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 JuneSeptember 30, 2022
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________ to ________
Commission File Number 001-37875
FB FINANCIAL CORPORATION
(Exact name of 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 AugustNovember 3, 2022 was 46,883,935.46,929,958.
Table of Contents
| | | | | | | | |
| | Page |
PART I. | | |
| | |
Item 1. | | |
| | |
| | |
| | |
| | |
| | |
| | 10 |
Item 2. | | |
Item 3. | | |
Item 4. | | |
Part II. | | |
Item 1. | | |
Item 1A. | | |
Item 2. | | |
Item 6. | | |
| |
GLOSSARY OF ABBREVIATIONS AND ACRONYMS
As used in this Quarterly Report on Form 10-Q for the quarter ended JuneSeptember 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 | | GAAP | U.S. generally accepted accounting principles |
AFS | Available-for-sale | | GNMA | Government National Mortgage Association |
ALCO | Asset Liability Management Committee | | IRLC | Interest rate lock commitment |
ASC | Accounting Standard Codification | | LIBOR | London Interbank Offered Rate |
ASU | Accounting Standard Update | | MSR | Mortgage servicing rights |
CARES | Coronavirus Aid, Relief, and Economic Security Act | | NIM | Net interest margin |
CECL | Current expected credit losses | | OREO | Other real estate owned |
CEO | Chief Executive Officer | | PPP | Paycheck Protection Program |
CET1 | Common Equity Tier 1 | | PSU | Performance-based restricted stock units |
COVID-19 | Coronavirus pandemic | | ROAA | Return on average total assets |
CPR | 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 ListSEC | Specially Designated NationalsU.S. Securities and Blocked PersonsExchange Commission |
Federal Reserve | Board of Governors of the Federal Reserve System | | SECSOFR | U.S. Securities and Exchange CommissionSecured overnight financing rate |
FHLB | Federal Home Loan Bank | | SOFR | Secured overnight financing rate |
FHLMC | Federal Home Loan Mortgage Corporation | | TDFI | Tennessee Department of Financial Institutions |
FHLMC | Federal Home Loan Mortgage Corporation | | TDR | Troubled debt restructuring |
FNMA | Federal National Mortgage Association | | TDR | Troubled debt restructuring |
PART I - FINANCIAL INFORMATION
ITEM 1 - CONSOLIDATED FINANCIAL STATEMENTS
FB Financial Corporation and subsidiaries
Consolidated balance sheets
(Amounts are in thousands except share and per share amounts)
| | | | June 30, | | December 31, | | | | September 30, | | December 31, | |
| | | 2022 (Unaudited) | | 2021 | | | | | 2022 (Unaudited) | | 2021 | | |
ASSETS | ASSETS | | | | | | ASSETS | | | | | |
Cash and due from banks | Cash and due from banks | | $ | 79,402 | | | $ | 91,333 | | | Cash and due from banks | | $ | 193,301 | | | $ | 91,333 | | |
Federal funds sold and reverse repurchase agreements | Federal funds sold and reverse repurchase agreements | | 233,588 | | | 128,087 | | | Federal funds sold and reverse repurchase agreements | | 115,140 | | | 128,087 | | |
Interest-bearing deposits in financial institutions | Interest-bearing deposits in financial institutions | | 559,871 | | | 1,578,320 | | | Interest-bearing deposits in financial institutions | | 309,849 | | | 1,578,320 | | |
Cash and cash equivalents | Cash and cash equivalents | | 872,861 | | | 1,797,740 | | | Cash and cash equivalents | | 618,290 | | | 1,797,740 | | |
Investments: | Investments: | | | Investments: | | |
Available-for-sale debt securities, at fair value | Available-for-sale debt securities, at fair value | | 1,618,241 | | | 1,678,525 | | | Available-for-sale debt securities, at fair value | | 1,482,171 | | | 1,678,525 | | |
Equity securities, at fair value | Equity securities, at fair value | | 3,103 | | | 3,367 | | | Equity securities, at fair value | | 2,962 | | | 3,367 | | |
Federal Home Loan Bank stock, at cost | Federal Home Loan Bank stock, at cost | | 34,581 | | | 32,217 | | | Federal Home Loan Bank stock, at cost | | 58,587 | | | 32,217 | | |
Loans held for sale, at fair value | Loans held for sale, at fair value | | 260,215 | | | 752,223 | | | Loans held for sale, at fair value | | 130,733 | | | 752,223 | | |
Loans | Loans | | 8,624,337 | | | 7,604,662 | | | Loans | | 9,105,016 | | | 7,604,662 | | |
Less: allowance for credit losses | Less: allowance for credit losses | | 126,272 | | | 125,559 | | | Less: allowance for credit losses | | 134,476 | | | 125,559 | | |
Net loans | Net loans | | 8,498,065 | | | 7,479,103 | | | Net loans | | 8,970,540 | | | 7,479,103 | | |
Premises and equipment, net | Premises and equipment, net | | 142,474 | | | 143,739 | | | Premises and equipment, net | | 143,277 | | | 143,739 | | |
Other real estate owned, net | Other real estate owned, net | | 9,398 | | | 9,777 | | | Other real estate owned, net | | 5,919 | | | 9,777 | | |
Operating lease right-of-use assets | Operating lease right-of-use assets | | 41,070 | | | 41,686 | | | Operating lease right-of-use assets | | 61,444 | | | 41,686 | | |
Interest receivable | Interest receivable | | 40,393 | | | 38,528 | | | Interest receivable | | 39,034 | | | 38,528 | | |
Mortgage servicing rights, at fair value | Mortgage servicing rights, at fair value | | 158,678 | | | 115,512 | | | Mortgage servicing rights, at fair value | | 171,427 | | | 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 | | 14,515 | | | 16,953 | | | Core deposit and other intangibles, net | | 13,407 | | | 16,953 | | |
Bank-owned life insurance | Bank-owned life insurance | | 74,605 | | | 73,519 | | | Bank-owned life insurance | | 74,976 | | | 73,519 | | |
Other assets | Other assets | | 183,102 | | | 172,236 | | | Other assets | | 242,754 | | | 172,236 | | |
Total assets | Total assets | | $ | 12,193,862 | | | $ | 12,597,686 | | | Total assets | | $ | 12,258,082 | | | $ | 12,597,686 | | |
LIABILITIES | LIABILITIES | | | | LIABILITIES | | | |
Deposits | Deposits | | | Deposits | | |
Noninterest-bearing | Noninterest-bearing | | $ | 2,895,520 | | | $ | 2,740,214 | | | Noninterest-bearing | | $ | 2,966,514 | | | $ | 2,740,214 | | |
Interest-bearing checking | Interest-bearing checking | | 3,338,561 | | | 3,418,666 | | | Interest-bearing checking | | 2,648,161 | | | 3,418,666 | | |
Money market and savings | Money market and savings | | 3,131,463 | | | 3,546,936 | | | Money market and savings | | 3,228,337 | | | 3,546,936 | | |
Customer time deposits | Customer time deposits | | 1,171,941 | | | 1,103,594 | | | Customer time deposits | | 1,160,726 | | | 1,103,594 | | |
Brokered and internet time deposits | Brokered and internet time deposits | | 5,817 | | | 27,487 | | | Brokered and internet time deposits | | 2,344 | | | 27,487 | | |
Total deposits | Total deposits | | 10,543,302 | | | 10,836,897 | | | Total deposits | | 10,006,082 | | | 10,836,897 | | |
Borrowings | Borrowings | | 160,400 | | | 171,778 | | | Borrowings | | 722,940 | | | 171,778 | | |
Operating lease liabilities | Operating lease liabilities | | 45,917 | | | 46,367 | | | Operating lease liabilities | | 70,610 | | | 46,367 | | |
Accrued expenses and other liabilities | Accrued expenses and other liabilities | | 124,298 | | | 109,949 | | | Accrued expenses and other liabilities | | 177,196 | | | 109,949 | | |
Total liabilities | Total liabilities | | 10,873,917 | | | 11,164,991 | | | Total liabilities | | 10,976,828 | | | 11,164,991 | | |
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; 46,881,896 and 47,549,241 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively | | 46,882 | | | 47,549 | | | |
Common stock, $1 par value per share; 75,000,000 shares authorized; 46,926,377 and 47,549,241 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively | | Common stock, $1 par value per share; 75,000,000 shares authorized; 46,926,377 and 47,549,241 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively | | 46,926 | | | 47,549 | | |
Additional paid-in capital | Additional paid-in capital | | 864,614 | | | 892,529 | | | Additional paid-in capital | | 867,139 | | | 892,529 | | |
Retained earnings | Retained earnings | | 528,851 | | | 486,666 | | | Retained earnings | | 554,536 | | | 486,666 | | |
Accumulated other comprehensive (loss) income, net | Accumulated other comprehensive (loss) income, net | | (120,495) | | | 5,858 | | | Accumulated other comprehensive (loss) income, net | | (187,440) | | | 5,858 | | |
Total FB Financial Corporation common shareholders' equity | Total FB Financial Corporation common shareholders' equity | | 1,319,852 | | | 1,432,602 | | | Total FB Financial Corporation common shareholders' equity | | 1,281,161 | | | 1,432,602 | | |
Noncontrolling interest | Noncontrolling interest | | 93 | | | 93 | | | Noncontrolling interest | | 93 | | | 93 | | |
Total equity | Total equity | | 1,319,945 | | | 1,432,695 | | | Total equity | | 1,281,254 | | | 1,432,695 | | |
Total liabilities and shareholders' equity | Total liabilities and shareholders' equity | | $ | 12,193,862 | | | $ | 12,597,686 | | | Total liabilities and shareholders' equity | | $ | 12,258,082 | | | $ | 12,597,686 | | |
See the accompanying notes to the consolidated financial statements.
FB Financial Corporation and subsidiaries
Consolidated statements of income
(Unaudited)
(Amounts are in thousands except share and per share amounts)
5
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | | 2022 | | 2021 | | 2022 | | | 2021 | | | | | 2022 | | 2021 | | 2022 | | | 2021 | | |
Interest income: | Interest income: | | | | | | Interest income: | | | | | |
Interest and fees on loans | Interest and fees on loans | | $ | 99,655 | | | $ | 89,861 | | | $ | 186,519 | | | $ | 179,273 | | | Interest and fees on loans | | $ | 116,664 | | | $ | 89,993 | | | $ | 303,183 | | | $ | 269,266 | | |
Interest on securities | Interest on securities | | | Interest on securities | | |
Taxable | Taxable | | 6,499 | | | 3,844 | | | 11,919 | | | 6,663 | | | Taxable | | 6,843 | | | 3,989 | | | 18,762 | | | 10,652 | | |
Tax-exempt | Tax-exempt | | 1,842 | | | 1,933 | | | 3,708 | | | 3,889 | | | Tax-exempt | | 1,818 | | | 1,883 | | | 5,526 | | | 5,772 | | |
Other | Other | | 2,218 | | | 691 | | | 3,195 | | | 1,289 | | | Other | | 3,158 | | | 800 | | | 6,353 | | | 2,089 | | |
Total interest income | Total interest income | | 110,214 | | | 96,329 | | | 205,341 | | | 191,114 | | | Total interest income | | 128,483 | | | 96,665 | | | 333,824 | | | 287,779 | | |
| Interest expense: | Interest expense: | | | Interest expense: | | |
Deposits | Deposits | | 6,591 | | | 7,919 | | | 12,053 | | | 17,745 | | | Deposits | | 13,133 | | | 6,596 | | | 25,186 | | | 24,341 | | |
Borrowings | Borrowings | | 1,452 | | | 1,847 | | | 2,935 | | | 4,230 | | | Borrowings | | 3,966 | | | 1,593 | | | 6,901 | | | 5,823 | | |
Total interest expense | Total interest expense | | 8,043 | | | 9,766 | | | 14,988 | | | 21,975 | | | Total interest expense | | 17,099 | | | 8,189 | | | 32,087 | | | 30,164 | | |
Net interest income | Net interest income | | 102,171 | | | 86,563 | | | 190,353 | | | 169,139 | | | Net interest income | | 111,384 | | | 88,476 | | | 301,737 | | | 257,615 | | |
Provision for credit losses | Provision for credit losses | | 8,181 | | | (12,885) | | | 2,052 | | | (24,517) | | | Provision for credit losses | | 8,189 | | | (2,832) | | | 10,241 | | | (27,349) | | |
Provision for credit losses on unfunded commitments | Provision for credit losses on unfunded commitments | | 4,137 | | | (954) | | | 6,019 | | | (3,176) | | | Provision for credit losses on unfunded commitments | | 3,178 | | | 301 | | | 9,197 | | | (2,875) | | |
Net interest income after provisions for credit losses | Net interest income after provisions for credit losses | | 89,853 | | | 100,402 | | | 182,282 | | | 196,832 | | | Net interest income after provisions for credit losses | | 100,017 | | | 91,007 | | | 282,299 | | | 287,839 | | |
| Noninterest income: | Noninterest income: | | | Noninterest income: | | |
Mortgage banking income | Mortgage banking income | | 22,559 | | | 35,499 | | | 52,090 | | | 90,831 | | | Mortgage banking income | | 12,384 | | | 45,384 | | | 64,474 | | | 136,215 | | |
Service charges on deposit accounts | Service charges on deposit accounts | | 2,908 | | | 2,266 | | | 5,822 | | | 4,605 | | | Service charges on deposit accounts | | 3,208 | | | 2,612 | | | 9,030 | | | 7,217 | | |
ATM and interchange fees | ATM and interchange fees | | 5,353 | | | 5,381 | | | 10,440 | | | 9,722 | | | ATM and interchange fees | | 2,614 | | | 4,868 | | | 13,054 | | | 14,590 | | |
Investment services and trust income | Investment services and trust income | | 2,275 | | | 2,999 | | | 4,407 | | | 5,007 | | | Investment services and trust income | | 2,227 | | | 2,511 | | | 6,634 | | | 7,518 | | |
(Loss) gain from securities, net | (Loss) gain from securities, net | | (109) | | | 144 | | | (261) | | | 227 | | | (Loss) gain from securities, net | | (140) | | | 51 | | | (401) | | | 278 | | |
(Loss) gain on sales or write-downs of other real estate owned | | (26) | | | (23) | | | (524) | | | 473 | | | |
Gain (loss) from other assets | | 18 | | | (4) | | | 82 | | | (15) | | | |
Gain (loss) on sales or write-downs of other real estate owned | | Gain (loss) on sales or write-downs of other real estate owned | | 435 | | | 2,005 | | | (89) | | | 2,478 | | |
(Loss) gain from other assets | | (Loss) gain from other assets | | (6) | | | 177 | | | 76 | | | 162 | | |
Other income | Other income | | 236 | | | 3,038 | | | 2,550 | | | 5,180 | | | Other income | | 1,870 | | | 1,398 | | | 4,420 | | | 6,578 | | |
Total noninterest income | Total noninterest income | | 33,214 | | | 49,300 | | | 74,606 | | | 116,030 | | | Total noninterest income | | 22,592 | | | 59,006 | | | 97,198 | | | 175,036 | | |
| Noninterest expenses: | Noninterest expenses: | | | Noninterest expenses: | | |
Salaries, commissions and employee benefits | Salaries, commissions and employee benefits | | 55,181 | | | 62,367 | | | 114,624 | | | 126,938 | | | Salaries, commissions and employee benefits | | 51,028 | | | 62,818 | | | 165,652 | | | 189,756 | | |
Occupancy and equipment expense | Occupancy and equipment expense | | 5,853 | | | 5,356 | | | 11,256 | | | 11,205 | | | Occupancy and equipment expense | | 6,011 | | | 5,979 | | | 17,267 | | | 17,184 | | |
Legal and professional fees | Legal and professional fees | | 3,116 | | | 2,090 | | | 5,723 | | | 4,524 | | | Legal and professional fees | | 4,448 | | | 2,177 | | | 10,171 | | | 6,701 | | |
Data processing | Data processing | | 2,404 | | | 2,542 | | | 4,885 | | | 4,861 | | | Data processing | | 2,334 | | | 2,595 | | | 7,219 | | | 7,456 | | |
| Amortization of core deposit and other intangibles | Amortization of core deposit and other intangibles | | 1,194 | | | 1,394 | | | 2,438 | | | 2,834 | | | Amortization of core deposit and other intangibles | | 1,108 | | | 1,344 | | | 3,546 | | | 4,178 | | |
| Advertising | Advertising | | 2,031 | | | 3,559 | | | 6,064 | | | 5,812 | | | Advertising | | 2,050 | | | 4,200 | | | 8,114 | | | 10,012 | | |
Mortgage restructuring expense | Mortgage restructuring expense | | 12,458 | | | — | | | 12,458 | | | — | | | Mortgage restructuring expense | | — | | | — | | | 12,458 | | | — | | |
Other expense | Other expense | | 14,760 | | | 15,652 | | | 28,821 | | | 31,484 | | | Other expense | | 14,868 | | | 15,894 | | | 43,689 | | | 47,378 | | |
Total noninterest expense | Total noninterest expense | | 96,997 | | | 92,960 | | | 186,269 | | | 187,658 | | | Total noninterest expense | | 81,847 | | | 95,007 | | | 268,116 | | | 282,665 | | |
Income before income taxes | Income before income taxes | | 26,070 | | | 56,742 | | | 70,619 | | | 125,204 | | | Income before income taxes | | 40,762 | | | 55,006 | | | 111,381 | | | 180,210 | | |
Income tax expense | Income tax expense | | 6,717 | | | 13,440 | | | 16,030 | | | 29,028 | | | Income tax expense | | 8,931 | | | 9,716 | | | 24,961 | | | 38,744 | | |
Net income applicable to FB Financial Corporation and noncontrolling interest | Net income applicable to FB Financial Corporation and noncontrolling interest | | 19,353 | | | 43,302 | | | 54,589 | | | 96,176 | | | Net income applicable to FB Financial Corporation and noncontrolling interest | | 31,831 | | | 45,290 | | | 86,420 | | | 141,466 | | |
Net income applicable to noncontrolling interest | Net income applicable to noncontrolling interest | | 8 | | | 8 | | | 8 | | | 8 | | | Net income applicable to noncontrolling interest | | — | | | — | | | 8 | | | 8 | | |
Net income applicable to FB Financial Corporation | Net income applicable to FB Financial Corporation | | $ | 19,345 | | | $ | 43,294 | | | $ | 54,581 | | | $ | 96,168 | | | Net income applicable to FB Financial Corporation | | $ | 31,831 | | | $ | 45,290 | | | $ | 86,412 | | | $ | 141,458 | | |
| Earnings per common share | Earnings per common share | | | Earnings per common share | | |
Basic | Basic | | $ | 0.41 | | | $ | 0.91 | | | $ | 1.15 | | | $ | 2.03 | | | Basic | | $ | 0.68 | | | $ | 0.96 | | | $ | 1.83 | | | $ | 2.99 | | |
Diluted | Diluted | | 0.41 | | | 0.90 | | | $ | 1.15 | | | $ | 2.00 | | | Diluted | | 0.68 | | | 0.94 | | | $ | 1.83 | | | $ | 2.95 | | |
See the accompanying notes to the consolidated financial statements.
FB Financial Corporation and subsidiaries
Consolidated statements of comprehensive (loss) income
(Unaudited)
(Amounts are in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 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 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | | 2021 | | | 2022 | | | 2021 | | | |
Net income | | $ | 31,831 | | | $ | 45,290 | | | $ | 86,420 | | | $ | 141,466 | | | |
Other comprehensive loss, net of tax: | | | | | | | | | | |
Net change in unrealized loss in available-for-sale securities, net of tax benefits of $(23,750), $(2,054), $(68,576) and $(4,708) | | (67,353) | | | (5,818) | | | (194,761) | | | (15,380) | | | |
Reclassification adjustment for gain on sale of securities included in net income, net of tax expenses of $0, $19, $1 and $23 | | (1) | | | (56) | | | (3) | | | (67) | | | |
Net change in unrealized gain in hedging activities, net of tax expenses of $145, $38, $517 and $173 | | 409 | | | 106 | | | 1,466 | | | 489 | | | |
| | | | | | | | | | |
Total other comprehensive loss, net of tax | | (66,945) | | | (5,768) | | | (193,298) | | | (14,958) | | | |
Comprehensive (loss) income applicable to FB Financial Corporation and noncontrolling interest | | (35,114) | | | 39,522 | | | (106,878) | | | 126,508 | | | |
Comprehensive income applicable to noncontrolling interest | | — | | | — | | | 8 | | | 8 | | | |
Comprehensive (loss) income applicable to FB Financial Corporation | | $ | (35,114) | | | $ | 39,522 | | | $ | (106,886) | | | $ | 126,500 | | | |
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 interest | | Total shareholders' equity | | Common stock | | Additional paid-in capital | | Retained earnings | | Accumulated other comprehensive 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 | | |
Balance at June 30, 2022 | | Balance at June 30, 2022 | | $ | 46,882 | | | $ | 864,614 | | | $ | 528,851 | | | $ | (120,495) | | | $ | 1,319,852 | | | $ | 93 | | | $ | 1,319,945 | |
| Net income attributable to FB Financial Corporation and noncontrolling interest | Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 19,345 | | | — | | | 19,345 | | | 8 | | | 19,353 | | Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 31,831 | | | — | | | 31,831 | | | — | | | 31,831 | |
Other comprehensive income, net of taxes | Other comprehensive income, net of taxes | | — | | | — | | | — | | | (48,951) | | | (48,951) | | | — | | | (48,951) | | Other comprehensive income, net of taxes | | — | | | — | | | — | | | (66,945) | | | (66,945) | | | — | | | (66,945) | |
| Repurchase of common stock | | (650) | | | (25,890) | | | — | | | — | | | (26,540) | | | — | | | (26,540) | | |
| Stock based compensation expense | Stock based compensation expense | | 1 | | | 3,037 | | | — | | | — | | | 3,038 | | | — | | | 3,038 | | Stock based compensation expense | | 1 | | | 2,532 | | | — | | | — | | | 2,533 | | | — | | | 2,533 | |
Restricted stock units vested and distributed, net of shares withheld | Restricted stock units vested and distributed, net of shares withheld | | 43 | | | (701) | | | — | | | — | | | (658) | | | — | | | (658) | | Restricted stock units vested and distributed, net of shares withheld | | 31 | | | (520) | | | — | | | — | | | (489) | | | — | | | (489) | |
Shares issued under employee stock purchase program | | Shares issued under employee stock purchase program | | 12 | | | 513 | | | — | | | — | | | 525 | | | — | | | 525 | |
Dividends declared ($0.13 per share) | | Dividends declared ($0.13 per share) | | — | | | — | | | (6,146) | | | — | | | (6,146) | | | — | | | (6,146) | |
| 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 September 30, 2022 | | Balance at September 30, 2022 | | $ | 46,926 | | | $ | 867,139 | | | $ | 554,536 | | | $ | (187,440) | | | $ | 1,281,161 | | | $ | 93 | | | $ | 1,281,254 | |
| Balance at December 31, 2021 | Balance at December 31, 2021 | | $ | 47,549 | | | $ | 892,529 | | | $ | 486,666 | | | $ | 5,858 | | | $ | 1,432,602 | | | $ | 93 | | | $ | 1,432,695 | | 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 | Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 54,581 | | | — | | | 54,581 | | | 8 | | | 54,589 | | Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 86,412 | | | — | | | 86,412 | | | 8 | | | 86,420 | |
Other comprehensive income, net of taxes | Other comprehensive income, net of taxes | | — | | | — | | | — | | | (126,353) | | | (126,353) | | | — | | | (126,353) | | Other comprehensive income, net of taxes | | — | | | — | | | — | | | (193,298) | | | (193,298) | | | — | | | (193,298) | |
| Repurchase of common stock | Repurchase of common stock | | (795) | | | (31,948) | | | — | | | — | | | (32,743) | | | — | | | (32,743) | | Repurchase of common stock | | (795) | | | (31,948) | | | — | | | — | | | (32,743) | | | — | | | (32,743) | |
Stock based compensation expense | Stock based compensation expense | | 2 | | | 5,618 | | | — | | | — | | | 5,620 | | | — | | | 5,620 | | Stock based compensation expense | | 3 | | | 8,150 | | | — | | | — | | | 8,153 | | | — | | | 8,153 | |
Restricted stock units vested and distributed, net of shares withheld | Restricted stock units vested and distributed, net of shares withheld | | 111 | | | (2,257) | | | — | | | — | | | (2,146) | | | — | | | (2,146) | | Restricted stock units vested and distributed, net of shares withheld | | 142 | | | (2,777) | | | — | | | — | | | (2,635) | | | — | | | (2,635) | |
Shares issued under employee stock purchase program | Shares issued under employee stock purchase program | | 15 | | | 672 | | | — | | | — | | | 687 | | | — | | | 687 | | Shares issued under employee stock purchase program | | 27 | | | 1,185 | | | — | | | — | | | 1,212 | | | — | | | 1,212 | |
Dividends declared ($0.26 per share) | | — | | | — | | | (12,396) | | | — | | | (12,396) | | | — | | | (12,396) | | |
Dividends declared ($0.39 per share) | | Dividends declared ($0.39 per share) | | — | | | — | | | (18,542) | | | — | | | (18,542) | | | — | | | (18,542) | |
Noncontrolling interest distribution | Noncontrolling interest distribution | | — | | | — | | | — | | | — | | | — | | | (8) | | | (8) | | 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 September 30, 2022 | | Balance at September 30, 2022 | | $ | 46,926 | | | $ | 867,139 | | | $ | 554,536 | | | $ | (187,440) | | | $ | 1,281,161 | | | $ | 93 | | | $ | 1,281,254 | |
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 | | 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 | | |
Balance at June 30, 2021 | | Balance at June 30, 2021 | | $ | 47,361 | | | $ | 902,782 | | | $ | 403,173 | | | $ | 18,405 | | | $ | 1,371,721 | | | $ | 93 | | | $ | 1,371,814 | |
Net income attributable to FB Financial Corporation and noncontrolling interest | Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 43,294 | | | — | | | 43,294 | | | 8 | | | 43,302 | | Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 45,290 | | | — | | | 45,290 | | | — | | | 45,290 | |
Other comprehensive loss, net of taxes | Other comprehensive loss, net of taxes | | — | | | — | | | — | | | 2,347 | | | 2,347 | | | — | | | 2,347 | | Other comprehensive loss, net of taxes | | — | | | — | | | — | | | (5,768) | | | (5,768) | | | — | | | (5,768) | |
| Repurchase of common stock | | Repurchase of common stock | | (11) | | | (425) | | | — | | | — | | | (436) | | | — | | | (436) | |
Stock based compensation expense | Stock based compensation expense | | 2 | | | 2,513 | | | — | | | — | | | 2,515 | | | — | | | 2,515 | | Stock based compensation expense | | 1 | | | 2,883 | | | — | | | — | | | 2,884 | | | — | | | 2,884 | |
Restricted stock units vested and distributed net of shares withheld | Restricted stock units vested and distributed net of shares withheld | | 27 | | | (252) | | | — | | | — | | | (225) | | | — | | | (225) | | Restricted stock units vested and distributed net of shares withheld | | 342 | | | (8,444) | | | — | | | — | | | (8,102) | | | — | | | (8,102) | |
Shares issued under employee stock purchase program | | Shares issued under employee stock purchase program | | 15 | | | 632 | | | — | | | — | | | 647 | | | — | | | 647 | |
Dividends declared ($0.11 per share) | | Dividends declared ($0.11 per share) | | — | | | — | | | (5,323) | | | — | | | (5,323) | | | — | | | (5,323) | |
| 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 September 30, 2021 | | Balance at September 30, 2021 | | $ | 47,708 | | | $ | 897,428 | | | $ | 443,140 | | | $ | 12,637 | | | $ | 1,400,913 | | | $ | 93 | | | $ | 1,401,006 | |
| Balance at December 31, 2020 | Balance at December 31, 2020 | | $ | 47,222 | | | $ | 898,847 | | | $ | 317,625 | | | $ | 27,595 | | | $ | 1,291,289 | | | $ | 93 | | | $ | 1,291,382 | | 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 | Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 96,168 | | | — | | | 96,168 | | | 8 | | | 96,176 | | Net income attributable to FB Financial Corporation and noncontrolling interest | | — | | | — | | | 141,458 | | | — | | | 141,458 | | | 8 | | | 141,466 | |
Other comprehensive loss, net of taxes | Other comprehensive loss, net of taxes | | — | | | — | | | — | | | (9,190) | | | (9,190) | | | — | | | (9,190) | | Other comprehensive loss, net of taxes | | — | | | — | | | — | | | (14,958) | | | (14,958) | | | — | | | (14,958) | |
| Repurchase of common stock | | Repurchase of common stock | | (11) | | | (425) | | | — | | | — | | | (436) | | | — | | | (436) | |
Stock based compensation expense | Stock based compensation expense | | 5 | | | 5,176 | | | — | | | — | | | 5,181 | | | — | | | 5,181 | | Stock based compensation expense | | 6 | | | 8,059 | | | — | | | — | | | 8,065 | | | — | | | 8,065 | |
Restricted stock units vested and distributed net of shares withheld | Restricted stock units vested and distributed net of shares withheld | | 112 | | | (2,052) | | | — | | | — | | | (1,940) | | | — | | | (1,940) | | Restricted stock units vested and distributed net of shares withheld | | 454 | | | (10,496) | | | — | | | — | | | (10,042) | | | — | | | (10,042) | |
Shares issued under employee stock purchase program | Shares issued under employee stock purchase program | | 22 | | | 811 | | | — | | | — | | | 833 | | | — | | | 833 | | Shares issued under employee stock purchase program | | 37 | | | 1,443 | | | — | | | — | | | 1,480 | | | — | | | 1,480 | |
Dividends declared ($0.22 per share) | | — | | | — | | | (10,620) | | | — | | | (10,620) | | | — | | | (10,620) | | |
Dividends declared ($0.33 per share) | | Dividends declared ($0.33 per share) | | — | | | — | | | (15,943) | | | — | | | (15,943) | | | — | | | (15,943) | |
Noncontrolling interest distribution | Noncontrolling interest distribution | | — | | | — | | | — | | | — | | | — | | | (8) | | | (8) | | 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 September 30, 2021 | | Balance at September 30, 2021 | | $ | 47,708 | | | $ | 897,428 | | | $ | 443,140 | | | $ | 12,637 | | | $ | 1,400,913 | | | $ | 93 | | | $ | 1,401,006 | |
FB Financial Corporation and subsidiaries
Consolidated statements of cash flows
(Unaudited)
(Amounts are in thousands)
| | | Six Months Ended June 30, | | Nine Months Ended September 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 | | $ | 54,589 | | | $ | 96,176 | | | Net income applicable to FB Financial Corporation and noncontrolling interest | | $ | 86,420 | | | $ | 141,466 | | |
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 | | 4,048 | | | 4,148 | | | Depreciation and amortization of fixed assets and software | | 6,105 | | | 6,288 | | |
Amortization of core deposit and other intangibles | Amortization of core deposit and other intangibles | | 2,438 | | | 2,834 | | | Amortization of core deposit and other intangibles | | 3,546 | | | 4,178 | | |
Capitalization of mortgage servicing rights | Capitalization of mortgage servicing rights | | (15,070) | | | (22,167) | | | Capitalization of mortgage servicing rights | | (19,523) | | | (31,382) | | |
Net change in fair value of mortgage servicing rights | Net change in fair value of mortgage servicing rights | | (28,096) | | | 549 | | | Net change in fair value of mortgage servicing rights | | (36,392) | | | 788 | | |
Stock-based compensation expense | Stock-based compensation expense | | 5,620 | | | 5,181 | | | Stock-based compensation expense | | 8,153 | | | 8,065 | | |
Provision for credit losses | Provision for credit losses | | 2,052 | | | (24,517) | | | Provision for credit losses | | 10,241 | | | (27,349) | | |
Provision for credit losses on unfunded commitments | Provision for credit losses on unfunded commitments | | 6,019 | | | (3,176) | | | Provision for credit losses on unfunded commitments | | 9,197 | | | (2,875) | | |
Provision for mortgage loan repurchases | Provision for mortgage loan repurchases | | (1,189) | | | (266) | | | Provision for mortgage loan repurchases | | (1,989) | | | (266) | | |
Amortization of premiums and accretion of discounts on acquired loans, net | Amortization of premiums and accretion of discounts on acquired loans, net | | 2,288 | | | 284 | | | Amortization of premiums and accretion of discounts on acquired loans, net | | 1,339 | | | 127 | | |
Amortization of premiums and accretion of discounts on securities, net | Amortization of premiums and accretion of discounts on securities, net | | 3,692 | | | 4,390 | | | Amortization of premiums and accretion of discounts on securities, net | | 5,178 | | | 6,521 | | |
Loss (gain) from securities, net | Loss (gain) from securities, net | | 261 | | | (227) | | | Loss (gain) from securities, net | | 401 | | | (278) | | |
Originations of loans held for sale | Originations of loans held for sale | | (1,719,488) | | | (3,308,882) | | | Originations of loans held for sale | | (2,129,129) | | | (4,926,390) | | |
| Repurchases of loans held for sale | | Repurchases of loans held for sale | | (194) | | | (384) | | |
Proceeds from sale of loans held for sale | Proceeds from sale of loans held for sale | | 2,213,443 | | | 3,355,152 | | | Proceeds from sale of loans held for sale | | 2,796,313 | | | 4,939,323 | | |
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 | | (35,410) | | | (86,031) | | | Gain on sale and change in fair value of loans held for sale | | (43,648) | | | (126,983) | | |
| Net loss (gain) or write-downs of other real estate owned | Net loss (gain) or write-downs of other real estate owned | | 524 | | | (473) | | | Net loss (gain) or write-downs of other real estate owned | | 89 | | | (2,478) | | |
(Gain) loss on other assets | | (82) | | | 15 | | | |
Gain on other assets | | Gain on other assets | | (76) | | | (162) | | |
| Provision for deferred income taxes | Provision for deferred income taxes | | 12,461 | | | 13,538 | | | Provision for deferred income taxes | | 15,879 | | | 20,904 | | |
Earnings on bank-owned life insurance | Earnings on bank-owned life insurance | | (728) | | | (792) | | | Earnings on bank-owned life insurance | | (1,099) | | | (1,156) | | |
Changes in: | Changes in: | | | Changes in: | | |
Operating leases | Operating leases | | 166 | | | (677) | | | Operating leases | | 4,485 | | | (781) | | |
Other assets and interest receivable | Other assets and interest receivable | | 13,566 | | | (17,810) | | | Other assets and interest receivable | | (23,220) | | | (1,352) | | |
Accrued expenses and other liabilities | Accrued expenses and other liabilities | | 7,279 | | | (92,355) | | | Accrued expenses and other liabilities | | 51,583 | | | (46,867) | | |
Net cash provided by (used in) operating activities | Net cash provided by (used in) operating activities | | 528,383 | | | (75,106) | | | Net cash provided by (used in) operating activities | | 743,659 | | | (41,043) | | |
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 | | | — | | | Sales | | 1,218 | | | 8,855 | | |
Maturities, prepayments and calls | Maturities, prepayments and calls | | 126,349 | | | 147,906 | | | Maturities, prepayments and calls | | 170,701 | | | 216,032 | | |
Purchases | Purchases | | (243,209) | | | (354,762) | | | Purchases | | (242,639) | | | (645,658) | | |
Net change in loans | Net change in loans | | (1,029,702) | | | (95,938) | | | Net change in loans | | (1,523,815) | | | (177,953) | | |
Net change in commercial loans held for sale | Net change in commercial loans held for sale | | 39,300 | | | 91,792 | | | Net change in commercial loans held for sale | | 43,006 | | | 116,158 | | |
Sales of FHLB stock | Sales of FHLB stock | | — | | | 2,346 | | | Sales of FHLB stock | | — | | | 4,294 | | |
Purchases of FHLB stock | Purchases of FHLB stock | | (2,364) | | | (525) | | | Purchases of FHLB stock | | (26,370) | | | (663) | | |
| Purchases of premises and equipment | Purchases of premises and equipment | | (3,224) | | | (1,168) | | | Purchases of premises and equipment | | (6,060) | | | (5,193) | | |
Proceeds from the sale of premises and equipment | Proceeds from the sale of premises and equipment | | 875 | | | — | | | 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 | | 418 | | | 4,661 | | | Proceeds from the sale of other real estate owned | | 4,753 | | | 8,834 | | |
| Proceeds from the sale of other assets | | Proceeds from the sale of other assets | | 4 | | | — | | |
| Net cash used in investing activities | Net cash used in investing activities | | (1,110,339) | | | (205,688) | | | Net cash used in investing activities | | (1,578,327) | | | (475,294) | | |
Cash flows from financing activities: | Cash flows from financing activities: | | | | Cash flows from financing activities: | | | |
Net (decrease) increase in demand deposits | Net (decrease) increase in demand deposits | | (334,155) | | | 900,733 | | | Net (decrease) increase in demand deposits | | (852,629) | | | 863,646 | | |
Net increase (decrease) in time deposits | Net increase (decrease) in time deposits | | 46,677 | | | (154,814) | | | Net increase (decrease) in time deposits | | 31,989 | | | (249,765) | | |
Net (decrease) increase in securities sold under agreements to repurchase | Net (decrease) increase in securities sold under agreements to repurchase | | (9,010) | | | 857 | | | Net (decrease) increase in securities sold under agreements to repurchase | | (11,708) | | | 9,531 | | |
| Net increase in short-term FHLB advances | | Net increase in short-term FHLB advances | | 540,000 | | | — | | |
| Payments on subordinated debt | Payments on subordinated debt | | — | | | (40,000) | | | Payments on subordinated debt | | — | | | (60,000) | | |
| 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) | | | Amortization of issuance costs and (accretion) of subordinated debt fair value premium, net | | 291 | | | (79) | | |
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 | | (2,146) | | | (1,940) | | | Share based compensation withholding payments | | (2,635) | | | (10,042) | | |
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 | | 1,212 | | | 1,480 | | |
Repurchase of common stock | Repurchase of common stock | | (32,743) | | | — | | | Repurchase of common stock | | (32,743) | | | (436) | | |
Dividends paid | | (12,418) | | | (10,492) | | | |
Dividends paid on common stock | | Dividends paid on common stock | | (18,401) | | | (15,617) | | |
Dividend equivalent payments made upon vesting of equity compensation | | Dividend equivalent payments made upon vesting of equity compensation | | (150) | | | (707) | | |
Noncontrolling interest distribution | Noncontrolling interest distribution | | (8) | | | (8) | | | 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 cash (used in) provided by financing activities | | (344,782) | | | 523,003 | | |
Net change in cash and cash equivalents | Net change in cash and cash equivalents | | (924,879) | | | 399,199 | | | Net change in cash and cash equivalents | | (1,179,450) | | | 6,666 | | |
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 | | $ | 872,861 | | | $ | 1,717,097 | | | Cash and cash equivalents at end of the period | | $ | 618,290 | | | $ | 1,324,564 | | |
Supplemental cash flow information: | Supplemental cash flow information: | | | | Supplemental cash flow information: | | | |
Interest paid | Interest paid | | $ | 15,638 | | | $ | 24,611 | | | Interest paid | | $ | 31,322 | | | $ | 34,542 | | |
Taxes paid | Taxes paid | | 726 | | | 45,335 | | | Taxes paid | | 808 | | | 55,609 | | |
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 | | | $ | 4,596 | | | Transfers from loans to other real estate owned | | $ | 984 | | | $ | 4,945 | | |
| Loans provided for sales of other real estate owned | Loans provided for sales of other real estate owned | | — | | | 533 | | | Loans provided for sales of other real estate owned | | — | | | 685 | | |
Transfers from loans to loans held for sale | Transfers from loans to loans held for sale | | 20,016 | | | 3,709 | | | Transfers from loans to loans held for sale | | 42,997 | | | 10,408 | | |
Transfers from loans held for sale to loans | Transfers from loans held for sale to loans | | 14,179 | | | 29,322 | | | Transfers from loans held for sale to loans | | 23,183 | | | 52,151 | | |
Rebooked GNMA loans under optional repurchase program | | Rebooked GNMA loans under optional repurchase program | | 26,485 | | | — | | |
| Trade date payable - securities | Trade date payable - securities | | — | | | 41,722 | | | Trade date payable - securities | | — | | | 5,996 | | |
| Dividends declared not paid on restricted stock units | Dividends declared not paid on restricted stock units | | 118 | | | 128 | | | Dividends declared not paid on restricted stock units | | 173 | | | 340 | | |
| Right-of-use assets obtained in exchange for operating lease liabilities | Right-of-use assets obtained in exchange for operating lease liabilities | | 2,317 | | | 670 | | | Right-of-use assets obtained in exchange for operating lease liabilities | | 24,605 | | | 839 | | |
|
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 JuneSeptember 30, 2022, the Bank had 8182 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 financial statements and the reported results of operations for the reporting periods 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.
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.
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 June 30, | | Six Months Ended June 30, | | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | | | 2022 | | 2021 | | 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 | | | $ | 19,345 | | | $ | 43,294 | | | $ | 54,581 | | | $ | 96,168 | | | Net income applicable to FB Financial Corporation | | | $ | 31,831 | | | $ | 45,290 | | | $ | 86,412 | | | $ | 141,458 | | |
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 | | | $ | 19,345 | | | $ | 43,294 | | | $ | 54,581 | | | $ | 96,168 | | | Earnings available to common shareholders | | | $ | 31,831 | | | $ | 45,290 | | | $ | 86,412 | | | $ | 141,458 | | |
Weighted average basic shares outstanding | Weighted average basic shares outstanding | | | 47,111,055 | | | 47,351,969 | | | 47,320,784 | | | 47,312,312 | | | Weighted average basic shares outstanding | | | 46,908,520 | | | 47,412,214 | | | 47,181,853 | | | 47,345,984 | | |
Basic earnings per common share | Basic earnings per common share | | | $ | 0.41 | | | $ | 0.91 | | | $ | 1.15 | | | $ | 2.03 | | | Basic earnings per common share | | | $ | 0.68 | | | $ | 0.96 | | | $ | 1.83 | | | $ | 2.99 | | |
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 | | | $ | 19,345 | | | $ | 43,294 | | | $ | 54,581 | | | $ | 96,168 | | | Earnings available to common shareholders | | | $ | 31,831 | | | $ | 45,290 | | | $ | 86,412 | | | $ | 141,458 | | |
Weighted average basic shares outstanding | Weighted average basic shares outstanding | | | 47,111,055 | | | 47,351,969 | | | 47,320,784 | | | 47,312,312 | | | Weighted average basic shares outstanding | | | 46,908,520 | | | 47,412,214 | | | 47,181,853 | | | 47,345,984 | | |
Weighted average diluted shares contingently issuable(1) | Weighted average diluted shares contingently issuable(1) | | | 100,595 | | | 641,804 | | | 145,507 | | | 664,221 | | | Weighted average diluted shares contingently issuable(1) | | | 116,091 | | | 594,933 | | | 133,247 | | | 637,510 | | |
Weighted average diluted shares outstanding | Weighted average diluted shares outstanding | | | 47,211,650 | | | 47,993,773 | | | 47,466,291 | | | 47,976,533 | | | Weighted average diluted shares outstanding | | | 47,024,611 | | | 48,007,147 | | | 47,315,100 | | | 47,983,494 | | |
Diluted earnings per common share | Diluted earnings per common share | | | $ | 0.41 | | | $ | 0.90 | | | $ | 1.15 | | | $ | 2.00 | | | Diluted earnings per common share | | | $ | 0.68 | | | $ | 0.94 | | | $ | 1.83 | | | $ | 2.95 | | |
|
(1)Excludes 202,66115,408 and 10,67811,888 restricted stock units outstanding considered to be antidilutive for the three and sixnine months ended JuneSeptember 30, 2022 and 164,47215,974 and 250,77620,448 restricted stock units outstanding considered to be antidilutive for three and sixnine months ended JuneSeptember 30, 2021.
Recently adoptedmodified accounting policies:
The Company did not modify or adopt any new accounting policies during the three and sixnine months ended JuneSeptember 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.
As previously disclosed, duringDuring the three months ended March 31, 2022, the Company addedappended the following language to the below referenced existing accounting policy related to derivative financial instruments and hedging activities 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.
(A) Derivative financial instruments and hedging activities:
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.
During the three months ended September 30, 2022, the Company modified the below referenced existing accounting policy.
(B) Loans held for sale:
Mortgage loans held for sale
Mortgage loans originated and intended for sale in the secondary market are carried at fair value as permitted under the guidance in ASC 825, “Financial Instruments” (“ASC 825”). The change in fair value of both mortgage loans held for sale and the related derivative instruments used to hedge exposure to market related risks are recorded in “Mortgage banking income” in the Consolidated Statements of Income. Gains and losses on sale are recognized at the time the loan is closed. Pass through origination costs and related loan fees are also included in “Mortgage banking income”.
Periodically, the Company transfers mortgage loans originated for sale in the secondary markets into the loan HFI portfolio based on current market conditions, overall secondary marketability and status of the loan. The loans are transferred into the portfolio at fair value at the date of transfer. Additionally, occasionally the Company will transfer loans from the held for investment portfolio into loans held for sale. At the time of the transfer, loans are marked to fair value through the allowance for credit losses and reclassified to loans held for sale.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The Company sells mortgage loans originated for sale on the secondary market to GNMA and retains servicing rights after sale. Under the GNMA optional repurchase program, financial institutions are permitted to buy back individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution provides servicing. 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 recorded on the balance sheet, regardless of whether the Company intends to exercise the buy-back option if the buyback options provides the transferor a more-than-trivial benefit. Prior to September 30, 2022, the Company deemed there was not a more than trivial benefit associated with repurchasing these loans based on quarterly analyses and as such, these were not rebooked to the balance sheet. During the quarter ended September 30, 2022, the Company revised its accounting estimate by applying the removal of accounts provision regardless of whether the transferor is provided a more-than-trivial benefit to align with developing industry best practice and regulatory expectations. Upon application of the change, as of September 30, 2022 the Company recorded $26,485 of optional rights to repurchase delinquent GNMA loans. The fair value option election does not apply to the GNMA optional repurchase loans which do not meet the requirements under FASB ASC Topic 825. These loans are reported at current unpaid principal balance in LHFS on the consolidated balance sheets with the offsetting liability being reported in borrowings. These are considered nonperforming assets as the Company does not earn any interest on the unexercised option to repurchase these loans. This change in accounting estimate was applied prospectively without modification to prior periods.
