Listed

FB Financial Corp: Form 10-Q for the period ended Sep 30, 2024

Filed with the SEC on Nov 4, 2024 and accepted by EDGAR at Nov 4, 2024, 12:14 ET.

Share

Management's discussion and analysis

As filed, 145,444 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

The following is a discussion of our financial condition as of September 30, 2024 and December 31, 2023, and our results of operations for the three and nine months ended September 30, 2024 and 2023, 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, 2023, that was filed with the SEC on February 27, 2024, and with the accompanying unaudited notes to the condensed 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 future plans, results, strategies, and expectations, including expectations around changing economic markets. 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,” 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) changes in government interest rate policies and its impact on the Company’s business, net interest margin, and mortgage operations, (3) any continuation of the recent turmoil in the banking industry, including the associated impact to the Company and other financial institutions of any regulatory changes or other mitigation efforts taken by government agencies in response, (4) increased competition for deposits, (5) the Company’s ability to effectively manage problem credits, (6) any deterioration in commercial real estate market fundamentals, (7) the Company’s ability to identify potential candidates for, consummate, and achieve synergies from, potential future acquisitions, (8) the Company’s ability to successfully execute its various business strategies, (9) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including legislative developments, (10) the effectiveness of the Company’s cybersecurity controls and procedures to prevent and mitigate attempted intrusions, (11) the Company’s dependence on information technology systems of third party service providers and the risk of systems failures, interruptions, or breaches of security, and (12) the impact of natural disasters, pandemics, and/or acts of war or terrorism, (13) events giving rise to international or regional political instability, including the broader impacts of such events on financial markets and/or global macroeconomic environments, and (14) general competitive, economic, political, and market 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, 2023, 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 GAAP and general practices within the banking industry. Within our financial statements, certain financial information contains approximate measurements of financial effects of transactions and impacts at the consolidated balance sheet dates and our results of operations for the reporting periods. We monitor the status of proposed and newly issued accounting standards to evaluate the impact on our financial condition and results of operations. Our accounting policies, including the impact of any newly issued accounting standards if applicable, are discussed in further detail in Note 1, “Basis of presentation,” in the notes to our consolidated financial statements in our Annual Report.

Financial highlights

The following table presents certain selected historical consolidated income statement and balance sheet data and key performance indicators and other measures 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.

(dollars in thousands, except share data)

Selected Balance Sheet Data As of or for the three months ended September 30, 2024 2023 As of or for the nine months ended September 30, 2024 2023 As of or for the year-ended December 31, 2023
Cash and cash equivalents $951,750 $848,318 $951,750 $848,318 $810,932
Investment securities, at fair value 1,567,922 1,351,153 1,567,922 1,351,153 1,471,973
Loans held for sale 103,145 103,858 103,145 103,858 67,847
Loans HFI 9,478,129 9,287,225 9,478,129 9,287,225 9,408,783
Allowance for credit losses on loans HFI (156,260) (146,134) (156,260) (146,134) (150,326)
Total assets 12,920,222 12,489,631 12,920,222 12,489,631 12,604,403
Interest-bearing deposits (non-brokered) 8,230,867 8,105,713 8,230,867 8,105,713 8,179,430
Brokered deposits 519,200 174,920 519,200 174,920 150,475
Noninterest-bearing deposits 2,226,144 2,358,435 2,226,144 2,358,435 2,218,382
Total deposits 10,976,211 10,639,068 10,976,211 10,639,068 10,548,287
Borrowings 182,107 226,689 182,107 226,689 390,964
Allowance for credit losses on unfunded commitments (6,042) (11,600) (6,042) (11,600) 8,770
Total common shareholders’ equity 1,562,329 1,372,901 1,562,329 1,372,901 1,454,794
Selected Statement of Income Data
Total interest income $185,628 $173,912 $539,169 $503,575 $678,410
Total interest expense 79,611 72,986 231,047 197,446 271,193
Net interest income 106,017 100,926 308,122 306,129 407,217
Provisions for credit losses 1,914 2,821 4,920 2,234 2,539
Total noninterest (loss) income (16,497) 8,042 17,073 55,204 70,543
Total noninterest expense 76,212 82,997 223,725 244,729 324,929
Income before income taxes 11,394 23,150 96,550 114,370 150,292
Income tax expense 1,174 3,975 18,393 23,507 30,052
Net income applicable to noncontrolling interest — — 8 8 16
Net income applicable to FB Financial Corporation $10,220 $19,175 $78,149 $90,855 $120,224
Net interest income (tax-equivalent basis) $106,634 $101,762 $310,087 $308,638 $410,562
Per Common Share
Basic net income $0.22 $0.41 $1.67 $1.94 $2.57
Diluted net income 0.22 0.41 1.67 1.94 2.57
Book value(1) 33.48 29.31 33.48 29.31 31.05
Tangible book value(2) 28.15 23.93 28.15 23.93 25.69
Cash dividends declared 0.17 0.15 0.51 0.45 0.60
Selected Ratios
Return on average:
Assets(3) 0.32% 0.61% 0.83% 0.95% 0.95%
Common shareholders’ equity(3) 2.67% 5.46% 7.02% 8.86% 8.74%
Tangible common equity(2) 3.19% 6.67% 8.45% 10.9% 10.7%
Efficiency ratio 85.1% 76.2% 68.8% 67.7% 68.0%
Core efficiency ratio (tax-equivalent basis)(2) 58.4% 63.1% 58.2% 63.3% 62.9%
Loans HFI to deposit ratio 86.4% 87.3% 86.4% 87.3% 89.2%
Noninterest-bearing deposits to total deposits 20.3% 22.2% 20.3% 22.2% 21.0%
Net interest margin (tax-equivalent basis) 3.55% 3.42% 3.51% 3.44% 3.44%
Yield on interest-earning assets 6.20% 5.87% 6.13% 5.64% 5.72%
Cost of interest-bearing liabilities 3.63% 3.41% 3.58% 3.05% 3.16%
Cost of total deposits 2.83% 2.58% 2.79% 2.30% 2.39%

