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 ~~March 31,~~June 30, 2022

☐ 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 registrant as specified in its 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 Symbol(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: (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 registrant 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 registrant 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 registrant 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 registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

The number of shares of registrant’s Common Stock outstanding as of ~~May 9,~~August 3, 2022 was ~~47,234,776.~~46,883,935.

Table of Contents


		Page
PART I.	FINANCIAL INFORMATION
	Glossary Of Abbreviations And Acronyms	3
Item 1.	Consolidated Financial Statements	4
	Consolidated Balance Sheets as of ~~March 31,~~J une 30 , 2022 (Unaudited) and December 31, 20 212021	4
	Consolidated Statements of Income (Unaudited) for the ~~three~~t ~~ended~~ ~~March 31, 202~~2hree and six months ended June 3 0 , 2022 and 2021	5
	Consolidated Statements of Comprehensive Income (Unaudited) for the three ~~ended~~ ~~March~~and six months 3e 1n ~~, 202~~2ded June 30, 2022 and ~~202~~12021	6
	Consolidated Statements of Changes in Shareholders' Equity (Unaudited) for the ~~three~~thr ee and six mo nths ended ~~March~~J 3 1une 30 , ~~202~~22022 and ~~202~~12021	7
	Consolidated Statements of Cash Flows (Unaudited) for the ~~three~~six months ended MJ ~~arch~~une 3 10 , ~~202~~22022 and ~~202~~12021	89
	Notes to Consolidated Financial Statements (Unaudited)	10
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operation	4649
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	7687
Item 4.	Controls and Procedures	7888
Part II.	OTHER INFORMATION
Item 1.	Legal Proceedings	7889
Item 1A.	Risk Factors	7989
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	7989
Item 6.	Exhibits	8091
SIGNATURES		8192

GLOSSARY OF ABBREVIATIONS AND ACRONYMS

As used in this Quarterly Report on Form 10-Q for the quarter ended ~~March 31,~~June 30, 2022 (this "Report"), references to “we,” “our,” “us,” “FB Financial,” or “the Company” refer to FB Financial Corporation, a Tennessee corporation, and our wholly-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-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 discussion and analysis of financial condition and results of operations. You may find it helpful to refer to this page as you read this Report.

ACL

Allowance for credit losses

~~GNMA~~GAAP

~~Government National Mortgage Association~~U.S. generally accepted accounting principles

AFS

Available-for-sale

~~IRLC~~GNMA

~~Interest rate lock commitment~~Government National Mortgage Association

ALCO

Asset Liability Management Committee

~~LIBOR~~IRLC

~~London Interbank Offered Rate~~

~~AOCI~~

~~Accumulated other comprehensive income~~

~~LTIP~~

~~Long-term incentive plan~~Interest rate lock commitment

ASC

Accounting Standard Codification

~~MBS~~LIBOR

~~Mortgage‑backed securities~~London Interbank Offered Rate

ASU

Accounting Standard Update

MSR

Mortgage servicing rights

~~CAA~~CARES

~~Consolidated Appropriations~~Coronavirus Aid, Relief, and Economic Security Act

NIM

Net interest margin

~~CARES~~CECL

~~Coronavirus Aid, Relief, and Economic Security Act~~Current expected credit losses

OREO

Other real estate owned

~~CECL~~

~~Current expected credit losses~~

~~PCD~~

~~Purchased credit deteriorated~~

CEO

Chief Executive Officer

PPP

Paycheck Protection Program

CET1

Common Equity Tier 1

PSU

Performance-based restricted stock units

COVID-19

Coronavirus pandemic

~~REIT~~

~~Real estate investment trust~~

~~CPR~~

~~Conditional prepayment rate~~

ROAA

Return on average total assets

~~CRE~~CPR

~~Commercial real estate~~Conditional prepayment rate

ROAE

Return on average shareholders' equity

EPS

Earnings per share

ROATCE

Return on average tangible common equity

ESPP

Employee Stock Purchase Plan

ROU

Right-of-use

EVE

Economic value of equity

RSU

Restricted stock units

FASB

Financial Accounting Standards Board

SBA

Small Business Administration

FDIC

Federal Deposit Insurance Corporation

SDN List

Specially Designated Nationals and Blocked Persons

Federal Reserve

Board of Governors of the Federal Reserve

System

SEC

U.S. Securities and Exchange Commission

FHLB

Federal Home Loan Bank

SOFR

Secured overnight financing rate

FHLMC

Federal Home Loan Mortgage Corporation

TDFI

Tennessee Department of Financial Institutions

FNMA

Federal National Mortgage Association

TDR

Troubled debt restructuring

~~GAAP~~

~~U.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)


		March 31,		December 31,			June 30,		December 31,
		2022 (Unaudited)		2021			2022 (Unaudited)		2021
ASSETS	ASSETS					ASSETS
Cash and due from banks	Cash and due from banks	$	61,637	$	91,333	Cash and due from banks	$	79,402	$	91,333
Federal funds sold and reverse repurchase agreements	Federal funds sold and reverse repurchase agreements	134,763		128,087		Federal funds sold and reverse repurchase agreements	233,588		128,087
Interest-bearing deposits in financial institutions	Interest-bearing deposits in financial institutions	1,546,911		1,578,320		Interest-bearing deposits in financial institutions	559,871		1,578,320
Cash and cash equivalents	Cash and cash equivalents	1,743,311		1,797,740		Cash and cash equivalents	872,861		1,797,740
Investments:	Investments:					Investments:
Available-for-sale debt securities, at fair value	Available-for-sale debt securities, at fair value	1,683,525		1,678,525		Available-for-sale debt securities, at fair value	1,618,241		1,678,525
Equity securities, at fair value	Equity securities, at fair value	3,213		3,367		Equity securities, at fair value	3,103		3,367
Federal Home Loan Bank stock, at cost	Federal Home Loan Bank stock, at cost	34,433		32,217		Federal Home Loan Bank stock, at cost	34,581		32,217
Loans held for sale, at fair value	Loans held for sale, at fair value	396,728		752,223		Loans held for sale, at fair value	260,215		752,223
Loans	Loans	8,004,976		7,604,662		Loans	8,624,337		7,604,662
Less: allowance for credit losses	Less: allowance for credit losses	120,049		125,559		Less: allowance for credit losses	126,272		125,559
Net loans	Net loans	7,884,927		7,479,103		Net loans	8,498,065		7,479,103
Premises and equipment, net	Premises and equipment, net	142,550		143,739		Premises and equipment, net	142,474		143,739
Other real estate owned, net	Other real estate owned, net	9,721		9,777		Other real estate owned, net	9,398		9,777
Operating lease right-of-use assets	Operating lease right-of-use assets	41,037		41,686		Operating lease right-of-use assets	41,070		41,686
Interest receivable	Interest receivable	39,069		38,528		Interest receivable	40,393		38,528
Mortgage servicing rights, at fair value	Mortgage servicing rights, at fair value	144,675		115,512		Mortgage servicing rights, at fair value	158,678		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	15,709		16,953		Core deposit and other intangibles, net	14,515		16,953
Bank-owned life insurance	Bank-owned life insurance	74,232		73,519		Bank-owned life insurance	74,605		73,519
Other assets	Other assets	218,500		172,236		Other assets	183,102		172,236
Total assets	Total assets	$	12,674,191	$	12,597,686	Total assets	$	12,193,862	$	12,597,686
LIABILITIES	LIABILITIES					LIABILITIES
Deposits	Deposits					Deposits
Noninterest-bearing	Noninterest-bearing	$	2,787,698	$	2,740,214	Noninterest-bearing	$	2,895,520	$	2,740,214
Interest-bearing checking	Interest-bearing checking	3,639,779		3,418,666		Interest-bearing checking	3,338,561		3,418,666
Money market and savings	Money market and savings	3,513,485		3,546,936		Money market and savings	3,131,463		3,546,936
Customer time deposits	Customer time deposits	1,046,899		1,103,594		Customer time deposits	1,171,941		1,103,594
Brokered and internet time deposits	Brokered and internet time deposits	8,417		27,487		Brokered and internet time deposits	5,817		27,487
Total deposits	Total deposits	10,996,278		10,836,897		Total deposits	10,543,302		10,836,897
Borrowings	Borrowings	155,733		171,778		Borrowings	160,400		171,778
Operating lease liabilities	Operating lease liabilities	45,528		46,367		Operating lease liabilities	45,917		46,367
Accrued expenses and other liabilities	Accrued expenses and other liabilities	96,783		109,949		Accrued expenses and other liabilities	124,298		109,949
Total liabilities	Total liabilities	11,294,322		11,164,991		Total liabilities	10,873,917		11,164,991
Commitments and contingencies (Note 16)		0		0
Commitments and contingencies (Note 8)						Commitments and contingencies (Note 8)	0		0
SHAREHOLDERS' EQUITY	SHAREHOLDERS' EQUITY					SHAREHOLDERS' EQUITY
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
Common stock, $1 par value per share; 75,000,000 shares authorized; 46,881,896 and 47,549,241 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively						Common stock, $1 par value per share; 75,000,000 shares authorized; 46,881,896 and 47,549,241 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively	46,882		47,549
Additional paid-in capital	Additional paid-in capital	888,168		892,529		Additional paid-in capital	864,614		892,529
Retained earnings	Retained earnings	515,664		486,666		Retained earnings	528,851		486,666
Accumulated other comprehensive (loss) income, net	Accumulated other comprehensive (loss) income, net	(71,544)		5,858		Accumulated other comprehensive (loss) income, net	(120,495)		5,858
Total FB Financial Corporation common shareholders' equity	Total FB Financial Corporation common shareholders' equity	1,379,776		1,432,602		Total FB Financial Corporation common shareholders' equity	1,319,852		1,432,602
Noncontrolling interest	Noncontrolling interest	93		93		Noncontrolling interest	93		93
Total equity	Total equity	1,379,869		1,432,695		Total equity	1,319,945		1,432,695
Total liabilities and shareholders' equity	Total liabilities and shareholders' equity	$	12,674,191	$	12,597,686	Total liabilities and shareholders' equity	$	12,193,862	$	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)


		Three Months Ended March 31,					Three Months Ended June 30,		Six Months Ended June 30,
			2022		2021				2022		2021		2022		2021
Interest income:	Interest income:							Interest income:
Interest and fees on loans	Interest and fees on loans		$	86,864	$	89,412		Interest and fees on loans	$	99,655	$	89,861	$	186,519	$	179,273
Interest on securities	Interest on securities							Interest on securities
Taxable	Taxable		5,420		2,819			Taxable	6,499		3,844		11,919		6,663
Tax-exempt	Tax-exempt		1,866		1,956			Tax-exempt	1,842		1,933		3,708		3,889
Other	Other		977		598			Other	2,218		691		3,195		1,289
Total interest income	Total interest income		95,127		94,785			Total interest income	110,214		96,329		205,341		191,114

Interest expense:	Interest expense:							Interest expense:
Deposits	Deposits		5,462		9,826			Deposits	6,591		7,919		12,053		17,745
Borrowings	Borrowings		1,483		2,383			Borrowings	1,452		1,847		2,935		4,230
Total interest expense	Total interest expense		6,945		12,209			Total interest expense	8,043		9,766		14,988		21,975
Net interest income	Net interest income		88,182		82,576			Net interest income	102,171		86,563		190,353		169,139
Provision for credit losses	Provision for credit losses		(6,129)		(11,632)			Provision for credit losses	8,181		(12,885)		2,052		(24,517)
Provision for credit losses on unfunded commitments	Provision for credit losses on unfunded commitments		1,882		(2,222)			Provision for credit losses on unfunded commitments	4,137		(954)		6,019		(3,176)
Net interest income after provisions for credit losses	Net interest income after provisions for credit losses		92,429		96,430			Net interest income after provisions for credit losses	89,853		100,402		182,282		196,832

Noninterest income:	Noninterest income:							Noninterest income:
Mortgage banking income	Mortgage banking income		29,531		55,332			Mortgage banking income	22,559		35,499		52,090		90,831
Service charges on deposit accounts	Service charges on deposit accounts		2,914		2,339			Service charges on deposit accounts	2,908		2,266		5,822		4,605
ATM and interchange fees	ATM and interchange fees		5,087		4,341			ATM and interchange fees	5,353		5,381		10,440		9,722
Investment services and trust income	Investment services and trust income		2,132		2,008			Investment services and trust income	2,275		2,999		4,407		5,007
(Loss) gain from securities, net	(Loss) gain from securities, net		(152)		83			(Loss) gain from securities, net	(109)		144		(261)		227
(Loss) gain on sales or write-downs of other real estate owned	(Loss) gain on sales or write-downs of other real estate owned		(498)		496			(Loss) gain on sales or write-downs of other real estate owned	(26)		(23)		(524)		473
Gain (loss) from other assets	Gain (loss) from other assets		64		(11)			Gain (loss) from other assets	18		(4)		82		(15)
Other income	Other income		2,314		2,142			Other income	236		3,038		2,550		5,180
Total noninterest income	Total noninterest income		41,392		66,730			Total noninterest income	33,214		49,300		74,606		116,030

Noninterest expenses:	Noninterest expenses:							Noninterest expenses:
Salaries, commissions and employee benefits	Salaries, commissions and employee benefits		59,443		64,571			Salaries, commissions and employee benefits	55,181		62,367		114,624		126,938
Occupancy and equipment expense	Occupancy and equipment expense		5,403		5,849			Occupancy and equipment expense	5,853		5,356		11,256		11,205
Legal and professional fees	Legal and professional fees		2,607		2,434			Legal and professional fees	3,116		2,090		5,723		4,524
Data processing	Data processing		2,481		2,319			Data processing	2,404		2,542		4,885		4,861

Amortization of core deposit and other intangibles	Amortization of core deposit and other intangibles		1,244		1,440			Amortization of core deposit and other intangibles	1,194		1,394		2,438		2,834

Advertising	Advertising		4,033		2,253			Advertising	2,031		3,559		6,064		5,812
Mortgage restructuring expense								Mortgage restructuring expense	12,458		—		12,458		—
Other expense	Other expense		14,061		15,832			Other expense	14,760		15,652		28,821		31,484
Total noninterest expense	Total noninterest expense		89,272		94,698			Total noninterest expense	96,997		92,960		186,269		187,658

Income before income taxes	Income before income taxes		44,549		68,462			Income before income taxes	26,070		56,742		70,619		125,204
Income tax expense	Income tax expense		9,313		15,588			Income tax expense	6,717		13,440		16,030		29,028
Net income applicable to FB Financial Corporation and noncontrolling interest	Net income applicable to FB Financial Corporation and noncontrolling interest		35,236		52,874			Net income applicable to FB Financial Corporation and noncontrolling interest	19,353		43,302		54,589		96,176
Net income applicable to noncontrolling interest	Net income applicable to noncontrolling interest		—		—			Net income applicable to noncontrolling interest	8		8		8		8
Net income applicable to FB Financial Corporation	Net income applicable to FB Financial Corporation		$	35,236	$	52,874		Net income applicable to FB Financial Corporation	$	19,345	$	43,294	$	54,581	$	96,168

Earnings per common share	Earnings per common share							Earnings per common share
Basic	Basic		$	0.74	$	1.12		Basic	$	0.41	$	0.91	$	1.15	$	2.03
Diluted	Diluted		$	0.74	$	1.10		Diluted	0.41		0.90		$	1.15	$	2.00

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 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


	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Net income	$	19,353	$	43,302	$	54,589	$	96,176
Other comprehensive (loss) income, net of tax:
Net change in unrealized (loss) gain in available-for-sale securities, net of tax (benefits) expense of $(17,343), $798, $(44,826) and $(2,654)	(49,233)		2,286		(127,408)		(9,562)
Reclassification adjustment for gain on sale of securities included in net income, net of tax expenses of $0, $2, $1 and $4	(1)		(6)		(2)		(11)
Net change in unrealized gain in hedging activities, net of tax expenses of $99, $23, $372 and $135	283		67		1,057		383

Total other comprehensive (loss) income, net of tax	(48,951)		2,347		(126,353)		(9,190)
Comprehensive (loss) income applicable to FB Financial Corporation and noncontrolling interest	(29,598)		45,649		(71,764)		86,986
Comprehensive income applicable to noncontrolling interest	8		8		8		8
Comprehensive (loss) income applicable to FB Financial Corporation	$	(29,606)	$	45,641	$	(71,772)	$	86,978

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 (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





	Common stock		Additional paid-in capital		Retained earnings		Accumulated other comprehensive income (loss), net		Total common shareholders' equity		Noncontrolling interest		Total shareholders' equity
Balance at March 31, 2022	$	47,488	$	888,168	$	515,664	$	(71,544)	$	1,379,776	$	93	$	1,379,869

Net income attributable to FB Financial Corporation and noncontrolling interest	—		—		19,345		—		19,345		8		19,353
Other comprehensive income, net of taxes	—		—		—		(48,951)		(48,951)		—		(48,951)


Repurchase of common stock	(650)		(25,890)		—		—		(26,540)		—		(26,540)
Stock based compensation expense	1		3,037		—		—		3,038		—		3,038
Restricted stock units vested and distributed, net of shares withheld	43		(701)		—		—		(658)		—		(658)

Dividends declared ($0.13 per share)	—		—		(6,158)		—		(6,158)		—		(6,158)
Noncontrolling interest distribution	—		—		—		—		—		(8)		(8)
Balance at June 30, 2022	$	46,882	$	864,614	$	528,851	$	(120,495)	$	1,319,852	$	93	$	1,319,945

Balance at December 31, 2021	$	47,549	$	892,529	$	486,666	$	5,858	$	1,432,602	$	93	$	1,432,695


Net income attributable to FB Financial Corporation and noncontrolling interest	—		—		54,581		—		54,581		8		54,589
Other comprehensive income, net of taxes	—		—		—		(126,353)		(126,353)		—		(126,353)


Repurchase of common stock	(795)		(31,948)		—		—		(32,743)		—		(32,743)
Stock based compensation expense	2		5,618		—		—		5,620		—		5,620
Restricted stock units vested and distributed, net of shares withheld	111		(2,257)		—		—		(2,146)		—		(2,146)
Shares issued under employee stock purchase program	15		672		—		—		687		—		687
Dividends declared ($0.26 per share)	—		—		(12,396)		—		(12,396)		—		(12,396)
Noncontrolling interest distribution	—		—		—		—		—		(8)		(8)
Balance at June 30, 2022	$	46,882	$	864,614	$	528,851	$	(120,495)	$	1,319,852	$	93	$	1,319,945

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 interest		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 loss, 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)

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 loss, 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

FB Financial Corporation and subsidiaries

Consolidated statements of cash flows

(Unaudited)

(Amounts are in thousands)


		Three Months Ended March 31,				Six Months Ended June 30,
		2022		2021				2022		2021
Cash flows from operating activities:	Cash flows from operating activities:						Cash flows from operating activities:
Net income applicable to FB Financial Corporation and noncontrolling interest	Net income applicable to FB Financial Corporation and noncontrolling interest	$	35,236	$	52,874		Net income applicable to FB Financial Corporation and noncontrolling interest	$	54,589	$	96,176
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:						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			Depreciation and amortization of fixed assets and software	4,048		4,148
Amortization of core deposit and other intangibles	Amortization of core deposit and other intangibles	1,244		1,440			Amortization of core deposit and other intangibles	2,438		2,834
Capitalization of mortgage servicing rights	Capitalization of mortgage servicing rights	(9,812)		(11,594)			Capitalization of mortgage servicing rights	(15,070)		(22,167)
Net change in fair value of mortgage servicing rights	Net change in fair value of mortgage servicing rights	(19,351)		(12,601)			Net change in fair value of mortgage servicing rights	(28,096)		549
Stock-based compensation expense	Stock-based compensation expense	2,582		2,666			Stock-based compensation expense	5,620		5,181
Provision for credit losses	Provision for credit losses	(6,129)		(11,632)			Provision for credit losses	2,052		(24,517)
Provision for credit losses on unfunded commitments	Provision for credit losses on unfunded commitments	1,882		(2,222)			Provision for credit losses on unfunded commitments	6,019		(3,176)
Provision for mortgage loan repurchases	Provision for mortgage loan repurchases	(389)		440			Provision for mortgage loan repurchases	(1,189)		(266)
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 acquired loans, net	2,288		284
Amortization of premiums and accretion of discounts on securities, net	Amortization of premiums and accretion of discounts on securities, net	1,992		2,150			Amortization of premiums and accretion of discounts on securities, net	3,692		4,390
Loss (gain) from securities, net	Loss (gain) from securities, net	152		(83)			Loss (gain) from securities, net	261		(227)
Originations of loans held for sale	Originations of loans held for sale	(993,733)		(1,757,932)			Originations of loans held for sale	(1,719,488)		(3,308,882)

Proceeds from sale of loans held for sale	Proceeds from sale of loans held for sale	1,330,701		1,648,695			Proceeds from sale of loans held for sale	2,213,443		3,355,152
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	(21,675)		(52,811)			Gain on sale and change in fair value of loans held for sale	(35,410)		(86,031)

Net loss (gain) or write-downs of other real estate owned	Net loss (gain) or write-downs of other real estate owned	498		(496)			Net loss (gain) or write-downs of other real estate owned	524		(473)
(Gain) loss on other assets	(Gain) loss on other assets	(64)		11			(Gain) loss on other assets	(82)		15

Provision for deferred income taxes	Provision for deferred income taxes	9,313		9,639			Provision for deferred income taxes	12,461		13,538
Earnings on bank-owned life insurance	Earnings on bank-owned life insurance	(354)		(402)			Earnings on bank-owned life insurance	(728)		(792)
Changes in:	Changes in:						Changes in:
Operating leases	Operating leases	(190)		129			Operating leases	166		(677)
Other assets and interest receivable	Other assets and interest receivable	(62,043)		(907)			Other assets and interest receivable	13,566		(17,810)
Accrued expenses and other liabilities	Accrued expenses and other liabilities	13,900		(41,660)			Accrued expenses and other liabilities	7,279		(92,355)
Net cash provided by (used in) operating activities	Net cash provided by (used in) operating activities	288,148		(172,182)			Net cash provided by (used in) operating activities	528,383		(75,106)
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:

Sales							Sales	1,218		—
Maturities, prepayments and calls	Maturities, prepayments and calls	57,443		61,040			Maturities, prepayments and calls	126,349		147,906
Purchases	Purchases	(170,093)		(131,268)			Purchases	(243,209)		(354,762)
Net change in loans	Net change in loans	(363,354)		45,584			Net change in loans	(1,029,702)		(95,938)
Net change in commercial loans held for sale	Net change in commercial loans held for sale	946		39,566			Net change in commercial loans held for sale	39,300		91,792

Sales of FHLB stock							Sales of FHLB stock	—		2,346
Purchases of FHLB stock	Purchases of FHLB stock	(2,216)		(525)			Purchases of FHLB stock	(2,364)		(525)

Purchases of premises and equipment	Purchases of premises and equipment	(601)		(2,050)			Purchases of premises and equipment	(3,224)		(1,168)

Proceeds from the sale of premises and equipment							Proceeds from the sale of premises and equipment	875		—
Proceeds from the sale of other real estate owned	Proceeds from the sale of other real estate owned	121		2,495			Proceeds from the sale of other real estate owned	418		4,661

Net cash (used in) provided by investing activities		(477,754)		14,842
Net cash used in investing activities							Net cash used in investing activities	(1,110,339)		(205,688)
Cash flows from financing activities:	Cash flows from financing activities:						Cash flows from financing activities:
Net increase in demand deposits		238,893		855,673
Net decrease in time deposits		(75,765)		(56,824)
Net decrease in securities sold under agreements to repurchase		(14,779)		(2,965)
Net (decrease) increase in demand deposits							Net (decrease) increase in demand deposits	(334,155)		900,733
Net increase (decrease) in time deposits							Net increase (decrease) in time deposits	46,677		(154,814)
Net (decrease) increase in securities sold under agreements to repurchase							Net (decrease) increase in securities sold under agreements to repurchase	(9,010)		857

Payments on subordinated debt	Payments on subordinated debt	—		(40,000)			Payments on subordinated debt	—		(40,000)

Accretion of subordinated debt fair value premium and amortization of issuance costs, net		97		(158)
Amortization of issuance costs and (accretion) of subordinated debt fair value premium, net							Amortization of issuance costs and (accretion) of subordinated debt fair value premium, net	193		(176)
Payments on other borrowings	Payments on other borrowings	—		(15,000)			Payments on other borrowings	—		(15,000)
Share based compensation withholding payments	Share based compensation withholding payments	(1,488)		(1,715)			Share based compensation withholding payments	(2,146)		(1,940)
Net proceeds from sale of common stock under employee stock purchase program	Net proceeds from sale of common stock under employee stock purchase program	687		833			Net proceeds from sale of common stock under employee stock purchase program	687		833
Repurchase of common stock	Repurchase of common stock	(6,203)		—			Repurchase of common stock	(32,743)		—
Dividends paid	Dividends paid	(6,265)		(5,269)			Dividends paid	(12,418)		(10,492)

Net cash provided by financing activities		135,177		734,575
Noncontrolling interest distribution							Noncontrolling interest distribution	(8)		(8)
Net cash (used in) provided by financing activities							Net cash (used in) provided by financing activities	(342,923)		679,993
Net change in cash and cash equivalents	Net change in cash and cash equivalents	(54,429)		577,235			Net change in cash and cash equivalents	(924,879)		399,199
Cash and cash equivalents at beginning of the period	Cash and cash equivalents at beginning of the period	1,797,740		1,317,898			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	$	1,743,311	$	1,895,133		Cash and cash equivalents at end of the period	$	872,861	$	1,717,097
Supplemental cash flow information:	Supplemental cash flow information:						Supplemental cash flow information:
Interest paid	Interest paid	$	8,631	$	14,794		Interest paid	$	15,638	$	24,611
Taxes paid	Taxes paid	72		15,117			Taxes paid	726		45,335
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	$	563	$	1,395		Transfers from loans to other real estate owned	$	563	$	4,596

Loans provided for sales of other real estate owned	Loans provided for sales of other real estate owned	—		330			Loans provided for sales of other real estate owned	—		533
Transfers from loans to loans held for sale	Transfers from loans to loans held for sale	8,700		2,521			Transfers from loans to loans held for sale	20,016		3,709
Transfers from loans held for sale to loans	Transfers from loans held for sale to loans	47,956		14,413			Transfers from loans held for sale to loans	14,179		29,322

Trade date payable - securities							Trade date payable - securities	—		41,722

Dividends declared not paid on restricted stock units	Dividends declared not paid on restricted stock units	60		38			Dividends declared not paid on restricted stock units	118		128

Right-of-use assets obtained in exchange for operating lease liabilities	Right-of-use assets obtained in exchange for operating lease liabilities	283		157			Right-of-use assets obtained in exchange for operating lease liabilities	2,317		670

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 subsidiaries, FirstBank (the "Bank") and FirstBank Risk Management, Inc. As of ~~March 31,~~June 30, 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 U.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~~financial statements and the reported results of operations for the reporting periods ~~then ended.~~and the related disclosures. Although management's estimates contemplate current conditions and how they are expected to change in the future, it is reasonably possible that actual conditions could vary from those anticipated, which could affect the Company's financial condition and results of operations. 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.

~~Risks and uncertainties~~

The COVID-19 health pandemic 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. Although during the three months ended March 31, 2022, the outlook continued to improve, there continues to be concern regarding the potential downstream effects, including the supply chain disruptions and labor shortages, which continue to 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 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.

910

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

The following is a summary of the basic and diluted earnings per common share calculation for each of the periods presented:


		Three Months Ended March 31,					Three Months Ended June 30,		Six Months Ended June 30,
			2022		2021					2022		2021		2022		2021
Basic earnings per common share calculation:	Basic earnings per common share calculation:							Basic earnings per common share calculation:
Net income applicable to FB Financial Corporation	Net income applicable to FB Financial Corporation		$	35,236	$	52,874		Net income applicable to FB Financial Corporation		$	19,345	$	43,294	$	54,581	$	96,168
Dividends paid on and undistributed earnings allocated to participating securities	Dividends paid on and undistributed earnings allocated to participating securities		—		—			Dividends paid on and undistributed earnings allocated to participating securities		—		—		—		—
Earnings available to common shareholders	Earnings available to common shareholders		$	35,236	$	52,874		Earnings available to common shareholders		$	19,345	$	43,294	$	54,581	$	96,168
Weighted average basic shares outstanding	Weighted average basic shares outstanding		47,530,520		47,278,865			Weighted average basic shares outstanding		47,111,055		47,351,969		47,320,784		47,312,312
Basic earnings per common share	Basic earnings per common share		$	0.74	$	1.12		Basic earnings per common share		$	0.41	$	0.91	$	1.15	$	2.03
Diluted earnings per common share:	Diluted earnings per common share:							Diluted earnings per common share:
Earnings available to common shareholders	Earnings available to common shareholders		$	35,236	$	52,874		Earnings available to common shareholders		$	19,345	$	43,294	$	54,581	$	96,168
Weighted average basic shares outstanding	Weighted average basic shares outstanding		47,530,520		47,278,865			Weighted average basic shares outstanding		47,111,055		47,351,969		47,320,784		47,312,312
Weighted average diluted shares contingently issuable(1)	Weighted average diluted shares contingently issuable(1)		193,382		690,241			Weighted average diluted shares contingently issuable(1)		100,595		641,804		145,507		664,221
Weighted average diluted shares outstanding	Weighted average diluted shares outstanding		47,723,902		47,969,106			Weighted average diluted shares outstanding		47,211,650		47,993,773		47,466,291		47,976,533
Diluted earnings per common share	Diluted earnings per common share		$	0.74	$	1.10		Diluted earnings per common share		$	0.41	$	0.90	$	1.15	$	2.00

(1)Excludes ~~123,709~~202,661 and 10,678 restricted stock units outstanding considered to be antidilutive for the three and six months ended ~~March 31,~~June 30, 2022 and ~~87,452~~164,472 and 250,776 restricted stock units outstanding considered to be antidilutive for three and six months ended ~~March 31,~~June 30, 2021.

Recently adopted accounting policies:

The Company did not modify or adopt any new accounting policies during the three and six months ended ~~March 31,~~June 30, 2022 that were not disclosed in the Company's 2021 audited consolidated financial statements included on Form 10-K, other than as described below.

~~During~~As previously disclosed, during the three months ended March 31, 2022, the Company ~~modified~~added to the existing accounting policy related to derivative financial instruments and hedging activities ~~within~~as described in Note 1 of the Company's 2021 Annual Report on Form 10-K in accordance with ASC 815, "Derivatives and Hedging," as a result of entering into designated fair value hedges during the period. The Company enters into fair value hedge relationships to mitigate the effect of changing interest rates on the fair 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 2021 audited consolidated financial statements included on Form 10-K.

Newly issued not yet effective accounting standards:

In June 2022, the FASB issued ASU 2022-03, “Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions”. The FASB is issuing this update to clarify the guidance in Topic 820, Fair Value Measurement, when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security, to amend a related illustrative example, and to introduce new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. The ASU becomes effective January 1, 2024 and the Company is evaluating the potential impact of this standard on its consolidated financial statements and related disclosures.

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 Company's consolidated financial statements or related disclosures.

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

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 current-period gross write-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. The amendments in this update are 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 Company is currently evaluating the 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 crypto-assets reported, and the safeguarding 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 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.

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.

Subsequent events

The Company has evaluated, for consideration of recognition or disclosure, subsequent events that occurred through the date of issuance of these financial statements. The Company has determined that there were no subsequent events that occurred after ~~March 31,~~June 30, 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.~~statements.

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 2021, The Direct-to-Consumer 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, 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.

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.

1112

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

Note (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 ~~March 31,~~June 30, 2022 and December 31, 2021:


		March 31, 2022											June 30, 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	$	41,015	$	—	$	(2,133)	$	—	$	38,882	U.S. government agency securities	$	45,154	$	4	$	(3,099)	$	—	$	42,059
Mortgage-backed securities - residential	Mortgage-backed securities - residential	1,320,205		616		(88,565)		—		1,232,256		Mortgage-backed securities - residential	1,297,033		325		(132,426)		—		1,164,932
Mortgage-backed securities - commercial	Mortgage-backed securities - commercial	14,738		14		(445)		—		14,307		Mortgage-backed securities - commercial	21,539		—		(871)		—		20,668
Municipal securities	Municipal securities	318,587		3,594		(12,043)		—		310,138		Municipal securities	301,175		810		(28,821)		—		273,164
U.S. Treasury securities	U.S. Treasury securities	81,913		4		(1,744)		—		80,173		U.S. Treasury securities	112,844		—		(3,051)		—		109,793
Corporate securities	Corporate securities	8,000		4		(235)		—		7,769		Corporate securities	8,006		—		(381)		—		7,625
Total	Total	$	1,784,458	$	4,232	$	(105,165)	$	—	$	1,683,525	Total	$	1,785,751	$	1,139	$	(168,649)	$	—	$	1,618,241


	December 31, 2021
	Amortized cost		Gross unrealized gains		Gross unrealized losses		Allowance for credit losses for investments		Fair Value
Investment Securities
Available-for-sale debt securities
U.S. government agency securities	$	34,023	$	18	$	(171)	$	—	$	33,870
Mortgage-backed securities - residential	1,281,285		6,072		(17,985)		—		1,269,372
Mortgage-backed securities - commercial	15,024		272		(46)		—		15,250
Municipal securities	322,052		16,718		(160)		—		338,610
U.S. Treasury securities	14,914		—		(6)		—		14,908
Corporate securities	6,500		40		(25)		—		6,515
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 ~~March 31,~~June 30, 2022 and December 31, 2021, total accrued interest receivable on debt securities was ~~$5,331~~$5,662 and $5,051, respectively.

As of ~~March 31,~~June 30, 2022 and December 31, 2021, the Company had ~~$3,213~~$3,103 and $3,367, in marketable equity securities recorded at fair value, respectively.

Securities pledged at ~~March 31,~~June 30, 2022 and December 31, 2021 had carrying amounts of ~~$1,253,407~~$1,312,460 and $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 U.S. Government 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 ~~March 31,~~June 30, 2022 and December 31, 2021, there were no trade date receivables or payables that related to sales or purchases settled after period end.

