Tennessee | 62-1216058 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||
1221 Broadway, Suite 1300 Nashville, Tennessee | 37203 | ||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | |||||||||||||||
Common Stock, Par Value $1.00 Per Share | FBK | New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ | ||||||||||||||||||||
Non-accelerated filer | ☐ | Small reporting company | ☐ | ||||||||||||||||||||
Emerging growth company | ☐ |
Page | ||||||||
PART I. | ||||||||
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
PART II. | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
ACL | Allowance for credit losses | GAAP | U.S. generally accepted accounting principles | |||||||||||
AFS | Available-for-sale | GDP | Gross domestic product | |||||||||||
ALCO | Asset Liability Management Committee | GNMA | Government National Mortgage Association | |||||||||||
ASC | Accounting Standard Codification | HELOC | Home equity line of credit | |||||||||||
ASU | Accounting Standard Update | HFI | Held for investment | |||||||||||
CD | Certificate of Deposit | HFS | Held for sale | |||||||||||
CECL | Current expected credit losses | IRLC | Interest rate lock commitment | |||||||||||
CEO | Chief Executive Officer | ISDA | International Swaps and Derivatives Association | |||||||||||
CET1 | Common Equity Tier 1 | LIBOR | London Interbank Offered Rate | |||||||||||
C&I | Commercial and Industrial | MSR | Mortgage servicing rights | |||||||||||
COVID-19 | Coronavirus pandemic | NIM | Net interest margin | |||||||||||
CPR | Conditional prepayment rate | OREO | Other real estate owned | |||||||||||
CRE | Commercial real estate | PSU | Performance-based restricted stock units | |||||||||||
EPS | Earnings per share | Report | Form 10-Q for the quarterly period ended June 30, 2023 | |||||||||||
ESPP | Employee Stock Purchase Plan | ROAA | Return on average assets | |||||||||||
EVE | Economic value of equity | ROAE | Return on average common equity | |||||||||||
FASB | Financial Accounting Standards Board | ROATCE | Return on average tangible common equity | |||||||||||
FDIC | Federal Deposit Insurance Corporation | RSU | Restricted stock units | |||||||||||
Federal Reserve | Board of Governors of the Federal Reserve System | SEC | U.S. Securities and Exchange Commission | |||||||||||
FHLB | Federal Home Loan Bank | SOFR | Secured overnight financing rate | |||||||||||
FHLMC | Federal Home Loan Mortgage Corporation | TDFI | Tennessee Department of Financial Institutions | |||||||||||
FNMA | Federal National Mortgage Association | TDR | Troubled debt restructuring | |||||||||||
June 30, | December 31, | |||||||||||||
2023 (Unaudited) | 2022 | |||||||||||||
ASSETS | ||||||||||||||
Cash and due from banks | $ | 147,646 | $ | 259,872 | ||||||||||
Federal funds sold and reverse repurchase agreements | 48,346 | 210,536 | ||||||||||||
Interest-bearing deposits in financial institutions | 964,362 | 556,644 | ||||||||||||
Cash and cash equivalents | 1,160,354 | 1,027,052 | ||||||||||||
Investments: | ||||||||||||||
Available-for-sale debt securities, at fair value | 1,419,360 | 1,471,186 | ||||||||||||
Equity securities, at fair value | 3,031 | 2,990 | ||||||||||||
Federal Home Loan Bank stock, at cost | 40,266 | 58,641 | ||||||||||||
Loans held for sale (includes $78,906 and $113,240 at fair value, respectively) | 99,131 | 139,451 | ||||||||||||
Loans held for investment | 9,326,024 | 9,298,212 | ||||||||||||
Less: allowance for credit losses on loans HFI | 140,664 | 134,192 | ||||||||||||
Net loans held for investment | 9,185,360 | 9,164,020 | ||||||||||||
Premises and equipment, net | 154,526 | 146,316 | ||||||||||||
Other real estate owned, net | 1,974 | 5,794 | ||||||||||||
Operating lease right-of-use assets | 56,560 | 60,043 | ||||||||||||
Interest receivable | 44,973 | 45,684 | ||||||||||||
Mortgage servicing rights, at fair value | 166,433 | 168,365 | ||||||||||||
Goodwill | 242,561 | 242,561 | ||||||||||||
Core deposit and other intangibles, net | 10,438 | 12,368 | ||||||||||||
Bank-owned life insurance | 75,341 | 75,329 | ||||||||||||
Other assets | 227,087 | 227,956 | ||||||||||||
Total assets | $ | 12,887,395 | $ | 12,847,756 | ||||||||||
LIABILITIES | ||||||||||||||
Deposits | ||||||||||||||
Noninterest-bearing | $ | 2,400,288 | $ | 2,676,631 | ||||||||||
Interest-bearing checking | 2,879,336 | 3,059,984 | ||||||||||||
Money market and savings | 3,971,975 | 3,697,245 | ||||||||||||
Customer time deposits | 1,381,176 | 1,420,131 | ||||||||||||
Brokered and internet time deposits | 239,480 | 1,843 | ||||||||||||
Total deposits | 10,872,255 | 10,855,834 | ||||||||||||
Borrowings | 390,354 | 415,677 | ||||||||||||
Operating lease liabilities | 67,304 | 69,754 | ||||||||||||
Accrued expenses and other liabilities | 170,438 | 180,973 | ||||||||||||
Total liabilities | 11,500,351 | 11,522,238 | ||||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||
Common stock, $1 par value per share; 75,000,000 shares authorized; 46,798,751 and 46,737,912 shares issued and outstanding, respectively | 46,799 | 46,738 | ||||||||||||
Additional paid-in capital | 859,516 | 861,588 | ||||||||||||
Retained earnings | 644,043 | 586,532 | ||||||||||||
Accumulated other comprehensive loss, net | (163,407) | (169,433) | ||||||||||||
Total FB Financial Corporation common shareholders' equity | 1,386,951 | 1,325,425 | ||||||||||||
Noncontrolling interest | 93 | 93 | ||||||||||||
Total equity | 1,387,044 | 1,325,518 | ||||||||||||
Total liabilities and shareholders' equity | $ | 12,887,395 | $ | 12,847,756 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans | $ | 149,220 | $ | 99,655 | $ | 289,576 | $ | 186,519 | ||||||||||||||||||
Interest on securities | ||||||||||||||||||||||||||
Taxable | 6,480 | 6,499 | 13,050 | 11,919 | ||||||||||||||||||||||
Tax-exempt | 1,808 | 1,842 | 3,612 | 3,708 | ||||||||||||||||||||||
Other | 12,675 | 2,218 | 23,425 | 3,195 | ||||||||||||||||||||||
Total interest income | 170,183 | 110,214 | 329,663 | 205,341 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Deposits | 65,257 | 6,591 | 118,120 | 12,053 | ||||||||||||||||||||||
Borrowings | 3,383 | 1,452 | 6,340 | 2,935 | ||||||||||||||||||||||
Total interest expense | 68,640 | 8,043 | 124,460 | 14,988 | ||||||||||||||||||||||
Net interest income | 101,543 | 102,171 | 205,203 | 190,353 | ||||||||||||||||||||||
Provision for credit losses on loans HFI | 2,575 | 8,181 | 7,572 | 2,052 | ||||||||||||||||||||||
Provision for credit losses on unfunded commitments | (3,653) | 4,137 | (8,159) | 6,019 | ||||||||||||||||||||||
Net interest income after provisions for credit losses | 102,621 | 89,853 | 205,790 | 182,282 | ||||||||||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||
Mortgage banking income | 12,232 | 22,559 | 24,318 | 52,090 | ||||||||||||||||||||||
Service charges on deposit accounts | 3,185 | 2,908 | 6,238 | 5,822 | ||||||||||||||||||||||
Investment services and trust income | 2,777 | 2,275 | 5,155 | 4,407 | ||||||||||||||||||||||
ATM and interchange fees | 2,629 | 5,353 | 5,025 | 10,440 | ||||||||||||||||||||||
(Loss) gain from securities, net | (28) | (109) | 41 | (261) | ||||||||||||||||||||||
Gain (loss) on sales or write-downs of other real estate owned and other assets | 533 | (8) | 350 | (442) | ||||||||||||||||||||||
Other income | 2,485 | 236 | 6,035 | 2,550 | ||||||||||||||||||||||
Total noninterest income | 23,813 | 33,214 | 47,162 | 74,606 | ||||||||||||||||||||||
Noninterest expenses: | ||||||||||||||||||||||||||
Salaries, commissions and employee benefits | 52,020 | 55,181 | 100,808 | 114,624 | ||||||||||||||||||||||
Occupancy and equipment expense | 6,281 | 5,853 | 12,190 | 11,256 | ||||||||||||||||||||||
Legal and professional fees | 2,199 | 3,116 | 5,307 | 5,723 | ||||||||||||||||||||||
Data processing | 2,345 | 2,404 | 4,458 | 4,885 | ||||||||||||||||||||||
Amortization of core deposit and other intangibles | 940 | 1,194 | 1,930 | 2,438 | ||||||||||||||||||||||
Advertising | 2,001 | 2,031 | 4,134 | 6,064 | ||||||||||||||||||||||
Mortgage restructuring expense | — | 12,458 | — | 12,458 | ||||||||||||||||||||||
Other expense | 15,506 | 14,760 | 32,905 | 28,821 | ||||||||||||||||||||||
Total noninterest expense | 81,292 | 96,997 | 161,732 | 186,269 | ||||||||||||||||||||||
Income before income taxes | 45,142 | 26,070 | 91,220 | 70,619 | ||||||||||||||||||||||
Income tax expense | 9,835 | 6,717 | 19,532 | 16,030 | ||||||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 35,307 | 19,353 | 71,688 | 54,589 | ||||||||||||||||||||||
Net income applicable to noncontrolling interest | 8 | 8 | 8 | 8 | ||||||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 35,299 | $ | 19,345 | $ | 71,680 | $ | 54,581 | ||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||
Basic | $ | 0.75 | $ | 0.41 | $ | 1.53 | $ | 1.15 | ||||||||||||||||||
Diluted | 0.75 | 0.41 | 1.53 | 1.15 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Net income | $ | 35,307 | $ | 19,353 | $ | 71,688 | $ | 54,589 | ||||||||||||||||||
Other comprehensive (loss) income, net of tax: | ||||||||||||||||||||||||||
Net unrealized (loss) gain in available-for-sale securities, net of tax (benefit) expense of $(4,890), $(17,343), $2,169 and $(44,826) | (13,858) | (49,233) | 6,206 | (127,408) | ||||||||||||||||||||||
Reclassification adjustment for gain on sale of securities included in net income(1) | — | (1) | — | (2) | ||||||||||||||||||||||
Net unrealized gain (loss) in hedging activities, net of tax expense (benefit) of $6, $99, $(64) and $372 | 17 | 283 | (180) | 1,057 | ||||||||||||||||||||||
Total other comprehensive (loss) income, net of tax | (13,841) | (48,951) | 6,026 | (126,353) | ||||||||||||||||||||||
Comprehensive income (loss) applicable to FB Financial Corporation and noncontrolling interest | 21,466 | (29,598) | 77,714 | (71,764) | ||||||||||||||||||||||
Comprehensive income applicable to noncontrolling interest | 8 | 8 | 8 | 8 | ||||||||||||||||||||||
Comprehensive income (loss) applicable to FB Financial Corporation | $ | 21,458 | $ | (29,606) | $ | 77,706 | $ | (71,772) |
Common stock | Additional paid-in capital | Retained earnings | Accumulated other comprehensive income (loss), net | Total common shareholders' equity | Noncontrolling interest | Total shareholders' equity | ||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2022: | $ | 47,488 | $ | 888,168 | $ | 515,664 | $ | (71,544) | $ | 1,379,776 | $ | 93 | $ | 1,379,869 | ||||||||||||||||||||||||||||||
Net income attributable to FB Financial Corporation and noncontrolling interest | — | — | 19,345 | — | 19,345 | 8 | 19,353 | |||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of taxes | — | — | — | (48,951) | (48,951) | — | (48,951) | |||||||||||||||||||||||||||||||||||||
Repurchase of common stock | (650) | (25,890) | — | — | (26,540) | — | (26,540) | |||||||||||||||||||||||||||||||||||||
Stock based compensation expense | 1 | 3,037 | — | — | 3,038 | — | 3,038 | |||||||||||||||||||||||||||||||||||||
Restricted stock units vested, net of taxes | 43 | (701) | — | — | (658) | — | (658) | |||||||||||||||||||||||||||||||||||||
Dividends declared ($0.13 per share) | — | — | (6,158) | — | (6,158) | — | (6,158) | |||||||||||||||||||||||||||||||||||||
Noncontrolling interest distribution | — | — | — | — | — | (8) | (8) | |||||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | $ | 46,882 | $ | 864,614 | $ | 528,851 | $ | (120,495) | $ | 1,319,852 | $ | 93 | $ | 1,319,945 | ||||||||||||||||||||||||||||||
Balance at March 31, 2023: | $ | 46,763 | $ | 856,628 | $ | 615,871 | $ | (149,566) | $ | 1,369,696 | $ | 93 | $ | 1,369,789 | ||||||||||||||||||||||||||||||
Net income attributable to FB Financial Corporation and noncontrolling interest | — | — | 35,299 | — | 35,299 | 8 | 35,307 | |||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of taxes | — | — | — | (13,841) | (13,841) | — | (13,841) | |||||||||||||||||||||||||||||||||||||
Stock based compensation expense | 5 | 3,243 | — | — | 3,248 | — | 3,248 | |||||||||||||||||||||||||||||||||||||
Restricted stock units vested, net of taxes | 23 | (177) | — | — | (154) | — | (154) | |||||||||||||||||||||||||||||||||||||
Performance-based restricted stock units vested, net of taxes | 8 | (178) | — | — | (170) | — | (170) | |||||||||||||||||||||||||||||||||||||
Dividends declared ($0.15 per share) | — | — | (7,127) | — | (7,127) | — | (7,127) | |||||||||||||||||||||||||||||||||||||
Noncontrolling interest distribution | — | — | — | — | — | (8) | (8) | |||||||||||||||||||||||||||||||||||||
Balance at June 30, 2023 | $ | 46,799 | $ | 859,516 | $ | 644,043 | $ | (163,407) | $ | 1,386,951 | $ | 93 | $ | 1,387,044 |
Common stock | Additional paid-in capital | Retained earnings | Accumulated other comprehensive income (loss), net | Total common shareholders' equity | Noncontrolling interest | Total shareholders' equity | ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021: | $ | 47,549 | $ | 892,529 | $ | 486,666 | $ | 5,858 | $ | 1,432,602 | $ | 93 | $ | 1,432,695 | ||||||||||||||||||||||||||||||
Net income attributable to FB Financial Corporation and noncontrolling interest | — | — | 54,581 | — | 54,581 | 8 | 54,589 | |||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of taxes | — | — | — | (126,353) | (126,353) | — | (126,353) | |||||||||||||||||||||||||||||||||||||
Repurchase of common stock | (795) | (31,948) | — | — | (32,743) | — | (32,743) | |||||||||||||||||||||||||||||||||||||
Stock based compensation expense | 2 | 5,618 | — | — | 5,620 | — | 5,620 | |||||||||||||||||||||||||||||||||||||
Restricted stock units vested, net of taxes | 111 | (2,257) | — | — | (2,146) | — | (2,146) | |||||||||||||||||||||||||||||||||||||
Shares issued under employee stock purchase program | 15 | 672 | — | — | 687 | — | 687 | |||||||||||||||||||||||||||||||||||||
Dividends declared ($0.26 per share) | — | — | (12,396) | — | (12,396) | — | (12,396) | |||||||||||||||||||||||||||||||||||||
Noncontrolling interest distribution | — | — | — | — | — | (8) | (8) | |||||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | $ | 46,882 | $ | 864,614 | $ | 528,851 | $ | (120,495) | $ | 1,319,852 | $ | 93 | $ | 1,319,945 | ||||||||||||||||||||||||||||||
Balance at December 31, 2022: | $ | 46,738 | $ | 861,588 | $ | 586,532 | $ | (169,433) | $ | 1,325,425 | $ | 93 | $ | 1,325,518 | ||||||||||||||||||||||||||||||
Net income attributable to FB Financial Corporation and noncontrolling interest | — | — | 71,680 | — | 71,680 | 8 | 71,688 | |||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | — | — | — | 6,026 | 6,026 | — | 6,026 | |||||||||||||||||||||||||||||||||||||
Repurchase of common stock | (136) | (4,808) | — | — | (4,944) | — | (4,944) | |||||||||||||||||||||||||||||||||||||
Stock based compensation expense | 6 | 5,527 | — | — | 5,533 | — | 5,533 | |||||||||||||||||||||||||||||||||||||
Restricted stock units vested, net of taxes | 115 | (1,721) | — | — | (1,606) | — | (1,606) | |||||||||||||||||||||||||||||||||||||
Performance-based restricted stock units vested, net of taxes | 68 | (1,383) | — | — | (1,315) | — | (1,315) | |||||||||||||||||||||||||||||||||||||
Shares issued under employee stock purchase program | 8 | 313 | — | — | 321 | — | 321 | |||||||||||||||||||||||||||||||||||||
Dividends declared ($0.30 per share) | — | — | (14,169) | — | (14,169) | — | (14,169) | |||||||||||||||||||||||||||||||||||||
Noncontrolling interest distribution | — | — | — | — | — | (8) | (8) | |||||||||||||||||||||||||||||||||||||
Balance at June 30, 2023 | $ | 46,799 | $ | 859,516 | $ | 644,043 | $ | (163,407) | $ | 1,386,951 | $ | 93 | $ | 1,387,044 |
Six Months Ended June 30, | ||||||||||||||
2023 | 2022 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | $ | 71,688 | $ | 54,589 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization of fixed assets and software | 4,680 | 4,048 | ||||||||||||
Amortization of core deposit and other intangibles | 1,930 | 2,438 | ||||||||||||
Amortization of issuance costs on subordinated debt | 194 | 193 | ||||||||||||
Capitalization of mortgage servicing rights | (4,061) | (15,070) | ||||||||||||
Net change in fair value of mortgage servicing rights | 5,993 | (28,096) | ||||||||||||
Stock-based compensation expense | 5,533 | 5,620 | ||||||||||||
Provision for credit losses on loans HFI | 7,572 | 2,052 | ||||||||||||
Provision for credit losses on unfunded commitments | (8,159) | 6,019 | ||||||||||||
Provision for mortgage loan repurchases | (450) | (1,189) | ||||||||||||
(Accretion) amortization of discounts and premiums on acquired loans, net | (305) | 2,288 | ||||||||||||
Amortization of premiums and accretion of discounts on securities, net | 2,691 | 3,692 | ||||||||||||
(Gain) loss from securities, net | (41) | 261 | ||||||||||||
Originations of loans held for sale | (641,962) | (1,719,488) | ||||||||||||
Proceeds from sale of loans held for sale | 679,456 | 2,213,443 | ||||||||||||
Gain on sale and change in fair value of loans held for sale | (17,495) | (35,410) | ||||||||||||
Net (gain) loss on write-downs of other real estate owned and other assets | (350) | 442 | ||||||||||||
Provision for deferred income taxes | 2,629 | 12,461 | ||||||||||||
Earnings on bank-owned life insurance | (983) | (728) | ||||||||||||
Changes in: | ||||||||||||||
Operating lease assets and liabilities, net | 1,033 | 166 | ||||||||||||
Other assets and interest receivable | (2,727) | 13,566 | ||||||||||||
Accrued expenses and other liabilities | (250) | 7,279 | ||||||||||||
Net cash provided by operating activities | 106,616 | 528,576 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Activity in available-for-sale securities: | ||||||||||||||
Sales | — | 1,218 | ||||||||||||
Maturities, prepayments and calls | 58,415 | 126,349 | ||||||||||||
Purchases | (905) | (243,209) | ||||||||||||
Net change in loans | (15,832) | (990,402) | ||||||||||||
Sales of FHLB stock | 26,368 | — | ||||||||||||
Purchases of FHLB stock | (7,993) | (2,364) | ||||||||||||
Purchases of premises and equipment | (12,576) | (3,224) | ||||||||||||
Proceeds from the sale of premises and equipment | — | 875 | ||||||||||||
Proceeds from the sale of other real estate owned | 5,155 | 418 | ||||||||||||