50

Credit Quality Ratios As of or for the three months ended September 30, 2024 2023 As of or for the nine months ended September 30, 2024 2023 As of or for the year ended December 31, 2023
Allowance for credit losses on loans HFI as a percentage of loans HFI 1.65% 1.57% 1.65% 1.57% 1.60%
Annualized net charge-offs as a percentage of average loans HFI (0.03)% (0.02)% (0.02)% (0.02)% (0.01)%
Nonperforming loans HFI as a percentage of loans HFI 0.96% 0.59% 0.96% 0.59% 0.65%
Nonperforming assets as a percentage of total assets(4) 0.99% 0.71% 0.99% 0.71% 0.69%
Capital Ratios (Company)
Total common shareholders’ equity to assets 12.1% 11.0% 12.1% 11.0% 11.5%
Tangible common equity to tangible assets(2) 10.4% 9.16% 10.4% 9.16% 9.74%
Tier 1 leverage 11.5% 11.0% 11.5% 11.0% 11.3%
Tier 1 risk-based capital 13.0% 12.1% 13.0% 12.1% 12.5%
Total risk-based capital 15.1% 14.1% 15.1% 14.1% 14.5%
Common Equity Tier 1 12.7% 11.8% 12.7% 11.8% 12.2%

(1) Book value per share equals our total common shareholders’ equity divided by the number of shares of our common stock outstanding as of the date presented.

(2) Non-GAAP financial measure; See "GAAP reconciliation and management explanation of non-GAAP financial measures” and non-GAAP reconciliations herein.

(3) ROAA and ROAE is calculated by dividing annualized net income or loss by average assets or average equity.

(4) Includes $30,537, $22,074 and $21,229 of optional rights to repurchase delinquent GNMA loans as of September 30, 2024, September 30, 2023 and December 31, 2023, respectively.

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 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 consolidated statements of income, balance sheets or statements of cash flows. The non-GAAP financial measures that we discuss in this Report should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in our selected historical consolidated financial data may differ from that of other companies reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures we have discussed in our selected historical consolidated financial data when comparing such non-GAAP financial measures. The following reconciliation tables provide a more detailed analysis of these, and reconciliation for, each of non-GAAP financial measures.

Core efficiency ratio (tax-equivalent basis)

The core efficiency ratio (tax-equivalent basis) is a non-GAAP measure that excludes certain gains, losses 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 and charges. The most directly comparable financial measure calculated in accordance with GAAP is the efficiency ratio.