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 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.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
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"(the "Consortium"), which plans to utilize blockchain and bank-issued digital dollars technology to streamline peer-to-peer financial transactions. The USDF Consortium is a membership-based association of insured depository institutions with a mission to build a network of banks to further the adoption and interoperability of a bank-minted tokenized deposit. 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 JuneSeptember 30, 2022, but prior to the issuance of these financial statements that would have a material impact on the Company’s 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 (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 JuneSeptember 30, 2022 and December 31, 2021:
| | | June 30, 2022 | | September 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 | | $ | 45,154 | | | $ | 4 | | | $ | (3,099) | | | $ | — | | | $ | 42,059 | | U.S. government agency securities | | $ | 45,161 | | | $ | — | | | $ | (5,330) | | | $ | — | | | $ | 39,831 | |
Mortgage-backed securities - residential | Mortgage-backed securities - residential | | 1,297,033 | | | 325 | | | (132,426) | | | — | | | 1,164,932 | | Mortgage-backed securities - residential | | 1,257,521 | | | — | | | (199,758) | | | — | | | 1,057,763 | |
Mortgage-backed securities - commercial | Mortgage-backed securities - commercial | | 21,539 | | | — | | | (871) | | | — | | | 20,668 | | Mortgage-backed securities - commercial | | 19,453 | | | — | | | (1,606) | | | — | | | 17,847 | |
Municipal securities | Municipal securities | | 301,175 | | | 810 | | | (28,821) | | | — | | | 273,164 | | Municipal securities | | 297,451 | | | 100 | | | (45,408) | | | — | | | 252,143 | |
U.S. Treasury securities | U.S. Treasury securities | | 112,844 | | | — | | | (3,051) | | | — | | | 109,793 | | U.S. Treasury securities | | 113,198 | | | — | | | (5,901) | | | — | | | 107,297 | |
Corporate securities | Corporate securities | | 8,006 | | | — | | | (381) | | | — | | | 7,625 | | Corporate securities | | 8,001 | | | — | | | (711) | | | — | | | 7,290 | |
Total | Total | | $ | 1,785,751 | | | $ | 1,139 | | | $ | (168,649) | | | $ | — | | | $ | 1,618,241 | | Total | | $ | 1,740,785 | | | $ | 100 | | | $ | (258,714) | | | $ | — | | | $ | 1,482,171 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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 JuneSeptember 30, 2022 and December 31, 2021, total accrued interest receivable on debt securities was $5,662$5,535 and $5,051, respectively.
As of JuneSeptember 30, 2022 and December 31, 2021, the Company had $3,103$2,962 and $3,367, in marketable equity securities recorded at fair value, respectively.
Securities pledged at JuneSeptember 30, 2022 and December 31, 2021 had carrying amounts of $1,312,460$1,213,747 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 JuneSeptember 30, 2022 and December 31, 2021, there were no trade date receivables ornor payables that related to sales or purchases settled after period end.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The amortized cost and fair value of debt securities by contractual maturity at JuneSeptember 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.
| | | June 30, | | December 31, | | September 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 | | $ | 3,078 | | | $ | 3,077 | | | $ | 21,851 | | | $ | 21,884 | | Due in one year or less | | $ | 4,011 | | | $ | 3,962 | | | $ | 21,851 | | | $ | 21,884 | |
Due in one to five years | Due in one to five years | | 157,083 | | | 152,339 | | | 54,847 | | | 55,307 | | Due in one to five years | | 155,637 | | | 146,428 | | | 54,847 | | | 55,307 | |
Due in five to ten years | Due in five to ten years | | 58,406 | | | 55,967 | | | 45,714 | | | 46,975 | | Due in five to ten years | | 62,157 | | | 56,759 | | | 45,714 | | | 46,975 | |
Due in over ten years | Due in over ten years | | 248,612 | | | 221,258 | | | 255,077 | | | 269,737 | | Due in over ten years | | 242,006 | | | 199,412 | | | 255,077 | | | 269,737 | |
| | 467,179 | | | 432,641 | | | 377,489 | | | 393,903 | | | 463,811 | | | 406,561 | | | 377,489 | | | 393,903 | |
Mortgage-backed securities - residential | Mortgage-backed securities - residential | | 1,297,033 | | | 1,164,932 | | | 1,281,285 | | | 1,269,372 | | Mortgage-backed securities - residential | | 1,257,521 | | | 1,057,763 | | | 1,281,285 | | | 1,269,372 | |
Mortgage-backed securities - commercial | Mortgage-backed securities - commercial | | 21,539 | | | 20,668 | | | 15,024 | | | 15,250 | | Mortgage-backed securities - commercial | | 19,453 | | | 17,847 | | | 15,024 | | | 15,250 | |
Total debt securities | Total debt securities | | $ | 1,785,751 | | | $ | 1,618,241 | | | $ | 1,673,798 | | | $ | 1,678,525 | | Total debt securities | | $ | 1,740,785 | | | $ | 1,482,171 | | | $ | 1,673,798 | | | $ | 1,678,525 | |
Sales and other dispositions of available-for-sale securities were as follows:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | | 2021 | | | 2022 | | | 2021 | | | | 2022 | | | 2021 | | | 2022 | | | 2021 | | |
Proceeds from sales | Proceeds from sales | $ | 1,218 | | | $ | — | | | $ | 1,218 | | | $ | — | | | Proceeds from sales | $ | — | | | $ | 8,855 | | | $ | 1,218 | | | $ | 8,855 | | |
Proceeds from maturities, prepayments and calls | Proceeds from maturities, prepayments and calls | 126,349 | | | 86,866 | | | 126,349 | | | 147,906 | | | Proceeds from maturities, prepayments and calls | 44,352 | | | 68,126 | | | 170,701 | | | 216,032 | | |
Gross realized gains | Gross realized gains | 1 | | | 8 | | | 3 | | | 15 | | | Gross realized gains | 1 | | | 76 | | | 4 | | | 91 | | |
Gross realized losses | Gross realized losses | — | | | — | | | — | | | — | | | Gross realized losses | — | | | 1 | | | — | | | 1 | | |
|
Additionally, the changechanges in the fair value and the sale of equity securities and sale of equity securitieswith readily determinable fair values resulted in a net loss of $110$141 and a net gain of $136$24 for the three months ended JuneSeptember 30, 2022 and 2021, respectively, and in a net loss of $264$405 and a net gain of $212$188 for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively.
The following tables show gross unrealized losses for which an allowance for credit losses has not been recorded at JuneSeptember 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 | | September 30, 2022 |
| | | Less than 12 months | | 12 months or more | | Total | | | Less than 12 months | | 12 months or more | | Total |
| | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
U.S. government agency securities | U.S. government agency securities | | $ | 41,061 | | | $ | (3,099) | | | $ | — | | | $ | — | | | $ | 41,061 | | | $ | (3,099) | | U.S. government agency securities | | $ | 33,269 | | | $ | (4,207) | | | $ | 6,562 | | | $ | (1,123) | | | $ | 39,831 | | | $ | (5,330) | |
Mortgage-backed securities - residential | Mortgage-backed securities - residential | | 928,511 | | | (101,181) | | | 191,387 | | | (31,245) | | | 1,119,898 | | | (132,426) | | Mortgage-backed securities - residential | | 570,554 | | | (84,615) | | | 487,209 | | | (115,143) | | | 1,057,763 | | | (199,758) | |
Mortgage-backed securities - commercial | Mortgage-backed securities - commercial | | 20,668 | | | (871) | | | — | | | — | | | 20,668 | | | (871) | | Mortgage-backed securities - commercial | | 16,709 | | | (1,354) | | | 1,138 | | | (252) | | | 17,847 | | | (1,606) | |
Municipal securities | Municipal securities | | 216,587 | | | (28,536) | | | 939 | | | (285) | | | 217,526 | | | (28,821) | | Municipal securities | | 238,067 | | | (42,452) | | | 8,533 | | | (2,956) | | | 246,600 | | | (45,408) | |
U.S. Treasury securities | U.S. Treasury securities | | 108,125 | | | (3,051) | | | — | | | — | | | 108,125 | | | (3,051) | | U.S. Treasury securities | | 107,297 | | | (5,901) | | | — | | | — | | | 107,297 | | | (5,901) | |
Corporate securities | Corporate securities | | 7,743 | | | (381) | | | — | | | — | | | 7,743 | | | (381) | | Corporate securities | | 7,290 | | | (711) | | | — | | | — | | | 7,290 | | | (711) | |
Total | Total | | $ | 1,322,695 | | | $ | (137,119) | | | $ | 192,326 | | | $ | (31,530) | | | $ | 1,515,021 | | | $ | (168,649) | | Total | | $ | 973,186 | | | $ | (139,240) | | | $ | 503,442 | | | $ | (119,474) | | | $ | 1,476,628 | | | $ | (258,714) | |
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 |
| | 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 JuneSeptember 30, 2022 and December 31, 2021, the Company’s securities portfolio consisted of 509504 and 511 securities, 416487 and 80 of which were in an unrealized loss position, respectively.
During the three months ended JuneSeptember 30, 2022, the Company's available-for-sale debt securities portfolio unrealized value declined $66,577$91,104 to an unrealized loss position of $258,614 as of September 30, 2022 from an unrealized loss position of $167,510 as of June 30, 2022 from an unrealized loss position of $100,933 as of March 31, 2022. During the sixnine months ended JuneSeptember 30, 2022, the Company's available-for-sale debt securities portfolio unrealized value declined $172,237$263,341 from an unrealized gain position of $4,727 as of December 31, 2021.
During the three months ended JuneSeptember 30, 2021, the Company's available-for-sale debt securities portfolio unrealized value increased $3,076decreased $7,947 to an unrealized gain position of $14,374 as of September 30, 2021 from an unrealized gain position of $22,321 as of June 30, 2021 from an unrealized gain position of $19,245 as of March 31, 2021. During the sixnine months ended JuneSeptember 30, 2021, the Company's available-for-sale debt securities portfolio unrealized value declined $12,231$20,178 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 JuneSeptember 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 sixnine months ended JuneSeptember 30, 2022 or 2021.
Note (3)—Loans and allowance for credit losses:
Loans outstanding as of JuneSeptember 30, 2022 and December 31, 2021, by class of financing receivable are as follows:
| | | | June 30, | | December 31, | | | September 30, | | December 31, |
| | | 2022 | | | 2021 | | | | 2022 | | | 2021 | |
Commercial and industrial (1) | Commercial and industrial (1) | | $ | 1,479,424 | | | $ | 1,290,565 | | Commercial and industrial (1) | | $ | 1,534,159 | | | $ | 1,290,565 | |
Construction | Construction | | 1,575,331 | | | 1,327,659 | | Construction | | 1,679,497 | | | 1,327,659 | |
Residential real estate: | Residential real estate: | | Residential real estate: | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 1,457,452 | | | 1,270,467 | | 1-to-4 family mortgage | | 1,545,252 | | | 1,270,467 | |
Residential line of credit | Residential line of credit | | 425,485 | | | 383,039 | | Residential line of credit | | 460,774 | | | 383,039 | |
Multi-family mortgage | Multi-family mortgage | | 391,970 | | | 326,551 | | Multi-family mortgage | | 394,366 | | | 326,551 | |
Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
Owner occupied | | 1,053,872 | | | 951,582 | | |
Owner-occupied | | Owner-occupied | | 1,158,343 | | | 951,582 | |
Non-owner occupied | Non-owner occupied | | 1,885,122 | | | 1,730,165 | | Non-owner occupied | | 1,954,219 | | | 1,730,165 | |
Consumer and other | Consumer and other | | 355,681 | | | 324,634 | | Consumer and other | | 378,406 | | | 324,634 | |
Gross loans | Gross loans | | 8,624,337 | | | 7,604,662 | | Gross loans | | 9,105,016 | | | 7,604,662 | |
Less: Allowance for credit losses | Less: Allowance for credit losses | | (126,272) | | | (125,559) | | Less: Allowance for credit losses | | (134,476) | | | (125,559) | |
Net loans | Net loans | | $ | 8,498,065 | | | $ | 7,479,103 | | Net loans | | $ | 8,970,540 | | | $ | 7,479,103 | |
(1)Includes $1,289$851 and $3,990 of loans originated as part of the Paycheck Protection Program as of JuneSeptember 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 JuneSeptember 30, 2022 and December 31, 2021, $980,762$865,616 and $1,136,294, respectively, of qualifying residential mortgage loans (including loans held for sale) and $1,570,759$1,665,345 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 JuneSeptember 30, 2022 and December 31, 2021, qualifying loans of $2,892,283$3,012,814 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 JuneSeptember 30, 2022 and December 31, 2021, accrued interest receivable on loans held for investment was $33,209$32,247 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.
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, weightingassessing the impact of the current economic outlook (including uncertainty due to inflation, negative economic forecasts, predicted Federal Reserve rate increases)increases, status of federal government stimulus programs, and other considerations.considerations). The increase in estimated required reserve during the three and sixnine months ended JuneSeptember 30, 2022 was a result of 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.forecasts. Qualitative adjustments included projected slower GDP growth overincreased the next tworeserve on loans with commercial exposure to three fiscal years, expectedaddress elevated unemployment levels, and expected interest rate increasesrisk in these assets not covered by the model. Loss rates on residential backed loans were qualitatively adjusted downwards, addressing the relative strength of asset values in the short-term from Federal Reserve. The qualitative evaluations above includeCompany's predominant markets. Qualitative factors also included 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 sixnine months ended JuneSeptember 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 | |
Beginning balance - March 31, 2022 | | $ | 12,699 | | | $ | 31,782 | | | $ | 21,024 | | | $ | 6,545 | | | $ | 6,398 | | | $ | 8,416 | | | $ | 21,290 | | | $ | 11,895 | | | $ | 120,049 | | |
Three months ended September 30, 2022 | | Three months ended September 30, 2022 |
Beginning balance - June 30, 2022 | | Beginning balance - June 30, 2022 | | $ | 10,191 | | | $ | 38,383 | | | $ | 21,398 | | | $ | 6,875 | | | $ | 6,503 | | | $ | 7,329 | | | $ | 22,536 | | | $ | 13,057 | | | $ | 126,272 | |
Provision for credit losses | Provision for credit losses | | (783) | | | 6,590 | | | 383 | | | 314 | | | 105 | | | (1,102) | | | 1,246 | | | 1,428 | | | 8,181 | | Provision for credit losses | | 5 | | | 3,044 | | | 3,975 | | | 77 | | | (629) | | | 688 | | | 247 | | | 782 | | | 8,189 | |
Recoveries of loans previously charged-off | Recoveries of loans previously charged-off | | 26 | | | 11 | | | 14 | | | 16 | | | — | | | 15 | | | — | | | 348 | | | 430 | | Recoveries of loans previously charged-off | | 342 | | | — | | | 13 | | | — | | | — | | | 51 | | | — | | | 70 | | | 476 | |
Loans charged off | Loans charged off | | (1,751) | | | — | | | (23) | | | — | | | — | | | — | | | — | | | (614) | | | (2,388) | | Loans charged off | | — | | | — | | | (20) | | | — | | | — | | | — | | | — | | | (441) | | | (461) | |
| 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 | |
Ending balance - September 30, 2022 | | Ending balance - September 30, 2022 | | $ | 10,538 | | | $ | 41,427 | | | $ | 25,366 | | | $ | 6,952 | | | $ | 5,874 | | | $ | 8,068 | | | $ | 22,783 | | | $ | 13,468 | | | $ | 134,476 | |
Nine Months Ended September 30, 2022 | | Nine Months Ended September 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 | | (4,789) | | | 9,796 | | | 2,291 | | | 955 | | | (473) | | | (5,289) | | | (3,232) | | | 2,793 | | | 2,052 | | Provision for credit losses | | (4,784) | | | 12,840 | | | 6,266 | | | 1,032 | | | (1,102) | | | (4,601) | | | (2,985) | | | 3,575 | | | 10,241 | |
Recoveries of loans previously charged-off | Recoveries of loans previously charged-off | | 984 | | | 11 | | | 26 | | | 17 | | | — | | | 25 | | | — | | | 565 | | | 1,628 | | Recoveries of loans previously charged-off | | 1,326 | | | 11 | | | 39 | | | 17 | | | — | | | 76 | | | — | | | 635 | | | 2,104 | |
Loans charged off | Loans charged off | | (1,755) | | | — | | | (23) | | | — | | | — | | | — | | | — | | | (1,189) | | | (2,967) | | Loans charged off | | (1,755) | | | — | | | (43) | | | — | | | — | | | — | | | — | | | (1,630) | | | (3,428) | |
| Ending balance - June 30, 2022 | | $ | 10,191 | | | $ | 38,383 | | | $ | 21,398 | | | $ | 6,875 | | | $ | 6,503 | | | $ | 7,329 | | | $ | 22,536 | | | $ | 13,057 | | | $ | 126,272 | | |
Ending balance - September 30, 2022 | | Ending balance - September 30, 2022 | | $ | 10,538 | | | $ | 41,427 | | | $ | 25,366 | | | $ | 6,952 | | | $ | 5,874 | | | $ | 8,068 | | | $ | 22,783 | | | $ | 13,468 | | | $ | 134,476 | |
| | | | Commercial and industrial | | Construction | | 1-to-4 family residential mortgage | | Residential line of credit | | Multi-family residential mortgage | | Commercial real estate owner occupied | | Commercial real estate non-owner occupied | | Consumer and other | | Total | | | | Commercial and industrial | | Construction | | 1-to-4 family residential mortgage | | Residential line of credit | | Multi-family residential mortgage | | Commercial real estate owner occupied | | Commercial real estate non-owner occupied | | Consumer and other | | Total | |
Three Months Ended June 30, 2021 | | |
Beginning balance - March 31, 2021 | | $ | 14,643 | | | $ | 38,622 | | | $ | 19,572 | | | $ | 9,268 | | | $ | 11,657 | | | $ | 3,609 | | | $ | 50,179 | | | $ | 10,404 | | | $ | 157,954 | | | |
Three Months Ended September 30, 2021 | | Three Months Ended September 30, 2021 | |
Beginning balance - June 30, 2021 | | Beginning balance - June 30, 2021 | | $ | 13,791 | | | $ | 32,838 | | | $ | 19,672 | | | $ | 6,716 | | | $ | 13,475 | | | $ | 4,707 | | | $ | 42,856 | | | $ | 10,608 | | | $ | 144,663 | | |
Provision for loan losses | Provision for loan losses | | (579) | | | (5,784) | | | 75 | | | (2,558) | | | 1,818 | | | 972 | | | (7,323) | | | 494 | | | (12,885) | | | Provision for loan losses | | 3,203 | | | (3,080) | | | (2,677) | | | (952) | | | (1,462) | | | 7,665 | | | (6,450) | | | 921 | | | (2,832) | | |
Recoveries of loans previously charged-off | Recoveries of loans previously charged-off | | 87 | | | — | | | 41 | | | 9 | | | — | | | 126 | | | — | | | 190 | | | 453 | | | Recoveries of loans previously charged-off | | 19 | | | 3 | | | 33 | | | 1 | | | — | | | 4 | | | — | | | 169 | | | 229 | | |
Loans charged off | Loans charged off | | (360) | | | — | | | (16) | | | (3) | | | — | | | — | | | — | | | (480) | | | (859) | | | Loans charged off | | (2,175) | | | (1) | | | — | | | — | | | — | | | — | | | — | | | (438) | | | (2,614) | | |
| 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 | | | |
Ending balance - September 30, 2021 | | Ending balance - September 30, 2021 | | $ | 14,838 | | | $ | 29,760 | | | $ | 17,028 | | | $ | 5,765 | | | $ | 12,013 | | | $ | 12,376 | | | $ | 36,406 | | | $ | 11,260 | | | $ | 139,446 | | |
Nine Months Ended September 30, 2021 | | Nine Months Ended September 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 | | (536) | | | (25,610) | | | 536 | | | (3,815) | | | 6,301 | | | (281) | | | (1,291) | | | 179 | | | (24,517) | | | Provision for credit losses | | 2,667 | | | (28,690) | | | (2,141) | | | (4,767) | | | 4,839 | | | 7,384 | | | (7,741) | | | 1,100 | | | (27,349) | | |
Recoveries of loans previously charged-off | Recoveries of loans previously charged-off | | 216 | | | — | | | 65 | | | 15 | | | — | | | 139 | | | — | | | 385 | | | 820 | | | Recoveries of loans previously charged-off | | 235 | | | 3 | | | 98 | | | 16 | | | — | | | 143 | | | — | | | 554 | | | 1,049 | | |
Loans charged off | Loans charged off | | (637) | | | (29) | | | (149) | | | (18) | | | — | | | — | | | — | | | (1,196) | | | (2,029) | | | Loans charged off | | (2,812) | | | (30) | | | (149) | | | (18) | | | — | | | — | | | — | | | (1,634) | | | (4,643) | | |
| Ending balance - June 30, 2021 | | $ | 13,791 | | | $ | 32,838 | | | $ | 19,672 | | | $ | 6,716 | | | $ | 13,475 | | | $ | 4,707 | | | $ | 42,856 | | | $ | 10,608 | | | $ | 144,663 | | | |
Ending balance - September 30, 2021 | | Ending balance - September 30, 2021 | | $ | 14,838 | | | $ | 29,760 | | | $ | 17,028 | | | $ | 5,765 | | | $ | 12,013 | | | $ | 12,376 | | | $ | 36,406 | | | $ | 11,260 | | | $ | 139,446 | | |
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.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
During the sixnine months ended JuneSeptember 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 JuneSeptember 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 June 30, 2022 | | |
| | Commercial Term Loans | | | | | | |
| | Amortized Cost Basis by Origination Year | | | | | | |
| | 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | | |
Commercial and industrial | | | | | | | | | | | | | | | | | | |
Pass | | $ | 172,954 | | | $ | 258,774 | | | $ | 81,540 | | | $ | 108,279 | | | $ | 45,779 | | | $ | 69,018 | | | $ | 713,271 | | | $ | 1,449,615 | | | |
Special Mention | | 27 | | | 48 | | | — | | | 949 | | | 617 | | | 1 | | | 2,892 | | | 4,534 | | | |
Classified | | — | | | 957 | | | 2,197 | | | 450 | | | 2,808 | | | 9,375 | | | 9,488 | | | 25,275 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 172,981 | | | 259,779 | | | 83,737 | | | 109,678 | | | 49,204 | | | 78,394 | | | 725,651 | | | 1,479,424 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Construction | | | | | | | | | | | | | | | | | | |
Pass | | 363,575 | | | 655,142 | | | 244,421 | | | 85,768 | | | 20,128 | | | 51,482 | | | 150,348 | | | 1,570,864 | | | |
Special Mention | | 332 | | | 1,348 | | | 9 | | | — | | | — | | | 2,587 | | | — | | | 4,276 | | | |
Classified | | — | | | — | | | — | | | — | | | — | | | — | | | 191 | | | 191 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 363,907 | | | 656,490 | | | 244,430 | | | 85,768 | | | 20,128 | | | 54,069 | | | 150,539 | | | 1,575,331 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Multi-family mortgage | | | | | | | | | | | | | | | | | | |
Pass | | 65,674 | | | 171,158 | | | 33,338 | | | 72,098 | | | 4,245 | | | 37,339 | | | 6,911 | | | 390,763 | | | |
Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | |
Classified | | — | | | — | | | — | | | — | | | — | | | 1,207 | | | — | | | 1,207 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 65,674 | | | 171,158 | | | 33,338 | | | 72,098 | | | 4,245 | | | 38,546 | | | 6,911 | | | 391,970 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | |
Owner occupied | | | | | | | | | | | | | | | | | | |
Pass | | 148,727 | | | 181,856 | | | 124,643 | | | 159,095 | | | 73,107 | | | 273,556 | | | 66,424 | | | 1,027,408 | | | |
Special Mention | | 107 | | | — | | | — | | | 1,483 | | | 3,144 | | | 1,533 | | | 197 | | | 6,464 | | | |
Classified | | — | | | — | | | 242 | | | 6,030 | | | 1,401 | | | 11,629 | | | 698 | | | 20,000 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 148,834 | | | 181,856 | | | 124,885 | | | 166,608 | | | 77,652 | | | 286,718 | | | 67,319 | | | 1,053,872 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Non-owner occupied | | | | | | | | | | | | | | | | | | |
Pass | | 297,437 | | | 431,172 | | | 133,593 | | | 162,956 | | | 258,273 | | | 530,258 | | | 54,403 | | | 1,868,092 | | | |
Special Mention | | — | | | — | | | — | | | — | | | 241 | | | 551 | | | — | | | 792 | | | |
Classified | | — | | | — | | | — | | | 582 | | | 3,402 | | | 12,254 | | | — | | | 16,238 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 297,437 | | | 431,172 | | | 133,593 | | | 163,538 | | | 261,916 | | | 543,063 | | | 54,403 | | | 1,885,122 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Total commercial loans | | | | | | | | | | | | | | | | | | |
Pass | | 1,048,367 | | | 1,698,102 | | | 617,535 | | | 588,196 | | | 401,532 | | | 961,653 | | | 991,357 | | | 6,306,742 | | | |
Special Mention | | 466 | | | 1,396 | | | 9 | | | 2,432 | | | 4,002 | | | 4,672 | | | 3,089 | | | 16,066 | | | |
Classified | | — | | | 957 | | | 2,439 | | | 7,062 | | | 7,611 | | | 34,465 | | | 10,377 | | | 62,911 | | | |
| | | | | | | | | | | | | | | | | | |
Total commercial loans | | $ | 1,048,833 | | | $ | 1,700,455 | | | $ | 619,983 | | | $ | 597,690 | | | $ | 413,145 | | | $ | 1,000,790 | | | $ | 1,004,823 | | | $ | 6,385,719 | | | |
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 | | |
| | Commercial Term Loans | | | | | | |
| | Amortized Cost Basis by Origination Year | | | | | | |
| | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | | |
Commercial and industrial | | | | | | | | | | | | | | | | | | |
Pass | | $ | 273,232 | | | $ | 95,279 | | | $ | 140,938 | | | $ | 52,162 | | | $ | 33,997 | | | $ | 57,020 | | | $ | 596,667 | | | $ | 1,249,295 | | | |
Special Mention | | 79 | | | 9 | | | 949 | | | 632 | | | 3 | | | 1,519 | | | 12,367 | | | 15,558 | | | |
Classified | | 918 | | | 2,391 | | | 2,376 | | | 3,089 | | | 3,370 | | | 6,425 | | | 7,143 | | | 25,712 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 274,229 | | | 97,679 | | | 144,263 | | | 55,883 | | | 37,370 | | | 64,964 | | | 616,177 | | | 1,290,565 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Construction | | | | | | | | | | | | | | | | | | |
Pass | | 677,258 | | | 280,828 | | | 135,768 | | | 23,916 | | | 15,313 | | | 67,818 | | | 117,176 | | | 1,318,077 | | | |
Special Mention | | 62 | | | 184 | | | — | | | — | | | 1,208 | | | 1,384 | | | — | | | 2,838 | | | |
Classified | | — | | | — | | | 2,922 | | | 2,882 | | | 3 | | | 737 | | | 200 | | | 6,744 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 677,320 | | | 281,012 | | | 138,690 | | | 26,798 | | | 16,524 | | | 69,939 | | | 117,376 | | | 1,327,659 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Multi-family mortgage | | | | | | | | | | | | | | | | | | |
Pass | | 166,576 | | | 32,242 | | | 64,345 | | | 7,124 | | | 5,602 | | | 38,526 | | | 10,891 | | | 325,306 | | | |
Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | |
Classified | | — | | | — | | | — | | | — | | | — | | | 1,245 | | | — | | | 1,245 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 166,576 | | | 32,242 | | | 64,345 | | | 7,124 | | | 5,602 | | | 39,771 | | | 10,891 | | | 326,551 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | |
Owner occupied | | | | | | | | | | | | | | | | | | |
Pass | | 170,773 | | | 131,471 | | | 174,257 | | | 83,698 | | | 69,939 | | | 236,998 | | | 57,123 | | | 924,259 | | | |
Special Mention | | — | | | — | | | 1,502 | | | 3,541 | | | 885 | | | 2,555 | | | 213 | | | 8,696 | | | |
Classified | | — | | | — | | | 3,102 | | | 768 | | | 3,295 | | | 9,616 | | | 1,846 | | | 18,627 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 170,773 | | | 131,471 | | | 178,861 | | | 88,007 | | | 74,119 | | | 249,169 | | | 59,182 | | | 951,582 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Non-owner occupied | | | | | | | | | | | | | | | | | | |
Pass | | 462,478 | | | 154,048 | | | 165,917 | | | 264,855 | | | 170,602 | | | 414,859 | | 46,541 | | | 1,679,300 | | | |
Special Mention | | — | | | — | | | 3,747 | | | 3,388 | | | — | | | 969 | | — | | | 8,104 | | | |
Classified | | — | | | — | | | 1,898 | | | 23,849 | | | 1,506 | | | 15,508 | | — | | | 42,761 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 462,478 | | | 154,048 | | | 171,562 | | | 292,092 | | | 172,108 | | | 431,336 | | | 46,541 | | | 1,730,165 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Total commercial loans | | | | | | | | | | | | | | | | | | |
Pass | | 1,750,317 | | | 693,868 | | | 681,225 | | | 431,755 | | | 295,453 | | | 815,221 | | | 828,398 | | | 5,496,237 | | | |
Special Mention | | 141 | | | 193 | | | 6,198 | | | 7,561 | | | 2,096 | | | 6,427 | | | 12,580 | | | 35,196 | | | |
Classified | | 918 | | | 2,391 | | | 10,298 | | | 30,588 | | | 8,174 | | | 33,531 | | | 9,189 | | | 95,089 | | | |
Total commercial loans | | $ | 1,751,376 | | | $ | 696,452 | | | $ | 697,721 | | | $ | 469,904 | | | $ | 305,723 | | | $ | 855,179 | | | $ | 850,167 | | | $ | 5,626,522 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of September 30, 2022 | | |
| | Commercial Term Loans | | | | | | |
| | Amortized Cost Basis by Origination Year | | | | | | |
| | 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | | |
Commercial and industrial | | | | | | | | | | | | | | | | | | |
Pass | | $ | 284,399 | | | $ | 220,172 | | | $ | 83,831 | | | $ | 96,337 | | | $ | 40,939 | | | $ | 63,998 | | | $ | 718,260 | | | $ | 1,507,936 | | | |
Special Mention | | 26 | | | 355 | | | — | | | 375 | | | 151 | | | — | | | 2,732 | | | 3,639 | | | |
Classified | | 65 | | | 1,220 | | | 2,106 | | | 1,593 | | | 451 | | | 9,015 | | | 8,134 | | | 22,584 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 284,490 | | | 221,747 | | | 85,937 | | | 98,305 | | | 41,541 | | | 73,013 | | | 729,126 | | | 1,534,159 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Construction | | | | | | | | | | | | | | | | | | |
Pass | | 570,166 | | | 569,425 | | | 215,636 | | | 71,706 | | | 18,027 | | | 46,794 | | | 183,738 | | | 1,675,492 | | | |
Special Mention | | 428 | | | — | | | 18 | | | — | | | 7 | | | 2,530 | | | — | | | 2,983 | | | |
Classified | | — | | | 822 | | | — | | | — | | | — | | | — | | | 200 | | | 1,022 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 570,594 | | | 570,247 | | | 215,654 | | | 71,706 | | | 18,034 | | | 49,324 | | | 183,938 | | | 1,679,497 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Multi-family mortgage | | | | | | | | | | | | | | | | | | |
Pass | | 117,654 | | | 163,283 | | | 33,326 | | | 30,470 | | | 4,201 | | | 35,279 | | | 8,966 | | | 393,179 | | | |
Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | |
Classified | | — | | | — | | | — | | | — | | | — | | | 1,187 | | | — | | | 1,187 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 117,654 | | | 163,283 | | | 33,326 | | | 30,470 | | | 4,201 | | | 36,466 | | | 8,966 | | | 394,366 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | |
Owner occupied | | | | | | | | | | | | | | | | | | |
Pass | | 215,250 | | | 231,038 | | | 117,751 | | | 159,546 | | | 78,881 | | | 266,021 | | | 66,718 | | | 1,135,205 | | | |
Special Mention | | 103 | | | 1,293 | | | — | | | 1,470 | | | 2,294 | | | 390 | | | — | | | 5,550 | | | |
Classified | | — | | | — | | | 241 | | | 5,992 | | | 1,282 | | | 9,418 | | | 655 | | | 17,588 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 215,353 | | | 232,331 | | | 117,992 | | | 167,008 | | | 82,457 | | | 275,829 | | | 67,373 | | | 1,158,343 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Non-owner occupied | | | | | | | | | | | | | | | | | | |
Pass | | 411,612 | | | 428,087 | | | 138,590 | | | 171,747 | | | 225,519 | | | 505,370 | | | 56,718 | | | 1,937,643 | | | |
Special Mention | | — | | | 1,015 | | | — | | | — | | | 82 | | | — | | | — | | | 1,097 | | | |
Classified | | — | | | — | | | — | | | 150 | | | 3,329 | | | 12,000 | | | — | | | 15,479 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 411,612 | | | 429,102 | | | 138,590 | | | 171,897 | | | 228,930 | | | 517,370 | | | 56,718 | | | 1,954,219 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Total commercial loans | | | | | | | | | | | | | | | | | | |
Pass | | 1,599,081 | | | 1,612,005 | | | 589,134 | | | 529,806 | | | 367,567 | | | 917,462 | | | 1,034,400 | | | 6,649,455 | | | |
Special Mention | | 557 | | | 2,663 | | | 18 | | | 1,845 | | | 2,534 | | | 2,920 | | | 2,732 | | | 13,269 | | | |
Classified | | 65 | | | 2,042 | | | 2,347 | | | 7,735 | | | 5,062 | | | 31,620 | | | 8,989 | | | 57,860 | | | |
| | | | | | | | | | | | | | | | | | |
Total commercial loans | | $ | 1,599,703 | | | $ | 1,616,710 | | | $ | 591,499 | | | $ | 539,386 | | | $ | 375,163 | | | $ | 952,002 | | | $ | 1,046,121 | | | $ | 6,720,584 | | | |
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 | | |
| | Commercial Term Loans | | | | | | |
| | Amortized Cost Basis by Origination Year | | | | | | |
| | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | Prior | | Revolving Loans Amortized Cost Basis | | Total | | |
Commercial and industrial | | | | | | | | | | | | | | | | | | |
Pass | | $ | 273,232 | | | $ | 95,279 | | | $ | 140,938 | | | $ | 52,162 | | | $ | 33,997 | | | $ | 57,020 | | | $ | 596,667 | | | $ | 1,249,295 | | | |
Special Mention | | 79 | | | 9 | | | 949 | | | 632 | | | 3 | | | 1,519 | | | 12,367 | | | 15,558 | | | |
Classified | | 918 | | | 2,391 | | | 2,376 | | | 3,089 | | | 3,370 | | | 6,425 | | | 7,143 | | | 25,712 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 274,229 | | | 97,679 | | | 144,263 | | | 55,883 | | | 37,370 | | | 64,964 | | | 616,177 | | | 1,290,565 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Construction | | | | | | | | | | | | | | | | | | |
Pass | | 677,258 | | | 280,828 | | | 135,768 | | | 23,916 | | | 15,313 | | | 67,818 | | | 117,176 | | | 1,318,077 | | | |
Special Mention | | 62 | | | 184 | | | — | | | — | | | 1,208 | | | 1,384 | | | — | | | 2,838 | | | |
Classified | | — | | | — | | | 2,922 | | | 2,882 | | | 3 | | | 737 | | | 200 | | | 6,744 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 677,320 | | | 281,012 | | | 138,690 | | | 26,798 | | | 16,524 | | | 69,939 | | | 117,376 | | | 1,327,659 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Multi-family mortgage | | | | | | | | | | | | | | | | | | |
Pass | | 166,576 | | | 32,242 | | | 64,345 | | | 7,124 | | | 5,602 | | | 38,526 | | | 10,891 | | | 325,306 | | | |
Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | |
Classified | | — | | | — | | | — | | | — | | | — | | | 1,245 | | | — | | | 1,245 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 166,576 | | | 32,242 | | | 64,345 | | | 7,124 | | | 5,602 | | | 39,771 | | | 10,891 | | | 326,551 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | |
Owner occupied | | | | | | | | | | | | | | | | | | |
Pass | | 170,773 | | | 131,471 | | | 174,257 | | | 83,698 | | | 69,939 | | | 236,998 | | | 57,123 | | | 924,259 | | | |
Special Mention | | — | | | — | | | 1,502 | | | 3,541 | | | 885 | | | 2,555 | | | 213 | | | 8,696 | | | |
Classified | | — | | | — | | | 3,102 | | | 768 | | | 3,295 | | | 9,616 | | | 1,846 | | | 18,627 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 170,773 | | | 131,471 | | | 178,861 | | | 88,007 | | | 74,119 | | | 249,169 | | | 59,182 | | | 951,582 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Non-owner occupied | | | | | | | | | | | | | | | | | | |
Pass | | 462,478 | | | 154,048 | | | 165,917 | | | 264,855 | | | 170,602 | | | 414,859 | | 46,541 | | | 1,679,300 | | | |
Special Mention | | — | | | — | | | 3,747 | | | 3,388 | | | — | | | 969 | | — | | | 8,104 | | | |
Classified | | — | | | — | | | 1,898 | | | 23,849 | | | 1,506 | | | 15,508 | | — | | | 42,761 | | | |
| | | | | | | | | | | | | | | | | | |
Total | | 462,478 | | | 154,048 | | | 171,562 | | | 292,092 | | | 172,108 | | | 431,336 | | | 46,541 | | | 1,730,165 | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Total commercial loans | | | | | | | | | | | | | | | | | | |
Pass | | 1,750,317 | | | 693,868 | | | 681,225 | | | 431,755 | | | 295,453 | | | 815,221 | | | 828,398 | | | 5,496,237 | | | |
Special Mention | | 141 | | | 193 | | | 6,198 | | | 7,561 | | | 2,096 | | | 6,427 | | | 12,580 | | | 35,196 | | | |
Classified | | 918 | | | 2,391 | | | 10,298 | | | 30,588 | | | 8,174 | | | 33,531 | | | 9,189 | | | 95,089 | | | |
Total commercial loans | | $ | 1,751,376 | | | $ | 696,452 | | | $ | 697,721 | | | $ | 469,904 | | | $ | 305,723 | | | $ | 855,179 | | | $ | 850,167 | | | $ | 5,626,522 | | | |
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 JuneSeptember 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 June 30, 2022 | |
As of September 30, 2022 | | As of September 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 |
| 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 | | 360,922 | | | 471,972 | | | 171,459 | | | 102,401 | | | 81,481 | | | 253,220 | | | — | | | 1,441,455 | | Performing | | 507,621 | | | 454,839 | | | 166,905 | | | 96,216 | | | 72,019 | | | 228,305 | | | — | | | 1,525,905 | |
Nonperforming | Nonperforming | | — | | | 3,019 | | | 3,699 | | | 1,353 | | | 1,368 | | | 6,558 | | | — | | | 15,997 | | Nonperforming | | 1,039 | | | 4,379 | | | 3,940 | | | 2,020 | | | 1,731 | | | 6,238 | | | — | | | 19,347 | |
Total | Total | | 360,922 | | | 474,991 | | | 175,158 | | | 103,754 | | | 82,849 | | | 259,778 | | | — | | | 1,457,452 | | Total | | 508,660 | | | 459,218 | | | 170,845 | | | 98,236 | | | 73,750 | | | 234,543 | | | — | | | 1,545,252 | |
| Residential line of credit | Residential line of credit | | Residential line of credit | |
Performing | Performing | | — | | | — | | | — | | | — | | | — | | | — | | | 423,980 | | | 423,980 | | Performing | | — | | | — | | | — | | | — | | | — | | | — | | | 458,894 | | | 458,894 | |
Nonperforming | Nonperforming | | — | | | — | | | — | | | — | | | — | | | — | | | 1,505 | | | 1,505 | | Nonperforming | | — | | | — | | | — | | | — | | | — | | | — | | | 1,880 | | | 1,880 | |
Total | Total | | — | | | — | | | — | | | — | | | — | | | — | | | 425,485 | | | 425,485 | | Total | | — | | | — | | | — | | | — | | | — | | | — | | | 460,774 | | | 460,774 | |
| Consumer and other | Consumer and other | | Consumer and other | |
Performing | Performing | | 72,176 | | | 65,356 | | | 47,669 | | | 34,779 | | | 29,873 | | | 90,011 | | | 10,104 | | | 349,968 | | Performing | | 107,264 | | | 61,291 | | | 44,898 | | | 32,694 | | | 28,416 | | | 86,524 | | | 9,564 | | | 370,651 | |
Nonperforming | Nonperforming | | — | | | 347 | | | 991 | | | 641 | | | 1,421 | | | 2,313 | | | — | | | 5,713 | | Nonperforming | | 81 | | | 1,061 | | | 1,365 | | | 936 | | | 1,591 | | | 2,720 | | | 1 | | | 7,755 | |
Total | Total | | 72,176 | | | 65,703 | | | 48,660 | | | 35,420 | | | 31,294 | | | 92,324 | | | 10,104 | | | 355,681 | | Total | | 107,345 | | | 62,352 | | | 46,263 | | | 33,630 | | | 30,007 | | | 89,244 | | | 9,565 | | | 378,406 | |
| Total consumer loans | Total consumer loans | | Total consumer loans | |
Performing | Performing | | 433,098 | | | 537,328 | | | 219,128 | | | 137,180 | | | 111,354 | | | 343,231 | | | 434,084 | | | 2,215,403 | | Performing | | 614,885 | | | 516,130 | | | 211,803 | | | 128,910 | | | 100,435 | | | 314,829 | | | 468,458 | | | 2,355,450 | |
Nonperforming | Nonperforming | | — | | | 3,366 | | | 4,690 | | | 1,994 | | | 2,789 | | | 8,871 | | | 1,505 | | | 23,215 | | Nonperforming | | 1,120 | | | 5,440 | | | 5,305 | | | 2,956 | | | 3,322 | | | 8,958 | | | 1,881 | | | 28,982 | |
Total consumer loans | Total consumer loans | | $ | 433,098 | | | $ | 540,694 | | | $ | 223,818 | | | $ | 139,174 | | | $ | 114,143 | | | $ | 352,102 | | | $ | 435,589 | | | $ | 2,238,618 | | Total consumer loans | | $ | 616,005 | | | $ | 521,570 | | | $ | 217,108 | | | $ | 131,866 | | | $ | 103,757 | | | $ | 323,787 | | | $ | 470,339 | | | $ | 2,384,432 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2021 |
| | Consumer Term Loans | | | | |
| | Amortized Cost Basis by Origination Year | | | | |
| | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | Prior | | Revolving Loans Amortized Cost Basis | | Total |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | |
1-to-4 family mortgage | | | | | | | | | | | | | | | | |
Performing | | 521,533 | | | 204,690 | | | 121,775 | | | 100,164 | | | 109,087 | | | 199,262 | | | — | | | 1,256,511 | |
Nonperforming | | 1,232 | | | 3,734 | | | 977 | | | 2,429 | | | 1,765 | | | 3,819 | | | — | | | 13,956 | |
Total | | 522,765 | | | 208,424 | | | 122,752 | | | 102,593 | | | 110,852 | | | 203,081 | | | — | | | 1,270,467 | |
| | | | | | | | | | | | | | | | |
Residential line of credit | | | | | | | | | | | | | | | | |
Performing | | — | | | — | | | — | | | — | | | — | | | — | | | 381,303 | | | 381,303 | |
Nonperforming | | — | | | — | | | — | | | — | | | — | | | — | | | 1,736 | | | 1,736 | |
Total | | — | | | — | | | — | | | — | | | — | | | — | | | 383,039 | | | 383,039 | |
| | | | | | | | | | | | | | | | |
Consumer and other | | | | | | | | | | | | | | | | |
Performing | | 82,910 | | | 55,123 | | | 38,281 | | | 32,893 | | | 21,856 | | | 74,248 | | | 14,478 | | | 319,789 | |
Nonperforming | | 199 | | | 345 | | | 545 | | | 1,352 | | | 861 | | | 1,496 | | | 47 | | | 4,845 | |
Total | | 83,109 | | | 55,468 | | | 38,826 | | | 34,245 | | | 22,717 | | | 75,744 | | | 14,525 | | | 324,634 | |
| | | | | | | | | | | | | | | | |
Total consumer loans | | | | | | | | | | | | | | | | |
Performing | | 604,443 | | | 259,813 | | | 160,056 | | | 133,057 | | | 130,943 | | | 273,510 | | | 395,781 | | | 1,957,603 | |
Nonperforming | | 1,431 | | | 4,079 | | | 1,522 | | | 3,781 | | | 2,626 | | | 5,315 | | | 1,783 | | | 20,537 | |
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 June 30, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | $ | 1,929 | | | $ | 55 | | | $ | 3,414 | | | | | $ | 1,474,026 | | | $ | 1,479,424 | |
Construction | | 2,654 | | | 2,675 | | | — | | | | | 1,570,002 | | | 1,575,331 | |
Residential real estate: | | | | | | | | | | | | |
1-to-4 family mortgage | | 13,989 | | | 9,675 | | | 6,322 | | | | | 1,427,466 | | | 1,457,452 | |
Residential line of credit | | 912 | | | 48 | | | 1,457 | | | | | 423,068 | | | 425,485 | |
Multi-family mortgage | | — | | | 329 | | | 46 | | | | | 391,595 | | | 391,970 | |
Commercial real estate: | | | | | | | | | | | | |
Owner occupied | | 323 | | | 707 | | | 6,416 | | | | | 1,046,426 | | | 1,053,872 | |
Non-owner occupied | | 282 | | | — | | | 7,263 | | | | | 1,877,577 | | | 1,885,122 | |
Consumer and other | | 8,397 | | | 1,096 | | | 4,617 | | | | | 341,571 | | | 355,681 | |
Total | | $ | 28,486 | | | $ | 14,585 | | | $ | 29,535 | | | | | $ | 8,551,731 | | | $ | 8,624,337 | |
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 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2021 |
| | Consumer Term Loans | | | | |
| | Amortized Cost Basis by Origination Year | | | | |
| | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | Prior | | Revolving Loans Amortized Cost Basis | | Total |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | |
1-to-4 family mortgage | | | | | | | | | | | | | | | | |
Performing | | 521,533 | | | 204,690 | | | 121,775 | | | 100,164 | | | 109,087 | | | 199,262 | | | — | | | 1,256,511 | |
Nonperforming | | 1,232 | | | 3,734 | | | 977 | | | 2,429 | | | 1,765 | | | 3,819 | | | — | | | 13,956 | |
Total | | 522,765 | | | 208,424 | | | 122,752 | | | 102,593 | | | 110,852 | | | 203,081 | | | — | | | 1,270,467 | |
| | | | | | | | | | | | | | | | |
Residential line of credit | | | | | | | | | | | | | | | | |
Performing | | — | | | — | | | — | | | — | | | — | | | — | | | 381,303 | | | 381,303 | |
Nonperforming | | — | | | — | | | — | | | — | | | — | | | — | | | 1,736 | | | 1,736 | |
Total | | — | | | — | | | — | | | — | | | — | | | — | | | 383,039 | | | 383,039 | |
| | | | | | | | | | | | | | | | |
Consumer and other | | | | | | | | | | | | | | | | |
Performing | | 82,910 | | | 55,123 | | | 38,281 | | | 32,893 | | | 21,856 | | | 74,248 | | | 14,478 | | | 319,789 | |
Nonperforming | | 199 | | | 345 | | | 545 | | | 1,352 | | | 861 | | | 1,496 | | | 47 | | | 4,845 | |
Total | | 83,109 | | | 55,468 | | | 38,826 | | | 34,245 | | | 22,717 | | | 75,744 | | | 14,525 | | | 324,634 | |
| | | | | | | | | | | | | | | | |
Total consumer loans | | | | | | | | | | | | | | | | |
Performing | | 604,443 | | | 259,813 | | | 160,056 | | | 133,057 | | | 130,943 | | | 273,510 | | | 395,781 | | | 1,957,603 | |
Nonperforming | | 1,431 | | | 4,079 | | | 1,522 | | | 3,781 | | | 2,626 | | | 5,315 | | | 1,783 | | | 20,537 | |
Total consumer loans | | $ | 605,874 | | | $ | 263,892 | | | $ | 161,578 | | | $ | 136,838 | | | $ | 133,569 | | | $ | 278,825 | | | $ | 397,564 | | | $ | 1,978,140 | |
Non-accrual and Past Due Loans
Nonperforming loans include loans that are no longer accruing interest (non-accrual 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 September 30, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
September 30, 2022 | | 30-89 days past due and accruing interest | | 90 days or more and accruing interest | | Non-accrual loans | | | | Loans current on payments and accruing interest | | Total |
Commercial and industrial | | $ | 1,812 | | | $ | 38 | | | $ | 1,730 | | | | | $ | 1,530,579 | | | $ | 1,534,159 | |
Construction | | 1,916 | | | — | | | — | | | | | 1,677,581 | | | 1,679,497 | |
Residential real estate: | | | | | | | | | | | | |
1-to-4 family mortgage | | 16,994 | | | 13,767 | | | 5,580 | | | | | 1,508,911 | | | 1,545,252 | |
Residential line of credit | | 542 | | | 209 | | | 1,671 | | | | | 458,352 | | | 460,774 | |
Multi-family mortgage | | — | | | — | | | 44 | | | | | 394,322 | | | 394,366 | |
Commercial real estate: | | | | | | | | | | | | |
Owner occupied | | 982 | | | — | | | 4,873 | | | | | 1,152,488 | | | 1,158,343 | |
Non-owner occupied | | 293 | | | — | | | 6,960 | | | | | 1,946,966 | | | 1,954,219 | |
Consumer and other | | 8,057 | | | 1,988 | | | 5,767 | | | | | 362,594 | | | 378,406 | |
Total | | $ | 30,596 | | | $ | 16,002 | | | $ | 26,625 | | | | | $ | 9,031,793 | | | $ | 9,105,016 | |
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 and accruing interest | | 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 JuneSeptember 30, 2022 and December 31, 2021 by class of financing receivable.