Proceeds from the sale of other assets | 775 | — | ||||||||||||
Proceeds from bank-owned life insurance | 236 | — | ||||||||||||
Net cash provided by (used in) investing activities | 53,643 | (1,110,339) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
Net increase (decrease) in deposits | 15,489 | (287,478) | ||||||||||||
Net increase (decrease) in securities sold under agreements to repurchase and federal funds purchased | 29,275 | (9,010) | ||||||||||||
Net decrease in short-term FHLB advances | (50,000) | — | ||||||||||||
Share based compensation withholding payments | (2,921) | (2,146) | ||||||||||||
Net proceeds from sale of common stock under employee stock purchase program | 321 | 687 | ||||||||||||
Repurchase of common stock | (4,944) | (32,743) | ||||||||||||
Dividends paid on common stock | (14,011) | (12,304) | ||||||||||||
Dividend equivalent payments made upon vesting of equity compensation | (158) | (114) | ||||||||||||
Noncontrolling interest distribution | (8) | (8) | ||||||||||||
Net cash used in financing activities | (26,957) | (343,116) | ||||||||||||
Net change in cash and cash equivalents | 133,302 | (924,879) | ||||||||||||
Cash and cash equivalents at beginning of the period | 1,027,052 | 1,797,740 | ||||||||||||
Cash and cash equivalents at end of the period | $ | 1,160,354 | $ | 872,861 | ||||||||||
Supplemental cash flow information: | ||||||||||||||
Interest paid | $ | 116,211 | $ | 15,638 | ||||||||||
Taxes paid, net | 29,338 | 726 | ||||||||||||
Supplemental noncash disclosures: | ||||||||||||||
Transfers from loans to other real estate owned | $ | 593 | $ | 563 | ||||||||||
Transfers from loans to other assets | $ | 1,391 | $ | — | ||||||||||
Loans provided for sales of other assets | 424 | — | ||||||||||||
Transfers from loans to loans held for sale | 10,545 | 20,016 | ||||||||||||
Transfers from loans held for sale to loans | 2,755 | 14,179 | ||||||||||||
Decrease in rebooked GNMA loans under optional repurchase program | (5,986) | — | ||||||||||||
Dividends declared not paid on restricted stock units | 158 | 118 | ||||||||||||
Right-of-use assets obtained in exchange for operating lease liabilities | 3,477 | 2,317 | ||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Basic earnings per common share: | ||||||||||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 35,299 | $ | 19,345 | $ | 71,680 | $ | 54,581 | ||||||||||||||||||
Dividends paid on and undistributed earnings allocated to participating securities | — | — | — | — | ||||||||||||||||||||||
Earnings available to common shareholders | $ | 35,299 | $ | 19,345 | $ | 71,680 | $ | 54,581 | ||||||||||||||||||
Weighted average basic shares outstanding | 46,779,388 | 47,111,055 | 46,729,778 | 47,320,784 | ||||||||||||||||||||||
Basic earnings per common share | $ | 0.75 | $ | 0.41 | $ | 1.53 | $ | 1.15 | ||||||||||||||||||
Diluted earnings per common share: | ||||||||||||||||||||||||||
Earnings available to common shareholders | $ | 35,299 | $ | 19,345 | $ | 71,680 | $ | 54,581 | ||||||||||||||||||
Weighted average basic shares outstanding | 46,779,388 | 47,111,055 | 46,729,778 | 47,320,784 | ||||||||||||||||||||||
Weighted average diluted shares contingently issuable(1) | 35,466 | 100,595 | 47,825 | 145,507 | ||||||||||||||||||||||
Weighted average diluted shares outstanding | 46,814,854 | 47,211,650 | 46,777,603 | 47,466,291 | ||||||||||||||||||||||
Diluted earnings per common share | $ | 0.75 | $ | 0.41 | $ | 1.53 | $ | 1.15 | ||||||||||||||||||
June 30, 2023 | ||||||||||||||||||||||||||||||||
Amortized cost | Gross unrealized gains | Gross unrealized losses | Allowance for credit losses for investments | Fair Value | ||||||||||||||||||||||||||||
Investment Securities | ||||||||||||||||||||||||||||||||
Available-for-sale debt securities | ||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | 45,185 | $ | — | $ | (4,656) | $ | — | $ | 40,529 | ||||||||||||||||||||||
Mortgage-backed securities - residential | 1,165,901 | — | (186,501) | — | 979,400 | |||||||||||||||||||||||||||
Mortgage-backed securities - commercial | 18,747 | — | (1,493) | — | 17,254 | |||||||||||||||||||||||||||
Municipal securities | 294,032 | 387 | (27,322) | — | 267,097 | |||||||||||||||||||||||||||
U.S. Treasury securities | 113,508 | — | (5,287) | — | 108,221 | |||||||||||||||||||||||||||
Corporate securities | 8,000 | — | (1,141) | — | 6,859 | |||||||||||||||||||||||||||
Total | $ | 1,645,373 | $ | 387 | $ | (226,400) | $ | — | $ | 1,419,360 |
December 31, 2022 | ||||||||||||||||||||||||||||||||
Amortized cost | Gross unrealized gains | Gross unrealized losses | Allowance for credit losses for investments | Fair Value | ||||||||||||||||||||||||||||
Investment Securities | ||||||||||||||||||||||||||||||||
Available-for-sale debt securities | ||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | 45,167 | $ | — | $ | (5,105) | $ | — | $ | 40,062 | ||||||||||||||||||||||
Mortgage-backed securities - residential | 1,224,522 | — | (190,329) | — | 1,034,193 | |||||||||||||||||||||||||||
Mortgage-backed securities - commercial | 19,209 | — | (1,565) | — | 17,644 | |||||||||||||||||||||||||||
Municipal securities | 295,375 | 458 | (31,413) | — | 264,420 | |||||||||||||||||||||||||||
U.S. Treasury securities | 113,301 | — | (5,621) | — | 107,680 | |||||||||||||||||||||||||||
Corporate securities | 8,000 | — | (813) | — | 7,187 | |||||||||||||||||||||||||||
Total | $ | 1,705,574 | $ | 458 | $ | (234,846) | $ | — | $ | 1,471,186 | ||||||||||||||||||||||
June 30, | December 31, | |||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||
Available-for-sale | Available-for-sale | |||||||||||||||||||||||||
Amortized cost | Fair value | Amortized cost | Fair value | |||||||||||||||||||||||
Due in one year or less | $ | 66,285 | $ | 64,880 | $ | 4,277 | $ | 4,225 | ||||||||||||||||||
Due in one to five years | 106,548 | 98,449 | 161,556 | 152,181 | ||||||||||||||||||||||
Due in five to ten years | 60,725 | 57,675 | 61,290 | 57,859 | ||||||||||||||||||||||
Due in over ten years | 227,167 | 201,702 | 234,720 | 205,084 | ||||||||||||||||||||||
460,725 | 422,706 | 461,843 | 419,349 | |||||||||||||||||||||||
Mortgage-backed securities - residential | 1,165,901 | 979,400 | 1,224,522 | 1,034,193 | ||||||||||||||||||||||
Mortgage-backed securities - commercial | 18,747 | 17,254 | 19,209 | 17,644 | ||||||||||||||||||||||
Total debt securities | $ | 1,645,373 | $ | 1,419,360 | $ | 1,705,574 | $ | 1,471,186 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Proceeds from sales | $ | — | $ | 1,218 | $ | — | $ | 1,218 | |||||||||||||||
Proceeds from maturities, prepayments and calls | 31,588 | 68,906 | 58,415 | 126,349 | |||||||||||||||||||
Gross realized gains | — | 1 | — | 3 | |||||||||||||||||||
Gross realized losses | — | — | — | — | |||||||||||||||||||
June 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | |||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | 956 | $ | (11) | $ | 39,573 | $ | (4,645) | $ | 40,529 | $ | (4,656) | ||||||||||||||||||||||||||
Mortgage-backed securities - residential | 43,118 | (2,190) | 936,282 | (184,311) | 979,400 | (186,501) | ||||||||||||||||||||||||||||||||
Mortgage-backed securities - commercial | — | — | 17,254 | (1,493) | 17,254 | (1,493) | ||||||||||||||||||||||||||||||||
Municipal securities | 53,700 | (767) | 179,210 | (26,555) | 232,910 | (27,322) | ||||||||||||||||||||||||||||||||
U.S. Treasury securities | 249 | (1) | 107,972 | (5,286) | 108,221 | (5,287) | ||||||||||||||||||||||||||||||||
Corporate securities | — | — | 6,859 | (1,141) | 6,859 | (1,141) | ||||||||||||||||||||||||||||||||
Total | $ | 98,023 | $ | (2,969) | $ | 1,287,150 | $ | (223,431) | $ | 1,385,173 | $ | (226,400) |
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized loss | |||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | 23,791 | $ | (2,802) | $ | 16,271 | $ | (2,303) | $ | 40,062 | $ | (5,105) | ||||||||||||||||||||||||||
Mortgage-backed securities - residential | 316,656 | (32,470) | 717,537 | (157,859) | 1,034,193 | (190,329) | ||||||||||||||||||||||||||||||||
Mortgage-backed securities - commercial | 11,104 | (968) | 6,540 | (597) | 17,644 | (1,565) | ||||||||||||||||||||||||||||||||
Municipal securities | 196,419 | (26,811) | 36,726 | (4,602) | 233,145 | (31,413) | ||||||||||||||||||||||||||||||||
U.S. Treasury securities | 94,248 | (4,122) | 13,432 | (1,499) | 107,680 | (5,621) | ||||||||||||||||||||||||||||||||
Corporate securities | 4,008 | (492) | 3,179 | (321) | 7,187 | (813) | ||||||||||||||||||||||||||||||||
Total | $ | 646,226 | $ | (67,665) | $ | 793,685 | $ | (167,181) | $ | 1,439,911 | $ | (234,846) | ||||||||||||||||||||||||||
June 30, | December 31, | |||||||||||||
2023 | 2022 | |||||||||||||
Commercial and industrial | $ | 1,693,572 | $ | 1,645,783 | ||||||||||
Construction | 1,636,970 | 1,657,488 | ||||||||||||
Residential real estate: | ||||||||||||||
1-to-4 family mortgage | 1,548,614 | 1,573,121 | ||||||||||||
Residential line of credit | 507,652 | 496,660 | ||||||||||||
Multi-family mortgage | 518,025 | 479,572 | ||||||||||||
Commercial real estate: | ||||||||||||||
Owner-occupied | 1,158,782 | 1,114,580 | ||||||||||||
Non-owner occupied | 1,881,978 | 1,964,010 | ||||||||||||
Consumer and other | 380,431 | 366,998 | ||||||||||||
Gross loans | 9,326,024 | 9,298,212 | ||||||||||||
Less: Allowance for credit losses on loans HFI | (140,664) | (134,192) | ||||||||||||
Net loans | $ | 9,185,360 | $ | 9,164,020 |
Pool | Source of repayment | Quantitative and Qualitative factors considered | ||||||
Commercial and Industrial | Repayment is largely dependent upon the operation of the borrower's business. | Quantitative: Prepayment speeds are modeled in the form of a prepayment benchmarking that directly impacts the ACL output for all C&I loans and lines of credit. Loss rates incorporate a peer scaling factor. Qualitative: An uncertain economic outlook including the effects of inflation and the interest rate environment are driving a qualitative increase in the ACL. | ||||||
Retail | Repayment is primarily dependent on the personal cash flow of the borrower. | Quantitative: Average FICO scores, remaining life of the portfolio, delinquency composition, prepayment speeds leveraging Equifax and Moody's data Qualitative: High modeled loss rates and the relatively strong housing market within the bank’s footprint are driving a qualitative decrease in the ACL. | ||||||
Commercial Real Estate | Repayment is primarily dependent on lease income generated from the underlying collateral. | Quantitative: Prepayment speeds leverage a reverse-compounding formula. Loss rates incorporate a peer scaling factor. Qualitative: An uncertain economic outlook in Non-owner occupied CRE are driving a qualitative increase in the ACL. |
Commercial and industrial | Construction | 1-to-4 family residential mortgage | Residential line of credit | Multi-family residential mortgage | Commercial real estate owner occupied | Commercial real estate non-owner occupied | Consumer and other | Total | ||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance - March 31, 2023 | $ | 11,117 | $ | 41,025 | $ | 27,213 | $ | 9,034 | $ | 6,619 | $ | 7,952 | $ | 21,868 | $ | 13,981 | $ | 138,809 | ||||||||||||||||||||||||||||||||||||||
Provision for credit losses on loans HFI | 192 | (1,115) | 185 | 151 | 209 | 643 | 1,009 | 1,301 | 2,575 | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries of loans previously charged-off | 13 | 10 | 25 | — | — | 16 | — | 108 | 172 | |||||||||||||||||||||||||||||||||||||||||||||||
Loans charged off | (11) | — | (16) | — | — | (144) | — | (721) | (892) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance - June 30, 2023 | $ | 11,311 | $ | 39,920 | $ | 27,407 | $ | 9,185 | $ | 6,828 | $ | 8,467 | $ | 22,877 | $ | 14,669 | $ | 140,664 | ||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance - December 31, 2022 | $ | 11,106 | $ | 39,808 | $ | 26,141 | $ | 7,494 | $ | 6,490 | $ | 7,783 | $ | 21,916 | $ | 13,454 | $ | 134,192 | ||||||||||||||||||||||||||||||||||||||
Provision for credit losses on loans HFI | 182 | 102 | 1,258 | 1,691 | 338 | 746 | 961 | 2,294 | 7,572 | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries of loans previously charged-off | 80 | 10 | 40 | — | — | 82 | — | 347 | 559 | |||||||||||||||||||||||||||||||||||||||||||||||
Loans charged off | (57) | — | (32) | — | — | (144) | — | (1,426) | (1,659) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance - June 30, 2023 | $ | 11,311 | $ | 39,920 | $ | 27,407 | $ | 9,185 | $ | 6,828 | $ | 8,467 | $ | 22,877 | $ | 14,669 | $ | 140,664 |
Commercial and industrial | Construction | 1-to-4 family residential mortgage | Residential line of credit | Multi-family residential mortgage | Commercial real estate owner occupied | Commercial real estate non-owner occupied | Consumer and other | Total | ||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance - March 31, 2022 | $ | 12,699 | $ | 31,782 | $ | 21,024 | $ | 6,545 | $ | 6,398 | $ | 8,416 | $ | 21,290 | $ | 11,895 | $ | 120,049 | ||||||||||||||||||||||||||||||||||||||
Provision for credit losses on loans HFI | (783) | 6,590 | 383 | 314 | 105 | (1,102) | 1,246 | 1,428 | 8,181 | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries of loans previously charged-off | 26 | 11 | 14 | 16 | — | 15 | — | 348 | 430 | |||||||||||||||||||||||||||||||||||||||||||||||
Loans charged off | (1,751) | — | (23) | — | — | — | — | (614) | (2,388) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance - June 30, 2022 | $ | 10,191 | $ | 38,383 | $ | 21,398 | $ | 6,875 | $ | 6,503 | $ | 7,329 | $ | 22,536 | $ | 13,057 | $ | 126,272 | ||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance - December 31, 2021 | $ | 15,751 | $ | 28,576 | $ | 19,104 | $ | 5,903 | $ | 6,976 | $ | 12,593 | $ | 25,768 | $ | 10,888 | $ | 125,559 | ||||||||||||||||||||||||||||||||||||||
Provision for credit losses on loans HFI | (4,789) | 9,796 | 2,291 | 955 | (473) | (5,289) | (3,232) | 2,793 | 2,052 | |||||||||||||||||||||||||||||||||||||||||||||||
Recoveries of loans previously charged-off | 984 | 11 | 26 | 17 | — | 25 | — | 565 | 1,628 | |||||||||||||||||||||||||||||||||||||||||||||||
Loans charged off | (1,755) | — | (23) | — | — | — | — | (1,189) | (2,967) | |||||||||||||||||||||||||||||||||||||||||||||||
Ending balance - June 30, 2022 | $ | 10,191 | $ | 38,383 | $ | 21,398 | $ | 6,875 | $ | 6,503 | $ | 7,329 | $ | 22,536 | $ | 13,057 | $ | 126,272 |
As of and for the six months ended June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 121,939 | $ | 348,068 | $ | 174,977 | $ | 47,672 | $ | 78,078 | $ | 82,735 | $ | 787,526 | $ | 1,640,995 | ||||||||||||||||||||||||||||||||||
Special Mention | — | 3,453 | 329 | 2,016 | 157 | 1,427 | 20,241 | 27,623 | ||||||||||||||||||||||||||||||||||||||||||
Classified | 481 | 2,666 | 610 | 1,910 | 1,349 | 5,956 | 11,982 | 24,954 | ||||||||||||||||||||||||||||||||||||||||||
Total | 122,420 | 354,187 | 175,916 | 51,598 | 79,584 | 90,118 | 819,749 | 1,693,572 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | 46 | — | — | — | 11 | 57 | ||||||||||||||||||||||||||||||||||||||||||
Construction | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 83,247 | 772,013 | 374,540 | 66,581 | 70,096 | 51,937 | 213,231 | 1,631,645 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | 169 | — | 6 | — | 718 | — | 893 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | 3,215 | 318 | 899 | — | — | — | 4,432 | ||||||||||||||||||||||||||||||||||||||||||
Total | 83,247 | 775,397 | 374,858 | 67,486 | 70,096 | 52,655 | 213,231 | 1,636,970 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Multi-family mortgage | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 19,097 | 139,768 | 150,468 | 119,065 | 33,190 | 41,852 | 13,464 | 516,904 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | — | — | — | — | 1,121 | — | 1,121 | ||||||||||||||||||||||||||||||||||||||||||
Total | 19,097 | 139,768 | 150,468 | 119,065 | 33,190 | 42,973 | 13,464 | 518,025 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 41,038 | 233,473 | 227,506 | 119,039 | 164,411 | 295,161 | 50,408 | 1,131,036 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | 1,324 | 1,859 | — | 162 | 5,332 | — | 8,677 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | 6,178 | 672 | — | 3,501 | 4,519 | 4,199 | 19,069 | ||||||||||||||||||||||||||||||||||||||||||
Total | 41,038 | 240,975 | 230,037 | 119,039 | 168,074 | 305,012 | 54,607 | 1,158,782 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | 144 | — | — | — | — | 144 | ||||||||||||||||||||||||||||||||||||||||||
Non-owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 14,235 | 444,487 | 447,841 | 121,359 | 153,675 | 642,442 | 42,683 | 1,866,722 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | 399 | 2,474 | — | 2,873 | ||||||||||||||||||||||||||||||||||||||||||
Classified | 188 | — | 1,957 | — | — | 10,238 | — | 12,383 | ||||||||||||||||||||||||||||||||||||||||||
Total | 14,423 | 444,487 | 449,798 | 121,359 | 154,074 | 655,154 | 42,683 | 1,881,978 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total commercial loan types | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 279,556 | 1,937,809 | 1,375,332 | 473,716 | 499,450 | 1,114,127 | 1,107,312 | 6,787,302 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | 4,946 | 2,188 | 2,022 | 718 | 9,951 | 20,241 | 40,066 | ||||||||||||||||||||||||||||||||||||||||||
Classified | 669 | 12,059 | 3,557 | 2,809 | 4,850 | 21,834 | 16,181 | 61,959 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 280,225 | $ | 1,954,814 | $ | 1,381,077 | $ | 478,547 | $ | 505,018 | $ | 1,145,912 | $ | 1,143,734 | $ | 6,889,327 | ||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | $ | — | $ | — | $ | 190 | $ | — | $ | — | $ | — | $ | 11 | $ | 201 |
As of December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 396,643 | $ | 204,000 | $ | 67,231 | $ | 90,894 | $ | 39,780 | $ | 62,816 | $ | 762,717 | $ | 1,624,081 | ||||||||||||||||||||||||||||||||||
Special Mention | 125 | 7 | — | 160 | 143 | 771 | 2,520 | 3,726 | ||||||||||||||||||||||||||||||||||||||||||
Classified | 65 | 823 | 1,916 | 1,651 | 273 | 6,913 | 6,335 | 17,976 | ||||||||||||||||||||||||||||||||||||||||||