The following table presents a reconciliation of our core efficiency ratio (tax-equivalent basis) to our efficiency ratio for the periods below:

(dollars in thousands)

2024 Core efficiency ratio (tax-equivalent basis) Three Months Ended September 30, 2023 2024 Nine Months Ended September 30, 2023 2023 Year Ended December 31,
Total noninterest expense $76,212 $82,997 $223,725 $244,729 $324,929
Less early retirement and severance costs — 4,809 1,015 6,235 8,449
Less (gain) loss on lease terminations — — — (73) 1,770
Less FDIC special assessment — — 500 — 1,788
Core noninterest expense $76,212 $78,188 $222,210 $238,567 $312,922
Net interest income $106,017 $100,926 $308,122 $306,129 $407,217
Net interest income (tax-equivalent basis) 106,634 101,762 310,087 308,638 410,562
Total noninterest (loss) income (16,497) 8,042 17,073 55,204 70,543
Less loss from securities, net (40,165) (14,197) (56,378) (14,156) (13,973)
Less (loss) gain on sales or write-downs of other real estate owned and other assets (289) 115 (5) 465 (27)
Less cash life insurance benefit — — 2,057 — —
Less (loss) gain on change in fair value of commercial loans held for sale acquired in previous business combination — (7) — 895 (2,114)
Core noninterest income $23,957 $22,131 $71,399 $68,000 $86,657
Total revenue $89,520 $108,968 $325,195 $361,333 $477,760
Core revenue (tax-equivalent basis) $130,591 $123,893 $381,486 $376,638 $497,219
Efficiency ratio 85.1% 76.2% 68.8% 67.7% 68.0%
Core efficiency ratio (tax-equivalent basis) 58.4% 63.1% 58.2% 63.3% 62.9%

52

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 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 our capital position to other companies. The most directly comparable financial measure calculated in accordance with GAAP is book value per common share and our total shareholders’ equity to total assets.

The following table presents, as of the dates set forth below, tangible common equity compared with total common shareholders’ equity, tangible book value per common share compared with our book value per common share and common equity to tangible assets compared to total common shareholders’ equity to total assets:

(dollars in thousands, except share data)

Tangible assets September 30, 2024 2023 December 31, 2023
Total assets $12,920,222 $12,489,631 $12,604,403
Adjustments:
Goodwill (242,561) (242,561) (242,561)
Intangibles, net (6,449) (9,549) (8,709)
Tangible assets $12,671,212 $12,237,521 $12,353,133
Tangible common equity
Total common shareholders’ equity $1,562,329 $1,372,901 $1,454,794
Adjustments:
Goodwill (242,561) (242,561) (242,561)
Intangibles, net (6,449) (9,549) (8,709)
Tangible common equity $1,313,319 $1,120,791 $1,203,524
Common shares outstanding 46,658,019 46,839,159 46,848,934
Book value per common share $33.48 $29.31 $31.05
Tangible book value per common share $28.15 $23.93 $25.69
Total common shareholders’ equity to total assets 12.1% 11.0% 11.5%
Tangible common equity to tangible assets 10.4% 9.16% 9.74%

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 used by management to provide a depiction of our profitability without being impacted by intangible assets, as intangible assets are not directly managed to generate earnings. The most directly comparable financial measure calculated in accordance with GAAP is return on average common shareholders' equity.

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:

(dollars in thousands)

Return on average tangible common equity Three Months Ended September 30, 2024 2023 Nine Months Ended September 30, 2024 2023 Year Ended December 31, 2023
Total average common shareholders’ equity $1,523,597 $1,393,253 $1,486,010 $1,371,278 $1,374,831
Adjustments:
Average goodwill (242,561) (242,561) (242,561) (242,561) (242,561)
Average intangibles, net (6,795) (10,011) (7,536) (10,922) (10,472)
Average tangible common equity $1,274,241 $1,140,681 $1,235,913 $1,117,795 $1,121,798
Net income applicable to FB Financial Corporation $10,220 $19,175 $78,149 $90,855 $120,224
Return on average common shareholders’ equity 2.67% 5.46% 7.02% 8.86% 8.74%
Return on average tangible common equity 3.19% 6.67% 8.45% 10.9% 10.7%

53

Company overview

We are a financial holding company headquartered in Nashville, Tennessee. We operate primarily through our wholly-owned subsidiary bank, FirstBank, and its subsidiaries. FirstBank provides a comprehensive suite of commercial and consumer banking services to clients in select markets in Tennessee, Kentucky, Alabama and North Georgia. As of September 30, 2024, our footprint included 77 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. Our banking services extend to 17 community markets throughout Tennessee and North Georgia. FirstBank also provides retail 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, however we have other sources of funds including unsecured credit lines, brokered CDs, and other borrowings. We generate most of our revenue in our Mortgage segment from origination fees and gains on sales in the secondary mortgage loan market, as well as from mortgage servicing revenues.