1213

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 ~~March 31,~~June 30, 2022 and December 31, 2021 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 summary.


		March 31,				December 31,					June 30,				December 31,
		2022				2021					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	$	19,614	$	19,602	$	21,851	$	21,884	Due in one year or less	$	3,078	$	3,077	$	21,851	$	21,884
Due in one to five years	Due in one to five years	121,436		118,438		54,847		55,307		Due in one to five years	157,083		152,339		54,847		55,307
Due in five to ten years	Due in five to ten years	55,733		54,635		45,714		46,975		Due in five to ten years	58,406		55,967		45,714		46,975
Due in over ten years	Due in over ten years	252,732		244,287		255,077		269,737		Due in over ten years	248,612		221,258		255,077		269,737
		449,515		436,962		377,489		393,903			467,179		432,641		377,489		393,903
Mortgage-backed securities - residential	Mortgage-backed securities - residential	1,320,205		1,232,256		1,281,285		1,269,372		Mortgage-backed securities - residential	1,297,033		1,164,932		1,281,285		1,269,372
Mortgage-backed securities - commercial	Mortgage-backed securities - commercial	14,738		14,307		15,024		15,250		Mortgage-backed securities - commercial	21,539		20,668		15,024		15,250
Total debt securities	Total debt securities	$	1,784,458	$	1,683,525	$	1,673,798	$	1,678,525	Total debt securities	$	1,785,751	$	1,618,241	$	1,673,798	$	1,678,525

Sales and other dispositions of available-for-sale securities were as follows:


		Three Months Ended March 31,			Three Months Ended June 30,				Six Months Ended June 30,
			2022			2021			2022		2021		2022		2021
Proceeds from sales	Proceeds from sales		$	—		$	—	Proceeds from sales	$	1,218	$	—	$	1,218	$	—
Proceeds from maturities, prepayments and calls	Proceeds from maturities, prepayments and calls		57,443			61,040		Proceeds from maturities, prepayments and calls	126,349		86,866		126,349		147,906
Gross realized gains	Gross realized gains		2			7		Gross realized gains	1		8		3		15
Gross realized losses	Gross realized losses		—			—		Gross realized losses	—		—		—		—

Additionally, the change in the fair value of equity securities and sale of equity securities resulted in a net loss of ~~$154~~$110 and a net gain of ~~$76~~$136 for the three months ended ~~March 31,~~June 30, 2022 and 2021, respectively, and in a net loss of $264 and a net gain of $212 for the six months ended June 30, 2022 and 2021, respectively.

The following tables show gross unrealized losses for which an allowance for credit losses has not been recorded at June 30, 2022 and December 31, 2021, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:


	June 30, 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	$	41,061	$	(3,099)	$	—	$	—	$	41,061	$	(3,099)
Mortgage-backed securities - residential	928,511		(101,181)		191,387		(31,245)		1,119,898		(132,426)
Mortgage-backed securities - commercial	20,668		(871)		—		—		20,668		(871)
Municipal securities	216,587		(28,536)		939		(285)		217,526		(28,821)
U.S. Treasury securities	108,125		(3,051)		—		—		108,125		(3,051)
Corporate securities	7,743		(381)		—		—		7,743		(381)
Total	$	1,322,695	$	(137,119)	$	192,326	$	(31,530)	$	1,515,021	$	(168,649)

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 ~~March 31,~~June 30, 2022 and December 31, 2021, the Company’s securities portfolio consisted of ~~514~~509 and 511 securities, ~~321~~416 and 80 of which were in an unrealized loss position, respectively.

During the three months ended ~~March 31,~~June 30, 2022, the Company's available-for-sale debt securities portfolio unrealized value declined ~~$105.6 million~~$66,577 to an unrealized loss position of ~~$100.9 million~~$167,510 as of June 30, 2022 from an unrealized loss position of $100,933 as of March 31, 2022. During the six months ended June 30, 2022, the Company's available-for-sale debt securities portfolio unrealized value declined $172,237 from an unrealized gain position of ~~$4.7 million~~$4,727 as of December 31, 2021.

During the three months ended ~~March 31,~~June 30, 2021, the Company's available-for-sale debt securities portfolio ~~declined $15.4 million~~unrealized value increased $3,076 to an unrealized gain position of ~~$19.2 million~~$22,321 as of June 30, 2021 from an unrealized gain position of ~~$34.6 million~~$19,245 as of March 31, 2021. During the six months ended June 30, 2021, the Company's available-for-sale debt securities portfolio unrealized value declined $12,231 from an unrealized gain position of $34,552 as of December 31, 2020.

The majority 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 the Company has historically not recorded any losses associated with these investments. As such, as of ~~March 31,~~June 30, 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 recognized on available-for-sale debt securities during the three and six months ended ~~March 31,~~June 30, 2022 or 2021.

~~FB Financial Corporation and subsidiaries~~

~~Notes to consolidated financial statements~~

~~(Unaudited)~~

~~(Dollar amounts are in thousands, except share and per share amounts)~~

Note (3)—Loans and allowance for credit losses:

Loans outstanding as of ~~March 31,~~June 30, 2022 and December 31, 2021, by class of financing receivable are as follows:


		March 31,		December 31,			June 30,		December 31,
		2022		2021			2022		2021
Commercial and industrial (1)	Commercial and industrial (1)	$	1,380,600	$	1,290,565	Commercial and industrial (1)	$	1,479,424	$	1,290,565
Construction	Construction	1,468,811		1,327,659		Construction	1,575,331		1,327,659
Residential real estate:	Residential real estate:					Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	1,346,349		1,270,467		1-to-4 family mortgage	1,457,452		1,270,467
Residential line of credit	Residential line of credit	392,740		383,039		Residential line of credit	425,485		383,039
Multi-family mortgage	Multi-family mortgage	400,501		326,551		Multi-family mortgage	391,970		326,551
Commercial real estate:	Commercial real estate:					Commercial real estate:
Owner occupied	Owner occupied	978,436		951,582		Owner occupied	1,053,872		951,582
Non-owner occupied	Non-owner occupied	1,706,546		1,730,165		Non-owner occupied	1,885,122		1,730,165
Consumer and other	Consumer and other	330,993		324,634		Consumer and other	355,681		324,634
Gross loans	Gross loans	8,004,976		7,604,662		Gross loans	8,624,337		7,604,662
Less: Allowance for credit losses	Less: Allowance for credit losses	(120,049)		(125,559)		Less: Allowance for credit losses	(126,272)		(125,559)
Net loans	Net loans	$	7,884,927	$	7,479,103	Net loans	$	8,498,065	$	7,479,103

(1)Includes ~~$2,062~~$1,289 and $3,990 of loans originated as part of the Paycheck Protection Program as of ~~March 31,~~June 30, 2022 and December 31, 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.

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

As of ~~March 31,~~June 30, 2022 and December 31, 2021, ~~$1,001,027~~$980,762 and $1,136,294, respectively, of qualifying residential mortgage loans (including loans held for sale) and ~~$1,530,928~~$1,570,759 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 ~~March 31,~~June 30, 2022 and December 31, 2021, qualifying loans of ~~$2,719,096~~$2,892,283 and $2,440,097, respectively, were pledged to the Federal Reserve Bank under the Borrower-in-Custody program.

The components of amortized cost for loans on the consolidated balance sheets exclude accrued interest receivable as the Company presents accrued interest receivable separately on the balance sheet. As of ~~March 31,~~June 30, 2022 and December 31, 2021, accrued interest receivable on loans held for investment was ~~$31,746~~$33,209 and $31,676, respectively.

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 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 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; and 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. 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.

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

The Company performed qualitative evaluations within the Company's established qualitative framework, weighting the impact of the current economic outlook (including uncertainty due to inflation, ~~employment and supply chain concerns),~~negative economic forecasts, predicted Federal Reserve rate increases) 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.~~considerations. The ~~decrease~~increase in estimated required reserve during the three and six months ended ~~March 31,~~June 30, 2022 was a result of ~~improving macroeconomic variables~~increased loan growth and a tightening monetary policy environment both of which were incorporated into the Company's reasonable and supportable forecasts when compared to June 30, 2022 and December 31, 2021. Qualitative adjustments included projected slower GDP growth over the next two to three fiscal years, expected elevated unemployment levels, and expected interest rate increases in the short-term from Federal Reserve. The qualitative evaluations above include weighted projections that the economy may be nearing a recession. These considerations were slightly offset as the Company removed the impact of COVID troubled industries from its calculation.

The following tables provide the changes in the allowance for credit losses by class of financing receivable for the three and six months ended ~~March 31,~~June 30, 2022 and 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, 2022																				Three months ended June 30, 2022
Beginning balance - March 31, 2022																				Beginning balance - March 31, 2022	$	12,699	$	31,782	$	21,024	$	6,545	$	6,398	$	8,416	$	21,290	$	11,895	$	120,049
Provision for credit losses																				Provision for credit losses	(783)		6,590		383		314		105		(1,102)		1,246		1,428		8,181
Recoveries of loans previously charged-off																				Recoveries of loans previously charged-off	26		11		14		16		—		15		—		348		430
Loans charged off																				Loans charged off	(1,751)		—		(23)		—		—		—		—		(614)		(2,388)

Three Months Ended March 31, 2022
Ending balance - June 30, 2022																				Ending balance - June 30, 2022	$	10,191	$	38,383	$	21,398	$	6,875	$	6,503	$	7,329	$	22,536	$	13,057	$	126,272
Six Months Ended June 30, 2022																				Six Months Ended June 30, 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	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	(4,006)		3,206		1,908		641		(578)		(4,187)		(4,478)		1,365		(6,129)		Provision for credit losses	(4,789)		9,796		2,291		955		(473)		(5,289)		(3,232)		2,793		2,052
Recoveries of loans previously charged-off	Recoveries of loans previously charged-off	958		—		12		1		—		10		—		217		1,198		Recoveries of loans previously charged-off	984		11		26		17		—		25		—		565		1,628
Loans charged off	Loans charged off	(4)		—		—		—		—		—		—		(575)		(579)		Loans charged off	(1,755)		—		(23)		—		—		—		—		(1,189)		(2,967)

Ending balance - March 31, 2022		$	12,699	$	31,782	$	21,024	$	6,545	$	6,398	$	8,416	$	21,290	$	11,895	$	120,049
Ending balance - June 30, 2022																				Ending balance - June 30, 2022	$	10,191	$	38,383	$	21,398	$	6,875	$	6,503	$	7,329	$	22,536	$	13,057	$	126,272


		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																				Three Months Ended June 30, 2021
Beginning balance - March 31, 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 loan losses																				Provision for loan losses	(579)		(5,784)		75		(2,558)		1,818		972		(7,323)		494		(12,885)
Recoveries of loans previously charged-off																				Recoveries of loans previously charged-off	87		—		41		9		—		126		—		190		453
Loans charged off																				Loans charged off	(360)		—		(16)		(3)		—		—		—		(480)		(859)

Three Months Ended March 31, 2021
Ending balance - June 30, 2021																				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																				Six Months Ended June 30, 2021
Beginning balance - December 31, 2020	Beginning balance - December 31, 2020	$	14,748	$	58,477	$	19,220	$	10,534	$	7,174	$	4,849	$	44,147	$	11,240	$	170,389	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	Provision for credit losses	43		(19,826)		461		(1,257)		4,483		(1,253)		6,032		(315)		(11,632)		Provision for credit losses	(536)		(25,610)		536		(3,815)		6,301		(281)		(1,291)		179		(24,517)
Recoveries of loans previously charged-off	Recoveries of loans previously charged-off	129		—		24		6		—		13		—		195		367		Recoveries of loans previously charged-off	216		—		65		15		—		139		—		385		820
Loans charged off	Loans charged off	(277)		(29)		(133)		(15)		—		—		—		(716)		(1,170)		Loans charged off	(637)		(29)		(149)		(18)		—		—		—		(1,196)		(2,029)

Ending balance - March 31, 2021		$	14,643	$	38,622	$	19,572	$	9,268	$	11,657	$	3,609	$	50,179	$	10,404	$	157,954
Ending balance - June 30, 2021																				Ending balance - June 30, 2021	$	13,791	$	32,838	$	19,672	$	6,716	$	13,475	$	4,707	$	42,856	$	10,608	$	144,663

1617

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 commercial 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.

Risk ratings are updated on an ongoing basis and are subject to change by continuous loan monitoring processes.

1718

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~~six months ended June 30, 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 their 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 ~~March 31,~~June 30, 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
As of June 30, 2022																		As of June 30, 2022
		Commercial Term Loans																	Commercial Term Loans
		Amortized Cost Basis by Origination Year																	Amortized Cost Basis by Origination Year
		2022		2021		2020		2019		2018		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	$	86,753	$	262,073	$	84,369	$	123,038	$	46,230	$	80,906	$	656,672	$	1,340,041	Pass	$	172,954	$	258,774	$	81,540	$	108,279	$	45,779	$	69,018	$	713,271	$	1,449,615
Special Mention	Special Mention	27		50		—		941		616		1,494		12,570		15,698		Special Mention	27		48		—		949		617		1		2,892		4,534
Classified	Classified	—		900		2,285		2,269		2,933		9,576		6,898		24,861		Classified	—		957		2,197		450		2,808		9,375		9,488		25,275

Total	Total	86,780		263,023		86,654		126,248		49,779		91,976		676,140		1,380,600		Total	172,981		259,779		83,737		109,678		49,204		78,394		725,651		1,479,424

Construction - Commercial
Construction																		Construction
Pass	Pass	103,294		322,557		179,337		111,794		17,366		63,846		47,864		846,058		Pass	363,575		655,142		244,421		85,768		20,128		51,482		150,348		1,570,864
Special Mention	Special Mention	—		—		10		—		—		2,579		—		2,589		Special Mention	332		1,348		9		—		—		2,587		—		4,276
Classified	Classified	—		—		—		3,078		—		679		201		3,958		Classified	—		—		—		—		—		—		191		191

Total	Total	103,294		322,557		179,347		114,872		17,366		67,104		48,065		852,605		Total	363,907		656,490		244,430		85,768		20,128		54,069		150,539		1,575,331

Residential real estate:	Residential real estate:																	Residential real estate:

Multi-family mortgage	Multi-family mortgage																	Multi-family mortgage
Pass	Pass	53,167		190,584		32,964		64,201		5,124		42,130		11,104		399,274		Pass	65,674		171,158		33,338		72,098		4,245		37,339		6,911		390,763
Special Mention	Special Mention	—		—		—		—		—		—		—		—		Special Mention	—		—		—		—		—		—		—		—
Classified	Classified	—		—		—		—		—		1,227		—		1,227		Classified	—		—		—		—		—		1,207		—		1,207

Total	Total	53,167		190,584		32,964		64,201		5,124		43,357		11,104		400,501		Total	65,674		171,158		33,338		72,098		4,245		38,546		6,911		391,970

Commercial real estate:	Commercial real estate:																	Commercial real estate:
Owner occupied	Owner occupied																	Owner occupied
Pass	Pass	53,495		178,092		127,649		164,620		78,970		293,791		56,543		953,160		Pass	148,727		181,856		124,643		159,095		73,107		273,556		66,424		1,027,408
Special Mention	Special Mention	—		—		30		1,492		3,200		2,325		210		7,257		Special Mention	107		—		—		1,483		3,144		1,533		197		6,464
Classified	Classified	—		—		—		3,089		1,667		12,285		978		18,019		Classified	—		—		242		6,030		1,401		11,629		698		20,000

Total	Total	53,495		178,092		127,679		169,201		83,837		308,401		57,731		978,436		Total	148,834		181,856		124,885		166,608		77,652		286,718		67,319		1,053,872

Non-owner occupied	Non-owner occupied																	Non-owner occupied
Pass	Pass	80,277		439,956		126,299		157,806		257,327		568,790		55,375		1,685,830		Pass	297,437		431,172		133,593		162,956		258,273		530,258		54,403		1,868,092
Special Mention	Special Mention	—		—		—		3,687		249		985		—		4,921		Special Mention	—		—		—		—		241		551		—		792
Classified	Classified	—		—		—		—		3,460		12,335		—		15,795		Classified	—		—		—		582		3,402		12,254		—		16,238

Total	Total	80,277		439,956		126,299		161,493		261,036		582,110		55,375		1,706,546		Total	297,437		431,172		133,593		163,538		261,916		543,063		54,403		1,885,122

Total commercial loans	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		Pass	1,048,367		1,698,102		617,535		588,196		401,532		961,653		991,357		6,306,742
Special Mention	Special Mention	27		50		40		6,120		4,065		7,383		12,780		30,465		Special Mention	466		1,396		9		2,432		4,002		4,672		3,089		16,066
Classified	Classified	—		900		2,285		8,436		8,060		36,102		8,077		63,860		Classified	—		957		2,439		7,062		7,611		34,465		10,377		62,911

�� Total commercial loans		$	377,013	$	1,394,212	$	552,943	$	636,015	$	417,142	$	1,092,948	$	848,415	$	5,318,688
Total commercial loans																		Total commercial loans	$	1,048,833	$	1,700,455	$	619,983	$	597,690	$	413,145	$	1,000,790	$	1,004,823	$	6,385,719

1819

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	As of December 31, 2021																	As of December 31, 2021
		Commercial 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			2021		2020		2019		2018		2017		Prior		Revolving Loans Amortized Cost Basis		Total
Commercial and industrial	Commercial and industrial																	Commercial and industrial
Pass	Pass	$	273,232	$	95,279	$	140,938	$	52,162	$	33,997	$	57,020	$	596,667	$	1,249,295	Pass	$	273,232	$	95,279	$	140,938	$	52,162	$	33,997	$	57,020	$	596,667	$	1,249,295
Special Mention	Special Mention	79		9		949		632		3		1,519		12,367		15,558		Special Mention	79		9		949		632		3		1,519		12,367		15,558
Classified	Classified	918		2,391		2,376		3,089		3,370		6,425		7,143		25,712		Classified	918		2,391		2,376		3,089		3,370		6,425		7,143		25,712

Total	Total	274,229		97,679		144,263		55,883		37,370		64,964		616,177		1,290,565		Total	274,229		97,679		144,263		55,883		37,370		64,964		616,177		1,290,565

Construction - Commercial
Construction																		Construction
Pass	Pass	335,758		164,428		112,985		18,374		14,965		64,516		43,748		754,774		Pass	677,258		280,828		135,768		23,916		15,313		67,818		117,176		1,318,077
Special Mention	Special Mention	—		11		—		—		1,208		1,384		—		2,603		Special Mention	62		184		—		—		1,208		1,384		—		2,838
Classified	Classified	—		—		2,922		2,882		3		737		200		6,744		Classified	—		—		2,922		2,882		3		737		200		6,744

Total	Total	335,758		164,439		115,907		21,256		16,176		66,637		43,948		764,121		Total	677,320		281,012		138,690		26,798		16,524		69,939		117,376		1,327,659

Residential real estate:	Residential real estate:																	Residential real estate:

Multi-family mortgage	Multi-family mortgage																	Multi-family mortgage
Pass	Pass	166,576		32,242		64,345		7,124		5,602		38,526		10,891		325,306		Pass	166,576		32,242		64,345		7,124		5,602		38,526		10,891		325,306
Special Mention	Special Mention	—		—		—		—		—		—		—		—		Special Mention	—		—		—		—		—		—		—		—
Classified	Classified	—		—		—		—		—		1,245		—		1,245		Classified	—		—		—		—		—		1,245		—		1,245

Total	Total	166,576		32,242		64,345		7,124		5,602		39,771		10,891		326,551		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	170,773		131,471		174,257		83,698		69,939		236,998		57,123		924,259		Pass	170,773		131,471		174,257		83,698		69,939		236,998		57,123		924,259
Special Mention	Special Mention	—		—		1,502		3,541		885		2,555		213		8,696		Special Mention	—		—		1,502		3,541		885		2,555		213		8,696
Classified	Classified	—		—		3,102		768		3,295		9,616		1,846		18,627		Classified	—		—		3,102		768		3,295		9,616		1,846		18,627

Total	Total	170,773		131,471		178,861		88,007		74,119		249,169		59,182		951,582		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	462,478		154,048		165,917		264,855		170,602		414,859		46,541		1,679,300		Pass	462,478		154,048		165,917		264,855		170,602		414,859		46,541		1,679,300
Special Mention	Special Mention	—		—		3,747		3,388		—		969		—		8,104		Special Mention	—		—		3,747		3,388		—		969		—		8,104
Classified	Classified	—		—		1,898		23,849		1,506		15,508		—		42,761		Classified	—		—		1,898		23,849		1,506		15,508		—		42,761

Total	Total	462,478		154,048		171,562		292,092		172,108		431,336		46,541		1,730,165		Total	462,478		154,048		171,562		292,092		172,108		431,336		46,541		1,730,165

Total commercial loans	Total commercial loans																	Total commercial loans
Pass	Pass	1,408,817		577,468		658,442		426,213		295,105		811,919		754,970		4,932,934		Pass	1,750,317		693,868		681,225		431,755		295,453		815,221		828,398		5,496,237
Special Mention	Special Mention	79		20		6,198		7,561		2,096		6,427		12,580		34,961		Special Mention	141		193		6,198		7,561		2,096		6,427		12,580		35,196
Classified	Classified	918		2,391		10,298		30,588		8,174		33,531		9,189		95,089		Classified	918		2,391		10,298		30,588		8,174		33,531		9,189		95,089
Total commercial loans	Total commercial loans	$	1,409,814	$	579,879	$	674,938	$	464,362	$	305,375	$	851,877	$	776,739	$	5,062,984	Total commercial loans	$	1,751,376	$	696,452	$	697,721	$	469,904	$	305,723	$	855,179	$	850,167	$	5,626,522

1920

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

Credit Quality - Consumer Loans

For 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,~~June 30, 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
As of June 30, 2022																		As of June 30, 2022
		Consumer Term Loans																	Consumer Term Loans
		Amortized Cost Basis by Origination Year																	Amortized Cost Basis by Origination Year
		2022		2021		2020		2019		2018		Prior		Revolving Loans Amortized Cost Basis		Total			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:	Residential real estate:																	Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage																	1-to-4 family mortgage
Performing	Performing	161,778		500,544		184,028		113,736		89,201		282,039		—		1,331,326		Performing	360,922		471,972		171,459		102,401		81,481		253,220		—		1,441,455
Nonperforming	Nonperforming	—		3,240		2,970		1,144		2,577		5,092		—		15,023		Nonperforming	—		3,019		3,699		1,353		1,368		6,558		—		15,997
Total	Total	161,778		503,784		186,998		114,880		91,778		287,131		—		1,346,349		Total	360,922		474,991		175,158		103,754		82,849		259,778		—		1,457,452

Residential line of credit	Residential line of credit																	Residential line of credit
Performing	Performing	—		—		—		—		—		—		391,163		391,163		Performing	—		—		—		—		—		—		423,980		423,980
Nonperforming	Nonperforming	—		—		—		—		—		—		1,577		1,577		Nonperforming	—		—		—		—		—		—		1,505		1,505
Total	Total	—		—		—		—		—		—		392,740		392,740		Total	—		—		—		—		—		—		425,485		425,485

Consumer and other	Consumer and other																	Consumer and other
Performing	Performing	33,831		72,033		51,086		36,589		31,037		92,155		9,004		325,735		Performing	72,176		65,356		47,669		34,779		29,873		90,011		10,104		349,968
Nonperforming	Nonperforming	—		330		442		518		1,541		2,427		—		5,258		Nonperforming	—		347		991		641		1,421		2,313		—		5,713
Total	Total	33,831		72,363		51,528		37,107		32,578		94,582		9,004		330,993		Total	72,176		65,703		48,660		35,420		31,294		92,324		10,104		355,681

Total consumer loans	Total consumer loans																	Total consumer loans
Performing	Performing	259,296		917,671		322,875		168,637		126,053		378,522		491,376		2,664,430		Performing	433,098		537,328		219,128		137,180		111,354		343,231		434,084		2,215,403
Nonperforming	Nonperforming	—		3,570		3,412		1,662		4,118		7,519		1,577		21,858		Nonperforming	—		3,366		4,690		1,994		2,789		8,871		1,505		23,215
Total consumer loans	Total consumer loans	$	259,296	$	921,241	$	326,287	$	170,299	$	130,171	$	386,041	$	492,953	$	2,686,288	Total consumer loans	$	433,098	$	540,694	$	223,818	$	139,174	$	114,143	$	352,102	$	435,589	$	2,238,618

2021

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	As of December 31, 2021																	As of December 31, 2021
		Consumer Term Loans																	Consumer 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			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:	Residential real estate:																	Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage																	1-to-4 family mortgage
Performing	Performing	521,533		204,690		121,775		100,164		109,087		199,262		—		1,256,511		Performing	521,533		204,690		121,775		100,164		109,087		199,262		—		1,256,511
Nonperforming	Nonperforming	1,232		3,734		977		2,429		1,765		3,819		—		13,956		Nonperforming	1,232		3,734		977		2,429		1,765		3,819		—		13,956
Total	Total	522,765		208,424		122,752		102,593		110,852		203,081		—		1,270,467		Total	522,765		208,424		122,752		102,593		110,852		203,081		—		1,270,467

Residential line of credit	Residential line of credit																	Residential line of credit
Performing	Performing	—		—		—		—		—		—		381,303		381,303		Performing	—		—		—		—		—		—		381,303		381,303
Nonperforming	Nonperforming	—		—		—		—		—		—		1,736		1,736		Nonperforming	—		—		—		—		—		—		1,736		1,736
Total	Total	—		—		—		—		—		—		383,039		383,039		Total	—		—		—		—		—		—		383,039		383,039

Consumer and other	Consumer and other																	Consumer and other
Performing	Performing	82,910		55,123		38,281		32,893		21,856		74,248		14,478		319,789		Performing	82,910		55,123		38,281		32,893		21,856		74,248		14,478		319,789
Nonperforming	Nonperforming	199		345		545		1,352		861		1,496		47		4,845		Nonperforming	199		345		545		1,352		861		1,496		47		4,845
Total	Total	83,109		55,468		38,826		34,245		22,717		75,744		14,525		324,634		Total	83,109		55,468		38,826		34,245		22,717		75,744		14,525		324,634

Total consumer loans	Total consumer loans																	Total consumer loans
Performing	Performing	946,005		376,165		182,839		138,599		131,291		276,812		469,209		2,520,920		Performing	604,443		259,813		160,056		133,057		130,943		273,510		395,781		1,957,603
Nonperforming	Nonperforming	1,431		4,300		1,522		3,781		2,626		5,315		1,783		20,758		Nonperforming	1,431		4,079		1,522		3,781		2,626		5,315		1,783		20,537
Total consumer loans	Total consumer loans	$	947,436	$	380,465	$	184,361	$	142,380	$	133,917	$	282,127	$	470,992	$	2,541,678	Total consumer loans	$	605,874	$	263,892	$	161,578	$	136,838	$	133,569	$	278,825	$	397,564	$	1,978,140

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 ~~March 31,~~June 30, 2022 and December 31, 2021:


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
June 30, 2022												June 30, 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	$	1,543	$	58	$	3,882	$	1,375,117	$	1,380,600	Commercial and industrial	$	1,929	$	55	$	3,414	$	1,474,026	$	1,479,424
Construction	Construction	2,622		—		679		1,465,510		1,468,811		Construction	2,654		2,675		—		1,570,002		1,575,331
Residential real estate:	Residential real estate:											Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	13,508		11,724		3,299		1,317,818		1,346,349		1-to-4 family mortgage	13,989		9,675		6,322		1,427,466		1,457,452
Residential line of credit	Residential line of credit	536		—		1,577		390,627		392,740		Residential line of credit	912		48		1,457		423,068		425,485
Multi-family mortgage	Multi-family mortgage	—		—		48		400,453		400,501		Multi-family mortgage	—		329		46		391,595		391,970
Commercial real estate:	Commercial real estate:											Commercial real estate:
Owner occupied	Owner occupied	415		—		6,989		971,032		978,436		Owner occupied	323		707		6,416		1,046,426		1,053,872
Non-owner occupied	Non-owner occupied	986		—		7,185		1,698,375		1,706,546		Non-owner occupied	282		—		7,263		1,877,577		1,885,122
Consumer and other	Consumer and other	4,305		1,091		4,167		321,430		330,993		Consumer and other	8,397		1,096		4,617		341,571		355,681
Total	Total	$	23,915	$	12,873	$	27,826	$	7,940,362	$	8,004,976	Total	$	28,486	$	14,585	$	29,535	$	8,551,731	$	8,624,337

2122

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,~~June 30, 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
June 30, 2022								June 30, 2022	Non-accrual with no related allowance		Non-accrual with related allowance		Related allowance
Commercial and industrial	Commercial and industrial	$	1,420	$	2,462	$	1,781	Commercial and industrial	$	2,829	$	585	$	4
Construction		—		679		85

Residential real estate:	Residential real estate:							Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	130		3,169		49		1-to-4 family mortgage	2,672		3,650		67
Residential line of credit	Residential line of credit	1,051		526		7		Residential line of credit	1,086		371		6
Multi-family mortgage	Multi-family mortgage	—		48		2		Multi-family mortgage	—		46		1
Commercial real estate:	Commercial real estate:							Commercial real estate:
Owner occupied	Owner occupied	4,346		2,643		84		Owner occupied	3,933		2,483		48
Non-owner occupied	Non-owner occupied	7,006		179		22		Non-owner occupied	6,854		409		33
Consumer and other	Consumer and other	—		4,167		211		Consumer and other	—		4,617		233
Total	Total	$	13,953	$	13,873	$	2,241	Total	$	17,374	$	12,161	$	392


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

2223

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 interest income recognized on nonaccrual loans for the three months ended ~~March 31,~~June 30, 2022 and 2021:


		Three Months Ended March 31,					Three Months Ended June 30,				Six Months Ended June 30,
		2022		2021			2022		2021		2022		2021
Commercial and industrial	Commercial and industrial	$	54	$	114	Commercial and industrial	$	83	$	219	$	137	$	333
Construction	Construction	19		14		Construction	7		16		26		30
Residential real estate:	Residential real estate:					Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	52		18		1-to-4 family mortgage	55		67		107		85
Residential line of credit	Residential line of credit	40		18		Residential line of credit	21		27		61		45
Multi-family mortgage	Multi-family mortgage	—		1		Multi-family mortgage	2		1		2		2
Commercial real estate:	Commercial real estate:					Commercial real estate:
Owner occupied	Owner occupied	25		131		Owner occupied	63		101		88		232
Non-owner occupied	Non-owner occupied	70		89		Non-owner occupied	76		141		146		230
Consumer and other	Consumer and other	15		—		Consumer and other	54		55		69		55
Total	Total	$	275	$	385	Total	$	361	$	627	$	636	$	1,012

Accrued interest receivable written off as an adjustment to interest income amounted to ~~$184~~$123 and ~~$465~~$132 for the three months ended ~~March 31,~~June 30, 2022 and 2021, respectively, and $307 and $597 for the six months ended June 30, 2022 and 2021, respectively.

Troubled debt restructurings

As of ~~March 31,~~June 30, 2022 and December 31, 2021, the Company had a recorded investment in TDRs of ~~$20,601~~$17,054 and $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, ~~$13,722~~$10,286 and $11,084 were classified as non-accrual loans as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. The Company has calculated ~~$1,994~~$78 and $1,245 in allowances for credit losses on TDRs as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. There were no significant unfunded loan commitments to extend additional funds on troubled debt restructurings as of ~~March 31,~~June 30, 2022 or December 31, 2021.

The following tables present the financial effect of TDRs recorded during the periods indicated:

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 $ —


Three Months Ended June 30, 2022	Number of loans	Pre-modification outstanding recorded investment		Post-modification outstanding recorded investment		Charge offs and specific reserves
Commercial and industrial	1	$	55	$	55	$	—




Residential real estate:

Residential line of credit	1	49		49		—


Total	2	$	104	$	104	$	—

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 $ —


Six Months Ended June 30, 2022	Number of loans	Pre-modification outstanding recorded investment		Post-modification outstanding recorded investment		Charge offs and specific reserves
Commercial and industrial	1	$	55	$	55	$	—




Residential real estate:
1-to-4 family mortgage	1	80		80		—
Residential line of credit	1	49		49		—

Consumer and other	1	22		22		—
Total	4	$	206	$	206	$	—

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 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	$	—

Commercial real estate:
Owner occupied	4	3,550		3,550		—

Residential real estate:
1-to-4 family mortgage	2	811		811		—
Residential line of credit	1	11		11		—


Total	11	$	17,427	$	17,427	$	—


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	$	—

Commercial real estate:
Owner occupied	4	3,550		3,550		—
Non-owner occupied	1	11,997		11,997		—
Residential real estate:
1-4 family mortgage	2	811		811		—
Residential line of credit	1	11		11		—
Total	13	$	29,531	$	29,531	$	—

Troubled debt restructurings for which there was a payment default within twelve months following the modification totaled $304 during the ~~three~~six months ended ~~March 31,~~June 30, 2022. There were no loans modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the three months ended ~~March 31,~~June 30, 2022 nor the three and six months ended June 30, 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 ~~March 31,~~June 30, 2022 and 2021 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.

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

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 tables 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.