Total | 396,833 | 204,830 | 69,147 | 92,705 | 40,196 | 70,500 | 771,572 | 1,645,783 | ||||||||||||||||||||||||||||||||||||||||||
Construction | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 682,885 | 495,723 | 142,233 | 84,599 | 17,360 | 44,326 | 188,906 | 1,656,032 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | 15 | — | — | 707 | — | 722 | ||||||||||||||||||||||||||||||||||||||||||
Classified | 80 | 309 | — | — | — | 345 | — | 734 | ||||||||||||||||||||||||||||||||||||||||||
Total | 682,965 | 496,032 | 142,248 | 84,599 | 17,360 | 45,378 | 188,906 | 1,657,488 | ||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Multi-family mortgage | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 142,912 | 147,168 | 96,819 | 33,547 | 6,971 | 37,385 | 13,604 | 478,406 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | — | — | — | — | 1,166 | — | 1,166 | ||||||||||||||||||||||||||||||||||||||||||
Total | 142,912 | 147,168 | 96,819 | 33,547 | 6,971 | 38,551 | 13,604 | 479,572 | ||||||||||||||||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 237,862 | 223,883 | 110,748 | 148,405 | 66,101 | 246,414 | 57,220 | 1,090,633 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | 101 | 683 | — | 168 | 2,225 | 1,258 | 5,000 | 9,435 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | 1,293 | 224 | 4,589 | 1,276 | 7,018 | 112 | 14,512 | ||||||||||||||||||||||||||||||||||||||||||
Total | 237,963 | 225,859 | 110,972 | 153,162 | 69,602 | 254,690 | 62,332 | 1,114,580 | ||||||||||||||||||||||||||||||||||||||||||
Non-owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 467,360 | 440,319 | 131,497 | 159,205 | 210,752 | 473,607 | 60,908 | 1,943,648 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | 82 | 2,459 | — | 2,541 | ||||||||||||||||||||||||||||||||||||||||||
Classified | — | 2,258 | — | 146 | 3,270 | 12,147 | — | 17,821 | ||||||||||||||||||||||||||||||||||||||||||
Total | 467,360 | 442,577 | 131,497 | 159,351 | 214,104 | 488,213 | 60,908 | 1,964,010 | ||||||||||||||||||||||||||||||||||||||||||
Total commercial loan types | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | 1,927,662 | 1,511,093 | 548,528 | 516,650 | 340,964 | 864,548 | 1,083,355 | 6,792,800 | ||||||||||||||||||||||||||||||||||||||||||
Special Mention | 226 | 690 | 15 | 328 | 2,450 | 5,195 | 7,520 | 16,424 | ||||||||||||||||||||||||||||||||||||||||||
Classified | 145 | 4,683 | 2,140 | 6,386 | 4,819 | 27,589 | 6,447 | 52,209 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,928,033 | $ | 1,516,466 | $ | 550,683 | $ | 523,364 | $ | 348,233 | $ | 897,332 | $ | 1,097,322 | $ | 6,861,433 |
As of and for the six months ended June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
1-to-4 family mortgage | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 100,265 | $ | 531,715 | $ | 411,194 | $ | 152,684 | $ | 86,026 | $ | 248,803 | $ | — | $ | 1,530,687 | ||||||||||||||||||||||||||||||||||
Nonperforming | — | 2,938 | 3,393 | 4,255 | 517 | 6,824 | — | 17,927 | ||||||||||||||||||||||||||||||||||||||||||
Total | 100,265 | 534,653 | 414,587 | 156,939 | 86,543 | 255,627 | — | 1,548,614 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | 16 | — | — | — | 16 | — | 32 | ||||||||||||||||||||||||||||||||||||||||||
Residential line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | — | — | — | — | — | — | 506,465 | 506,465 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | — | — | — | — | — | — | 1,187 | 1,187 | ||||||||||||||||||||||||||||||||||||||||||
Total | — | — | — | — | — | — | 507,652 | 507,652 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Consumer and other | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 45,554 | 102,231 | 50,673 | 36,969 | 26,698 | 102,362 | 7,243 | 371,730 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | — | 570 | 1,630 | 1,916 | 1,072 | 3,513 | — | 8,701 | ||||||||||||||||||||||||||||||||||||||||||
Total | 45,554 | 102,801 | 52,303 | 38,885 | 27,770 | 105,875 | 7,243 | 380,431 | ||||||||||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | 632 | 386 | 72 | 106 | 21 | 207 | 2 | 1,426 | ||||||||||||||||||||||||||||||||||||||||||
Total consumer type loans | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 145,819 | 633,946 | 461,867 | 189,653 | 112,724 | 351,165 | 513,708 | 2,408,882 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | — | 3,508 | 5,023 | 6,171 | 1,589 | 10,337 | 1,187 | 27,815 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 145,819 | $ | 637,454 | $ | 466,890 | $ | 195,824 | $ | 114,313 | $ | 361,502 | $ | 514,895 | $ | 2,436,697 | ||||||||||||||||||||||||||||||||||
Current-period gross charge-offs | $ | 632 | $ | 402 | $ | 72 | $ | 106 | $ | 21 | $ | 223 | $ | 2 | $ | 1,458 |
As of December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||
1-to-4 family mortgage | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 568,210 | $ | 448,401 | $ | 160,715 | $ | 93,548 | $ | 68,113 | $ | 211,019 | $ | — | $ | 1,550,006 | ||||||||||||||||||||||||||||||||||
Nonperforming | 1,227 | 5,163 | 5,472 | 1,778 | 2,044 | 7,431 | — | 23,115 | ||||||||||||||||||||||||||||||||||||||||||
Total | 569,437 | 453,564 | 166,187 | 95,326 | 70,157 | 218,450 | — | 1,573,121 | ||||||||||||||||||||||||||||||||||||||||||
Residential line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | — | — | — | — | — | — | 495,129 | 495,129 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | — | — | — | — | — | — | 1,531 | 1,531 | ||||||||||||||||||||||||||||||||||||||||||
Total | — | — | — | — | — | — | 496,660 | 496,660 | ||||||||||||||||||||||||||||||||||||||||||
Consumer and other | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 118,637 | 56,779 | 41,008 | 29,139 | 26,982 | 82,318 | 4,175 | 359,038 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | 166 | 1,396 | 1,460 | 906 | 1,507 | 2,525 | — | 7,960 | ||||||||||||||||||||||||||||||||||||||||||
Total | 118,803 | 58,175 | 42,468 | 30,045 | 28,489 | 84,843 | 4,175 | 366,998 | ||||||||||||||||||||||||||||||||||||||||||
Total consumer type loans | ||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 686,847 | 505,180 | 201,723 | 122,687 | 95,095 | 293,337 | 499,304 | 2,404,173 | ||||||||||||||||||||||||||||||||||||||||||
Nonperforming | 1,393 | 6,559 | 6,932 | 2,684 | 3,551 | 9,956 | 1,531 | 32,606 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 688,240 | $ | 511,739 | $ | 208,655 | $ | 125,371 | $ | 98,646 | $ | 303,293 | $ | 500,835 | $ | 2,436,779 |
June 30, 2023 | 30-89 days past due and accruing interest | 90 days or more and accruing interest | Nonaccrual loans | Loans current on payments and accruing interest | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | 822 | $ | — | $ | 2,163 | $ | 1,690,587 | $ | 1,693,572 | ||||||||||||||||||||||
Construction | 2,127 | 111 | 2,649 | 1,632,083 | 1,636,970 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 14,302 | 10,261 | 7,666 | 1,516,385 | 1,548,614 | |||||||||||||||||||||||||||
Residential line of credit | 1,407 | 334 | 853 | 505,058 | 507,652 | |||||||||||||||||||||||||||
Multi-family mortgage | — | — | 37 | 517,988 | 518,025 | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner occupied | 1,316 | — | 5,803 | 1,151,663 | 1,158,782 | |||||||||||||||||||||||||||
Non-owner occupied | 3,512 | — | 5,554 | 1,872,912 | 1,881,978 | |||||||||||||||||||||||||||
Consumer and other | 10,133 | 1,541 | 7,160 | 361,597 | 380,431 | |||||||||||||||||||||||||||
Total | $ | 33,619 | $ | 12,247 | $ | 31,885 | $ | 9,248,273 | $ | 9,326,024 |
December 31, 2022 | 30-89 days past due and accruing interest | 90 days or more and accruing interest | Nonaccrual loans | Loans current on payments and accruing interest | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | 1,650 | $ | 136 | $ | 1,307 | $ | 1,642,690 | $ | 1,645,783 | ||||||||||||||||||||||
Construction | 1,246 | — | 389 | 1,655,853 | 1,657,488 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 15,470 | 16,639 | 6,476 | 1,534,536 | 1,573,121 | |||||||||||||||||||||||||||
Residential line of credit | 772 | 131 | 1,400 | 494,357 | 496,660 | |||||||||||||||||||||||||||
Multi-family mortgage | — | — | 42 | 479,530 | 479,572 | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner occupied | 1,948 | — | 5,410 | 1,107,222 | 1,114,580 | |||||||||||||||||||||||||||
Non-owner occupied | 102 | — | 5,956 | 1,957,952 | 1,964,010 | |||||||||||||||||||||||||||
Consumer and other | 10,108 | 1,509 | 6,451 | 348,930 | 366,998 | |||||||||||||||||||||||||||
Total | $ | 31,296 | $ | 18,415 | $ | 27,431 | $ | 9,221,070 | $ | 9,298,212 |
June 30, 2023 | Nonaccrual with no related allowance | Nonaccrual with related allowance | Related allowance | |||||||||||||||||
Commercial and industrial | $ | 1,313 | $ | 850 | $ | 12 | ||||||||||||||
Construction | 899 | 1,750 | 198 | |||||||||||||||||
Residential real estate: | ||||||||||||||||||||
1-to-4 family mortgage | 1,483 | 6,183 | 130 | |||||||||||||||||
Residential line of credit | 729 | 124 | 2 | |||||||||||||||||
Multi-family mortgage | — | 37 | 1 | |||||||||||||||||
Commercial real estate: | ||||||||||||||||||||
Owner occupied | 5,683 | 120 | 6 | |||||||||||||||||
Non-owner occupied | 5,509 | 45 | 1 | |||||||||||||||||
Consumer and other | 110 | 7,050 | 362 | |||||||||||||||||
Total | $ | 15,726 | $ | 16,159 | $ | 712 |
December 31, 2022 | Nonaccrual with no related allowance | Nonaccrual with related allowance | Related allowance | |||||||||||||||||
Commercial and industrial | $ | 790 | $ | 517 | $ | 10 | ||||||||||||||
Construction | — | 389 | 7 | |||||||||||||||||
Residential real estate: | ||||||||||||||||||||
1-to-4 family mortgage | 2,834 | 3,642 | 78 | |||||||||||||||||
Residential line of credit | 1,134 | 266 | 4 | |||||||||||||||||
Multi-family mortgage | 1 | 41 | 1 | |||||||||||||||||
Commercial real estate: | ||||||||||||||||||||
Owner occupied | 5,200 | 210 | 1 | |||||||||||||||||
Non-owner occupied | 5,755 | 201 | 5 | |||||||||||||||||
Consumer and other | — | 6,451 | 327 | |||||||||||||||||
Total | $ | 15,714 | $ | 11,717 | $ | 433 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Commercial and industrial | $ | 28 | $ | 83 | $ | 48 | $ | 137 | ||||||||||||||||||
Construction | 46 | 7 | 52 | 26 | ||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 70 | 55 | 149 | 107 | ||||||||||||||||||||||
Residential line of credit | 27 | 21 | 51 | 61 | ||||||||||||||||||||||
Multi-family mortgage | — | 2 | 1 | 2 | ||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner occupied | 39 | 63 | 97 | 88 | ||||||||||||||||||||||
Non-owner occupied | 55 | 76 | 137 | 146 | ||||||||||||||||||||||
Consumer and other | 143 | 54 | 316 | 69 | ||||||||||||||||||||||
Total | $ | 408 | $ | 361 | $ | 851 | $ | 636 |
Three Months Ended June 30, 2022 | Number of loans | Pre-modification outstanding recorded investment | Post-modification outstanding recorded investment | Charge offs and specific reserves | ||||||||||||||||||||||
Commercial and industrial | 1 | $ | 55 | $ | 55 | $ | — | |||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
Residential line of credit | 1 | 49 | 49 | — | ||||||||||||||||||||||
Total | 2 | $ | 104 | $ | 104 | $ | — |
Six Months Ended June 30, 2022 | Number of loans | Pre-modification outstanding recorded investment | Post-modification outstanding recorded investment | Charge offs and specific reserves | ||||||||||||||||||||||
Commercial and industrial | 1 | $ | 55 | $ | 55 | $ | — | |||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 1 | 80 | 80 | — | ||||||||||||||||||||||
Residential line of credit | 1 | 49 | 49 | — | ||||||||||||||||||||||
Consumer and other | 1 | 22 | 22 | — | ||||||||||||||||||||||
Total | 4 | $ | 206 | $ | 206 | $ | — |
June 30, 2023 | ||||||||||||||||||||||||||
Type of Collateral | ||||||||||||||||||||||||||
Real Estate | Financial Assets and Equipment | Total | Individually assessed allowance for credit loss | |||||||||||||||||||||||
Commercial and industrial | $ | 2,027 | $ | 11,881 | $ | 13,908 | $ | — | ||||||||||||||||||
Construction | 1,499 | — | 1,499 | 60 | ||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 6,583 | 1,172 | 7,755 | 168 | ||||||||||||||||||||||
Residential line of credit | 729 | — | 729 | — | ||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner occupied | 5,902 | 5,902 | — | |||||||||||||||||||||||
Non-owner occupied | 5,510 | — | 5,510 | — | ||||||||||||||||||||||
Consumer and other | 131 | — | 131 | — | ||||||||||||||||||||||
Total | $ | 22,381 | $ | 13,053 | $ | 35,434 | $ | 228 |
December 31, 2022 | ||||||||||||||||||||||||||
Type of Collateral | ||||||||||||||||||||||||||
Real Estate | Financial Assets and Equipment | Total | Individually assessed allowance for credit loss | |||||||||||||||||||||||
Commercial and industrial | $ | 2,596 | $ | — | $ | 2,596 | $ | — | ||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 4,467 | — | 4,467 | 194 | ||||||||||||||||||||||
Residential line of credit | 1,135 | — | 1,135 | — | ||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner occupied | 5,424 | — | 5,424 | — | ||||||||||||||||||||||
Non-owner occupied | 5,755 | — | 5,755 | — | ||||||||||||||||||||||
Consumer and other | 134 | — | 134 | — | ||||||||||||||||||||||
Total | $ | 19,511 | $ | — | $ | 19,511 | $ | 194 |
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Balance at beginning of period | $ | 4,085 | $ | 9,721 | $ | 5,794 | $ | 9,777 | ||||||||||||||||||
Transfers from loans | 358 | — | 593 | 563 | ||||||||||||||||||||||
Proceeds from sale of other real estate owned | (3,124) | (297) | (5,155) | (418) | ||||||||||||||||||||||
Gain (loss) on sale of other real estate owned | 655 | (26) | 742 | (130) | ||||||||||||||||||||||
Write-downs and partial liquidations | — | — | — | (394) | ||||||||||||||||||||||
Balance at end of period | $ | 1,974 | $ | 9,398 | $ | 1,974 | $ | 9,398 |
June 30, | December 31, | ||||||||||||||||
Classification | 2023 | 2022 | |||||||||||||||
Right-of-use assets: | |||||||||||||||||
Operating leases | Operating lease right-of-use assets | $ | 56,560 | $ | 60,043 | ||||||||||||
Finance leases | 1,311 | 1,367 | |||||||||||||||
Total right-of-use assets | $ | 57,871 | $ | 61,410 | |||||||||||||
Lease liabilities: | |||||||||||||||||
Operating leases | Operating lease liabilities | $ | 67,304 | $ | 69,754 | ||||||||||||
Finance leases | 1,374 | 1,420 | |||||||||||||||
Total lease liabilities | $ | 68,678 | $ | 71,174 | |||||||||||||
Weighted average remaining lease term (in years) - operating | 11.8 | 12.1 | |||||||||||||||
Weighted average remaining lease term (in years) - finance | 11.9 | 12.4 | |||||||||||||||
Weighted average discount rate - operating | 3.22 | % | 3.08 | % | |||||||||||||
Weighted average discount rate - finance | 1.76 | % | 1.76 | % |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||||||||||||
Classification | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||
Operating lease costs: | |||||||||||||||||||||||||||||
Amortization of right-of-use asset | Occupancy and equipment | $ | 2,307 | $ | 1,851 | $ | 4,122 | $ | 3,561 | ||||||||||||||||||||
Short-term lease cost | Occupancy and equipment | 143 | 144 | 264 | 255 | ||||||||||||||||||||||||
Variable lease cost | Occupancy and equipment | 326 | 293 | 624 | 549 | ||||||||||||||||||||||||
Lease impairment | Mortgage restructuring expense | — | 364 | — | 364 | ||||||||||||||||||||||||
Gain on lease modifications and terminations | Occupancy and equipment | (1) | — | (73) | (18) | ||||||||||||||||||||||||
Finance lease costs: | |||||||||||||||||||||||||||||
Interest on lease liabilities | Interest expense on borrowings | 6 | 6 | 12 | 15 | ||||||||||||||||||||||||
Amortization of right-of-use asset | Occupancy and equipment | 27 | 28 | 55 | 65 | ||||||||||||||||||||||||
Sublease income | Occupancy and equipment | (215) | (181) | (496) | (376) | ||||||||||||||||||||||||
Total lease cost | $ | 2,593 | $ | 2,505 | $ | 4,508 | $ | 4,415 |
Operating | Finance | ||||||||||
Leases | Lease | ||||||||||
Lease payments due: | |||||||||||
June 30, 2024 | $ | 5,017 | $ | 59 | |||||||
June 30, 2025 | 7,959 | 120 | |||||||||
June 30, 2026 | 7,876 | 121 | |||||||||
June 30, 2027 | 7,753 | 123 | |||||||||
June 30, 2028 | 7,390 | 125 | |||||||||
Thereafter | 45,689 | 977 | |||||||||
Total undiscounted future minimum lease payments | 81,684 | 1,525 | |||||||||
Less: imputed interest | (14,380) | (151) | |||||||||
Lease liabilities | $ | 67,304 | $ | 1,374 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||
Carrying value at beginning of period | $ | 164,879 | $ | 144,675 | $ | 168,365 | $ | 115,512 | ||||||||||||
Capitalization | 2,273 | 5,258 | 4,061 | 15,070 | ||||||||||||||||
Change in fair value: | ||||||||||||||||||||
Due to pay-offs/pay-downs | (3,269) | (5,024) | (5,789) | (9,495) | ||||||||||||||||
Due to change in valuation inputs or assumptions | 2,550 | 13,769 | (204) | 37,591 | ||||||||||||||||
Carrying value at end of period | $ | 166,433 | $ | 158,678 | $ | 166,433 | $ | 158,678 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||
Servicing income: | ||||||||||||||||||||
$ | 7,586 | $ | 7,966 | $ | 15,354 | $ | 15,395 | |||||||||||||
Change in fair value of mortgage servicing rights | (719) | 8,745 | (5,993) | 28,096 | ||||||||||||||||
Change in fair value of derivative hedging instruments | (3,503) | (9,897) | (1,636) | (28,995) | ||||||||||||||||
Servicing income | 3,364 | 6,814 | 7,725 | 14,496 | ||||||||||||||||
Servicing expenses | 2,331 | 3,377 | 4,214 | 5,925 | ||||||||||||||||
Net servicing income | $ | 1,033 | $ | 3,437 | $ | 3,511 | $ | 8,571 |
June 30, | December 31, | |||||||||||||
2023 | 2022 | |||||||||||||
Unpaid principal balance of mortgage loans sold and serviced for others | $ | 10,961,516 | $ | 11,086,582 | ||||||||||
Weighted-average prepayment speed (CPR) | 5.89 | % | 5.55 | % | ||||||||||
Estimated impact on fair value of a 10% increase | $ | (4,659) | $ | (4,886) | ||||||||||
Estimated impact on fair value of a 20% increase | $ | (9,012) | $ | (9,447) | ||||||||||
Discount rate | 9.15 | % | 9.10 | % | ||||||||||
Estimated impact on fair value of a 100 bp increase | $ | (7,801) | $ | (8,087) | ||||||||||
Estimated impact on fair value of a 200 bp increase | $ | (14,933) | $ | (15,475) | ||||||||||