Overview of recent financial performance

Results of operations

Three months ended September 30, 2024 compared to three months ended September 30, 2023

Our net income decreased during the three months ended September 30, 2024 to $10.2 million from $19.2 million for the three months ended September 30, 2023. Diluted earnings per common share were $0.22 and $0.41 for the three months ended September 30, 2024 and 2023, respectively. Our net income represented a ROAA of 0.32% and 0.61% for the three months ended September 30, 2024 and 2023, respectively, and a ROAE of 2.67% and 5.46% for the same periods. Our ROATCE for the three months ended September 30, 2024 and 2023 were 3.19% and 6.67%, 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 September 30, 2024, our net interest income increased to $106.0 million compared with $100.9 million in the three months ended September 30, 2023. Our net interest margin, on a tax-equivalent basis, increased to 3.55% for the three months ended September 30, 2024 as compared to 3.42% for the three months ended September 30, 2023. The increase in net interest margin was primarily driven by higher rates for loans HFI and taxable AFS debt securities offset by a smaller increase in the volume of interest-earnings assets compared to interest-bearing liabilities.

Noninterest income for the three months ended September 30, 2024 decreased by $24.5 million to a loss of $16.5 million, compared to $8.0 million for the three months ended September 30, 2023. The decrease was primarily the result of management’s election to sell $318.6 million of AFS debt securities, which resulted in a $40.2 million net loss on investment securities during the three months ended September 30, 2024 compared to a $14.2 million net loss on investment securities primarily related to the sale of $76.6 million of AFS debt securities during the three months ended September 30, 2023. Refer to the section “Other earnings assets” for additional information on the sale of the AFS debt securities.

Noninterest expense decreased to $76.2 million for the three months ended September 30, 2024, compared with $83.0 million for the three months ended September 30, 2023. The decrease in noninterest expense is due to decreases in salaries, commissions and employee benefits of $7.0 million primarily related to the Company’s efficiency and scalability initiatives and updated methodology of deferrals for loan fees and loan origination expenses.

Nine months ended September 30, 2024 compared to the nine months ended September 30, 2023

Our net income decreased during the nine months ended September 30, 2024 to $78.2 million from $90.9 million for the nine months ended September 30, 2023. Diluted earnings per common share were $1.67 and $1.94 for the nine months ended September 30, 2024 and 2023, respectively. Our net income represented a ROAA of 0.83% and 0.95% for the nine months ended September 30, 2024 and 2023, respectively, and a ROAE of 7.02% and 8.86% for the same periods. Our ROATCE for the nine months ended September 30, 2024 and 2023 were 8.45% and 10.9%, 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 nine months ended September 30, 2024, our net interest income increased to $308.1 million from $306.1 million for the nine months ended September 30, 2023. Our net interest margin, on a tax-equivalent basis, increased to 3.51% for the nine months ended September 30, 2024 as compared to 3.44% for the nine months ended September 30, 2023. The increase in net interest margin was primarily driven by higher interest rates mostly offset by our volume of interest-earnings assets decreasing compared to an increase in our interest-bearing liabilities.

Noninterest income for the nine months ended September 30, 2024 decreased by $38.1 million to $17.1 million, down from $55.2 million for the nine months ended September 30, 2023. The decrease in noninterest income was primarily due to a $56.4 million net loss on investment securities related to the sale of $526.4 million of AFS debt securities during the nine months ended September 30, 2024 compared to a $14.2 million net loss on investment securities primarily related to the sale of $76.6 million of AFS debt securities during the nine months ended September 30, 2023. Refer to the section “Other earnings assets” for additional information on the sale of the AFS debt securities. The decrease was partially offset by a $2.1 million increase in investment services and trust income and a $2.1 million cash life insurance benefit during the nine months ended September 30, 2024.

