasonable as of the date of this presentation, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements including, without limitation, (1) the risk that the cost savings and any revenue synergies from the proposed FNB merger or another acquisition may not be realized or take longer than anticipated to be realized, (2) disruption from the proposed FNB merger with customer, supplier, or employee relationships, (3) the occurrence of any event, change, or other circumstances that could give rise to the termination of the merger agreement with FNB, (4) the failure to obtain necessary regulatory approvals for the FNB merger, (5) the failure to obtain the approval of FNB’s shareholders for the FNB merger, (6) the possibility that the costs, fees, expenses, and charges related to the FNB merger may be greater than anticipated, including as a result of unexpected or unknown factors, events, or liabilities, (7) the failure of the conditions to the FNB merger to be satisfied, (8) the risks related to the integration of acquired businesses (including the proposed FNB merger, FB Financial’s recent acquisition of branches from Atlantic Capital Bank, and any future acquisitions), including the risk that the integration of the acquired operations with those of FB Financial will be materially delayed or will be more costly or difficult than expected, (9) the risks associated with FB Financial’s pursuit of future acquisitions, (10) the risk of expansion into new geographic or product markets, (11) reputational risk and the reaction of the parties’ customers to the FNB merger, (12) FB Financial’s ability to successful execute its various business strategies, including its ability to execute on potential acquisition opportunities, (13) the risk of potential litigation or regulatory action related to the FNB merger, and (14) general competitive, economic, political, and market conditions, as well as the other risk factors set forth in our December 31, 2018 Form 10-K, filed with the Securities and Exchange Commission on March 12, 2019, under the captions “Cautionary note regarding forward-looking statements” and “Risk factors”. 1


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


 
3Q 2019 highlights Key highlights Financial results  Adjusted diluted EPS1 of $0.77, resulting in: 3Q19 – Adjusted ROAA1 of 1.61% – Adjusted ROATCE1 of 17.7% Diluted earnings per share $0.76 Adjusted diluted earnings per share1 $0.77  Announced acquisition of FNB Financial Corporation in Scottsville, KY on September 17, 2019 Net income ($million) $24.0 1  Loans (HFI) grew to $4.3 billion, a 22.8% increase from Adjusted net income ($million) $24.3 3Q 2018 – Year-over-year organic growth of 12.2% Net interest margin 4.28% – 3Q 2019 annualized growth of 5.2% Impact of accretion and nonaccrual interest (bps) 16  Customer deposits grew to $4.9 billion, a 21.9% increase from 3Q 2018 Return on average assets 1.59% – Year-over-year organic growth of 7.2% Adjusted return on average assets1 1.61% – 3Q 2019 annualized growth of 6.9%  Continued customer-focused balance sheet growth Return on average equity 13.0% resulting in a net interest margin of 4.28% for 3Q 2019 Adjusted return on average equity1 13.2% – Contractual yield on loans of 5.50%, down 7 bps from 2Q 2019 Return on average tangible common equity1 17.5% – Cost of total deposits of 1.11%, down 3 bps from 2Q Adjusted return on average tangible common 17.7% 2019 equity1  Total mortgage contribution, adjusted1 of $5.4 million in Efficiency ratio 65.3% 3Q 2019; completed the exit of wholesale mortgage Core efficiency ratio1 64.5% channels in August 1 Results are non-GAAP financial measures that adjust GAAP reported net income, total assets, equity and other metrics for certain intangibles, income and expense items as outlined in the non-GAAP reconciliation calculations, using a combined marginal income tax rate of 26.06% excluding one-time items. See “Use of non-GAAP financial measures” and the Appendix hereto for a discussion and reconciliation of non-GAAP financial measures. 3


 
Delivering balanced profitability and growth Pro forma return on average assets, adjusted1 1.69% 1.59% 1.52% 1.46% 1.21% 2015 2016 2017 2018 YTD 2019 Drivers of profitability Loans / deposits Net interest margin Noninterest income ($mn) NPLs (HFI) / loans (HFI) (%) Loans excluding HFS Loans HFS $145 $142 101% 95% 94% 4.66% $131 81% 88% 15% 7% 6% 4.46% 4.42% $100 19% 11% $92 0.68% 4.10% 0.54% 3.97% 0.46% 0.47% 86% 88% 88% 0.32% 70% 69% 2015 2016 2017 2018 3Q19 2015 2016 2017 2018 YTD 2015 2016 2017 2018 YTD 2015 2016 2017 2018 3Q19 2019 2019 1 Our pro forma net income includes a pro forma provision for federal income taxes using a combined effective income tax rate of 35.08% and 36.75% for the years ended December 31, 2015 and 2016, respectively, and also includes the exclusion of a one-time tax charge from C Corp conversion in 3Q 2016 and the 4Q 2017 benefit from the 2017 Tax Cuts and Jobs Act. The years ended December 31, 2015, 2016, 2017 and 2018 are annual percentages. See "Use of non-GAAP financial measures" and the Appendix hereto for a discussion and reconciliation of non-GAAP measures. 4


