UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2021March 31, 2022
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________ to ________
Commission File Number 001-37875
FB FINANCIAL CORPORATION
(Exact name of Registrantregistrant as specified in its Charter)charter)
| | | | | |
Tennessee | 62-1216058 |
( State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
211 Commerce Street, Suite 300 Nashville, Tennessee | 37201 |
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (615) 564-1212
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | | | | |
Title of each class | | Trading SymbolSymbol(s) | | Name of each exchange on which registered | |
Common Stock, Par Value $1.00 Per Share | | FBK | | New York Stock Exchange | |
Indicate by check mark whether the Registrant:registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrantregistrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the Registrantregistrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrantregistrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | | | | | | | | | | | | | |
Large accelerated filer | | ☐☒ | | | Accelerated filer | | ☒☐ |
Non-accelerated filer | | ☐ | | | Small reporting company | | ☐ |
Emerging growth company | | ☒☐ | | | | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒☐
Indicate by check mark whether the Registrantregistrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares of Registrant’sregistrant’s Common Stock outstanding as of July 30, 2021May 9, 2022 was 47,363,275.47,234,776.
Table of Contents
| | | | | | | | |
| | Page |
PART I. | | |
| | |
Item 1. | | |
| | |
| | |
| | |
| | |
| | |
| | 10 |
Item 2. | | |
Item 3. | | |
Item 4. | | |
Part II. | | |
Item 1. | | |
Item 1A. | | |
Item 2. | | |
Item 6. | | |
| |
GLOSSARY OF ABBREVIATIONS AND ACRONYMS
As used in this report,Quarterly Report on Form 10-Q for the quarter ended March 31, 2022 (this "Report"), references to “we,” “our,” “us,” “FB Financial,” or “the Company” refer to FB Financial Corporation, a Tennessee corporation, and our wholly ownedwholly-owned banking subsidiary, FirstBank, a Tennessee state-chartered bank, unless otherwise indicated or the context otherwise requires. References to “Bank” or “FirstBank” refer to FirstBank, our wholly ownedwholly-owned banking subsidiary.
The acronyms and abbreviations identified below are used in the Notes to the Consolidated Financial Statements (Unaudited) as well as in the Management’s Discussiondiscussion and Analysisanalysis of Financial Conditionfinancial condition and Resultsresults of Operations.operations. You may find it helpful to refer to this page as you read this report.Report.
| | | | | | | | | | | | | | |
ACL | Allowance For Credit Losses | | GAAP | U.S. generally accepted accounting principles |
AFS | Available-for-Salefor credit losses | | GNMA | Government National Mortgage Association |
AFS | Available-for-sale | | IRLC | Interest rate lock commitment |
ALCO | Asset Liability Management Committee | | IPOLIBOR | Initial Public OfferingLondon Interbank Offered Rate |
AOCI | Accumulated other comprehensive income | | LTIP | Long-term incentive plan |
ASC | Accounting Standard Codification | | IRCMBS | Internal Revenue CodeMortgage‑backed securities |
ASU | Accounting Standard Update | | MSR | Mortgage Servicing Rightsservicing rights |
CAA | Consolidated Appropriations Act | | JOBS ActNIM | Jumpstart Our Business Startups ActNet interest margin |
CARES | Coronavirus Aid, Relief, and Economic Security Act | | LIBOROREO | London Interbank Offered RateOther real estate owned |
CECL | Current Expected Credit Lossesexpected credit losses | | LTIPPCD | Long-Term Incentive PlanPurchased credit deteriorated |
CEO | Chief Executive Officer | | MSAPPP | Metropolitan Statistical AreasPaycheck Protection Program |
CET1 | Common Equity Tier 1 | | MSRPSU | Mortgage Servicing RightsPerformance-based restricted stock units |
CMACOVID-19 | Cash Management AdvancesCoronavirus pandemic | | NIMREIT | Net Interest MarginReal estate investment trust |
CPR | Conditional Prepayment Rateprepayment rate | | OCCROAA | Office of the Comptroller of the CurrencyReturn on average total assets |
CRE | Commercial Real Estatereal estate | | OREOROAE | Other Real Estate OwnedReturn on average shareholders' equity |
EPS | Earnings per Shareshare | | PCDROATCE | Purchased Credit DeterioratedReturn on average tangible common equity |
ESPP | Employee Stock Purchase Plan | | PPPROU | Paycheck Protection ProgramRight-of-use |
EVE | Economic Valuevalue of Equityequity | | PSURSU | Performance-based Restricted Stock Unitsstock units |
FASB | Financial Accounting Standards Board | | REITSBA | Real Estate Investment Trust |
FBIN | FirstBank Investments of Nevada, Inc. | | ROAA | Return on Average Total Assets |
FBIT | FirstBank Investments of Tennessee, Inc. | | ROAE | Return on Average Shareholders' Equity |
FBPC | FirstBank Preferred Capital, Inc. | | ROATCE | Return on Average Tangible Common Equity |
FBRM | FirstBank Risk Management | | ROU | Right-of-useSmall Business Administration |
FDIC | Federal Deposit Insurance Corporation | | RSUSDN List | Restricted Stock UnitsSpecially Designated Nationals and Blocked Persons |
FHLBFederal Reserve | Board of Governors of the Federal Home Loan Bank | | SBA | Small Business Administration |
FHLMC | Federal Home Loan Mortgage CorporationReserve System | | SEC | U.S. Securities and Exchange Commission |
FNBFHLB | Farmers NationalFederal 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 Restructuringdebt restructuring |
FTEGAAP | Full Time EquivalentU.S. generally accepted accounting principles | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
PART I - FINANCIAL INFORMATION
ITEM 1 - CONSOLIDATED FINANCIAL STATEMENTS
FB Financial Corporation and subsidiaries
Consolidated balance sheets
(Amounts are in thousands except share and per share amounts)
| | | | June 30, | | December 31, | | | March 31, | | December 31, | |
| | | 2021 (Unaudited) | | 2020 | | | | 2022 (Unaudited) | | 2021 | | |
ASSETS | ASSETS | | | | | ASSETS | | | | | |
Cash and due from banks | Cash and due from banks | | $ | 60,908 | | | $ | 110,991 | | Cash and due from banks | | $ | 61,637 | | | $ | 91,333 | | |
Federal funds sold and reverse repurchase agreements | Federal funds sold and reverse repurchase agreements | | 59,321 | | | 121,153 | | Federal funds sold and reverse repurchase agreements | | 134,763 | | | 128,087 | | |
Interest-bearing deposits in financial institutions | Interest-bearing deposits in financial institutions | | 1,596,868 | | | 1,085,754 | | Interest-bearing deposits in financial institutions | | 1,546,911 | | | 1,578,320 | | |
Cash and cash equivalents | Cash and cash equivalents | | 1,717,097 | | | 1,317,898 | | Cash and cash equivalents | | 1,743,311 | | | 1,797,740 | | |
Investments: | Investments: | | Investments: | | |
Available-for-sale debt securities, at fair value | Available-for-sale debt securities, at fair value | | 1,404,372 | | | 1,172,400 | | Available-for-sale debt securities, at fair value | | 1,683,525 | | | 1,678,525 | | |
Equity securities, at fair value | Equity securities, at fair value | | 4,803 | | | 4,591 | | Equity securities, at fair value | | 3,213 | | | 3,367 | | |
Federal Home Loan Bank stock, at cost | Federal Home Loan Bank stock, at cost | | 29,411 | | | 31,232 | | Federal Home Loan Bank stock, at cost | | 34,433 | | | 32,217 | | |
Loans held for sale, at fair value | Loans held for sale, at fair value | | 821,529 | | | 899,173 | | Loans held for sale, at fair value | | 396,728 | | | 752,223 | | |
Loans | Loans | | 7,198,954 | | | 7,082,959 | | Loans | | 8,004,976 | | | 7,604,662 | | |
Less: allowance for credit losses | Less: allowance for credit losses | | 144,663 | | | 170,389 | | Less: allowance for credit losses | | 120,049 | | | 125,559 | | |
Net loans | Net loans | | 7,054,291 | | | 6,912,570 | | Net loans | | 7,884,927 | | | 7,479,103 | | |
Premises and equipment, net | Premises and equipment, net | | 142,596 | | | 145,115 | | Premises and equipment, net | | 142,550 | | | 143,739 | | |
Other real estate owned, net | Other real estate owned, net | | 11,986 | | | 12,111 | | Other real estate owned, net | | 9,721 | | | 9,777 | | |
Operating lease right-of-use assets | Operating lease right-of-use assets | | 45,423 | | | 49,537 | | Operating lease right-of-use assets | | 41,037 | | | 41,686 | | |
Interest receivable | Interest receivable | | 42,083 | | | 43,603 | | Interest receivable | | 39,069 | | | 38,528 | | |
Mortgage servicing rights, at fair value | Mortgage servicing rights, at fair value | | 101,615 | | | 79,997 | | Mortgage servicing rights, at fair value | | 144,675 | | | 115,512 | | |
Goodwill | Goodwill | | 242,561 | | | 242,561 | | Goodwill | | 242,561 | | | 242,561 | | |
Core deposit and other intangibles, net | Core deposit and other intangibles, net | | 19,592 | | | 22,426 | | Core deposit and other intangibles, net | | 15,709 | | | 16,953 | | |
Bank-owned life insurance | | Bank-owned life insurance | | 74,232 | | | 73,519 | | |
Other assets | Other assets | | 281,008 | | | 274,116 | | Other assets | | 218,500 | | | 172,236 | | |
Total assets | Total assets | | $ | 11,918,367 | | | $ | 11,207,330 | | Total assets | | $ | 12,674,191 | | | $ | 12,597,686 | | |
LIABILITIES | LIABILITIES | | | LIABILITIES | | | |
Deposits | Deposits | | Deposits | | |
Noninterest-bearing | Noninterest-bearing | | $ | 2,484,982 | | | $ | 2,274,103 | | Noninterest-bearing | | $ | 2,787,698 | | | $ | 2,740,214 | | |
Interest-bearing checking | Interest-bearing checking | | 3,015,253 | | | 2,491,765 | | Interest-bearing checking | | 3,639,779 | | | 3,418,666 | | |
Money market and savings | Money market and savings | | 3,421,281 | | | 3,254,915 | | Money market and savings | | 3,513,485 | | | 3,546,936 | | |
Customer time deposits | Customer time deposits | | 1,241,540 | | | 1,375,695 | | Customer time deposits | | 1,046,899 | | | 1,103,594 | | |
Brokered and internet time deposits | Brokered and internet time deposits | | 40,900 | | | 61,559 | | Brokered and internet time deposits | | 8,417 | | | 27,487 | | |
Total deposits | Total deposits | | 10,203,956 | | | 9,458,037 | | Total deposits | | 10,996,278 | | | 10,836,897 | | |
Borrowings | Borrowings | | 183,962 | | | 238,324 | | Borrowings | | 155,733 | | | 171,778 | | |
Operating lease liabilities | Operating lease liabilities | | 50,396 | | | 55,187 | | Operating lease liabilities | | 45,528 | | | 46,367 | | |
Accrued expenses and other liabilities | Accrued expenses and other liabilities | | 108,239 | | | 164,400 | | Accrued expenses and other liabilities | | 96,783 | | | 109,949 | | |
Total liabilities | Total liabilities | | 10,546,553 | | | 9,915,948 | | Total liabilities | | 11,294,322 | | | 11,164,991 | | |
Commitments and contingencies (Note 9) | | 0 | | 0 | |
Commitments and contingencies (Note 16) | | Commitments and contingencies (Note 16) | | 0 | | 0 | |
SHAREHOLDERS' EQUITY | SHAREHOLDERS' EQUITY | | SHAREHOLDERS' EQUITY | | |
Common stock, $1 par value per share; 75,000,000 shares authorized; 47,360,950 and 47,220,743 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively | | 47,361 | | | 47,222 | | |
Common stock, $1 par value per share; 75,000,000 shares authorized; 47,487,874 and 47,549,241 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively | | Common stock, $1 par value per share; 75,000,000 shares authorized; 47,487,874 and 47,549,241 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively | | 47,488 | | | 47,549 | | |
Additional paid-in capital | Additional paid-in capital | | 902,782 | | | 898,847 | | Additional paid-in capital | | 888,168 | | | 892,529 | | |
Retained earnings | Retained earnings | | 403,173 | | | 317,625 | | Retained earnings | | 515,664 | | | 486,666 | | |
Accumulated other comprehensive income, net | | 18,405 | | | 27,595 | | |
Accumulated other comprehensive (loss) income, net | | Accumulated other comprehensive (loss) income, net | | (71,544) | | | 5,858 | | |
Total FB Financial Corporation common shareholders' equity | Total FB Financial Corporation common shareholders' equity | | 1,371,721 | | | 1,291,289 | | Total FB Financial Corporation common shareholders' equity | | 1,379,776 | | | 1,432,602 | | |
Noncontrolling interest | Noncontrolling interest | | 93 | | | 93 | | Noncontrolling interest | | 93 | | | 93 | | |
Total equity | Total equity | | 1,371,814 | | | 1,291,382 | | Total equity | | 1,379,869 | | | 1,432,695 | | |
Total liabilities and shareholders' equity | Total liabilities and shareholders' equity | | $ | 11,918,367 | | | $ | 11,207,330 | | Total liabilities and shareholders' equity | | $ | 12,674,191 | | | $ | 12,597,686 | | |
See the accompanying notes to the consolidated financial statements.
FB Financial Corporation and subsidiaries
Consolidated statements of income
(Unaudited)
(Amounts are in thousands except share and per share amounts)
5
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | | Three Months Ended March 31, |
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | | | | | 2022 | | | 2021 | | |
Interest income: | Interest income: | | | | | | | Interest income: | | | | | | |
Interest and fees on loans | Interest and fees on loans | | $ | 89,861 | | | $ | 61,092 | | | $ | 179,273 | | | $ | 124,846 | | | Interest and fees on loans | | | $ | 86,864 | | | $ | 89,412 | | |
Interest on securities | Interest on securities | | | Interest on securities | | | | |
Taxable | Taxable | | 3,844 | | | 2,619 | | | 6,663 | | | 5,675 | | | Taxable | | | 5,420 | | | 2,819 | | |
Tax-exempt | Tax-exempt | | 1,933 | | | 1,590 | | | 3,889 | | | 3,023 | | | Tax-exempt | | | 1,866 | | | 1,956 | | |
Other | Other | | 691 | | | 306 | | | 1,289 | | | 1,737 | | | Other | | | 977 | | | 598 | | |
Total interest income | Total interest income | | 96,329 | | | 65,607 | | | 191,114 | | | 135,281 | | | Total interest income | | | 95,127 | | | 94,785 | | |
| Interest expense: | Interest expense: | | | Interest expense: | | | | |
Deposits | Deposits | | 7,919 | | | 9,309 | | | 17,745 | | | 21,477 | | | Deposits | | | 5,462 | | | 9,826 | | |
Borrowings | Borrowings | | 1,847 | | | 961 | | | 4,230 | | | 2,218 | | | Borrowings | | | 1,483 | | | 2,383 | | |
Total interest expense | Total interest expense | | 9,766 | | | 10,270 | | | 21,975 | | | 23,695 | | | Total interest expense | | | 6,945 | | | 12,209 | | |
Net interest income | Net interest income | | 86,563 | | | 55,337 | | | 169,139 | | | 111,586 | | | Net interest income | | | 88,182 | | | 82,576 | | |
Provision for credit losses | Provision for credit losses | | (12,885) | | | 24,039 | | | (24,517) | | | 52,003 | | | Provision for credit losses | | | (6,129) | | | (11,632) | | |
Provision for credit losses on unfunded commitments | Provision for credit losses on unfunded commitments | | (954) | | | 1,882 | | | (3,176) | | | 3,483 | | | Provision for credit losses on unfunded commitments | | | 1,882 | | | (2,222) | | |
Net interest income after provisions for credit losses | Net interest income after provisions for credit losses | | 100,402 | | | 29,416 | | | 196,832 | | | 56,100 | | | Net interest income after provisions for credit losses | | | 92,429 | | | 96,430 | | |
| Noninterest income: | Noninterest income: | | | Noninterest income: | | | | |
Mortgage banking income | Mortgage banking income | | 35,499 | | | 72,168 | | | 90,831 | | | 104,913 | | | Mortgage banking income | | | 29,531 | | | 55,332 | | |
Service charges on deposit accounts | Service charges on deposit accounts | | 2,266 | | | 1,858 | | | 4,605 | | | 4,421 | | | Service charges on deposit accounts | | | 2,914 | | | 2,339 | | |
ATM and interchange fees | ATM and interchange fees | | 5,381 | | | 3,606 | | | 9,722 | | | 6,740 | | | ATM and interchange fees | | | 5,087 | | | 4,341 | | |
Investment services and trust income | Investment services and trust income | | 2,999 | | | 1,368 | | | 5,007 | | | 3,065 | | | Investment services and trust income | | | 2,132 | | | 2,008 | | |
Gain (loss) from securities, net | | 144 | | | (28) | | | 227 | | | 35 | | | |
(Loss) gain from securities, net | | (Loss) gain from securities, net | | | (152) | | | 83 | | |
(Loss) gain on sales or write-downs of other real estate owned | (Loss) gain on sales or write-downs of other real estate owned | | (23) | | | 86 | | | 473 | | | 137 | | | (Loss) gain on sales or write-downs of other real estate owned | | | (498) | | | 496 | | |
Loss from other assets | | (4) | | | (54) | | | (15) | | | (382) | | | |
Gain (loss) from other assets | | Gain (loss) from other assets | | | 64 | | | (11) | | |
Other income | Other income | | 3,038 | | | 2,487 | | | 5,180 | | | 5,262 | | | Other income | | | 2,314 | | | 2,142 | | |
Total noninterest income | Total noninterest income | | 49,300 | | | 81,491 | | | 116,030 | | | 124,191 | | | Total noninterest income | | | 41,392 | | | 66,730 | | |
| Noninterest expenses: | Noninterest expenses: | | | Noninterest expenses: | | | | |
Salaries, commissions and employee benefits | Salaries, commissions and employee benefits | | 62,367 | | | 55,258 | | | 126,938 | | | 98,880 | | | Salaries, commissions and employee benefits | | | 59,443 | | | 64,571 | | |
Occupancy and equipment expense | Occupancy and equipment expense | | 5,356 | | | 4,096 | | | 11,205 | | | 8,274 | | | Occupancy and equipment expense | | | 5,403 | | | 5,849 | | |
Legal and professional fees | Legal and professional fees | | 2,090 | | | 1,952 | | | 4,524 | | | 3,510 | | | Legal and professional fees | | | 2,607 | | | 2,434 | | |
Data processing | Data processing | | 2,542 | | | 2,782 | | | 4,861 | | | 5,235 | | | Data processing | | | 2,481 | | | 2,319 | | |
Merger costs | | 0 | | | 1,586 | | | 0 | | | 4,636 | | | |
| Amortization of core deposit and other intangibles | Amortization of core deposit and other intangibles | | 1,394 | | | 1,205 | | | 2,834 | | | 2,408 | | | Amortization of core deposit and other intangibles | | | 1,244 | | | 1,440 | | |
| Advertising | Advertising | | 3,559 | | | 2,591 | | | 5,812 | | | 4,980 | | | Advertising | | | 4,033 | | | 2,253 | | |
Other expense | Other expense | | 15,652 | | | 11,109 | | | 31,484 | | | 21,215 | | | Other expense | | | 14,061 | | | 15,832 | | |
Total noninterest expense | Total noninterest expense | | 92,960 | | | 80,579 | | | 187,658 | | | 149,138 | | | Total noninterest expense | | | 89,272 | | | 94,698 | | |
| Income before income taxes | Income before income taxes | | 56,742 | | | 30,328 | | | 125,204 | | | 31,153 | | | Income before income taxes | | | 44,549 | | | 68,462 | | |
Income tax expense | Income tax expense | | 13,440 | | | 7,455 | | | 29,028 | | | 7,535 | | | Income tax expense | | | 9,313 | | | 15,588 | | |
Net income applicable to FB Financial Corporation and noncontrolling interest | Net income applicable to FB Financial Corporation and noncontrolling interest | | 43,302 | | | 22,873 | | | 96,176 | | | 23,618 | | | Net income applicable to FB Financial Corporation and noncontrolling interest | | | 35,236 | | | 52,874 | | |
Net income applicable to noncontrolling interest | Net income applicable to noncontrolling interest | | 8 | | | 0 | | | 8 | | | 0 | | | Net income applicable to noncontrolling interest | | | — | | | — | | |
Net income applicable to FB Financial Corporation | Net income applicable to FB Financial Corporation | | $ | 43,294 | | | $ | 22,873 | | | $ | 96,168 | | | $ | 23,618 | | | Net income applicable to FB Financial Corporation | | | $ | 35,236 | | | $ | 52,874 | | |
| Earnings per common share | Earnings per common share | | | Earnings per common share | | | | |
Basic | Basic | | $ | 0.91 | | | $ | 0.71 | | | $ | 2.03 | | | $ | 0.75 | | | Basic | | | $ | 0.74 | | | $ | 1.12 | | |
Diluted | Diluted | | 0.90 | | | 0.70 | | | 2.00 | | | 0.74 | | | Diluted | | | $ | 0.74 | | | $ | 1.10 | | |
See the accompanying notes to the consolidated financial statements.
FB Financial Corporation and subsidiaries
Consolidated statements of comprehensive (loss) income
(Unaudited)
(Amounts are in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | | 2020 | | | 2021 | | | 2020 | | | |
Net income | | $ | 43,302 | | | $ | 22,873 | | | $ | 96,176 | | | $ | 23,618 | | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | |
Net change in unrealized gain in available-for-sale securities, net of tax expenses (benefits) of $798, $429, $(2,654) and $4,704 | | 2,286 | | | 1,209 | | | (9,562) | | | 13,303 | | | |
Reclassification adjustment for gain on sale of securities included in net income, net of tax expenses of $2, $0, $4 and $0 | | (6) | | | 0 | | | (11) | | | 0 | | | |
Net change in unrealized loss in hedging activities, net of tax expenses (benefits) of $23, $(40), $135 and $(443) | | 67 | | | (112) | | | 383 | | | (1,257) | | | |
Reclassification adjustment for gain on hedging activities, net of tax expenses of $0, $52, $0 and $104 | | 0 | | | (148) | | | 0 | | | (295) | | | |
Total other comprehensive income (loss), net of tax | | 2,347 | | | 949 | | | (9,190) | | | 11,751 | | | |
Comprehensive income | | 45,649 | | | 23,822 | | | 86,986 | | | 35,369 | | | |
Comprehensive income applicable to noncontrolling interests | | 8 | | | 0 | | | 8 | | | 0 | | | |
Comprehensive income applicable to FB Financial Corporation | | $ | 45,641 | | | $ | 23,822 | | | $ | 86,978 | | | $ | 35,369 | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | Three Months Ended March 31, |
| | | | | | 2022 | | | 2021 | | | |
Net income | | | | | | $ | 35,236 | | | $ | 52,874 | | | |
Other comprehensive loss, net of tax: | | | | | | | | | | |
Net change in unrealized loss in available-for-sale securities, net of tax benefits of $(27,483) and $(3,452) | | | | | | (78,175) | | | (11,848) | | | |
Reclassification adjustment for gain on sale of securities included in net income, net of tax expenses of $1 and $2 | | | | | | (1) | | | (5) | | | |
Net change in unrealized gain in hedging activities, net of tax expenses of $273 and $112 | | | | | | 774 | | | 316 | | | |
| | | | | | | | | | |
Total other comprehensive loss, net of tax | | | | | | (77,402) | | | (11,537) | | | |
Comprehensive (loss) income | | | | | | (42,166) | | | 41,337 | | | |
Comprehensive income applicable to noncontrolling interest | | | | | | — | | | — | | | |
Comprehensive (loss) income applicable to FB Financial Corporation | | | | | | $ | (42,166) | | | $ | 41,337 | | | |
See the accompanying notes to the consolidated financial statements.
FB Financial Corporation and subsidiaries
Consolidated statements of changes in shareholders’ equity
(Unaudited)
(Amounts are in thousands except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common stock | | Additional paid-in capital | | Retained earnings | | Accumulated other comprehensive income, net | | Total common shareholders' equity | | Noncontrolling interests | | Total shareholders' equity |
Balance at March 31, 2021 | | $ | 47,332 | | | $ | 900,521 | | | $ | 365,192 | | | $ | 16,058 | | | $ | 1,329,103 | | | $ | 93 | | | $ | 1,329,196 | |
| | | | | | | | | | | | | | |
Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 43,294 | | | — | | | 43,294 | | | 8 | | | 43,302 | |
Other comprehensive income, net of taxes | | — | | | — | | | — | | | 2,347 | | | 2,347 | | | — | | | 2,347 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Stock based compensation expense | | 2 | | | 2,513 | | | — | | | — | | | 2,515 | | | — | | | 2,515 | |
Restricted stock units vested and distributed, net of shares withheld | | 27 | | | (252) | | | — | | | — | | | (225) | | | — | | | (225) | |
Shares issued under employee stock purchase program | | — | | | — | | | — | | | — | | | — | | | — | | | 0 | |
Dividends declared ($0.11 per share) | | — | | | — | | | (5,313) | | | — | | | (5,313) | | | — | | | (5,313) | |
Noncontrolling interest distribution | | — | | | — | | | — | | | — | | | — | | | (8) | | | (8) | |
Balance at June 30, 2021 | | $ | 47,361 | | | $ | 902,782 | | | $ | 403,173 | | | $ | 18,405 | | | $ | 1,371,721 | | | $ | 93 | | | $ | 1,371,814 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Balance at December 31, 2020 | | $ | 47,222 | | | $ | 898,847 | | | $ | 317,625 | | | $ | 27,595 | | | $ | 1,291,289 | | | $ | 93 | | | $ | 1,291,382 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 96,168 | | | — | | | 96,168 | | | 8 | | | 96,176 | |
Other comprehensive income, net of taxes | | — | | | — | | | — | | | (9,190) | | | (9,190) | | | — | | | (9,190) | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Stock based compensation expense | | 5 | | | 5,176 | | | — | | | — | | | 5,181 | | | — | | | 5,181 | |
Restricted stock units vested and distributed, net of shares withheld | | 112 | | | (2,052) | | | — | | | — | | | (1,940) | | | — | | | (1,940) | |
Shares issued under employee stock purchase program | | 22 | | | 811 | | | — | | | — | | | 833 | | | — | | | 833 | |
Dividends declared ($0.22 per share) | | — | | | — | | | (10,620) | | | — | | | (10,620) | | | — | | | (10,620) | |
Noncontrolling interest distribution | | — | | | — | | | — | | | — | | | — | | | (8) | | | (8) | |
Balance at June 30, 2021 | | $ | 47,361 | | | $ | 902,782 | | | $ | 403,173 | | | $ | 18,405 | | | $ | 1,371,721 | | | $ | 93 | | | $ | 1,371,814 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | Common stock | | Additional paid-in capital | | Retained earnings | | Accumulated other comprehensive income (loss), net | | Total common shareholders' equity | | Noncontrolling interests | | Total shareholders' equity |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Balance at December 31, 2020 | | $ | 47,222 | | | $ | 898,847 | | | $ | 317,625 | | | $ | 27,595 | | | $ | 1,291,289 | | | $ | 93 | | | $ | 1,291,382 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 52,874 | | | — | | | 52,874 | | | — | | | 52,874 | |
Other comprehensive loss, net of taxes | | — | | | — | | | — | | | (11,537) | | | (11,537) | | | — | | | (11,537) | |
| | | | | | | | | | | | | | |
Stock based compensation expense | | 3 | | | 2,663 | | | — | | | — | | | 2,666 | | | — | | | 2,666 | |
Restricted stock units vested and distributed, net of shares withheld | | 85 | | | (1,800) | | | — | | | — | | | (1,715) | | | — | | | (1,715) | |
Shares issued under employee stock purchase program | | 22 | | | 811 | | | — | | | — | | | 833 | | | — | | | 833 | |
Dividends declared ($0.11 per share) | | — | | | — | | | (5,307) | | | — | | | (5,307) | | | — | | | (5,307) | |
Noncontrolling interest distribution | | — | | | — | | | — | | | — | | | — | | | | | — | |
Balance at March 31, 2021 | | $ | 47,332 | | | $ | 900,521 | | | $ | 365,192 | | | $ | 16,058 | | | $ | 1,329,103 | | | $ | 93 | | | $ | 1,329,196 | |
| | | | | | | | | | | | | | |
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 | | — | | | — | | | 35,236 | | | — | | | 35,236 | | | — | | | 35,236 | |
Other comprehensive loss, net of taxes | | — | | | — | | | — | | | (77,402) | | | (77,402) | | | — | | | (77,402) | |
Repurchase of common stock | | (145) | | | (6,058) | | | — | | | — | | | (6,203) | | | — | | | (6,203) | |
Stock based compensation expense | | 1 | | | 2,581 | | | — | | | — | | | 2,582 | | | — | | | 2,582 | |
Restricted stock units vested and distributed, net of shares withheld | | 68 | | | (1,556) | | | — | | | — | | | (1,488) | | | — | | | (1,488) | |
Shares issued under employee stock purchase program | | 15 | | | 672 | | | — | | | — | | | 687 | | | — | | | 687 | |
Dividends declared ($0.13 per share) | | — | | | — | | | (6,238) | | | — | | | (6,238) | | | — | | | (6,238) | |
Noncontrolling interest distribution | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Balance at March 31, 2022 | | $ | 47,488 | | | $ | 888,168 | | | $ | 515,664 | | | $ | (71,544) | | | $ | 1,379,776 | | | $ | 93 | | | $ | 1,379,869 | |
FB Financial Corporation and subsidiaries
Consolidated statements of changes in shareholders’ equity
(Unaudited)
(Amounts are in thousands except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common stock | | Additional paid-in capital | | Retained earnings | | Accumulated other comprehensive income, net | | Total common shareholders' equity | | Noncontrolling interests | | Total shareholders' equity |
Balance at March 31, 2020 | | $ | 32,067 | | | $ | 460,938 | | | $ | 266,385 | | | $ | 22,940 | | | $ | 782,330 | | | $ | 0 | | | $ | 782,330 | |
| | | | | | | | | | | | | | |
Net income | | — | | | — | | | 22,873 | | | — | | | 22,873 | | | — | | | 22,873 | |
Other comprehensive loss, net of taxes | | — | | | — | | | — | | | 949 | | | 949 | | | — | | | 949 | |
Stock based compensation expense | | 6 | | | 2,344 | | | — | | | — | | | 2,350 | | | — | | | 2,350 | |
Restricted stock units vested and distributed, net of shares withheld | | 28 | | | (352) | | | — | | | — | | | (324) | | | — | | | (324) | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Dividends declared ($0.09 per share) | | — | | | — | | | (2,962) | | | — | | | (2,962) | | | — | | | (2,962) | |
Balance at June 30, 2020 | | $ | 32,101 | | | $ | 462,930 | | | $ | 286,296 | | | $ | 23,889 | | | $ | 805,216 | | | $ | 0 | | | $ | 805,216 | |
| | | | | | | | | | | | | | |
Balance at December 31, 2019 | | $ | 31,034 | | | $ | 425,633 | | | $ | 293,524 | | | $ | 12,138 | | | $ | 762,329 | | | $ | 0 | | | $ | 762,329 | |
Cumulative effect of change in accounting principle | | — | | | — | | | (25,018) | | | — | | | (25,018) | | | — | | | (25,018) | |
Balance at January 1, 2020 | | 31,034 | | | 425,633 | | | 268,506 | | | 12,138 | | | 737,311 | | | 0 | | | 737,311 | |
Net income | | — | | | — | | | 23,618 | | | — | | | 23,618 | | | — | | | 23,618 | |
Other comprehensive income, net of taxes | | — | | | — | | | — | | | 11,751 | | | 11,751 | | | — | | | 11,751 | |
Common stock issued in connection with acquisition of the FNB Financial Corp., net of registration costs (See Note 2) | | 955 | | | 33,892 | | | — | | | — | | | 34,847 | | | — | | | 34,847 | |
Stock based compensation expense | | 11 | | | 4,222 | | | — | | | — | | | 4,233 | | | — | | | 4,233 | |
Restricted stock units vested and distributed, net of shares withheld | | 89 | | | (1,251) | | | — | | | — | | | (1,162) | | | — | | | (1,162) | |
Shares issued under employee stock purchase program | | 12 | | | 434 | | | — | | | — | | | 446 | | | — | | | 446 | |
Dividends declared ($0.18 per share) | | — | | | — | | | (5,828) | | | — | | | (5,828) | | | — | | | (5,828) | |
Balance at June 30, 2020 | | $ | 32,101 | | | $ | 462,930 | | | $ | 286,296 | | | $ | 23,889 | | | $ | 805,216 | | | $ | 0 | | | $ | 805,216 | |
See the accompanying notes to the consolidated financial statements.
FB Financial Corporation and subsidiaries
Consolidated statements of cash flows
(Unaudited)
(Amounts are in thousands)
| | | Six Months Ended June 30, | | Three Months Ended March 31, |
| | 2021 | | | 2020 | | | | 2022 | | | 2021 | | |
Cash flows from operating activities: | Cash flows from operating activities: | | | | Cash flows from operating activities: | | |
Net income | | $ | 96,176 | | | $ | 23,618 | | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | |
Depreciation and amortization of fixed assets | | 4,148 | | | 3,231 | | | |
Net income applicable to FB Financial Corporation and noncontrolling interest | | Net income applicable to FB Financial Corporation and noncontrolling interest | | $ | 35,236 | | | $ | 52,874 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | |
Depreciation and amortization of fixed assets and software | | Depreciation and amortization of fixed assets and software | | 2,036 | | | 2,056 | | |
Amortization of core deposit and other intangibles | Amortization of core deposit and other intangibles | | 2,834 | | | 2,408 | | | Amortization of core deposit and other intangibles | | 1,244 | | | 1,440 | | |
Capitalization of mortgage servicing rights | Capitalization of mortgage servicing rights | | (22,167) | | | (20,063) | | | Capitalization of mortgage servicing rights | | (9,812) | | | (11,594) | | |
Net change in fair value of mortgage servicing rights | Net change in fair value of mortgage servicing rights | | 549 | | | 35,076 | | | Net change in fair value of mortgage servicing rights | | (19,351) | | | (12,601) | | |
Stock-based compensation expense | Stock-based compensation expense | | 5,181 | | | 4,233 | | | Stock-based compensation expense | | 2,582 | | | 2,666 | | |
Provision for credit losses | Provision for credit losses | | (24,517) | | | 52,003 | | | Provision for credit losses | | (6,129) | | | (11,632) | | |
Provision for credit losses on unfunded commitments | Provision for credit losses on unfunded commitments | | (3,176) | | | 3,483 | | | Provision for credit losses on unfunded commitments | | 1,882 | | | (2,222) | | |
Provision for mortgage loan repurchases | Provision for mortgage loan repurchases | | (266) | | | 1,227 | | | Provision for mortgage loan repurchases | | (389) | | | 440 | | |
Amortization (accretion) of premiums and discounts on acquired loans, net | | 284 | | | (2,554) | | | |
Accretion of discounts and amortization of premiums on securities, net | | 4,390 | | | 2,077 | | | |
Gain from securities, net | | (227) | | | (35) | | | |
Amortization of premiums and accretion of discounts on acquired loans, net | | Amortization of premiums and accretion of discounts on acquired loans, net | | 2,352 | | | 58 | | |
Amortization of premiums and accretion of discounts on securities, net | | Amortization of premiums and accretion of discounts on securities, net | | 1,992 | | | 2,150 | | |
Loss (gain) from securities, net | | Loss (gain) from securities, net | | 152 | | | (83) | | |
Originations of loans held for sale | Originations of loans held for sale | | (3,308,882) | | | (2,807,047) | | | Originations of loans held for sale | | (993,733) | | | (1,757,932) | | |
| Proceeds from sale of loans held for sale | Proceeds from sale of loans held for sale | | 3,355,152 | | | 2,739,933 | | | Proceeds from sale of loans held for sale | | 1,330,701 | | | 1,648,695 | | |
Gain on sale and change in fair value of loans held for sale | Gain on sale and change in fair value of loans held for sale | | (86,031) | | | (113,888) | | | Gain on sale and change in fair value of loans held for sale | | (21,675) | | | (52,811) | | |
| Net gain or write-downs of other real estate owned | | (473) | | | (137) | | | |
Loss on other assets | | 15 | | | 382 | | | |
Net loss (gain) or write-downs of other real estate owned | | Net loss (gain) or write-downs of other real estate owned | | 498 | | | (496) | | |
(Gain) loss on other assets | | (Gain) loss on other assets | | (64) | | | 11 | | |
| Provision for deferred income taxes | Provision for deferred income taxes | | 13,538 | | | (16,380) | | | Provision for deferred income taxes | | 9,313 | | | 9,639 | | |
Earnings on bank-owned life insurance | | Earnings on bank-owned life insurance | | (354) | | | (402) | | |
Changes in: | Changes in: | | | Changes in: | | |
| Operating leases | | Operating leases | | (190) | | | 129 | | |
Other assets and interest receivable | Other assets and interest receivable | | (14,488) | | | (102,382) | | | Other assets and interest receivable | | (62,043) | | | (907) | | |
Accrued expenses and other liabilities | Accrued expenses and other liabilities | | (97,146) | | | 47,077 | | | Accrued expenses and other liabilities | | 13,900 | | | (41,660) | | |
Net cash used in operating activities | | (75,106) | | | (147,738) | | | |
Net cash provided by (used in) operating activities | | Net cash provided by (used in) operating activities | | 288,148 | | | (172,182) | | |
Cash flows from investing activities: | Cash flows from investing activities: | | | | Cash flows from investing activities: | | | |
Activity in available-for-sale securities: | Activity in available-for-sale securities: | | | Activity in available-for-sale securities: | | |
| Maturities, prepayments and calls | Maturities, prepayments and calls | | 147,906 | | | 72,360 | | | Maturities, prepayments and calls | | 57,443 | | | 61,040 | | |
Purchases | Purchases | | (354,762) | | | (59,984) | | | Purchases | | (170,093) | | | (131,268) | | |
Net change in loans | Net change in loans | | (4,146) | | | (196,303) | | | Net change in loans | | (363,354) | | | 45,584 | | |
Sales (purchases) of FHLB stock | | 1,821 | | | (1,176) | | | |
Net change in commercial loans held for sale | | Net change in commercial loans held for sale | | 946 | | | 39,566 | | |
| Purchases of FHLB stock | | Purchases of FHLB stock | | (2,216) | | | (525) | | |
| Purchases of premises and equipment | Purchases of premises and equipment | | (1,168) | | | (4,827) | | | Purchases of premises and equipment | | (601) | | | (2,050) | | |
| Proceeds from the sale of other real estate owned | Proceeds from the sale of other real estate owned | | 4,661 | | | 4,150 | | | Proceeds from the sale of other real estate owned | | 121 | | | 2,495 | | |
| Net cash paid in business combinations | | 0 | | | (4,227) | | | |
Net cash used in investing activities | | (205,688) | | | (190,007) | | | |
| Net cash (used in) provided by investing activities | | Net cash (used in) provided by investing activities | | (477,754) | | | 14,842 | | |
Cash flows from financing activities: | Cash flows from financing activities: | | | | Cash flows from financing activities: | | | |
Net increase in demand deposits | Net increase in demand deposits | | 900,733 | | | 891,237 | | | Net increase in demand deposits | | 238,893 | | | 855,673 | | |
Net decrease in time deposits | Net decrease in time deposits | | (154,814) | | | (82,909) | | | Net decrease in time deposits | | (75,765) | | | (56,824) | | |
Net increase in securities sold under agreements to repurchase | | 857 | | | 5,795 | | | |
Net decrease in securities sold under agreements to repurchase | | Net decrease in securities sold under agreements to repurchase | | (14,779) | | | (2,965) | | |
| Payment of subordinated debt | | (40,000) | | | 0 | | | |
| Payments on subordinated debt | | Payments on subordinated debt | | — | | | (40,000) | | |
| Accretion of subordinated debt fair value premium and amortization of issuance costs, net | Accretion of subordinated debt fair value premium and amortization of issuance costs, net | | (176) | | | 0 | | | Accretion of subordinated debt fair value premium and amortization of issuance costs, net | | 97 | | | (158) | | |
(Payments on) proceeds from other borrowings | | (15,000) | | | 15,000 | | | |
Payments on other borrowings | | Payments on other borrowings | | — | | | (15,000) | | |
Share based compensation withholding payments | Share based compensation withholding payments | | (1,940) | | | (1,162) | | | Share based compensation withholding payments | | (1,488) | | | (1,715) | | |
Net proceeds from sale of common stock under employee stock purchase program | Net proceeds from sale of common stock under employee stock purchase program | | 833 | | | 446 | | | Net proceeds from sale of common stock under employee stock purchase program | | 687 | | | 833 | | |
Repurchase of common stock | | Repurchase of common stock | | (6,203) | | | — | | |
Dividends paid | Dividends paid | | (10,492) | | | (5,751) | | | Dividends paid | | (6,265) | | | (5,269) | | |
Noncontrolling interest distribution | | (8) | | | 0 | | | |
| Net cash provided by financing activities | Net cash provided by financing activities | | 679,993 | | | 822,656 | | | Net cash provided by financing activities | | 135,177 | | | 734,575 | | |
Net change in cash and cash equivalents | Net change in cash and cash equivalents | | 399,199 | | | 484,911 | | | Net change in cash and cash equivalents | | (54,429) | | | 577,235 | | |
Cash and cash equivalents at beginning of the period | Cash and cash equivalents at beginning of the period | | 1,317,898 | | | 232,681 | | | Cash and cash equivalents at beginning of the period | | 1,797,740 | | | 1,317,898 | | |
Cash and cash equivalents at end of the period | Cash and cash equivalents at end of the period | | $ | 1,717,097 | | | $ | 717,592 | | | Cash and cash equivalents at end of the period | | $ | 1,743,311 | | | $ | 1,895,133 | | |
Supplemental cash flow information: | Supplemental cash flow information: | | | | Supplemental cash flow information: | | | |
Interest paid | Interest paid | | $ | 24,611 | | | $ | 23,081 | | | Interest paid | | $ | 8,631 | | | $ | 14,794 | | |
Taxes paid | Taxes paid | | 45,335 | | | 1,590 | | | Taxes paid | | 72 | | | 15,117 | | |
Supplemental noncash disclosures: | Supplemental noncash disclosures: | | | Supplemental noncash disclosures: | | |
Transfers from loans to other real estate owned | Transfers from loans to other real estate owned | | $ | 4,596 | | | $ | 1,006 | | | Transfers from loans to other real estate owned | | $ | 563 | | | $ | 1,395 | | |
| Transfers from premises and equipment to other real estate owned | | 0 | | | 841 | | | |
| Loans provided for sales of other real estate owned | Loans provided for sales of other real estate owned | | 533 | | | 0 | | | Loans provided for sales of other real estate owned | | — | | | 330 | | |
Transfers from loans to loans held for sale | Transfers from loans to loans held for sale | | 3,709 | | | 6,317 | | | Transfers from loans to loans held for sale | | 8,700 | | | 2,521 | | |
Transfers from loans held for sale to loans | Transfers from loans held for sale to loans | | 29,322 | | | 14,358 | | | Transfers from loans held for sale to loans | | 47,956 | | | 14,413 | | |
| Stock consideration paid in business combination | | 0 | | | 35,041 | | | |
| Trade date payable - securities | | 41,722 | | | 5,431 | | | |
| | Dividends declared not paid on restricted stock units | Dividends declared not paid on restricted stock units | | 128 | | | 77 | | | Dividends declared not paid on restricted stock units | | 60 | | | 38 | | |
| Decrease to retained earnings for adoption of new accounting standard | | 0 | | | 25,018 | | | |
| Right-of-use assets obtained in exchange for operating lease liabilities | Right-of-use assets obtained in exchange for operating lease liabilities | | 670 | | | 806 | | | Right-of-use assets obtained in exchange for operating lease liabilities | | 283 | | | 157 | | |
|
See the accompanying notes to the consolidated financial statements.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Note (1)—Basis of presentation:
Overview and presentation
FB Financial Corporation (the “Company”) is a financial holding company headquartered in Nashville, Tennessee. The Company operates through its wholly-owned subsidiary,subsidiaries, FirstBank (the "Bank"). and FirstBank Risk Management, Inc. As of June 30, 2021,March 31, 2022, the Bank had 81 full-service branches throughout Tennessee, Alabama, southern Kentucky and north Georgia, and a national mortgage business with office locations across the Southeast, which primarily originates loans to be sold in the secondary market.
The unaudited consolidated financial statements, including the notes thereto, have been prepared in accordance with United States generally accepted accounting principlesU.S. GAAP interim reporting requirements and general banking industry guidelines, and therefore, do not include all information and notes included in the annual consolidated financial statements in conformity with GAAP. These interim consolidated financial statements and notes thereto should be read in conjunction with the Company’s audited consolidated financial statements and accompanying notes included in the Company’s Annual Report on Form 10-K.
The unaudited consolidated financial statements include all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the results for the interim periods. The results for interim periods are not necessarily indicative of results for a full year.
In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and the reported results of operations for the periods then ended. Actual results could differ significantly from those estimates.
Certain prior period amounts have been reclassified to conform to the current period presentation without any impact on the reported amounts of net income or shareholders’ equity.
As of June 30, 2021, the Company continues to qualify as an emerging growth company as defined by the "Jumpstart Our Business Startups Act," however beginning on December 31, 2021, the Company will cease to qualify.
Risks and uncertainties
The COVID-19 health pandemic that arose in 2020 created a crisis resulting in volatility in financial markets, sudden, unprecedented job losses, and disruption in consumer and commercial behavior, resulting in governments in the United States and globally to intervene with varying levels of direct monetary support and fiscal stimulus packages. All industries, municipalities and consumers have been impacted by the health crisis to some degree, including the markets that we serve. In attempts to “flatten the curve,” businesses not deemed essential were closed or constrained to capacity limitations, individuals were asked to restrict their movements, observe social distancing and shelter in place. These actions resulted in rapid decreases in commercial and consumer activity, temporary closures of many businesses, leading to a loss of revenues and a rapid increase in unemployment, widening of credit spreads, dislocation of bond markets, disruption of global supply chains and changes in consumer spending behavior. Although most restrictions were lifted and vaccines became widely available during the first half of 2021, during the three months ended June 30, 2021,March 31, 2022, the outlook continued to improve, there continues to be concern began building regarding the potential impactdownstream effects, including the new Delta variant of the virus may have on the global economysupply chain disruptions and the efficacy of available vaccineslabor shortages, which continue to protect against widespread infection.persist. As such, there continues to be uncertainty regarding the long term effects on the global economy, which could have a material adverse impact on the Company's business operations, asset valuations, financial condition, and results of operations.
Earnings per share
Basic EPS excludes dilution and is computed by dividing earnings available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted EPS includes the dilutive effect of additional potential common shares issuable under the restricted stock units granted but not yet vested and distributable. Diluted EPS is computed by dividing earnings available to common shareholders by the weighted average number of common shares outstanding for the period, plus an incremental number of common-equivalent shares computed using the treasury stock method.
Unvested share-based payment awards, which include the right to receive non-forfeitable dividends or dividend equivalents, are considered to participate with common shareholders in undistributed earnings for purposes of computing EPS. Companies that have such participating securities are required to calculate basic and diluted EPS using the two-class method. Certain restricted stock awards granted by the Company include non-forfeitable dividend equivalents and
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
are considered participating securities. Calculations of EPS under the two-class method (i) exclude from the numerator any dividends paid or owed on participating securities and any undistributed earnings considered to be attributable to participating securities and (ii) exclude from the denominator the dilutive impact of the participating securities.
The following is a summary of the basic and diluted earnings per common share calculation for each of the periods presented:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Three Months Ended June 30, | | Six Months Ended June 30, |
| | | | | | 2021 | | 2020 | | 2021 | | 2020 | | |
Basic earnings per common share calculation: | | | | | | | | | | | | | | |
Net income applicable to FB Financial Corporation | | | | | | $ | 43,294 | | | $ | 22,873 | | | $ | 96,168 | | | $ | 23,618 | | | |
Dividends paid on and undistributed earnings allocated to participating securities | | | | | | 0 | | | 0 | | | 0 | | | 0 | | | |
Earnings available to common shareholders | | | | | | $ | 43,294 | | | $ | 22,873 | | | $ | 96,168 | | | $ | 23,618 | | | |
Weighted average basic shares outstanding | | | | | | 47,351,969 | | | 32,094,274 | | | 47,312,312 | | | $ | 31,676,004 | | | |
Basic earnings per common share | | | | | | $ | 0.91 | | | $ | 0.71 | | | $ | 2.03 | | | $ | 0.75 | | | |
Diluted earnings per common share: | | | | | | | | | | | | | | |
Earnings available to common shareholders | | | | | | $ | 43,294 | | | $ | 22,873 | | | $ | 96,168 | | | $ | 23,618 | | | |
Weighted average basic shares outstanding | | | | | | 47,351,969 | | | 32,094,274 | | | 47,312,312 | | | 31,676,004 | | | |
Weighted average diluted shares contingently issuable(1) | | | | | | 641,804 | | | 412,143 | | | 664,221 | | | 433,190 | | | |
Weighted average diluted shares outstanding | | | | | | 47,993,773 | | | 32,506,417 | | | 47,976,533 | | | 32,109,194 | | | |
Diluted earnings per common share | | | | | | $ | 0.90 | | | $ | 0.70 | | | $ | 2.00 | | | $ | 0.74 | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(1)Excludes 164,472 and 250,776 restricted stock units outstanding considered to be antidilutive for the three and six months ended June 30, 2021, respectively and 352,888 for three and six months ended June 30, 2020.
Recently adopted accounting policies:
The Company did not modify or adopt any new accounting policies during the three and six months ended June 30, 2021 that were not disclosed in the Company's 2020 audited consolidated financial statements included on Form 10-K, other than as described below.
As previously disclosed, during the three months March 31, 2021, the Company reevaluated its business segments to align all retail mortgage activities with the Mortgage segment. Previously, the Company assigned retail mortgage activities within the Banking geographical footprint to the Banking segment. See Note 12, "Segment reporting" for additional information on this change.
Recently adopted accounting standards:
Except as set forth below, the Company did not adopt any new accounting standards that were not disclosed in the Company's 2020 audited consolidated financial statements included on Form 10-K.
In January 2021, Financial Accounting Standards Board issued ASU 2021-01, "Reference Rate Reform (Topic 848): Scope". This ASU clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The ASU also amends the expedients and exceptions in Topic 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. The Company early adopted ASU 2021-01 upon issuance effective January 7, 2021. No contract modifications have been made under the new guidance, therefore the adoption of this update did not impact the Company's financial statements or disclosures.
Newly issued not yet effective accounting standards:
The Company has reviewed newly issued not yet effective accounting standards and concluded as of June 30, 2021, there are none that are likely to impact the Company's financial statements or disclosures.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Note (2)—Mergers and acquisitions:
The following mergers and acquisitions were accounted for pursuant to Accounting Standards Codification 805, "Business Combinations". Accordingly, the purchase price of each acquisition was allocated to the acquired assets and liabilities assumed based on estimated fair values as of the respective acquisition dates. The excess of the purchase price over the net assets acquired was recorded as goodwill.
Franklin Financial Network, Inc. merger
Effective August 15, 2020, the Company completed its previously announced merger with Franklin Financial Network, Inc. and its wholly owned subsidiaries, with FB Financial Corporation continuing as the surviving entity. After consolidating duplicative locations the merger added 10 branches and expanded the Company's footprint in middle Tennessee and the Nashville metropolitan statistical area. Under the terms of the agreement, the Company acquired total assets of $3.63 billion, loans of $2.79 billion and assumed total deposits of $3.12 billion. Total loans acquired includes a non-strategic institutional portfolio with a fair value of $326,206 the Company classified as held for sale. Franklin common shareholders received 15,058,181 shares of the Company's common stock, net of the equivalent value of 44,311 shares withheld on certain Franklin employee equity awards that vested upon change in control, as consideration in connection with the merger, in addition to $31,330 in cash consideration. Also included in the purchase price, the Company issued replacement restricted stock units for awards initially granted by Franklin during 2020 that did not vest upon change in control, with a total fair value of $674 attributed to pre-combination service. Based on the closing price of the Company's common stock on the New York Stock Exchange of $29.52 on August 15, 2020, the merger consideration represented approximately $477,830 in aggregate consideration.
Goodwill of $67,191 recorded in connection with the transaction resulted from the ongoing business contribution, reputation, operating model and expertise of Franklin. The goodwill is not deductible for income tax purposes. Goodwill is included in the Banking segment as substantially all of the operations resulting from the acquisition of Franklin are in alignment with the Company's banking business.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following table presents an allocationis a summary of the consideration to net assets acquired:basic and diluted earnings per common share calculation for each of the periods presented:
| | | | | | | | | | | | | | | | |
Purchase Price: | | | | | | |
Equity consideration | | | | | | |
Franklin shares outstanding(1)
| | 15,588,337 | | | | | |
Franklin options converted to net shares | | 62,906 | | | | | |
| | 15,651,243 | | | | | |
Exchange ratio to FB Financial shares | | 0.965 | | | | | |
FB Financial shares to be issued as merger consideration(2)
| | 15,102,492 | | | | | |
Issuance price as of August 15, 2020 | | $ | 29.52 | | | | | |
Value of FB Financial stock to be issued as merger consideration | | $ | 445,826 | | | | | |
Less: tax withholding on vested restricted stock awards, units and options(3)
| | (1,308) | | | | | |
Value of FB Financial stock issued | | $ | 444,518 | | | | | |
FB Financial shares issued | | 15,058,181 | | | | | |
| | | | | | |
Franklin restricted stock units that do not vest on change in control | | 114,915 | | | | | |
Replacement awards issued to Franklin employees | | 118,776 | | | | | |
Fair value of replacement awards | | $ | 3,506 | | | | | |
Fair value of replacement awards attributable to pre-combination service | | $ | 674 | | | | | |
| | | | | | |
Cash consideration | | | | | | |
Total Franklin shares and net shares outstanding | | 15,651,243 | | | | | |
Cash consideration per share | | $ | 2.00 | | | | | |
Total cash to be paid to Franklin(4)
| | $ | 31,330 | | | | | |
Total purchase price | | | | $ | 477,830 | | | |
Fair value of net assets acquired | | | | 410,639 | | | |
Goodwill resulting from merger | | | | $ | 67,191 | | | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Three Months Ended March 31, |
| | | | | | | | | | 2022 | | 2021 | | |
Basic earnings per common share calculation: | | | | | | | | | | | | | | |
Net income applicable to FB Financial Corporation | | | | | | | | | | $ | 35,236 | | | $ | 52,874 | | | |
Dividends paid on and undistributed earnings allocated to participating securities | | | | | | | | | | — | | | — | | | |
Earnings available to common shareholders | | | | | | | | | | $ | 35,236 | | | $ | 52,874 | | | |
Weighted average basic shares outstanding | | | | | | | | | | 47,530,520 | | | 47,278,865 | | | |
Basic earnings per common share | | | | | | | | | | $ | 0.74 | | | $ | 1.12 | | | |
Diluted earnings per common share: | | | | | | | | | | | | | | |
Earnings available to common shareholders | | | | | | | | | | $ | 35,236 | | | $ | 52,874 | | | |
Weighted average basic shares outstanding | | | | | | | | | | 47,530,520 | | | 47,278,865 | | | |
Weighted average diluted shares contingently issuable(1) | | | | | | | | | | 193,382 | | | 690,241 | | | |
Weighted average diluted shares outstanding | | | | | | | | | | 47,723,902 | | | 47,969,106 | | | |
Diluted earnings per common share | | | | | | | | | | $ | 0.74 | | | $ | 1.10 | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(1)Franklin shares outstanding includes restricted stock awards andExcludes 123,709 restricted stock units that vested upon change in control.outstanding considered to be antidilutive for the three months ended March 31, 2022 and 87,452 restricted stock units outstanding considered to be antidilutive for three months ended March 31, 2021.
(2)Only factorsRecently adopted accounting policies:
The Company did not modify or adopt any new accounting policies during the three months ended March 31, 2022 that were not disclosed in whole share issuance. Cash was paid in lieu of fractional shares.the Company's 2021 audited consolidated financial statements included on Form 10-K, other than as described below.
(3)RepresentsDuring the equivalent value of approximately 44,311 shares of FB Financial Corporation stock on August 15, 2020.
(4)Includes $28 of cash paid in lieu of fractional shares.
FNB Financial Corp. merger
Effective February 14, 2020,three months ended March 31, 2022, the Company completed its previously announced acquisition of FNB Financial Corp.modified the accounting policy related to derivative financial instruments and its wholly owned subsidiary, Farmers National Bank of Scottsville (collectively, "Farmers National"). Following the acquisition, Farmers National was merged into the Company with FB Financial Corporation continuing as the surviving entity. The transaction added 4 branches and expanded the Company's footprint into Kentucky. Under the terms of the agreement, the Company acquired total assets of $258,218, loans of $182,171 and assumed total deposits of $209,535. Farmers National shareholders received 954,797 shareshedging activities within Note 1 of the Company's common stock2021 Annual Report on Form 10-K in accordance with ASC 815, "Derivatives and Hedging," as consideration in connection witha result of entering into designated fair value hedges during the merger, in additionperiod.The Company enters into fair value hedge relationships to $15,001 in cash consideration. Basedmitigate the effect of changing interest rates on the closing pricefair values of fixed rate securities and loans. The gain or loss on the derivative instrument as well as the offsetting loss or gain on the hedged asset or liability attributable to the hedged risk are recognized in current earnings. The gain or loss on the derivative instrument is presented on the same income statement line item as the earnings effect of the hedged item.
Recently adopted accounting standards:
The Company did not adopt any new accounting standards that were not disclosed in the Company's common stock2021 audited consolidated financial statements included on Form 10-K.
Newly issued not yet effective accounting standards:
In March 2022, the FASB issued ASU 2022-01, "Derivatives and Hedging (Topic 815): Fair Value Hedging-Portfolio Layer Method", to expand the current single-layer method of electing hedge accounting to allow multiple hedged layers of a single closed portfolio under the method. To reflect that expansion, the last-of-layer method is renamed the portfolio layer method. The amendments in this update are effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. Early adoption is permitted on any date on or after the issuance of ASU No. 2022-01 for any entity that has adopted the amendments in ASU No.2017-12 for the corresponding period. Adoption of this update will not have an impact on the New York Stock ExchangeCompany's consolidated financial statements or related disclosures.
Additionally, in March 2022, the FASB issued ASU 2022-02, "'Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures" related to troubled debt restructurings and vintage disclosures for financing receivables. The amendments eliminate the accounting guidance for troubled debt restructurings by creditors that have adopted the CECL model and enhance the disclosure requirements for loan modifications and restructurings made with borrowers experiencing financial difficulty. In addition, the amendments require disclosure of $36.70 on February 14, 2020, the merger consideration represented approximately $50,042current-period gross write-offs for financing receivables and net investment in aggregate consideration.
Goodwillleases by year of $6,319 recorded in connection with the transaction resulted from the ongoing business contribution of Farmers National and anticipated synergies arising from the combination of certain operational areas of the Company. Goodwill resulting from this transaction is not deductible for income tax purposes. Goodwill is includedorigination in the Banking segment as substantially all of the operations resulting from the acquisition of Farmers Nationalvintage disclosures. The amendments in this update are in alignment with the Company's core banking business.effective for fiscal years beginning after December 15, 2022, including interim periods
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
within those fiscal years, with early adoption permitted. The following table presentsCompany is currently evaluating the total purchase price,effect that ASU 2022-02 will have on its consolidated financial statements and related disclosures.
In March 2022, the SEC released SAB 121 to add interpretive guidance for entities to consider when they have obligations to safeguard crypto-assets held for clients. The new guidance requires reporting entities who allow clients to transact in crypto-assets and act as a custodian to record a liability with a corresponding asset regardless of whether they control the crypto-asset. The crypto-asset will need to be marked at fair value for each reporting period. The new guidance requires disclosures in the footnotes to address the amount of net assets acquired,crypto-assets reported, and the goodwillsafeguarding and recordkeeping of the assets. The guidance in this update requires that reporting companies implement SAB 121 no later than the financial statements covering the first interim or annual period ending after June 15, 2022, with retrospective application back to the beginning of the fiscal year. During the three months ended March 31, 2022, the Company became a founding member of the USDF Consortium ("the Consortium"), which plans to utilize blockchain and bank-issued digital dollars technology to streamline peer-to-peer financial transactions. While the Company does not currently hold or facilitate transactions with crypto-assets, the Company is evaluating the potential future financial statement and disclosure impact from adopting this guidance when it becomes applicable based on the Company's crypto-asset activities.
In March 2020, the FASB issued ASU 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” ASU 2020-04 is intended to provide relief for companies preparing for discontinuation of interest rates based on LIBOR. The ASU provides optional expedients and exceptions for applying GAAP to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or other reference rates expected to be discontinued. ASU 2020-04 also provides for a onetime sale and/or transfer to AFS or trading to be made for HTM debt securities that both reference an eligible reference rate and were classified as HTM before January 1, 2020. ASU 2020-04 was effective for all entities as of March 12, 2020 and through December 31, 2022. Companies can apply the ASU as of the acquisition date.beginning of the interim period that includes March 12, 2020 or any date thereafter. The guidance requires companies to apply the guidance prospectively to contract modifications and hedging relationships while the one-time election to sell and/or transfer debt securities classified as HTM may be made any time after March 12, 2020.
| | | | | | | | | | | | | | |
Consideration: | | | | |
Net shares issued | | 954,797 | | | |
Purchase price per share on February 14, 2020 | | $ | 36.70 | | | |
Value of stock consideration | | | | $ | 35,041 | |
Cash consideration paid | | | | 15,001 | |
Total purchase price | | | | $ | 50,042 | |
Fair value of net assets acquired | | | | 43,723 | |
Goodwill resulting from merger | | | | $ | 6,319 | |
Our LIBOR Transition Committee was established to transition from LIBOR to alternative rates and has continued its efforts consistent with industry timelines. As part of these efforts, during the fourth quarter of 2021, we ceased utilization of LIBOR as an index in newly originated loans or loans that are refinanced. Additionally, we identified existing products that utilize LIBOR and are reviewing contractual language to facilitate the transition to alternative reference rates. ASU 2020-04 and ASU 2021-01 are not expected to have a material impact on our consolidated financial statements.Net assets acquiredSubsequent events
The following table summarizesCompany has evaluated, for consideration of recognition or disclosure, subsequent events that occurred through the estimated fair valuesdate of assets acquiredissuance of these financial statements. The Company has determined that there were no subsequent events that occurred after March 31, 2022, but prior to the issuance of these financial statements that would have a material impact on the Company’s consolidated financial statements, other than as described below.
On May 10, 2022, the Company announced the restructuring of its Mortgage segment, including the discontinuation of its internet delivery channel, Real Genius, formerly known as ConsumerDirect (the "Direct-to-Consumer" channel), which is 1 of 2 delivery channels in the Mortgage segment. For the three months ended March 31, 2022 and liabilities assumed as2021, The Direct-to-Consumer channel comprised 43.4% and 50.2% of the respective acquisition dates:Company's total interest rate lock volume and 50.7% and 52.8% of the Company's sales volume, respectively. As a result of exiting this channel, the Company expects to incur total pre-tax restructuring charges of approximately $11,000 to $13,000 through the remainder of 2022 and to halt operations in this channel prior to the fourth quarter of 2022. The Company plans to continue originating and selling residential mortgage loans within its Mortgage segment through its traditional consumer mortgage retail channel, retain mortgage servicing rights and continue holding residential 1-4 family mortgage loans in the loan portfolio.
| | | | | | | | | | | | | | |
| | As of August 15, 2020 | | As of February 14, 2020 |
| | Franklin Financial Network, Inc. | | FNB Financial Corp. |
ASSETS | | | | |
Cash and cash equivalents | | $ | 284,004 | | | $ | 10,774 | |
Investments | | 373,462 | | | 50,594 | |
Mortgage loans held for sale, at fair value | | 38,740 | | | 0 | |
Commercial loans held for sale, at fair value | | 326,206 | | | 0 | |
Loans held for investment, net of fair value adjustments | | 2,427,527 | | | 182,171 | |
Allowance for credit losses on purchased credit deteriorated loans | | (24,831) | | | (669) | |
Premises and equipment | | 45,471 | | | 8,049 | |
Operating lease right-of-use assets | | 23,958 | | | 14 | |
Mortgage servicing rights | | 5,111 | | | 0 | |
Core deposit intangible | | 7,670 | | | 2,490 | |
Other assets | | 124,571 | | | 4,795 | |
Total assets | | $ | 3,631,889 | | | $ | 258,218 | |
LIABILITIES | | | | |
Deposits: | | | | |
Noninterest-bearing | | $ | 505,374 | | | $ | 63,531 | |
Interest-bearing checking | | 1,783,379 | | | 26,451 | |
Money market and savings | | 342,093 | | | 37,002 | |
Customer time deposits | | 383,433 | | | 82,551 | |
Brokered and internet time deposits | | 107,452 | | | 0 | |
Total deposits | | 3,121,731 | | | 209,535 | |
| | | | |
Borrowings | | 62,435 | | | 3,192 | |
Operating lease liabilities | | 24,330 | | | 14 | |
Accrued expenses and other liabilities | | 12,661 | | | 1,754 | |
Total liabilities assumed | | 3,221,157 | | | 214,495 | |
Noncontrolling interests acquired | | 93 | | | 0 | |
Net assets acquired | | $ | 410,639 | | | $ | 43,723 | |
Additionally, subsequent to March 31, 2022, the Company bought back 400,000 shares of common stock under the Company's authorized share repurchase agreement. The average share price was $40.91 and total repurchase amount of $16,366.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Purchased credit-deteriorated loans
Under the CECL methodology, the Company is required to determine whether purchased loans held for investment have experienced more-than-insignificant deterioration in credit quality since origination. Loans that have experienced this level of deterioration in credit quality are subject to special accounting at initial recognition and measurement. The Company initially measures the amortized cost of a PCD loan by adding the acquisition date estimate of expected credit losses to the loan's purchase price (i.e. the "gross up" approach). There is no provision for credit loss recognized upon acquisition of a PCD loan because the initial allowance is established through gross-up of the loans' amortized cost.