Weighted-average coupon interest rate | 3.40 | % | 3.31 | % | ||||||||||
Weighted-average servicing fee (basis points) | 27 | 27 | ||||||||||||
Weighted-average remaining maturity (in months) | 333 | 332 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||||||||
Federal taxes calculated at statutory rate | $ | 9,480 | 21.0 | % | $ | 5,475 | 21.0 | % | $ | 19,156 | 21.0 | % | $ | 14,830 | 21.0 | % | ||||||||||||||||||||||
Increase (decrease) resulting from: | ||||||||||||||||||||||||||||||||||||||
State taxes, net of federal benefit | 647 | 1.4 | % | 1,582 | 6.1 | % | 898 | 1.0 | % | 2,533 | 3.6 | % | ||||||||||||||||||||||||||
Expense (benefit) from equity based compensation | 69 | 0.2 | % | (15) | (0.1) | % | 184 | 0.2 | % | (306) | (0.4) | % | ||||||||||||||||||||||||||
Municipal interest income, net of interest disallowance | (451) | (1.0) | % | (444) | (1.7) | % | (907) | (1.0) | % | (888) | (1.3) | % | ||||||||||||||||||||||||||
Bank-owned life insurance | (79) | (0.2) | % | (79) | (0.3) | % | (206) | (0.2) | % | (153) | (0.2) | % | ||||||||||||||||||||||||||
Section 162(m) limitation | 103 | 0.2 | % | 40 | 0.2 | % | 230 | 0.2 | % | 162 | 0.1 | % | ||||||||||||||||||||||||||
Other | 66 | 0.2 | % | 158 | 0.6 | % | 177 | 0.2 | % | (148) | (0.1) | % | ||||||||||||||||||||||||||
Income tax expense, as reported | $ | 9,835 | 21.8 | % | $ | 6,717 | 25.8 | % | $ | 19,532 | 21.4 | % | $ | 16,030 | 22.7 | % |
June 30, | December 31, | |||||||||||||
2023 | 2022 | |||||||||||||
Commitments to extend credit, excluding interest rate lock commitments | $ | 3,187,583 | $ | 3,563,982 | ||||||||||
Letters of credit | 63,814 | 71,250 | ||||||||||||
Balance at end of period | $ | 3,251,397 | $ | 3,635,232 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||
Balance at beginning of period | $ | 18,463 | $ | 16,262 | $ | 22,969 | $ | 14,380 | ||||||||||||
Provision for credit losses on unfunded commitments | (3,653) | 4,137 | (8,159) | 6,019 | ||||||||||||||||
Balance at end of period | $ | 14,810 | $ | 20,399 | $ | 14,810 | $ | 20,399 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||
Balance at beginning of period | $ | 1,358 | $ | 4,317 | $ | 1,621 | $ | 4,802 | ||||||||||||
Provision for loan repurchases or indemnifications | (200) | (800) | (450) | (1,189) | ||||||||||||||||
Losses on loans repurchased or indemnified | (29) | (72) | (42) | (168) | ||||||||||||||||
Balance at end of period | $ | 1,129 | $ | 3,445 | $ | 1,129 | $ | 3,445 | ||||||||||||
June 30, 2023 | ||||||||||||||||||||
Notional Amount | Asset | Liability | ||||||||||||||||||
Interest rate contracts | $ | 789,547 | $ | 43,238 | $ | 43,039 | ||||||||||||||
Forward commitments | 314,500 | 820 | — | |||||||||||||||||
Interest rate-lock commitments | 135,374 | 1,611 | — | |||||||||||||||||
Futures contracts | 328,500 | 452 | — | |||||||||||||||||
Total | $ | 1,567,921 | $ | 46,121 | $ | 43,039 |
December 31, 2022 | ||||||||||||||||||||
Notional Amount | Asset | Liability | ||||||||||||||||||
Interest rate contracts | $ | 560,310 | $ | 45,775 | $ | 45,762 | ||||||||||||||
Forward commitments | 207,000 | 306 | — | |||||||||||||||||
Interest rate-lock commitments | 118,313 | 1,433 | — | |||||||||||||||||
Futures contracts | 494,300 | — | 3,790 | |||||||||||||||||
Total | $ | 1,379,923 | $ | 47,514 | $ | 49,552 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||
Included in mortgage banking income: | ||||||||||||||||||||
Interest rate lock commitments | $ | (1,028) | $ | 2,007 | $ | 179 | $ | (3,439) | ||||||||||||
Forward commitments | 1,031 | 14,432 | 736 | 52,335 | ||||||||||||||||
Futures contracts | (2,521) | (9,165) | (584) | (25,700) | ||||||||||||||||
Option contracts | (461) | — | (1,125) | 36 | ||||||||||||||||
Total | $ | (2,979) | $ | 7,274 | $ | (794) | $ | 23,232 |
June 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||
Notional Amount | Estimated fair value | Balance sheet location | Estimated fair value | Balance sheet location | ||||||||||||||||||||||||||||
Interest rate swap agreements- subordinated debt | $ | 30,000 | $ | 1,011 | $ | 1,255 | ||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||
Amount of gain (loss) recognized in other comprehensive (loss) income, net of tax expense (benefit) of $6, $99, $(64) and $372 | $ | 17 | $ | 283 | $ | (180) | $ | 1,057 |
June 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||
Remaining Maturity (In Years) | Receive Fixed Rate | Pay Floating Rate | Notional Amount | Estimated fair value | Notional Amount | Estimated fair value | ||||||||||||||||||||||||||||||||||||||
Derivatives included in other liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
Interest rate swap agreement- fixed rate money market deposits | 1.14 | 1.50% | SOFR | 75,000 | (3,343) | 75,000 | (3,693) | |||||||||||||||||||||||||||||||||||||
Interest rate swap agreement- fixed rate money market deposits | 1.14 | 1.50% | SOFR | 125,000 | (5,572) | 125,000 | (6,154) | |||||||||||||||||||||||||||||||||||||
Interest rate swap agreement- subordinated debt | 0.67 | 1.46% | SOFR | $ | 100,000 | $ | (2,590) | $ | 100,000 | $ | (3,830) | |||||||||||||||||||||||||||||||||
Total | 0.98 | 1.48% | $ | 300,000 | $ | (11,505) | $ | 300,000 | $ | (13,677) |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||
Designated fair value hedge: | ||||||||||||||||||||
Interest (expense) income on deposits | $ | (1,769) | $ | 395 | $ | (3,277) | $ | 708 | ||||||||||||
Interest (expense) income on borrowings | (894) | 186 | (1,654) | 348 | ||||||||||||||||
Total | $ | (2,663) | $ | 581 | $ | (4,931) | $ | 1,056 |
Carrying Amount of the Hedged Item | Cumulative Decrease in Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Item | |||||||||||||||||||||||||
Line item on the balance sheet | June 30, 2023 | December 31, 2022 | June 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
Money market and savings deposits | 195,589 | 196,520 | (1) | (8,915) | (9,847) | |||||||||||||||||||||
Borrowings | $ | 96,605 | $ | 95,171 | (2) | $ | (2,590) | $ | (3,830) |
Gross amounts not offset in the consolidated balance sheets | ||||||||||||||||||||||||||||||||||||||
Gross amounts recognized | Gross amounts offset in the consolidated balance sheets | Net amounts presented in the consolidated balance sheets | Financial instruments | Financial collateral pledged | Net Amount | |||||||||||||||||||||||||||||||||
June 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Derivative financial assets | $ | 44,150 | $ | — | $ | 44,150 | $ | 12,613 | $ | — | $ | 31,537 | ||||||||||||||||||||||||||
Derivative financial liabilities | $ | 18,441 | $ | — | $ | 18,441 | $ | 12,613 | $ | 5,828 | $ | — | ||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Derivative financial assets | $ | 44,273 | $ | — | $ | 44,273 | $ | 14,229 | $ | — | $ | 30,044 | ||||||||||||||||||||||||||
Derivative financial liabilities | $ | 20,251 | $ | — | $ | 20,251 | $ | 14,229 | $ | 6,022 | $ | — |
Investment Securities | Investment securities are recorded at fair value on a recurring basis. Fair values for securities are based on quoted market prices, where available. If quoted prices are not available, fair values are based on quoted market prices of similar instruments or are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the pricing relationship or correlation among other benchmark quoted securities. Investment securities valued using quoted market prices of similar instruments or that are valued using matrix pricing are classified as Level 2. When significant inputs to the valuation are unobservable, the available-for-sale securities are classified within Level 3 of the fair value hierarchy. Where no active market exists for a security or other benchmark securities, fair value is estimated by the Company with reference to discount margins for other high-risk securities. | ||||
Loans held for sale | Loans held for sale are carried at fair value. For mortgage loans HFS, fair value is determined using current secondary market prices for loans with similar characteristics, that is, using Level 2 inputs. Rebooked guaranteed GNMA optional repurchase loans included in loans held for sale do not meet the requirements under FASB ASC Topic 825 to be accounted for under the fair value option and are carried at their principal balance. For commercial loans held for sale, fair value is determined using an income approach with various assumptions including expected cash flows, market discount rates, credit metrics and collateral value when appropriate. As such, these are considered Level 3. | ||||
Derivatives | The fair value of the Company's interest rate swap agreements to facilitate customer transactions are based upon fair values provided from entities that engage in interest rate swap activity and is based upon projected future cash flows and interest rates. The fair value of interest rate lock commitments associated with the mortgage pipeline is based on fees currently charged to enter into similar agreements, and for fixed-rate commitments, the difference between current levels of interest rates and the committed rates is also considered. The fair values of the Company's designated cash flow and fair value hedges are determined by calculating the difference between the discounted fixed rate cash flows and the discounted variable rate cash flows. The fair values of both the Company's hedges, including designated cash flow hedges and designated fair value hedges are based on pricing models that utilize observable market inputs. These financial instruments are classified as Level 2. | ||||
OREO | OREO is comprised of commercial and residential real estate obtained in partial or total satisfaction of loan obligations and excess land and facilities held for sale. OREO acquired in settlement of indebtedness is recorded at the lower of the carrying amount of the loan or the fair value of the real estate less costs to sell. Fair value is determined on a nonrecurring basis based on appraisals by qualified licensed appraisers and is adjusted for management’s estimates of costs to sell and holding period discounts. The valuations are classified as Level 3. | ||||
Mortgage servicing rights | MSRs are carried at fair value. Fair value is determined using an income approach with various assumptions including expected cash flows, market discount rates, prepayment speeds, servicing costs, and other factors. As such, MSRs are considered Level 3. | ||||
Collateral dependent loans | Collateral dependent loans are loans for which, based on current information and events, the Company has determined foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the loan to be provided substantially through the operation or sale of the collateral and it is probable that the creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement. Collateral dependent loans are classified as Level 3. |
Fair Value | ||||||||||||||||||||||||||||||||
June 30, 2023 | Carrying amount | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1,160,354 | $ | 1,160,354 | $ | — | $ | — | $ | 1,160,354 | ||||||||||||||||||||||
Investment securities | 1,422,391 | — | 1,422,391 | — | 1,422,391 | |||||||||||||||||||||||||||
Net loans held for investment | 9,185,360 | — | — | 8,894,367 | 8,894,367 | |||||||||||||||||||||||||||
Loans held for sale, at fair value | 78,906 | — | 69,639 | 9,267 | 78,906 | |||||||||||||||||||||||||||
Interest receivable | 44,973 | 234 | 6,682 | 38,057 | 44,973 | |||||||||||||||||||||||||||
Mortgage servicing rights | 166,433 | — | — | 166,433 | 166,433 | |||||||||||||||||||||||||||
Derivatives | 47,132 | — | 47,132 | — | 47,132 | |||||||||||||||||||||||||||
Financial liabilities: | ||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||
Without stated maturities | $ | 9,251,599 | $ | 9,251,599 | $ | — | $ | — | $ | 9,251,599 | ||||||||||||||||||||||
With stated maturities | 1,620,656 | — | 1,611,764 | — | 1,611,764 | |||||||||||||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | 116,220 | 116,220 | — | — | 116,220 | |||||||||||||||||||||||||||
Federal Home Loan Bank advances | 125,000 | — | 125,000 | — | 125,000 | |||||||||||||||||||||||||||
Subordinated debt, net | 127,535 | — | — | 117,939 | 117,939 | |||||||||||||||||||||||||||
Interest payable | 16,897 | 3,503 | 11,894 | 1,500 | 16,897 | |||||||||||||||||||||||||||
Derivatives | 54,544 | — | 54,544 | — | 54,544 |
Fair Value | ||||||||||||||||||||||||||||||||
December 31, 2022 | Carrying amount | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1,027,052 | $ | 1,027,052 | $ | — | $ | — | $ | 1,027,052 | ||||||||||||||||||||||
Investment securities | 1,474,176 | — | 1,474,176 | — | 1,474,176 | |||||||||||||||||||||||||||
Net loans held for investment | 9,164,020 | — | — | 9,048,943 | 9,048,943 | |||||||||||||||||||||||||||
Loans held for sale, at fair value | 113,240 | — | 82,750 | 30,490 | 113,240 | |||||||||||||||||||||||||||
Interest receivable | 45,684 | 126 | 6,961 | 38,597 | 45,684 | |||||||||||||||||||||||||||
Mortgage servicing rights | 168,365 | — | — | 168,365 | 168,365 | |||||||||||||||||||||||||||
Derivatives | 48,769 | — | 48,769 | — | 48,769 | |||||||||||||||||||||||||||
Financial liabilities: | ||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||
Without stated maturities | $ | 9,433,860 | $ | 9,433,860 | $ | — | $ | — | $ | 9,433,860 | ||||||||||||||||||||||
With stated maturities | 1,421,974 | — | 1,422,544 | — | 1,422,544 | |||||||||||||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | 86,945 | 86,945 | — | — | 86,945 | |||||||||||||||||||||||||||
Federal Home Loan Bank advances | 175,000 | — | 175,000 | — | 175,000 | |||||||||||||||||||||||||||
Subordinated debt, net | 126,101 | — | — | 118,817 | 118,817 | |||||||||||||||||||||||||||
Interest payable | 8,648 | 2,571 | 4,559 | 1,518 | 8,648 | |||||||||||||||||||||||||||
Derivatives | 63,229 | — | 63,229 | — | 63,229 |
At June 30, 2023 | Quoted prices in active markets for identical assets (liabilities) (level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total | ||||||||||||||||||||||
Recurring valuations: | ||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||||||||||
U.S. government agency securities | $ | — | $ | 40,529 | $ | — | $ | 40,529 | ||||||||||||||||||
Mortgage-backed securities - residential | — | 979,400 | — | 979,400 | ||||||||||||||||||||||
Mortgage-backed securities - commercial | — | 17,254 | — | 17,254 | ||||||||||||||||||||||
Municipal securities | — | 267,097 | — | 267,097 | ||||||||||||||||||||||
U.S. Treasury securities | — | 108,221 | — | 108,221 | ||||||||||||||||||||||
Corporate securities | — | 6,859 | — | 6,859 | ||||||||||||||||||||||
Equity securities, at fair value | — | 3,031 | — | 3,031 | ||||||||||||||||||||||
Total securities | $ | — | $ | 1,422,391 | $ | — | $ | 1,422,391 | ||||||||||||||||||
Loans held for sale, at fair value | $ | — | $ | 69,639 | $ | 9,267 | $ | 78,906 | ||||||||||||||||||
Mortgage servicing rights | — | — | 166,433 | 166,433 | ||||||||||||||||||||||
Derivatives | — | 47,132 | — | 47,132 | ||||||||||||||||||||||
Financial Liabilities: | ||||||||||||||||||||||||||
Derivatives | — | 54,544 | — | 54,544 |
At June 30, 2023 | Quoted prices in active markets for identical assets (liabilities (level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total | ||||||||||||||||||||||
Non-recurring valuations: | ||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||
Other real estate owned | $ | — | $ | — | $ | 582 | $ | 582 | ||||||||||||||||||
Collateral dependent net loans held for investment: | ||||||||||||||||||||||||||
Construction | — | — | 540 | 540 | ||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-4 family mortgage | $ | — | $ | — | $ | 389 | $ | 389 | ||||||||||||||||||
Total collateral dependent loans | $ | — | $ | — | $ | 929 | $ | 929 |
At December 31, 2022 | Quoted prices in active markets for identical assets (liabilities) (level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total | ||||||||||||||||||||||
Recurring valuations: | ||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||||||||||
U.S. government agency securities | $ | — | $ | 40,062 | $ | — | $ | 40,062 | ||||||||||||||||||
Mortgage-backed securities - residential | — | 1,034,193 | — | 1,034,193 | ||||||||||||||||||||||
Mortgage-backed securities - commercial | — | 17,644 | — | 17,644 | ||||||||||||||||||||||
Municipal securities | — | 264,420 | — | 264,420 | ||||||||||||||||||||||
U.S. Treasury securities | — | 107,680 | — | 107,680 | ||||||||||||||||||||||
Corporate securities | — | 7,187 | — | 7,187 | ||||||||||||||||||||||
Equity securities, at fair value | — | 2,990 | — | 2,990 | ||||||||||||||||||||||
Total securities | $ | — | $ | 1,474,176 | $ | — | $ | 1,474,176 | ||||||||||||||||||
Loans held for sale, at fair value | $ | — | $ | 82,750 | $ | 30,490 | $ | 113,240 | ||||||||||||||||||
Mortgage servicing rights | — | — | 168,365 | 168,365 | ||||||||||||||||||||||
Derivatives | — | 48,769 | — | 48,769 | ||||||||||||||||||||||
Financial Liabilities: | ||||||||||||||||||||||||||
Derivatives | — | 63,229 | — | 63,229 |
At December 31, 2022 | Quoted prices in active markets for identical assets (liabilities) (level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total | ||||||||||||||||||||||
Non-recurring valuations: | ||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||
Other real estate owned | $ | — | $ | — | $ | 2,497 | $ | 2,497 | ||||||||||||||||||
Collateral dependent net loans held for investment: | ||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-4 family mortgage | $ | — | $ | — | $ | 366 | $ | 366 | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Non-owner occupied | — | — | 2,494 | 2,494 | ||||||||||||||||||||||
Total collateral dependent loans | $ | — | $ | — | $ | 2,860 | $ | 2,860 |
June 30, 2023 | ||||||||||||||||||||||||||
Financial instrument | Fair Value | Valuation technique | Significant unobservable inputs | Range of inputs | ||||||||||||||||||||||
Collateral dependent net loans held for investment | $ | 929 | Valuation of collateral | Discount for comparable sales | 10%-35% | |||||||||||||||||||||
Other real estate owned | $ | 582 | Appraised value of property less costs to sell | Discount for costs to sell | 0%-15% |