		March 31, 2022						June 30, 2022
		Type of Collateral							Type of Collateral
		Real Estate		Financial Assets and Equipment		Total				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	$	689	$	3,324	$	4,013			$	1,776	Commercial and industrial	$	1,396	$	2,235	$	3,631	$	—
Construction		685		—		685				84

Residential real estate:	Residential real estate:											Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	344		—		344				—		1-to-4 family mortgage	883		—		883		—
Residential line of credit	Residential line of credit	1,367		—		1,367				5		Residential line of credit	1,401		—		1,401		1

Commercial real estate:	Commercial real estate:											Commercial real estate:
Owner occupied	Owner occupied	8,470		—		8,470				80		Owner occupied	8,015		—		8,015		45
Non-owner occupied	Non-owner occupied	7,006		—		7,006				—		Non-owner occupied	6,855		—		6,855		—
Consumer and other	Consumer and other	25		—		25				1		Consumer and other	24		—		24		1
Total	Total	$	18,586	$	3,324	$	21,910			$	1,946	Total	$	18,574	$	2,235	$	20,809	$	47


	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

2426

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

Note (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 ~~March 31,~~June 30, 2022 and 2021:


		Three Months Ended					Three Months Ended		Six Months Ended
		March 31,					June 30,		June 30,
			2022		2021				2022		2021		2022		2021
Balance at beginning of period	Balance at beginning of period		$	9,777	$	12,111		Balance at beginning of period	$	9,721	$	11,177	$	9,777	$	12,111
Transfers from loans	Transfers from loans		563		1,395			Transfers from loans	—		3,201		563		4,596

Proceeds from sale of other real estate owned	Proceeds from sale of other real estate owned		(121)		(2,495)			Proceeds from sale of other real estate owned	(297)		(2,166)		(418)		(4,661)
(Loss) gain on sale of other real estate owned	(Loss) gain on sale of other real estate owned		(104)		828			(Loss) gain on sale of other real estate owned	(26)		272		(130)		1,100
Loans provided for sales of other real estate owned	Loans provided for sales of other real estate owned		—		(330)			Loans provided for sales of other real estate owned	—		(203)		—		(533)
Write-downs and partial liquidations	Write-downs and partial liquidations		(394)		(332)			Write-downs and partial liquidations	—		(295)		(394)		(627)

Balance at end of period	Balance at end of period		$	9,721	$	11,177		Balance at end of period	$	9,398	$	11,986	$	9,398	$	11,986

Foreclosed residential real estate properties totaled ~~$1,193~~$970 and $775 as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. The recorded investment in residential mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process totaled ~~$230~~$419 at ~~March 31,~~June 30, 2022. As of December 31, 2021, there were no such residential foreclosure proceedings in process.

Excess land and facilities held for sale resulting from branch consolidations totaled ~~$3,029~~$2,980 and $3,348 as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively.

Note (5)—Leases:

As of ~~March 31,~~June 30, 2022, the Company was the lessee in 5356 operating leases and 1 finance lease of certain branch, mortgage and operations locations, of which 4145 operating leases and 1 finance lease currently have remaining terms varying from greater than one year to 33 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~~commencement is in ~~late~~the third quarter of 2022. Upon commencement, the Company ~~estimates~~anticipates recording aan ROU asset and operating lease liability of approximately ~~$29,000~~$23,000 and ~~$30,000,~~$26,000, respectively, in connection with the initial term of this ~~lease.~~lease based on current information available, subject to changes based on borrowing rate changes and the Company's evaluation of renewal options and other terms.

2527

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

Information related to the Company's leases is presented below as of ~~March 31,~~June 30, 2022 and December 31, 2021:


			March 31,			December 31,					June 30,			December 31,
		Classification	2022			2021				Classification	2022			2021
Right-of-use assets:	Right-of-use assets:								Right-of-use assets:
Operating leases	Operating leases	Operating lease right-of-use assets	$	41,037		$	41,686		Operating leases	Operating lease right-of-use assets	$	41,070		$	41,686
Finance leases	Finance leases	Premises and equipment, net	1,450			1,487			Finance leases	Premises and equipment, net	1,422			1,487
Total right-of-use assets	Total right-of-use assets		$	42,487		$	43,173		Total right-of-use assets		$	42,492		$	43,173
Lease liabilities:	Lease liabilities:								Lease liabilities:
Operating leases	Operating leases	Operating lease liabilities	$	45,528		$	46,367		Operating leases	Operating lease liabilities	$	45,917		$	46,367
Finance leases	Finance leases	Borrowings	1,488			1,518			Finance leases	Borrowings	1,466			1,518
Total lease liabilities	Total lease liabilities		$	47,016		$	47,885		Total lease liabilities		$	47,383		$	47,885
Weighted average remaining lease term (in years) - operating	Weighted average remaining lease term (in years) - operating		12.3			12.4			Weighted average remaining lease term (in years) - operating		11.9			12.4
Weighted average remaining lease term (in years) - finance	Weighted average remaining lease term (in years) - finance		13.1			13.4			Weighted average remaining lease term (in years) - finance		12.9			13.4
Weighted average discount rate - operating	Weighted average discount rate - operating		2.72		%	2.73		%	Weighted average discount rate - operating		2.74		%	2.73		%
Weighted average discount rate - finance	Weighted average discount rate - finance		1.76		%	1.76		%	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					Three Months Ended			Six Months Ended
			March 31,					June 30,			June 30,
		Classification		2022		2021				Classification		2022		2021		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		$	1,710	$	1,939		Amortization of right-of-use asset	Occupancy and equipment		$	1,851	$	2,171	$	3,561	$	4,110
Short-term lease cost	Short-term lease cost	Occupancy and equipment		111		87			Short-term lease cost	Occupancy and equipment		144		102		255		189
Variable lease cost	Variable lease cost	Occupancy and equipment		256		235			Variable lease cost	Occupancy and equipment		293		241		549		476
Lease impairment	Lease impairment	Occupancy and equipment		—		38			Lease impairment	Mortgage restructuring expense		364		—		364		—
Gain on lease modifications and terminations	Gain on lease modifications and terminations	Occupancy and equipment		(18)		—			Gain on lease modifications and terminations	Occupancy and equipment		—		(787)		(18)		(787)
Finance lease costs:	Finance lease costs:								Finance lease costs:
Interest on lease liabilities	Interest on lease liabilities	Interest expense on borrowings		9		6			Interest on lease liabilities	Interest expense on borrowings		6		8		15		14
Amortization of right-of-use asset	Amortization of right-of-use asset	Occupancy and equipment		37		28			Amortization of right-of-use asset	Occupancy and equipment		28		27		65		55

Total lease cost	Total lease cost			$	2,105	$	2,333		Total lease cost			$	2,686	$	1,762	$	4,791	$	4,057

During the three months and six months ended ~~March 31,~~June 30, 2022, the Company recorded ~~a gain~~$364 of ~~$18 due~~lease impairment related to ~~an early lease termination.~~vacating two locations associated with the Mortgage restructuring. Additionally, during the ~~three~~six months ended ~~March 31,~~June 30, 2022 and 2021, the Company recorded ~~$38 in~~gains of $18 and $787, respectively, related to early lease ~~modification~~terminations and ~~impairment~~modifications on ~~certain~~other vacated ~~locations that were consolidated as a result of previous acquisitions.~~locations.

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.

2628

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 ~~March 31,~~June 30, 2022 is as follows:


		Operating		Finance			Operating		Finance
		Leases		Lease			Leases		Lease
Lease payments due:	Lease payments due:					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
June 30, 2023						June 30, 2023	$	3,886	$	58
June 30, 2024						June 30, 2024	6,735		118
June 30, 2025						June 30, 2025	5,447		120
June 30, 2026						June 30, 2026	5,125		121
June 30, 2027						June 30, 2027	5,039		123
Thereafter	Thereafter	28,730		1,102		Thereafter	28,877		1,102
Total undiscounted future minimum lease payments	Total undiscounted future minimum lease payments	54,894		1,671		Total undiscounted future minimum lease payments	55,109		1,642
Less: imputed interest	Less: imputed interest	(9,366)		(183)		Less: imputed interest	(9,192)		(176)
Lease liability	Lease liability	$	45,528	$	1,488	Lease liability	$	45,917	$	1,466

Note (6)—Mortgage servicing rights:

Changes in the Company’s mortgage servicing rights were as follows for the three and six months ended ~~March 31,~~June 30, 2022 and 2021:


		Three Months Ended March 31,					Three Months Ended June 30,				Six Months Ended June 30,
			2022		2021				2022		2021		2022		2021

Carrying value at beginning of period	Carrying value at beginning of period		$	115,512	$	79,997		Carrying value at beginning of period	$	144,675	$	104,192	$	115,512	$	79,997
Capitalization	Capitalization		9,812		11,594			Capitalization	5,258		10,573		15,070		22,167

Change in fair value:	Change in fair value:							Change in fair value:
Due to pay-offs/pay-downs	Due to pay-offs/pay-downs		(4,471)		(9,321)			Due to pay-offs/pay-downs	(5,024)		(7,865)		(9,495)		(17,186)
Due to change in valuation inputs or assumptions	Due to change in valuation inputs or assumptions		23,822		21,922			Due to change in valuation inputs or assumptions	13,769		(5,285)		37,591		16,637
Carrying value at end of period	Carrying value at end of period		$	144,675	$	104,192		Carrying value at end of period	$	158,678	$	101,615	$	158,678	$	101,615

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 ~~March 31,~~June 30, 2022 and 2021:


		Three Months Ended March 31,					Three Months Ended June 30,				Six Months Ended June 30,
			2022		2021				2022		2021		2022		2021
Servicing income:	Servicing income:							Servicing income:
Servicing income	Servicing income		$	7,429	$	6,931		Servicing income	$	7,966	$	6,788	$	15,395	$	13,719
Change in fair value of mortgage servicing rights	Change in fair value of mortgage servicing rights		19,351		12,601			Change in fair value of mortgage servicing rights	8,745		(13,150)		28,096		(549)
Change in fair value of derivative hedging instruments	Change in fair value of derivative hedging instruments		(19,098)		(17,864)			Change in fair value of derivative hedging instruments	(9,897)		10,005		(28,995)		(7,859)
Servicing income	Servicing income		7,682		1,668			Servicing income	6,814		3,643		14,496		5,311
Servicing expenses	Servicing expenses		2,548		2,532			Servicing expenses	3,377		2,693		5,925		5,225
Net servicing income (loss)(1)			$	5,134	$	(864)
Net servicing income(1)								Net servicing income(1)	$	3,437	$	950	$	8,571	$	86

(1) Excludes benefit of custodial servicing related noninterest-bearing deposits held by the Bank.

2729

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 ~~March 31,~~June 30, 2022 and December 31, 2021 are as follows:


		March 31,			December 31,				June 30,			December 31,
		2022			2021				2022			2021
Unpaid principal balance	Unpaid principal balance	$	11,150,118		$	10,759,286		Unpaid principal balance	$	11,160,382		$	10,759,286
Weighted-average prepayment speed (CPR)	Weighted-average prepayment speed (CPR)	6.41		%	9.31		%	Weighted-average prepayment speed (CPR)	5.13		%	9.31		%
Estimated impact on fair value of a 10% increase	Estimated impact on fair value of a 10% increase	$	(5,077)		$	(4,905)		Estimated impact on fair value of a 10% increase	$	(4,617)		$	(4,905)
Estimated impact on fair value of a 20% increase	Estimated impact on fair value of a 20% increase	$	(9,734)		$	(9,429)		Estimated impact on fair value of a 20% increase	$	(8,901)		$	(9,429)
Discount rate	Discount rate	8.68		%	9.81		%	Discount rate	10.5		%	9.81		%
Estimated impact on fair value of a 100 bp increase	Estimated impact on fair value of a 100 bp increase	$	(6,456)		$	(4,785)		Estimated impact on fair value of a 100 bp increase	$	(7,274)		$	(4,785)
Estimated impact on fair value of a 200 bp increase	Estimated impact on fair value of a 200 bp increase	$	(12,378)		$	(9,198)		Estimated impact on fair value of a 200 bp increase	$	(13,943)		$	(9,198)
Weighted-average coupon interest rate	Weighted-average coupon interest rate	3.20		%	3.23		%	Weighted-average coupon interest rate	3.23		%	3.23		%
Weighted-average servicing fee (basis points)	Weighted-average servicing fee (basis points)	27			27			Weighted-average servicing fee (basis points)	27			27
Weighted-average remaining maturity (in months)	Weighted-average remaining maturity (in months)	330			330			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 9, "Derivatives" for additional information on these hedging instruments.

As of ~~March 31,~~June 30, 2022 and December 31, 2021, mortgage escrow deposits totaled to ~~$131,147~~$133,180 and $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,				Three Months Ended June 30,
		2022		2021				2022		2021
Current	Current	$	—	$	5,949		Current	$	3,569	$	9,541
Deferred	Deferred	9,313		9,639			Deferred	3,148		3,899
Total	Total	$	9,313	$	15,588		Total	$	6,717	$	13,440

								Six Months Ended June 30,
								2022		2021
Current							Current	$	3,569	$	15,490
Deferred							Deferred	12,461		13,538
Total							Total	$	16,030	$	29,028

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 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 ~~March 31,~~June 30, 2022 and 2021:


		Three Months Ended March 31,								Three Months Ended June 30,
		2022				2021						2022					2021
Federal taxes calculated at statutory rate	Federal taxes calculated at statutory rate	$	9,355	21.0	%	$	14,377	21.0	%		Federal taxes calculated at statutory rate		$	5,475	21.0	%		$	11,916	21.0	%
Increase (decrease) resulting from:	Increase (decrease) resulting from:										Increase (decrease) resulting from:
State taxes, net of federal benefit	State taxes, net of federal benefit	951		2.1	%	1,750		2.6	%		State taxes, net of federal benefit		1,582		6.1	%		1,879		3.3	%
(Benefit) expense from equity based compensation		(291)		(0.7)	%	(221)		(0.3)	%

Benefit from equity based compensation											Benefit from equity based compensation		(15)		(0.1)	%		(124)		(0.2)	%
Municipal interest income, net of interest disallowance	Municipal interest income, net of interest disallowance	(444)		(1.0)	%	(424)		(0.6)	%		Municipal interest income, net of interest disallowance		(444)		(1.7)	%		(419)		(0.7)	%
Bank-owned life insurance	Bank-owned life insurance	(74)		(0.2)	%	(84)		(0.1)	%		Bank-owned life insurance		(79)		(0.3)	%		(82)		(0.1)	%

Offering costs											Offering costs		—		—	%		127		0.2	%
Section 162(m) limitation	Section 162(m) limitation	122		0.3	%	227		0.3	%		Section 162(m) limitation		40		0.2	%		21		—	%
Other	Other	(306)		(0.6)	%	(37)		(0.1)	%		Other		158		0.6	%		121		0.2	%
Income tax expense, as reported	Income tax expense, as reported	$	9,313	20.9	%	$	15,588	22.8	%		Income tax expense, as reported		$	6,717	25.8	%		$	13,440	23.7	%

													Six Months Ended June 30,
													2022					2021
Federal taxes calculated at statutory rate											Federal taxes calculated at statutory rate		$	14,830	21.0	%		$	26,293	21.0	%
Increase (decrease) resulting from:											Increase (decrease) resulting from:
State taxes, net of federal benefit											State taxes, net of federal benefit		2,533		3.6	%		3,629		2.9	%
Benefit from equity based compensation											Benefit from equity based compensation		(306)		(0.4)	%		(345)		(0.3)	%
Municipal interest income, net of interest disallowance											Municipal interest income, net of interest disallowance		(888)		(1.3)	%		(843)		(0.7)	%
Bank-owned life insurance											Bank-owned life insurance		(153)		(0.2)	%		(166)		(0.1)	%

Offering costs											Offering costs		—		—	%		127		0.1	%
Section 162(m) limitation											Section 162(m) limitation		162		0.1	%		248		0.2	%
Other											Other		(148)		(0.1)	%		85		0.1	%
Income tax expense, as reported											Income tax expense, as reported		$	16,030	22.7	%		$	29,028	23.2	%

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.

2831

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

The components of the net deferred tax (liabilities) assets at ~~March 31,~~June 30, 2022 and December 31, 2021, are as follows:


		March 31,		December 31,			June 30,		December 31,
		2022		2021			2022		2021
Deferred tax assets:	Deferred tax assets:					Deferred tax assets:
Allowance for credit losses	Allowance for credit losses	$	34,146	$	35,233	Allowance for credit losses	$	36,547	$	35,233
Operating lease liabilities	Operating lease liabilities	12,251		12,478		Operating lease liabilities	12,346		12,478
Net operating loss	Net operating loss	3,644		1,370		Net operating loss	1,392		1,370
Amortization of core deposit intangibles	Amortization of core deposit intangibles	53		—		Amortization of core deposit intangibles	115		—
Deferred compensation	Deferred compensation	2,243		5,484		Deferred compensation	4,794		5,484
Unrealized loss on debt securities	Unrealized loss on debt securities	26,158		—		Unrealized loss on debt securities	43,504		—

Unrealized loss on cash flow hedges	Unrealized loss on cash flow hedges	—		205		Unrealized loss on cash flow hedges	—		205
Other assets	Other assets	7,684		8,301		Other assets	7,150		8,301
Subtotal	Subtotal	86,179		63,071		Subtotal	105,848		63,071
Deferred tax liabilities:	Deferred tax liabilities:					Deferred tax liabilities:
FHLB stock dividends	FHLB stock dividends	$	(484)	$	(484)	FHLB stock dividends	$	(484)	$	(484)
Operating leases - right of use assets	Operating leases - right of use assets	(11,111)		(11,287)		Operating leases - right of use assets	(11,117)		(11,287)
Depreciation	Depreciation	(7,930)		(7,938)		Depreciation	(7,915)		(7,938)
Amortization of core deposit intangibles	Amortization of core deposit intangibles	—		(116)		Amortization of core deposit intangibles	—		(116)
Unrealized gain on equity securities	Unrealized gain on equity securities	(2,167)		(2,407)		Unrealized gain on equity securities	(2,333)		(2,407)
Unrealized gain on cash flow hedges	Unrealized gain on cash flow hedges	(68)		—		Unrealized gain on cash flow hedges	(168)		—
Unrealized gain on debt securities	Unrealized gain on debt securities	—		(1,324)		Unrealized gain on debt securities	—		(1,324)
Mortgage servicing rights	Mortgage servicing rights	(37,696)		(30,098)		Mortgage servicing rights	(41,345)		(30,098)
Goodwill	Goodwill	(14,276)		(13,743)		Goodwill	(14,806)		(13,743)
Other liabilities	Other liabilities	(2,699)		(2,494)		Other liabilities	(2,507)		(2,494)
Subtotal	Subtotal	(76,431)		(69,891)		Subtotal	(80,675)		(69,891)
Net deferred tax assets (liabilities)	Net deferred tax assets (liabilities)	$	9,748	$	(6,820)	Net deferred tax assets (liabilities)	$	25,173	$	(6,820)

The Company had a net operating loss carryforward generated as a result of a previous acquisition amounting to $5,851 and $6,523 as of ~~both March 31,~~June 30, 2022 and December 31, ~~2021.~~2021, respectively. The net operating loss carryforward 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 Section 382, the Company believes the net operating loss 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 expires on December 31, 2029.

During the ~~three~~six months ended ~~March 31,~~June 30, 2022, the Company generated 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~~$3,227, which may have varying expiration ~~periods,~~periods. No such loss was generated during the three months ended June 30, 2022 or the three and six months ended June 30, 2021. The Company expects to generate sufficient taxable income to utilize the loss generated.

Note (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.


		March 31,		December 31,			June 30,		December 31,
		2022		2021			2022		2021
Commitments to extend credit, excluding interest rate lock commitments	Commitments to extend credit, excluding interest rate lock commitments	$	3,202,550	$	3,106,594	Commitments to extend credit, excluding interest rate lock commitments	$	3,356,089	$	3,106,594
Letters of credit	Letters of credit	77,877		77,427		Letters of credit	66,265		77,427
Balance at end of period	Balance at end of period	$	3,280,427	$	3,184,021	Balance at end of period	$	3,422,354	$	3,184,021

As of ~~March 31,~~June 30, 2022 and December 31, 2021, loan commitments included above with floating interest rates totaled ~~$2.40~~$2.58 billion and $2.26 billion, respectively.

2932

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 under the CECL methodology. When applying this methodology, 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.

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 ~~March 31,~~June 30, 2022 and 2021:


		Three Months Ended March 31,						Three Months Ended June 30,					Six Months Ended June 30,
			2022		2021				2022		2021			2022		2021
Balance at beginning of period	Balance at beginning of period		$	14,380	$	16,378	Balance at beginning of period		$	16,262	$	14,156		$	14,380	$	16,378

Provision for credit losses on unfunded commitments	Provision for credit losses on unfunded commitments		1,882		(2,222)		Provision for credit losses on unfunded commitments		4,137		(954)			6,019		(3,176)
Balance at end of period	Balance at end of period		$	16,262	$	14,156	Balance at end of period		$	20,399	$	13,202		$	20,399	$	13,202

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 ~~$1,348~~$198 and ~~$708~~$1,546 for the three and six months ended ~~March 31,~~June 30, 2022, respectively, and $761 and $1,469 for the three and six months ended June 30, 2021, respectively. The Company has established a reserve associated with loan repurchases.

The following table summarizes the activity in the repurchase reserve included in accrued expenses and other liabilities on the Company's consolidated balance sheets:


		Three Months Ended March 31,					Three Months Ended June 30,				Six Months Ended June 30,
			2022		2021				2022		2021		2022		2021
Balance at beginning of period	Balance at beginning of period		$	4,802	$	5,928		Balance at beginning of period	$	4,317	$	6,284	$	4,802	$	5,928
Provision for loan repurchases or indemnifications	Provision for loan repurchases or indemnifications		(389)		440			Provision for loan repurchases or indemnifications	(800)		(706)		(1,189)		(266)

Losses on loans repurchased or indemnified	Losses on loans repurchased or indemnified		(96)		(84)			Losses on loans repurchased or indemnified	(72)		(89)		(168)		(173)
Balance at end of period	Balance at end of period		$	4,317	$	6,284		Balance at end of period	$	3,445	$	5,489	$	3,445	$	5,489

Note (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 items “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 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 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.

3033

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							June 30, 2022
		Notional Amount		Asset		Liability			Notional Amount		Asset		Liability

Interest rate contracts	Interest rate contracts	$	587,309	$	23,245	$	23,195	Interest rate contracts	$	533,633	$	29,701	$	29,683
Forward commitments	Forward commitments	805,000		12,921		—		Forward commitments	492,000		1,915		—
Interest rate-lock commitments	Interest rate-lock commitments	541,560		1,752		—		Interest rate-lock commitments	292,716		3,758		—
Futures contracts	Futures contracts	382,000		—		4,754		Futures contracts	318,000		952		—

Total	Total	$	2,315,869	$	37,918	$	27,949	Total	$	1,636,349	$	36,326	$	29,683


	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,					Three Months Ended June 30,				Six Months Ended June 30,
			2022		2021				2022		2021		2022		2021
Included in mortgage banking income:	Included in mortgage banking income:							Included in mortgage banking income:
Interest rate lock commitments	Interest rate lock commitments		$	(5,446)	$	(21,442)		Interest rate lock commitments	$	2,007	$	171	$	(3,439)	$	(21,271)
Forward commitments	Forward commitments		37,903		43,258			Forward commitments	14,432		(19,200)		52,335		24,058
Futures contracts	Futures contracts		(16,535)		(16,332)			Futures contracts	(9,165)		9,104		(25,700)		(7,228)
Option contracts	Option contracts		36		—			Option contracts	—		—		36		—
Total	Total		$	15,958	$	5,484		Total	$	7,274	$	(9,925)	$	23,232	$	(4,441)

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

June 30, 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

644

Other assets

(785)

Accrued expenses and other liabilities

~~During the three months ended March 31, 2022 and 2021, the~~The Company's consolidated statements of income included losses of ~~$139~~$101 and ~~$137,~~$240 for the three and six months ended June 30, 2022, respectively, and $143 and $280 for the three and six months ended June 30, 2021, 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.

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 (loss) income, net of 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


	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021

Amount of gain recognized in other comprehensive income, net of tax expense of $99, $23, $372 and $135	$	283	$	67	$	1,057	$	383

Derivatives designated as fair value hedges

During the ~~three months ended March 31,~~first quarter of 2022, the Company entered into 3 designated fair value hedges to mitigate the effect of changing rates on the fair value of various fixed rate liabilities, including certain money market deposits and subordinated debt. The hedging strategy converts the fixed interest rates of the 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,~~June 30, 2022, the fair value hedges were deemed effective.


		March 31, 2022								June 30, 2022
		Notional Amount		Remaining Maturity (In Years)	Receive Fixed Rate	Pay Floating Rate	Estimated fair value			Notional Amount		Remaining Maturity (In Years)	Receive Fixed Rate	Pay Floating Rate	Estimated fair value
Derivatives included in other liabilities:	Derivatives included in other liabilities:								Derivatives included in other liabilities:
Interest rate swap agreement- subordinated debt	Interest rate swap agreement- subordinated debt	$	100,000	1.92	1.45625%	SOFR	$	(1,333)	Interest rate swap agreement- subordinated debt	$	100,000	1.67	1.45625%	SOFR	$	(2,509)
Interest rate swap agreement- fixed rate money market deposits	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	75,000		2.14	1.49500%	SOFR	(2,294)
Interest rate swap agreement- fixed rate money market deposits	Interest rate swap agreement- fixed rate money market deposits	125,000		2.39	1.49500%	SOFR	(2,342)		Interest rate swap agreement- fixed rate money market deposits	125,000		2.14	1.49500%	SOFR	(3,823)
Total	Total	$	300,000	2.23	1.48208%		$	(5,080)	Total	$	300,000	1.98	1.48208%		$	(8,626)

~~During~~The following discloses the ~~three months ended March 31, 2022, the Company recognized~~amount of income ~~of $162 and $313~~ included in interest expense on borrowings and deposits, ~~respectively,~~ related to these fair value hedging ~~instruments.~~instruments:


	Three Months Ended June 30,		Six Months Ended June 30,
	2022			2022
Designated fair value hedge:
Interest expense on deposits	$	395		$	708
Interest expense on borrowings	186			348
Total	$	581		$	1,056

The following amounts were recorded on the balance sheet related to cumulative adjustments for fair value hedges as of June 30, 2022:


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	$	96,298		(1)	$	(2,509)
Money market and savings deposits	202,114			(2)	(6,117)

(1) The carrying value also includes unamortized subordinated debt issuance costs of $1,193.

(2) The carrying value also includes and purchase accounting fair value premium of $8,231.

3235

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

~~The following amounts were recorded on the balance sheet related to cumulative adjustments for fair value hedges as of March 31, 2022:~~

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.~~

~~(2) The carrying value also includes and purchase accounting fair value premium of $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 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
		March 31, 2022		December 31, 2021		March 31, 2022		December 31, 2021			June 30, 2022		December 31, 2021		June 30, 2022		December 31, 2021
Gross amounts recognized	Gross amounts recognized	$	18,895	$	4,990	$	12,134	$	15,733	Gross amounts recognized	$	28,850	$	4,990	$	13,726	$	15,733
Gross amounts offset in the consolidated balance sheets	Gross amounts offset in the consolidated balance sheets	—		—		—		—		Gross amounts offset in the consolidated balance sheets	—		—		—		—
Net amounts presented in the consolidated balance sheets	Net amounts presented in the consolidated balance sheets	18,895		4,990		12,134		15,733		Net amounts presented in the consolidated balance sheets	28,850		4,990		13,726		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	9,681		4,297		9,681		4,297		Less: financial instruments	9,724		4,297		9,724		4,297
Less: financial collateral pledged	Less: financial collateral pledged	—		—		2,453		11,436		Less: financial collateral pledged	—		—		4,002		11,436
Net amounts	Net amounts	$	9,214	$	693	$	—	$	—	Net amounts	$	19,126	$	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. As of ~~March 31,~~June 30, 2022 and December 31, 2021, the Company had minimum collateral posting thresholds with certain derivative counterparties and had collateral posted of ~~$52,221~~$35,391 and $57,868, respectively, against its obligations under these agreements. Cash pledged as collateral on derivative contracts is recorded in other assets on 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 (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.

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.

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

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'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.

~~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.

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)



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
March 31, 2022		Carrying amount		Level 1		Level 2		Level 3		Total
June 30, 2022												June 30, 2022	Carrying amount		Level 1		Level 2		Level 3		Total
Financial assets:	Financial assets:											Financial assets:
Cash and cash equivalents	Cash and cash equivalents	$	1,743,311	$	1,743,311	$	—	$	—	$	1,743,311	Cash and cash equivalents	$	872,861	$	872,861	$	—	$	—	$	872,861
Investment securities	Investment securities	1,686,738		—		1,686,738		—		1,686,738		Investment securities	1,621,344		—		1,621,344		—		1,621,344

Loans, net	Loans, net	7,884,927		—		—		7,872,659		7,872,659		Loans, net	8,498,065		—		—		8,438,565		8,438,565
Loans held for sale	Loans held for sale	396,728		—		318,549		78,179		396,728		Loans held for sale	260,215		—		222,400		37,815		260,215
Interest receivable	Interest receivable	39,069		101		6,806		32,162		39,069		Interest receivable	40,393		77		7,037		33,279		40,393
Mortgage servicing rights	Mortgage servicing rights	144,675		—		—		144,675		144,675		Mortgage servicing rights	158,678		—		—		158,678		158,678
Derivatives	Derivatives	38,180		—		38,180		—		38,180		Derivatives	36,970		—		36,970		—		36,970
Financial liabilities:	Financial liabilities:											Financial liabilities:
Deposits:	Deposits:											Deposits:
Without stated maturities	Without stated maturities	$	9,940,962	$	9,940,962	$	—	$	—	$	9,940,962	Without stated maturities	$	9,365,544	$	9,365,544	$	—	$	—	$	9,365,544
With stated maturities	With stated maturities	1,055,316		—		1,060,935		—		1,060,935		With stated maturities	1,177,758		—		1,185,639		—		1,185,639
Securities sold under agreement to repurchase and federal funds sold	Securities sold under agreement to repurchase and federal funds sold	25,937		25,937		—		—		25,937		Securities sold under agreement to repurchase and federal funds sold	31,706		31,706		—		—		31,706

Subordinated debt	Subordinated debt	128,308		—		—		129,742		129,742		Subordinated debt	127,228		—		—		123,714		123,714

Interest payable	Interest payable	1,476		124		960		392		1,476		Interest payable	2,512		45		954		1,513		2,512
Derivatives	Derivatives	33,029		—		33,029		—		33,029		Derivatives	38,309		—		38,309		—		38,309


	Fair Value
December 31, 2021	Carrying amount		Level 1		Level 2		Level 3		Total
Financial assets:
Cash and cash equivalents	$	1,797,740	$	1,797,740	$	—	$	—	$	1,797,740
Investment securities	1,681,892		—		1,681,892		—		1,681,892

Loans, net	7,479,103		—		—		7,566,717		7,566,717
Loans held for sale	752,223		—		672,924		79,299		752,223
Interest receivable	38,528		36		6,461		32,031		38,528
Mortgage servicing rights	115,512		—		—		115,512		115,512
Derivatives	27,384		—		27,384		—		27,384
Financial liabilities:
Deposits:
Without stated maturities	$	9,705,816	$	9,705,816	$	—	$	—	$	9,705,816
With stated maturities	1,131,081		—		1,137,647		—		1,137,647
Securities sold under agreement to repurchase and federal funds sold	40,716		40,716		—		—		40,716

Subordinated debt	129,544		—		—		133,021		133,021

Interest payable	3,162		140		1,510		1,512		3,162
Derivatives	21,000		—		21,000		—		21,000

3538

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 ~~March 31,~~June 30, 2022 are presented in the following table:


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
At June 30, 2022										At June 30, 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:	Recurring valuations:									Recurring valuations:
Financial assets:	Financial assets:									Financial assets:
Available-for-sale securities:	Available-for-sale securities:									Available-for-sale securities:
U.S. government agency securities	U.S. government agency securities	$	—	$	38,882	$	—	$	38,882	U.S. government agency securities	$	—	$	42,059	$	—	$	42,059
Mortgage-backed securities - residential	Mortgage-backed securities - residential	—		1,232,256		—		1,232,256		Mortgage-backed securities - residential	—		1,164,932		—		1,164,932
Mortgage-backed securities - commercial	Mortgage-backed securities - commercial	—		14,307		—		14,307		Mortgage-backed securities - commercial	—		20,668		—		20,668
Municipal securities	Municipal securities	—		310,138		—		310,138		Municipal securities	—		273,164		—		273,164
Treasury securities	Treasury securities	—		80,173		—		80,173		Treasury securities	—		109,793		—		109,793
Corporate securities	Corporate securities	—		7,769		—		7,769		Corporate securities	—		7,625		—		7,625
Equity securities	Equity securities	—		3,213		—		3,213		Equity securities	—		3,103		—		3,103
Total securities	Total securities	$	—	$	1,686,738	$	—	$	1,686,738	Total securities	$	—	$	1,621,344	$	—	$	1,621,344
Loans held for sale	Loans held for sale	$	—	$	318,549	$	78,179	$	396,728	Loans held for sale	$	—	$	222,400	$	37,815	$	260,215
Mortgage servicing rights	Mortgage servicing rights	—		—		144,675		144,675		Mortgage servicing rights	—		—		158,678		158,678
Derivatives	Derivatives	—		38,180		—		38,180		Derivatives	—		36,970		—		36,970
Financial Liabilities:	Financial Liabilities:									Financial Liabilities:
Derivatives	Derivatives	—		33,029		—		33,029		Derivatives	—		38,309		—		38,309

The balances and levels of the assets measured at fair value on a non-recurring basis at ~~March 31,~~June 30, 2022 are presented in the following table:


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
At June 30, 2022										At June 30, 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	$	—	$	—	$	1,836	$	1,836	Other real estate owned	$	—	$	—	$	1,836	$	1,836
Collateral dependent loans:	Collateral dependent loans:									Collateral dependent loans:
Commercial and industrial		$	—	$	—	$	11	$	11
Construction		—		—		601		601

Residential real estate:	Residential real estate:									Residential real estate:

Residential line of credit	Residential line of credit	—		—		311		311		Residential line of credit	—		—		315		315

Commercial real estate:	Commercial real estate:									Commercial real estate:
Owner occupied	Owner occupied	—		—		2,140		2,140		Owner occupied	—		—		2,151		2,151

Consumer and other	Consumer and other	—		—		24		24		Consumer and other	—		—		24		24
Total collateral dependent loans	Total collateral dependent loans	$	—	$	—	$	3,087	$	3,087	Total collateral dependent loans	$	—	$	—	$	2,502	$	2,502

3639

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, 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
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 ~~March 31,~~June 30, 2022 and December 31, 2021 about significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a nonrecurring basis:

As of ~~March 31,~~June 30, 2022

Financial instrument

Fair Value

Valuation technique

Significant
unobservable inputs

Range of
inputs

Collateral dependent loans

~~3,087~~2,502

Valuation of collateral

Discount for comparable sales

10%-35%

Other real estate owned

1,836

Appraised value of property less costs to sell

Discount for costs to sell

0%-15%

3740

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

Financial instrument

Fair Value

Valuation technique

Significant
unobservable inputs

Range of
inputs

Collateral dependent loans

5,477

Valuation of collateral

Discount for comparable sales

10%-35%

Other real estate owned

6,308

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 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 borrower and borrower's business. As of ~~March 31,~~June 30, 2022 and December 31, 2021, total amortized cost of collateral dependent loans measured on a non-recurring basis amounted to ~~$5,034~~$2,537 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.