Noninterest expense decreased to $223.7 million for the nine months ended September 30, 2024, compared with $244.7 million for the nine months ended September 30, 2023. The decrease in noninterest expense is due to decreases in salaries, commissions and employee benefits of $16.9 million primarily related to the Company’s efficiency and scalability initiatives and updated methodology of deferrals for loan fees and loan origination expenses. Additionally, the decrease is reflective of decreases in advertising, legal and professional expenses and franchise tax expense.

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 contained herein for a description of these business segments.

Banking

Three months ended September 30, 2024 compared to three months ended September 30, 2023

Income before taxes from the Banking segment decreased for the three months ended September 30, 2024 to $10.8 million, compared to $23.4 million for the three months ended September 30, 2023. Net interest income increased by $5.0 million to $104.3 million during the three months ended September 30, 2024 compared to $99.4 million during the three months ended September 30, 2023. Provisions for credit losses on loans HFI and unfunded loan commitments resulted in $1.9 million of provision expense during the three months ended September 30, 2024 compared to $3.3 million during the three months ended September 30, 2023. The Banking segment recorded a noninterest loss of $28.4 million in the three months ended September 30, 2024 compared to a $4.0 million loss in the three months ended September 30, 2023. This decrease includes a net loss on investment securities of $40.2 million associated with the sale of $318.6 million AFS debt securities during the three months ended September 30, 2024 compared to a $14.2 million net loss on investment securities primarily related to the sale of $76.6 million of AFS debt securities during the three months ended September 30, 2023. Noninterest expense decreased to $63.3 million for three months ended September 30, 2024 compared to $68.7 million for the three months ended September 30, 2023 due primarily to a decrease in salaries associated with our efficiency and scalability initiatives and updated methodology of deferrals for loan fees and loan origination expenses.

Nine months ended September 30, 2024 compared to the nine months ended September 30, 2023

Income before taxes from the Banking segment decreased for the nine months ended September 30, 2024 to $93.2 million, compared to $116.4 million for the nine months ended September 30, 2023. Net interest income increased by $2.6 million to $304.0 million during the nine months ended September 30, 2024 compared to $301.4 million during the nine months ended September 30, 2023. Provisions for credit losses on loans HFI and unfunded loan commitments resulted in $5.1 million of provision expense during the nine months ended September 30, 2024 compared to $2.3 million during the nine months ended September 30, 2023. The Banking segment recorded a noninterest loss of $19.7 million in the nine months ended September 30, 2024 as compared to income of $18.9 million in the nine months ended September 30, 2023. This decrease includes a net loss on investment securities of $56.4 million associated with the sale of $526.4 million AFS debt securities during the nine months ended September 30, 2024 compared with a net loss on investment securities of $14.2 million as noted above for the nine months ended September 30, 2023. Noninterest expense decreased to

$186.0 million for nine months ended September 30, 2024 compared to $201.7 million for the nine months ended September 30, 2023 due to decreases in salaries, advertising, legal and professional fees and franchise tax expense.

Mortgage

Three months ended September 30, 2024 compared to three months ended September 30, 2023

Activity in our Mortgage segment resulted in a pre-tax net contribution of $0.6 million for the three months ended September 30, 2024 compared to a $0.2 million pre-tax net loss for the three months ended September 30, 2023. Net interest income was $1.7 million for the three months ended September 30, 2024 and $1.6 million for the three months ended September 30, 2023. Provisions for credit losses on loans HFI and unfunded loan commitments resulted in provision expense of $0.1 million during the three months ended September 30, 2024 compared to a reversal of $0.4 million of provision expense during the three months ended September 30, 2023. Mortgage banking income decreased $0.4 million to $11.6 million during the three months ended September 30, 2024 compared to $12.0 million for the three months ended September 30, 2023. As noted below, mortgage banking income includes origination fees and realized gains and losses on the sale of mortgage loans, 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. 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.