The Company determined that 27.9% of the Franklin loan portfolio had more-than-insignificant deterioration in credit quality since origination as of the acquisition date. This included deterioration in credit metrics, such as delinquency, nonaccrual status or risk ratings as well as certain loans within designated industries of concern that have been negatively impacted by COVID-19. It was determined that 10.1% of the Farmers National loan portfolio had more-than-insignificant deterioration in credit quality since origination as of the February acquisition date. These were primarily delinquent loans or loans that Farmers National had classified as nonaccrual or troubled debt restructuring prior to the Company's acquisition.
| | | | | | | | | | | | | | |
| | As of August 15, 2020 | | As of February 14, 2020 |
| | Franklin Financial Network, Inc. | | FNB Financial Corp. |
Purchased credit-deteriorated loans | | | | |
Principal balance | | $ | 693,999 | | | $ | 18,964 | |
Allowance for credit losses at acquisition | | (24,831) | | | (669) | |
Net premium attributable to other factors | | 8,810 | | | 63 | |
Loans purchased credit-deteriorated fair value | | $ | 677,978 | | | $ | 18,358 | |
Loans recognized through acquisition that have not experienced more-than-insignificant credit deterioration since origination are initially recognized at the purchase price. Expected credit losses are measured under CECL through the provision for credit losses. The Company recorded provisions for credit losses in the amounts of $52,822 and $2,885 as of August 15, 2020 and February 14, 2020, respectively, in the income statement related to estimated credit losses on non-PCD loans from Franklin and Farmers National, respectively. Additionally, the Company estimates expected credit losses on off-balance sheet loan commitments that are not accounted for as derivatives. The Company recorded an increase in provision for credit losses from unfunded commitments of $10,499 as of August 15, 2020 related to the Franklin acquisition.
Pro forma financial information (unaudited)
The results of operations of the acquisitions have been included in the Company's consolidated financial statements prospectively beginning on the date of each acquisition. The acquisitions have been fully integrated with the Company's existing operations. Accordingly, post-acquisition net interest income, total revenues, and net income are not discernible. The following unaudited pro forma condensed consolidated financial information presents the results of operations for the three and six months ended June 30, 2020, as though the Franklin and Farmers National acquisitions had been completed as of January 1, 2019. The unaudited estimated pro forma information combines the historical results of the mergers with the Company’s historical consolidated results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the periods presented. Merger expenses are reflected in the period they were incurred. The pro forma information is not indicative of what would have occurred had the transactions taken place on January 1, 2019 and does not include the effect of cost-saving or revenue-enhancing strategies.
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | |
| | | | | | | 2020 | | | 2020 | | | |
Net interest income | | | | | | | $ | 84,610 | | | $ | 169,352 | | | |
Total revenues | | | | | | | $ | 176,657 | | | $ | 310,254 | | | |
Net income applicable to FB Financial Corporation | | | | | | | $ | 32,623 | | | $ | 32,149 | | | |
| | | | | | | | | | | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Note (3)(2)—Investment securities:
The following tables summarize the amortized cost, allowance for credit losses and fair value of the available-for-sale debt securities and the corresponding amounts of unrealized gains and losses recognized in accumulated other comprehensive income at June 30, 2021March 31, 2022 and December 31, 2020:2021:
| | | June 30, 2021 | | March 31, 2022 |
| | | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Allowance for credit losses for investments | | Fair Value | | | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Allowance for credit losses for investments | | Fair Value |
Investment Securities | Investment Securities | | | | | | | | | Investment Securities | | | | | | | | |
Available-for-sale debt securities | Available-for-sale debt securities | | | | | | Available-for-sale debt securities | | | | | |
U.S. government agency securities | U.S. government agency securities | | $ | 8,255 | | | $ | 1 | | | $ | (1) | | | $ | 0 | | | $ | 8,255 | | U.S. government agency securities | | $ | 41,015 | | | $ | — | | | $ | (2,133) | | | $ | — | | | $ | 38,882 | |
Mortgage-backed securities - residential | Mortgage-backed securities - residential | | 1,031,233 | | | 9,507 | | | (5,737) | | | 0 | | | 1,035,003 | | Mortgage-backed securities - residential | | 1,320,205 | | | 616 | | | (88,565) | | | — | | | 1,232,256 | |
Mortgage-backed securities - commercial | Mortgage-backed securities - commercial | | 14,715 | | | 446 | | | 0 | | | 0 | | | 15,161 | | Mortgage-backed securities - commercial | | 14,738 | | | 14 | | | (445) | | | — | | | 14,307 | |
Municipal securities | Municipal securities | | 314,862 | | | 18,088 | | | (67) | | | 0 | | | 332,883 | | Municipal securities | | 318,587 | | | 3,594 | | | (12,043) | | | — | | | 310,138 | |
U.S. Treasury securities | U.S. Treasury securities | | 10,486 | | | 48 | | | 0 | | | 0 | | | 10,534 | | U.S. Treasury securities | | 81,913 | | | 4 | | | (1,744) | | | — | | | 80,173 | |
Corporate securities | Corporate securities | | 2,500 | | | 42 | | | (6) | | | 0 | | | 2,536 | | Corporate securities | | 8,000 | | | 4 | | | (235) | | | — | | | 7,769 | |
Total | Total | | $ | 1,382,051 | | | $ | 28,132 | | | $ | (5,811) | | | $ | 0 | | | $ | 1,404,372 | | Total | | $ | 1,784,458 | | | $ | 4,232 | | | $ | (105,165) | | | $ | — | | | $ | 1,683,525 | |
| | | December 31, 2020 | | | December 31, 2021 | |
| | | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Allowance for credit losses for investments | | Fair Value | | | | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Allowance for credit losses for investments | | Fair Value | |
Investment Securities | Investment Securities | | | | | | | | | | Investment Securities | | | | | | | | | |
Available-for-sale debt securities | Available-for-sale debt securities | | | | | | | | | | Available-for-sale debt securities | | | | | | | | | |
U.S. government agency securities | U.S. government agency securities | | $ | 2,000 | | | $ | 3 | | | $ | 0 | | | $ | 0 | | | $ | 2,003 | | | U.S. government agency securities | | $ | 34,023 | | | $ | 18 | | | $ | (171) | | | $ | — | | | $ | 33,870 | | |
Mortgage-backed securities - residential | Mortgage-backed securities - residential | | 760,099 | | | 14,040 | | | (803) | | | 0 | | | 773,336 | | | Mortgage-backed securities - residential | | 1,281,285 | | | 6,072 | | | (17,985) | | | — | | | 1,269,372 | | |
Mortgage-backed securities - commercial | Mortgage-backed securities - commercial | | 20,226 | | | 1,362 | | | 0 | | | 0 | | | 21,588 | | | Mortgage-backed securities - commercial | | 15,024 | | | 272 | | | (46) | | | — | | | 15,250 | | |
Municipal securities | Municipal securities | | 336,543 | | | 19,806 | | | (20) | | | 0 | | | 356,329 | | | Municipal securities | | 322,052 | | | 16,718 | | | (160) | | | — | | | 338,610 | | |
U.S. Treasury securities | U.S. Treasury securities | | 16,480 | | | 148 | | | 0 | | | 0 | | | 16,628 | | | U.S. Treasury securities | | 14,914 | | | — | | | (6) | | | — | | | 14,908 | | |
Corporate securities | Corporate securities | | 2,500 | | | 17 | | | (1) | | | 0 | | | 2,516 | | | Corporate securities | | 6,500 | | | 40 | | | (25) | | | — | | | 6,515 | | |
Total | Total | | $ | 1,137,848 | | | $ | 35,376 | | | $ | (824) | | | $ | 0 | | | $ | 1,172,400 | | | Total | | $ | 1,673,798 | | | $ | 23,120 | | | $ | (18,393) | | | $ | — | | | $ | 1,678,525 | | |
|
The components of amortized cost for debt securities on the consolidated balance sheets excludes accrued interest receivable since the Company elected to present accrued interest receivable separately on the consolidated balance sheets. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, total accrued interest receivable on debt securities was $4,630$5,331 and $4,540,$5,051, respectively.
As of June 30, 2021March 31, 2022 and December 31, 2020,2021, the Company had $4,803$3,213 and $4,591,$3,367, in marketable equity securities recorded at fair value, respectively.
Securities pledged at June 30, 2021March 31, 2022 and December 31, 20202021 had carrying amounts of $998,047$1,253,407 and $804,821,$1,226,646, respectively, and were pledged to secure a Federal Reserve Bank line of credit, public deposits and repurchase agreements.
There were no holdings of securities of any one issuer, other than the U.S. Government and its agencies,sponsored enterprises, in an amount greater than 10% of shareholders' equity during any period presented.
Investment securities transactions are recorded as of the trade date. At June 30, 2021March 31, 2022 and December 31, 2020,2021, there were 0no trade date receivables or payables that related to sales settled after period end. At June 30, 2021 and December 31, 2020, there were $41,722 and $0 respectively, in trade date payables that related toor purchases settled after period end.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The amortized cost and fair value of debt securities by contractual maturity at June 30, 2021March 31, 2022 and December 31, 20202021 are shown below. Maturities may differ from contractual maturities in mortgage-backed securities because the mortgage underlying the security may be called or repaid without any penalties. Therefore, mortgage-backed securities are not included in the maturity categories in the following maturity summary.
| | | June 30, | | December 31, | | March 31, | | December 31, |
| | | 2021 | | | 2020 | | | | 2022 | | | 2021 | |
| | | Available-for-sale | | Available-for-sale | | | Available-for-sale | | Available-for-sale |
| | | Amortized cost | | Fair value | | Amortized cost | | Fair value | | | Amortized cost | | Fair value | | Amortized cost | | Fair value |
Due in one year or less | Due in one year or less | | $ | 18,861 | | | $ | 18,971 | | | $ | 35,486 | | | $ | 35,662 | | Due in one year or less | | $ | 19,614 | | | $ | 19,602 | | | $ | 21,851 | | | $ | 21,884 | |
Due in one to five years | Due in one to five years | | 21,955 | | | 22,387 | | | 24,278 | | | 24,684 | | Due in one to five years | | 121,436 | | | 118,438 | | | 54,847 | | | 55,307 | |
Due in five to ten years | Due in five to ten years | | 44,248 | | | 45,746 | | | 40,038 | | | 41,332 | | Due in five to ten years | | 55,733 | | | 54,635 | | | 45,714 | | | 46,975 | |
Due in over ten years | Due in over ten years | | 251,039 | | | 267,104 | | | 257,721 | | | 275,798 | | Due in over ten years | | 252,732 | | | 244,287 | | | 255,077 | | | 269,737 | |
| | 336,103 | | | 354,208 | | | 357,523 | | | 377,476 | | | 449,515 | | | 436,962 | | | 377,489 | | | 393,903 | |
Mortgage-backed securities - residential | Mortgage-backed securities - residential | | 1,031,233 | | | 1,035,003 | | | 760,099 | | | 773,336 | | Mortgage-backed securities - residential | | 1,320,205 | | | 1,232,256 | | | 1,281,285 | | | 1,269,372 | |
Mortgage-backed securities - commercial | Mortgage-backed securities - commercial | | 14,715 | | | 15,161 | | | 20,226 | | | 21,588 | | Mortgage-backed securities - commercial | | 14,738 | | | 14,307 | | | 15,024 | | | 15,250 | |
Total debt securities | Total debt securities | | $ | 1,382,051 | | | $ | 1,404,372 | | | $ | 1,137,848 | | | $ | 1,172,400 | | Total debt securities | | $ | 1,784,458 | | | $ | 1,683,525 | | | $ | 1,673,798 | | | $ | 1,678,525 | |
Sales and other dispositions of available-for-sale securities were as follows:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | | | Three Months Ended March 31, |
| | 2021 | | | 2020 | | | 2021 | | | 2020 | | | | | | 2022 | | | 2021 | | |
Proceeds from sales | Proceeds from sales | $ | 0 | | | $ | 0 | | | $ | 0 | | | $ | 0 | | | Proceeds from sales | | | $ | — | | | $ | — | | |
Proceeds from maturities, prepayments and calls | Proceeds from maturities, prepayments and calls | 86,866 | | | 44,703 | | | 147,906 | | | 72,360 | | | Proceeds from maturities, prepayments and calls | | | 57,443 | | | 61,040 | | |
Gross realized gains | Gross realized gains | 8 | | | 0 | | | 15 | | | 0 | | | Gross realized gains | | | 2 | | | 7 | | |
Gross realized losses | Gross realized losses | 0 | | | 0 | | | 0 | | | 0 | | | Gross realized losses | | | — | | | — | | |
|
Additionally, net unrealized gains onthe change in the fair value of equity securities and sale of $136equity securities resulted in a net loss of $154 and $212 were recognized ina net gain of $76 for the three and six months ended June 30,March 31, 2022 and 2021, respectively, and $28 net loss and $35 net gain were recognized in the three and six months ended June 30, 2020, respectively.
The following tables show gross unrealized losses for which an allowance for credit losses has 0t been recorded at June 30, 2021 and December 31, 2020, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2021 |
| | 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 | | $ | 1,250 | | | $ | (1) | | | $ | 0 | | | $ | 0 | | | $ | 1,250 | | | $ | (1) | |
Mortgage-backed securities - residential | | 449,834 | | | (5,737) | | | 0 | | | 0 | | | 449,834 | | | (5,737) | |
| | | | | | | | | | | | |
Municipal securities | | 7,979 | | | (67) | | | 0 | | | 0 | | | 7,979 | | | (67) | |
| | | | | | | | | | | | |
Corporate securities | | 494 | | | (6) | | | 0 | | | 0 | | | 494 | | | (6) | |
Total | | $ | 459,557 | | | $ | (5,811) | | | $ | 0 | | | $ | 0 | | | $ | 459,557 | | | $ | (5,811) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2020 |
| | Less than 12 months | | 12 months or more | | Total |
| | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized loss |
| | | | | | | | | | | | |
Mortgage-backed securities - residential | | $ | 182,012 | | | $ | (803) | | | $ | 0 | | | $ | 0 | | | $ | 182,012 | | | $ | (803) | |
Municipal securities | | 3,184 | | | (20) | | | 0 | | | 0 | | | 3,184 | | | (20) | |
Corporate Securities | | 499 | | | (1) | | | 0 | | 0 | | 499 | | | (1) | |
| | | | | | | | | | | | |
Total | | $ | 185,695 | | | $ | (824) | | | $ | 0 | | | $ | 0 | | | $ | 185,695 | | | $ | (824) | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
As of June 30, 2021 and December 31, 2020, the Company’s securities portfolio consisted of 508 and 514 securities, 32 and 16 of which were in an unrealized loss position, respectively.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following tables show gross unrealized losses for which an allowance for credit losses has not been recorded at March 31, 2022 and December 31, 2021, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | March 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 | | $ | 38,882 | | | $ | (2,133) | | | $ | — | | | $ | — | | | $ | 38,882 | | | $ | (2,133) | |
Mortgage-backed securities - residential | | 961,993 | | | (70,839) | | | 175,988 | | | (17,726) | | | 1,137,981 | | | (88,565) | |
Mortgage-backed securities - commercial | | 9,647 | | | (445) | | | — | | | — | | | 9,647 | | | (445) | |
Municipal securities | | 192,546 | | | (11,844) | | | 1,030 | | | (199) | | | 193,576 | | | (12,043) | |
U.S. Treasury securities | | 47,918 | | | (1,744) | | | — | | | — | | | 47,918 | | | (1,744) | |
Corporate securities | | 6,896 | | | (235) | | | — | | | — | | | 6,896 | | | (235) | |
Total | | $ | 1,257,882 | | | $ | (87,240) | | | $ | 177,018 | | | $ | (17,925) | | | $ | 1,434,900 | | | $ | (105,165) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 |
| | 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 | | $ | 18,360 | | | $ | (171) | | | $ | — | | | $ | — | | | $ | 18,360 | | | $ | (171) | |
Mortgage-backed securities - residential | | $ | 871,368 | | | $ | (14,295) | | | $ | 102,799 | | | $ | (3,690) | | | $ | 974,167 | | | $ | (17,985) | |
Mortgage-backed securities - commercial | | 7,946 | | | (46) | | | — | | | — | | | 7,946 | | | (46) | |
Municipal securities | | 11,414 | | | (160) | | | — | | | — | | | 11,414 | | | (160) | |
U.S. Treasury securities | | 14,908 | | | (6) | | | — | | | — | | | 14,908 | | | (6) | |
Corporate securities | | 4,119 | | | (25) | | | — | | | — | | | 4,119 | | | (25) | |
Total | | $ | 928,115 | | | $ | (14,703) | | | $ | 102,799 | | | $ | (3,690) | | | $ | 1,030,914 | | | $ | (18,393) | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
As of June 30,March 31, 2022 and December 31, 2021, the Company’s securities portfolio consisted of 514 and 2020,511 securities, 321 and 80 of which were in an unrealized loss position, respectively.
During the Company evaluatedthree months ended March 31, 2022, the Company's available-for-sale debt securities withportfolio unrealized losses for expected creditvalue declined $105.6 million to an unrealized loss and recorded 0 allowance for credit lossposition of $100.9 million from an unrealized gain position of $4.7 million as of December 31, 2021. During the three months ended March 31, 2021, the Company's available-for-sale debt securities portfolio declined $15.4 million to an unrealized gain position of $19.2 million from an unrealized gain position of $34.6 million as of December 31, 2020. The majority of the investment portfolio was either government guaranteed or an issuance of a government sponsored entity wasor highly rated by major credit rating agencies and have a long history of zero losses.the Company has historically not recorded any losses associated with these investments. As such, 0as of March 31, 2022 and December 31, 2021, it was determined that all available-for-sale debt securities that experienced a decline in fair value below amortized cost basis were due to noncredit-related factors. Therefore, there was no provision for credit losses was recordedrecognized on available-for-sale debt securities during the three and six months ended June 30, 2021March 31, 2022 or 2021.
FB Financial Corporation and 2020.subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Note (4)(3)—Loans and allowance for credit losses:
Loans outstanding at June 30, 2021as of March 31, 2022 and December 31, 2020,2021, by class of financing receivable are as follows:
| | | | June 30, | | December 31, | | | March 31, | | December 31, |
| | | 2021 | | | 2020 | | | | 2022 | | | 2021 | |
Commercial and industrial (1) | Commercial and industrial (1) | | $ | 1,238,940 | | | $ | 1,346,122 | | Commercial and industrial (1) | | $ | 1,380,600 | | | $ | 1,290,565 | |
Construction | Construction | | 1,145,165 | | | 1,222,220 | | Construction | | 1,468,811 | | | 1,327,659 | |
Residential real estate: | Residential real estate: | | Residential real estate: | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 1,126,623 | | | 1,089,270 | | 1-to-4 family mortgage | | 1,346,349 | | | 1,270,467 | |
Residential line of credit | Residential line of credit | | 401,343 | | | 408,211 | | Residential line of credit | | 392,740 | | | 383,039 | |
Multi-family mortgage | Multi-family mortgage | | 363,600 | | | 175,676 | | Multi-family mortgage | | 400,501 | | | 326,551 | |
Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
Owner occupied | Owner occupied | | 923,605 | | | 924,841 | | Owner occupied | | 978,436 | | | 951,582 | |
Non-owner occupied | Non-owner occupied | | 1,675,214 | | | 1,598,979 | | Non-owner occupied | | 1,706,546 | | | 1,730,165 | |
Consumer and other | Consumer and other | | 324,464 | | | 317,640 | | Consumer and other | | 330,993 | | | 324,634 | |
Gross loans | Gross loans | | 7,198,954 | | | 7,082,959 | | Gross loans | | 8,004,976 | | | 7,604,662 | |
Less: Allowance for credit losses | Less: Allowance for credit losses | | (144,663) | | | (170,389) | | Less: Allowance for credit losses | | (120,049) | | | (125,559) | |
Net loans | Net loans | | $ | 7,054,291 | | | $ | 6,912,570 | | Net loans | | $ | 7,884,927 | | | $ | 7,479,103 | |
(1)Includes $57,406$2,062 and $212,645$3,990 of loans originated as part of the Paycheck Protection Program as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. PPP loans are federally guaranteed as part of the CARES Act, provided PPP loan recipients receive loan forgiveness under the SBA regulations. As such, there is minimal credit risk associated with these loans.
As of June 30, 2021March 31, 2022 and December 31, 2020, $1,256,3442021, $1,001,027 and $1,248,857,$1,136,294, respectively, of qualifying residential mortgage loans (including loans held for sale) $1,542,531 and $1,532,749,$1,530,928 and $1,581,673, respectively, of qualifying commercial mortgage loans were pledged to the Federal Home Loan Bank of Cincinnati securing advances against the Bank’s line of credit. Additionally, as of June 30, 2021March 31, 2022 and December 31, 2020, $2,290,6612021, qualifying loans of $2,719,096 and $2,463,281,$2,440,097, respectively, of qualifying loans were pledged to the Federal Reserve Bank under the Borrower-in-Custody program.
The components of amortized cost for loans on the consolidated balance sheet excludessheets exclude accrued interest receivable as the Company elected to presentpresents accrued interest receivable separately on the balance sheet. As of June 30, 2021March 31, 2022 and December 31, 2020, total2021, accrued interest receivable on loans held for investment was $35,892$31,746 and $38,316,$31,676, respectively.
Allowance for Credit Losses
The Company estimated the allowance for credit losses under a currentcalculates its expected credit loss model as of June 30, 2021 and December 31, 2020.using a lifetime loss rate methodology. The Company utilizes probability-weighted forecasts, which consider multiple macroeconomic variables from a third-party vendor that are applicable to the type of loan. Each of the Company's loss rate models incorporate forward-looking macroeconomic projections throughout the reasonable and supportable forecast period and the subsequent historical reversion at the macroeconomic variable input level. In order to estimate the life of a loan, the contractual term of the loan is adjusted for estimated prepayments based on market information and the Company’s prepayment history.
The Company's loss rate models estimate the lifetime loss rate for pools of loans by combining the calculated loss rate based on each variable within the model (including the macroeconomic variables). The lifetime loss rate for the pool is then multiplied by the loan balances to determine the expected credit losses on the pool.
The Company considers the need to qualitatively adjust its modeled quantitative expected credit loss estimate for information not already captured in the model loss estimation process. These qualitative factor adjustments may increase or decrease the Company’s estimate of expected credit losses. The Company reviews the qualitative adjustments so as to validate that information that has already been considered and included in the modeled quantitative loss estimation process is not also included in the qualitative adjustment. The Company considers the qualitative factors that are relevant to the institution as of the reporting date, which may include, but are not limited to: levels of and trends in delinquencies
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
and performance of loans; levels of and trends in write-offs and recoveries collected; trends in volume and terms of loans; effects of any changes in reasonable and supportable economic forecasts; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and expertise; available relevant information sources that contradict the Company’s own forecast; effects of changes in prepayment expectations or other factors affecting assessments of loan contractual terms; industry conditions; and effects of changes in credit concentrations.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The quantitative models require loan data and macroeconomic variables based on the inherent credit risks in each portfolio to more accurately measure the credit risks associated with each. Each of the quantitative models pools loans with similar risk characteristics and collectively assesses the lifetime loss rate for each pool to estimate its expected credit loss.
When a loan no longer shares similar risk characteristics with other loans in any given pool, the loan is individually assessed. The Company has determined the following circumstances in which a loan may require an individual evaluation: collateral dependent loans; loans for which foreclosure is probable; TDRs and reasonably expected TDRs.loans with other unique risk characteristics. A loan is deemed collateral dependent when 1) the borrower is experiencing financial difficulty and 2) the repayment is expected to be primarily through sale or operation of the collateral. The allowance for credit losses for collateral dependent loans as well as loans where foreclosure is probable is calculated as the amount for which the loan’s amortized cost basis exceeds fair value. Fair value is determined based on appraisals performed by qualified appraisers and reviewed by qualified personnel. In cases where repayment is to be provided substantially through the sale of collateral, the Company reduces the fair value by the estimated costs to sell. Loans experiencing financial difficulty for which a concession has not yet been provided may be identified as reasonably expected TDRs.
Reasonably expected TDRs and TDRs use the same methodology as TDRs.methodology. In cases where the expected credit loss can only be captured through a discounted cash flow analysis (such as an interest rate modification for a TDR loan), the allowance is measured by the amount which the loan’s amortized cost exceeds the discounted cash flow analysis. The allowance for credit losses on a TDR or a reasonably expected TDR is calculated individually using a discounted cash flow methodology, unless the loan is deemed to be collateral dependent or foreclosure is probable.
The Company performed qualitative evaluations within the Company's established qualitative framework, weighting the impact of the current economic outlook (including inflation, employment and supply chain concerns), status of federal government stimulus programs, and other considerations, in order to identify specific industries or borrowers seeing credit improvement or deterioration specific to the COVID-19 pandemic. The decrease in estimated required reserve during the three and six months ended June 30, 2021March 31, 2022 was a result of improving macroeconomic variables incorporated into the Company's reasonable and supportable forecasts when compared to both March 31, 2021 and December 31, 2020.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
2021.The following tables provide the changes in the allowance for credit losses by class of financing receivable for the three and six months ended June 30, 2021March 31, 2022 and 2020:2021:
| | | | 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 | | | 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, 2021 | |
Beginning balance - March 31, 2021 | | $ | 14,643 | | | $ | 38,622 | | | $ | 19,572 | | | $ | 9,268 | | | $ | 11,657 | | | $ | 3,609 | | | $ | 50,179 | | | $ | 10,404 | | | $ | 157,954 | | |
Provision for credit losses | | (579) | | | (5,784) | | | 75 | | | (2,558) | | | 1,818 | | | 972 | | | (7,323) | | | 494 | | | (12,885) | | |
Recoveries of loans previously charged-off | | 87 | | | 0 | | | 41 | | | 9 | | | 0 | | | 126 | | | 0 | | | 190 | | | 453 | | |
Loans charged off | | (360) | | | 0 | | | (16) | | | (3) | | | 0 | | | 0 | | | 0 | | | (480) | | | (859) | | |
| | Ending balance - June 30, 2021 | | $ | 13,791 | | | $ | 32,838 | | | $ | 19,672 | | | $ | 6,716 | | | $ | 13,475 | | | $ | 4,707 | | | $ | 42,856 | | | $ | 10,608 | | | $ | 144,663 | | |
Six Months Ended June 30, 2021 | |
Beginning balance - December 31, 2020 | | $ | 14,748 | | | $ | 58,477 | | | $ | 19,220 | | | $ | 10,534 | | | $ | 7,174 | | | $ | 4,849 | | | $ | 44,147 | | | $ | 11,240 | | | $ | 170,389 | | |
| Three Months Ended March 31, 2022 | | Three Months Ended March 31, 2022 |
Beginning balance - December 31, 2021 | | 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 | Provision for credit losses | | (536) | | | (25,610) | | | 536 | | | (3,815) | | | 6,301 | | | (281) | | | (1,291) | | | 179 | | | (24,517) | | Provision for credit losses | | (4,006) | | | 3,206 | | | 1,908 | | | 641 | | | (578) | | | (4,187) | | | (4,478) | | | 1,365 | | | (6,129) | |
Recoveries of loans previously charged-off | Recoveries of loans previously charged-off | | 216 | | | 0 | | | 65 | | | 15 | | | 0 | | | 139 | | | 0 | | | 385 | | | 820 | | Recoveries of loans previously charged-off | | 958 | | | — | | | 12 | | | 1 | | | — | | | 10 | | | — | | | 217 | | | 1,198 | |
Loans charged off | Loans charged off | | (637) | | | (29) | | | (149) | | | (18) | | | 0 | | | 0 | | | 0 | | | (1,196) | | | (2,029) | | Loans charged off | | (4) | | | — | | | — | | | — | | | — | | | — | | | — | | | (575) | | | (579) | |
| Ending balance - June 30, 2021 | | $ | 13,791 | | | $ | 32,838 | | | $ | 19,672 | | | $ | 6,716 | | | $ | 13,475 | | | $ | 4,707 | | | $ | 42,856 | | | $ | 10,608 | | | $ | 144,663 | | |
Ending balance - March 31, 2022 | | Ending balance - March 31, 2022 | | $ | 12,699 | | | $ | 31,782 | | | $ | 21,024 | | | $ | 6,545 | | | $ | 6,398 | | | $ | 8,416 | | | $ | 21,290 | | | $ | 11,895 | | | $ | 120,049 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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, 2020 |
Beginning balance - March 31, 2020 | | $ | 10,881 | | | $ | 22,842 | | | $ | 13,006 | | | $ | 6,213 | | | $ | 2,328 | | | $ | 9,047 | | | $ | 18,005 | | | $ | 6,819 | | | $ | 89,141 | |
Provision for loan losses | | (2,663) | | | 12,624 | | | (446) | | | 595 | | | 2,171 | | | (1,630) | | | 12,984 | | | 404 | | | 24,039 | |
Recoveries of loans previously charged-off | | 807 | | | 151 | | | 26 | | | 24 | | | 0 | | | 3 | | | 0 | | | 103 | | | 1,114 | |
Loans charged off | | (147) | | | (18) | | | (123) | | | (21) | | | 0 | | | 0 | | | (545) | | | (311) | | | (1,165) | |
Ending balance - June 30, 2020 | | $ | 8,878 | | | $ | 35,599 | | | $ | 12,463 | | | $ | 6,811 | | | $ | 4,499 | | | $ | 7,420 | | | $ | 30,444 | | | $ | 7,015 | | | $ | 113,129 | |
Six Months Ended June 30, 2020 | |
Beginning balance - December 31, 2019 | | $ | 4,805 | | | $ | 10,194 | | | $ | 3,112 | | | $ | 752 | | | $ | 544 | | | $ | 4,109 | | | $ | 4,621 | | | $ | 3,002 | | | $ | 31,139 | |
Impact of adopting ASC 326 on non-purchased credit deteriorated loans | | 5,300 | | | 1,533 | | | 7,920 | | | 3,461 | | | 340 | | | 1,879 | | | 6,822 | | | 3,633 | | | 30,888 | |
Impact of adopted ASC 326 on purchased credit deteriorated loans | | 82 | | | 150 | | | 421 | | | (3) | | | 0 | | | 162 | | | 184 | | | (438) | | | 558 | |
Provision for loan losses | | (834) | | | 23,578 | | | 1,218 | | | 2,580 | | | 3,615 | | | 1,408 | | | 18,919 | | | 1,519 | | | 52,003 | |
Recoveries of loans previously charged-off | | 895 | | | 151 | | | 50 | | | 39 | | | 0 | | | 17 | | | 0 | | | 296 | | | 1,448 | |
Loans charged off | | (1,381) | | | (18) | | | (365) | | | (21) | | | 0 | | | (209) | | | (545) | | | (1,037) | | | (3,576) | |
Initial allowance on loans purchased with deteriorated credit quality | | 11 | | | 11 | | | 107 | | | 3 | | | 0 | | | 54 | | | 443 | | | 40 | | | 669 | |
| | | | | | | | | | | | | | | | | | |
Ending balance - June 30, 2020 | | $ | 8,878 | | | $ | 35,599 | | | $ | 12,463 | | | $ | 6,811 | | | $ | 4,499 | | | $ | 7,420 | | | $ | 30,444 | | | $ | 7,015 | | | $ | 113,129 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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 March 31, 2021 | |
Beginning balance - December 31, 2020 | | $ | 14,748 | | | $ | 58,477 | | | $ | 19,220 | | | $ | 10,534 | | | $ | 7,174 | | | $ | 4,849 | | | $ | 44,147 | | | $ | 11,240 | | | $ | 170,389 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Provision for credit losses | | 43 | | | (19,826) | | | 461 | | | (1,257) | | | 4,483 | | | (1,253) | | | 6,032 | | | (315) | | | (11,632) | |
Recoveries of loans previously charged-off | | 129 | | | — | | | 24 | | | 6 | | | — | | | 13 | | | — | | | 195 | | | 367 | |
Loans charged off | | (277) | | | (29) | | | (133) | | | (15) | | | — | | | — | | | — | | | (716) | | | (1,170) | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Ending balance - March 31, 2021 | | $ | 14,643 | | | $ | 38,622 | | | $ | 19,572 | | | $ | 9,268 | | | $ | 11,657 | | | $ | 3,609 | | | $ | 50,179 | | | $ | 10,404 | | | $ | 157,954 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following tables provide the amount of the allowance for credit losses by class of financing receivable disaggregated by measurement methodology as of June 30, 2021 and December 31, 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2021 |
| | 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 |
Amount of allowance allocated to: | | | | | | | | | | | | | | | | | | |
Individually evaluated for credit loss | | $ | 105 | | | $ | 131 | | | $ | 0 | | | $ | 8 | | | $ | 0 | | | $ | 23 | | | $ | 676 | | | $ | 0 | | | $ | 943 | |
Collectively evaluated for credit loss | | 13,073 | | | 31,151 | | | 18,063 | | | 6,467 | | | 12,976 | | | 4,015 | | | 29,020 | | | 9,985 | | | 124,750 | |
Purchased credit deteriorated | | 613 | | | 1,556 | | | 1,609 | | | 241 | | | 499 | | | 669 | | | 13,160 | | | 623 | | | 18,970 | |
Ending balance - June 30, 2021 | | $ | 13,791 | | | $ | 32,838 | | | $ | 19,672 | | | $ | 6,716 | | | $ | 13,475 | | | $ | 4,707 | | | $ | 42,856 | | | $ | 10,608 | | | $ | 144,663 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2020 |
| | 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 |
Amount of allowance allocated to: | | | | | | | | | | | | | | | | | | |
Individually evaluated for credit loss | | $ | 373 | | | $ | 95 | | | $ | 0 | | | $ | 9 | | | $ | 0 | | | $ | 30 | | | $ | 1,531 | | | $ | 1 | | | $ | 2,039 | |
Collectively evaluated for credit loss | | 13,493 | | | 54,065 | | | 17,206 | | | 10,031 | | | 6,326 | | | 4,062 | | | 33,706 | | | 10,516 | | | 149,405 | |
Purchased credit deteriorated | | 882 | | | 4,317 | | | 2,014 | | | 494 | | | 848 | | | 757 | | | 8,910 | | | 723 | | | 18,945 | |
Ending balance - December 31, 2020 | | $ | 14,748 | | | $ | 58,477 | | | $ | 19,220 | | | $ | 10,534 | | | $ | 7,174 | | | $ | 4,849 | | | $ | 44,147 | | | $ | 11,240 | | | $ | 170,389 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following tables provide the amount of loans by class of financing receivable disaggregated by measurement methodology as of June 30, 2021, and December 31, 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2021 |
| | 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 |
Loans, net of unearned income | | | | | | | | | | | | | | | | | | |
Individually evaluated for credit loss | | $ | 15,159 | | | $ | 5,993 | | | $ | 894 | | | $ | 412 | | | $ | 0 | | | $ | 9,135 | | | $ | 7,207 | | | $ | 26 | | | $ | 38,826 | |
Collectively evaluated for credit loss | | 1,176,960 | | | 1,097,065 | | | 1,038,746 | | | 384,698 | | | 354,021 | | | 822,532 | | | 1,368,161 | | | 311,481 | | | 6,553,664 | |
Purchased credit deteriorated | | 46,821 | | | 42,107 | | | 86,983 | | | 16,233 | | | 9,579 | | | 91,938 | | | 299,846 | | | 12,957 | | | 606,464 | |
Ending balance - June 30, 2021 | | $ | 1,238,940 | | | $ | 1,145,165 | | | $ | 1,126,623 | | | $ | 401,343 | | | $ | 363,600 | | | $ | 923,605 | | | $ | 1,675,214 | | | $ | 324,464 | | | $ | 7,198,954 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2020 |
| | 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 |
Loans, net of unearned income | | | | | | | | | | | | | | | | | | |
Individually evaluated for credit loss | | $ | 15,578 | | | $ | 4,851 | | | $ | 848 | | | $ | 412 | | | $ | 0 | | | $ | 7,846 | | | $ | 8,631 | | | $ | 39 | | | $ | 38,205 | |
Collectively evaluated for credit loss | | 1,270,058 | | | 1,140,634 | | | 987,142 | | | 387,250 | | | 156,447 | | | 813,151 | | | 1,272,203 | | | 302,983 | | | 6,329,868 | |
Purchased credit deteriorated | | 60,486 | | | 76,735 | | | 101,280 | | | 20,549 | | | 19,229 | | | 103,844 | | | 318,145 | | | 14,618 | | | 714,886 | |
Ending balance - December 31, 2020 | | $ | 1,346,122 | | | $ | 1,222,220 | | | $ | 1,089,270 | | | $ | 408,211 | | | $ | 175,676 | | | $ | 924,841 | | | $ | 1,598,979 | | | $ | 317,640 | | | $ | 7,082,959 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Credit Quality - Commercial Loans
The Company categorizes loanscommercial loan types into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans that share similar risk characteristics collectively. Loans that do not share similar risk characteristics are evaluated individually.
The Company uses the following definitions for risk ratings:
| | | | | | | | |
| Pass. | Loans rated Pass include those that are adequately collateralized performing loans which management believes do not have conditions that have occurred or may occur that would result in the loan being downgraded into an inferior category. The Pass category also includes commercial loans rated as Watch, which include those that management believes have conditions that have occurred, or may occur, which could result in the loan being downgraded to an inferior category. |
|
|
| |
| |
| | |
| Special Mention. | Loans rated Special Mention are those that have potential weakness that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date. Management does not believe there will be a loss of principal or interest. These loans require intensive servicing and may possess more than normal credit risk. |
|
| |
| |
| | |
| Classified. | Loans included in the Classified category include loans rated as Substandard and Doubtful. Loans rated as Substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Also included in this category are loans classified as Doubtful, which have all the weaknesses inherent in those classified as Substandard, with the added characteristic that the weakness or weaknesses make collection or liquidation in full, based on currently existing facts, conditions, and values, highly questionable and improbable. The total amortized cost of loans rated as Doubtful were insignificant for all periods presented. |
| |
| |
| |
| |
| |
Risk ratings are updated on an ongoing basis and are subject to change by continuous loan monitoring processes.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
During the first quarter of 2022, the Company revised the presentation of the below credit quality vintage tables without change to accounting or credit policies. The updated presentation disaggregates between commercial and consumer loan types with consumer loans reported as either performing or nonperforming based on delinquency and accrual status. As such, the tables presented below as of December 31, 2021 have been revised to align with current period presentation.
The following tables present the credit quality of our commercial loan portfolio by year of origination as of June 30, 2021March 31, 2022 and December 31, 2020.2021. Revolving loans are presented separately. Management considers the guidance in ASC 310-20 when determining whether a modification, extension, or renewal constitutes a current period origination. Generally, current period renewals of credit are reunderwritten at the point of renewal and considered current period originations for the purposes of the tables below.
| As of June 30, 2021 | | |
As of March 31, 2022 | | As of March 31, 2022 | |
| | Term Loans | | | | Commercial Term Loans | | |
| | Amortized Cost Basis by Origination Year | | | | Amortized Cost Basis by Origination Year | | |
| | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | | | 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | |
Commercial and industrial | Commercial and industrial | | | | Commercial and industrial | | | |
Pass | Pass | | $ | 93,229 | | | $ | 160,243 | | | $ | 162,002 | | | $ | 63,799 | | | $ | 48,206 | | | $ | 66,856 | | | $ | 584,470 | | | $ | 1,178,805 | | | Pass | | $ | 86,753 | | | $ | 262,073 | | | $ | 84,369 | | | $ | 123,038 | | | $ | 46,230 | | | $ | 80,906 | | | $ | 656,672 | | | $ | 1,340,041 | | |
Special Mention | Special Mention | | 27 | | | 278 | | | 423 | | | 20 | | | 468 | | | 3,118 | | | 15,920 | | | 20,254 | | | Special Mention | | 27 | | | 50 | | | — | | | 941 | | | 616 | | | 1,494 | | | 12,570 | | | 15,698 | | |
Classified | Classified | | 660 | | | 2,706 | | | 2,674 | | | 10,426 | | | 3,728 | | | 6,914 | | | 12,773 | | | 39,881 | | | Classified | | — | | | 900 | | | 2,285 | | | 2,269 | | | 2,933 | | | 9,576 | | | 6,898 | | | 24,861 | | |
| Total | Total | | 93,916 | | | 163,227 | | | 165,099 | | | 74,245 | | | 52,402 | | | 76,888 | | | 613,163 | | | 1,238,940 | | | Total | | 86,780 | | | 263,023 | | | 86,654 | | | 126,248 | | | 49,779 | | | 91,976 | | | 676,140 | | | 1,380,600 | | |
| Construction | | | |
| Construction - Commercial | | Construction - Commercial | | |
Pass | Pass | | 261,384 | | | 393,404 | | | 205,133 | | | 48,972 | | | 29,372 | | | 84,769 | | | 110,748 | | | 1,133,782 | | | Pass | | 103,294 | | | 322,557 | | | 179,337 | | | 111,794 | | | 17,366 | | | 63,846 | | | 47,864 | | | 846,058 | | |
Special Mention | Special Mention | | 0 | | | 160 | | | 0 | | | 0 | | | 1,209 | | | 734 | | | 0 | | | 2,103 | | | Special Mention | | — | | | — | | | 10 | | | — | | | — | | | 2,579 | | | — | | | 2,589 | | |
Classified | Classified | | 0 | | | 32 | | | 2,199 | | | 3,967 | | | 124 | | | 2,757 | | | 201 | | | 9,280 | | | Classified | | — | | | — | | | — | | | 3,078 | | | — | | | 679 | | | 201 | | | 3,958 | | |
| Total | Total | | 261,384 | | | 393,596 | | | 207,332 | | | 52,939 | | | 30,705 | | | 88,260 | | | 110,949 | | | 1,145,165 | | | Total | | 103,294 | | | 322,557 | | | 179,347 | | | 114,872 | | | 17,366 | | | 67,104 | | | 48,065 | | | 852,605 | | |
| | Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-to-4 family mortgage | | | |
Pass | | 203,719 | | | 241,270 | | | 152,228 | | | 126,627 | | | 130,028 | | | 246,202 | | | 0 | | | 1,100,074 | | | |
Special Mention | | 44 | | | 1,145 | | | 1,201 | | | 606 | | | 328 | | | 2,752 | | | 0 | | | 6,076 | | | |
Classified | | 0 | | | 339 | | | 1,807 | | | 3,374 | | | 5,237 | | | 9,716 | | | 0 | | | 20,473 | | | |
| Total | | 203,763 | | | 242,754 | | | 155,236 | | | 130,607 | | | 135,593 | | | 258,670 | | | 0 | | | 1,126,623 | | | |
| Residential line of credit | | | |
Pass | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 396,297 | | | 396,297 | | | |
Special Mention | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 344 | | | 344 | | | |
Classified | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 4,702 | | | 4,702 | | | |
| Total | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 401,343 | | | 401,343 | | | |
| Multi-family mortgage | Multi-family mortgage | | | Multi-family mortgage | | |
Pass | Pass | | 143,092 | | | 31,127 | | | 74,713 | | | 7,370 | | | 39,365 | | | 57,426 | | | 10,454 | | | 363,547 | | | Pass | | 53,167 | | | 190,584 | | | 32,964 | | | 64,201 | | | 5,124 | | | 42,130 | | | 11,104 | | | 399,274 | | |
Special Mention | Special Mention | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | |
Classified | Classified | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 53 | | | 0 | | | 53 | | | Classified | | — | | | — | | | — | | | — | | | — | | | 1,227 | | | — | | | 1,227 | | |
| Total | Total | | 143,092 | | | 31,127 | | | 74,713 | | | 7,370 | | | 39,365 | | | 57,479 | | | 10,454 | | | 363,600 | | | Total | | 53,167 | | | 190,584 | | | 32,964 | | | 64,201 | | | 5,124 | | | 43,357 | | | 11,104 | | | 400,501 | | |
| | | Commercial real estate: | Commercial real estate: | | | Commercial real estate: | | |
Owner occupied | Owner occupied | | | Owner occupied | | |
Pass | Pass | | 64,153 | | | 138,004 | | | 187,870 | | | 89,391 | | | 90,172 | | | 256,949 | | | 58,761 | | | 885,300 | | | Pass | | 53,495 | | | 178,092 | | | 127,649 | | | 164,620 | | | 78,970 | | | 293,791 | | | 56,543 | | | 953,160 | | |
Special Mention | Special Mention | | 0 | | | 0 | | | 1,335 | | | 3,649 | | | 1,464 | | | 5,749 | | | 288 | | | 12,485 | | | Special Mention | | — | | | — | | | 30 | | | 1,492 | | | 3,200 | | | 2,325 | | | 210 | | | 7,257 | | |
Classified | Classified | | 0 | | | 0 | | | 3,123 | | | 2,634 | | | 4,157 | | | 14,146 | | | 1,760 | | | 25,820 | | | Classified | | — | | | — | | | — | | | 3,089 | | | 1,667 | | | 12,285 | | | 978 | | | 18,019 | | |
| Total | Total | | 64,153 | | | 138,004 | | | 192,328 | | | 95,674 | | | 95,793 | | | 276,844 | | | 60,809 | | | 923,605 | | | Total | | 53,495 | | | 178,092 | | | 127,679 | | | 169,201 | | | 83,837 | | | 308,401 | | | 57,731 | | | 978,436 | | |
| | Non-owner occupied | Non-owner occupied | | | Non-owner occupied | | |
Pass | Pass | | 226,622 | | | 162,080 | | | 166,597 | | | 300,073 | | | 202,577 | | | 505,746 | | | 54,947 | | | 1,618,642 | | | Pass | | 80,277 | | | 439,956 | | | 126,299 | | | 157,806 | | | 257,327 | | | 568,790 | | | 55,375 | | | 1,685,830 | | |
Special Mention | Special Mention | | 0 | | | 0 | | | 0 | | | 3,500 | | | 0 | | | 8,278 | | | 0 | | | 11,778 | | | Special Mention | | — | | | — | | | — | | | 3,687 | | | 249 | | | 985 | | | — | | | 4,921 | | |
Classified | Classified | | 0 | | | 0 | | | 4,136 | | | 24,616 | | | 1,542 | | | 14,455 | | | 45 | | | 44,794 | | | Classified | | — | | | — | | | — | | | — | | | 3,460 | | | 12,335 | | | — | | | 15,795 | | |
| Total | Total | | 226,622 | | | 162,080 | | | 170,733 | | | 328,189 | | | 204,119 | | | 528,479 | | | 54,992 | | | 1,675,214 | | | Total | | 80,277 | | | 439,956 | | | 126,299 | | | 161,493 | | | 261,036 | | | 582,110 | | | 55,375 | | | 1,706,546 | | |
| | | | | Total commercial loans | | Total commercial loans | | |
Pass | | Pass | | 376,986 | | | 1,393,262 | | | 550,618 | | | 621,459 | | | 405,017 | | | 1,049,463 | | | 827,558 | | | 5,224,363 | | |
Special Mention | | Special Mention | | 27 | | | 50 | | | 40 | | | 6,120 | | | 4,065 | | | 7,383 | | | 12,780 | | | 30,465 | | |
Classified | | Classified | | — | | | 900 | | | 2,285 | | | 8,436 | | | 8,060 | | | 36,102 | | | 8,077 | | | 63,860 | | |
| �� Total commercial loans | | �� Total commercial loans | | $ | 377,013 | | | $ | 1,394,212 | | | $ | 552,943 | | | $ | 636,015 | | | $ | 417,142 | | | $ | 1,092,948 | | | $ | 848,415 | | | $ | 5,318,688 | | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of June 30, 2021 | | |
| | Term Loans | | | | | | |
| | Amortized Cost Basis by Origination Year | | | | | | |
| | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | | |
Consumer and other loans | | | | | | | | | | | | | | | | | | |
Pass | | 56,647 | | | 65,973 | | | 44,844 | | | 36,124 | | | 23,731 | | | 76,402 | | | 14,476 | | | 318,197 | | | |
Special Mention | | 75 | | | 0 | | | 14 | | | 0 | | | 1 | | | 522 | | | 0 | | | 612 | | | |
Classified | | 38 | | | 144 | | | 222 | | | 1,023 | | | 926 | | | 2,865 | | | 437 | | | 5,655 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 56,760 | | | 66,117 | | | 45,080 | | | 37,147 | | | 24,658 | | | 79,789 | | | 14,913 | | | 324,464 | | | |
| | | | | | | | | | | | | | | | | | |
Total Loans | | | | | | | | | | | | | | | | | | |
Pass | | 1,048,846 | | | 1,192,101 | | | 993,387 | | | 672,356 | | | 563,451 | | | 1,294,350 | | | 1,230,153 | | | 6,994,644 | | | |
Special Mention | | 146 | | | 1,583 | | | 2,973 | | | 7,775 | | | 3,470 | | | 21,153 | | | 16,552 | | | 53,652 | | | |
Classified | | 698 | | | 3,221 | | | 14,161 | | | 46,040 | | | 15,714 | | | 50,906 | | | 19,918 | | | 150,658 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 1,049,690 | | | $ | 1,196,905 | | | $ | 1,010,521 | | | $ | 726,171 | | | $ | 582,635 | | | $ | 1,366,409 | | | $ | 1,266,623 | | | $ | 7,198,954 | | | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| As of December 31, 2020 | | |
As of December 31, 2021 | | As of December 31, 2021 | |
| | Term Loans | | | | Commercial Term Loans | | |
| | Amortized Cost Basis by Origination Year | | | | Amortized Cost Basis by Origination Year | | |
| | 2020 | | 2019 | | 2018 | | 2017 | | 2016 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | | | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | |
Commercial and industrial | Commercial and industrial | | | | Commercial and industrial | | | |
Pass | Pass | | $ | 339,074 | | | $ | 185,636 | | | $ | 70,549 | | | $ | 59,917 | | | $ | 37,573 | | | $ | 42,685 | | | $ | 540,960 | | | $ | 1,276,394 | | | Pass | | $ | 273,232 | | | $ | 95,279 | | | $ | 140,938 | | | $ | 52,162 | | | $ | 33,997 | | | $ | 57,020 | | | $ | 596,667 | | | $ | 1,249,295 | | |
Special Mention | Special Mention | | 231 | | | 824 | | | 561 | | | 445 | | | 915 | | | 2,580 | | | 24,826 | | | 30,382 | | | Special Mention | | 79 | | | 9 | | | 949 | | | 632 | | | 3 | | | 1,519 | | | 12,367 | | | 15,558 | | |
Classified | Classified | | 2,501 | | | 2,688 | | | 11,227 | | | 4,425 | | | 6,582 | | | 1,277 | | | 10,646 | | | 39,346 | | | Classified | | 918 | | | 2,391 | | | 2,376 | | | 3,089 | | | 3,370 | | | 6,425 | | | 7,143 | | | 25,712 | | |
| Total | Total | | 341,806 | | | 189,148 | | | 82,337 | | | 64,787 | | | 45,070 | | | 46,542 | | | 576,432 | | | 1,346,122 | | | Total | | 274,229 | | | 97,679 | | | 144,263 | | | 55,883 | | | 37,370 | | | 64,964 | | | 616,177 | | | 1,290,565 | | |
| Construction | | | |
| Construction - Commercial | | Construction - Commercial | | |
Pass | Pass | | 461,715 | | | 390,443 | | | 86,490 | | | 52,942 | | | 40,907 | | | 62,890 | | | 112,004 | | | 1,207,391 | | | Pass | | 335,758 | | | 164,428 | | | 112,985 | | | 18,374 | | | 14,965 | | | 64,516 | | | 43,748 | | | 754,774 | | |
Special Mention | Special Mention | | 469 | | | 1,485 | | | 2,197 | | | 1,221 | | | 729 | | | 13 | | | 0 | | | 6,114 | | | Special Mention | | — | | | 11 | | | — | | | — | | | 1,208 | | | 1,384 | | | — | | | 2,603 | | |
Classified | Classified | | 573 | | | 1,755 | | | 3,178 | | | 141 | | | 0 | | | 3,068 | | | 0 | | | 8,715 | | | Classified | | — | | | — | | | 2,922 | | | 2,882 | | | 3 | | | 737 | | | 200 | | | 6,744 | | |
| Total | Total | | 462,757 | | | 393,683 | | | 91,865 | | | 54,304 | | | 41,636 | | | 65,971 | | | 112,004 | | | 1,222,220 | | | Total | | 335,758 | | | 164,439 | | | 115,907 | | | 21,256 | | | 16,176 | | | 66,637 | | | 43,948 | | | 764,121 | | |
| | Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-to-4 family mortgage | | | |
Pass | | 283,107 | | | 176,711 | | | 164,499 | | | 157,731 | | | 111,194 | | | 162,051 | | | 0 | | | 1,055,293 | | | |
Special Mention | | 1,423 | | | 1,829 | | | 1,209 | | | 753 | | | 721 | | | 3,865 | | | 0 | | | 9,800 | | | |
Classified | | 448 | | | 1,428 | | | 3,806 | | | 5,473 | | | 3,622 | | | 9,400 | | | 0 | | | 24,177 | | | |
| Total | | 284,978 | | | 179,968 | | | 169,514 | | | 163,957 | | | 115,537 | | | 175,316 | | | 0 | | | 1,089,270 | | | |
| Residential line of credit | | | |
Pass | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 400,206 | | | 400,206 | | | |
Special Mention | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 2,653 | | | 2,653 | | | |
Classified | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 5,352 | | | 5,352 | | | |
| Total | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 408,211 | | | 408,211 | | | |
| Multi-family mortgage | Multi-family mortgage | | | Multi-family mortgage | | |
Pass | Pass | | 29,006 | | | 13,446 | | | 11,843 | | | 46,561 | | | 28,330 | | | 35,339 | | | 11,094 | | | 175,619 | | | Pass | | 166,576 | | | 32,242 | | | 64,345 | | | 7,124 | | | 5,602 | | | 38,526 | | | 10,891 | | | 325,306 | | |
Special Mention | Special Mention | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | |
Classified | Classified | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 57 | | | 0 | | | 57 | | | Classified | | — | | | — | | | — | | | — | | | — | | | 1,245 | | | — | | | 1,245 | | |
| Total | Total | | 29,006 | | | 13,446 | | | 11,843 | | | 46,561 | | | 28,330 | | | 35,396 | | | 11,094 | | | 175,676 | | | Total | | 166,576 | | | 32,242 | | | 64,345 | | | 7,124 | | | 5,602 | | | 39,771 | | | 10,891 | | | 326,551 | | |
| | | Commercial real estate: | Commercial real estate: | | | Commercial real estate: | | |
Owner occupied | Owner occupied | | | Owner occupied | | |
Pass | Pass | | 140,904 | | | 179,500 | | | 97,577 | | | 94,659 | | | 76,539 | | | 224,108 | | | 53,451 | | | 866,738 | | | Pass | | 170,773 | | | 131,471 | | | 174,257 | | | 83,698 | | | 69,939 | | | 236,998 | | | 57,123 | | | 924,259 | | |
Special Mention | Special Mention | | 967 | | | 1,356 | | | 4,251 | | | 16,173 | | | 6,101 | | | 2,466 | | | 230 | | | 31,544 | | | Special Mention | | — | | | — | | | 1,502 | | | 3,541 | | | 885 | | | 2,555 | | | 213 | | | 8,696 | | |
Classified | Classified | | 44 | | | 1,785 | | | 2,423 | | | 6,074 | | | 274 | | | 11,226 | | | 4,733 | | | 26,559 | | | Classified | | — | | | — | | | 3,102 | | | 768 | | | 3,295 | | | 9,616 | | | 1,846 | | | 18,627 | | |
| Total | Total | | 141,915 | | | 182,641 | | | 104,251 | | | 116,906 | | | 82,914 | | | 237,800 | | | 58,414 | | | 924,841 | | | Total | | 170,773 | | | 131,471 | | | 178,861 | | | 88,007 | | | 74,119 | | | 249,169 | | | 59,182 | | | 951,582 | | |
| | Non-owner occupied | Non-owner occupied | | | Non-owner occupied | | |
Pass | Pass | | 166,962 | | | 229,442 | | | 342,640 | | | 221,149 | | | 290,163 | | | 272,184 | | 38,820 | | | 1,561,360 | | | Pass | | 462,478 | | | 154,048 | | | 165,917 | | | 264,855 | | | 170,602 | | | 414,859 | | 46,541 | | | 1,679,300 | | |
Special Mention | Special Mention | | 0 | | | 1,500 | | | 6,672 | | | 0 | | | 207 | | | 8,445 | | 0 | | | 16,824 | | | Special Mention | | — | | | — | | | 3,747 | | | 3,388 | | | — | | | 969 | | — | | | 8,104 | | |
Classified | Classified | | 0 | | | 2,210 | | | 1,502 | | | 0 | | | 0 | | | 17,083 | | 0 | | | 20,795 | | | Classified | | — | | | — | | | 1,898 | | | 23,849 | | | 1,506 | | | 15,508 | | — | | | 42,761 | | |
| Total | Total | | 166,962 | | | 233,152 | | | 350,814 | | | 221,149 | | | 290,370 | | | 297,712 | | | 38,820 | | | 1,598,979 | | | Total | | 462,478 | | | 154,048 | | | 171,562 | | | 292,092 | | | 172,108 | | | 431,336 | | | 46,541 | | | 1,730,165 | | |
| Consumer and other loans | | | |
| Total commercial loans | | Total commercial loans | | |
Pass | Pass | | 89,625 | | | 52,839 | | | 39,725 | | | 27,201 | | | 43,503 | | | 37,673 | | 14,817 | | | 305,383 | | | Pass | | 1,408,817 | | | 577,468 | | | 658,442 | | | 426,213 | | | 295,105 | | | 811,919 | | | 754,970 | | | 4,932,934 | | |
Special Mention | Special Mention | | 281 | | | 797 | | | 1,588 | | | 468 | | | 526 | | | 1,364 | | 11 | | | 5,035 | | | Special Mention | | 79 | | | 20 | | | 6,198 | | | 7,561 | | | 2,096 | | | 6,427 | | | 12,580 | | | 34,961 | | |
Classified | Classified | | 151 | | | 565 | | | 1,434 | | | 1,161 | | | 935 | | | 2,308 | | 668 | | | 7,222 | | | Classified | | 918 | | | 2,391 | | | 10,298 | | | 30,588 | | | 8,174 | | | 33,531 | | | 9,189 | | | 95,089 | | |
| Total | | 90,057 | | | 54,201 | | | 42,747 | | | 28,830 | | | 44,964 | | | 41,345 | | | 15,496 | | | 317,640 | | | |
| Total commercial loans | | Total commercial loans | | $ | 1,409,814 | | | $ | 579,879 | | | $ | 674,938 | | | $ | 464,362 | | | $ | 305,375 | | | $ | 851,877 | | | $ | 776,739 | | | $ | 5,062,984 | | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2020 | | |
| | Term Loans | | | | | | |
| | Amortized Cost Basis by Origination Year | | | | | | |
| | 2020 | | 2019 | | 2018 | | 2017 | | 2016 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | | |
Total Loans | | | | | | | | | | | | | | | | | | |
Pass | | 1,510,393 | | | 1,228,017 | | | 813,323 | | | 660,160 | | | 628,209 | | | 836,930 | | | 1,171,352 | | | 6,848,384 | | | |
Special Mention | | 3,371 | | | 7,791 | | | 16,478 | | | 19,060 | | | 9,199 | | | 18,733 | | | 27,720 | | | 102,352 | | | |
Classified | | 3,717 | | | 10,431 | | | 23,570 | | | 17,274 | | | 11,413 | | | 44,419 | | | 21,399 | | | 132,223 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 1,517,481 | | | $ | 1,246,239 | | | $ | 853,371 | | | $ | 696,494 | | | $ | 648,821 | | | $ | 900,082 | | | $ | 1,220,471 | | | $ | 7,082,959 | | | |
| | | | | | | | | | | | | | | | | | |
Credit Quality - Consumer LoansFor consumer and residential loan classes, the company primarily evaluates credit quality based on delinquency and accrual status of the loan, credit documentation and by payment activity. The performing or nonperforming status is updated on an on-going basis dependent upon improvement and deterioration in credit quality.