December 31, 2022 | ||||||||||||||||||||||||||
Financial instrument | Fair Value | Valuation technique | Significant unobservable inputs | Range of inputs | ||||||||||||||||||||||
Collateral dependent loans held for investment | $ | 2,860 | Valuation of collateral | Discount for comparable sales | 10%-35% | |||||||||||||||||||||
Other real estate owned | $ | 2,497 | Appraised value of property less costs to sell | Discount for costs to sell | 0%-15% |
June 30, | December 31, | |||||||||||||
2023 | 2022 | |||||||||||||
Loans held for sale under a fair value option: | ||||||||||||||
Commercial loans held for sale | $ | 9,267 | $ | 30,490 | ||||||||||
Mortgage loans held for sale | 69,639 | 82,750 | ||||||||||||
Total loans held for sale, at fair value | 78,906 | 113,240 | ||||||||||||
Loans held for sale not accounted for under a fair value option: | ||||||||||||||
Mortgage loans held for sale - guaranteed GNMA repurchase option | 20,225 | 26,211 | ||||||||||||
Total loans held for sale | $ | 99,131 | $ | 139,451 |
Three Months Ended June 30, 2023 | ||||||||||||||||||||
Principal Balance | Fair Value Discount | Fair Value | ||||||||||||||||||
Carrying value at beginning of period | $ | 12,467 | $ | (2,957) | $ | 9,510 | ||||||||||||||
Change in fair value: | ||||||||||||||||||||
Pay-downs and pay-offs | (235) | — | (235) | |||||||||||||||||
Changes in valuation included in other noninterest income | — | (8) | (8) | |||||||||||||||||
Carrying value at end of period | $ | 12,232 | $ | (2,965) | $ | 9,267 | ||||||||||||||
Six Months Ended June 30, 2023 | ||||||||||||||||||||
Principal Balance | Fair Value Discount | Fair Value | ||||||||||||||||||
Carrying value at beginning of period | $ | 34,357 | $ | (3,867) | $ | 30,490 | ||||||||||||||
Change in fair value: | ||||||||||||||||||||
Pay-downs and pay-offs | (22,125) | — | (22,125) | |||||||||||||||||
Changes in valuation included in other noninterest income | — | 902 | 902 | |||||||||||||||||
Carrying value at end of period | $ | 12,232 | $ | (2,965) | $ | 9,267 | ||||||||||||||
Three Months Ended June 30, 2022 | ||||||||||||||||||||
Principal balance | Fair Value discount | Fair Value | ||||||||||||||||||
Carrying value at beginning of period | $ | 85,816 | $ | (7,637) | $ | 78,179 | ||||||||||||||
Change in fair value: | ||||||||||||||||||||
Pay-downs and pay-offs | (38,354) | — | (38,354) | |||||||||||||||||
Changes in valuation included in other noninterest income | — | (2,010) | (2,010) | |||||||||||||||||
Carrying value at end of period | $ | 47,462 | $ | (9,647) | $ | 37,815 | ||||||||||||||
Six Months Ended June 30, 2022 | ||||||||||||||||||||
Principal balance | Fair Value discount | Fair Value | ||||||||||||||||||
Carrying value at beginning of period | $ | 86,762 | $ | (7,463) | $ | 79,299 | ||||||||||||||
Change in fair value: | ||||||||||||||||||||
Pay-downs and pay-offs | (39,300) | — | (39,300) | |||||||||||||||||
Changes in valuation included in other noninterest income | — | (2,184) | (2,184) | |||||||||||||||||
Carrying value at end of period | $ | 47,462 | $ | (9,647) | $ | 37,815 |
June 30, 2023 | Aggregate fair value | Aggregate Unpaid Principal Balance | Difference | |||||||||||||||||
Mortgage loans held for sale measured at fair value | $ | 69,639 | $ | 68,589 | $ | 1,050 | ||||||||||||||
Nonaccrual commercial loans held for sale | 9,267 | 12,232 | (2,965) | |||||||||||||||||
December 31, 2022 | Aggregate fair value | Aggregate Unpaid Principal Balance | Difference | |||||||||||||||||
Mortgage loans held for sale measured at fair value | $ | 82,750 | $ | 81,520 | $ | 1,230 | ||||||||||||||
Commercial loans held for sale measured at fair value | 21,201 | 22,126 | (925) | |||||||||||||||||
Nonaccrual commercial loans held for sale | 9,289 | 12,231 | (2,942) |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||
Interest rate lock commitment volume by delivery channel: | ||||||||||||||||||||
Direct-to-consumer | $ | — | $ | 95,756 | $ | — | $ | 663,848 | ||||||||||||
Retail | 402,951 | 605,114 | 777,993 | 1,346,129 | ||||||||||||||||
Total | $ | 402,951 | $ | 700,870 | $ | 777,993 | $ | 2,009,977 | ||||||||||||
Mortgage loan sales | $ | 330,326 | $ | 869,688 | $ | 662,633 | $ | 2,154,170 | ||||||||||||
Three Months Ended June 30, 2023 | Banking(2) | Mortgage | Consolidated | |||||||||||||||||
Net interest income | $ | 101,543 | $ | — | $ | 101,543 | ||||||||||||||
Provisions for credit losses | (1,078) | — | (1,078) | |||||||||||||||||
Mortgage banking income | — | 16,454 | 16,454 | |||||||||||||||||
Change in fair value of mortgage servicing rights, net of hedging(1) | — | (4,222) | (4,222) | |||||||||||||||||
Other noninterest income | 11,480 | 101 | 11,581 | |||||||||||||||||
Depreciation and amortization | 2,220 | 232 | 2,452 | |||||||||||||||||
Amortization of intangibles | 940 | — | 940 | |||||||||||||||||
Other noninterest expense | 64,493 | 13,407 | 77,900 | |||||||||||||||||
Income (loss) before income taxes | $ | 46,448 | $ | (1,306) | $ | 45,142 | ||||||||||||||
Income tax expense | 9,835 | |||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 35,307 | |||||||||||||||||||
Net income applicable to noncontrolling interest(2) | 8 | |||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 35,299 | ||||||||||||||||||
Total assets | $ | 12,302,812 | $ | 584,583 | $ | 12,887,395 | ||||||||||||||
Goodwill | 242,561 | — | 242,561 |
Three Months Ended June 30, 2022 | Banking(3) | Mortgage | Consolidated | |||||||||||||||||
Net interest income | $ | 102,171 | $ | — | $ | 102,171 | ||||||||||||||
Provisions for credit losses | 12,318 | — | 12,318 | |||||||||||||||||
Mortgage banking income | — | 23,711 | 23,711 | |||||||||||||||||
Change in fair value of mortgage servicing rights, net of hedging(1) | — | (1,152) | (1,152) | |||||||||||||||||
Other noninterest income | 10,699 | (44) | 10,655 | |||||||||||||||||
Depreciation and amortization | 1,731 | 281 | 2,012 | |||||||||||||||||
Amortization of intangibles | 1,194 | — | 1,194 | |||||||||||||||||
Other noninterest expense(2) | 56,395 | 37,396 | 93,791 | |||||||||||||||||
Income (loss) before income taxes | $ | 41,232 | $ | (15,162) | $ | 26,070 | ||||||||||||||
Income tax expense | 6,717 | |||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 19,353 | |||||||||||||||||||
Net income applicable to noncontrolling interest(3) | 8 | |||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 19,345 | ||||||||||||||||||
Total assets | $ | 11,469,762 | $ | 724,100 | $ | 12,193,862 | ||||||||||||||
Goodwill | 242,561 | — | 242,561 |
Six Months Ended June 30, 2023 | Banking(2) | Mortgage | Consolidated | |||||||||||||||||
Net interest income | $ | 205,203 | $ | — | $ | 205,203 | ||||||||||||||
Provisions for credit losses | (587) | — | (587) | |||||||||||||||||
Mortgage banking income | — | 31,947 | 31,947 | |||||||||||||||||
Change in fair value of mortgage servicing rights, net of hedging(1) | — | (7,629) | (7,629) | |||||||||||||||||
Other noninterest income | 22,973 | (129) | 22,844 | |||||||||||||||||
Depreciation and amortization | 4,269 | 411 | 4,680 | |||||||||||||||||
Amortization of intangibles | 1,930 | — | 1,930 | |||||||||||||||||
Other noninterest expense | 129,804 | 25,318 | 155,122 | |||||||||||||||||
Income (loss) before income taxes | $ | 92,760 | $ | (1,540) | $ | 91,220 | ||||||||||||||
Income tax expense | 19,532 | |||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 71,688 | |||||||||||||||||||
Net income applicable to noncontrolling interest(2) | 8 | |||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 71,680 | ||||||||||||||||||
Total assets | $ | 12,302,812 | $ | 584,583 | $ | 12,887,395 | ||||||||||||||
Goodwill | 242,561 | — | 242,561 |
Six Months Ended June 30, 2022 | Banking(3) | Mortgage | Consolidated | |||||||||||||||||
Net interest income | $ | 190,355 | $ | (2) | $ | 190,353 | ||||||||||||||
Provisions for credit losses | 8,071 | — | 8,071 | |||||||||||||||||
Mortgage banking income | — | 52,989 | 52,989 | |||||||||||||||||
Change in fair value of mortgage servicing rights, net of hedging(1) | — | (899) | (899) | |||||||||||||||||
Other noninterest income | 22,682 | (166) | 22,516 | |||||||||||||||||
Depreciation and amortization | 3,441 | 607 | 4,048 | |||||||||||||||||
Amortization of intangibles | 2,438 | — | 2,438 | |||||||||||||||||
Other noninterest expense(2) | 113,025 | 66,758 | 179,783 | |||||||||||||||||
Income (loss) before income taxes | $ | 86,062 | $ | (15,443) | $ | 70,619 | ||||||||||||||
Income tax expense | 16,030 | |||||||||||||||||||
Net income applicable to FB Financial Corporation and noncontrolling interest | 54,589 | |||||||||||||||||||
Net income applicable to noncontrolling interest(3) | 8 | |||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 54,581 | ||||||||||||||||||
Total assets | $ | 11,469,762 | $ | 724,100 | $ | 12,193,862 | ||||||||||||||
Goodwill | 242,561 | — | 242,561 |
June 30, 2023 | Actual | Minimum Capital Adequacy with Capital Buffer | To be Well-Capitalized | |||||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||||||||
Total Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,588,399 | 13.9 | % | $ | 1,198,463 | 10.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,555,006 | 13.6 | % | 1,196,301 | 10.5 | % | $ | 1,139,334 | 10.0 | % | ||||||||||||||||||||||||||||
Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,363,796 | 11.9 | % | $ | 970,185 | 8.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,330,403 | 11.7 | % | 968,434 | 8.5 | % | $ | 911,467 | 8.0 | % | ||||||||||||||||||||||||||||
Tier 1 Capital (to average assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,363,796 | 10.7 | % | $ | 510,676 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,330,403 | 10.4 | % | 510,283 | 4.0 | % | $ | 637,854 | 5.0 | % | ||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,333,796 | 11.7 | % | $ | 798,976 | 7.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,330,403 | 11.7 | % | 797,534 | 7.0 | % | $ | 740,567 | 6.5 | % |
December 31, 2022 | Actual | Minimum Capital Adequacy with Capital Buffer | To be Well-Capitalized | |||||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||||||||
Total Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,528,344 | 13.1 | % | $ | 1,225,161 | 10.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,506,543 | 12.9 | % | 1,222,922 | 10.5 | % | $ | 1,164,688 | 10.0 | % | ||||||||||||||||||||||||||||
Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,315,386 | 11.3 | % | $ | 991,797 | 8.5 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,293,585 | 11.1 | % | 989,985 | 8.5 | % | $ | 931,750 | 8.0 | % | ||||||||||||||||||||||||||||
Tier 1 Capital (to average assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,315,386 | 10.5 | % | $ | 499,648 | 4.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,293,585 | 10.4 | % | 499,194 | 4.0 | % | $ | 623,992 | 5.0 | % | ||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||||||||||||||||||||||
FB Financial Corporation | $ | 1,285,386 | 11.0 | % | $ | 816,774 | 7.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
FirstBank | 1,293,585 | 11.1 | % | 815,281 | 7.0 | % | $ | 757,047 | 6.5 | % |
Restricted Stock Units Outstanding | Weighted Average Grant Date Fair Value | |||||||||||||
Balance at beginning of period (unvested) | 365,155 | $ | 39.02 | |||||||||||
Granted | 163,552 | 36.04 | ||||||||||||
Vested | (163,129) | 39.19 | ||||||||||||
Forfeited | (2,188) | 41.19 | ||||||||||||
Balance at end of period (unvested) | 363,390 | $ | 37.59 |
Loans outstanding at January 1, 2023 | $ | 82,559 | ||||||
New loans and advances | 4,524 | |||||||
Change in related party status | (37,812) | |||||||
Repayments | (1,451) | |||||||
Loans outstanding at June 30, 2023 | $ | 47,820 |
As of or for the three months ended | As of or for the six months ended, | As of or for the year-ended | ||||||||||||||||||||||||||||||
June 30, | June 30, | December 31, | ||||||||||||||||||||||||||||||
(dollars in thousands, except share data) | 2023 | 2022 | 2023 | 2022 | 2022 | |||||||||||||||||||||||||||
Selected Statement of Income Data | ||||||||||||||||||||||||||||||||
Net interest income | 101,543 | 102,171 | $ | 205,203 | $ | 190,353 | $ | 412,235 | ||||||||||||||||||||||||
Provisions for credit losses | (1,078) | 12,318 | (587) | 8,071 | 18,982 | |||||||||||||||||||||||||||
Total noninterest income | 23,813 | 33,214 | 47,162 | 74,606 | 114,667 | |||||||||||||||||||||||||||
Total noninterest expense | 81,292 | 96,997 | 161,732 | 186,269 | 348,346 | |||||||||||||||||||||||||||
Income before income taxes | 45,142 | 26,070 | 91,220 | 70,619 | 159,574 | |||||||||||||||||||||||||||
Income tax expense | 9,835 | 6,717 | 19,532 | 16,030 | 35,003 | |||||||||||||||||||||||||||
Net income applicable to noncontrolling interest | 8 | 8 | 8 | 8 | 16 | |||||||||||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 35,299 | $ | 19,345 | $ | 71,680 | $ | 54,581 | $ | 124,555 | ||||||||||||||||||||||
Per Common Share | ||||||||||||||||||||||||||||||||
Basic net income | $ | 0.75 | $ | 0.41 | $ | 1.53 | $ | 1.15 | $ | 2.64 | ||||||||||||||||||||||
Diluted net income | 0.75 | 0.41 | 1.53 | 1.15 | 2.64 | |||||||||||||||||||||||||||
Book value(1) | 29.64 | 28.15 | 29.64 | 28.15 | 28.36 | |||||||||||||||||||||||||||
Tangible book value(2) | 24.23 | 22.67 | 24.23 | 22.67 | 22.90 | |||||||||||||||||||||||||||
Cash dividends declared | 0.15 | 0.13 | 0.30 | 0.26 | 0.52 | |||||||||||||||||||||||||||
Selected Balance Sheet Data | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1,160,354 | $ | 872,861 | $ | 1,160,354 | $ | 872,861 | $ | 1,027,052 | ||||||||||||||||||||||
Loans HFI | 9,326,024 | 8,624,337 | 9,326,024 | 8,624,337 | 9,298,212 | |||||||||||||||||||||||||||
Allowance for credit losses on loans HFI | (140,664) | (126,272) | (140,664) | (126,272) | (134,192) | |||||||||||||||||||||||||||
Loans held for sale(5) | 99,131 | 260,215 | 99,131 | 260,215 | 139,451 | |||||||||||||||||||||||||||
Investment securities, at fair value | 1,422,391 | 1,621,344 | 1,422,391 | 1,621,344 | 1,474,176 | |||||||||||||||||||||||||||
Total assets | 12,887,395 | 12,193,862 | 12,887,395 | 12,193,862 | 12,847,756 | |||||||||||||||||||||||||||
Noninterest-bearing deposits | 2,400,288 | 2,895,520 | 2,400,288 | 2,895,520 | 2,676,631 | |||||||||||||||||||||||||||
Interest-bearing deposits (non-brokered) | 8,233,082 | 7,646,125 | 8,233,082 | 7,646,125 | 8,178,453 | |||||||||||||||||||||||||||
Brokered deposits | 238,885 | 1,657 | 238,885 | 1,657 | 750 | |||||||||||||||||||||||||||
Total deposits | 10,872,255 | 10,543,302 | 10,872,255 | 10,543,302 | 10,855,834 | |||||||||||||||||||||||||||
Estimated insured or collateralized deposits(4) | 7,858,761 | 7,320,537 | 7,858,761 | 7,320,537 | 7,288,641 | |||||||||||||||||||||||||||
Borrowings | 390,354 | 160,400 | 390,354 | 160,400 | 415,677 | |||||||||||||||||||||||||||
Total common shareholders' equity | 1,386,951 | 1,319,852 | 1,386,951 | 1,319,852 | 1,325,425 | |||||||||||||||||||||||||||
Selected Ratios | ||||||||||||||||||||||||||||||||
Return on average: | ||||||||||||||||||||||||||||||||
Assets(3) | 1.10 | % | 0.62 | % | 1.13 | % | 0.88 | % | 1.01 | % | ||||||||||||||||||||||
Common shareholders' equity(3) | 10.3 | % | 5.74 | % | 10.6 | % | 7.95 | % | 9.23 | % | ||||||||||||||||||||||
Tangible common equity(2) | 12.6 | % | 7.09 | % | 13.1 | % | 9.78 | % | 11.4 | % | ||||||||||||||||||||||
Efficiency ratio | 64.8 | % | 71.6 | % | 64.1 | % | 70.3 | % | 66.1 | % | ||||||||||||||||||||||
Adjusted efficiency ratio (tax-equivalent basis)(2) | 63.5 | % | 61.1 | % | 63.4 | % | 64.5 | % | 62.7 | % | ||||||||||||||||||||||
Loans HFI to deposit ratio | 85.8 | % | 81.8 | % | 85.8 | % | 81.8 | % | 85.7 | % | ||||||||||||||||||||||
Net interest margin (tax-equivalent basis) | 3.40 | % | 3.52 | % | 3.45 | % | 3.28 | % | 3.57 | % | ||||||||||||||||||||||
Yield on interest-earning assets | 5.67 | % | 3.80 | % | 5.53 | % | 3.54 | % | 4.16 | % | ||||||||||||||||||||||
Cost of total deposits | 2.38 | % | 0.25 | % | 2.16 | % | 0.22 | % | 0.54 | % | ||||||||||||||||||||||
Cost of interest-bearing liabilities | 3.14 | % | 0.40 | % | 2.88 | % | 0.37 | % | 0.87 | % | ||||||||||||||||||||||
Estimated uninsured and uncollateralized deposits as a percentage of total deposits(4) | 27.7 | % | 30.6 | % | 27.7 | % | 30.6 | % | 32.9 | % | ||||||||||||||||||||||
As of or for the three months ended | As of or for the six months ended, | As of or for the year ended | ||||||||||||||||||||||||||||||
June 30, | June 30, | December 31, | ||||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2022 | ||||||||||||||||||||||||||||
Credit Quality Ratios | ||||||||||||||||||||||||||||||||
Allowance for credit losses on loans HFI as a percentage of loans HFI | 1.51 | % | 1.46 | % | 1.51 | % | 1.46 | % | 1.44 | % | ||||||||||||||||||||||
Net charge-offs as a percentage of average loans HFI | (0.03) | % | (0.09) | % | (0.02) | % | (0.03) | % | (0.02) | % | ||||||||||||||||||||||
Nonperforming assets as a percentage of total assets(5) | 0.59 | % | 0.46 | % | 0.59 | % | 0.46 | % | 0.68 | % | ||||||||||||||||||||||
Nonperforming loans HFI to total loans HFI | 0.47 | % | 0.51 | % | 0.47 | % | 0.51 | % | 0.49 | % | ||||||||||||||||||||||
Capital Ratios (Company) | ||||||||||||||||||||||||||||||||
Total common shareholders' equity to assets | 10.8 | % | 10.8 | % | 10.8 | % | 10.8 | % | 10.3 | % | ||||||||||||||||||||||
Tangible common equity to tangible assets(2) | 8.98 | % | 8.90 | % | 8.98 | % | 8.90 | % | 8.50 | % | ||||||||||||||||||||||
Tier 1 leverage | 10.7 | % | 10.2 | % | 10.7 | % | 10.2 | % | 10.5 | % | ||||||||||||||||||||||
Tier 1 risk-based capital | 11.9 | % | 11.8 | % | 11.9 | % | 11.8 | % | 11.3 | % | ||||||||||||||||||||||
Total risk-based capital | 13.9 | % | 13.6 | % | 13.9 | % | 13.6 | % | 13.1 | % | ||||||||||||||||||||||
Common Equity Tier 1 (CET1) | 11.7 | % | 11.5 | % | 11.7 | % | 11.5 | % | 11.0 | % | ||||||||||||||||||||||
Capital Ratios (Bank) | ||||||||||||||||||||||||||||||||
Total common shareholders' equity to assets | 10.7 | % | 10.9 | % | 10.7 | % | 10.9 | % | 10.4 | % | ||||||||||||||||||||||