 
Net interest margin remains strong Historical yield and costs 7.0% $6,000 6.0% $5,000 5.0% $4,000 4.0% $3,000 3.0% ($mm) $2,000 2.0% Yields and (%) Costs $1,000 1.0% assets earning Avg. interest -- $0 3Q18 4Q18 1Q19 2Q19 3Q19 NIM (%) 4.71% 4.50% 4.61% 4.39% 4.28% Impact of accretion and nonaccrual interest 25 17 17 17 16 (bps) Total deposit cost (%) 0.80% 1.03% 1.14% 1.14% 1.11% Average interest earning assets Yield on loans Loan (HFI) yield Cost of deposits NIM 3Q18 2Q19 3Q19 Contractual interest rate on loans HFI1 5.47% 5.57% 5.50% Origination and other loan fee income 0.40% 0.29% 0.30% 5.87% 5.86% 5.80% Nonaccrual interest 0.07% 0.01% 0.02% Accretion on purchased loans 0.25% 0.20% 0.19% 1 Includes tax-equivalent adjustment Syndication fee income 0.00% 0.00% 0.00% Total loan yield (HFI) 6.19% 6.07% 6.01% 5


 
Consistent loan growth and balanced portfolio Total loan growth1 ($million) and commercial real estate concentration % of Risk-Based Capital Commercial real estate (CRE) concentrations2 2Q19 3Q19 (preliminary) $4,290 $4,345 C&D loans subject to 100% risk- 92% 89% $3,787 based capital threshold $3,539 $3,668 Total CRE loans subject to 300% 267% 255% risk-based capital threshold3 3Q18 4Q18 1Q19 2Q19 3Q19 Loan portfolio breakdown1 Other Other 4Q12 5% 1-4 family 3Q19 6% 1-4 family 19% 17% 1-4 family HELOC 5% C&I 1-4 family C&I Multifamily 38% HELOC 37% 2% 13% C&D Multifamily 12% 3% C&D CRE 8% CRE 3 14% 21% Total HFI loans: $1,240 million Total HFI loans: $4,345 million 1 Exclude HFS loans, C&I includes owner-occupied CRE. 2 Risk-based capital at FirstBank as defined in Call Report. 3Q 2019 calculation is preliminary and subject to change. 3 Excludes owner-occupied CRE. 6


 
Stable core deposit franchise Total deposits ($million) Cost of deposits Noninterest bearing (%) Cost of total deposits (%) $4,922 30.0% $4,843 24.7% $25 $30 25.0% 23.3% 22.8% 22.4% 23.0% $4,303 $4,129 $4,172 $61 20.0% 1.14% 1.14% 1.11% $103 1.03% $112 15.0% $4,813 $4,897 0.80% $4,242 10.0% $4,017 $4,069 5.0% 0.0% 3Q18 4Q18 1Q19 2Q19 3Q19 3Q18 4Q18 1Q19 2Q19 3Q19 Customer deposits Brokered and internet time deposits Noninterest bearing deposits ($million)1 Deposit composition Time 24% Noninterest- bearing checking 25% $1,214 Savings $1,112 4% Interest-bearing $963 $949 $965 checking Money market 21% 26% 3Q18 4Q19 1Q19 2Q19 3Q19 46% Checking accounts 1 Includes mortgage servicing-related escrow deposits of $78.0 million, $53.5 million, $70.1 million, $70.4 million and $121.4 million for the quarters ended September 30, 2018 December 31, 2018, March 31, 2019, June 30, 2019 and September 30, 2019 respectively. 7