The following tables present the credit quality by classification (performing or nonperforming) of our consumer loan portfolio by year of origination as of March 31, 2022 and December 31, 2021. Revolving loans are presented separately. Management considers the guidance in ASC 310-20 when determining whether a modification, extension, or renewal constitutes a current period origination. Generally, current period renewals of credit are reunderwritten at the point of renewal and considered current period originations for the purposes of the tables below.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of March 31, 2022 |
| | Consumer Term Loans | | | | |
| | Amortized Cost Basis by Origination Year | | | | |
| | 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving Loans Amortized Cost Basis | | Total |
Construction - Consumer | | | | | | | | | | | | | | | | |
Performing | | $ | 63,687 | | | $ | 345,094 | | | $ | 87,761 | | | $ | 18,312 | | | $ | 5,815 | | | $ | 4,328 | | | $ | 91,209 | | | $ | 616,206 | |
Nonperforming | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total | | 63,687 | | | 345,094 | | | 87,761 | | | 18,312 | | | 5,815 | | | 4,328 | | | 91,209 | | | 616,206 | |
| | | | | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | |
1-to-4 family mortgage | | | | | | | | | | | | | | | | |
Performing | | 161,778 | | | 500,544 | | | 184,028 | | | 113,736 | | | 89,201 | | | 282,039 | | | — | | | 1,331,326 | |
Nonperforming | | — | | | 3,240 | | | 2,970 | | | 1,144 | | | 2,577 | | | 5,092 | | | — | | | 15,023 | |
Total | | 161,778 | | | 503,784 | | | 186,998 | | | 114,880 | | | 91,778 | | | 287,131 | | | — | | | 1,346,349 | |
| | | | | | | | | | | | | | | | |
Residential line of credit | | | | | | | | | | | | | | | | |
Performing | | — | | | — | | | — | | | — | | | — | | | — | | | 391,163 | | | 391,163 | |
Nonperforming | | — | | | — | | | — | | | — | | | — | | | — | | | 1,577 | | | 1,577 | |
Total | | — | | | — | | | — | | | — | | | — | | | — | | | 392,740 | | | 392,740 | |
| | | | | | | | | | | | | | | | |
Consumer and other | | | | | | | | | | | | | | | | |
Performing | | 33,831 | | | 72,033 | | | 51,086 | | | 36,589 | | | 31,037 | | | 92,155 | | | 9,004 | | | 325,735 | |
Nonperforming | | — | | | 330 | | | 442 | | | 518 | | | 1,541 | | | 2,427 | | | — | | | 5,258 | |
Total | | 33,831 | | | 72,363 | | | 51,528 | | | 37,107 | | | 32,578 | | | 94,582 | | | 9,004 | | | 330,993 | |
| | | | | | | | | | | | | | | | |
Total consumer loans | | | | | | | | | | | | | | | | |
Performing | | 259,296 | | | 917,671 | | | 322,875 | | | 168,637 | | | 126,053 | | | 378,522 | | | 491,376 | | | 2,664,430 | |
Nonperforming | | — | | | 3,570 | | | 3,412 | | | 1,662 | | | 4,118 | | | 7,519 | | | 1,577 | | | 21,858 | |
Total consumer loans | | $ | 259,296 | | | $ | 921,241 | | | $ | 326,287 | | | $ | 170,299 | | | $ | 130,171 | | | $ | 386,041 | | | $ | 492,953 | | | $ | 2,686,288 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2021 |
| | Consumer Term Loans | | | | |
| | Amortized Cost Basis by Origination Year | | | | |
| | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | Prior | | Revolving Loans Amortized Cost Basis | | Total |
Construction - Consumer | | | | | | | | | | | | | | | | |
Performing | | $ | 341,562 | | | $ | 116,352 | | | $ | 22,783 | | | $ | 5,542 | | | $ | 348 | | | $ | 3,302 | | | $ | 73,428 | | | $ | 563,317 | |
Nonperforming | | — | | | 221 | | | — | | | — | | | — | | | — | | | — | | | 221 | |
Total | | 341,562 | | | 116,573 | | | 22,783 | | | 5,542 | | | 348 | | | 3,302 | | | 73,428 | | | 563,538 | |
| | | | | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | |
1-to-4 family mortgage | | | | | | | | | | | | | | | | |
Performing | | 521,533 | | | 204,690 | | | 121,775 | | | 100,164 | | | 109,087 | | | 199,262 | | | — | | | 1,256,511 | |
Nonperforming | | 1,232 | | | 3,734 | | | 977 | | | 2,429 | | | 1,765 | | | 3,819 | | | — | | | 13,956 | |
Total | | 522,765 | | | 208,424 | | | 122,752 | | | 102,593 | | | 110,852 | | | 203,081 | | | — | | | 1,270,467 | |
| | | | | | | | | | | | | | | | |
Residential line of credit | | | | | | | | | | | | | | | | |
Performing | | — | | | — | | | — | | | — | | | — | | | — | | | 381,303 | | | 381,303 | |
Nonperforming | | — | | | — | | | — | | | — | | | — | | | — | | | 1,736 | | | 1,736 | |
Total | | — | | | — | | | — | | | — | | | — | | | — | | | 383,039 | | | 383,039 | |
| | | | | | | | | | | | | | | | |
Consumer and other | | | | | | | | | | | | | | | | |
Performing | | 82,910 | | | 55,123 | | | 38,281 | | | 32,893 | | | 21,856 | | | 74,248 | | | 14,478 | | | 319,789 | |
Nonperforming | | 199 | | | 345 | | | 545 | | | 1,352 | | | 861 | | | 1,496 | | | 47 | | | 4,845 | |
Total | | 83,109 | | | 55,468 | | | 38,826 | | | 34,245 | | | 22,717 | | | 75,744 | | | 14,525 | | | 324,634 | |
| | | | | | | | | | | | | | | | |
Total consumer loans | | | | | | | | | | | | | | | | |
Performing | | 946,005 | | | 376,165 | | | 182,839 | | | 138,599 | | | 131,291 | | | 276,812 | | | 469,209 | | | 2,520,920 | |
Nonperforming | | 1,431 | | | 4,300 | | | 1,522 | | | 3,781 | | | 2,626 | | | 5,315 | | | 1,783 | | | 20,758 | |
Total consumer loans | | $ | 947,436 | | | $ | 380,465 | | | $ | 184,361 | | | $ | 142,380 | | | $ | 133,917 | | | $ | 282,127 | | | $ | 470,992 | | | $ | 2,541,678 | |
Nonaccrual and Past Due Loans
Nonperforming loans include loans that are no longer accruing interest (nonaccrual loans) and loans past due ninety or more days and still accruing interest.
The following tables represent an analysis of the aging by class of financing receivable as of June 30, 2021March 31, 2022 and December 31, 2020:2021:
| June 30, 2021 | | 30-89 days past due | | 90 days or more and accruing interest | | Non-accrual loans | | | Loans current on payments and accruing interest | | Total | |
March 31, 2022 | | March 31, 2022 | | 30-89 days past due | | 90 days or more and accruing interest | | Non-accrual loans | | | Loans current on payments and accruing interest | | Total |
Commercial and industrial | Commercial and industrial | | $ | 757 | | | $ | 104 | | | $ | 15,538 | | | | $ | 1,222,541 | | | $ | 1,238,940 | | Commercial and industrial | | $ | 1,543 | | | $ | 58 | | | $ | 3,882 | | | | $ | 1,375,117 | | | $ | 1,380,600 | |
Construction | Construction | | 1,023 | | | 487 | | | 5,303 | | | | 1,138,352 | | | 1,145,165 | | Construction | | 2,622 | | | — | | | 679 | | | | 1,465,510 | | | 1,468,811 | |
Residential real estate: | Residential real estate: | | | | Residential real estate: | | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 3,753 | | | 8,002 | | | 5,094 | | | | 1,109,774 | | | 1,126,623 | | 1-to-4 family mortgage | | 13,508 | | | 11,724 | | | 3,299 | | | | 1,317,818 | | | 1,346,349 | |
Residential line of credit | Residential line of credit | | 716 | | | 48 | | | 1,189 | | | | 399,390 | | | 401,343 | | Residential line of credit | | 536 | | | — | | | 1,577 | | | | 390,627 | | | 392,740 | |
Multi-family mortgage | Multi-family mortgage | | 0 | | | 0 | | | 53 | | | | 363,547 | | | 363,600 | | Multi-family mortgage | | — | | | — | | | 48 | | | | 400,453 | | | 400,501 | |
Commercial real estate: | Commercial real estate: | | | | Commercial real estate: | | | |
Owner occupied | Owner occupied | | 1,100 | | | 0 | | | 8,074 | | | | 914,431 | | | 923,605 | | Owner occupied | | 415 | | | — | | | 6,989 | | | | 971,032 | | | 978,436 | |
Non-owner occupied | Non-owner occupied | | 737 | | | 0 | | | 12,016 | | | | 1,662,461 | | | 1,675,214 | | Non-owner occupied | | 986 | | | — | | | 7,185 | | | | 1,698,375 | | | 1,706,546 | |
Consumer and other | Consumer and other | | 2,660 | | | 457 | | | 3,162 | | | | 318,185 | | | 324,464 | | Consumer and other | | 4,305 | | | 1,091 | | | 4,167 | | | | 321,430 | | | 330,993 | |
Total | Total | | $ | 10,746 | | | $ | 9,098 | | | $ | 50,429 | | | | $ | 7,128,681 | | | $ | 7,198,954 | | Total | | $ | 23,915 | | | $ | 12,873 | | | $ | 27,826 | | | | $ | 7,940,362 | | | $ | 8,004,976 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020 | | 30-89 days past due | | 90 days or more and accruing interest | | Non-accrual loans | | | | Loans current on payments and accruing interest | | Total |
Commercial and industrial | | $ | 3,297 | | | $ | 330 | | | $ | 16,005 | | | | | $ | 1,326,490 | | | $ | 1,346,122 | |
Construction | | 7,607 | | | 573 | | | 4,053 | | | | | 1,209,987 | | | 1,222,220 | |
Residential real estate: | | | | | | | | | | | | |
1-to-4 family mortgage | | 7,058 | | | 10,470 | | | 5,923 | | | | | 1,065,819 | | | 1,089,270 | |
Residential line of credit | | 3,551 | | | 239 | | | 1,757 | | | | | 402,664 | | | 408,211 | |
Multi-family mortgage | | 0 | | | 57 | | | 0 | | | | | 175,619 | | | 175,676 | |
Commercial real estate: | | | | | | | | | | | | |
Owner occupied | | 98 | | | 0 | | | 7,948 | | | | | 916,795 | | | 924,841 | |
Non-owner occupied | | 915 | | | 0 | | | 12,471 | | | | | 1,585,593 | | | 1,598,979 | |
Consumer and other | | 4,469 | | | 2,027 | | | 2,603 | | | | | 308,541 | | | 317,640 | |
Total | | $ | 26,995 | | | $ | 13,696 | | | $ | 50,760 | | | | | $ | 6,991,508 | | | $ | 7,082,959 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2021 | | 30-89 days past due | | 90 days or more and accruing interest | | Non-accrual loans | | | | Loans current on payments and accruing interest | | Total |
Commercial and industrial | | $ | 1,030 | | | $ | 63 | | | $ | 1,520 | | | | | $ | 1,287,952 | | | $ | 1,290,565 | |
Construction | | 4,852 | | | 718 | | | 3,622 | | | | | 1,318,467 | | | 1,327,659 | |
Residential real estate: | | | | | | | | | | | | |
1-to-4 family mortgage | | 11,007 | | | 9,363 | | | 4,593 | | | | | 1,245,504 | | | 1,270,467 | |
Residential line of credit | | 319 | | | — | | | 1,736 | | | | | 380,984 | | | 383,039 | |
Multi-family mortgage | | — | | | — | | | 49 | | | | | 326,502 | | | 326,551 | |
Commercial real estate: | | | | | | | | | | | | |
Owner occupied | | 1,417 | | | — | | | 6,710 | | | | | 943,455 | | | 951,582 | |
Non-owner occupied | | 427 | | | — | | | 14,084 | | | | | 1,715,654 | | | 1,730,165 | |
Consumer and other | | 7,398 | | | 1,591 | | | 3,254 | | | | | 312,391 | | | 324,634 | |
Total | | $ | 26,450 | | | $ | 11,735 | | | $ | 35,568 | | | | | $ | 7,530,909 | | | $ | 7,604,662 | |
The following tables provide the amortized cost basis of loans on non-accrual status, as well as any related allowance as of March 31, 2022 and December 31, 2021 by class of financing receivable.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
March 31, 2022 | | | | Non-accrual with no related allowance | | Non-accrual with related allowance | | Related allowance | | | | | | | |
Commercial and industrial | | | | $ | 1,420 | | | $ | 2,462 | | | $ | 1,781 | | | | | | | | |
Construction | | | | — | | | 679 | | | 85 | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | |
1-to-4 family mortgage | | | | 130 | | | 3,169 | | | 49 | | | | | | | | |
Residential line of credit | | | | 1,051 | | | 526 | | | 7 | | | | | | | | |
Multi-family mortgage | | | | — | | | 48 | | | 2 | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | |
Owner occupied | | | | 4,346 | | | 2,643 | | | 84 | | | | | | | | |
Non-owner occupied | | | | 7,006 | | | 179 | | | 22 | | | | | | | | |
Consumer and other | | | | — | | | 4,167 | | | 211 | | | | | | | | |
Total | | | | $ | 13,953 | | | $ | 13,873 | | | $ | 2,241 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2021 | | | | | | Non-accrual with no related allowance | | Non-accrual with related allowance | | Related allowance | | | | | | |
| | | | | | | | | | | | | | | | |
Commercial and industrial | | | | | | $ | 1,085 | | | $ | 435 | | | $ | 6 | | | | | | | |
Construction | | | | | | 2,882 | | | 740 | | | 99 | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | |
1-to-4 family mortgage | | | | | | 378 | | | 4,215 | | | 60 | | | | | | | |
Residential line of credit | | | | | | 797 | | | 939 | | | 11 | | | | | | | |
Multi-family mortgage | | | | | | — | | | 49 | | | 2 | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | |
Owner occupied | | | | | | 5,346 | | | 1,364 | | | 206 | | | | | | | |
Non-owner occupied | | | | | | 13,898 | | | 186 | | | 7 | | | | | | | |
Consumer and other | | | | | | — | | | 3,254 | | | 164 | | | | | | | |
Total | | | | | | $ | 24,386 | | | $ | 11,182 | | | $ | 555 | | | | | | | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following tables provide the amortized cost basis of loans on non-accrual status, as well as any related allowance as of June 30, 2021 and December 31, 2020 by class of financing receivable.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
June 30, 2021 | | | | | | | Non-accrual with no related allowance | | Non-accrual with related allowance | | Related allowance | | | | | |
Commercial and industrial | | | | | | | $ | 14,401 | | | $ | 1,137 | | | $ | 119 | | | | | | |
Construction | | | | | | | 4,254 | | | 1,049 | | | 151 | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | |
1-to-4 family mortgage | | | | | | | 1,493 | | | 3,601 | | | 91 | | | | | | |
Residential line of credit | | | | | | | 830 | | | 359 | | | 8 | | | | | | |
Multi-family mortgage | | | | | | | 0 | | | 53 | | | 8 | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | |
Owner occupied | | | | | | | 7,412 | | | 662 | | | 43 | | | | | | |
Non-owner occupied | | | | | | | 6,418 | | | 5,598 | | | 736 | | | | | | |
Consumer and other | | | | | | | 0 | | | 3,162 | | | 162 | | | | | | |
Total | | | | | | | $ | 34,808 | | | $ | 15,621 | | | $ | 1,318 | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
December 31, 2020 | | | | | | | Non-accrual with no related allowance | | Non-accrual with related allowance | | Related allowance | | | | |
| | | | | | | | | | | | | | | |
Commercial and industrial | | | | | | | $ | 13,960 | | | $ | 2,045 | | | $ | 383 | | | | | |
Construction | | | | | | | 3,061�� | | | 992 | | | 131 | | | | | |
Residential real estate: | | | | | | | | | | | | | | | |
1-to-4 family mortgage | | | | | | | 3,048 | | | 2,875 | | | 84 | | | | | |
Residential line of credit | | | | | | | 854 | | | 903 | | | 31 | | | | | |
Multi-family mortgage | | | | | | | 0 | | | 0 | | | 0 | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | |
Owner occupied | | | | | | | 7,172 | | | 776 | | | 63 | | | | | |
Non-owner occupied | | | | | | | 4,566 | | | 7,905 | | | 1,711 | | | | | |
Consumer and other | | | | | | | 0 | | | 2,603 | | | 147 | | | | | |
Total | | | | | | | $ | 32,661 | | | $ | 18,099 | | | $ | 2,550 | | | | | |
The following presents interest income recognized on nonaccrual loans duringfor the three and six months ended June 30, 2021March 31, 2022 and 2020:2021:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | | Three Months Ended March 31, |
| | 2021 | | 2020 | | 2021 | | 2020 | | | 2022 | | 2021 |
Commercial and industrial | Commercial and industrial | | $ | 219 | | | $ | 17 | | | $ | 333 | | | $ | 169 | | Commercial and industrial | | $ | 54 | | | $ | 114 | |
Construction | Construction | | 16 | | | 6 | | | 30 | | | 33 | Construction | | 19 | | | 14 | |
Residential real estate: | Residential real estate: | | Residential real estate: | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 67 | | | 6 | | | 85 | | | 13 | | 1-to-4 family mortgage | | 52 | | | 18 | |
Residential line of credit | Residential line of credit | | 27 | | | 0 | | | 45 | | | 1 | | Residential line of credit | | 40 | | | 18 | |
Multi-family mortgage | Multi-family mortgage | | 1 | | | 0 | | | 2 | | | 0 | | Multi-family mortgage | | — | | | 1 | |
Commercial real estate: | Commercial real estate: | | Commercial real estate: | | |
Owner occupied | Owner occupied | | 101 | | | 43 | | | 232 | | | 64 | Owner occupied | | 25 | | | 131 | |
Non-owner occupied | Non-owner occupied | | 141 | | | 109 | | | 230 | | | 128 | | Non-owner occupied | | 70 | | | 89 | |
Consumer and other | Consumer and other | | 55 | | | 24 | | | 55 | | | 24 | | Consumer and other | | 15 | | | — | |
Total | Total | | $ | 627 | | | $ | 205 | | | $ | 1,012 | | | $ | 432 | | Total | | $ | 275 | | | $ | 385 | |
Accrued interest receivable written off as an adjustment to interest income amounted to $132$184 and $162$465 for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively, and $597 and $282 for the six months ended June 30, 2021 and 2020, respectively.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Troubled debt restructurings
As of June 30, 2021March 31, 2022 and December 31, 2020,2021, the Company had a recorded investment in TDRs of $42,678$20,601 and $15,988,$32,435, respectively. The modifications included extensions of the maturity date and/or a stated rate of interest to one lower than the current market rate to borrowers experiencing financial difficulty. Of these loans, $23,608$13,722 and $8,279$11,084 were classified as non-accrual loans as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. The Company has calculated $1,285$1,994 and $310$1,245 in allowances for credit losses on TDRs as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. UnfundedThere were no significant unfunded loan commitments related to these loans totaled $6,153 as of June 30, 2021. There were 0 commitments to extend any additional funds on troubled debt restructurings as of March 31, 2022 or December 31, 2020.2021.
The following tables present the financial effect of TDRs recorded during the periods indicated.indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2021 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves |
Commercial and industrial | | 4 | | $ | 13,055 | | | $ | 13,055 | | | $ | 0 | |
| | | | | | | | |
Commercial real estate: | | | | | | | | |
Owner occupied | | 4 | | 3,550 | | | 3,550 | | | 0 | |
| | | | | | | | |
Residential real estate: | | | | | | | | |
1-to-4 family mortgage | | 2 | | 811 | | | 811 | | | 0 | |
Residential line of credit | | 1 | | 11 | | | 11 | | | 0 | |
| | | | | | | | |
Total | | 11 | | $ | 17,427 | | | $ | 17,427 | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended March 31, 2022 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Residential real estate: | | | | | | | | |
1-to-4 family mortgage | | 1 | | | $ | 80 | | | $ | 80 | | | $ | — | |
| | | | | | | | |
| | | | | | | | |
Consumer and other | | 1 | | | 22 | | | 22 | | | — | |
Total | | 2 | | | $ | 102 | | | $ | 102 | | | $ | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2021 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves |
Commercial and industrial | | 5 | | | $ | 13,162 | | | $ | 13,162 | | | $ | 0 | |
| | | | | | | | |
Commercial real estate: | | | | | | | | |
Owner occupied | | 4 | | | 3,550 | | | 3,550 | | | 0 | |
Non-owner occupied | | 1 | | | 11,997 | | | 11,997 | | | 0 | |
Residential real estate: | | | | | | | | |
1-to-4 family mortgage | | 2 | | | 811 | | | 811 | | | 0 | |
Residential line of credit | | 1 | | | 11 | | | 11 | | | 0 | |
| | | | | | | | |
Total | | 13 | | | $ | 29,531 | | | $ | 29,531 | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended March 31, 2021 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves |
Commercial and industrial | | 1 | | | $ | 107 | | | $ | 107 | | | $ | — | |
| | | | | | | | |
Commercial real estate: | | | | | | | | |
| | | | | | | | |
Non-owner occupied | | 1 | | 11,997 | | | 11,997 | | | — | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total | | 2 | | $ | 12,104 | | | $ | 12,104 | | | $ | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2020 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves |
Commercial and industrial | | 1 | | | $ | 1,153 | | | $ | 1,153 | | | $ | 0 | |
| | | | | | | | |
Commercial real estate: | | | | | | | | |
Owner occupied | | 1 | | | 788 | | | 788 | | 0 | |
| | | | | | | | |
Residential real estate: | | | | | | | | |
1-to-4 family mortgage | | 1 | | | 13 | | | 13 | | 0 | |
| | | | | | | | |
| | | | | | | | |
Total | | 3 | | | $ | 1,954 | | | $ | 1,954 | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2020 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves |
Commercial and industrial | | 1 | | | $ | 1,153 | | | $ | 1,153 | | | $ | 0 | |
| | | | | | | | |
Commercial real estate: | | | | | | | | |
Owner occupied | | 1 | | 788 | | | 788 | | | 0 | |
| | | | | | | | |
Residential real estate: | | | | | | | | |
1-4 family mortgage | | 2 | | 77 | | | 77 | | | 0 | |
| | | | | | | | |
Total | | 4 | | $ | 2,018 | | | $ | 2,018 | | | $ | 0 | |
Troubled debt restructurings for which there was a payment default within twelve months following the modification totaled $304 during the three months ended March 31, 2022. There were 0no loans modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the three and six months ended June 30, 2021 and 2020.March 31, 2021. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy. The terms of certain other loans were modified during the three and six months ended June 30,March 31, 2022 and 2021 and 2020 that did not meet the definition of a TDR. The modification of these loans usually involve either a modification of the terms of a loan to borrowers who are not experiencing financial difficulties or an insignificant delay in payments.
Collateral Dependent Loans
For loans for which the repayment (based on the Company's assessment) is expected to be provided substantially through the operation or sale of collateral and the borrower is experiencing financial difficulty, the following table presentstables present the loans and the corresponding individually assessed allowance for credit losses by class of financing receivable. Significant changes in individually assessed reserves are due to changes in the valuation of the underlying collateral in addition to changes in accrual and past due status.
| | | June 30, 2021 | | March 31, 2022 |
| | Type of Collateral | | | | Type of Collateral | | |
| | Real Estate | | | | Financial Assets and Equipment | | | Individually assessed allowance for credit loss | | Real Estate | | | | Financial Assets and Equipment | | Total | | | Individually assessed allowance for credit loss |
Commercial and industrial | Commercial and industrial | | $ | 696 | | | | | $ | 14,524 | | | | $ | 1 | | Commercial and industrial | | $ | 689 | | | | | $ | 3,324 | | | $ | 4,013 | | | | $ | 1,776 | |
Construction | Construction | | 5,993 | | | | | 0 | | | | 131 | | Construction | | 685 | | | | | — | | | 685 | | | | 84 | |
Residential real estate: | Residential real estate: | | | | | | | | Residential real estate: | | | | | | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 1,615 | | | | | 0 | | | | 0 | | 1-to-4 family mortgage | | 344 | | | | | — | | | 344 | | | | — | |
Residential line of credit | Residential line of credit | | 1,241 | | | | | 0 | | | | 8 | | Residential line of credit | | 1,367 | | | | | — | | | 1,367 | | | | 5 | |
| Commercial real estate: | Commercial real estate: | | | | | | | | Commercial real estate: | | | | | | | |
Owner occupied | Owner occupied | | 10,045 | | | | | 0 | | | | 23 | | Owner occupied | | 8,470 | | | | | — | | | 8,470 | | | | 80 | |
Non-owner occupied | Non-owner occupied | | 11,624 | | | | | 0 | | | | 676 | | Non-owner occupied | | 7,006 | | | | | — | | | 7,006 | | | | — | |
| Consumer and other | | Consumer and other | | 25 | | | | | — | | | 25 | | | | 1 | |
Total | Total | | $ | 31,214 | | | | | $ | 14,524 | | | | $ | 839 | | Total | | $ | 18,586 | | | | | $ | 3,324 | | | $ | 21,910 | | | | $ | 1,946 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2020 |
| | Type of Collateral | | |
| | Real Estate | | | | | | Financial Assets and Equipment | | | | Individually assessed allowance for credit loss |
Commercial and industrial | | $ | 0 | | | | | | | $ | 1,728 | | | | | $ | 117 | |
Construction | | 3,877 | | | | | | | 0 | | | | | 0 | |
Residential real estate: | | | | | | | | | | | | |
1-to-4 family mortgage | | 226 | | | | | | | 0 | | | | | 0 | |
Residential line of credit | | 1,174 | | | | | | | 0 | | | | | 9 | |
| | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | |
Owner occupied | | 3,391 | | | | | | | 0 | | | | | 30 | |
Non-owner occupied | | 8,164 | | | | | | | 0 | | | | | 1,531 | |
| | | | | | | | | | | | |
Total | | $ | 16,832 | | | | | | | $ | 1,728 | | | | | $ | 1,687 | |
Deferrals Program included in COVID-19 Relief
The following table outlines the Company's recorded investment and percentage of loans held for investment by class of financing receivable for executed deferrals remaining on deferral status as of June 30, 2021 or December 31, 2020, in connection with Company's COVID-19 relief programs. These deferrals typically ranged from sixty to ninety days per deferral and the majority were not considered TDRs under the interagency regulatory guidance or CARES Act, issued in March 2020. Section 541 of the Consolidated Appropriations Act (CAA) extended this relief to the earlier of January 1, 2022 or 60 days after the national emergency termination date. As of June 30, 2021 and December 31, 2020, the Company had a recorded investment in loans totaling $1,355,475 and $1,399,088 previously deferred that were no longer in deferral status. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 |
| | Type of Collateral | | |
| | Real Estate | | | | | | Financial Assets and Equipment | | Total | | | | Individually assessed allowance for credit loss |
Commercial and industrial | | $ | 799 | | | | | | | $ | 1,090 | | | $ | 1,889 | | | | | $ | — | |
Construction | | 3,580 | | | | | | | — | | | 3,580 | | | | | 92 | |
Residential real estate: | | | | | | | | | | | | | | |
1-to-4 family mortgage | | 338 | | | | | | | — | | | 338 | | | | | — | |
Residential line of credit | | 1,400 | | | | | | | — | | | 1,400 | | | | | 10 | |
| | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | |
Owner occupied | | 8,117 | | | | | | | 71 | | | 8,188 | | | | | 200 | |
Non-owner occupied | | 13,899 | | | | | | | — | | | 13,899 | | | | | — | |
Consumer and other | | 25 | | | | | | | — | | | 25 | | | | | 1 | |
Total | | $ | 28,158 | | | | | | | $ | 1,161 | | | $ | 29,319 | | | | | $ | 303 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | June 30, 2021 | | December 31, 2020 |
| | | | | | % of Loans | | | | % of Loans |
Commercial and industrial | | | | | | $ | 13 | | | 0 | % | | $ | 7,118 | | | 0.5 | % |
Construction | | | | | | 0 | | | 0 | % | | 1,918 | | | 0.2 | % |
Residential real estate: | | | | | | | | | | | | |
1-to-4 family mortgage | | | | | | 3,194 | | | 0.3 | % | | 19,201 | | | 1.8 | % |
Residential line of credit | | | | | | 0 | | | 0 | % | | 204 | | | 0 | % |
Multi-family mortgage | | | | | | 0 | | | 0 | % | | 3,305 | | | 1.9 | % |
Commercial real estate: | | | | | | | | | | | | |
Owner occupied | | | | | | 871 | | | 0.1 | % | | 19,815 | | | 2.1 | % |
Non-owner occupied | | | | | | 69,587 | | | 4.2 | % | | 139,590 | | | 8.7 | % |
Consumer and other | | | | | | 217 | | | 0.1 | % | | 11,366 | | | 3.6 | % |
Total | | | | | | $ | 73,882 | | | 1.0 | % | | $ | 202,517 | | | 2.9 | % |
Note (5)(4)—Other real estate owned
The amount reported as other real estate owned includes property acquired through foreclosure in addition to excess facilities held for sale and is carried at fair value less estimated cost to sell the property. The following table summarizes the other real estate owned for the three and six months ended June 30, 2021March 31, 2022 and 2020:2021:
| | | Three Months Ended | | Six Months Ended | | | Three Months Ended |
| | June 30, | | June 30, | | | March 31, |
| | | 2021 | | 2020 | | 2021 | | 2020 | | | | 2022 | | 2021 | |
Balance at beginning of period | Balance at beginning of period | | $ | 11,177 | | | $ | 17,072 | | | $ | 12,111 | | | $ | 18,939 | | Balance at beginning of period | | | $ | 9,777 | | | $ | 12,111 | | |
Transfers from loans | Transfers from loans | | 3,201 | | | 641 | | | 4,596 | | | 1,006 | | Transfers from loans | | | 563 | | | 1,395 | | |
Transfers to premises and equipment | | 0 | | | 0 | | | 0 | | | (841) | | |
| | Proceeds from sale of other real estate owned | Proceeds from sale of other real estate owned | | (2,166) | | | (2,708) | | | (4,661) | | | (4,150) | | Proceeds from sale of other real estate owned | | | (121) | | | (2,495) | | |
Gain on sale of other real estate owned | | 272 | | | 170 | | | 1,100 | | | 345 | | |
(Loss) gain on sale of other real estate owned | | (Loss) gain on sale of other real estate owned | | | (104) | | | 828 | | |
Loans provided for sales of other real estate owned | Loans provided for sales of other real estate owned | | (203) | | | 0 | | | (533) | | | 0 | | Loans provided for sales of other real estate owned | | | — | | | (330) | | |
Write-downs and partial liquidations | Write-downs and partial liquidations | | (295) | | | (84) | | | (627) | | | (208) | | Write-downs and partial liquidations | | | (394) | | | (332) | | |
| Balance at end of period | Balance at end of period | | $ | 11,986 | | | $ | 15,091 | | | $ | 11,986 | | | $ | 15,091 | | Balance at end of period | | | $ | 9,721 | | | $ | 11,177 | | |
Foreclosed residential real estate properties totaled $774$1,193 and $1,890$775 as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. The recorded investment in residential mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process totaled $31 and $167$230 at June 30, 2021 andMarch 31, 2022. As of December 31, 2020, respectively.2021, there were no such residential foreclosure proceedings in process.
Excess land and facilities held for sale resulting from branch consolidations totaled $5,498$3,029 and $5,703$3,348 as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively.
Note (6)(5)—Leases:
As of June 30, 2021,March 31, 2022, the Company was the lessee in 5853 operating leases and 1 finance lease of certain branch, mortgage and operations locations, of which 4441 operating leases and 1 finance lease currently have remaining terms varying from greater than one year to 3433 years. Leases with initial terms of less than one year are not recorded on the consolidated balance sheets. The Company also does not include equipment leases and leases in which the Company is the lessor on the consolidated balance sheets as these are insignificant.
Many leases include 1 or more options to renew, with renewal terms that can extend the lease up to an additional 20 years or more. Certain lease agreements contain provisions to periodically adjust rental payments for inflation. Renewal options that management is reasonably certain to renew and fixed rent escalations are included in the right-of-use asset and lease liability.
During the year ended December 31, 2020, the Company entered into a lease for a new corporate headquarters building located in downtown Nashville. The building is currently under construction and anticipated to be completed in late 2022. Upon commencement, the Company estimates recording a ROU asset and operating lease liability of approximately $29,000 and $30,000, respectively, in connection with this lease.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Upon commencement, the Company estimates recording a ROU asset and operating lease liability of approximately $29,000 and $30,000, respectively, in connection with this lease.
Information related to the Company's leases is presented below as of June 30, 2021March 31, 2022 and December 31, 2020:2021:
| | | | | | | | | | | | | | | | | |
| | | June 30, | | December 31, |
| Classification | | 2021 | | 2020 |
Right-of-use assets: | | | | | |
Operating leases | Operating lease right-of-use assets | | $ | 45,423 | | $ | 49,537 |
Finance leases | Premises and equipment, net | | 1,533 | | 1,588 | |
Total right-of-use assets | | | $ | 46,956 | | $ | 51,125 |
Lease liabilities: | | | | | |
Operating leases | Operating lease liabilities | | $ | 50,396 | | $ | 55,187 |
Finance leases | Borrowings | | 1,555 | | 1,598 |
Total lease liabilities | | | $ | 51,951 | | $ | 56,785 |
Weighted average remaining lease term (in years) - operating | | | 12.3 | | 12.2 |
Weighted average remaining lease term (in years) - finance | | | 13.9 | | 14.4 |
Weighted average discount rate - operating | | | 2.72 | % | | 2.65 | % |
Weighted average discount rate - finance | | | 1.76 | % | | 1.76 | % |
| | | | | | | | | | | | | | | | | |
| | | March 31, | | December 31, |
| Classification | | 2022 | | 2021 |
Right-of-use assets: | | | | | |
Operating leases | Operating lease right-of-use assets | | $ | 41,037 | | $ | 41,686 |
Finance leases | Premises and equipment, net | | 1,450 | | 1,487 |
Total right-of-use assets | | | $ | 42,487 | | $ | 43,173 |
Lease liabilities: | | | | | |
Operating leases | Operating lease liabilities | | $ | 45,528 | | $ | 46,367 |
Finance leases | Borrowings | | 1,488 | | 1,518 |
Total lease liabilities | | | $ | 47,016 | | $ | 47,885 |
Weighted average remaining lease term (in years) - operating | | | 12.3 | | 12.4 |
Weighted average remaining lease term (in years) - finance | | | 13.1 | | 13.4 |
Weighted average discount rate - operating | | | 2.72 | % | | 2.73 | % |
Weighted average discount rate - finance | | | 1.76 | % | | 1.76 | % |
The components of total lease expense included in the consolidated statements of income were as follows:
| | | | Three Months Ended | | Six Months Ended | | | | Three Months Ended |
| | | June 30, | | June 30, | | | | March 31, |
| | Classification | | 2021 | | | 2020 | | | 2021 | | | 2020 | | | Classification | | | 2022 | | | | 2021 | | |
Operating lease costs: | Operating lease costs: | | | | | | | | | | Operating lease costs: | | | | | | |
Amortization of right-of-use asset | Amortization of right-of-use asset | Occupancy and equipment | | $ | 2,171 | | | $ | 1,389 | | | $ | 4,110 | | | $ | 2,678 | | Amortization of right-of-use asset | Occupancy and equipment | | | $ | 1,710 | | | | $ | 1,939 | | |
Short-term lease cost | Short-term lease cost | Occupancy and equipment | | 102 | | | 30 | | | 189 | | | 166 | | Short-term lease cost | Occupancy and equipment | | | 111 | | | | 87 | | |
Variable lease cost | Variable lease cost | Occupancy and equipment | | 241 | | | 160 | | | 476 | | | 298 | | Variable lease cost | Occupancy and equipment | | | 256 | | | | 235 | | |
| Lease impairment | | Lease impairment | Occupancy and equipment | | | — | | | | 38 | | |
Gain on lease modifications and terminations | Gain on lease modifications and terminations | Occupancy and equipment | | (787) | | | 0 | | | (787) | | | 0 | | Gain on lease modifications and terminations | Occupancy and equipment | | | (18) | | | | — | | |
Finance lease costs: | Finance lease costs: | | | | | | Finance lease costs: | | | | | | |
Interest on lease liabilities | Interest on lease liabilities | Interest expense on borrowings | | 8 | | | 0 | | | 14 | | | 0 | | Interest on lease liabilities | Interest expense on borrowings | | | 9 | | | | 6 | | |
Amortization of right-of-use asset | Amortization of right-of-use asset | Occupancy and equipment | | 27 | | | 0 | | | 55 | | | 0 | | Amortization of right-of-use asset | Occupancy and equipment | | | 37 | | | | 28 | | |
| Total lease cost | Total lease cost | | $ | 1,762 | | | $ | 1,579 | | | $ | 4,057 | | | $ | 3,142 | | Total lease cost | | | $ | 2,105 | | | | $ | 2,333 | | |
During the three and six months ended June 30,March 31, 2022, the Company recorded a gain of $18 due to an early lease termination. Additionally, during the three months ended March 31, 2021, the Company recorded a $787 gain on$38 in lease modificationsmodification and terminationsimpairment on certain vacated locations that were consolidated as a result of previous acquisitions.
The Company does not separate lease and non-lease components and instead elects to account for them as a single lease component. Variable lease cost primarily represents variable payments such as common area maintenance, utilities, and property taxes.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
A maturity analysis of operating and finance lease liabilities and a reconciliation of undiscounted cash flows to the total lease liability as of June 30, 2021March 31, 2022 is as follows:
| | | | | | | | | | | |
| Operating | | Finance |
| Leases | | Lease |
Lease payments due: | | | |
June 30, 2022 | $ | 7,734 | | | $ | 115 | |
June 30, 2023 | 6,759 | | | 117 | |
June 30, 2024 | 5,696 | | | 119 | |
June 30, 2025 | 5,002 | | | 121 | |
June 30, 2026 | 4,675 | | | 122 | |
Thereafter | 30,976 | | | 1,164 | |
Total undiscounted future minimum lease payments | 60,842 | | | 1,758 | |
Less: imputed interest | (10,446) | | | (203) | |
Lease liability | $ | 50,396 | | | $ | 1,555 | |
| | | | | | | | | | | |
| Operating | | Finance |
| Leases | | Lease |
Lease payments due: | | | |
March 31, 2023 | $ | 5,542 | | | $ | 87 | |
March 31, 2024 | 5,959 | | | 118 | |
March 31, 2025 | 5,140 | | | 120 | |
March 31, 2026 | 4,823 | | | 121 | |
March 31, 2027 | 4,700 | | | 123 | |
Thereafter | 28,730 | | | 1,102 | |
Total undiscounted future minimum lease payments | 54,894 | | | 1,671 | |
Less: imputed interest | (9,366) | | | (183) | |
Lease liability | $ | 45,528 | | | $ | 1,488 | |
Note (7)(6)—Mortgage servicing rights:
Changes in the Company’s mortgage servicing rights were as follows for the three and six months ended June 30, 2021March 31, 2022 and 2020:2021:
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | | 2021 | | 2020 | |
| | | | | | |
| | | | | | |
Carrying value at beginning of period | | $ | 104,192 | | $ | 62,581 | | | $ | 79,997 | | $ | 75,521 | |
Capitalization | | 10,573 | | 12,267 | | | 22,167 | | 20,063 | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Change in fair value: | | | | | | |
Due to pay-offs/pay-downs | | (7,865) | | (7,277) | | | (17,186) | | (11,920) | |
Due to change in valuation inputs or assumptions | | (5,285) | | (7,063) | | | 16,637 | | (23,156) | |
Carrying value at end of period | | $ | 101,615 | | $ | 60,508 | | | $ | 101,615 | | $ | 60,508 | |
| | | | | | | | | | | | | | | |
| | | | Three Months Ended March 31, |
| | | | | 2022 | | 2021 | | |
| | | | | | | |
| | | | | | | |
Carrying value at beginning of period | | | | | $ | 115,512 | | $ | 79,997 | | |
Capitalization | | | | | 9,812 | | 11,594 | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Change in fair value: | | | | | | | |
Due to pay-offs/pay-downs | | | | | (4,471) | | (9,321) | | |
Due to change in valuation inputs or assumptions | | | | | 23,822 | | 21,922 | | |
Carrying value at end of period | | | | | $ | 144,675 | | $ | 104,192 | | |
The following table summarizes servicing income and expense, which are included in 'Mortgage banking income' and 'Other noninterest expense', respectively, within the Mortgage segment operating results for the three and six months ended June 30, 2021March 31, 2022 and 2020:2021:
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | | Three Months Ended March 31, |
| | | 2021 | | 2020 | | | 2021 | | 2020 | | | | | 2022 | | 2021 | | |
Servicing income: | Servicing income: | | | | | Servicing income: | | | | |
Servicing income | Servicing income | | $ | 6,788 | | $ | 5,113 | | | $ | 13,719 | | $ | 10,131 | | Servicing income | | | $ | 7,429 | | $ | 6,931 | | |
Change in fair value of mortgage servicing rights | Change in fair value of mortgage servicing rights | | (13,150) | | (14,340) | | | (549) | | (35,076) | | Change in fair value of mortgage servicing rights | | | 19,351 | | 12,601 | | |
Change in fair value of derivative hedging instruments | Change in fair value of derivative hedging instruments | | 10,005 | | 1,102 | | | (7,859) | | 15,970 | | Change in fair value of derivative hedging instruments | | | (19,098) | | (17,864) | | |
Servicing income | Servicing income | | 3,643 | | (8,125) | | | 5,311 | | (8,975) | | Servicing income | | | 7,682 | | 1,668 | | |
Servicing expenses | Servicing expenses | | 2,693 | | 1,992 | | | 5,225 | | 3,393 | | Servicing expenses | | | 2,548 | | 2,532 | | |
Net servicing income (loss)(1) | Net servicing income (loss)(1) | | $ | 950 | | $ | (10,117) | | | $ | 86 | | $ | (12,368) | | Net servicing income (loss)(1) | | | $ | 5,134 | | $ | (864) | | |
(1) Excludes benefit of custodial serviceservicing related noninterest-bearing deposits held by the Bank.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Data and key economic assumptions related to the Company’s mortgage servicing rights as of June 30, 2021March 31, 2022 and December 31, 20202021 are as follows:
| | | | June 30, | | December 31, | | | March 31, | | December 31, |
| | | 2021 | | 2020 | | | 2022 | | 2021 |
Unpaid principal balance | Unpaid principal balance | | $ | 10,527,708 | | | $ | 9,787,657 | | Unpaid principal balance | | $ | 11,150,118 | | | $ | 10,759,286 | |
Weighted-average prepayment speed (CPR) | Weighted-average prepayment speed (CPR) | | 11.07 | % | | 14.07 | % | Weighted-average prepayment speed (CPR) | | 6.41 | % | | 9.31 | % |
Estimated impact on fair value of a 10% increase | Estimated impact on fair value of a 10% increase | | $ | (4,840) | | | $ | (4,493) | | Estimated impact on fair value of a 10% increase | | $ | (5,077) | | | $ | (4,905) | |
Estimated impact on fair value of a 20% increase | Estimated impact on fair value of a 20% increase | | $ | (9,311) | | | $ | (8,599) | | Estimated impact on fair value of a 20% increase | | $ | (9,734) | | | $ | (9,429) | |
Discount rate | Discount rate | | 11.05 | % | | 11.49 | % | Discount rate | | 8.68 | % | | 9.81 | % |
Estimated impact on fair value of a 100 bp increase | Estimated impact on fair value of a 100 bp increase | | $ | (3,981) | | | $ | (2,942) | | Estimated impact on fair value of a 100 bp increase | | $ | (6,456) | | | $ | (4,785) | |
Estimated impact on fair value of a 200 bp increase | Estimated impact on fair value of a 200 bp increase | | $ | (7,700) | | | $ | (5,674) | | Estimated impact on fair value of a 200 bp increase | | $ | (12,378) | | | $ | (9,198) | |
Weighted-average coupon interest rate | Weighted-average coupon interest rate | | 3.35 | % | | 3.58 | % | Weighted-average coupon interest rate | | 3.20 | % | | 3.23 | % |
Weighted-average servicing fee (basis points) | Weighted-average servicing fee (basis points) | | 28 | | 28 | Weighted-average servicing fee (basis points) | | 27 | | 27 |
Weighted-average remaining maturity (in months) | Weighted-average remaining maturity (in months) | | 329 | | 328 | Weighted-average remaining maturity (in months) | | 330 | | 330 |
The Company economically hedges the mortgage servicing rights portfolio with various derivative instruments to offset changes in the fair value of the related mortgage servicing rights. See Note 10,9, "Derivatives" for additional information on these hedging instruments.
As of June 30, 2021March 31, 2022 and December 31, 2020,2021, mortgage escrow deposits totaled to $166,126$131,147 and $147,957,$127,617, respectively.
Note (7)—Income taxes:
An allocation of federal and state income taxes between current and deferred portions is presented below: | | | | | | | | | | | | | | | | |
| | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | |
| | Three Months Ended March 31, |
| | 2022 | | | 2021 | | | |
Current | | $ | — | | | $ | 5,949 | | | |
Deferred | | 9,313 | | | 9,639 | | | |
Total | | $ | 9,313 | | | $ | 15,588 | | | |
The following table presents a reconciliation of federal income taxes at the statutory federal rate of 21% to the Company's effective tax rates for the three months ended March 31, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | |
| | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | Three Months Ended March 31, |
| | 2022 | | | 2021 | | | |
Federal taxes calculated at statutory rate | | $ | 9,355 | | 21.0 | % | | $ | 14,377 | | 21.0 | % | | | |
Increase (decrease) resulting from: | | | | | | | | | |
State taxes, net of federal benefit | | 951 | | 2.1 | % | | 1,750 | | 2.6 | % | | | |
(Benefit) expense from equity based compensation | | (291) | | (0.7) | % | | (221) | | (0.3) | % | | | |
Municipal interest income, net of interest disallowance | | (444) | | (1.0) | % | | (424) | | (0.6) | % | | | |
Bank-owned life insurance | | (74) | | (0.2) | % | | (84) | | (0.1) | % | | | |
| | | | | | | | | |
| | | | | | | | | |
Section 162(m) limitation | | 122 | | 0.3 | % | | 227 | | 0.3 | % | | | |
Other | | (306) | | (0.6) | % | | (37) | | (0.1) | % | | | |
Income tax expense, as reported | | $ | 9,313 | | 20.9 | % | | $ | 15,588 | | 22.8 | % | | | |
The Company is subject to Internal Revenue Code Section 162(m), which limits the deductibility of compensation paid to certain individuals. It is the Company’s policy to apply the Section 162(m) limitations to stock-based compensation first and then followed by cash compensation. As a result of the vesting of these units and cash compensation paid to date, the Company has disallowed a portion of its compensation paid to the applicable individuals.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Note (8)—Income taxes:The components of the net deferred tax (liabilities) assets at March 31, 2022 and December 31, 2021, are as follows:
An allocation of federal and state income taxes between current and deferred portions is presented below: | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | |
| | 2021 | | | 2020 | | | |
Current | | $ | 9,541 | | | $ | 15,747 | | | |
Deferred | | 3,899 | | | (8,292) | | | |
Total | | $ | 13,440 | | | $ | 7,455 | | | |
| | |
| | Six Months Ended June 30, |
| | 2021 | | | 2020 | | | |
Current | | $ | 15,490 | | | $ | 23,915 | | | |
Deferred | | 13,538 | | | (16,380) | | | |
Total | | $ | 29,028 | | | $ | 7,535 | | | |
| | | | | | | | | | | | | | |
| | March 31, | | December 31, |
| | 2022 | | | 2021 | |
Deferred tax assets: | | | | |
Allowance for credit losses | | $ | 34,146 | | | $ | 35,233 | |
Operating lease liabilities | | 12,251 | | | 12,478 | |
Net operating loss | | 3,644 | | | 1,370 | |
Amortization of core deposit intangibles | | 53 | | | — | |
Deferred compensation | | 2,243 | | | 5,484 | |
Unrealized loss on debt securities | | 26,158 | | | — | |
| | | | |
Unrealized loss on cash flow hedges | | — | | | 205 | |
Other assets | | 7,684 | | | 8,301 | |
Subtotal | | 86,179 | | | 63,071 | |
Deferred tax liabilities: | | | | |
FHLB stock dividends | | $ | (484) | | | $ | (484) | |
Operating leases - right of use assets | | (11,111) | | | (11,287) | |
Depreciation | | (7,930) | | | (7,938) | |
Amortization of core deposit intangibles | | — | | | (116) | |
Unrealized gain on equity securities | | (2,167) | | | (2,407) | |
Unrealized gain on cash flow hedges | | (68) | | | — | |
Unrealized gain on debt securities | | — | | | (1,324) | |
Mortgage servicing rights | | (37,696) | | | (30,098) | |
Goodwill | | (14,276) | | | (13,743) | |
Other liabilities | | (2,699) | | | (2,494) | |
Subtotal | | (76,431) | | | (69,891) | |
Net deferred tax assets (liabilities) | | $ | 9,748 | | | $ | (6,820) | |
The following table presentsCompany had a reconciliation of federal income taxes at the statutory federal rate of 21% to the Company's effective tax rates for the three and six months ended June 30, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | | |
| | 2021 | | | 2020 | | | |
Federal taxes calculated at statutory rate | | $ | 11,916 | | 21.0 | % | | $ | 6,369 | | 21.0 | % | | | |
Increase (decrease) resulting from: | | | | | | | | | |
State taxes, net of federal benefit | | 1,879 | | 3.3 | % | | 1,298 | | 4.3 | % | | | |
| | | | | | | | | |
| | | | | | | | | |
(Benefit) expense from equity based compensation | | (124) | | (0.2) | % | | 22 | | 0.1 | % | | | |
Municipal interest income, net of interest disallowance | | (419) | | (0.7) | % | | (310) | | (1.0) | % | | | |
Bank owned life insurance | | (82) | | (0.1) | % | | (17) | | (0.1) | % | | | |
Merger and offering costs | | 127 | | 0.2 | % | | 32 | | 0.1 | % | | | |
Section 162(m) limitation | | 21 | | 0 | % | | 0 | | 0 | % | | | |
Other | | 122 | | 0.2 | % | | 61 | | 0.2 | % | | | |
Income tax expense, as reported | | $ | 13,440 | | 23.7 | % | | $ | 7,455 | | 24.6 | % | | | |
| | | | | | | | | |
| | Six Months Ended June 30, |
| | 2021 | | | 2020 | | | |
Federal taxes calculated at statutory rate | | $ | 26,293 | | 21.0 | % | | $ | 6,542 | | 21.0 | % | | | |
Increase (decrease) resulting from: | | | | | | | | | |
State taxes, net of federal benefit | | 3,629 | | 2.9 | % | | 1,166 | | 3.7 | % | | | |
(Benefit) expense from equity based compensation | | (345) | | (0.3) | % | | 161 | | 0.5 | % | | | |
Municipal interest income, net of interest disallowance | | (843) | | (0.7) | % | | (574) | | (1.8) | % | | | |
Bank owned life insurance | | (166) | | (0.1) | % | | (35) | | (0.1) | % | | | |
Merger and offering costs | | 127 | | 0.1 | % | | 163 | | 0.5 | % | | | |
Section 162(m) limitation | | 248 | | 0.2 | % | | 0 | | 0 | % | | | |
Other | | 85 | | 0.1 | % | | 112 | | 0.4 | % | | | |
Income tax expense, as reported | | $ | 29,028 | | 23.2 | % | | $ | 7,535 | | 24.2 | % | | | |
As of August 15, 2020, the Company acquired $8,346 of net operating losses from Franklin.loss carryforward generated as a result of a previous acquisition amounting to $6,523 as of both March 31, 2022 and December 31, 2021. The net operating loss carryforwardscarryforward can be used to offset taxable income in future periods and reduce income tax liabilities in those future periods. While net operating losses are subject to certain annual utilization limits under IRC Section 382, the Company believes the net operating losses carryforwardloss carryforwards will be realized based on the projected annual limitation and the length of the net operating loss carryover period. The Company's determination of the realization of the net deferred tax asset is based on its assessment of all available positive and negative evidence. The net operating loss carryforward is set to expire as ofexpires on December 31, 2029.
The Company is subject to Internal Revenue Code Section 162(m), which limitsDuring the deductibility of compensation of certain individuals. The restricted stock unit plans that existed prior to the corporation being public will have payments in 2021 after the reliance period defined in the Section 162 regulations. Under the limitations of IRC Section 162(m),three months ended March 31, 2022, the Company will not be ablegenerated a federal net operating loss carryforward of $6,602 and state net operating loss carryforward of $17,560. While the federal loss has no expiration period and the state loss may have varying expiration periods, the Company expects to realizegenerate sufficient taxable income to utilize the deferred tax asset established on certain restricted stock units granted to these
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
covered individuals. Therefore, a valuation allowance was established in the first quarter of 2021 for the Company's inability to take the benefit of the exercise of the restricted stock units. It is the Company’s policy to apply the IRC Section 162(m) limitations to stock based compensation first; therefore, the first quarter 2021 nondeductible IRC Section 162(m) expense was related to cash compensation and expense on the exercised restricted stock units that were above the limit as defined in IRC Section 162(m).
The components of the net deferred tax assets at June 30, 2021 and December 31, 2020, are as follows:loss generated.
| | | | | | | | | | | | | | |
| | June 30, | | December 31 |
| | 2021 | | | 2020 | |
Deferred tax assets: | | | | |
Allowance for credit losses | | $ | 40,878 | | | $ | 48,409 | |
Operating lease liabilities | | 13,067 | | | 14,496 | |
Federal net operating loss | | 1,753 | | | 1,753 | |
| | | | |
Deferred compensation | | 8,572 | | | 8,872 | |
| | | | |
| | | | |
Unrealized loss on cash flow hedges | | 364 | | | 499 | |
Other | | 19,817 | | | 19,101 | |
Subtotal | | 84,451 | | | 93,130 | |
Deferred tax liabilities: | | | | |
FHLB stock dividends | | $ | (561) | | | $ | (561) | |
Operating leases - right of use assets | | (11,831) | | | (13,197) | |
Depreciation | | (7,088) | | | (7,491) | |
Amortization of core deposit intangibles | | (349) | | | (684) | |
Unrealized gain on equity securities | | (3,877) | | | (17) | |
| | | | |
Unrealized gain on debt securities | | (5,987) | | | (13,027) | |
Mortgage servicing rights | | (26,435) | | | (20,803) | |
Goodwill | | (12,522) | | | (11,301) | |
Other | | (9,828) | | | (9,653) | |
Subtotal | | (78,478) | | | (76,734) | |
Net deferred tax assets | | $ | 5,973 | | | $ | 16,396 | |
Note (9)(8)—Commitments and contingencies:
Some financial instruments, such as loan commitments, credit lines, letters of credit, and overdraft protection, are issued to meet customer financing needs. These are agreements to provide credit or to support the credit of others, as long as conditions established in the contract are met, and usually have expiration dates.
Commitments may expire without being used. Off-balance sheet risk of credit loss exists up to the face amount of these instruments, although material losses are not anticipated. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of the commitment.
| | | June 30, | | December 31, | | March 31, | | December 31, |
| | | 2021 | | | 2020 | | | | 2022 | | | 2021 | |
Commitments to extend credit, excluding interest rate lock commitments | Commitments to extend credit, excluding interest rate lock commitments | | $ | 2,529,697 | | | $ | 2,719,996 | | Commitments to extend credit, excluding interest rate lock commitments | | $ | 3,202,550 | | | $ | 3,106,594 | |
Letters of credit | Letters of credit | | 68,792 | | | 67,598 | | Letters of credit | | 77,877 | | | 77,427 | |
Balance at end of period | Balance at end of period | | $ | 2,598,489 | | | $ | 2,787,594 | | Balance at end of period | | $ | 3,280,427 | | | $ | 3,184,021 | |
As of June 30, 2021March 31, 2022 and December 31, 2020,2021, loan commitments included above with floating interest rates totaled $1.82$2.40 billion and $1.65$2.26 billion, respectively.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The Company estimates expected credit losses on off-balance sheet loan commitments that are not accounted for as derivatives.derivatives under the CECL methodology. When applying the CECLthis methodology, to estimate expected credit loss, the Company considers the likelihood that funding will occur, the contractual period of exposure to credit loss, the risk of loss, historical loss experience, and current conditions along with expectations of future economic conditions.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The table below presents activity within the allowance for credit losses on unfunded commitments included in accrued expenses and other liabilities on the Company's consolidated balance sheets for the three and six months ended June 30, 2021March 31, 2022 and 2020:2021:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | | | Three Months Ended March 31, |
| | 2021 | | 2020 | | 2021 | | 2020 | | | | | 2022 | | 2021 | |
Balance at beginning of period | Balance at beginning of period | | $ | 14,156 | | $ | 4,618 | | | $ | 16,378 | | $ | 0 | | Balance at beginning of period | | | $ | 14,380 | | $ | 16,378 | |
Impact of CECL adoption on provision for credit losses on unfunded commitments | | 0 | | 0 | | | 0 | | 2,947 | | |
Increase in provision for credit losses from unfunded commitments acquired in business combination | | 0 | | 0 | | | 0 | | 70 | | |
| Provision for credit losses on unfunded commitments | Provision for credit losses on unfunded commitments | | (954) | | 1,882 | | | (3,176) | | 3,483 | | Provision for credit losses on unfunded commitments | | | 1,882 | | (2,222) | |
Balance at end of period | Balance at end of period | | $ | 13,202 | | $ | 6,500 | | | $ | 13,202 | | $ | 6,500 | | Balance at end of period | | | $ | 16,262 | | $ | 14,156 | |
In connection with the sale of mortgage loans to third party investors, the Company makes usual and customary representations and warranties as to the propriety of its origination activities. Occasionally, the investors require the Company to repurchase loans sold to them under the terms of the warranties. When this happens, the loans are recorded at fair value with a corresponding charge to a valuation reserve. The total principal amount of loans repurchased (or indemnified for) was $761$1,348 and $1,469$708 for the three and six months ended June 30,March 31, 2022 and 2021, respectively and $1,568 and $4,367 for the three and six months ended June 30, 2020, respectively. The Company has established a reserve associated with loan repurchases. This reserve is recorded in accrued expenses and other liabilities on the consolidated balance sheets.
The following table summarizes the activity in the repurchase reserve:reserve included in accrued expenses and other liabilities on the Company's consolidated balance sheets:
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | | 2021 | | 2020 | |
Balance at beginning of period | | $ | 6,284 | | $ | 3,829 | | | $ | 5,928 | | $ | 3,529 | |
Provision for loan repurchases or indemnifications | | (706) | | 855 | | | (266) | | 1,227 | |
| | | | | | |
Losses on loans repurchased or indemnified | | (89) | | (83) | | | (173) | | (155) | |
Balance at end of period | | $ | 5,489 | | $ | 4,601 | | | $ | 5,489 | | $ | 4,601 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | |
| | | | Three Months Ended March 31, |
| | | | | 2022 | | 2021 | | |
Balance at beginning of period | | | | | $ | 4,802 | | $ | 5,928 | | |
Provision for loan repurchases or indemnifications | | | | | (389) | | 440 | | |
| | | | | | | |
Losses on loans repurchased or indemnified | | | | | (96) | | (84) | | |
Balance at end of period | | | | | $ | 4,317 | | $ | 6,284 | | |
| | | | | | | |
Note (10)(9)—Derivatives:
The Company utilizes derivative financial instruments as part of its ongoing efforts to manage its interest rate risk exposure as well as the exposure for its customers. Derivative financial instruments are included in the consolidated balance sheets line itemitems “Other assets” or “Other liabilities” at fair value in accordance with ASC 815, “Derivatives and Hedging.”
Derivatives not designated as hedging instruments
The Company enters into commitments to originate loans whereby the interest rate on the loan is determined prior to funding (rate-lock commitments). Under such commitments, interest rates for mortgage loans are typically locked in for between 45 to 90 days with the customer. These interest rate lock commitments are recorded at fair value in the Company’s consolidated balance sheets. The Company also enters into best effort or mandatory delivery forward commitments to sell residential mortgage loans to secondary market investors. Gains and losses arising from changes in the valuation of the rate-lock commitments and forward commitments are recognized currently in earnings and are reflected under the line item “Mortgage banking income” on the consolidated statements of income.
The Company enters into forward commitments, futures and options contracts that are not designated as hedging instruments as economic hedges to offset the changes in fair value of Mortgage servicing rights. Gains and losses associated with these instruments are included in earnings and are reflected under the line item “Mortgage banking income” on the consolidated statements of income.
Additionally, the Company enters into derivative instruments that are not designated as hedging instruments to help its commercial customers manage their exposure to interest rate fluctuations. To mitigate the interest rate risk associated with customer contracts, the Company enters into an offsetting derivative contract. The Company manages its credit risk, or potential risk of default by its commercial customers through credit limit approval and monitoring procedures.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following tables provide details on the Company’s non-designated derivative financial instruments as of the dates presented:
| | | | | | | | | | | | | | | | | | | | | |
| | March 31, 2022 | |
| | Notional Amount | | Asset | | Liability | |
| | | | | | | |
Interest rate contracts | | $ | 587,309 | | | $ | 23,245 | | | $ | 23,195 | | |
Forward commitments | | 805,000 | | | 12,921 | | | — | | |
Interest rate-lock commitments | | 541,560 | | | 1,752 | | | — | | |
Futures contracts | | 382,000 | | | — | | | 4,754 | | |
| | | | | | | |
Total | | $ | 2,315,869 | | | $ | 37,918 | | | $ | 27,949 | | |
| | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 |
| | Notional Amount | | Asset | | Liability |
| | | | | | |
Interest rate contracts | | $ | 600,048 | | | $ | 19,265 | | | $ | 19,138 | |
Forward commitments | | 1,180,000 | | | — | | | 1,077 | |
Interest rate-lock commitments | | 487,396 | | | 7,197 | | | — | |
Futures contracts | | 429,000 | | | 922 | | | — | |
| | | | | | |
Total | | $ | 2,696,444 | | | $ | 27,384 | | | $ | 20,215 | |
Gains (losses) included in the consolidated statements of income related to the Company’s non-designated derivative financial instruments were as follows:
| | | | | | | | | | | | | | | |
| | | | Three Months Ended March 31, |
| | | | | 2022 | | 2021 | | |
Included in mortgage banking income: | | | | | | | |
Interest rate lock commitments | | | | | $ | (5,446) | | $ | (21,442) | | |
Forward commitments | | | | | 37,903 | | 43,258 | | |
Futures contracts | | | | | (16,535) | | (16,332) | | |
Option contracts | | | | | 36 | | — | | |
Total | | | | | $ | 15,958 | | $ | 5,484 | | |
Derivatives designated as cash flow hedges
The Company also maintains 2 interest rate swap agreements with notional amounts totaling $30,000 used to hedge interest rate exposure on outstanding subordinated debentures included in long-term debt totaling $30,930. Under these agreements, the Company receives a variable rate of interest equal to 3-month LIBOR and pays a weighted average fixed rate of interest of 2.08%. Upon the cessation of LIBOR in June 2023, the rate will convert to SOFR plus an adjustment in accordance with market standards. The interest rate swap contracts, which mature in June of 2024, are designated as cash flow hedges with the objective of reducing the variability in cash flows resulting from changes in interest rates.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following presents a summary of the Company's designated cash flow hedges as of the dates presented:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | March 31, 2022 | | December 31, 2021 | |
| | Notional Amount | | Estimated fair value | | Balance sheet location | | Estimated fair value | | Balance sheet location | |
Interest rate swap agreements- subordinated debt | | $ | 30,000 | | | $ | 262 | | | Other assets | | $ | (785) | | | Accrued expenses and other liabilities | |
| | | | | | | | | | | |
During the three months ended March 31, 2022 and 2021, the Company's consolidated statements of income included losses of $139 and $137, respectively, in interest expense on borrowings related to these cash flow hedges. The cash flow hedges were effective during the periods presented and as a result qualified for hedge accounting treatment. As such, no amounts were reclassified from accumulated other comprehensive (loss) income into earnings during either period presented.