Tier 1 leverage | 10.4 | % | 10.0 | % | 10.4 | % | 10.0 | % | 10.4 | % | ||||||||||||||||||||||
Tier 1 risk-based capital | 11.7 | % | 11.5 | % | 11.7 | % | 11.5 | % | 11.1 | % | ||||||||||||||||||||||
Total risk-based capital | 13.6 | % | 13.4 | % | 13.6 | % | 13.4 | % | 12.9 | % | ||||||||||||||||||||||
Common Equity Tier 1 (CET1) | 11.7 | % | 11.5 | % | 11.7 | % | 11.5 | % | 11.1 | % |
(dollars in thousands) | Three Months Ended June 30, | Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2022 | ||||||||||||||||||||||||||||
Adjusted efficiency ratio (tax-equivalent basis) | ||||||||||||||||||||||||||||||||
Total noninterest expense | $ | 81,292 | $ | 96,997 | $ | 161,732 | $ | 186,269 | $ | 348,346 | ||||||||||||||||||||||
Less mortgage restructuring expenses | — | 12,458 | — | 12,458 | 12,458 | |||||||||||||||||||||||||||
Less severance expense | 1,426 | — | 1,426 | — | — | |||||||||||||||||||||||||||
Adjusted noninterest expense | $ | 79,866 | $ | 84,539 | $ | 160,306 | $ | 173,811 | $ | 335,888 | ||||||||||||||||||||||
Net interest income (tax-equivalent basis) | $ | 102,383 | $ | 102,926 | $ | 206,876 | $ | 191,858 | $ | 415,282 | ||||||||||||||||||||||
Total noninterest income | 23,813 | 33,214 | 47,162 | 74,606 | 114,667 | |||||||||||||||||||||||||||
Less (loss) gain on change in fair value of commercial loans held for sale acquired in previous business combination | (8) | (2,010) | 902 | (2,184) | (5,133) | |||||||||||||||||||||||||||
Less gain (loss) on sales or write-downs of other real estate owned and other assets | 533 | (8) | 350 | (442) | (265) | |||||||||||||||||||||||||||
Less (loss) gain from securities, net | (28) | (109) | 41 | (261) | (376) | |||||||||||||||||||||||||||
Adjusted noninterest income | 23,316 | 35,341 | 45,869 | 77,493 | 120,441 | |||||||||||||||||||||||||||
Adjusted operating revenue | $ | 125,699 | $ | 138,267 | $ | 252,745 | $ | 269,351 | $ | 535,723 | ||||||||||||||||||||||
Efficiency ratio (GAAP) | 64.8 | % | 71.6 | % | 64.1 | % | 70.3 | % | 66.1 | % | ||||||||||||||||||||||
Adjusted efficiency ratio (tax-equivalent basis) | 63.5 | % | 61.1 | % | 63.4 | % | 64.5 | % | 62.7 | % |
June 30, | December 31, | |||||||||||||||||||
(dollars in thousands, except share data) | 2023 | 2022 | 2022 | |||||||||||||||||
Tangible Assets | ||||||||||||||||||||
Total assets | $ | 12,887,395 | $ | 12,193,862 | $ | 12,847,756 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Goodwill | (242,561) | (242,561) | (242,561) | |||||||||||||||||
Intangibles, net | (10,438) | (14,515) | (12,368) | |||||||||||||||||
Tangible assets | $ | 12,634,396 | $ | 11,936,786 | $ | 12,592,827 | ||||||||||||||
Tangible Common Equity | ||||||||||||||||||||
Total common shareholders' equity | $ | 1,386,951 | $ | 1,319,852 | $ | 1,325,425 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Goodwill | (242,561) | (242,561) | (242,561) | |||||||||||||||||
Intangibles, net | (10,438) | (14,515) | (12,368) | |||||||||||||||||
Tangible common equity | $ | 1,133,952 | $ | 1,062,776 | $ | 1,070,496 | ||||||||||||||
Common shares outstanding | 46,798,751 | 46,881,896 | 46,737,912 | |||||||||||||||||
Book value per common share | $ | 29.64 | $ | 28.15 | $ | 28.36 | ||||||||||||||
Tangible book value per common share | $ | 24.23 | $ | 22.67 | $ | 22.90 | ||||||||||||||
Total common shareholders' equity to total assets | 10.8 | % | 10.8 | % | 10.3 | % | ||||||||||||||
Tangible common equity to tangible assets | 8.98 | % | 8.90 | % | 8.50 | % | ||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | Year Ended December 31, | ||||||||||||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2023 | 2022 | 2022 | |||||||||||||||||||||||||||
Return on average tangible common equity | ||||||||||||||||||||||||||||||||
Total average common shareholders' equity | $ | 1,376,818 | $ | 1,352,701 | $ | 1,360,108 | $ | 1,384,269 | $ | 1,349,583 | ||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||
Average goodwill | (242,561) | (242,561) | (242,561) | (242,561) | (242,561) | |||||||||||||||||||||||||||
Average intangibles, net | (10,913) | (15,144) | (11,385) | (15,757) | (14,573) | |||||||||||||||||||||||||||
Average tangible common equity | $ | 1,123,344 | $ | 1,094,996 | $ | 1,106,162 | $ | 1,125,951 | $ | 1,092,449 | ||||||||||||||||||||||
Net income applicable to FB Financial Corporation | $ | 35,299 | $ | 19,345 | $ | 71,680 | $ | 54,581 | $ | 124,555 | ||||||||||||||||||||||
Return on average common shareholders' equity | 10.3 | % | 5.74 | % | 10.6 | % | 7.95 | % | 9.23 | % | ||||||||||||||||||||||
Return on average tangible common equity | 12.6 | % | 7.09 | % | 13.1 | % | 9.78 | % | 11.4 | % |
Three Months Ended June 30, | ||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||
(dollars in thousands) | Interest income | Average yield | Interest income | Average yield | ||||||||||||||||||||||
Loan HFI yield components: | ||||||||||||||||||||||||||
Contractual interest rate on loans HFI(1) | $ | 144,322 | 6.16 | % | $ | 88,005 | 4.24 | % | ||||||||||||||||||
Origination and other loan fee income | 3,907 | 0.17 | % | 6,927 | 0.33 | % | ||||||||||||||||||||
(Amortization) accretion on purchased loans | (14) | — | % | 64 | — | % | ||||||||||||||||||||
Nonaccrual interest collections | 200 | 0.01 | % | 546 | 0.03 | % | ||||||||||||||||||||
Syndicated fee income | — | — | % | 1,150 | 0.06 | % | ||||||||||||||||||||
Total loan HFI yield | $ | 148,415 | 6.34 | % | $ | 96,692 | 4.66 | % |
Three Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands on tax-equivalent basis) | Average balances | Interest income/ expense | Average yield/ rate | Average balances | Interest income/ expense | Average yield/ rate | ||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Loans held for investment (1)(2) | $ | 9,387,284 | $ | 148,415 | 6.34 | % | $ | 8,323,778 | $ | 96,692 | 4.66 | % | ||||||||||||||||||||||||||
Loans held for sale- mortgage | 63,407 | 1,005 | 6.36 | % | 215,779 | 2,350 | 4.37 | % | ||||||||||||||||||||||||||||||
Loans held for sale-commercial | 9,377 | 3 | 0.13 | % | 56,460 | 718 | 5.10 | % | ||||||||||||||||||||||||||||||
Investment securities: | ||||||||||||||||||||||||||||||||||||||
Taxable | 1,374,308 | 6,480 | 1.89 | % | 1,474,999 | 6,499 | 1.77 | % | ||||||||||||||||||||||||||||||
Tax-exempt(2) | 293,739 | 2,445 | 3.34 | % | 307,719 | 2,492 | 3.25 | % | ||||||||||||||||||||||||||||||
Total investment securities(2) | 1,668,047 | 8,925 | 2.15 | % | 1,782,718 | 8,991 | 2.02 | % | ||||||||||||||||||||||||||||||
Federal funds sold and reverse repurchase agreements | 61,799 | 1,050 | 6.81 | % | 221,929 | 421 | 0.76 | % | ||||||||||||||||||||||||||||||
Interest-bearing deposits with other financial institutions | 857,862 | 10,829 | 5.06 | % | 1,081,474 | 1,551 | 0.58 | % | ||||||||||||||||||||||||||||||
FHLB stock | 42,133 | 796 | 7.58 | % | 34,536 | 246 | 2.86 | % | ||||||||||||||||||||||||||||||
Total interest earning assets(2) | 12,089,909 | 171,023 | 5.67 | % | 11,716,674 | 110,969 | 3.80 | % | ||||||||||||||||||||||||||||||
Noninterest Earning Assets: | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 118,872 | 91,230 | ||||||||||||||||||||||||||||||||||||
Allowance for credit losses on loans HFI | (138,983) | (120,297) | ||||||||||||||||||||||||||||||||||||
Other assets (3)(4)(5) | 756,651 | 739,872 | ||||||||||||||||||||||||||||||||||||
Total noninterest earning assets | 736,540 | 710,805 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 12,826,449 | $ | 12,427,479 | ||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Interest bearing deposits: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing checking | $ | 3,127,219 | $ | 23,751 | 3.05 | % | $ | 3,415,135 | $ | 3,285 | 0.39 | % | ||||||||||||||||||||||||||
Money market deposits | 3,516,901 | 30,053 | 3.43 | % | 2,842,026 | 1,416 | 0.20 | % | ||||||||||||||||||||||||||||||
Savings deposits | 433,530 | 63 | 0.06 | % | 508,511 | 68 | 0.05 | % | ||||||||||||||||||||||||||||||
Customer time deposits | 1,426,320 | 10,658 | 3.00 | % | 1,129,668 | 1,798 | 0.64 | % | ||||||||||||||||||||||||||||||
Brokered and internet time deposits | 56,455 | 732 | 5.20 | % | 6,387 | 24 | 1.51 | % | ||||||||||||||||||||||||||||||
Time deposits | 1,482,775 | 11,390 | 3.08 | % | 1,136,055 | 1,822 | 0.64 | % | ||||||||||||||||||||||||||||||
Total interest-bearing deposits | 8,560,425 | 65,257 | 3.06 | % | 7,901,727 | 6,591 | 0.33 | % | ||||||||||||||||||||||||||||||
Other interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | 30,050 | 97 | 1.29 | % | 27,233 | 12 | 0.18 | % | ||||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 61,264 | 784 | 5.13 | % | — | — | — | % | ||||||||||||||||||||||||||||||
Subordinated debt | 127,129 | 2,496 | 7.88 | % | 129,691 | 1,434 | 4.43 | % | ||||||||||||||||||||||||||||||
Other borrowings | 1,385 | 6 | 1.74 | % | 1,480 | 6 | 1.63 | % | ||||||||||||||||||||||||||||||
Total other interest-bearing liabilities | 219,828 | 3,383 | 6.17 | % | 158,404 | 1,452 | 3.68 | % | ||||||||||||||||||||||||||||||
Total Interest-bearing liabilities | 8,780,253 | 68,640 | 3.14 | % | 8,060,131 | 8,043 | 0.40 | % | ||||||||||||||||||||||||||||||
Noninterest bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Demand deposits | 2,430,476 | 2,879,662 | ||||||||||||||||||||||||||||||||||||
Other liabilities(4) | 238,809 | 134,892 | ||||||||||||||||||||||||||||||||||||
Total noninterest-bearing liabilities | 2,669,285 | 3,014,554 | ||||||||||||||||||||||||||||||||||||
Total liabilities | 11,449,538 | 11,074,685 | ||||||||||||||||||||||||||||||||||||
FB Financial Corporation common shareholders' equity | 1,376,818 | 1,352,701 | ||||||||||||||||||||||||||||||||||||
Noncontrolling interest | 93 | 93 | ||||||||||||||||||||||||||||||||||||
Shareholders' equity | 1,376,911 | 1,352,794 | ||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 12,826,449 | $ | 12,427,479 | ||||||||||||||||||||||||||||||||||
Net interest income (tax-equivalent basis) | $ | 102,383 | $ | 102,926 | ||||||||||||||||||||||||||||||||||
Interest rate spread (tax-equivalent basis) | 2.53 | % | 3.40 | % | ||||||||||||||||||||||||||||||||||
Net interest margin (tax-equivalent basis)(6) | 3.40 | % | 3.52 | % | ||||||||||||||||||||||||||||||||||
Cost of total deposits | 2.38 | % | 0.25 | % | ||||||||||||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 137.7 | % | 145.4 | % |
Three months ended June 30, 2023 compared to three months ended June 30, 2022 due to changes in | ||||||||||||||||||||
(dollars in thousands on a tax-equivalent basis) | Volume | Yield/ rate | Net increase (decrease) | |||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||
Loans held for investment(1)(2) | $ | 16,814 | $ | 34,909 | $ | 51,723 | ||||||||||||||
Loans held for sale - mortgage | (2,415) | 1,070 | (1,345) | |||||||||||||||||
Loans held for sale - commercial | (15) | (700) | (715) | |||||||||||||||||
Investment securities: | ||||||||||||||||||||
Taxable | (475) | 456 | (19) | |||||||||||||||||
Tax Exempt(2) | (116) | 69 | (47) | |||||||||||||||||
Federal funds sold and reverse repurchase agreements | (2,721) | 3,350 | 629 | |||||||||||||||||
Interest-bearing deposits with other financial institutions | (2,823) | 12,101 | 9,278 | |||||||||||||||||
FHLB stock | 144 | 406 | 550 | |||||||||||||||||
Total interest income(2) | 8,393 | 51,661 | 60,054 | |||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||
Interest-bearing checking | (2,187) | 22,653 | 20,466 | |||||||||||||||||
Money market deposits | 5,767 | 22,870 | 28,637 | |||||||||||||||||
Savings deposits | (11) | 6 | (5) | |||||||||||||||||
Customer time deposits | 2,217 | 6,643 | 8,860 | |||||||||||||||||
Brokered and internet time deposits | 649 | 59 | 708 | |||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | 9 | 76 | 85 | |||||||||||||||||
Federal Home Loan Bank advances | 784 | — | 784 | |||||||||||||||||
Subordinated debt | (50) | 1,112 | 1,062 | |||||||||||||||||
Total interest expense | 7,178 | 53,419 | 60,597 | |||||||||||||||||
Change in net interest income(2) | $ | 1,215 | $ | (1,758) | $ | (543) | ||||||||||||||
Six Months Ended June 30, | ||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||
(dollars in thousands) | Interest income | Average yield | Interest income | Average yield | ||||||||||||||||||||||
Loans HFI yield components: | ||||||||||||||||||||||||||
Contractual interest rate on loans HFI (1) | $ | 280,194 | 6.03 | % | $ | 166,794 | 4.18 | % | ||||||||||||||||||
Origination and other loan fee income | 7,008 | 0.15 | % | 11,909 | 0.30 | % | ||||||||||||||||||||
Accretion (amortization) on purchased loans | 305 | 0.01 | % | (2,288) | (0.06) | % | ||||||||||||||||||||
Nonaccrual interest collections | 375 | 0.01 | % | 1,590 | 0.04 | % | ||||||||||||||||||||
Syndicated loan fee income | — | — | % | 1,150 | 0.03 | % | ||||||||||||||||||||
Total loans HFI yield | $ | 287,882 | 6.20 | % | $ | 179,155 | 4.49 | % |
Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands on a tax-equivalent basis) | Average balances | Interest income/ expense | Average yield/ rate | Average balances | Interest income/ expense | Average yield/ rate | ||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Loans held for investment (1)(2) | $ | 9,367,108 | $ | 287,882 | 6.20 | % | $ | 8,044,722 | $ | 179,155 | 4.49 | % | ||||||||||||||||||||||||||
Mortgage loans held for sale | 59,826 | 1,932 | 6.51 | % | 342,190 | 5,916 | 3.49 | % | ||||||||||||||||||||||||||||||
Commercial loans held for sale | 12,973 | 162 | 2.52 | % | 67,452 | 1,646 | 4.92 | % | ||||||||||||||||||||||||||||||
Investment securities: | ||||||||||||||||||||||||||||||||||||||
Taxable | 1,388,380 | 13,050 | 1.90 | % | 1,428,342 | 11,919 | 1.68 | % | ||||||||||||||||||||||||||||||
Tax-exempt (2) | 294,193 | 4,885 | 3.35 | % | 313,254 | 5,015 | 3.23 | % | ||||||||||||||||||||||||||||||
Total investment securities (2) | 1,682,573 | 17,935 | 2.15 | % | 1,741,596 | 16,934 | 1.96 | % | ||||||||||||||||||||||||||||||
Federal funds sold and reverse repurchase agreements | 124,557 | 2,905 | 4.70 | % | 214,421 | 613 | 0.58 | % | ||||||||||||||||||||||||||||||
Interest-bearing deposits with other financial institutions | 793,576 | 18,837 | 4.79 | % | 1,342,639 | 2,189 | 0.33 | % | ||||||||||||||||||||||||||||||
FHLB stock | 44,600 | 1,683 | 7.61 | % | 33,719 | 393 | 2.35 | % | ||||||||||||||||||||||||||||||
Total interest earning assets (2) | 12,085,213 | 331,336 | 5.53 | % | 11,786,739 | 206,846 | 3.54 | % | ||||||||||||||||||||||||||||||
Noninterest Earning Assets: | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 136,474 | 92,318 | ||||||||||||||||||||||||||||||||||||
Allowance for credit losses on loans HFI | (136,904) | (123,072) | ||||||||||||||||||||||||||||||||||||
Other assets (3)(4)(5) | 759,352 | 777,475 | ||||||||||||||||||||||||||||||||||||
Total noninterest earning assets | 758,922 | 746,721 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 12,844,135 | $ | 12,533,460 | ||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing checking | $ | 3,146,034 | $ | 42,811 | 2.74 | % | $ | 3,487,046 | $ | 5,742 | 0.33 | % | ||||||||||||||||||||||||||
Money market deposits | 3,443,833 | 54,563 | 3.19 | % | 2,929,401 | 2,988 | 0.21 | % | ||||||||||||||||||||||||||||||
Savings deposits | 445,709 | 127 | 0.06 | % | 498,285 | 132 | 0.05 | % | ||||||||||||||||||||||||||||||
Customer time deposits | 1,449,144 | 19,879 | 2.77 | % | 1,103,672 | 3,118 | 0.57 | % | ||||||||||||||||||||||||||||||
Brokered and internet time deposits | 29,182 | 740 | 5.11 | % | 11,200 | 73 | 1.31 | % | ||||||||||||||||||||||||||||||
Time deposits | 1,478,326 | 20,619 | 2.81 | % | 1,114,872 | 3,191 | 0.58 | % | ||||||||||||||||||||||||||||||
Total interest-bearing deposits | 8,513,902 | 118,120 | 2.80 | % | 8,029,604 | 12,053 | 0.30 | % | ||||||||||||||||||||||||||||||
Other interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | 28,603 | 143 | 1.01 | % | 28,637 | 26 | 0.18 | % | ||||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 51,381 | 1,283 | 5.04 | % | — | — | — | % | ||||||||||||||||||||||||||||||
Subordinated debt | 126,648 | 4,898 | 7.80 | % | 129,642 | 2,894 | 4.50 | % | ||||||||||||||||||||||||||||||
Other borrowings | 1,536 | 16 | 2.10 | % | 1,491 | 15 | 2.03 | % | ||||||||||||||||||||||||||||||
Total other interest-bearing liabilities | 208,168 | 6,340 | 6.14 | % | 159,770 | 2,935 | 3.70 | % | ||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 8,722,070 | 124,460 | 2.88 | % | 8,189,374 | 14,988 | 0.37 | % | ||||||||||||||||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Demand deposits | 2,509,179 | 2,823,685 | ||||||||||||||||||||||||||||||||||||
Other liabilities(4) | 252,685 | 136,039 | ||||||||||||||||||||||||||||||||||||
Total noninterest-bearing liabilities | 2,761,864 | 2,959,724 | ||||||||||||||||||||||||||||||||||||
Total liabilities | 11,483,934 | 11,149,098 | ||||||||||||||||||||||||||||||||||||
FB Financial Corporation common shareholders' equity | 1,360,108 | 1,384,269 | ||||||||||||||||||||||||||||||||||||
Noncontrolling interest | 93 | 93 | ||||||||||||||||||||||||||||||||||||
Shareholders' equity | 1,360,201 | 1,384,362 | ||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 12,844,135 | $ | 12,533,460 | ||||||||||||||||||||||||||||||||||
Net interest income (tax-equivalent basis) | $ | 206,876 | $ | 191,858 | ||||||||||||||||||||||||||||||||||
Interest rate spread (tax-equivalent basis) | 2.65 | % | 3.17 | % | ||||||||||||||||||||||||||||||||||
Net interest margin (tax-equivalent basis) (6) | 3.45 | % | 3.28 | % | ||||||||||||||||||||||||||||||||||
Cost of total deposits | 2.16 | % | 0.22 | % | ||||||||||||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 138.6 | % | 143.9 | % |
Six months ended June 30, 2023 compared to six months ended June 30, 2022 due to changes in | ||||||||||||||||||||
(dollars in thousands on a tax-equivalent basis) | Volume | Yield/ rate | Net increase (decrease) | |||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||
Loans held for investment(1)(2) | $ | 40,641 | $ | 68,086 | $ | 108,727 | ||||||||||||||
Loans held for sale - mortgage | (9,119) | 5,135 | (3,984) | |||||||||||||||||
Loans held for sale - commercial | (680) | (804) | (1,484) | |||||||||||||||||