| | June 30, 2022 | | | Non-accrual with no related allowance | | Non-accrual with related allowance | | Related allowance | | |
September 30, 2022 | | September 30, 2022 | | | Non-accrual with no related allowance | | Non-accrual with related allowance | | Related allowance | |
Commercial and industrial | Commercial and industrial | | | $ | 2,829 | | | $ | 585 | | | $ | 4 | | | Commercial and industrial | | | $ | 1,228 | | | $ | 502 | | | $ | 3 | | |
| Residential real estate: | Residential real estate: | | | | Residential real estate: | | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | | 2,672 | | | 3,650 | | | 67 | | | 1-to-4 family mortgage | | | 1,537 | | | 4,043 | | | 73 | | |
Residential line of credit | Residential line of credit | | | 1,086 | | | 371 | | | 6 | | | Residential line of credit | | | 1,070 | | | 601 | | | 9 | | |
Multi-family mortgage | Multi-family mortgage | | | — | | | 46 | | | 1 | | | Multi-family mortgage | | | — | | | 44 | | | 1 | | |
Commercial real estate: | Commercial real estate: | | | | Commercial real estate: | | | |
Owner occupied | Owner occupied | | | 3,933 | | | 2,483 | | | 48 | | | Owner occupied | | | 4,710 | | | 163 | | | 1 | | |
Non-owner occupied | Non-owner occupied | | | 6,854 | | | 409 | | | 33 | | | Non-owner occupied | | | 6,751 | | | 209 | | | 4 | | |
Consumer and other | Consumer and other | | | — | | | 4,617 | | | 233 | | | Consumer and other | | | — | | | 5,767 | | | 291 | | |
Total | Total | | | $ | 17,374 | | | $ | 12,161 | | | $ | 392 | | | Total | | | $ | 15,296 | | | $ | 11,329 | | | $ | 382 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2021 | | | | | | Non-accrual with no related allowance | | Non-accrual with related allowance | | Related allowance | | | | | | |
| | | | | | | | | | | | | | | | |
Commercial and industrial | | | | | | $ | 1,085 | | | $ | 435 | | | $ | 6 | | | | | | | |
Construction | | | | | | 2,882 | | | 740 | | | 99 | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | | | |
1-to-4 family mortgage | | | | | | 378 | | | 4,215 | | | 60 | | | | | | | |
Residential line of credit | | | | | | 797 | | | 939 | | | 11 | | | | | | | |
Multi-family mortgage | | | | | | — | | | 49 | | | 2 | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | |
Owner occupied | | | | | | 5,346 | | | 1,364 | | | 206 | | | | | | | |
Non-owner occupied | | | | | | 13,898 | | | 186 | | | 7 | | | | | | | |
Consumer and other | | | | | | — | | | 3,254 | | | 164 | | | | | | | |
Total | | | | | | $ | 24,386 | | | $ | 11,182 | | | $ | 555 | | | | | | | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The following presents interest income recognized on nonaccrualnon-accrual loans for the three and nine months ended JuneSeptember 30, 2022 and 2021:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 | | 2022 | | 2021 | | 2022 | | 2021 |
Commercial and industrial | Commercial and industrial | | $ | 83 | | | $ | 219 | | | $ | 137 | | | $ | 333 | | Commercial and industrial | | $ | 26 | | | $ | 190 | | | $ | 163 | | | $ | 523 | |
Construction | Construction | | 7 | | | 16 | | | 26 | | | 30 | | Construction | | 5 | | | 75 | | | 31 | | | 105 | |
Residential real estate: | Residential real estate: | | Residential real estate: | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 55 | | | 67 | | | 107 | | | 85 | | 1-to-4 family mortgage | | 78 | | | 114 | | | 185 | | | 199 | |
Residential line of credit | Residential line of credit | | 21 | | | 27 | | | 61 | | | 45 | | Residential line of credit | | 37 | | | 197 | | | 98 | | | 242 | |
Multi-family mortgage | Multi-family mortgage | | 2 | | | 1 | | | 2 | | | 2 | | Multi-family mortgage | | — | | | — | | | 2 | | | 2 | |
Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
Owner occupied | Owner occupied | | 63 | | | 101 | | | 88 | | | 232 | | Owner occupied | | 61 | | | 187 | | | 149 | | | 419 | |
Non-owner occupied | Non-owner occupied | | 76 | | | 141 | | | 146 | | | 230 | | Non-owner occupied | | 89 | | | 123 | | | 235 | | | 353 | |
Consumer and other | Consumer and other | | 54 | | | 55 | | | 69 | | | 55 | | Consumer and other | | 113 | | | 75 | | | 182 | | | 130 | |
Total | Total | | $ | 361 | | | $ | 627 | | | $ | 636 | | | $ | 1,012 | | Total | | $ | 409 | | | $ | 961 | | | $ | 1,045 | | | $ | 1,973 | |
Accrued interest receivable written off as an adjustment to interest income amounted to $123$151 and $132$63 for the three months ended JuneSeptember 30, 2022 and 2021, respectively, and $307$458 and $597$660 for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively.
Troubled debt restructurings
As of JuneSeptember 30, 2022 and December 31, 2021, the Company had a recorded investment in TDRs of $17,054$14,959 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, $10,286$7,592 and $11,084 were classified as non-accrual loans as of JuneSeptember 30, 2022 and December 31, 2021, respectively. The Company has calculated $78$258 and $1,245 in allowances for credit losses on TDRs as of JuneSeptember 30, 2022 and December 31, 2021, respectively. There were no significant unfunded loan commitments to extend additional funds on troubled debt restructurings as of JuneSeptember 30, 2022 or December 31, 2021.
The following tables present the financial effect of TDRs recorded during the periods indicated:
| Three Months Ended June 30, 2022 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves | |
Three Months Ended September 30, 2022 | | Three Months Ended September 30, 2022 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves |
Commercial and industrial | Commercial and industrial | | 1 | | | $ | 55 | | | $ | 55 | | | $ | — | | Commercial and industrial | | 1 | | | $ | 207 | | | $ | 117 | | | $ | — | |
| Residential real estate: | Residential real estate: | | Residential real estate: | |
1-to-4 family mortgage | | 1-to-4 family mortgage | | 1 | | | $ | 252 | | | $ | 568 | | | $ | — | |
| Residential line of credit | | 1 | | | 49 | | | 49 | | | — | | |
| Total | Total | | 2 | | | $ | 104 | | | $ | 104 | | | $ | — | | Total | | 2 | | | $ | 459 | | | $ | 685 | | | $ | — | |
| Six Months Ended June 30, 2022 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves | |
Nine Months Ended September 30, 2022 | | Nine Months Ended September 30, 2022 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves |
Commercial and industrial | Commercial and industrial | | 1 | | | $ | 55 | | | $ | 55 | | | $ | — | | Commercial and industrial | | 2 | | | $ | 262 | | | $ | 172 | | | $ | — | |
| Residential real estate: | Residential real estate: | | Residential real estate: | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 1 | | | 80 | | | 80 | | | — | | 1-to-4 family mortgage | | 2 | | | 332 | | | 648 | | | — | |
Residential line of credit | Residential line of credit | | 1 | | | 49 | | | 49 | | | — | | Residential line of credit | | 1 | | | 49 | | | 49 | | | — | |
| Consumer and other | Consumer and other | | 1 | | | 22 | | | 22 | | | — | | Consumer and other | | 1 | | | 22 | | | 22 | | | — | |
Total | Total | | 4 | | | $ | 206 | | | $ | 206 | | | $ | — | | Total | | 6 | | | $ | 665 | | | $ | 891 | | | $ | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended September 30, 2021 | | 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 | | | 134 | | | 134 | | | — | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total | | 1 | | | $ | 134 | | | $ | 134 | | | $ | — | |
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 | |
Nine Months Ended September 30, 2021 | | Nine Months Ended September 30, 2021 | | Number of loans | | Pre-modification outstanding recorded investment | | Post-modification outstanding recorded investment | | Charge offs and specific reserves |
Commercial and industrial | Commercial and industrial | | 5 | | | $ | 13,162 | | | $ | 13,162 | | | $ | — | | Commercial and industrial | | 5 | | | $ | 13,162 | | | $ | 13,162 | | | $ | — | |
| Commercial real estate: | Commercial real estate: | | Commercial real estate: | |
Owner occupied | Owner occupied | | 4 | | 3,550 | | | 3,550 | | | — | | Owner occupied | | 4 | | 3,550 | | | 3,550 | | | — | |
Non-owner occupied | Non-owner occupied | | 1 | | 11,997 | | | 11,997 | | | — | | Non-owner occupied | | 1 | | 11,997 | | | 11,997 | | | — | |
Residential real estate: | Residential real estate: | | Residential real estate: | |
1-4 family mortgage | 1-4 family mortgage | | 2 | | 811 | | | 811 | | | — | | 1-4 family mortgage | | 3 | | 945 | | | 945 | | | — | |
Residential line of credit | Residential line of credit | | 1 | | 11 | | | 11 | | | — | | Residential line of credit | | 1 | | 11 | | | 11 | | | — | |
Total | Total | | 13 | | $ | 29,531 | | | $ | 29,531 | | | $ | — | | Total | | 14 | | $ | 29,665 | | | $ | 29,665 | | | $ | — | |
Troubled debt restructurings for which there was a payment default within twelve months following the modification totaled $304 during the sixnine months ended JuneSeptember 30, 2022. There were no loans modified as troubledTroubled debt restructurings for which there was a payment default within twelve months following the modification totaled $304 during the three and nine months ended JuneSeptember 30, 2022 nor2022. Troubled debt restructurings for which there was a payment default within twelve months following the modification totaled $305 during the three and sixnine months ended JuneSeptember 30, 2021. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.
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 sixnine months ended JuneSeptember 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.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2022 |
| | Type of Collateral | | |
| | Real Estate | | | | | | Financial Assets and Equipment | | Total | | | | Individually assessed allowance for credit loss |
Commercial and industrial | | $ | 1,396 | | | | | | | $ | 2,235 | | | $ | 3,631 | | | | | $ | — | |
| | | | | | | | | | | | | | |
Residential real estate: | | | | | | | | | | | | | | |
1-to-4 family mortgage | | 883 | | | | | | | — | | | 883 | | | | | — | |
Residential line of credit | | 1,401 | | | | | | | — | | | 1,401 | | | | | 1 | |
| | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | |
Owner occupied | | 8,015 | | | | | | | — | | | 8,015 | | | | | 45 | |
Non-owner occupied | | 6,855 | | | | | | | — | | | 6,855 | | | | | — | |
Consumer and other | | 24 | | | | | | | — | | | 24 | | | | | 1 | |
Total | | $ | 18,574 | | | | | | | $ | 2,235 | | | $ | 20,809 | | | | | $ | 47 | |
| | | December 31, 2021 | | September 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 | | $ | 799 | | | | | $ | 1,090 | | | $ | 1,889 | | | | $ | — | | Commercial and industrial | | $ | 1,228 | | | | | $ | 787 | | | $ | 2,015 | | | | $ | — | |
Construction | | 3,580 | | | | | — | | | 3,580 | | | | 92 | | |
| Residential real estate: | Residential real estate: | | | | | | | | Residential real estate: | | | | | | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 338 | | | | | — | | | 338 | | | | — | | 1-to-4 family mortgage | | 1,192 | | | | | — | | | 1,192 | | | | 205 | |
Residential line of credit | Residential line of credit | | 1,400 | | | | | — | | | 1,400 | | | | 10 | | Residential line of credit | | 1,069 | | | | | — | | | 1,069 | | | | — | |
| Commercial real estate: | Commercial real estate: | | | | | | | | Commercial real estate: | | | | | | | |
Owner occupied | Owner occupied | | 8,117 | | | | | 71 | | | 8,188 | | | | 200 | | Owner occupied | | 5,823 | | | | | — | | | 5,823 | | | | — | |
Non-owner occupied | Non-owner occupied | | 13,899 | | | | | — | | | 13,899 | | | | — | | Non-owner occupied | | 6,751 | | | | | — | | | 6,751 | | | | — | |
Consumer and other | Consumer and other | | 25 | | | | | — | | | 25 | | | | 1 | | Consumer and other | | 139 | | | | | — | | | 139 | | | | — | |
Total | Total | | $ | 28,158 | | | | | $ | 1,161 | | | $ | 29,319 | | | | $ | 303 | | Total | | $ | 16,202 | | | | | $ | 787 | | | $ | 16,989 | | | | $ | 205 | |
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 |
| | 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 | |
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 sixnine months ended JuneSeptember 30, 2022 and 2021:
| | | Three Months Ended | | Six Months Ended | | Three Months Ended | | Nine Months Ended |
| | June 30, | | June 30, | | September 30, | | September 30, |
| | | 2022 | | 2021 | | 2022 | | 2021 | | | | 2022 | | 2021 | | 2022 | | 2021 | |
Balance at beginning of period | Balance at beginning of period | | $ | 9,721 | | | $ | 11,177 | | | $ | 9,777 | | | $ | 12,111 | | | Balance at beginning of period | | $ | 9,398 | | | $ | 11,986 | | | $ | 9,777 | | | $ | 12,111 | | |
Transfers from loans | Transfers from loans | | — | | | 3,201 | | | 563 | | | 4,596 | | | Transfers from loans | | 421 | | | 349 | | | 984 | | | 4,945 | | |
| Proceeds from sale of other real estate owned | Proceeds from sale of other real estate owned | | (297) | | | (2,166) | | | (418) | | | (4,661) | | | Proceeds from sale of other real estate owned | | (4,335) | | | (4,173) | | | (4,753) | | | (8,834) | | |
(Loss) gain on sale of other real estate owned | | (26) | | | 272 | | | (130) | | | 1,100 | | | |
Gain (loss) on sale of other real estate owned | | Gain (loss) on sale of other real estate owned | | 483 | | | 2,090 | | | 353 | | | 3,190 | | |
Loans provided for sales of other real estate owned | Loans provided for sales of other real estate owned | | — | | | (203) | | | — | | | (533) | | | Loans provided for sales of other real estate owned | | — | | | (152) | | | — | | | (685) | | |
Write-downs and partial liquidations | Write-downs and partial liquidations | | — | | | (295) | | | (394) | | | (627) | | | Write-downs and partial liquidations | | (48) | | | (85) | | | (442) | | | (712) | | |
| Balance at end of period | Balance at end of period | | $ | 9,398 | | | $ | 11,986 | | | $ | 9,398 | | | $ | 11,986 | | | Balance at end of period | | $ | 5,919 | | | $ | 10,015 | | | $ | 5,919 | | | $ | 10,015 | | |
Foreclosed residential real estate properties totaled $970$614 and $775 as of JuneSeptember 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 $419$755 at JuneSeptember 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 $2,980$2,467 and $3,348 as of JuneSeptember 30, 2022 and December 31, 2021, respectively.
Note (5)—Leases:
As of JuneSeptember 30, 2022, the Company was the lessee in 5659 operating leases and 1 finance lease of certain branch, mortgage and operations locations, of which 45 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 and equipment leases are not recorded on the consolidated balance sheets. The Company also does not include equipment leases and leases in which the Company is the lessorincluded on the consolidated balance sheets as these are insignificant.
Many leases include 1one 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 commencement is in the third quarter of 2022. Upon commencement, the Company anticipates recording an ROU asset and operating lease liability of approximately $23,000 and $26,000, respectively, in connection with the initial term of this 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.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
As previously disclosed, during the year ended December 31, 2020, the Company entered into an operating lease for a new corporate headquarters building located in downtown Nashville. During the three months ended September 30, 2022, construction of the exterior of the building was completed and the Company took possession of the leased space and began the build-out of the interior space. On August 1, 2022, the Company recorded an ROU asset and operating lease liability of $22,082 and $26,100, respectively, in connection with the initial term of this lease.
Information related to the Company's leases is presented below as of JuneSeptember 30, 2022 and December 31, 2021:
| | | June 30, | | December 31, | | September 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 | | $ | 41,070 | | $ | 41,686 | Operating leases | Operating lease right-of-use assets | | $ | 61,444 | | $ | 41,686 |
Finance leases | Finance leases | Premises and equipment, net | | 1,422 | | 1,487 | Finance leases | Premises and equipment, net | | 1,394 | | 1,487 |
Total right-of-use assets | Total right-of-use assets | | $ | 42,492 | | $ | 43,173 | Total right-of-use assets | | $ | 62,838 | | $ | 43,173 |
Lease liabilities: | Lease liabilities: | | | | | Lease liabilities: | | | | |
Operating leases | Operating leases | Operating lease liabilities | | $ | 45,917 | | $ | 46,367 | Operating leases | Operating lease liabilities | | $ | 70,610 | | $ | 46,367 |
Finance leases | Finance leases | Borrowings | | 1,466 | | 1,518 | Finance leases | Borrowings | | 1,443 | | 1,518 |
Total lease liabilities | Total lease liabilities | | $ | 47,383 | | $ | 47,885 | Total lease liabilities | | $ | 72,053 | | $ | 47,885 |
Weighted average remaining lease term (in years) - operating | Weighted average remaining lease term (in years) - operating | | 11.9 | | 12.4 | Weighted average remaining lease term (in years) - operating | | 12.2 | | 12.4 |
Weighted average remaining lease term (in years) - finance | Weighted average remaining lease term (in years) - finance | | 12.9 | | 13.4 | Weighted average remaining lease term (in years) - finance | | 12.6 | | 13.4 |
Weighted average discount rate - operating | Weighted average discount rate - operating | | 2.74 | % | | 2.73 | % | Weighted average discount rate - operating | | 3.05 | % | | 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 | | Six Months Ended | | | Three Months Ended | | Nine Months Ended |
| | | June 30, | | June 30, | | | September 30, | | September 30, |
| | Classification | | 2022 | | | 2021 | | | 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 | | $ | 1,851 | | | $ | 2,171 | | | $ | 3,561 | | | | $ | 4,110 | | | Amortization of right-of-use asset | Occupancy and equipment | | $ | 2,269 | | | $ | 1,838 | | | $ | 5,830 | | | | $ | 5,948 | | |
Short-term lease cost | Short-term lease cost | Occupancy and equipment | | 144 | | | 102 | | | 255 | | | | 189 | | | Short-term lease cost | Occupancy and equipment | | 132 | | | 107 | | | 387 | | | | 296 | | |
Variable lease cost | Variable lease cost | Occupancy and equipment | | 293 | | | 241 | | | 549 | | | | 476 | | | Variable lease cost | Occupancy and equipment | | 215 | | | 284 | | | 764 | | | | 760 | | |
Lease impairment | Lease impairment | Mortgage restructuring expense | | 364 | | | — | | | 364 | | | | — | | | Lease impairment | Mortgage restructuring expense | | — | | | — | | | 364 | | | | — | | |
Gain on lease modifications and terminations | Gain on lease modifications and terminations | Occupancy and equipment | | — | | | (787) | | | (18) | | | | (787) | | | Gain on lease modifications and terminations | Occupancy and equipment | | — | | | (14) | | | (18) | | | | (801) | | |
Finance lease costs: | Finance lease costs: | | | | | Finance lease costs: | | | | |
Interest on lease liabilities | Interest on lease liabilities | Interest expense on borrowings | | 6 | | | 8 | | | 15 | | | | 14 | | | Interest on lease liabilities | Interest expense on borrowings | | 7 | | | 7 | | | 22 | | | | 21 | | |
Amortization of right-of-use asset | Amortization of right-of-use asset | Occupancy and equipment | | 28 | | | 27 | | | 65 | | | | 55 | | | Amortization of right-of-use asset | Occupancy and equipment | | 27 | | | 28 | | | 92 | | | | 83 | | |
| Total lease cost | Total lease cost | | $ | 2,686 | | | $ | 1,762 | | | $ | 4,791 | | | | $ | 4,057 | | | Total lease cost | | $ | 2,650 | | | $ | 2,250 | | | $ | 7,441 | | | | $ | 6,307 | | |
During the three months and sixnine months ended JuneSeptember 30, 2022, the Company recorded $364 of lease impairment related to vacating two locations associated with the Mortgage restructuring. Additionally, during the six months ended June 30, 2022restructuring and 2021, the Company recorded gains of $18 and $787, respectively, related to early lease terminations and modifications on other vacated locations. During the three and nine months ended September 30, 2021, the Company recorded $14 and $801, respectively, in gains on lease modifications and terminations on certain vacated locations that were consolidated as a result of previous acquisitions.
The Company does not separate lease and non-lease components and instead elects to account for them as a single lease component. Variable lease cost primarily represents variable payments such as common area maintenance, utilities, and property taxes.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
A maturity analysis of operating and finance lease liabilities and a reconciliation of undiscounted cash flows to the total lease liability as of JuneSeptember 30, 2022 is as follows:
| | | Operating | | Finance | | Operating | | Finance |
| | Leases | | Lease | | Leases | | Lease |
Lease payments due: | Lease payments due: | | | | Lease payments due: | | | |
June 30, 2023 | $ | 3,886 | | | $ | 58 | | |
June 30, 2024 | 6,735 | | | 118 | | |
June 30, 2025 | 5,447 | | | 120 | | |
June 30, 2026 | 5,125 | | | 121 | | |
June 30, 2027 | 5,039 | | | 123 | | |
September 30, 2023 | | September 30, 2023 | $ | 7,508 | | | $ | 29 | |
September 30, 2024 | | September 30, 2024 | 8,257 | | | 118 | |
September 30, 2025 | | September 30, 2025 | 7,797 | | | 120 | |
September 30, 2026 | | September 30, 2026 | 7,650 | | | 121 | |
September 30, 2027 | | September 30, 2027 | 7,449 | | | 123 | |
Thereafter | Thereafter | 28,877 | | | 1,102 | | Thereafter | 48,089 | | | 1,102 | |
Total undiscounted future minimum lease payments | Total undiscounted future minimum lease payments | 55,109 | | | 1,642 | | Total undiscounted future minimum lease payments | 86,750 | | | 1,613 | |
Less: imputed interest | Less: imputed interest | (9,192) | | | (176) | | Less: imputed interest | (16,140) | | | (170) | |
Lease liability | Lease liability | $ | 45,917 | | | $ | 1,466 | | Lease liability | $ | 70,610 | | | $ | 1,443 | |
Note (6)—Mortgage servicing rights:
Changes in the Company’s mortgage servicing rights were as follows for the three and sixnine months ended JuneSeptember 30, 2022 and 2021:
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | | 2022 | 2021 | | 2022 | | 2021 | | | | | 2022 | 2021 | | 2022 | | 2021 | | |
| Carrying value at beginning of period | Carrying value at beginning of period | | $ | 144,675 | | $ | 104,192 | | | $ | 115,512 | | $ | 79,997 | | | Carrying value at beginning of period | | $ | 158,678 | | $ | 101,615 | | | $ | 115,512 | | $ | 79,997 | | |
Capitalization | Capitalization | | 5,258 | | 10,573 | | | 15,070 | | 22,167 | | | Capitalization | | 4,453 | | 9,215 | | | 19,523 | | 31,382 | | |
| Change in fair value: | Change in fair value: | | | Change in fair value: | | |
Due to pay-offs/pay-downs | Due to pay-offs/pay-downs | | (5,024) | | (7,865) | | | (9,495) | | (17,186) | | | Due to pay-offs/pay-downs | | (3,670) | | (7,302) | | | (13,165) | | (24,488) | | |
Due to change in valuation inputs or assumptions | Due to change in valuation inputs or assumptions | | 13,769 | | (5,285) | | | 37,591 | | 16,637 | | | Due to change in valuation inputs or assumptions | | 11,966 | | 7,063 | | | 49,557 | | 23,700 | | |
Carrying value at end of period | Carrying value at end of period | | $ | 158,678 | | $ | 101,615 | | | $ | 158,678 | | $ | 101,615 | | | Carrying value at end of period | | $ | 171,427 | | $ | 110,591 | | | $ | 171,427 | | $ | 110,591 | | |
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 sixnine months ended JuneSeptember 30, 2022 and 2021:
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | | 2022 | 2021 | | 2022 | | 2021 | | | | | 2022 | 2021 | | 2022 | | 2021 | | |
Servicing income: | Servicing income: | | | | | Servicing income: | | | | |
Servicing income | Servicing income | | $ | 7,966 | | $ | 6,788 | | | $ | 15,395 | | $ | 13,719 | | | Servicing income | | $ | 8,104 | | $ | 7,539 | | | $ | 23,499 | | $ | 21,258 | | |
Change in fair value of mortgage servicing rights | Change in fair value of mortgage servicing rights | | 8,745 | | (13,150) | | | 28,096 | | (549) | | | Change in fair value of mortgage servicing rights | | 8,296 | | (239) | | | 36,392 | | (788) | | |
Change in fair value of derivative hedging instruments | Change in fair value of derivative hedging instruments | | (9,897) | | 10,005 | | | (28,995) | | (7,859) | | | Change in fair value of derivative hedging instruments | | (12,641) | | (2,128) | | | (41,636) | | (9,987) | | |
Servicing income | Servicing income | | 6,814 | | 3,643 | | | 14,496 | | 5,311 | | | Servicing income | | 3,759 | | 5,172 | | | 18,255 | | 10,483 | | |
Servicing expenses | Servicing expenses | | 3,377 | | 2,693 | | | 5,925 | | 5,225 | | | Servicing expenses | | 1,923 | | 2,156 | | | 7,848 | | 7,381 | | |
Net servicing income(1) | Net servicing income(1) | | $ | 3,437 | | $ | 950 | | | $ | 8,571 | | $ | 86 | | | Net servicing income(1) | | $ | 1,836 | | $ | 3,016 | | | $ | 10,407 | | $ | 3,102 | | |
(1) Excludes benefit of custodial servicing related noninterest-bearing deposits held by the Bank.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
Data and key economic assumptions related to the Company’s mortgage servicing rights as of JuneSeptember 30, 2022 and December 31, 2021 are as follows:
| | | | June 30, | | December 31, | | | September 30, | | December 31, |
| | | 2022 | | 2021 | | | 2022 | | 2021 |
Unpaid principal balance | Unpaid principal balance | | $ | 11,160,382 | | | $ | 10,759,286 | | Unpaid principal balance | | $ | 11,233,249 | | | $ | 10,759,286 | |
Weighted-average prepayment speed (CPR) | Weighted-average prepayment speed (CPR) | | 5.13 | % | | 9.31 | % | Weighted-average prepayment speed (CPR) | | 5.40 | % | | 9.31 | % |
Estimated impact on fair value of a 10% increase | Estimated impact on fair value of a 10% increase | | $ | (4,617) | | | $ | (4,905) | | Estimated impact on fair value of a 10% increase | | $ | (4,751) | | | $ | (4,905) | |
Estimated impact on fair value of a 20% increase | Estimated impact on fair value of a 20% increase | | $ | (8,901) | | | $ | (9,429) | | Estimated impact on fair value of a 20% increase | | $ | (9,191) | | | $ | (9,429) | |
Discount rate | Discount rate | | 10.5 | % | | 9.81 | % | Discount rate | | 9.6 | % | | 9.81 | % |
Estimated impact on fair value of a 100 bp increase | Estimated impact on fair value of a 100 bp increase | | $ | (7,274) | | | $ | (4,785) | | Estimated impact on fair value of a 100 bp increase | | $ | (8,164) | | | $ | (4,785) | |
Estimated impact on fair value of a 200 bp increase | Estimated impact on fair value of a 200 bp increase | | $ | (13,943) | | | $ | (9,198) | | Estimated impact on fair value of a 200 bp increase | | $ | (15,623) | | | $ | (9,198) | |
Weighted-average coupon interest rate | Weighted-average coupon interest rate | | 3.23 | % | | 3.23 | % | Weighted-average coupon interest rate | | 3.29 | % | | 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) | | 331 | | 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 JuneSeptember 30, 2022 and December 31, 2021, mortgage escrow deposits totaled to $133,180$140,768 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 June 30, | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | | 2022 | | | 2021 | | | | 2022 | | | 2021 | | | 2022 | | | 2021 | | |
Current | Current | | $ | 3,569 | | | $ | 9,541 | | | Current | | $ | 5,513 | | | $ | 2,350 | | | $ | 9,082 | | | $ | 17,840 | | |
Deferred | Deferred | | 3,148 | | | 3,899 | | | Deferred | | 3,418 | | | 7,366 | | | 15,879 | | | 20,904 | | |
Total | Total | | $ | 6,717 | | | $ | 13,440 | | | Total | | $ | 8,931 | | | $ | 9,716 | | | $ | 24,961 | | | $ | 38,744 | | |
| | Six Months Ended June 30, | |
| 2022 | | | 2021 | | | |
Current | | $ | 3,569 | | | $ | 15,490 | | | |
Deferred | | 12,461 | | | 13,538 | | | |
Total | | $ | 16,030 | | | $ | 29,028 | | | |
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 nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | | 2021 | | | 2022 | | | 2021 | |
Federal taxes calculated at statutory rate | | $ | 8,560 | | 21.0 | % | | $ | 11,551 | | 21.0 | % | | $ | 23,390 | | 21.0 | % | | $ | 37,844 | | 21.0 | % |
Increase (decrease) resulting from: | | | | | | | | | | | | |
State taxes, net of federal benefit | | 1,018 | | 2.5 | % | | 3,279 | | 6.0 | % | | 3,551 | | 3.2 | % | | 6,908 | | 3.8 | % |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Benefit from equity based compensation | | (82) | | (0.2) | % | | (1,784) | | (3.2) | % | | (388) | | (0.3) | % | | (2,129) | | (1.2) | % |
Municipal interest income, net of interest disallowance | | (443) | | (1.1) | % | | (416) | | (0.8) | % | | (1,331) | | (1.2) | % | | (1,259) | | (0.7) | % |
Bank-owned life insurance | | (78) | | (0.2) | % | | (74) | | (0.1) | % | | (231) | | (0.2) | % | | (240) | | (0.1) | % |
NOL Carryback provision under CARES Act | | — | | — | % | | (3,424) | | (6.2) | % | | — | | — | % | | (3,424) | | (1.9) | % |
Offering costs | | — | | — | % | | — | | — | % | | — | | — | % | | 127 | | 0.1 | % |
Section 162(m) limitation | | 39 | | 0.1 | % | | 1,065 | | 1.9 | % | | 201 | | 0.2 | % | | 1,313 | | 0.7 | % |
Other | | (83) | | (0.2) | % | | (481) | | (0.9) | % | | (231) | | (0.3) | % | | (396) | | (0.2) | % |
Income tax expense, as reported | | $ | 8,931 | | 21.9 | % | | $ | 9,716 | | 17.7 | % | | $ | 24,961 | | 22.4 | % | | $ | 38,744 | | 21.5 | % |
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 June 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | | |
| | 2022 | | | 2021 | | | |
Federal taxes calculated at statutory rate | | $ | 5,475 | | 21.0 | % | | $ | 11,916 | | 21.0 | % | | | |
Increase (decrease) resulting from: | | | | | | | | | |
State taxes, net of federal benefit | | 1,582 | | 6.1 | % | | 1,879 | | 3.3 | % | | | |
| | | | | | | | | |
| | | | | | | | | |
Benefit from equity based compensation | | (15) | | (0.1) | % | | (124) | | (0.2) | % | | | |
Municipal interest income, net of interest disallowance | | (444) | | (1.7) | % | | (419) | | (0.7) | % | | | |
Bank-owned life insurance | | (79) | | (0.3) | % | | (82) | | (0.1) | % | | | |
| | | | | | | | | |
Offering costs | | — | | — | % | | 127 | | 0.2 | % | | | |
Section 162(m) limitation | | 40 | | 0.2 | % | | 21 | | — | % | | | |
Other | | 158 | | 0.6 | % | | 121 | | 0.2 | % | | | |
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 | | $ | 14,830 | | 21.0 | % | | $ | 26,293 | | 21.0 | % | | | |
Increase (decrease) resulting from: | | | | | | | | | |
State taxes, net of federal benefit | | 2,533 | | 3.6 | % | | 3,629 | | 2.9 | % | | | |
Benefit from equity based compensation | | (306) | | (0.4) | % | | (345) | | (0.3) | % | | | |
Municipal interest income, net of interest disallowance | | (888) | | (1.3) | % | | (843) | | (0.7) | % | | | |
Bank-owned life insurance | | (153) | | (0.2) | % | | (166) | | (0.1) | % | | | |
| | | | | | | | | |
Offering costs | | — | | — | % | | 127 | | 0.1 | % | | | |
Section 162(m) limitation | | 162 | | 0.1 | % | | 248 | | 0.2 | % | | | |
Other | | (148) | | (0.1) | % | | 85 | | 0.1 | % | | | |
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.
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 assets (liabilities) assets at JuneSeptember 30, 2022 and December 31, 2021, are as follows:
| | | June 30, | | December 31, | | September 30, | | December 31, |
| | | 2022 | | | 2021 | | | | 2022 | | | 2021 | |
Deferred tax assets: | Deferred tax assets: | | | | | Deferred tax assets: | | | | |
Allowance for credit losses | Allowance for credit losses | | $ | 36,547 | | | $ | 35,233 | | Allowance for credit losses | | $ | 39,064 | | | $ | 35,233 | |
Operating lease liabilities | Operating lease liabilities | | 12,346 | | | 12,478 | | Operating lease liabilities | | 18,774 | | | 12,478 | |
Net operating loss | Net operating loss | | 1,392 | | | 1,370 | | Net operating loss | | 1,158 | | | 1,370 | |
Amortization of core deposit intangibles | Amortization of core deposit intangibles | | 115 | | | — | | Amortization of core deposit intangibles | | 403 | | | — | |
Deferred compensation | Deferred compensation | | 4,794 | | | 5,484 | | Deferred compensation | | 4,390 | | | 5,484 | |
Unrealized loss on debt securities | Unrealized loss on debt securities | | 43,504 | | | — | | Unrealized loss on debt securities | | 67,253 | | | — | |
| Unrealized loss on cash flow hedges | Unrealized loss on cash flow hedges | | — | | | 205 | | Unrealized loss on cash flow hedges | | — | | | 205 | |
Other assets | Other assets | | 7,150 | | | 8,301 | | Other assets | | 4,891 | | | 8,301 | |
Subtotal | Subtotal | | 105,848 | | | 63,071 | | Subtotal | | 135,933 | | | 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 | | (11,117) | | | (11,287) | | Operating leases - right of use assets | | (17,386) | | | (11,287) | |
Depreciation | Depreciation | | (7,915) | | | (7,938) | | Depreciation | | (7,335) | | | (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 | | (2,333) | | | (2,407) | | Unrealized gain on equity securities | | (2,297) | | | (2,407) | |
Unrealized gain on cash flow hedges | Unrealized gain on cash flow hedges | | (168) | | | — | | Unrealized gain on cash flow hedges | | (313) | | | — | |
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 | | (41,345) | | | (30,098) | | Mortgage servicing rights | | (44,667) | | | (30,098) | |
Goodwill | Goodwill | | (14,806) | | | (13,743) | | Goodwill | | (15,338) | | | (13,743) | |
Other liabilities | Other liabilities | | (2,507) | | | (2,494) | | Other liabilities | | (2,753) | | | (2,494) | |
Subtotal | Subtotal | | (80,675) | | | (69,891) | | Subtotal | | (90,573) | | | (69,891) | |
Net deferred tax assets (liabilities) | Net deferred tax assets (liabilities) | | $ | 25,173 | | | $ | (6,820) | | Net deferred tax assets (liabilities) | | $ | 45,360 | | | $ | (6,820) | |
The Company had a net operating loss carryforward generated as a result of a previous acquisition amounting to $5,851$5,515 and $6,523 as of JuneSeptember 30, 2022 and December 31, 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,will begin to expire in 2029.
During the six months ended June 30, 2022, the Company generated a state net operating loss carryforward of $3,227, which may have varying expiration 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.
| | | June 30, | | December 31, | | September 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 | | $ | 3,356,089 | | | $ | 3,106,594 | | Commitments to extend credit, excluding interest rate lock commitments | | $ | 3,686,559 | | | $ | 3,106,594 | |
Letters of credit | Letters of credit | | 66,265 | | | 77,427 | | Letters of credit | | 64,692 | | | 77,427 | |
Balance at end of period | Balance at end of period | | $ | 3,422,354 | | | $ | 3,184,021 | | Balance at end of period | | $ | 3,751,251 | | | $ | 3,184,021 | |
As of JuneSeptember 30, 2022 and December 31, 2021, loan commitments included above with floating interest rates totaled $2.58$2.97 billion and $2.26 billion, respectively.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The Company estimates expected credit losses on off-balance sheet loan commitments that are not accounted for as derivatives 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 sixnine months ended JuneSeptember 30, 2022 and 2021:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 | | | 2022 | | 2021 | | 2022 | | 2021 | |
Balance at beginning of period | Balance at beginning of period | | $ | 16,262 | | $ | 14,156 | | | $ | 14,380 | | $ | 16,378 | | Balance at beginning of period | | $ | 20,399 | | $ | 13,202 | | | $ | 14,380 | | $ | 16,378 | |
| Provision for credit losses on unfunded commitments | Provision for credit losses on unfunded commitments | | 4,137 | | (954) | | | 6,019 | | (3,176) | | Provision for credit losses on unfunded commitments | | 3,178 | | 301 | | | 9,197 | | (2,875) | |
Balance at end of period | Balance at end of period | | $ | 20,399 | | $ | 13,202 | | | $ | 20,399 | | $ | 13,202 | | Balance at end of period | | $ | 23,577 | | $ | 13,503 | | | $ | 23,577 | | $ | 13,503 | |
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 $198$4,442 and $1,546$5,988 for the three and sixnine months ended JuneSeptember 30, 2022, respectively, and $761$2,917 and $1,469$4,386 for the three and sixnine months ended JuneSeptember 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 June 30, | | Six Months Ended June 30, | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | | 2022 | | 2021 | | | 2022 | | 2021 | | | | | 2022 | | 2021 | | | 2022 | | 2021 | | |
Balance at beginning of period | Balance at beginning of period | | $ | 4,317 | | $ | 6,284 | | | $ | 4,802 | | $ | 5,928 | | | Balance at beginning of period | | $ | 3,445 | | $ | 5,489 | | | $ | 4,802 | | $ | 5,928 | | |
Provision for loan repurchases or indemnifications | Provision for loan repurchases or indemnifications | | (800) | | (706) | | | (1,189) | | (266) | | | Provision for loan repurchases or indemnifications | | (800) | | — | | | (1,989) | | (266) | | |
| Losses on loans repurchased or indemnified | Losses on loans repurchased or indemnified | | (72) | | (89) | | | (168) | | (173) | | | Losses on loans repurchased or indemnified | | 16 | | (120) | | | (152) | | (293) | | |
Balance at end of period | Balance at end of period | | $ | 3,445 | | $ | 5,489 | | | $ | 3,445 | | $ | 5,489 | | | Balance at end of period | | $ | 2,661 | | $ | 5,369 | | | $ | 2,661 | | $ | 5,369 | | |
|
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.
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:
| | | June 30, 2022 | | | September 30, 2022 | |
| | Notional Amount | | Asset | | Liability | | | Notional Amount | | Asset | | Liability | |
| Interest rate contracts | Interest rate contracts | | $ | 533,633 | | | $ | 29,701 | | | $ | 29,683 | | | Interest rate contracts | | $ | 529,801 | | | $ | 45,775 | | | $ | 45,762 | | |
Forward commitments | Forward commitments | | 492,000 | | | 1,915 | | | — | | | Forward commitments | | 294,000 | | | 7,017 | | | — | | |
Interest rate-lock commitments | Interest rate-lock commitments | | 292,716 | | | 3,758 | | | — | | | Interest rate-lock commitments | | 188,430 | | | — | | | 222 | | |
Futures contracts | Futures contracts | | 318,000 | | | 952 | | | — | | | Futures contracts | | 484,700 | | | — | | | 3,542 | | |
| Total | Total | | $ | 1,636,349 | | | $ | 36,326 | | | $ | 29,683 | | | Total | | $ | 1,496,931 | | | $ | 52,792 | | | $ | 49,526 | | |
| | | | | | | | | | | | | | | | | | | | |
| | 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)(Losses) gains included in the consolidated statements of income related to the Company’s non-designated derivative financial instruments were as follows:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | | 2022 | | 2021 | | | 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 | | $ | 2,007 | | $ | 171 | | | $ | (3,439) | | $ | (21,271) | | | Interest rate lock commitments | | $ | (3,980) | | $ | (3,316) | | | $ | (7,419) | | $ | (24,587) | | |
Forward commitments | Forward commitments | | 14,432 | | (19,200) | | | 52,335 | | 24,058 | | | Forward commitments | | 4,795 | | (806) | | | 57,130 | | 23,252 | | |
Futures contracts | Futures contracts | | (9,165) | | 9,104 | | | (25,700) | | (7,228) | | | Futures contracts | | (10,105) | | (2,152) | | | (35,805) | | (9,380) | | |
Option contracts | Option contracts | | — | | — | | | 36 | | — | | | Option contracts | | — | | — | | | 36 | | — | | |
Total | Total | | $ | 7,274 | | $ | (9,925) | | | $ | 23,232 | | $ | (4,441) | | | Total | | $ | (9,290) | | $ | (6,274) | | | $ | 13,942 | | $ | (10,715) | | |
Derivatives designated as cash flow hedges
The Company also maintains 2two 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.
The following presents a summary of the Company's designated cash flow hedges as of the dates presented:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | 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 | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | September 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 | | | $ | 1,198 | | | Other assets | | $ | (785) | | | Accrued expenses and other liabilities | |
| | | | | | | | | | | |
The Company's consolidated statements of income included lossesa gain of $101$26 and $240loss of $214 for the three and sixnine months ended JuneSeptember 30, 2022, respectively, and $143losses of $148 and $280$428 for the three and sixnine months ended JuneSeptember 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,loss, net of tax, for derivative instruments designated as cash flow hedges for the periods presented:
| | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 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 | | |
| | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | | 2022 | | 2021 | | |
| | | | | | | |
Amount of gain recognized in other comprehensive loss, net of tax expense of $145, $38, $517 and $173 | | $ | 409 | | $ | 106 | | | $ | 1,466 | | $ | 489 | | |
Derivatives designated as fair value hedges
During the first quarter of 2022, the Company entered into 3three 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 JuneSeptember 30, 2022, the fair value hedges were deemed effective.
| | | | June 30, 2022 | | | September 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 | | | 1.67 | | 1.45625% | | SOFR | | $ | (2,509) | | Interest rate swap agreement- subordinated debt | | $ | 100,000 | | | 1.42 | | 1.46% | | SOFR | | $ | (3,831) | |
Interest rate swap agreement- fixed rate money market deposits | 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 | | 75,000 | | | 1.89 | | 1.50% | | SOFR | | (3,816) | |
Interest rate swap agreement- fixed rate money market deposits | Interest rate swap agreement- fixed rate money market deposits | | 125,000 | | | 2.14 | | 1.49500% | | SOFR | | (3,823) | | Interest rate swap agreement- fixed rate money market deposits | | 125,000 | | | 1.89 | | 1.50% | | SOFR | | (6,359) | |
Total | Total | | $ | 300,000 | | | 1.98 | | 1.48208% | | $ | (8,626) | | Total | | $ | 300,000 | | | 1.73 | | 1.48% | | $ | (14,006) | |
The following discloses the amount of (expense) income included in interest expense on borrowings and deposits, related to these fair value hedging instruments:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | | 2022 | | | | 2022 | | | | | 2022 | | | | 2022 | | |
Designated fair value hedge: | Designated fair value hedge: | | | | | Designated fair value hedge: | | | | |
Interest expense on deposits | Interest expense on deposits | | $ | 395 | | | | $ | 708 | | | Interest expense on deposits | | $ | (331) | | | | $ | 377 | | |
Interest expense on borrowings | Interest expense on borrowings | | 186 | | | | 348 | | | Interest expense on borrowings | | (181) | | | | 167 | | |
Total | Total | | $ | 581 | | | | $ | 1,056 | | | Total | | $ | (512) | | | | $ | 544 | | |
The following amounts were recorded on the balance sheet related to cumulative adjustments for fair value hedges as of JuneSeptember 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) | | | |
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| 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 | | $ | 95,074 | | | | (1) | $ | (3,831) | | | |
| Money market and savings deposits | | 197,124 | | | | (2) | (10,175) | | | |
| | | | | | | | | |
(1) The carrying value also includes unamortized subordinated debt issuance costs of $1,193.$1,095.