Fair value option

The following table summarizes the Company's loans held for sale, at fair value, as of the dates presented:


		March 31,		December 31,			June 30,		December 31,
		2022		2021			2022		2021
Commercial and industrial	Commercial and industrial	$	78,179	$	79,299	Commercial and industrial	$	37,815	$	79,299
Residential real estate:	Residential real estate:					Residential real estate:
1-4 family mortgage	1-4 family mortgage	318,549		672,924		1-4 family mortgage	222,400		672,924
Total loans held for sale	Total loans held for sale	$	396,728	$	752,223	Total loans held for sale	$	260,215	$	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 ~~losses~~gains (losses) of ~~$16,874~~$4,671 and ~~$20,716~~$(12,203) resulting from fair value changes of mortgage loans were recorded in income during the three and six months ended ~~March 31,~~June 30, 2022, respectively, compared to net gains (losses) of $9,730 and $(10,986) during the three and six months ended June 30, 2021, 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 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

3841

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 ~~March 31,~~June 30, 2022, and December 31, 2021, there were ~~$70,672~~$24,480 and $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 tables sets forth the changes in fair value associated with this portfolio for the three and six months ended ~~March 31,~~June 30, 2022 and 2021.


						Three Months Ended June 30, 2022
										Principal Balance		Fair Value Discount		Fair Value

Carrying value at beginning of period									Carrying value at beginning of period	$	85,816	$	(7,637)	$	78,179
Change in fair value:									Change in fair value:
Pay-downs and pay-offs									Pay-downs and pay-offs	(38,354)		—		(38,354)
Write-offs to discount									Write-offs to discount	—		—		—
Changes in valuation included in other noninterest income									Changes in valuation included in other noninterest income	—		(2,010)		(2,010)
Carrying value at end of period									Carrying value at end of period	$	47,462	$	(9,647)	$	37,815

		Three Months Ended March 31, 2022								Six Months Ended June 30, 2022
		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	$	86,762	$	(7,463)		$	79,299	Carrying value at beginning of period	$	86,762	$	(7,463)	$	79,299
Change in fair value:	Change in fair value:								Change in fair value:
Pay-downs and pay-offs	Pay-downs and pay-offs	(946)		—			(946)		Pay-downs and pay-offs	(39,300)		—		(39,300)
Write-offs to discount	Write-offs to discount	—		—			—		Write-offs to discount	—		—		—
Changes in valuation included in other noninterest income	Changes in valuation included in other noninterest income	—		(174)			(174)		Changes in valuation included in other noninterest income	—		(2,184)		(2,184)
Carrying value at end of period	Carrying value at end of period	$	85,816	$	(7,637)		$	78,179	Carrying value at end of period	$	47,462	$	(9,647)	$	37,815


									Three Months Ended June 30, 2021
									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
Change in fair value:								Change in fair value:
Pay-downs and pay-offs								Pay-downs and pay-offs	(52,226)		—		(52,226)
Write-offs to discount								Write-offs to discount	(9,292)		9,292		—
Changes in valuation included in other noninterest income								Changes in valuation included in other noninterest income	—		1,364		1,364
Carrying value at end of period								Carrying value at end of period	$	135,972	$	(11,850)	$	124,122

		Three Months Ended March 31, 2021							Six Months Ended June 30, 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	$	239,063	$	(23,660)	$	215,403	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	(39,566)		—		(39,566)		Pay-downs and pay-offs	(91,792)		—		(91,792)
Write-offs to discount	Write-offs to discount	(2,007)		2,007		—		Write-offs to discount	(11,299)		11,299		—
Changes in valuation included in other noninterest income	Changes in valuation included in other noninterest income	—		(853)		(853)		Changes in valuation included in other noninterest income	—		511		511
Carrying value at end of period	Carrying value at end of period	$	197,490	$	(22,506)	$	174,984	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 interest income in the consolidated statements of income.

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 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 ~~March 31,~~June 30, 2022 and December 31, 2021:


March 31, 2022		Aggregate fair value		Aggregate Unpaid Principal Balance		Difference
June 30, 2022								June 30, 2022	Aggregate fair value		Aggregate Unpaid Principal Balance		Difference
Mortgage loans held for sale measured at fair value	Mortgage loans held for sale measured at fair value	$	318,549	$	320,516	$	(1,967)	Mortgage loans held for sale measured at fair value	$	222,400	$	219,696	$	2,704
Commercial loans held for sale measured at fair value	Commercial loans held for sale measured at fair value	73,092		76,028		(2,936)		Commercial loans held for sale measured at fair value	36,356		37,733		(1,377)

Nonaccrual commercial loans held for sale	Nonaccrual commercial loans held for sale	5,087		9,788		(4,701)		Nonaccrual commercial loans held for sale	1,459		9,729		(8,270)

December 31, 2021	December 31, 2021							December 31, 2021	Aggregate fair value		Aggregate Unpaid Principal Balance		Difference
Mortgage loans held for sale measured at fair value	Mortgage loans held for sale measured at fair value	$	672,924	$	658,017	$	14,907	Mortgage loans held for sale measured at fair value	$	672,924	$	658,017	$	14,907
Commercial loans held for sale measured at fair value	Commercial loans held for sale measured at fair value	74,082		76,863		(2,781)		Commercial loans held for sale measured at fair value	74,082		76,863		(2,781)

Nonaccrual commercial loans held for sale	Nonaccrual commercial loans held for sale	5,217		9,899		(4,682)		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 (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. For the periods prior to and for the ~~three~~six months ended ~~March 31,~~June 30, 2022, the Company offered conforming residential mortgage loans and services through 2 delivery channels: retail and our national ~~Direct-to-Consumer~~direct-to-consumer internet delivery channel. Additionally, the Mortgage segment activities 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.

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. Additionally, the Banking segment includes the results of the Company's specialty lending group, which is concentrated in manufactured housing lending. The Mortgage segment utilizes funding sources from the Banking segment in order to fund mortgage loans that are ultimately sold on the secondary market and uses proceeds from loan sales to repay obligations due to the Banking segment.

On May 10, 2022, the Company announced the restructuring of its Mortgage segment, including the ~~discontinuation of~~exit from the ~~Direct-to-Consumer~~direct-to-consumer delivery channel, which is 1 of 2 delivery channels in the Mortgage segment. For the three and six months ended ~~March 31,~~June 30, 2022, ~~and 2021,~~ the ~~Direct-to-Consumer~~direct-to-consumer channel comprised ~~43.4%~~13.7% and ~~50.2%~~33.0%, respectively, of the Company's total interest rate lock volume compared to 51.5% and ~~50.7%~~50.9% for the three and ~~52.8%~~six months ended June 30, 2021, respectively. For the three and six months ended June 30, 2022, the direct-to-consumer channel comprised 37.4% and 45.3% of the Company's sales volume, and 54.9% and 53.9% for the three and six months ended June 30, 2021, respectively. As a result of exiting this channel, the Company ~~expects~~incurred $12,458 of restructuring expenses during the three and six months ended June 30, 2022. The current repositioning of our Mortgage segment does not qualify 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.~~be reported as discontinued operations. 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 and continue holding residential 1-4 family mortgage loans in the loan portfolio.

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 segment financial information for ~~three months ended March 31, 2022 and 2021 as follows:~~the periods indicated:


Three Months Ended March 31, 2022		Banking		Mortgage		Consolidated
Three Months Ended June 30, 2022								Three Months Ended June 30, 2022	Banking(4)		Mortgage		Consolidated
Net interest income	Net interest income	$	88,184	$	(2)	$	88,182	Net interest income	$	102,171	$	—	$	102,171
Provisions for credit losses(1)	Provisions for credit losses(1)	(4,247)		—		(4,247)		Provisions for credit losses(1)	12,318		—		12,318
Mortgage banking income(2)	Mortgage banking income(2)	—		29,278		29,278		Mortgage banking income(2)	—		23,711		23,711
Change in fair value of mortgage servicing rights, net of hedging(2)	Change in fair value of mortgage servicing rights, net of hedging(2)	—		253		253		Change in fair value of mortgage servicing rights, net of hedging(2)	—		(1,152)		(1,152)
Other noninterest income	Other noninterest income	11,983		(122)		11,861		Other noninterest income	10,699		(44)		10,655
Depreciation and amortization	Depreciation and amortization	1,710		326		2,036		Depreciation and amortization	1,731		281		2,012
Amortization of intangibles	Amortization of intangibles	1,244		—		1,244		Amortization of intangibles	1,194		—		1,194

Other noninterest expense(3)	Other noninterest expense(3)	56,630		29,362		85,992		Other noninterest expense(3)	56,395		37,396		93,791
Income (loss) before income taxes	Income (loss) before income taxes	$	44,830	$	(281)	$	44,549	Income (loss) before income taxes	$	41,232	$	(15,162)	$	26,070
Income tax expense	Income tax expense					9,313		Income tax expense					6,717
Net income applicable to FB Financial Corporation and noncontrolling interest	Net income applicable to FB Financial Corporation and noncontrolling interest					35,236		Net income applicable to FB Financial Corporation and noncontrolling interest					19,353
Net income applicable to noncontrolling interest~~(3)~~(4)	Net income applicable to noncontrolling interest~~(3)~~(4)					—		Net income applicable to noncontrolling interest~~(3)~~(4)					8
Net income applicable to FB Financial Corporation	Net income applicable to FB Financial Corporation					$	35,236	Net income applicable to FB Financial Corporation					$	19,345
Total assets	Total assets	$	11,890,847	$	783,344	$	12,674,191	Total assets	$	11,469,762	$	724,100	$	12,193,862
Goodwill	Goodwill	242,561		—		242,561		Goodwill	242,561		—		242,561

(1)~~Included $1,882~~Includes $4,137 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 $12,458 in Mortgage restructuring expenses in the Mortgage segment related to the exit from the direct-to-consumer delivery channel.

(4)Banking segment includes noncontrolling interest.

Three Months Ended March 31, 2021 Banking Mortgage Consolidated
Net interest income $ 82,597 $ (21) $ 82,576
Provisions for credit losses(1)
(13,854) — (13,854)
Mortgage banking income(2)
— 60,595 60,595
Change in fair value of mortgage servicing rights, net of hedging(2)
— (5,263) (5,263)
Other noninterest income 11,398 — 11,398
Depreciation and amortization 1,728 328 2,056
Amortization of intangibles 1,440 — 1,440
Other noninterest expense 52,567 38,635 91,202
Income before income taxes $ 52,114 $ 16,348 $ 68,462
Income tax expense 15,588
Net income applicable to FB Financial Corporation and noncontrolling
interest
52,874
Net income applicable to noncontrolling interest(4)
—
Net income applicable to FB Financial Corporation $ 52,874
Total assets $ 10,787,955 $ 1,147,871 $ 11,935,826
Goodwill 242,561 — 242,561


Three Months Ended June 30, 2021	Banking(3)		Mortgage		Consolidated
Net interest income	$	86,553	$	10	$	86,563
Provisions for credit losses(1)	(13,839)		—		(13,839)
Mortgage banking income(2)	—		38,644		38,644
Change in fair value of mortgage servicing rights, net of hedging(2)	—		(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		—		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		—		242,561

(1) Includes $(954) 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.

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

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, 2022	Banking(4)		Mortgage		Consolidated
Net interest income	$	190,355	$	(2)	$	190,353
Provisions for credit losses(1)	8,071		—		8,071
Mortgage banking income(2)	—		52,989		52,989
Change in fair value of mortgage servicing rights, net of hedging(2)	—		(899)		(899)
Other noninterest income	22,682		(166)		22,516
Depreciation and amortization	3,441		607		4,048
Amortization of intangibles	2,438		—		2,438

Other noninterest expense(3)	113,025		66,758		179,783
Income (loss) before income taxes	$	86,062	$	(15,443)	$	70,619
Income tax expense					16,030
Net income applicable to FB Financial Corporation and noncontrolling interest					54,589
Net income applicable to noncontrolling interest(4)					8
Net income applicable to FB Financial Corporation					$	54,581
Total assets	$	11,469,762	$	724,100	$	12,193,862
Goodwill	242,561		—		242,561

(1) Includes $6,019 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 $12,458 in Mortgage restructuring expenses in the Mortgage segment related to the exit from the direct-to-consumer delivery channel.

(4) Banking segment includes noncontrolling interest.


Six Months Ended June 30, 2021	Banking(3)		Mortgage		Consolidated
Net interest income	$	169,150	$	(11)	$	169,139
Provisions for credit losses(1)	(27,693)		—		(27,693)
Mortgage banking income(2)	—		99,239		99,239
Change in fair value of mortgage servicing rights, net of hedging(2)	—		(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		—		2,834

Other noninterest expense(3)	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		—		242,561

(1)Includes ~~$2,222~~$(3,176) 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.

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, 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 ~~$5,666~~$4,850 and ~~$5,400~~$10,516 for the three and six months ended ~~March 31,~~June 30, 2022, respectively, and $6,110 and $11,510 for the three and six months ended June 30, 2021, respectively.

~~FB Financial Corporation and subsidiaries~~

~~Notes to consolidated financial statements~~

~~(Unaudited)~~

~~(Dollar amounts are in thousands, except share and per share amounts)~~

Note (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.

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

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 ~~March 31,~~June 30, 2022 and December 31, 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 maintained 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 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		Actual				Minimum Capital adequacy with capital buffer			To be well capitalized under prompt corrective action provisions
As oAs of June 30, 2022															As oAs of June 30, 2022	Actual				Minimum Capital adequacy with capital buffer			To be well capitalized under prompt corrective action provisions
		Amount		Ratio			Amount		Ratio		Amount		Ratio			Amount		Ratio			Amount		Ratio		Amount		Ratio

Total Capital (to risk-weighted assets)	Total Capital (to risk-weighted assets)														Total Capital (to risk-weighted assets)
FB Financial Corporation	FB Financial Corporation	$	1,456,669	14.2	%		$	1,077,296	10.5	%	N/A		N/A		FB Financial Corporation	$	1,460,110	13.6	%		$	1,123,435	10.5	%	N/A		N/A
FirstBank	FirstBank	1,413,849		13.8	%		1,075,838		10.5	%	$	1,024,608	10.0	%	FirstBank	1,432,889		13.4	%		1,122,420		10.5	%	$	1,068,971	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	$	1,264,358	12.3	%		$	872,096	8.5	%	N/A		N/A		FB Financial Corporation	$	1,257,361	11.8	%		$	909,448	8.5	%	N/A		N/A
FirstBank	FirstBank	1,221,538		11.9	%		870,917		8.5	%	$	819,686	8.0	%	FirstBank	1,230,140		11.5	%		908,625		8.5	%	$	855,177	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	$	1,264,358	10.2	%		$	497,942	4.0	%	N/A		N/A		FB Financial Corporation	$	1,257,361	10.2	%		$	494,009	4.0	%	N/A		N/A
FirstBank	FirstBank	1,221,538		9.8	%		497,337		4.0	%	$	621,671	5.0	%	FirstBank	1,230,140		10.0	%		494,191		4.0	%	$	617,738	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	$	1,234,358	12.0	%		$	718,197	7.0	%	N/A		N/A		FB Financial Corporation	$	1,227,361	11.5	%		$	748,957	7.0	%	N/A		N/A
FirstBank	FirstBank	1,221,538		11.9	%		717,226		7.0	%	$	665,995	6.5	%	FirstBank	1,230,140		11.5	%		748,280		7.0	%	$	694,831	6.5	%


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

Total Capital (to risk-weighted assets)
FB Financial Corporation	$	1,434,581	14.5	%		$	1,039,984	10.5	%	N/A		N/A
FirstBank	1,396,407		14.1	%		1,038,760		10.5	%	$	989,295	10.0	%
Tier 1 Capital (to risk-weighted assets)
FB Financial Corporation	$	1,251,874	12.6	%		$	841,892	8.5	%	N/A		N/A
FirstBank	1,213,700		12.3	%		840,901		8.5	%	$	791,436	8.0	%
Tier 1 Capital (to average assets)
FB Financial Corporation	$	1,251,874	10.5	%		$	474,831	4.0	%	N/A		N/A
FirstBank	1,213,700		10.2	%		474,044		4.0	%	$	592,555	5.0	%
Common Equity Tier 1 Capital (to risk-weighted assets)
FB Financial Corporation	$	1,221,874	12.3	%		$	693,322	7.0	%	N/A		N/A
FirstBank	1,213,700		12.3	%		692,507		7.0	%	$	643,042	6.5	%

4347

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

Note (13)—Stock-Based Compensation:

Restricted Stock Units

The Company grants RSUs under compensation arrangements for the benefit of employees, executive officers, and directors. RSU 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 for the ~~three~~six months ended ~~March 31,~~June 30, 2022:


		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		492,320	$	36.06
Balance at beginning of period (unvested)					Balance at beginning of period (unvested)	492,320	$	36.06
Granted	Granted	123,709	44.43		Granted	139,785	43.82
Vested	Vested	(101,057)	33.61		Vested	(159,385)	36.68
Forfeited	Forfeited	(3,372)	39.70		Forfeited	(37,917)	33.15
Balance at end of period		511,600	$	38.56
Balance at end of period (unvested)					Balance at end of period (unvested)	434,803	$	38.48

The total fair value of restricted stock units vested and released was ~~$3,397~~$2,449 and ~~$4,364~~ $5,846for the three and six months ended ~~March 31,~~June 30, 2022, respectively, and $828 and $5,192 for the three and six months ended June 30, 2021, respectively.

The compensation cost related to stock grants and vesting of restricted stock units was ~~$1,856~~$2,196 and ~~$2,466~~$4,052 for the three and six months ended ~~March 31,~~June 30, 2022, respectively, and $2,193 and $4,659 for the three and six months ended June 30, 2021, respectively. This included ~~costs~~amounts paid related to director grants and compensation elected to be settled in stock amounting to ~~$166~~$148 and ~~$157 for~~$314 during the three and six months ended ~~March 31,~~June 30, 2022, respectively, and $142 and $299 during the three and six months ended June 30, 2021, respectively.

As of ~~March 31,~~June 30, 2022, there was ~~$15,200~~$13,122 of total unrecognized compensation cost related to unvested restricted stock units which is expected to be recognized over a weighted-average period of ~~2.6~~2.5 years. Additionally, as of ~~March 31,~~June 30, 2022, there were ~~1,814,244~~1,770,128 shares available for issuance under the Company's stock compensation plans. As of ~~March 31,~~June 30, 2022 and December 31, 2021, there were ~~$247~~$252 and $274, respectively, accrued in other liabilities related to dividend 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 PSUs as of and for the ~~three~~six months ended ~~March 31,~~June 30, 2022.


		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)	115,750	$	40.13	Balance at beginning of period (unvested)	115,750	$	40.13
Granted	Granted	69,010	44.44		Granted	69,010	44.44
Vested	Vested	—	—		Vested	—	—
Forfeited or expired	Forfeited or expired	—	—		Forfeited or expired	(9,501)	43.16
Balance at end of period (unvested)	Balance at end of period (unvested)	184,760	$	41.74	Balance at end of period (unvested)	175,259	$	41.67

The Company awards performance-based restricted stock units to executives and other officers and employees. Under the terms of the awards, the number of units that will vest and convert to shares of common stock will be based on the Company's performance relative to a 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.

4448

FB Financial Corporation and subsidiaries

Notes to consolidated financial statements

(Unaudited)

(Dollar amounts are in thousands, except share and per share amounts)

~~The Company recorded compensation cost $726 and $200 for the three months ended March 31, 2022 and 2021, respectively.~~ As of ~~March 31,~~June 30, 2022, the Company determined the probability of meeting the performance criteria for each grant and recorded compensation cost associated ~~with vestings of 175.0% (related to shares granted in 2020), 75.0% (related to shares granted in 2021) and 100% (related to shares granted in 2022),~~ when factoring in the conversion of PSUs to shares of common stock.


Grant Year	Vest Year	Shares Outstanding
2020	2023	49,964
2021	2024	60,654
2022	2025	64,641

The Company recorded compensation cost of $842 and $1,568 during the three and six months ended June 30, 2022 respectively, and $322 and $522 for the three and six months ended June 30, 2021, respectively. As of ~~March 31,~~June 30, 2022, maximum unrecognized compensation cost at 200% payout related to the unvested PSUs was ~~$12,322,~~$11,502, and the remaining performance period over which the cost could be recognized was ~~2.0~~2.1 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~~$200,000 worth of common stock in any calendar year). There were no shares issued under ESPP during the three months ended June 30, 2022 and June 30, 2021, respectively. There were 15,152 and 21,566 shares of common stock issued under the ESPP with proceeds from employee payroll withholdings of $588 and $811, during the ~~three~~six months ended ~~March 31,~~June 30, 2022 and 2021, respectively. As of ~~March 31,~~June 30, 2022, there were 2,326,544 shares available for issuance under the ESPP, respectively.

Note (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, 2022	$	29,010
New loans and advances	~~39,767~~52,577
Change in related party status	~~(9,037)~~(9,939)
Repayments	~~(192)~~(868)
Loans outstanding at ~~March 31,~~June 30, 2022	$	~~59,548~~70,780

Unfunded commitments to certain executive officers, certain management and directors and their associates totaled ~~$29,662~~$38,832 and $10,994 at ~~March 31,~~June 30, 2022 and December 31, 2021, respectively.

(B) Deposits:

The Bank held deposits from related parties ~~totaling $308,361 and~~totaling $323,089 and $312,956 as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively.

The Bank leases various office spaces from entities owned by certain directors of the Company under varying terms. The Company had $3$2 and $6 in unamortized leasehold improvements related to these leases at ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. These improvements are being amortized over a term not to exceed the length of the lease. Lease expense for these properties totaled ~~$101~~$100 and ~~$128~~$201 for the three and six months ended ~~March 31,~~June 30, 2022, respectively, and $132 and $260 for the three and six months ended June 30, 2021.

(D) Aviation time sharing agreements:

~~The Company is a participant to an aviation time sharing agreement with an entity owned by a certain director of the Company.~~ During ~~the three months ended March 31, 2021, the Company made payments of $11 under this agreement. No such payments were made during the three months ended March 31, 2022. Additionally, during~~ the year ended December 31, 2021, the Bank formed a subsidiary, FBK Aviation, LLC and purchased an aircraft under this entity. FBK Aviation, LLC also established a non-exclusive aircraft lease agreement with an entity owned by one

of the Company's directors. During the three and six months ended ~~March 31,~~June 30, 2022, the Company recognized income amounting to ~~$11~~$8 and $19, respectively, under this agreement. No such income was recognized during the three and six months ended ~~March 31,~~June 30, 2021. Additionally, the Company is a participant to an aviation time sharing agreement with an entity owned by a certain director of the Company. During the three and six months ended June 30, 2021, the Company made payments of $21 and $32, respectively, under this agreement. No such payments were made during the three and six months ended June 30, 2022.

(E) Registration rights agreement:

The Company is party to a registration rights 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 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 $605 under this agreement related to the secondary offering completed during the second quarter of 2021. No such expenses were incurred during the three and six months ended June 30, 2022.

4550

ITEM 2 – Management’s discussion and analysis of financial condition and results of operations

The following is a discussion of our financial condition at ~~March 31,~~June 30, 2022 and December 31, 2021, and our results of operations for the three and six months ended ~~March 31,~~June 30, 2022 and 2021, 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, 2021, that was filed with the SEC on February 25, 2022, and with the accompanying unaudited notes to the consolidated financial statements set forth in this Report.

Forward-looking statements

Certain 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 Company’s business operations, assets, valuations, financial conditions, results of operations, future plans, strategies, and 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,” “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 the Company’s control. The inclusion of these forward-looking statements should not be regarded as a representation by the Company or any other person that such expectations, estimates, and projections will be achieved. Accordingly, the 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 the 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 the emergence of new variants ~~development of related vaccines,~~ and the impact on general economic and financial market conditions and on the Company’s business and the Company’s customers' business, results of operations, asset quality and financial condition, (3) vaccines' efficacy against the virus, including new variants, (4) changes in government interest rate policies and its impact on the Company’s business, NIM, and mortgage operations, (5) the Company’s ability to effectively manage problem credits, (6) the Company’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, revenue synergies and other benefits from future and prior acquisitions, (8) the Company’s ability to successfully execute its various business strategies, (9) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including legislative developments, (10) the potential impact of the ~~proposed~~ phase-out of LIBOR or other changes involving LIBOR, (11) the effectiveness of the Company’s cybersecurity controls and procedures to prevent and mitigate attempted 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, and (13) general competitive, economic, political, and market conditions, including global economic and political conditions. Further information regarding the Company and factors which could affect the forward-looking statements contained herein can be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, and in any of the Company’s subsequent filings with the SEC. Many of these factors are beyond the 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 Report, and the 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 the Company to predict their occurrence or how they will affect the company. The Company qualifies all forward-looking statements by these cautionary statements.

Critical accounting policies

Our financial statements are prepared in accordance with U.S. GAAP 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 our Annual Report.

Financial highlights

The following table presents certain selected historical consolidated income statement data and key performance indicators as of the dates or for the periods 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 year ended					As of or for the three months ended					As of or for the six months ended,						As of or for the year-ended

		March 31,				December 31,					June 30,					June 30,						December 31,
(dollars in thousands, except per share data and %)	(dollars in thousands, except per share data and %)		2022			2021			2021			(dollars in thousands, except per share data and %)	2022			2021			2022			2021			2021
Statement of Income Data	Statement of Income Data											Statement of Income Data

Net interest income	Net interest income		$	88,182		$	82,576		$	347,370		Net interest income	102,171			86,563			$	190,353		$	169,139		$	347,370
Provisions for credit losses	Provisions for credit losses		(4,247)			(13,854)			(40,993)			Provisions for credit losses	12,318			(13,839)			8,071			(27,693)			(40,993)
Total noninterest income	Total noninterest income		41,392			66,730			228,255			Total noninterest income	33,214			49,300			74,606			116,030			228,255
Total noninterest expense	Total noninterest expense		89,272			94,698			373,567			Total noninterest expense	96,997			92,960			186,269			187,658			373,567
Income before income taxes	Income before income taxes		44,549			68,462			243,051			Income before income taxes	26,070			56,742			70,619			125,204			243,051
Income tax expense	Income tax expense		9,313			15,588			52,750			Income tax expense	6,717			13,440			16,030			29,028			52,750
Net income applicable to noncontrolling interest	Net income applicable to noncontrolling interest		—			—			16			Net income applicable to noncontrolling interest	8			8			8			8			16
Net income applicable to FB Financial Corporation	Net income applicable to FB Financial Corporation		$	35,236		$	52,874		$	190,285		Net income applicable to FB Financial Corporation	$	19,345		$	43,294		$	54,581		$	96,168		$	190,285
Net income applicable to FB Financial Corporation and noncontrolling interest	Net income applicable to FB Financial Corporation and noncontrolling interest		35,236			52,874			190,301			Net income applicable to FB Financial Corporation and noncontrolling interest	19,353			43,302			54,589			96,176			190,301
Net interest income (tax-equivalent basis)	Net interest income (tax-equivalent basis)		$	88,932		$	83,368		$	350,456		Net interest income (tax-equivalent basis)	$	102,926		$	87,321		$	191,858		$	170,689		$	350,456
Per Common Share	Per Common Share											Per Common Share
Basic net income	Basic net income		$	0.74		$	1.12		$	4.01		Basic net income	$	0.41		$	0.91		$	1.15		$	2.03		$	4.01
Diluted net income	Diluted net income		0.74			1.10			3.97			Diluted net income	0.41			0.90			1.15			2.00			3.97
Book value (1)	Book value (1)		29.06			28.08			30.13			Book value (1)	28.15			28.96			28.15			28.96			30.13
Tangible book value (4)	Tangible book value (4)		23.62			22.51			24.67			Tangible book value (4)	22.67			23.43			22.67			23.43			24.67
Cash dividends declared	Cash dividends declared		0.13			0.11			0.44			Cash dividends declared	0.13			0.11			0.26			0.22			0.44

Selected Ratios	Selected Ratios											Selected Ratios
Return on average:	Return on average:											Return on average:
Assets (2)	Assets (2)		1.13		%	1.86		%	1.61		%	Assets (2)	0.62		%	1.46		%	0.88		%	1.66		%	1.61		%
Common shareholders' equity (2)	Common shareholders' equity (2)		10.1		%	16.5		%	14.0		%	Common shareholders' equity (2)	5.74		%	13.0		%	7.95		%	14.7		%	14.0		%
Tangible common equity (4)	Tangible common equity (4)		12.4		%	20.6		%	17.3		%	Tangible common equity (4)	7.09		%	16.1		%	9.78		%	18.3		%	17.3		%
Average shareholders' equity to average assets	Average shareholders' equity to average assets		11.2		%	11.3		%	11.5		%	Average shareholders' equity to average assets	10.9		%	11.3		%	11.0		%	11.3		%	11.5		%
Net interest margin (tax-equivalent basis)	Net interest margin (tax-equivalent basis)		3.04		%	3.19		%	3.19		%	Net interest margin (tax-equivalent basis)	3.52		%	3.18		%	3.28		%	3.18		%	3.19		%
Efficiency ratio	Efficiency ratio		68.9		%	63.4		%	64.9		%	Efficiency ratio	71.6		%	68.4		%	70.3		%	65.8		%	64.9		%
Adjusted efficiency ratio (tax-equivalent basis) (4)	Adjusted efficiency ratio (tax-equivalent basis) (4)		68.1		%	63.0		%	65.8		%	Adjusted efficiency ratio (tax-equivalent basis) (4)	61.1		%	68.9		%	64.5		%	65.8		%	65.8		%

Loans held for investment to deposit ratio												Loans held for investment to deposit ratio	81.8		%	70.6		%	81.8		%	70.6		%	70.2		%
Yield on interest-earning assets	Yield on interest-earning assets		3.28		%	3.66		%	3.53		%	Yield on interest-earning assets	3.80		%	3.53		%	3.54		%	3.59		%	3.53		%
Cost of interest-bearing liabilities	Cost of interest-bearing liabilities		0.34		%	0.65		%	0.48		%	Cost of interest-bearing liabilities	0.40		%	0.49		%	0.37		%	0.57		%	0.48		%
Cost of total deposits	Cost of total deposits		0.20		%	0.41		%	0.30		%	Cost of total deposits	0.25		%	0.31		%	0.22		%	0.36		%	0.30		%

Credit Quality Ratios	Credit Quality Ratios											Credit Quality Ratios
Allowance for credit losses to loans, net of unearned income (5)	Allowance for credit losses to loans, net of unearned income (5)		1.50		%	2.24		%	1.65		%	Allowance for credit losses to loans, net of unearned income (5)	1.46		%	2.01		%	1.46		%	2.01		%	1.65		%

Total nonperforming assets as a percentage of total assets												Total nonperforming assets as a percentage of total assets	0.46		%	0.66		%	0.46		%	0.66		%	0.50		%
Net charge-offs as a percentage of average loans HFI												Net charge-offs as a percentage of average loans HFI	(0.09)		%	(0.02)		%	(0.03)		%	(0.03)		%	(0.08)		%
Nonperforming loans HFI to loans HFI, net of unearned income	Nonperforming loans HFI to loans HFI, net of unearned income		0.51		%	0.94		%	0.62		%	Nonperforming loans HFI to loans HFI, net of unearned income	0.51		%	0.83		%	0.51		%	0.83		%	0.62		%

4752


		As of or for the three months ended,			As of or for the year ended			As of or for the three months ended				As of or for the six months ended,				As of or for the year ended

		March 31,			December 31,			June 30,				June 30,				December 31,
(dollars in thousands, except per share data and %)			2022		2021		2021
										2022		2021		2022		2021		2021
Capital Ratios (Company)	Capital Ratios (Company)								Capital Ratios (Company)
Total common shareholders' equity to assets	Total common shareholders' equity to assets		10.9	%	11.1	%	11.4	%	Total common shareholders' equity to assets	10.8	%	11.5	%	10.8	%	11.5	%	11.4	%
Tier 1 capital (to average assets)	Tier 1 capital (to average assets)		10.2	%	10.1	%	10.5	%	Tier 1 capital (to average assets)	10.2	%	10.1	%	10.2	%	10.1	%	10.5	%
Tier 1 capital (to risk-weighted assets (3)	Tier 1 capital (to risk-weighted assets (3)		12.3	%	12.3	%	12.6	%	Tier 1 capital (to risk-weighted assets (3)	11.8	%	12.7	%	11.8	%	12.7	%	12.6	%
Total capital (to risk-weighted assets) (3)	Total capital (to risk-weighted assets) (3)		14.2	%	14.6	%	14.5	%	Total capital (to risk-weighted assets) (3)	13.6	%	14.9	%	13.6	%	14.9	%	14.5	%
Tangible common equity to tangible assets (4)	Tangible common equity to tangible assets (4)		9.03	%	9.13	%	9.51	%	Tangible common equity to tangible assets (4)	8.90	%	9.52	%	8.90	%	9.52	%	9.51	%
Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)	Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)		12.0	%	12.0	%	12.3	%	Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)	11.5	%	12.4	%	11.5	%	12.4	%	12.3	%
Capital Ratios (Bank)	Capital Ratios (Bank)								Capital Ratios (Bank)
Total common Shareholders' equity to assets	Total common Shareholders' equity to assets		10.8	%	11.3	%	11.3	%	Total common Shareholders' equity to assets	10.9	%	11.4	%	10.9	%	11.4	%	11.3	%
Tier 1 capital (to average assets)	Tier 1 capital (to average assets)		9.8	%	10.0	%	10.2	%	Tier 1 capital (to average assets)	10.0	%	9.72	%	10.0	%	9.72	%	10.2	%
Tier 1 capital (to risk-weighted assets) (3)	Tier 1 capital (to risk-weighted assets) (3)		11.9	%	12.1	%	12.3	%	Tier 1 capital (to risk-weighted assets) (3)	11.5	%	12.2	%	11.5	%	12.2	%	12.3	%
Total capital to (risk-weighted assets) (3)	Total capital to (risk-weighted assets) (3)		13.8	%	14.2	%	14.1	%	Total capital to (risk-weighted assets) (3)	13.4	%	14.2	%	13.4	%	14.2	%	14.1	%
Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)	Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)		11.9	%	12.1	%	12.3	%	Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)	11.5	%	12.2	%	11.5	%	12.2	%	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 ~~47,487,874; 47,331,680~~46,881,896, 47,360,950 and 47,549,241 as of ~~March 31,~~June 30, 2022, ~~March 31,~~June 30, 2021 and December 31, 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 common 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 financial highlights 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 financial highlights 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 basis)

The adjusted efficiency ratio (tax-equivalent basis) is a non-GAAP measure that excludes certain gains (losses), ~~merger and conversion,~~Mortgage restructuring expenses, 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.