 
Mortgage operations overview Highlights Quarterly mortgage production  Total Mortgage adjusted pre-tax contribution1 of $5.4 million for 3Q 2019; Consumer Direct adjusted for $0.1 million of restructuring Retail 3Q18 2Q19 3Q19 related expenses Third party originated (TPO) Correspondent  Mortgage banking income $29.2 million, up 9.5% from 3Q 2018 and up 19.0% from 2Q 2019  Completed the exit of wholesale mortgage channels with disposition of correspondent IRLC volume:$1,705mm $1,820mm $1,636mm channel on August 1, 2019 IRLC pipeline2: $453mm $609mm $680mm  Exit of wholesale origination channels Refinance %: 31% 49% 69% allows additional focus on enhancing retail channels and improving operating efficiency Purchase %: 69% 51% 31% moving forward Total pre-tax contribution, adjusted1 (%)  Continue to add mortgage loan originators Mortgage banking income ($mm) Banking (excluding retail footprint) 3Q18 3Q19 3Q18 2Q19 3Q19 5.2% Total Mortgage 16.7% (including retail footprint) Gain on Sale $26.0 $21.0 $28.0 Fair value ($2.3) $3.3 $2.3 changes Servicing $5.6 $4.0 $4.0 Revenue 83.3% 94.8% Fair value ($2.7) $(3.8) $(5.1) MSR change 1 See “Use of non-GAAP financial measures” and the Appendix hereto for a discussion and reconciliation of non-GAAP financial measures. Total $26.6 $24.5 $29.2 2 As of the respective period-end. Income 8


 
Managing operating leverage Managing operating efficiency Core efficiency ratio (tax-equivalent basis)1  Consolidated 3Q 2019 core efficiency 1 ratio of 64.5% Banking segment Consolidated  Integration of Atlantic Capital branch Mortgage segment acquisition completed and in line with expectations 97.8% 93.3%  Improved mortgage profitability as 85.0% restructuring continues, offset by reduced servicing income and higher 67.5% 65.7% 64.9% 65.9% 64.5% net MSR fair value changes 58.5% 59.6% 56.6% 57.0% 54.7%  Core bank operating expense growth in mid-single digits  Continued investment in revenue producers, technology and operational NA NA capabilities to improve on scalable 3Q18 4Q18 1Q19 2Q19 3Q19 platform 1 See “Use of non-GAAP financial measures” and the Appendix hereto for a discussion and reconciliation of non-GAAP measures. 9


 
Asset quality remains stable Nonperforming ratios Classified & PCI loans ($million) NPLs (HFI) / loans (HFI) NPAs / assets1 Classified Purchased credit impaired 0.62% 0.61% 0.57% 0.59% $74 $79 0.51% $66 $69 $69 $67 0.46% 0.47% $60 $61 $63 $63 0.41% 0.43% 0.30% 3Q18 4Q18 1Q19 2Q19 3Q19 3Q18 4Q18 1Q19 2Q19 3Q19 LLR / loans Net charge-offs / average loans 0.78% 0.79% 0.79% 0.72% 0.06% 0.06% 0.06% 0.70% 0.05% 0.05% 3Q18 4Q18 1Q19 2Q19 3Q19 3Q18 4Q18 1Q19 2Q19 3Q19 1 Includes acquired excess land and facilities held for sale – see page 14 of the Quarterly Financial Supplement. 10


 
Strong capital position for future growth Capital position Tangible book value per share 3Q18 2Q19 3Q191 $18.03 $17.18 Shareholder’s equity / 12.8% 12.1% 12.2% Assets $11.56 $11.58 TCE / TA2 10.2% 9.2% 9.4% 3Q16 4Q16 2Q19 3Q19 Common equity tier 1 / 11.5% 10.4% 10.8% Simple capital structure Risk-weighted assets Trust Tier 2 ALLL Preferred 5% Tier 1 capital / Risk- 5% 12.2% 11.0% 11.3% weighted assets Total capital / Risk- Common 12.8% 11.6% 12.0% Equity Tier weighted assets 1 Capital 90% Tier 1 capital / Average 11.3% 10.0% 10.1% assets Total regulatory capital1: $614.7 million 1 Total regulatory capital, FB Financial Corporation. 3Q 2019 calculation is preliminary and subject to change. 2 See “Use of non-GAAP financial measures” and the Appendix hereto for a discussion and reconciliation of non-GAAP measures. 11


 
Appendix 12


 
GAAP reconciliation and use of non-GAAP financial measures Net income and diluted earnings per share, adjusted 13


 
GAAP reconciliation and use of non-GAAP financial measures Pro forma net income and diluted earnings per share, adjusted* 14


 
GAAP reconciliation and use of non-GAAP financial measures Core efficiency ratio (tax-equivalent basis) 15


 
GAAP reconciliation and use of non-GAAP financial measures Segment core efficiency ratios (tax-equivalent basis) 16


 
GAAP reconciliation and use of non-GAAP financial measures Mortgage contribution, adjusted 17


 
GAAP reconciliation and use of non-GAAP financial measures Tangible assets and equity Return on average tangible common equity 18


 
GAAP reconciliation and use of non-GAAP financial measures Return on average tangible common equity, adjusted Return on average assets and equity, adjusted 19


 
GAAP reconciliation and use of non-GAAP financial measures Pro forma return on average assets and equity, adjusted 20