Investment securities: | ||||||||||||||||||||
Taxable | (376) | 1,507 | 1,131 | |||||||||||||||||
Tax Exempt(2) | (317) | 187 | (130) | |||||||||||||||||
Federal funds sold and reverse repurchase agreements | (2,096) | 4,388 | 2,292 | |||||||||||||||||
Interest-bearing deposits with other financial institutions | (13,033) | 29,681 | 16,648 | |||||||||||||||||
FHLB stock | 411 | 879 | 1,290 | |||||||||||||||||
Total interest income(2) | 15,431 | 109,059 | 124,490 | |||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||
Interest-bearing checking deposits | (4,640) | 41,709 | 37,069 | |||||||||||||||||
Money market deposits | 8,150 | 43,425 | 51,575 | |||||||||||||||||
Savings deposits | (15) | 10 | (5) | |||||||||||||||||
Customer time deposits | 4,739 | 12,022 | 16,761 | |||||||||||||||||
Brokered and internet time deposits | 456 | 211 | 667 | |||||||||||||||||
Securities sold under agreements to repurchase and federal funds purchased | — | 117 | 117 | |||||||||||||||||
Federal Home Loan Bank advances | 1,283 | — | 1,283 | |||||||||||||||||
Subordinated debt | (116) | 2,120 | 2,004 | |||||||||||||||||
Other borrowings | — | 1 | 1 | |||||||||||||||||
Total interest expense | 9,857 | 99,615 | 109,472 | |||||||||||||||||
Change in net interest income(2) | $ | 5,574 | $ | 9,444 | $ | 15,018 | ||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Mortgage banking income | $ | 12,232 | $ | 22,559 | $ | 24,318 | $ | 52,090 | ||||||||||||||||||
Service charges on deposit accounts | 3,185 | 2,908 | 6,238 | 5,822 | ||||||||||||||||||||||
Investment services and trust income | 2,777 | 2,275 | 5,155 | 4,407 | ||||||||||||||||||||||
ATM and interchange fees | 2,629 | 5,353 | 5,025 | 10,440 | ||||||||||||||||||||||
(Loss) gain from securities, net | (28) | (109) | 41 | (261) | ||||||||||||||||||||||
Gain (loss) on sales or write-downs of other real estate owned and other assets | 533 | (8) | 350 | (442) | ||||||||||||||||||||||
Other income | 2,485 | 236 | 6,035 | 2,550 | ||||||||||||||||||||||
Total noninterest income | $ | 23,813 | $ | 33,214 | $ | 47,162 | $ | 74,606 |
Three Months Ended June 30, | ||||||||||||||
(dollars in thousands) | 2023 | 2022 | ||||||||||||
Mortgage banking income: | ||||||||||||||
Gains and fees from origination and sale of mortgage loans held for sale | $ | 7,994 | $ | 21,099 | ||||||||||
Net change in fair value of loans held for sale and derivatives | 874 | (5,354) | ||||||||||||
Change in fair value on MSRs | (4,222) | (1,152) | ||||||||||||
Mortgage servicing income | 7,586 | 7,966 | ||||||||||||
Total mortgage banking income | $ | 12,232 | $ | 22,559 | ||||||||||
Interest rate lock commitment volume by delivery channel: | ||||||||||||||
Direct-to-consumer | $ | — | $ | 95,756 | ||||||||||
Retail | 402,951 | 605,114 | ||||||||||||
Total | $ | 402,951 | $ | 700,870 | ||||||||||
Interest rate lock commitment volume by purpose (%): | ||||||||||||||
Purchase | 88.8 | % | 84.0 | % | ||||||||||
Refinance | 11.2 | % | 16.0 | % | ||||||||||
Mortgage sales | $ | 330,326 | $ | 869,688 | ||||||||||
Mortgage sale margin | 2.42 | % | 2.43 | % | ||||||||||
Closing volume | $ | 346,202 | $ | 725,755 | ||||||||||
Outstanding principal balance of mortgage loans serviced | $ | 10,961,516 | $ | 11,160,382 | ||||||||||
Six Months Ended June 30, | ||||||||||||||
(dollars in thousands) | 2023 | 2022 | ||||||||||||
Mortgage banking income | ||||||||||||||
Gains and fees from origination and sale of mortgage loans held for sale | $ | 16,140 | $ | 50,496 | ||||||||||
Net change in fair value of loans held for sale and derivatives | 453 | (12,902) | ||||||||||||
Change in fair value on MSRs | (7,629) | (899) | ||||||||||||
Mortgage servicing income | 15,354 | 15,395 | ||||||||||||
Total mortgage banking income | $ | 24,318 | $ | 52,090 | ||||||||||
Interest rate lock commitment volume by delivery channel: | ||||||||||||||
Direct-to-consumer | $ | — | $ | 663,848 | ||||||||||
Retail | 777,993 | 1,346,129 | ||||||||||||
Total | $ | 777,993 | $ | 2,009,977 | ||||||||||
Interest rate lock commitment volume by purpose (%): | ||||||||||||||
Purchase | 87.6 | % | 66.0 | % | ||||||||||
Refinance | 12.4 | % | 34.0 | % | ||||||||||
Mortgage sales | $ | 662,633 | $ | 2,154,170 | ||||||||||
Mortgage sale margin | 2.44 | % | 2.34 | % | ||||||||||
Closing volume | $ | 641,962 | $ | 1,719,488 | ||||||||||
Outstanding principal balance of mortgage loans serviced | $ | 10,961,516 | $ | 11,160,382 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Salaries, commissions and employee benefits | $ | 52,020 | $ | 55,181 | $ | 100,808 | $ | 114,624 | ||||||||||||||||||
Occupancy and equipment expense | 6,281 | 5,853 | 12,190 | 11,256 | ||||||||||||||||||||||
Legal and professional fees | 2,199 | 3,116 | 5,307 | 5,723 | ||||||||||||||||||||||
Data processing | 2,345 | 2,404 | 4,458 | 4,885 | ||||||||||||||||||||||
Amortization of core deposit and other intangibles | 940 | 1,194 | 1,930 | 2,438 | ||||||||||||||||||||||
Advertising | 2,001 | 2,031 | 4,134 | 6,064 | ||||||||||||||||||||||
Mortgage restructuring expense | — | 12,458 | — | 12,458 | ||||||||||||||||||||||
Other expense | 15,506 | 14,760 | 32,905 | 28,821 | ||||||||||||||||||||||
Total noninterest expense | $ | 81,292 | $ | 96,997 | $ | 161,732 | $ | 186,269 |
June 30, | December 31, | |||||||||||||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Committed | Amount Outstanding | % of total outstanding | Committed | Amount Outstanding | % of total outstanding | ||||||||||||||||||||||||||||||||
Loan Type: | ||||||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 2,862,078 | $ | 1,693,572 | 18 | % | $ | 2,671,861 | $ | 1,645,783 | 18 | % | ||||||||||||||||||||||||||
Construction | 2,779,952 | 1,636,970 | 18 | % | 3,296,503 | 1,657,488 | 18 | % | ||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 1,549,408 | 1,548,614 | 17 | % | 1,573,950 | 1,573,121 | 17 | % | ||||||||||||||||||||||||||||||
Residential line of credit | 1,183,299 | 507,652 | 5 | % | 1,151,750 | 496,660 | 5 | % | ||||||||||||||||||||||||||||||
Multi-family mortgage | 522,997 | 518,025 | 6 | % | 496,664 | 479,572 | 5 | % | ||||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||||
Owner-occupied | 1,209,709 | 1,158,782 | 12 | % | 1,156,534 | 1,114,580 | 12 | % | ||||||||||||||||||||||||||||||
Non-owner occupied | 1,986,179 | 1,881,978 | 20 | % | 2,109,218 | 1,964,010 | 21 | % | ||||||||||||||||||||||||||||||
Consumer and other | 403,737 | 380,431 | 4 | % | 393,632 | 366,998 | 4 | % | ||||||||||||||||||||||||||||||
Total loans | $ | 12,497,359 | $ | 9,326,024 | 100 | % | $ | 12,850,112 | $ | 9,298,212 | 100 | % |
As a percentage (%) of tier 1 capital plus allowance for credit losses | ||||||||||||||
FirstBank | FB Financial Corporation | |||||||||||||
June 30, 2023 | ||||||||||||||
Construction | 113.1 | % | 110.5 | % | ||||||||||
Commercial real estate | 280.7 | % | 274.4 | % | ||||||||||
December 31, 2022 | ||||||||||||||
Construction | 119.0 | % | 117.2 | % | ||||||||||
Commercial real estate | 296.5 | % | 291.9 | % |
June 30, 2023 | ||||||||||||||||||||
(dollars in thousands) | Committed | Amount Outstanding | Nonperforming | |||||||||||||||||
Commercial and industrial loans | ||||||||||||||||||||
Real estate rental and leasing | $ | 648,396 | $ | 419,452 | $ | 194 | ||||||||||||||
Finance and insurance | 487,165 | 305,341 | — | |||||||||||||||||
Construction | 396,547 | 124,186 | 22 | |||||||||||||||||
Manufacturing | 262,810 | 183,188 | — | |||||||||||||||||
Retail trade | 160,031 | 115,420 | — | |||||||||||||||||
Wholesale trade | 152,866 | 87,084 | 907 | |||||||||||||||||
Professional, scientific and technical services | 135,471 | 69,912 | 211 | |||||||||||||||||
Transportation and warehousing | 108,861 | 89,342 | 35 | |||||||||||||||||
Administrative and support and waste management and remediation services | 107,951 | 50,975 | 142 | |||||||||||||||||
Health care and social assistance | 86,388 | 56,198 | 162 | |||||||||||||||||
Other services (except public administration) | 55,127 | 28,300 | — | |||||||||||||||||
Educational services | 55,030 | 39,076 | 26 | |||||||||||||||||
Accommodation and food services | 42,294 | 27,470 | — | |||||||||||||||||
Arts, entertainment and recreation | 34,426 | 29,276 | — | |||||||||||||||||
Information | 34,186 | 30,071 | — | |||||||||||||||||
Agriculture, forestry, fishing and hunting | 28,708 | 18,189 | 325 | |||||||||||||||||
Other | 65,821 | 20,092 | 139 | |||||||||||||||||
Total | $ | 2,862,078 | $ | 1,693,572 | $ | 2,163 | ||||||||||||||
Commercial real estate owner-occupied | ||||||||||||||||||||
Real estate rental and leasing | $ | 222,760 | $ | 213,799 | $ | 3,301 | ||||||||||||||
Other services (except public administration) | 170,513 | 167,545 | 139 | |||||||||||||||||
Retail trade | 147,869 | 140,804 | — | |||||||||||||||||
Health care and social assistance | 131,522 | 122,427 | 258 | |||||||||||||||||
Accommodation and food services | 115,157 | 114,881 | — | |||||||||||||||||
Manufacturing | 84,468 | 81,317 | 97 | |||||||||||||||||
Construction | 68,966 | 63,682 | 7 | |||||||||||||||||
Wholesale trade | 67,884 | 64,800 | — | |||||||||||||||||
Arts, entertainment and recreation | 34,106 | 31,979 | — | |||||||||||||||||
Professional, scientific and technical services | 33,007 | 31,660 | 199 | |||||||||||||||||
Transportation and warehousing | 24,456 | 22,465 | — | |||||||||||||||||
Agriculture, forestry, fishing and hunting | 23,870 | 21,595 | 914 | |||||||||||||||||
Educational services | 22,438 | 21,998 | — | |||||||||||||||||
Finance and insurance | 16,559 | 16,513 | — | |||||||||||||||||
Information | 15,505 | 13,621 | 871 | |||||||||||||||||
Management of companies and enterprises | 12,321 | 12,321 | — | |||||||||||||||||
Other | 18,308 | 17,375 | 17 | |||||||||||||||||
Total | $ | 1,209,709 | $ | 1,158,782 | $ | 5,803 |
June 30, 2023 | ||||||||||||||||||||
(dollars in thousands) | Committed | Amount Outstanding | Nonperforming | |||||||||||||||||
Commercial real estate non-owner occupied | ||||||||||||||||||||
Retail | $ | 481,744 | $ | 469,047 | $ | — | ||||||||||||||
Office | 389,354 | 357,357 | 45 | |||||||||||||||||
Warehouse/industrial | 345,108 | 315,482 | — | |||||||||||||||||
Hotel | 301,509 | 301,509 | 5,509 | |||||||||||||||||
Land-mobile home park | 120,865 | 111,756 | — | |||||||||||||||||
Self storage | 100,630 | 96,763 | — | |||||||||||||||||
Healthcare facility | 63,737 | 63,566 | — | |||||||||||||||||
Assisted living/special care facilities | 53,520 | 53,270 | — | |||||||||||||||||
Restaurants, bars and event venues | 42,108 | 26,254 | — | |||||||||||||||||
Recreation/sport/entertainment | 13,361 | 13,361 | — | |||||||||||||||||
Other | 74,243 | 73,613 | — | |||||||||||||||||
Total | $ | 1,986,179 | $ | 1,881,978 | $ | 5,554 | ||||||||||||||
Construction | ||||||||||||||||||||
Consumer: | ||||||||||||||||||||
Construction | $ | 276,857 | $ | 175,935 | $ | 724 | ||||||||||||||
Land | 44,687 | 43,925 | 76 | |||||||||||||||||
Commercial: | ||||||||||||||||||||
Multi-family | 567,689 | 174,456 | — | |||||||||||||||||
Land | 325,471 | 264,374 | 600 | |||||||||||||||||
Retail | 116,174 | 69,142 | — | |||||||||||||||||
Hotel | 59,398 | 19,716 | — | |||||||||||||||||
Healthcare facility | 51,821 | 36,788 | — | |||||||||||||||||
Self storage | 44,862 | 26,813 | — | |||||||||||||||||
Assisted living/special care facilities | 30,058 | 24,373 | — | |||||||||||||||||
Warehouse | 16,383 | 15,859 | — | |||||||||||||||||
Office | 16,067 | 11,049 | — | |||||||||||||||||
Other | 91,304 | 36,036 | 350 | |||||||||||||||||
Residential Development: | ||||||||||||||||||||
Construction | 950,585 | 590,415 | 1,010 | |||||||||||||||||
Land | 144,082 | 107,788 | — | |||||||||||||||||
Lots | 44,514 | 40,301 | — | |||||||||||||||||
Total | $ | 2,779,952 | $ | 1,636,970 | $ | 2,760 |
June 30, 2023 | ||||||||||||||||||||||||||||||||
Loan type (dollars in thousands) | Maturing in one year or less | Maturing in one to five years | Maturing in five to fifteen years | Maturing after fifteen years | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | 701,588 | $ | 796,319 | $ | 194,689 | $ | 976 | $ | 1,693,572 | ||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner-occupied | 98,686 | 602,091 | 434,485 | 23,520 | 1,158,782 | |||||||||||||||||||||||||||
Non-owner occupied | 176,507 | 884,833 | 802,687 | 17,951 | 1,881,978 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 76,777 | 426,857 | 254,190 | 790,790 | 1,548,614 | |||||||||||||||||||||||||||
Residential line of credit | 37,223 | 97,133 | 372,879 | 417 | 507,652 | |||||||||||||||||||||||||||
Multi-family mortgage | 83,409 | 299,763 | 119,351 | 15,502 | 518,025 | |||||||||||||||||||||||||||
Construction | 898,774 | 558,978 | 172,391 | 6,827 | 1,636,970 | |||||||||||||||||||||||||||
Consumer and other | 29,534 | 73,032 | 68,304 | 209,561 | 380,431 | |||||||||||||||||||||||||||
Total ($) | $ | 2,102,498 | $ | 3,739,006 | $ | 2,418,976 | $ | 1,065,544 | $ | 9,326,024 | ||||||||||||||||||||||
Total (%) | 22.5 | % | 40.1 | % | 25.9 | % | 11.5 | % | 100.0 | % |
June 30, 2023 | ||||||||||||||||||||
Loan type (dollars in thousands) | Fixed interest rate | Floating interest rate | Total | |||||||||||||||||
Commercial and industrial | $ | 439,832 | $ | 552,152 | $ | 991,984 | ||||||||||||||
Commercial real estate: | ||||||||||||||||||||
Owner-occupied | 795,070 | 265,026 | 1,060,096 | |||||||||||||||||
Non-owner occupied | 958,179 | 747,292 | 1,705,471 | |||||||||||||||||
Residential real estate: | ||||||||||||||||||||
1-to-4 family mortgage | 1,159,402 | 312,435 | 1,471,837 | |||||||||||||||||
Residential line of credit | 4,360 | 466,069 | 470,429 | |||||||||||||||||
Multi-family mortgage | 331,688 | 102,928 | 434,616 | |||||||||||||||||
Construction | 271,991 | 466,205 | 738,196 | |||||||||||||||||
Consumer and other | 327,566 | 23,331 | 350,897 | |||||||||||||||||
Total ($) | $ | 4,288,088 | $ | 2,935,438 | $ | 7,223,526 | ||||||||||||||
Total (%) | 59.4 | % | 40.6 | % | 100.0 | % |
Loans with interest rate floors (dollars in thousands) | Maturing in one year or less | Weighted average level of support (bps) | Maturing in one to five years | Weighted average level of support (bps) | Maturing in five years to fifteen years | Weighted average level of support (bps) | Maturing after fifteen years | Weighted average level of support (bps) | Total | Weighted average level of support (bps) | |||||||||||||||||||||||||
Loans with current rates above floors: | |||||||||||||||||||||||||||||||||||
1-25 bps | $ | 1,290 | 24.80 | $ | — | — | $ | — | — | $ | — | — | $ | 1,290 | 24.80 | ||||||||||||||||||||
26-50 bps | 4,939 | 50.00 | 1,353 | 50.00 | — | — | — | — | 6,292 | 50.00 | |||||||||||||||||||||||||
51-75 bps | 2,462 | 75.00 | 855 | 74.81 | 467 | 73.58 | 1,998 | 73.00 | 5,782 | 74.17 | |||||||||||||||||||||||||
76-100 bps | 7,666 | 100.00 | 2,737 | 93.18 | 7,791 | 98.03 | 985 | 96.00 | 19,179 | 98.02 | |||||||||||||||||||||||||
101-200 bps | 24,221 | 179.86 | 115,270 | 162.06 | 68,035 | 168.78 | 10,518 | 132.45 | 218,044 | 164.70 | |||||||||||||||||||||||||
201-300 bps | 83,661 | 267.26 | 114,711 | 260.39 | 119,463 | 267.02 | 28,964 | 252.06 | 346,799 | 263.64 | |||||||||||||||||||||||||
301-400 bps | 157,962 | 369.24 | 143,455 | 362.91 | 122,250 | 355.75 | 28,174 | 359.59 | 451,841 | 362.98 | |||||||||||||||||||||||||
401-500 bps | 674,412 | 459.69 | 525,815 | 468.57 | 438,467 | 463.15 | 54,902 | 458.21 | 1,693,596 | 463.30 | |||||||||||||||||||||||||
501-600 bps | 99,020 | 520.69 | 82,397 | 519.73 | 120,319 | 526.26 | 151,030 | 524.78 | 452,766 | 523.36 | |||||||||||||||||||||||||
601 bps and above | 550 | 686.59 | 16,603 | 739.43 | 14,458 | 691.46 | 2,153 | 825.00 | 33,764 | 723.49 | |||||||||||||||||||||||||
Total loans with current rates above floors | $ | 1,056,183 | 424.39 | $ | 1,003,196 | 401.20 | $ | 891,250 | 408.49 | $ | 278,724 | 449.39 | $ | 3,229,353 | 414.95 | ||||||||||||||||||||
Loans at interest rate floors providing support: | |||||||||||||||||||||||||||||||||||
1-25 bps | $ | — | — | $ | — | — | $ | 422 | 2.00 | $ | 137 | 2.00 | $ | 559 | 2.00 | ||||||||||||||||||||
76-100 bps | — | — | 1,750 | 77.00 | — | — | — | — | 1,750 | 77.00 | |||||||||||||||||||||||||
101-200 bps | — | — | 38 | 117.00 | 276 | 102.00 | — | — | 314 | 103.83 | |||||||||||||||||||||||||
Total loans at interest rate floors providing support | $ | — | — | $ | 1,788 | 77.86 | $ | 698 | 41.52 | $ | 137 | — | $ | 2,623 | 64.23 |
June 30, | December 31, | |||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||
(dollars in thousands) | Amount | ACL as a % of loans HFI category | Amount | ACL as a % of loans HFI category | ||||||||||||||||||||||
Loan Type: | ||||||||||||||||||||||||||
Commercial and industrial | $ | 11,311 | 0.67 | % | $ | 11,106 | 0.67 | % | ||||||||||||||||||
Construction | 39,920 | 2.44 | % | 39,808 | 2.40 | % | ||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 27,407 | 1.77 | % | 26,141 | 1.66 | % | ||||||||||||||||||||
Residential line of credit | 9,185 | 1.81 | % | 7,494 | 1.51 | % | ||||||||||||||||||||
Multi-family mortgage | 6,828 | 1.32 | % | 6,490 | 1.35 | % | ||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | 8,467 | 0.73 | % | 7,783 | 0.70 | % | ||||||||||||||||||||
Non-owner occupied | 22,877 | 1.22 | % | 21,916 | 1.12 | % | ||||||||||||||||||||
Consumer and other | 14,669 | 3.86 | % | 13,454 | 3.67 | % | ||||||||||||||||||||
Total allowance for credit losses on loans HFI | $ | 140,664 | 1.51 | % | $ | 134,192 | 1.44 | % |
Three Months Ended June 30, | Six Months Ended June 30, | Year Ended December 31, | ||||||||||||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2023 | 2022 | 2022 | |||||||||||||||||||||||||||
Allowance for credit losses on loans HFI at beginning of period | $ | 138,809 | $ | 120,049 | $ | 134,192 | $ | 125,559 | $ | 125,559 | ||||||||||||||||||||||
Charge-offs: | ||||||||||||||||||||||||||||||||
Commercial and industrial | (11) | (1,751) | (57) | (1,755) | (2,087) | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | (16) | (23) | (32) | (23) | (77) | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner-occupied | (144) | — | (144) | — | (15) | |||||||||||||||||||||||||||