4853

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 March 31,				Year Ended December 31,						(In Thousands, Except Share Data and %)	Three Months Ended June 30,	Six Months Ended June 30,		Year Ended December 31,
			2022			2021			2021						(In Thousands, Except Share Data and %)	2022			2021			2022			2021			2021
Adjusted efficiency ratio (tax-equivalent basis)	Adjusted efficiency ratio (tax-equivalent basis)
Total noninterest expense	Total noninterest expense		$	89,272		$	94,698		$	373,567					Total noninterest expense	$	96,997		$	92,960		$	186,269		$	187,658		$	373,567

Less mortgage restructuring expenses															Less mortgage restructuring expenses	12,458			—			12,458			—			—
Less offering expenses	Less offering expenses		—			—			605						Less offering expenses	—			605			—			605			605
Less gain on lease terminations	Less gain on lease terminations		—			—			(787)						Less gain on lease terminations	—			(787)			—			(787)			(787)

Less certain charitable contributions	Less certain charitable contributions		—			—			1,422						Less certain charitable contributions	—			—			—			—			1,422
Adjusted noninterest expense	Adjusted noninterest expense		$	89,272		$	94,698		$	372,327					Adjusted noninterest expense	$	84,539		$	93,142		$	173,811		$	187,840		$	372,327
Net interest income (tax-equivalent basis)	Net interest income (tax-equivalent basis)		$	88,932		$	83,368		$	350,456					Net interest income (tax-equivalent basis)	$	102,926		$	87,321		$	191,858		$	170,689		$	350,456
Total noninterest income	Total noninterest income		41,392			66,730			228,255						Total noninterest income	33,214			49,300			74,606			116,030			228,255
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) gain on change in fair value on commercial loans held for sale	(2,010)			1,364			(2,184)			511			11,172
Less loss on swap cancellation	Less loss on swap cancellation		—			—			(1,510)						Less loss on swap cancellation	—			—			—			—			(1,510)

Less (loss) gain on sales or write-downs of other real estate owned and other assets			(498)			496			2,504
Less (loss) gain on sales or write-downs of other real estate owned															Less (loss) gain on sales or write-downs of other real estate owned	(26)			(23)			(524)			473			2,504
Less gain (loss) on other assets	Less gain (loss) on other assets		64			(11)			323						Less gain (loss) on other assets	18			(4)			82			(15)			323
Less (loss) gain from securities, net	Less (loss) gain from securities, net		(152)			83			324						Less (loss) gain from securities, net	(109)			144			(261)			227			324
Adjusted noninterest income	Adjusted noninterest income		$	42,152		$	67,015		$	215,442					Adjusted noninterest income	$	35,341		$	47,819		$	77,493		$	114,834		$	215,442
Adjusted operating revenue	Adjusted operating revenue		$	131,084		$	150,383		$	565,898					Adjusted operating revenue	$	138,267		$	135,140		$	269,351		$	285,523		$	565,898
Efficiency ratio (GAAP)	Efficiency ratio (GAAP)		68.9		%	63.4		%	64.9		%				Efficiency ratio (GAAP)	71.6		%	68.4		%	70.3		%	65.8		%	64.9		%
Adjusted efficiency ratio (tax-equivalent basis)	Adjusted efficiency ratio (tax-equivalent basis)		68.1		%	63.0		%	65.8		%				Adjusted efficiency ratio (tax-equivalent basis)	61.1		%	68.9		%	64.5		%	65.8		%	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 common 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 March 31,						As of December 31,				As of June 30,						As of December 31,
(In Thousands, Except Share Data and %)	(In Thousands, Except Share Data and %)	2022			2021			2021			(In Thousands, Except Share Data and %)	2022			2021			2021
Tangible Assets	Tangible Assets										Tangible Assets
Total assets	Total assets	$	12,674,191		$	11,935,826		$	12,597,686		Total assets	$	12,193,862		$	11,918,367		$	12,597,686
Adjustments:	Adjustments:										Adjustments:
Goodwill	Goodwill	(242,561)			(242,561)			(242,561)			Goodwill	(242,561)			(242,561)			(242,561)
Core deposit and other intangibles	Core deposit and other intangibles	(15,709)			(20,986)			(16,953)			Core deposit and other intangibles	(14,515)			(19,592)			(16,953)
Tangible assets	Tangible assets	$	12,415,921		$	11,672,279		$	12,338,172		Tangible assets	$	11,936,786		$	11,656,214		$	12,338,172
Tangible Common Equity	Tangible Common Equity										Tangible Common Equity
Total common shareholders' equity	Total common shareholders' equity	$	1,379,776		$	1,329,103		$	1,432,602		Total common shareholders' equity	$	1,319,852		$	1,371,721		$	1,432,602
Adjustments:	Adjustments:										Adjustments:
Goodwill	Goodwill	(242,561)			(242,561)			(242,561)			Goodwill	(242,561)			(242,561)			(242,561)
Core deposit and other intangibles	Core deposit and other intangibles	(15,709)			(20,986)			(16,953)			Core deposit and other intangibles	(14,515)			(19,592)			(16,953)
Tangible common equity	Tangible common equity	$	1,121,506		$	1,065,556		$	1,173,088		Tangible common equity	$	1,062,776		$	1,109,568		$	1,173,088
Common shares outstanding	Common shares outstanding	47,487,874			47,331,680			47,549,241			Common shares outstanding	46,881,896			47,360,950			47,549,241
Book value per common share	Book value per common share	$	29.06		$	28.08		$	30.13		Book value per common share	$	28.15		$	28.96		$	30.13
Tangible book value per common share	Tangible book value per common share	$	23.62		$	22.51		$	24.67		Tangible book value per common share	$	22.67		$	23.43		$	24.67
Total common shareholders' equity to total assets	Total common shareholders' equity to total assets	10.9		%	11.1		%	11.4		%	Total common shareholders' equity to total assets	10.8		%	11.5		%	11.4		%
Tangible common equity to tangible assets	Tangible common equity to tangible assets	9.03		%	9.13		%	9.51		%	Tangible common equity to tangible assets	8.90		%	9.52		%	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 March 31, Year Ended December 31,
(In Thousands, Except %) 2022 2021 2021
Return on average tangible common equity
Total average common shareholders' equity $ 1,415,985 $ 1,303,493 $ 1,361,637
Adjustments:
Average goodwill (242,561) (242,561) (242,561)
Average intangibles, net (16,376) (21,695) (19,606)
Average tangible common equity $ 1,157,048 $ 1,039,237 $ 1,099,470
Net income applicable to FB Financial
Corporation $ 35,236 $ 52,874 $ 190,285
Return on average common shareholders'
equity 10.1 % 16.5 % 14.0 %
Return on average tangible common equity 12.4 % 20.6 % 17.3 %


	Three Months Ended June 30,						Six Months Ended June 30,						Year Ended December 31,
(In Thousands, Except %)	2022			2021			2022			2021			2021
Return on average tangible common equity
Total average common shareholders' equity	$	1,352,701		$	1,339,938		$	1,384,269		$	1,321,947		$	1,361,637
Adjustments:
Average goodwill	(242,561)			(242,561)			(242,561)			(242,561)			(242,561)
Average intangibles, net	(15,144)			(20,253)			(15,757)			(20,970)			(19,606)
Average tangible common equity	$	1,094,996		$	1,077,124		$	1,125,951		$	1,058,416		$	1,099,470
Net income applicable to FB Financial Corporation	$	19,345		$	43,294		$	54,581		$	96,168		$	190,285
Return on average common shareholders' equity	5.74		%	13.0		%	7.95		%	14.7		%	14.0		%
Return on average tangible common equity	7.09		%	16.1		%	9.78		%	18.3		%	17.3		%

5055

Company overview

We are a financial holding company headquartered in Nashville, Tennessee. We operate primarily through our wholly-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 ~~March 31,~~June 30, 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.

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, 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, as well as from mortgage servicing revenues.

Recent developments

Mortgage restructuring

InOn May 10, 2022, we announced the restructuring of our Mortgage segment (referred to herein as "Mortgage restructuring"), including the ~~discontinuation of~~exit from our ~~internet delivery~~direct-to-consumer 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,~~June 30, 2022 and 2021, our ~~Direct-to-consumer~~direct-to-consumer delivery channel comprised ~~43.4%~~13.7% and ~~50.2%~~51.5% of the Company's total interest rate lock volume and ~~50.7%~~37.4% and ~~52.8%~~54.9% of the Company's sales volume, respectively. For the six months ended June 30, 2022 and 2021, our direct-to-consumer delivery channel comprised 33.0% and 50.9% of the Company's total interest rate lock volume and 45.3% and 53.9% of the Company's sales volume, respectively. As a result of exiting this channel, we recorded restructuring expenses of $12.5 million during the three and six months ended June 30, 2022 and expect to ~~incur total pre-tax restructuring charges~~complete the wind-down of ~~approximately $11.0 million to $13.0 million through~~ the ~~remainder of 2022 and to halt operations~~channel in ~~this channel prior to~~ the ~~fourth~~third quarter of 2022. The current repositioning of our Mortgage segment will not be reported as discontinued operations. 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 update~~

As previously disclosed, the COVID-19 health pandemic has created financial disruptions including rapid decreases in commercial and consumer activity, increases in unemployment, widening of credit spreads, dislocation of bond markets, disruption of global supply chains and changes in consumer spending behavior. During the three months ended March 31, 2022, the economic outlook related to COVID-19 continued to improve and additional pandemic-related restrictions lifted. Despite the improvement, concern remains regarding the long-term impact on the global economy, the efficacy of available vaccines and boosters to protect against widespread 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 our business operations, asset valuations, financial condition, and results of operations. In response to this uncertainty, we continues to take deliberate actions to ensure the continued health and strength of our balance sheet, including careful balance sheet management in order to maintain a strong capital position.

Overview of recent financial performance

Results of operations

Three months ended ~~March 31,~~June 30, 2022 compared to the three months ended ~~March 31,~~June 30, 2021

Our net income decreased during the three months ended ~~March 31,~~June 30, 2022 to ~~$35.2~~$19.4 million, down from ~~$52.9~~$43.3 million for the three months ended ~~March 31,~~June 30, 2021. Diluted earnings per common share ~~was $0.74~~were $0.41 and ~~$1.10~~$0.90 for the three months ended ~~March 31,~~June 30, 2022 and 2021, respectively. Our net income represented a return on average assets, or ROAA, of ~~1.13%~~0.62% and ~~1.86%~~1.46% for the three months ended ~~March 31,~~June 30, 2022 and 2021, respectively and a return on average shareholders’ equity, or ROAE, of ~~10.1%~~5.74% and ~~16.5%~~13.0% for the same periods. Our ratio of return on average tangible common equity, or ROATCE for the three months ended ~~March 31,~~June 30, 2022 and 2021 was ~~12.4%~~7.09% and ~~20.6%~~16.1%, 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 average tangible common equity.

During the three months ended June 30, 2022, our net interest income increased to $102.2 million compared with $86.6 million for the three months ended June 30, 2021. Our net interest margin, on a tax-equivalent basis, increased to 3.52% for the three months ended June 30, 2022, compared with 3.18% for the three months ended June 30, 2021. The increase was primarily driven by our loan growth, increased interest rates and a shift in balance sheet composition during the three months ended June 30, 2022 compared to the three months ended June 30, 2021. The change in our balance sheet composition was illustrated by a decrease in excess liquidity, which we estimate to be interest-bearing deposits with other financial institutions in excess of 5% of average tangible assets. Excess liquidity is estimated to have negatively impacted our NIM by approximately 14 basis points for the three months ended June 30, 2022. This compares to excess liquidity representing an estimated 37 basis points of negative impact to NIM during the three months ended June 30, 2021.

We experienced a decrease in noninterest income of $16.1 million to $33.2 million for the three months ended June 30, 2022, compared with $49.3 million for the same period in the prior year. The decrease of $12.9 million in mortgage banking income was the primary driver for the downward movement in noninterest income, which was a result of a 60.5% decrease in interest rate lock volume in addition to margin compression during the three months ended June 30, 2022 when compared with the three months ended June 30, 2021.

Noninterest expense increased to $97.0 million for the three months ended June 30, 2022, compared with $93.0 million for the three months ended June 30, 2021. The increase in noninterest expense reflects costs related to our Mortgage restructuring amounting to $12.5 million for the three months ended June 30, 2022 partially offset by decreases in salaries, commissions and employee benefit expenses due to a decrease in mortgage production volume.

Six months ended June 30, 2022 compared to the six months ended June 30, 2021

Our net income decreased during the six months ended June 30, 2022 to $54.6 million from $96.2 million for the six months ended June 30, 2021. Diluted earnings per common share were $1.15 and $2.00 for the six months ended June 30, 2022 and 2021, respectively. Our net income represented a return on average assets of 0.88% and 1.66% for the six months ended June 30, 2022 and 2021, respectively, and a return on average equity of 7.95% and 14.7% for the same periods. Our ratio of return on average tangible common equity for the six months ended June 30, 2022 and 2021 were 9.78% and 18.3%, 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 average tangible common equity.

During the six months ended June 30, 2022, our net interest income increased to $190.4 million compared with $169.1 million in the six months ended June 30, 2021. The increase was primarily driven by an increase in loan production volume and increased interest rates, offset primarily by decreased excess liquidity, which was reinvested in available-for-sale securities.

Our net interest margin, on a tax-equivalent basis, increased to 3.28% for the six months ended June 30, 2022 as compared to 3.18% for the six months ended June 30, 2021. In addition to an increase in average loans HFI of $1.00 billion for the six months ended June 30, 2022 compared to the six months ended June 30, 2021, our NIM was also influenced by a reduction in excess liquidity carried on the balance sheet, which we estimate negatively impacted our NIM by approximately 22 basis points for the six months ended June 30, 2022 compared to 35 basis points for the six months ended June 30, 2021.

Noninterest income for the six months ended June 30, 2022 decreased by $41.4 million to $74.6 million, down from $116.0 million in the same period in the prior year. The decrease in noninterest income was primarily made up of a $38.7 million decrease in mortgage banking income for the six months ended June 30, 2022 compared to the six months ended June 30, 2021. These results were impacted by lower interest rate lock volumes and compressing margins in our Mortgage segment during the ~~three~~six months ended ~~March 31,~~June 30, 2022 compared with the ~~three~~six months ended ~~March 31, 2021.~~

During the three months ended March 31, 2022, net interest income before provisions for credit losses increased to $88.2 million compared with $82.6 million in the three months ended 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 3.04% for the three months ended March 31, 2022 as compared to 3.19% for the three months ended March 31, 2021, which was impacted by $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 also continued to be influenced by excess liquidity carried on the balance sheet, which negatively impacted our NIM by approximately 29 basis points for the three months ended March 31, 2022 compared to 33 basis points for the three months ended 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 three months ended March 31, 2022 decreased by $25.3 million to $41.4 million, down from $66.7 million in the same period in the prior year. The decrease in noninterest income was primarily driven by a decrease in mortgage banking income of $25.8 million to $29.5 million for the three months ended March 31, 2022 from $55.3 million for the three months ended March 31,June 30, 2021.

Noninterest expense decreased to ~~$89.3~~$186.3 million for the ~~three~~six months ended ~~March 31,~~June 30, 2022, compared with ~~$94.7~~$187.7 million for the ~~three~~six months ended ~~March 31,~~June 30, 2021. The decrease in noninterest expense is reflective of the ~~decreases~~$17.3 million decrease in salaries, commissions and ~~personnel-related~~employee-related costs in the Mortgage segment related to the ~~decrease~~reduction in mortgage ~~incentives and commissions associated with~~production, which was partially offset by mortgage restructuring expenses incurred during the ~~reduction~~six months ended June 30, 2022 compared to the same period in ~~production.~~the prior year.

Business segment highlights

We operate our business in two business segments: Banking and Mortgage. See Note 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 decreased for the three months ended ~~March 31,~~June 30, 2022 to ~~$44.8~~$41.2 million, compared to ~~$52.1~~$56.2 million for the three months ended ~~March 31,~~June 30, 2021. These results were primarily driven by an increase in provisions for credit losses of $26.2 million to $12.3 million (including a provision for credit losses on unfunded commitments of $4.1 million) for the three months ended June 30, 2022 compared to a net reversal in provisions for credit losses of $13.8 million for the three months ended June 30, 2021, reflecting our growth in loans held for investment. Noninterest income decreased to $10.7 million in the three months ended June 30, 2022 as compared to $14.0 million in the three months ended June 30, 2021. The decrease in our noninterest income during the three months ended June 30, 2022 is partially attributable to a $2.0 million loss on the change in the fair value of our commercial loans held for sale which is a decrease of $3.4 million from the $1.4 gain recognized during the three months ended June 30, 2021.

Noninterest expense during the three months ended June 30, 2022 was $59.3 million, which remained relatively steady compared to $58.2 million of noninterest expense for three months ended June 30, 2021.

Income before taxes from the Banking segment decreased for the six months ended June 30, 2022 to $86.1 million, compared to $108.3 million for the six months ended June 30, 2021. Net interest income increased by ~~$5.6~~$21.2 million to ~~$88.2~~$190.4 million during the ~~three~~six months ended ~~March 31,~~June 30, 2022 compared to ~~$82.6~~$169.2 million during the ~~three~~six months ended ~~March 31,~~June 30, 2021. Our ~~net~~ provisions for credit losses on loans held for investment and unfunded loan commitments resulted in ~~a reversal of $4.2~~$8.1 million of provision expense during the ~~three~~six months ended ~~March 31,~~June 30, 2022 compared to ~~$13.9~~$27.7 million reversal of provision expense in the same period in the previous year. Noninterest income ~~increased~~decreased to ~~$12.0~~$22.7 million in the six months ended June 30, 2022 as compared to $25.4 million in the six months ended June 30, 2021. Similar to the discussion above, the change in the fair value of our commercial loans held for sale was one of the main drivers in the decrease in our noninterest income period-over-period. During the six months ended June 30, 2022, we recognized $2.2 loss on the change in the in the fair value of our commercial loans held for sale compared to a $0.5 million gain for the six months ended June 30, 2021. Noninterest expense was $118.9 million for six months ended June 30, 2022 which is a 4.37% increase compared to the same period in the previous year.

Mortgage

The Mortgage segment reported a pre-tax loss of $15.2 million for the three months ended ~~March 31,~~June 30, 2022, as compared to ~~$11.4~~income of $0.5 million infor the three months ended ~~March 31,~~June 30, 2021. ~~Noninterest expense increased $3.8~~The loss includes $12.5 million ~~to $59.6 million for~~in Mortgage restructuring expenses associated with the wind-down of our direct-to-consumer internet delivery channel incurred during the three months ended ~~March 31,~~June 30, 2022. Noninterest income decreased by $12.8 million to $22.5 million for the three months ended June 30, 2022, compared with $35.3 million for the three months ended June 30, 2021, primarily related to a decrease in mortgage banking income and slowdown in production volume.

~~Mortgage~~Noninterest expense for the three months ended June 30, 2022 and 2021 was $37.7 million and $34.8 million, respectively, and total noninterest expense excluding mortgage restructuring expenses for the three months ended June 30, 2022 was $25.2 million. This reflects a decrease in salaries, commissions and employee benefits due to a reduction in production volume is the result of lower volumes impacted by the rising interest rate environment and a decrease in refinancing activity.

Activity in our Mortgage segment resulted in a pre-tax net loss of ~~$0.3~~$15.4 million for the ~~three~~six months ended ~~March 31,~~June 30, 2022 as compared to ~~pre-tax net~~ income of ~~$16.3~~$16.9 million for the ~~three~~six months ended ~~March 31,~~June 30, 2021. There was a decrease in mortgage banking income of ~~$25.8~~$38.7 million to ~~$29.5~~$52.1 million during the ~~three~~six months ended ~~March 31,~~June 30, 2022 compared to ~~$55.3~~$90.8 million for the ~~three~~six months ended ~~March 31,~~June 30, 2021. This was a result of a 45.1% decrease in interest rate lock volume during the six months ended June 30, 2022 compared with the same period in the prior year. Noninterest expense for the ~~three~~six months ended ~~March 31,~~June 30, 2022 and 2021 was ~~$29.7~~$67.4 million and ~~$39.0~~$73.7 million, respectively, reflecting decreases in commissions and incentive costs associated with the decrease in production volume partially offset by mortgage restructuring expenses of $12.5 million during the current period compared with the same period in the previous year.

Further discussion on the components of mortgage banking income isand additional details related to the Mortgage restructuring are included under the ~~subheading~~subheadings 'Noninterest income' and 'Noninterest expense', respectively, 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 ~~March 31,~~June 30, 2022 and 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 or 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 December 31, 2021 and increased 25 bps during the three months ended March 31, 2022 to 0.25% to 0.50% as of March 31, 2022. According to the Chair of the Board of Governors of the Federal Reserve, the Federal Funds Target Rate is expected to 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. Additionally, the Federal Reserve expressed its intention to shrink its balance sheet by approximately $95 billion per month beginning later this year, with the intention of letting treasury securities and MBS mature without reinvestment. During the three and six months ended ~~March 31,~~June 30, 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 and six months ended ~~March 31, 2022,~~June 30, 2021, when the US Treasury yield curve steepened as long-term rates rose and short-term rates remained constant. The Federal Funds Target Rate range was 0% - 0.25% and 1.50% - 1.75% as of December 31, 2021 and June 30, 2022, respectively. Effective July 28, 2022, the Federal Reserve increased the target range for the federal funds rate to 2.25% to 2.50% and additional increases in the target range are anticipated to slow inflation.

Three months ended ~~March 31,~~June 30, 2022 compared to three months ended ~~March 31,~~June 30, 2021

On a tax-equivalent basis, net interest income increased ~~$5.5~~by $15.6 million to ~~$88.9~~$102.9 million for the three months ended ~~March 31,~~June 30, 2022 as compared to ~~$83.4~~$87.3 million for the three months ended ~~March 31,~~June 30, 2021. The increase in tax-equivalent net interest income for the three months ended ~~March 31,~~June 30, 2022 was primarily driven by an increase in volume of loans held for investment combined with a decrease in our cost of funding, specifically our interest rate on money market deposits, which decreased to 0.20% for the three months ended June 30, 2022 compared to 0.38% for the three months ended June 30, 2021.

Interest income, on a tax-equivalent basis, was $111.0 million for the three months ended June 30, 2022, compared to $97.1 million for the three months ended June 30, 2021, an increase of $13.9 million. This increase was largely driven by growth in our loans HFI portfolio. Interest income on loans HFI, on a tax-equivalent basis, increased $13.3 million to $96.7 million for the three months ended June 30, 2022 from $83.4 million for the three months ended June 30, 2021 primarily due to an increase in average loans HFI of $1.24 billion. The increased volume attributed $14.4 million to the total increase in interest income from loans HFI.

The tax-equivalent yield on loans held for investment was 4.66% for the three months ended June 30, 2022, down 6 basis points from the three months ended June 30, 2021. The decrease in yield was primarily due to loans with higher contractual rates maturing and loans originated at lower interest rates. Contractual loan interest rates yielded 4.24% in the three months ended June 30, 2022 compared with 4.31% in the three months ended June 30, 2021. Excluding PPP loans, which have a 1.00% contractual loan yield, our contractual loan yield would have been 6 basis points higher for three months ended June 30, 2021. PPP loans did not impact our contractual loan yield for the three months ended June 30, 2022.

Our NIM, on a tax-equivalent basis, increased to 3.52% during the three months ended June 30, 2022 from 3.18% in the three months ended June 30, 2021, driven a change in balance sheet mix which is reflected in our average interest-bearing deposits with other financial institutions to average earning assets ratio which decreased to 9.23% for the three months ended June 30, 2022 compared to 14.7% for the three months ended June 30, 2021.

The components of our loan yield, a key driver to our NIM for the three months ended June 30, 2022 and 2021, were as follows:


	Three Months Ended June 30,
	2022				2021
(dollars in thousands)	Interest income		Average yield		Interest income		Average yield
Loans HFI yield components:
Contractual interest rate on loans held for investment(1)(2)	$	88,005	4.24	%	$	76,127	4.31	%
Origination and other loan fee income(2)	6,927		0.33	%	6,928		0.39	%
Accretion (amortization) on purchased loans	64		—	%	(226)		(0.01)	%
Nonaccrual interest collections	546		0.03	%	535		0.03	%
Syndicated fee income	1,150		0.06	%	—		—	%
Total loans HFI yield	$	96,692	4.66	%	$	83,364	4.72	%

1.Includes tax equivalent adjustment using combined marginal tax rate of 26.06%.

2.Includes $0.3 million of loan contractual interest and $1.1 million of loan fees related to PPP loans for three months ended June 30, 2021. Amounts in the current period are not meaningful.

Origination and other loan fees including syndication fee income increased the NIM by 28 basis point for the three months ended June 30, 2022 compared to a 25 basis point increase for the three months ended June 30, 2021.

Interest expense was $8.0 million for the three months ended June 30, 2022, a decrease of $1.7 million as compared to the three months ended June 30, 2021. The primary driver was a decrease in interest expense on money market deposits of $1.4 million to $1.4 million for the three months ended June 30, 2022, compared to $2.8 million for the three months ended June 30, 2021 which was partially offset by an increase in interest expense on interest-bearing checking deposits of $0.6 for the same period. Further, during the first quarter of 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 on money market deposits lowered interest expense by $0.4 million during the three months ended June 30, 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,
	2022						2021
(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)	$	8,323,778	$	96,692	4.66	%	$	7,085,300	$	83,364	4.72	%
Loans held for sale- mortgage(8)	215,779		2,350		4.37	%	726,782		4,948		2.73	%
Loans held for sale-commercial	56,460		718		5.10	%	152,699		1,626		4.27	%
Securities:(8)
Taxable	1,474,999		6,499		1.77	%	976,170		3,844		1.58	%
Tax-exempt(4)	307,719		2,492		3.25	%	323,902		2,614		3.24	%
Total Securities(4)	1,782,718		8,991		2.02	%	1,300,072		6,458		1.99	%
Federal funds sold and reverse repurchase agreements’	221,929		421		0.76	%	106,257		41		0.15	%
Interest-bearing deposits with other financial institutions	1,081,474		1,551		0.58	%	1,614,106		494		0.12	%
FHLB stock	34,536		246		2.86	%	31,731		156		1.97	%
Total interest earning assets(4)	11,716,674		110,969		3.80	%	11,016,947		97,087		3.53	%
Noninterest Earning Assets:
Cash and due from banks	91,230						134,501
Allowance for credit losses	(120,297)						(157,990)
Other assets(3)	739,872						906,992
Total noninterest earning assets	710,805						883,503
Total assets	$	12,427,479					$	11,900,450
Interest-bearing liabilities:
Interest bearing deposits:
Interest-bearing checking	$	3,415,135	$	3,285	0.39	%	$	3,027,435	$	2,689	0.36	%
Money market(5)	2,842,026		1,416		0.20	%	2,960,264		2,816		0.38	%
Savings deposits	508,511		68		0.05	%	411,711		57		0.06	%
Customer time deposits(5)	1,129,668		1,798		0.64	%	1,291,125		2,016		0.63	%
Brokered and internet time deposits(5)	6,387		24		1.51	%	39,860		341		3.43	%
Time deposits	1,136,055		1,822		0.64	%	1,330,985		2,357		0.71	%
Total interest-bearing deposits	7,901,727		6,591		0.33	%	7,730,395		7,919		0.41	%
Other interest-bearing liabilities:
Securities sold under agreements to repurchase and federal funds purchased	27,233		12		0.18	%	32,543		21		0.26	%

Subordinated debt(6)	129,691		1,434		4.43	%	149,155		1,819		4.89	%
Other borrowings	1,480		6		1.63	%	1,569		7		1.79	%
Total other interest-bearing liabilities	158,404		1,452		3.68	%	183,267		1,847		4.04	%
Total Interest-bearing liabilities	8,060,131		8,043		0.40	%	7,913,662		9,766		0.49	%
Noninterest bearing liabilities:
Demand deposits	2,879,662						2,484,176
Other liabilities	134,892						162,581
Total noninterest-bearing liabilities	3,014,554						2,646,757
Total liabilities	11,074,685						10,560,419
FB Financial Corporation common shareholders' equity	1,352,701						1,339,938
Noncontrolling interest	93						93
Shareholders' equity	1,352,794						1,340,031
Total liabilities and shareholders' equity	$	12,427,479					$	11,900,450
Net interest income (tax-equivalent basis)			$	102,926					$	87,321
Interest rate spread (tax-equivalent basis)					3.40	%					3.04	%
Net interest margin (tax-equivalent basis)(7)					3.52	%					3.18	%
Cost of total deposits					0.25	%					0.31	%
Average interest-earning assets to average interesting-bearing liabilities					145.4	%					139.2	%

(1)Calculated using daily averages.

(2)Average balances of nonaccrual loans are included in average loan balances. Syndicated loan fee income of $1.2 million and $0 million, origination and other loan fee income of $6.9 million and $6.9 million, net accretion (amortization) of $0.1 million and $(0.2) million, and nonaccrual interest collections of $0.5 million and $0.5 million are included in interest income in the three months ended June 30, 2022 and 2021, 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 were $0.8 million for both the three months ended June 30, 2022 and 2021.

(5)Includes $0.9 million and $0.9 million of interest rate premium accretion on money market deposits, $207 thousand and $625 thousand of interest rate premium accretion on customer time deposits and $11 thousand and $127 thousand of interest rate premium accretion on brokered and internet deposits for the three months ended June 30, 2022 and 2021, respectively.

(6)Includes $114 thousand of interest rate premium accretion on subordinated debt for the three months ended June 30, 2021. There was no such accretion for three months ended June 30, 2022.

(7)The NIM is calculated by dividing annualized net interest income, on a tax-equivalent basis, by average total earning assets.

(8)Excludes the average balance for unrealized gains (losses) for mortgage loans held for sale and investments carried at fair value.

Six months ended June 30, 2022 compared to six months ended June 30, 2021

On a tax-equivalent basis, net interest income increased $21.2 million to $191.9 million for the six months ended June 30, 2022 as compared to $170.7 million for the six months ended June 30, 2021. The increase in tax-equivalent net interest income for the six months ended June 30, 2022 was primarily driven by an increase in the average volume of ~~available-for-sale debt securities~~loans held for investment outstanding, coupled with a decrease in overall cost of deposits, which declined to ~~0.20%~~0.22% for the ~~three~~six months ended ~~March 31,~~June 30, 2022, a 2114 basis point reduction from the ~~three~~six months ended ~~March 31,~~June 30, 2021.

Interest income, on a tax-equivalent basis, was ~~$95.9~~$206.8 million for the ~~three~~six months ended ~~March 31,~~June 30, 2022, compared to ~~$95.6~~$192.7 million for the ~~three~~six months ended ~~March 31,~~June 30, 2021, an increase of ~~$0.3~~$14.1 million. Interest income on loans held for investment, on a tax-equivalent basis, ~~decreased $0.6~~increased $12.8 million to ~~$82.5~~$179.2 million for the ~~three~~six months ended ~~March 31,~~June 30, 2022 from ~~$83.1~~$166.4 million for the ~~three~~six months ended ~~March 31,~~June 30, 2021. This is ~~primarily~~ due to an increase in the average loans held for investment balance outstanding which increased to $8.04 billion for the six months ended June 30, 2022 compared to $7.04 billion for the six months ended June 30, 2021. The increase in average loan balance is due to the increased economic activity in our primary markets and combined with lower than expected payoffs during the period. The effect of the increase in the average loans held for investment balance outstanding was partially offset by a 5028 basis point decrease in the average yield on loans HFI period-over-period to ~~4.31%~~4.49% for the ~~three~~six months ended March 31, 2022 which was largely offset by growth in the average loan held for investment balances of $762.2 million, or 10.9%, to $7.76 billion for the three months ended March 31, 2022, as compared to $7.00 billion for the three months ended March 31, 2021.June 30, 2022. 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. Additionally, the 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 ~~4.15%~~4.18% in the ~~three~~six months ended ~~March 31,~~June 30, 2022 compared with ~~4.39%~~4.35% in the ~~three~~six months ended ~~March 31,~~June 30, 2021. Excluding PPP loans, which have a 1% contractual loan yield, our contractual loan yield would have been 97 points higher for the ~~three~~six months ended ~~March 31,~~June 30, 2021. PPP loans ~~had a less than 1 basis point effect on~~did not impact our contractual loan yield for the ~~three~~six months ended ~~March 31,~~June 30, 2022.

Our yield on interest-earning assets decreased to ~~3.28%~~3.54% for the ~~three~~six months ended ~~March 31,~~June 30, 2022 from ~~3.66%~~3.59% for the ~~three~~six months ended ~~March 31,~~June 30, 2021 largely due to the decrease in the average yield on loans HFI period-over-period detailed above.