The components of mortgage banking income for the three months ended September 30, 2024 and 2023 were as follows:

(dollars in thousands)

Mortgage banking income Three Months Ended September 30, 2024 2023
Gains and fees from origination and sale of mortgage loans held for sale $9,279 $8,941
Net change in fair value of loans held for sale and derivatives (480) (582)
Change in fair value on MSRs, net of hedging (4,490) (3,724)
Mortgage servicing income 7,244 7,363
Total mortgage banking income $11,553 $11,998
Interest rate lock commitment volume $381,240 $373,068
Interest rate lock commitment volume by purpose (%):
Purchase 82.5% 88.5%
Refinance 17.5% 11.5%
Mortgage sales $327,270 $325,321
Mortgage sale margin 2.84% 2.75%
Closing volume $317,502 $328,169
Outstanding principal balance of mortgage loans serviced $10,402,118 $10,875,274

Noninterest expense for the three months ended September 30, 2024 and 2023 was $12.9 million and $14.3 million, respectively. This decrease is reflective of a decrease in salaries and employee benefits associated with our efficiency and scalability initiatives.

Nine months ended September 30, 2024 compared to the nine months ended September 30, 2023

Activity in our Mortgage segment resulted in a pre-tax net contribution of $3.3 million for the nine months ended September 30, 2024 compared to a $2.0 million pre-tax net loss for the nine months ended September 30, 2023. Net interest income was $4.1 million for the nine months ended September 30, 2024 compared to $4.7 million for the nine months ended September 30, 2023. Provisions for credit losses on loans HFI and unfunded loan commitments resulted in a reversal of $0.2 million of provision expense during the nine months ended September 30, 2024 compared to a reversal of $0.1 million of provision expense during the nine months ended September 30, 2023. Mortgage banking income decreased $0.3 million to $36.0 million during the nine months ended September 30, 2024 compared to $36.3 million for the nine months ended September 30, 2023.

The components of mortgage banking income for the nine months ended September 30, 2024 and 2023 were as follows:

(dollars in thousands)

Mortgage banking income Nine Months Ended September 30, 2024 2023
Gains and fees from origination and sale of mortgage loans held for sale $24,671 $25,081
Net change in fair value of loans held for sale and derivatives 1,337 (129)
Change in fair value on MSRs, net of hedging (11,867) (11,353)
Mortgage servicing income 21,907 22,717
Total mortgage banking income $36,048 $36,316
Interest rate lock commitment volume $1,143,603 $1,151,061
Interest rate lock commitment volume by purpose (%):
Purchase 84.8% 87.9%
Refinance 15.2% 12.1%
Mortgage sales $885,775 $987,954
Mortgage sale margin 2.79% 2.54%
Closing volume $913,315 $970,131
Outstanding principal balance of mortgage loans serviced $10,402,118 $10,875,274

Noninterest expense for the nine months ended September 30, 2024 and 2023 was $37.8 million and $43.1 million, respectively. This decrease is reflective of a decrease in salaries and employee benefits associated with our efficiency and scalability initiatives.

Results of operations

Throughout the following discussion of our operating results, we present our net interest income, net interest margin and core 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.

Our tax-exempt income is converted to a tax-equivalent basis by adjusting for the combined federal and blended state statutory income tax rate of 26.06% for the three and nine months ended September 30, 2024 and 2023.

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 nine months ended September 30, 2024, the U.S. Treasury yield curve continued its path towards normalization and became less inverted as long-term note and bond rates decreased at a slower pace than shorter-term note rates. The curve remained inverted as of September 30, 2024, which is in contrast to the more normalized upward sloping U.S. Treasury yield curve exhibited during the three and nine months ended September 30, 2023. The Federal Funds Target Rate range was 4.75% - 5.00% and 5.25% - 5.50% as of September 30, 2024 and December 31, 2023, respectively. During the Federal Open Market Committee’s September 18, 2024 meeting, the federal funds rate was lowered 50 basis points, which was the first rate change since July 2023.

Three months ended September 30, 2024 compared to three months ended September 30, 2023

Net interest income increased to $106.6 million for the three months ended September 30, 2024 as compared to $101.8 million for the three months ended September 30, 2023. The change in net interest income was driven by a $11.5 million increase in interest income partially offset by an increase in interest expense of $6.6 million. Further discussion of the changes to interest income and expense are discussed below.

Interest income was $186.2 million for the three months ended September 30, 2024, compared to $174.7 million for the three months ended September 30, 2023, an increase of $11.5 million, which was primarily driven by an increase in yields and somewhat by an increase in volume of loans HFI and taxable investment securities.