(2) The carrying value also includes andan unaccreted purchase accounting fair value premium of $8,231.$7,299.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
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 |
| | June 30, 2022 | | December 31, 2021 | | June 30, 2022 | | December 31, 2021 | | September 30, 2022 | | December 31, 2021 | | September 30, 2022 | | December 31, 2021 |
Gross amounts recognized | Gross amounts recognized | | $ | 28,850 | | | $ | 4,990 | | | $ | 13,726 | | | $ | 15,733 | | Gross amounts recognized | | $ | 46,973 | | | $ | 4,990 | | | $ | 20,272 | | | $ | 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 | | 28,850 | | | 4,990 | | | 13,726 | | | 15,733 | | Net amounts presented in the consolidated balance sheets | | 46,973 | | | 4,990 | | | 20,272 | | | 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 | | 9,724 | | | 4,297 | | | 9,724 | | | 4,297 | | Less: financial instruments | | 14,100 | | | 4,297 | | | 14,100 | | | 4,297 | |
Less: financial collateral pledged | Less: financial collateral pledged | | — | | | — | | | 4,002 | | | 11,436 | | Less: financial collateral pledged | | — | | | — | | | 6,172 | | | 11,436 | |
Net amounts | Net amounts | | $ | 19,126 | | | $ | 693 | | | $ | — | | | $ | — | | Net amounts | | $ | 32,873 | | | $ | 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 JuneSeptember 30, 2022 and December 31, 2021, the Company had minimum collateral posting thresholds with certain derivative counterparties and had collateral posted of $35,391$19,169 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.
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. |
| | |
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. |
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 contains the estimated fair values and the related carrying values of the Company's financial instruments. Items which are not financial instruments are not included.
| | | | Fair Value | | | Fair Value |
June 30, 2022 | | Carrying amount | | Level 1 | | Level 2 | | Level 3 | | Total | |
September 30, 2022 | | September 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 | | $ | 872,861 | | | $ | 872,861 | | | $ | — | | | $ | — | | | $ | 872,861 | | Cash and cash equivalents | | $ | 618,290 | | | $ | 618,290 | | | $ | — | | | $ | — | | | $ | 618,290 | |
Investment securities | Investment securities | | 1,621,344 | | | — | | | 1,621,344 | | | — | | | 1,621,344 | | Investment securities | | 1,485,133 | | | — | | | 1,485,133 | | | — | | | 1,485,133 | |
| Loans, net | Loans, net | | 8,498,065 | | | — | | | — | | | 8,438,565 | | | 8,438,565 | | Loans, net | | 8,970,540 | | | — | | | — | | | 8,859,226 | | | 8,859,226 | |
Loans held for sale | Loans held for sale | | 260,215 | | | — | | | 222,400 | | | 37,815 | | | 260,215 | | Loans held for sale | | 130,733 | | | — | | | 97,011 | | | 33,722 | | | 130,733 | |
Interest receivable | Interest receivable | | 40,393 | | | 77 | | | 7,037 | | | 33,279 | | | 40,393 | | Interest receivable | | 39,034 | | | 107 | | | 6,546 | | | 32,381 | | | 39,034 | |
Mortgage servicing rights | Mortgage servicing rights | | 158,678 | | | — | | | — | | | 158,678 | | | 158,678 | | Mortgage servicing rights | | 171,427 | | | — | | | — | | | 171,427 | | | 171,427 | |
Derivatives | Derivatives | | 36,970 | | | — | | | 36,970 | | | — | | | 36,970 | | Derivatives | | 53,990 | | | — | | | 53,990 | | | — | | | 53,990 | |
Financial liabilities: | Financial liabilities: | | | Financial liabilities: | | |
Deposits: | Deposits: | | | Deposits: | | |
Without stated maturities | Without stated maturities | | $ | 9,365,544 | | | $ | 9,365,544 | | | $ | — | | | $ | — | | | $ | 9,365,544 | | Without stated maturities | | $ | 8,843,012 | | | $ | 8,843,012 | | | $ | — | | | $ | — | | | $ | 8,843,012 | |
With stated maturities | With stated maturities | | 1,177,758 | | | — | | | 1,185,639 | | | — | | | 1,185,639 | | With stated maturities | | 1,163,070 | | | — | | | 1,158,686 | | | — | | | 1,158,686 | |
Securities sold under agreement to repurchase and federal funds sold | Securities sold under agreement to repurchase and federal funds sold | | 31,706 | | | 31,706 | | | — | | | — | | | 31,706 | | Securities sold under agreement to repurchase and federal funds sold | | 29,008 | | | 29,008 | | | — | | | — | | | 29,008 | |
| Federal Home Loan Bank advances | | Federal Home Loan Bank advances | | 540,000 | | | — | | | 540,000 | | | — | | | 540,000 | |
Subordinated debt | Subordinated debt | | 127,228 | | | — | | | — | | | 123,714 | | | 123,714 | | Subordinated debt | | 126,004 | | | — | | | — | | | 117,263 | | | 117,263 | |
| Interest payable | Interest payable | | 2,512 | | | 45 | | | 954 | | | 1,513 | | | 2,512 | | Interest payable | | 3,927 | | | 730 | | | 2,822 | | | 375 | | | 3,927 | |
Derivatives | Derivatives | | 38,309 | | | — | | | 38,309 | | | — | | | 38,309 | | Derivatives | | 63,532 | | | — | | | 63,532 | | | — | | | 63,532 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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 | |
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 JuneSeptember 30, 2022 are presented in the following table:
| 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 | |
At September 30, 2022 | | At September 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 | | $ | — | | | $ | 42,059 | | | $ | — | | | $ | 42,059 | | U.S. government agency securities | | $ | — | | | $ | 39,831 | | | $ | — | | | $ | 39,831 | |
Mortgage-backed securities - residential | Mortgage-backed securities - residential | | — | | | 1,164,932 | | | — | | | 1,164,932 | | Mortgage-backed securities - residential | | — | | | 1,057,763 | | | — | | | 1,057,763 | |
Mortgage-backed securities - commercial | Mortgage-backed securities - commercial | | — | | | 20,668 | | | — | | | 20,668 | | Mortgage-backed securities - commercial | | — | | | 17,847 | | | — | | | 17,847 | |
Municipal securities | Municipal securities | | — | | | 273,164 | | | — | | | 273,164 | | Municipal securities | | — | | | 252,143 | | | — | | | 252,143 | |
Treasury securities | Treasury securities | | — | | | 109,793 | | | — | | | 109,793 | | Treasury securities | | — | | | 107,297 | | | — | | | 107,297 | |
Corporate securities | Corporate securities | | — | | | 7,625 | | | — | | | 7,625 | | Corporate securities | | — | | | 7,290 | | | — | | | 7,290 | |
Equity securities | | — | | | 3,103 | | | — | | | 3,103 | | |
Equity securities, at fair value | | Equity securities, at fair value | | — | | | 2,962 | | | — | | | 2,962 | |
Total securities | Total securities | | $ | — | | | $ | 1,621,344 | | | $ | — | | | $ | 1,621,344 | | Total securities | | $ | — | | | $ | 1,485,133 | | | $ | — | | | $ | 1,485,133 | |
Loans held for sale | Loans held for sale | | $ | — | | | $ | 222,400 | | | $ | 37,815 | | | $ | 260,215 | | Loans held for sale | | $ | — | | | $ | 97,011 | | | $ | 33,722 | | | $ | 130,733 | |
Mortgage servicing rights | Mortgage servicing rights | | — | | | — | | | 158,678 | | | 158,678 | | Mortgage servicing rights | | — | | | — | | | 171,427 | | | 171,427 | |
Derivatives | Derivatives | | — | | | 36,970 | | | — | | | 36,970 | | Derivatives | | — | | | 53,990 | | | — | | | 53,990 | |
Financial Liabilities: | Financial Liabilities: | | Financial Liabilities: | |
Derivatives | Derivatives | | — | | | 38,309 | | | — | | | 38,309 | | Derivatives | | — | | | 63,532 | | | — | | | 63,532 | |
The balances and levels of the assets measured at fair value on a non-recurring basis at JuneSeptember 30, 2022 are presented in the following table:
| 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 | | |
At September 30, 2022 | | At September 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 | | $ | — | | | $ | — | | | $ | 2,193 | | | $ | 2,193 | | |
Collateral dependent loans: | Collateral dependent loans: | | | | Collateral dependent loans: | | | |
Commercial and industrial | | Commercial and industrial | | $ | — | | | $ | — | | | $ | 12 | | | $ | 12 | | |
| Residential real estate: | | Residential real estate: | | |
1-4 family mortgage | | 1-4 family mortgage | | — | | | — | | | 362 | | | 362 | | |
| Residential real estate: | | | |
| Residential line of credit | | — | | | — | | | 315 | | | 315 | | | |
| Commercial real estate: | | | |
Owner occupied | | — | | | — | | | 2,151 | | | 2,151 | | | |
| Consumer and other | | — | | | — | | | 24 | | | 24 | | | |
| Total collateral dependent loans | Total collateral dependent loans | | $ | — | | | $ | — | | | $ | 2,502 | | | $ | 2,502 | | | Total collateral dependent loans | | $ | — | | | $ | — | | | $ | 374 | | | $ | 374 | | |
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 | 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 | 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: | 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 | | $ | — | | | $ | 33,870 | | | $ | — | | | $ | 33,870 | | U.S. government agency securities | | $ | — | | | $ | 33,870 | | | $ | — | | | $ | 33,870 | |
Mortgage-backed securities - residential | Mortgage-backed securities - residential | | — | | | 1,269,372 | | | — | | | 1,269,372 | | Mortgage-backed securities - residential | | — | | | 1,269,372 | | | — | | | 1,269,372 | |
Mortgage-backed securities - commercial | Mortgage-backed securities - commercial | | — | | | 15,250 | | | — | | | 15,250 | | Mortgage-backed securities - commercial | | — | | | 15,250 | | | — | | | 15,250 | |
Municipal securities | Municipal securities | | — | | | 338,610 | | | — | | | 338,610 | | Municipal securities | | — | | | 338,610 | | | — | | | 338,610 | |
Treasury securities | Treasury securities | | — | | | 14,908 | | | — | | | 14,908 | | Treasury securities | | — | | | 14,908 | | | — | | | 14,908 | |
Corporate securities | Corporate securities | | — | | | 6,515 | | | — | | | 6,515 | | Corporate securities | | — | | | 6,515 | | | — | | | 6,515 | |
Equity securities | | — | | | 3,367 | | | — | | | 3,367 | | |
Equity securities, at fair value | | Equity securities, at fair value | | — | | | 3,367 | | | — | | | 3,367 | |
Total securities | Total securities | | $ | — | | | $ | 1,681,892 | | | $ | — | | | $ | 1,681,892 | | Total securities | | $ | — | | | $ | 1,681,892 | | | $ | — | | | $ | 1,681,892 | |
Loans held for sale | Loans held for sale | | $ | — | | | $ | 672,924 | | | $ | 79,299 | | | $ | 752,223 | | Loans held for sale | | $ | — | | | $ | 672,924 | | | $ | 79,299 | | | $ | 752,223 | |
Mortgage servicing rights | Mortgage servicing rights | | — | | | — | | | 115,512 | | | 115,512 | | Mortgage servicing rights | | — | | | — | | | 115,512 | | | 115,512 | |
Derivatives | Derivatives | | — | | | 27,384 | | | — | | | 27,384 | | Derivatives | | — | | | 27,384 | | | — | | | 27,384 | |
Financial Liabilities: | Financial Liabilities: | | Financial Liabilities: | |
Derivatives | Derivatives | | — | | | 21,000 | | | — | | | 21,000 | | 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 JuneSeptember 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 JuneSeptember 30, 2022 | | | | | | | | | |
Financial instrument | | Fair Value | | Valuation technique | | Significant unobservable inputs | | Range of inputs | |
Collateral dependent loans | | $ | 2,502374 | | | Valuation of collateral | | Discount for comparable sales | | 10%-35% | |
Other real estate owned | | $ | 1,8362,193 | | | Appraised value of property less costs to sell | | Discount for costs to sell | | 0%-15% | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 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 JuneSeptember 30, 2022 and December 31, 2021, total amortized cost of collateral dependent loans measured on a non-recurring basis amounted to $2,537$578 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:
| | | | | | | | | | | | | | |
| | June 30, | | December 31, |
| | 2022 | | 2021 |
Commercial and industrial | | $ | 37,815 | | | $ | 79,299 | |
Residential real estate: | | | | |
1-4 family mortgage | | 222,400 | | | 672,924 | |
Total loans held for sale | | $ | 260,215 | | | $ | 752,223 | |
| | | | | | | | | | | | | | |
| | September 30, | | December 31, |
| | 2022 | | 2021 |
Commercial loans held for sale, at fair value | | $ | 33,722 | | | $ | 79,299 | |
Mortgage loans held for sale: | | | | |
Mortgage loans held for sale, at fair value | | 70,526 | | | 672,924 | |
Mortgage loans held for sale - guaranteed GNMA repurchase option | | 26,485 | | | — | |
Total loans held for sale | | $ | 130,733 | | | $ | 752,223 | |
Mortgage loans held for sale
The Company measures mortgage loans originated for sale at fair value under the fair value option as permitted under ASC 825, "Financial Instruments" ("ASC 825"). Electing to measure these assets at fair value reduces certain timing differences and more accurately matches the changes in fair value of the loans with changes in the fair value of derivative instruments used to economically hedge them.
Net gains (losses)losses of $4,671$4,276 and $(12,203)$16,479 resulting from fair value changes of mortgage loans were recorded in income during the three and sixnine months ended JuneSeptember 30, 2022, respectively, compared to net gains (losses)losses of $9,730$3,908 and $(10,986)$14,894 during the three and sixnine months ended JuneSeptember 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 delinquentThe Company’s valuation of mortgage loans held for sale incorporates an assumption for credit risk; however, given the short-term period that meet certain criteria from the securitized loan poolCompany holds these mortgage loans held 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 equalsale, valuation adjustments attributable to 100 percent of the remaining principal balance ofinstrument-specific credit risk is nominal.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
During the loan. Underthree months ended September 30, 2022, the Company revised its accounting estimate with regard to GNMA loans previously sold that are contractually delinquent greater than 90 days and began recording this guaranteed repurchase option on the balance sheet on a prospective basis without impact to prior periods. See Note 1, "Basis of presentation" for additional information regarding the Company's change in accounting estimate. Rebooked GNMA optional repurchase loans do not meet the requirements under FASB ASC Topic 860, “Transfers and Servicing,” this buy-back option is considered a conditional option until825 to be accounted for under the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have regained effective control overfair value option. As such, these loans underare excluded from 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.below disclosures. As of June 30, 2022, and December 31, 2021, there were $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 sixnine months ended JuneSeptember 30, 2022 and 2021.
| | | Three Months Ended June 30, 2022 | | | Three Months Ended September 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 | | $ | 85,816 | | | $ | (7,637) | | | $ | 78,179 | | | Carrying value at beginning of period | | $ | 47,462 | | | $ | (9,647) | | | $ | 37,815 | | |
Change in fair value: | Change in fair value: | | | Change in fair value: | | |
Pay-downs and pay-offs | Pay-downs and pay-offs | | (38,354) | | | — | | | (38,354) | | | Pay-downs and pay-offs | | (3,706) | | | — | | | (3,706) | | |
Write-offs to discount | Write-offs to discount | | — | | | — | | | — | | | Write-offs to discount | | (8,729) | | | 8,729 | | | — | | |
Changes in valuation included in other noninterest income | Changes in valuation included in other noninterest income | | — | | | (2,010) | | | (2,010) | | | Changes in valuation included in other noninterest income | | — | | | (387) | | | (387) | | |
Carrying value at end of period | Carrying value at end of period | | $ | 47,462 | | | $ | (9,647) | | | $ | 37,815 | | | Carrying value at end of period | | $ | 35,027 | | | $ | (1,305) | | | $ | 33,722 | | |
| | | Six Months Ended June 30, 2022 | | | Nine Months Ended September 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 | | (39,300) | | | — | | | (39,300) | | | Pay-downs and pay-offs | | (43,006) | | | (43,006) | | |
Write-offs to discount | Write-offs to discount | | — | | | — | | | — | | | Write-offs to discount | | (8,729) | | | 8,729 | | | — | | |
Changes in valuation included in other noninterest income | Changes in valuation included in other noninterest income | | — | | | (2,184) | | | (2,184) | | | Changes in valuation included in other noninterest income | | — | | | (2,571) | | | (2,571) | | |
Carrying value at end of period | Carrying value at end of period | | $ | 47,462 | | | $ | (9,647) | | | $ | 37,815 | | | Carrying value at end of period | | $ | 35,027 | | | $ | (1,305) | | | $ | 33,722 | | |
| | |
| | | Three Months Ended June 30, 2021 | | Three Months Ended September 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 | | $ | 197,490 | | | $ | (22,506) | | | $ | 174,984 | | Carrying value at beginning of period | | $ | 135,972 | | | $ | (11,850) | | | $ | 124,122 | |
Change in fair value: | Change in fair value: | | Change in fair value: | |
Pay-downs and pay-offs | Pay-downs and pay-offs | | (52,226) | | | — | | | (52,226) | | Pay-downs and pay-offs | | (24,366) | | | — | | | (24,366) | |
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 | | Changes in valuation included in other noninterest income | | — | | | 740 | | | 740 | |
Carrying value at end of period | Carrying value at end of period | | $ | 135,972 | | | $ | (11,850) | | | $ | 124,122 | | Carrying value at end of period | | $ | 111,606 | | | $ | (11,110) | | | $ | 100,496 | |
| | | Six Months Ended June 30, 2021 | | Nine Months Ended September 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 | | (91,792) | | | — | | | (91,792) | | Pay-downs and pay-offs | | (116,158) | | | — | | | (116,158) | |
Write-offs to discount | Write-offs to discount | | (11,299) | | | 11,299 | | | — | | Write-offs to discount | | (11,299) | | | 11,299 | | | — | |
Changes in valuation included in other noninterest income | Changes in valuation included in other noninterest income | | — | | | 511 | | | 511 | | Changes in valuation included in other noninterest income | | — | | | 1,251 | | | 1,251 | |
Carrying value at end of period | Carrying value at end of period | | $ | 135,972 | | | $ | (11,850) | | | $ | 124,122 | | Carrying value at end of period | | $ | 111,606 | | | $ | (11,110) | | | $ | 100,496 | |
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 JuneSeptember 30, 2022 and December 31, 2021:
| June 30, 2022 | | Aggregate fair value | | Aggregate Unpaid Principal Balance | | Difference | |
September 30, 2022 | | September 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 | | $ | 222,400 | | | $ | 219,696 | | | $ | 2,704 | | Mortgage loans held for sale measured at fair value | | $ | 70,526 | | | $ | 72,098 | | | $ | (1,572) | |
Commercial loans held for sale measured at fair value | Commercial loans held for sale measured at fair value | | 36,356 | | | 37,733 | | | (1,377) | | Commercial loans held for sale measured at fair value | | 33,722 | | | 35,027 | | | (1,305) | |
| Nonaccrual commercial loans held for sale | Nonaccrual commercial loans held for sale | | 1,459 | | | 9,729 | | | (8,270) | | Nonaccrual commercial loans held for sale | | — | | | — | | | — | |
| December 31, 2021 | December 31, 2021 | | Aggregate fair value | | Aggregate Unpaid Principal Balance | | Difference | 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) | |
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 2two 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 six months ended June 30, 2022, theThe Company offeredalso offers conforming residential mortgage loans and services through 2 delivery channels: retail and our national direct-to-consumer internet delivery channel. Additionally, the Mortgage segment, which activities also 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 exit from the direct-to-consumer delivery channel, which is 1one of 2two delivery channels in the Mortgage segment. For the three and six months ended June 30, 2022, the direct-to-consumer channel comprised 13.7% and 33.0%, respectively, of the Company's total interest rate lock volume compared to 51.5% and 50.9% for the three and 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 incurred $12,458 of restructuring expenses during the three and six months ended June 30,second quarter of 2022. No such expenses were incurred during the first or third quarter of 2022. The current repositioning of our Mortgage segment does not qualify to 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 Mortgage segment's interest rate lock commitment volume and sales volume by line of business for the three and nine months ended September 30, 2022 and 2021 is as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended September 30, | | Nine months ended September 30, |
| | 2022 | 2021 | | 2022 | 2021 |
Interest rate lock commitment volume by line of business: | | | | | | |
Direct-to-consumer | | $ | — | | $ | 1,085,180 | | | $ | 663,848 | | $ | 2,948,530 | |
Retail | | 408,879 | | 926,723 | | | 1,755,008 | | 2,726,956 | |
Total | | $ | 408,879 | | $ | 2,011,903 | | | $ | 2,418,856 | | $ | 5,675,486 | |
Interest rate lock commitment volume % by line of business: | | | | | | |
Direct-to-consumer | | — | % | 53.9 | % | | 27.4 | % | 52.0 | % |
Retail | | 100.0 | % | 46.1 | % | | 72.6 | % | 48.0 | % |
Mortgage sales by line of business: | | | | | | |
Direct-to-consumer | | $ | 48,490 | | $ | 809,887 | | | $ | 1,024,838 | | $ | 2,562,681 | |
Retail | | 521,165 | | 726,010 | | | 1,698,987 | | 2,226,795 | |
Total | | $ | 569,655 | | $ | 1,535,897 | | | $ | 2,723,825 | | $ | 4,789,476 | |
Mortgage sales % by line of business: | | | | | | |
Direct-to-consumer | | 8.5 | % | 52.7 | % | | 37.6 | % | 53.5 | % |
Retail | | 91.5 | % | 47.3 | % | | 62.4 | % | 46.5 | % |
The following tables provide segment financial information for the periods indicated:
| Three Months Ended June 30, 2022 | | Banking(4) | | Mortgage | | Consolidated | |
Three Months Ended September 30, 2022 | | Three Months Ended September 30, 2022 | | Banking(4) | | Mortgage | | Consolidated |
Net interest income | Net interest income | | $ | 102,171 | | | $ | — | | | $ | 102,171 | | Net interest income | | $ | 111,384 | | | $ | — | | | $ | 111,384 | |
Provisions for credit losses(1) | Provisions for credit losses(1) | | 12,318 | | | — | | | 12,318 | | Provisions for credit losses(1) | | 11,367 | | | — | | | 11,367 | |
Mortgage banking income(2) | Mortgage banking income(2) | | — | | | 23,711 | | | 23,711 | | Mortgage banking income(2) | | — | | | 16,729 | | | 16,729 | |
Change in fair value of mortgage servicing rights, net of hedging(2) | Change in fair value of mortgage servicing rights, net of hedging(2) | | — | | | (1,152) | | | (1,152) | | Change in fair value of mortgage servicing rights, net of hedging(2) | | — | | | (4,345) | | | (4,345) | |
Other noninterest income | Other noninterest income | | 10,699 | | | (44) | | | 10,655 | | Other noninterest income | | 10,293 | | | (85) | | | 10,208 | |
Depreciation and amortization | Depreciation and amortization | | 1,731 | | | 281 | | | 2,012 | | Depreciation and amortization | | 1,867 | | | 190 | | | 2,057 | |
Amortization of intangibles | Amortization of intangibles | | 1,194 | | | — | | | 1,194 | | Amortization of intangibles | | 1,108 | | | — | | | 1,108 | |
| Other noninterest expense(3) | Other noninterest expense(3) | | 56,395 | | | 37,396 | | | 93,791 | | Other noninterest expense(3) | | 62,911 | | | 15,771 | | | 78,682 | |
Income (loss) before income taxes | Income (loss) before income taxes | | $ | 41,232 | | | $ | (15,162) | | | $ | 26,070 | | Income (loss) before income taxes | | $ | 44,424 | | | $ | (3,662) | | | $ | 40,762 | |
Income tax expense | Income tax expense | | 6,717 | | Income tax expense | | 8,931 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | Net income applicable to FB Financial Corporation and noncontrolling interest | | 19,353 | | Net income applicable to FB Financial Corporation and noncontrolling interest | | 31,831 | |
Net income applicable to noncontrolling interest(4)(3) | Net income applicable to noncontrolling interest(4)(3) | | 8 | | Net income applicable to noncontrolling interest(4)(3) | | — | |
Net income applicable to FB Financial Corporation | Net income applicable to FB Financial Corporation | | $ | 19,345 | | Net income applicable to FB Financial Corporation | | $ | 31,831 | |
Total assets | Total assets | | $ | 11,469,762 | | | $ | 724,100 | | | $ | 12,193,862 | | Total assets | | $ | 11,648,610 | | | $ | 609,472 | | | $ | 12,258,082 | |
Goodwill | Goodwill | | 242,561 | | | — | | | 242,561 | | Goodwill | | 242,561 | | | — | | | 242,561 | |
(1)Includes $4,137$3,178 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.
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 | | Banking(3) | | Mortgage | | Consolidated | |
Three Months Ended September 30, 2021 | | Three Months Ended September 30, 2021 | | Banking(3) | | Mortgage | | Consolidated |
Net interest income | Net interest income | | $ | 86,553 | | | $ | 10 | | | $ | 86,563 | | Net interest income | | $ | 88,576 | | | $ | (100) | | | $ | 88,476 | |
Provisions for credit losses(1) | Provisions for credit losses(1) | | (13,839) | | | — | | | (13,839) | | Provisions for credit losses(1) | | (2,531) | | | — | | | (2,531) | |
Mortgage banking income(2) | Mortgage banking income(2) | | — | | | 38,644 | | | 38,644 | | Mortgage banking income(2) | | — | | | 47,751 | | | 47,751 | |
Change in fair value of mortgage servicing rights, net of hedging(2) | Change in fair value of mortgage servicing rights, net of hedging(2) | | — | | | (3,145) | | | (3,145) | | Change in fair value of mortgage servicing rights, net of hedging(2) | | — | | | (2,367) | | | (2,367) | |
Other noninterest income | Other noninterest income | | 14,002 | | | (201) | | | 13,801 | | Other noninterest income | | 13,823 | | | (201) | | | 13,622 | |
Depreciation and amortization | Depreciation and amortization | | 1,618 | | | 344 | | | 1,962 | | Depreciation and amortization | | 1,791 | | | 349 | | | 2,140 | |
Amortization of intangibles | Amortization of intangibles | | 1,394 | | | — | | | 1,394 | | Amortization of intangibles | | 1,344 | | | — | | | 1,344 | |
| Other noninterest expense | Other noninterest expense | | 55,182 | | | 34,422 | | | 89,604 | | Other noninterest expense | | 55,642 | | | 35,881 | | | 91,523 | |
Income before income taxes | Income before income taxes | | $ | 56,200 | | | $ | 542 | | | $ | 56,742 | | Income before income taxes | | $ | 46,153 | | | $ | 8,853 | | | $ | 55,006 | |
Income tax expense | Income tax expense | | 13,440 | | Income tax expense | | 9,716 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | Net income applicable to FB Financial Corporation and noncontrolling interest | | 43,302 | | Net income applicable to FB Financial Corporation and noncontrolling interest | | 45,290 | |
Net income applicable to noncontrolling interest(3) | Net income applicable to noncontrolling interest(3) | | 8 | | Net income applicable to noncontrolling interest(3) | | — | |
Net income applicable to FB Financial Corporation | Net income applicable to FB Financial Corporation | | $ | 43,294 | | Net income applicable to FB Financial Corporation | | $ | 45,290 | |
Total assets | Total assets | | $ | 10,908,107 | | | $ | 1,010,260 | | | $ | 11,918,367 | | Total assets | | $ | 10,712,281 | | | $ | 1,098,009 | | | $ | 11,810,290 | |
Goodwill | Goodwill | | 242,561 | | | — | | | 242,561 | | Goodwill | | 242,561 | | | — | | | 242,561 | |
(1) Includes $(954)$301 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 | |
| | | | | | | | | | | | | | | | | | | | |
Nine Months Ended September 30, 2022 | | Banking(4) | | Mortgage | | Consolidated |
Net interest income | | $ | 301,739 | | | $ | (2) | | | $ | 301,737 | |
Provisions for credit losses(1) | | 19,438 | | | — | | | 19,438 | |
Mortgage banking income(2) | | — | | | 69,718 | | | 69,718 | |
Change in fair value of mortgage servicing rights, net of hedging(2) | | — | | | (5,244) | | | (5,244) | |
Other noninterest income | | 32,975 | | | (251) | | | 32,724 | |
Depreciation and amortization | | 5,308 | | | 797 | | | 6,105 | |
Amortization of intangibles | | 3,546 | | | — | | | 3,546 | |
| | | | | | |
Other noninterest expense(3) | | 175,936 | | | 82,529 | | | 258,465 | |
Income (loss) before income taxes | | $ | 130,486 | | | $ | (19,105) | | | $ | 111,381 | |
Income tax expense | | | | | | 24,961 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | | | | | | 86,420 | |
Net income applicable to noncontrolling interest(4) | | | | | | 8 | |
Net income applicable to FB Financial Corporation | | | | | | $ | 86,412 | |
Total assets | | $ | 11,648,610 | | | $ | 609,472 | | | $ | 12,258,082 | |
Goodwill | | 242,561 | | | — | | | 242,561 | |
(1) Includes $6,019$9,197 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 | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | | | | |
Nine Months Ended September 30, 2021 | | Banking(3) | | Mortgage | | Consolidated |
Net interest income | | $ | 257,726 | | | $ | (111) | | | $ | 257,615 | |
Provisions for credit losses(1) | | (30,224) | | | — | | | (30,224) | |
Mortgage banking income(2) | | — | | | 146,990 | | | 146,990 | |
Change in fair value of mortgage servicing rights, net of hedging(2) | | — | | | (10,775) | | | (10,775) | |
Other noninterest income | | 39,223 | | | (402) | | | 38,821 | |
Depreciation and amortization | | 5,267 | | | 1,021 | | | 6,288 | |
Amortization of intangibles | | 4,178 | | | — | | | 4,178 | |
| | | | | | |
Other noninterest expense(3) | | 163,261 | | | 108,938 | | | 272,199 | |
Income before income taxes | | $ | 154,467 | | | $ | 25,743 | | | $ | 180,210 | |
Income tax expense | | | | | | 38,744 | |
| | | | | | |
| | | | | | |
Net income applicable to FB Financial Corporation and noncontrolling interest | | | | | | 141,466 | |
Net income applicable to noncontrolling interest(3) | | | | | | 8 | |
Net income applicable to FB Financial Corporation | | | | | | $ | 141,458 | |
Total assets | | $ | 10,712,281 | | | $ | 1,098,009 | | | $ | 11,810,290 | |
Goodwill | | 242,561 | | | — | | | 242,561 | |
(1)Includes $(3,176)$(2,875) 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.
OurThe Banking segment provides ourthe 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 ourthe Mortgage segment to ourthe Banking segment under this warehouse line of credit is recorded as interest income to our Banking segment and as interest expense to ourthe Mortgage segment, both of which are included in the calculation of net interest income for each segment. The amount of interest paid by ourthe Mortgage segment to ourthe Banking segment under this warehouse line of credit was $4,850$4,143 and $10,516$14,659 for the three and sixnine months ended JuneSeptember 30, 2022, respectively, and $6,110$6,075 and $11,510$17,585 for the three and sixnine months ended JuneSeptember 30, 2021, respectively.
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 JuneSeptember 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.
Actual and required capital amounts and ratios are included below as of the dates indicated.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 |
| | | | | | | | | | | | | | | | |
Total Capital (to risk-weighted assets) | | | | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,460,110 | | | 13.6 | % | | | | | | $ | 1,123,435 | | | 10.5 | % | | N/A | | N/A |
FirstBank | | 1,432,889 | | | 13.4 | % | | | | | | 1,122,420 | | | 10.5 | % | | $ | 1,068,971 | | | 10.0 | % |
Tier 1 Capital (to risk-weighted assets) | | | | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,257,361 | | | 11.8 | % | | | | | | $ | 909,448 | | | 8.5 | % | | N/A | | N/A |
FirstBank | | 1,230,140 | | | 11.5 | % | | | | | | 908,625 | | | 8.5 | % | | $ | 855,177 | | | 8.0 | % |
Tier 1 Capital (to average assets) | | | | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,257,361 | | | 10.2 | % | | | | | | $ | 494,009 | | | 4.0 | % | | N/A | | N/A |
FirstBank | | 1,230,140 | | | 10.0 | % | | | | | | 494,191 | | | 4.0 | % | | $ | 617,738 | | | 5.0 | % |
Common Equity Tier 1 Capital (to risk-weighted assets) | | | | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,227,361 | | | 11.5 | % | | | | | | $ | 748,957 | | | 7.0 | % | | N/A | | N/A |
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 | % |
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 oAs of September 30, 2022 | | 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 | | $ | 1,501,110 | | | 13.0 | % | | | | | | $ | 1,210,236 | | | 10.5 | % | | N/A | | N/A |
FirstBank | | 1,472,955 | | | 12.8 | % | | | | | | 1,208,502 | | | 10.5 | % | | $ | 1,150,954 | | | 10.0 | % |
Tier 1 Capital (to risk-weighted assets) | | | | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,287,489 | | | 11.2 | % | | | | | | $ | 979,715 | | | 8.5 | % | | N/A | | N/A |
FirstBank | | 1,259,334 | | | 10.9 | % | | | | | | 978,311 | | | 8.5 | % | | $ | 920,764 | | | 8.0 | % |
Tier 1 Capital (to average assets) | | | | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,287,489 | | | 10.7 | % | | | | | | $ | 479,489 | | | 4.0 | % | | N/A | | N/A |
FirstBank | | 1,259,334 | | | 10.5 | % | | | | | | 479,290 | | | 4.0 | % | | $ | 599,113 | | | 5.0 | % |
Common Equity Tier 1 Capital (to risk-weighted assets) | | | | | | | | | | | | | | | | |
FB Financial Corporation | | $ | 1,257,489 | | | 10.9 | % | | | | | | $ | 806,824 | | | 7.0 | % | | N/A | | N/A |
FirstBank | | 1,259,334 | | | 10.9 | % | | | | | | 805,668 | | | 7.0 | % | | $ | 748,120 | | | 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 | % |
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 sixnine months ended JuneSeptember 30, 2022:2022.
| | | | | | 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 (unvested) | Balance at beginning of period (unvested) | | 492,320 | | | $ | 36.06 | | | Balance at beginning of period (unvested) | | 492,320 | | | $ | 36.06 | | |
Granted | Granted | | 139,785 | | | 43.82 | | | Granted | | 143,036 | | | 43.74 | | |
Vested | Vested | | (159,385) | | | 36.68 | | | Vested | | (202,652) | | | 36.12 | | |
Forfeited | Forfeited | | (37,917) | | | 33.15 | | | Forfeited | | (46,496) | | | 34.51 | | |
Balance at end of period (unvested) | Balance at end of period (unvested) | | 434,803 | | | $ | 38.48 | | | Balance at end of period (unvested) | | 386,208 | | | $ | 38.99 | | |
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
The total fair value of restricted stock units vested and released was $2,449$1,474 and $5,846$7,320 for the three and sixnine months ended JuneSeptember 30, 2022, respectively, and $828$10,749 and $5,192$15,941 for the three and sixnine months ended JuneSeptember 30, 2021, respectively.
The compensation cost related to stock grants and vesting of restricted stock units was $2,1961,701 and $4,052$5,753 for the three and sixnine months ended JuneSeptember 30, 2022, respectively, and $2,193$2,365 and $4,659$7,024 for the three and sixnine months ended JuneSeptember 30, 2021, respectively. This included amounts paid related to director grants and compensation elected to be settled in stock amounting to $148171 and $314$485 during the three and sixnine months ended JuneSeptember 30, 2022, respectively, and $142$168 and $299$467 during the three and sixnine months ended JuneSeptember 30, 2021, respectively.
As of JuneSeptember 30, 2022, there was $13,122$10,686 of total unrecognized compensation cost related to unvested restricted stock units which is expected to be recognized over a weighted-average period of 2.52.3 years. Additionally, as of JuneSeptember 30, 2022, there were 1,770,1281,737,539 shares available for issuance under the Company's stock compensation plans. As of JuneSeptember 30, 2022 and December 31, 2021, there were $252$265 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 sixnine months ended JuneSeptember 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 | | 69,291 | | | 44.44 | | |
Vested | Vested | | — | | | — | | | Vested | | — | | | — | | |
Forfeited or expired | Forfeited or expired | | (9,501) | | | 43.16 | | | Forfeited or expired | | (10,659) | | | 42.76 | | |
Balance at end of period (unvested) | Balance at end of period (unvested) | | 175,259 | | | $ | 41.67 | | | Balance at end of period (unvested) | | 174,382 | | | $ | 41.68 | | |
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.
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
As of JuneSeptember 30, 2022, the Company determined the probability of meeting the performance criteria for each grant and recorded compensation cost associated when factoring in the conversion of PSUs to shares of common stock.
| Grant Year | Grant Year | | Vest Year | | | Shares Outstanding | Grant Year | | Vest Year | | | Shares Outstanding |
2020 | 2020 | | 2023 | | | 49,964 | 2020 | | 2023 | | | 49,964 |
2021 | 2021 | | 2024 | | | 60,654 | 2021 | | 2024 | | | 59,496 |
2022 | 2022 | | 2025 | | | 64,641 | 2022 | | 2025 | | | 64,922 |
The Company recorded compensation cost of $842$832 and $1,568$2,400 during the three and sixnine months ended JuneSeptember 30, 2022 respectively, and $322$551 and $522$1,041 for the three and sixnine months ended JuneSeptember 30, 2021, respectively. As of JuneSeptember 30, 2022, maximum unrecognized compensation cost at 200% payout related to the unvested PSUs was $11,502,$9,753, and the remaining performance period over which the cost could be recognized was 2.12.0 years.
Employee Stock Purchase Plan:
The Company maintains an employee stock purchase plan under which employees, through payroll deductions, are able to purchase shares of Company common stock. The employee purchase price is 95% of the lower of the market price on the first or last day of the offering period. The maximum number of shares issuable during any offering period is 200,000
FB Financial Corporation and subsidiaries
Notes to consolidated financial statements
(Unaudited)
(Dollar amounts are in thousands, except share and per share amounts)
shares and a participant may not purchase more than 725 shares during any offering period (and, in any event, no more than $200,000$25 worth of common stock in any calendar year). There were no shares issued under ESPP duringDuring the three and nine months ended JuneSeptember 30, 2022, there were 11,798 and June 30, 2021, respectively. There were 15,152 and 21,56626,950 shares of common stock, respectively, issued under the ESPP with proceeds from employee payroll withholdings of $588$499 and $811, during$1,087. During the sixthree and nine months ended JuneSeptember 30, 20222021, there were 15,744 and 2021,37,310 shares of common stock issued under the ESPP, respectively, with proceeds from employee payroll withholdings of $632 and $1,443, respectively. As of JuneSeptember 30, 2022, there were 2,326,5442,314,746 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, significant shareholders, and executive officers of the Company and their affiliatesrelated interests 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 affiliatesrelated interests is presented below:
| | | | | | | | |
Loans outstanding at January 1, 2022 | | $ | 29,010 | |
New loans and advances | | 52,57755,428 | |
Change in related party status | | (9,939) | |
Repayments | | (868)(2,345) | |
Loans outstanding at JuneSeptember 30, 2022 | | $ | 70,78072,154 | |
Unfunded commitments to certain executive officers, certain management and directors and their associatesrelated interests totaled $38,832$34,875 and $10,994 at JuneSeptember 30, 2022 and December 31, 2021, respectively.
(B) Deposits:
The Bank held deposits from related parties totaling $323,089$311,197 and $312,956 as of JuneSeptember 30, 2022 and December 31, 2021, respectively.
(C) Leases:
The Bank leases various office spaces from entities owned by certain directors of the Company under varying terms. The Company had $2$1 and $6 in unamortized leasehold improvements related to these leases at JuneSeptember 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 $100$96 and $201$297 for the three and sixnine months ended JuneSeptember 30, 2022, respectively, and $132$128 and $260$388 for the three and sixnine months ended JuneSeptember 30, 2021.
(D) Aviation lease and time sharing agreements:agreement:
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 establishedmaintains a non-exclusive aircraft lease agreement with an entity owned by one
of the Company's directors. During the three and sixnine months ended JuneSeptember 30, 2022, the Company recognized income amounting to $8$17 and $19,$36, respectively, under this agreement. No such income was recognized during the three and sixnine months ended JuneSeptember 30, 2021. Additionally, the Company is a participant to an aviation time sharing agreement withfor an aircraft owned by an entity that is owned by a certain directorone of the Company.Company's directors and one of the Company's former directors. During the three and sixnine months ended JuneSeptember 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 JuneSeptember 30, 2021 nor the three and nine months ended September 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 sixnine months ended JuneSeptember 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 JuneSeptember 30, 2021 nor three and nine months ended September 30, 2022.
ITEM 2 – Management’s discussion and analysis of financial condition and results of operations
The following is a discussion of our financial condition at JuneSeptember 30, 2022 and December 31, 2021, and our results of operations for the three and sixnine months ended JuneSeptember 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.expectations around interest rates, inflation, unemployment, mortgage markets, and changing economic markets generally . 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 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)(3) the Company’s ability to effectively manage problem credits, (6)(4) the Company’s ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions, (7)(5) difficulties and delays in integrating acquired businesses or fully realizing costs savings, revenue synergies and other benefits from future and prior acquisitions, (8)(6) the Company’s ability to successfully execute its various business strategies, (9)(7) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including legislative developments, (10)(8) the potential impact of the phase-out of LIBOR or other changes involving LIBOR, (11)(9) the effectiveness of the Company’s cybersecurity controls and procedures to prevent and mitigate attempted intrusions, (12)(10) the Company's dependence on information technology systems of third party service providers and the risk of systems failures, interruptions, or breaches of security, (11) the adverse effects of the ongoing global COVID-19 pandemic, including the effect of actions taken to mitigate its impact on individuals or the economy broadly, (12) natural disasters or acts of war or terrorism, (13) international or political instability, including the impacts related to or resulting from Russia’s military action in Ukraine and (13)additional sanctions and export controls, as well as the broader impacts to financial markets and the global macroeconomic and geopolitical environments, and (14) 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. Further, any updates made to our accounting policies since our Annual report are detailed in Note 1, "Basis of presentation," within this Report herein.