The decrease was further amplified by a ~~$178.0~~$345.4 million decrease in our average mortgage loans held for sale portfolio for the ~~three~~six months ended ~~March 31,~~June 30, 2022 compared to the same balance for the ~~three~~six months ended ~~March 31,~~June 30, 2021. This balance decreased due to lower mortgage origination volumes which resulted from an ~~increase~~increasing interest rate environment, continued housing inventory shortages, and compressed margins.

Interest expense was ~~$6.9~~$15.0 million for the ~~three~~six months ended ~~March 31,~~June 30, 2022, a decrease of ~~$5.3~~$7.0 million as compared to the ~~three~~six months ended ~~March 31,~~June 30, 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.~~deposits. 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~~to $3.0 million for the ~~three~~six months ended ~~March 31,~~June 30, 2022 from ~~$3.6~~$6.4 million for the ~~three~~six months ended ~~March 31,~~June 30, 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 2923 basis points from ~~0.50%~~0.44% for the ~~three~~six months ended ~~March 31,~~June 30, 2021 to 0.21% for the ~~three~~six months ended ~~March 31,~~June 30, 2022. Further, the decrease in interest expense during the period was attributable to $1.9 million decrease in interest expense on customer time deposits period-over-period. During the ~~three~~six months ended ~~March 31,~~June 30, 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 on money market deposits lowered interest expense by ~~$0.3~~$0.7 million during the ~~three~~six months ended ~~March 31,~~June 30, 2022.

~~Interest~~The average balance on our subordinated debt decreased to $129.6 million for the six months ended June 30, 2022 compared to $169.0 million for the six months ended June 30, 2021. As a result, interest expense on subordinated debt decreased to ~~$1.5~~$2.9 million for the ~~three~~six months ended ~~March 31,~~June 30, 2022 ~~from $2.3~~compared to $4.2 million for the ~~three~~six months ended ~~March 31,~~June 30, 2021. The fair value hedge on subordinated debt lowered interest expense by ~~$0.2~~$0.3 million during the ~~three~~six months ended ~~March 31,~~June 30, 2022.

Overall, our NIM, on a tax-equivalent basis, ~~decreased~~increased to ~~3.04%~~3.28% for the ~~three~~six months ended ~~March 31,~~June 30, 2022 from ~~3.19%~~3.18% for the ~~three~~six months ended ~~March 31,~~June 30, 2021, driven by the change in balance sheet composition. Our average interest-earning assets to average interest-bearing liabilities increased to 143.9% for the six months ended June 30, 2022 from 138.7% for the six months ended June 30, 2021. The change in our balance sheet composition was further illustrated by an decrease in excess liquidity, which we estimate to be interest-bearing deposits with other financial institutions in excess of 5% of average tangible assets. Excess liquidity is estimated to have negatively impacted our ~~loan yield which~~NIM by approximately 22 basis points for the six months ended June 30, 2022. This compares to excess liquidity representing 35 basis points of negative impact to our NIM during the six months ended June 30, 2021. Our NIM for the six months ended June 30, 2022 was negatively ~~impacted~~affected by ~~amortization on our purchased loan portfolio. The $2.3~~4 basis points from a $2.2 million ~~amortization~~in accelerated purchase accounting premium on purchased loans which was primarily driven by two purchased credit deteriorated loans with balances totaling $21.4 million paying off early which resulted in a $2.2 million in accelerated purchase accounting premium. This $2.2 million had a 7 basis point impact on our net interest margin. Also impacting our margin was a balance sheet 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.early.

The components of our loan yield, a key driver to our net interest margin for the ~~three~~six months ended ~~March 31,~~June 30, 2022 and 2021 were as follows:


		Three Months Ended March 31,								Six Months Ended June 30,
		2022				2021					2022				2021
(dollars in thousands)	(dollars in thousands)	Interest income		Average yield		Interest income		Average yield				(dollars in thousands)	Interest income		Average yield		Interest income		Average yield
Loan yield components:
Loans HFI yield components:												Loans HFI yield components:
Contractual interest rate on loans held for investment (1)(2)	Contractual interest rate on loans held for investment (1)(2)	$	79,430	4.15	%	$	75,828	4.39	%			Contractual interest rate on loans held for investment (1)(2)	$	166,794	4.18	%	$	151,955	4.35	%
Origination and other loan fee income (2)	Origination and other loan fee income (2)	4,982		0.26	%	6,640		0.38	%			Origination and other loan fee income (2)	11,909		0.30	%	13,568		0.39	%
Amortization on purchased loans	Amortization on purchased loans	(2,352)		(0.12)	%	(58)		—	%			Amortization on purchased loans	(2,288)		(0.06)	%	(284)		(0.01)	%
Nonaccrual interest collections	Nonaccrual interest collections	403		0.02	%	657		0.04	%			Nonaccrual interest collections	1,590		0.04	%	1,192		0.04	%

Total loan yield		$	82,463	4.31	%	$	83,067	4.81	%
Syndicated loan fee income												Syndicated loan fee income	1,150		0.03	%	—		—	%
Total loans HFI yield												Total loans HFI yield	$	179,155	4.49	%	$	166,431	4.77	%

(1)Includes tax equivalent adjustment using combined marginal tax rate of 26.06%.

(2)Includes ~~$7 thousand and $0.4~~$0.7 million of loan contractual interest and ~~$0 and $1.6~~$2.7 million of loan fee income related to PPP loans for the ~~three~~six months ended ~~March 31, 2022 and~~June 30, 2021, respectively. Amounts in the current year period are not significant.

Net amortization on purchased loans lowered the NIM by 84 basis ~~point~~points for the ~~three~~six months ended ~~March 31,~~June 30, 2022. For the ~~three~~six months ended ~~March 31,~~June 30, 2021, ~~net~~ amortization on purchased loans ~~had a less than~~lowered the NIM by 1 basis ~~point impact to the NIM.~~point. The increase in net amortization is due 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, a $11.3 million premium was recorded on August 15, 2020 which is being amortized as a reduction to loan interest income. As of ~~March 31,~~June 30, 2022 and December 31, 2021, the remaining net discount on all acquired loans amounted to ~~$4.7~~$4.6 million and $2.3 million, respectively. Excluding PPP loans, our NIM would have been 86 basis points higher for the ~~three~~six months ended ~~March 31,~~June 30, 2021. PPP loans ~~had a less than 1 basis point~~did not impact on our NIM for the ~~three~~six months ended ~~March 31,~~June 30, 2022. In addition, our NIM was positively impacted by a decrease in our total cost of deposits of 14 basis points to 0.22% for the six months ended June 30, 2022 from 0.36% for the six months ended June 30, 2021.

5463

Average balance sheet amounts, interest earned and yield analysis


		Three Months Ended March 31,												Six Months Ended June 30,
		2022						2021							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)	$	7,762,566	$	82,463	4.31	%	$	7,000,416	$	83,067	4.81	%			Loans (2)(4)	$	8,044,722	$	179,155	4.49	%	$	7,043,092	$	166,431	4.77	%
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-mortgage(8)	342,190		5,916		3.49	%	687,635		9,238		2.71	%
Loans held for sale-commercial	Loans held for sale-commercial	78,567		928		4.79	%	197,820		2,157		4.42	%			Loans held for sale-commercial	67,452		1,646		4.92	%	175,135		3,783		4.36	%
Securities:(8)	Securities:(8)															Securities:(8)
Taxable	Taxable	1,380,897		5,420		1.59	%	830,686		2,819		1.38	%			Taxable	1,428,342		11,919		1.68	%	903,830		6,663		1.49	%
Tax-exempt (4)	Tax-exempt (4)	318,849		2,523		3.21	%	334,303		2,646		3.21	%			Tax-exempt (4)	313,254		5,015		3.23	%	329,074		5,260		3.22	%
Total Securities (4)	Total Securities (4)	1,699,746		7,943		1.90	%	1,164,989		5,465		1.90	%			Total Securities (4)	1,741,596		16,934		1.96	%	1,232,904		11,923		1.95	%
Federal funds sold and reverse repurchase agreements	Federal funds sold and reverse repurchase agreements	206,829		192		0.38	%	133,813		20		0.06	%			Federal funds sold and reverse repurchase agreements	214,421		613		0.58	%	119,959		61		0.10	%
Interest-bearing deposits with other financial institutions	Interest-bearing deposits with other financial institutions	1,599,991		638		0.16	%	1,427,184		421		0.12	%			Interest-bearing deposits with other financial institutions	1,342,639		2,189		0.33	%	1,521,162		915		0.12	%
FHLB stock	FHLB stock	32,894		147		1.81	%	31,461		157		2.02	%			FHLB stock	33,719		393		2.35	%	31,597		313		2.00	%
Total interest earning assets (4)	Total interest earning assets (4)	11,850,598		95,877		3.28	%	10,603,737		95,577		3.66	%			Total interest earning assets (4)	11,786,739		206,846		3.54	%	10,811,484		192,664		3.59	%
Noninterest Earning Assets:	Noninterest Earning Assets:															Noninterest Earning Assets:
Cash and due from banks	Cash and due from banks	93,419						172,756								Cash and due from banks	92,318						153,523
Allowance for credit losses	Allowance for credit losses	(125,980)						(171,380)								Allowance for credit losses	(123,072)						(164,648)
Other assets (3)	Other assets (3)	823,452						903,670								Other assets (3)	777,475						900,592
Total noninterest earning assets	Total noninterest earning assets	790,891						905,046								Total noninterest earning assets	746,721						889,467
Total assets	Total assets	$	12,641,489					$	11,508,783							Total assets	$	12,533,460					$	11,700,951
Interest-bearing liabilities:	Interest-bearing liabilities:															Interest-bearing liabilities:
Interest bearing deposits:	Interest bearing deposits:															Interest bearing deposits:
Interest bearing checking	Interest bearing checking	$	3,559,755	$	2,457	0.28	%	$	2,746,355	$	3,018	0.45	%			Interest bearing checking	$	3,487,046	$	5,742	0.33	%	$	2,887,671	$	5,707	0.40	%
Money market deposits(7)	Money market deposits(7)	3,017,746		1,572		0.21	%	2,917,856		3,615		0.50	%			Money market deposits(7)	2,929,401		2,988		0.21	%	2,939,177		6,431		0.44	%
Savings deposits	Savings deposits	487,945		64		0.05	%	369,600		53		0.06	%			Savings deposits	498,285		132		0.05	%	390,772		110		0.06	%
Customer time deposits(7)	Customer time deposits(7)	1,077,386		1,320		0.50	%	1,365,570		3,036		0.90	%			Customer time deposits(7)	1,103,672		3,118		0.57	%	1,332,868		5,052		0.76	%
Brokered and internet time deposits(7)	Brokered and internet time deposits(7)	16,065		49		1.24	%	49,764		104		0.85	%			Brokered and internet time deposits(7)	11,200		73		1.31	%	40,060		445		2.24	%
Time deposits	Time deposits	1,093,451		1,369		0.51	%	1,415,334		3,140		0.90	%			Time deposits	1,114,872		3,191		0.58	%	1,372,928		5,497		0.81	%
Total interest bearing deposits	Total interest bearing deposits	8,158,897		5,462		0.27	%	7,449,145		9,826		0.53	%			Total interest bearing deposits	8,029,604		12,053		0.30	%	7,590,548		17,745		0.47	%
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	30,056		14		0.19	%	31,342		36		0.47	%			Securities sold under agreements to repurchase and federal funds purchased	28,637		26		0.18	%	31,946		57		0.36	%

Subordinated debt(6)	Subordinated debt(6)	129,578		1,460		4.57	%	188,996		2,341		5.02	%			Subordinated debt(6)	129,642		2,894		4.50	%	168,965		4,160		4.96	%
Other borrowings	Other borrowings	1,502		9		2.43	%	5,924		6		0.41	%			Other borrowings	1,491		15		2.03	%	3,734		13		0.70	%
Total other interest-bearing liabilities	Total other interest-bearing liabilities	161,136		1,483		3.73	%	226,262		2,383		4.27	%			Total other interest-bearing liabilities	159,770		2,935		3.70	%	204,645		4,230		4.17	%
Total interest-bearing liabilities	Total interest-bearing liabilities	8,320,033		6,945		0.34	%	7,675,407		12,209		0.65	%			Total interest-bearing liabilities	8,189,374		14,988		0.37	%	7,795,193		21,975		0.57	%
Noninterest bearing liabilities:	Noninterest bearing liabilities:															Noninterest bearing liabilities:
Demand deposits	Demand deposits	2,767,087						2,348,814								Demand deposits	2,823,685						2,416,869
Other liabilities	Other liabilities	138,291						180,976								Other liabilities	136,039						166,849
Total noninterest-bearing liabilities	Total noninterest-bearing liabilities	2,905,378						2,529,790								Total noninterest-bearing liabilities	2,959,724						2,583,718
Total liabilities	Total liabilities	11,225,411						10,205,197								Total liabilities	11,149,098						10,378,911
FB Financial Corporation common shareholders' equity	FB Financial Corporation common shareholders' equity	1,415,985						1,303,493								FB Financial Corporation common shareholders' equity	1,384,269						1,321,947
Noncontrolling interest	Noncontrolling interest	93						93								Noncontrolling interest	93						93
Shareholders' equity	Shareholders' equity	1,416,078						1,303,586								Shareholders' equity	1,384,362						1,322,040
Total liabilities and shareholders' equity	Total liabilities and shareholders' equity	$	12,641,489					$	11,508,783							Total liabilities and shareholders' equity	$	12,533,460					$	11,700,951
Net interest income (tax-equivalent basis)	Net interest income (tax-equivalent basis)			$	88,932					$	83,368					Net interest income (tax-equivalent basis)			$	191,858					$	170,689
Interest rate spread (tax-equivalent basis)	Interest rate spread (tax-equivalent basis)					2.94	%					3.01	%			Interest rate spread (tax-equivalent basis)					3.17	%					3.02	%
Net interest margin (tax-equivalent basis) (5)	Net interest margin (tax-equivalent basis) (5)					3.04	%					3.19	%			Net interest margin (tax-equivalent basis) (5)					3.28	%					3.18	%
Cost of total deposits	Cost of total deposits					0.20	%					0.41	%			Cost of total deposits					0.22	%					0.36	%
Average interest-earning assets to average interest-bearing liabilities	Average interest-earning assets to average interest-bearing liabilities					142.4	%					138.2	%			Average interest-earning assets to average interest-bearing liabilities					143.9	%					138.7	%

(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 $5.0~~Syndication fee income $1.2 million and ~~$6.6~~$0, origination and other loan fee income of $11.9 million and $13.6 million, net amortization of ~~$2.4~~$2.3 million and ~~$0.1~~$0.3 million, and nonaccrual interest collections of ~~$0.4~~$1.6 million and ~~$0.7~~$1.2 million are included in interest income for the ~~three~~six months ended ~~March 31,~~June 30, 2022 and 2021, respectively.

(3)Includes investments in premises and equipment, 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. For the ~~three~~six months ended ~~March 31,~~June 30, 2022 and 2021, the net taxable-equivalent adjustment amounts included was ~~$0.8~~$1.5 million and $1.6 million for ~~both periods.~~the six months ended June 30, 2022 and 2021, respectively.

(5)The NIM is calculated by dividing annualized net interest income, on a tax-equivalent basis, by average total earning assets.

(6)Includes ~~$0 and $0.3~~$0.4 million of accretion on subordinated debt fair value premium for the ~~three~~six months ended ~~March 31, 2022 and 2021, respectively.~~June 30, 2021. There was no such accretion for six months ended June 30, 2022.

(7)Includes ~~$0.9~~$1.9 million and ~~$0.9~~$1.9 million of interest rate premium accretion on money market deposits, ~~$0.2~~$0.5 million and ~~$0.8~~$1.4 million on customer time deposits and $0$0.1 million and ~~$0.2~~$0.3 million on brokered and internet time deposits for the ~~three~~six months ended ~~March 31,~~June 30, 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 ~~March 31,~~June 30, 2022 and 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 ~~March 31,~~June 30, 2022 compared to three months ended ~~March 31,~~June 30, 2021


		Three months ended March 31, 2022 compared to three months ended March 31, 2021 due to changes in							Three months ended June 30, 2022 compared to three months ended June 30, 2021 due to changes in
(dollars in thousands on a tax-equivalent basis)		Volume		Rate		Net increase (decrease)
(in thousands on a tax-equivalent basis)								(in thousands on a tax-equivalent basis)	Volume		Yield/ rate		Net increase (decrease)
Interest-earning assets:	Interest-earning assets:							Interest-earning assets:
Loans~~(1)~~(2)	Loans~~(1)~~(2)	$	8,096	$	(8,700)	$	(604)	Loans~~(1)~~(2)	$	14,387	$	(1,059)	$	13,328
Loans held for sale - residential	Loans held for sale - residential	(1,351)		627		(724)		Loans held for sale - residential	(5,565)		2,967		(2,598)
Loans held for sale - commercial	Loans held for sale - commercial	(1,409)		180		(1,229)		Loans held for sale - commercial	(1,224)		316		(908)
Securities available-for-sale and other securities:	Securities available-for-sale and other securities:							Securities available-for-sale and other securities:
Taxable	Taxable	2,160		441		2,601		Taxable	2,198		457		2,655
Tax Exempt(2)	Tax Exempt(2)	(122)		(1)		(123)		Tax Exempt(2)	(131)		9		(122)
Federal funds sold and reverse repurchase agreements	Federal funds sold and reverse repurchase agreements	68		104		172		Federal funds sold and reverse repurchase agreements	219		161		380
Time deposits in other financial institutions	Time deposits in other financial institutions	69		148		217		Time deposits in other financial institutions	(764)		1,821		1,057
FHLB stock	FHLB stock	6		(16)		(10)		FHLB stock	20		70		90
Total interest income(2)	Total interest income(2)	7,517		(7,217)		300		Total interest income(2)	9,140		4,742		13,882
Interest-bearing liabilities:	Interest-bearing liabilities:							Interest-bearing liabilities:
Interest bearing checking		561		(1,122)		(561)
Money market deposits(4)		52		(2,095)		(2,043)
Interest-bearing checking								Interest-bearing checking	373		223		596
Money market(3)								Money market(3)	(59)		(1,341)		(1,400)
Savings deposits	Savings deposits	16		(5)		11		Savings deposits	13		(2)		11
Customer time deposits~~(4)~~(3)	Customer time deposits~~(4)~~(3)	(353)		(1,363)		(1,716)		Customer time deposits~~(4)~~(3)	(257)		39		(218)
Brokered and internet time deposits~~(4)~~(3)	Brokered and internet time deposits~~(4)~~(3)	(103)		48		(55)		Brokered and internet time deposits~~(4)~~(3)	(126)		(191)		(317)
Securities sold under agreements to repurchase and federal funds purchased	Securities sold under agreements to repurchase and federal funds purchased	(1)		(21)		(22)		Securities sold under agreements to repurchase and federal funds purchased	(2)		(7)		(9)

Subordinated debt~~(3)~~(4)	Subordinated debt~~(3)~~(4)	(669)		(212)		(881)		Subordinated debt~~(3)~~(4)	(215)		(170)		(385)
Other borrowings	Other borrowings	(20)		57		37		Other borrowings	—		(1)		(1)
Total interest expense	Total interest expense	(517)		(4,713)		(5,230)		Total interest expense	(273)		(1,450)		(1,723)
Change in net interest income(2)	Change in net interest income(2)	$	8,034	$	(2,504)	$	5,530	Change in net interest income(2)	$	9,413	$	6,192	$	15,605

(1)Average loans are gross, including nonaccrual loans and overdrafts (before deduction of ~~ACL)~~allowance for credit losses). ~~Loan fees~~Syndicated loan fee income of ~~$5.0~~$1.2 million and ~~$6.6~~$0 million, origination and other loan fee income of $6.9 million and $6.9 million, net ~~amortization~~accretion (amortization) of ~~$2.4~~$0.1 million and ~~$0.1~~$(0.2) million, and nonaccrual interest collections of ~~$0.4~~$0.5 million and ~~$0.7~~$0.5 million are included in interest income ~~for~~in the three months ended ~~March 31,~~June 30, 2022 and 2021, 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 and $0.3 million of accretion on subordinated debt fair value premium for the three months ended March 31, 2022 and 2021, respectively.~~

~~(4)Includes~~ $0.9 million and $0.9 million of interest rate premium accretion on money market deposits, ~~$0.2~~$207 thousand and $625 thousand of interest rate premium accretion on customer time deposits and $11 thousand and $127 thousand of interest rate premium accretion on brokered and internet deposits for the three months ended June 30, 2022 and 2021, respectively.

(4)Includes $114 thousand of interest rate premium accretion on subordinated debt for the three months ended June 30, 2021. There was no such accretion for three months ended June 30, 2022.

Six months ended June 30, 2022 compared to six months ended June 30, 2021


	Six months ended June 30, 2022 compared to six months ended June 30, 2021 due to changes in
(dollars in thousands on a tax-equivalent basis)	Volume		Yield/ rate		Net increase (decrease)
Interest-earning assets:
Loans(1)	$	22,306	$	(9,582)	$	12,724
Loans held for sale - residential	(5,972)		2,650		(3,322)
Loans held for sale - commercial	(2,628)		491		(2,137)
Securities available-for-sale and other securities:
Taxable	4,377		879		5,256
Tax Exempt(2)	(253)		8		(245)
Federal funds sold and reverse repurchase agreements	270		282		552
Time deposits in other financial institutions	(291)		1,565		1,274
FHLB stock	25		55		80
Total interest income(2)	17,834		(3,652)		14,182
Interest-bearing liabilities:
Interest bearing checking	987		(952)		35
Money market deposits(4)	(10)		(3,433)		(3,443)
Savings deposits	28		(6)		22
Customer time deposits(4)	(648)		(1,286)		(1,934)
Brokered and internet time deposits(4)	(188)		(184)		(372)
Securities sold under agreements to repurchase and federal funds purchased	(3)		(28)		(31)

Subordinated debt(3)	(878)		(388)		(1,266)
Other borrowings	(23)		25		2
Total interest expense	(735)		(6,252)		(6,987)
Change in net interest income(2)	$	18,569	$	2,600	$	21,169

(1)Average loans are gross, including nonaccrual loans and overdrafts (before deduction of ACL). Syndication fee income $1.2 million and ~~$0.8~~$0, origination and other loan fee income of $11.9 million and $13.6 million, net amortization of $2.3 million and $0.3 million, and nonaccrual interest collections of $1.6 million and $1.2 million are included in interest income for the six months ended June 30, 2022 and 2021, 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 million of accretion on subordinated debt fair value premium for the six months ended June 30, 2021. There was no such accretion for six months ended June 30, 2022.

(4)Includes $1.9 million and $1.9 million of interest rate premium accretion on money market deposits, $0.5 million and $1.4 million on customer time deposits and $0$0.1 million and ~~$0.2~~$0.3 million on brokered and internet time deposits for the ~~three~~six months ended ~~March 31,~~June 30, 2022 and 2021, respectively.

5666

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 determination of the amount 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 the year ended December 31, 2021 for a detailed discussion regarding ACL methodology.

Three months ended ~~March 31,~~June 30, 2022 compared to three months ended ~~March 31,~~June 30, 2021

We recognized a provision for credit losses on loans held for investment of $8.2 million as compared to a reversal of provision for credit losses of $12.9 million for the three months ended June 30, 2022 and 2021, respectively. The provision for the three months ended June 30, 2022 resulted from management’s best estimate of losses over the life of loans in our portfolio in accordance with the CECL approach. These evaluations weighed the impact of the current economic outlook, status of federal government stimulus programs, and geographical and demographic considerations, among other factors. We increased our required reserve due to projected slower GDP growth over the next two to three fiscal years, expected elevated unemployment levels, and expected Federal Reserve interest rate increases in the short term. These considerations were slightly offset as we removed the impact of COVID troubled industries from our calculation. See further discussion under the subheading "Allowance for credit losses."

We estimate 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, we consider 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. We recorded a provision expense on unfunded commitments of $4.1 million for the three months ended June 30, 2022 compared to a release in the provision for credit losses of $1.0 million for the three months ended June 30, 2021. The increase in provision expense on unfunded commitments period-over-period is due to a $141.9 million increase in our unfunded commitment balance during the three months ended June 30, 2022, and more specifically in our construction category, which inherently carry a higher risk and associated reserve than the bulk of our portfolio (see "Loan Portfolio" section below for further information about our commitment categories). This compares to a $64.5 million decrease in our unfunded commitments for the three months ended June 30, 2021. This shift in concentration in our unfunded commitments combined with the updated economic variables in our forward looking model compared to improving economic variables used for the three months ended June 30, 2021 are the primary drivers of the increase in the provision for credit losses on unfunded commitments during the three months ended June 30, 2022.

During the three months ended June 30, 2022, our available-for-sale debt securities portfolio unrealized value declined $66.6 million to an unrealized loss position of $167.5 million as of June 30, 2022 from an unrealized loss position of $100.9 million as of March 31, 2022. During the three months ended June 30, 2021, our available-for-sale debt securities portfolio unrealized value increased $3.1 million to an unrealized gain position of $22.3 million as of June 30, 2021 from an unrealized gain position of $19.2 million as of March 31, 2021. The majority 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 historically have not recorded any losses associated with these investments. As such, as of June 30, 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 recognized on available-for-sale debt securities during the three months ended June 30, 2022 or 2021.

Six months ended June 30, 2022 compared to six months ended June 30, 2021

We recognized a provision for credit losses on loans held for investment for the ~~three~~six months ended ~~March 31,~~June 30, 2022 ~~and~~of $2.1 million. For the six months ended June 30, 2021, we recorded a release in the provision for credit losses on loans held for investment of ~~$6.1 million and $11.6 million, respectively.~~$24.5 million. The current period ~~reversal~~provision resulted from management’s best estimate of losses over the life of loans in our portfolio in accordance with the CECL approach ~~given~~driven by an ~~improvement~~$1.00 billion increase in ~~economic outlook and forecasts. Although the portfolio benefited from improving economic forecasts during the three months ended March 31, 2022~~average loans held for investments outstanding period-over-period and the ~~general outlook related to the COVID pandemic has improved,~~increased possibility of a future recession. In addition, there continues to be uncertainty surrounding the ~~long-term impact of COVID and our customers continue to be impacted. Additionally,~~increasing inflation. Further, there continues to be a shortfall in the labor market, ~~overall supply chain delays~~inflation has become elevated and ~~upward pressure on inflation.~~interest rates are continuing to rise. Our customers are impacted by all these factors. The conflict between Russia and Ukraine has also led to uncertainty surrounding its potential impact and hardship on the U.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 and geographical and demographic considerations, among other factors.

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.

For the ~~three~~six months ended ~~March 31,~~June 30, 2022, the Company recorded a provision for credit losses on unfunded commitments of ~~$1.9~~$6.0 million compared to a release in provision of ~~$2.2~~$3.2 million for the ~~three~~six months ended ~~March 31,~~June 30, 2021. The increase in the provision for credit losses on unfunded commitments is primarily due to the increase in the total loan commitment balance ~~which was partially offset by~~and the ~~improvement in~~ macroeconomic ~~variables within our ACL model.~~factors discussed above. During the ~~three~~six months ended ~~March 31,~~June 30, 2022, our unfunded commitment balance increased by ~~$96.4~~$238.3 million ~~from $3.18 billion as~~compared to a decrease of ~~December 31, 2021. For~~$189.1 million for the ~~three~~six months ended ~~March 31, 2021, our unfunded commitment balance decreased by $124.6 million.~~June 30, 2021.

During the ~~three~~six months ended ~~March 31,~~June 30, 2022, the unrealized value in our available-for-sale debt securities portfolio declined ~~$105.6 million to an unrealized loss position of $100.9~~$172.2 million from an unrealized gain position of $4.7 million as of December 31, 2021. During the ~~three~~six months ended ~~March 31,~~June 30, 2021, ~~our~~the Company's available-for-sale debt securities portfolio unrealized value declined ~~$15.4 million to an unrealized gain position of $19.2~~$12.2 million from an unrealized gain position of $34.6 million as of December 31, 2020. ~~The majority~~Based on our evaluation of potential credit risk in 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 associated with these investments. As such, as of March 31, 2022 and December 31, 2021, 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 was required during the ~~three~~six months ended ~~March 31,~~June 30, 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 March 31,					Three Months Ended June 30,		Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)		2022		2021			(dollars in thousands)	2022		2021		2022		2021
Mortgage banking income	Mortgage banking income		$	29,531	$	55,332		Mortgage banking income	$	22,559	$	35,499	$	52,090	$	90,831
Service charges on deposit accounts	Service charges on deposit accounts		2,914		2,339			Service charges on deposit accounts	2,908		2,266		5,822		4,605
ATM and interchange fees	ATM and interchange fees		5,087		4,341			ATM and interchange fees	5,353		5,381		10,440		9,722
Investment services and trust income	Investment services and trust income		2,132		2,008			Investment services and trust income	2,275		2,999		4,407		5,007
(Loss) gain from securities, net	(Loss) gain from securities, net		(152)		83			(Loss) gain from securities, net	(109)		144		(261)		227
(Loss) gain on sales or write-downs of other real estate owned	(Loss) gain on sales or write-downs of other real estate owned		(498)		496			(Loss) gain on sales or write-downs of other real estate owned	(26)		(23)		(524)		473
Gain (loss) from other assets	Gain (loss) from other assets		64		(11)			Gain (loss) from other assets	18		(4)		82		(15)
Other			2,314		2,142
Other income								Other income	236		3,038		2,550		5,180
Total noninterest income	Total noninterest income		$	41,392	$	66,730		Total noninterest income	$	33,214	$	49,300	$	74,606	$	116,030

Three months ended ~~March 31,~~June 30, 2022 compared to three months ended ~~March 31,~~June 30, 2021

Noninterest income amounted to ~~$41.4~~$33.2 million for the three months ended ~~March 31,~~June 30, 2022, a decrease of ~~$25.3~~$16.1 million, or ~~38.0%~~32.6%, as compared to ~~$66.7~~$49.3 million for the three months ended ~~March 31,~~June 30, 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 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 ~~$29.5~~$22.6 million and ~~$55.3~~$35.5 million for the three months ended ~~March 31,~~June 30, 2022 and 2021, ~~respectively, representing a $25.8 million, or 46.6% decrease year-over-year.~~respectively.

During the three months ended ~~March 31,~~June 30, 2022, ~~our~~the Bank’s mortgage operations had sales of ~~$1.28 billion~~$869.7 million which generated a ~~gain on~~ sales margin of ~~2.29%~~2.43%. This compares to ~~$1.57 billion~~$1,681.5 million and ~~3.68%~~2.94% for the three months ended ~~March 31,~~June 30, 2021. The ~~decrease~~industry benefited greatly from declining interest rates during the three months ended June 30, 2021, causing an increase in ~~gain on sales margin is a result of over-capacity~~interest rate lock commitment volume, which slowed dramatically in the ~~industry and compressing margins. Sales of mortgage loans HFS continue to slow with~~three months ended June 30, 2022 across the ~~housing inventory remaining low in many of our markets.~~industry. Mortgage banking income from gains on sale and related fair value changes decreased to ~~$21.8~~$15.7 million during the three months ended ~~March 31,~~June 30, 2022 compared to ~~$53.7~~$31.9 million for the three months ended ~~March 31,~~June 30, 2021. Total interest rate lock volume decreased ~~$579.9~~$1,073.7 million, or ~~30.7%~~60.5%, during the three months ended ~~March 31,~~June 30, 2022 ~~compared to~~over the same period in the previous year. ~~Changes~~

Our mortgage business is directly impacted by the interest rate environment, increased regulations, consumer demand, economic conditions, and investor demand for mortgage production. Mortgage production, especially refinance activity, declines in ~~market conditions~~rising interest rate environments. Our interest rate lock volume during ~~the~~ three months ended ~~March 31,~~June 30, 2022 ~~have also shifted the mix~~was composed of ~~interest rate lock commitments by purpose to 43.0% refinance volume to~~16.0% refinancing activity compared with ~~66.4%~~58.2% 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 can be materially and adversely impacted by rising interest rates and 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~~direct-to-consumer channel is particularly dependent on the support of a strong refinance market 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~~are exiting the ~~Direct-to-Consumer~~direct-to-consumer internet delivery channel within our Mortgage segment. For the three months ended ~~March 31,~~June 30, 2022 and 2021, ~~Direct-to-Consumer~~direct-to-consumer comprised ~~43.4%~~13.7% and ~~50.2%~~51.5% of the Company's total interest rate lock volume and ~~50.7%~~37.4% and ~~52.8%~~54.9% of the Company's sales volume, respectively. As a result of exiting this channel, we ~~expect to incur total pre-tax~~incurred restructuring charges of ~~approximately $11.0~~$12.5 million ~~to $13.0 million through~~during the ~~remainder of~~three months ended June 30, 2022 and ~~to halt operations~~anticipate being fully exited in ~~this channel prior to~~ the ~~fourth~~

third quarter of 2022. This realignment of our Mortgage segment will allow us to direct resources to our traditional consumer mortgage 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 ~~was $7.4~~of $8.0 million and ~~$6.9~~$6.8 million for three months ended ~~March 31,~~June 30, 2022 and 2021, ~~respectively. During~~respectively, was partially offset by losses on changes in fair value of MSRs and related hedging activity of $1.2 million and $3.1 million in the three months ended ~~March 31,~~June 30, 2022 and 2021, respectively.