Interest income on loans HFI increased $4.7 million to $157.8 million for the three months ended September 30, 2024 from $153.0 million for the three months ended September 30, 2023 primarily due to higher yields with a secondary driver of increased volume. The yield on loans HFI was 6.70% for the three months ended September 30, 2024, up 16 basis points from the three months ended September 30, 2023.

The components of our loan yield for the three months ended September 30, 2024 and 2023 were as follows:

(dollars in thousands)

Loan HFI yield components: Three Months Ended September 30, 2024 Interest income Average yield 2023 Interest income Average yield
Contractual interest rate on loans HFI(1) $155,884 6.62% $147,806 6.32%
Origination and other loan fee income 1,779 0.08% 4,345 0.19%
(Amortization) accretion on purchased loans (10) —% 312 0.01%
Nonaccrual interest collections 98 —% 575 0.02%
Total loan HFI yield $157,751 6.70% $153,038 6.54%

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

Interest income on taxable investment securities increased $7.5 million to $13.9 million for the three months ended September 30, 2024 from $6.4 million for the three months ended September 30, 2023 due to the reinvestment of proceeds from the sale of AFS debt securities that were sold during the second half of 2023 and first nine months of 2024 to higher yielding U.S. government agency and mortgage-backed securities. The yield on taxable investment securities increased 184 basis points to 3.73% for the three months ended September 30, 2024 compared to 1.89% for the three months ended September 30, 2023.

Interest expense was $79.6 million for the three months ended September 30, 2024, an increase of $6.6 million as compared to the three months ended September 30, 2023. The increase in interest expense was driven equally by an increase in the average balance of interest-bearing liabilities which increased interest expense $3.6 million and an increase in the rate paid on interest-bearing liabilities which increased interest expense $3.0 million over the comparative time period. Increases in average balances of interest-bearing liabilities were led by brokered and internet time deposits of $140.0 million for the three months ended September 30, 2024 due to the issuance of brokered deposits as we took advantage of favorable relative terms available during the quarter. Notable contributors to the increase in interest expense are attributable to the rate paid on interest-bearing liabilities, including money market and customer time deposits, which increased $2.7 million and $1.6 million, respectively, from the three months ended September 30, 2023. These increases were most significantly influenced by increases in rates paid on these balances. The average rate on money market deposits increased 15 basis points to 3.93% for the three months ended September 30, 2024 from 3.78% for the three months ended September 30, 2023. The average rate on customer time deposits increased 60 basis points to 3.97% for the three months ended September 30, 2024 from 3.37% for the three months ended September 30, 2023.

More broadly, total cost of interest-bearing deposits was 3.58% for the three months ended September 30, 2024 compared to 3.33% for the three months ended September 30, 2023. As interest rates on deposits increase, we tend to experience some movement between deposit types as customers seek higher interest rates and shift from noninterest-bearing deposit accounts to interest-bearing deposit products.

Average balance and interest yield/rate 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.

(dollars in thousands)