The following discloses the amount included in other comprehensive income, net of June 30, 2021 and December 31, 2020,tax, for derivative instruments designated as cash flow hedges for the periods presented:
| | | | | | | | | | | | | | | |
| | | | Three Months Ended March 31, |
| | | | | 2022 | | 2021 | | |
| | | | | | | |
Amount of gain recognized in other comprehensive (loss) income, net of tax expense of $273 and $112 | | | | | $ | 774 | | $ | 316 | | |
Derivatives designated as fair value of these contracts resulted in liability balances of $1,391 and $1,909, respectively.hedges
In July 2017,During the three months ended March 31, 2022, the Company entered into 3 interest rate swap contractsdesignated fair value hedges to mitigate the effect of changing rates on floatingthe fair value of various fixed rate liabilities, atincluding certain money market deposits and subordinated debt. The hedging strategy converts the Bank level with notional amounts of $30,000, $35,000 and $35,000 for a period of three, four and five years, respectively. Thesefixed interest rate swaps were designated as cash flow hedges with the objective of reducing the variability of cash flows associated with $100,000 of FHLB borrowings. During 2018, these swaps were canceled, locking in a tax-adjusted gain of $1,564 in other comprehensive income to be accreted over the three, four and five-year termsrates of the underlying contracts. hedged items to the daily compounded SOFR in arrears paid monthly. For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative instrument as well as the offsetting loss or gain on the hedged asset or liability attributable to the hedged risk are recognized in current earnings. The gain or loss on the derivative instrument is presented on the same income statement line item as the earnings effect of the hedged item.As of March 31, 2022, the fair value hedges were deemed effective.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, 2022 |
| | Notional Amount | | Remaining Maturity (In Years) | | Receive Fixed Rate | | Pay Floating Rate | | Estimated fair value |
Derivatives included in other liabilities: | | | | | | | | | | |
Interest rate swap agreement- subordinated debt | | $ | 100,000 | | | 1.92 | | 1.45625% | | SOFR | | $ | (1,333) | |
Interest rate swap agreement- fixed rate money market deposits | | 75,000 | | | 2.39 | | 1.49500% | | SOFR | | (1,405) | |
Interest rate swap agreement- fixed rate money market deposits | | 125,000 | | | 2.39 | | 1.49500% | | SOFR | | (2,342) | |
Total | | $ | 300,000 | | | 2.23 | | 1.48208% | | | | $ | (5,080) | |
During the yearthree months ended DecemberMarch 31, 2020,2022, the Company did not renew the advances associated with the legacy cash flow hedge,recognized income of $162 and reclassified the remaining unamortized gain, from accumulated other comprehensive income$313 included in interest expense on borrowings and deposits, respectively, related to earnings.these fair value hedging instruments.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following tables provide detailsamounts were recorded on the Company’s derivative financial instrumentsbalance sheet related to cumulative adjustments for fair value hedges as of the dates presented:March 31, 2022:
| | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2021 | |
| | Notional Amount | | Asset | | Liability | |
Not designated as hedging: | | | | | | | |
Interest rate contracts | | $ | 650,268 | | | $ | 26,355 | | | $ | 26,168 | | |
Forward commitments | | 1,172,717 | | | 0 | | | 1,401 | | |
Interest rate-lock commitments | | 787,258 | | | 13,120 | | | 0 | | |
Futures contracts | | 502,500 | | | 2,707 | | | 0 | | |
| | | | | | | |
Total | | $ | 3,112,743 | | | $ | 42,182 | | | $ | 27,569 | | |
| | | | | | | | | | | | | | | | | | | |
| Line item on the balance sheet | | Carrying Amount of the Hedged Item | | Cumulative Decrease in Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Item |
| | | | | | | | | |
| Borrowings | | $ | 97,378 | | | | (1) | $ | (1,333) | | | |
| Money market and savings deposits | | 205,415 | | | | (2) | (3,747) | | | |
| | | | | | | | | |
(1) The carrying value also includes unamortized subordinated debt issuance costs of $1,289.
| | | | | | | | | | | | | | | | | | | | |
| | December 31, 2020 |
| | Notional Amount | | Asset | | Liability |
Not designated as hedging: | | | | | | |
Interest rate contracts | | $ | 606,878 | | | $ | 34,547 | | | $ | 34,317 | |
Forward commitments | | 1,358,328 | | | 0 | | | 11,633 | |
Interest rate-lock commitments | | 1,191,621 | | | 34,391 | | | 0 | |
Futures contracts | | 375,400 | | | 0 | | | 383 | |
| | | | | | |
Total | | $ | 3,532,227 | | | $ | 68,938 | | | $ | 46,333 | |
| | | | | | | | | | | | | | | | | | | | |
| | June 30, 2021 |
| | Notional Amount | | Asset | | Liability |
Designated as hedging: | | | | | | |
Interest rate swaps | | $ | 30,000 | | | $ | 0 | | | $ | 1,391 | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2020 | |
| | Notional Amount | | Asset | | Liability | |
Designated as hedging: | | | | | | | |
Interest rate swaps | | $ | 30,000 | | | $ | 0 | | | $ | 1,909 | | |
| | | | | | | |
Gains (losses) included in the consolidated statements(2) The carrying value also includes and purchase accounting fair value premium of income related to the Company’s derivative financial instruments were as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | | 2021 | | 2020 | |
Not designated as hedging instruments (included in mortgage banking income): | | | | | | |
Interest rate lock commitments | | $ | 171 | | $ | 9,541 | | | $ | (21,271) | | $ | 30,003 | |
Forward commitments | | (19,200) | | (13,993) | | | 24,058 | | (40,450) | |
Futures contracts | | 9,104 | | 631 | | | (7,228) | | 11,542 | |
| | | | | | |
Total | | $ | (9,925) | | $ | (3,821) | | | $ | (4,441) | | $ | 1,095 | |
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | | 2021 | | 2020 | |
Designated as hedging: | | | | | | |
Amount of gain reclassified from other comprehensive income and recognized in interest expense on borrowings, net of taxes of $0, $52, $0, and $104 | | $ | 0 | | $ | 148 | | | $ | 0 | | $ | 295 | |
Loss included in interest expense on borrowings | | (143) | | (62) | | | (280) | | (74) | |
Total | | $ | (143) | | $ | 86 | | | $ | (280) | | $ | 221 | |
| | | | | | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following discloses the amount included in other comprehensive income, net of tax, for derivative instruments designated as cash flow hedges for the periods presented:
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | | 2021 | | 2020 | |
Designated as hedging: | | | | | | |
Amount of gain (loss) recognized in other comprehensive income, net of tax $23, $(40), $135, and $(443) | | $ | 67 | | $ | (112) | | | $ | 383 | | $ | (1,257) | |
$9,162.Certain financial instruments, including derivatives, may be eligible for offset in the consolidated balance sheets when the “right of offset” exists or when the instruments are subject to an enforceable master netting agreement, which includes the right of the non-defaulting party or non-affected party to offset recognized amounts, including collateral posted with the counterparty, to determine a net receivable or net payable upon early termination of the agreement. Certain of the Company’s derivative instruments are subject to master netting agreements, however the Company has not elected to offset such financial instruments in the consolidated balance sheets. The following table presents the Company's gross derivative positions as recognized in the consolidated balance sheets as well as the net derivative positions, including collateral pledged to the extent the application of such collateral did not reduce the net derivative liability position below 0,zero, had the Company elected to offset those instruments subject to an enforceable master netting agreement:
| | | Offsetting Derivative Assets | | Offsetting Derivative Liabilities | | Offsetting Derivative Assets | | Offsetting Derivative Liabilities |
| | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 | | March 31, 2022 | | December 31, 2021 | | March 31, 2022 | | December 31, 2021 |
Gross amounts recognized | Gross amounts recognized | | $ | 4,466 | | | $ | 3,863 | | | $ | 23,536 | | | $ | 34,051 | | Gross amounts recognized | | $ | 18,895 | | | $ | 4,990 | | | $ | 12,134 | | | $ | 15,733 | |
Gross amounts offset in the consolidated balance sheets | Gross amounts offset in the consolidated balance sheets | | 0 | | | 0 | | | 0 | | | 0 | | Gross amounts offset in the consolidated balance sheets | | — | | | — | | | — | | | — | |
Net amounts presented in the consolidated balance sheets | Net amounts presented in the consolidated balance sheets | | 4,466 | | | 3,863 | | | 23,536 | | | 34,051 | | Net amounts presented in the consolidated balance sheets | | 18,895 | | | 4,990 | | | 12,134 | | | 15,733 | |
| Gross amounts not offset in the consolidated balance sheets | Gross amounts not offset in the consolidated balance sheets | | Gross amounts not offset in the consolidated balance sheets | |
Less: financial instruments | Less: financial instruments | | 3,146 | | | 857 | | | 3,146 | | | 857 | | Less: financial instruments | | 9,681 | | | 4,297 | | | 9,681 | | | 4,297 | |
Less: financial collateral pledged | Less: financial collateral pledged | | 0 | | | 0 | | | 20,390 | | | 33,194 | | Less: financial collateral pledged | | — | | | — | | | 2,453 | | | 11,436 | |
Net amounts | Net amounts | | $ | 1,320 | | | $ | 3,006 | | | $ | 0 | | | $ | 0 | | Net amounts | | $ | 9,214 | | | $ | 693 | | | $ | — | | | $ | — | |
Most derivative contracts with clients are secured by collateral. Additionally, in accordance with the interest rate agreements with derivatives dealers, the Company may be required to post margin to these counterparties. At June 30, 2021As of March 31, 2022 and December 31, 2020,2021, the Company had minimum collateral posting thresholds with certain derivative counterparties and had collateral posted of $66,557$52,221 and $57,985,$57,868, respectively, against its obligations under these agreements. Cash pledged as collateral related toon derivative contracts is recorded in other assets inon the consolidated balance sheets.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Note (11)(10)—Fair value of financial instruments:
FASB ASC 820-10 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820-10 also establishes a framework for measuring the fair value of assets and liabilities according to a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets and liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The hierarchy maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that are derived from assumptions based on management’s estimate of assumptions that market participants would use in pricing the asset or liability based on the best information available under the circumstances.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The hierarchy is broken down into the following three levels, based on the reliability of inputs:
Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs for assets or liabilities that are derived from assumptions based on management’s estimate of assumptions that market participants would use in pricing the assets or liabilities.
The Company records the fair values of financial assets and liabilities on a recurring and non-recurring basis using the following methods and assumptions:
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. Fair value is determined using current secondary market prices for loans with similar characteristics for the mortgage portfolio, that is, using Level 2 inputs. Commercial loans held for sale at 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 swaps 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. Fair value of commitments 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. These financial instruments are classified as Level 2.
OREO - | | | | | | |
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. Fair value is determined using current secondary market prices for loans with similar characteristics for the mortgage portfolio, that is, using Level 2 inputs. Commercial loans held for sale's 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.
|
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | |
| | |
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. |
The following table contains the estimated fair values and the related carrying values of the Company's financial instruments. Items which are not financial instruments are not included.
| | | | Fair Value | | | Fair Value |
June 30, 2021 | | Carrying amount | | Level 1 | | Level 2 | | Level 3 | | Total | |
March 31, 2022 | | March 31, 2022 | | Carrying amount | | Level 1 | | Level 2 | | Level 3 | | Total |
Financial assets: | Financial assets: | | | | | | | | | | | Financial assets: | | | | | | | | | | |
Cash and cash equivalents | Cash and cash equivalents | | $ | 1,717,097 | | | $ | 1,717,097 | | | $ | 0 | | | $ | 0 | | | $ | 1,717,097 | | Cash and cash equivalents | | $ | 1,743,311 | | | $ | 1,743,311 | | | $ | — | | | $ | — | | | $ | 1,743,311 | |
Investment securities | Investment securities | | 1,409,175 | | | 0 | | | 1,409,175 | | | 0 | | | 1,409,175 | | Investment securities | | 1,686,738 | | | — | | | 1,686,738 | | | — | | | 1,686,738 | |
| Loans, net | Loans, net | | 7,054,291 | | | 0 | | | 0 | | | 7,199,111 | | | 7,199,111 | | Loans, net | | 7,884,927 | | | — | | | — | | | 7,872,659 | | | 7,872,659 | |
Loans held for sale | Loans held for sale | | 821,529 | | | 0 | | | 697,407 | | | 124,122 | | | 821,529 | | Loans held for sale | | 396,728 | | | — | | | 318,549 | | | 78,179 | | | 396,728 | |
Interest receivable | Interest receivable | | 42,083 | | | 72 | | | 6,119 | | | 35,892 | | | 42,083 | | Interest receivable | | 39,069 | | | 101 | | | 6,806 | | | 32,162 | | | 39,069 | |
Mortgage servicing rights | Mortgage servicing rights | | 101,615 | | | 0 | | | 0 | | | 101,615 | | | 101,615 | | Mortgage servicing rights | | 144,675 | | | — | | | — | | | 144,675 | | | 144,675 | |
Derivatives | Derivatives | | 42,182 | | | 0 | | | 42,182 | | | 0 | | | 42,182 | | Derivatives | | 38,180 | | | — | | | 38,180 | | | — | | | 38,180 | |
Financial liabilities: | Financial liabilities: | | | Financial liabilities: | | |
Deposits: | Deposits: | | | Deposits: | | |
Without stated maturities | Without stated maturities | | $ | 8,921,516 | | | $ | 8,921,516 | | | $ | 0 | | | $ | 0 | | | $ | 8,921,516 | | Without stated maturities | | $ | 9,940,962 | | | $ | 9,940,962 | | | $ | — | | | $ | — | | | $ | 9,940,962 | |
With stated maturities | With stated maturities | | 1,282,440 | | | 0 | | | 1,292,720 | | | 0 | | | 1,292,720 | | With stated maturities | | 1,055,316 | | | — | | | 1,060,935 | | | — | | | 1,060,935 | |
Securities sold under agreement to repurchase and federal funds sold | Securities sold under agreement to repurchase and federal funds sold | | 33,056 | | | 33,056 | | | 0 | | | 0 | | | 33,056 | | Securities sold under agreement to repurchase and federal funds sold | | 25,937 | | | 25,937 | | | — | | | — | | | 25,937 | |
| Subordinated debt | Subordinated debt | | 149,351 | | | 0 | | | 0 | | | 153,631 | | | 153,631 | | Subordinated debt | | 128,308 | | | — | | | — | | | 129,742 | | | 129,742 | |
Other borrowings | | 1,555 | | | 0 | | | 1,555 | | | 0 | | | 1,555 | | |
| Interest payable | Interest payable | | 4,136 | | | 169 | | | 2,442 | | | 1,525 | | | 4,136 | | Interest payable | | 1,476 | | | 124 | | | 960 | | | 392 | | | 1,476 | |
Derivatives | Derivatives | | 28,960 | | | 0 | | | 28,960 | | | 0 | | | 28,960 | | Derivatives | | 33,029 | | | — | | | 33,029 | | | — | | | 33,029 | |
| | | | Fair Value | | | Fair Value |
December 31, 2020 | | Carrying amount | | Level 1 | | Level 2 | | Level 3 | | Total | |
December 31, 2021 | | December 31, 2021 | | Carrying amount | | Level 1 | | Level 2 | | Level 3 | | Total |
Financial assets: | Financial assets: | | | | | | | | | | | Financial assets: | | | | | | | | | | |
Cash and cash equivalents | Cash and cash equivalents | | $ | 1,317,898 | | | $ | 1,317,898 | | | $ | 0 | | | $ | 0 | | | $ | 1,317,898 | | Cash and cash equivalents | | $ | 1,797,740 | | | $ | 1,797,740 | | | $ | — | | | $ | — | | | $ | 1,797,740 | |
Investment securities | Investment securities | | 1,176,991 | | | 0 | | | 1,176,991 | | | 0 | | | 1,176,991 | | Investment securities | | 1,681,892 | | | — | | | 1,681,892 | | | — | | | 1,681,892 | |
| Loans, net | Loans, net | | 6,912,570 | | | 0 | | | 0 | | | 7,058,693 | | | 7,058,693 | | Loans, net | | 7,479,103 | | | — | | | — | | | 7,566,717 | | | 7,566,717 | |
Loans held for sale | Loans held for sale | | 899,173 | | | 0 | | | 683,770 | | | 215,403 | | | 899,173 | | Loans held for sale | | 752,223 | | | — | | | 672,924 | | | 79,299 | | | 752,223 | |
Interest receivable | Interest receivable | | 43,603 | | | 33 | | | 5,254 | | | 38,316 | | | 43,603 | | Interest receivable | | 38,528 | | | 36 | | | 6,461 | | | 32,031 | | | 38,528 | |
Mortgage servicing rights | Mortgage servicing rights | | 79,997 | | | 0 | | | 0 | | | 79,997 | | | 79,997 | | Mortgage servicing rights | | 115,512 | | | — | | | — | | | 115,512 | | | 115,512 | |
Derivatives | Derivatives | | 68,938 | | | 0 | | | 68,938 | | | 0 | | | 68,938 | | Derivatives | | 27,384 | | | — | | | 27,384 | | | — | | | 27,384 | |
Financial liabilities: | Financial liabilities: | | | Financial liabilities: | | |
Deposits: | Deposits: | | | Deposits: | | |
Without stated maturities | Without stated maturities | | $ | 8,020,783 | | | $ | 8,020,783 | | | $ | 0 | | | $ | 0 | | | $ | 8,020,783 | | Without stated maturities | | $ | 9,705,816 | | | $ | 9,705,816 | | | $ | — | | | $ | — | | | $ | 9,705,816 | |
With stated maturities | With stated maturities | | 1,437,254 | | | 0 | | | 1,446,605 | | | 0 | | | 1,446,605 | | With stated maturities | | 1,131,081 | | | — | | | 1,137,647 | | | — | | | 1,137,647 | |
Securities sold under agreement to repurchase and federal funds sold | Securities sold under agreement to repurchase and federal funds sold | | 32,199 | | | 32,199 | | | 0 | | | 0 | | | 32,199 | | Securities sold under agreement to repurchase and federal funds sold | | 40,716 | | | 40,716 | | | — | | | — | | | 40,716 | |
| Subordinated debt | Subordinated debt | | 189,527 | | | 0 | | | 0 | | | 192,149 | | | 192,149 | | Subordinated debt | | 129,544 | | | — | | | — | | | 133,021 | | | 133,021 | |
Other borrowings | | 16,598 | | | 0 | | | 16,598 | | | 0 | | | 16,598 | | |
| Interest payable | Interest payable | | 6,772 | | | 327 | | | 4,210 | | | 2,235 | | | 6,772 | | Interest payable | | 3,162 | | | 140 | | | 1,510 | | | 1,512 | | | 3,162 | |
Derivatives | Derivatives | | 48,242 | | | 0 | | | 48,242 | | | 0 | | | 48,242 | | Derivatives | | 21,000 | | | — | | | 21,000 | | | — | | | 21,000 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The balances and levels of the assets measured at fair value on a recurring basis at June 30, 2021March 31, 2022 are presented in the following table:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
At June 30, 2021 | | 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 | | $ | 0 | | | $ | 8,255 | | | $ | 0 | | | $ | 8,255 | |
Mortgage-backed securities - residential | | 0 | | | 1,035,003 | | | 0 | | | 1,035,003 | |
Mortgage-backed securities - commercial | | 0 | | | 15,161 | | | 0 | | | 15,161 | |
Municipal securities | | 0 | | | 332,883 | | | 0 | | | 332,883 | |
Treasury securities | | 0 | | | 10,534 | | | 0 | | | 10,534 | |
Corporate securities | | 0 | | | 2,536 | | | 0 | | | 2,536 | |
Equity securities | | 0 | | | 4,803 | | | 0 | | | 4,803 | |
Total securities | | $ | 0 | | | $ | 1,409,175 | | | $ | 0 | | | $ | 1,409,175 | |
Loans held for sale | | 0 | | | 697,407 | | | 124,122 | | | 821,529 | |
Mortgage servicing rights | | 0 | | | 0 | | | 101,615 | | | 101,615 | |
Derivatives | | 0 | | | 42,182 | | | 0 | | | 42,182 | |
Financial Liabilities: | | | | | | | | |
Derivatives | | 0 | | | 28,960 | | | 0 | | | 28,960 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
At March 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 | | $ | — | | | $ | 38,882 | | | $ | — | | | $ | 38,882 | |
Mortgage-backed securities - residential | | — | | | 1,232,256 | | | — | | | 1,232,256 | |
Mortgage-backed securities - commercial | | — | | | 14,307 | | | — | | | 14,307 | |
Municipal securities | | — | | | 310,138 | | | — | | | 310,138 | |
Treasury securities | | — | | | 80,173 | | | — | | | 80,173 | |
Corporate securities | | — | | | 7,769 | | | — | | | 7,769 | |
Equity securities | | — | | | 3,213 | | | — | | | 3,213 | |
Total securities | | $ | — | | | $ | 1,686,738 | | | $ | — | | | $ | 1,686,738 | |
Loans held for sale | | $ | — | | | $ | 318,549 | | | $ | 78,179 | | | $ | 396,728 | |
Mortgage servicing rights | | — | | | — | | | 144,675 | | | 144,675 | |
Derivatives | | — | | | 38,180 | | | — | | | 38,180 | |
Financial Liabilities: | | | | | | | | |
Derivatives | | — | | | 33,029 | | | — | | | 33,029 | |
The balances and levels of the assets measured at fair value on a non-recurring basis at June 30, 2021March 31, 2022 are presented in the following table:
| At June 30, 2021 | | Quoted prices in active markets for identical assets (liabilities (level 1) | | Significant other observable inputs (level 2) | | Significant unobservable inputs (level 3) | | Total | | |
At March 31, 2022 | | At March 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: | Non-recurring valuations: | | | | | | | | | | Non-recurring valuations: | | | | | | | | | |
Financial assets: | Financial assets: | | | | | | | | | | Financial assets: | | | | | | | | | |
Other real estate owned | Other real estate owned | | $ | 0 | | | $ | 0 | | | $ | 6,927 | | | $ | 6,927 | | | Other real estate owned | | $ | — | | | $ | — | | | $ | 1,836 | | | $ | 1,836 | | |
Collateral dependent loans: | Collateral dependent loans: | | | | Collateral dependent loans: | | | |
Commercial and industrial | Commercial and industrial | | $ | 0 | | | $ | 0 | | | $ | 15,220 | | | $ | 15,220 | | | Commercial and industrial | | $ | — | | | $ | — | | | $ | 11 | | | $ | 11 | | |
Construction | Construction | | 0 | | | 0 | | | 5,993 | | | 5,993 | | | Construction | | — | | | — | | | 601 | | | 601 | | |
Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-4 family mortgage | | 0 | | | 0 | | | 1,615 | | | 1,615 | | | |
| Residential line of credit | Residential line of credit | | 0 | | | 0 | | | 1,241 | | | 1,241 | | | Residential line of credit | | — | | | — | | | 311 | | | 311 | | |
| Commercial real estate: | Commercial real estate: | | | Commercial real estate: | | |
Owner occupied | Owner occupied | | 0 | | | 0 | | | 10,045 | | | 10,045 | | | Owner occupied | | — | | | — | | | 2,140 | | | 2,140 | | |
Non-owner occupied | | 0 | | | 0 | | | 11,624 | | | 11,624 | | | |
| Consumer and other | | Consumer and other | | — | | | — | | | 24 | | | 24 | | |
Total collateral dependent loans | Total collateral dependent loans | | $ | 0 | | | $ | 0 | | | $ | 45,738 | | | $ | 45,738 | | | Total collateral dependent loans | | $ | — | | | $ | — | | | $ | 3,087 | | | $ | 3,087 | | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The balances and levels of the assets measured at fair value on a recurring basis at December 31, 2020 are presented in the following table:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2020 | | 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 | | $ | 0 | | | $ | 2,003 | | | $ | 0 | | | $ | 2,003 | |
Mortgage-backed securities - residential | | 0 | | | 773,336 | | | 0 | | | 773,336 | |
Mortgage-backed securities - commercial | | 0 | | | 21,588 | | | 0 | | | 21,588 | |
Municipals, tax-exempt | | 0 | | | 356,329 | | | 0 | | | 356,329 | |
Treasury securities | | 0 | | | 16,628 | | | 0 | | | 16,628 | |
Corporate securities | | 0 | | | 2,516 | | | 0 | | | 2,516 | |
Equity securities | | 0 | | | 4,591 | | | 0 | | | 4,591 | |
Total securities | | $ | 0 | | | $ | 1,176,991 | | | $ | 0 | | | $ | 1,176,991 | |
Loans held for sale | | $ | 0 | | | $ | 683,770 | | | $ | 215,403 | | | $ | 899,173 | |
Mortgage servicing rights | | 0 | | | 0 | | | 79,997 | | | 79,997 | |
Derivatives | | 0 | | | 68,938 | | | 0 | | | 68,938 | |
Financial Liabilities: | | | | | | | | |
Derivatives | | 0 | | | 48,242 | | | 0 | | | 48,242 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The balances and levels of the assets measured at fair value on a non-recurringrecurring basis at December 31, 20202021 are presented in the following table:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2020 | | 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 | | $ | 0 | | | $ | 0 | | | $ | 6,662 | | | $ | 6,662 | |
Collateral dependent loans: | | | | | | | | |
Commercial and industrial | | $ | 0 | | | $ | 0 | | | $ | 1,728 | | | $ | 1,728 | |
Construction | | 0 | | | 0 | | | 3,877 | | | 3,877 | |
Residential real estate: | | | | | | | | |
1-4 family mortgage | | 0 | | | 0 | | | 226 | | | 226 | |
Residential line of credit | | 0 | | | 0 | | | 1,174 | | | 1,174 | |
Commercial real estate: | | | | | | | | |
Owner occupied | | 0 | | | 0 | | | 3,391 | | | 3,391 | |
Non-owner occupied | | 0 | | | 0 | | | 8,164 | | | 8,164 | |
| | | | | | | | |
Total collateral dependent loans | | $ | 0 | | | $ | 0 | | | $ | 18,560 | | | $ | 18,560 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2021 | | 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 | | $ | — | | | $ | 33,870 | | | $ | — | | | $ | 33,870 | |
Mortgage-backed securities - residential | | — | | | 1,269,372 | | | — | | | 1,269,372 | |
Mortgage-backed securities - commercial | | — | | | 15,250 | | | — | | | 15,250 | |
Municipal securities | | — | | | 338,610 | | | — | | | 338,610 | |
Treasury securities | | — | | | 14,908 | | | — | | | 14,908 | |
Corporate securities | | — | | | 6,515 | | | — | | | 6,515 | |
Equity securities | | — | | | 3,367 | | | — | | | 3,367 | |
Total securities | | $ | — | | | $ | 1,681,892 | | | $ | — | | | $ | 1,681,892 | |
Loans held for sale | | $ | — | | | $ | 672,924 | | | $ | 79,299 | | | $ | 752,223 | |
Mortgage servicing rights | | — | | | — | | | 115,512 | | | 115,512 | |
Derivatives | | — | | | 27,384 | | | — | | | 27,384 | |
Financial Liabilities: | | | | | | | | |
Derivatives | | — | | | 21,000 | | | — | | | 21,000 | |
The balances and levels of the assets measured at fair value on a non-recurring basis at December 31, 2021 are presented in the following table:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2021 | | 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 | | $ | — | | | $ | — | | | $ | 6,308 | | | $ | 6,308 | |
Collateral dependent loans: | | | | | | | | |
| | | | | | | | |
Construction | | — | | | — | | | 606 | | | 606 | |
Residential real estate: | | | | | | | | |
| | | | | | | | |
Residential line of credit | | — | | | — | | | 592 | | | 592 | |
Commercial real estate: | | | | | | | | |
Owner occupied | | — | | | — | | | 729 | | | 729 | |
Non-owner occupied | | — | | | — | | | 3,526 | | | 3,526 | |
Consumer and other | | — | | | — | | | 24 | | | 24 | |
Total collateral dependent loans | | $ | — | | | $ | — | | | $ | 5,477 | | | $ | 5,477 | |
The following tables present information as of June 30, 2021March 31, 2022 and December 31, 20202021 about significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a nonrecurring basis:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of June 30, 2021March 31, 2022 | | | | | | | | | |
Financial instrument | | Fair Value | | Valuation technique | | Significant
Unobservableunobservable inputs | | Range of inputs | |
Collateral dependent loans | | $ | 45,7383,087 | | | Valuation of collateral | | Discount for comparable sales | | 0%-30%10%-35% | |
Other real estate owned | | $ | 6,9271,836 | | | Appraised value of property less costs to sell | | Discount for costs to sell | | 0%-15% | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 20202021 | | | | | | | | | |
Financial instrument | | Fair Value | | Valuation technique | | Significant
Unobservableunobservable inputs | | Range of inputs | |
Collateral dependent loans | | $ | 18,5605,477 | | | Valuation of collateral | | Discount for comparable sales | | 0%-30%10%-35% | |
Other real estate owned | | $ | 6,6626,308 | | | Appraised value of property less costs to sell | | Discount for costs to sell | | 0%-15% | |
For collateral dependent loans, the ACL is measured based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date. Fair value of the loan's collateral is determined by third-party appraisals, which are then adjusted for the estimated selling and closing costs related to liquidation of the collateral. Collateral dependent loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on changes in market conditions from the time of valuation and management's knowledge of the clientborrower and client'sborrower's business. As of March 31, 2022 and December 31, 2021, total amortized cost of collateral dependent loans measured on a non-recurring basis amounted to $5,034 and $5,781, respectively.
Other real estate owned acquired in settlement of indebtedness is recorded at fair value of the real estate less estimated costs to sell. Subsequently, it may be necessary to record nonrecurring fair value adjustments for declines in fair value. Any write-downs based on the asset's fair value at the date of foreclosure are charged to the allowance for credit losses. Appraisals for both collateral dependent loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of the lending administrative department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry wide statistics. Collateral dependent loans that are dependent on recovery through sale of equipment, such as farm equipment, automobiles and aircrafts are generally valued based on public source pricing or subscription services while more complex assets are valued through leveraging brokers who have expertise in the collateral involved.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Fair value option
The following table summarizes the Company's loans held for sale, at fair value, as of the dates presented:
| | | June 30, | | December 31, | | March 31, | | December 31, |
| | 2021 | | 2020 | | 2022 | | 2021 |
Commercial and industrial | Commercial and industrial | | $ | 124,122 | | | $ | 215,403 | Commercial and industrial | | $ | 78,179 | | | $ | 79,299 | |
Residential real estate: | Residential real estate: | | Residential real estate: | |
1-4 family mortgage | 1-4 family mortgage | | 697,407 | | | 683,770 | | 1-4 family mortgage | | 318,549 | | | 672,924 | |
Total loans held for sale | Total loans held for sale | | $ | 821,529 | | | $ | 899,173 | | Total loans held for sale | | $ | 396,728 | | | $ | 752,223 | |
Mortgage loans held for sale
The Company measures mortgage loans originated for sale at fair value under the fair value option as permitted under ASC 825, "Financial Instruments" ("ASC 825"). Electing to measure these assets at fair value reduces certain timing differences and more accurately matches the changes in fair value of the loans with changes in the fair value of derivative instruments used to economically hedge them.
Net gains (losses)losses of $9,730$16,874 and $(10,986)$20,716 resulting from fair value changes of mortgage loans were recorded in income during the three and six months ended June 30,March 31, 2022 and 2021, respectively, compared to net gains of $8,048 and $13,866 during the three and six months ended June 30, 2020, respectively. The amount does not reflect changes in fair values of related derivative instruments used to hedge exposure to market-related risks associated with these mortgage loans. The change in fair value of both loans held for sale and the related derivative instruments are recorded in Mortgage Banking Income in the consolidated statements of income. Election of the fair value option allows the Company to reduce the accounting volatility that would otherwise result from the asymmetry created by accounting for the financial instruments at the lower of cost or fair value and the derivatives at fair value.
Government National Mortgage Association (GNMA) optional repurchase programs allow financial institutions to buy back
individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution provides servicing and was the original transferor. At the servicer’s option and without GNMA’s prior authorization, the servicer may repurchase such a delinquent loan for an amount equal to 100 percent of the remaining principal balance of
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
the loan. Under FASB ASC Topic 860, “Transfers and Servicing,” this buy-back option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have regained effective control over these loans under the unconditional buy-back option, the loans can no longer be reported as sold and must be brought back onto the balance sheet, regardless of whether the Company intends to exercise the buy-back option if the buyback option provides the transferor a more-than-trivial benefit. As of June 30, 2021,March 31, 2022, and December 31, 2020,2021, there were $120,880$70,672 and $151,184,$94,648, respectively, of delinquent GNMA loans previously sold that the Company did not record on its consolidated balance sheets as the Company determined there not to be a more-than-trivial benefit based on an analysis of interest rates and an assessment of potential reputational risk associated with these loans.
The Company’s valuation of mortgage loans held for sale incorporates an assumption for credit risk; however, given the short-term period that the Company holds these mortgage loans held for sale, valuation adjustments attributable to instrument-specific credit risk is nominal.
Commercial loans held for sale
The Company also has a portfolio of shared national credits and institutional healthcare loans that were acquired during 2020 in the acquisition of Franklin. These commercial loans are also being measured under the fair value option. As such, these loans are excluded from the allowance for credit losses. The following tabletables sets forth the changes in fair value associated with this portfolio.portfolio for the three months ended March 31, 2022 and 2021.
FB Financial Corporation and subsidiaries | | | | | | | | | | | | | | | | | | | | | |
| | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | Three Months Ended March 31, 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 | | (946) | | | — | | | (946) | | |
Write-offs to discount | | — | | | — | | | — | | |
Changes in valuation included in other noninterest income | | — | | | (174) | | | (174) | | |
Carrying value at end of period | | $ | 85,816 | | | $ | (7,637) | | | $ | 78,179 | | |
| | | | | | | |
| | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | Three Months Ended June 30, 2021 | | | Three Months Ended March 31, 2021 |
| | Principal Balance | | Fair Value Discount | | Fair Value | | | Principal balance | | Fair Value discount | | Fair Value |
Carrying value at beginning of period | Carrying value at beginning of period | | $ | 197,490 | | | $ | (22,506) | | | $ | 174,984 | | | Carrying value at beginning of period | | $ | 239,063 | | | $ | (23,660) | | | $ | 215,403 | |
| Change in fair value: | Change in fair value: | | | Change in fair value: | |
Pay-downs and pay-offs | Pay-downs and pay-offs | | (52,226) | | | 0 | | | (52,226) | | | Pay-downs and pay-offs | | (39,566) | | | — | | | (39,566) | |
Write-offs to discount | Write-offs to discount | | (9,292) | | | 9,292 | | | 0 | | | Write-offs to discount | | (2,007) | | | 2,007 | | | — | |
Changes in valuation included in other noninterest income | Changes in valuation included in other noninterest income | | 0 | | | 1,364 | | | 1,364 | | | Changes in valuation included in other noninterest income | | — | | | (853) | | | (853) | |
Carrying value at end of period | Carrying value at end of period | | $ | 135,972 | | | $ | (11,850) | | | $ | 124,122 | | | Carrying value at end of period | | $ | 197,490 | | | $ | (22,506) | | | $ | 174,984 | |
| | Six Months Ended June 30, 2021 | | |
| Principal Balance | | Fair Value Discount | | Fair Value | | |
Carrying value at beginning of period | | $ | 239,063 | | | $ | (23,660) | | | $ | 215,403 | | | |
Change in fair value: | | | |
Pay-downs and pay-offs | | (91,792) | | | 0 | | | (91,792) | | | |
Write-offs to discount | | (11,299) | | | 11,299 | | | 0 | | | |
Changes in valuation included in other noninterest income | | 0 | | | 511 | | | 511 | | | |
Carrying value at end of period | | $ | 135,972 | | | $ | (11,850) | | | $ | 124,122 | | | |
|
Interest income on loans held for sale measured at fair value is accrued as it is earned based on contractual rates and is reflected in loan interest income in the consolidated statements of income.
The following table summarizes the differences between the fair value and the principal balance for loans held for sale and nonaccrual loans measured at fair value as of June 30, 2021March 31, 2022 and December 31, 2020:2021:
| | | | | | | | | | | | | | | | | | | | |
June 30, 2021 | | Aggregate fair value | | Aggregate Unpaid Principal Balance | | Difference |
Mortgage loans held for sale measured at fair value | | $ | 697,407 | | | $ | 676,510 | | | $ | 20,897 | |
Commercial loans held for sale measured at fair value | | 118,278 | | | 124,846 | | | (6,568) | |
| | | | | | |
Nonaccrual loans | | 5,844 | | | 11,126 | | | (5,282) | |
| | | | | | |
December 31, 2020 | | | | | | |
Mortgage loans held for sale measured at fair value | | $ | 683,770 | | | $ | 651,887 | | | $ | 31,883 | |
Commercial loans held for sale measured at fair value | | 208,914 | | | 226,867 | | | (17,953) | |
Past due loans of 90 days or more | | 83 | | | 163 | | | (80) | |
Nonaccrual loans | | 6,406 | | | 12,033 | | | (5,627) | |
| | | | | | | | | | | | | | | | | | | | |
March 31, 2022 | | Aggregate fair value | | Aggregate Unpaid Principal Balance | | Difference |
Mortgage loans held for sale measured at fair value | | $ | 318,549 | | | $ | 320,516 | | | $ | (1,967) | |
Commercial loans held for sale measured at fair value | | 73,092 | | | 76,028 | | | (2,936) | |
| | | | | | |
Nonaccrual commercial loans held for sale | | 5,087 | | | 9,788 | | | (4,701) | |
| | | | | | |
December 31, 2021 | | | | | | |
Mortgage loans held for sale measured at fair value | | $ | 672,924 | | | $ | 658,017 | | | $ | 14,907 | |
Commercial loans held for sale measured at fair value | | 74,082 | | | 76,863 | | | (2,781) | |
| | | | | | |
Nonaccrual commercial loans held for sale | | 5,217 | | | 9,899 | | | (4,682) | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Note (12)(11)—Segment reporting:
The Company and the Bank are engaged in the business of banking and provide a full range of financial services. The Company determines reportable segments based on the significance of the segment’s operating results to the overall Company, the products and services offered, customer characteristics, processes and service delivery of the segments and the regular financial performance review and allocation of resources by the Chief Executive Officer, the Company’s chief operating decision maker. The Company has identified 2 distinct reportable segments—Banking and Mortgage. The Company’s primary segment is Banking, which provides a full range of deposit and lending products and services to corporate, commercial and consumer customers. TheFor periods prior to and for the three months ended March 31, 2022, the Company offers full-serviceoffered conforming residential mortgage products, including conforming residential loans and services through 2 distinct delivery channels: retail and ConsumerDirect.our national Direct-to-Consumer internet delivery channel. Additionally, the Mortgage segment includesactivities include the servicing of residential mortgage loans and the packaging and securitization of loans to governmental agencies. The Company’s mortgage division represents a distinct reportable segment which differs from the Company’s primary business of commercial and retail banking.
As previously reported, on March 31, 2021, the Company re-evaluated its business segments and revised to align all mortgage activities with the Mortgage segment. Previously, the Company had attributed retail mortgage activities originating from geographical locations within the footprint of the Company's branches to the Banking segment. Results for the comparable prior period have been revised to reflect this realignment. The impact of this change on previously reported segment results was the reclassification of mortgage retail footprint total net contribution of $5,398 and $8,874 from the Banking segment to the Mortgage segment for the three and six months ended June 30, 2020, respectively.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The financial performance of the Mortgage segment is assessed based on results of operations reflecting direct revenues and expenses and allocated expenses. This approach gives management a better indication of the operating performance of the segment. When assessing the Banking segment’s financial performance, the CEO utilizes reports with indirect revenues and expenses including but not limited to the investment portfolio, electronic delivery channels and areas that primarily support the banking segment operations. Therefore, these are included in the results of the Banking segment. Other indirect revenue and expenses related to general administrative areas are also included in the internal financial results reports of the Banking segment utilized by the CEO for analysis and are thus included for Banking segment reporting. The Mortgage segment utilizes funding sources from the Banking segment in order to fund mortgage loans that are ultimately sold on the secondary market. The Mortgage segmentmarket and uses the proceeds from loan sales to repay obligations due to the Banking segment.
The following tables provideOn May 10, 2022, the Company announced the restructuring of its Mortgage segment, financial information forincluding the discontinuation of the Direct-to-Consumer delivery channel, which is 1 of 2 delivery channels in the Mortgage segment. For the three and six months ended June 30,March 31, 2022 and 2021, the Direct-to-Consumer channel comprised 43.4% and 2020 as follows:
| | | | | | | | | | | | | | | | | | | | |
Three months ended June 30, 2021 | | Banking | | Mortgage | | Consolidated |
Net interest income | | $ | 86,553 | | | $ | 10 | | | $ | 86,563 | |
Provisions for credit losses(1) | | (13,839) | | | 0 | | | (13,839) | |
Mortgage banking income(2) | | 0 | | | 38,644 | | | 38,644 | |
Change in fair value of mortgage servicing rights, net of hedging(2) | | 0 | | | (3,145) | | | (3,145) | |
Other noninterest income | | 14,002 | | | (201) | | | 13,801 | |
Depreciation and amortization | | 1,618 | | | 344 | | | 1,962 | |
Amortization of intangibles | | 1,394 | | | 0 | | | 1,394 | |
| | | | | | |
Other noninterest expense | | 55,182 | | | 34,422 | | | 89,604 | |
Income before income taxes | | $ | 56,200 | | | $ | 542 | | | $ | 56,742 | |
Income tax expense | | | | | | 13,440 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | | | | | | 43,302 | |
Net income applicable to noncontrolling interest(3) | | | | | | 8 | |
Net income applicable to FB Financial Corporation | | | | | | $ | 43,294 | |
Total assets | | $ | 10,908,107 | | | $ | 1,010,260 | | | $ | 11,918,367 | |
Goodwill | | 242,561 | | | 0 | | | 242,561 | |
(1)Included $(954)50.2% of the Company's total interest rate lock volume and 50.7% and 52.8% of the Company's sales volume, respectively. As a result of exiting this channel, the Company expects to incur total pre-tax restructuring charges of approximately $11,000 to $13,000 through the remainder of 2022 and to halt operations in provision for credit losses on unfunded commitments.
(2)Change in fair valuethis channel prior to the fourth quarter of 2022. The Company plans to continue originating and selling residential mortgage loans within its Mortgage segment through its traditional mortgage retail channel, retain mortgage servicing rights net of hedging is included inand continue holding residential 1-4 family mortgage banking incomeloans in the Company's consolidated statements of income.
(3)Banking segment includes noncontrolling interest.
| | | | | | | | | | | | | | | | | | | | |
Three months ended June 30, 2020 | | Banking | | Mortgage | | Consolidated |
Net interest income | | $ | 55,350 | | | $ | (13) | | | $ | 55,337 | |
Provisions for credit losses(1) | | 25,921 | | | 0 | | | 25,921 | |
Mortgage banking income(2) | | 0 | | | 85,406 | | | 85,406 | |
Change in fair value of mortgage servicing rights, net of hedging(2) | | 0 | | | (13,238) | | | (13,238) | |
Other noninterest income | | 9,323 | | | 0 | | | 9,323 | |
Depreciation and amortization | | 1,503 | | | 247 | | | 1,750 | |
Amortization of intangibles | | 1,205 | | | 0 | | | 1,205 | |
| | | | | | |
Other noninterest expense(3) | | 39,332 | | | 38,292 | | | 77,624 | |
(Loss) income before income taxes | | $ | (3,288) | | | $ | 33,616 | | | $ | 30,328 | |
Income tax expense | | | | | | 7,455 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | | | | | | 22,873 | |
Net income applicable to noncontrolling interest(4) | | | | | | 0 | |
Net income applicable to FB Financial Corporation | | | | | | $ | 22,873 | |
Total assets | | $ | 6,632,506 | | | $ | 623,030 | | | $ | 7,255,536 | |
Goodwill | | 175,441 | | | 0 | | | 175,441 | |
(1)Included $1,882 in provision for credit losses on unfunded commitments.
(2)Change in fair value of mortgage servicing rights, net of hedging is included in mortgage banking income in the Company's consolidated statements of income.
(3)Included $1,586 of merger costs in the Banking Segment primarily related to the integration of Farmers National
(4)Banking segment includes noncontrolling interest.
loan portfolio.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2021 | | Banking | | Mortgage | | Consolidated |
Net interest income | | $ | 169,150 | | | $ | (11) | | | $ | 169,139 | |
Provisions for credit losses(1) | | (27,693) | | | 0 | | | (27,693) | |
Mortgage banking income(2) | | 0 | | | 99,239 | | | 99,239 | |
Change in fair value of mortgage servicing rights, net of hedging(2) | | 0 | | | (8,408) | | | (8,408) | |
Other noninterest income | | 25,400 | | | (201) | | | 25,199 | |
Depreciation and amortization | | 3,476 | | | 672 | | | 4,148 | |
Amortization of intangibles | | 2,834 | | | 0 | | | 2,834 | |
| | | | | | |
Other noninterest expense | | 107,619 | | | 73,057 | | | 180,676 | |
Income before income taxes | | $ | 108,314 | | | $ | 16,890 | | | $ | 125,204 | |
Income tax expense | | | | | | 29,028 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | | | | | | 96,176 | |
Net income applicable to noncontrolling interest(3) | | | | | | 8 | |
Net income applicable to FB Financial Corporation | | | | | | $ | 96,168 | |
Total assets | | $ | 10,908,107 | | | $ | 1,010,260 | | | $ | 11,918,367 | |
Goodwill | | 242,561 | | | 0 | | | 242,561 | |
The following tables provide segment financial information for three months ended March 31, 2022 and 2021 as follows: | | | | | | | | | | | | | | | | | | | | |
Three Months Ended March 31, 2022 | | Banking | | Mortgage | | Consolidated |
Net interest income | | $ | 88,184 | | | $ | (2) | | | $ | 88,182 | |
Provisions for credit losses(1) | | (4,247) | | | — | | | (4,247) | |
Mortgage banking income(2) | | — | | | 29,278 | | | 29,278 | |
Change in fair value of mortgage servicing rights, net of hedging(2) | | — | | | 253 | | | 253 | |
Other noninterest income | | 11,983 | | | (122) | | | 11,861 | |
Depreciation and amortization | | 1,710 | | | 326 | | | 2,036 | |
Amortization of intangibles | | 1,244 | | | — | | | 1,244 | |
| | | | | | |
Other noninterest expense | | 56,630 | | | 29,362 | | | 85,992 | |
Income (loss) before income taxes | | $ | 44,830 | | | $ | (281) | | | $ | 44,549 | |
Income tax expense | | | | | | 9,313 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | | | | | | 35,236 | |
Net income applicable to noncontrolling interest(3) | | | | | | — | |
Net income applicable to FB Financial Corporation | | | | | | $ | 35,236 | |
Total assets | | $ | 11,890,847 | | | $ | 783,344 | | | $ | 12,674,191 | |
Goodwill | | 242,561 | | | — | | | 242,561 | |
(1)Included $(3,176)$1,882 in provision for credit losses on unfunded commitments.
(2)Change in fair value of mortgage servicing rights, net of hedging is included in mortgage banking income in the Company's consolidated statements of income.
(3)Banking segment includes noncontrolling interest.
| Six Months Ended June 30, 2020 | | Banking | | Mortgage | | Consolidated | |
Three Months Ended March 31, 2021 | | Three Months Ended March 31, 2021 | | Banking | | Mortgage | | Consolidated |
Net interest income | Net interest income | | $ | 111,583 | | | $ | 3 | | | $ | 111,586 | | Net interest income | | $ | 82,597 | | | $ | (21) | | | $ | 82,576 | |
Provisions for credit losses(1) | Provisions for credit losses(1) | | 55,486 | | | 0 | | | 55,486 | | Provisions for credit losses(1) | | (13,854) | | | — | | | (13,854) | |
Mortgage banking income(2) | Mortgage banking income(2) | | 0 | | | 124,019 | | | 124,019 | | Mortgage banking income(2) | | — | | | 60,595 | | | 60,595 | |
Change in fair value of mortgage servicing rights, net of hedging(2) | Change in fair value of mortgage servicing rights, net of hedging(2) | | 0 | | | (19,106) | | | (19,106) | | Change in fair value of mortgage servicing rights, net of hedging(2) | | — | | | (5,263) | | | (5,263) | |
Other noninterest income | Other noninterest income | | 19,278 | | | 0 | | | 19,278 | | Other noninterest income | | 11,398 | | | — | | | 11,398 | |
Depreciation and amortization | Depreciation and amortization | | 2,995 | | | 497 | | | 3,492 | | Depreciation and amortization | | 1,728 | | | 328 | | | 2,056 | |
Amortization of intangibles | Amortization of intangibles | | 2,408 | | | 0 | | | 2,408 | | Amortization of intangibles | | 1,440 | | | — | | | 1,440 | |
| Other noninterest expense(3) | Other noninterest expense(3) | | 80,454 | | | 62,784 | | | 143,238 | | Other noninterest expense(3) | | 52,567 | | | 38,635 | | | 91,202 | |
(Loss) income before income taxes | | $ | (10,482) | | | $ | 41,635 | | | $ | 31,153 | | |
Income before income taxes | | Income before income taxes | | $ | 52,114 | | | $ | 16,348 | | | $ | 68,462 | |
Income tax expense | Income tax expense | | 7,535 | | Income tax expense | | 15,588 | |
| Net income applicable to FB Financial Corporation and noncontrolling interest | Net income applicable to FB Financial Corporation and noncontrolling interest | | 23,618 | | Net income applicable to FB Financial Corporation and noncontrolling interest | | 52,874 | |
Net income applicable to noncontrolling interest(4) | Net income applicable to noncontrolling interest(4) | | 0 | | Net income applicable to noncontrolling interest(4) | | — | |
Net income applicable to FB Financial Corporation | Net income applicable to FB Financial Corporation | | $ | 23,618 | | Net income applicable to FB Financial Corporation | | $ | 52,874 | |
Total assets | Total assets | | $ | 6,632,506 | | | $ | 623,030 | | | $ | 7,255,536 | | Total assets | | $ | 10,787,955 | | | $ | 1,147,871 | | | $ | 11,935,826 | |
Goodwill | Goodwill | | 175,441 | | | 0 | | | 175,441 | | Goodwill | | 242,561 | | | — | | | 242,561 | |
(1)Includes $3,483$2,222 in provision for credit losses on unfunded commitments.
(2)Change in fair value of mortgage servicing rights, net of hedging is included in mortgage banking income in the Company's consolidated statements of income.
(3)Includes $4,636 of merger costs in the Banking segment related to the Farmers National acquisition and the Franklin merger.
(4)Banking segment includes noncontrolling interest.
Our Banking segment provides our Mortgage segment with a warehouse line of credit that is used to fund mortgage loans held for sale. The warehouse line of credit, which is eliminated in consolidation, had a prime interest rate of 3.25% as of June 30, 2021 and 2020, and is limited based on interest income earned by the Mortgage segment. The amount of interest paid by our Mortgage segment to our Banking segment under this warehouse line of credit is recorded as interest income to our Banking segment and as interest expense to our Mortgage segment, both of which are included in the calculation of net interest income for each segment. The amount of interest paid by our Mortgage segment to our Banking segment under this warehouse line of credit was $6,110$5,666 and $3,335$5,400 for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively, and $11,510 and $5,710 for the six months ended June 30, 2021 and 2020, respectively.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Note (13)(12)—Minimum capital requirements:
Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action.
Under regulatory guidance for non-advanced approaches institutions, the Bank and Company are required to maintain minimum capital ratios as outlined in the table below. Additionally, under U.S. Basel III Capital Rules, the decision was made to opt out of including accumulated other comprehensive income in regulatory capital. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, the Bank and Company met all capital adequacy requirements to which they are subject.
In March 2020, the OCC, the Board of Governors of the Federal Reserve System, and the FDIC announced a final rule to delay the estimated impact on regulatory capital stemming from the implementation of CECL. The final rule maintainsmaintained the three-year transition option in the previous rule and provides banks the option to delay for two years an estimate of CECL’s effect on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period (five-year transition option). The Company adopted the capital transition relief over the permissible five-year period.period and delayed the initial impact of CECL adoption plus 25% of the quarterly increases in ACL through December 31, 2021. As of January 1, 2022, the cumulative amount of the transition adjustments became fixed and are being phased out of regulatory capital calculations evenly over a three year period, with 75% of the transition provision’s impact being recognized in 2022, 50% recognized in 2023, and 25% recognized in 2024.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Actual and required capital amounts and ratios are included below as of the dates indicated.
| As of March 31, 2022 | | As of March 31, 2022 | | Actual | | | Minimum Capital adequacy with capital buffer | | To be well capitalized under prompt corrective action provisions |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Amount | | Ratio | | | Amount | | Ratio | | Amount | | Ratio |
| | | Actual | | | Minimum Capital adequacy with capital buffer | | To be well capitalized under prompt corrective action provisions | |
| Amount | | Ratio | | | Amount | | Ratio | | Amount | | Ratio | |
June 30, 2021 | | | | |
Total Capital (to risk-weighted assets) | Total Capital (to risk-weighted assets) | | | | | | | | | | | | | | Total Capital (to risk-weighted assets) | | | | | | | | | | | | | |
FB Financial Corporation | FB Financial Corporation | | $ | 1,383,471 | | | 14.9 | % | | | $ | 974,690 | | | 10.5 | % | | N/A | | N/A | FB Financial Corporation | | $ | 1,456,669 | | | 14.2 | % | | | $ | 1,077,296 | | | 10.5 | % | | N/A | | N/A |
FirstBank | FirstBank | | 1,317,759 | | | 14.2 | % | | | 971,072 | | | 10.5 | % | | $ | 924,831 | | | 10.0 | % | FirstBank | | 1,413,849 | | | 13.8 | % | | | 1,075,838 | | | 10.5 | % | | $ | 1,024,608 | | | 10.0 | % |
Tier 1 Capital (to risk-weighted assets) | Tier 1 Capital (to risk-weighted assets) | | | | Tier 1 Capital (to risk-weighted assets) | | | |
FB Financial Corporation | FB Financial Corporation | | $ | 1,177,609 | | | 12.7 | % | | | $ | 789,034 | | | 8.5 | % | | N/A | | N/A | FB Financial Corporation | | $ | 1,264,358 | | | 12.3 | % | | | $ | 872,096 | | | 8.5 | % | | N/A | | N/A |
FirstBank | FirstBank | | 1,131,897 | | | 12.2 | % | | | 786,106 | | | 8.5 | % | | $ | 739,865 | | | 8.0 | % | FirstBank | | 1,221,538 | | | 11.9 | % | | | 870,917 | | | 8.5 | % | | $ | 819,686 | | | 8.0 | % |
Tier 1 Capital (to average assets) | Tier 1 Capital (to average assets) | | | | Tier 1 Capital (to average assets) | | | |
FB Financial Corporation | FB Financial Corporation | | $ | 1,177,609 | | | 10.1 | % | | | $ | 466,866 | | | 4.0 | % | | N/A | | N/A | FB Financial Corporation | | $ | 1,264,358 | | | 10.2 | % | | | $ | 497,942 | | | 4.0 | % | | N/A | | N/A |
FirstBank | FirstBank | | 1,131,897 | | | 9.7 | % | | | 465,961 | | | 4.0 | % | | $ | 582,451 | | | 5.0 | % | FirstBank | | 1,221,538 | | | 9.8 | % | | | 497,337 | | | 4.0 | % | | $ | 621,671 | | | 5.0 | % |
Common Equity Tier 1 Capital (to risk-weighted assets) | Common Equity Tier 1 Capital (to risk-weighted assets) | | | | Common Equity Tier 1 Capital (to risk-weighted assets) | | | |
FB Financial Corporation | FB Financial Corporation | | $ | 1,147,609 | | | 12.4 | % | | | $ | 649,793 | | | 7.0 | % | | N/A | | N/A | FB Financial Corporation | | $ | 1,234,358 | | | 12.0 | % | | | $ | 718,197 | | | 7.0 | % | | N/A | | N/A |
FirstBank | FirstBank | | 1,131,897 | | | 12.2 | % | | | 647,382 | | | 7.0 | % | | $ | 601,140 | | | 6.5 | % | FirstBank | | 1,221,538 | | | 11.9 | % | | | 717,226 | | | 7.0 | % | | $ | 665,995 | | | 6.5 | % |
| As of December 31, 2021 | | As of December 31, 2021 | | Actual | | | Minimum Capital adequacy with capital buffer | | To be well capitalized under prompt corrective action provisions |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Amount | | Ratio | | | Amount | | Ratio | | Amount | | Ratio |
| | | Actual | | | Minimum Capital adequacy with capital buffer | | To be well capitalized under prompt corrective action provisions | |
| Amount | | Ratio | | | Amount | | Ratio | | Amount | | Ratio | |
December 31, 2020 | | | | |
Total Capital (to risk-weighted assets) | Total Capital (to risk-weighted assets) | | | | | | | | | | | | | | Total Capital (to risk-weighted assets) | | | | | | | | | | | | | |
FB Financial Corporation | FB Financial Corporation | | $ | 1,358,897 | | | 15.0 | % | | | $ | 952,736 | | | 10.5 | % | | N/A | | N/A | FB Financial Corporation | | $ | 1,434,581 | | | 14.5 | % | | | $ | 1,039,984 | | | 10.5 | % | | N/A | | N/A |
FirstBank | FirstBank | | 1,353,279 | | | 14.9 | % | | | 951,327 | | | 10.5 | % | | $ | 906,026 | | | 10.0 | % | FirstBank | | 1,396,407 | | | 14.1 | % | | | 1,038,760 | | | 10.5 | % | | $ | 989,295 | | | 10.0 | % |
Tier 1 Capital (to risk-weighted assets) | Tier 1 Capital (to risk-weighted assets) | | | | Tier 1 Capital (to risk-weighted assets) | | | |
FB Financial Corporation | FB Financial Corporation | | $ | 1,090,364 | | | 12.0 | % | | | $ | 771,262 | | | 8.5 | % | | N/A | | N/A | FB Financial Corporation | | $ | 1,251,874 | | | 12.6 | % | | | $ | 841,892 | | | 8.5 | % | | N/A | | N/A |
FirstBank | FirstBank | | 1,142,548 | | | 12.6 | % | | | 770,122 | | | 8.5 | % | | $ | 724,820 | | | 8.0 | % | FirstBank | | 1,213,700 | | | 12.3 | % | | | 840,901 | | | 8.5 | % | | $ | 791,436 | | | 8.0 | % |
Tier 1 Capital (to average assets) | Tier 1 Capital (to average assets) | | | | Tier 1 Capital (to average assets) | | | |
FB Financial Corporation | FB Financial Corporation | | $ | 1,090,364 | | | 10.0 | % | | | $ | 435,064 | | | 4.0 | % | | N/A | | N/A | FB Financial Corporation | | $ | 1,251,874 | | | 10.5 | % | | | $ | 474,831 | | | 4.0 | % | | N/A | | N/A |
FirstBank | FirstBank | | 1,142,548 | | | 10.5 | % | | | 435,279 | | | 4.0 | % | | $ | 544,098 | | | 5.0 | % | FirstBank | | 1,213,700 | | | 10.2 | % | | | 474,044 | | | 4.0 | % | | $ | 592,555 | | | 5.0 | % |
Common Equity Tier 1 Capital (to risk-weighted assets) | Common Equity Tier 1 Capital (to risk-weighted assets) | | | | Common Equity Tier 1 Capital (to risk-weighted assets) | | | |
FB Financial Corporation | FB Financial Corporation | | $ | 1,060,364 | | | 11.7 | % | | | $ | 635,157 | | | 7.0 | % | | N/A | | N/A | FB Financial Corporation | | $ | 1,221,874 | | | 12.3 | % | | | $ | 693,322 | | | 7.0 | % | | N/A | | N/A |
FirstBank | FirstBank | | 1,142,548 | | | 12.6 | % | | | 634,218 | | | 7.0 | % | | $ | 588,917 | | | 6.5 | % | FirstBank | | 1,213,700 | | | 12.3 | % | | | 692,507 | | | 7.0 | % | | $ | 643,042 | | | 6.5 | % |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Note (14)(13)—Stock-Based CompensationCompensation:
Restricted Stock Units
The Company grants restricted stock unitsRSUs under compensation arrangements for the benefit of employees, executive officers, and directors. Restricted stock unitRSU grants are subject to time-based vesting. The total number of restricted stock units granted represents the maximum number of restricted stock units eligible to vest based upon the service conditions set forth in the grant agreements.
The following table summarizes information about the changes in restricted stock units as offor the dates indicated:three months ended March 31, 2022:
| | | | | | | | | | | | | | | | | | |
| | | | | | |
| | | | |
| | Restricted Stock Units Outstanding | | Weighted Average Grant Date Fair Value | | | | |
Balance at beginning of period | | 492,320 | | | $ | 36.06 | | | | | |
Granted | | 123,709 | | | 44.43 | | | | | |
Vested | | (101,057) | | | 33.61 | | | | | |
Forfeited | | (3,372) | | | 39.70 | | | | | |
Balance at end of period | | 511,600 | | | $ | 38.56 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, |
| | 2021 | | 2020 |
| | Restricted Stock Units Outstanding | | Weighted Average Grant Date Fair Value | | Restricted Stock Units Outstanding | | Weighted Average Grant Date Fair Value |
Balance at beginning of period | | 1,047,071 | | | $ | 26.06 | | | 826,263 | | | $ | 23.76 | |
Granted | | 193,760 | | | 43.06 | | | 132,605 | | | 33.92 | |
Vested | | (159,114) | | | 32.63 | | | (132,203) | | | 32.52 | |
Forfeited | | (29,639) | | | 27.36 | | | (14,826) | | | 34.24 | |
Balance at end of period | | 1,052,078 | | | $ | 27.73 | | | 811,839 | | | $ | 24.84 | |
The total fair value of restricted stock units vested and released was $828$3,397 and $5,192$4,364 for the three and six months ended June 30,March 31, 2022 and 2021, respectively, and $1,048 and $4,299 for the three and six months ended June 30, 2020, respectively.
The compensation cost related to stock grants and vesting of restricted stock units was$2,193 $1,856 and $4,659$2,466 for the three and six months ended June 30,March 31, 2022 and 2021, respectively, and $2,015 and $3,817 for the three and six months ended June 30, 2020, respectively. This included$142 and $299 paid to Company directors during the three and six months ended June 30, 2021, respectively, and $231 and $378 during the three and six months ended June 30, 2020, costs related to director grants and compensation elected to be settled in stock.stock amounting to $166 and $157 for the three months ended March 31, 2022 and 2021, respectively.
As of June 30, 2021 and DecemberMarch 31, 2020,2022, there was $16,091 and $13,436$15,200 of total unrecognized compensation cost related to unvested restricted stock units which is expected to be recognized over a weighted-average period of 2.7 years and 2.5 years, respectively. As2.6 years. Additionally, as of June 30, 2021 and DecemberMarch 31, 2020,2022, there were 2,158,408 and 2,240,4341,814,244 shares available for issuance under the 2016-LTIP plan, respectively. At June 30, 2021Company's stock compensation plans. As of March 31, 2022 and December 31, 2020,2021, there was $741were $247 and $613,$274, respectively, accrued in other liabilities related to dividendsdividend equivalent units declared to be paid upon vesting and distribution of the underlying restricted stock units.
Performance Based Restricted Stock Units
The following table summarizes information about the changes in performance stock unitsPSUs as of and for the sixthree months ended June 30, 2021 and 2020.March 31, 2022.
| | | | Six Months Ended June 30, | |
| | 2021 | | 2020 | |
| | Performance Stock Units Outstanding | | Weighted Average Grant Date Fair Value | | Performance Stock Units Outstanding | | Weighted Average Grant Date Fair Value | | Performance Stock Units Outstanding | | Weighted Average Grant Date Fair Value | |
Balance at beginning of period (unvested) | Balance at beginning of period (unvested) | | 53,147 | | | $ | 36.21 | | | 0 | | | $ | 0 | | Balance at beginning of period (unvested) | | 115,750 | | | $ | 40.13 | | |
Granted | Granted | | 65,304 | | | 43.20 | | | 53,147 | | | 36.21 | | Granted | | 69,010 | | | 44.44 | | |
Vested | Vested | | 0 | | | 0 | | | 0 | | | 0 | | Vested | | — | | | — | | |
Forfeited or expired | Forfeited or expired | | (2,319) | | | 36.73 | | | 0 | | | 0 | | Forfeited or expired | | — | | | — | | |
Balance at end of period (unvested) | Balance at end of period (unvested) | | 116,132 | | | $ | 40.13 | | | 53,147 | | | $ | 36.21 | | Balance at end of period (unvested) | | 184,760 | | | $ | 41.74 | | |
The Company awards performance-based restricted stock units to executives and other officers and employees. Under the terms of the award,awards, the number of units that will vest and convert to shares of common stock will be based on the extentCompany's performance relative to which the Company achieves specified performance criteria during thea predefined peer group over a fixed three-year performance period. The number of shares issued upon vesting will range from 0% to 200% of the PSUs granted. The Company's performance relative to the peer group will be measured based on calculated non-GAAP adjusted return on average tangible common equity, adjusted for unusual gains/losses, merger expenses, and other items as approved by the compensation committee of the Company's board of directors. Compensation expense for PSUs is estimated each period based on the fair value of the Company's stock at the grant date and the most probable outcome of the performance condition, adjusted for the passage of time within the vesting period of the awards.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
number of shares issued upon vesting will range from 0% to 200% of the PSUs granted. The PSUs vest at the end of a three-year period based on average adjusted return on tangible equity as reported, adjusted for unusual gains/losses, merger expenses, and other items as approved by the compensation committee of the Company's board of directors. Compensation expense for the PSUs will be estimated each period based on the fair value of the stock at the grant date and the most probable outcome of the performance condition, adjusted for the passage of time within the vesting period of the awards.
The Company recorded compensation cost of $322$726 and $522 during the three and six months ended June 30, 2021 respectively, and $335 and $416$200 for the three and six months ended June 30, 2020,March 31, 2022 and 2021, respectively. As of June 30, 2021,March 31, 2022, the Company determined the probability of meeting the performance criteria for each grant, and recorded compensation cost associated with a 140.0%vestings of 175.0% (related to shares granted in 2020) and 102.5%, 75.0% (related to shares granted in 2021) vesting,and 100% (related to shares granted in 2022), when factoring in the conversion of PSUs to shares of common stock. As of June 30, 2021,March 31, 2022, maximum unrecognized compensation cost at 200% payout related to the unvested PSUs was $7,829,$12,322, and the remaining performance period over which the cost could be recognized was 2.42.0 years.
Employee Stock Purchase Plan:
The Company maintains an employee stock purchase plan under which employees, through payroll deductions, are able to purchase shares of Company common stock. The employee purchase price is 95% of the lower of the market price on the first or last day of the offering period. The maximum number of shares issuable during any offering period is 200,000 shares and a participant may not purchase more than 725 shares during any offering period (and, in any event, no more than $25 worth of common stock in any calendar year). There were 0 shares issued under ESPP during the three months ended June 30, 202115,152 and 2020, respectively. During the six months ended June 30, 2021 and 2020, there were 21,566 and 12,145 shares of common stock issued under the ESPP with proceeds from employee payroll withholdings of $588 and $811, during the three months ended March 31, 2022 and 2021, respectively. As of June 30, 2021 and DecemberMarch 31, 2020,2022, there were 2,357,440 and 2,379,0062,326,544 shares available for issuance under the ESPP, respectively.
Note (15)(14)—Related party transactions:
(A) Loans:
The Bank has made and expects to continue to make loans to the directors, certain management and executive officers of the Company and their affiliates in the ordinary course of business, in compliance with regulatory requirements.
An analysis of loans to executive officers, certain management, and directors of the Bank and their affiliates is presented below:
| | | | | | | | |
Loans outstanding at January 1, 20212022 | | $ | 24,67529,010 | |
New loans and advances | | 1,68739,767 | |
Change in related party status | | (98)(9,037) | |
Repayments | | (4,933)(192) | |
Loans outstanding at June 30, 2021March 31, 2022 | | $ | 21,33159,548 | |
Unfunded commitments to certain executive officers, certain management and directors and their associates totaled $20,465$29,662 and $23,059$10,994 at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively.