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 six months ended, | | As of or for the year-ended | | As of or for the three months ended | | As of or for the nine months ended, | | As of or for the year-ended |
| | | June 30, | | June 30, | | December 31, | | September 30, | | September 30, | | December 31, |
(dollars in thousands, except per share data and %) | (dollars in thousands, except per share data and %) | | 2022 | | | 2021 | | | 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 | | 102,171 | | | 86,563 | | | $ | 190,353 | | | $ | 169,139 | | | $ | 347,370 | | Net interest income | | 111,384 | | | 88,476 | | | $ | 301,737 | | | $ | 257,615 | | | $ | 347,370 | |
Provisions for credit losses | Provisions for credit losses | | 12,318 | | | (13,839) | | | 8,071 | | | (27,693) | | | (40,993) | | Provisions for credit losses | | 11,367 | | | (2,531) | | | 19,438 | | | (30,224) | | | (40,993) | |
Total noninterest income | Total noninterest income | | 33,214 | | | 49,300 | | | 74,606 | | | 116,030 | | | 228,255 | | Total noninterest income | | 22,592 | | | 59,006 | | | 97,198 | | | 175,036 | | | 228,255 | |
Total noninterest expense | Total noninterest expense | | 96,997 | | | 92,960 | | | 186,269 | | | 187,658 | | | 373,567 | | Total noninterest expense | | 81,847 | | | 95,007 | | | 268,116 | | | 282,665 | | | 373,567 | |
Income before income taxes | Income before income taxes | | 26,070 | | | 56,742 | | | 70,619 | | | 125,204 | | | 243,051 | | Income before income taxes | | 40,762 | | | 55,006 | | | 111,381 | | | 180,210 | | | 243,051 | |
Income tax expense | Income tax expense | | 6,717 | | | 13,440 | | | 16,030 | | | 29,028 | | | 52,750 | | Income tax expense | | 8,931 | | | 9,716 | | | 24,961 | | | 38,744 | | | 52,750 | |
Net income applicable to noncontrolling interest | Net income applicable to noncontrolling interest | | 8 | | | 8 | | | 8 | | | 8 | | | 16 | | Net income applicable to noncontrolling interest | | — | | | — | | | 8 | | | 8 | | | 16 | |
Net income applicable to FB Financial Corporation | Net income applicable to FB Financial Corporation | | $ | 19,345 | | | $ | 43,294 | | | $ | 54,581 | | | $ | 96,168 | | | $ | 190,285 | | Net income applicable to FB Financial Corporation | | $ | 31,831 | | | $ | 45,290 | | | $ | 86,412 | | | $ | 141,458 | | | $ | 190,285 | |
Net income applicable to FB Financial Corporation and noncontrolling interest | Net income applicable to FB Financial Corporation and noncontrolling interest | | 19,353 | | | 43,302 | | | 54,589 | | | 96,176 | | | 190,301 | | Net income applicable to FB Financial Corporation and noncontrolling interest | | 31,831 | | | 45,290 | | | 86,420 | | | 141,466 | | | 190,301 | |
Net interest income (tax-equivalent basis) | Net interest income (tax-equivalent basis) | | $ | 102,926 | | | $ | 87,321 | | | $ | 191,858 | | | $ | 170,689 | | | $ | 350,456 | | Net interest income (tax-equivalent basis) | | $ | 112,145 | | | $ | 89,230 | | | $ | 304,003 | | | $ | 259,919 | | | $ | 350,456 | |
Per Common Share | Per Common Share | | Per Common Share | |
Basic net income | Basic net income | | $ | 0.41 | | | $ | 0.91 | | | $ | 1.15 | | | $ | 2.03 | | | $ | 4.01 | | Basic net income | | $ | 0.68 | | | $ | 0.96 | | | $ | 1.83 | | | $ | 2.99 | | | $ | 4.01 | |
Diluted net income | Diluted net income | | 0.41 | | | 0.90 | | | 1.15 | | | 2.00 | | | 3.97 | | Diluted net income | | 0.68 | | | 0.94 | | | 1.83 | | | 2.95 | | | 3.97 | |
Book value (1) | Book value (1) | | 28.15 | | | 28.96 | | | 28.15 | | | 28.96 | | | 30.13 | | Book value(1) | | 27.30 | | | 29.36 | | | 27.30 | | | 29.36 | | | 30.13 | |
Tangible book value (4)(2) | Tangible book value (4)(2) | | 22.67 | | | 23.43 | | | 22.67 | | | 23.43 | | | 24.67 | | Tangible book value (4)(2) | | 21.85 | | | 23.90 | | | 21.85 | | | 23.90 | | | 24.67 | |
Cash dividends declared | Cash dividends declared | | 0.13 | | | 0.11 | | | 0.26 | | | 0.22 | | | 0.44 | | Cash dividends declared | | 0.13 | | | 0.11 | | | 0.39 | | | 0.33 | | | 0.44 | |
| Selected Ratios | Selected Ratios | | Selected Ratios | |
Return on average: | Return on average: | | Return on average: | |
Assets (2)(3) | Assets (2)(3) | | 0.62 | % | | 1.46 | % | | 0.88 | % | | 1.66 | % | | 1.61 | % | Assets (2)(3) | | 1.05 | % | | 1.51 | % | | 0.93 | % | | 1.61 | % | | 1.61 | % |
Common shareholders' equity (2)(3) | Common shareholders' equity (2)(3) | | 5.74 | % | | 13.0 | % | | 7.95 | % | | 14.7 | % | | 14.0 | % | Common shareholders' equity (2)(3) | | 9.45 | % | | 12.9 | % | | 8.45 | % | | 14.1 | % | | 14.0 | % |
Tangible common equity (4)(2) | Tangible common equity (4)(2) | | 7.09 | % | | 16.1 | % | | 9.78 | % | | 18.3 | % | | 17.3 | % | Tangible common equity (4)(2) | | 11.7 | % | | 15.9 | % | | 10.4 | % | | 17.5 | % | | 17.3 | % |
Average shareholders' equity to average assets | Average shareholders' equity to average assets | | 10.9 | % | | 11.3 | % | | 11.0 | % | | 11.3 | % | | 11.5 | % | Average shareholders' equity to average assets | | 11.1 | % | | 11.7 | % | | 11.1 | % | | 11.4 | % | | 11.5 | % |
Net interest margin (tax-equivalent basis) | Net interest margin (tax-equivalent basis) | | 3.52 | % | | 3.18 | % | | 3.28 | % | | 3.18 | % | | 3.19 | % | Net interest margin (tax-equivalent basis) | | 3.93 | % | | 3.20 | % | | 3.50 | % | | 3.19 | % | | 3.19 | % |
Efficiency ratio | Efficiency ratio | | 71.6 | % | | 68.4 | % | | 70.3 | % | | 65.8 | % | | 64.9 | % | Efficiency ratio | | 61.1 | % | | 64.4 | % | | 67.2 | % | | 65.3 | % | | 64.9 | % |
Adjusted efficiency ratio (tax-equivalent basis) (4)(2) | Adjusted efficiency ratio (tax-equivalent basis) (4)(2) | | 61.1 | % | | 68.9 | % | | 64.5 | % | | 65.8 | % | | 65.8 | % | Adjusted efficiency ratio (tax-equivalent basis) (4)(2) | | 60.7 | % | | 64.7 | % | | 63.3 | % | | 65.4 | % | | 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 | % | Loans held for investment to deposit ratio | | 91.0 | % | | 72.4 | % | | 91.0 | % | | 72.4 | % | | 70.2 | % |
Yield on interest-earning assets | Yield on interest-earning assets | | 3.80 | % | | 3.53 | % | | 3.54 | % | | 3.59 | % | | 3.53 | % | Yield on interest-earning assets | | 4.53 | % | | 3.49 | % | | 3.86 | % | | 3.56 | % | | 3.53 | % |
Cost of interest-bearing liabilities | Cost of interest-bearing liabilities | | 0.40 | % | | 0.49 | % | | 0.37 | % | | 0.57 | % | | 0.48 | % | Cost of interest-bearing liabilities | | 0.90 | % | | 0.42 | % | | 0.54 | % | | 0.52 | % | | 0.48 | % |
Cost of total deposits | Cost of total deposits | | 0.25 | % | | 0.31 | % | | 0.22 | % | | 0.36 | % | | 0.30 | % | Cost of total deposits | | 0.52 | % | | 0.26 | % | | 0.32 | % | | 0.32 | % | | 0.30 | % |
| Credit Quality Ratios | Credit Quality Ratios | | Credit Quality Ratios | |
Allowance for credit losses to loans, net of unearned income (5)(4) | Allowance for credit losses to loans, net of unearned income (5)(4) | | 1.46 | % | | 2.01 | % | | 1.46 | % | | 2.01 | % | | 1.65 | % | Allowance for credit losses to loans, net of unearned income (5)(4) | | 1.48 | % | | 1.91 | % | | 1.48 | % | | 1.91 | % | | 1.65 | % |
Net recoveries (charge-offs) as a percentage of average loans HFI | | Net recoveries (charge-offs) as a percentage of average loans HFI | | — | % | | (0.13) | % | | (0.02) | % | | (0.07) | % | | (0.08) | % |
| 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 | | (0.09) | % | | (0.02) | % | | (0.03) | % | | (0.03) | % | | (0.08) | % | |
Total nonperforming assets as a percentage of total assets(5) | | Total nonperforming assets as a percentage of total assets(5) | | 0.62 | % | | 0.50 | % | | 0.62 | % | | 0.50 | % | | 0.50 | % |
| Nonperforming loans HFI to loans HFI, net of unearned income | Nonperforming loans HFI to loans HFI, net of unearned income | | 0.51 | % | | 0.83 | % | | 0.51 | % | | 0.83 | % | | 0.62 | % | Nonperforming loans HFI to loans HFI, net of unearned income | | 0.47 | % | | 0.59 | % | | 0.47 | % | | 0.59 | % | | 0.62 | % |
|
| | | As of or for the three months ended | | As of or for the six months ended, | | As of or for the year ended | | As of or for the three months ended | | As of or for the nine months ended, | | As of or for the year ended |
| | | June 30, | | June 30, | | December 31, | | September 30, | | September 30, | | December 31, |
| | 2022 | | | 2021 | | | 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 | | 10.8 | % | | 11.5 | % | | 10.8 | % | | 11.5 | % | | 11.4 | % | Total common shareholders' equity to assets | | 10.5 | % | | 11.9 | % | | 10.5 | % | | 11.9 | % | | 11.4 | % |
Tier 1 capital (to average assets) | Tier 1 capital (to average assets) | | 10.2 | % | | 10.1 | % | | 10.2 | % | | 10.1 | % | | 10.5 | % | Tier 1 capital (to average assets) | | 10.7 | % | | 10.4 | % | | 10.7 | % | | 10.4 | % | | 10.5 | % |
Tier 1 capital (to risk-weighted assets (3)(6) | Tier 1 capital (to risk-weighted assets (3)(6) | | 11.8 | % | | 12.7 | % | | 11.8 | % | | 12.7 | % | | 12.6 | % | Tier 1 capital (to risk-weighted assets (3)(6) | | 11.2 | % | | 12.7 | % | | 11.2 | % | | 12.7 | % | | 12.6 | % |
Total capital (to risk-weighted assets) (3)(6) | Total capital (to risk-weighted assets) (3)(6) | | 13.6 | % | | 14.9 | % | | 13.6 | % | | 14.9 | % | | 14.5 | % | Total capital (to risk-weighted assets) (3)(6) | | 13.0 | % | | 14.6 | % | | 13.0 | % | | 14.6 | % | | 14.5 | % |
Tangible common equity to tangible assets (4)(2) | Tangible common equity to tangible assets (4)(2) | | 8.90 | % | | 9.52 | % | | 8.90 | % | | 9.52 | % | | 9.51 | % | Tangible common equity to tangible assets (4)(2) | | 8.54 | % | | 9.87 | % | | 8.54 | % | | 9.87 | % | | 9.51 | % |
Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)(6) | Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)(6) | | 11.5 | % | | 12.4 | % | | 11.5 | % | | 12.4 | % | | 12.3 | % | Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)(6) | | 10.9 | % | | 12.4 | % | | 10.9 | % | | 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 | | 10.9 | % | | 11.4 | % | | 10.9 | % | | 11.4 | % | | 11.3 | % | Total common Shareholders' equity to assets | | 10.5 | % | | 11.7 | % | | 10.5 | % | | 11.7 | % | | 11.3 | % |
Tier 1 capital (to average assets) | Tier 1 capital (to average assets) | | 10.0 | % | | 9.72 | % | | 10.0 | % | | 9.72 | % | | 10.2 | % | Tier 1 capital (to average assets) | | 10.5 | % | | 10.0 | % | | 10.5 | % | | 10.0 | % | | 10.2 | % |
Tier 1 capital (to risk-weighted assets) (3)(6) | Tier 1 capital (to risk-weighted assets) (3)(6) | | 11.5 | % | | 12.2 | % | | 11.5 | % | | 12.2 | % | | 12.3 | % | Tier 1 capital (to risk-weighted assets) (3)(6) | | 10.9 | % | | 12.2 | % | | 10.9 | % | | 12.2 | % | | 12.3 | % |
Total capital to (risk-weighted assets) (3)(6) | Total capital to (risk-weighted assets) (3)(6) | | 13.4 | % | | 14.2 | % | | 13.4 | % | | 14.2 | % | | 14.1 | % | Total capital to (risk-weighted assets) (3)(6) | | 12.8 | % | | 14.2 | % | | 12.8 | % | | 14.2 | % | | 14.1 | % |
Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)(6) | Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)(6) | | 11.5 | % | | 12.2 | % | | 11.5 | % | | 12.2 | % | | 12.3 | % | Common Equity Tier 1 (to risk-weighted assets) (CET1) (3)(6) | | 10.9 | % | | 12.2 | % | | 10.9 | % | | 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 46,881,896, 47,360,95046,926,377, 47,707,634 and 47,549,241 as of JuneSeptember 30, 2022, JuneSeptember 30, 2021 and December 31, 2021, respectively.
(2)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.
(3)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)(4)Excludes reserve for credit losses on unfunded commitments.
(5)Includes optional right to repurchase seriously delinquent GNMA loans previously sold recorded as of September 30, 2022. Additional information on the Company's change in accounting estimate can be found in Note 1, "Basis of Presentation" within the Notes to the Consolidated financial statements included within this Report and under the "Asset Quality" subheading within this MD&A herein.
(6)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), Mortgage restructuring expenses, offering expenses, and other selected items. Our management uses this measure in its analysis of our performance. Our management believes this measure provides a greater understanding of ongoing operations and enhances comparability of results with prior periods, as well as demonstrates the effects of significant gains or losses and changes. The most directly comparable financial measure calculated in accordance with GAAP is the efficiency ratio.
The following table presents, as of the dates set forth below, a reconciliation of our adjusted efficiency ratio (tax-equivalent basis) to our efficiency ratio:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In Thousands, Except Share Data and %) | | Three Months Ended June 30, | | Six Months Ended June 30, | | Year Ended December 31, | | |
| 2022 | | | 2021 | | | 2022 | | | 2021 | | | 2021 | | | | | | | | | |
Adjusted efficiency ratio (tax-equivalent basis) | | | | | | | | | | | | | | | | | | |
Total noninterest expense | | $ | 96,997 | | | $ | 92,960 | | | $ | 186,269 | | | $ | 187,658 | | | $ | 373,567 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Less mortgage restructuring expenses | | 12,458 | | | — | | | 12,458 | | | — | | | — | | | | | | | | | |
Less offering expenses | | — | | | 605 | | | — | | | 605 | | | 605 | | | | | | | | | |
Less gain on lease terminations | | — | | | (787) | | | — | | | (787) | | | (787) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Less certain charitable contributions | | — | | | — | | | — | | | — | | | 1,422 | | | | | | | | | |
Adjusted noninterest expense | | $ | 84,539 | | | $ | 93,142 | | | $ | 173,811 | | | $ | 187,840 | | | $ | 372,327 | | | | | | | | | |
Net interest income (tax-equivalent basis) | | $ | 102,926 | | | $ | 87,321 | | | $ | 191,858 | | | $ | 170,689 | | | $ | 350,456 | | | | | | | | | |
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 | | (2,010) | | | 1,364 | | | (2,184) | | | 511 | | | 11,172 | | | | | | | | | |
Less loss on swap cancellation | | — | | | — | | | — | | | — | | | (1,510) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
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 | | 18 | | | (4) | | | 82 | | | (15) | | | 323 | | | | | | | | | |
Less (loss) gain from securities, net | | (109) | | | 144 | | | (261) | | | 227 | | | 324 | | | | | | | | | |
Adjusted noninterest income | | $ | 35,341 | | | $ | 47,819 | | | $ | 77,493 | | | $ | 114,834 | | | $ | 215,442 | | | | | | | | | |
Adjusted operating revenue | | $ | 138,267 | | | $ | 135,140 | | | $ | 269,351 | | | $ | 285,523 | | | $ | 565,898 | | | | | | | | | |
Efficiency ratio (GAAP) | | 71.6 | % | | 68.4 | % | | 70.3 | % | | 65.8 | % | | 64.9 | % | | | | | | | | |
Adjusted efficiency ratio (tax-equivalent basis) | | 61.1 | % | | 68.9 | % | | 64.5 | % | | 65.8 | % | | 65.8 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In Thousands, Except Share Data and %) | | Three Months Ended September 30, | | Nine Months Ended September 30, | | Year Ended December 31, | | |
| 2022 | | | 2021 | | | 2022 | | | 2021 | | | 2021 | | | | | | | | | |
Adjusted efficiency ratio (tax-equivalent basis) | | | | | | | | | | | | | | | | | | |
Total noninterest expense | | $ | 81,847 | | | $ | 95,007 | | | $ | 268,116 | | | $ | 282,665 | | | $ | 373,567 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Less mortgage restructuring expenses | | — | | | — | | | 12,458 | | | — | | | — | | | | | | | | | |
Less offering expenses | | — | | | — | | | — | | | 605 | | | 605 | | | | | | | | | |
Less gain on lease terminations | | — | | | — | | | — | | | (787) | | | (787) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Less certain charitable contributions | | — | | | — | | | — | | | — | | | 1,422 | | | | | | | | | |
Adjusted noninterest expense | | $ | 81,847 | | | $ | 95,007 | | | $ | 255,658 | | | $ | 282,847 | | | $ | 372,327 | | | | | | | | | |
Net interest income (tax-equivalent basis) | | $ | 112,145 | | | $ | 89,230 | | | $ | 304,003 | | | $ | 259,919 | | | $ | 350,456 | | | | | | | | | |
Total noninterest income | | 22,592 | | | 59,006 | | | 97,198 | | | 175,036 | | | 228,255 | | | | | | | | | |
Less (loss) gain on change in fair value on commercial loans held for sale | | (387) | | | 740 | | | (2,571) | | | 1,251 | | | 11,172 | | | | | | | | | |
Less loss on swap cancellation | | — | | | (1,510) | | | — | | | (1,510) | | | (1,510) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Less gain (loss) on sales or write-downs of other real estate owned | | 435 | | | 2,005 | | | (89) | | | 2,478 | | | 2,504 | | | | | | | | | |
Less (loss) gain on other assets | | (6) | | | 177 | | | 76 | | | 162 | | | 323 | | | | | | | | | |
Less (loss) gain from securities, net | | (140) | | | 51 | | | (401) | | | 278 | | | 324 | | | | | | | | | |
Adjusted noninterest income | | $ | 22,690 | | | $ | 57,543 | | | $ | 100,183 | | | $ | 172,377 | | | $ | 215,442 | | | | | | | | | |
Adjusted operating revenue | | $ | 134,835 | | | $ | 146,773 | | | $ | 404,186 | | | $ | 432,296 | | | $ | 565,898 | | | | | | | | | |
Efficiency ratio (GAAP) | | 61.1 | % | | 64.4 | % | | 67.2 | % | | 65.3 | % | | 64.9 | % | | | | | | | | |
Adjusted efficiency ratio (tax-equivalent basis) | | 60.7 | % | | 64.7 | % | | 63.3 | % | | 65.4 | % | | 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'sour 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 June 30, | | As of December 31, | | As of September 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 | | $ | 12,193,862 | | | $ | 11,918,367 | | | $ | 12,597,686 | | Total assets | | $ | 12,258,082 | | | $ | 11,810,290 | | | $ | 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 | | (14,515) | | | (19,592) | | | (16,953) | | Core deposit and other intangibles | | (13,407) | | | (18,248) | | | (16,953) | |
Tangible assets | Tangible assets | | $ | 11,936,786 | | | $ | 11,656,214 | | | $ | 12,338,172 | | Tangible assets | | $ | 12,002,114 | | | $ | 11,549,481 | | | $ | 12,338,172 | |
Tangible Common Equity | Tangible Common Equity | | | | | Tangible Common Equity | | | | |
Total common shareholders' equity | Total common shareholders' equity | | $ | 1,319,852 | | | $ | 1,371,721 | | | $ | 1,432,602 | | Total common shareholders' equity | | $ | 1,281,161 | | | $ | 1,400,913 | | | $ | 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 | | (14,515) | | | (19,592) | | | (16,953) | | Core deposit and other intangibles | | (13,407) | | | (18,248) | | | (16,953) | |
Tangible common equity | Tangible common equity | | $ | 1,062,776 | | | $ | 1,109,568 | | | $ | 1,173,088 | | Tangible common equity | | $ | 1,025,193 | | | $ | 1,140,104 | | | $ | 1,173,088 | |
Common shares outstanding | Common shares outstanding | | 46,881,896 | | | 47,360,950 | | | 47,549,241 | | Common shares outstanding | | 46,926,377 | | | 47,707,634 | | | 47,549,241 | |
Book value per common share | Book value per common share | | $ | 28.15 | | | $ | 28.96 | | | $ | 30.13 | | Book value per common share | | $ | 27.30 | | | $ | 29.36 | | | $ | 30.13 | |
Tangible book value per common share | Tangible book value per common share | | $ | 22.67 | | | $ | 23.43 | | | $ | 24.67 | | Tangible book value per common share | | $ | 21.85 | | | $ | 23.90 | | | $ | 24.67 | |
Total common shareholders' equity to total assets | Total common shareholders' equity to total assets | | 10.8 | % | | 11.5 | % | | 11.4 | % | Total common shareholders' equity to total assets | | 10.5 | % | | 11.9 | % | | 11.4 | % |
Tangible common equity to tangible assets | Tangible common equity to tangible assets | | 8.90 | % | | 9.52 | % | | 9.51 | % | Tangible common equity to tangible assets | | 8.54 | % | | 9.87 | % | | 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'sour management to evaluate capital adequacy. The following table presents, as of the dates set forth below, reconciliations of total average tangible common equity to average shareholders' equity and return on average tangible common equity to return on average shareholders' equity:
| | | Three Months Ended June 30, | | Six Months Ended June 30, | | Year Ended December 31, | | Three Months Ended September 30, | | Nine Months Ended September 30, | | Year Ended December 31, |
(In Thousands, Except %) | (In Thousands, Except %) | | 2022 | | | 2021 | | | 2022 | | | 2021 | | | 2021 | | (In Thousands, Except %) | | 2022 | | | 2021 | | | 2022 | | | 2021 | | | 2021 | |
Return on average tangible common equity | Return on average tangible common equity | | | | | | Return on average tangible common equity | | | | | |
Total average common shareholders' equity | Total average common shareholders' equity | | $ | 1,352,701 | | | $ | 1,339,938 | | | $ | 1,384,269 | | | $ | 1,321,947 | | | $ | 1,361,637 | | Total average common shareholders' equity | | $ | 1,336,143 | | | $ | 1,389,201 | | | $ | 1,368,025 | | | $ | 1,344,613 | | | $ | 1,361,637 | |
Adjustments: | Adjustments: | | Adjustments: | |
Average goodwill | Average goodwill | | (242,561) | | | (242,561) | | | (242,561) | | | (242,561) | | | (242,561) | | Average goodwill | | (242,561) | | | (242,561) | | | (242,561) | | | (242,561) | | | (242,561) | |
Average intangibles, net | Average intangibles, net | | (15,144) | | | (20,253) | | | (15,757) | | | (20,970) | | | (19,606) | | Average intangibles, net | | (13,953) | | | (18,950) | | | (15,149) | | | (22,289) | | | (19,606) | |
Average tangible common equity | Average tangible common equity | | $ | 1,094,996 | | | $ | 1,077,124 | | | $ | 1,125,951 | | | $ | 1,058,416 | | | $ | 1,099,470 | | Average tangible common equity | | $ | 1,079,629 | | | $ | 1,127,690 | | | $ | 1,110,315 | | | $ | 1,079,763 | | | $ | 1,099,470 | |
Net income applicable to FB Financial Corporation | Net income applicable to FB Financial Corporation | | $ | 19,345 | | | $ | 43,294 | | | $ | 54,581 | | | $ | 96,168 | | | $ | 190,285 | | Net income applicable to FB Financial Corporation | | $ | 31,831 | | | $ | 45,290 | | | $ | 86,412 | | | $ | 141,458 | | | $ | 190,285 | |
Return on average common shareholders' equity | Return on average common shareholders' equity | | 5.74 | % | | 13.0 | % | | 7.95 | % | | 14.7 | % | | 14.0 | % | Return on average common shareholders' equity | | 9.45 | % | | 12.9 | % | | 8.45 | % | | 14.1 | % | | 14.0 | % |
Return on average tangible common equity | Return on average tangible common equity | | 7.09 | % | | 16.1 | % | | 9.78 | % | | 18.3 | % | | 17.3 | % | Return on average tangible common equity | | 11.7 | % | | 15.9 | % | | 10.4 | % | | 17.5 | % | | 17.3 | % |
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 JuneSeptember 30, 2022, our footprint included 8182 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
On May 10, 2022, we announced the restructuring of our Mortgage segment (referred to herein as "Mortgage restructuring"), including the exit from our direct-to-consumer channel, which is one of two delivery channels in the Mortgage segment. For the three months ended June 30, 2022 and 2021, our direct-to-consumer delivery channel comprised 13.7% and 51.5% of the Company's total interest rate lock volume and 37.4% and 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 sixnine months ended JuneSeptember 30, 2022 and expect to complete the wind-down of the channel in the third quarter of 2022. The current repositioning of our Mortgage segment willdoes not qualify to 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 HFI loan portfolio.
Overview of recent financial performance
Results of operations
Three months ended JuneSeptember 30, 2022 compared to the three months ended JuneSeptember 30, 2021
Our net income decreased during the three months ended JuneSeptember 30, 2022 to $19.4$31.8 million, down from $43.3$45.3 million for the three months ended JuneSeptember 30, 2021. Diluted earnings per common share were $0.41$0.68 and $0.90$0.94 for the three months ended JuneSeptember 30, 2022 and 2021, respectively. Our net income represented a return on average assets, or ROAA, of 0.62%1.05% and 1.46%1.51% for the three months ended JuneSeptember 30, 2022 and 2021, respectively and a return on average shareholders’ equity, or ROAE, of 5.74%9.45% and 13.0%12.9% for the same periods. Our ratio of return on average tangible common equity, or ROATCE for the three months ended JuneSeptember 30, 2022 and 2021 was 7.09%11.7% and 16.1%15.9%, 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 JuneSeptember 30, 2022, our net interest income increased to $102.2$111.4 million compared with $86.6$88.5 million for the three months ended JuneSeptember 30, 2021. Our net interest margin, on a tax-equivalent basis, increased to 3.52%3.93% for the three months ended JuneSeptember 30, 2022, compared with 3.18%3.20% for the three months ended JuneSeptember 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 JuneSeptember 30, 2022 compared to the three months ended JuneSeptember 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$36.4 million to $33.2$22.6 million for the three months ended JuneSeptember 30, 2022, compared with $49.3$59.0 million for the same period in the prior year. TheA decrease of $12.9$33.0 million in mortgage banking income was the primary driver for the downward movement in noninterest income, which was athe result of a 60.5% decrease in interest rate lock volumeincreases and an overall slowdown in addition to margin compression duringmortgage activity experienced throughout the three months ended June 30, 2022 when compared with the three months ended June 30, 2021.industry.
Noninterest expense increaseddecreased to $97.0$81.8 million for the three months ended JuneSeptember 30, 2022, compared with $93.0$95.0 million for the three months ended JuneSeptember 30, 2021. The increasedecrease in noninterest expense reflects costs related to our Mortgage restructuring amounting to $12.5 million for the three months ended June 30, 2022 partially offsetis primarily driven by decreases in salaries, commissions and employee benefit expenses due to a decrease in mortgage production volume.
Nine months ended JuneSeptember 30, 2022 compared to the sixnine months ended JuneSeptember 30, 2021
Our net income decreased during the sixnine months ended JuneSeptember 30, 2022 to $54.6$86.4 million from $96.2$141.5 million for the sixnine months ended JuneSeptember 30, 2021. Diluted earnings per common share were $1.15$1.83 and $2.00$2.95 for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively. Our net income represented a return on average assets of 0.88%0.93% and 1.66%1.61% for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively, and a return on average equity of 7.95%8.45% and 14.7%14.1% for the same periods. Our ratio of return on average tangible common equity for the sixnine months ended JuneSeptember 30, 2022 and 2021 were 9.78%10.4% and 18.3%17.5%, 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 sixnine months ended JuneSeptember 30, 2022, our net interest income increased to $190.4$301.7 million compared with $169.1$257.6 million in the sixnine months ended JuneSeptember 30, 2021. Our net interest margin, on a tax-equivalent basis, increased to 3.50% for the nine months ended September 30, 2022 as compared to 3.19% for the nine months ended September 30, 2021. The increase was primarily driven by an increase in loan productionHFI origination 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 slightly offset by an increase in average loans HFIcost of $1.00 billion forfunds of $1.9 million driven by rising interest rates in deposits and new short-term FHLB advances borrowed during 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.period.
Noninterest income for the sixnine months ended JuneSeptember 30, 2022 decreased by $41.4$77.8 million to $74.6$97.2 million, down from $116.0$175.0 million in the same period in the prior year. The decrease in noninterest income was primarily made up of a $38.7$71.7 million decrease in mortgage banking income for the sixnine months ended JuneSeptember 30, 2022 compared to the sixnine months ended JuneSeptember 30, 2021. These results were impacted by lowerincreasing interest rate lock volumes andrates, compressing margins and a decrease in our Mortgage segmentdemand for residential mortgages experienced throughout the industry during the sixnine months ended JuneSeptember 30, 2022 compared with the sixnine months ended JuneSeptember 30, 2021.
Noninterest expense decreased to $186.3$268.1 million for the sixnine months ended JuneSeptember 30, 2022, compared with $187.7$282.7 million for the sixnine months ended JuneSeptember 30, 2021. The decrease in noninterest expense is reflective of the $17.3$31.8 million decrease in salaries, commissions and employee-related costs in the Mortgage segment related to the reduction in mortgage production, which was partially offset by mortgage restructuring expenses of $12.5 million incurred during the sixnine months ended JuneSeptember 30, 2022 compared toassociated with the same period in the prior year.exit of our direct-to-consumer internet delivery channel.
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
Three months ended September 30, 2022 compared to three months ended September 30, 2021
Income before taxes from the Banking segment decreased for the three months ended JuneSeptember 30, 2022 to $41.2$44.4 million, compared to $56.2$46.2 million for the three months ended JuneSeptember 30, 2021. These results were primarily driven by an increase in provisions for credit losses of $26.2$13.9 million to $12.3$11.4 million (including a provision for credit losses on unfunded commitments of $4.1$3.2 million) for the three months ended JuneSeptember 30, 2022 compared to a net reversal in provisions for credit losses of $13.8$2.5 million for the three months ended JuneSeptember 30, 2021, reflecting our growth in loans held for investment.HFI during the three months ended September 30, 2022 and changing economic outlook when compared to the three months ended September 30, 2021. Noninterest income decreased to $10.7$10.3 million in the three months ended JuneSeptember 30, 2022 as compared to $14.0$13.8 million in the three months ended JuneSeptember 30, 2021. The decrease in our noninterest income during the three months ended JuneSeptember 30, 2022 is partially attributable to a $2.0$2.3 million loss ondecrease in ATM and interchange fees due to the change in the fair valueexpiration of our commercial loans held for sale which is a decrease of $3.4 millionexemption from the $1.4 gain recognizedDurbin amendment becoming effective for the Company during the current period, which limits interchange fees for banking institutions with asset sizes greater than $10 billion. Additionally, gains on sales or write-downs of other real estate owned decreased $1.6 million to $0.4 million during the three months ended JuneSeptember 30, 2022, compared to gains of $2.0 million during the three months ended September 30, 2021. Noninterest expense increased during the three months ended September 30, 2022 to $65.9 million, from $58.8 million for three months ended September 30, 2021 due to increases in salaries, marketing and occupancy and temporary increases in legal and professional expenses.
Noninterest expense during the threeNine months ended JuneSeptember 30, 2022 was $59.3 million, which remained relatively steady compared to $58.2 million of noninterest expense for threethe nine months ended JuneSeptember 30, 2021.2021
Income before taxes from the Banking segment decreased for the sixnine months ended JuneSeptember 30, 2022 to $86.1$130.5 million, compared to $108.3$154.5 million for the sixnine months ended JuneSeptember 30, 2021. Net interest income increased by $21.2$44.0 million to $190.4$301.7 million during the sixnine months ended JuneSeptember 30, 2022 compared to $169.2$257.7 million during the sixnine months ended JuneSeptember 30, 2021. Our provisions for credit losses on loans held for investmentHFI and unfunded loan commitments resulted in $8.1$19.4 million of provision expense during the sixnine months ended JuneSeptember 30, 2022 compared to $27.7$30.2 million reversal of provision expense in the same period in the previous year. Noninterest income decreased to $22.7$33.0 million in the sixnine months ended JuneSeptember 30, 2022 as compared to $25.4$39.2 million in the sixnine months ended JuneSeptember 30, 2021. Similar to the discussion above, the decrease in ATM and interchange fees, gain on sales or write-downs of other real estate owned and the change in the fair value of our commercial loans held for sale was one ofwere the main drivers in the decrease in our noninterest income period-over-period. During the sixnine months ended JuneSeptember 30, 2022, we recognized $2.2 lossATM and interchange fees decreased $1.5 million, gain on sales or write-downs of other real estate owned decreased $2.6 million and the change in the in the fair value of our commercial loans held for sale compared to a $0.5decreased $3.9 million gain for the sixnine months ended JuneSeptember 30, 2021. Noninterest expense was $118.9$184.8 million for sixnine months ended JuneSeptember 30, 2022 which is a 4.37% increase compared to $172.7 million for the same period in the previous year.year mainly due to increases in salaries, advertising, occupancy and temporary increases in legal and professional fees.
Mortgage
Three months ended September 30, 2022 compared to three months ended September 30, 2021
The Mortgage segment reported a pre-tax loss of $15.2$3.7 million for the three months ended JuneSeptember 30, 2022, compared to income of $0.5$8.9 million for the three months ended JuneSeptember 30, 2021. The loss includes $12.5 million in Mortgage restructuring expenses associated with the wind-down of our direct-to-consumer internet delivery channel incurred during the three months ended June 30, 2022. Noninterest income decreased by $12.8$32.9 million to $22.5$12.3 million for the three months ended JuneSeptember 30, 2022, compared with $35.3$45.2 million for the three months ended JuneSeptember 30, 2021, primarily related to a decrease in mortgage banking income and slowdowncompressing margins impacted by the rising interest rate environment and a reduction in productioninterest rate lock commitment volume.
Noninterest expense for the three months ended JuneSeptember 30, 2022 and 2021 was $37.7$16.0 million and $34.8$36.2 million, respectively, and total noninterest expense excluding mortgage restructuring expenses for the three months ended June 30, 2022 was $25.2 million.respectively. This reflects a decrease in salaries, commissions, incentives and employee benefits due to a reduction in production volume isvolume.
Nine months ended September 30, 2022 compared to the result of lower volumes impacted by the rising interest rate environment and a decrease in refinancing activity.nine months ended September 30, 2021
Activity in our Mortgage segment resulted in a pre-tax net loss of $15.4$19.1 million for the sixnine months ended JuneSeptember 30, 2022 as compared to income of $16.9$25.7 million for the sixnine months ended JuneSeptember 30, 2021. There was a decrease in mortgage banking income of $38.7$71.7 million to $52.1$64.5 million during the sixnine months ended JuneSeptember 30, 2022 compared to $90.8$136.2 million for the sixnine months ended JuneSeptember 30, 2021. This was a result of interest rate increases, compressing margins, and a 45.1%decrease in demand for residential mortgages, which lead to a 57.4% decrease in interest rate lock volume during the sixnine months ended JuneSeptember 30, 2022 compared with the same period in the prior year. Noninterest expense for the sixnine months ended JuneSeptember 30, 2022 and 2021 was $67.4$83.3 million and $73.7$110.0 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 and additional details related to the Mortgage restructuring are included under the 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 sixnine months ended JuneSeptember 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.
During the three and sixnine months ended JuneSeptember 30, 2022, the US Treasury yield curve remained inverted as long-term rates increased at a slower pace than short-term rates. This compares to the three and sixnine months ended JuneSeptember 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%3.00% - 1.75%3.25% as of December 31, 2021 and JuneSeptember 30, 2022, respectively. Effective July 28,November 2, 2022, the Federal Reserve increased the target range for the federal funds rate to 2.25%3.75% to 2.50%4.00% and additional increases in the target range are anticipated to slow inflation.
Three months ended JuneSeptember 30, 2022 compared to three months ended JuneSeptember 30, 2021
On a tax-equivalent basis, net interest income increased by $15.6$22.9 million to $102.9$112.1 million for the three months ended JuneSeptember 30, 2022 as compared to $87.3$89.2 million for the three months ended JuneSeptember 30, 2021. The increase in tax-equivalent net interest income for the three months ended JuneSeptember 30, 2022 was primarily driven by an increase in volume of loans held for investmentHFI combined with a decrease in our cost of funding, specifically ourincreased interest rate on money market deposits, which decreased to 0.20%rates for the three months ended JuneSeptember 30, 2022 as compared to 0.38%the three months ended September 30, 2021. These fluctuations resulted in a 150.2% average interest-earning assets to average interest-bearing liabilities ratio compared to a 142.3% average interest-earning assets to average interest-bearing liabilities ratio for the three months ended JuneSeptember 30, 2021.
Interest income, on a tax-equivalent basis, was $111.0$129.2 million for the three months ended JuneSeptember 30, 2022, compared to $97.1$97.4 million for the three months ended JuneSeptember 30, 2021, an increase of $13.9 million. This increase was largely$31.8 million primarily driven by growth in ourincreased interest income on loans HFI portfolio.HFI. Interest income on loans HFI, on a tax-equivalent basis, increased $13.3$30.4 million to $96.7$114.5 million for the three months ended JuneSeptember 30, 2022 from $83.4$84.1 million for the three months ended JuneSeptember 30, 2021 primarily due to2021. The increase in interest income on loans HFI was driven by both an increase in volume and yield period-over-period. The average loans HFI of $1.24 billion.outstanding increased by $1.56 billion to $8.81 billion for the three months ended September 30, 2022 compared to $7.25 billion for the three months ended September 30, 2021. The increased loan HFI volume attributed $14.4$20.3 million to the total increase in interest income from loans HFI.
income. The tax-equivalent yield on loans held for investment was 4.66%5.16% for the three months ended JuneSeptember 30, 2022, down 6up 55 basis points from the three months ended JuneSeptember 30, 2021. The decreaseincrease in yield was primarily due to the impact of interest rate hikes as well as loans with higherlower contractual rates maturing and new loans originated at lowerhigher interest rates. ContractualWe expect loan yields to continue to increase due to the current interest rates yielded 4.24%rate environment discussed above. The increase in loan HFI tax-equivalent yield attributed $10.0 million to the three months ended June 30, 2022 compared with 4.31%total increase 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 yieldinterest income for the three months ended JuneSeptember 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$17.1 million for the three months ended JuneSeptember 30, 2022, a decreasean increase of $1.7$8.9 million as compared to the three months ended JuneSeptember 30, 2021. The primary driver for the increase was a decreasedue an increase in interest expense on interest bearing checking, money market deposits of $1.4and FHLB advances. Interest expense on interest-bearing checking deposits increased by $3.5 million to $1.4$5.8 million for the three months ended JuneSeptember 30, 2022, compared to $2.8$2.3 million for the three months ended JuneSeptember 30, 2021 which was partially offset2021. Interest expense on money market deposits increased by an$2.4 million to $4.7 million for the three months ended September 30, 2022, compared to $2.3 million for the three months ended September 30, 2021. The driver for the increase in interest expense on interest-bearinginterest bearing checking deposits of $0.6and money market deposits is due to an increase in deposit rate which increased by 51 basis points and 42 basis points period-over-period, respectively. In addition, during three months ended September 30, 2022, we drew on FHLB advances which resulted in a $2.2 million in interest expense. There was no such interest expense for the same period. Further, duringthree months ended September 30, 2021.
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 loweredincreased interest expense by $0.4$0.3 million during the three months ended JuneSeptember 30, 2022.
Our NIM, on a tax-equivalent basis, increased to 3.93% during the three months ended September 30, 2022 from 3.20% in the three months ended September 30, 2021, driven by a change in balance sheet mix which is reflected in the increase in our average interest-earning assets to average interest-bearing liabilities ratio discussed above. This change in balance sheet mix was further 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. During the three months ended September 30, 2022, we deployed excess liquidity in our balance sheet funding strategy and as such, excess liquidity did not impact our NIM for the three months ended September 30, 2022. In contrast, we estimate excess liquidity during the three months ended September 30, 2021 to have negatively impacted our NIM by approximately 28 basis points. Origination and other loan fees increased the NIM by 23 basis point for the three months ended September 30, 2022 and 2021.
The components of our loan yield, a key driver to our NIM for the three months ended September 30, 2022 and 2021, were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 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) | | $ | 106,405 | | | 4.79 | % | | $ | 77,150 | | | 4.23 | % |
Origination and other loan fee income(2) | | 6,665 | | | 0.30 | % | | 6,377 | | | 0.35 | % |
Accretion on purchased loans | | 949 | | | 0.05 | % | | 157 | | | 0.01 | % |
Nonaccrual interest collections | | 469 | | | 0.02 | % | | 431 | | | 0.02 | % |
| | | | | | | | |
Total loans HFI yield | | $ | 114,488 | | | 5.16 | % | | $ | 84,115 | | | 4.61 | % |
1.Includes tax equivalent adjustment using combined marginal tax rate of 26.06%.
2.Includes $0.1 million of loan contractual interest and $0.4 million of loan fees related to PPP loans for three months ended September 30, 2021. Amounts in the current period are not meaningful.
Average balance sheet amounts, interest earned and yield analysis
The table below shows the average balances, income and expense and yield and rates of each of our interest-earning assets and interest-bearing liabilities on a tax equivalent basis, if applicable, for the periods indicated.
| | | Three Months Ended June 30, | | Three Months Ended September 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(4)(3) | Loans(4)(3) | | $ | 8,323,778 | | | $ | 96,692 | | | 4.66 | % | | $ | 7,085,300 | | | $ | 83,364 | | | 4.72 | % | | Loans(4)(3) | | $ | 8,810,094 | | | $ | 114,488 | | | 5.16 | % | | $ | 7,245,313 | | | $ | 84,115 | | | 4.61 | % | |
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 | % | | |
Mortgage loans held for sale(4) | | Mortgage loans held for sale(4) | | 124,358 | | | 1,626 | | | 5.19 | % | | 709,654 | | | 4,687 | | | 2.62 | % | |
Commercial loans held for sale | | Commercial loans held for sale | | 36,291 | | | 670 | | | 7.32 | % | | 108,863 | | | 1,282 | | | 4.67 | % | |
Securities:(8)(4) | Securities:(8)(4) | | | Securities:(8)(4) | | |
Taxable | Taxable | | 1,474,999 | | | 6,499 | | | 1.77 | % | | 976,170 | | | 3,844 | | | 1.58 | % | | Taxable | | 1,469,934 | | | 6,843 | | | 1.85 | % | | 1,117,647 | | | 3,989 | | | 1.42 | % | |
Tax-exempt(4)(3) | Tax-exempt(4)(3) | | 307,719 | | | 2,492 | | | 3.25 | % | | 323,902 | | | 2,614 | | | 3.24 | % | | Tax-exempt(4)(3) | | 298,905 | | | 2,459 | | | 3.26 | % | | 311,151 | | | 2,546 | | | 3.25 | % | |
Total Securities(4)(3) | Total Securities(4)(3) | | 1,782,718 | | | 8,991 | | | 2.02 | % | | 1,300,072 | | | 6,458 | | | 1.99 | % | | Total Securities(4)(3) | | 1,768,839 | | | 9,302 | | | 2.09 | % | | 1,428,798 | | | 6,535 | | | 1.81 | % | |
Federal funds sold and reverse repurchase agreements’ | Federal funds sold and reverse repurchase agreements’ | | 221,929 | | | 421 | | | 0.76 | % | | 106,257 | | | 41 | | | 0.15 | % | | Federal funds sold and reverse repurchase agreements’ | | 160,597 | | | 877 | | | 2.17 | % | | 145,315 | | | 135 | | | 0.37 | % | |
Interest-bearing deposits with other financial institutions | Interest-bearing deposits with other financial institutions | | 1,081,474 | | | 1,551 | | | 0.58 | % | | 1,614,106 | | | 494 | | | 0.12 | % | | Interest-bearing deposits with other financial institutions | | 361,684 | | | 1,850 | | | 2.03 | % | | 1,404,772 | | | 508 | | | 0.14 | % | |
FHLB stock | FHLB stock | | 34,536 | | | 246 | | | 2.86 | % | | 31,731 | | | 156 | | | 1.97 | % | | FHLB stock | | 49,478 | | | 431 | | | 3.46 | % | | 28,422 | | | 157 | | | 2.19 | % | |
Total interest earning assets(4)(3) | Total interest earning assets(4)(3) | | 11,716,674 | | | 110,969 | | | 3.80 | % | | 11,016,947 | | | 97,087 | | | 3.53 | % | | Total interest earning assets(4)(3) | | 11,311,341 | | | 129,244 | | | 4.53 | % | | 11,071,137 | | | 97,419 | | | 3.49 | % | |
Noninterest Earning Assets: | Noninterest Earning Assets: | | | | | | Noninterest Earning Assets: | | | | | |
Cash and due from banks | Cash and due from banks | | 91,230 | | | 134,501 | | | | Cash and due from banks | | 109,681 | | | 107,263 | | | |
Allowance for credit losses | Allowance for credit losses | | (120,297) | | | (157,990) | | | | Allowance for credit losses | | (127,710) | | | (144,652) | | | |
Other assets(3)(5) | Other assets(3)(5) | | 739,872 | | | 906,992 | | | | Other assets(3)(5) | | 744,803 | | | 881,314 | | | |
Total noninterest earning assets | Total noninterest earning assets | | 710,805 | | | 883,503 | | | | Total noninterest earning assets | | 726,774 | | | 843,925 | | | |
Total assets | Total assets | | $ | 12,427,479 | | | $ | 11,900,450 | | | | Total assets | | $ | 12,038,115 | | | $ | 11,915,062 | | | |
Interest-bearing liabilities: | Interest-bearing liabilities: | | | | | | | Interest-bearing liabilities: | | | | | | |
Interest bearing deposits: | Interest bearing deposits: | | | Interest bearing deposits: | | |
Interest-bearing checking | Interest-bearing checking | | $ | 3,415,135 | | | $ | 3,285 | | | 0.39 | % | | $ | 3,027,435 | | | $ | 2,689 | | | 0.36 | % | | Interest-bearing checking | | $ | 2,821,415 | | | $ | 5,831 | | | 0.82 | % | | $ | 2,937,273 | | | $ | 2,298 | | | 0.31 | % | |
Money market(5)(6) | Money market(5)(6) | | 2,842,026 | | | 1,416 | | | 0.20 | % | | 2,960,264 | | | 2,816 | | | 0.38 | % | | Money market(5)(6) | | 2,551,521 | | | 4,684 | | | 0.73 | % | | 2,997,595 | | | 2,322 | | | 0.31 | % | |
Savings deposits | Savings deposits | | 508,511 | | | 68 | | | 0.05 | % | | 411,711 | | | 57 | | | 0.06 | % | | Savings deposits | | 515,882 | | | 70 | | | 0.05 | % | | 439,470 | | | 60 | | | 0.05 | % | |
Customer time deposits(5)(6) | Customer time deposits(5)(6) | | 1,129,668 | | | 1,798 | | | 0.64 | % | | 1,291,125 | | | 2,016 | | | 0.63 | % | | Customer time deposits(5)(6) | | 1,151,843 | | | 2,535 | | | 0.87 | % | | 1,200,760 | | | 1,840 | | | 0.61 | % | |
Brokered and internet time deposits(5)(6) | Brokered and internet time deposits(5)(6) | | 6,387 | | | 24 | | | 1.51 | % | | 39,860 | | | 341 | | | 3.43 | % | | Brokered and internet time deposits(5)(6) | | 3,501 | | | 13 | | | 1.47 | % | | 32,009 | | | 76 | | | 0.94 | % | |
Time deposits | Time deposits | | 1,136,055 | | | 1,822 | | | 0.64 | % | | 1,330,985 | | | 2,357 | | | 0.71 | % | | Time deposits | | 1,155,344 | | | 2,548 | | | 0.87 | % | | 1,232,769 | | | 1,916 | | | 0.62 | % | |
Total interest-bearing deposits | Total interest-bearing deposits | | 7,901,727 | | | 6,591 | | | 0.33 | % | | 7,730,395 | | | 7,919 | | | 0.41 | % | | Total interest-bearing deposits | | 7,044,162 | | | 13,133 | | | 0.74 | % | | 7,607,107 | | | 6,596 | | | 0.34 | % | |
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 | | 27,233 | | | 12 | | | 0.18 | % | | 32,543 | | | 21 | | | 0.26 | % | | Securities sold under agreements to repurchase and federal funds purchased | | 29,580 | | | 12 | | | 0.16 | % | | 40,437 | | | 20 | | | 0.20 | % | |
| Federal Home Loan Bank advances | | Federal Home Loan Bank advances | | 329,130 | | | 2,155 | | | 2.60 | % | | — | | | — | | | — | % | |
Subordinated debt(6) | Subordinated debt(6) | | 129,691 | | | 1,434 | | | 4.43 | % | | 149,155 | | | 1,819 | | | 4.89 | % | | Subordinated debt(6) | | 127,263 | | | 1,792 | | | 5.59 | % | | 129,395 | | | 1,565 | | | 4.80 | % | |
Other borrowings | Other borrowings | | 1,480 | | | 6 | | | 1.63 | % | | 1,569 | | | 7 | | | 1.79 | % | | Other borrowings | | 1,457 | | | 7 | | | 1.91 | % | | 1,547 | | | 8 | | | 2.05 | % | |
Total other interest-bearing liabilities | Total other interest-bearing liabilities | | 158,404 | | | 1,452 | | | 3.68 | % | | 183,267 | | | 1,847 | | | 4.04 | % | | Total other interest-bearing liabilities | | 487,430 | | | 3,966 | | | 3.23 | % | | 171,379 | | | 1,593 | | | 3.69 | % | |
Total Interest-bearing liabilities | Total Interest-bearing liabilities | | 8,060,131 | | | 8,043 | | | 0.40 | % | | 7,913,662 | | | 9,766 | | | 0.49 | % | | Total Interest-bearing liabilities | | 7,531,592 | | | 17,099 | | | 0.90 | % | | 7,778,486 | | | 8,189 | | | 0.42 | % | |
Noninterest bearing liabilities: | Noninterest bearing liabilities: | | | | | | Noninterest bearing liabilities: | | | | | |
Demand deposits | Demand deposits | | 2,879,662 | | | 2,484,176 | | | | Demand deposits | | 2,973,650 | | | 2,596,650 | | | |
Other liabilities | Other liabilities | | 134,892 | | | 162,581 | | | | Other liabilities | | 196,637 | | | 150,632 | | | |
Total noninterest-bearing liabilities | Total noninterest-bearing liabilities | | 3,014,554 | | | 2,646,757 | | | | Total noninterest-bearing liabilities | | 3,170,287 | | | 2,747,282 | | | |
Total liabilities | Total liabilities | | 11,074,685 | | | 10,560,419 | | | | Total liabilities | | 10,701,879 | | | 10,525,768 | | | |
FB Financial Corporation common shareholders' equity | FB Financial Corporation common shareholders' equity | | 1,352,701 | | | 1,339,938 | | | | FB Financial Corporation common shareholders' equity | | 1,336,143 | | | 1,389,201 | | | |
Noncontrolling interest | Noncontrolling interest | | 93 | | | 93 | | | | Noncontrolling interest | | 93 | | | 93 | | | |
Shareholders' equity | Shareholders' equity | | 1,352,794 | | | 1,340,031 | | | | Shareholders' equity | | 1,336,236 | | | 1,389,294 | | | |
Total liabilities and shareholders' equity | Total liabilities and shareholders' equity | | $ | 12,427,479 | | | $ | 11,900,450 | | | | Total liabilities and shareholders' equity | | $ | 12,038,115 | | | $ | 11,915,062 | | | |
Net interest income (tax-equivalent basis) | Net interest income (tax-equivalent basis) | | | | $ | 102,926 | | | | | $ | 87,321 | | | | Net interest income (tax-equivalent basis) | | | | $ | 112,145 | | | | | $ | 89,230 | | | |
Interest rate spread (tax-equivalent basis) | Interest rate spread (tax-equivalent basis) | | | | 3.40 | % | | | | 3.04 | % | | Interest rate spread (tax-equivalent basis) | | | | 3.63 | % | | | | 3.07 | % | |
Net interest margin (tax-equivalent basis)(7) | Net interest margin (tax-equivalent basis)(7) | | 3.52 | % | | 3.18 | % | | Net interest margin (tax-equivalent basis)(7) | | 3.93 | % | | 3.20 | % | |
Cost of total deposits | Cost of total deposits | | 0.25 | % | | 0.31 | % | | Cost of total deposits | | 0.52 | % | | 0.26 | % | |
Average interest-earning assets to average interesting-bearing liabilities | | 145.4 | % | | 139.2 | % | | |
Average interest-earning assets to average interest-bearing liabilities | | Average interest-earning assets to average interest-bearing liabilities | | 150.2 | % | | 142.3 | % | |
(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, originationOrigination and other loan fee income of $6.9$6.7 million and $6.9$6.4 million, net accretion (amortization) of $0.1$0.9 million and $(0.2)$0.2 million, and nonaccrual interest collections of $0.5 million and $0.5$0.4 million are included in interest income in the three months ended JuneSeptember 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 JuneSeptember 30, 2022 and 2021.