The components of mortgage banking income ~~benefited~~for three months ended June 30, 2022 and 2021 were as follows:


	Three Months Ended June 30,
(in thousands)	2022			2021
Mortgage banking income:
Origination and sales of mortgage loans	$	21,099		$	49,435
Net change in fair value of loans held for sale and derivatives	(5,354)			(17,579)
Change in fair value on MSRs	(1,152)			(3,145)
Mortgage servicing income	7,966			6,788
Total mortgage banking income	$	22,559		$	35,499
Interest rate lock commitment volume by line of business:
Direct-to-consumer	$	95,756		$	914,163

Retail	605,114			860,370

Total	$	700,870		$	1,774,533
Interest rate lock commitment volume by purpose (%):
Purchase	84.0		%	41.9		%
Refinance	16.0		%	58.2		%
Mortgage sales	$	869,688		$	1,681,509
Mortgage sale margin	2.43		%	2.94		%
Closing volume	$	725,755		$	1,550,950
Outstanding principal balance of mortgage loans serviced	$	11,160,382		$	10,527,708

Other noninterest income for the three months ended June 30, 2022 decreased $2.8 million to $0.2 million compared with $3.0 million for the three months ended June 30, 2021. This includes a $2.0 million loss associated with our commercial loans held for sale portfolio for the three months ended June 30, 2022 compared with $1.4 million gain for the three months ended June 30, 2021.

Six months ended June 30, 2022 compared to six months ended June 30, 2021

Noninterest income amounted to $74.6 million for the six months ended June 30, 2022, a decrease of $41.4 million, or 35.7%, as compared to $116.0 million for the six months ended June 30, 2021. Changes in selected components of noninterest income in the above table are discussed below.

Mortgage banking income was $52.1 million and $90.8 million for the six months ended June 30, 2022 and 2021, respectively, representing a $38.7 million, or 42.7% decrease year-over-year.

During the six months ended June 30, 2022, our mortgage operations had sales of $2.15 billion which generated a gain on sales margin of 2.34%. This compares to $3.25 billion and 3.30% for the six months ended June 30, 2021. The decrease in gain on sales margin is a result of over-capacity in the industry and compressing margins. Sales of mortgage loans HFS continue to slow with the rise of interest rates and the housing inventory remaining low in many of our markets. Mortgage banking income from gains on sale and related fair value changes decreased to $37.6 million during the ~~change~~six months ended June 30, 2022 compared to $85.5 million for the six months ended June 30, 2021. Total interest rate lock volume decreased $1,653.6 million, or 45.1%, during the six months ended June 30, 2022 compared to the same period in the previous year. Market conditions during the six months ended June 30, 2022, including declining consumer demand for mortgages and increased interest rates have also shifted the mix of interest rate lock commitments by purpose to 34.0% refinance volume to compared with 62.4% during the same period in the previous year.

As previously discussed, during the second quarter of 2022, we began the process of winding down our direct-to-consumer internet delivery channel within our Mortgage segment. For the six months ended June 30, 2022 and 2021, direct-to-consumer comprised 33.0% and 50.9% of the Company's total interest rate lock volume and 45.3% and 53.9% of the Company's sales volume, respectively. As a result of exiting this channel, we incurred restructuring charges of $12.5 million during the six months ended June 30, 2022.

Income from mortgage servicing was $15.4 million and $13.7 million for six months ended June 30, 2022 and 2021, respectively, was partially offset by losses on changes in fair value onof MSRs and related ~~derivatives~~hedging activity of ~~$0.3~~$0.9 million. This compares to a decline in fair value of MSRs and related hedging activity for ~~three~~six months ended ~~March 31,~~June 30, 2021 amounting to ~~$5.3~~$8.4 million.

The components of mortgage banking income for the ~~three~~six months ended ~~March 31,~~June 30, 2022 and 2021 were as follows:


		Three Months Ended March 31,						Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2022			2021				(dollars in thousands)	2022			2021
Mortgage banking income	Mortgage banking income								Mortgage banking income
Origination and sales of mortgage loans	Origination and sales of mortgage loans	$	29,397		$	57,893			Origination and sales of mortgage loans	$	50,496		$	107,328
Net change in fair value of loans held for sale and derivatives	Net change in fair value of loans held for sale and derivatives	(7,548)			(4,229)				Net change in fair value of loans held for sale and derivatives	(12,902)			(21,808)
Change in fair value on MSRs	Change in fair value on MSRs	253			(5,263)				Change in fair value on MSRs	(899)			(8,408)
Mortgage servicing income	Mortgage servicing income	7,429			6,931				Mortgage servicing income	15,395			13,719
Total mortgage banking income	Total mortgage banking income	$	29,531		$	55,332			Total mortgage banking income	$	52,090		$	90,831
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:
Direct-to-Consumer		$	568,092		$	949,187
Direct-to-consumer									Direct-to-consumer	$	663,848		$	1,863,350

Retail	Retail	741,015			939,863				Retail	1,346,129			1,800,233

Total	Total	$	1,309,107		$	1,889,050			Total	$	2,009,977		$	3,663,583
Interest rate lock commitment volume by purpose (%):	Interest rate lock commitment volume by purpose (%):								Interest rate lock commitment volume by purpose (%):
Purchase	Purchase	57.0		%	33.6		%		Purchase	66.0		%	37.6		%
Refinance	Refinance	43.0		%	66.4		%		Refinance	34.0		%	62.4		%
Mortgage sales	Mortgage sales	$	1,284,482		$	1,572,070			Mortgage sales	$	2,154,170		$	3,253,579
Mortgage sale margin	Mortgage sale margin	2.29		%	3.68		%		Mortgage sale margin	2.34		%	3.30		%
Closing volume	Closing volume	$	993,733		$	1,757,932			Closing volume	$	1,719,488		$	3,308,882
Outstanding principal balance of mortgage loans serviced	Outstanding principal balance of mortgage loans serviced	$	11,150,118		$	10,113,716			Outstanding principal balance of mortgage loans serviced	$	11,160,382		$	10,527,708

ATM and interchange fees increased $0.7 million to ~~$5.1~~$10.4 million during the ~~three~~six months ended ~~March 31,~~June 30, 2022 as compared to ~~$4.3~~$9.7 million for the ~~three~~six months ended ~~March 31,~~June 30, 2021. This increase is attributable to our growth in deposits and increased volume of transactions. Though we have not yet experienced a decline, our interchange fee income is expected to decline beginning 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~~Other income decreased $2.6 million to $2.6 million during the six months ended June 30, 2022 as compared to $5.2 million during the six months ended June 30, 2021. This decrease is primarily related to $2.2 million loss from ~~sales or write-downs~~change in fair value 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.commercial loans held for sale that were acquired through business combination.

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 March 31,					Three Months Ended June 30,		Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)		2022		2021			(dollars in thousands)	2022		2021		2022		2021
Salaries, commissions and employee benefits	Salaries, commissions and employee benefits		$	59,443	$	64,571		Salaries, commissions and employee benefits	$	55,181	$	62,367	$	114,624	$	126,938
Occupancy and equipment expense	Occupancy and equipment expense		5,403		5,849			Occupancy and equipment expense	5,853		5,356		11,256		11,205
Legal and professional fees	Legal and professional fees		2,607		2,434			Legal and professional fees	3,116		2,090		5,723		4,524
Data processing	Data processing		2,481		2,319			Data processing	2,404		2,542		4,885		4,861

Amortization of core deposit and other intangibles	Amortization of core deposit and other intangibles		1,244		1,440			Amortization of core deposit and other intangibles	1,194		1,394		2,438		2,834

Advertising	Advertising		4,033		2,253			Advertising	2,031		3,559		6,064		5,812
Mortgage restructuring expense								Mortgage restructuring expense	12,458		—		12,458		—
Other expense	Other expense		14,061		15,832			Other expense	14,760		15,652		28,821		31,484
Total noninterest expense	Total noninterest expense		$	89,272	$	94,698		Total noninterest expense	$	96,997	$	92,960	$	186,269	$	187,658

Three months ended ~~March 31,~~June 30, 2022 compared to three months ended ~~March 31,~~June 30, 2021

Noninterest expense ~~decreased~~increased by ~~$5.4~~$4.0 million during the three months ended ~~March 31,~~June 30, 2022 to ~~$89.3~~$97.0 million as compared to ~~$94.7~~$93.0 million in the three months ended ~~March 31,~~June 30, 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 ~~66.6%~~56.9% and ~~68.2%~~67.1% of total noninterest expense in the three months ended ~~March 31,~~June 30, 2022 and 2021, respectively. During the three months ended ~~March 31,~~June 30, 2022, salaries and employee benefits expense decreased ~~$5.1~~$7.2 million, or ~~7.9%~~11.5%, to ~~$59.4~~$55.2 million as compared to ~~$64.6~~$62.4 million for the three months ended ~~March 31,~~June 30, 2021. This decrease ~~includes~~was mainly driven by a decrease of $7.8 million ~~decrease~~ in ~~incentive~~salaries and ~~commission compensation~~commissions in the Mortgage segment during the three months ended ~~March 31,~~June 30, 2022 ~~which was largely driven by~~from the ~~decrease~~same period in ~~mortgage~~2021, reflective of the slowdown in production ~~volume~~ and ~~profitability~~restructuring during the current period.

Costs resulting from our equity compensation grants during the three months ended June 30, 2022 and 2021 amounted $3.0 million and $2.5 million, respectively.

Advertising expense includes expenses related to sponsorships, advertising, marketing, customer relations and business development and public relations. During the three months ended ~~March 31,~~June 30, 2022, advertising expense ~~increased $1.8~~decreased $1.5 million to ~~$4.0~~$2.0 million as compared to ~~$2.3~~$3.6 million ~~during~~in the three months ended ~~March 31,~~June 30, 2021. This ~~increase included a $0.6 million increase in expense related to corporate sponsorships and $1.1 million increase in advertising costs, mainly~~decrease is primarily attributable to ~~increased~~decreased costs of lead generation in our Mortgage segment driven by the ~~rate increase~~Mortgage restructuring and reduction in ~~demand~~production.

Mortgage restructuring expenses of $12.5 million were reported during the three months ended June 30, 2022 related to the exit from our direct-to-consumer internet delivery channel. These expenses primarily include $10.0 million related to salaries, commissions and employee benefits expense, including the acceleration of vesting on restricted stock units. Other components of this expense includes $1.1 million related to software license and maintenance fees, $0.4 million impairment of our operating lease right-of-use assets, and $0.9 million loss on disposal of fixed assets.

Six months ended June 30, 2022 compared to six months ended June 30, 2021

Noninterest expense decreased by $1.4 million during the six months ended June 30, 2022 to $186.3 million as compared to $187.7 million in the six months ended June 30, 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 61.5% and 67.6% of total noninterest expense in the six months ended June 30, 2022 and 2021, respectively. During the six months ended June 30, 2022, salaries and employee benefits expense decreased $12.3 million, or 9.7%, to $114.6 million as compared to $126.9 million for ~~residential mortgages experienced across~~ the ~~industry.~~six months ended June 30, 2021. This decrease includes a $14.3 million decrease in incentive and commission compensation during the six months ended June 30, 2022, which was largely driven by the decrease in mortgage production volume and profitability during the period.

Mortgage restructuring expenses of $12.5 million were reported during the six months ended June 30, 2022 related to the exit from our direct-to-consumer internet delivery channel as discussed above.

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 decreased ~~$1.8~~$2.7 million during the ~~three~~six months ended ~~March 31,~~June 30, 2022 to ~~$14.1~~$28.8 million compared to ~~$15.8~~$31.5 million during the ~~three~~six months ended ~~March 31, 2021, primarily related to~~June 30, 2021. The change includes a ~~$0.9~~$1.2 million decrease in ~~regulatory fees~~franchise tax expense, which reflects the impact of $1.4 million in Tennessee state tax credits. These credits have historically been reflected in the income tax expense line item and ~~assessments.~~were required to be reported in our pre-tax results as the Company produced no taxable income during the six months ended June 30, 2022. During the six months ended June 30, 2021, we incurred $0.6 million in offering costs under our registration rights agreement from the secondary offering completed during the period. There were no such costs during the six months ended June 30, 2022.

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 ~~68.9%~~71.6% and ~~63.4%~~70.3% for the three and six months ended ~~March 31,~~June 30, 2022, respectively, and 68.4% and 65.8% for the three and six months ended June 30, 2021, respectively. Our adjusted efficiency ratio, on a tax-equivalent basis, was ~~68.1%~~61.1% and ~~63.0%~~64.5% for the three and six months ended ~~March 31,~~June 30, 2022, respectively, and 68.9% and 65.8% for the three and six months ended June 30, 2021, respectively. See “GAAP reconciliation and management explanation of non-GAAP financial measures” in this Report for a discussion of the adjusted efficiency ratio.

Income taxes

~~Our income~~Income tax expense was ~~$9.3~~$6.7 million and ~~$15.6~~$13.4 million for the three months ended ~~March 31,~~June 30, 2022 and 2021, respectively, and $16.0 million and $29.0 million for the six months ended June 30, 2022 and 2021, respectively. This represents effective tax rates of ~~20.9%~~25.8% and ~~22.8%~~23.7% for the three months ended ~~March 31,~~June 30, 2022 and 2021, respectively, and 22.7% and 23.2% for the six months ended June 30, 2022 and 2021, 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 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%~~6.1% and ~~2.6%~~3.3% for the three months ended ~~March��31,~~June 30, 2022 and 2021 and by 3.6% and 2.9% for the six months ended June 30, 2022 and 2021, respectively. This increase included the impact of the $1.4 million in Tennessee state tax credits moving to other noninterest expense during the three months ended June 30, 2022 versus in income tax expense in previous periods. We had a net operating loss carryforward generated as a result of a previous acquisition ~~amounting~~which amounted to $5.9 million and $6.5 million as of ~~both March 31,~~June 30, 2022 and December 31, ~~2021.~~2021, respectively. 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 certain 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~~six months ended ~~March 31,~~June 30, 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~~$3.2 million, which may have varying expiration ~~periods, we~~periods. No such loss was generated during the three months ended June 30, 2022 or the three and six months ended June 30, 2021. 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 paid to certain individuals. The restricted stock unit plans that existed prior to the corporation being public vested after the reliance period as defined in the underlying Treasury Regulations. It is our policy to apply the Section 162(m) limitations to stock-based compensation, including our restricted stock unit plan, first and then followed by cash compensation. As a result of the vesting of these units and cash compensation paid to date, we have disallowed a portion of compensation paid to the applicable individuals.

Financial condition

The following discussion of our financial condition compares balances as of ~~March 31,~~June 30, 2022 and December 31, 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,								June 30,						December 31,
		2022								2021				2022				2021
(dollars in thousands)	(dollars in thousands)	Committed		Amount Outstanding		% of total outstanding		Committed		Amount Outstanding		% of total outstanding			(dollars in thousands)	Committed		Amount Outstanding		% of total outstanding		Committed		Amount Outstanding		% of total outstanding
Loan Type:	Loan Type:														Loan Type:
Commercial and industrial (1)	Commercial and industrial (1)	$	2,200,524	$	1,380,600	17	%	$	2,060,028	$	1,290,565	17	%		Commercial and industrial (1)	$	2,482,613	$	1,479,424	17	%	$	2,060,028	$	1,290,565	17	%
Construction	Construction	3,068,549		1,468,811		19	%	2,886,088		1,327,659		17	%		Construction	3,097,486		1,575,331		18	%	2,886,088		1,327,659		17	%
Residential real estate:	Residential real estate:														Residential real estate:
1-to-4 family	1-to-4 family	1,347,467		1,346,349		17	%	1,272,477		1,270,467		17	%		1-to-4 family	1,458,401		1,457,452		17	%	1,272,477		1,270,467		17	%
Line of credit	Line of credit	971,838		392,740		5	%	935,571		383,039		5	%		Line of credit	1,021,721		425,485		5	%	935,571		383,039		5	%
Multi-family	Multi-family	414,243		400,501		5	%	339,882		326,551		4	%		Multi-family	403,712		391,970		5	%	339,882		326,551		4	%
Commercial real estate:	Commercial real estate:														Commercial real estate:
Owner-Occupied	Owner-Occupied	1,027,205		978,436		12	%	1,005,534		951,582		13	%		Owner-Occupied	1,103,796		1,053,872		12	%	1,005,534		951,582		13	%
Non-Owner Occupied	Non-Owner Occupied	1,807,881		1,706,546		21	%	1,839,990		1,730,165		23	%		Non-Owner Occupied	1,981,584		1,885,122		22	%	1,839,990		1,730,165		23	%
Consumer and other	Consumer and other	363,254		330,993		4	%	351,153		324,634		4	%		Consumer and other	404,030		355,681		4	%	351,153		324,634		4	%
Total loans	Total loans	$	11,200,961	$	8,004,976	100	%	$	10,690,723	$	7,604,662	100	%		Total loans	$	11,953,343	$	8,624,337	100	%	$	10,690,723	$	7,604,662	100	%

(1)Includes ~~$2.1~~$1.3 million and $4.0 million of PPP loans outstanding as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively.

Our loans HFI portfolio is our most significant earning asset, comprising ~~63.2%~~70.7% and 60.4% of our total assets as of ~~March 31,~~June 30, 2022 and December 31, 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 in the markets we serve, but we are also party to loan syndications and participations from other banks (collectively, “participated loans”). At ~~March 31,~~June 30, 2022 and December 31, 2021, loans held for investment included approximately ~~$266.3~~$281.2 million and $263.9 million, respectively, related to purchased participated 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.

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. Our 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,~~June 30, 2022 and December 31, 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.

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 ~~March 31,~~June 30, 2022 and December 31, 2021.


		As a percentage (%) of tier 1 capital plus allowance for credit losses					As a percentage (%) of tier 1 capital plus allowance for credit losses
		FirstBank		FB Financial Corporation			FirstBank		FB Financial Corporation
March 31, 2022
June 30, 2022						June 30, 2022
Construction	Construction	112.4	%	108.9	%	Construction	119.2	%	116.8	%
Commercial real estate	Commercial real estate	275.6	%	266.9	%	Commercial real estate	293.6	%	287.7	%
December 31, 2021	December 31, 2021					December 31, 2021
Construction	Construction	102.7	%	99.8	%	Construction	102.7	%	99.8	%
Commercial real estate	Commercial real estate	263.5	%	256.0	%	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 amounting to ~~$2.1~~$1.3 million and $4.0 million as of ~~March 31,~~June 30, 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.

Loan maturity and sensitivities

The following table presents the contractual maturities of our loan portfolio as of ~~March 31,~~June 30, 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)	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			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
As of June 30, 2022																	As of June 30, 2022
Commercial and industrial	Commercial and industrial	$	512,783		$	659,739		$	207,844		$	234		$	1,380,600		Commercial and industrial	$	600,243		$	656,889		$	221,435		$	857		$	1,479,424
Commercial real estate:	Commercial real estate:																Commercial real estate:
Owner occupied	Owner occupied	115,782			479,199			344,889			38,566			978,436			Owner occupied	117,694			523,398			370,285			42,495			1,053,872
Non-owner occupied	Non-owner occupied	144,245			753,649			768,835			39,817			1,706,546			Non-owner occupied	172,785			796,838			886,124			29,375			1,885,122
Residential real estate:	Residential real estate:																Residential real estate:
1-to-4 family	1-to-4 family	70,190			370,414			253,529			652,216			1,346,349			1-to-4 family	70,078			387,215			276,597			723,562			1,457,452
Line of credit	Line of credit	21,213			86,526			284,305			696			392,740			Line of credit	24,460			91,627			308,698			700			425,485
Multi-family	Multi-family	45,991			224,652			115,721			14,137			400,501			Multi-family	14,963			232,590			127,843			16,574			391,970
Construction	Construction	717,739			526,811			203,179			21,082			1,468,811			Construction	844,659			494,392			214,051			22,229			1,575,331
Consumer and other	Consumer and other	32,054			78,930			59,261			160,748			330,993			Consumer and other	38,903			84,543			59,505			172,730			355,681
Total ($)	Total ($)	$	1,659,997		$	3,179,920		$	2,237,563		$	927,496		$	8,004,976		Total ($)	$	1,883,785		$	3,267,492		$	2,464,538		$	1,008,522		$	8,624,337
Total (%)	Total (%)	20.7		%	39.7		%	28.0		%	11.6		%	100.0		%	Total (%)	21.8		%	37.9		%	28.6		%	11.7		%	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,~~June 30, 2022. As of ~~March 31,~~June 30, 2022 and December 31, 2021, the Company had $20.9 million and $21.5 million, respectively, in fixed-rate loans in which the Company has entered into variable rate swap contracts.


Loan type (dollars in thousands)	Loan type (dollars in thousands)	Fixed interest rate			Floating interest rate			Total			Loan type (dollars in thousands)	Fixed interest rate			Floating interest rate			Total
As of March 31, 2022
As of June 30, 2022											As of June 30, 2022
Commercial and industrial	Commercial and industrial	$	420,532		$	447,285		$	867,817		Commercial and industrial	$	451,804		$	427,377		$	879,181
Commercial real estate:	Commercial real estate:										Commercial real estate:
Owner occupied	Owner occupied	628,869			233,785			862,654			Owner occupied	705,645			230,533			936,178
Non-owner occupied	Non-owner occupied	747,925			814,376			1,562,301			Non-owner occupied	874,222			838,115			1,712,337
Residential real estate:	Residential real estate:										Residential real estate:
1-to-4 family	1-to-4 family	1,033,696			242,463			1,276,159			1-to-4 family	1,119,428			267,946			1,387,374
Line of credit	Line of credit	4,162			367,365			371,527			Line of credit	4,929			396,096			401,025
Multi-family	Multi-family	163,138			191,372			354,510			Multi-family	182,329			194,678			377,007
Construction	Construction	280,762			470,310			751,072			Construction	304,624			426,048			730,672
Consumer and other	Consumer and other	283,009			15,930			298,939			Consumer and other	302,760			14,018			316,778
Total ($)	Total ($)	$	3,562,093		$	2,782,886		$	6,344,979		Total ($)	$	3,945,741		$	2,794,811		$	6,740,552
Total (%)	Total (%)	56.1		%	43.9		%	100.0		%	Total (%)	58.5		%	41.5		%	100.0		%

The following table presents the contractual maturities of our loan portfolio segregated into fixed and floating interest rate loans as of ~~March 31,~~June 30, 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 March 31, 2022
As of June 30, 2022											As of June 30, 2022
One year or less	One year or less	$	532,151		$	1,127,846		$	1,659,997		One year or less	$	554,228		$	1,329,557		$	1,883,785
One to five years	One to five years	1,822,821			1,357,099			3,179,920			One to five years	1,957,151			1,310,341			3,267,492
Five to fifteen years	Five to fifteen years	1,028,973			1,208,590			2,237,563			Five to fifteen years	1,226,970			1,237,568			2,464,538
Over fifteen years	Over fifteen years	710,299			217,197			927,496			Over fifteen years	761,620			246,902			1,008,522
Total ($)	Total ($)	$	4,094,244		$	3,910,732		$	8,004,976		Total ($)	$	4,499,969		$	4,124,368		$	8,624,337
Total (%)	Total (%)	51.1		%	48.9		%	100.0		%	Total (%)	52.2		%	47.8		%	100.0		%

6476

Of the loans shown above with floating interest rates as of ~~March 31,~~June 30, 2022, many have interest rate floors as follows:


Loans with interest rate floors (dollars in thousands)	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 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:	Loans with current rates above floors:																Loans with current rates above floors:

1-25 bps	1-25 bps	$	246,301	24.52	$	207,827	23.51	$	110,633	22.63	$	76,575	18.44	$	641,336	23.14	1-25 bps	$	49,506	23.64	$	10,681	23.38	$	54,749	15.50	$	1,846	21.84	$	116,782	19.77
26-50 bps	26-50 bps	94,395		48.73	243,451		45.42	136,532		42.11	1,087		45.72	475,465		45.13	26-50 bps	52,148		49.51	23,339		48.72	54,108		39.27	9,672		44.00	139,267		45.01
51-75 bps	51-75 bps	7,808		75.00	11,258		67.98	37,400		67.60	4,771		73.18	61,237		69.05	51-75 bps	169,393		74.37	121,979		71.72	76,787		71.85	12,902		71.50	381,061		72.92
76-100 bps	76-100 bps	1,050		94.50	4,727		97.60	27,350		93.77	9,456		82.42	42,583		91.69	76-100 bps	92,552		98.11	161,553		96.18	169,638		97.15	5,963		98.13	429,706		97.01
101-125 bps	101-125 bps	1,748		124.97	6,889		117.94	11,910		113.81	1,346		106.42	21,893		115.54	101-125 bps	202,599		123.24	71,121		121.25	74,664		120.39	79,531		109.43	427,915		119.85
126-150 bps	126-150 bps	378		146.56	6,387		140.31	43,256		134.44	9,692		139.53	59,713		135.97	126-150 bps	272,416		149.26	179,760		148.25	148,004		148.39	16,063		149.45	616,243		148.76
151-200 bps	151-200 bps	16,770		181.71	4,336		186.11	45,055		170.58	4,015		169.85	70,176		174.16	151-200 bps	124,075		173.85	172,316		170.26	122,953		171.11	16,902		172.54	436,246		171.61
201-250 bps	201-250 bps	66		221.49	3,462		224.99	5,319		223.96	35,703		212.81	44,550		215.10	201-250 bps	2,149		236.65	12,099		224.82	90,352		224.01	12,506		229.02	117,106		224.86
251 bps and above	251 bps and above	785		396.99	1,513		299.47	13,423		283.01	1,128		304.01	16,849		291.21	251 bps and above	16,959		307.70	6,564		349.36	46,148		317.67	34,975		355.79	104,646		330.79
Total loans with current rates above floors	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	Total loans with current rates above floors	$	981,797	120.55	$	759,412	125.49	$	837,403	133.58	$	190,360	164.43	$	2,768,972	128.86
Loans at interest rate floors providing support:	Loans at interest rate floors providing support:																Loans at interest rate floors providing support:
1-25 bps	1-25 bps	$	97,440	22.67	$	169,493	20.66	$	114,868	23.88	$	6,077	18.10	$	387,878	22.08	1-25 bps	$	8,406	24.48	$	22,468	11.80	$	21,746	16.48	$	7,111	18.42	$	59,731	16.07
26-50 bps	26-50 bps	174,151		45.67	89,141		46.80	105,786		43.23	6,969		44.79	376,047		45.24	26-50 bps	4,839		45.20	34,290		50.00	4,167		38.60	1,021		50.00	44,317		48.40
51-75 bps	51-75 bps	50,949		73.19	64,830		59.80	46,482		66.23	5,572		67.61	167,833		65.91	51-75 bps	4,591		74.75	7,423		75.00	5,086		73.81	5,818		72.99	22,918		74.17
76-100 bps	76-100 bps	49,250		99.89	14,376		95.34	38,802		95.98	604		99.90	103,032		97.78	76-100 bps	—		—	7,726		98.72	1,303		88.31	141		77.00	9,170		96.90
101-125 bps	101-125 bps	21,683		113.14	16,535		123.66	38,217		116.02	3,969		125.00	80,404		117.26	101-125 bps	2,672		120.32	25,857		123.13	8,818		113.78	107		125.00	37,454		120.74
126-150 bps	126-150 bps	9,393		150.00	22,571		135.35	22,834		140.44	5,051		150.00	59,849		140.83	126-150 bps	15		150.00	8,502		146.58	9,604		133.80	—		—	18,121		139.81
151-200 bps	151-200 bps	9,552		189.06	36,084		180.65	6,629		192.16	7,671		193.22	59,936		184.87	151-200 bps	—		—	27,196		187.58	15,863		161.40	—		—	43,059		177.94
201-250 bps	201-250 bps	1,088		234.27	29,573		241.75	11,427		229.05	107		250.00	42,195		238.14	201-250 bps	1		240.00	—		—	3,964		215.06	—		—	3,965		215.06
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	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	Total loans at interest rate floors providing support	$	20,524	53.19	$	133,462	96.14	$	70,551	95.12	$	14,198	44.44	$	238,735	89.07

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,~~June 30, 2022 and December 31, 2021, we had ~~$56.0~~$55.5 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 ~~$0.2~~$0.1 million ~~and $0.5 million~~ for both the three months ended ~~March 31,~~June 30, 2022 and 2021, and $0.3 million and $0.6 million for the six months ended June 30, 2022 and 2021, respectively. Additionally, we had net interest recoveries on nonperforming assets previously charged off of ~~$0.4~~$0.5 million ~~and $0.7 million~~both for the three months ended ~~March 31,~~June 30, 2022 and 2021, and $1.6 million and $1.2 million for the six months ended June 30, 2022 and 2021, respectively.

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 amounted to ~~$5.1~~$1.5 million and $5.2 million as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. As of ~~March 31,~~June 30, 2022 and December 31, 2021, other real estate owned included $3.0 million and $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 $0.5 million and $0.7 million as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively.

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 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 ~~March 31,~~June 30, 2022 and December 31, 2021, there were ~~$70.7~~$24.5 million and $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 ~~March 31,~~June 30, 2022 or December 31, 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:


		March 31,						December 31,				June 30,						December 31,
(dollars in thousands)	(dollars in thousands)	2022			2021			2021			(dollars in thousands)	2022			2021			2021
Loan Type	Loan Type										Loan Type
Commercial and industrial	Commercial and industrial	$	3,940		$	14,247		$	1,583		Commercial and industrial	$	3,469		$	15,642		$	1,583
Construction	Construction	679			5,584			4,340			Construction	2,675			5,790			4,340
Residential real estate:	Residential real estate:										Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	15,023			15,184			13,956			1-to-4 family mortgage	15,997			13,096			13,956
Residential line of credit	Residential line of credit	1,577			2,867			1,736			Residential line of credit	1,505			1,237			1,736
Multi-family mortgage	Multi-family mortgage	48			55			49			Multi-family mortgage	375			53			49
Commercial real estate:	Commercial real estate:										Commercial real estate:
Owner occupied	Owner occupied	6,989			12,872			6,710			Owner occupied	7,123			8,074			6,710
Non-owner occupied	Non-owner occupied	7,185			12,064			14,084			Non-owner occupied	7,263			12,016			14,084
Consumer and other	Consumer and other	5,258			3,363			4,845			Consumer and other	5,713			3,619			4,845
Total nonperforming loans held for investment	Total nonperforming loans held for investment	$	40,699		$	66,236		$	47,303		Total nonperforming loans held for investment	$	44,120		$	59,527		$	47,303
Loans held for sale	Loans held for sale	5,087			12,779			5,217			Loans held for sale	1,459			5,844			5,217
Other real estate owned	Other real estate owned	9,721			11,177			9,777			Other real estate owned	9,398			11,986			9,777
Other	Other	453			1,230			686			Other	527			816			686
Total nonperforming assets	Total nonperforming assets	$	55,960		$	91,422		$	62,983		Total nonperforming assets	$	55,504		$	78,173		$	62,983
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 loans held for investment as a percentage of total loans HFI	0.51		%	0.83		%	0.62		%
Total nonperforming assets as a percentage of total assets	Total nonperforming assets as a percentage of total assets	0.44		%	0.77		%	0.50		%	Total nonperforming assets as a percentage of total assets	0.46		%	0.66		%	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 nonaccrual loans HFI as a percentage of loans HFI	0.34		%	0.70		%	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	0.10		%	0.09		%	0.09		%	Total accruing loans over 90 days delinquent as a percentage of total assets	0.12		%	0.08		%	0.09		%
Loans restructured as troubled debt restructurings	Loans restructured as troubled debt restructurings	$	20,601		$	26,095		$	32,435		Loans restructured as troubled debt restructurings	$	17,054		$	42,678		$	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	0.26		%	0.37		%	0.43		%	Troubled debt restructurings as a percentage of total loans held for investment	0.20		%	0.59		%	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 ~~March 31,~~June 30, 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 ~~$23.9~~$28.5 million at ~~March 31,~~June 30, 2022 as compared to $26.5 million at December 31, 2021.

Allowance for credit losses

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. See "Critical Accounting Estimates- Allowance for credit losses" within management's discussion and analysis in our Form 10-K for additional information regarding our methodology.