Non-owner occupied | — | — | — | — | (268) | |||||||||||||||||||||||||||
Consumer and other | (721) | (614) | (1,426) | (1,189) | (2,254) | |||||||||||||||||||||||||||
Total charge-offs | $ | (892) | $ | (2,388) | $ | (1,659) | $ | (2,967) | $ | (4,701) | ||||||||||||||||||||||
Recoveries: | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 13 | $ | 26 | $ | 80 | $ | 984 | $ | 2,005 | ||||||||||||||||||||||
Construction | 10 | 11 | 10 | 11 | 11 | |||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||
1-to-4 family mortgage | 25 | 14 | 40 | 26 | 54 | |||||||||||||||||||||||||||
Residential line of credit | — | 16 | — | 17 | 17 | |||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||
Owner-occupied | 16 | 15 | 82 | 25 | 88 | |||||||||||||||||||||||||||
Consumer and other | 108 | 348 | 347 | 565 | 766 | |||||||||||||||||||||||||||
Total recoveries | $ | 172 | $ | 430 | $ | 559 | $ | 1,628 | $ | 2,941 | ||||||||||||||||||||||
Net charge-offs | (720) | (1,958) | (1,100) | (1,339) | (1,760) | |||||||||||||||||||||||||||
Provision for credit losses on loans HFI | 2,575 | 8,181 | 7,572 | 2,052 | 10,393 | |||||||||||||||||||||||||||
Allowance for credit losses on loans HFI at the end of period | $ | 140,664 | $ | 126,272 | $ | 140,664 | $ | 126,272 | $ | 134,192 | ||||||||||||||||||||||
Ratio of net charge-offs during the period to average loans outstanding during the period | (0.03) | % | (0.09) | % | (0.02) | % | (0.03) | % | (0.02) | % | ||||||||||||||||||||||
Allowance for credit losses on loans HFI as a percentage of loans at end of period | 1.51 | % | 1.46 | % | 1.51 | % | 1.46 | % | 1.44 | % | ||||||||||||||||||||||
Allowance for credit losses on loans HFI as a percentage of nonaccrual loans HFI | 441.2 | % | 427.5 | % | 441.2 | % | 427.5 | % | 489.2 | % | ||||||||||||||||||||||
Allowance for credit losses on loans HFI as a percentage of nonperforming loans at end of period | 318.7 | % | 286.2 | % | 318.7 | % | 286.2 | % | 292.7 | % | ||||||||||||||||||||||
Provision for credit losses on loans HFI | Net (charge-offs) recoveries | Average loans HFI | Ratio of annualized net (charge-offs) recoveries to average loans HFI | |||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||
Three months ended June 30, 2023 | ||||||||||||||||||||||||||
Commercial and industrial | $ | 192 | $ | 2 | $ | 1,692,181 | — | % | ||||||||||||||||||
Construction | (1,115) | 10 | 1,688,401 | — | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 185 | 9 | 1,555,754 | — | % | |||||||||||||||||||||
Residential line of credit | 151 | — | 505,134 | — | % | |||||||||||||||||||||
Multi-family mortgage | 209 | — | 506,342 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | 643 | (128) | 1,147,722 | (0.04) | % | |||||||||||||||||||||
Non-owner occupied | 1,009 | — | 1,920,016 | — | % | |||||||||||||||||||||
Consumer and other | 1,301 | (613) | 371,734 | (0.66) | % | |||||||||||||||||||||
Total | $ | 2,575 | $ | (720) | $ | 9,387,284 | (0.03) | % | ||||||||||||||||||
Three months ended June 30, 2022 | ||||||||||||||||||||||||||
Commercial and industrial | $ | (783) | $ | (1,725) | $ | 1,430,769 | (0.48) | % | ||||||||||||||||||
Construction | 6,590 | 11 | 1,510,077 | — | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 383 | (9) | 1,403,214 | — | % | |||||||||||||||||||||
Residential line of credit | 314 | 16 | 413,126 | 0.02 | % | |||||||||||||||||||||
Multi-family mortgage | 105 | — | 405,324 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | (1,102) | 15 | 1,032,523 | 0.01 | % | |||||||||||||||||||||
Non-owner occupied | 1,246 | — | 1,795,905 | — | % | |||||||||||||||||||||
Consumer and other | 1,428 | (266) | 332,840 | (0.32) | % | |||||||||||||||||||||
Total | $ | 8,181 | $ | (1,958) | $ | 8,323,778 | (0.09) | % | ||||||||||||||||||
Six Months Ended June 30, 2023 | ||||||||||||||||||||||||||
Commercial and industrial | $ | 182 | $ | 23 | $ | 1,677,865 | — | % | ||||||||||||||||||
Construction | 102 | 10 | 1,688,177 | — | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 1,258 | 8 | 1,561,368 | — | % | |||||||||||||||||||||
Residential line of credit | 1,691 | — | 501,297 | — | % | |||||||||||||||||||||
Multi-family mortgage | 338 | — | 497,654 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | 746 | (62) | 1,137,610 | (0.01) | % | |||||||||||||||||||||
Non-owner occupied | 961 | — | 1,935,222 | — | % | |||||||||||||||||||||
Consumer and other | 2,294 | (1,079) | 367,915 | (0.59) | % | |||||||||||||||||||||
Total | $ | 7,572 | $ | (1,100) | $ | 9,367,108 | (0.02) | % | ||||||||||||||||||
Six Months Ended June 30, 2022 | ||||||||||||||||||||||||||
Commercial and industrial | $ | (4,789) | $ | (771) | $ | 1,383,591 | (0.11) | % | ||||||||||||||||||
Construction | 9,796 | 11 | 1,446,157 | — | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 2,291 | 3 | 1,354,941 | — | % | |||||||||||||||||||||
Residential line of credit | 955 | 17 | 399,707 | 0.01 | % | |||||||||||||||||||||
Multi-family mortgage | (473) | — | 382,753 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | (5,289) | 25 | 1,004,676 | 0.01 | % | |||||||||||||||||||||
Non-owner occupied | (3,232) | — | 1,747,587 | — | % | |||||||||||||||||||||
Consumer and other | 2,793 | (624) | 325,310 | (0.39) | % | |||||||||||||||||||||
Total | $ | 2,052 | $ | (1,339) | $ | 8,044,722 | (0.03) | % | ||||||||||||||||||
Provision for credit losses on loans HFI | Net (charge-offs) recoveries | Average loans HFI | Ratio of net (charge-offs) recoveries to average loans HFI | |||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||
Year ended December 31, 2022 | ||||||||||||||||||||||||||
Commercial and industrial | $ | (4,563) | $ | (82) | $ | 1,466,685 | (0.01) | % | ||||||||||||||||||
Construction | 11,221 | 11 | 1,549,622 | — | % | |||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
1-to-4 family mortgage | 7,060 | (23) | 1,438,801 | — | % | |||||||||||||||||||||
Residential line of credit | 1,574 | 17 | 431,826 | — | % | |||||||||||||||||||||
Multi-family mortgage | (486) | — | 411,509 | — | % | |||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||
Owner-occupied | (4,883) | 73 | 1,060,523 | 0.01 | % | |||||||||||||||||||||
Non-owner occupied | (3,584) | (268) | 1,839,577 | (0.01) | % | |||||||||||||||||||||
Consumer and other | 4,054 | (1,488) | 343,107 | (0.43) | % | |||||||||||||||||||||
Total | $ | 10,393 | $ | (1,760) | $ | 8,541,650 | (0.02) | % |
June 30, | December 31, | |||||||||||||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Fair value | % of total investment securities | Weighted average yield (1) | Fair value | % of total investment securities | Weighted average yield (1) | ||||||||||||||||||||||||||||||||
Treasury securities: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | $ | 61,618 | 4.4 | % | 2.51 | % | $ | 729 | — | % | 2.40 | % | ||||||||||||||||||||||||||
Maturing in one to five years | 46,603 | 3.3 | % | 1.60 | % | 106,951 | 7.3 | % | 2.10 | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Maturing after ten years | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Total Treasury securities | 108,221 | 7.7 | % | 2.10 | % | 107,680 | 7.3 | % | 2.10 | % | ||||||||||||||||||||||||||||
Government agency securities: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Maturing in one to five years | 33,632 | 2.4 | % | 1.56 | % | 27,082 | 1.8 | % | 1.50 | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | 5,941 | 0.4 | % | 1.58 | % | 12,011 | 0.8 | % | 1.70 | % | ||||||||||||||||||||||||||||
Maturing after ten years | 956 | 0.1 | % | 5.04 | % | 969 | 0.1 | % | 3.32 | % | ||||||||||||||||||||||||||||
Total government agency securities | 40,529 | 2.9 | % | 1.64 | % | 40,062 | 2.7 | % | 1.60 | % | ||||||||||||||||||||||||||||
Municipal securities: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | 3,262 | 0.2 | % | 1.88 | % | 3,496 | 0.2 | % | 2.18 | % | ||||||||||||||||||||||||||||
Maturing in one to five years | 18,214 | 1.3 | % | 4.09 | % | 17,775 | 1.2 | % | 2.38 | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | 44,875 | 3.2 | % | 3.83 | % | 39,034 | 2.7 | % | 3.12 | % | ||||||||||||||||||||||||||||
Maturing after ten years | 200,746 | 14.1 | % | 3.00 | % | 204,115 | 13.9 | % | 3.18 | % | ||||||||||||||||||||||||||||
Total obligations of state and municipal subdivisions | 267,097 | 18.8 | % | 3.09 | % | 264,420 | 18.0 | % | 3.10 | % | ||||||||||||||||||||||||||||
Residential and commercial mortgage-backed securities guaranteed by FNMA, GNMA and FHLMC: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | 212 | — | % | 1.81 | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Maturing in one to five years | 3,386 | 0.2 | % | 2.86 | % | 3,834 | 0.3 | % | 2.73 | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | 28,671 | 2.0 | % | 2.79 | % | 23,683 | 1.6 | % | 2.65 | % | ||||||||||||||||||||||||||||
Maturing after ten years | 964,385 | 67.9 | % | 1.86 | % | 1,024,320 | 69.6 | % | 1.84 | % | ||||||||||||||||||||||||||||
Total residential and commercial mortgage- backed securities guaranteed by FNMA, GNMA and FHLMC | 996,654 | 70.1 | % | 1.89 | % | 1,051,837 | 71.5 | % | 1.86 | % | ||||||||||||||||||||||||||||
Corporate securities: | ||||||||||||||||||||||||||||||||||||||
Maturing within one year | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Maturing in one to five years | — | — | % | — | % | 373 | — | % | 5.00 | % | ||||||||||||||||||||||||||||
Maturing in five to ten years | 6,859 | 0.5 | % | 3.94 | % | 6,814 | 0.5 | % | 3.87 | % | ||||||||||||||||||||||||||||
Maturing after ten years | — | — | % | — | % | — | — | % | — | % | ||||||||||||||||||||||||||||
Total Corporate securities | 6,859 | 0.5 | % | 3.94 | % | 7,187 | 0.5 | % | 3.94 | % | ||||||||||||||||||||||||||||
Total available-for-sale debt securities | $ | 1,419,360 | 100.0 | % | 2.14 | % | $ | 1,471,186 | 100.0 | % | 2.10 | % |
June 30, | December 31, | |||||||||||||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | Amount | % of total deposits | Average rate | Amount | % of total deposits | Average rate | ||||||||||||||||||||||||||||||||
Deposit Type | ||||||||||||||||||||||||||||||||||||||
Noninterest-bearing demand | $ | 2,400,288 | 22 | % | — | % | $ | 2,676,631 | 25 | % | — | % | ||||||||||||||||||||||||||
Interest-bearing demand | 2,879,336 | 26 | % | 2.74 | % | 3,059,984 | 28 | % | 0.70 | % | ||||||||||||||||||||||||||||
Money market | 3,548,042 | 33 | % | 3.19 | % | 3,226,102 | 30 | % | 0.80 | % | ||||||||||||||||||||||||||||
Savings deposits | 423,933 | 4 | % | 0.06 | % | 471,143 | 4 | % | 0.05 | % | ||||||||||||||||||||||||||||
Customer time deposits | 1,381,176 | 13 | % | 2.77 | % | 1,420,131 | 13 | % | 0.99 | % | ||||||||||||||||||||||||||||
Brokered and internet time deposits | 239,480 | 2 | % | 5.11 | % | 1,843 | — | % | 1.36 | % | ||||||||||||||||||||||||||||
Total deposits | $ | 10,872,255 | 100 | % | 2.16 | % | $ | 10,855,834 | 100 | % | 0.54 | % | ||||||||||||||||||||||||||
Customer Time Deposits | ||||||||||||||||||||||||||||||||||||||
0.00-1.00% | $ | 132,849 | 10 | % | $ | 387,739 | 27 | % | ||||||||||||||||||||||||||||||
1.01-2.00% | 163,644 | 12 | % | 341,721 | 24 | % | ||||||||||||||||||||||||||||||||
2.01-3.00% | 71,101 | 5 | % | 89,916 | 6 | % | ||||||||||||||||||||||||||||||||
3.01-4.00% | 394,121 | 28 | % | 342,576 | 24 | % | ||||||||||||||||||||||||||||||||
4.01-5.00% | 527,269 | 38 | % | 224,308 | 16 | % | ||||||||||||||||||||||||||||||||
Above 5.00% | 92,192 | 7 | % | 33,871 | 3 | % | ||||||||||||||||||||||||||||||||
Total customer time deposits | $ | 1,381,176 | 100 | % | $ | 1,420,131 | 100 | % | ||||||||||||||||||||||||||||||
Brokered and Internet Time Deposits | ||||||||||||||||||||||||||||||||||||||
0.00-1.00% | $ | 2,081 | 1 | % | $ | 99 | 5 | % | ||||||||||||||||||||||||||||||
1.01-2.00% | 980 | — | % | 747 | 41 | % | ||||||||||||||||||||||||||||||||
2.01-3.00% | 11,005 | 5 | % | 747 | 41 | % | ||||||||||||||||||||||||||||||||
3.01-4.00% | 18,893 | 8 | % | 250 | 13 | % | ||||||||||||||||||||||||||||||||
4.01-5.00% | 20,059 | 8 | % | — | — | % | ||||||||||||||||||||||||||||||||
Above 5.00% | 186,462 | 78 | % | — | — | % | ||||||||||||||||||||||||||||||||
Total brokered and internet time deposits | $ | 239,480 | 100 | % | $ | 1,843 | 100 | % | ||||||||||||||||||||||||||||||
Total time deposits | $ | 1,620,656 | $ | 1,421,974 |
June 30, | December 31, | |||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||
(dollars in thousands) | Amount | % of total deposits | Amount | % of total deposits | ||||||||||||||||||||||
Deposits by customer segment(1) | ||||||||||||||||||||||||||
Consumer | $ | 4,918,641 | 45 | % | $ | 4,985,544 | 46 | % | ||||||||||||||||||
Commercial | 4,029,376 | 37 | % | 3,796,698 | 35 | % | ||||||||||||||||||||
Public | 1,924,238 | 18 | % | 2,073,592 | 19 | % | ||||||||||||||||||||
Total deposits | $ | 10,872,255 | 100 | % | $ | 10,855,834 | 100 | % |
June 30, 2023 | ||||||||||||||
(dollars in thousands) | Amount | Weighted average interest rate at period end | ||||||||||||
Time deposits of $250 and less | ||||||||||||||
Months to maturity: | ||||||||||||||
Three or less | $ | 170,059 | 2.76 | % | ||||||||||
Over Three to Six | 196,672 | 3.01 | % | |||||||||||
Over Six to Twelve | 371,130 | 3.59 | % | |||||||||||
Over Twelve | 441,054 | 3.71 | % | |||||||||||
Total | $ | 1,178,915 | 3.42 | % | ||||||||||
Time deposits of greater than $250 | ||||||||||||||
Months to maturity: | ||||||||||||||
Three or less | $ | 56,861 | 2.96 | % | ||||||||||
Over Three to Six | 82,866 | 3.39 | % | |||||||||||
Over Six to Twelve | 168,639 | 4.02 | % | |||||||||||
Over Twelve | 133,375 | 3.78 | % | |||||||||||
Total | $ | 441,741 | 3.69 | % |
June 30, | December 31, | |||||||||||||
2023 | 2022 | |||||||||||||
Estimated insured or collateralized deposits(2) | $ | 7,858,761 | $ | 7,288,641 | ||||||||||
Estimated uninsured deposits(1) | $ | 5,041,978 | $ | 5,644,534 | ||||||||||
Estimated uninsured and uncollateralized deposits(2) | $ | 3,013,494 | $ | 3,567,193 | ||||||||||
Estimated uninsured and uncollateralized deposits as a % of total deposits(2) | 27.7 | % | 32.9 | % |
June 30, | December 31, | |||||||||||||
(dollars in thousands) | 2023 | 2022 | ||||||||||||
Current on-balance sheet liquidity: | ||||||||||||||
Cash and cash equivalents | $ | 1,160,354 | $ | 1,027,052 | ||||||||||
Unpledged available-for-sale debt securities | 281,098 | 280,165 | ||||||||||||
Equity securities, at fair value | 3,031 | 2,990 | ||||||||||||
Total on-balance sheet liquidity | $ | 1,444,483 | $ | 1,310,207 | ||||||||||
Available sources of liquidity: | ||||||||||||||
Unsecured borrowing capacity(1) | $ | 3,396,674 | $ | 3,595,812 | ||||||||||
FHLB remaining borrowing capacity | 548,052 | 829,959 | ||||||||||||
Federal Reserve discount window | 2,476,347 | 2,470,000 | ||||||||||||
Total available sources of liquidity | $ | 6,421,073 | $ | 6,895,771 | ||||||||||
On-balance sheet liquidity as a percentage of total assets | 11.2 | % | 10.2 | % | ||||||||||
On-balance sheet liquidity and available sources of liquidity as a percentage of estimated uninsured and uncollateralized deposits(2) | 261.0 | % | 230.0 | % | ||||||||||
June 30, 2023 | FB Financial Corporation | FirstBank | To be Well-Capitalized(1) | |||||||||||||||||
Total Risk-Based Capital Ratio | 13.9 | % | 13.6 | % | 10.0 | % | ||||||||||||||
Tier 1 Capital Ratio | 11.9 | % | 11.7 | % | 8.0 | % | ||||||||||||||
Common Equity Tier 1 Ratio(CET1) | 11.7 | % | 11.7 | % | 6.5 | % | ||||||||||||||
Leverage Ratio | 10.7 | % | 10.4 | % | 5.0 | % |
Percentage change in: | ||||||||||||||
Net interest income (1) | ||||||||||||||
Change in interest rates | June 30, | December 31, | ||||||||||||
(in basis points) | 2023 | 2022 | ||||||||||||
+400 | 14.8 | % | 20.6 | % | ||||||||||
+300 | 12.6 | % | 15.1 | % | ||||||||||
+200 | 9.61 | % | 10.8 | % | ||||||||||
+100 | 5.45 | % | 5.98 | % | ||||||||||
-100 | (5.92) | % | (6.32) | % | ||||||||||
-200 | (11.9) | % | (13.2) | % |
Percentage change in: | ||||||||||||||
Economic value of equity (2) | ||||||||||||||
Change in interest rates | June 30, | December 31, | ||||||||||||
(in basis points) | 2023 | 2022 | ||||||||||||
+400 | (8.17) | % | (9.90) | % | ||||||||||
+300 | (4.02) | % | (7.00) | % | ||||||||||
+200 | (0.70) | % | (4.00) | % | ||||||||||
+100 | 0.82 | % | (1.66) | % | ||||||||||
-100 | (3.26) | % | 0.99 | % | ||||||||||
-200 | (8.84) | % | 1.07 | % |
Exhibit Number | Description | ||||
101.INS | Inline XBRL Instance Document* | ||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document* | ||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document* | ||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document* | ||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document* | ||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document* | ||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
* | Filed herewith. | ||||
** | Furnished herewith. | ||||
† | Represents a management contract or a compensatory plan or arrangement. |
FB Financial Corporation | ||||||||
/s/ Michael M. Mettee | ||||||||
August 4, 2023 | Michael M. Mettee Chief Financial Officer (Principal Financial Officer) | |||||||
/s/ Jonathan Pennington | ||||||||
August 4, 2023 | Jonathan Pennington Chief Accounting Officer (Principal Accounting Officer) |
1. | I have reviewed this quarterly report on Form 10-Q of FB Financial Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
Date: August 4, 2023 | /s/ Christopher T. Holmes | ||||||||||
Christopher T. Holmes | |||||||||||
President and Chief Executive Officer | |||||||||||
(Principal Executive Officer) |
1. | I have reviewed this quarterly report on Form 10-Q of FB Financial Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
Date: August 4, 2023 | /s/ Michael M. Mettee | ||||||||||
Michael M. Mettee | |||||||||||
Chief Financial Officer | |||||||||||
(Principal Financial Officer) |
Date: August 4, 2023 | /s/ Christopher T. Holmes | ||||||||||
Christopher T. Holmes | |||||||||||
President and Chief Executive Officer | |||||||||||
(Principal Executive Officer) | |||||||||||
Date: August 4, 2023 | /s/ Michael M. Mettee | ||||||||||
Michael M. Mettee | |||||||||||
Chief Financial Officer | |||||||||||
(Principal Financial Officer) |