(4)Excludes the average balance for unrealized gains (losses) for mortgage loans held for sale and investments carried at fair value.
(5)Includes investments in premises and equipment, other real estate owned, interest receivable, MSRs, core deposit and other intangibles, goodwill and other miscellaneous assets.
(6)Includes $0.9 million and $0.9 million of interest rate premium accretion on money market deposits, $207$180 thousand and $625$426 thousand of interest rate premium accretion on customer time deposits and $11$5 thousand and $127$99 thousand of interest rate premium accretion on brokered and internet deposits for the three months ended JuneSeptember 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.
SixNine months ended JuneSeptember 30, 2022 compared to sixnine months ended JuneSeptember 30, 2021
On a tax-equivalent basis, net interest income increased $21.2$44.1 million to $191.9$304.0 million for the sixnine months ended JuneSeptember 30, 2022 as compared to $170.7$259.9 million for the sixnine months ended JuneSeptember 30, 2021. The increase in tax-equivalent net interest income for the sixnine months ended JuneSeptember 30, 2022 was primarily driven by an increase in the average volume of loans held for investment outstanding, coupledoutstanding. Further, the our net interest income increase was driven a change in balance sheet mix which is reflected in our average interest-bearing deposits with a decrease in overall cost of deposits,other financial institutions to average earning assets ratio which declineddecreased to 0.22%8.70% for the sixnine months ended JuneSeptember 30, 2022 a 14 basis point reduction fromcompared to 13.60% for the sixnine months ended JuneSeptember 30, 2021.
Interest income, on a tax-equivalent basis, was $206.8$336.1 million for the sixnine months ended JuneSeptember 30, 2022, compared to $192.7$290.1 million for the sixnine months ended JuneSeptember 30, 2021, an increase of $14.1$46.0 million. Interest income on loans held for investment, on a tax-equivalent basis, increased $12.8$43.1 million to $179.2$293.6 million for the sixnine months ended JuneSeptember 30, 2022 from $166.4$250.5 million for the sixnine months ended JuneSeptember 30, 2021. This is due to an increase in the average loans held for investment balance outstanding which increased to $8.04$8.30 billion for the sixnine months ended JuneSeptember 30, 2022 compared to $7.04$7.11 billion for the sixnine months ended JuneSeptember 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 increaseWe expect loan growth to slow down in the average loans heldfuture quarters relative to prior quarters to position for investment balance outstanding was partially offset by a 28 basis point decreasepotential economic headwinds in the2023. The average yield on loans HFI increased by 2 basis points period-over-period to 4.49%4.73% for the sixnine months ended JuneSeptember 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. Contractual loan interest rates yielded 4.18%4.40% in the sixnine months ended JuneSeptember 30, 2022 compared with 4.35%4.31% in the sixnine months ended JuneSeptember 30, 2021. Excluding PPP loans, which have a 1% contractual loan yield, our contractual loan yield would have been 75 points higher for the sixnine months ended JuneSeptember 30, 2021. PPP loans did not impact our contractual loan yield for the sixnine months ended JuneSeptember 30, 2022.
Our yield on interest-earning assets decreasedincreased to 3.54%3.86% for the sixnine months ended JuneSeptember 30, 2022 from 3.59%3.56% for the sixnine months ended JuneSeptember 30, 2021 largely due to the decreasechange in balance sheet composition discussed above and due to the average yield on loans HFI period-over-period detailed above.current interest rate environment. The decreaseincrease discussed above was further amplifiedpartially offset by a $345.4$425.3 million decrease in our average mortgage loans held for sale portfolio for the sixnine months ended JuneSeptember 30, 2022 compared to the same balance for the sixnine months ended JuneSeptember 30, 2021. This balance decreased due to lower mortgage origination volumes which resulted from an increasing interest rate environment, continued housing inventory shortages, and compressed margins. Interest income on mortgage loans held for sale decreased by $6.4 million period-over-period.
Interest expense was $15.0$32.1 million for the sixnine months ended JuneSeptember 30, 2022, a decreasean increase of $7.0$1.9 million as compared to the sixnine months ended JuneSeptember 30, 2021. The decreaseincrease was largely attributed to a reduction of interest rates on money market deposits.the FHLB advances which we entered into during the nine months ended September 30, 2022. Interest expense on money market deposits decreased to $3.0our FHLB advances was $2.2 million for the sixnine months ended JuneSeptember 30, 2022. There was no such expense for the nine months ended September 30, 2021. Interest expense on interest-bearing checking deposits increased to $11.6 million for the nine months ended September 30, 2022 from $6.4$8.0 million for the sixnine months ended JuneSeptember 30, 2021.2021 primarily due to increase in rates period-over-period. The average rate on money marketinterest-bearing checking deposits decreased 23increased 10 basis points from 0.44%0.37% for the sixnine months ended JuneSeptember 30, 2021 to 0.21%0.47% for the sixnine months ended JuneSeptember 30, 2022. Further, the decrease
The increase in interest expense during the period was attributable to $1.9partially offset by a $1.2 million decrease in interest expense on customer time deposits period-over-period. This decrease was largely driven by an decrease in the average customer time deposits outstanding which decreased to $1.12 billion for the nine months ended September 30, 2022 compared to $1.29 billion for the nine months ended September 30, 2021.
During the sixnine months ended JuneSeptember 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 lowereddecreased interest expense by $0.7$0.4 million during the sixnine months ended JuneSeptember 30, 2022.
The average balance on our subordinated debt decreased to $129.6$128.4 million for the sixnine months ended JuneSeptember 30, 2022 compared to $169.0$155.7 million for the sixnine months ended JuneSeptember 30, 2021. As a result, interest expense on subordinated debt decreased to $2.9$4.7 million for the sixnine months ended JuneSeptember 30, 2022 compared to $4.2$5.7 million for the sixnine months ended JuneSeptember 30, 2021. The fair value hedge on subordinated debt lowered interest expense by $0.3$0.2 million during the sixnine months ended JuneSeptember 30, 2022.
Overall, our NIM, on a tax-equivalent basis, increased to 3.28%3.50% for the sixnine months ended JuneSeptember 30, 2022 from 3.18%3.19% for the sixnine months ended JuneSeptember 30, 2021, driven by the change in balance sheet composition. Our average interest-earning assets to average interest-bearing liabilities increased to 143.9%145.9% for the sixnine months ended JuneSeptember 30, 2022 from 138.7%139.9% for the sixnine months ended JuneSeptember 30, 2021. The change in our balance sheet composition was further illustrated by ana 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 2213 basis points for the sixnine months ended JuneSeptember 30, 2022. This compares to excess liquidity representing 3532 basis points of negative impact to our NIM during the sixnine months ended JuneSeptember 30, 2021. Our NIM for the sixnine months ended JuneSeptember 30, 2022 was negatively affected by 43 basis points from a $2.2 million 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.
The components of our loan yield, a key driver to our net interest margin for the sixnine months ended JuneSeptember 30, 2022 and 2021 were as follows:
| | | Six Months Ended June 30, | | Nine Months Ended September 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 | |
Loans HFI 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) | | $ | 166,794 | | | 4.18 | % | | $ | 151,955 | | | 4.35 | % | | Contractual interest rate on loans held for investment (1)(2) | | $ | 273,199 | | | 4.40 | % | | $ | 229,105 | | | 4.31 | % | |
Origination and other loan fee income (2) | Origination and other loan fee income (2) | | 11,909 | | | 0.30 | % | | 13,568 | | | 0.39 | % | | Origination and other loan fee income (2) | | 18,574 | | | 0.30 | % | | 19,945 | | | 0.37 | % | |
Amortization on purchased loans | Amortization on purchased loans | | (2,288) | | | (0.06) | % | | (284) | | | (0.01) | % | | Amortization on purchased loans | | (1,339) | | | (0.02) | % | | (127) | | | — | % | |
Nonaccrual interest collections | Nonaccrual interest collections | | 1,590 | | | 0.04 | % | | 1,192 | | | 0.04 | % | | Nonaccrual interest collections | | 2,059 | | | 0.03 | % | | 1,623 | | | 0.03 | % | |
Syndicated loan fee income | Syndicated loan fee income | | 1,150 | | | 0.03 | % | | — | | | — | % | | Syndicated loan fee income | | 1,150 | | | 0.02 | % | | — | | | — | % | |
Total loans HFI yield | Total loans HFI yield | | $ | 179,155 | | | 4.49 | % | | $ | 166,431 | | | 4.77 | % | | Total loans HFI yield | | $ | 293,643 | | | 4.73 | % | | $ | 250,546 | | | 4.71 | % | |
(1)Includes tax equivalent adjustment using combined marginal tax rate of 26.06%.
(2)Includes $0.7$0.8 million of loan contractual interest and $2.7$3.1 million of loan fee income related to PPP loans for the sixnine months ended JuneSeptember 30, 2021, respectively. Amounts in the current year period are not significant.
Net amortization on purchased loans lowered the NIM by 42 basis points for the sixnine months ended JuneSeptember 30, 2022. For the six months ended June 30, 2021, amortizationAmortization on purchased loans lowereddid not impact our NIM for the NIM by 1 basis point.nine months ended September 30, 2021. 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 JuneSeptember 30, 2022 and December 31, 2021, the remaining net discount on all acquired loans amounted to $4.6$3.6 million and $2.3 million, respectively. Excluding PPP loans, our NIM would have been 65 basis points higher for the sixnine months ended JuneSeptember 30, 2021. PPP loans did not impact our NIM for the sixnine months ended JuneSeptember 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.
Average balance sheet amounts, interest earned and yield analysis
The table below shows the average balances, income and expense and yield and rates of each of our interest-earning assets and interest-bearing liabilities on a tax equivalent basis, if applicable, for the periods indicated.
| | | Six Months Ended June 30, | | Nine Months Ended September 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 (4)(3) | Loans (4)(3) | | $ | 8,044,722 | | | $ | 179,155 | | | 4.49 | % | | $ | 7,043,092 | | | $ | 166,431 | | | 4.77 | % | | Loans (4)(3) | | $ | 8,302,649 | | | $ | 293,643 | | | 4.73 | % | | $ | 7,111,240 | | | $ | 250,546 | | | 4.71 | % | |
Loans held for sale-mortgage(8) | | 342,190 | | | 5,916 | | | 3.49 | % | | 687,635 | | | 9,238 | | | 2.71 | % | | |
Loans held for sale-commercial | | 67,452 | | | 1,646 | | | 4.92 | % | | 175,135 | | | 3,783 | | | 4.36 | % | | |
Mortgage loans held for sale(4) | | Mortgage loans held for sale(4) | | 269,794 | | | 7,542 | | | 3.74 | % | | 695,056 | | | 13,925 | | | 2.68 | % | |
Commercial loans held for sale | | Commercial loans held for sale | | 56,951 | | | 2,316 | | | 5.44 | % | | 152,802 | | | 5,065 | | | 4.43 | % | |
Securities:(8)(4) | Securities:(8)(4) | | | Securities:(8)(4) | | |
Taxable | Taxable | | 1,428,342 | | | 11,919 | | | 1.68 | % | | 903,830 | | | 6,663 | | | 1.49 | % | | Taxable | | 1,442,397 | | | 18,762 | | | 1.74 | % | | 975,886 | | | 10,652 | | | 1.46 | % | |
Tax-exempt (4)(3) | Tax-exempt (4)(3) | | 313,254 | | | 5,015 | | | 3.23 | % | | 329,074 | | | 5,260 | | | 3.22 | % | | Tax-exempt (4)(3) | | 308,418 | | | 7,474 | | | 3.24 | % | | 323,034 | | | 7,806 | | | 3.23 | % | |
Total Securities (4)(3) | Total Securities (4)(3) | | 1,741,596 | | | 16,934 | | | 1.96 | % | | 1,232,904 | | | 11,923 | | | 1.95 | % | | Total Securities (4)(3) | | 1,750,815 | | | 26,236 | | | 2.00 | % | | 1,298,920 | | | 18,458 | | | 1.90 | % | |
Federal funds sold and reverse repurchase agreements | Federal funds sold and reverse repurchase agreements | | 214,421 | | | 613 | | | 0.58 | % | | 119,959 | | | 61 | | | 0.10 | % | | Federal funds sold and reverse repurchase agreements | | 196,282 | | | 1,490 | | | 1.01 | % | | 128,504 | | | 196 | | | 0.20 | % | |
Interest-bearing deposits with other financial institutions | Interest-bearing deposits with other financial institutions | | 1,342,639 | | | 2,189 | | | 0.33 | % | | 1,521,162 | | | 915 | | | 0.12 | % | | Interest-bearing deposits with other financial institutions | | 1,012,061 | | | 4,039 | | | 0.53 | % | | 1,481,939 | | | 1,423 | | | 0.13 | % | |
FHLB stock | FHLB stock | | 33,719 | | | 393 | | | 2.35 | % | | 31,597 | | | 313 | | | 2.00 | % | | FHLB stock | | 39,030 | | | 824 | | | 2.82 | % | | 30,527 | | | 470 | | | 2.06 | % | |
Total interest earning assets (4)(3) | Total interest earning assets (4)(3) | | 11,786,739 | | | 206,846 | | | 3.54 | % | | 10,811,484 | | | 192,664 | | | 3.59 | % | | Total interest earning assets (4)(3) | | 11,627,582 | | | 336,090 | | | 3.86 | % | | 10,898,988 | | | 290,083 | | | 3.56 | % | |
Noninterest Earning Assets: | Noninterest Earning Assets: | | | | | | Noninterest Earning Assets: | | | | | |
Cash and due from banks | Cash and due from banks | | 92,318 | | | 153,523 | | | | Cash and due from banks | | 98,202 | | | 137,934 | | | |
Allowance for credit losses | Allowance for credit losses | | (123,072) | | | (164,648) | | | | Allowance for credit losses | | (124,635) | | | (157,910) | | | |
Other assets (3)(5) | Other assets (3)(5) | | 777,475 | | | 900,592 | | | | Other assets (3)(5) | | 759,791 | | | 896,042 | | | |
Total noninterest earning assets | Total noninterest earning assets | | 746,721 | | | 889,467 | | | | Total noninterest earning assets | | 733,358 | | | 876,066 | | | |
Total assets | Total assets | | $ | 12,533,460 | | | $ | 11,700,951 | | | | Total assets | | $ | 12,360,940 | | | $ | 11,775,054 | | | |
Interest-bearing liabilities: | Interest-bearing liabilities: | | | | | | | Interest-bearing liabilities: | | | | | | |
Interest bearing deposits: | Interest bearing deposits: | | | Interest bearing deposits: | | |
Interest bearing checking | Interest bearing checking | | $ | 3,487,046 | | | $ | 5,742 | | | 0.33 | % | | $ | 2,887,671 | | | $ | 5,707 | | | 0.40 | % | | Interest bearing checking | | $ | 3,262,730 | | | $ | 11,573 | | | 0.47 | % | | $ | 2,904,387 | | | $ | 8,005 | | | 0.37 | % | |
Money market deposits(7)(6) | Money market deposits(7)(6) | | 2,929,401 | | | 2,988 | | | 0.21 | % | | 2,939,177 | | | 6,431 | | | 0.44 | % | | Money market deposits(7)(6) | | 2,802,070 | | | 7,672 | | | 0.37 | % | | 2,958,864 | | | 8,753 | | | 0.40 | % | |
Savings deposits | Savings deposits | | 498,285 | | | 132 | | | 0.05 | % | | 390,772 | | | 110 | | | 0.06 | % | | Savings deposits | | 504,215 | | | 202 | | | 0.05 | % | | 407,183 | | | 170 | | | 0.06 | % | |
Customer time deposits(7)(6) | Customer time deposits(7)(6) | | 1,103,672 | | | 3,118 | | | 0.57 | % | | 1,332,868 | | | 5,052 | | | 0.76 | % | | Customer time deposits(7)(6) | | 1,119,905 | | | 5,653 | | | 0.67 | % | | 1,288,348 | | | 6,892 | | | 0.72 | % | |
Brokered and internet time deposits(7)(6) | Brokered and internet time deposits(7)(6) | | 11,200 | | | 73 | | | 1.31 | % | | 40,060 | | | 445 | | | 2.24 | % | | Brokered and internet time deposits(7)(6) | | 8,605 | | | 86 | | | 1.34 | % | | 37,347 | | | 521 | | | 1.87 | % | |
Time deposits | Time deposits | | 1,114,872 | | | 3,191 | | | 0.58 | % | | 1,372,928 | | | 5,497 | | | 0.81 | % | | Time deposits | | 1,128,510 | | | 5,739 | | | 0.68 | % | | 1,325,695 | | | 7,413 | | | 0.75 | % | |
Total interest bearing deposits | Total interest bearing deposits | | 8,029,604 | | | 12,053 | | | 0.30 | % | | 7,590,548 | | | 17,745 | | | 0.47 | % | | Total interest bearing deposits | | 7,697,525 | | | 25,186 | | | 0.44 | % | | 7,596,129 | | | 24,341 | | | 0.43 | % | |
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 | | 28,637 | | | 26 | | | 0.18 | % | | 31,946 | | | 57 | | | 0.36 | % | | Securities sold under agreements to repurchase and federal funds purchased | | 28,954 | | | 38 | | | 0.18 | % | | 34,807 | | | 77 | | | 0.30 | % | |
| Federal Home Loan Bank advances | | Federal Home Loan Bank advances | | 110,916 | | | 2,155 | | | 2.60 | % | | — | | | — | | | — | % | |
Subordinated debt(6)(7) | Subordinated debt(6)(7) | | 129,642 | | | 2,894 | | | 4.50 | % | | 168,965 | | | 4,160 | | | 4.96 | % | | Subordinated debt(6)(7) | | 128,387 | | | 4,686 | | | 4.88 | % | | 155,704 | | | 5,725 | | | 4.92 | % | |
Other borrowings | Other borrowings | | 1,491 | | | 15 | | | 2.03 | % | | 3,734 | | | 13 | | | 0.70 | % | | Other borrowings | | 1,480 | | | 22 | | | 1.99 | % | | 2,997 | | | 21 | | | 0.94 | % | |
Total other interest-bearing liabilities | Total other interest-bearing liabilities | | 159,770 | | | 2,935 | | | 3.70 | % | | 204,645 | | | 4,230 | | | 4.17 | % | | Total other interest-bearing liabilities | | 269,737 | | | 6,901 | | | 3.42 | % | | 193,508 | | | 5,823 | | | 4.02 | % | |
Total interest-bearing liabilities | Total interest-bearing liabilities | | 8,189,374 | | | 14,988 | | | 0.37 | % | | 7,795,193 | | | 21,975 | | | 0.57 | % | | Total interest-bearing liabilities | | 7,967,262 | | | 32,087 | | | 0.54 | % | | 7,789,637 | | | 30,164 | | | 0.52 | % | |
Noninterest bearing liabilities: | Noninterest bearing liabilities: | | | Noninterest bearing liabilities: | | |
Demand deposits | Demand deposits | | 2,823,685 | | | 2,416,869 | | | | Demand deposits | | 2,874,223 | | | 2,477,454 | | | |
Other liabilities | Other liabilities | | 136,039 | | | 166,849 | | | | Other liabilities | | 151,337 | | | 163,257 | | | |
Total noninterest-bearing liabilities | Total noninterest-bearing liabilities | | 2,959,724 | | | 2,583,718 | | | | Total noninterest-bearing liabilities | | 3,025,560 | | | 2,640,711 | | | |
Total liabilities | Total liabilities | | 11,149,098 | | | 10,378,911 | | | | Total liabilities | | 10,992,822 | | | 10,430,348 | | | |
FB Financial Corporation common shareholders' equity | FB Financial Corporation common shareholders' equity | | 1,384,269 | | | 1,321,947 | | | | FB Financial Corporation common shareholders' equity | | 1,368,025 | | | 1,344,613 | | | |
Noncontrolling interest | Noncontrolling interest | | 93 | | | 93 | | | | Noncontrolling interest | | 93 | | | 93 | | | |
Shareholders' equity | Shareholders' equity | | 1,384,362 | | | 1,322,040 | | | | Shareholders' equity | | 1,368,118 | | | 1,344,706 | | | |
Total liabilities and shareholders' equity | Total liabilities and shareholders' equity | | $ | 12,533,460 | | | $ | 11,700,951 | | | | Total liabilities and shareholders' equity | | $ | 12,360,940 | | | $ | 11,775,054 | | | |
Net interest income (tax-equivalent basis) | Net interest income (tax-equivalent basis) | | | | $ | 191,858 | | | | | $ | 170,689 | | | | Net interest income (tax-equivalent basis) | | | | $ | 304,003 | | | | | $ | 259,919 | | | |
Interest rate spread (tax-equivalent basis) | Interest rate spread (tax-equivalent basis) | | | | 3.17 | % | | | | 3.02 | % | | Interest rate spread (tax-equivalent basis) | | | | 3.32 | % | | | | 3.04 | % | |
Net interest margin (tax-equivalent basis) (5)(8) | Net interest margin (tax-equivalent basis) (5)(8) | | 3.28 | % | | 3.18 | % | | Net interest margin (tax-equivalent basis) (5)(8) | | 3.50 | % | | 3.19 | % | |
Cost of total deposits | Cost of total deposits | | 0.22 | % | | 0.36 | % | | Cost of total deposits | | 0.32 | % | | 0.32 | % | |
Average interest-earning assets to average interest-bearing liabilities | Average interest-earning assets to average interest-bearing liabilities | | 143.9 | % | | 138.7 | % | | Average interest-earning assets to average interest-bearing liabilities | | 145.9 | % | | 139.9 | % | |
(1)Calculated using daily averages.
(2)Average balances of nonaccrual loans and overdrafts (before deduction of ACL) are included in average loan balances. Syndication fee income $1.2 million and $0, origination and other loan fee income of $11.9$18.6 million and $13.6$19.9 million, net amortization of $2.3$1.3 million and $0.3$0.1 million, and nonaccrual interest collections of $1.6$2.1 million and $1.2$1.6 million are included in interest income for the sixnine months ended JuneSeptember 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 sixnine months ended JuneSeptember 30, 2022 and 2021, the net taxable-equivalent adjustment amounts included was $1.5 million and $1.6$2.3 million for both the sixnine months ended JuneSeptember 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 $0.4 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.
(7)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 $0.1 million and $0.3 million on brokered and internet time deposits for the six months ended June 30, 2022 and 2021, respectively.
(8)(4)Excludes the average balance for unrealized gains (losses) for mortgage loans held for sale and investments carried at fair value.
(5)Includes investments in premises and equipment, OREO, interest receivable, mortgage servicing rights, core deposit and other intangibles, goodwill and other miscellaneous assets.
(6)Includes $2.8 million and $2.8 million of interest rate premium accretion on money market deposits, $0.6 million and $1.9 million on customer time deposits and $0.1 million and $0.4 million on brokered and internet time deposits for the nine months ended September 30, 2022 and 2021, respectively.
(7)Includes $0.4 million of accretion on subordinated debt fair value premium for the nine months ended September 30, 2021. There was no such accretion for nine months ended September 30, 2022.
(8)The NIM is calculated by dividing annualized net interest income, on a tax-equivalent basis, by average total earning assets.
Rate/volume analysis
The tables below present the components of the changes in net interest income for the three and sixnine months ended JuneSeptember 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 JuneSeptember 30, 2022 compared to three months ended JuneSeptember 30, 2021
| | | Three months ended June 30, 2022 compared to three months ended June 30, 2021 due to changes in | | Three months ended September 30, 2022 compared to three months ended September 30, 2021 due to changes in |
(in thousands on a tax-equivalent basis) | (in thousands on a tax-equivalent basis) | | Volume | | Yield/ rate | | Net increase (decrease) | (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) | | $ | 14,387 | | | $ | (1,059) | | | $ | 13,328 | | Loans(1)(2) | | $ | 20,334 | | | $ | 10,039 | | | $ | 30,373 | |
Loans held for sale - residential | Loans held for sale - residential | | (5,565) | | | 2,967 | | | (2,598) | | Loans held for sale - residential | | (7,653) | | | 4,592 | | | (3,061) | |
Loans held for sale - commercial | Loans held for sale - commercial | | (1,224) | | | 316 | | | (908) | | Loans held for sale - commercial | | (1,340) | | | 728 | | | (612) | |
Securities available-for-sale and other securities: | Securities available-for-sale and other securities: | | Securities available-for-sale and other securities: | |
Taxable | Taxable | | 2,198 | | | 457 | | | 2,655 | | Taxable | | 1,640 | | | 1,214 | | | 2,854 | |
Tax Exempt(2) | Tax Exempt(2) | | (131) | | | 9 | | | (122) | | Tax Exempt(2) | | (101) | | | 14 | | | (87) | |
Federal funds sold and reverse repurchase agreements | Federal funds sold and reverse repurchase agreements | | 219 | | | 161 | | | 380 | | Federal funds sold and reverse repurchase agreements | | 83 | | | 659 | | | 742 | |
Time deposits in other financial institutions | Time deposits in other financial institutions | | (764) | | | 1,821 | | | 1,057 | | Time deposits in other financial institutions | | (5,335) | | | 6,677 | | | 1,342 | |
FHLB stock | FHLB stock | | 20 | | | 70 | | | 90 | | FHLB stock | | 183 | | | 91 | | | 274 | |
Total interest income(2) | Total interest income(2) | | 9,140 | | | 4,742 | | | 13,882 | | Total interest income(2) | | 7,811 | | | 24,014 | | | 31,825 | |
Interest-bearing liabilities: | Interest-bearing liabilities: | | Interest-bearing liabilities: | |
Interest-bearing checking | Interest-bearing checking | | 373 | | | 223 | | | 596 | | Interest-bearing checking | | (239) | | | 3,772 | | | 3,533 | |
Money market(3) | Money market(3) | | (59) | | | (1,341) | | | (1,400) | | Money market(3) | | (819) | | | 3,181 | | | 2,362 | |
Savings deposits | Savings deposits | | 13 | | | (2) | | | 11 | | Savings deposits | | 10 | | | — | | | 10 | |
Customer time deposits(3) | Customer time deposits(3) | | (257) | | | 39 | | | (218) | | Customer time deposits(3) | | (108) | | | 803 | | | 695 | |
Brokered and internet time deposits(3) | Brokered and internet time deposits(3) | | (126) | | | (191) | | | (317) | | Brokered and internet time deposits(3) | | (106) | | | 43 | | | (63) | |
Securities sold under agreements to repurchase and federal funds purchased | Securities sold under agreements to repurchase and federal funds purchased | | (2) | | | (7) | | | (9) | | Securities sold under agreements to repurchase and federal funds purchased | | (4) | | | (4) | | | (8) | |
| Federal Home Loan Bank advances | | Federal Home Loan Bank advances | | 2,155 | | | — | | | 2,155 | |
Subordinated debt(4) | Subordinated debt(4) | | (215) | | | (170) | | | (385) | | Subordinated debt(4) | | (30) | | | 257 | | | 227 | |
Other borrowings | Other borrowings | | — | | | (1) | | | (1) | | Other borrowings | | — | | | (1) | | | (1) | |
Total interest expense | Total interest expense | | (273) | | | (1,450) | | | (1,723) | | Total interest expense | | 859 | | | 8,051 | | | 8,910 | |
Change in net interest income(2) | Change in net interest income(2) | | $ | 9,413 | | | $ | 6,192 | | | $ | 15,605 | | Change in net interest income(2) | | $ | 6,952 | | | $ | 15,963 | | | $ | 22,915 | |
(1)Average loans are gross, including nonaccrual loans and overdrafts (before deduction of allowance for credit losses). Syndicated loan fee income of $1.2 million and $0 million, originationOrigination and other loan fee income of $6.9$6.7 million and $6.9$6.4 million, net accretion (amortization) of $0.1$0.9 million and $(0.2)$0.2 million, and nonaccrual interest collections of $0.5 million and $0.5$0.4 million are included in interest income in the three months ended JuneSeptember 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 $0.9 million and $0.9 million of interest rate premium accretion on money market deposits, $207$180 thousand and $625$426 thousand of interest rate premium accretion on customer time deposits and $11$5 thousand and $127$99 thousand of interest rate premium accretion on brokered and internet deposits for the three months ended JuneSeptember 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.
SixNine months ended JuneSeptember 30, 2022 compared to sixnine months ended JuneSeptember 30, 2021
| | | Six months ended June 30, 2022 compared to six months ended June 30, 2021 due to changes in | | Nine months ended September 30, 2022 compared to nine months ended September 30, 2021 due to changes in |
(dollars in thousands on a tax-equivalent basis) | (dollars in thousands on a tax-equivalent basis) | | Volume | | Yield/ rate | | Net increase (decrease) | (dollars in thousands on a tax-equivalent basis) | | Volume | | Yield/ rate | | Net increase (decrease) |
Interest-earning assets: | Interest-earning assets: | | Interest-earning assets: | |
Loans(1) | Loans(1) | | $ | 22,306 | | | $ | (9,582) | | | $ | 12,724 | | Loans(1) | | $ | 42,137 | | | $ | 960 | | | $ | 43,097 | |
Loans held for sale - residential | Loans held for sale - residential | | (5,972) | | | 2,650 | | | (3,322) | | Loans held for sale - residential | | (11,888) | | | 5,505 | | | (6,383) | |
Loans held for sale - commercial | Loans held for sale - commercial | | (2,628) | | | 491 | | | (2,137) | | Loans held for sale - commercial | | (3,898) | | | 1,149 | | | (2,749) | |
Securities available-for-sale and other securities: | Securities available-for-sale and other securities: | | Securities available-for-sale and other securities: | |
Taxable | Taxable | | 4,377 | | | 879 | | | 5,256 | | Taxable | | 6,068 | | | 2,042 | | | 8,110 | |
Tax Exempt(2) | Tax Exempt(2) | | (253) | | | 8 | | | (245) | | Tax Exempt(2) | | (354) | | | 22 | | | (332) | |
Federal funds sold and reverse repurchase agreements | Federal funds sold and reverse repurchase agreements | | 270 | | | 282 | | | 552 | | Federal funds sold and reverse repurchase agreements | | 515 | | | 779 | | | 1,294 | |
Time deposits in other financial institutions | Time deposits in other financial institutions | | (291) | | | 1,565 | | | 1,274 | | Time deposits in other financial institutions | | (1,875) | | | 4,491 | | | 2,616 | |
FHLB stock | FHLB stock | | 25 | | | 55 | | | 80 | | FHLB stock | | 180 | | | 174 | | | 354 | |
Total interest income(2) | Total interest income(2) | | 17,834 | | | (3,652) | | | 14,182 | | Total interest income(2) | | 30,885 | | | 15,122 | | | 46,007 | |
Interest-bearing liabilities: | Interest-bearing liabilities: | | Interest-bearing liabilities: | |
Interest bearing checking | Interest bearing checking | | 987 | | | (952) | | | 35 | | Interest bearing checking | | 1,271 | | | 2,297 | | | 3,568 | |
Money market deposits(4) | Money market deposits(4) | | (10) | | | (3,433) | | | (3,443) | | Money market deposits(4) | | (429) | | | (652) | | | (1,081) | |
Savings deposits | Savings deposits | | 28 | | | (6) | | | 22 | | Savings deposits | | 39 | | | (7) | | | 32 | |
Customer time deposits(4) | Customer time deposits(4) | | (648) | | | (1,286) | | | (1,934) | | Customer time deposits(4) | | (850) | | | (389) | | | (1,239) | |
Brokered and internet time deposits(4) | Brokered and internet time deposits(4) | | (188) | | | (184) | | | (372) | | Brokered and internet time deposits(4) | | (287) | | | (148) | | | (435) | |
Securities sold under agreements to repurchase and federal funds purchased | Securities sold under agreements to repurchase and federal funds purchased | | (3) | | | (28) | | | (31) | | Securities sold under agreements to repurchase and federal funds purchased | | (8) | | | (31) | | | (39) | |
| Federal Home Loan Bank advances | | Federal Home Loan Bank advances | | 2,155 | | | — | | | 2,155 | |
Subordinated debt(3) | Subordinated debt(3) | | (878) | | | (388) | | | (1,266) | | Subordinated debt(3) | | (997) | | | (42) | | | (1,039) | |
Other borrowings | Other borrowings | | (23) | | | 25 | | | 2 | | Other borrowings | | (23) | | | 24 | | | 1 | |
Total interest expense | Total interest expense | | (735) | | | (6,252) | | | (6,987) | | Total interest expense | | 871 | | | 1,052 | | | 1,923 | |
Change in net interest income(2) | Change in net interest income(2) | | $ | 18,569 | | | $ | 2,600 | | | $ | 21,169 | | Change in net interest income(2) | | $ | 30,014 | | | $ | 14,070 | | | $ | 44,084 | |
|
(1)Average loans are gross, including nonaccrual loans and overdrafts (before deduction of ACL). Syndication fee income $1.2 million and $0, origination and other loan fee income of $11.9$18.6 million and $13.6$19.9 million, net amortization of $2.3$1.3 million and $0.3$0.1 million, and nonaccrual interest collections of $1.6$2.1 million and $1.2$1.6 million are included in interest income for the sixnine months ended JuneSeptember 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 sixnine months ended JuneSeptember 30, 2021. There was no such accretion for sixnine months ended JuneSeptember 30, 2022.
(4)Includes $1.9$2.8 million and $1.9$2.8 million of interest rate premium accretion on money market deposits, $0.5$0.6 million and $1.4$1.9 million on customer time deposits and $0.1 million and $0.3$0.4 million on brokered and internet time deposits for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively.
Provision for credit losses
The provision for credit losses charged to operating expense is an amount which, in the judgment of management, is necessary to maintain the allowance for credit losses at an appropriate level under the current expected credit loss model. The 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 June 30, 2022 compared to three months ended June 30, 2021
We recognized a provisionOur allowance for credit losses on loans held for investmentcalculation as 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 JuneSeptember 30, 2022 resulted from management’s best estimate of losses over the life of loans and unfunded commitments 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 toOur calculation included qualitative adjustments for 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.short-term from the Federal Reserve. We also considered the current global economic environment, including continued pressures on supply chains (and more specifically, oil and energy) and increased uncertainty surrounding the potential impact and hardship on the U.S. economy. The qualitative evaluations above include considered projections that the economy may be nearing a recession. These considerations were slightly offsetfactors may continue to lead to increased volatility in forecasted macroeconomic variables, a key input to our calculated level of allowance for credit losses.
Three months ended September 30, 2022 compared to three months ended September 30, 2021
We recognized a provision for credit losses on loans HFI of $8.2 million as we removedcompared to a reversal of provision for credit losses of $2.8 million for the impactthree months ended September 30, 2022 and 2021, respectively. The increase in our provision for credit losses on loans HFI during the three months ended September 30, 2022 was a result of COVID troubled industries fromincreased loan growth and the factors discussed above. The increase in our calculation. Seeloans HFI combined with the economic variables signaling a possible recession in our forward-looking model compared to the improving economic variables used for the three months ended September 30, 2021 are the primary drivers of the increase in the provision for credit losses on loans HFI during the three months ended September 30, 2022. In addition, our allowance for credit losses calculation as of September 30, 2022 considered our loans and unfunded commitments with commercial exposure to address elevated risk in these assets not covered by the model.See further discussion under the subheading "Allowance for credit losses."
We also 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 expensefor credit losses on unfunded commitments of $4.1$3.2 million and $0.3 million for the three months ended JuneSeptember 30, 2022 compared to a release in the provision for credit losses of $1.0 million for the three months ended June 30, 2021.and 2021, respectively. The increase in provision expense on unfunded commitments period-over-period is due to a $141.9$328.9 million increase in our unfunded commitment balance during the three months ended JuneSeptember 30, 2022 and more specificallychange 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 economicmacroeconomic 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.discussed above.
During the three months ended JuneSeptember 30, 2022, our available-for-sale debt securities portfolio unrealized value declined $66.6$91.1 million to an unrealized loss position of $258.6 million as of September 30, 2022 from 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 JuneSeptember 30, 2021, our available-for-sale debt securities portfolio unrealized value increased $3.1decreased $7.9 million to an unrealized gain position of $14.4 million as of September 30, 2021 from 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 JuneSeptember 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 JuneSeptember 30, 2022 or 2021.
SixNine months ended JuneSeptember 30, 2022 compared to sixnine months ended JuneSeptember 30, 2021
We recognized a provision for credit losses on loans held for investmentHFI for the sixnine months ended JuneSeptember 30, 2022 of $2.1$10.2 million. For the six months ended June 30, 2021, we recordedThis compares to a releasereversal in the provision for credit losses on loans heldHFI of $27.3 million recorded for investment of $24.5 million.the nine months ended September 30, 2021. The current period provision resulted from management’s best estimate of losses over the life of loans in our portfolio in accordance with the CECL approach driven by an $1.00$1.50 billion increase in average loans held for investmentsHFI outstanding period-over-periodfrom December 31, 2021 to September 30, 2022 and the increased possibility of a future recession. In addition, there continues to be uncertainty surroundingrecession and inflationary pressures as discussed in further detail above. For the increasing inflation. Further, there continues to be a shortfallnine months ended September 30, 2021, the reversal in the labor market, inflation has become elevated and 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 allowancetotal provision for credit losses. These evaluations weighedlosses was primarily the impactresult of the currentimproving economic outlook and geographical and demographic considerations, among other factors.forecasts allowing for a reduction of our reserves.
For the sixnine months ended JuneSeptember 30, 2022, the Company recorded a provision for credit losses on unfunded commitments of $6.0$9.2 million compared to a release in provision of $3.2$2.9 million for the sixnine months ended JuneSeptember 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 andcombined with the macroeconomic factorsqualitative evaluations discussed above. During the six months ended June 30, 2022, our unfunded commitment balance increased by $238.3 million compared to a decrease of $189.1 million for the six months ended June 30, 2021.
During the sixnine months ended JuneSeptember 30, 2022, the unrealized value in our available-for-sale debt securities portfolio declined $172.2$263.3 million from an unrealized gain position of $4.7 million as of December 31, 2021. During the sixnine months ended JuneSeptember 30, 2021, the Company's available-for-sale debt securities portfolio unrealized value declined $12.2$20.2 million from an unrealized gain position of $34.6 million as of December 31, 2020. Based on our evaluation of potential credit risk in the portfolio, no provision for credit losses on available-for-sale debt securities was required during the sixnine months ended JuneSeptember 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 June 30, | | Six Months Ended June 30, | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
(dollars in thousands) | (dollars in thousands) | | 2022 | | | 2021 | | | 2022 | | | 2021 | | | (dollars in thousands) | | 2022 | | | 2021 | | | 2022 | | | 2021 | | |
Mortgage banking income | Mortgage banking income | | $ | 22,559 | | | $ | 35,499 | | | $ | 52,090 | | | $ | 90,831 | | | Mortgage banking income | | $ | 12,384 | | | $ | 45,384 | | | $ | 64,474 | | | $ | 136,215 | | |
Service charges on deposit accounts | Service charges on deposit accounts | | 2,908 | | | 2,266 | | | 5,822 | | | 4,605 | | | Service charges on deposit accounts | | 3,208 | | | 2,612 | | | 9,030 | | | 7,217 | | |
ATM and interchange fees | ATM and interchange fees | | 5,353 | | | 5,381 | | | 10,440 | | | 9,722 | | | ATM and interchange fees | | 2,614 | | | 4,868 | | | 13,054 | | | 14,590 | | |
Investment services and trust income | Investment services and trust income | | 2,275 | | | 2,999 | | | 4,407 | | | 5,007 | | | Investment services and trust income | | 2,227 | | | 2,511 | | | 6,634 | | | 7,518 | | |
(Loss) gain from securities, net | (Loss) gain from securities, net | | (109) | | | 144 | | | (261) | | | 227 | | | (Loss) gain from securities, net | | (140) | | | 51 | | | (401) | | | 278 | | |
(Loss) gain on sales or write-downs of other real estate owned | | (26) | | | (23) | | | (524) | | | 473 | | | |
Gain (loss) from other assets | | 18 | | | (4) | | | 82 | | | (15) | | | |
Gain (loss) on sales or write-downs of other real estate owned | | Gain (loss) on sales or write-downs of other real estate owned | | 435 | | | 2,005 | | | (89) | | | 2,478 | | |
(Loss) gain from other assets | | (Loss) gain from other assets | | (6) | | | 177 | | | 76 | | | 162 | | |
Other income | Other income | | 236 | | | 3,038 | | | 2,550 | | | 5,180 | | | Other income | | 1,870 | | | 1,398 | | | 4,420 | | | 6,578 | | |
Total noninterest income | Total noninterest income | | $ | 33,214 | | | $ | 49,300 | | | $ | 74,606 | | | $ | 116,030 | | | Total noninterest income | | $ | 22,592 | | | $ | 59,006 | | | $ | 97,198 | | | $ | 175,036 | | |
Three months ended JuneSeptember 30, 2022 compared to three months ended JuneSeptember 30, 2021
Noninterest income amounted to $33.2$22.6 million for the three months ended JuneSeptember 30, 2022, a decrease of $16.1$36.4 million, or 32.6%61.7%, as compared to $49.3$59.0 million for the three months ended JuneSeptember 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 loan servicing fees, which includes the 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 $22.6$12.4 million and $35.5$45.4 million for the three months ended JuneSeptember 30, 2022 and 2021, respectively.
During the quarter, we completed our wind-down from our direct-to-consumer internet delivery channel, resulting in lower volume of activity and revenue within our Mortgage segment. During the three months ended JuneSeptember 30, 2022, the Bank’sCompany’s mortgage operations had sales of $869.7$569.7 million which generated a sales margin of 2.43%1.95%. This compares to $1,681.5 million$1.54 billion and 2.94%2.55% for the three months ended JuneSeptember 30, 2021. The industry benefited greatly from declininghistorically low interest rates during the three months ended JuneSeptember 30, 2021, causing an increase in interest rate lock commitment volume, which slowed dramatically in the three months ended June 30, 2022 across the industry. Mortgage banking income from gains on sale and related fair value changes decreased to $15.7$8.6 million during the three months ended JuneSeptember 30, 2022 compared to $31.9$40.2 million for the three months ended JuneSeptember 30, 2021. Total interest rate lock volume decreased $1,073.7$1,603.0 million, or 60.5%, during79.7% to $408.9 million for the three months ended JuneSeptember 30, 2022 overcompared to the same period in the previous year.
The exit of direct-to-consumer internet delivery channel attributed $1,085.2 million of the $1,603.0 million decrease in our interest rate lock volume.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 rising interest rate environments. Our interest rate lock volume during three months ended JuneSeptember 30, 2022 was composed of 16.0%14.2% refinancing activity compared with 58.2%66.1% during the same period in the previous year. WeAs interest rates have increased, we continue to see margin compression and reduced volumes due to excess capacity in the
industry, refinance fatigue and a shortage of housing inventoryaffordability constraints in our markets. Our interest rate lock volume can be materially and adversely impacted by rising interest rates, seasonality and overcapacity in theexcess market capacity, and we expect to see further declines in interest rate lock volume in our retail channel and consequently, mortgage banking income in the current environment. Our 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 are exiting the direct-to-consumer internet delivery channel within our Mortgage segment. For the three months ended June 30, 2022 and 2021, direct-to-consumer comprised 13.7% and 51.5% of the Company's total interest rate lock volume and 37.4% and 54.9% of the Company's sales volume, respectively. As a result of exiting this channel, we incurred restructuring charges of $12.5 million during the three months ended June 30, 2022 and anticipate being fully exited in the thirdlast 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 of $8.0$8.1 million and $6.8$7.5 million for three months ended JuneSeptember 30, 2022 and 2021, respectively, was partially offset by losses on changes in fair value of MSRs and related hedging activity of $1.2$4.3 million and $3.1$2.4 million in the three months ended JuneSeptember 30, 2022 and 2021, respectively.