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:


		March 31, 2022						December 31, 2021							June 30, 2022						December 31, 2021
(dollars in thousands)	(dollars in thousands)	Amount		% of Loans		ACL as a % of loans HFI category		Amount		% of Loans		ACL as a % of loans HFI category		(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	$	12,699	17	%	0.92	%	$	15,751	17	%	1.22	%	Commercial and industrial	$	10,191	17	%	0.69	%	$	15,751	17	%	1.22	%
Construction	Construction	31,782		19	%	2.16	%	28,576		17	%	2.15	%	Construction	38,383		18	%	2.44	%	28,576		17	%	2.15	%
Residential real estate:	Residential real estate:													Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	21,024		17	%	1.56	%	19,104		17	%	1.50	%	1-to-4 family mortgage	21,398		17	%	1.47	%	19,104		17	%	1.50	%
Residential line of credit	Residential line of credit	6,545		5	%	1.67	%	5,903		5	%	1.54	%	Residential line of credit	6,875		5	%	1.62	%	5,903		5	%	1.54	%
Multi-family mortgage	Multi-family mortgage	6,398		5	%	1.60	%	6,976		4	%	2.14	%	Multi-family mortgage	6,503		5	%	1.66	%	6,976		4	%	2.14	%
Commercial real estate:	Commercial real estate:													Commercial real estate:
Owner occupied	Owner occupied	8,416		12	%	0.86	%	12,593		13	%	1.32	%	Owner occupied	7,329		12	%	0.70	%	12,593		13	%	1.32	%
Non-owner occupied	Non-owner occupied	21,290		21	%	1.25	%	25,768		23	%	1.49	%	Non-owner occupied	22,536		22	%	1.20	%	25,768		23	%	1.49	%
Consumer and other	Consumer and other	11,895		4	%	3.59	%	10,888		4	%	3.35	%	Consumer and other	13,057		4	%	3.67	%	10,888		4	%	3.35	%
Total allowance	Total allowance	$	120,049	100	%	1.50	%	$	125,559	100	%	1.65	%	Total allowance	$	126,272	100	%	1.46	%	$	125,559	100	%	1.65	%

The following table summarizes activity in our allowance for credit losses during the periods indicated:


		Three Months Ended March 31,						Year Ended December 31,									Three Months Ended June 30,								Six Months Ended June 30,							Year Ended December 31,
(dollars in thousands)	(dollars in thousands)	2022			2021			2021						(dollars in thousands)			2022				2021				2022				2021			2021
Allowance for credit losses at beginning of period	Allowance for credit losses at beginning of period	$	125,559		$	170,389		$	170,389					Allowance for credit losses at beginning of period			$	120,049			$	157,954			$	125,559			$	170,389		$	170,389

Charge-offs:	Charge-offs:													Charge-offs:
Commercial and industrial	Commercial and industrial	(4)			(277)			(4,036)						Commercial and industrial			(1,751)				(360)				(1,755)				(637)			(4,036)
Construction	Construction	—			(29)			(30)						Construction			—				—				—				(29)			(30)
Residential real estate:	Residential real estate:													Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	—			(133)			(154)						1-to-4 family mortgage			(23)				(16)				(23)				(149)			(154)
Residential line of credit	Residential line of credit	—			(15)			(18)						Residential line of credit			—				(3)				—				(18)			(18)
Multi-family mortgage	Multi-family mortgage	—			—			(1)						Multi-family mortgage			—				—				—				—			(1)
Commercial real estate:	Commercial real estate:													Commercial real estate:

Non-owner occupied	Non-owner occupied	—			—			(1,566)						Non-owner occupied			—				—				—				—			(1,566)
Consumer and other	Consumer and other	(575)			(716)			(2,063)						Consumer and other			(614)				(480)				(1,189)				(1,196)			(2,063)
Total charge-offs	Total charge-offs	$	(579)		$	(1,170)		$	(7,868)					Total charge-offs			$	(2,388)			$	(859)			$	(2,967)			$	(2,029)		$	(7,868)
Recoveries:	Recoveries:													Recoveries:
Commercial and industrial	Commercial and industrial	$	958		$	129		$	861					Commercial and industrial			$	26			$	87			$	984			$	216		$	861
Construction	Construction	—			—			3						Construction			11				—				11				—			3
Residential real estate:	Residential real estate:													Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	12			24			125						1-to-4 family mortgage			14				41				26				65			125
Residential line of credit	Residential line of credit	1			6			115						Residential line of credit			16				9				17				15			115

Commercial real estate:	Commercial real estate:													Commercial real estate:
Owner occupied	Owner occupied	10			13			156						Owner occupied			15				126				25				139			156

Consumer and other	Consumer and other	217			195			773						Consumer and other			348				190				565				385			773
Total recoveries	Total recoveries	$	1,198		$	367		$	2,033					Total recoveries			$	430			$	453			$	1,628			$	820		$	2,033
Net recoveries (charge-offs)		619			(803)			(5,835)
Net charge-offs											Net charge-offs	(1,958)			(406)				(1,339)				(1,209)				(5,835)
Provision for credit losses	Provision for credit losses	(6,129)			(11,632)			(38,995)						Provision for credit losses			8,181				(12,885)				2,052				(24,517)			(38,995)

Allowance for credit losses at the end of period	Allowance for credit losses at the end of period	$	120,049		$	157,954		$	125,559					Allowance for credit losses at the end of period			$	126,272			$	144,663			$	126,272			$	144,663		$	125,559
Ratio of net recoveries (charge-offs) during the period to average loans outstanding during the period		0.03		%	(0.05)		%	(0.08)		%
Ratio of net charge-offs during the period to average loans outstanding during the period											Ratio of net charge-offs during the period to average loans outstanding during the period	(0.09)	%		(0.02)	%			(0.03)	%			(0.03)	%			(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 loans at end of period(1)			1.46		%		2.01		%		1.46		%		2.01		%	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 nonaccrual loans HFI(1)			427.5		%		286.9		%		427.5		%		286.9		%	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		%				Allowance for credit losses as a percentage of nonperforming loans at end of period(1)			286.2		%		243.0		%		286.2		%		243.0		%	265.4		%

(1) Excludes reserve for credit losses on unfunded commitments of ~~$16.3~~$20.4 million, ~~$14.2~~$13.2 million and $14.4 million recorded in accrued expenses and other liabilities at ~~March 31,~~June 30, 2022, ~~March 31,~~June 30, 2021, and December 31, 2021, respectively.

The following ~~table~~tables 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					Provision for credit losses(1)				Net charge-offs			Average loans held for investment			Ratio of annualized net recoveries (charge-offs) to average loans
(dollars in thousands)	(dollars in thousands)							(dollars in thousands)
Three months ended March 31, 2022
Three months ended June 30, 2022														Three months ended June 30, 2022
Commercial and industrial	Commercial and industrial			$	(4,006)			$	954						$	1,314,862			0.29	%	Commercial and industrial		$	(783)		$	(1,725)		$	1,430,769	(0.48)	%
Construction	Construction	3,206				—				1,373,379		—	%	Construction			6,590				11			1,510,077			—	%
Residential real estate:	Residential real estate:													Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	1,908				12				1,296,550		—	%	1-to-4 family mortgage			383				(9)			1,403,214			—	%
Residential line of credit	Residential line of credit	641				1				384,592		—	%	Residential line of credit			314				16			413,126			0.02	%
Multi-family mortgage	Multi-family mortgage	(578)				—				358,449		—	%	Multi-family mortgage			105				—			405,324			—	%
Commercial real estate::	Commercial real estate::													Commercial real estate::
Owner occupied	Owner occupied	(4,187)				10				974,227		—	%	Owner occupied			(1,102)				15			1,032,523			0.01	%
Non-owner occupied	Non-owner occupied	(4,478)				—				1,691,268		—	%	Non-owner occupied			1,246				—			1,795,905			—	%
Consumer and other	Consumer and other	1,365				(358)				369,239		(0.39)	%	Consumer and other			1,428				(266)			332,840			(0.32)	%
Total	Total	$	(6,129)			$	619			$	7,762,566	0.03	%	Total			$	8,181			$	(1,958)		$	8,323,778		(0.09)	%
Three months ended March 31, 2021
Three months ended June 30, 2021														Three months ended June 30, 2021
Commercial and industrial	Commercial and industrial	$	43			$	(148)			$	1,297,530	(0.05)	%	Commercial and industrial			$	(579)			$	(273)		$	1,278,142		(0.09)	%
Construction	Construction	(19,826)				(29)				1,079,205		(0.01)	%	Construction			(5,784)				—			1,133,436			—	%
Residential real estate:	Residential real estate:													Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	461				(109)				1,086,154		(0.04)	%	1-to-4 family mortgage			75				25			1,095,914			0.01	%
Residential line of credit	Residential line of credit	(1,257)				(9)				396,363		(0.01)	%	Residential line of credit			(2,558)				6			393,828			0.01	%
Multi-family mortgage	Multi-family mortgage	4,483				—				242,089		—	%	Multi-family mortgage			1,818				—			304,890			—	%
Commercial real estate::	Commercial real estate::													Commercial real estate::
Owner occupied	Owner occupied	(1,253)				13				884,103		0.01	%	Owner occupied			972				126			921,496			0.05	%
Non-owner occupied	Non-owner occupied	6,032				—				1,687,908		—	%	Non-owner occupied			(7,323)				—			1,649,955			—	%
Consumer and other	Consumer and other	(315)				(521)				327,064		(0.65)	%	Consumer and other			494				(290)			307,639			(0.38)	%
Total	Total	$	(11,632)			$	(803)			$	7,000,416	(0.05)	%	Total			$	(12,885)			$	(406)		$	7,085,300		(0.02)	%
Year ended December 31, 2021
Six months ended June 30, 2022														Six months ended June 30, 2022
Commercial and industrial	Commercial and industrial	$	4,178			$	(3,175)			$	1,271,476	(0.25)	%	Commercial and industrial			$	(4,789)			$	(771)		$	1,383,591		(0.11)	%
Construction	Construction	(29,874)				(27)				1,138,769		—	%	Construction			9,796				11			1,446,157			—	%
Residential real estate:	Residential real estate:													Residential real estate:
1-to-4 family mortgage	1-to-4 family mortgage	(87)				(29)				1,130,019		—	%	1-to-4 family mortgage			2,291				3			1,354,941			—	%
Residential line of credit	Residential line of credit	(4,728)				97				392,907		0.02	%	Residential line of credit			955				17			399,707			0.01	%
Multi-family mortgage	Multi-family mortgage	(197)				(1)				310,874		—	%	Multi-family mortgage			(473)				—			382,753			—	%
Commercial real estate::	Commercial real estate::													Commercial real estate::
Owner occupied	Owner occupied	7,588				156				917,334		0.02	%	Owner occupied			(5,289)				25			1,004,676			0.01	%
Non-owner occupied	Non-owner occupied	(16,813)				(1,566)				1,683,413		(0.09)	%	Non-owner occupied			(3,232)				—			1,747,587			—	%
Consumer and other	Consumer and other	938				(1,290)				352,421		(0.37)	%	Consumer and other			2,793				(624)			325,310			(0.39)	%
Total	Total	$	(38,995)			$	(5,835)			$	7,197,213	(0.08)	%	Total			$	2,052			$	(1,339)		$	8,044,722		(0.03)	%

Six months ended June 30, 2021														Six months ended June 30, 2021
Commercial and industrial														Commercial and industrial			$	(536)			$	(421)		$	1,289,988		(0.07)	%
Construction														Construction			(25,610)				(29)			1,109,972			(0.01)	%
Residential real estate:														Residential real estate:
1-to-4 family mortgage														1-to-4 family mortgage			536				(84)			1,093,481			(0.02)	%
Residential line of credit														Residential line of credit			(3,815)				(3)			395,809			—	%
Multi-family mortgage														Multi-family mortgage			6,301				—			275,551			—	%
Commercial real estate::														Commercial real estate::
Owner occupied														Owner occupied			(281)				139			903,841			0.03	%
Non-owner occupied														Non-owner occupied			(1,291)				—			1,669,467			—	%
Consumer and other														Consumer and other			179				(811)			304,983			(0.54)	%
Total														Total			$	(24,517)			$	(1,209)		$	7,043,092		(0.03)	%

(1) Excludes provision for credit losses on unfunded commitments of ~~$1.9 million, $(2.2)~~$4.1 million and ~~$(2.0)~~$(1.0) million recorded for the three months ended ~~March 31,~~June 30, 2022 and 2021, respectively, and $6.0 million and $(3.2) million for the six months ended June 30, 2022 and 2021, respectively.


	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)
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 reversal of provision for credit losses on unfunded commitments of $2.0 million recorded for the year ended December 31, 2021, respectively.

The allowance for credit losses was ~~$120.0~~$126.3 million and $125.6 million and represented ~~1.50%~~1.46% and 1.65% of loans held for investment as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively.

The primary reason for the ~~decrease~~increase in the allowance for credit losses is due to ~~changes in reasonable~~loan growth and ~~supportable forecasts of macroeconomic variables~~a tightening monetary policy environment during the three and six months ended ~~March 31, 2022, which resulted in projected decrease in lifetime losses and overall decrease in the ACL.~~June 30, 2022. 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,~~considerations. Further, we increased our required reserve due to projected slower GDP growth over the next two to three fiscal years; expected elevated unemployment levels; and due to expected Federal Reserve interest rate increases 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~~short term. The qualitative evaluations above include weighted projections that the economy may be nearing 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~~recession. 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. These considerations were slightly offset as the Company removed the impact of COVID troubled industries from its calculation during the three and six months ended June 30, 2022.

We experienced an improvement in credit quality indicators including lower nonaccrual loans and lower ~~past due loans~~total nonperforming assets compared to December 31, 2021. Our ~~loan portfolio had net recoveries~~total nonperforming loans as a percentage of ~~$0.6 million~~loans held 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,investment as of ~~March 31,~~June 30, 2022 ~~our evaluation showed an improvement when~~was 0.51% compared to 0.62% as of December 31, ~~2021, resulting in lower loss rates from improving economic variables.~~2021.

We also maintain an allowance for credit losses on unfunded commitments, which increased to ~~$16.3~~$20.4 million as of ~~March 31,~~June 30, 2022 from $14.4 million as of December 31, 2021 due to an increase in unfunded loan commitment balances, ~~during~~particularly in our construction pipeline, and due to the ~~first quarter of 2022, partially offset by the improvement in~~ economic outlook noted above.

Loans held for sale

Commercial loans held for sale

The Company's loans held for sale includes a previously acquired portfolio of commercial loans, including shared national credits and institutional healthcare loans that the Company has elected to account for as held for sale. The loans had a fair value of ~~$78.2~~$37.8 million as of ~~March 31,~~June 30, 2022 compared to $79.3 million as of December 31, 2021. The change is attributable to loans within the portfolio being paid off through external refinancing and pay-downs and was partially offset by loan fundings on pre-existing loan commitments.

This decrease also includes losses ~~of $0.2 million and $0.9 million~~ recognized on the change in fair value of the portfolio which is included in 'other noninterest income' on the consolidated statement of income of $2.0 million and $2.2 million for the three and six months ended ~~March 31,~~June 30, 2022, respectively, compared to gains of $1.4 million and $0.5 million for the three and six months ended June 30, 2021, respectively.

Mortgage loans held for sale

Mortgage loans held for sale were ~~$318.5~~$222.4 million at ~~March 31,~~June 30, 2022 compared to $672.9 million at December 31, 2021. Interest rate lock volume for the three months ended ~~March 31,~~June 30, 2022 and 2021 totaled ~~$1.31~~$0.70 billion and ~~$1.89~~$1.77 billion, respectively, and $2.01 billion and $3.66 billion for the six months ended June 30, 2022 and 2021, 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. The decrease in interest rate lock volume during the three and six months ended ~~March 31,~~June 30, 2022 reflects the slow down experienced across the industry compared with the three and six months ended ~~March 31,~~June 30, 2021, which benefited from historically low interest rates pre-empted by the COVID-19 Pandemic. Interest rate lock commitments in the pipeline were ~~$541.6~~$292.7 million as of ~~March 31,~~June 30, 2022 compared with $487.4 million as of December 31, 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~~direct-to-consumer channel, which was announced ~~subsequent to March 31,~~during the second quarter of 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 ~~$11.00~~$10.54 billion and $10.84 billion as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. Noninterest-bearing deposits at ~~March 31,~~June 30, 2022 and December 31, 2021 were ~~$2.79~~$2.90 billion and $2.74 billion, respectively, while interest-bearing deposits were ~~$8.21~~$7.64 billion and $8.10 billion at ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. This deposit ~~growth includes increases~~decrease is primarily due a decrease in money market deposits outstanding of ~~$221.1~~$451.2 million ~~and $47.5 million in interest-bearing demand and noninterest-bearing demand, respectively, in each case compared to~~from December 31, 2021. This was offset by ~~declines~~increases in

customer time and ~~money market~~saving deposits of ~~$56.7~~$68.3 million and ~~$53.1~~$35.7 million, respectively, in each case as of ~~March 31,~~June 30, 2022 compared to balances as of December 31, 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. This strategy lowered the cost of our deposits for the six months ended June 30, 2022 to 0.22% compared to 0.36% for the six months ended June 30, 2021. Also, during the ~~three~~six months ended ~~March 31,~~June 30, 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,~~June 30, 2022 was ~~$3.7~~$6.1 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 ~~$131.1~~$133.2 million and $127.6 million at ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. Additionally, our deposits from municipal and governmental entities (i.e. "public deposits") totaled ~~$2.56~~$2.34 billion at ~~March 31,~~June 30, 2022, compared to $2.29 billion at December 31, 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 14, "Related party transactions" in the notes to our consolidated financial statements included in this Report.

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 March 31,						As of December 31,								As of June 30,						As of December 31,
		2022						2021						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	$	2,787,698	25	%	—	%	$	2,740,214	26	%	—	%		Noninterest-bearing demand	$	2,895,520	27	%	—	%	$	2,740,214	26	%	—	%
Interest-bearing demand	Interest-bearing demand	3,639,779		33	%	0.28	%	3,418,666		32	%	0.35	%		Interest-bearing demand	3,338,561		32	%	0.33	%	3,418,666		32	%	0.35	%
Money market	Money market	3,013,290		27	%	0.21	%	3,066,347		28	%	0.36	%		Money market	2,615,192		25	%	0.21	%	3,066,347		28	%	0.36	%
Savings deposits	Savings deposits	500,195		5	%	0.05	%	480,589		4	%	0.06	%		Savings deposits	516,271		5	%	0.05	%	480,589		4	%	0.06	%
Customer time deposits	Customer time deposits	1,046,899		10	%	0.50	%	1,103,594		10	%	0.67	%		Customer time deposits	1,171,941		11	%	0.57	%	1,103,594		10	%	0.67	%
Brokered and internet time deposits	Brokered and internet time deposits	8,417		—	%	1.24	%	27,487		—	%	1.69	%		Brokered and internet time deposits	5,817		—	%	1.31	%	27,487		—	%	1.69	%
Total deposits	Total deposits	$	10,996,278	100	%	0.20	%	$	10,836,897	100	%	0.30	%		Total deposits	$	10,543,302	100	%	0.22	%	$	10,836,897	100	%	0.30	%

Total Uninsured Deposits	Total Uninsured Deposits	$	4,938,207	45	%			$	4,877,819	45	%				Total Uninsured Deposits	$	5,572,038	53	%			$	4,877,819	45	%

Customer Time Deposits	Customer Time Deposits														Customer Time Deposits
0.00-0.50%	0.00-0.50%	$	794,397	76	%			$	792,020	72	%				0.00-0.50%	$	762,313	65	%			$	792,020	72	%
0.51-1.00%	0.51-1.00%	72,509		7	%			97,644		9	%				0.51-1.00%	60,776		5	%			97,644		9	%
1.01-1.50%	1.01-1.50%	62,494		6	%			78,539		7	%				1.01-1.50%	22,292		2	%			78,539		7	%
1.51-2.00%	1.51-2.00%	29,619		3	%			36,090		3	%				1.51-2.00%	212,111		18	%			36,090		3	%
2.01-2.50%	2.01-2.50%	35,389		3	%			44,653		4	%				2.01-2.50%	28,278		2	%			44,653		4	%
Above 2.50%	Above 2.50%	52,491		5	%			54,648		5	%				Above 2.50%	86,171		8	%			54,648		5	%
Total customer time deposits	Total customer time deposits	$	1,046,899	100	%			$	1,103,594	100	%				Total customer time deposits	$	1,171,941	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%	$	99	1	%			$	99	—	%				0.00-0.50%	$	99	2	%			$	99	—	%
0.51-1.00%	0.51-1.00%	—		—	%			—		—	%				0.51-1.00%	—		—	%			—		—	%
1.01-1.50%	1.01-1.50%	247		3	%			595		2	%				1.01-1.50%	247		4	%			595		2	%
1.51-2.00%	1.51-2.00%	768		9	%			16,358		60	%				1.51-2.00%	757		13	%			16,358		60	%
2.01-2.50%	2.01-2.50%	4,464		53	%			4,464		16	%				2.01-2.50%	4,215		72	%			4,464		16	%
Above 2.50%	Above 2.50%	2,839		34	%			5,971		22	%				Above 2.50%	499		9	%			5,971		22	%
Total brokered and internet time deposits	Total brokered and internet time deposits	$	8,417	100	%			$	27,487	100	%				Total brokered and internet time deposits	$	5,817	100	%			$	27,487	100	%
Total time deposits	Total time deposits	$	1,055,316					$	1,131,081						Total time deposits	$	1,177,758					$	1,131,081

Other ~~Earning Assets~~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 liquidity 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 resell totaled ~~$74.3~~$195.6 million and $74.2 million at ~~March 31,~~June 30, 2022 and December 31, 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 lines of credit and other borrowings. The investment objectives guide the portfolio allocation among securities types, maturities, and other attributes.

The fair value of our available-for-sale debt securities portfolio was $1.62 billion and $1.68 billion as of ~~both March 31,~~June 30, 2022 and December 31, ~~2021.~~2021, respectively. As of ~~March 31,~~June 30, 2022 and December 31, 2021, the Company had ~~$3.2~~$3.1 million and $3.4 million, respectively, in equity securities recorded at fair value that primarily consisted of mutual funds.

During the three months ended ~~March 31,~~June 30, 2022 and 2021, we purchased ~~$170.1~~$73.1 million and ~~$131.3~~$223.5 million in investment securities, respectively. During the six months ended June 30, 2022 and 2021, we purchased $243.2 million and $354.8 million in investment securities, respectively. During the three and six months ended June 30, 2022, we sold $1.2 million in

investment securities. There were no sales of securities sold during the three and six months ended ~~March 31, 2022 or~~June 30, 2021. During the three months ended ~~March 31,~~June 30, 2022 and 2021, maturities and calls of securities totaled ~~$57.4~~$65.3 million and ~~$61.0~~$86.9 million, respectively. During the six months ended June 30, 2022 and 2021, maturities and calls of securities totaled $126.3 million and $147.9 million, respectively.

Included in the fair value of available-for-sale debt securities were net unrealized losses of ~~$100.9~~$167.5 million at ~~March 31,~~June 30, 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 rising interest rate environment, but we believe we are well positioned to mitigate the impact of future rate increases due to the low duration of our portfolio. During the three months ended ~~March 31,~~June 30, 2022 and 2021, the change in the fair value of equity securities resulted in a net loss of ~~$154~~$ 110 thousand and a net gain of ~~$76~~$136 thousand, respectively.

During the six months ended June 30, 2022 and 2021, the change in the fair value of equity securities resulted in a net loss of $264 thousand and a net gain of $212 thousand, respectively.

The following table sets forth the fair value, scheduled maturities and weighted average yields for our available-for-sale debt securities portfolio as of the dates indicated below:


		As of March 31,						As of December 31,							As of June 30,						As of December 31,
		2022						2021							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	$	—	—	%	—	%	$	—	—	%	—	%	Maturing within one year	$	—	—	%	—	%	$	—	—	%	—	%
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 one to five years	109,793		6.8	%	2.10	%	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	80,173		4.8	%	1.85	%	14,908		0.9	%	1.24	%	Total Treasury securities	109,793		6.8	%	2.10	%	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	19,180		1.1	%	1.33	%	20,141		1.2	%	1.33	%	Maturing in one to five years	21,904		1.3	%	1.58	%	20,141		1.2	%	1.33	%
Maturing in five to ten years	Maturing in five to ten years	19,702		1.2	%	1.54	%	13,729		0.8	%	1.40	%	Maturing in five to ten years	19,157		1.2	%	1.54	%	13,729		0.8	%	1.40	%
Maturing after ten years	Maturing after ten years	—		—	%	—	%	—		—	%	—	%	Maturing after ten years	998		0.1	%	0.64	%	—		—	%	—	%
Total government agency securities	Total government agency securities	38,882		2.3	%	1.44	%	33,870		2.0	%	1.36	%	Total government agency securities	42,059		2.6	%	1.54	%	33,870		2.0	%	1.36	%
Municipal securities:	Municipal securities:													Municipal securities:
Maturing within one year	Maturing within one year	19,602		1.2	%	1.06	%	21,884		1.3	%	1.26	%	Maturing within one year	3,077		0.2	%	2.14	%	21,884		1.3	%	1.26	%
Maturing in one to five years	Maturing in one to five years	18,733		1.1	%	2.06	%	19,903		1.2	%	2.05	%	Maturing in one to five years	20,271		1.3	%	2.24	%	19,903		1.2	%	2.05	%
Maturing in five to ten years	Maturing in five to ten years	27,516		1.6	%	3.42	%	27,086		1.6	%	3.38	%	Maturing in five to ten years	29,556		1.8	%	3.50	%	27,086		1.6	%	3.38	%
Maturing after ten years	Maturing after ten years	244,287		14.5	%	3.13	%	269,737		16.1	%	3.14	%	Maturing after ten years	220,260		13.6	%	3.11	%	269,737		16.1	%	3.14	%
Total obligations of state and municipal subdivisions	Total obligations of state and municipal subdivisions	310,138		18.4	%	2.97	%	338,610		20.2	%	2.97	%	Total obligations of state and municipal subdivisions	273,164		16.9	%	3.08	%	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	4,057		0.2	%	2.65	%	4,041		0.2	%	2.55	%	Maturing in one to five years	3,912		0.2	%	2.72	%	4,041		0.2	%	2.55	%
Maturing in five to ten years	Maturing in five to ten years	15,895		0.9	%	2.33	%	17,368		1.0	%	2.28	%	Maturing in five to ten years	23,833		1.5	%	2.66	%	17,368		1.0	%	2.28	%
Maturing after ten years	Maturing after ten years	1,226,611		73.0	%	1.75	%	1,263,213		75.3	%	1.51	%	Maturing after ten years	1,157,855		71.6	%	1.85	%	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	1,246,563		74.1	%	1.76	%	1,284,622		76.5	%	1.53	%	Total residential and commercial mortgage backed securities guaranteed by FNMA, GNMA and FHLMC	1,185,600		73.3	%	1.87	%	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	352		—	%	5.06	%	355		—	%	5.06	%	Maturing in one to five years	371		—	%	5.00	%	355		—	%	5.06	%
Maturing in five to ten years	Maturing in five to ten years	7,417		0.4	%	3.87	%	6,160		0.4	%	4.05	%	Maturing in five to ten years	7,254		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	7,769		0.4	%	3.94	%	6,515		0.4	%	4.13	%	Total Corporate securities	7,625		0.4	%	3.94	%	6,515		0.4	%	4.13	%
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	%	Total available-for-sale debt securities	$	1,618,241	100.0	%	2.09	%	$	1,678,525	100.0	%	1.83	%

(1)Yields on a tax-equivalent basis.

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.

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 ~~$25.9~~$31.7 million and $40.7 million at ~~March 31,~~June 30, 2022 and December 31, 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 ~~March 31,~~June 30, 2022 and December 31, 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 ~~(4.12%~~(5.35% and 3.37% at ~~March 31,~~June 30, 2022 and December 31, 2021, respectively) for the $21.7 million debenture and 3-month LIBOR plus 325 basis points ~~(4.26%~~(5.50% and 3.47% at ~~March 31,~~June 30, 2022 and December 31, 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,~~June 30, 2022 and December 31, 2021.

We also have $100.0 million of ten year fixed-to-floating rate subordinated notes scheduled to mature on September 1, 2030. This subordinated note 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,~~first quarter of 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,~~June 30, 2022 was ~~$1.3~~$2.5 million. The Company classified the subordinated notes issuance, net of the impact of the designated fair value hedge and unamortized issuance costs, as Tier 2 capital as of ~~March 31,~~June 30, 2022, and net of unamortized issuance costs as of December 31, 2021.

Other borrowings

Other borrowings on our consolidated balance sheets includes our finance lease liability totaling $1.4 million and $1.5 million as of ~~both March 31,~~June 30, 2022 and December 31, ~~2021.~~2021, respectively. See Note 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.

Despite 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 the 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 ~~March 31,~~June 30, 2022 and December 31, 2021, securities with a carrying value of ~~$1.25~~$1.31 billion and $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 ~~March 31,~~June 30, 2022 or December 31, 2021. There was ~~$1.15~~$1.16 billion and $1.23 billion as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively available to borrow against.

We also maintain lines of credit with other commercial banks totaling $315.0 million and $325.0 million as of ~~both March 31,~~June 30, 2022 and December 31, ~~2021.~~2021, respectively. These are unsecured, uncommitted lines of credit typically maturing at various times within the next twelve months. There were no borrowings against these lines as of ~~March 31,~~June 30, 2022 or December 31, 2021. We also had an additional $50.0 million available through the promontory network as of both ~~March 31,~~June 30, 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 ~~March 31,~~June 30, 2022 and December 31, 2021, ~~$103.2~~$105.4 million and $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 ~~March 31,~~June 30, 2022, there were $17.3 million and $34.5 million in cash dividends approved by the board for payment from the Bank to the holding company. During the three and six months ended ~~March 31,~~June 30, 2021, there were $35.0 million and $110.0 million, respectively, in cash dividends approved by the board ~~approved a quarterly dividend~~for payment from the Bank to the holding ~~company amounting to approximately $75.0 million.~~company. None of these required approval from the TDFI. Subsequent to ~~March 31,~~June 30, 2022, the board approved a dividend from the Bank to the holding company to be paid in the ~~second~~third quarter for ~~$17.3~~$7.3 million that also did not require approval from the TDFI.

During the three and six months ended ~~March 31,~~June 30, 2022, the Company declared and paid shareholder dividends of $0.13 per share, or $6.2 million and $0.26 per share, or $12.4 million, respectively. During the three and six months ended ~~March 31,~~June 30, 2021, the Company declared and paid dividends of $0.11 per share, or $5.3 million and $0.22 per share, or $10.6 million, respectively. Subsequent to ~~March 31,~~June 30, 2022, the Company declared a quarterly dividend in the amount of $0.13 per share, payable on ~~May 23,~~August 22, 2022, to stockholders of record as of ~~May 9,~~August 8, 2022.

Shareholders’ equity and capital management

Our total shareholders’ equity was ~~$1.38~~$1.32 billion at ~~March 31,~~June 30, 2022 and $1.43 billion at December 31, 2021. Book value per share was ~~$29.06~~$28.15 at ~~March 31,~~June 30, 2022 and $30.13 at December 31, 2021, respectively. The decrease in shareholders’ equity, during the ~~three months ended March 31,~~first half of 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 ~~a $6.2~~$32.7 million ~~cumulative decrease~~ in common stock ~~and additional paid-in capital related to common stock repurchases.~~repurchases during the six months ended June 30, 2022.

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. As of ~~March 31,~~June 30, 2022 and December 31, 2021, we met all capital adequacy requirements for which we are subject. See additional discussion regarding our capital adequacy and ratios at within Note 12, "Minimum capital requirements" in the notes to our consolidated financial statements 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. Economic 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.

7688

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:									Percentage change in:
		Net interest income (1)									Net interest income (1)
		Year 1				Year 2					Year 1				Year 2
Change in interest rates	Change in interest rates	March 31,		December 31,		March 31,		December 31,		Change in interest rates	June 30,		December 31,		June 30,		December 31,
(in basis points)	(in basis points)	2022		2021		2022		2021		(in basis points)	2022		2021		2022		2021
+400	+400	29.2	%	40.9	%	41.7	%	54.8	%	+400	19.4	%	40.9	%	29.3	%	54.8	%
+300	+300	21.6	%	30.2	%	30.8	%	40.8	%	+300	14.4	%	30.2	%	21.8	%	40.8	%
+200	+200	15.3	%	20.9	%	21.7	%	28.3	%	+200	10.7	%	20.9	%	15.7	%	28.3	%
+100	+100	8.08	%	10.8	%	11.5	%	14.7	%	+100	6.08	%	10.8	%	8.66	%	14.7	%
-100	-100	(7.54)	%	(6.32)	%	(12.7)	%	(10.2)	%	-100	(6.29)	%	(6.32)	%	(9.19)	%	(10.2)	%
-200	-200	(11.6)	%	(8.73)	%	(20.4)	%	(13.5)	%	-200	(14.1)	%	(8.73)	%	(21.2)	%	(13.5)	%


		Percentage change in:					Percentage change in:
		Economic value of equity (2)					Economic value of equity (2)
Change in interest rates	Change in interest rates	March 31,		December 31,		Change in interest rates	June 30,		December 31,
(in basis points)	(in basis points)	2022		2021		(in basis points)	2022		2021
+400	+400	(2.54)	%	5.30	%	+400	(10.6)	%	5.30	%
+300	+300	(0.80)	%	5.67	%	+300	(7.21)	%	5.67	%
+200	+200	0.86	%	5.72	%	+200	(3.58)	%	5.72	%
+100	+100	1.21	%	3.90	%	+100	(1.01)	%	3.90	%
-100	-100	(3.95)	%	(8.13)	%	-100	(0.34)	%	(8.13)	%
-200	-200	(10.2)	%	(21.4)	%	-200	(3.61)	%	(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 ~~March 31,~~June 30, 2022 and December 31, 2021 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. 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.~~rates.

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 designated cash flow hedges to hedge interest rate exposure on floating 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 debt issuance of $97.4 million and certain fixed-rate money market customer deposits. Under these contracts, we receive a fixed rate of interest and pay a floating 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 9, “Derivatives” in the notes to our consolidated financial statements.

ITEM 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 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 ~~March 31,~~June 30, 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, 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 ~~March 31,~~June 30, 2022:

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


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)
April 1 - April 30, 2022	337,120	$	41.18	337,120	$	86,107,381
May 1 - May 31, 2022	231,097	39.7		231,097	76,925,788
June 1 - June 30, 2022	81,783	42.58		81,783	73,440,676
Total	650,000	$	40.83	650,000	73,440,676

(1) On ~~February 18, 2021,~~March 14, 2022, the Company announced the board of directors’ authorization of a share 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 repurchase plan expired on March 31, 2022. The repurchase plan was conducted pursuant to a written plan that was intended to comply with Rule 10b-18 promulgated under the Exchange Act.

~~(2)~~ ~~Amounts are inclusive of commissions and fees related to the stock repurchases.~~

~~On March 14, 2022, the Company announced 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 under 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~~

(2) Amounts are inclusive of commissions and fees related to ~~March 31, 2022,~~ the ~~Company bought back 400,000 shares of common~~ stock ~~under this agreement at an average share price of $40.91 and total repurchase amount of $16.4 million.~~repurchases.

7990

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

3.1			Amended and Restated Charter of FB Financial Corporation (incorporated by reference as Exhibit 3.1 to the Company’s Registration Statement on Form S-1/A (File No. 333-213210), filed on September 6, 2016)
3.2			Amended and Restated Bylaws of FB Financial Corporation (incorporated by reference to Exhibit 3.2 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 (File No. 001-37875) Filed on November 14, 2016)
4.1			Registration Rights Agreement by and between FB Financial Corporation and James W. Ayers, dated September 15, 2016 (incorporated by reference as Exhibit 4.1 to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 (File No. 001-37875) filed on November 14, 2016)






















~~10.1~~			~~Employment Agreement, dated November 27, 2020, by and among FB Financial Corporation, FirstBank, and Travis K. Edmondson~~*†
31.1			Rule 13a-14(a) Certification of Chief Executive Officer*
31.2			Rule 13a-14(a) Certification of Chief Financial Officer*
32.1			Section 1350 Certification of Chief Executive Officer and Chief Financial Officer**
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.

8092

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
~~May 10,~~August 8, 2022						Michael M. Mettee Chief Financial Officer (Principal Financial Officer)

						/s/ Keith Rainwater
~~May 10,~~August 8, 2022						Keith Rainwater Chief Accounting Officer (Principal Accounting Officer)