(B) Deposits:
The Bank held deposits from related parties totaling $303,900$308,361 and $245,084$312,956 as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively.
(C) Leases:
The Bank leases various office spaces from entities owned by certain directors of the Company under varying terms. The Company had $21$3 and $53$6 in unamortized leasehold improvements related to these leases at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. These improvements are being amortized over a term not to exceed the length of the lease. Lease expense for these properties totaled $132$101 and $260$128 for the three and six months ended June 30, 2021, respectively,March 31, 2022 and $128 and $256 for the three and six months ended June 30, 2020.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
2021.
(D) Aviation time sharing agreement:agreements:
The Company is a participant to an aviation time sharing agreementsagreement with entitiesan entity owned by a certain director of the Company. During the three and six months ended June 30,March 31, 2021, the Company made payments of $21 and $32, respectively, and $58 and $91$11 under this agreement. No such payments were made during the three and six months ended June 30, 2020, respectively,March 31, 2022. Additionally, during the year ended December 31, 2021, the Bank formed a subsidiary, FBK Aviation, LLC and purchased an aircraft under these agreements.
(E) Registration rights agreement:
The Company is party tothis entity. FBK Aviation, LLC also established a registration rightsnon-exclusive aircraft lease agreement with its former majority shareholder entered into in connection with the 2016 IPO, under which the Company is responsible for payment of expenses (other than underwriting discounts and commissions) relating to sales to the publican entity owned by the shareholder of sharesone of the Company’s common stock beneficially owned by him. Such expenses include registration fees, legal and accounting fees, and printing costs payable by the Company and expensed when incurred.Company's directors. During the three and six months ended June 30, 2021,March 31, 2022, the Company paid $605recognized income amounting to $11 under this agreement related to the secondary offering completed during the second quarter of 2021. NaNagreement. No such expenses were incurredincome was recognized during the three and six months ended June 30, 2020.
March 31, 2021.
ITEM 2 – Management’s discussion and analysis of financial condition and results of operations
The following is a discussion of our financial condition at June 30, 2021March 31, 2022 and December 31, 2020,2021, and our results of operations for the three and six months ended June 30,March 31, 2022 and 2021, and 2020, and should be read in conjunction with our audited consolidated financial statements set forth in our Annual Report on Form 10-K for the year ended December 31, 2020,2021, that was filed with the Securities and Exchange CommissionSEC on March 12, 2021 (our "Annual Report"),February 25, 2022, and with the accompanying unaudited notes to the consolidated financial statements set forth in this Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2021 (this "Report").Report.
Forward-looking statements
This quarterly report contains certainCertain statements contained in this Report that are not historical in nature may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements regarding the projected impact of the COVID-19 global pandemic on ourCompany’s business operations, statements relating to the benefits, costs, and synergiesassets, valuations, financial conditions, results of the merger with Franklin Financial Network, Inc. (“Franklin”) (the “merger”), and FB Financial’soperations, future plans, results, strategies, and expectations.
expectations, including statements regarding the Company’s Mortgage segment restructuring. These statements can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “projection,“project,” and other variations of such words and phrases and similar expressions. These forward-looking statements are not historical facts, and are based upon management's current expectations, estimates, and projections, many of which, by their nature, are inherently uncertain and beyond FB Financial’sthe Company’s control. The inclusion of these forward-looking statements should not be regarded as a representation by FB Financialthe Company or any other person that such expectations, estimates, and projections will be achieved. Accordingly, FB Financialthe Company cautions shareholders and investors that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict. Actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements including, without limitation, (1) current and future economic conditions, including the effects of inflation, interest rate fluctuations, changes in the economy or global supply chain, supply-demand imbalances affecting local real estate prices, and high unemployment rates in the local or regional economies in which we operatethe Company operates and/or the US economy generally, (2) the ongoing effects of the COVID-19 pandemic, including the magnitude and duration of the pandemic and itsthe emergence of new variants, development of related vaccines, and the impact on the economy,general economic and financial markets,market conditions and on ourthe Company’s business and ourthe Company’s customers' business, results of operations, asset quality and financial condition, as well as(3) vaccines' efficacy against the efficacy, distribution, and public adoption of vaccines and the impact of the Delta variant of the coronavirus or the emergence of othervirus, including new variants, of the coronavirus, (3)(4) changes in government interest rate policies and its impact on ourthe Company’s business, net interest margin,NIM, and mortgage operations, (4) our(5) the Company’s ability to effectively manage problem credits, (5)(6) the risk that the costCompany’s ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions, (7) difficulties and delays in integrating acquired businesses or fully realizing costs savings, and any revenue synergies and other benefits from future and prior acquisitions, (8) the merger or another acquisition may not be realized or may take longer than anticipated to be realized, (6) the ability of FB Financial to effectively integrate and manage the larger and more complex operations of the combined company following the merger, (7) FB Financial’sCompany’s ability to successfully execute its various business strategies, (8) the impact of the recent change(9) changes in the U.S. presidential administrationstate and Congressfederal legislation, regulations or policies applicable to banks and any resulting impact on economic policy, capital markets, federal regulation, and the response to the COVD-19 pandemic; (8)other financial service providers, including legislative developments, (10) the potential impact of the proposed phase-out of the LIBOR or other changes involving LIBOR, (9)(11) the effectiveness of our cyber securitythe Company’s cybersecurity controls and procedures to prevent and mitigate attempted intrusions; (10)intrusions, (12) the Company's dependence on information technology systems of third party service providers and the risk of systems failures, interruptions, or breaches of security, (11)and (13) general competitive, economic, political, and market conditions, including global economic and political conditions. Further information regarding FB Financialthe Company and factors which could affect the forward-looking statements contained herein can be found in FB Financial'sthe Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020,2021, and in any of FB Financial'sthe Company’s subsequent filings with the Securities and Exchange Commission (the “SEC”).SEC. Many of these factors are beyond FB Financial’sthe Company’s ability to control or predict. If one or more events related to these or other risks or uncertainties materialize, or if the underlying assumptions prove to be incorrect, actual results may differ materially from the forward-looking statements. Accordingly, shareholders and investors should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this filing,Report, and FB Financialthe Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for FB Financialthe Company to predict their occurrence or how they will affect the company.
FB Financial The Company qualifies all forward-looking statements by these cautionary statements.
Critical accounting policies
Our financial statements are prepared in accordance with U.S. generally accepted accounting principlesGAAP and general practices within the banking industry. Within our financial statements, certain financial information contains approximate measurements of financial effects of
transactions and impacts at the consolidated balance sheet dates and our results of operations for the reporting periods. We monitor the status of proposed and newly issued accounting standards to evaluate the impact on our financial condition and results of operations. Our accounting policies, including the impact of any newly issued accounting standards if applicable, are discussed in further detail in Note 1, "Basis of presentation," in the notes to our consolidated financial statements in thisour Annual Report.
Selected historical consolidated financial data
Financial highlights
The following table presents certain selected historical consolidated financialincome statement data and key performance indicators as of the dates or for the periods indicated:indicated. Our historical results for any prior period are not necessarily indicative of results to be expected in any future period.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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 per share data and %) | | 2021 | | | 2020 | | | 2021 | | | 2020 | | | 2020 | |
Statement of Income Data | | | | | | | | | | |
Total interest income | | $ | 96,329 | | | $ | 65,607 | | | $ | 191,114 | | | $ | 135,281 | | | $ | 314,644 | |
Total interest expense | | 9,766 | | | 10,270 | | | 21,975 | | | 23,695 | | | 48,986 | |
Net interest income | | 86,563 | | | 55,337 | | | 169,139 | | | 111,586 | | | 265,658 | |
Provisions for credit losses | | (13,839) | | | 25,921 | | | (27,693) | | | 55,486 | | | 107,967 | |
Total noninterest income | | 49,300 | | | 81,491 | | | 116,030 | | | 124,191 | | | 301,855 | |
Total noninterest expense | | 92,960 | | | 80,579 | | | 187,658 | | | 149,138 | | | 377,085 | |
Income before income taxes | | 56,742 | | | 30,328 | | | 125,204 | | | 31,153 | | | 82,461 | |
Income tax expense | | 13,440 | | | 7,455 | | | 29,028 | | | 7,535 | | | 18,832 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | | 43,302 | | | 22,873 | | | 96,176 | | | 23,618 | | | 63,629 | |
Net income applicable to noncontrolling interest | | 8 | | | — | | | 8 | | | — | | | 8 | |
Net income applicable to FB Financial Corporation | | $ | 43,294 | | | $ | 22,873 | | | $ | 96,168 | | | $ | 23,618 | | | $ | 63,621 | |
Net interest income (tax—equivalent basis) | | $ | 87,321 | | | $ | 55,977 | | | $ | 170,689 | | | $ | 112,761 | | | $ | 268,497 | |
Per Common Share | | | | | | | | | | |
Basic net income | | $ | 0.91 | | | $ | 0.71 | | | $ | 2.03 | | | $ | 0.75 | | | $ | 1.69 | |
Diluted net income | | 0.90 | | | 0.70 | | | 2.00 | | | 0.74 | | | 1.67 | |
Book value (1) | | 28.96 | | | 25.08 | | | 28.96 | | | 25.08 | | | 27.35 | |
Tangible book value (4) | | 23.43 | | | 19.07 | | | 23.43 | | | 19.07 | | | 21.73 | |
Cash dividends declared | | 0.11 | | | 0.09 | | | 0.22 | | | 0.18 | | | 0.36 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Selected Balance Sheet Data | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,717,097 | | | $ | 717,592 | | | $ | 1,717,097 | | | $ | 717,592 | | | $ | 1,317,898 | |
Loans held for investment | | 7,198,954 | | | 4,827,023 | | | 7,198,954 | | | 4,827,023 | | | 7,082,959 | |
Allowance for credit losses (5) | | (144,663) | | | (113,129) | | | (144,663) | | | (113,129) | | | (170,389) | |
Loans held for sale, at fair value | | 821,529 | | | 435,479 | | | 821,529 | | | 435,479 | | | 899,173 | |
Investment securities, at fair value | | 1,409,175 | | | 751,767 | | | 1,409,175 | | | 751,767 | | | 1,176,991 | |
Other real estate owned, net | | 11,986 | | | 15,091 | | | 11,986 | | | 15,091 | | | 12,111 | |
Total assets | | 11,918,367 | | | 7,255,536 | | | 11,918,367 | | | 7,255,536 | | | 11,207,330 | |
Customer deposits | | 10,163,056 | | | 5,937,373 | | | 10,163,056 | | | 5,937,373 | | | 9,396,478 | |
Brokered and internet time deposits | | 40,900 | | | 15,428 | | | 40,900 | | | 15,428 | | | 61,559 | |
Total deposits | | 10,203,956 | | | 5,952,801 | | | 10,203,956 | | | 5,952,801 | | | 9,458,037 | |
| | | | | | | | | | |
| | | | | | | | | | |
Borrowings | | 183,962 | | | 328,662 | | | 183,962 | | | 328,662 | | | 238,324 | |
Total common shareholders' equity | | 1,371,721 | | | 805,216 | | | 1,371,721 | | | 805,216 | | | 1,291,289 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | As of or for the three months ended, | | As of or for the year ended |
| | | | | | | | | | |
| | | | March 31, | | December 31, |
(dollars in thousands, except per share data and %) | | | | | | 2022 | | | 2021 | | | 2021 | |
Statement of Income Data | | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Net interest income | | | | | | $ | 88,182 | | | $ | 82,576 | | | $ | 347,370 | |
Provisions for credit losses | | | | | | (4,247) | | | (13,854) | | | (40,993) | |
Total noninterest income | | | | | | 41,392 | | | 66,730 | | | 228,255 | |
Total noninterest expense | | | | | | 89,272 | | | 94,698 | | | 373,567 | |
Income before income taxes | | | | | | 44,549 | | | 68,462 | | | 243,051 | |
Income tax expense | | | | | | 9,313 | | | 15,588 | | | 52,750 | |
Net income applicable to noncontrolling interest | | | | | | — | | | — | | | 16 | |
Net income applicable to FB Financial Corporation | | | | | | $ | 35,236 | | | $ | 52,874 | | | $ | 190,285 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | | | | | | 35,236 | | | 52,874 | | | 190,301 | |
Net interest income (tax-equivalent basis) | | | | | | $ | 88,932 | | | $ | 83,368 | | | $ | 350,456 | |
Per Common Share | | | | | | | | | | |
Basic net income | | | | | | $ | 0.74 | | | $ | 1.12 | | | $ | 4.01 | |
Diluted net income | | | | | | 0.74 | | | 1.10 | | | 3.97 | |
Book value (1) | | | | | | 29.06 | | | 28.08 | | | 30.13 | |
Tangible book value (4) | | | | | | 23.62 | | | 22.51 | | | 24.67 | |
Cash dividends declared | | | | | | 0.13 | | | 0.11 | | | 0.44 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Selected Ratios | | | | | | | | | | |
Return on average: | | | | | | | | | | |
Assets (2) | | | | | | 1.13 | % | | 1.86 | % | | 1.61 | % |
Common shareholders' equity (2) | | | | | | 10.1 | % | | 16.5 | % | | 14.0 | % |
Tangible common equity (4) | | | | | | 12.4 | % | | 20.6 | % | | 17.3 | % |
Average shareholders' equity to average assets | | | | | | 11.2 | % | | 11.3 | % | | 11.5 | % |
Net interest margin (tax-equivalent basis) | | | | | | 3.04 | % | | 3.19 | % | | 3.19 | % |
Efficiency ratio | | | | | | 68.9 | % | | 63.4 | % | | 64.9 | % |
Adjusted efficiency ratio (tax-equivalent basis) (4) | | | | | | 68.1 | % | | 63.0 | % | | 65.8 | % |
| | | | | | | | | | |
Yield on interest-earning assets | | | | | | 3.28 | % | | 3.66 | % | | 3.53 | % |
Cost of interest-bearing liabilities | | | | | | 0.34 | % | | 0.65 | % | | 0.48 | % |
Cost of total deposits | | | | | | 0.20 | % | | 0.41 | % | | 0.30 | % |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Credit Quality Ratios | | | | | | | | | | |
Allowance for credit losses to loans, net of unearned income (5) | | | | | | 1.50 | % | | 2.24 | % | | 1.65 | % |
| | | | | | | | | | |
Nonperforming loans HFI to loans HFI, net of unearned income | | | | | | 0.51 | % | | 0.94 | % | | 0.62 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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 per share data and %) | | 2021 | | | 2020 | | | 2021 | | | 2020 | | | 2020 | |
Selected Ratios | | | | | | | | | | |
Return on average: | | | | | | | | | | |
Assets (2) | | 1.46 | % | | 1.30 | % | | 1.66 | % | | 0.70 | % | | 0.75 | % |
Shareholders' equity (2) | | 13.0 | % | | 11.6 | % | | 14.7 | % | | 6.07 | % | | 6.58 | % |
Tangible common equity (4) | | 16.1 | % | | 15.3 | % | | 18.3 | % | | 8.04 | % | | 8.54 | % |
Average shareholders' equity to average assets | | 11.3 | % | | 11.2 | % | | 11.3 | % | | 11.6 | % | | 11.5 | % |
Net interest margin (tax-equivalent basis) | | 3.18 | % | | 3.50 | % | | 3.18 | % | | 3.70 | % | | 3.46 | % |
Efficiency ratio | | 68.4 | % | | 58.9 | % | | 65.8 | % | | 63.3 | % | | 66.4 | % |
Adjusted efficiency ratio (tax-equivalent basis) (4) | | 68.9 | % | | 57.5 | % | | 65.8 | % | | 60.9 | % | | 59.2 | % |
Loans held for investment to deposit ratio | | 70.6 | % | | 81.1 | % | | 70.6 | % | | 81.1 | % | | 74.9 | % |
Yield on interest-earning assets | | 3.53 | % | | 4.14 | % | | 3.59 | % | | 4.48 | % | | 4.09 | % |
Cost of interest-bearing liabilities | | 0.49 | % | | 0.94 | % | | 0.57 | % | | 1.11 | % | | 0.94 | % |
Cost of total deposits | | 0.31 | % | | 0.65 | % | | 0.36 | % | | 0.79 | % | | 0.62 | % |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Credit Quality Ratios | | | | | | | | | | |
Allowance for credit losses to loans, net of unearned income (5) | | 2.01 | % | | 2.34 | % | | 2.01 | % | | 2.34 | % | | 2.41 | % |
Allowance for credit losses to nonperforming loans (5) | | 243.0 | % | | 324.8 | % | | 243.0 | % | | 324.8 | % | | 264.3 | % |
Nonperforming loans to loans, net of unearned income | | 0.83 | % | | 0.72 | % | | 0.83 | % | | 0.72 | % | | 0.91 | % |
Capital Ratios (Company) | | | | | | | | | | |
Total common shareholders' equity to assets | | 11.5 | % | | 11.1 | % | | 11.5 | % | | 11.1 | % | | 11.5 | % |
Tier 1 capital (to average assets) | | 10.1 | % | | 9.7 | % | | 10.1 | % | | 9.7 | % | | 10.0 | % |
Tier 1 capital (to risk-weighted assets (3) | | 12.7 | % | | 12.1 | % | | 12.7 | % | | 12.1 | % | | 12.0 | % |
Total capital (to risk-weighted assets) (3) | | 14.9 | % | | 13.4 | % | | 14.9 | % | | 13.4 | % | | 15.0 | % |
Tangible common equity to tangible assets (4) | | 9.52 | % | | 8.67 | % | | 9.52 | % | | 8.67 | % | | 9.38 | % |
Common Equity Tier 1 (to risk-weighted assets) (CET1) (3) | | 12.4 | % | | 11.6 | % | | 12.4 | % | | 11.6 | % | | 11.7 | % |
Capital Ratios (Bank) | | | | | | | | | | |
Total common Shareholders' equity to assets | | 11.4 | % | | 11.6 | % | | 11.4 | % | | 11.6 | % | | 12.3 | % |
Tier 1 capital (to average assets) | | 9.72 | % | | 9.70 | % | | 9.72 | % | | 9.70 | % | | 10.5 | % |
Tier 1 capital (to risk-weighted assets) (3) | | 12.2 | % | | 12.3 | % | | 12.2 | % | | 12.3 | % | | 12.6 | % |
Total capital to (risk-weighted assets) (3) | | 14.2 | % | | 13.5 | % | | 14.2 | % | | 13.5 | % | | 14.9 | % |
Common Equity Tier 1 (to risk-weighted assets) (CET1) (3) | | 12.2 | % | | 12.3 | % | | 12.2 | % | | 12.3 | % | | 12.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | As of or for the three months ended, | | As of or for the year ended |
| | | | | | | | | | |
| | | | March 31, | | December 31, |
(dollars in thousands, except per share data and %) | | | | | | 2022 | | | 2021 | | | 2021 | |
Capital Ratios (Company) | | | | | | | | | | |
Total common shareholders' equity to assets | | | | | | 10.9 | % | | 11.1 | % | | 11.4 | % |
Tier 1 capital (to average assets) | | | | | | 10.2 | % | | 10.1 | % | | 10.5 | % |
Tier 1 capital (to risk-weighted assets (3) | | | | | | 12.3 | % | | 12.3 | % | | 12.6 | % |
Total capital (to risk-weighted assets) (3) | | | | | | 14.2 | % | | 14.6 | % | | 14.5 | % |
Tangible common equity to tangible assets (4) | | | | | | 9.03 | % | | 9.13 | % | | 9.51 | % |
Common Equity Tier 1 (to risk-weighted assets) (CET1) (3) | | | | | | 12.0 | % | | 12.0 | % | | 12.3 | % |
Capital Ratios (Bank) | | | | | | | | | | |
Total common Shareholders' equity to assets | | | | | | 10.8 | % | | 11.3 | % | | 11.3 | % |
Tier 1 capital (to average assets) | | | | | | 9.8 | % | | 10.0 | % | | 10.2 | % |
Tier 1 capital (to risk-weighted assets) (3) | | | | | | 11.9 | % | | 12.1 | % | | 12.3 | % |
Total capital to (risk-weighted assets) (3) | | | | | | 13.8 | % | | 14.2 | % | | 14.1 | % |
Common Equity Tier 1 (to risk-weighted assets) (CET1) (3) | | | | | | 11.9 | % | | 12.1 | % | | 12.3 | % |
(1)Book value per share equals our total common shareholders’ equity as of the date presented divided by the number of shares of our common stock outstanding as of the date presented. The number of shares of our common stock outstanding was 47,360,950, 32,101,108,47,487,874; 47,331,680 and 47,220,74347,549,241 as of June 30,March 31, 2022, March 31, 2021 June 30, 2020 and December 31, 2020,2021, respectively.
(2)We have calculated our return on average assets and return on average common equity for a period by dividing annualized net income or loss for that period by our average assets and average equity, as the case may be, for that period. We calculate our average assets and average common equity for a period by dividing the sum of our total asset balance or total stockholder’scommon shareholders' equity balance, as the case may be, as of the close of business on each day in the relevant period and dividing by the number of days in the period.
(3)We calculate our risk-weighted assets using the standardized method of the Basel III Framework.
(4)These measures are not measures recognized under generally accepted accounting principles (United States), and are therefore considered to be non-GAAP financial measures. See “GAAP reconciliation and management explanation of non-GAAP financial measures” in this Report for a reconciliation of these measures to their most comparable GAAP measures.
(5)Excludes reserve for credit losses on unfunded commitments.
GAAP reconciliation and management explanation of non-GAAP financial measures
We identify certain financial measures discussed in this Report as being "non-GAAP financial measures." The non-GAAP financial measures presented in this Report are adjusted efficiency ratio (tax equivalent basis), tangible book value per common share, tangible common equity, tangible common equity to tangible assets and return on average tangible common equity.
In accordance with the SEC's rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows.
The non-GAAP financial measures that we discuss in this Report should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in our selected historical consolidated financial datahighlights may differ from that of other companies reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures we have discussed in our selected historical consolidated financial datahighlights when comparing such non-GAAP financial measures. The following reconciliation tables provide a more detailed analysis of, and reconciliations for, each of these non-GAAP financial measures.
Adjusted Efficiency ratio (tax equivalent(tax-equivalent basis)
The adjusted efficiency ratio (tax equivalent(tax-equivalent basis) is a non-GAAP measure that excludes certain gains (losses), merger and conversion, offering, and mortgage restructuring expenses and other selected items. Our management uses this measure in its analysis of our performance. Our management believes this measure provides a greater understanding of ongoing operations and enhances comparability of results with prior periods, as well as demonstrates the effects of significant gains or losses and changes. The most directly comparable financial measure calculated in accordance with GAAP is the efficiency ratio.
The following table presents, as of the dates set forth below, a reconciliation of our adjusted efficiency ratio (tax-equivalent basis) to our efficiency ratio:
| (In Thousands, Except Share Data and %) | (In Thousands, Except Share Data and %) | | Three Months Ended June 30, | | Six Months Ended June 30, | | Year Ended December 31, | | (In Thousands, Except Share Data and %) | | | Three Months Ended March 31, | | Year Ended December 31, | |
| 2021 | | | 2020 | | | 2021 | | | 2020 | | | 2020 | | | (In Thousands, Except Share Data and %) | | | 2022 | | | 2021 | | | 2021 | | |
Adjusted efficiency ratio (tax-equivalent basis) | Adjusted efficiency ratio (tax-equivalent basis) | | | | | | | | | | | |
Total noninterest expense | Total noninterest expense | | $ | 92,960 | | | $ | 80,579 | | | $ | 187,658 | | | $ | 149,138 | | | $ | 377,085 | | | Total noninterest expense | | | $ | 89,272 | | | $ | 94,698 | | | $ | 373,567 | | |
| Less merger and conversion and offering expenses | | 605 | | | 1,586 | | | 605 | | | 4,636 | | | 34,879 | | | |
Less offering expenses | | Less offering expenses | | | — | | | — | | | 605 | | |
Less gain on lease terminations | Less gain on lease terminations | | (787) | | | — | | | (787) | | | — | | | — | | | Less gain on lease terminations | | | — | | | — | | | (787) | | |
Less FHLB prepayment penalties | | — | | | — | | | — | | | — | | | 6,838 | | | |
| Less certain charitable contributions | | Less certain charitable contributions | | | — | | | — | | | 1,422 | | |
Adjusted noninterest expense | Adjusted noninterest expense | | $ | 93,142 | | | $ | 78,993 | | | $ | 187,840 | | | $ | 144,502 | | | $ | 335,368 | | | Adjusted noninterest expense | | | $ | 89,272 | | | $ | 94,698 | | | $ | 372,327 | | |
Net interest income (tax-equivalent basis) | Net interest income (tax-equivalent basis) | | $ | 87,321 | | | $ | 55,977 | | | $ | 170,689 | | | $ | 112,761 | | | $ | 268,497 | | | Net interest income (tax-equivalent basis) | | | $ | 88,932 | | | $ | 83,368 | | | $ | 350,456 | | |
Total noninterest income | Total noninterest income | | 49,300 | | | 81,491 | | | 116,030 | | | 124,191 | | | 301,855 | | | Total noninterest income | | | 41,392 | | | 66,730 | | | 228,255 | | |
Less gain on change in fair value on commercial loans held for sale | | 1,364 | | | — | | | 511 | | | — | | | 3,228 | | | |
Less cash life insurance benefit | | — | | | — | | | — | | | — | | | 715 | | | |
Less (loss) gain on change in fair value on commercial loans held for sale | | Less (loss) gain on change in fair value on commercial loans held for sale | | | (174) | | | (853) | | | 11,172 | | |
Less loss on swap cancellation | | Less loss on swap cancellation | | | — | | | — | | | (1,510) | | |
| | Less (loss) gain on sales or write-downs of other real estate owned and other assets | Less (loss) gain on sales or write-downs of other real estate owned and other assets | | (23) | | | 86 | | | 473 | | | 137 | | | (1,491) | | | Less (loss) gain on sales or write-downs of other real estate owned and other assets | | | (498) | | | 496 | | | 2,504 | | |
Less loss on other assets | | (4) | | | (54) | | | (15) | | | (382) | | | (90) | | | |
Less gain (loss) from securities, net | | 144 | | | (28) | | | 227 | | | 35 | | | 1,631 | | | |
Less gain (loss) on other assets | | Less gain (loss) on other assets | | | 64 | | | (11) | | | 323 | | |
Less (loss) gain from securities, net | | Less (loss) gain from securities, net | | | (152) | | | 83 | | | 324 | | |
Adjusted noninterest income | Adjusted noninterest income | | $ | 47,819 | | | $ | 81,487 | | | $ | 114,834 | | | $ | 124,401 | | | $ | 297,862 | | | Adjusted noninterest income | | | $ | 42,152 | | | $ | 67,015 | | | $ | 215,442 | | |
Adjusted operating revenue | Adjusted operating revenue | | $ | 135,140 | | | $ | 137,464 | | | $ | 285,523 | | | $ | 237,162 | | | $ | 566,359 | | | Adjusted operating revenue | | | $ | 131,084 | | | $ | 150,383 | | | $ | 565,898 | | |
Efficiency ratio (GAAP) | Efficiency ratio (GAAP) | | 68.4 | % | | 58.9 | % | | 65.8 | % | | 63.3 | % | | 66.4 | % | | Efficiency ratio (GAAP) | | | 68.9 | % | | 63.4 | % | | 64.9 | % | |
Adjusted efficiency ratio (tax-equivalent basis) | Adjusted efficiency ratio (tax-equivalent basis) | | 68.9 | % | | 57.5 | % | | 65.8 | % | | 60.9 | % | | 59.2 | % | | Adjusted efficiency ratio (tax-equivalent basis) | | | 68.1 | % | | 63.0 | % | | 65.8 | % | |
Tangible book value per common share and tangible common equity to tangible assets
Tangible book value per common share and tangible common equity to tangible assets are non-GAAP measures that exclude the impact of goodwill and other intangibles used by the Company's management to evaluate capital adequacy. Because intangible assets such as goodwill and other intangibles vary extensively from company to company, we believe that the presentation of this information allows investors to more easily compare the Company's capital position to other companies. The most directly comparable financial measure calculated in accordance with GAAP is book value per common share and our total shareholders' equity to total assets.
The following table presents, as of the dates set forth below, tangible common equity compared with total common shareholders' equity, tangible book value per common share compared with our book value per common share and common equity to tangible assets compared to total common shareholders' equity to total assets:
| | | As of June 30, | | As of December 31, | | As of March 31, | | As of December 31, |
(In Thousands, Except Share Data and %) | (In Thousands, Except Share Data and %) | | 2021 | | | 2020 | | | 2020 | | (In Thousands, Except Share Data and %) | | 2022 | | | 2021 | | | 2021 | |
Tangible Assets | Tangible Assets | | | | Tangible Assets | | | |
Total assets | Total assets | | $ | 11,918,367 | | | $ | 7,255,536 | | | $ | 11,207,330 | | Total assets | | $ | 12,674,191 | | | $ | 11,935,826 | | | $ | 12,597,686 | |
Adjustments: | Adjustments: | | Adjustments: | |
Goodwill | Goodwill | | (242,561) | | | (175,441) | | | (242,561) | | Goodwill | | (242,561) | | | (242,561) | | | (242,561) | |
Core deposit and other intangibles | Core deposit and other intangibles | | (19,592) | | | (17,671) | | | (22,426) | | Core deposit and other intangibles | | (15,709) | | | (20,986) | | | (16,953) | |
Tangible assets | Tangible assets | | $ | 11,656,214 | | | $ | 7,062,424 | | | $ | 10,942,343 | | Tangible assets | | $ | 12,415,921 | | | $ | 11,672,279 | | | $ | 12,338,172 | |
Tangible Common Equity | Tangible Common Equity | | | | | Tangible Common Equity | | | | |
Total common shareholders' equity | Total common shareholders' equity | | $ | 1,371,721 | | | $ | 805,216 | | | $ | 1,291,289 | | Total common shareholders' equity | | $ | 1,379,776 | | | $ | 1,329,103 | | | $ | 1,432,602 | |
Adjustments: | Adjustments: | | Adjustments: | |
Goodwill | Goodwill | | (242,561) | | | (175,441) | | | (242,561) | | Goodwill | | (242,561) | | | (242,561) | | | (242,561) | |
Core deposit and other intangibles | Core deposit and other intangibles | | (19,592) | | | (17,671) | | | (22,426) | | Core deposit and other intangibles | | (15,709) | | | (20,986) | | | (16,953) | |
Tangible common equity | Tangible common equity | | $ | 1,109,568 | | | $ | 612,104 | | | $ | 1,026,302 | | Tangible common equity | | $ | 1,121,506 | | | $ | 1,065,556 | | | $ | 1,173,088 | |
Common shares outstanding | Common shares outstanding | | 47,360,950 | | | 32,101,108 | | | 47,220,743 | | Common shares outstanding | | 47,487,874 | | | 47,331,680 | | | 47,549,241 | |
Book value per common share | Book value per common share | | $ | 28.96 | | | $ | 25.08 | | | $ | 27.35 | | Book value per common share | | $ | 29.06 | | | $ | 28.08 | | | $ | 30.13 | |
Tangible book value per common share | Tangible book value per common share | | $ | 23.43 | | | $ | 19.07 | | | $ | 21.73 | | Tangible book value per common share | | $ | 23.62 | | | $ | 22.51 | | | $ | 24.67 | |
Total common shareholders' equity to total assets | Total common shareholders' equity to total assets | | 11.5 | % | | 11.1 | % | | 11.5 | % | Total common shareholders' equity to total assets | | 10.9 | % | | 11.1 | % | | 11.4 | % |
Tangible common equity to tangible assets | Tangible common equity to tangible assets | | 9.52 | % | | 8.67 | % | | 9.38 | % | Tangible common equity to tangible assets | | 9.03 | % | | 9.13 | % | | 9.51 | % |
Return on average tangible common equity
Return on average tangible common equity is a non-GAAP measure that uses average shareholders' equity and excludes the impact of goodwill and other intangibles. This measurement is also used by the Company's management to evaluate capital adequacy. The following table presents, as of the dates set forth below, reconciliations of total average tangible common equity to average shareholders' equity and return on average tangible common equity to return on average shareholders' equity:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Year Ended December 31, | | | | Three Months Ended March 31, | | Year Ended December 31, |
(In Thousands, Except %) | (In Thousands, Except %) | | 2021 | | | 2020 | | | 2021 | | | 2020 | | | 2020 | | (In Thousands, Except %) | | | 2022 | | | 2021 | | | 2021 | |
Return on average tangible common equity | Return on average tangible common equity | | | | | | Return on average tangible common equity | | | | |
Total average common shareholders' equity | Total average common shareholders' equity | | $ | 1,339,938 | | | $ | 795,705 | | | $ | 1,321,947 | | | $ | 782,475 | | | $ | 966,336 | | Total average common shareholders' equity | | | $ | 1,415,985 | | | $ | 1,303,493 | | | $ | 1,361,637 | |
Adjustments: | Adjustments: | | Adjustments: | | |
Average goodwill | Average goodwill | | (242,561) | | | (175,150) | | | (242,561) | | | (173,294) | | | (199,104) | | Average goodwill | | | (242,561) | | | (242,561) | | | (242,561) | |
Average intangibles, net | Average intangibles, net | | (20,253) | | | (18,209) | | | (20,970) | | | (18,223) | | | (22,659) | | Average intangibles, net | | | (16,376) | | | (21,695) | | | (19,606) | |
Average tangible common equity | Average tangible common equity | | $ | 1,077,124 | | | $ | 602,346 | | | $ | 1,058,416 | | | $ | 590,958 | | | $ | 744,573 | | Average tangible common equity | | | $ | 1,157,048 | | | $ | 1,039,237 | | | $ | 1,099,470 | |
Net income applicable to FB Financial Corporation | Net income applicable to FB Financial Corporation | | $ | 43,294 | | | $ | 22,873 | | | $ | 96,168 | | | $ | 23,618 | | | $ | 63,621 | | Net income applicable to FB Financial Corporation | | | $ | 35,236 | | | $ | 52,874 | | | $ | 190,285 | |
Return on average common shareholders' equity | Return on average common shareholders' equity | | 13.0 | % | | 11.6 | % | | 14.7 | % | | 6.07 | % | | 6.58 | % | Return on average common shareholders' equity | | | 10.1 | % | | 16.5 | % | | 14.0 | % |
Return on average tangible common equity | Return on average tangible common equity | | 16.1 | % | | 15.3 | % | | 18.3 | % | | 8.04 | % | | 8.54 | % | Return on average tangible common equity | | | 12.4 | % | | 20.6 | % | | 17.3 | % |
OverviewCompany overview
We are a financial holding company headquartered in Nashville, Tennessee. We operate primarily through our wholly ownedwholly-owned bank subsidiary, FirstBank, the third largest bank headquartered in Tennessee, based on total assets. FirstBank provides a comprehensive suite of commercial and consumer banking services to clients in select markets in Tennessee, Kentucky, Alabama and North Georgia, and mortgage offices across the Southeast. As of June 30, 2021,March 31, 2022, our footprint included 81 full-service branches serving the following Tennessee Metropolitan Statistical Areas: Nashville, Chattanooga (including North Georgia), Knoxville, Memphis, and Jackson in addition to Bowling Green, Kentucky and Birmingham, Florence and Huntsville, Alabama. We also provide banking services to 16 community markets throughout Tennessee and North Georgia. FirstBank also provides mortgage banking services utilizing its bank branch network and mortgage banking offices strategically located throughout the southeastern United States in addition to a national internet delivery channel.States.
We operate through two segments, Banking and Mortgage. We generate most of our revenue in our Banking segment from interest on loans and investments, loan-related fees, trust and investment services and deposit-related fees. Our primary source of funding for our loans is customer deposits, and, to a lesser extent, unsecured credit lines, FHLB advances, brokered and internet deposits, and other borrowings. We generate most of our revenue in our Mortgage segment from origination fees and gains on sales in the secondary market of mortgage loans, that we originate through our retail and online ConsumerDirect channels, as well as from mortgage servicing revenues.
Recent developments
Mortgage restructuring
In May 10, 2022, we announced the restructuring of our Mortgage segment, including the discontinuation of our internet delivery channel, Real Genius, formerly known as ConsumerDirect (the "Direct-to-Consumer" channel), which is one of two delivery channels in the Mortgage segment. For the three months ended March 31, 2022 and 2021, our Direct-to-consumer delivery channel comprised 43.4% and 50.2% of the Company's total interest rate lock volume and 50.7% and 52.8% of the Company's sales volume, respectively. As a result of exiting this channel, we expect to incur total pre-tax restructuring charges of approximately $11.0 million to $13.0 million through the remainder of 2022 and to halt operations in this channel prior to the fourth quarter of 2022. We plan to continue originating and selling residential mortgage loans within our Mortgage segment through our traditional consumer-facing mortgage retail channel, retain mortgage servicing rights and continue holding residential 1-4 family mortgage loans in our loan portfolio.
Pandemic Updateupdate
During 2020,As previously disclosed, the COVID-19 health pandemic has created a crisis resulting in volatility in financial markets, sudden, unprecedented job losses, and disruption in consumer and commercial behavior, resulting in governments in the United States and globally to intervene with varying levels of direct monetary support and fiscal stimulus packages. All industries, municipalities and consumers have been impacted by the health crisis to some degree,disruptions including the markets that we serve. In attempts to “flatten the curve”, businesses not deemed essential were closed or constrained to capacity limitations, individuals were asked to restrict their movements, observe social distancing and shelter in place. These actions resulted in rapid decreases in commercial and consumer activity, temporary closures of many businesses, leading to a loss of revenues and a rapid increaseincreases in unemployment, widening of credit spreads, dislocation of bond markets, disruption of global supply chains and changes in consumer spending behavior. As certain restrictions began lifting and more businesses were allowed to open their doors in late 2020, we began to experience a slow improvement in commerce through much of our footprint, which continued into the first half of 2021 with further easing of restrictions and increasing availability of vaccinations. Despite the pickup in economic activity, commercial and consumer activity has not returned to pre-pandemic levels. Although most restrictions were lifted and vaccines became widely available during the first half of 2021, duringDuring the three months ended June 30, 2021,March 31, 2022, the economic outlook related to COVID-19 continued to improve and additional pandemic-related restrictions lifted. Despite the improvement, concern began buildingremains regarding the potentiallong-term impact the new Delta variant of the virus may have on the global economy, and the efficacy of available vaccines and boosters to protect against widespread infection.infection, labor market shortages, persistent supply chain delays and other political and economic variables. As such, there continues to be uncertainty regarding the long term effects on the global economy, which could have a material adverse impact on the Company'sour business operations, asset valuations, financial condition, and results of operations.
The Company has taken several actions In response to offer various forms of support to our customers and communities impacted by the virus. In addition, the Companythis uncertainty, we continues to take deliberate actions to ensure the continued health and strength of itsour balance sheet, including increases in liquidity and managing assets and liabilitiescareful balance sheet management in order to maintain a strong capital position.
Mergers and acquisitions
Franklin Financial Network, Inc.
On August 15, 2020, the Company completed its previously announced merger with Franklin Financial Network, Inc, and its wholly owned subsidiaries, with FB Financial Corporation continuing as the surviving entity. Under the terms of the agreement, the Company acquired total assets of $3.63 billion, loans of $2.79 billion and assumed total deposits of $3.12 billion. Total loans acquired included a non-strategic institutional portfolio with a fair value of $326.2 million the Company classified as held for sale. Franklin common shareholders received 15,058,181 shares of the Company's common stock, net of the equivalent value of 44,311 shares withheld on certain Franklin employee equity awards that vested upon change in control, as consideration in connection with the merger, in addition to $31.3 million in cash consideration. The Company also issued replacement restricted stock units to replace those initially granted by Franklin in 2020 that did not vest upon change in control, with a total fair value of $0.7 million attributed to pre-combination service. Based on the
closing price of the Company's common stock on the New York Stock Exchange of $29.52 on August 15, 2020, the merger consideration represented approximately $477.8 million in aggregate consideration.
The merger resulted in goodwill of $67.2 million being recorded based on the fair value of total assets acquired and liabilities assumed in the transaction.
The transaction added a new subsidiary to the Company, FirstBank Risk Management, which provides risk management services to the Company in the form of enhanced insurance coverages. It also added a new subsidiary to the Bank, FirstBank Investments of Tennessee, Inc., which provides investment services to the Bank. FBIT has a wholly owned subsidiary, FirstBank Investments of Nevada, Inc. to provide investment services to FBIT. FBIN has a controlling interest in a subsidiary, FirstBank Preferred Capital, Inc., which serves as a real estate investment trust, to allow the Bank to sell real estate loans to the REIT to obtain a tax benefit.
FNB Financial Corp. merger
On February 14, 2020, the Company completed its previously announced acquisition of FNB Financial Corp. and its wholly owned subsidiary, Farmers National Bank of Scottsville (collectively, "Farmers National"). Following the acquisition, Farmers National was merged into the Company with FB Financial Corporation continuing as the surviving entity. The Company acquired total assets of $258.2 million, loans of $182.2 million and deposits of $209.5 million. The consideration is valued at approximately $50.0 million based on 954,797 shares of the Company's common stock (utilizing the Company's market price of $36.70 on February 14, 2020) and $15.0 million in cash consideration. The acquisition resulted in $6.3 million of goodwill.
Overview of recent financial performance
Results of operations
Three months ended June 30, 2021March 31, 2022 compared to the three months ended June 30, 2020March 31, 2021
Our net income increaseddecreased during the three months ended June 30, 2021March 31, 2022 to $43.3$35.2 million up from $22.9$52.9 million for the three months ended June 30, 2020.March 31, 2021. Diluted earnings per common share was $0.90$0.74 and $0.70$1.10 for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively. Our net income represented a return on average assets, or ROAA, of 1.46% and 1.30% for the three months ended June 30, 2021 and 2020, respectively and a return on average shareholders’ equity, or ROAE, of 13.0% and 11.6% for the same periods. Our ratio of return on average tangible common equity, or ROATCE for the three months ended June 30, 2021 and 2020 was 16.1% and 15.3%, respectively.
During the three months ended June 30, 2021, net interest income before the provision for credit losses increased to $86.6 million compared with $55.3 million for the three months ended June 30, 2020. Our net interest margin, on a tax-equivalent basis, decreased to 3.18% for the three months ended June 30, 2021, compared with 3.50% for the three months ended June 30, 2020. The decrease was the combined result of sustained lower interest rates on newly issued loans for three months ended June 30, 2021 and a change in balance sheet composition which was illustrated by an increase in excess liquidity, which negatively impacted our NIM by approximately 37 basis points for the three months ended June 30, 2021. Whereas, for the three months ended June 30, 2020, excess liquidity negatively impacted our NIM by approximately 7 basis points. We estimate our excess liquidity to be interest-bearing deposits with other financial institutions in excess of 5% of average tangible assets.
We incurred a decrease in noninterest income of $32.2 million to $49.3 million for the three months ended June 30, 2021, compared with $81.5 million for the same period in the prior year. The decrease in mortgage banking income was the primary driver for the downward movement in noninterest income, which was a result of lower interest rate lock volumes during the three months ended June 30, 2021 when compared with the three months ended June 30, 2020. This decrease was partially offset by reversals in provisions for credit losses of $13.8 million (including a reversal of provision for credit losses on unfunded commitments of $1.0 million) for the three months ended June 30, 2021 compared to recognition of provisions for credit losses of $25.9 million (including a recognition of provision for credit losses on unfunded commitments of $1.9 million) for the three months ended June 30, 2020.
Noninterest expense increased to $93.0 million for the three months ended June 30, 2021, compared with $80.6 million for the three months ended June 30, 2020. The increase in noninterest expense is reflective of the increases in salaries, commissions and personnel-related costs from the incremental head count associated with our growth, including the impact of our acquisition of Franklin.
Six months ended June 30, 2021 compared to the six months ended June 30, 2020
Our net income increased during the six months ended June 30, 2021 to $96.2 million from $23.6 million for the six months ended June 30, 2020. Diluted earnings per common share was $2.00 and $0.74 for the six months ended June 30, 2021 and 2020, respectively. Our net income represented a return on average assets of 1.66%1.13% and 0.70%1.86% for the sixthree months ended June 30,March 31, 2022 and 2021, and 2020, respectively, and a return on average equity of 14.7%10.1% and 6.07%16.5% for the same periods. Our ratio of return on average tangible common equity for the sixthree months ended June 30,March 31, 2022 and 2021 was 12.4% and 2020 was 18.3% and 8.04%20.6%, respectively. See “GAAP reconciliation and management explanation of non-GAAP financial measures” in this Report for a discussion of tangible common equity and return on tangible common equity.
These results were significantly impacted by the improvement in economic forecasts incorporatedlower interest rate lock volumes and compressing margins in our current expected credit losses loss rate model, leading to a reversal in our provisions for credit losses and unfunded commitments amounting to $27.7 million forMortgage segment during the sixthree months ended June 30, 2021March 31, 2022 compared with provision expenses of $55.5 million for the sixthree months ended June 30, 2020. Our results were also impacted by our acquisition of Farmers National duringMarch 31, 2021.
During the sixthree months ended June 30, 2020, resulting in merger expenses of $4.6 million during the first half of 2020. There were no business combinations during the six months ended June 30, 2021.
During the six months ended June 30, 2021,March 31, 2022, net interest income before provisions for credit losses increased to $169.1$88.2 million compared with $111.6$82.6 million in the sixthree months ended June 30, 2020. March 31, 2021. The increase was primarily driven by an increase in our average taxable available-for-sale securities by 66.2% to $1.38 billion for the three months ended March 31, 2022 as compared to $0.83 billion or the three months ended March 31, 2021. Additionally, interest expense on deposits decreased $4.4 million to $5.5 million for the three months ended March 31, 2022 compared to $9.8 million in the three months ended March 31, 2021, primarily attributable to the change in interest rates.
Our net interest margin, on a tax-equivalent basis, decreased to 3.18%3.04% for the sixthree months ended June 30, 2021March 31, 2022 as compared to 3.70%3.19% for the sixthree months ended June 30, 2020, influencedMarch 31, 2021, which was impacted by a sustained low interest rate environmen$t. 2.2 million of accelerated purchase accounting premium amortization caused by the payoff of two PCD loans with balances totaling $21.4 million.
Our NIM was also continued to be influenced by a change inexcess liquidity carried on the balance sheet, composition which was illustrated by an increase in excess liquidity, which negatively impacted our NIM by approximately 3529 basis points for the sixthree months ended June 30, 2021March 31, 2022 compared to 433 basis points for the sixthree months ended June 30, 2020.March 31, 2021. We calculate our estimated excess liquidity as interest bearing deposits with other financial institutions in excess of 5% of average tangible assets.
Noninterest income for the sixthree months ended June 30, 2021March 31, 2022 decreased by $8.2$25.3 million to $116.0$41.4 million, down from $124.2$66.7 million forin the same period in the prior year period.year. The decrease in noninterest income was primarily driven by ana decrease in mortgage banking income of $14.1$25.8 million to $90.8$29.5 million which was partially offset by increases in both ATM and interchange fee income and investment services and trust income, reflectingfor the increase in commerce during the sixthree months ended June 30, 2021 compared withMarch 31, 2022 from $55.3 million for the sixthree months ended June 30, 2020.March 31, 2021.
Noninterest expense increaseddecreased to $187.7$89.3 million for the sixthree months ended June 30, 2021,March 31, 2022, compared with $149.1$94.7 million for the sixthree months ended June 30, 2020.March 31, 2021. The increasedecrease in noninterest expense is reflective of the increasesdecreases in salaries, commissions and personnel-related costs fromrelated to the incremental head count increasedecrease in mortgage incentives and commissions associated with our growth, including the impact of our business combination with Franklinreduction in the last half of 2020.
Financial condition
Our total assets increased by 6.34% to $11.92 billion as of June 30, 2021, as compared to $11.21 billion as of December 31, 2020. This increase reflects increased liquidity in the form of cash and cash equivalents of $399.2 million to $1.72 billion as of June 30, 2021 from $1.32 billion as of December 31, 2020, in addition to an increase of available-for-sale debt securities of $232.0 million to $1.40 billion as of June 30, 2021 from $1.17 billion as of December 31, 2020.production.
Business segment highlights
We operate our business in two business segments: Banking and Mortgage. As previously reported, on March 31, 2021, the Company re-evaluated its business segments and revised to align all mortgage activities with the Mortgage segment. Previously, the Company had attributed retail mortgage activities originating from geographical locations within the footprint of the Company's branches to the Banking segment. Previously disclosed results for the three and six months ended June 30, 2020 have been revised to reflect this realignment. See Note 12,11, “Segment reporting” in the notes to our consolidated financial statements for a description of these business segments.
Banking
Income before taxes from the Banking segment increaseddecreased for the three months ended June 30, 2021March 31, 2022 to $56.2$44.8 million, compared to a loss of $3.3$52.1 million for the three months ended June 30, 2020. These results were primarily drivenMarch 31, 2021. Net interest income increased by reversals in provisions for credit losses of $13.8$5.6 million (including a reversal of provision for credit losses on unfunded commitments of $1.0 million) forto $88.2 million during the three months ended June 30, 2021March 31, 2022 compared to provisions for credit losses expense of $25.9$82.6 million (including a provision for credit losses on unfunded commitments of $1.9 million) forduring the three months ended June 30, 2020. Noninterest income increased to $14.0 million in the three months ended June 30, 2021 as compared to $9.3 million in the three months ended June 30, 2020. Noninterest expense increased $16.2 million to $58.2 million for three months ended June 30, 2021, primarily due to our overall growth, including increased salaries,
commissions and employee benefits expenses associated with incremental headcount following our acquisition of Franklin.
Income before taxes from the Banking segment increased for the six months ended June 30, 2021 to $108.3 million, compared to a loss of $10.5 million for the six months ended June 30, 2020. These results were primarily driven by increases inMarch 31, 2021. Our net interest income of $57.6 million to $169.2 million during the six months ended June 30, 2021 compared to $111.6 million during the six months ended June 30, 2020. Our provisions for credit losses on loans held for investment and unfunded loan commitments resulted in a reversal of $27.7$4.2 million of provision during the sixthree months ended June 30, 2021March 31, 2022 compared to expense of $55.5$13.9 million in the same period in the previous year. Noninterest income increased to $25.4$12.0 million in the sixthree months ended June 30, 2021March 31, 2022 as compared to $19.3$11.4 million in the sixthree months ended June 30, 2020.March 31, 2021. Noninterest expense increased $28.1$3.8 million to $113.9$59.6 million for sixthree months ended June 30, 2021 due to increases in salaries, commissions and employee benefits associated with our growth, including the impact of additional headcount resulting from our acquisition of Franklin and investment in additional revenue producersMarch 31, 2022.
Mortgage
Activity in our markets.
Mortgage
Income before taxes from the Mortgage segment decreased to $0.5resulted in a pre-tax net loss of $0.3 million for the three months ended June 30, 2021,March 31, 2022 as compared with $33.6to pre-tax net income of $16.3 million for the three months ended June 30, 2020; the result of lower volumes impacted by the rising interest rate environment and a decrease in refinancing activity. Noninterest income decreased $36.9 million to $35.3 million for the three months ended June 30, 2021, compared with $72.2 million the three months ended June 30, 2020.
Noninterest expense for the three months ended June 30, 2021 and 2020 was $34.8 million and $38.5 million, respectively. Lower noninterest expenses were mainly attributable to decreased mortgage commissions and other costs associated with the lower volume during the three months ended June 30, 2021 compared with the three months ended June 30, 2020.
Income before taxes from the Mortgage segment decreased to $16.9 million for the six months ended June 30, 2021 as compared to $41.6 million for the six months ended June 30, 2020March 31, 2021. There was a decrease in mortgage banking income of $14.1$25.8 million to $90.8$29.5 million during the sixthree months ended June 30, 2021March 31, 2022 compared to $104.9$55.3 million for the sixthree months ended June 30, 2020. ThisMarch 31, 2021. Noninterest expense for the three months ended March 31, 2022 and 2021 was a result of a 15.4%$29.7 million and $39.0 million, respectively, reflecting decreases in commissions and incentive costs associated with the decrease in interest rate lock volumeproduction during the six months ended June 30, 2021current period compared with the same period in the priorprevious year. Generally, mortgage volume increases in lower interest rate environments and robust housing markets and decreases in rising interest rate environments and slower housing markets. This slowdown in interest rate lock volume during the six months ended June 30, 2021 reflects the slow down experienced across the industry compared with the same period in the prior year, which benefited from historically low interest rates pre-empted by the COVID-19 Pandemic.
Noninterest expense for the six months ended June 30, 2021 and 2020 was $73.7 million and $63.3 million, respectively. This increase during the six months ended June 30, 2021 is mainly attributable to additional hiring which was driven by the increased volume our business lines were experiencing. Headcount also increased following our 2020 acquisitions.
Further discussion on the components of mortgage banking income is included under the subheading 'Noninterest income' included within this management's discussion and analysis.
Results of operations
Throughout the following discussion of our operating results, we present our net interest income, net interest margin and efficiency ratio on a fully tax-equivalent basis. The fully tax-equivalent basis adjusts for the tax-favored status of net interest income from certain loans and investments. We believe this measure to be the preferred industry measurement of net interest income, which enhances comparability of net interest income arising from taxable and tax-exempt sources.
The adjustment to convert certain income to a tax-equivalent basis consists of dividing tax exempt income by one minus the combined federal and blended state statutory income tax rate of 26.06% for the three and six months ended June 30, 2021March 31, 2022 and 2020.2021.
Net interest income
Net interest income is the most significant component of our earnings, generally comprising over 50% of our total revenues in a given period. Net interest income and margin are shaped by many factors, primarily the volume, term structure and mix of earning assets, funding mechanisms, and interest rate fluctuations. Other factors include accretion incomeor amortization of discounts or premiums on purchased loans, prepayment risk on mortgage and investment–related assets, and the composition and maturity of earning assets and interest-bearing liabilities. Loans typically generate more interest income than investment securities with similar maturities. Funding from client deposits generally costs less than wholesale funding sources.
Factors such as general economic activity, Federal Reserve monetary policy, and price volatility of competing alternative investments, can also exert significant influence on our ability to optimize the mix of assets and funding, net interest income, and margin.
In response to economic uncertainty related to the COVID-19 pandemic, short term interest rates have been at historic lows. The Federal Funds Target Rate range was 0% - 0.25% as of June 30, 2020December 31, 2021 and maintained this rateincreased 25 bps during the three months ended March 31, 2022 to 0.25% to 0.50% as of June 30, 2021.March 31, 2022. According to the Chair of the Board of Governors of the Federal Reserve, the Federal Funds Target Rate is not likelyexpected to drop below this range.continue to increase during 2022 and 2023 in order to slow inflation. However, the Federal Reserve does have other tools available that it can employ and has expressed an intention to do so in order to maintain a targeted level of liquidity. Furthermore, the Federal Reserve has indicated it expects only slight rate increases over the next 24 months and expects a Federal Funds Target range of 0.50% to 0.75% by 2023. Additionally, the Federal Reserve maintained their commitmentexpressed its intention to open-ended purchasesshrink its balance sheet by approximately $95 billion per month beginning later this year, with the intention of Treasuryletting treasury securities and agency mortgage-backed securities.MBS mature without reinvestment. During the first half of 2021,three months ended March 31, 2022, the US Treasury yield curve inverted as long-term rates increased at a slower pace than short-term rates. This compares to the three months ended March 31, 2022, the US Treasury yield curve steepened as long-term rates rose and short-term rates remained constant. During the first half of 2020, the US Treasury curve flatten as long-term and short-term decreased significantly.
Three months ended June 30, 2021March 31, 2022 compared to three months ended June 30, 2020March 31, 2021
Net interest income increased 56.4% to $86.6 million for the three months ended June 30, 2021 compared to $55.3 million in the three months ended June 30, 2020. On a tax-equivalent basis, net interest income increased $31.3$5.5 million to $87.3$88.9 million for the three months ended June 30, 2021March 31, 2022 as compared to $56.0$83.4 million for the three months ended June 30, 2020.March 31, 2021. The increase in tax-equivalent net interest income for the three months ended June 30, 2021March 31, 2022 was primarily driven by an increase in the average volume in loans held for investment combinedof available-for-sale debt securities outstanding, coupled with a decrease in ouroverall cost of funding, specifically our borrowing rate on customer time deposits, which decreaseddeclined to 0.63%0.20% for the three months ended June 30, 2021 compared to 1.78% forMarch 31, 2022, a 21 basis point reduction from the three months ended June 30, 2020.March 31, 2021.
Interest income, on a tax-equivalent basis, was $97.1$95.9 million for the three months ended June 30, 2021,March 31, 2022, compared to $66.2$95.6 million for the three months ended June 30, 2020,March 31, 2021, an increase of $30.8$0.3 million. Interest income on loans held for investment, on a tax-equivalent basis, increased $25.2decreased $0.6 million to $83.4$82.5 million for the three months ended June 30, 2021March 31, 2022 from $58.2$83.1 million for the three months ended June 30, 2020March 31, 2021. This is primarily due to an increase in average balances of loans held for investment of $2.31 billion. The increasea 50 basis point decrease in the average loan balances period over period reflects the $2.43 billion loan portfolio acquired in the Franklin merger offset by a decrease of $116.9 million in average PPPyield on loans during the three months ended June 30, 2021 from an average balance of $234.3 millionHFI period-over-period to 4.31% for the three months ended June 30, 2020.
The tax-equivalent yield on loansMarch 31, 2022 which was largely offset by growth in the average loan held for investment was 4.72%balances of $762.2 million, or 10.9%, to $7.76 billion for the three months ended June 30, 2021, down 18 basis points fromMarch 31, 2022, as compared to $7.00 billion for the three months ended June 30, 2020.March 31, 2021. The decrease in yield was primarily due to sustained low contractualthe addition of new loans which were originated in a lower interest rates during the three months ended June 30, 2021 compared with the contractual rates ofrate environment while higher yielding loans were paid off orand refinanced duringat lower rates. Additionally, the period.payoff of two PCD loans with balances totaling $21.4 million which resulted in a $2.2 million accelerated purchase accounting premium amortization expense contributed to the decrease in the yield. Contractual loan interest rates yielded 4.31%4.15% in the three months ended June 30, 2021March 31, 2022 compared with 4.57%4.39% in the three months ended June 30, 2020.March 31, 2021. Excluding PPP loans, which have a 1% contractual loan yield, our contractual loan yield would have been 6 basis9 points higher for the three months ended June 30, 2021 compared to 18 points higherMarch 31, 2021. PPP loans had a less than 1 basis point effect on our contractual loan yield for the same period ofthree months ended March 31, 2022. Our yield on interest-earning assets decreased to 3.28% for the prior year.three months ended March 31, 2022 from 3.66% for the three months ended March 31, 2021 largely due to the decrease in the average yield on loans HFI period-over-period detailed above.
OurThe decrease was further amplified by a $178.0 decrease in our average mortgage loans held for sale portfolio for the three months ended March 31, 2022 compared to the same balance for the three months ended March 31, 2021. This balance decreased due to lower mortgage origination volumes which resulted from an increase interest rate environment, housing inventory shortages, and compressed margins.
Interest expense was $6.9 million for the three months ended March 31, 2022, a decrease of $5.3 million as compared to the three months ended March 31, 2021. The decrease was largely attributed to a reduction of interest rates on customer time deposits and money market deposits partially offset by an increase in volume in interest-bearing checking. Interest expense on customer time deposits decreased to $1.3 million for the three months ended March 31, 2022 from $3.0 million for the three months ended March 31, 2021 and interest expense on money market deposits decreased $2.0 million for the three months ended March 31, 2022 from $3.6 million for the three months ended March 31, 2021. The average rate on customer time deposits decreased 40 basis points from 0.90% for the three months ended March 31, 2021 to 0.50% for the three months ended March 31, 2022 and the average rate on money market deposits decreased 29 basis points from 0.50% for the three months ended March 31, 2021 to 0.21% for the three months ended March 31, 2022. During the three months ended March 31, 2022, we entered into three designated fair value hedges to mitigate the effect of changing rates on various fixed rate liabilities, including certain money market deposits and subordinated debt. The fair value hedge money market deposits lowered interest expense by $0.3 million during the three months ended March 31, 2022.
Interest expense on subordinated debt decreased to $1.5 million for the three months ended March 31, 2022 from $2.3 million for the three months ended March 31, 2021. The fair value hedge on subordinated debt lowered interest expense by $0.2 million during the three months ended March 31, 2022.
Overall, our NIM, on a tax-equivalent basis, decreased to 3.18% during3.04% for the three months ended June 30, 2021March 31, 2022 from 3.50% in3.19% for the three months ended June 30, 2020,March 31, 2021, driven by the decrease in our loan yield which was negatively impacted by amortization on our purchased loan portfolio. The $2.3 million amortization on purchased loans issuedwas primarily driven by two purchased credit deteriorated loans with balances totaling $21.4 million paying off early which resulted in a declining$2.2 million in accelerated purchase accounting premium. This $2.2 million had a 7 basis point impact on our net interest rate environment andmargin. Also impacting our margin was a change in balance sheet mix. mix shift as our average mortgage loans held for sale balance decreased to $470.0 million for the three months ended March 31, 2022 from $648.1 million for the three months ended March 31, 2021.
The components of our loan yield, a key driver to our NIMnet interest margin for the three months ended June 30,March 31, 2022 and 2021 and 2020, were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, |
| | 2021 | | 2020 | | |
(dollars in thousands) | | Interest income | | Average yield | | Interest income | | Average yield | | | | |
Loan yield components: | | | | | | | | | | | | |
Contractual interest rate on loans held for investment(1)(2) | | $ | 76,127 | | | 4.31 | % | | $ | 54,233 | | | 4.57 | % | | | | |
Origination and other loan fee income(2) | | 6,928 | | | 0.39 | % | | 2,823 | | | 0.24 | % | | | | |
(Amortization) accretion on purchased loans | | (226) | | | (0.01) | % | | 976 | | | 0.08 | % | | | | |
Nonaccrual interest collections | | 535 | | | 0.03 | % | | 169 | | | 0.01 | % | | | | |
| | | | | | | | | | | | |
Total loan yield | | $ | 83,364 | | | 4.72 | % | | $ | 58,201 | | | 4.90 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, |
| | 2022 | | | 2021 | | | |
(dollars in thousands) | | Interest income | | Average yield | | Interest income | | Average yield | | | | |
Loan yield components: | | | | | | | | | | | | |
Contractual interest rate on loans held for investment (1)(2) | | $ | 79,430 | | | 4.15 | % | | $ | 75,828 | | | 4.39 | % | | | | |
Origination and other loan fee income (2) | | 4,982 | | | 0.26 | % | | 6,640 | | | 0.38 | % | | | | |
Amortization on purchased loans | | (2,352) | | | (0.12) | % | | (58) | | | — | % | | | | |
Nonaccrual interest collections | | 403 | | | 0.02 | % | | 657 | | | 0.04 | % | | | | |
| | | | | | | | | | | | |
Total loan yield | | $ | 82,463 | | | 4.31 | % | | $ | 83,067 | | | 4.81 | % | | | | |
(1)Includes tax-equivalent adjustment.tax equivalent adjustment using combined marginal tax rate of 26.06%.
(2)Includes $0.3 million$7 thousand and $0.6$0.4 million of loan contractual interest and $1.1 million$0 and $0.6$1.6 million of loan feesfee income related to PPP loans for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively.
AccretionNet amortization on purchased loans lowered the NIM by 18 basis point for the three months ended June 30, 2021 and contributed 6 basis points to the NIM forMarch 31, 2022. For the three months ended June 30, 2020.March 31, 2021, net amortization on purchased loans had a less than 1 basis point impact to the NIM. The decreaseincrease in accretionnet amortization is due in part to the continued impact of purchase accounting resulting from our mergers, which can fluctuate based on volume of early pay-offs as discussed above. As a result of the Franklin merger, with Franklin, which after grossing up the amortized cost of purchased credit deteriorated loans, contributed a net premium of $11.3 million premium was recorded as ofon August 15, 2020 to bewhich is being amortized as a reduction to loan interest income. As of March 31, 2022 and December 31, 2021, the remaining net discount on all acquired loans amounted to $4.7 million and $2.3 million, respectively. Excluding PPP loans, which have a contractual interest rate of 1%, our NIM would have been 5 and 118 basis points higher for the three months ended June 30, 2021 and 2020, respectively. As of June 30, 2021, we anticipate recognizing an estimated $0.4 million in deferred origination fees, net of third party costs and deferred salaries, over the remaining life of theMarch 31, 2021. PPP loan portfolio.