The components of mortgage banking income for three months ended JuneSeptember 30, 2022 and 2021 were as follows:
| | | Three Months Ended June 30, | | Three Months Ended September 30, |
(in thousands) | (in thousands) | | 2022 | | 2021 | | (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 | | $ | 21,099 | | | $ | 49,435 | | | Origination and sales of mortgage loans | | $ | 11,085 | | | $ | 39,210 | | |
Net change in fair value of loans held for sale and derivatives | Net change in fair value of loans held for sale and derivatives | | (5,354) | | | (17,579) | | | Net change in fair value of loans held for sale and derivatives | | (2,460) | | | 1,002 | | |
Change in fair value on MSRs | Change in fair value on MSRs | | (1,152) | | | (3,145) | | | Change in fair value on MSRs | | (4,345) | | | (2,367) | | |
Mortgage servicing income | Mortgage servicing income | | 7,966 | | | 6,788 | | | Mortgage servicing income | | 8,104 | | | 7,539 | | |
Total mortgage banking income | Total mortgage banking income | | $ | 22,559 | | | $ | 35,499 | | | Total mortgage banking income | | $ | 12,384 | | | $ | 45,384 | | |
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 | Direct-to-consumer | | $ | 95,756 | | | $ | 914,163 | | | Direct-to-consumer | | $ | — | | | $ | 1,085,180 | | |
| Retail | Retail | | 605,114 | | | 860,370 | | | Retail | | 408,879 | | | 926,723 | | |
| Total | Total | | $ | 700,870 | | | $ | 1,774,533 | | | Total | | $ | 408,879 | | | $ | 2,011,903 | | |
Interest rate lock commitment volume by purpose (%): | Interest rate lock commitment volume by purpose (%): | | | Interest rate lock commitment volume by purpose (%): | | |
Purchase | Purchase | | 84.0 | % | | 41.9 | % | | Purchase | | 85.8 | % | | 33.9 | % | |
Refinance | Refinance | | 16.0 | % | | 58.2 | % | | Refinance | | 14.2 | % | | 66.1 | % | |
Mortgage sales | Mortgage sales | | $ | 869,688 | | | $ | 1,681,509 | | | Mortgage sales | | $ | 569,655 | | | $ | 1,535,897 | | |
Mortgage sale margin | Mortgage sale margin | | 2.43 | % | | 2.94 | % | | Mortgage sale margin | | 1.95 | % | | 2.55 | % | |
Closing volume | Closing volume | | $ | 725,755 | | | $ | 1,550,950 | | | Closing volume | | $ | 409,641 | | | $ | 1,617,508 | | |
Outstanding principal balance of mortgage loans serviced | Outstanding principal balance of mortgage loans serviced | | $ | 11,160,382 | | | $ | 10,527,708 | | | Outstanding principal balance of mortgage loans serviced | | $ | 11,233,249 | | | $ | 10,633,805 | | |
|
ATM and interchange fees income for the three months ended September 30, 2022 decreased by 46.3% to $2.6 million compared to $4.9 million for the three months ended September 30, 2021. The decrease was partially attributable to the expiration of our temporary exemption from the Durbin amendment during the current period. The Durbin amendment limits the amount of interchange transaction fees that banks with asset sizes greater than $10 billion are permitted to charge retailers for debit card processing. Interchange fee income varies with size and volume of transactions, which can fluctuate with seasonality, consumer spending habits and economic conditions. While our volume of transactions for the three months ended September 30, 2022 increased by approximately 7.00% from the three months ended September 30, 2021, our total interchange fee income declined 48.3% for the same period, primarily driven by the imposition of the Durbin amendment interchange fee cap in the third quarter of 2022.
Gain on sales or write-downs of other real estate owned decreased to $0.4 million for the three months ended September 30, 2022 compared to $2.0 million for the three months ended September 30, 2021. The change is the result of specific sales and valuation transactions. In the prior period, the gain was primarily related to the sale of one of our branch locations, which had been vacated as a result of consolidating locations following one of our acquisitions.
Other noninterest income for the three months ended JuneSeptember 30, 2022 decreased $2.8increased $0.5 million to $0.2$1.9 million compared with $3.0$1.4 million for the three months ended JuneSeptember 30, 2021. This includes a $2.0$0.4 million loss associated with the change in fair value in our commercial loans held for sale portfolio for the three months ended JuneSeptember 30, 2022 compared with $1.4$0.7 million gain for the three months ended JuneSeptember 30, 2021.
Six Other noninterest income during the three months ended JuneSeptember 30, 2021 also included a $1.5 million loss on the cancellation of an interest rate swap associated with a loan HFI that was resolved during the period.
Nine months ended September 30, 2022 compared to sixnine months ended JuneSeptember 30, 2021
Noninterest income amounted to $74.6$97.2 million for the sixnine months ended JuneSeptember 30, 2022, a decrease of $41.4$77.8 million, or 35.7%44.5%, as compared to $116.0$175.0 million for the sixnine months ended JuneSeptember 30, 2021. Changes in selected components of noninterest income in the above table are discussed below.
Mortgage banking income was $52.1$64.5 million and $90.8$136.2 million for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively, representing a $38.7$71.7 million, or 42.7%52.7% decrease year-over-year.
During the sixnine months ended JuneSeptember 30, 2022, our mortgage operations had sales of $2.15$2.72 billion which generated a gain on sales margin of 2.34%2.26%. This compares to $3.25$4.79 billion and 3.30%3.06% for the sixnine months ended JuneSeptember 30, 2021. Sales of mortgage loans HFS began to slow with the continual rise of interest rates in 2022 and affordability constraints in many of our markets. 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$46.2 million during the sixnine months ended JuneSeptember 30, 2022 compared to $85.5$125.7 million for the sixnine months ended JuneSeptember 30, 2021. Total interest rate lock volume decreased $1,653.6 million,$3.26 billion, or 45.1%57.4%, during the sixnine months ended JuneSeptember 30, 2022 compared to the same period in the previous year. Market conditions during the sixnine months ended JuneSeptember 30, 2022, including declining consumer demand for mortgages and increased interest rates have also shifted the mix of interest rate lock commitments by purpose down to 34.0%30.3% refinance volume tofor the nine months ended September 30, 2022 compared with 62.4% during63.7% refinance interest rate lock volume for the same period in the previous year.
As previously discussed, during the second quarter of 2022, we begancompleted the process of winding down our direct-to-consumer internet delivery channel within our Mortgage segment.segment during the third quarter of 2022. Our direct-to-consumer channel was particularly dependent on the support of a strong refinance market and the current lack of demand and interest rate environment was unfavorable for future profitability in this delivery channel. For the sixnine months ended JuneSeptember 30, 2022 and 2021, direct-to-consumer comprised 33.0%27.4% and 50.9%52.0% of the Company's total interest rate lock volume and 45.3%37.6% and 53.9%53.5% of the Company's sales volume, respectively. As a result of exiting this channel, weWe incurred restructuring charges of $12.5 million during the sixnine months ended JuneSeptember 30, 2022.2022 as a result of exiting this channel.
Income from mortgage servicing was $15.4$23.5 million and $13.7$21.3 million for sixnine months ended JuneSeptember 30, 2022 and 2021, respectively, was partially offset by losses on changes in fair value of MSRs and related hedging activity of $0.9 million. This compares to a decline in fair value of MSRs$5.2 million and related hedging activity$10.8 million for sixnine months ended JuneSeptember 30, 2022 and 2021, amounting to $8.4 million.respectively.
The components of mortgage banking income for the sixnine months ended JuneSeptember 30, 2022 and 2021 were as follows:
| | | Six Months Ended June 30, | | Nine Months Ended September 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 | | $ | 50,496 | | | $ | 107,328 | | | Origination and sales of mortgage loans | | $ | 61,581 | | | $ | 146,538 | | |
Net change in fair value of loans held for sale and derivatives | Net change in fair value of loans held for sale and derivatives | | (12,902) | | | (21,808) | | | Net change in fair value of loans held for sale and derivatives | | (15,362) | | | (20,806) | | |
Change in fair value on MSRs | Change in fair value on MSRs | | (899) | | | (8,408) | | | Change in fair value on MSRs | | (5,244) | | | (10,775) | | |
Mortgage servicing income | Mortgage servicing income | | 15,395 | | | 13,719 | | | Mortgage servicing income | | 23,499 | | | 21,258 | | |
Total mortgage banking income | Total mortgage banking income | | $ | 52,090 | | | $ | 90,831 | | | Total mortgage banking income | | $ | 64,474 | | | $ | 136,215 | | |
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 | Direct-to-consumer | | $ | 663,848 | | | $ | 1,863,350 | | | Direct-to-consumer | | $ | 663,848 | | | $ | 2,948,530 | | |
| Retail | Retail | | 1,346,129 | | | 1,800,233 | | | Retail | | 1,755,008 | | | 2,726,956 | | |
| Total | Total | | $ | 2,009,977 | | | $ | 3,663,583 | | | Total | | $ | 2,418,856 | | | $ | 5,675,486 | | |
Interest rate lock commitment volume by purpose (%): | Interest rate lock commitment volume by purpose (%): | | | | Interest rate lock commitment volume by purpose (%): | | | |
Purchase | Purchase | | 66.0 | % | | 37.6 | % | | Purchase | | 69.7 | % | | 36.3 | % | |
Refinance | Refinance | | 34.0 | % | | 62.4 | % | | Refinance | | 30.3 | % | | 63.7 | % | |
Mortgage sales | Mortgage sales | | $ | 2,154,170 | | | $ | 3,253,579 | | | Mortgage sales | | $ | 2,723,825 | | | $ | 4,789,476 | | |
Mortgage sale margin | Mortgage sale margin | | 2.34 | % | | 3.30 | % | | Mortgage sale margin | | 2.26 | % | | 3.06 | % | |
Closing volume | Closing volume | | $ | 1,719,488 | | | $ | 3,308,882 | | | Closing volume | | $ | 2,129,129 | | | $ | 4,926,390 | | |
Outstanding principal balance of mortgage loans serviced | Outstanding principal balance of mortgage loans serviced | | $ | 11,160,382 | | | $ | 10,527,708 | | | Outstanding principal balance of mortgage loans serviced | | $ | 11,233,249 | | | $ | 10,633,805 | | |
ATM and interchange fees increased $0.7decreased $1.5 million to $10.4$13.1 million during the sixnine months ended JuneSeptember 30, 2022 as compared to $9.7$14.6 million for the sixnine months ended JuneSeptember 30, 2021. This increaseAs discussed above, this decrease is attributable to the expiration of our growthtemporary exemption from the Durbin amendment in deposits and increasedthe third quarter of 2022. While our volume of transactions. Though we have not yet experienced a decline, ourinterchange transactions increased approximately 6.00%% for the nine months ended September 30, 2022 from the nine months ended September 30, 2021, interchange fee income is expecteddeclined by 10.9% in the same periods, the majority of which related to decline beginning the second halfapplication of 2022 as a result ofthe fee cap imposed by the Durbin amendment which limits interchange fees banking institutions with asset sizes greater than $10 billion are permitted to charge.in the third quarter of 2022.
Other income decreased $2.6$2.2 million to $2.6$4.4 million during the sixnine months ended JuneSeptember 30, 2022 as compared to $5.2$6.6 million during the sixnine months ended JuneSeptember 30, 2021. This decrease is primarily related to $2.2$2.6 million loss from change in fair value of commercial loans held for sale that were acquired through business combination.combination during the nine months ended September 30, 2022 compared to $1.3 million gain for the nine months ended September 30, 2021. Other noninterest income during the nine months ended September 30, 2021 also included a $1.5 million loss on the cancellation of an interest rate swap associated with a loan HFI that was resolved during the period.
Noninterest expense
Our noninterest expense includes primarily salaries and employee benefits expense, occupancy expense, legal and professional fees, data processing expense, regulatory fees and deposit insurance assessments, advertising and
promotion and other real estate owned expense, among others. We monitor the ratio of noninterest expense to the sum of net interest income plus noninterest income, which is commonly known as the efficiency ratio.
The following table sets forth the components of noninterest expense for the periods indicated:
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
(dollars in thousands) | (dollars in thousands) | | 2022 | | | 2021 | | | 2022 | | | 2021 | | | (dollars in thousands) | | 2022 | | | 2021 | | | 2022 | | | 2021 | | |
Salaries, commissions and employee benefits | Salaries, commissions and employee benefits | | $ | 55,181 | | | $ | 62,367 | | | $ | 114,624 | | | $ | 126,938 | | | Salaries, commissions and employee benefits | | $ | 51,028 | | | $ | 62,818 | | | $ | 165,652 | | | $ | 189,756 | | |
Occupancy and equipment expense | Occupancy and equipment expense | | 5,853 | | | 5,356 | | | 11,256 | | | 11,205 | | | Occupancy and equipment expense | | 6,011 | | | 5,979 | | | 17,267 | | | 17,184 | | |
Legal and professional fees | Legal and professional fees | | 3,116 | | | 2,090 | | | 5,723 | | | 4,524 | | | Legal and professional fees | | 4,448 | | | 2,177 | | | 10,171 | | | 6,701 | | |
Data processing | Data processing | | 2,404 | | | 2,542 | | | 4,885 | | | 4,861 | | | Data processing | | 2,334 | | | 2,595 | | | 7,219 | | | 7,456 | | |
| Amortization of core deposit and other intangibles | Amortization of core deposit and other intangibles | | 1,194 | | | 1,394 | | | 2,438 | | | 2,834 | | | Amortization of core deposit and other intangibles | | 1,108 | | | 1,344 | | | 3,546 | | | 4,178 | | |
| Advertising | Advertising | | 2,031 | | | 3,559 | | | 6,064 | | | 5,812 | | | Advertising | | 2,050 | | | 4,200 | | | 8,114 | | | 10,012 | | |
Mortgage restructuring expense | Mortgage restructuring expense | | 12,458 | | — | | 12,458 | | | — | | | Mortgage restructuring expense | | — | | — | | 12,458 | | | — | | |
Other expense | Other expense | | 14,760 | | | 15,652 | | | 28,821 | | | 31,484 | | | Other expense | | 14,868 | | | 15,894 | | | 43,689 | | | 47,378 | | |
Total noninterest expense | Total noninterest expense | | $ | 96,997 | | | $ | 92,960 | | | $ | 186,269 | | | $ | 187,658 | | | Total noninterest expense | | $ | 81,847 | | | $ | 95,007 | | | $ | 268,116 | | | $ | 282,665 | | |
Three months ended JuneSeptember 30, 2022 compared to three months ended JuneSeptember 30, 2021
Noninterest expense increaseddecreased by $4.0$13.2 million during the three months ended JuneSeptember 30, 2022 to $97.0$81.8 million as compared to $93.0$95.0 million in the three months ended JuneSeptember 30, 2021. Changes in selected components of noninterest expense in the above table are discussed below.
Salaries, commissions and employee benefits expense is the largest component of noninterest expenses representing 62.3% and 66.1% of total noninterest expense in the three months ended September 30, 2022 and 2021, respectively. During the three months ended September 30, 2022, salaries and employee benefits expense decreased $11.8 million, or 18.8%, to $51.0 million as compared to $62.8 million for the three months ended September 30, 2021. This decrease was mainly driven by a decrease of $14.5 million in salaries, commissions and employee benefits in the Mortgage segment during the three months ended September 30, 2022 from the same period in 2021, reflective of the slowdown in mortgage production and completion of the direct-to-consumer wind-down during the current period. Costs resulting from our equity compensation grants during the three months ended September 30, 2022 and 2021 amounted $2.5 million and $2.9 million, respectively. These grants mainly comprise annual restricted stock unit and performance stock unit grants to our employees, which are discussed further in Note 13, "Stock-based compensation" in the notes to the Consolidated financial statements within this Report.
Legal and professional fees increased by $2.3 million during the three months ended September 30, 2022 to $4.4 million as compared to $2.2 million for the three months ended September 30, 2021. This increase was primarily due to consulting, legal and other fees related to acceleration of some of our internal projects.
Advertising expense includes expenses related to sponsorships, advertising, marketing, customer relations and business development and public relations. During the three months ended September 30, 2022, advertising expense decreased $2.2 million to $2.1 million as compared to $4.2 million in the three months ended September 30, 2021. This decrease is primarily attributable to decreased costs of lead generation in our Mortgage segment driven by the Mortgage restructuring and reduction in production.
Occupancy and equipment expense remained relatively stable for the three months ended September 30, 2022 compared with the same period in the prior year. As previously disclosed, during the year ended December 31, 2020, we entered into an operating lease for a new corporate headquarters building located in downtown Nashville. During the three months ended September 30, 2022, construction of the exterior of the building was completed and we took possession of the leased space and began the build-out of the interior space. As such, as of August 1, 2022, we recorded a right-of-use asset and right-of-use liability of $22.1 million and $26.1 million, respectively, which will be amortized over the initial lease term of approximately 13 years. Our lease expense during this build-out phase will be elevated into the first half of 2023 until our headquarters is fully transitioned to the new location as we will be temporarily incurring lease expense related to two headquarters locations during this build-out and transition period.
During the three months ended September 30, 2022, other noninterest expense decreased $1.0 million to $14.9 million from $15.9 million for the same period in the previous year. Other noninterest expense during the three months ended September 30, 2022 was reduced by a decrease in franchise tax expense from Tennessee State tax credits amounting to $0.7 million during the period. This is a geography shift when compared to the three months ended September 30, 2021 as these tax credits were recognized as a reduction to income tax expense amounting to $0.8 million for that period.
Nine months ended September 30, 2022 compared to nine months ended September 30, 2021
Noninterest expense decreased by $14.6 million during the nine months ended September 30, 2022 to $268.1 million as compared to $282.7 million in the nine months ended September 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 56.9%61.8% and 67.1% of total noninterest expense in the threenine months ended JuneSeptember 30, 2022 and 2021, respectively. During the threenine months ended JuneSeptember 30, 2022, salaries and employee benefits expense decreased $7.2$24.1 million, or 11.5%12.7%, to $55.2$165.7 million as compared to $62.4$189.8 million for the threenine months ended JuneSeptember 30, 2021. This decrease includes a $22.5 million decrease in incentive and commission compensation during the nine months ended September 30, 2022, which was mainly driven by athe decrease of $7.8 million in salariesmortgage production volume and commissionsdecline in profitability during the period in addition to the impact of the Mortgage segmentrestructuring.
Legal and professional expense increased by $3.5 million during the threenine months ended JuneSeptember 30, 2022 from the same period in 2021, reflective of the slowdown in production and 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 June 30, 2022, advertising expense decreased $1.5 million to $2.0$10.2 million as compared to $3.6$6.7 million in the threenine months ended JuneSeptember 30, 2021. This decrease is primarily attributableAs discussed above, the increase in legal and professional expenses was due to decreased coststemporary increases on consulting, legal, and other fees related to acceleration of lead generation insome of our Mortgage segment driven by the Mortgage restructuring and reduction in production.internal projects.
Mortgage restructuring expenses of $12.5 million were reported during the threenine months ended JuneSeptember 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 the 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 $2.7$3.7 million during the sixnine months ended JuneSeptember 30, 2022 to $28.8$43.7 million compared to $31.5$47.4 million during the sixnine months ended JuneSeptember 30, 2021. The change includes a $1.2$1.8 million decrease in franchise tax expense, which reflects the impact of $1.4$2.1 million in Tennessee state tax credits. These credits have historically been reflected in the income tax expense line item and were required to be reported in our pre-tax results asgiven the Company produced nolimited Tennessee state taxable income earned during the sixnine months ended JuneSeptember 30, 2022. DuringThis compares to $2.5 million in Tennessee State tax credits for the sixnine months ended JuneSeptember 30, 2021 which was included in income tax expense rather than other noninterest expense. Additionally, during the nine months ended September 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 sixnine months ended JuneSeptember 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 71.6%61.1% and 70.3%67.2% for the three and sixnine months ended JuneSeptember 30, 2022, respectively, and 68.4%64.4% and 65.8%65.3% for the three and sixnine months ended JuneSeptember 30, 2021, respectively. Our adjusted efficiency ratio, on a tax-equivalent basis, was 61.1%60.7% and 64.5%63.3% for the three and sixnine months ended JuneSeptember 30, 2022, respectively, and 68.9%64.7% and 65.8%65.4% for the three and sixnine months ended JuneSeptember 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
Income tax expense was $6.7$8.9 million and $13.4$9.7 million for the three months ended JuneSeptember 30, 2022 and 2021, respectively, and $16.0$25.0 million and $29.0$38.7 million for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively. This represents effective tax rates of 25.8%21.9% and 23.7%17.7% for the three months ended JuneSeptember 30, 2022 and 2021, respectively, and 22.7%22.4% and 23.2%21.5% for the sixnine months ended JuneSeptember 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 6.1%2.5% and 3.3%6.0% for the three months ended JuneSeptember 30, 2022 and 2021 and by 3.6%3.2% and 2.9%3.8% for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively. This increase includedThe effect of state taxes were slightly lower during the three and nine months ended September 30, 2022 due to the impact of the $1.4 million in Tennessee state tax credits movingof $0.7 million and $2.1 million, respectively, which moved to other noninterest expense during the three and nine months ended JuneSeptember 30, 2022 versus in income tax expense in the comparable previous periods. For further information regarding our state credits, please refer to the section captioned 'Noninterest expense' within this Report. We had a net operating loss carryforward generated as a result of aone of our previous acquisitionacquisitions which amounted to $5.9$5.5 million and $6.5 million as of JuneSeptember 30, 2022 and December 31, 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,will begin to expire in 2029.
During the six months ended June 30, 2022, we generated a state net operating loss carryforward of $3.2 million, which may have varying expiration 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 JuneSeptember 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:
| | | June 30, | | December 31, | | | September 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)
| | $ | 2,482,613 | | | $ | 1,479,424 | | | 17 | % | | $ | 2,060,028 | | | $ | 1,290,565 | | | 17 | % | | Commercial and industrial (1)
| | $ | 2,596,816 | | | $ | 1,534,159 | | | 17 | % | | $ | 2,060,028 | | | $ | 1,290,565 | | | 17 | % | |
Construction | Construction | | 3,097,486 | | | 1,575,331 | | | 18 | % | | 2,886,088 | | | 1,327,659 | | | 17 | % | | Construction | | 3,376,230 | | | 1,679,497 | | | 18 | % | | 2,886,088 | | | 1,327,659 | | | 17 | % | |
Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-to-4 family | | 1,458,401 | | | 1,457,452 | | | 17 | % | | 1,272,477 | | | 1,270,467 | | | 17 | % | | |
Line of credit | | 1,021,721 | | | 425,485 | | | 5 | % | | 935,571 | | | 383,039 | | | 5 | % | | |
Multi-family | | 403,712 | | | 391,970 | | | 5 | % | | 339,882 | | | 326,551 | | | 4 | % | | |
1-to-4 family mortgage | | 1-to-4 family mortgage | | 1,546,120 | | | 1,545,252 | | | 17 | % | | 1,272,477 | | | 1,270,467 | | | 17 | % | |
Residential line of credit | | Residential line of credit | | 1,101,608 | | | 460,774 | | | 5 | % | | 935,571 | | | 383,039 | | | 5 | % | |
Multi-family mortgage | | Multi-family mortgage | | 422,773 | | | 394,366 | | | 4 | % | | 339,882 | | | 326,551 | | | 4 | % | |
Commercial real estate: | Commercial real estate: | | | Commercial real estate: | | |
Owner-Occupied | | 1,103,796 | | | 1,053,872 | | | 12 | % | | 1,005,534 | | | 951,582 | | | 13 | % | | |
Non-Owner Occupied | | 1,981,584 | | | 1,885,122 | | | 22 | % | | 1,839,990 | | | 1,730,165 | | | 23 | % | | |
Owner-occupied | | Owner-occupied | | 1,221,800 | | | 1,158,343 | | | 13 | % | | 1,005,534 | | | 951,582 | | | 13 | % | |
Non-owner occupied | | Non-owner occupied | | 2,090,382 | | | 1,954,219 | | | 22 | % | | 1,839,990 | | | 1,730,165 | | | 23 | % | |
Consumer and other | Consumer and other | | 404,030 | | | 355,681 | | | 4 | % | | 351,153 | | | 324,634 | | | 4 | % | | Consumer and other | | 408,764 | | | 378,406 | | | 4 | % | | 351,153 | | | 324,634 | | | 4 | % | |
Total loans | Total loans | | $ | 11,953,343 | | | $ | 8,624,337 | | | 100 | % | | $ | 10,690,723 | | | $ | 7,604,662 | | | 100 | % | | Total loans | | $ | 12,764,493 | | | $ | 9,105,016 | | | 100 | % | | $ | 10,690,723 | | | $ | 7,604,662 | | | 100 | % | |
(1)Includes $1.3$0.9 million and $4.0 million of PPP loans outstanding as of JuneSeptember 30, 2022 and December 31, 2021, respectively.
Our loans HFI portfolio is our most significant earning asset, comprising 70.7%74.3% and 60.4% of our total assets as of JuneSeptember 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 JuneSeptember 30, 2022 and December 31, 2021, loans held for investment included approximately $281.2$292.3 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 JuneSeptember 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 JuneSeptember 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 |
June 30, 2022 | | |
September 30, 2022 | | September 30, 2022 | |
Construction | Construction | | 119.2 | % | | 116.8 | % | Construction | | 123.6 | % | | 121.1 | % |
Commercial real estate | Commercial real estate | | 293.6 | % | | 287.7 | % | Commercial real estate | | 298.5 | % | | 292.4 | % |
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 $1.3 million and $4.0 million as of 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 makeGrowth in our commercial and industrial loans an area of emphasis in our lending operations in the future. |
|
portfolio is expected to decrease as we position for potential economic headwinds. |
|
|
|
|
|
|
|
|
|
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. We expect to make construction loans at a more moderate pace compared to prior quarters due to our current macroeconomic forecasts and our increasing expectation that the economy may be nearing a recession. |
|
|
|
|
|
|
|
|
|
|
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 asOur future origination volume could be impacted by any deterioration of 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 byincreased unemployment or underemployment and deteriorating market values of real estate. |
underemployment. |
|
|
|
|
|
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. TheseThe value of these loans and growth in this area of our portfolio 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. Due to current market conditions and macroeconomic forecasts, we expect growth in commercial real estate owner-occupied loans in future quarters to be moderated compared to prior quarters. |
|
|
|
|
|
|
|
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 conditionsconditions. We expect growth in commercial real estate non-owner occupied loans to be reduced in comparison to prior quarters due to current macroeconomic outlook. |
|
|
|
|
|
|
|
|
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. ConsumerThese 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 JuneSeptember 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) | | 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 June 30, 2022 | | | | | | | | | | |
Commercial and industrial | | $ | 600,243 | | | $ | 656,889 | | | $ | 221,435 | | | $ | 857 | | | $ | 1,479,424 | |
Commercial real estate: | | | | | | | | | | |
Owner occupied | | 117,694 | | | 523,398 | | | 370,285 | | | 42,495 | | | 1,053,872 | |
Non-owner occupied | | 172,785 | | | 796,838 | | | 886,124 | | | 29,375 | | | 1,885,122 | |
Residential real estate: | | | | | | | | | | |
1-to-4 family | | 70,078 | | | 387,215 | | | 276,597 | | | 723,562 | | | 1,457,452 | |
Line of credit | | 24,460 | | | 91,627 | | | 308,698 | | | 700 | | | 425,485 | |
Multi-family | | 14,963 | | | 232,590 | | | 127,843 | | | 16,574 | | | 391,970 | |
Construction | | 844,659 | | | 494,392 | | | 214,051 | | | 22,229 | | | 1,575,331 | |
Consumer and other | | 38,903 | | | 84,543 | | | 59,505 | | | 172,730 | | | 355,681 | |
Total ($) | | $ | 1,883,785 | | | $ | 3,267,492 | | | $ | 2,464,538 | | | $ | 1,008,522 | | | $ | 8,624,337 | |
Total (%) | | 21.8 | % | | 37.9 | % | | 28.6 | % | | 11.7 | % | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 September 30, 2022 | | | | | | | | | | |
Commercial and industrial | | $ | 541,119 | | | $ | 771,016 | | | $ | 221,110 | | | $ | 914 | | | $ | 1,534,159 | |
Commercial real estate: | | | | | | | | | | |
Owner-occupied | | 129,047 | | | 549,679 | | | 449,825 | | | 29,792 | | | 1,158,343 | |
Non-owner occupied | | 165,373 | | | 845,148 | | | 916,603 | | | 27,095 | | | 1,954,219 | |
Residential real estate: | | | | | | | | | | |
1-to-4 family mortgage | | 73,853 | | | 418,281 | | | 301,628 | | | 751,490 | | | 1,545,252 | |
Residential line of credit | | 28,203 | | | 94,291 | | | 337,647 | | | 633 | | | 460,774 | |
Multi-family mortgage | | 13,137 | | | 231,698 | | | 132,973 | | | 16,558 | | | 394,366 | |
Construction | | 840,313 | | | 619,513 | | | 195,832 | | | 23,839 | | | 1,679,497 | |
Consumer and other | | 44,064 | | | 88,120 | | | 59,214 | | | 187,008 | | | 378,406 | |
Total ($) | | $ | 1,835,109 | | | $ | 3,617,746 | | | $ | 2,614,832 | | | $ | 1,037,329 | | | $ | 9,105,016 | |
Total (%) | | 20.2 | % | | 39.7 | % | | 28.7 | % | | 11.4 | % | | 100.0 | % |
For loans due after one year or more, the following table presents the interest rate composition for loans outstanding as of JuneSeptember 30, 2022. As of JuneSeptember 30, 2022 and December 31, 2021, the Company had $20.9$21.1 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) | | Fixed interest rate | | Floating interest rate | | Total |
As of June 30, 2022 | | | | | | |
Commercial and industrial | | $ | 451,804 | | | $ | 427,377 | | | $ | 879,181 | |
Commercial real estate: | | | | | | |
Owner occupied | | 705,645 | | | 230,533 | | | 936,178 | |
Non-owner occupied | | 874,222 | | | 838,115 | | | 1,712,337 | |
Residential real estate: | | | | | | |
1-to-4 family | | 1,119,428 | | | 267,946 | | | 1,387,374 | |
Line of credit | | 4,929 | | | 396,096 | | | 401,025 | |
Multi-family | | 182,329 | | | 194,678 | | | 377,007 | |
Construction | | 304,624 | | | 426,048 | | | 730,672 | |
Consumer and other | | 302,760 | | | 14,018 | | | 316,778 | |
Total ($) | | $ | 3,945,741 | | | $ | 2,794,811 | | | $ | 6,740,552 | |
Total (%) | | 58.5 | % | | 41.5 | % | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Loan type (dollars in thousands) | | Fixed interest rate | | Floating interest rate | | Total |
As of September 30, 2022 | | | | | | |
Commercial and industrial | | $ | 471,945 | | | $ | 521,095 | | | $ | 993,040 | |
Commercial real estate: | | | | | | |
Owner-occupied | | 755,304 | | | 273,992 | | | 1,029,296 | |
Non-owner occupied | | 951,746 | | | 837,100 | | | 1,788,846 | |
Residential real estate: | | | | | | |
1-to-4 family mortgage | | 1,173,229 | | | 298,170 | | | 1,471,399 | |
Residential line of credit | | 4,999 | | | 427,572 | | | 432,571 | |
Multi-family mortgage | | 242,392 | | | 138,837 | | | 381,229 | |
Construction | | 307,791 | | | 531,393 | | | 839,184 | |
Consumer and other | | 328,632 | | | 5,710 | | | 334,342 | |
Total ($) | | $ | 4,236,038 | | | $ | 3,033,869 | | | $ | 7,269,907 | |
Total (%) | | 58.3 | % | | 41.7 | % | | 100.0 | % |
The following table presents the contractual maturities of our loan portfolio segregated into fixed and floating interest rate loans as of JuneSeptember 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 June 30, 2022 | | | | | | | |
As of September 30, 2022 | | As of September 30, 2022 | | | | | | |
One year or less | One year or less | | $ | 554,228 | | $ | 1,329,557 | | $ | 1,883,785 | One year or less | | $ | 569,166 | | $ | 1,265,943 | | $ | 1,835,109 |
One to five years | One to five years | | 1,957,151 | | 1,310,341 | | 3,267,492 | One to five years | | 2,141,724 | | 1,476,022 | | 3,617,746 |
Five to fifteen years | Five to fifteen years | | 1,226,970 | | 1,237,568 | | 2,464,538 | Five to fifteen years | | 1,334,168 | | 1,280,664 | | 2,614,832 |
Over fifteen years | Over fifteen years | | 761,620 | | 246,902 | | 1,008,522 | Over fifteen years | | 760,146 | | 277,183 | | 1,037,329 |
Total ($) | Total ($) | | $ | 4,499,969 | | $ | 4,124,368 | | $ | 8,624,337 | Total ($) | | $ | 4,805,204 | | $ | 4,299,812 | | $ | 9,105,016 |
Total (%) | Total (%) | | 52.2 | % | | 47.8 | % | | 100.0 | % | Total (%) | | 52.8 | % | | 47.2 | % | | 100.0 | % |
Of the loans shown above with floating interest rates as of JuneSeptember 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 | | $ | 49,506 | | 23.64 | | $ | 10,681 | | 23.38 | | $ | 54,749 | | 15.50 | | $ | 1,846 | | 21.84 | | $ | 116,782 | | 19.77 | | 1-25 bps | | $ | 1,438 | | 24.98 | | $ | 29,791 | | 22.45 | | $ | 3,430 | | 13.62 | | $ | 91 | | 25.00 | | $ | 34,750 | | 21.69 | |
26-50 bps | 26-50 bps | | 52,148 | | 49.51 | | 23,339 | | 48.72 | | 54,108 | | 39.27 | | 9,672 | | 44.00 | | 139,267 | | 45.01 | | 26-50 bps | | 1,850 | | 46.90 | | 4,680 | | 50.00 | | 8,590 | | 31.63 | | — | | — | | 15,120 | | 39.18 | |
51-75 bps | 51-75 bps | | 169,393 | | 74.37 | | 121,979 | | 71.72 | | 76,787 | | 71.85 | | 12,902 | | 71.50 | | 381,061 | | 72.92 | | 51-75 bps | | 19,485 | | 75.00 | | 11,308 | | 74.32 | | 4,883 | | 69.92 | | 5,744 | | 67.91 | | 41,420 | | 73.23 | |
76-100 bps | 76-100 bps | | 92,552 | | 98.11 | | 161,553 | | 96.18 | | 169,638 | | 97.15 | | 5,963 | | 98.13 | | 429,706 | | 97.01 | | 76-100 bps | | 2,989 | | 98.60 | | 37,613 | | 99.99 | | 19,443 | | 88.98 | | 5,957 | | 92.28 | | 66,002 | | 95.99 | |
101-125 bps | 101-125 bps | | 202,599 | | 123.24 | | 71,121 | | 121.25 | | 74,664 | | 120.39 | | 79,531 | | 109.43 | | 427,915 | | 119.85 | | 101-125 bps | | 5,285 | | 119.49 | | 16,834 | | 120.65 | | 10,994 | | 117.93 | | 5,773 | | 115.15 | | 38,886 | | 118.90 | |
126-150 bps | 126-150 bps | | 272,416 | | 149.26 | | 179,760 | | 148.25 | | 148,004 | | 148.39 | | 16,063 | | 149.45 | | 616,243 | | 148.76 | | 126-150 bps | | 32,563 | | 147.73 | | 50,762 | | 142.88 | | 35,921 | | 137.40 | | 9,014 | | 144.17 | | 128,260 | | 142.67 | |
151-200 bps | 151-200 bps | | 124,075 | | 173.85 | | 172,316 | | 170.26 | | 122,953 | | 171.11 | | 16,902 | | 172.54 | | 436,246 | | 171.61 | | 151-200 bps | | 103,336 | | 188.10 | | 71,761 | | 187.93 | | 130,261 | | 175.35 | | 11,504 | | 180.71 | | 316,862 | | 182.55 | |
201-250 bps | 201-250 bps | | 2,149 | | 236.65 | | 12,099 | | 224.82 | | 90,352 | | 224.01 | | 12,506 | | 229.02 | | 117,106 | | 224.86 | | 201-250 bps | | 259,123 | | 235.03 | | 330,537 | | 233.68 | | 299,825 | | 236.79 | | 125,311 | | 241.34 | | 1,014,796 | | 235.89 | |
251 bps and above | 251 bps and above | | 16,959 | | 307.70 | | 6,564 | | 349.36 | | 46,148 | | 317.67 | | 34,975 | | 355.79 | | 104,646 | | 330.79 | | 251 bps and above | | 536,364 | | 297.51 | | 429,643 | | 301.98 | | 443,023 | | 310.19 | | 71,312 | | 375.07 | | 1,480,342 | | 306.34 | |
Total loans with current rates above floors | 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 | | Total loans with current rates above floors | | $ | 962,433 | | 256.88 | | $ | 982,929 | | 239.34 | | $ | 956,370 | | 250.82 | | $ | 234,706 | | 264.05 | | $ | 3,136,438 | | 250.08 | |
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 | | $ | 8,406 | | 24.48 | | $ | 22,468 | | 11.80 | | $ | 21,746 | | 16.48 | | $ | 7,111 | | 18.42 | | $ | 59,731 | | 16.07 | | 1-25 bps | | $ | 2,132 | | 23.60 | | $ | 6,928 | | 25.00 | | $ | 16,886 | | 15.12 | | $ | 140 | | 19.00 | | $ | 26,086 | | 18.46 | |
26-50 bps | 26-50 bps | | 4,839 | | 45.20 | | 34,290 | | 50.00 | | 4,167 | | 38.60 | | 1,021 | | 50.00 | | 44,317 | | 48.40 | | 26-50 bps | | — | | — | | 7,015 | | 50.00 | | 36 | | 50.00 | | — | | — | | 7,051 | | 50.00 | |
51-75 bps | 51-75 bps | | 4,591 | | 74.75 | | 7,423 | | 75.00 | | 5,086 | | 73.81 | | 5,818 | | 72.99 | | 22,918 | | 74.17 | | 51-75 bps | | — | | — | | 2,391 | | 62.21 | | — | | — | | — | | — | | 2,391 | | 62.21 | |
76-100 bps | 76-100 bps | | — | | — | | 7,726 | | 98.72 | | 1,303 | | 88.31 | | 141 | | 77.00 | | 9,170 | | 96.90 | | 76-100 bps | | — | | — | | — | | — | | 1,544 | | 87.63 | | — | | — | | 1,544 | | 87.63 | |
101-125 bps | 101-125 bps | | 2,672 | | 120.32 | | 25,857 | | 123.13 | | 8,818 | | 113.78 | | 107 | | 125.00 | | 37,454 | | 120.74 | | 101-125 bps | | — | | — | | — | | — | | 292 | | 119.00 | | — | | — | | 292 | | 119.00 | |
126-150 bps | 126-150 bps | | 15 | | 150.00 | | 8,502 | | 146.58 | | 9,604 | | 133.80 | | — | | — | | 18,121 | | 139.81 | | 126-150 bps | | — | | — | | 42 | | 134.00 | | — | | — | | — | | — | | 42 | | 134.00 | |
151-200 bps | | — | | — | | 27,196 | | 187.58 | | 15,863 | | 161.40 | | — | | — | | 43,059 | | 177.94 | | |
201-250 bps | | 1 | | 240.00 | | — | | — | | 3,964 | | 215.06 | | — | | — | | 3,965 | | 215.06 | | |
| | Total loans at interest rate floors providing support | 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 | | Total loans at interest rate floors providing support | | $ | 2,132 | | 23.60 | | $ | 16,376 | | 41.42 | | $ | 18,758 | | 22.77 | | $ | 140 | | 19.00 | | $ | 37,406 | | 30.97 | |
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 JuneSeptember 30, 2022 and December 31, 2021, we had $55.5$75.7 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 million and $0.1 million for both the three months ended JuneSeptember 30, 2022 and 2021, respectively, and $0.3$0.5 million and $0.6$0.7 million for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively. Additionally, we had net interest recoveries on nonperforming assets previously charged off of $0.5 million both
and $0.4 million, respectively, for the three months ended JuneSeptember 30, 2022 and 2021, and $1.6$2.1 million and $1.2$1.6 million for the sixnine months ended JuneSeptember 30, 2022 and 2021, respectively.
In addition to loans held for investment, nonperforming assets included commercialHFI, we also include loans held for saleHFS that were past duehave stopped accruing interest or become 90 days or more or not accruing interest. Thesepast due. As such, our nonperforming commercial loans held for saleHFS represent a pool of previously acquired shared national credits and institutional healthcare loans that amounted to $1.5 million and $5.2 million as of JuneDecember 31, 2021. Loans within this portfolio were all considered performing as of September 30, 2022.
During the three months ended September 30, 2022, we revised our accounting estimate and December 31, 2021, respectively.methodology with regard to GNMA loans previously sold that are contractually delinquent greater than 90 days and began recording this right to repurchase option on the balance sheet on a prospective basis without impact to prior periods. See Note 1, "Basis of presentation" within this Report for additional information regarding our change in accounting estimate. As a result of Junethis change, as of September 30, 2022, and December 31, 2021, other real estate owned included $3.0we recorded $26.5 million and $3.3 million, respectively, of excess land and facilitiesdelinquent GNMA loans previously sold on our Consolidated balance sheets in loans held for sale resulting from our prior acquisitions. Otherand borrowings. These are considered nonperforming assets also included other repossessed non-real estate amountingas the Company does not earn any interest on the unexercised option to $0.5 million and $0.7 million as of June 30, 2022and December 31, 2021, respectively.
repurchase these loans. Rebooked GNMA optional repurchase programs allow financial institutions to buy back individual delinquent mortgage loans thatdo not 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. Underrequirements 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 deemed825 to have regained effective control over these loansbe accounted for under the unconditional buy-back option, the loans can no longer be reported as sold and must be brought back onto the balance sheet, regardlessfair value option. As of whether the Company intends to exercise the buy-back option if the buyback option provides the transferor a more-than-trivial benefit. At June 30, 2022 and December 31, 2021, there were $24.5 million andwas $94.6 million of delinquent GNMA loans previously sold that had previously been sold; however,we did not record on its consolidated balance sheets as 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 onof September 30, 2022 and December 31, 2021, other real estate owned included $2.5 million and $3.3 million, respectively, of excess land and facilities held for sale resulting from branch consolidations from our balance sheetsprior acquisitions. Other nonperforming assets also included other repossessed non-real estate amounting to $0.6 million and $0.7 million as of JuneSeptember 30, 2022 orand December 31, 2021.2021, respectively.
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:
| | | June 30, | | December 31, | | | September 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 | | $ | 3,469 | | $ | 15,642 | | | $ | 1,583 | | | Commercial and industrial | | $ | 1,768 | | $ | 3,022 | | | $ | 1,583 | | |
Construction | Construction | | 2,675 | | 5,790 | | | 4,340 | | | Construction | | — | | 4,908 | | | 4,340 | | |
Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 15,997 | | 13,096 | | | 13,956 | | | 1-to-4 family mortgage | | 19,347 | | 11,925 | | | 13,956 | | |
Residential line of credit | Residential line of credit | | 1,505 | | 1,237 | | | 1,736 | | | Residential line of credit | | 1,880 | | 1,269 | | | 1,736 | | |
Multi-family mortgage | Multi-family mortgage | | 375 | | 53 | | | 49 | | | Multi-family mortgage | | 44 | | 50 | | | 49 | | |
Commercial real estate: | Commercial real estate: | | | Commercial real estate: | | |
Owner occupied | | 7,123 | | 8,074 | | | 6,710 | | | |
Owner-occupied | | Owner-occupied | | 4,873 | | 6,239 | | | 6,710 | | |
Non-owner occupied | Non-owner occupied | | 7,263 | | 12,016 | | | 14,084 | | | Non-owner occupied | | 6,960 | | 11,666 | | | 14,084 | | |
Consumer and other | Consumer and other | | 5,713 | | 3,619 | | | 4,845 | | | Consumer and other | | 7,755 | | 3,948 | | | 4,845 | | |
Total nonperforming loans held for investment | Total nonperforming loans held for investment | | $ | 44,120 | | $ | 59,527 | | | $ | 47,303 | | | Total nonperforming loans held for investment | | $ | 42,627 | | $ | 43,027 | | | $ | 47,303 | | |
Loans held for sale | | 1,459 | | 5,844 | | | 5,217 | | | |
Commercial loans held for sale | | Commercial loans held for sale | | — | | 5,625 | | | 5,217 | | |
Mortgage loans held for sale(1) | | Mortgage loans held for sale(1) | | 26,485 | | — | | | — | | |
Other real estate owned | Other real estate owned | | 9,398 | | 11,986 | | | 9,777 | | | Other real estate owned | | 5,919 | | 10,015 | | | 9,777 | | |
Other | Other | | 527 | | 816 | | | 686 | | | Other | | 639 | | 347 | | | 686 | | |
Total nonperforming assets | Total nonperforming assets | | $ | 55,504 | | $ | 78,173 | | | $ | 62,983 | | | Total nonperforming assets | | $ | 75,670 | | $ | 59,014 | | | $ | 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 | % | 0.83 | % | | 0.62 | % | | Total nonperforming loans held for investment as a percentage of total loans HFI | | 0.47 | % | 0.59 | % | | 0.62 | % | |
Total nonperforming assets as a percentage of total assets | Total nonperforming assets as a percentage of total assets | | 0.46 | % | 0.66 | % | | 0.50 | % | | Total nonperforming assets as a percentage of total assets | | 0.62 | % | 0.50 | % | | 0.50 | % | |
Total nonaccrual loans HFI as a percentage of loans HFI | Total nonaccrual loans HFI as a percentage of loans HFI | | 0.34 | % | 0.70 | % | | 0.47 | % | | Total nonaccrual loans HFI as a percentage of loans HFI | | 0.29 | % | 0.47 | % | | 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 | | 0.12 | % | 0.08 | % | | 0.09 | % | | Total accruing loans over 90 days delinquent as a percentage of total assets | | 0.13 | % | 0.08 | % | | 0.09 | % | |
Loans restructured as troubled debt restructurings | Loans restructured as troubled debt restructurings | | $ | 17,054 | | $ | 42,678 | | | $ | 32,435 | | | Loans restructured as troubled debt restructurings | | $ | 14,959 | | $ | 29,645 | | | $ | 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 | | 0.20 | % | 0.59 | % | | 0.43 | % | | Troubled debt restructurings as a percentage of total loans held for investment | | 0.16 | % | 0.41 | % | | 0.43 | % | |
(1)Includes optional right to repurchase seriously delinquent government guaranteed GNMA mortgage loans previously sold as a result of a prospective revision in accounting estimate made during the third quarter of 2022.
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 JuneSeptember 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 $28.5$30.6 million at JuneSeptember 30, 2022 as compared to $26.5 million at December 31, 2021.
Allowance for credit losses
The Company calculates its expected credit loss using a lifetime loss rate methodology. The Company utilizes probability-weighted forecasts, which consider multiple macroeconomic variables from a third-party vendor that are applicable to the type of loan. Each of the Company's loss rate models incorporate forward-looking macroeconomic projections throughout the reasonable and supportable forecast period and the subsequent historical reversion at the macroeconomic variable input level. In order to estimate the life of a loan, the contractual term of the loan is adjusted for estimated prepayments based on market information and the Company’s prepayment history.