Interest expense was $9.8 millionloans had a less than 1 basis point impact on our NIM for the three months ended June 30, 2021, a decrease of $0.5 million as compared to the three months ended June 30, 2020. The primary driver was the decrease in interest expense on time deposits of $3.0 million to $2.4 million for the three months ended June 30, 2021, compared to $5.4 million for the three months ended June 30, 2020 which was partially offset by an increase in interest expense on subordinated debt of $1.4 for the same period. The average rate on customer time deposits decreased 115 basis points from 1.78% for the three months ended June 30, 2020 to 0.63% for the three months ended June 30, 2021 as more costly deposits with higher interest rates matured or renewed and repriced at lower interest rates. Total cost of deposits was 0.31% for the three months ended June 30, 2021 compared to 0.65% for the three months ended June 30, 2020. Average subordinated debt outstanding increased to $149.2 million for the three months ended June 30, 2021 from $30.9 million for the three months ended June 30, 2020 as a result of our $100.0 million issuance in the last half of 2020 and additional subordinated debt we assumed in the Franklin merger.
March 31, 2022.
Average balance sheet amounts, interest earned and yield analysis
The table below shows the average balances, income and expense and yield and rates of each of our interest-earning assets and interest-bearing liabilities on a tax equivalent basis, if applicable, for the periods indicated.
| | | Three Months Ended June 30, | | Three Months Ended March 31, |
| | 2021 | | 2020 | | | 2022 | | | 2021 | | |
(dollars in thousands on tax-equivalent basis) | (dollars in thousands on tax-equivalent basis) | | Average balances (1) | | Interest income/ expense | | Average yield/ rate | | Average balances (1) | | Interest income/ expense | | Average yield/ rate | | (dollars in thousands on tax-equivalent basis) | | Average balances(1) | | Interest income/ expense | | Average yield/ rate | | Average balances(1) | | Interest income/ expense | | Average yield/ rate | |
Interest-earning assets: | Interest-earning assets: | | | Interest-earning assets: | | |
Loans(2)(4) | Loans(2)(4) | | $ | 7,085,300 | | | $ | 83,364 | | | 4.72 | % | | $ | 4,775,229 | | | $ | 58,201 | | | 4.90 | % | | Loans (2)(4) | | $ | 7,762,566 | | | $ | 82,463 | | | 4.31 | % | | $ | 7,000,416 | | | $ | 83,067 | | | 4.81 | % | |
Loans held for sale- mortgage | | 726,782 | | | 4,948 | | | 2.73 | % | | 358,108 | | | 2,947 | | | 3.31 | % | | |
Loans held for sale-mortgage(8) | | Loans held for sale-mortgage(8) | | 470,005 | | | 3,566 | | | 3.08 | % | | 648,054 | | | 4,290 | | | 2.68 | % | |
Loans held for sale-commercial | Loans held for sale-commercial | | 152,699 | | | 1,626 | | | 4.27 | % | | — | | | — | | | — | % | | Loans held for sale-commercial | | 78,567 | | | 928 | | | 4.79 | % | | 197,820 | | | 2,157 | | | 4.42 | % | |
Securities:(8) | Securities:(8) | | | Securities:(8) | | |
Taxable | Taxable | | 976,170 | | | 3,844 | | | 1.58 | % | | 494,987 | | | 2,619 | | | 2.13 | % | | Taxable | | 1,380,897 | | | 5,420 | | | 1.59 | % | | 830,686 | | | 2,819 | | | 1.38 | % | |
Tax-exempt(4) | Tax-exempt(4) | | 323,902 | | | 2,614 | | | 3.24 | % | | 236,161 | | | 2,174 | | | 3.70 | % | | Tax-exempt (4) | | 318,849 | | | 2,523 | | | 3.21 | % | | 334,303 | | | 2,646 | | | 3.21 | % | |
Total Securities(4) | Total Securities(4) | | 1,300,072 | | | 6,458 | | | 1.99 | % | | 731,148 | | | 4,793 | | | 2.64 | % | | Total Securities (4) | | 1,699,746 | | | 7,943 | | | 1.90 | % | | 1,164,989 | | | 5,465 | | | 1.90 | % | |
Federal funds sold and reverse repurchase agreements’ | | 106,257 | | | 41 | | | 0.15 | % | | 50,402 | | | 10 | | | 0.08 | % | | |
Federal funds sold and reverse repurchase agreements | | Federal funds sold and reverse repurchase agreements | | 206,829 | | | 192 | | | 0.38 | % | | 133,813 | | | 20 | | | 0.06 | % | |
Interest-bearing deposits with other financial institutions | Interest-bearing deposits with other financial institutions | | 1,614,106 | | | 494 | | | 0.12 | % | | 509,283 | | | 194 | | | 0.15 | % | | Interest-bearing deposits with other financial institutions | | 1,599,991 | | | 638 | | | 0.16 | % | | 1,427,184 | | | 421 | | | 0.12 | % | |
FHLB stock | FHLB stock | | 31,731 | | | 156 | | | 1.97 | % | | 16,871 | | | 102 | | | 2.43 | % | | FHLB stock | | 32,894 | | | 147 | | | 1.81 | % | | 31,461 | | | 157 | | | 2.02 | % | |
Total interest earning assets(4) | Total interest earning assets(4) | | 11,016,947 | | | 97,087 | | | 3.53 | % | | 6,441,041 | | | 66,247 | | | 4.14 | % | | Total interest earning assets (4) | | 11,850,598 | | | 95,877 | | | 3.28 | % | | 10,603,737 | | | 95,577 | | | 3.66 | % | |
Noninterest Earning Assets: | Noninterest Earning Assets: | | | | | | Noninterest Earning Assets: | | | | | |
Cash and due from banks | Cash and due from banks | | 134,501 | | | 58,304 | | | | Cash and due from banks | | 93,419 | | | 172,756 | | | |
Allowance for credit losses | Allowance for credit losses | | (157,990) | | | (91,196) | | | | Allowance for credit losses | | (125,980) | | | (171,380) | | | |
Other assets(3) | Other assets(3) | | 906,992 | | | 666,463 | | | | Other assets (3) | | 823,452 | | | 903,670 | | | |
Total noninterest earning assets | Total noninterest earning assets | | 883,503 | | | 633,571 | | | | Total noninterest earning assets | | 790,891 | | | 905,046 | | | |
Total assets | Total assets | | $ | 11,900,450 | | | $ | 7,074,612 | | | | Total assets | | $ | 12,641,489 | | | $ | 11,508,783 | | | |
Interest-bearing liabilities: | Interest-bearing liabilities: | | | | | | | Interest-bearing liabilities: | | | | | | |
Interest bearing deposits: | Interest bearing deposits: | | | Interest bearing deposits: | | |
Interest-bearing checking | | $ | 3,027,435 | | | $ | 2,689 | | | 0.36 | % | | $ | 1,161,593 | | | $ | 1,717 | | | 0.59 | % | | |
Money market(5) | | 2,960,264 | | | 2,816 | | | 0.38 | % | | 1,422,344 | | | 2,179 | | | 0.62 | % | | |
Interest bearing checking | | Interest bearing checking | | $ | 3,559,755 | | | $ | 2,457 | | | 0.28 | % | | $ | 2,746,355 | | | $ | 3,018 | | | 0.45 | % | |
Money market deposits(7) | | Money market deposits(7) | | 3,017,746 | | | 1,572 | | | 0.21 | % | | 2,917,856 | | | 3,615 | | | 0.50 | % | |
Savings deposits | Savings deposits | | 411,711 | | | 57 | | | 0.06 | % | | 254,357 | | | 41 | | | 0.06 | % | | Savings deposits | | 487,945 | | | 64 | | | 0.05 | % | | 369,600 | | | 53 | | | 0.06 | % | |
Customer time deposits(5)(7) | Customer time deposits(5)(7) | | 1,291,125 | | | 2,016 | | | 0.63 | % | | 1,197,960 | | | 5,292 | | | 1.78 | % | | Customer time deposits(5)(7) | | 1,077,386 | | | 1,320 | | | 0.50 | % | | 1,365,570 | | | 3,036 | | | 0.90 | % | |
Brokered and internet time deposits(5)(7) | Brokered and internet time deposits(5)(7) | | 39,860 | | | 341 | | | 3.43 | % | | 16,844 | | | 80 | | | 1.91 | % | | Brokered and internet time deposits(5)(7) | | 16,065 | | | 49 | | | 1.24 | % | | 49,764 | | | 104 | | | 0.85 | % | |
Time deposits | Time deposits | | 1,330,985 | | | 2,357 | | | 0.71 | % | | 1,214,804 | | | 5,372 | | | 1.78 | % | | Time deposits | | 1,093,451 | | | 1,369 | | | 0.51 | % | | 1,415,334 | | | 3,140 | | | 0.90 | % | |
Total interest-bearing deposits | | 7,730,395 | | | 7,919 | | | 0.41 | % | | 4,053,098 | | | 9,309 | | | 0.92 | % | | |
Total interest bearing deposits | | Total interest bearing deposits | | 8,158,897 | | | 5,462 | | | 0.27 | % | | 7,449,145 | | | 9,826 | | | 0.53 | % | |
Other interest-bearing liabilities: | Other interest-bearing liabilities: | | | | | | Other interest-bearing liabilities: | | | | | |
Securities sold under agreements to repurchase and federal funds purchased | Securities sold under agreements to repurchase and federal funds purchased | | 32,543 | | | 21 | | | 0.26 | % | | 32,451 | | | 50 | | | 0.62 | % | | Securities sold under agreements to repurchase and federal funds purchased | | 30,056 | | | 14 | | | 0.19 | % | | 31,342 | | | 36 | | | 0.47 | % | |
Federal Home Loan Bank advances | | — | | | — | | | — | % | | 250,000 | | | 405 | | | 0.65 | % | | |
| Subordinated debt(6) | Subordinated debt(6) | | 149,155 | | | 1,819 | | | 4.89 | % | | 30,930 | | | 399 | | | 5.19 | % | | Subordinated debt(6) | | 129,578 | | | 1,460 | | | 4.57 | % | | 188,996 | | | 2,341 | | | 5.02 | % | |
Other borrowings | Other borrowings | | 1,569 | | | 7 | | | 1.79 | % | | 15,000 | | | 107 | | | 2.87 | % | | Other borrowings | | 1,502 | | | 9 | | | 2.43 | % | | 5,924 | | | 6 | | | 0.41 | % | |
Total other interest-bearing liabilities | Total other interest-bearing liabilities | | 183,267 | | | 1,847 | | | 4.04 | % | | 328,381 | | | 961 | | | 1.18 | % | | Total other interest-bearing liabilities | | 161,136 | | | 1,483 | | | 3.73 | % | | 226,262 | | | 2,383 | | | 4.27 | % | |
Total Interest-bearing liabilities | | 7,913,662 | | | 9,766 | | | 0.49 | % | | 4,381,479 | | | 10,270 | | | 0.94 | % | | |
Total interest-bearing liabilities | | Total interest-bearing liabilities | | 8,320,033 | | | 6,945 | | | 0.34 | % | | 7,675,407 | | | 12,209 | | | 0.65 | % | |
Noninterest bearing liabilities: | Noninterest bearing liabilities: | | | | | | Noninterest bearing liabilities: | | |
Demand deposits | Demand deposits | | 2,484,176 | | | 1,728,343 | | | | Demand deposits | | 2,767,087 | | | 2,348,814 | | | |
Other liabilities | Other liabilities | | 162,581 | | | 169,085 | | | | Other liabilities | | 138,291 | | | 180,976 | | | |
Total noninterest-bearing liabilities | Total noninterest-bearing liabilities | | 2,646,757 | | | 1,897,428 | | | | Total noninterest-bearing liabilities | | 2,905,378 | | | 2,529,790 | | | |
Total liabilities | Total liabilities | | 10,560,419 | | | 6,278,907 | | | | Total liabilities | | 11,225,411 | | | 10,205,197 | | | |
FB Financial Corporation common shareholders' equity | FB Financial Corporation common shareholders' equity | | 1,339,938 | | | 795,705 | | | | FB Financial Corporation common shareholders' equity | | 1,415,985 | | | 1,303,493 | | | |
Noncontrolling interest | Noncontrolling interest | | 93 | | | — | | | | Noncontrolling interest | | 93 | | | 93 | | | |
Shareholders' equity | Shareholders' equity | | 1,340,031 | | | 795,705 | | | | Shareholders' equity | | 1,416,078 | | | 1,303,586 | | | |
Total liabilities and shareholders' equity | Total liabilities and shareholders' equity | | $ | 11,900,450 | | | $ | 7,074,612 | | | | Total liabilities and shareholders' equity | | $ | 12,641,489 | | | $ | 11,508,783 | | | |
Net interest income (tax-equivalent basis) | Net interest income (tax-equivalent basis) | | | | $ | 87,321 | | | | | $ | 55,977 | | | | Net interest income (tax-equivalent basis) | | | | $ | 88,932 | | | | | $ | 83,368 | | | |
Interest rate spread (tax-equivalent basis) | Interest rate spread (tax-equivalent basis) | | | | 3.04 | % | | | | 3.20 | % | | Interest rate spread (tax-equivalent basis) | | | | 2.94 | % | | | | 3.01 | % | |
Net interest margin (tax-equivalent basis)(7)(5) | Net interest margin (tax-equivalent basis)(7)(5) | | 3.18 | % | | 3.50 | % | | Net interest margin (tax-equivalent basis)(7)(5) | | 3.04 | % | | 3.19 | % | |
Cost of total deposits | Cost of total deposits | | 0.31 | % | | 0.65 | % | | Cost of total deposits | | 0.20 | % | | 0.41 | % | |
Average interest-earning assets to average interesting-bearing liabilities | | 139.2 | % | | 147.0 | % | | |
Average interest-earning assets to average interest-bearing liabilities | | Average interest-earning assets to average interest-bearing liabilities | | 142.4 | % | | 138.2 | % | |
(1)Calculated using daily averages.
(2)Average balances of nonaccrual loans and overdrafts (before deduction of ACL) are included in average loan balances. Loan fees of $6.9$5.0 million and $2.8$6.6 million, net (amortization) accretionamortization of $(0.2)$2.4 million and $1.0$0.1 million, and nonaccrual interest collections of $0.5$0.4 million and $0.2$0.7 million are included in interest income infor the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively.
(3)Includes investments in premises and equipment, other real estate owned, interest receivable, MSRs, core deposit and other intangibles, goodwill and other miscellaneous assets.
(4)Interest income includes the effects of taxable-equivalent adjustments using a U.S. federal income tax rate and, where applicable, state income tax to increase tax-exempt interest income to a tax-equivalent basis. The net taxable-equivalent adjustment amounts included in the above table were $0.8 million and $0.6 million for the three months ended June 30, 2021 and 2020, respectively.
(5)Includes $0.9 million of interest rate premium accretion on money market deposits, $0.6 million of interest rate premium accretion on customer time deposits and $0.1 million of interest rate premium accretion on brokered and internet deposits for the three months ended June 30, 2021. Amounts in the prior year comparable period are not significant.
(6)Includes $0.1 million and $0 of interest rate premium accretion on subordinated debt for the three months ended June 30, 2021 and June 30, 2020, respectively.
(7)The NIM is calculated by dividing annualized net interest income, on a tax-equivalent basis, by average total earning assets.
Six months ended June 30, 2021 compared to six months ended June 30, 2020
On a tax-equivalent basis, net interest income increased $57.9 million to $170.7 million for the six months ended June 30, 2021 as compared to $112.8 million for the six months ended June 30, 2020. The increase in tax-equivalent net interest income in the six months ended June 30, 2021 was primarily driven by an increase in the volume of loans held for investment outstanding as a result of the Franklin merger, coupled with a decrease in overall cost of deposits, which declined to 0.36% for the six months ended June 30, 2021, a 43 basis point reduction from the same period in 2020.
Interest income, on a tax-equivalent basis, was $192.7 million for the six months ended June 30, 2021, compared to $136.5 million for the six months ended June 30, 2020, an increase of $56.2 million. Interest income on loans held for investment, on a tax-equivalent basis, increased $46.4 million to $166.4 million for the six months ended June 30, 2021 from $120.0 million for the six months ended June 30, 2020 primarily due to increased loan volume driven by growth in average loan held for investment balances of $2.41 billion.
The tax-equivalent yield on loans held for investment was 4.77%, down 44 basis points from the six months ended June 30, 2020. The decrease in yield was primarily due to the addition of new loans which were originated in a lower interest rate environment while higher yielding loans were paid off and refinanced at lower rates. Contractual loan interest rates yielded 4.35% in the six months ended June 30, 2021 compared with 4.85% in the six months ended June 30, 2020. Excluding PPP loans, which have a 1% contractual loan yield, our contractual loan yield would have been 7 basis points higher for the six months ended June 30, 2021 compared to 10 points higher for the same period in the prior year.
Overall, our NIM, on a tax-equivalent basis, decreased to 3.18% for the six months ended June 30, 2021 from 3.70% for the six months ended June 30, 2020, driven by the sustained low interest rate environment and change in balance sheet mix, partially attributable to our acquisition of Franklin and impact of excess liquidity carried on our balance sheet. The components of our loan yield, a key driver to our net interest margin for the six months ended June 30, 2021 and 2020 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, |
| | 2021 | | | 2020 | | | |
(dollars in thousands) | | Interest income | | Average yield | | Interest income | | Average yield | | | | |
Loan yield components: | | | | | | | | | | | | |
Contractual interest rate on loans held for investment (1)(2) | | $ | 151,955 | | | 4.35 | % | | $ | 111,615 | | | 4.85 | % | | | | |
Origination and other loan fee income (2) | | 13,568 | | | 0.39 | % | | 5,412 | | | 0.23 | % | | | | |
(Amortization) Accretion on purchased loans | | (284) | | | (0.01) | % | | 2,554 | | | 0.11 | % | | | | |
Nonaccrual interest collections | | 1,192 | | | 0.04 | % | | 437 | | | 0.02 | % | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Total loan yield | | $ | 166,431 | | | 4.77 | % | | $ | 120,018 | | | 5.21 | % | | | | |
(1)Includes tax-equivalent adjustment.
(2)Includes $0.7 million and $0.6 million of loan contractual interest and $2.7 million and $0.6 million of loan fees related to PPP loans for the six months ended June 30, 2021 and 2020, respectively.
Accretion on purchased loans lowered the NIM 1 basis point and contributed 8 basis points to the NIM for the six months ended June 30, 2021 and 2020, respectively. The decrease in accretion is due to the continued impact of purchase accounting resulting from our mergers, which can fluctuate based on volume of early pay-offs. Excluding PPP loans, our NIM would have been 6 and 5 basis points higher for the six months ended June 30, 2021 and 2020, respectively.
Interest expense was $22.0 million for the six months ended June 30, 2021, a decrease of $1.7 million as compared to the six months ended June 30, 2020. The decrease was largely attributed to a reduction of interest rates on customer time deposits partially offset by an increase in volume on subordinated debt. Interest expense on customer time deposits decreased to $5.1 million for the six months ended June 30, 2021 from $11.1 million for the six months ended June 30, 2020. This primary driver of decrease was due to the average rate on customer time deposits, which decreased 111 basis points from 1.87% for the six months ended June 30, 2020 to 0.76% for the six months ended June 30, 2021.
The decrease in interest expense from customer deposits was partially offset by an increase in interest expense on subordinated debt of $3.4 million associated with the increase in volume from our $100.0 million subordinated note offering and additional subordinated notes acquired from Franklin.
Average balance sheet amounts, interest earned and yield analysis
The table below shows the average balances, income and expense and yield and rates of each of our interest-earning assets and interest-bearing liabilities on a tax equivalent basis, if applicable, for the periods indicated.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, |
| | 2021 | | | 2020 | | | |
(dollars in thousands on tax-equivalent basis) | | Average balances(1) | | Interest income/ expense | | Average yield/ rate | | Average balances(1) | | Interest income/ expense | | Average yield/ rate | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | |
Loans (2)(4) | | $ | 7,043,092 | | | $ | 166,431 | | | 4.77 | % | | $ | 4,631,577 | | | $ | 120,018 | | | 5.21 | % | | | | | | |
Loans held for sale-mortgage | | 687,635 | | | 9,238 | | | 2.71 | % | | 286,129 | | | 4,937 | | | 3.47 | % | | | | | | |
Loans held for sale-commercial | | 175,135 | | | 3,783 | | | 4.36 | % | | — | | | — | | | — | % | | | | | | |
Securities: | | | | | | | | | | | | | | | | | | |
Taxable | | 903,830 | | | 6,663 | | | 1.49 | % | | 503,493 | | | 5,675 | | | 2.27 | % | | | | | | |
Tax-exempt (4) | | 329,074 | | | 5,260 | | | 3.22 | % | | 216,496 | | | 4,089 | | | 3.80 | % | | | | | | |
Total Securities (4) | | 1,232,904 | | | 11,923 | | | 1.95 | % | | 719,989 | | | 9,764 | | | 2.73 | % | | | | | | |
Federal funds sold and reverse repurchase agreements | | 119,959 | | | 61 | | | 0.10 | % | | 78,785 | | | 255 | | | 0.65 | % | | | | | | |
Interest-bearing deposits with other financial institutions | | 1,521,162 | | | 915 | | | 0.12 | % | | 398,330 | | | 1,276 | | | 0.64 | % | | | | | | |
FHLB stock | | 31,597 | | | 313 | | | 2.00 | % | | 16,539 | | | 206 | | | 2.50 | % | | | | | | |
Total interest earning assets (4) | | 10,811,484 | | | 192,664 | | | 3.59 | % | | 6,131,349 | | | 136,456 | | | 4.48 | % | | | | | | |
Noninterest Earning Assets: | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | 153,523 | | | | | | | 61,303 | | | | | | | | | | | |
Allowance for credit losses | | (164,648) | | | | | | | (77,128) | | | | | | | | | | | |
Other assets (3) | | 900,592 | | | | | | | 622,499 | | | | | | | | | | | |
Total noninterest earning assets | | 889,467 | | | | | | | 606,674 | | | | | | | | | | | |
Total assets | | $ | 11,700,951 | | | | | | | $ | 6,738,023 | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | |
Interest bearing deposits: | | | | | | | | | | | | | | | | | | |
Interest bearing checking | | $ | 2,887,671 | | | $ | 5,707 | | | 0.40 | % | | $ | 1,116,633 | | | $ | 3,896 | | | 0.70 | % | | | | | | |
Money market deposits(7) | | 2,939,177 | | | 6,431 | | | 0.44 | % | | 1,400,394 | | | 6,150 | | | 0.88 | % | | | | | | |
Savings deposits | | 390,772 | | | 110 | | | 0.06 | % | | 236,475 | | | 120 | | | 0.10 | % | | | | | | |
Customer time deposits(7) | | 1,332,868 | | | 5,052 | | | 0.76 | % | | 1,200,080 | | | 11,135 | | | 1.87 | % | | | | | | |
Brokered and internet time deposits(7) | | 40,060 | | | 445 | | | 2.24 | % | | 18,600 | | | 176 | | | 1.90 | % | | | | | | |
Time deposits | | 1,372,928 | | | 5,497 | | | 0.81 | % | | 1,218,680 | | | 11,311 | | | 1.87 | % | | | | | | |
Total interest bearing deposits | | 7,590,548 | | | 17,745 | | | 0.47 | % | | 3,972,182 | | | 21,477 | | | 1.09 | % | | | | | | |
Other interest-bearing liabilities: | | | | | | | | | | | | | | | | | | |
Securities sold under agreements to repurchase and federal funds purchased | | 31,946 | | | 57 | | | 0.36 | % | | 29,641 | | | 107 | | | 0.73 | % | | | | | | |
Federal Home Loan Bank advances | | — | | | — | | | — | % | | 250,000 | | | 1,119 | | | 0.90 | % | | | | | | |
Subordinated debt(6) | | 168,965 | | | 4,160 | | | 4.96 | % | | 30,930 | | | 820 | | | 5.33 | % | | | | | | |
Other borrowings | | 3,734 | | | 13 | | | 0.70 | % | | 11,374 | | | 172 | | | 3.04 | % | | | | | | |
Total other interest-bearing liabilities | | 204,645 | | | 4,230 | | | 4.17 | % | | 321,945 | | | 2,218 | | | 1.39 | % | | | | | | |
Total interest-bearing liabilities | | 7,795,193 | | | 21,975 | | | 0.57 | % | | 4,294,127 | | | 23,695 | | | 1.11 | % | | | | | | |
Noninterest bearing liabilities: | | | | | | | | | | | | | | | | | | |
Demand deposits | | 2,416,869 | | | | | | | 1,520,954 | | | | | | | | | | | |
Other liabilities | | 166,849 | | | | | | | 140,467 | | | | | | | | | | | |
Total noninterest-bearing liabilities | | 2,583,718 | | | | | | | 1,661,421 | | | | | | | | | | | |
Total liabilities | | 10,378,911 | | | | | | | 5,955,548 | | | | | | | | | | | |
FB Financial Corporation common shareholders' equity | | 1,321,947 | | | | | | | 782,475 | | | | | | | | | | | |
Noncontrolling interest | | 93 | | | | | | | — | | | | | | | | | | | |
Shareholders' equity | | 1,322,040 | | | | | | | 782,475 | | | | | | | | | | | |
Total liabilities and shareholders' equity | | $ | 11,700,951 | | | | | | | $ | 6,738,023 | | | | | | | | | | | |
Net interest income (tax-equivalent basis) | | | | $ | 170,689 | | | | | | | $ | 112,761 | | | | | | | | | |
Interest rate spread (tax-equivalent basis) | | | | | | 3.02 | % | | | | | | 3.37 | % | | | | | | |
Net interest margin (tax-equivalent basis) (5) | | | | | | 3.18 | % | | | | | | 3.70 | % | | | | | | |
Cost of total deposits | | | | | | 0.36 | % | | | | | | 0.79 | % | | | | | | |
Average interest-earning assets to average interest-bearing liabilities | | | | | | 138.7 | % | | | | | | 142.8 | % | | | | | | |
(1)Calculated using daily averages.
(2)Average balances of nonaccrual loans are included in average loan balances. Loan fees of $13.6 million and $5.4 million, net (amortization) accretion of $(0.3) million and $2.6 million, and nonaccrual interest collections of $1.2 million and $0.4 million are included in interest income for the six months ended June 30, 2021 and 2020, respectively.
(3)Includes investments in premises and equipment, other real estate owned,OREO, interest receivable, mortgage servicing rights, core deposit and other intangibles, goodwill and other miscellaneous assets.
(4)Interest income includes the effects of taxable-equivalent adjustments using a U.S. federal income tax rate and, where applicable, state income tax to increase tax-exempt interest income to a tax-equivalent basis. TheFor the three months ended March 31, 2022 and 2021, the net taxable-equivalent adjustment amounts included in the above table were $1.6 million and $1.2was $0.8 million for the six months ended June 30, 2021 and 2020, respectively.both periods.
(5)The NIM is calculated by dividing annualized net interest income, on a tax-equivalent basis, by average total earning assets.
(6)Includes $0.4$0 and $0.3 million and $0 of accretion on subordinated debt fair value markpremium for the sixthree months ended June 30,March 31, 2022 and 2021, and 2020, respectively.
(7)Includes $1.9$0.9 million and $0.9 million of interest rate premium accretion on money market deposits, $1.4$0.2 million and $0.8 million on customer time deposits and $0.3$0 and $0.2 million on brokered and internet time deposits for the sixthree months ended June 30, 2021. Amounts in the prior year comparable period are not significant.March 31, 2022 and 2021, respectively.
(8)Excludes the average balance for unrealized gains (losses) for mortgage loans held for sale and investments carried at fair value.
Rate/volume analysis
The tables below present the components of the changes in net interest income for the three and six months ended June 30, 2021March 31, 2022 and 2020.2021. For each major category of interest-earning assets and interest-bearing liabilities, information is provided with respect to changes due to average volumes and changes due to rates, with the changes in both volumes and rates allocated to these two categories based on the proportionate absolute changes in each category.
Three months ended June 30, 2021March 31, 2022 compared to three months ended June 30, 2020March 31, 2021
| | | Three months ended June 30, 2021 compared to three months ended June 30, 2020 due to changes in | | Three months ended March 31, 2022 compared to three months ended March 31, 2021 due to changes in |
(in thousands on a tax-equivalent basis) | | Volume | | Rate | | Net increase (decrease) | |
(dollars in thousands on a tax-equivalent basis) | | (dollars in thousands on a tax-equivalent basis) | | Volume | | Rate | | Net increase (decrease) |
Interest-earning assets: | Interest-earning assets: | | Interest-earning assets: | |
Loans(2)(1) | Loans(2)(1) | | $ | 27,180 | | | $ | (2,017) | | | $ | 25,163 | | Loans(2)(1) | | $ | 8,096 | | | $ | (8,700) | | | $ | (604) | |
Loans held for sale - residential | Loans held for sale - residential | | 2,510 | | | (509) | | | 2,001 | | Loans held for sale - residential | | (1,351) | | | 627 | | | (724) | |
Loans held for sale - commercial | Loans held for sale - commercial | | 1,626 | | | — | | | 1,626 | | Loans held for sale - commercial | | (1,409) | | | 180 | | | (1,229) | |
Securities available-for-sale and other securities: | Securities available-for-sale and other securities: | | Securities available-for-sale and other securities: | |
Taxable | Taxable | | 1,895 | | | (670) | | | 1,225 | | Taxable | | 2,160 | | | 441 | | | 2,601 | |
Tax Exempt(2) | Tax Exempt(2) | | 708 | | | (268) | | | 440 | | Tax Exempt(2) | | (122) | | | (1) | | | (123) | |
Federal funds sold and reverse repurchase agreements | Federal funds sold and reverse repurchase agreements | | 22 | | | 9 | | | 31 | | Federal funds sold and reverse repurchase agreements | | 68 | | | 104 | | | 172 | |
Time deposits in other financial institutions | Time deposits in other financial institutions | | 338 | | | (38) | | | 300 | | Time deposits in other financial institutions | | 69 | | | 148 | | | 217 | |
FHLB stock | FHLB stock | | 73 | | | (19) | | | 54 | | FHLB stock | | 6 | | | (16) | | | (10) | |
Total interest income(2) | Total interest income(2) | | 34,352 | | | (3,512) | | | 30,840 | | Total interest income(2) | | 7,517 | | | (7,217) | | | 300 | |
Interest-bearing liabilities: | Interest-bearing liabilities: | | Interest-bearing liabilities: | |
Interest-bearing checking | | 1,657 | | | (685) | | | 972 | | |
Money market(3) | | 1,463 | | | (826) | | | 637 | | |
Interest bearing checking | | Interest bearing checking | | 561 | | | (1,122) | | | (561) | |
Money market deposits(4) | | Money market deposits(4) | | 52 | | | (2,095) | | | (2,043) | |
Savings deposits | Savings deposits | | 22 | | | (6) | | | 16 | | Savings deposits | | 16 | | | (5) | | | 11 | |
Customer time deposits(3)(4) | Customer time deposits(3)(4) | | 145 | | | (3,421) | | | (3,276) | | Customer time deposits(3)(4) | | (353) | | | (1,363) | | | (1,716) | |
Brokered and internet time deposits(3)(4) | Brokered and internet time deposits(3)(4) | | 197 | | | 64 | | | 261 | | Brokered and internet time deposits(3)(4) | | (103) | | | 48 | | | (55) | |
Securities sold under agreements to repurchase and federal funds purchased | Securities sold under agreements to repurchase and federal funds purchased | | — | | | (29) | | | (29) | | Securities sold under agreements to repurchase and federal funds purchased | | (1) | | | (21) | | | (22) | |
Federal Home Loan Bank advances | | (405) | | | — | | | (405) | | |
| Subordinated debt(4)(3) | Subordinated debt(4)(3) | | 1,442 | | | (22) | | | 1,420 | | Subordinated debt(4)(3) | | (669) | | | (212) | | | (881) | |
Other borrowings | Other borrowings | | (60) | | | (40) | | | (100) | | Other borrowings | | (20) | | | 57 | | | 37 | |
Total interest expense | Total interest expense | | 4,461 | | | (4,965) | | | (504) | | Total interest expense | | (517) | | | (4,713) | | | (5,230) | |
Change in net interest income(2) | Change in net interest income(2) | | $ | 29,891 | | | $ | 1,453 | | | $ | 31,344 | | Change in net interest income(2) | | $ | 8,034 | | | $ | (2,504) | | | $ | 5,530 | |
|
(1)Average loans are gross, including nonaccrual loans and overdrafts (before deduction of allowance for credit losses)ACL). Loan fees of $6.9$5.0 million and $2.8$6.6 million, (amortization) accretionnet amortization of $(0.2)$2.4 million and $1.0$0.1 million, and nonaccrual interest collections of $0.5$0.4 million and $0.2$0.7 million, are included in interest income for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively.
(2)Interest income includes the effects of the tax-equivalent adjustments to increase tax-exempt interest income to a tax-equivalent basis.
(3)Includes $0.9 million$0 and $0 of interest rate premium accretion on money market deposits, $0.6 million and $0.2 million of interest rate premium accretion on customer time deposits and $0.1 million and $0 of interest rate premium accretion (amortization) on brokered and internet deposits for the three months ended June 30, 2021 and 2020, respectively.
(4)Includes $0.1 million and $0 of interest rate premium accretion on subordinated debt for the three months ended June 30, 2021 and 2020, respectively.
Six Months Ended June 30, 2021 compared to Six Months Ended June 30, 2020
| | | | | | | | | | | | | | | | | | | | |
| | Six months ended June 30, 2021 compared to six months ended June 30, 2020 due to changes in |
(dollars in thousands on a tax-equivalent basis) | | Volume | | Rate | | Net increase (decrease) |
Interest-earning assets: | | | | | | |
Loans(1) | | $ | 56,985 | | | $ | (10,572) | | | $ | 46,413 | |
Loans held for sale - residential | | 5,394 | | | (1,093) | | | 4,301 | |
Loans held for sale - commercial | | 3,783 | | | — | | | 3,783 | |
Securities available-for-sale and other securities: | | | | | | |
Taxable | | 2,951 | | | (1,963) | | | 988 | |
Tax Exempt(2) | | 1,799 | | | (628) | | | 1,171 | |
Federal funds sold and reverse repurchase agreements | | 21 | | | (215) | | | (194) | |
Time deposits in other financial institutions | | 675 | | | (1,036) | | | (361) | |
FHLB stock | | 149 | | | (42) | | | 107 | |
Total interest income(2) | | 71,757 | | | (15,549) | | | 56,208 | |
Interest-bearing liabilities: | | | | | | |
Interest bearing checking | | 3,500 | | | (1,689) | | | 1,811 | |
Money market deposits(4) | | 3,367 | | | (3,086) | | | 281 | |
Savings deposits | | 43 | | | (53) | | | (10) | |
Customer time deposits(4) | | 503 | | | (6,586) | | | (6,083) | |
Brokered and internet time deposits(4) | | 238 | | | 31 | | | 269 | |
Securities sold under agreements to repurchase and federal funds purchased | | 4 | | | (54) | | | (50) | |
Federal Home Loan Bank advances | | (1,119) | | | — | | | (1,119) | |
Subordinated debt(3) | | 3,398 | | | (58) | | | 3,340 | |
Other borrowings | | (27) | | | (132) | | | (159) | |
Total interest expense | | 9,907 | | | (11,627) | | | (1,720) | |
Change in net interest income(2) | | $ | 61,850 | | | $ | (3,922) | | | $ | 57,928 | |
| | | | | | |
| | | | | | |
(1) Average loans are gross, including nonaccrual loans and overdrafts (before deduction of allowance for loan losses). Loan fees of $13.6 million and $5.4 million, (amortization) accretion of $(0.3) million and $2.6 million, and nonaccrual interest collections of $1.2 million and $0.4 million, are included in interest income for the six months ended June 30, 2021 and 2020, respectively.
(2) Interest income includes the effects of the tax-equivalent adjustments to increase tax-exempt interest income to a tax-equivalent basis.
(3) Includes $0.4$0.3 million of accretion on subordinated debt fair value markpremium for the sixthree months ended June 30, 2021.March 31, 2022 and 2021, respectively.
(4)Includes $1.9$0.9 million and $0.9 million of interest rate premium accretion on money market deposits, $1.4$0.2 million and $0.8 million on customer time deposits and $0.3$0 and $0.2 million on brokered and internet time deposits for the sixthree months ended June 30, 2021. Amounts in the prior year comparable period were not significant.
March 31, 2022 and 2021, respectively.
Provision for credit losses
The provision for credit losses charged to operating expense is an amount which, in the judgment of management, is necessary to maintain the allowance for credit losses at an appropriate level under the current expected credit loss model. The provision for credit losses recorded representsdetermination of the amount needed to maintain the appropriate level of the allowance is complex and involves a high degree of judgment and subjectivity. Refer to Note 1, "Basis of presentation" in the notes to our consolidated financial statements in our Annual Report on Form 10-K for credit losses based on management’s quarterly estimates.the year ended December 31, 2021 for a detailed discussion regarding ACL methodology.
Three months ended June 30, 2021March 31, 2022 compared to three months ended June 30, 2020March 31, 2021
We recognized a reversal of provision for credit losses on loans held for investment for the three months ended June 30,March 31, 2022 and 2021 of $12.9$6.1 million as compared to an expense of $24.0and $11.6 million, for the three months ended June 30, 2020. Thisrespectively. The current period reversal resulted from management’s best estimate of losses over the life of loans in our portfolio in accordance with the CECL approach, given an improvement in economic outlook and forecasts. Although the portfolio benefited from improving economic forecasts during the three months ended June 30, 2021,March 31, 2022 and the general outlook related to the COVID pandemic has improved, there is muchcontinues to be uncertainty surrounding the long-term impact of COVID and our customers continue to be impacted. Additionally, there continues to be a shortfall in the COVID-19 pandemiclabor market, overall supply chain delays and upward pressure on inflation. The conflict between Russia and Ukraine has also led to uncertainty surrounding its potential impact and hardship on the Delta variant, whichU.S. economy. These factors may continue to lead to increased volatility in forecasted macroeconomic variables, a key input to our calculated level of allowance for credit losses. These evaluations weighed the impact of the current economic outlook status of federal government stimulus programs, and geographical and demographic considerations, among other factors. See further discussion under the subheading "Allowance for credit losses."
The Company estimates expected credit losses on off-balance sheet loan commitments that are not accounted for as derivatives. When applying the CECL methodology to estimate expected credit loss, the Company considers the likelihood that funding will occur, the contractual period of exposure to credit loss, the risk of loss, historical loss experience, and current conditions along with expectations of future economic conditions. As such,For the three months ended March 31, 2022, the Company recorded a provision for credit losses on unfunded commitments of $1.9 million compared to a release in provision of $2.2 million for the three months ended March 31, 2021. The increase in the provision for credit losses on unfunded commitments of $1.0 million foris primarily due to the increase in the total loan commitment balance which was partially offset by the improvement in macroeconomic variables within our ACL model. During the three months ended June 30, 2021 compared to a provision expenseMarch 31, 2022, our unfunded commitment balance increased by $96.4 million from $3.18 billion as of $1.9 million forDecember 31, 2021. For the three months ended June 30, 2020.March 31, 2021, our unfunded commitment balance decreased by $124.6 million.
SixDuring the three months ended June 30, 2021 comparedMarch 31, 2022, our available-for-sale debt securities portfolio declined $105.6 million to sixan unrealized loss position of $100.9 million from an unrealized gain position of $4.7 million as of December 31, 2021. During the three months ended June 30, 2020
We recognized a reversalMarch 31, 2021, our available-for-sale debt securities portfolio declined $15.4 million to an unrealized gain position of provision for credit losses on loans held for investment for the six months ended June 30, 2021$19.2 million from an unrealized gain position of $24.5$34.6 million as compared to a expense of $52.0 million for the six months ended June 30,December 31, 2020. The reversal in total provision formajority of the investment portfolio was either government guaranteed or an issuance of a government sponsored entity or highly rated by major credit rating agencies and we have historically not recorded any losses was primarily the resultassociated with these investments. As such, as of improving economic forecasts allowing for a reduction of our reserves, as discussed above. Additionally, the Company recorded a release to the provision for credit losses on unfunded commitments of $3.2 million for the six months ended June 30,March 31, 2022 and December 31, 2021, compared to a provision of $3.5 million for the six months ended June 30, 2020.
As of June 30, 2021 and 2020, we determined that all available-for-sale debt securities that experienced a decline in fair value below amortized cost basis were due to noncredit-related factors. Therefore, there was no provision for credit losses recognized on available-for-sale debt securities during the three and six months ended June 30, 2021 and 2020.
March 31, 2022 or 2021.
Noninterest income
Our noninterest income includes gains on sales of mortgage loans, unrealized change in fair value of loans held for sale and derivatives, fees on mortgage loan originations, loan servicing fees, hedging results, fees generated from deposit services, investment services and trust income, gains and losses on securities, other real estate owned and other assets and other miscellaneous noninterest income.
The following table sets forth the components of noninterest income for the periods indicated:
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | | Three Months Ended March 31, |
(dollars in thousands) | (dollars in thousands) | | 2021 | | | 2020 | | | 2021 | | | 2020 | | | (dollars in thousands) | | | 2022 | | | 2021 | | |
Mortgage banking income | Mortgage banking income | | $ | 35,499 | | | $ | 72,168 | | | $ | 90,831 | | | $ | 104,913 | | | Mortgage banking income | | | $ | 29,531 | | | $ | 55,332 | | |
Service charges on deposit accounts | Service charges on deposit accounts | | 2,266 | | | 1,858 | | | 4,605 | | | 4,421 | | | Service charges on deposit accounts | | | 2,914 | | | 2,339 | | |
ATM and interchange fees | ATM and interchange fees | | 5,381 | | | 3,606 | | | 9,722 | | | 6,740 | | | ATM and interchange fees | | | 5,087 | | | 4,341 | | |
Investment services and trust income | Investment services and trust income | | 2,999 | | | 1,368 | | | 5,007 | | | 3,065 | | | Investment services and trust income | | | 2,132 | | | 2,008 | | |
Gain (loss) from securities, net | | 144 | | | (28) | | | 227 | | | 35 | | | |
(Loss) gain from securities, net | | (Loss) gain from securities, net | | | (152) | | | 83 | | |
(Loss) gain on sales or write-downs of other real estate owned | (Loss) gain on sales or write-downs of other real estate owned | | (23) | | | 86 | | | 473 | | | 137 | | | (Loss) gain on sales or write-downs of other real estate owned | | | (498) | | | 496 | | |
Loss from other assets | | (4) | | | (54) | | | (15) | | | (382) | | | |
Gain (loss) from other assets | | Gain (loss) from other assets | | | 64 | | | (11) | | |
Other | Other | | 3,038 | | | 2,487 | | | 5,180 | | | 5,262 | | | Other | | | 2,314 | | | 2,142 | | |
Total noninterest income | Total noninterest income | | $ | 49,300 | | | $ | 81,491 | | | $ | 116,030 | | | $ | 124,191 | | | Total noninterest income | | | $ | 41,392 | | | $ | 66,730 | | |
Three months ended June 30, 2021March 31, 2022 compared to three months ended June 30, 2020March 31, 2021
Noninterest income amounted to $49.3$41.4 million for the three months ended June 30, 2021,March 31, 2022, a decrease of $32.2$25.3 million, or 39.5%38.0%, as compared to $81.5$66.7 million for the three months ended June 30, 2020.March 31, 2021. Changes in selected components of noninterest income in the above table are discussed below.
Mortgage banking income primarily includes origination fees and realized gains and losses on the sale of mortgage loans, unrealized change in fair value of mortgage loans and derivatives, and mortgage servicing fees, which includes net change in fair value of MSRs and related derivatives. Mortgage banking income is initially driven by the recognition of interest rate lock commitments (IRLCs) at fair value at inception of the IRLCs. This is subsequently adjusted for changes in the overall interest rate environment offset by derivative contracts entered into to mitigate the interest rate exposure. Upon sale of the loan, the net fair value gain is reclassified as a realized gain on sale. Mortgage banking income was $35.5$29.5 million and $72.2$55.3 million for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively.respectively, representing a $25.8 million, or 46.6% decrease year-over-year.
During the three months ended June 30, 2021, the Bank’sMarch 31, 2022, our mortgage operations had sales of $1,681.5 million$1.28 billion which generated a gain on sales margin of 2.94%2.29%. This compares to $1,595.4 million$1.57 billion and 2.85%3.68% for the three months ended June 30, 2020.March 31, 2021. The industry benefited greatly from declining interest rates during the three months ended June 30, 2020, causing an increasedecrease in interest rate lock commitment volume, which has slowedgain on sales margin is a result of over-capacity in the three months ended June 30, 2021 acrossindustry and compressing margins. Sales of mortgage loans HFS continue to slow with the industry.housing inventory remaining low in many of our markets. Mortgage banking income from gains on sale and related fair value changes decreased to $31.9$21.8 million during the three months ended June 30, 2021March 31, 2022 compared to $80.3$53.7 million for the three months ended June 30, 2020.March 31, 2021. Total interest rate lock volume decreased $464.6$579.9 million, or 20.7%30.7%, during the three months ended June 30, 2021 overMarch 31, 2022 compared to the same period in the previous year. Changes in market conditions during the three months ended March 31, 2022 have also shifted the mix of interest rate lock commitments by purpose to 43.0% refinance volume to compared with 66.4% during the same period in the previous year.
Our mortgage banking business is directly impacted by the interest rate environment, increased regulations, consumer demand, economic conditions, and investor demand for mortgage securities. Mortgage production, especially refinance activity, declines in rising interest rate environments. Our interest rate lock volume during three months ended June 30, 2021 was composed of 58.2% refinancing activity compared with 79.8% during the same period in the previous year. We continue to see margin compression and reduced volumes due to excess capacity in the industry, refinance fatigue and a shortage of housing inventory in our markets. Our interest rate lock volume is expected tocan be materially and adversely impacted by rising interest rates and housing shortage,overcapacity in the market, and we expect to see further declines in interest rate lock volume and consequently, mortgage banking income in the current environment. Our Direct-to-Consumer channel is particularly dependent on the support of a strong refinance activitymarket and the current lack of demand and interest rate environment is unfavorable for future profitability in this delivery channel. As a result of poor performance and declining profitability projections, we announced on May 10, 2022 that we plan to discontinue the Direct-to-Consumer channel within our Mortgage segment. For the three months ended March 31, 2022 and 2021, Direct-to-Consumer comprised 43.4% and 50.2% of the Company's total interest rate lock volume and 50.7% and 52.8% of the Company's sales volume, respectively. As a result of exiting this channel, we expect to incur total pre-tax restructuring charges of approximately $11.0 million to $13.0 million through the remainder of 2022 and to halt operations in this channel prior to the fourth
quarter of 2022. This realignment of our Mortgage segment will allow us to direct resources to our traditional consumer mortgage industry when rates rise.retail channel, which has historically yielded more predictable and consistent results. Additionally, we plan to retain mortgage servicing rights and continue holding residential 1-4 family mortgage loans in our loan portfolio. The exit of this channel is expected to provide regulatory capital relief resulting from MSRs and also produce lower interest rate lock volume and consequently, mortgage banking income going forward.
Income from mortgage servicing of $6.8was $7.4 million and $5.1$6.9 million for three months ended June 30,March 31, 2022 and 2021, respectively. During the three months ended March 31, 2022, mortgage banking income benefited from the change in fair value on MSRs and 2020, respectively, was partially offset by losses on changesrelated derivatives of $0.3 million. This compares to a decline in fair value of MSRs and related hedging activity of $3.1 million and $13.2 million in thefor three months ended June 30,March 31, 2021 and 2020, respectively.
amounting to $5.3 million.The components of mortgage banking income for the three months ended June 30,March 31, 2022 and 2021 and 2020 were as follows:
| | | Three Months Ended June 30, | | Three Months Ended March 31, |
(in thousands) | | 2021 | | 2020 | | |
Mortgage banking income: | | | |
(dollars in thousands) | | (dollars in thousands) | | 2022 | | | 2021 | | |
Mortgage banking income | | Mortgage banking income | | | | | |
Origination and sales of mortgage loans | Origination and sales of mortgage loans | | $ | 49,435 | | | $ | 45,515 | | | Origination and sales of mortgage loans | | $ | 29,397 | | | $ | 57,893 | | |
Net change in fair value of loans held for sale and derivatives | Net change in fair value of loans held for sale and derivatives | | (17,579) | | | 34,778 | | | Net change in fair value of loans held for sale and derivatives | | (7,548) | | | (4,229) | | |
Change in fair value on MSRs | Change in fair value on MSRs | | (3,145) | | | (13,238) | | | Change in fair value on MSRs | | 253 | | | (5,263) | | |
Mortgage servicing income | Mortgage servicing income | | 6,788 | | | 5,113 | | | Mortgage servicing income | | 7,429 | | | 6,931 | | |
Total mortgage banking income | Total mortgage banking income | | $ | 35,499 | | | $ | 72,168 | | | Total mortgage banking income | | $ | 29,531 | | | $ | 55,332 | | |
Interest rate lock commitment volume by line of business: | Interest rate lock commitment volume by line of business: | | | Interest rate lock commitment volume by line of business: | | | |
Consumer direct | | $ | 914,163 | | | $ | 1,480,878 | | | |
Direct-to-Consumer | | Direct-to-Consumer | | $ | 568,092 | | | $ | 949,187 | | |
| Retail | Retail | | 860,370 | | | 758,228 | | | Retail | | 741,015 | | | 939,863 | | |
| Total | Total | | $ | 1,774,533 | | | $ | 2,239,106 | | | Total | | $ | 1,309,107 | | | $ | 1,889,050 | | |
Interest rate lock commitment volume by purpose (%): | Interest rate lock commitment volume by purpose (%): | | | | Interest rate lock commitment volume by purpose (%): | | | |
Purchase | Purchase | | 41.9 | % | | 20.2 | % | | Purchase | | 57.0 | % | | 33.6 | % | |
Refinance | Refinance | | 58.2 | % | | 79.8 | % | | Refinance | | 43.0 | % | | 66.4 | % | |
Mortgage sales | Mortgage sales | | $ | 1,681,509 | | | $ | 1,595,413 | | | Mortgage sales | | $ | 1,284,482 | | | $ | 1,572,070 | | |
Mortgage sale margin | Mortgage sale margin | | 2.94 | % | | 2.85 | % | | Mortgage sale margin | | 2.29 | % | | 3.68 | % | |
Closing volume | Closing volume | | $ | 1,550,950 | | | $ | 1,709,375 | | | Closing volume | | $ | 993,733 | | | $ | 1,757,932 | | |
Outstanding principal balance of mortgage loans serviced | Outstanding principal balance of mortgage loans serviced | | $ | 10,527,708 | | | $ | 7,700,862 | | | Outstanding principal balance of mortgage loans serviced | | $ | 11,150,118 | | | $ | 10,113,716 | | |
|
Income from ATM and interchange fees includes debit card interchange, ATM and other consumer fees. During the three months ended June 30, 2021, these fees increased $1.8$0.7 million to $5.4 million compared to $3.6$5.1 million during the three months ended June 30, 2020.March 31, 2022 as compared to $4.3 million for the three months ended March 31, 2021. This increase is attributable to our growth in deposits and increased volume of transactions, which is partially attributed to our acquisition of Franklin completed in 2020.
Investment services and trust income increased $1.6 million to $3.0 million during the three months ended June 30, 2021 compared to $1.4 million during the three months ended June 30, 2020. This increase is primarily due to our growth and increase in wealth management commissions.
Six months ended June 30, 2021 compared to six months ended June 30, 2020
Noninterest income amounted to $116.0 million for the six months ended June 30, 2021, a decrease of $8.2 million, or 6.6%, as compared to $124.2 million for the six months ended June 30, 2020. Changes in selected components of noninterest income in the above table are discussed below.
Mortgage banking income was $90.8 million and $104.9 million for the six months ended June 30, 2021 and 2020, respectively, representing a 13.4% decrease year-over-year.
During the six months ended June 30, 2021, our mortgage operations had sales of $3,253.6 million which generated a gain on sales margin of 3.30%. This compares to $2,636.9 million and 2.88% for the six months ended June 30, 2020. The increase in gain on sales margin is a result of productive market conditions. The industry benefited greatly from declining interest rates in 2020, causing a sharp increase in interest rate lock commitment volume. It is anticipated that sales will slow in the second half of 2021 as interest rates rise and housing inventory remains low in some of our markets. Mortgage banking income from gains on sale and related fair value changes increased to $85.5 million during the six months ended June 30, 2021 compared to $113.9 million for the six months ended June 30, 2020. Total interest rate lock volume decreased $669.3 million, or 15.4%, during the six months ended June 30, 2021 compared to the previous year. The volume mix of refinances and purchases also shifted during six months ended June 30, 2021 to 62.4% refinance volume compared with 79.2% during the same period in the previous year.
Our mortgage banking business is directly impacted by the interest rate environment, regulatory environment, consumer demand, economic conditions, and investor demand for mortgage securities. Mortgage production, especially refinance activity, declines in rising interest rate environments. Mortgage production volume is expected to decline in the second half of 2021 as interest rates rise, which could materially and adversely impact the profitability of our mortgage business.
Income from mortgage servicing of $13.7 million and $10.1 million for six months ended June 30, 2021 and 2020, respectively, was offset by declines in fair value of MSRs and related hedging activity of $8.4 million and $19.1 million in the six months ended June 30, 2021 and 2020, respectively.
The components of mortgage banking income for the six months ended June 30, 2021 and 2020 were as follows:
| | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, |
(dollars in thousands) | | 2021 | | | 2020 | | | |
Mortgage banking income | | | | | | |
Origination and sales of mortgage loans | | $ | 107,328 | | | $ | 75,905 | | | |
Net change in fair value of loans held for sale and derivatives | | (21,808) | | | 37,983 | | | |
Change in fair value on MSRs | | (8,408) | | | (19,106) | | | |
Mortgage servicing income | | 13,719 | | | 10,131 | | | |
Total mortgage banking income | | $ | 90,831 | | | $ | 104,913 | | | |
Interest rate lock commitment volume by line of business: | | | | | | |
Consumer direct | | $ | 1,863,350 | | | $ | 2,795,503 | | | |
| | | | | | |
Retail | | 1,800,233 | | | 1,537,383 | | | |
| | | | | | |
Total | | $ | 3,663,583 | | | $ | 4,332,886 | | | |
Interest rate lock commitment volume by purpose (%): | | | | | | |
Purchase | | 37.6 | % | | 20.8 | % | | |
Refinance | | 62.4 | % | | 79.2 | % | | |
Mortgage sales | | $ | 3,253,579 | | | $ | 2,636,889 | | | |
Mortgage sale margin | | 3.30 | % | | 2.88 | % | | |
Closing volume | | $ | 3,308,882 | | | $ | 2,807,047 | | | |
Outstanding principal balance of mortgage loans serviced | | $ | 10,527,708 | | | $ | 7,700,862 | | | |
ATM and interchange fees increased $3.0 million to $9.7 million during the six months ended June 30, 2021 as compared to $6.7 million for the six months ended June 30, 2020. This increase is attributable to our growth in deposits and increased volume of transactions, which is partially attributed to our acquisitions completed in 2020.transactions. Though we have not yet experienced a decline, our interchange fee income is expected to decline inbeginning the second half of 2022 as a result of the Durbin amendment, which limits interchange fees banking institutions with asset sizes greater than $10 billion are permitted to charge.
We experienced a net loss from sales or write-downs of other real estate owned during the three months ended March 31, 2022 of $0.5 million compared with a $0.5 million gain during the three months ended March 31, 2021. This change was a result of specific sales and valuation transactions of other real estate during the respective periods.
Noninterest expense
Our noninterest expense includes primarily salaries and employee benefits expense, occupancy expense, legal and professional fees, data processing expense, regulatory fees and deposit insurance assessments, advertising and promotion and other real estate owned expense, among others. We monitor the ratio of noninterest expense to the sum of net interest income plus noninterest income, which is commonly known as the efficiency ratio.
The following table sets forth the components of noninterest expense for the periods indicated:
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | | Three Months Ended March 31, |
(dollars in thousands) | (dollars in thousands) | | 2021 | | | 2020 | | | 2021 | | | 2020 | | (dollars in thousands) | | | 2022 | | | 2021 | | |
Salaries, commissions and employee benefits | Salaries, commissions and employee benefits | | $ | 62,367 | | | $ | 55,258 | | | $ | 126,938 | | | $ | 98,880 | | Salaries, commissions and employee benefits | | | $ | 59,443 | | | $ | 64,571 | | |
Occupancy and equipment expense | Occupancy and equipment expense | | 5,356 | | | 4,096 | | | 11,205 | | | 8,274 | | Occupancy and equipment expense | | | 5,403 | | | 5,849 | | |
Legal and professional fees | Legal and professional fees | | 2,090 | | | 1,952 | | | 4,524 | | | 3,510 | | Legal and professional fees | | | 2,607 | | | 2,434 | | |
Data processing | Data processing | | 2,542 | | | 2,782 | | | 4,861 | | | 5,235 | | Data processing | | | 2,481 | | | 2,319 | | |
Merger costs | | — | | | 1,586 | | | — | | | 4,636 | | |
| Amortization of core deposit and other intangibles | Amortization of core deposit and other intangibles | | 1,394 | | | 1,205 | | | 2,834 | | | 2,408 | | Amortization of core deposit and other intangibles | | | 1,244 | | | 1,440 | | |
| Advertising | Advertising | | 3,559 | | | 2,591 | | | 5,812 | | | 4,980 | | Advertising | | | 4,033 | | | 2,253 | | |
Other expense | Other expense | | 15,652 | | | 11,109 | | | 31,484 | | | 21,215 | | Other expense | | | 14,061 | | | 15,832 | | |
Total noninterest expense | Total noninterest expense | | $ | 92,960 | | | $ | 80,579 | | | $ | 187,658 | | | $ | 149,138 | | Total noninterest expense | | | $ | 89,272 | | | $ | 94,698 | | |
Three months ended June 30, 2021March 31, 2022 compared to three months ended June 30, 2020
March 31, 2021
Noninterest expense increaseddecreased by $12.4$5.4 million during the three months ended June 30, 2021March 31, 2022 to $93.0$89.3 million as compared to $80.6$94.7 million in the three months ended June 30, 2020.March 31, 2021. Changes in selected components of noninterest expense in the above table are discussed below.
Salaries, commissions and employee benefits expense was the largest component of noninterest expenses representing 67.1%66.6% and 68.6%68.2% of total noninterest expense in the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively. During the three months ended June 30, 2021,March 31, 2022, salaries and employee benefits expense increased $7.1decreased $5.1 million, or 12.9%7.9%, to $62.4$59.4 million as compared to $55.3$64.6 million for the three months ended June 30, 2020.March 31, 2021. This increase was mainly driven by an increase of $8.4 million in salaries due to the impact of our headcount increase resulting from our acquisition of Franklin and investment in additional revenue producers in our markets, which includeddecrease includes a $4.0$7.8 million decrease in salaries in the Mortgage segment, reflective of the slowdown in production during the period.
Costs resulting from our equityincentive and commission compensation grants during the three months ended June 30, 2021March 31, 2022, which was largely driven by the decrease in mortgage production volume and 2020 amounted $2.5 million and $2.3 million, respectively. These grants comprise restricted stock units that were granted in conjunction with our 2016 IPO to all full-time associates and extended to new associates each year, in addition to annual performance grants. Additionally, thisprofitability during the period.
Advertising expense includes costsexpenses related to performance-based restricted stock units granted during 2021sponsorships, advertising, marketing, customer relations and 2020 which resulted in $0.3 million of expense during bothbusiness development and public relations. During the three months ended June 30, 2021 and 2020.
There were no merger costs for the three months ended June 30, 2021March 31, 2022, advertising expense increased $1.8 million to $4.0 million compared to $1.6$2.3 million in merger cost for the three months ended June 30, 2020. Merger costs during the three months ended June 30, 2020 include costs associated with the conversionMarch 31, 2021. This increase included a $0.6 million increase in expense related to corporate sponsorships and $1.1 million increase in advertising costs, mainly attributable to increased costs of lead generation in our acquisition of Farmers National that was completed duringMortgage segment driven by the first quarter 2020.rate increase and reduction in demand for residential mortgages experienced across the industry.
Other noninterest expense primarily includes mortgage servicing expenses, regulatory fees and deposit insurance assessments, software license and maintenance fees and various other miscellaneous expenses. Other noninterest expense increased $4.5decreased $1.8 million during the three months ended June 30, 2021March 31, 2022 to $15.7$14.1 million compared to $11.1$15.8 million during the three months ended June 30, 2020. This increase includes $2.1 million increase in software license and maintenance fees, $0.7 million increase in mortgage servicing expenses, $0.6 million in offering costs under our registration rights agreement from the secondary offering completed during the period, and additional overall increase in miscellaneous and other costs associated with our growth, including the impact of our acquisitions.
Six months ended June 30,March 31, 2021, compared to six months ended June 30, 2020
Noninterest expense increased by $38.5 million during the six months ended June 30, 2021 to $187.7 million as compared to $149.1 million in the six months ended June 30, 2020. Changes in selected components of noninterest expense in the above table are discussed below.
Salaries, commissions and employee benefits expense was the largest component of noninterest expenses representing 67.6% and 66.3% of total noninterest expense in the six months ended June 30, 2021 and 2020, respectively. During the six months ended June 30, 2021, salaries and employee benefits expense increased $28.1 million, or 28.4%, to $126.9 million as compared to $98.9 million for the six months ended June 30, 2020. The largest components of the $28.1 million increase was an increase of $5.5 million in commissions and $16.8 million employee salaries. These increases were mainly driven by our increase in headcount as a result of our mergers. Our full-time equivalent employees increased to 1,945 as of June 30, 2021from 1,506 as of June 30, 2020.
Costs resulting from our equity compensation grants during the six months ended June 30, 2021 and 2020 amounted to $5.2 million and $4.2 million, respectively. Additionally, during 2020 we began granting performance-based stock units, which resulted in $0.5 million and $0.4 million in expense during the six months ended June 30, 2021 and 2020, respectively.
Occupancy and equipment expense increased $2.9 million to $11.2 million during the six months ended June 30, 2021 as compared to $8.3 million in the six months ended June 30, 2020. This increase isprimarily related to increased leased property and maintenance costs which increased as a result of our merger activity and additional locations.
Merger costs amounted to $4.6$0.9 million for the six months ended June 30, 2020 related to our acquisition and conversion of Farmers National, which closed February 14, 2020. There was no such merger activity during six months ended June 30, 2021.
Other noninterest expense primarily includes mortgage servicing expenses, regulatory fees and deposit insurance assessments, software license and maintenance fees and various other miscellaneous expenses. Other noninterest expense increased $10.3 million during the six months ended June 30, 2021 to $31.5 million compared to $21.2 million during the six months ended June 30, 2020. The increase reflects a $4.1 million increase in software licenses and maintenance fees, a $1.2 million increasedecrease in regulatory fees and increased other costs associated with our growth, including the impact of our 2020 acquisitions.
Efficiency ratio
The efficiency ratio is one measure of productivity in the banking industry. This ratio is calculated to measure the cost of generating one dollar of revenue. That is, the ratio is designed to reflect the percentage of one dollar which must be expended to generate that dollar of revenue. We calculate this ratio by dividing noninterest expense by the sum of net interest income and noninterest income. For an adjusted efficiency ratio, we exclude certain gains, losses and expenses we do not consider core to our business.
Our efficiency ratio was 68.4%68.9% and 65.8%63.4% for the three and six months ended June 30,March 31, 2022 and 2021, respectively, and 58.9% and 63.3% for the three and six months ended June 30, 2020, respectively. Our adjusted efficiency ratio, on a tax-equivalent basis, was 68.9%68.1% and 65.8%63.0% for the three and six months ended June 30,March 31, 2022 and 2021, respectively, and 57.5% and 60.9% for the three and six months ended June 30, 2020, respectively. See “GAAP reconciliation and management explanation of non-GAAP financial measures” in this Report for a discussion of the adjusted efficiency ratio.
Return on equity and assets
The following table sets forth our ROAA, ROAE, dividend payout ratio and average shareholders’ equity to average assets ratio for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, | | Year ended December 31, |
| | 2021 | | | 2020 | | | 2021 | | | 2020 | | | 2020 | |
Return on average total assets | | 1.46 | % | | 1.30 | % | | 1.66 | % | | 0.70 | % | | 0.75 | % |
Return on average shareholders' equity | | 13.0 | % | | 11.6 | % | | 14.7 | % | | 6.07 | % | | 6.58 | % |
Dividend payout ratio | | 12.3 | % | | 12.9 | % | | 11.0 | % | | 24.7 | % | | 22.8 | % |
Average shareholders’ equity to average assets | | 11.3 | % | | 11.2 | % | | 11.3 | % | | 11.6 | % | | 11.5 | % |
As previously discussed, during the three and six months ended June 30, 2021, we recognized a reversal in our provisions for credit losses of $13.8 million and $27.7 million, respectively, which contributed to an improvement in return on average total assets of 1.46% and 1.66% for the three and six months ended June 30, 2021, respectively. This compares to provisions for credit losses of $25.9 million and $55.5 million for the three and six months ended June 30, 2020 as a result of the onset of COVID-19 and impact on the macroeconomic forecasts included in our CECL model, which resulted in a return on average assets of 1.30% and 0.70%, respectively. Our return on average shareholders’ equity was 13.0% and 14.7% for the three and six months ended June 30, 2021, respectively, as compared to 11.6% and 6.07% for the three and six months ended June 30, 2020, respectively.
Income taxes
IncomeOur income tax expense was $13.4$9.3 million and $7.5$15.6 million for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively, and $29.0 million and $7.5 million for the six months ended June 30, 2021 and 2020, respectively. This represents effective tax rates of 23.7%20.9% and 24.6%22.8% for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively, and 23.2% and 24.2% for the six months ended June 30, 2021 and 2020, respectively. The primary differences from the enacted rates are applicable state income taxes and certain expenses that are not deductible reduced for non-taxable income and tax credits, and additional deductions for equity-based compensation upon vesting of restricted stock units. State taxes, net of federal benefits, increased our effective tax rate by 2.1% and 2.6% for the distributionthree months ended March��31, 2022 and 2021, respectively. We had a net operating loss carryforward generated as a result of RSUs.
Wea previous acquisition amounting to $6.5 million as of both March 31, 2022 and December 31, 2021. The net operating loss carryforward can be used to offset taxable income in future periods and reducing income tax liabilities in those future periods. While net operating losses are subject to Internal Revenue Codecertain annual utilization limits under Section 382, we believe the net operating loss carryforwards will be realized based on the projected annual limitation and the length of the net operating loss carryover period. Our determination of the realization of the net deferred tax asset is based on its assessment of all available positive and negative evidence. The net operating loss carryforward expires on December 31, 2029.
During the three months ended March 31, 2022, we generated a federal net operating loss carryforward of $6.6 million and state net operating loss carryforward of $17.6 million. While the federal loss has no expiration period and the state loss may have varying expiration periods, we expect to generate sufficient taxable income to utilize the loss generated.
The Company is subject to Section 162(m), which limits the deductibility of compensation ofpaid to certain individuals. The restricted stock unit plans that existed prior to coming athe corporation being public company will have payments in 2021vested after the reliance period as defined in the Section 162 regulations. Under the limitations of IRC Section 162(m), we will not be able to realize the deferred tax asset established on certain restricted stock units granted to these covered individuals. Therefore, a valuation allowance was established in the first quarter of 2021 related to our inability to take the benefit of the exercise of the restricted stock units.underlying Treasury Regulations. It is our policy to apply the IRC Section 162(m) limitations to stock-based compensation, including our restricted stock based compensation first; therefore,unit plan, first and then followed by cash compensation. As a result of the 2021 nondeductible IRC Section 162(m) expense was related tovesting of these units and cash compensation and expense onpaid to date, we have disallowed a portion of compensation paid to the exercised restricted stock units that were above the limit as defined in IRC Section 162(m).applicable individuals.
Financial condition
The following discussion of our financial condition compares balances as of June 30, 2021 withMarch 31, 2022 and December 31, 2020.
Total assets
Our total assets were $11.92 billion at June 30, 2021, compared to total assets of $11.21 billion as of December 31, 2020. This increase included increased levels of liquidity as we held cash and cash equivalents of $1.72 billion at June 30, 2021, an increase of $0.40 billion from $1.32 billion as of December 31, 2020. Also included in the increase in total assets from December 31, 2020 was an increase of $232.0 million in available-for-sale debt securities.2021.
Loan portfolio
The following table sets forth the balance and associated percentage of each class of financing receivable in our loan portfolio as of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, | | December 31, | | | | | | | | | | | | |
| | 2022 | | | | | 2021 | | | | | | | |
(dollars in thousands) | | Committed | | Amount Outstanding | | % of total outstanding | | Committed | | Amount Outstanding | | % of total outstanding | | | | | | | | | | | | |
Loan Type: | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial (1)
| | $ | 2,200,524 | | | $ | 1,380,600 | | | 17 | % | | $ | 2,060,028 | | | $ | 1,290,565 | | | 17 | % | | | | | | | | | | | | |
Construction | | 3,068,549 | | | 1,468,811 | | | 19 | % | | 2,886,088 | | | 1,327,659 | | | 17 | % | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | |
1-to-4 family | | 1,347,467 | | | 1,346,349 | | | 17 | % | | 1,272,477 | | | 1,270,467 | | | 17 | % | | | | | | | | | | | | |
Line of credit | | 971,838 | | | 392,740 | | | 5 | % | | 935,571 | | | 383,039 | | | 5 | % | | | | | | | | | | | | |
Multi-family | | 414,243 | | | 400,501 | | | 5 | % | | 339,882 | | | 326,551 | | | 4 | % | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | | | | | |
Owner-Occupied | | 1,027,205 | | | 978,436 | | | 12 | % | | 1,005,534 | | | 951,582 | | | 13 | % | | | | | | | | | | | | |
Non-Owner Occupied | | 1,807,881 | | | 1,706,546 | | | 21 | % | | 1,839,990 | | | 1,730,165 | | | 23 | % | | | | | | | | | | | | |
Consumer and other | | 363,254 | | | 330,993 | | | 4 | % | | 351,153 | | | 324,634 | | | 4 | % | | | | | | | | | | | | |
Total loans | | $ | 11,200,961 | | | $ | 8,004,976 | | | 100 | % | | $ | 10,690,723 | | | $ | 7,604,662 | | | 100 | % | | | | | | | | | | | | |
(1)Includes $2.1 million and $4.0 million of PPP loans outstanding as of March 31, 2022 and December 31, 2021, respectively.
Our loanloans HFI portfolio is our most significant earning asset, comprising 60.4%63.2% and 63.2%60.4% of our total assets as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. Our strategy is to grow our loan portfolio by originating quality commercial and consumer loans that comply with our credit policies and that produce revenues consistent with our financial objectives. Our overall lending approach is primarily focused on providing credit to our customers directly rather than purchasingin the markets we serve, but we are also party to loan syndications and loan participations from other banks (collectively, “participated loans”). At June 30, 2021March 31, 2022 and December 31, 2020,2021, loans held for investment included approximately $194.6$266.3 million and $206.8$263.9 million, respectively, related to purchased participationparticipated loans. All loans, whether or not we act as a participant, are underwritten to the same standards as all other loans we originate. We believe our loan portfolio is well-balanced, which provides us with the opportunity to grow while monitoring our loan concentrations.
Loans by type
The following table sets forth the balance and associated percentage of each class of financing receivable in our loan portfolio as of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of June 30, | | As of December 31, | | | | | | | | | | | | |
| | 2021 | | | 2020 | | | | | | | |
(dollars in thousands) | | Amount | | % of total | | Amount | | % of total | | | | | | | | | | | | |
Loan Type: | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial (1)
| | $ | 1,238,940 | | | 17 | % | | $ | 1,346,122 | | | 19 | % | | | | | | | | | | | | |
Construction | | 1,145,165 | | | 16 | % | | 1,222,220 | | | 17 | % | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | | | | | |
1-to-4 family | | 1,126,623 | | | 16 | % | | 1,089,270 | | | 15 | % | | | | | | | | | | | | |
Line of credit | | 401,343 | | | 6 | % | | 408,211 | | | 6 | % | | | | | | | | | | | | |
Multi-family | | 363,600 | | | 5 | % | | 175,676 | | | 2 | % | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | |
Owner-Occupied | | 923,605 | | | 13 | % | | 924,841 | | | 13 | % | | | | | | | | | | | | |
Non-Owner Occupied | | 1,675,214 | | | 23 | % | | 1,598,979 | | | 23 | % | | | | | | | | | | | | |
Consumer and other | | 324,464 | | | 4 | % | | 317,640 | | | 5 | % | | | | | | | | | | | | |
Total loans | | $ | 7,198,954 | | | 100 | % | | $ | 7,082,959 | | | 100 | % | | | | | | | | | | | | |
(1)Includes $57.4 million and $212.6 million of loans originated as part of the PPP as of June 30, 2021 and December 31, 2020, respectively.
Loan concentrations are considered to exist when there are amounts loaned to a number of borrowers engaged in similar activities that would cause them to be similarly impacted by economic or other conditions. At June 30, 2021Our lending activity is heavily concentrated in the geographic market areas we serve, with highest concentration in Tennessee. This geographic concentration subjects our loan portfolio to the general economic conditions within the state. The risks created by this concentration have been considered by management in the determination of the appropriateness of the allowance for credit losses. As of March 31, 2022 and December 31, 2020,2021, there were no concentrations of loans exceeding 10% of total loans other than the categories of loans disclosed in the table above. We believe our loan portfolio is diversified relative to industry concentrations across the various loan portfolio categories. While most industries have been adversely impacted as a result of COVID–19, certain industries are more sensitive and for that reason present greater risk than other industries. The following presents industry loan categories considered to be “of concern” in relation to our total portfolio as of June 30, 2021 and December 31, 2020.
| | | | | | | | | | | | |
| | Approximate % of total loans |
Industry | Description of components | June 30, 2021 | | December 31, 2020 |
Retail lending | Includes non-owner occupied CRE, automobile, recreational vehicle and boat dealers, gas stations and convenience stores, pharmacies and drug stores, and sporting goods. | 8.0 | % | | 8.7 | % |
Healthcare | Includes assisted living, nursing and continuing care, medical practices, social assistance, mental health and substance abuse centers. | 4.3 | % | | 4.9 | % |
Hotel | Vast majority of hotel exposure is built around long-term successful hotel operators and strong flags located within our banking footprint. | 4.6 | % | | 4.9 | % |
Other leisure | Includes marinas, recreational vehicle parks and campgrounds, fitness and recreational sports centers, sports teams and clubs, historical sites, and theaters. | 1.7 | % | | 1.7 | % |
Transportation | Includes trucking exposure made up of truckload operators, equipment lessors to owner/operators, and local franchisees of major national trucking companies. Also includes air travel (no commercial airlines) and support and to a lesser extent, consumer charter and transportation and warehousing. | 1.7 | % | | 1.6 | % |
Restaurants | Majority made up of full service restaurants with no major concentration by operator or brand. Also includes limited service restaurants and bars. | 2.2 | % | | 2.0 | % |
Banking regulators have established thresholds of less than 100% of tier 1 capital plus allowance for credit losses in construction lending and less than 300% of tier 1 capital plus allowance for credit losses in commercial real estate lending that management monitors as part of the risk management process. The construction concentration ratio is a percentage of the outstanding construction and land development loans to total tier 1 capital plus allowance for credit losses. The commercial real estate concentration ratio is a percentage of the outstanding balance of non-owner occupied commercial real estate, multifamily, and construction and land development loans to tier 1 capital plus allowance for credit losses. Management strives to operate within the thresholds set forth above.
When a company's ratios are in excess of one or both of these guidelines, banking regulators generally require an increased level of monitoring in these lending areas by management.
The table below shows concentration ratios for the Bank and Company as of June 30, 2021March 31, 2022 and December 31, 2020, which both were within the stated thresholds.2021.
| | | | | | | | | | | | | | |
| | As a percentage (%) of tier 1 capital plus allowance for credit losses |
| | FirstBank | | FB Financial Corporation |
June 30, 2021 | | | | |
Construction | | 89.7 | % | | 86.6 | % |
Commercial real estate | | 250.8 | % | | 242.1 | % |
December 31, 2020 | | | | |
Construction | | 93.1 | % | | 96.9 | % |
Commercial real estate | | 228.3 | % | | 237.7 | % |
| | | | | | | | | | | | | | |
| | As a percentage (%) of tier 1 capital plus allowance for credit losses |
| | FirstBank | | FB Financial Corporation |
March 31, 2022 | | | | |
Construction | | 112.4 | % | | 108.9 | % |
Commercial real estate | | 275.6 | % | | 266.9 | % |
December 31, 2021 | | | | |
Construction | | 102.7 | % | | 99.8 | % |
Commercial real estate | | 263.5 | % | | 256.0 | % |
Loan categories
The principal categories of our loans held for investment portfolio are discussed below:
Commercial and industrial loans. We provide a mix of variable and fixed rate commercial and industrial loans. Our commercial and industrial loans are typically made to small and medium-sized manufacturing, wholesale, retail and service businesses for working capital and operating needs and business expansions, including the purchase of capital equipment and loans made to farmers relating to their operations. This category also includes loans secured by manufactured housing receivables. Commercial and industrial loans generally include lines of credit and loans with maturities of five years or less. This category also includes the loans we originated as part of the PPP, established by the Coronavirus Aid, Relief and Economic Security Act. The PPP is administered by the SBA, and loans we originated as part of the PPP may be forgiven by the SBA under a set of defined rules. These federally guaranteed loans were intended to provide up to 24 weeks of payroll and other operating costs as a source of aid to small- and medium-sized businesses. Commercial and industrial loans are generally made with operating cash flows as the primary source of repayment, but may also include collateralization by inventory, accounts receivable, equipment and personal guarantees. We plan to continue to make commercial and industrial loans an area of emphasis in our lending operations in the future. Excluding PPP loans totaling $57.4 million and $212.6 million as of June 30, 2021 and December 31, 2020, respectively, our commercial and industrial loans comprised $1.18 billion, or 17%, and $1.13 billion, or 16%, respectively, of our loans held for investment.
Commercial real estate owner-occupied loans. Our commercial real estate owner-occupied loans include loans to finance commercial real estate owner occupied properties for various purposes including use as offices, warehouses, production facilities, health care facilities, retail centers, restaurants, churches and agricultural based facilities. Commercial real estate owner-occupied loans are typically repaid through the ongoing business operations of the borrower, and hence are dependent on the success of the underlying business for repayment and are more exposed to general economic conditions.
Commercial real estate non-owner occupied loans. Our commercial real estate non-owner occupied loans include loans to finance commercial real estate non-owner occupied investment properties for various purposes including use as offices, warehouses, health care facilities, hotels, mixed-use residential/commercial, manufactured housing communities, retail centers, multifamily properties, assisted living facilities and agricultural based facilities. Commercial real estate non-owner occupied loans are typically repaid with the funds received from the sale of the completed property or rental proceeds from such property, and are therefore more sensitive to adverse conditions in the real estate market, which can also be affected by general economic conditions.
Residential real estate 1-4 family mortgage loans. Our residential real estate 1-4 family mortgage loans are primarily made with respect to and secured by single family homes, including manufactured homes with real estate, which are both owner-occupied and investor owned. We intend to continue to make residential 1-4 family housing loans at a similar pace, so long as housing values in our markets do not deteriorate from current prevailing levels and we are able to make such loans consistent with our current credit and underwriting standards. First lien residential 1-4 family mortgages may be affected by unemployment or underemployment and deteriorating market values of real estate.
Residential line of credit loans. Our residential line of credit loans are primarily revolving, open-end lines of credit secured by 1-4 family residential properties. We intend to continue to make residential line of credit loans if housing values in our markets do not deteriorate from current prevailing levels and we are able to make such loans consistent with our current credit and underwriting standards. Residential line of credit loans may be affected by unemployment or underemployment and deteriorating market values of real estate.
Multi-family residential loans. Our multi-family residential loans are primarily secured by multi-family properties, such as apartments and condominium buildings. These loans may be affected by unemployment or underemployment and deteriorating market values of real estate.
Construction loans. Our construction loans include commercial construction, land acquisition and land development loans and single-family interim construction loans to small- and medium-sized businesses and individuals. These loans are generally secured by the land or the real property being built and are made based on our assessment of the value of the property on an as-completed basis. We expect to continue to make construction loans at a similar pace so long as demand continues and the market for and values of such properties remain stable or continue to improve in our markets. These loans can carry risk of repayment when projects incur cost overruns, have an increase in the price of building materials, encounter zoning and environmental issues, or encounter other factors that may affect the completion of a | | | | | |
Commercial and industrial loans. | We provide a mix of variable and fixed rate commercial and industrial loans. Our commercial and industrial loans are typically made to small and medium-sized manufacturing, wholesale, retail and service businesses for working capital and operating needs and business expansions, including the purchase of capital equipment and loans made to farmers relating to their operations. This category also includes loans secured by manufactured housing receivables. Commercial and industrial loans generally include lines of credit and loans with maturities of five years or less. This category also includes the loans we originated as part of the PPP, established by the Coronavirus Aid, Relief and Economic Security Act amounting to $2.1 million and $4.0 million as of March 31, 2022 and December 31, 2021, respectively. Commercial and industrial loans are generally made with operating cash flows as the primary source of repayment, but may also include collateralization by inventory, accounts receivable, equipment and personal guarantees. We plan to continue to make commercial and industrial loans an area of emphasis in our lending operations in the future. |
|
|
|
|
|
|
|
|
|
|
|
| | | | | |
Construction loans. | Our construction loans include commercial construction, land acquisition and land development loans and single-family interim construction loans to small- and medium-sized businesses and individuals. These loans are generally secured by the land or the real property being built and are made based on our assessment of the value of the property on an as-completed basis. We expect to continue to make construction loans at a similar pace so long as demand continues and the market for and values of such properties remain stable or continue to improve in our markets. These loans can carry risk of repayment when projects incur cost overruns, have an increase in the price of building materials, encounter zoning and environmental issues, or encounter other factors that may affect the completion of a project on time and on budget. Additionally, repayment risk may be negatively impacted when the market experiences a deterioration in the value of real estate. |
|
|
|
|
|
|
|
|
Residential real estate 1-4 family mortgage loans. | Our residential real estate 1-4 family mortgage loans are primarily made with respect to and secured by single family homes, including manufactured homes with real estate, which are both owner-occupied and investor owned. We intend to continue to make residential 1-4 family housing loans at a similar pace, so long as housing values in our markets do not deteriorate from current prevailing levels and we are able to make such loans consistent with our current credit and underwriting standards. First lien residential 1-4 family mortgages may be affected by unemployment or underemployment and deteriorating market values of real estate. |
|
|
|
|
|
|
Residential line of credit loans. | Our residential line of credit loans are primarily revolving, open-end lines of credit secured by 1-4 family residential properties. We intend to continue to make residential line of credit loans if housing values in our markets do not deteriorate from current prevailing levels and we are able to make such loans consistent with our current credit and underwriting standards. Residential line of credit loans may be affected by unemployment or underemployment and deteriorating market values of real estate. |
|
|
|
|
Multi-family residential loans. | Our multi-family residential loans are primarily secured by multi-family properties, such as apartments and condominium buildings. These loans may be affected by unemployment or underemployment and deteriorating market values of real estate. |
|
|
Commercial real estate owner-occupied loans. | Our commercial real estate owner-occupied loans include loans to finance commercial real estate owner occupied properties for various purposes including use as offices, warehouses, production facilities, health care facilities, retail centers, restaurants, churches and agricultural based facilities. Commercial real estate owner-occupied loans are typically repaid through the ongoing business operations of the borrower, and hence are dependent on the success of the underlying business for repayment and are more exposed to general economic conditions. |
|
|
|
|
|
Commercial real estate non-owner occupied loans. | Our commercial real estate non-owner occupied loans include loans to finance commercial real estate non-owner occupied investment properties for various purposes including use as offices, warehouses, health care facilities, hotels, mixed-use residential/commercial, manufactured housing communities, retail centers, multifamily properties, assisted living facilities and agricultural based facilities. Commercial real estate non-owner occupied loans are typically repaid with the funds received from the sale of the completed property or rental proceeds from such property, and are therefore more sensitive to adverse conditions in the real estate market, which can also be affected by general economic conditions |
|
|
|
|
|
|
Consumer and other loans. | Consumer and other loans include consumer loans made to individuals for personal, family and household purposes, including car, boat, manufactured homes (without real estate) and other recreational vehicle loans and personal lines of credit. Consumer loans are generally secured by vehicles, manufactured homes and other household goods. The collateral securing consumer loans may depreciate over time. The company seeks to minimize these risks through its underwriting standards. Other loans also include loans to states and political subdivisions in the U.S. These loans are generally subject to the risk that the borrowing municipality or political subdivision may lose a significant portion of its tax base or that the project for which the loan was made may produce inadequate revenue. None of these categories of loans represents a significant portion of our loan portfolio.
|
|
|
|
|
|
|
|
|
Consumer and other loans
. Consumer and other loans include consumer loans made to individuals for personal, family and household purposes, including car, boat and other recreational vehicle loans and personal lines of credit. Consumer loans are generally secured by vehicles and other household goods. The collateral securing consumer loans may depreciate over time. The company seeks to minimize these risks through its underwriting standards. Other loans also include loans to states and political subdivisions in the U.S. These loans are generally subject to the risk that the borrowing municipality or political subdivision may lose a significant portion of its tax base or that the project for which the loan was made may produce inadequate revenue. None of these categories of loans represents a significant portion of our loan portfolio.
Loan maturity and sensitivities
The following tables presenttable presents the contractual maturities of our loan portfolio as of June 30, 2021 and DecemberMarch 31, 2020.2022. Loans with scheduled maturities are reported in the maturity category in which the payment is due. Demand loans with no stated maturity and overdrafts are reported in the “due in 1 year or less” category. Loans that have adjustable rates are shown as amortizing to final maturity rather than when the interest rates are next subject to change. The tables do not include prepayment assumptions or scheduled repayments.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan type (dollars in thousands) | | Maturing in one year or less | | Maturing in one to five years | | Maturing in five years to fifteen years | | Maturing after fifteen years | | Total |
As of March 31, 2022 | | | | | | | | | | |
Commercial and industrial | | $ | 512,783 | | | $ | 659,739 | | | $ | 207,844 | | | $ | 234 | | | $ | 1,380,600 | |
Commercial real estate: | | | | | | | | | | |
Owner occupied | | 115,782 | | | 479,199 | | | 344,889 | | | 38,566 | | | 978,436 | |
Non-owner occupied | | 144,245 | | | 753,649 | | | 768,835 | | | 39,817 | | | 1,706,546 | |
Residential real estate: | | | | | | | | | | |
1-to-4 family | | 70,190 | | | 370,414 | | | 253,529 | | | 652,216 | | | 1,346,349 | |
Line of credit | | 21,213 | | | 86,526 | | | 284,305 | | | 696 | | | 392,740 | |
Multi-family | | 45,991 | | | 224,652 | | | 115,721 | | | 14,137 | | | 400,501 | |
Construction | | 717,739 | | | 526,811 | | | 203,179 | | | 21,082 | | | 1,468,811 | |
Consumer and other | | 32,054 | | | 78,930 | | | 59,261 | | | 160,748 | | | 330,993 | |
Total ($) | | $ | 1,659,997 | | | $ | 3,179,920 | | | $ | 2,237,563 | | | $ | 927,496 | | | $ | 8,004,976 | |
Total (%) | | 20.7 | % | | 39.7 | % | | 28.0 | % | | 11.6 | % | | 100.0 | % |
For loans due after one year or more, the following table presents the interest rate composition for loans outstanding as of March 31, 2022. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, the Company had $22.0$20.9 million and $22.4$21.5 million, respectively, in fixed-rate loans in which the Company has entered into variable rate swap contracts.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan type (dollars in thousands) | | Maturing in one year or less | | Maturing in one to five years | | Maturing after five years | | Total |
As of June 30, 2021 | | | | | | | | |
Commercial and industrial | | $ | 507,749 | | | $ | 567,998 | | | $ | 163,193 | | | $ | 1,238,940 | |
Commercial real estate: | | | | | | | | |
Owner occupied | | 100,825 | | | 482,077 | | | 340,703 | | | 923,605 | |
Non-owner occupied | | 95,109 | | | 804,332 | | | 775,773 | | | 1,675,214 | |
Residential real estate: | | | | | | | | |
1-to-4 family | | 76,140 | | | 365,486 | | | 684,997 | | | 1,126,623 | |
Line of credit | | 33,996 | | | 77,182 | | | 290,165 | | | 401,343 | |
Multi-family | | 4,879 | | | 234,280 | | | 124,441 | | | 363,600 | |
Construction | | 579,896 | | | 416,833 | | | 148,436 | | | 1,145,165 | |
Consumer and other | | 39,883 | | | 79,647 | | | 204,934 | | | 324,464 | |
Total ($) | | $ | 1,438,477 | | | $ | 3,027,835 | | | $ | 2,732,642 | | | $ | 7,198,954 | |
Total (%) | | 20.0 | % | | 42.0 | % | | 38.0 | % | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan type (dollars in thousands) | | Maturing in one year or less | | Maturing in one to five years | | Maturing after five years | | Total |
As of December 31, 2020 | | | | | | | | |
Commercial and industrial | | $ | 225,384 | | | $ | 955,847 | | | $ | 164,891 | | | $ | 1,346,122 | |
Commercial real estate: | | | | | | | | |
Owner occupied | | 114,993 | | | 453,426 | | | 356,422 | | | 924,841 | |
Non-owner occupied | | 134,846 | | | 770,849 | | | 693,284 | | | 1,598,979 | |
Residential real estate: | | | | | | | | |
1-to-4 family | | 78,600 | | | 361,804 | | | 648,866 | | | 1,089,270 | |
Line of credit | | 27,970 | | | 82,084 | | | 298,157 | | | 408,211 | |
Multi-family | | 6,291 | | | 74,139 | | | 95,246 | | | 175,676 | |
Construction | | 613,153 | | | 384,124 | | | 224,943 | | | 1,222,220 | |
Consumer and other | | 29,051 | | | 77,398 | | | 211,191 | | | 317,640 | |
Total ($) | | $ | 1,230,288 | | | $ | 3,159,671 | | | $ | 2,693,000 | | | $ | 7,082,959 | |
Total (%) | | 17.4 | % | | 44.6 | % | | 38.0 | % | | 100.0 | % |
For loans due after one year or more, the following tables present the sensitivities to changes in interest rates as of June 30, 2021 and December 31, 2020.
| | | | | | | | | | | | | | | | | | | | |
Loan type (dollars in thousands) | | Fixed interest rate | | Floating interest rate | | Total |
As of June 30, 2021 | | | | | | |
Commercial and industrial | | $ | 356,868 | | | $ | 374,323 | | | $ | 731,191 | |
Commercial real estate: | | | | | | |
Owner occupied | | 548,249 | | | 274,531 | | | 822,780 | |
Non-owner occupied | | 664,951 | | | 915,154 | | | 1,580,105 | |
Residential real estate: | | | | | | |
1-to-4 family | | 843,282 | | | 207,201 | | | 1,050,483 | |
Line of credit | | 2,004 | | | 365,343 | | | 367,347 | |
Multi-family | | 115,881 | | | 242,840 | | | 358,721 | |
Construction | | 165,149 | | | 400,120 | | | 565,269 | |
Consumer and other | | 266,727 | | | 17,854 | | | 284,581 | |
Total ($) | | $ | 2,963,111 | | | $ | 2,797,366 | | | $ | 5,760,477 | |
Total (%) | | 51.4 | % | | 48.6 | % | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Loan type (dollars in thousands) | | Fixed interest rate | | Floating interest rate | | Total |
As of December 31, 2020 | | | | | | |
Commercial and industrial | | $ | 577,567 | | | $ | 543,171 | | | $ | 1,120,738 | |
Commercial real estate: | | | | | | |
Owner occupied | | 534,035 | | | 275,813 | | | 809,848 | |
Non-owner occupied | | 609,100 | | | 855,033 | | | 1,464,133 | |
Residential real estate: | | | | | | |
1-to-4 family | | 809,012 | | | 201,658 | | | 1,010,670 | |
Line of credit | | 4,647 | | | 375,594 | | | 380,241 | |
Multi-family | | 86,232 | | | 83,153 | | | 169,385 | |
Construction | | 182,761 | | | 426,306 | | | 609,067 | |
Consumer and other | | 267,263 | | | 21,326 | | | 288,589 | |
Total ($) | | $ | 3,070,617 | | | $ | 2,782,054 | | | $ | 5,852,671 | |
Total (%) | | 52.5 | % | | 47.5 | % | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Loan type (dollars in thousands) | | Fixed interest rate | | Floating interest rate | | Total |
As of March 31, 2022 | | | | | | |
Commercial and industrial | | $ | 420,532 | | | $ | 447,285 | | | $ | 867,817 | |
Commercial real estate: | | | | | | |
Owner occupied | | 628,869 | | | 233,785 | | | 862,654 | |
Non-owner occupied | | 747,925 | | | 814,376 | | | 1,562,301 | |
Residential real estate: | | | | | | |
1-to-4 family | | 1,033,696 | | | 242,463 | | | 1,276,159 | |
Line of credit | | 4,162 | | | 367,365 | | | 371,527 | |
Multi-family | | 163,138 | | | 191,372 | | | 354,510 | |
Construction | | 280,762 | | | 470,310 | | | 751,072 | |
Consumer and other | | 283,009 | | | 15,930 | | | 298,939 | |
Total ($) | | $ | 3,562,093 | | | $ | 2,782,886 | | | $ | 6,344,979 | |
Total (%) | | 56.1 | % | | 43.9 | % | | 100.0 | % |
The following table presents the contractual maturities of our loan portfolio segregated into fixed and floating interest rate loans as of June 30, 2021 and DecemberMarch 31, 2020.2022.
| (dollars in thousands) | (dollars in thousands) | | Fixed interest rate | | Floating interest rate | | Total | (dollars in thousands) | | Fixed interest rate | | Floating interest rate | | Total |
As of June 30, 2021 | | | | | | | |
As of March 31, 2022 | | As of March 31, 2022 | | | | | | |
One year or less | One year or less | | $ | 590,905 | | $ | 847,572 | | $ | 1,438,477 | One year or less | | $ | 532,151 | | $ | 1,127,846 | | $ | 1,659,997 |
One to five years | One to five years | | 1,713,193 | | 1,314,642 | | 3,027,835 | One to five years | | 1,822,821 | | 1,357,099 | | 3,179,920 |
More than five years | | 1,249,918 | | 1,482,724 | | 2,732,642 | |
Five to fifteen years | | Five to fifteen years | | 1,028,973 | | 1,208,590 | | 2,237,563 |
Over fifteen years | | Over fifteen years | | 710,299 | | 217,197 | | 927,496 |
Total ($) | Total ($) | | $ | 3,554,016 | | $ | 3,644,938 | | $ | 7,198,954 | Total ($) | | $ | 4,094,244 | | $ | 3,910,732 | | $ | 8,004,976 |
Total (%) | Total (%) | | 49.4 | % | | 50.6 | % | | 100.0 | % | Total (%) | | 51.1 | % | | 48.9 | % | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | | Fixed interest rate | | Floating interest rate | | Total |
As of December 31, 2020 | | | | | | |
One year or less | | $ | 321,315 | | $ | 908,973 | | $ | 1,230,288 |
One to five years | | 1,906,319 | | 1,253,352 | | 3,159,671 |
More than five years | | 1,164,298 | | 1,528,702 | | 2,693,000 |
Total ($) | | $ | 3,391,932 | | $ | 3,691,027 | | $ | 7,082,959 |
Total (%) | | 47.9 | % | | 52.1 | % | | 100.0 | % |
Of the loans shown above with floating interest rates as of March 31, 2022, many have interest rate floors as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 after five years | Weighted average level of support (bps) | Total | Weighted average level of support (bps) |
As of June 30, 2021 | | | | | | | | | |
Loans with current rates above floors: | | | | | | | | | |
| | | | | | | | | |
1-25 bps | | $ | 57,399 | | 22.48 | | $ | 232,419 | | 13.94 | | $ | 191,048 | | 14.30 | | $ | 480,866 | | 15.10 | |
26-50 bps | | 10,965 | | 50.00 | | 3,096 | | 49.26 | | 16,897 | | 47.95 | | 30,958 | | 48.81 | |
51-75 bps | | 805 | | 47.99 | | 4,299 | | 74.41 | | 14,161 | | 73.08 | | 19,265 | | 73.46 | |
76-100 bps | | 1,202 | | 100.00 | | 819 | | 95.14 | | 4,760 | | 95.43 | | 6,781 | | 96.21 | |
101-125 bps | | 431 | | 120.82 | | 142 | | 125.00 | | 1,867 | | 122.01 | | 2,440 | | 121.98 | |
126-150 bps | | 48 | | 150.00 | | 11,174 | | 135.73 | | 3,187 | | 147.35 | | 14,409 | | 138.35 | |
151-200 bps | | 223 | | 177.24 | | 1,653 | | 178.53 | | 5,515 | | 177.56 | | 7,391 | | 177.77 | |
201-250 bps | | — | | — | | 268 | | 247.40 | | 924 | | 239.72 | | 1,192 | | 241.45 | |
251 bps and above | | 813 | | 321.36 | | 696 | | 282.23 | | 2,753 | | 300.93 | | 4,262 | | 301.77 | |
Total loans with current rates above floors | | $ | 71,886 | | 33.09 | | $ | 254,566 | | 23.11 | | $ | 241,112 | | 32.18 | | $ | 567,564 | | 28.22 | |
Loans with current rates below floors: | | | | | | | | | |
1-25 bps | | $ | 78,804 | | 22.30 | | $ | 121,389 | | 19.65 | | $ | 75,951 | | 16.45 | | $ | 276,144 | | 19.53 | |
26-50 bps | | 61,034 | | 48.37 | | 86,743 | | 44.16 | | 107,435 | | 47.62 | | 255,212 | | 46.63 | |
51-75 bps | | 99,323 | | 73.82 | | 88,026 | | 69.38 | | 128,092 | | 68.15 | | 315,441 | | 70.28 | |
76-100 bps | | 65,676 | | 96.03 | | 121,595 | | 88.87 | | 96,707 | | 93.00 | | 283,978 | | 91.93 | |
101-125 bps | | 32,334 | | 124.03 | | 50,163 | | 120.59 | | 74,484 | | 118.01 | | 156,981 | | 120.07 | |
126-150 bps | | 22,963 | | 142.85 | | 43,805 | | 139.30 | | 83,427 | | 139.85 | | 150,195 | | 140.15 | |
151-200 bps | | 38,580 | | 182.10 | | 64,207 | | 179.83 | | 92,951 | | 178.50 | | 195,738 | | 179.65 | |
201-250 bps | | 23,197 | | 233.12 | | 20,097 | | 223.34 | | 48,562 | | 223.75 | | 91,856 | | 226.03 | |
251 bps and above | | 18,709 | | 362.36 | | 35,703 | | 287.92 | | 47,842 | | 308.50 | | 102,254 | | 311.16 | |
Total loans with current rates below floors | | $ | 440,620 | | 101.79 | | $ | 631,728 | | 97.50 | | $ | 755,451 | | 114.85 | | $ | 1,827,799 | | 105.71 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | $ | 246,301 | | 24.52 | | $ | 207,827 | | 23.51 | | $ | 110,633 | | 22.63 | | $ | 76,575 | | 18.44 | | $ | 641,336 | | 23.14 | |
26-50 bps | | 94,395 | | 48.73 | | 243,451 | | 45.42 | | 136,532 | | 42.11 | | 1,087 | | 45.72 | | 475,465 | | 45.13 | |
51-75 bps | | 7,808 | | 75.00 | | 11,258 | | 67.98 | | 37,400 | | 67.60 | | 4,771 | | 73.18 | | 61,237 | | 69.05 | |
76-100 bps | | 1,050 | | 94.50 | | 4,727 | | 97.60 | | 27,350 | | 93.77 | | 9,456 | | 82.42 | | 42,583 | | 91.69 | |
101-125 bps | | 1,748 | | 124.97 | | 6,889 | | 117.94 | | 11,910 | | 113.81 | | 1,346 | | 106.42 | | 21,893 | | 115.54 | |
126-150 bps | | 378 | | 146.56 | | 6,387 | | 140.31 | | 43,256 | | 134.44 | | 9,692 | | 139.53 | | 59,713 | | 135.97 | |
151-200 bps | | 16,770 | | 181.71 | | 4,336 | | 186.11 | | 45,055 | | 170.58 | | 4,015 | | 169.85 | | 70,176 | | 174.16 | |
201-250 bps | | 66 | | 221.49 | | 3,462 | | 224.99 | | 5,319 | | 223.96 | | 35,703 | | 212.81 | | 44,550 | | 215.10 | |
251 bps and above | | 785 | | 396.99 | | 1,513 | | 299.47 | | 13,423 | | 283.01 | | 1,128 | | 304.01 | | 16,849 | | 291.21 | |
Total loans with current rates above floors | | $ | 369,301 | | 40.54 | | $ | 489,850 | | 42.70 | | $ | 430,878 | | 77.03 | | $ | 143,773 | | 88.39 | | $ | 1,433,802 | | 57.04 | |
Loans at interest rate floors providing support: | | | | | | | | | | | |
1-25 bps | | $ | 97,440 | | 22.67 | | $ | 169,493 | | 20.66 | | $ | 114,868 | | 23.88 | | $ | 6,077 | | 18.10 | | $ | 387,878 | | 22.08 | |
26-50 bps | | 174,151 | | 45.67 | | 89,141 | | 46.80 | | 105,786 | | 43.23 | | 6,969 | | 44.79 | | 376,047 | | 45.24 | |
51-75 bps | | 50,949 | | 73.19 | | 64,830 | | 59.80 | | 46,482 | | 66.23 | | 5,572 | | 67.61 | | 167,833 | | 65.91 | |
76-100 bps | | 49,250 | | 99.89 | | 14,376 | | 95.34 | | 38,802 | | 95.98 | | 604 | | 99.90 | | 103,032 | | 97.78 | |
101-125 bps | | 21,683 | | 113.14 | | 16,535 | | 123.66 | | 38,217 | | 116.02 | | 3,969 | | 125.00 | | 80,404 | | 117.26 | |
126-150 bps | | 9,393 | | 150.00 | | 22,571 | | 135.35 | | 22,834 | | 140.44 | | 5,051 | | 150.00 | | 59,849 | | 140.83 | |
151-200 bps | | 9,552 | | 189.06 | | 36,084 | | 180.65 | | 6,629 | | 192.16 | | 7,671 | | 193.22 | | 59,936 | | 184.87 | |
201-250 bps | | 1,088 | | 234.27 | | 29,573 | | 241.75 | | 11,427 | | 229.05 | | 107 | | 250.00 | | 42,195 | | 238.14 | |
251 bps and above | | 4 | | 365.00 | | 32,612 | | 291.67 | | 36,588 | | 279.43 | | — | | — | | 69,204 | | 285.20 | |
Total loans at interest rate floors providing support | | $ | 413,510 | | 59.82 | | $ | 475,215 | | 86.70 | | $ | 421,633 | | 85.09 | | $ | 36,020 | | 100.55 | | $ | 1,346,378 | | 78.31 | |
Asset quality
In order to operate with a sound risk profile, we focus on originating loans that we believe to be of high quality. We have established loan approval policies and procedures to assist us in maintaining the overall quality of our loan portfolio. When delinquencies in our loans exist, we rigorously monitor the levels of such delinquencies for any negative or adverse trends. From time to time, we may modify loans to extend the term or make other concessions, including extensions or interest rate modifications, to help a borrower with a deteriorating financial condition stay current on their loan and to avoid foreclosure. Furthermore, we are committed to collecting on all of our loans, which can result in us carrying higher nonperforming assets. We believe this practice leads to higher recoveries in the long-term.
Nonperforming assets
Our nonperforming assets consist of nonperforming loans, other real estate owned and other miscellaneous non-earning assets. As of March 31, 2022 and December 31, 2021, we had $56.0 million and $63.0 million, respectively, in nonperforming assets. Nonperforming loans are those on which the accrual of interest has stopped, as well as loans that
are contractually 90 days past due on which interest continues to accrue. Generally, the accrual of interest is discontinued when the full collection of principal or interest is in doubt or when the payment of principal or interest has been contractually 90 days past due, unless the obligation is both well secured and in the process of collection. In our loan review process, we seek to identify and proactively address nonperforming loans. Accrued interest receivable written off as an adjustment to interest income amounted to $0.1$0.2 million and $0.2$0.5 million for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively, and $0.6 million and $0.3 million for the six months ended June 30, 2021 and 2020, respectively. Additionally, we had net interest recoveries on nonperforming assets previously charged off of $0.5$0.4 million and $0.2$0.7 million for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively, and $1.2 million and $0.4 million for the six months ended June 30, 2021 and 2020, respectively.
As of June 30, 2021 and December 31, 2020, we had $78.2 million and $84.2 million, respectively, in nonperforming assets. In addition to loans held for investment, nonperforming assets included commercial loans held for sale that were past due 90 days or more or not accruing interest. These nonperforming commercial loans held for sale represent a pool of previously acquired shared national credits and institutional healthcare loans that were acquired during 2020 in our acquisition of Franklin and amounted to $5.8$5.1 million and $6.5$5.2 million as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, other real estate owned included $5.5$3.0 million and $5.7$3.3 million, respectively, of excess land and facilities held for sale resulting from our prior acquisitions. Other nonperforming assets also included other repossessed non-real estate amounting to $0.8$0.5 million and $1.2$0.7 million as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively.
Government National Mortgage AssociationGNMA optional repurchase programs allow financial institutions to buy back individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution provides servicing and was the original transferor. At the servicer’s option and without GNMA’s prior authorization, the servicer may repurchase such a delinquent loan for an amount equal to 100 percent of the remaining principal balance of the loan. Under FASB ASC Topic 860, “Transfers and Servicing,” this buy-back option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have regained effective control over these loans under the unconditional buy-back option, the loans can no longer be reported as sold and must be brought back onto the balance sheet, regardless of whether the Company intends to exercise the buy-back option if the buyback option provides the transferor a more-than-trivial benefit. At June 30, 2021March 31, 2022 and December 31, 2020,2021, there were $120.9$70.7 million and $151.2$94.6 million of delinquent GNMA loans that had previously been sold; however, we determined there not to be a more-than-trivial benefit of rebooking based on an analysis of interest rates and an assessment of potential reputational risk associated with these loans. As such, these were not recorded on our balance sheets as of June 30, 2021March 31, 2022 or December 31, 2020.
2021.
The following table provides details of our nonperforming assets, the ratio of such loans and other nonperforming assets to total assets, and certain other related information as of the dates presented:
| | | As of June 30, | | As of December 31, | | | March 31, | | December 31, | |
(dollars in thousands) | (dollars in thousands) | | 2021 | | | 2020 | | | 2020 | | | (dollars in thousands) | | 2022 | | 2021 | | 2021 | | |
Loan Type | Loan Type | | | | | | | | Loan Type | | | | | | |
Commercial and industrial | Commercial and industrial | | $ | 15,642 | | | $ | 2,419 | | | $ | 16,335 | | | Commercial and industrial | | $ | 3,940 | | $ | 14,247 | | | $ | 1,583 | | |
Construction | Construction | | 5,790 | | | 1,947 | | | 4,626 | | | Construction | | 679 | | 5,584 | | | 4,340 | | |
Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 13,096 | | | 10,104 | | | 16,393 | | | 1-to-4 family mortgage | | 15,023 | | 15,184 | | | 13,956 | | |
Residential line of credit | Residential line of credit | | 1,237 | | | 981 | | | 1,996 | | | Residential line of credit | | 1,577 | | 2,867 | | | 1,736 | | |
Multi-family mortgage | Multi-family mortgage | | 53 | | | — | | | 57 | | | Multi-family mortgage | | 48 | | 55 | | | 49 | | |
Commercial real estate: | Commercial real estate: | | | Commercial real estate: | | |
Owner occupied | Owner occupied | | 8,074 | | | 2,644 | | | 7,948 | | | Owner occupied | | 6,989 | | 12,872 | | | 6,710 | | |
Non-owner occupied | Non-owner occupied | | 12,016 | | | 13,339 | | | 12,471 | | | Non-owner occupied | | 7,185 | | 12,064 | | | 14,084 | | |
Consumer and other | Consumer and other | | 3,619 | | | 3,391 | | | 4,630 | | | Consumer and other | | 5,258 | | 3,363 | | | 4,845 | | |
Total nonperforming loans held for investment | Total nonperforming loans held for investment | | 59,527 | | | 34,825 | | | 64,456 | | | Total nonperforming loans held for investment | | $ | 40,699 | | $ | 66,236 | | | $ | 47,303 | | |
Loans held for sale | Loans held for sale | | 5,844 | | | — | | | 6,489 | | | Loans held for sale | | 5,087 | | 12,779 | | | 5,217 | | |
Other real estate owned | Other real estate owned | | 11,986 | | | 15,091 | | | 12,111 | | | Other real estate owned | | 9,721 | | 11,177 | | | 9,777 | | |
Other | Other | | 816 | | | 1,306 | | | 1,170 | | | Other | | 453 | | 1,230 | | | 686 | | |
Total nonperforming assets | Total nonperforming assets | | $ | 78,173 | | | $ | 51,222 | | | $ | 84,226 | | | Total nonperforming assets | | $ | 55,960 | | $ | 91,422 | | | $ | 62,983 | | |
Total nonperforming loans held for investment as a percentage of total loans held for investment | | 0.83 | % | | 0.72 | % | | 0.91 | % | | |
Total nonperforming loans held for investment as a percentage of total loans HFI | | Total nonperforming loans held for investment as a percentage of total loans HFI | | 0.51 | % | 0.94 | % | | 0.62 | % | |
Total nonperforming assets as a percentage of total assets | Total nonperforming assets as a percentage of total assets | | 0.66 | % | | 0.71 | % | | 0.75 | % | | Total nonperforming assets as a percentage of total assets | | 0.44 | % | 0.77 | % | | 0.50 | % | |
Total nonaccrual loans HFI as a percentage of loans HFI | | Total nonaccrual loans HFI as a percentage of loans HFI | | 0.35 | % | 0.79 | % | | 0.47 | % | |
Total accruing loans over 90 days delinquent as a percentage of total assets | Total accruing loans over 90 days delinquent as a percentage of total assets | | 0.08 | % | | 0.09 | % | | 0.12 | % | | Total accruing loans over 90 days delinquent as a percentage of total assets | | 0.10 | % | 0.09 | % | | 0.09 | % | |
Loans restructured as troubled debt restructurings | Loans restructured as troubled debt restructurings | | $ | 42,678 | | | $ | 13,277 | | | $ | 15,988 | | | Loans restructured as troubled debt restructurings | | $ | 20,601 | | $ | 26,095 | | | $ | 32,435 | | |
Troubled debt restructurings as a percentage of total loans held for investment | Troubled debt restructurings as a percentage of total loans held for investment | | 0.59 | % | | 0.28 | % | | 0.23 | % | | Troubled debt restructurings as a percentage of total loans held for investment | | 0.26 | % | 0.37 | % | | 0.43 | % | |
We have evaluated our nonperforming loans held for investment and believe all nonperforming loans have been adequately reserved for in the allowance for credit losses as of June 30,March 31, 2022 and December 31, 2021. Management also continually monitors past due loans for potential credit quality deterioration. Loans not considered nonperforming include loans 30-89 days past due amounting to $10.7$23.9 million at June 30, 2021March 31, 2022 as compared to $27.0$26.5 million at December 31, 2020.
Other real estate owned consists of properties acquired through foreclosure or acceptance of a deed in lieu of foreclosure in addition to excess facilities held for sale resulting from the consolidation of our facilities resulting from our mergers. These properties are carried at the lower of cost or fair value based on appraised value less estimated selling costs. Losses arising at the time of foreclosure of properties are charged against the allowance for credit losses. Reductions in the carrying value subsequent to foreclosure are charged to earnings and are included in “(Loss) gain on sales or write-downs of other real estate owned” in the accompanying consolidated statements of income. During the three and six months ended June 30, 2021, other real estate owned included write-downs and partial liquidations of $0.3 million and $0.6 million, respectively, which combined with gains on sales of other real estate, resulted in a net loss of $23 thousand and net gain of $0.5 million, respectively. During the three and six months ended June 30, 2020, other real estate owned included write-downs and partial liquidations of $0.1 million and $0.2 million, respectively, which combined with net gains on sales of other real estate owned, resulted in net gains $0.1 million and $0.1 million, respectively.
Loan Modifications due to COVID-19
On March 22, 2020, a statement was issued by our banking regulators and titled the “Interagency Statement on Loan
Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus” (the “Interagency Statement”) that encourages financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations due to the effects of COVID-19. Additionally, Section 4013 of the CARES Act further stipulated that a qualified loan modification was exempt by law from classification as a troubled debt restructuring, from the period beginning March 1, 2020 until the earlier of December 31, 2020, or the date that is 60 days after the date on which the national emergency concerning the COVID-19 pandemic is terminated. Section 541 of the CAA extended this relief to the earlier of January 1, 2022 or 60 days after the national emergency termination date. The Interagency Statement was subsequently revised in April 2020 to clarify the interaction of the original guidance with Section 4013 of the CARES Act, as well as setting forth the banking regulators’ views on consumer protection considerations.
We have numerous customers that have experienced financial distress as a direct result of COVID-19, and in response we offered financial relief in the form of a payment deferral program to assist our customers through these unprecedented times. The majority of these modifications were consistent with the "Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus" and the CARES Act and did not qualify as TDRs. As of June 30, 2021 and December 31, 2020, the total amortized cost of loans deferred as part of this program that were no longer in deferral status amounted to $1.36 billion and $1.40 billion, respectively. As of June 30, 2021 and December 31, 2020, recorded balances in total loans remaining in deferral status under this program amounted to $73.9 million and $202.5 million, respectively. Additionally, we service mortgages on behalf of Fannie Mae, Freddie Mac and Ginnie Mae, and as of June 30, 2021 and December 31, 2020, approximately 2% and 6%, respectively, of customers serviced on behalf of the aforementioned companies were receiving forbearance assistance. The payment deferrals program differs from forbearance, in that all deferred payments are not normally due at the end of the deferral period. Instead, the payment due date is advanced to a future time period. Generally, interest continues to accrue on loans during the deferral period, unless the loan is on nonaccrual. The majority of our loans in deferral status are considered performing loans, and we anticipate collecting on these balances. We remain proactive in monitoring our loans in deferral status by reaching out to our borrowers with payment deferrals to determine their financial capacity and whether additional payment deferrals or other loan modifications are necessary.
Classified loans
We categorize loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. We analyze loans that share similar risk characteristics collectively and loans that do not share similar risk characteristics are evaluated individually. Loans rated Pass include those that are adequately collateralized performing loans which management believes do not have conditions that have occurred or may occur that would result in the loan being downgraded into an inferior category. The Pass category also includes loans rated as Watch, which include those that management believes have conditions that have occurred, or may occur, which could result in the loan being downgraded to an inferior category. A Special Mention loan has potential or exhibited weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date.Classified loans include those considered substandard and doubtful. See Note 4, “Loans and allowance for credit losses” in the notes to our consolidated financial statements for a further description of these risk categories.
The following tables set forth information related to the credit quality of our loan portfolio as of the dates presented.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan type (dollars in thousands) | | Pass | | Special Mention | | Classified | | | | Total |
As of June 30, 2021 | | | | | | | | | | |
Commercial and industrial | | $ | 1,178,805 | | | $ | 20,254 | | | $ | 39,881 | | | | | $ | 1,238,940 | |
Construction | | 1,133,782 | | | 2,103 | | | 9,280 | | | | | 1,145,165 | |
Residential real estate: | | | | | | | | | | |
1-to-4 family mortgage | | 1,100,074 | | | 6,076 | | | 20,473 | | | | | 1,126,623 | |
Residential line of credit | | 396,297 | | | 344 | | | 4,702 | | | | | 401,343 | |
Multi-family mortgage | | 363,547 | | | — | | | 53 | | | | | 363,600 | |
Commercial real estate: | | | | | | | | | | |
Owner occupied | | 885,300 | | | 12,485 | | | 25,820 | | | | | 923,605 | |
Non-owner occupied | | 1,618,642 | | | 11,778 | | | 44,794 | | | | | 1,675,214 | |
Consumer and other | | 318,197 | | | 612 | | | 5,655 | | | | | 324,464 | |
Total loans | | $ | 6,994,644 | | | $ | 53,652 | | | $ | 150,658 | | | | | $ | 7,198,954 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan type (dollars in thousands) | | Pass | | Special Mention | | Classified | | | | Total |
As of December 31, 2020 | | | | | | | | | | |
Commercial and industrial | | $ | 1,276,394 | | | $ | 30,382 | | | $ | 39,346 | | | | | $ | 1,346,122 | |
Construction | | 1,207,391 | | | 6,114 | | | 8,715 | | | | | 1,222,220 | |
Residential real estate: | | | | | | | | | | |
1-to-4 family mortgage | | 1,055,293 | | | 9,800 | | | 24,177 | | | | | 1,089,270 | |
Residential line of credit | | 400,206 | | | 2,653 | | | 5,352 | | | | | 408,211 | |
Multi-family mortgage | | 175,619 | | | — | | | 57 | | | | | 175,676 | |
Commercial real estate: | | | | | | | | | | |
Owner occupied | | 866,738 | | | 31,544 | | | 26,559 | | | | | 924,841 | |
Non-owner occupied | | 1,561,360 | | | 16,824 | | | 20,795 | | | | | 1,598,979 | |
Consumer and other | | 305,383 | | | 5,035 | | | 7,222 | | | | | 317,640 | |
Total loans | | $ | 6,848,384 | | | $ | 102,352 | | | $ | 132,223 | | | | | $ | 7,082,959 | |
2021.
Allowance for credit losses
The Company calculates its expected credit loss using a lifetime loss rate methodology. The Company utilizes probability-weighted forecasts, which consider multiple macroeconomic variables from a third-party vendor that are applicable to the type of loan. Each of the Company's loss rate models incorporate forward-looking macroeconomic projections throughout the reasonable and supportable forecast period and the subsequent historical reversion at the macroeconomic variable input level. In order to estimate the life of a loan, the contractual term of the loan is adjusted for estimated prepayments based on market information and the Company’s prepayment history.
The allowance for credit losses represents the portion of the loan's amortized cost basis that we do not expect to collect due to credit losses over the loan's life, considering past events, current conditions, and reasonable and supportable forecasts of future economic conditions considering macroeconomic forecasts. Loan losses are charged against the allowance when we believe the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for credit losses is based on the loan's amortized cost basis, excluding accrued interest receivable, as we promptly charge off accrued interest receivable determined to be uncollectible. We determine the appropriateness of the allowance through periodic evaluation of the loan portfolio, lending-related commitments and other relevant factors, including macroeconomic forecasts and historical loss rates. In future quarters, we may update information and forecasts that may cause significant changes in the estimate in those future quarters.
The allowance See "Critical Accounting Estimates- Allowance for credit losses was $144.7 millionlosses" within management's discussion and $170.4 million and represented 2.01% and 2.41% of loans heldanalysis in our Form 10-K for investment as of June 30, 2021 and December 31, 2020, respectively. Excluding PPP loans with a recorded investment totaling $57.4 million and $212.6 million,additional information regarding our ACL as a percentage of total loans held for investment would have been 2 and 7 basis points higher as of June 30, 2021 and December 31, 2020, respectively. PPP loans are federally guaranteed as part of the CARES Act, provided PPP loan recipients receive loan forgiveness under the SBA regulations. As such, there is minimal credit risk associated with these loans.
In addition, we evaluated changes in reasonable and supportable forecasts of macroeconomic variables during the three and six months ended June 30, 2021, primarily due to the impact of the COVID-19 pandemic, which resulted in projected decrease in lifetime losses and overall decrease in the ACL. Specifically, we performed additional qualitative evaluations for certain categories within our loan portfolio, in line with our established qualitative framework, weighting the impact of the current economic outlook, status of federal government stimulus programs, and other considerations, in order to identify specific industries or borrowers seeing credit improvement or deterioration specific to the COVID-19 pandemic.methodology.
We also maintain an allowance for credit losses on unfunded commitments, which decreased to $13.2 million as of June 30, 2021 from $16.4 million as of December 31, 2020, also as a result of the improving macroeconomic forecasts incorporated into our CECL loss rate model.
The following table presents the allocation of the allowance for credit losses by loan category as well as the ratio of loans by loan category compared to the total loan portfolio as of the dates indicated:
| | | As of June 30, | | As of December 31, | | |
| | 2021 | | | 2020 | | | March 31, 2022 | | December 31, 2021 |
(dollars in thousands) | (dollars in thousands) | | Amount | | % of Loans | | Amount | | % of Loans | | (dollars in thousands) | | Amount | | % of Loans | | ACL as a % of loans HFI category | | Amount | | % of Loans | | ACL as a % of loans HFI category |
| Loan Type: | Loan Type: | | | | | Loan Type: | | | |
Commercial and industrial | Commercial and industrial | | $ | 13,791 | | | 17 | % | | $ | 14,748 | | | 19 | % | | Commercial and industrial | | $ | 12,699 | | | 17 | % | | 0.92 | % | | $ | 15,751 | | | 17 | % | | 1.22 | % |
Construction | Construction | | 32,838 | | | 16 | % | | 58,477 | | | 17 | % | | Construction | | 31,782 | | | 19 | % | | 2.16 | % | | 28,576 | | | 17 | % | | 2.15 | % |
Residential real estate: | Residential real estate: | | | Residential real estate: | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 19,672 | | | 16 | % | | 19,220 | | | 15 | % | | 1-to-4 family mortgage | | 21,024 | | | 17 | % | | 1.56 | % | | 19,104 | | | 17 | % | | 1.50 | % |
Residential line of credit | Residential line of credit | | 6,716 | | | 6 | % | | 10,534 | | | 6 | % | | Residential line of credit | | 6,545 | | | 5 | % | | 1.67 | % | | 5,903 | | | 5 | % | | 1.54 | % |
Multi-family mortgage | Multi-family mortgage | | 13,475 | | | 5 | % | | 7,174 | | | 2 | % | | Multi-family mortgage | | 6,398 | | | 5 | % | | 1.60 | % | | 6,976 | | | 4 | % | | 2.14 | % |
Commercial real estate: | Commercial real estate: | | | Commercial real estate: | |
Owner occupied | Owner occupied | | 4,707 | | | 13 | % | | 4,849 | | | 13 | % | | Owner occupied | | 8,416 | | | 12 | % | | 0.86 | % | | 12,593 | | | 13 | % | | 1.32 | % |
Non-owner occupied | Non-owner occupied | | 42,856 | | | 23 | % | | 44,147 | | | 23 | % | | Non-owner occupied | | 21,290 | | | 21 | % | | 1.25 | % | | 25,768 | | | 23 | % | | 1.49 | % |
Consumer and other | Consumer and other | | 10,608 | | | 4 | % | | 11,240 | | | 5 | % | | Consumer and other | | 11,895 | | | 4 | % | | 3.59 | % | | 10,888 | | | 4 | % | | 3.35 | % |
Total allowance | Total allowance | | $ | 144,663 | | | 100 | % | | $ | 170,389 | | | 100 | % | | Total allowance | | $ | 120,049 | | | 100 | % | | 1.50 | % | | $ | 125,559 | | | 100 | % | | 1.65 | % |
The following table summarizes activity in our allowance for credit losses during the periods indicated:
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | Year Ended December 31, | | | | Three Months Ended March 31, | | Year Ended December 31, | |
(dollars in thousands) | (dollars in thousands) | | 2021 | | | 2020 | | | 2021 | | | 2020 | | | 2020 | | | (dollars in thousands) | | 2022 | | | 2021 | | | 2021 | | |
Allowance for credit losses at beginning of period | Allowance for credit losses at beginning of period | | $ | 157,954 | | | $ | 89,141 | | | $ | 170,389 | | | $ | 31,139 | | | $ | 31,139 | | | Allowance for credit losses at beginning of period | | $ | 125,559 | | | $ | 170,389 | | | $ | 170,389 | | |
Impact of adopting ASC 326 on non-purchased credit deteriorated loans | | — | | | — | | | — | | | 30,888 | | | 30,888 | | | |
Impact of adopting ASC 326 on purchased credit deteriorated loans | | — | | | — | | | — | | | 558 | | | 558 | | | |
| Charge-offs: | Charge-offs: | | | Charge-offs: | | |
Commercial and industrial | Commercial and industrial | | (360) | | (147) | | (637) | | | (1,381) | | | (11,735) | | | Commercial and industrial | | (4) | | | (277) | | | (4,036) | | |
Construction | Construction | | — | | (18) | | (29) | | | (18) | | | (18) | | | Construction | | — | | | (29) | | | (30) | | |
Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | (16) | | | (123) | | (149) | | | (365) | | | (403) | | | 1-to-4 family mortgage | | — | | | (133) | | | (154) | | |
Residential line of credit | Residential line of credit | | (3) | | | (21) | | (18) | | | (21) | | | (22) | | | Residential line of credit | | — | | | (15) | | | (18) | | |
Multi-family mortgage | Multi-family mortgage | | — | | — | | — | | | — | | | — | | | Multi-family mortgage | | — | | | — | | | (1) | | |
Commercial real estate: | Commercial real estate: | | | Commercial real estate: | | |
Owner occupied | | — | | — | | — | | | (209) | | | (304) | | | |
| Non-owner occupied | Non-owner occupied | | — | | | (545) | | — | | | (545) | | | (711) | | | Non-owner occupied | | — | | | — | | | (1,566) | | |
Consumer and other | Consumer and other | | (480) | | (311) | | (1,196) | | | (1,037) | | | (2,112) | | | Consumer and other | | (575) | | | (716) | | | (2,063) | | |
Total charge-offs | Total charge-offs | | $ | (859) | | | $ | (1,165) | | | $ | (2,029) | | | $ | (3,576) | | | $ | (15,305) | | | Total charge-offs | | $ | (579) | | | $ | (1,170) | | | $ | (7,868) | | |
Recoveries: | Recoveries: | | | | | | | | Recoveries: | | | | | |
Commercial and industrial | Commercial and industrial | | $ | 87 | | | $ | 807 | | | $ | 216 | | | $ | 895 | | | $ | 1,712 | | | Commercial and industrial | | $ | 958 | | | $ | 129 | | | $ | 861 | | |
Construction | Construction | | — | | | 151 | | | — | | | 151 | | | 205 | | | Construction | | — | | | — | | | 3 | | |
Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 41 | | | 26 | | | 65 | | | 50 | | | 122 | | | 1-to-4 family mortgage | | 12 | | | 24 | | | 125 | | |
Residential line of credit | Residential line of credit | | 9 | | | 24 | | | 15 | | | 39 | | | 125 | | | Residential line of credit | | 1 | | | 6 | | | 115 | | |
Multi-family mortgage | | — | | | — | | | — | | | — | | | — | | | |
| Commercial real estate: | Commercial real estate: | | | Commercial real estate: | | |
Owner occupied | Owner occupied | | 126 | | | 3 | | | 139 | | | 17 | | | 83 | | | Owner occupied | | 10 | | | 13 | | | 156 | | |
Non-owner occupied | | — | | | — | | | — | | | — | | | — | | | |
| Consumer and other | Consumer and other | | 190 | | | 103 | | | 385 | | | 296 | | | 756 | | | Consumer and other | | 217 | | | 195 | | | 773 | | |
Total recoveries | Total recoveries | | $ | 453 | | | $ | 1,114 | | | $ | 820 | | | $ | 1,448 | | | $ | 3,003 | | | Total recoveries | | $ | 1,198 | | | $ | 367 | | | $ | 2,033 | | |
Net charge-offs | | (406) | | | (51) | | | (1,209) | | | (2,128) | | | (12,302) | | | |
Net recoveries (charge-offs) | | Net recoveries (charge-offs) | | 619 | | | (803) | | | (5,835) | | |
Provision for credit losses | Provision for credit losses | | (12,885) | | | 24,039 | | | (24,517) | | | 52,003 | | | 94,606 | | | Provision for credit losses | | (6,129) | | | (11,632) | | | (38,995) | | |
Initial allowance for credit losses on loans purchased with credit deterioration | | — | | | — | | | — | | | 669 | | | 25,500 | | | |
| | Allowance for credit losses at the end of period | Allowance for credit losses at the end of period | | $ | 144,663 | | | $ | 113,129 | | | $ | 144,663 | | | $ | 113,129 | | | $ | 170,389 | | | Allowance for credit losses at the end of period | | $ | 120,049 | | | $ | 157,954 | | | $ | 125,559 | | |
Ratio of net charge-offs during the period to average loans outstanding during the period | | (0.02) | % | | — | % | | (0.03) | % | | (0.09) | % | | (0.22) | % | | |
Allowance for credit losses as a percentage of loans at end of period(a) | | 2.01 | % | | 2.34 | % | | 2.01 | % | | 2.34 | % | | 2.41 | % | | |
Allowance for credit losses as a percentage of nonperforming loans at end of period(a) | | 243.0 | % | | 324.8 | % | | 243.0 | % | | 324.8 | % | | 264.3 | % | | |
Ratio of net recoveries (charge-offs) during the period to average loans outstanding during the period | | Ratio of net recoveries (charge-offs) during the period to average loans outstanding during the period | | 0.03 | % | | (0.05) | % | | (0.08) | % | |
Allowance for credit losses as a percentage of loans at end of period(1) | | Allowance for credit losses as a percentage of loans at end of period(1) | | 1.50 | % | | 2.24 | % | | 1.65 | % | |
Allowance for credit losses as a percentage of nonaccrual loans HFI(1) | | Allowance for credit losses as a percentage of nonaccrual loans HFI(1) | | 431.4 | % | | 284.4 | % | | 353.0 | % | |
Allowance for credit losses as a percentage of nonperforming loans at end of period(1) | | Allowance for credit losses as a percentage of nonperforming loans at end of period(1) | | 295.0 | % | | 238.5 | % | | 265.4 | % | |
|
(a)(1) Excludes reserve for credit losses on unfunded commitments of $13.2$16.3 million, $6.5$14.2 million and $16.4$14.4 million recorded in accrued expenses and other liabilities at June 30,March 31, 2022, March 31, 2021, June 30, 2020, and December 31, 2020,2021, respectively.