The allowance for credit losses represents the portion of the loan's amortized cost basis that we do not expect to collect due to credit losses over the loan's life, considering past events, current conditions, and reasonable and supportable forecasts of future economic conditions considering macroeconomic forecasts. Loan losses are charged against the allowance when we believe the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for credit losses is based on the loan's amortized cost basis, excluding accrued interest receivable, as we promptly charge off accrued interest receivable determined to be uncollectible. We determine the appropriateness of the allowance through periodic evaluation of the loan portfolio, lending-related commitments and other relevant factors, including macroeconomic forecasts and historical loss rates. In future quarters, we may update information and forecasts that may cause significant changes in the estimate in those future quarters. 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:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
| | June 30, 2022 | | December 31, 2021 |
(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: | | | | | | | | | | | | |
Commercial and industrial | | $ | 10,191 | | | 17 | % | | 0.69 | % | | $ | 15,751 | | | 17 | % | | 1.22 | % |
Construction | | 38,383 | | | 18 | % | | 2.44 | % | | 28,576 | | | 17 | % | | 2.15 | % |
Residential real estate: | | | | | | | | | | | | |
1-to-4 family mortgage | | 21,398 | | | 17 | % | | 1.47 | % | | 19,104 | | | 17 | % | | 1.50 | % |
Residential line of credit | | 6,875 | | | 5 | % | | 1.62 | % | | 5,903 | | | 5 | % | | 1.54 | % |
Multi-family mortgage | | 6,503 | | | 5 | % | | 1.66 | % | | 6,976 | | | 4 | % | | 2.14 | % |
Commercial real estate: | | | | | | | | | | | | |
Owner occupied | | 7,329 | | | 12 | % | | 0.70 | % | | 12,593 | | | 13 | % | | 1.32 | % |
Non-owner occupied | | 22,536 | | | 22 | % | | 1.20 | % | | 25,768 | | | 23 | % | | 1.49 | % |
Consumer and other | | 13,057 | | | 4 | % | | 3.67 | % | | 10,888 | | | 4 | % | | 3.35 | % |
Total allowance | | $ | 126,272 | | | 100 | % | | 1.46 | % | | $ | 125,559 | | | 100 | % | | 1.65 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
| | September 30, 2022 | | December 31, 2021 |
(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: | | | | | | | | | | | | |
Commercial and industrial | | $ | 10,538 | | | 17 | % | | 0.69 | % | | $ | 15,751 | | | 17 | % | | 1.22 | % |
Construction | | 41,427 | | | 18 | % | | 2.47 | % | | 28,576 | | | 17 | % | | 2.15 | % |
Residential real estate: | | | | | | | | | | | | |
1-to-4 family mortgage | | 25,366 | | | 17 | % | | 1.64 | % | | 19,104 | | | 17 | % | | 1.50 | % |
Residential line of credit | | 6,952 | | | 5 | % | | 1.51 | % | | 5,903 | | | 5 | % | | 1.54 | % |
Multi-family mortgage | | 5,874 | | | 4 | % | | 1.49 | % | | 6,976 | | | 4 | % | | 2.14 | % |
Commercial real estate: | | | | | | | | | | | | |
Owner occupied | | 8,068 | | | 13 | % | | 0.70 | % | | 12,593 | | | 13 | % | | 1.32 | % |
Non-owner occupied | | 22,783 | | | 22 | % | | 1.17 | % | | 25,768 | | | 23 | % | | 1.49 | % |
Consumer and other | | 13,468 | | | 4 | % | | 3.56 | % | | 10,888 | | | 4 | % | | 3.35 | % |
Total allowance | | $ | 134,476 | | | 100 | % | | 1.48 | % | | $ | 125,559 | | | 100 | % | | 1.65 | % |
The following table summarizes activity in our allowance for credit losses during the periods indicated:
| | | | Three Months Ended June 30, | | Six Months Ended June 30, | | Year Ended December 31, | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | Year Ended December 31, | |
(dollars in thousands) | (dollars in thousands) | | 2022 | | | 2021 | | | 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 | | $ | 120,049 | | | $ | 157,954 | | | $ | 125,559 | | | $ | 170,389 | | | $ | 170,389 | | | Allowance for credit losses at beginning of period | | $ | 126,272 | | | $ | 144,663 | | | $ | 125,559 | | | $ | 170,389 | | | $ | 170,389 | | |
| Charge-offs: | Charge-offs: | | | Charge-offs: | | |
Commercial and industrial | Commercial and industrial | | (1,751) | | | (360) | | | (1,755) | | | (637) | | | (4,036) | | | Commercial and industrial | | — | | | (2,175) | | | (1,755) | | | (2,812) | | | (4,036) | | |
Construction | Construction | | — | | | — | | | — | | | (29) | | | (30) | | | Construction | | — | | | (1) | | | — | | | (30) | | | (30) | | |
Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | (23) | | | (16) | | | (23) | | | (149) | | | (154) | | | 1-to-4 family mortgage | | (20) | | | — | | | (43) | | | (149) | | | (154) | | |
Residential line of credit | Residential line of credit | | — | | | (3) | | | — | | | (18) | | | (18) | | | Residential line of credit | | — | | | — | | | — | | | (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 | | (614) | | | (480) | | | (1,189) | | | (1,196) | | | (2,063) | | | Consumer and other | | (441) | | | (438) | | | (1,630) | | | (1,634) | | | (2,063) | | |
Total charge-offs | Total charge-offs | | $ | (2,388) | | | $ | (859) | | | $ | (2,967) | | | $ | (2,029) | | | $ | (7,868) | | | Total charge-offs | | $ | (461) | | | $ | (2,614) | | | $ | (3,428) | | | $ | (4,643) | | | $ | (7,868) | | |
Recoveries: | Recoveries: | | | | | | | | Recoveries: | | | | | | | |
Commercial and industrial | Commercial and industrial | | $ | 26 | | | $ | 87 | | | $ | 984 | | | $ | 216 | | | $ | 861 | | | Commercial and industrial | | $ | 342 | | | $ | 19 | | | $ | 1,326 | | | $ | 235 | | | $ | 861 | | |
Construction | Construction | | 11 | | | — | | | 11 | | | — | | | 3 | | | Construction | | — | | | 3 | | | 11 | | | 3 | | | 3 | | |
Residential real estate: | Residential real estate: | | | Residential real estate: | | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 14 | | | 41 | | | 26 | | | 65 | | | 125 | | | 1-to-4 family mortgage | | 13 | | | 33 | | | 39 | | | 98 | | | 125 | | |
Residential line of credit | Residential line of credit | | 16 | | | 9 | | | 17 | | | 15 | | | 115 | | | Residential line of credit | | — | | | 1 | | | 17 | | | 16 | | | 115 | | |
| Commercial real estate: | Commercial real estate: | | | Commercial real estate: | | |
Owner occupied | | 15 | | | 126 | | | 25 | | | 139 | | | 156 | | | |
Owner-occupied | | Owner-occupied | | 51 | | | 4 | | | 76 | | | 143 | | | 156 | | |
| Consumer and other | Consumer and other | | 348 | | | 190 | | | 565 | | | 385 | | | 773 | | | Consumer and other | | 70 | | | 169 | | | 635 | | | 554 | | | 773 | | |
Total recoveries | Total recoveries | | $ | 430 | | | $ | 453 | | | $ | 1,628 | | | $ | 820 | | | $ | 2,033 | | | Total recoveries | | $ | 476 | | | $ | 229 | | | $ | 2,104 | | | $ | 1,049 | | | $ | 2,033 | | |
Net charge-offs | Net charge-offs | | (1,958) | | | (406) | | | (1,339) | | | (1,209) | | | (5,835) | | | Net charge-offs | | 15 | | | (2,385) | | | (1,324) | | | (3,594) | | | (5,835) | | |
Provision for credit losses | Provision for credit losses | | 8,181 | | | (12,885) | | | 2,052 | | | (24,517) | | | (38,995) | | | Provision for credit losses | | 8,189 | | | (2,832) | | | 10,241 | | | (27,349) | | | (38,995) | | |
| Allowance for credit losses at the end of period | Allowance for credit losses at the end of period | | $ | 126,272 | | | $ | 144,663 | | | $ | 126,272 | | | $ | 144,663 | | | $ | 125,559 | | | Allowance for credit losses at the end of period | | $ | 134,476 | | | $ | 139,446 | | | $ | 134,476 | | | $ | 139,446 | | | $ | 125,559 | | |
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) | % | | Ratio of net charge-offs during the period to average loans outstanding during the period | | — | % | | (0.13) | % | | (0.02) | % | | (0.07) | % | | (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) | | 1.46 | % | | 2.01 | % | | 1.46 | % | | 2.01 | % | | 1.65 | % | | Allowance for credit losses as a percentage of loans at end of period(1) | | 1.48 | % | | 1.91 | % | | 1.48 | % | | 1.91 | % | | 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) | | 427.5 | % | | 286.9 | % | | 427.5 | % | | 286.9 | % | | 353.0 | % | | Allowance for credit losses as a percentage of nonaccrual loans HFI(1) | | 505.1 | % | | 408.6 | % | | 505.1 | % | | 408.6 | % | | 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) | | 286.2 | % | | 243.0 | % | | 286.2 | % | | 243.0 | % | | 265.4 | % | | Allowance for credit losses as a percentage of nonperforming loans at end of period(1) | | 315.5 | % | | 324.1 | % | | 315.5 | % | | 324.1 | % | | 265.4 | % | |
|
(1) Excludes reserve for credit losses on unfunded commitments of $20.4$23.6 million, $13.2$13.5 million and $14.4 million recorded in accrued expenses and other liabilities at JuneSeptember 30, 2022, JuneSeptember 30, 2021, and December 31, 2021, respectively.
The following 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 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 June 30, 2022 | | |
Three months ended September 30, 2022 | | Three months ended September 30, 2022 | |
Commercial and industrial | Commercial and industrial | | $ | (783) | | | $ | (1,725) | | | $ | 1,430,769 | | | (0.48) | % | Commercial and industrial | | $ | 5 | | | $ | 342 | | | $ | 1,505,262 | | | 0.09 | % |
Construction | Construction | | 6,590 | | | 11 | | | 1,510,077 | | | — | % | Construction | | 3,044 | | | — | | | 1,577,025 | | | — | % |
Residential real estate: | Residential real estate: | | Residential real estate: | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 383 | | | (9) | | | 1,403,214 | | | — | % | 1-to-4 family mortgage | | 3,975 | | | (7) | | | 1,495,509 | | | — | % |
Residential line of credit | Residential line of credit | | 314 | | | 16 | | | 413,126 | | | 0.02 | % | Residential line of credit | | 77 | | | — | | | 443,881 | | | — | % |
Multi-family mortgage | Multi-family mortgage | | 105 | | | — | | | 405,324 | | | — | % | Multi-family mortgage | | (629) | | | — | | | 385,030 | | | — | % |
Commercial real estate:: | | |
Owner occupied | | (1,102) | | | 15 | | | 1,032,523 | | | 0.01 | % | |
Commercial real estate: | | Commercial real estate: | |
Owner-occupied | | Owner-occupied | | 688 | | | 51 | | | 1,146,149 | | | 0.02 | % |
Non-owner occupied | Non-owner occupied | | 1,246 | | | — | | | 1,795,905 | | | — | % | Non-owner occupied | | 247 | | | — | | | 1,904,720 | | | — | % |
Consumer and other | Consumer and other | | 1,428 | | | (266) | | | 332,840 | | | (0.32) | % | Consumer and other | | 782 | | | (371) | | | 352,518 | | | (0.42) | % |
Total | Total | | $ | 8,181 | | | $ | (1,958) | | | $ | 8,323,778 | | | (0.09) | % | Total | | $ | 8,189 | | | $ | 15 | | | $ | 8,810,094 | | | — | % |
Three months ended June 30, 2021 | | |
Three months ended September 30, 2021 | | Three months ended September 30, 2021 | |
Commercial and industrial | Commercial and industrial | | $ | (579) | | | $ | (273) | | | $ | 1,278,142 | | | (0.09) | % | Commercial and industrial | | $ | 3,203 | | | $ | (2,156) | | | $ | 1,248,440 | | | (0.69) | % |
Construction | Construction | | (5,784) | | | — | | | 1,133,436 | | | — | % | Construction | | (3,080) | | | 2 | | | 1,155,051 | | | — | % |
Residential real estate: | Residential real estate: | | Residential real estate: | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 75 | | | 25 | | | 1,095,914 | | | 0.01 | % | 1-to-4 family mortgage | | (2,677) | | | 33 | | | 1,153,768 | | | 0.01 | % |
Residential line of credit | Residential line of credit | | (2,558) | | | 6 | | | 393,828 | | | 0.01 | % | Residential line of credit | | (952) | | | 1 | | | 397,300 | | | — | % |
Multi-family mortgage | Multi-family mortgage | | 1,818 | | | — | | | 304,890 | | | — | % | Multi-family mortgage | | (1,462) | | | — | | | 366,166 | | | — | % |
Commercial real estate:: | | |
Owner occupied | | 972 | | | 126 | | | 921,496 | | | 0.05 | % | |
Commercial real estate: | | Commercial real estate: | |
Owner-occupied | | Owner-occupied | | 7,665 | | | 4 | | | 925,069 | | | — | % |
Non-owner occupied | Non-owner occupied | | (7,323) | | | — | | | 1,649,955 | | | — | % | Non-owner occupied | | (6,450) | | | — | | | 1,674,382 | | | — | % |
Consumer and other | Consumer and other | | 494 | | | (290) | | | 307,639 | | | (0.38) | % | Consumer and other | | 921 | | | (269) | | | 325,137 | | | (0.33) | % |
Total | Total | | $ | (12,885) | | | $ | (406) | | | $ | 7,085,300 | | | (0.02) | % | Total | | $ | (2,832) | | | $ | (2,385) | | | $ | 7,245,313 | | | (0.13) | % |
Six months ended June 30, 2022 | | |
Nine months ended September 30, 2022 | | Nine months ended September 30, 2022 | |
Commercial and industrial | Commercial and industrial | | $ | (4,789) | | | $ | (771) | | | $ | 1,383,591 | | | (0.11) | % | Commercial and industrial | | $ | (4,784) | | | $ | (429) | | | $ | 1,424,734 | | | (0.04) | % |
Construction | Construction | | 9,796 | | | 11 | | | 1,446,157 | | | — | % | Construction | | 12,840 | | | 11 | | | 1,491,710 | | | — | % |
Residential real estate: | Residential real estate: | | Residential real estate: | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 2,291 | | | 3 | | | 1,354,941 | | | — | % | 1-to-4 family mortgage | | 6,266 | | | (4) | | | 1,405,879 | | | — | % |
Residential line of credit | Residential line of credit | | 955 | | | 17 | | | 399,707 | | | 0.01 | % | Residential line of credit | | 1,032 | | | 17 | | | 415,006 | | | 0.01 | % |
Multi-family mortgage | Multi-family mortgage | | (473) | | | — | | | 382,753 | | | — | % | Multi-family mortgage | | (1,102) | | | — | | | 383,093 | | | — | % |
Commercial real estate:: | | |
Owner occupied | | (5,289) | | | 25 | | | 1,004,676 | | | 0.01 | % | |
Commercial real estate: | | Commercial real estate: | |
Owner-occupied | | Owner-occupied | | (4,601) | | | 76 | | | 1,049,851 | | | 0.01 | % |
Non-owner occupied | Non-owner occupied | | (3,232) | | | — | | | 1,747,587 | | | — | % | Non-owner occupied | | (2,985) | | | — | | | 1,798,010 | | | — | % |
Consumer and other | Consumer and other | | 2,793 | | | (624) | | | 325,310 | | | (0.39) | % | Consumer and other | | 3,575 | | | (995) | | | 334,366 | | | (0.40) | % |
Total | Total | | $ | 2,052 | | | $ | (1,339) | | | $ | 8,044,722 | | | (0.03) | % | Total | | $ | 10,241 | | | $ | (1,324) | | | $ | 8,302,649 | | | (0.02) | % |
Six months ended June 30, 2021 | | |
Nine months ended September 30, 2021 | | Nine months ended September 30, 2021 | |
Commercial and industrial | Commercial and industrial | | $ | (536) | | | $ | (421) | | | $ | 1,289,988 | | | (0.07) | % | Commercial and industrial | | $ | 2,667 | | | $ | (2,577) | | | $ | 1,278,041 | | | (0.27) | % |
Construction | Construction | | (25,610) | | | (29) | | | 1,109,972 | | | (0.01) | % | Construction | | (28,690) | | | (27) | | | 1,112,248 | | | — | % |
Residential real estate: | Residential real estate: | | Residential real estate: | |
1-to-4 family mortgage | 1-to-4 family mortgage | | 536 | | | (84) | | | 1,093,481 | | | (0.02) | % | 1-to-4 family mortgage | | (2,141) | | | (51) | | | 1,110,943 | | | (0.01) | % |
Residential line of credit | Residential line of credit | | (3,815) | | | (3) | | | 395,809 | | | — | % | Residential line of credit | | (4,767) | | | (2) | | | 396,695 | | | — | % |
Multi-family mortgage | Multi-family mortgage | | 6,301 | | | — | | | 275,551 | | | — | % | Multi-family mortgage | | 4,839 | | | — | | | 304,709 | | | — | % |
Commercial real estate:: | | |
Commercial real estate: | | Commercial real estate: | |
Owner occupied | Owner occupied | | (281) | | | 139 | | | 903,841 | | | 0.03 | % | Owner occupied | | 7,384 | | | 143 | | | 914,687 | | | 0.02 | % |
Non-owner occupied | Non-owner occupied | | (1,291) | | | — | | | 1,669,467 | | | — | % | Non-owner occupied | | (7,741) | | | — | | | 1,685,293 | | | — | % |
Consumer and other | Consumer and other | | 179 | | | (811) | | | 304,983 | | | (0.54) | % | Consumer and other | | 1,100 | | | (1,080) | | | 308,624 | | | (0.47) | % |
Total | Total | | $ | (24,517) | | | $ | (1,209) | | | $ | 7,043,092 | | | (0.03) | % | Total | | $ | (27,349) | | | $ | (3,594) | | | $ | 7,111,240 | | | (0.07) | % |
(1) Excludes provision for credit losses on unfunded commitments of $4.1$3.2 million and $(1.0)$0.3 million recorded for the three months ended JuneSeptember 30, 2022 and 2021, respectively, and $6.0 million and $(3.2)$9.2 million for the sixnine months ended JuneSeptember 30, 2022 and2022. For the nine months ended September 30, 2021, respectively.excludes a reversal of provision for credit losses on unfunded commitments of $2.9 million.
| | | 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 recoveries (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) | |
Year ended December 31, 2021 | Year ended December 31, 2021 | | Year ended December 31, 2021 | |
Commercial and industrial | Commercial and industrial | | $ | 4,178 | | | $ | (3,175) | | | $ | 1,271,476 | | | (0.25) | % | Commercial and industrial | | $ | 4,178 | | | $ | (3,175) | | | $ | 1,271,476 | | | (0.25) | % |
Construction | Construction | | (29,874) | | | (27) | | | 1,138,769 | | | — | % | Construction | | (29,874) | | | (27) | | | 1,138,769 | | | — | % |
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 | | (87) | | | (29) | | | 1,130,019 | | | — | % |
Residential line of credit | Residential line of credit | | (4,728) | | | 97 | | | 392,907 | | | 0.02 | % | Residential line of credit | | (4,728) | | | 97 | | | 392,907 | | | 0.02 | % |
Multi-family mortgage | Multi-family mortgage | | (197) | | | (1) | | | 310,874 | | | — | % | Multi-family mortgage | | (197) | | | (1) | | | 310,874 | | | — | % |
Commercial real estate:: | | |
Owner occupied | | 7,588 | | | 156 | | | 917,334 | | | 0.02 | % | |
Commercial real estate: | | Commercial real estate: | |
Owner-occupied | | Owner-occupied | | 7,588 | | | 156 | | | 917,334 | | | 0.02 | % |
Non-owner occupied | Non-owner occupied | | (16,813) | | | (1,566) | | | 1,683,413 | | | (0.09) | % | Non-owner occupied | | (16,813) | | | (1,566) | | | 1,683,413 | | | (0.09) | % |
Consumer and other | Consumer and other | | 938 | | | (1,290) | | | 352,421 | | | (0.37) | % | Consumer and other | | 938 | | | (1,290) | | | 352,421 | | | (0.37) | % |
Total | Total | | $ | (38,995) | | | $ | (5,835) | | | $ | 7,197,213 | | | (0.08) | % | 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 $126.3$134.5 million and $125.6 million and represented 1.46%1.48% and 1.65% of loans held for investment as of JuneSeptember 30, 2022 and December 31, 2021, respectively.
The primary reason for the increase in the allowance for credit losses is due to loan growth and a tightening monetary policy environment during the three and sixnine months ended JuneSeptember 30, 2022. Specifically, we performed qualitative evaluations within our established qualitative framework, weighting the impact of the current economic outlook, (includingincluding inflation, employment, global conflicts, and supply chain concerns), status of federal government stimulus programs,concerns, and other considerations. Further, we increased our required reserve due to projected slower GDP growth over the next two to three fiscal years; expectedforecasted elevated unemployment levels; and due to expected Federal Reservefurther increases in interest rate increasesrates in the short term. The qualitative evaluations above include weighted projections that the economy may be nearing a 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 in our loans HFI portfolio including lower nonaccrual loans and lower total nonperforming assets compared to December 31, 2021.net recoveries of $15 thousand for the three months ended September 30, 2022. Our total nonperforming loans HFI as a percentage of loans held for investmentHFI as of JuneSeptember 30, 2022 was 0.51%0.47% compared to 0.62% as of December 31, 2021.
Nonperforming assets as a percentage of total assets at September 30, 2022 was 0.62% compared to 0.50% as of the December 31, 2021. The increase was solely due to our change in accounting estimate related to the rebooking of our option to repurchase seriously delinquent GNMA loans previously sold, which negatively impacted the NPA ratio by 22 bps as of September 30, 2022.
We also maintain an allowance for credit losses on unfunded commitments, which increased to $20.4$23.6 million as of JuneSeptember 30, 2022 from $14.4 million as of December 31, 2021 due to an increase in unfunded loan commitment balances,commitments, particularly in our commercial and construction pipeline,unfunded pipelines, and due to the economic outlook notedchange in macroeconomic forecasts as discussed above.
Loans held for sale
Commercial loans held for sale
The Company'sOur loans held for sale includes a previously acquired portfolio of commercial loans, including shared national credits and institutional healthcare loans that the Company haswe have elected to account for as held for sale. The loans had a fair value of $37.8$33.7 million as of JuneSeptember 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 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$0.4 million and $2.2$2.6 million for the three and sixnine months ended JuneSeptember 30, 2022, respectively, compared to gains of $1.4$0.7 million and $0.5$1.3 million for the three and sixnine months ended JuneSeptember 30, 2021, respectively.
Mortgage loans held for sale
Mortgage loans held for sale were $222.4consisted of $70.5 million at June 30, 2022 comparedof residential real estate mortgage loans in the process of being sold to third parties and $26.5 million of GNMA optional repurchase loans. This compares to $672.9 million atof residential mortgage loans in the process of being sold as of December 31, 2021. There were no GNMA optional repurchase loans included within our consolidated balance sheet as of December 31, 2021. For additional information regarding GNMA optional repurchase loans, please refer to the nonperforming assets table and discussion included under the section captioned 'Asset Quality' within this MD&A. Interest rate lock volume for the three months ended JuneSeptember 30, 2022 and 2021 totaled $0.70$0.41 billion and $1.77$2.01 billion, respectively, and $2.01$2.42 billion and $3.66$5.68 billion for the sixnine months ended JuneSeptember 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 sixnine months ended JuneSeptember 30, 2022 reflects the slow down experienced across the industry compared with the three and sixnine months ended JuneSeptember 30, 2021, which benefited from historically low interest rates pre-empted by the COVID-19 Pandemic. The decrease also reflects the exit from our direct-to-consumer internet delivery channel completed during 2022. Interest rate lock commitments in the pipeline were $292.7$188.4 million as of JuneSeptember 30, 2022 compared with $487.4 million as of December 31, 2021. We expect our pipeline to experience declines in mortgage loans held for saleremain low relative to the prior year through the remainder of 2022 associated with our exit from our direct-to-consumer channel, which was announcedcompleted during the secondthird 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 $10.54$10.01 billion and $10.84 billion as of JuneSeptember 30, 2022 and December 31, 2021, respectively. Noninterest-bearing deposits at JuneSeptember 30, 2022 and December 31, 2021 were $2.90$2.97 billion and $2.74 billion, respectively, while interest-bearing deposits were $7.64$7.04 billion and $8.10 billion at JuneSeptember 30, 2022 and December 31, 2021, respectively. This deposit decrease is primarily due to adecrease in interest-bearing demand deposits of $770.5 million and decrease in money market deposits outstanding of $451.2$345.2 millionfrom December 31, 2021.2021.The decrease in the money market deposits and interest-bearing deposits was driven by a $677.0 million decrease from December 31, 2021 in certain high-cost deposits from municipal and governmental entities (i.e. "public deposits") that we exited. This was partially offset by increases in customer time and saving deposits of $68.3$57.1 million and $35.7$26.6 million, respectively, in each case as of JuneSeptember 30, 2022 compared to balances as of December 31, 2021. This change inIn addition, as noted above, our noninterest-bearing deposits increased by $226.3 million from December 31, 2021.
During the three months ended September 30, 2022, we increased deposit composition is a resultrates on customer time and money market deposits to improve our liquidity profile and future funding cost. The Company's total cost of our balance sheet managementdeposits increased during the three months ended September 30, 2022 from the three months ended September 30, 2021 by 26 basis points to 0.52%, and focus on replacing time deposits with less costly funding sources. This strategy lowered the cost of ourinterest-bearing deposits increased to 0.74% from 0.34% in the same period for the sixprior year. We expect total customer time and money market deposits to increase during the fourth quarter of 2022.
During the nine months ended June 30, 2022 to 0.22% compared to 0.36% for the six months ended June 30, 2021. Also, during the six months ended JuneSeptember 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 JuneSeptember 30, 2022 was $6.1$10.2 million.
Included in noninterest-bearing deposits are certain mortgage escrow and related customer deposits that our third-party servicing provider, Cenlar,Specialized Loan Servicing, transfers to the Bank which totaled $133.2$140.8 million and $127.6 million at JuneSeptember 30, 2022 and December 31, 2021, respectively. Additionally, our deposits from municipal and governmental entities (i.e. "public deposits")public deposits totaled $2.34$1.61 billion at JuneSeptember 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 June 30, | | As of December 31, | | | As of September 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 | | $ | 2,895,520 | | | 27 | % | | — | % | | $ | 2,740,214 | | | 26 | % | | — | % | | Noninterest-bearing demand | | $ | 2,966,514 | | | 30 | % | | — | % | | $ | 2,740,214 | | | 26 | % | | — | % | |
Interest-bearing demand | Interest-bearing demand | | 3,338,561 | | | 32 | % | | 0.33 | % | | 3,418,666 | | | 32 | % | | 0.35 | % | | Interest-bearing demand | | 2,648,161 | | | 26 | % | | 0.47 | % | | 3,418,666 | | | 32 | % | | 0.35 | % | |
Money market | Money market | | 2,615,192 | | | 25 | % | | 0.21 | % | | 3,066,347 | | | 28 | % | | 0.36 | % | | Money market | | 2,721,186 | | | 27 | % | | 0.37 | % | | 3,066,347 | | | 28 | % | | 0.36 | % | |
Savings deposits | Savings deposits | | 516,271 | | | 5 | % | | 0.05 | % | | 480,589 | | | 4 | % | | 0.06 | % | | Savings deposits | | 507,151 | | | 5 | % | | 0.05 | % | | 480,589 | | | 4 | % | | 0.06 | % | |
Customer time deposits | Customer time deposits | | 1,171,941 | | | 11 | % | | 0.57 | % | | 1,103,594 | | | 10 | % | | 0.67 | % | | Customer time deposits | | 1,160,726 | | | 12 | % | | 0.67 | % | | 1,103,594 | | | 10 | % | | 0.67 | % | |
Brokered and internet time deposits | Brokered and internet time deposits | | 5,817 | | | — | % | | 1.31 | % | | 27,487 | | | — | % | | 1.69 | % | | Brokered and internet time deposits | | 2,344 | | | — | % | | 1.34 | % | | 27,487 | | | — | % | | 1.69 | % | |
Total deposits | Total deposits | | $ | 10,543,302 | | | 100 | % | | 0.22 | % | | $ | 10,836,897 | | | 100 | % | | 0.30 | % | | Total deposits | | $ | 10,006,082 | | | 100 | % | | 0.32 | % | | $ | 10,836,897 | | | 100 | % | | 0.30 | % | |
| Total Uninsured Deposits | Total Uninsured Deposits | | $ | 5,572,038 | | | 53 | % | | $ | 4,877,819 | | | 45 | % | | | Total Uninsured Deposits | | $ | 4,959,418 | | | 50 | % | | $ | 4,877,819 | | | 45 | % | | |
| Customer Time Deposits | Customer Time Deposits | | | Customer Time Deposits | | |
0.00-0.50% | 0.00-0.50% | | $ | 762,313 | | | 65 | % | | $ | 792,020 | | | 72 | % | | | 0.00-0.50% | | $ | 538,237 | | | 46 | % | | $ | 792,020 | | | 72 | % | | |
0.51-1.00% | 0.51-1.00% | | 60,776 | | | 5 | % | | 97,644 | | | 9 | % | | | 0.51-1.00% | | 91,248 | | | 8 | % | | 97,644 | | | 9 | % | | |
1.01-1.50% | 1.01-1.50% | | 22,292 | | | 2 | % | | 78,539 | | | 7 | % | | | 1.01-1.50% | | 75,289 | | | 6 | % | | 78,539 | | | 7 | % | | |
1.51-2.00% | 1.51-2.00% | | 212,111 | | | 18 | % | | 36,090 | | | 3 | % | | | 1.51-2.00% | | 270,231 | | | 23 | % | | 36,090 | | | 3 | % | | |
2.01-2.50% | 2.01-2.50% | | 28,278 | | | 2 | % | | 44,653 | | | 4 | % | | | 2.01-2.50% | | 48,140 | | | 4 | % | | 44,653 | | | 4 | % | | |
Above 2.50% | Above 2.50% | | 86,171 | | | 8 | % | | 54,648 | | | 5 | % | | | Above 2.50% | | 137,581 | | | 13 | % | | 54,648 | | | 5 | % | | |
Total customer time deposits | Total customer time deposits | | $ | 1,171,941 | | | 100 | % | | | $ | 1,103,594 | | | 100 | % | | | Total customer time deposits | | $ | 1,160,726 | | | 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 | | | 2 | % | | $ | 99 | | | — | % | | | 0.00-0.50% | | $ | 99 | | | 4 | % | | $ | 99 | | | — | % | | |
0.51-1.00% | 0.51-1.00% | | — | | | — | % | | — | | | — | % | | | 0.51-1.00% | | — | | | — | % | | — | | | — | % | | |
1.01-1.50% | 1.01-1.50% | | 247 | | | 4 | % | | 595 | | | 2 | % | | | 1.01-1.50% | | 247 | | | 11 | % | | 595 | | | 2 | % | | |
1.51-2.00% | 1.51-2.00% | | 757 | | | 13 | % | | 16,358 | | | 60 | % | | | 1.51-2.00% | | 752 | | | 32 | % | | 16,358 | | | 60 | % | | |
2.01-2.50% | 2.01-2.50% | | 4,215 | | | 72 | % | | 4,464 | | | 16 | % | | | 2.01-2.50% | | 747 | | | 32 | % | | 4,464 | | | 16 | % | | |
Above 2.50% | Above 2.50% | | 499 | | | 9 | % | | 5,971 | | | 22 | % | | | Above 2.50% | | 499 | | | 21 | % | | 5,971 | | | 22 | % | | |
Total brokered and internet time deposits | Total brokered and internet time deposits | | $ | 5,817 | | | 100 | % | | | $ | 27,487 | | | 100 | % | | | Total brokered and internet time deposits | | $ | 2,344 | | | 100 | % | | | $ | 27,487 | | | 100 | % | | |
Total time deposits | Total time deposits | | $ | 1,177,758 | | | | $ | 1,131,081 | | | | Total time deposits | | $ | 1,163,070 | | | | $ | 1,131,081 | | | |
Other 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 $195.6$74.8 million and $74.2 million at JuneSeptember 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$1.48 billion and $1.68 billion as of JuneSeptember 30, 2022 and December 31, 2021, respectively. As of JuneSeptember 30, 2022 and December 31, 2021, the Company had $3.1$3.0 million and $3.4 million, respectively, in equity securities recorded at fair value that primarily consisted of mutual funds.
During the three months ended JuneSeptember 30, 2022 and 2021, we purchased $73.1$0.9 million and $223.5$290.9 million in investment securities, respectively. During the sixnine months ended JuneSeptember 30, 2022 and 2021, we purchased $243.2$242.6 million and $354.8$645.7 million in investment securities, respectively. During the three and sixnine months ended JuneSeptember 30, 2022, we sold $1.2 million in
investment securities. There were no salesinvestment securities sold during three months ended September 30, 2022. The trade value of securities sold was $8.9 million during the three and sixnine months ended JuneSeptember 30, 2021. During the three months ended JuneSeptember 30, 2022 and 2021, maturities and calls of securities totaled $65.3$44.4 million and $86.9$68.1 million, respectively. During the sixnine months ended JuneSeptember 30, 2022 and 2021, maturities and calls of securities totaled $126.3$170.7 million and $147.9$216.0 million, respectively.
Included in the fair value of available-for-sale debt securities were net unrealized losses of $167.5$258.6 million at JuneSeptember 30, 2022 compared to 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 JuneSeptember 30, 2022 and 2021, the change in the fair value of equity securities resulted in a net loss of $ 110$141 thousand and a net gain of $136$24 thousand, respectively. During the sixnine months ended JuneSeptember 30, 2022 and 2021, the change in the fair value of equity securities resulted in a net loss of $264$405 thousand and a net gain of $212$188 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 June 30, | | As of December 31, | | As of September 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 | | $ | 487 | | | — | % | | 2.55 | % | | $ | — | | | — | % | | — | % |
Maturing in one to five years | Maturing in one to five years | | 109,793 | | | 6.8 | % | | 2.10 | % | | 14,908 | | | 0.9 | % | | 1.24 | % | Maturing in one to five years | | 106,810 | | | 7.2 | % | | 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 | | 109,793 | | | 6.8 | % | | 2.10 | % | | 14,908 | | | 0.9 | % | | 1.24 | % | Total Treasury securities | | 107,297 | | | 7.2 | % | | 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 | | 21,904 | | | 1.3 | % | | 1.58 | % | | 20,141 | | | 1.2 | % | | 1.33 | % | Maturing in one to five years | | 20,838 | | | 1.4 | % | | 1.58 | % | | 20,141 | | | 1.2 | % | | 1.33 | % |
Maturing in five to ten years | Maturing in five to ten years | | 19,157 | | | 1.2 | % | | 1.54 | % | | 13,729 | | | 0.8 | % | | 1.40 | % | Maturing in five to ten years | | 18,015 | | | 1.2 | % | | 1.54 | % | | 13,729 | | | 0.8 | % | | 1.40 | % |
Maturing after ten years | Maturing after ten years | | 998 | | | 0.1 | % | | 0.64 | % | | — | | | — | % | | — | % | Maturing after ten years | | 978 | | | 0.1 | % | | 1.85 | % | | — | | | — | % | | — | % |
Total government agency securities | Total government agency securities | | 42,059 | | | 2.6 | % | | 1.54 | % | | 33,870 | | | 2.0 | % | | 1.36 | % | Total government agency securities | | 39,831 | | | 2.7 | % | | 1.57 | % | | 33,870 | | | 2.0 | % | | 1.36 | % |
Municipal securities: | Municipal securities: | | | | | Municipal securities: | | | | |
Maturing within one year | Maturing within one year | | 3,077 | | | 0.2 | % | | 2.14 | % | | 21,884 | | | 1.3 | % | | 1.26 | % | Maturing within one year | | 3,475 | | | 0.2 | % | | 2.18 | % | | 21,884 | | | 1.3 | % | | 1.26 | % |
Maturing in one to five years | Maturing in one to five years | | 20,271 | | | 1.3 | % | | 2.24 | % | | 19,903 | | | 1.2 | % | | 2.05 | % | Maturing in one to five years | | 18,413 | | | 1.2 | % | | 2.35 | % | | 19,903 | | | 1.2 | % | | 2.05 | % |
Maturing in five to ten years | Maturing in five to ten years | | 29,556 | | | 1.8 | % | | 3.50 | % | | 27,086 | | | 1.6 | % | | 3.38 | % | Maturing in five to ten years | | 31,821 | | | 2.1 | % | | 3.42 | % | | 27,086 | | | 1.6 | % | | 3.38 | % |
Maturing after ten years | Maturing after ten years | | 220,260 | | | 13.6 | % | | 3.11 | % | | 269,737 | | | 16.1 | % | | 3.14 | % | Maturing after ten years | | 198,434 | | | 13.5 | % | | 3.13 | % | | 269,737 | | | 16.1 | % | | 3.14 | % |
Total obligations of state and municipal subdivisions | Total obligations of state and municipal subdivisions | | 273,164 | | | 16.9 | % | | 3.08 | % | | 338,610 | | | 20.2 | % | | 2.97 | % | Total obligations of state and municipal subdivisions | | 252,143 | | | 17.0 | % | | 3.09 | % | | 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 | | 3,912 | | | 0.2 | % | | 2.72 | % | | 4,041 | | | 0.2 | % | | 2.55 | % | Maturing in one to five years | | 3,700 | | | 0.2 | % | | 2.74 | % | | 4,041 | | | 0.2 | % | | 2.55 | % |
Maturing in five to ten years | Maturing in five to ten years | | 23,833 | | | 1.5 | % | | 2.66 | % | | 17,368 | | | 1.0 | % | | 2.28 | % | Maturing in five to ten years | | 20,596 | | | 1.4 | % | | 2.67 | % | | 17,368 | | | 1.0 | % | | 2.28 | % |
Maturing after ten years | Maturing after ten years | | 1,157,855 | | | 71.6 | % | | 1.85 | % | | 1,263,213 | | | 75.3 | % | | 1.51 | % | Maturing after ten years | | 1,051,314 | | | 71.0 | % | | 1.86 | % | | 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 | | 1,185,600 | | | 73.3 | % | | 1.87 | % | | 1,284,622 | | | 76.5 | % | | 1.53 | % | Total residential and commercial mortgage backed securities guaranteed by FNMA, GNMA and FHLMC | | 1,075,610 | | | 72.6 | % | | 1.88 | % | | 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 | | 371 | | | — | % | | 5.00 | % | | 355 | | | — | % | | 5.06 | % | Maturing in one to five years | | 367 | | | — | % | | 5.00 | % | | 355 | | | — | % | | 5.06 | % |
Maturing in five to ten years | Maturing in five to ten years | | 7,254 | | | 0.4 | % | | 3.87 | % | | 6,160 | | | 0.4 | % | | 4.05 | % | Maturing in five to ten years | | 6,923 | | | 0.5 | % | | 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 | | 7,625 | | | 0.4 | % | | 3.94 | % | | 6,515 | | | 0.4 | % | | 4.13 | % | Total Corporate securities | | 7,290 | | | 0.5 | % | | 3.94 | % | | 6,515 | | | 0.4 | % | | 4.13 | % |
Total available-for-sale debt securities | Total available-for-sale debt securities | | $ | 1,618,241 | | | 100.0 | % | | 2.09 | % | | $ | 1,678,525 | | | 100.0 | % | | 1.83 | % | Total available-for-sale debt securities | | $ | 1,482,171 | | | 100.0 | % | | 2.10 | % | | $ | 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 $31.7$29.0 million and $40.7 million at JuneSeptember 30, 2022 and December 31, 2021, respectively.
FHLB short-term borrowings
As a member of the FHLB Cincinnati, we receive advances from the FHLB pursuant to the terms of various agreements that assist in funding our mortgage and loan commitments, as well as providing liquidity for relevant balance sheet funding strategies. Under these agreements, we pledged qualifying loans of $2.53 billion as collateral securing a line of credit with a total borrowing capacity of $1.20 billion as of September 30, 2022. As of December 31, 2021, the Company pledged qualifying loans of $2.72 billion as collateral securing a line of credit with a total borrowing capacity of $1.23 billion. As of September 30, 2022, we had outstanding advances from the FHLB totaling $540.0 million. There were no such borrowings outstanding as of December 31, 2021.
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 JuneSeptember 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 (5.35%(6.79% and 3.37% at JuneSeptember 30, 2022 and December 31, 2021, respectively) for the $21.7 million debenture and 3-month LIBOR plus 325 basis points (5.50%(6.92% and 3.47% at JuneSeptember 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 JuneSeptember 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%4.50% 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 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 JuneSeptember 30, 2022 was $2.5$3.8 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 JuneSeptember 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 JuneSeptember 30, 2022 and December 31, 2021, respectively. In addition, other borrowings on our consolidated balance sheets includes guaranteed GNMA loans eligible for repurchase totaling $26.5 million as of September 30, 2022. There were no such borrowings outstanding as of December 31, 2021. See Note 5, "Leases" and Note 10, "Fair Value of financial instruments" within the Notes to our consolidated financial statements for additional information regarding our finance lease.lease and guaranteed GNMA loans eligible for repurchase, respectively.
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.
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 JuneSeptember 30, 2022 and December 31, 2021, securities with a carrying value of $1.31$1.21 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. As of September 30, 2022, we had outstanding advances from the FHLB totaling $540.0 million. There were no outstanding overnight cash management advances or other advances with the FHLB as of June 30, 2022 or December 31, 2021. There was $1.16$1.20 billion and $1.23 billion as of JuneSeptember 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 JuneSeptember 30, 2022 and December 31, 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 JuneSeptember 30, 2022 or December 31, 2021. We also had an additional $50.0 million available through the promontory network as of both JuneSeptember 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 JuneSeptember 30, 2022 and December 31, 2021, $105.4$130.1 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 sixnine months ended JuneSeptember 30, 2022, there were $17.3$7.3 million and $34.5$41.8 million in cash dividends approved by the board for payment from the Bank to the holding company. During the three and sixnine months ended JuneSeptember 30, 2021, there were $35.0$6.3 million and $110.0$116.3 million, respectively, in cash dividends approved by the board for payment from the Bank to the holding company. None of these required approval from the TDFI. Subsequent to JuneSeptember 30, 2022, the board approved a dividend from the Bank to the holding company to be paid in the thirdfourth quarter for $7.3 million that also did not require approval from the TDFI.
During the three and sixnine months ended JuneSeptember 30, 2022, the Company declared and paid shareholder dividends of $0.13 per share, or $6.2$6.1 million and $0.26$0.39 per share, or $12.4$18.5 million, respectively. During the three and sixnine months ended JuneSeptember 30, 2021, the Company declared and paid dividends of $0.11 per share, or $5.3 million and $0.22$0.33 per share, or $10.6$15.9 million, respectively. Subsequent to JuneSeptember 30, 2022, the Company declared a quarterly dividend in the amount of $0.13 per share, payable on August 22,November 23, 2022, to stockholders of record as of August 8,November 9, 2022.
Shareholders’ equity and capital management
Our total shareholders’ equity was $1.32$1.28 billion at JuneSeptember 30, 2022 and $1.43 billion at December 31, 2021. Book value per share was $28.15$27.30 at JuneSeptember 30, 2022 and $30.13 at December 31, 2021, respectively. The decrease in shareholders’ equity, during the 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 $32.7 million in common stock repurchases during the sixnine months ended JuneSeptember 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 JuneSeptember 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.
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 | | June 30, | | December 31, | | June 30, | | December 31, | Change in interest rates | | September 30, | | December 31, | | September 30, | | December 31, |
(in basis points) | (in basis points) | | 2022 | | | 2021 | | | 2022 | | | 2021 | | (in basis points) | | 2022 | | | 2021 | | | 2022 | | | 2021 | |
+400 | +400 | | 19.4 | % | | 40.9 | % | | 29.3 | % | | 54.8 | % | +400 | | 19.3 | % | | 40.9 | % | | 29.5 | % | | 54.8 | % |
+300 | +300 | | 14.4 | % | | 30.2 | % | | 21.8 | % | | 40.8 | % | +300 | | 14.2 | % | | 30.2 | % | | 21.9 | % | | 40.8 | % |
+200 | +200 | | 10.7 | % | | 20.9 | % | | 15.7 | % | | 28.3 | % | +200 | | 10.3 | % | | 20.9 | % | | 15.3 | % | | 28.3 | % |
+100 | +100 | | 6.08 | % | | 10.8 | % | | 8.66 | % | | 14.7 | % | +100 | | 5.67 | % | | 10.8 | % | | 8.23 | % | | 14.7 | % |
-100 | -100 | | (6.29) | % | | (6.32) | % | | (9.19) | % | | (10.2) | % | -100 | | (5.83) | % | | (6.32) | % | | (8.59) | % | | (10.2) | % |
-200 | -200 | | (14.1) | % | | (8.73) | % | | (21.2) | % | | (13.5) | % | -200 | | (12.5) | % | | (8.73) | % | | (18.2) | % | | (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 | | June 30, | | December 31, | Change in interest rates | | September 30, | | December 31, |
(in basis points) | (in basis points) | | 2022 | | | 2021 | | (in basis points) | | 2022 | | | 2021 | |
+400 | +400 | | (10.6) | % | | 5.30 | % | +400 | | (9.89) | % | | 5.30 | % |
+300 | +300 | | (7.21) | % | | 5.67 | % | +300 | | (6.79) | % | | 5.67 | % |
+200 | +200 | | (3.58) | % | | 5.72 | % | +200 | | (3.71) | % | | 5.72 | % |
+100 | +100 | | (1.01) | % | | 3.90 | % | +100 | | (1.33) | % | | 3.90 | % |
-100 | -100 | | (0.34) | % | | (8.13) | % | -100 | | 0.50 | % | | (8.13) | % |
-200 | -200 | | (3.61) | % | | (21.4) | % | -200 | | (0.08) | % | | (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 JuneSeptember 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.
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.
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 JuneSeptember 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 JuneSeptember 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) |
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 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
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) |
July 1 - July 31, 2022 | | — | | | $ | — | | | — | | | $ | 73,440,676 | |
August 1 - August 31, 2022 | | — | | | — | | | — | | | 73,440,676 | |
September 1 - September 30, 2022 | | — | | | — | | | — | | | 73,440,676 | |
Total | | — | | | $ | — | | | — | | | $ | 73,440,676 | |
(1) On 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 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.
(2) Amounts are inclusive of commissions and fees related to the stock repurchases.
ITEM 6—EXHIBITS
The exhibits listed on the accompanying Exhibit Index are filed, furnished or incorporated by reference (as stated therein) as part of this Report.
EXHIBIT INDEX
| | | | | |
Exhibit Number | Description |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
101.INS | Inline XBRL Instance Document* |
101.SCH | Inline XBRL Taxonomy Extension Schema Document* |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document* |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document* |
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document* |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document* |
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
| | | | | |
* | Filed herewith. |
** | Furnished herewith. |
| |
† | Represents a management contract or a compensatory plan or arrangement. |
Signatures
Pursuant to the requirements of the section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.
| | | | | | | | |
| | FB Financial Corporation |
| | |
| | /s/ Michael M. Mettee |
August 8,November 7, 2022 | | Michael M. Mettee Chief Financial Officer (Principal Financial Officer) |
| | |
| | /s/ Keith Rainwater |
August 8,November 7, 2022 | | Keith Rainwater Chief Accounting Officer (Principal Accounting Officer) |