The following table details our provision for credit losses and net charge-offs to average loans outstanding by loan category during the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Provision for credit losses(1) | | Net recoveries (charge-offs) | | Average loans held for investment | | Ratio of annualized net recoveries (charge-offs) to average loans |
(dollars in thousands) | | | |
Three months ended March 31, 2022 | | | | | | | | |
Commercial and industrial | | $ | (4,006) | | | $ | 954 | | | $ | 1,314,862 | | | 0.29 | % |
Construction | | 3,206 | | | — | | | 1,373,379 | | | — | % |
Residential real estate: | | | | | | | | |
1-to-4 family mortgage | | 1,908 | | | 12 | | | 1,296,550 | | | — | % |
Residential line of credit | | 641 | | | 1 | | | 384,592 | | | — | % |
Multi-family mortgage | | (578) | | | — | | | 358,449 | | | — | % |
Commercial real estate:: | | | | | | | | |
Owner occupied | | (4,187) | | | 10 | | | 974,227 | | | — | % |
Non-owner occupied | | (4,478) | | | — | | | 1,691,268 | | | — | % |
Consumer and other | | 1,365 | | | (358) | | | 369,239 | | | (0.39) | % |
Total | | $ | (6,129) | | | $ | 619 | | | $ | 7,762,566 | | | 0.03 | % |
Three months ended March 31, 2021 | | | | | | | | |
Commercial and industrial | | $ | 43 | | | $ | (148) | | | $ | 1,297,530 | | | (0.05) | % |
Construction | | (19,826) | | | (29) | | | 1,079,205 | | | (0.01) | % |
Residential real estate: | | | | | | | | |
1-to-4 family mortgage | | 461 | | | (109) | | | 1,086,154 | | | (0.04) | % |
Residential line of credit | | (1,257) | | | (9) | | | 396,363 | | | (0.01) | % |
Multi-family mortgage | | 4,483 | | | — | | | 242,089 | | | — | % |
Commercial real estate:: | | | | | | | | |
Owner occupied | | (1,253) | | | 13 | | | 884,103 | | | 0.01 | % |
Non-owner occupied | | 6,032 | | | — | | | 1,687,908 | | | — | % |
Consumer and other | | (315) | | | (521) | | | 327,064 | | | (0.65) | % |
Total | | $ | (11,632) | | | $ | (803) | | | $ | 7,000,416 | | | (0.05) | % |
Year ended December 31, 2021 | | | | | | | | |
Commercial and industrial | | $ | 4,178 | | | $ | (3,175) | | | $ | 1,271,476 | | | (0.25) | % |
Construction | | (29,874) | | | (27) | | | 1,138,769 | | | — | % |
Residential real estate: | | | | | | | | |
1-to-4 family mortgage | | (87) | | | (29) | | | 1,130,019 | | | — | % |
Residential line of credit | | (4,728) | | | 97 | | | 392,907 | | | 0.02 | % |
Multi-family mortgage | | (197) | | | (1) | | | 310,874 | | | — | % |
Commercial real estate:: | | | | | | | | |
Owner occupied | | 7,588 | | | 156 | | | 917,334 | | | 0.02 | % |
Non-owner occupied | | (16,813) | | | (1,566) | | | 1,683,413 | | | (0.09) | % |
Consumer and other | | 938 | | | (1,290) | | | 352,421 | | | (0.37) | % |
Total | | $ | (38,995) | | | $ | (5,835) | | | $ | 7,197,213 | | | (0.08) | % |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
(1) Excludes provision for credit losses on unfunded commitments of $1.9 million, $(2.2) million and $(2.0) million recorded for the three months ended March 31, 2022 and 2021, and the year ended December 31, 2021, respectively.The allowance for credit losses was $120.0 million and $125.6 million and represented 1.50% and 1.65% of loans held for investment as of March 31, 2022 and December 31, 2021, respectively.
The primary reason for the decrease in the allowance for credit losses is due to changes in reasonable and supportable forecasts of macroeconomic variables during the three months ended March 31, 2022, which resulted in projected decrease in lifetime losses and overall decrease in the ACL. Specifically, we performed qualitative evaluations within our established qualitative framework, weighting the impact of the current economic outlook (including inflation, employment, global conflicts and supply chain concerns), status of federal government stimulus programs, and other considerations, in order to identify specific industries or borrowers seeing credit improvement or deterioration specific to the COVID-19 pandemic. Specific industries subject to increased monitoring as a result of the COVID-19 pandemic included loans within
retail lending, healthcare, hotel, transportation, restaurants and other leisure and recreational industries. In addition, we considered the conflict between Russia and Ukraine which has also led to uncertainty surrounding its potential impact and hardship on the U.S. economy. We experienced an improvement in credit quality indicators including lower nonaccrual loans and lower past due loans compared to December 31, 2021. Our loan portfolio had net recoveries of $0.6 million for the three months ended March 31, 2022 which were mostly concentrated in our commercial and industrial portfolio. This compares to net charge-offs $0.8 million for the three months ended March 31, 2021. Based on the factors discussed above, as of March 31, 2022, our evaluation showed an improvement when compared to December 31, 2021, resulting in lower loss rates from improving economic variables.
We also maintain an allowance for credit losses on unfunded commitments, which increased to $16.3 million as of March 31, 2022 from $14.4 million as of December 31, 2021 due to an increase in unfunded loan commitment balances during the first quarter of 2022, partially offset by the improvement in economic outlook noted above.
Loans held for sale
Commercial loans held for sale
On August 15, 2020, the CompanyThe Company's loans held for sale includes a previously acquired a portfolio of commercial loans, including shared national credits and institutional healthcare loans as part of the Franklin transaction that the Company has elected to account for as held for sale. The loans had a fair value of $124.1$78.2 million as of June 30, 2021March 31, 2022 compared to $215.4$79.3 million as of December 31, 2020.2021. The decreasechange is primarily attributable to loans within the portfolio being paid off through external refinancing and pay-downs.pay-downs and was partially offset by loan fundings on pre-existing loan commitments. This decrease also includes gainslosses of $0.2 million and $0.9 million recognized on changesthe change in fair value amounting to $1.4 and $0.5 million forof the three and six months ended June 30, 2021, respectively,portfolio which is included in 'other noninterest income' on the consolidated statement of income.income for the three months ended March 31, 2022 and 2021, respectively.
Mortgage loans held for sale
Mortgage loans held for sale were $697.4$318.5 million at June 30, 2021March 31, 2022 compared to $683.8$672.9 million at December 31, 2020.2021. Interest rate lock volume for the three months ended June 30,March 31, 2022 and 2021, and 2020, totaled $1.77$1.31 billion and $2.24$1.89 billion, respectively, and $3.66 billion and $4.33 billion for the six months ended June 30, 2021 and 2020, respectively. Generally, mortgage volume decreases in rising interest rate environments and slower housing markets and increases in lower interest rate environments and robust housing markets and decreases in rising interest rate environments and slower housing markets. The decrease in interest rate lock volume during the three and six months ended June 30, 2021March 31, 2022 reflects the slow down experienced across the industry compared with the same periods in the prior year,three months ended March 31, 2021, which benefited from historically low interest rates pre-empted by the COVID-19 Pandemic. Interest rate lock commitments in the pipeline were $0.79 billion$541.6 million as of June 30, 2021March 31, 2022 compared with $1.19 billion$487.4 million as of December 31, 2020.2021. We expect to experience declines in mortgage loans held for sale through the remainder of 2022 associated with our exit from our Direct-to-Consumer channel, which was announced subsequent to March 31, 2022.
Mortgage loans to be sold are sold either on a “best efforts” basis or under a mandatory delivery sales agreement. Under a “best efforts” sales agreement, residential real estate originations are locked in at a contractual rate with third party private investors or directly with government sponsored agencies, and we are obligated to sell the mortgages to such investors only if the mortgages are closed and funded. The risk we assume is conditioned upon loan underwriting and market conditions in the national mortgage market. Under a mandatory delivery sales agreement, we commit to deliver a certain principal amount of mortgage loans to an investor at a specified price and delivery date. Penalties are paid to the investor if we fail to satisfy the contract. Gains and losses are realized at the time consideration is received and all other criteria for sales treatment have been met. These loans are typically sold within fifteen to twenty-five days after the loan is funded, depending on the economic environment and competition in the market. Although loan fees and some interest income are derived from mortgage loans held for sale, the main source of income is gains from the sale of these loans in the secondary market.
Deposits
Deposits represent the Bank’s primary source of funds. We continue to focus on growing core customer deposits through our relationship driven banking philosophy, community-focused marketing programs, and initiatives such as the development of our treasury management services.
Total deposits were $10.20$11.00 billion and $9.46$10.84 billion as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. Noninterest-bearing deposits at June 30, 2021March 31, 2022 and December 31, 20202021 were $2.48$2.79 billion and $2.27$2.74 billion, respectively, while interest-bearing deposits were $7.72$8.21 billion and $7.18$8.10 billion at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. This deposit growth includes increases of $523.5$221.1 million and $70.1$47.5 million in interest-bearing demand and savings deposits,noninterest-bearing demand, respectively, in each case compared to December 31, 2020.2021. This was offset by declines in
customer time and brokered and internet timemoney market deposits of $134.2$56.7 million and $20.7$53.1 million, respectively, in each case as of June 30, 2021March 31, 2022 compared to balances as of December 31, 2020.2021. This change in deposit composition is a result of our balance sheet management and focus on replacing time deposits with less costly funding sources. Also, during the three months ended March 31, 2022, the Company entered into two designated fair value hedges to mitigate interest rate exposure associated with certain fixed-rate money market deposits. The aggregate fair value of these hedges included in the carrying amount of total money market deposits as of March 31, 2022 was $3.7 million.
Included in noninterest-bearing deposits are certain mortgage escrow and related customer deposits that our third-party servicing provider, Cenlar, transfers to the Bank which totaled $166.1$131.1 million and $148.0$127.6 million at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. Additionally, our deposits from municipal and governmental entities (i.e. "public deposits") totaled $1.93$2.56 billion at June 30, 2021,March 31, 2022, compared to $1.68$2.29 billion at December 31, 2020.2021.
Our deposit base also includes certain commercial and high net worth individuals that periodically place deposits with the Bank for short periods of time and can cause fluctuations from period to period in the overall level of customer deposits outstanding. These fluctuations may include certain deposits from related parties as disclosed within Note 15,14, "Related
party transactions" in the notes to our consolidated financial statements included in this Report. Management continues to focus on growing noninterest-bearing deposits while allowing more costly funding sources to mature.
Average deposit balances by type, together with the average rates per period are reflected in the average balance sheet amounts, interest paid and rate analysis tables included in this management's discussion and analysis under the subheading "Results of operations" discussion.
The following table sets forth the distribution by type of our deposit accounts as of the dates indicated:
| | | As of June 30, | | As of December 31, | | | As of March 31, | | As of December 31, | |
| | 2021 | | | 2020 | | | | 2022 | | | 2021 | | |
(dollars in thousands) | (dollars in thousands) | | Amount | | % of total deposits | | Average rate | | Amount | | % of total deposits | | Average rate | | (dollars in thousands) | | Amount | | % of total deposits | | Average rate | | Amount | | % of total deposits | | Average rate | |
| Deposit Type | Deposit Type | | | Deposit Type | | |
Noninterest-bearing demand | Noninterest-bearing demand | | $ | 2,484,982 | | | 25 | % | | — | % | | $ | 2,274,103 | | | 24 | % | | — | % | | Noninterest-bearing demand | | $ | 2,787,698 | | | 25 | % | | — | % | | $ | 2,740,214 | | | 26 | % | | — | % | |
Interest-bearing demand | Interest-bearing demand | | 3,015,253 | | | 30 | % | | 0.40 | % | | 2,491,765 | | | 26 | % | | 0.61 | % | | Interest-bearing demand | | 3,639,779 | | | 33 | % | | 0.28 | % | | 3,418,666 | | | 32 | % | | 0.35 | % | |
Money market | Money market | | 2,998,527 | | | 29 | % | | 0.44 | % | | 2,902,230 | | | 30 | % | | 0.76 | % | | Money market | | 3,013,290 | | | 27 | % | | 0.21 | % | | 3,066,347 | | | 28 | % | | 0.36 | % | |
Savings deposits | Savings deposits | | 422,754 | | | 4 | % | | 0.06 | % | | 352,685 | | | 4 | % | | 0.08 | % | | Savings deposits | | 500,195 | | | 5 | % | | 0.05 | % | | 480,589 | | | 4 | % | | 0.06 | % | |
Customer time deposits | Customer time deposits | | 1,241,540 | | | 12 | % | | 0.76 | % | | 1,375,695 | | | 15 | % | | 1.52 | % | | Customer time deposits | | 1,046,899 | | | 10 | % | | 0.50 | % | | 1,103,594 | | | 10 | % | | 0.67 | % | |
Brokered and internet time deposits | Brokered and internet time deposits | | 40,900 | | | — | % | | 2.24 | % | | 61,559 | | | 1 | % | | 0.90 | % | | Brokered and internet time deposits | | 8,417 | | | — | % | | 1.24 | % | | 27,487 | | | — | % | | 1.69 | % | |
Total deposits | Total deposits | | $ | 10,203,956 | | | 100 | % | | 0.36 | % | | $ | 9,458,037 | | | 100 | % | | 0.62 | % | | Total deposits | | $ | 10,996,278 | | | 100 | % | | 0.20 | % | | $ | 10,836,897 | | | 100 | % | | 0.30 | % | |
| Total Uninsured Deposits | | Total Uninsured Deposits | | $ | 4,938,207 | | | 45 | % | | $ | 4,877,819 | | | 45 | % | | |
| Customer Time Deposits | Customer Time Deposits | | | | | | Customer Time Deposits | | |
0.00-0.50% | 0.00-0.50% | | $ | 718,719 | | | 58 | % | | $ | 454,429 | | | 34 | % | | | 0.00-0.50% | | $ | 794,397 | | | 76 | % | | $ | 792,020 | | | 72 | % | | |
0.51-1.00% | 0.51-1.00% | | 189,411 | | | 15 | % | | 253,883 | | | 18 | % | | | 0.51-1.00% | | 72,509 | | | 7 | % | | 97,644 | | | 9 | % | | |
1.01-1.50% | 1.01-1.50% | | 102,929 | | | 8 | % | | 155,755 | | | 11 | % | | | 1.01-1.50% | | 62,494 | | | 6 | % | | 78,539 | | | 7 | % | | |
1.51-2.00% | 1.51-2.00% | | 62,326 | | | 5 | % | | 169,414 | | | 12 | % | | | 1.51-2.00% | | 29,619 | | | 3 | % | | 36,090 | | | 3 | % | | |
2.01-2.50% | 2.01-2.50% | | 91,622 | | | 8 | % | | 159,699 | | | 12 | % | | | 2.01-2.50% | | 35,389 | | | 3 | % | | 44,653 | | | 4 | % | | |
Above 2.50% | Above 2.50% | | 76,533 | | | 6 | % | | 182,515 | | | 13 | % | | | Above 2.50% | | 52,491 | | | 5 | % | | 54,648 | | | 5 | % | | |
Total customer time deposits | Total customer time deposits | | $ | 1,241,540 | | | 100 | % | | | $ | 1,375,695 | | | 100 | % | | | Total customer time deposits | | $ | 1,046,899 | | | 100 | % | | | $ | 1,103,594 | | | 100 | % | | |
Brokered and Internet Time Deposits | Brokered and Internet Time Deposits | | | | | | Brokered and Internet Time Deposits | | | | | |
0.00-0.50% | 0.00-0.50% | | $ | 98 | | | — | % | | $ | — | | | — | % | | | 0.00-0.50% | | $ | 99 | | | 1 | % | | $ | 99 | | | — | % | | |
0.51-1.00% | 0.51-1.00% | | — | | | — | % | | — | | | — | % | | | 0.51-1.00% | | — | | | — | % | | — | | | — | % | | |
1.01-1.50% | 1.01-1.50% | | 595 | | | 1 | % | | 5,660 | | | 9 | % | | | 1.01-1.50% | | 247 | | | 3 | % | | 595 | | | 2 | % | | |
1.51-2.00% | 1.51-2.00% | | 24,952 | | | 61 | % | | 42,311 | | | 69 | % | | | 1.51-2.00% | | 768 | | | 9 | % | | 16,358 | | | 60 | % | | |
2.01-2.50% | 2.01-2.50% | | 8,786 | | | 22 | % | | 5,312 | | | 9 | % | | | 2.01-2.50% | | 4,464 | | | 53 | % | | 4,464 | | | 16 | % | | |
Above 2.50% | Above 2.50% | | 6,469 | | | 16 | % | | 8,276 | | | 13 | % | | | Above 2.50% | | 2,839 | | | 34 | % | | 5,971 | | | 22 | % | | |
Total brokered and internet time deposits | Total brokered and internet time deposits | | 40,900 | | | 100 | % | | | 61,559 | | | 100 | % | | | Total brokered and internet time deposits | | $ | 8,417 | | | 100 | % | | | $ | 27,487 | | | 100 | % | | |
Total time deposits | Total time deposits | | $ | 1,282,440 | | | | $ | 1,437,254 | | | | Total time deposits | | $ | 1,055,316 | | | | $ | 1,131,081 | | | |
The following table sets forthOther Earning Assets
Securities purchased under agreements to resell ("reverse repurchase agreements")
We enter into agreements with certain customers to purchase investment securities under agreements to resell at specific dates in the future. This investment deploys some of our time deposits segmented by monthsliquidity position into an instrument that improves the return on those funds in low interest rate environments. Additionally, we believe it positions us more favorably for a rising interest rate environment. Securities purchased under agreements to maturityresell totaled $74.3 million and deposit amount as of June 30, 2021$74.2 at March 31, 2022 and December 31, 2020:
| | | | | | | | | | | | | | | | | | | | |
| | As of June 30, 2021 |
(dollars in thousands) | | Time deposits of $100 and greater | | Time deposits of less than $100 | | Total |
Months to maturity: | | | | | | |
Three or less | | $ | 226,948 | | | $ | 102,992 | | | $ | 329,940 | |
Over Three to Six | | 146,782 | | | 76,149 | | | 222,931 | |
Over Six to Twelve | | 199,084 | | | 128,936 | | | 328,020 | |
Over Twelve | | 267,959 | | | 133,590 | | | 401,549 | |
Total | | $ | 840,773 | | | $ | 441,667 | | | $ | 1,282,440 | |
| | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2020 |
(dollars in thousands) | | Time deposits of $100 and greater | | Time deposits of less than $100 | | Total |
Months to maturity: | | | | | | |
Three or less | | $ | 203,202 | | | $ | 123,080 | | | $ | 326,282 | |
Over Three to Six | | 228,585 | | | 106,223 | | | 334,808 | |
Over Six to Twelve | | 255,486 | | | 132,240 | | | 387,726 | |
Over Twelve | | 254,672 | | | 133,766 | | | 388,438 | |
Total | | $ | 941,945 | | | $ | 495,309 | | | $ | 1,437,254 | |
2021, respectively.
Investment portfolio
Our investment portfolio objectives include maximizing total return after other primary objectives are achieved such as, but not limited to, providing liquidity, capital preservation, and pledging collateral for various typeslines of credit and other borrowings. The investment objectives guide the portfolio allocation among securities types, maturities, and other attributes.
The following table shows the carrying value of our total securities available-for-sale by investment type and the relative percentage of each investment type for the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of June 30, | | As of December 31, | | | | |
| | 2021 | | 2020 | | |
(dollars in thousands) | | Carrying value | | % of total | | Carrying value | | % of total | | | | |
U.S. government agency securities | | $ | 8,255 | | | — | % | | $ | 2,003 | | | — | % | | | | |
Mortgage-backed securities - residential | | 1,035,003 | | | 74 | % | | 773,336 | | | 67 | % | | | | |
Mortgage-backed securities - commercial | | 15,161 | | | 1 | % | | 21,588 | | | 2 | % | | | | |
Municipal securities | | 332,883 | | | 24 | % | | 356,329 | | | 30 | % | | | | |
U.S. Treasury securities | | 10,534 | | | 1 | % | | 16,628 | | | 1 | % | | | | |
Corporate securities | | 2,536 | | | — | % | | 2,516 | | | — | % | | | | |
Total securities available-for-sale | | $ | 1,404,372 | | | 100 | % | | $ | 1,172,400 | | | 100 | % | | | | |
The fair value of our available-for-sale debt securities portfolio at June 30, 2021 was $1.40$1.68 billion compared to $1.17 billion at Decemberas of both March 31, 2020. During the three months ended June 30, 2021 and 2020, we purchased $223.5 million and $30.4 million, respectively in investment securities and during the six months ended June 30, 2021 and 2020, we purchased $354.8 million and $60.0 million in investment securities, respectively (excluding those acquired from Farmers National during the six months ended June 30, 2020). There were no sales of securities sold during the three and six months ended June 30, 2021 and 2020. During the three months ended June 30, 2021 and 2020, maturities and calls of securities totaled $86.9 million and $44.7 million, respectively, and during the six months ended June 30, 2021 and 2020, maturities and calls of securities totaled $147.9 million and $72.4 million, respectively. As of June 30, 20212022 and December 31, 2020, net unrealized gains of $22.3 million and $34.6 million, respectively, were in included in the fair value of available-for-sale debt securities.
2021. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, the Company had $4.8$3.2 million and $4.6$3.4 million, respectively, in equity securities recorded at fair value that primarily consisted of mutual funds. The change
During the three months ended March 31, 2022 and 2021, we purchased $170.1 million and $131.3 million in investment securities, respectively. There were no sales of securities sold during the three months ended March 31, 2022 or 2021. During the three months ended March 31, 2022 and 2021, maturities and calls of securities totaled $57.4 million and $61.0 million, respectively.
Included in the fair value of equityavailable-for-sale debt securities
resulted in were net unrealized losses of $100.9 million at March 31, 2022 compared net unrealized gains of $4.7 million at December 31, 2021. Our available-for-sale debt securities portfolio incurred unrealized losses during the period due to a net gainrising interest rate environment, but we believe we are well positioned to mitigate the impact of $136 thousand and a net lossfuture rate increases due to the low duration of $28 thousand duringour portfolio. During the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively. During the six months ended June 30, 2021 and 2020, the change in the fair value of equity securities resulted in a net loss of $154 thousand and a net gain of $212 thousand and $35$76 thousand, respectively.
The following table sets forth the fair value, scheduled maturities and weighted average yields for our investmentavailable-for-sale debt securities portfolio as of the dates indicated below:
| | | As of June 30, | | As of December 31, | | As of March 31, | | As of December 31, |
| | | 2021 | | | 2020 | | | | 2022 | | | 2021 | |
(dollars in thousands) | (dollars in thousands) | | Fair value | | % of total investment securities | | Weighted average yield (1) | | Fair value | | % of total investment securities | | Weighted average yield (1) | (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: | Treasury securities: | | Treasury securities: | | | |
Maturing within one year | Maturing within one year | | $ | 10,534 | | | 0.8 | % | | 1.66 | % | | $ | 16,628 | | | 1.4 | % | | 1.57 | % | Maturing within one year | | $ | — | | | — | % | | — | % | | $ | — | | | — | % | | — | % |
Maturing in one to five years | Maturing in one to five years | | — | | | — | % | | — | % | | — | | | — | % | | — | % | Maturing in one to five years | | 80,173 | | | 4.8 | % | | 1.85 | % | | 14,908 | | | 0.9 | % | | 1.24 | % |
Maturing in five to ten years | Maturing in five to ten years | | — | | | — | % | | — | % | | — | | | — | % | | — | % | Maturing in five to ten years | | — | | | — | % | | — | % | | — | | | — | % | | — | % |
Maturing after ten years | Maturing after ten years | | — | | | — | % | | — | % | | — | | | — | % | | — | % | Maturing after ten years | | — | | | — | % | | — | % | | — | | | — | % | | — | % |
Total Treasury securities | Total Treasury securities | | 10,534 | | | 0.8 | % | | 1.66 | % | | 16,628 | | | 1.4 | % | | 1.57 | % | Total Treasury securities | | 80,173 | | | 4.8 | % | | 1.85 | % | | 14,908 | | | 0.9 | % | | 1.24 | % |
Government agency securities: | Government agency securities: | | | Government agency securities: | | | | |
Maturing within one year | Maturing within one year | | — | | | — | % | | — | % | | — | | | — | % | | — | % | Maturing within one year | | — | | | — | % | | — | % | | — | | | — | % | | — | % |
Maturing in one to five years | Maturing in one to five years | | 1,250 | | | 0.1 | % | | 1.00 | % | | — | | | — | % | | — | % | Maturing in one to five years | | 19,180 | | | 1.1 | % | | 1.33 | % | | 20,141 | | | 1.2 | % | | 1.33 | % |
Maturing in five to ten years | Maturing in five to ten years | | 7,005 | | | 0.5 | % | | 1.23 | % | | 2,003 | | | 0.2 | % | | 2.64 | % | Maturing in five to ten years | | 19,702 | | | 1.2 | % | | 1.54 | % | | 13,729 | | | 0.8 | % | | 1.40 | % |
Maturing after ten years | Maturing after ten years | | — | | | — | % | | — | % | | — | | | — | % | | — | % | Maturing after ten years | | — | | | — | % | | — | % | | — | | | — | % | | — | % |
Total government agency securities | Total government agency securities | | 8,255 | | | 0.6 | % | | 1.19 | % | | 2,003 | | | 0.2 | % | | 2.64 | % | Total government agency securities | | 38,882 | | | 2.3 | % | | 1.44 | % | | 33,870 | | | 2.0 | % | | 1.36 | % |
Municipal securities | | | |
Municipal securities: | | Municipal securities: | | | | |
Maturing within one year | Maturing within one year | | 8,437 | | | 0.6 | % | | 3.07 | % | | 19,034 | | | 1.6 | % | | 1.07 | % | Maturing within one year | | 19,602 | | | 1.2 | % | | 1.06 | % | | 21,884 | | | 1.3 | % | | 1.26 | % |
Maturing in one to five years | Maturing in one to five years | | 20,637 | | | 1.5 | % | | 1.91 | % | | 24,184 | | | 2.1 | % | | 2.06 | % | Maturing in one to five years | | 18,733 | | | 1.1 | % | | 2.06 | % | | 19,903 | | | 1.2 | % | | 2.05 | % |
Maturing in five to ten years | Maturing in five to ten years | | 36,705 | | | 2.7 | % | | 2.94 | % | | 37,313 | | | 3.2 | % | | 2.76 | % | Maturing in five to ten years | | 27,516 | | | 1.6 | % | | 3.42 | % | | 27,086 | | | 1.6 | % | | 3.38 | % |
Maturing after ten years | Maturing after ten years | | 267,104 | | | 19.0 | % | | 3.20 | % | | 275,798 | | | 23.5 | % | | 3.12 | % | Maturing after ten years | | 244,287 | | | 14.5 | % | | 3.13 | % | | 269,737 | | | 16.1 | % | | 3.14 | % |
Total obligations of state and municipal subdivisions | Total obligations of state and municipal subdivisions | | 332,883 | | | 23.8 | % | | 3.08 | % | | 356,329 | | | 30.4 | % | | 3.07 | % | Total obligations of state and municipal subdivisions | | 310,138 | | | 18.4 | % | | 2.97 | % | | 338,610 | | | 20.2 | % | | 2.97 | % |
Residential and commercial mortgage backed securities guaranteed by FNMA, GNMA and FHLMC: | Residential and commercial mortgage backed securities guaranteed by FNMA, GNMA and FHLMC: | | | Residential and commercial mortgage backed securities guaranteed by FNMA, GNMA and FHLMC: | | | | |
Maturing within one year | Maturing within one year | | — | | | — | % | | — | % | | — | | | — | % | | — | % | Maturing within one year | | — | | | — | % | | — | % | | — | | | — | % | | — | % |
Maturing in one to five years | Maturing in one to five years | | 4,339 | | | 0.3 | % | | 2.56 | % | | 2,975 | | | 0.3 | % | | 3.12 | % | Maturing in one to five years | | 4,057 | | | 0.2 | % | | 2.65 | % | | 4,041 | | | 0.2 | % | | 2.55 | % |
Maturing in five to ten years | Maturing in five to ten years | | 21,426 | | | 1.5 | % | | 2.49 | % | | 30,596 | | | 2.6 | % | | 2.47 | % | Maturing in five to ten years | | 15,895 | | | 0.9 | % | | 2.33 | % | | 17,368 | | | 1.0 | % | | 2.28 | % |
Maturing after ten years | Maturing after ten years | | 1,024,399 | | | 72.9 | % | | 1.51 | % | | 761,353 | | | 64.9 | % | | 1.45 | % | Maturing after ten years | | 1,226,611 | | | 73.0 | % | | 1.75 | % | | 1,263,213 | | | 75.3 | % | | 1.51 | % |
Total residential and commercial mortgage backed securities guaranteed by FNMA, GNMA and FHLMC | Total residential and commercial mortgage backed securities guaranteed by FNMA, GNMA and FHLMC | | 1,050,164 | | | 74.7 | % | | 1.52 | % | | 794,924 | | | 67.8 | % | | 1.50 | % | Total residential and commercial mortgage backed securities guaranteed by FNMA, GNMA and FHLMC | | 1,246,563 | | | 74.1 | % | | 1.76 | % | | 1,284,622 | | | 76.5 | % | | 1.53 | % |
| Corporate securities: | Corporate securities: | | | Corporate securities: | | | | |
Maturing within one year | Maturing within one year | | — | | | — | % | | — | % | | — | | | — | % | | — | % | Maturing within one year | | — | | | — | % | | — | % | | — | | | — | % | | — | % |
Maturing in one to five years | Maturing in one to five years | | 500 | | | — | % | | 5.00 | % | | 500 | | | — | % | | 5.00 | % | Maturing in one to five years | | 352 | | | — | % | | 5.06 | % | | 355 | | | — | % | | 5.06 | % |
Maturing in five to ten years | Maturing in five to ten years | | 2,036 | | | 0.1 | % | | 4.19 | % | | 2,016 | | | 0.2 | % | | 4.19 | % | Maturing in five to ten years | | 7,417 | | | 0.4 | % | | 3.87 | % | | 6,160 | | | 0.4 | % | | 4.05 | % |
Maturing after ten years | Maturing after ten years | | — | | | — | % | | — | % | | — | | | — | % | | — | % | Maturing after ten years | | — | | | — | % | | — | % | | — | | | — | % | | — | % |
Total Corporate securities | Total Corporate securities | | 2,536 | | | 0.1 | % | | 4.35 | % | | 2,516 | | | 0.2 | % | | 4.35 | % | Total Corporate securities | | 7,769 | | | 0.4 | % | | 3.94 | % | | 6,515 | | | 0.4 | % | | 4.13 | % |
Total investment securities | | $ | 1,404,372 | | | 100.0 | % | | 1.90 | % | | $ | 1,172,400 | | | 100.0 | % | | 2.29 | % | |
Total available-for-sale debt securities | | Total available-for-sale debt securities | | $ | 1,683,525 | | | 100.0 | % | | 1.99 | % | | $ | 1,678,525 | | | 100.0 | % | | 1.83 | % |
(1)Yields on a tax-equivalent basis.
The following table summarizes the amortized cost of debt securities classified as available-for-sale and their approximate fair values as of the dates shown:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Fair value |
Securities available-for-sale | | | | | | | | |
As of June 30, 2021 | | | | | | | | |
U.S. government agency securities | | $ | 8,255 | | | $ | 1 | | | $ | (1) | | | $ | 8,255 | |
Mortgage-backed securities - residential | | 1,031,233 | | | 9,507 | | | (5,737) | | | 1,035,003 | |
Mortgage-backed securities - commercial | | 14,715 | | | 446 | | | — | | | 15,161 | |
Municipal securities | | 314,862 | | | 18,088 | | | (67) | | | 332,883 | |
U.S. Treasury securities | | 10,486 | | | 48 | | | — | | | 10,534 | |
Corporate securities | | 2,500 | | | 42 | | | (6) | | | 2,536 | |
| | $ | 1,382,051 | | | $ | 28,132 | | | $ | (5,811) | | | $ | 1,404,372 | |
As of December 31, 2020 | | | | | | | | |
US Government agency securities | | $ | 2,000 | | | $ | 3 | | | $ | — | | | $ | 2,003 | |
Mortgage-backed securities - residential | | 760,099 | | | 14,040 | | | (803) | | | 773,336 | |
Mortgage-backed securities - commercial | | 20,226 | | | 1,362 | | | — | | | 21,588 | |
Municipal securities | | 336,543 | | | 19,806 | | | (20) | | | 356,329 | |
U.S. Treasury securities | | 16,480 | | | 148 | | | — | | | 16,628 | |
Corporate securities | | 2,500 | | | 17 | | | (1) | | | 2,516 | |
| | $ | 1,137,848 | | | $ | 35,376 | | | $ | (824) | | | $ | 1,172,400 | |
Securities purchased under agreements to resell ("reverse repurchase agreements")
We enter into agreements with certain customers to purchase investment securities under agreements to resell the following day. This investment deploys some of our liquidity position into an instrument that improves the return on those funds in the current low rate environment. Additionally, we believe it positions us more favorably for a potential rising interest rate environment in the future. Securities purchased under agreements to resell totaled $30.0 million and $0 at June 30, 2021 and December 31, 2020, respectively.
Borrowed funds
Deposits and investment securities available-for-sale are the primary source of funds for our lending activities and general business purposes. However, we may also obtain advances from the FHLB, purchase federal funds and engage in overnight borrowing from the Federal Reserve, correspondent banks, or enter into client repurchase agreements. We also use these sources of funds as part of our asset liability management process to control our long-term interest rate risk exposure, even if it may increase our short-term cost of funds.
Our level of short-term borrowing can fluctuate on a daily basis depending on funding needs and the source of funds to satisfy those needs, in addition to the overall interest rate environment and cost of public funds. Borrowings can include securities sold under agreements to repurchase, lines of credit, advances from the FHLB, federal funds purchased, and subordinated debt.
The following table sets forth our total borrowings segmented by years to maturity as of June 30, 2021:
| | | | | | | | | | | | | | | | | | | | |
| | June 30, 2021 |
(dollars in thousands) | | Amount | | % of total | | Weighted average interest rate (%) |
Maturing Within: | | | | | | |
June 30, 2022 | | $ | 33,056 | | | 18 | % | | 0.24 | % |
June 30, 2023 | | — | | | — | % | | — | % |
June 30, 2024 | | — | | | — | % | | — | % |
June 30, 2025 | | — | | | — | % | | — | % |
June 30, 2026 | | — | | | — | % | | — | % |
Thereafter | | 149,351 | | | 82 | % | | 4.77 | % |
Total | | $ | 182,407 | | | 100 | % | | 2.98 | % |
Securities sold under agreements to repurchase
We enter into agreements with certain customers to sell certain securities under agreements to repurchase the security the following day. These agreements are made to provide customers with comprehensive treasury management programs a short-term return for their excess funds. Securities sold under agreements to repurchase totaled $33.1$25.9 million and $32.2$40.7 million at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively.
Subordinated debt
We have two wholly-owned subsidiaries that are statutory business trusts (“Trusts”). The Trusts were created for the sole purpose of issuing 30-year capital trust preferred securities to fund the purchase of junior subordinated debentures issued by the Company. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, our $0.9 million investment in the Trusts was included in other assets in the accompanying consolidated balance sheets, and our $30.0 million obligation is reflected as junior subordinated debt, respectively. The junior subordinated debt bears interest at floating interest rates based on a spread over 3-month LIBOR plus 315 basis points (3.30%(4.12% and 3.40%3.37% at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively) for the $21.7 million debenture and 3-month LIBOR plus 325 basis points (3.40%(4.26% and 3.50%3.47% at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively) for the remaining $9.3 million. The $9.3 million debenture may be redeemed prior to the 2033 maturity date upon the occurrence of a special event, and the $21.7 million debenture may be redeemed prior to 2033 at our option. The Company classified both debentures as additional Tier 1 capital as of March 31, 2022 and December 31, 2021.
Additionally, during 2020, we placedWe also have $100.0 million of ten year fixed-to-floating rate subordinated notes maturingscheduled to mature on September 1, 2030. This subordinated note instrument pays interest semi-annually in arrears based on a 4.5% fixed annual interest rate for the first five years of the notes. For years six through ten, the interest rate resets on a quarterly basis, and will be based on the 3-month Secured Overnight Financing Rate plus a spread of 439 basis points. We are entitled to redeem the notes in whole or in part on any interest payment date on or after September 1, 2025. During the three months ended March 31, 2022, the Company entered into a designated fair value hedge to mitigate our interest rate exposure associated with these notes. The estimated fair value of the hedge included in borrowings on the consolidated balance sheet as of March 31, 2022 was $1.3 million. The Company has classified the subordinated notes issuance, net of the impact of the designated fair value hedge and unamortized issuance costs, of $1.6 million and $1.8 million, as Tier 2 capital at June 30, 2021 and December 31, 2020, respectively.
We also assumed two issues of subordinated debt, totaling $60,000, as part of the Franklin merger. The notes, issued by Franklin in 2016, feature $40,000 of 6.875% fixed-to-floating rate subordinated notes due March 30, 2026 ("March 2026 Subordinated Notes"), and $20,000 of 7% fixed-to-floating rate subordinated notes due July 1, 2026 ("July 2026 Subordinated Notes"). During the six months ended June 30, 2021, we redeemed the $40.0 million March 2026 Subordinated Notes in full. Additionally, during the three and six months ended June 30, 2021, we recorded accretion of a purchase accounting premium of $0.1 million and $0.4 million as a reduction to interest expense on borrowings. The remaining July 2026 Subordinated Note was paid off on July 1, 2021. There was $20 million and $60.0 million related to these issuances included as Tier 2 capital as of June 30, 2021March 31, 2022 and net of unamortized issuance costs as of December 31, 2020, respectively.2021.
Other borrowings
During the first quarter of 2020, we entered into total borrowings against a credit line in the amount $15.0 million against the line to fund the cash consideration paid in connection with the Farmers National transaction. The line of credit matured on February 21, 2021 and was repaid in full. Other borrowings on our consolidated balance sheets also includes our finance lease liability totaling $1.6$1.5 million as of both June 30, 2021March 31, 2022 and December 31, 2020.2021. See Note 6,5, "Leases" within the Notes to our consolidated financial statements for additional information regarding our finance lease.
Liquidity and capital resources
Bank liquidity management
We are expected to maintain adequate liquidity at the Bank to meet the cash flow requirements of clients who may be either depositors wishing to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs. Our Liquidity and Interest Rate Risk Policy is intended to cause the Bank to maintain adequate liquidity and, therefore, enhance our ability to raise funds to support asset growth, meet deposit withdrawals and lending needs, maintain reserve requirements and otherwise sustain our operations. We accomplish this through management of the maturities of our interest-earning assets and interest-bearing liabilities. We believe that our present position is adequate to meet our current and future liquidity needs.
We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all of our short-term and long-term cash requirements. We manage our liquidity position to meet the daily cash flow needs of clients, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of our shareholders. We also monitor our liquidity requirements in light of interest rate trends, changes in the economy and the scheduled maturity and interest rate sensitivity of the investment and loan portfolios and deposits.
Considering uncertaintyDespite the improvement in outlook surrounding the COVID-19 pandemic, there are numerous remaining uncertainties and we have taken steps to ensure adequate liquidity and access to funding sources. Our balance sheet composition shifted during the three months ended March 31, 2022 due to an increase in excess liquidity, which we estimate to be interest-bearing deposits with other financial institutions in excess of 5% of average tangible assets. As of March 31, 2022 and December 31, 2021 we had estimated excess liquidity of $980.9 million and $688.9 million, respectively. To date, we
have not seen significant pressure on liquidity or sources of funding as a result of COVID-19the pandemic and have maintained higher than typical levels of liquidity in cash and cash equivalents to allow for flexibility.
As part of our liquidity management strategy, we also focus on minimizing our costs of liquidity and attempt to decrease these costs by growing our noninterest-bearing and other low-cost deposits, while replacing higher cost funding sources including time deposits and borrowed funds. While we do not control the types of deposit instruments our clients choose, we do influence those choices with the rates and the deposit specials we offer.
Our investment portfolio is another alternative for meeting liquidity needs. These assets generally have readily available markets that offer conversions to cash as needed. Securities within our investment portfolio are also used to secure certain deposit types and short-term borrowings. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, securities with a carrying value of $998.0 million$1.25 billion and $804.8 million,$1.23 billion, respectively, were pledged to secure government, public, trust and other deposits and as collateral for short-term borrowings, letters of credit and derivative instruments.
Additional sources of liquidity include federal funds purchased, reverse repurchase agreements, FHLB borrowings, and lines of credit. Interest is charged at the prevailing market rate on federal funds purchased, reverse repurchase agreements and FHLB advances. Funds and advances obtained from the FHLB are used primarily to meet day to day liquidity needs, particularly when the cost of such borrowing compares favorably to the rates that we would be required to pay to attract deposits. There were no outstanding overnight cash management advances or other advances with the FHLB as of June 30, 2021March 31, 2022 or December 31, 2020.2021. There was $1.28$1.15 billion and $1.18$1.23 billion as of June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively available to borrow against.
We also maintain lines of credit with other commercial banks totaling $345.0 million and $335.0$325.0 million as of June 30, 2021both March 31, 2022 and December 31, 2020, respectively.2021. These are unsecured, uncommitted lines of credit typically maturing at various times within the next twelve months. There were no borrowings against thethese lines as of June 30, 2021March 31, 2022 or December 31, 2020.2021. We also had an additional $50.0 million available through the promontory network as of both March 31, 2022 and December 31, 2021.
Holding company liquidity management
The Company is a corporation separate and apart from the Bank and, therefore, it must provide for its own liquidity. The Company’s main source of funding is dividends declared and paid to it by the Bank. Statutory and regulatory limitations exist that affect the ability of the Bank to pay dividends to the Company. Management believes that these limitations will not impact the Company’s ability to meet its ongoing short-term cash obligations. For additional information regarding dividend restrictions, see the “Item 1. Business - Supervision and regulation,” "Item 1A. Risk Factors - Risks related to our business" and " Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities - Dividend Policy," each of which is set forth in our Annual Report.
Due to state banking laws, the Bank may not declare dividends in any calendar year in an amount exceeding the total of its net income for that year combined with its retained net income of the preceding two years, without the prior approval of the Tennessee Department of Financial Institutions. Based upon this regulation, as of June 30, 2021March 31, 2022 and December 31, 2020, $90.02021, $103.2 million and $185.7$170.8 million of the Bank’s retained earnings were available for the payment of dividends without such prior approval. In addition, dividends paid by the Bank to the Company would be prohibited if the effect thereof would
cause the Bank’s capital to be reduced below applicable minimum capital requirements. During the three and six months ended June 30, 2021,March 31, 2022, there were $35.0$17.3 million and $110.0 million, respectively, in cash dividends approved by the board for payment from the Bank to the holding company. During the three and six months ended June 30, 2020,March 31, 2021, the board approved a quarterly dividend from the Bank to the holding company amounting to approximately $5.3$75.0 million. None of these required approval from the TDFI. Subsequent to June 30, 2021,March 31, 2022, the board approved a dividend from the Bank to the holding company to be paid in the second quarter for $6.3$17.3 million that also did not require approval from the TDFI.
During the three and six months ended June 30, 2021,March 31, 2022, the Company declared and paid shareholder dividends of $0.11$0.13 per share, or $5.3 million and $0.22 per share, or $10.6$6.2 million, respectively. During the three and six months ended June 30, 2020,March 31, 2021, the Company declared and paid dividends of $0.09$0.11 per share, or $3.0 million and $0.18 per share, or $5.8$5.3 million, respectively. Subsequent to June 30, 2021,March 31, 2022, the Company declared a quarterly dividend in the amount of $0.11$0.13 per share, payable on AugustMay 23, 2021,2022, to stockholders of record as of AugustMay 9, 2021.2022.
Shareholders’ equity and capital management
Our total shareholders’ equity was $1.38 billion at March 31, 2022 and $1.43 billion at December 31, 2021. Book value per share was $29.06 at March 31, 2022 and $30.13 at December 31, 2021, respectively. The Company is party to a registration rights agreement with its former majority shareholder entered intodecrease in connection with the 2016 initial public offering, under which the Company is responsible for payment of expenses (other than underwriting discounts and commissions) relating to sales to the public by the shareholder of shares of the Company's common stock beneficially owned by him. Such expenses include registration fees, legal and accounting fees, and printing costs payable by the Company and expensed when incurred. During the three and six months ended June 30, 2021, the Company paid $0.6 million under this agreement related to the secondary offering completed during the second quarter of 2021. No such expenses were incurredshareholders’ equity, during the three and six months ended June 30, 2020.
Capital managementMarch 31, 2022, was primarily attributable to a decrease in accumulated other comprehensive income related to unrealized losses on our available-for-sale securities portfolio. Additionally, our capital was impacted by retained net income, dividends paid, and regulatorya $6.2 million cumulative decrease in common stock and additional paid-in capital requirementsrelated to common stock repurchases.
Our capital management consists of providing adequate equity to support our current and future operations. We are subject to various regulatory capital requirements administered by state and federal banking agencies, including the TDFI, Federal Reserve and the FDIC. Failure to meet minimum capital requirements may prompt certain actions by regulators that, if undertaken, could have a direct material adverse effect on our financial condition and results of operations.
The Federal Reserve and the FDIC have issued guidelines governing the levels of capital that banks must maintain. Those guidelines specify capital tiers, which include the classifications set forth in the following table. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, we exceededmet all capital ratioadequacy requirements under prompt corrective actionfor which we are subject. See additional discussion regarding our capital adequacy and other regulatory requirements, as detailed in the table below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Actual | | Required for capital adequacy purposes (1) | | To be well capitalized under prompt corrective action provision | |
(dollars in thousands) | | Amount | | Ratio (%) | | Amount | | Ratio (%) | | Amount | | Ratio (%) | |
June 30, 2021 | | | | | | | | | | | | | |
Total capital (to risk weighted assets) | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,383,471 | | | 14.9 | % | | $ | 974,690 | | | 10.5 | % | | N/A | | N/A | |
FirstBank | | $ | 1,317,759 | | | 14.2 | % | | $ | 971,072 | | | 10.5 | % | | $ | 924,831 | | | 10.0 | % | |
Tier 1 capital (to risk weighted assets) | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,177,609 | | | 12.7 | % | | $ | 789,034 | | | 8.5 | % | | N/A | | N/A | |
FirstBank | | $ | 1,131,897 | | | 12.2 | % | | $ | 786,106 | | | 8.5 | % | | $ | 739,865 | | | 8.0 | % | |
Tier 1 Capital (to average assets) | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,177,609 | | | 10.1 | % | | $ | 466,866 | | | 4.0 | % | | N/A | | N/A | |
FirstBank | | $ | 1,131,897 | | | 9.7 | % | | $ | 465,961 | | | 4.0 | % | | $ | 582,451 | | | 5.0 | % | |
Common Equity Tier 1 (CET1) | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,147,609 | | | 12.4 | % | | $ | 649,793 | | | 7.0 | % | | N/A | | N/A | |
FirstBank | | $ | 1,131,897 | | | 12.2 | % | | $ | 647,382 | | | 7.0 | % | | $ | 601,140 | | | 6.5 | % | |
December 31, 2020 | | | | | | | | | | | | | |
Total capital (to risk weighted assets) | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,358,897 | | | 15.0 | % | | $ | 952,736 | | | 10.5 | % | | N/A | | N/A | |
FirstBank | | $ | 1,353,279 | | | 14.9 | % | | $ | 951,327 | | | 10.5 | % | | $ | 906,026 | | | 10.0 | % | |
Tier 1 capital (to risk weighted assets) | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,090,364 | | | 12.0 | % | | $ | 771,262 | | | 8.5 | % | | N/A | | N/A | |
FirstBank | | $ | 1,142,548 | | | 12.6 | % | | $ | 770,122 | | | 8.5 | % | | $ | 724,820 | | | 8.0 | % | |
Tier 1 Capital (to average assets) | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,090,364 | | | 10.0 | % | | $ | 435,064 | | | 4.0 | % | | N/A | | N/A | |
FirstBank | | $ | 1,142,548 | | | 10.5 | % | | $ | 435,279 | | | 4.0 | % | | $ | 544,098 | | | 5.0 | % | |
Common Equity Tier 1 (CET1) | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,060,364 | | | 11.7 | % | | $ | 635,157 | | | 7.0 | % | | N/A | | N/A | |
FirstBank | | $ | 1,142,548 | | | 12.6 | % | | $ | 634,218 | | | 7.0 | % | | $ | 588,917 | | | 6.5 | % | |
(1) Minimum ratios presented exclude theat within Note 12, "Minimum capital conservation buffer.
U.S. Basel III measures capital strength in three tiers and incorporates risk-adjusted assets to determine the risk-based capital ratios. Our common equity tier 1 capital primarily includes shareholders' equity less certain deductions for goodwill and other intangibles, net of taxes, net unrealized gains (losses) on AFS securities and derivative instruments, net of tax. Tier 1 capital is primarily comprised of common equity Tier 1 capital and included junior subordinated debentures with a carrying value of $30.0 million as of June 30, 2021 and December 31, 2020. Tier 2 capital components include a portion of the allowance for credit losses in excess of Tier 1 statutory limits and our remaining combined trust preferred security debt issuances.
In December 2018, the OCC, the Board of Governors of the Federal Reserve System, and the FDIC approved a final rule to address changes to credit loss accounting under GAAP, including banking organizations’ implementation of CECL. The final rule provides banking organizations the option to phase in over a three-year period the day-one adverse effects on regulatory capital that may result from the adoption of the new accounting standard. In March 2020, the OCC, the Board of Governors of the Federal Reserve System, and the FDIC announced an interim final rule, which became final on September 30, 2020, to delay the estimated impact on regulatory capital stemming from the implementation of CECL. The final rule maintains the three-year transition option in the previous rule and provides banks the option to delay for two years an estimate of CECL’s effect on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period (five-year transition option). The Company adopted the capital transition relief over the permissible five-year period.
Capital Expenditures
As of June 30, 2021, we have $0.7 million in committed capital expenditures over the next twelve months related to expansion of our locations.
Shareholders’ equity
Our total shareholders’ equity was $1.37 billion at June 30, 2021 and $1.29 billion at December 31, 2020. Book value per share was $28.96 at June 30, 2021 and $27.35 at December 31, 2020, respectively. The growth in shareholders’ equity during 2021 was primarily attributable to earnings retention and changes in accumulated other comprehensive income, partially offset by declared dividends and activity related to equity-based compensation.
Off-balance sheet arrangements
In the normal course of business, we enter into various transactions, which in accordance with GAAP, are not included as part of our consolidated balance sheets. We enter into these transactions to meet the financing needs of our customers. These transactions include commitments to extend credit, standby and commercial letters of credit, and commitments to purchase loans, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. For further information, see Note 9, "Commitments and contingencies"requirements" in the notes to theour consolidated financial statements included elsewhere in this Report.contained herein.
ITEM 3 — QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Interest rate sensitivity
Our market risk arises primarily from interest rate risk inherent in the normal course of lending and deposit-taking activities. Management believes that our ability to successfully respond to changes in interest rates will have a significant impact on our financial results. To that end, management actively monitors and manages our interest rate risk exposure.
The Asset Liability Management Committee, which is authorized by our board of directors, monitors our interest rate sensitivity and makes decisions relating to that process. The ALCO’s goal is to structure our asset/liability composition to maximize net interest income while managing interest rate risk so as to minimize the adverse impact of changes in interest rates on net interest income and capital in either a rising or declining interest rate environment. Profitability is affected by fluctuations in interest rates. A sudden and substantial change in interest rates may adversely impact our earnings because the interest rates borne by assets and liabilities do not change at the same speed, to the same extent or on the same basis.
We monitor the impact of changes in interest rates on our net interest income and economic value of equity using rate shock analysis. Net interest income simulations measure the short-term earnings exposure from changes in market rates of interest in a rigorous and explicit fashion. Our current financial position is combined with assumptions regarding future business to calculate net interest income under varying hypothetical rate scenarios. EVEEconomic Value of Equity measures our long-term earnings exposure from changes in market rates of interest. EVE is defined as the present value of assets minus the present value of liabilities at a point in time. A decrease in EVE due to a specified rate change indicates a decline in the long-term earnings capacity of the balance sheet assuming that the rate change remains in affect over the life of the current balance sheet. For purposes of calculating EVE, a zero percent floor is assumed on discount factors.
The following analysis depicts the estimated impact on net interest income and EVE of immediate changes in interest rates at the specified levels for the periods presented:
| | | | Percentage change in: |
| | | | | | | | | | | | | | | | | | | | | | | | Net interest income (1) |
| | Percentage change in: | | | Year 1 | | Year 2 |
Change in interest rates | Change in interest rates | | Net interest income (1) | Change in interest rates | | March 31, | | December 31, | | March 31, | | December 31, |
| | Year 1 | | Year 2 | |
| | June 30, | | December 31, | | June 30, | | December 31, | |
(in basis points) | (in basis points) | | 2021 | | | 2020 | | | 2021 | | | 2020 | | (in basis points) | | 2022 | | | 2021 | | | 2022 | | | 2021 | |
+400 | +400 | | 41.4 | % | | 46.8 | % | | 37.3 | % | | 52.3 | % | +400 | | 29.2 | % | | 40.9 | % | | 41.7 | % | | 54.8 | % |
+300 | +300 | | 30.6 | % | | 34.8 | % | | 27.7 | % | | 39.1 | % | +300 | | 21.6 | % | | 30.2 | % | | 30.8 | % | | 40.8 | % |
+200 | +200 | | 19.8 | % | | 22.8 | % | | 18.2 | % | | 26.1 | % | +200 | | 15.3 | % | | 20.9 | % | | 21.7 | % | | 28.3 | % |
+100 | +100 | | 9.40 | % | | 10.7 | % | | 8.86 | % | | 12.9 | % | +100 | | 8.08 | % | | 10.8 | % | | 11.5 | % | | 14.7 | % |
-100 | -100 | | (5.62) | % | | (3.80) | % | | (8.31) | % | | (6.80) | % | -100 | | (7.54) | % | | (6.32) | % | | (12.7) | % | | (10.2) | % |
-200 | -200 | | (7.08) | % | | (3.80) | % | | (10.2) | % | | (6.80) | % | -200 | | (11.6) | % | | (8.73) | % | | (20.4) | % | | (13.5) | % |
| | | | | | | | | | | | | | | | Percentage change in: |
| | | Percentage change in: | | Economic value of equity (2) |
Change in interest rates | Change in interest rates | | Economic value of equity (2) | Change in interest rates | | March 31, | | December 31, |
| | June 30, | | December 31, | |
(in basis points) | (in basis points) | | 2021 | | | 2020 | | (in basis points) | | 2022 | | | 2021 | |
+400 | +400 | | 13.8 | % | | 40.0 | % | +400 | | (2.54) | % | | 5.30 | % |
+300 | +300 | | 11.7 | % | | 32.8 | % | +300 | | (0.80) | % | | 5.67 | % |
+200 | +200 | | 8.86 | % | | 24.2 | % | +200 | | 0.86 | % | | 5.72 | % |
+100 | +100 | | 4.86 | % | | 13.2 | % | +100 | | 1.21 | % | | 3.90 | % |
-100 | -100 | | (6.98) | % | | (6.40) | % | -100 | | (3.95) | % | | (8.13) | % |
-200 | -200 | | (10.6) | % | | (6.29) | % | -200 | | (10.2) | % | | (21.4) | % |
(1)The percentage change represents the projected net interest income for 12 months and 24 months on a flat balance sheet in a stable interest rate environment versus the projected net interest income in the various rate scenarios.
(2)The percentage change in this column represents our EVE in a stable interest rate environment versus EVE in the various rate scenarios.
The results for the net interest income simulations as of June 30, 2021March 31, 2022 and December 31, 20202021 resulted in an asset sensitive position. The primary influence of our asset sensitivity is the floating rate structure in many of our loans held for investment as well as the composition of our liabilities which is primarily core deposits. Non-interest bearing deposits continue be a strong source of funding which also increases asset sensitivity. The COVID-19 pandemic resulted in unprecedented monetary stimulus from the Federal Reserve, which included, but was not limited to, a 150 basis point decrease in the federal funds target rate. While our variable rate loan portfolio is indexed to market rates, deposits
typically adjust at a percentage of the overall movement in market rates, resulting in margin compression. Index floors in our variable rate loans and aggressive deposit pricing should continue to mitigate some of this pressure in the near term.
The preceding measures assume no change in the size or asset/liability compositions of the balance sheet. Thus, the measures do not reflect the actions the ALCO may undertake in response to such changes in interest rates. The scenarios assume instantaneous movements in interest rates in increments of 100, 200, 300 and 400 basis points. As interest rates are adjusted over a period of time, it is our strategy to proactively change the volume and mix of our balance sheet in order to mitigate our interest rate risk. The computation of the prospective effects of hypothetical interest rate changes requires numerous assumptions regarding characteristics of new business and the behavior of existing positions. These business assumptions are based upon our experience, business plans and published industry experience. Key assumptions employed in the model include asset prepayment speeds, competitive factors, the relative price sensitivity of certain assets and liabilities and the expected life of non-maturity deposits. Because these assumptions are inherently uncertain, actual results may differ from simulated results.
We may utilize derivative financial instruments as part of an ongoing effort to mitigate interest rate risk exposure to interest rate fluctuations and facilitate the needs of our customers.
The Company enters into derivative instruments that are not designated as hedging instruments to help its commercial customers manage their exposure to interest rate fluctuations. To mitigate the interest rate risk associated with customer contracts, the Company enters into an offsetting derivative contract. The Company manages its credit risk, or potential risk of default by its commercial customers through credit limit approval and monitoring procedures.
The Company has entered into interest rate swap contractsdesignated cash flow hedges to hedge interest rate exposure on short term liabilities, as well asfloating rate subordinated debentures amounting to $30.9 million. Under these interest rate swap cash flow hedges, the Company receives a variable interest rate and pays a fixed interest rate. During the three months ended March 31, 2022, the Company also entered into interest rate swap contracts designated at fair value hedges to hedge interest rate exposure on our
subordinated debentures. These interest rate swaps are all accounted for as cash flow hedges, with the Company receivingdebt issuance of $97.4 million and certain fixed-rate money market customer deposits. Under these contracts, we receive a variablefixed rate of interest and payingpay a fixedfloating rate of interest.
The Company enters into rate lock commitments and forward loan sales contracts as part of our ongoing efforts to mitigate our interest rate risk exposure inherent in our mortgage pipeline and held for sale portfolio. Under the interest rate lock commitments, interest rates for a mortgage loan are locked in with the client for a period of time, typically 30-90 days. Once an interest rate lock commitment is entered into with a client, we also enter into a forward commitment to sell the residential mortgage loan to secondary market investors. Forward loan sale contracts are contracts for delayed sale and delivery of mortgage loans to a counter party. We agree to deliver on a specified future date, a specified instrument, at a specified price or yield. The credit risk inherent to us arises from the potential inability of counterparties to meet the terms of their contracts. In the event of non-acceptance by the counterparty, we would be subject to the credit and inherent (or market) risk of the loans retained.
Additionally, the Company enters into forward commitments, options and futures contracts that are not designated as hedging instruments, which serve as economic hedges of the change in fair value of its MSRs.
For more information about our derivative financial instruments, see Note 10,9, “Derivatives” in the notes to our consolidated financial statements.
ITEM 4.4 — Controls and Procedures
Evaluation of Disclosure Controls and Procedures
An evaluation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) or Rule 15d-15(e) under the Securities Exchange Act)Act of 1934, as amended (the "Exchange Act")) as of the end of the period covered by this Report was carried out under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and other members of the Company’s senior management. The Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this Report, the Company’s disclosure controls and procedures were effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is: (i) accumulated and communicated to the Company’s management (including the Chief Executive Officer and Chief Financial Officer) to allow timely decisions regarding required disclosure; and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended June 30, 2021,March 31, 2022, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
The Company does not expect that its disclosure controls and procedures and internal control over financial reporting will prevent all errors and fraud. A control procedure, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control procedure are met. Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any control procedure also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control procedure, misstatements due to error or fraud may occur and not be detected.
PART II
ITEM 1—LEGAL PROCEEDINGS
Various legal proceedings to which we or our subsidiaries are party arise from time to time in the normal course of business. As of the date of this Report, there are no material pending legal proceedings to which we or any of our subsidiaries is a party or of which any of our or our subsidiaries’ properties are subject.
ITEM 1A—RISK FACTORS
There have been no material changes to the risk factors set forth in the "Risk Factors" section of our Annual Report on Form 10-K for the year ended December 31, 2020.
2021.
ITEM 2—UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The following table provides information about repurchases of common stock by the Company during the quarter ended June 30, 2021:March 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Period | | (a) Total number of shares purchased | | (b) Average price paid per share | | (c) Total number of shares purchased as part of publicly announced plans or programs | | (d) Maximum number (or approximate dollar value) of shares that may yet be purchased under the plans or programs |
April 1 - April 30, 2021 | | — | | | — | | | — | | | $ | 100,000,000 | |
May 1 - May 31, 2021 | | — | | | — | | | — | | | 100,000,000 | |
June 1 - June 30, 2021 | | — | | | — | | | — | | | 100,000,000 | |
Total | | — | | | — | | | — | | | 100,000,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Period | | (a) Total number of shares purchased(1) | | (b) Average price paid per share | | (c) Total number of shares purchased as part of publicly announced plans or programs | | (d) Maximum number (or approximate dollar value) of shares that may yet be purchased under the plans or programs(2) |
January 1 - January 31, 2022 | | 49,177 | | | $ | 42.86 | | | 49,177 | | | $ | 90,290,530 | |
February 1 - February 28, 2022 | | 20,106 | | | 41.99 | | | 20,106 | | | 89,445,597 | |
March 1 - March 31, 2022 | | 75,836 | | | 42.87 | | | 75,836 | | | 86,192,331 | |
Total | | 145,119 | | | $ | 42.74 | | | 145,119 | | | 86,192,331 | |
(1) On February 18, 2021, the Company announced the board of directors approveddirectors’ authorization of a share repurchase plan forprogram pursuant to which the Company may purchase up to $100 million in shares of Companythe Company’s issued and outstanding common stock. ThisThe repurchase plan expiresexpired on March 31, 2022, and purchases will be2022. The repurchase plan was conducted pursuant to a written plan that was intended to comply with Rule 10b-18 promulgated under the Exchange Act. To date,
(2) Amounts are inclusive of commissions and fees related to the stock repurchases.
On March 14, 2022, the Company has notannounced the board of director's authorization of a new repurchase program pursuant to which the Company may purchase up to $100 million in shares of the Company’s issued and outstanding common stock. The purchase authorizations granted under the new repurchase plan will terminate either on the date on which the maximum dollar amount is repurchased anyunder the new repurchase plan or on January 31, 2024, whichever date occurs earlier. The new repurchase plan will be conducted pursuant to a written plan and is intended to comply with Rule 10b-18 promulgated under the Securities Exchange Act of 1934, as amended. Subsequent to March 31, 2022, the Company bought back 400,000 shares of common stock under the plan.
this agreement at an average share price of $40.91 and total repurchase amount of $16.4 million.
ITEM 6—EXHIBITS
The exhibits listed on the accompanying Exhibit Index are filed, furnished or incorporated by reference (as stated therein) as part of this Report.
EXHIBIT INDEX
| | | | | |
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. |
Signatures
Pursuant to the requirements of the section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.
| | | | | | | | |
| | FB Financial Corporation |
| | |
| | /s/ Michael M. Mettee |
August 6, 2021May 10, 2022 | | Michael M. Mettee Chief Financial Officer (Principal Financial Officer) |
| | |
| | /s/ Keith Rainwater |
August 6, 2021May 10, 2022 | | Keith Rainwater Chief Accounting Officer (Principal Accounting Officer) |