Interest-earning assets: Three Months Ended September 30, 2024 Average balances Interest income/ expense Average yield/ rate 2023 Average balances Interest income/ expense Average yield/ rate
Loans HFI (1)(2) $9,362,937 $157,751 6.70% $9,280,530 $153,038 6.54%
Mortgage loans held for sale 66,828 1,102 6.56% 60,291 1,047 6.89%
Commercial loans held for sale — — —% 9,259 — —%
Investment securities:
Taxable 1,487,200 13,943 3.73% 1,344,052 6,399 1.89%
Tax-exempt(2) 181,465 1,493 3.27% 291,863 2,428 3.30%
Total investment securities(2) 1,668,665 15,436 3.68% 1,635,915 8,827 2.14%
Federal funds sold and reverse repurchase agreements 118,715 1,687 5.65% 95,326 1,375 5.72%
Interest-bearing deposits with other financial institutions 701,666 9,519 5.40% 696,600 9,620 5.48%
FHLB stock 32,919 750 9.06% 36,624 841 9.11%
Total interest-earning assets(2) 11,951,730 186,245 6.20% 11,814,545 174,748 5.87%
Noninterest-earning assets:
Cash and due from banks 131,308 128,780
Allowance for credit losses on loans HFI (155,665) (140,033)
Other assets (3)(4) 814,577 753,866
Total noninterest-earning assets 790,220 742,613
Total assets $12,741,950 $12,557,158
Interest-bearing liabilities:
Interest bearing deposits:
Interest-bearing checking $2,624,046 $20,998 3.18% $2,668,970 $20,506 3.05%
Money market deposits 3,802,818 37,574 3.93% 3,661,262 34,902 3.78%
Savings deposits 357,165 65 0.07% 410,403 65 0.06%
Customer time deposits 1,349,986 13,479 3.97% 1,400,290 11,909 3.37%
Brokered and internet time deposits 322,667 3,972 4.90% 182,652 2,444 5.31%
Time deposits 1,672,653 17,451 4.15% 1,582,942 14,353 3.60%
Total interest-bearing deposits 8,456,682 76,088 3.58% 8,323,577 69,826 3.33%
Other interest-bearing liabilities:
Securities sold under agreements to repurchase and federal funds purchased 21,734 79 1.45% 30,520 349 4.54%
Federal Home Loan Bank advances — — —% 13,859 204 5.84%
Subordinated debt 130,561 1,900 5.79% 127,605 2,600 8.08%
Other borrowings 125,616 1,544 4.89% 1,365 7 2.03%
Total other interest-bearing liabilities 277,911 3,523 5.04% 173,349 3,160 7.23%
Total Interest-bearing liabilities 8,734,593 79,611 3.63% 8,496,926 72,986 3.41%
Noninterest-bearing liabilities:
Demand deposits 2,241,512 2,410,280
Other liabilities(4) 242,155 256,606
Total noninterest-bearing liabilities 2,483,667 2,666,886
Total liabilities 11,218,260 11,163,812
FB Financial Corporation common shareholders’ equity 1,523,597 1,393,253
Noncontrolling interest 93 93
Shareholders’ equity 1,523,690 1,393,346
Total liabilities and shareholders’ equity $12,741,950 $12,557,158
Net interest income (tax-equivalent basis)(2) $106,634 $101,762
Interest rate spread (tax-equivalent basis)(2) 2.57% 2.46%
Net interest margin (tax-equivalent basis)(2)(5) 3.55% 3.42%
Cost of total deposits 2.83% 2.58%
Average interest-earning assets to average interest-bearing liabilities 136.8% 139.0%
(1) Average balances of nonaccrual loans and overdrafts are included in average loan balances (before deduction of ACL). (2) 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 $0.6 million and $0.8 million the three months ended September 30, 2024 and 2023, respectively. (3) Includes average net unrealized losses on investment securities available for sale of $153.8 million and $232.6 million for the three months ended September 30, 2024 and 2023, respectively. (4) Includes average of optional rights to repurchase government guaranteed GNMA mortgage loans previously sold that have become past due greater than 90 days of $25.5 million and $19.1 million for the three months ended September 30, 2024 and 2023, respectively. (5) The NIM is calculated by dividing annualized net interest income, on a tax-equivalent basis, by average total interest earning assets.

59

Yield/rate and volume analysis

The table below presents the components of the changes in net interest income for the three months ended September 30, 2024 and 2023. For each major category of interest-earning assets and interest-bearing liabilities, information is provided with respect to changes due to average volume and changes due to interest rates, with the changes in both volume and interest rates allocated to these two categories based on the proportionate absolute changes in each category.

(dollars in thousands)

Interest-earning assets: Three months ended September 30, 2024 compared to three months ended September 30, 2023 due to changes in Volume Yield/ rate Net increase (decrease)
Loans held for investment(1)(2) $1,388 $3,325 $4,713
Loans held for sale - mortgage 108 (53) 55
Loans held for sale - commercial — — —
Investment securities:
Taxable 1,342 6,202 7,544
Tax Exempt(2) (908) (27) (935)
Federal funds sold and reverse repurchase agreements 332 (20) 312
Interest-bearing deposits with other financial institutions 69 (170) (101)
FHLB stock (84) (7) (91)
Total interest income(2) 2,247 9,250 11,497
Interest-bearing liabilities:
Interest-bearing checking (359) 851 492
Money market deposits 1,399 1,273 2,672
Savings deposits (10) 10 —
Customer time deposits (502) 2,072 1,570
Brokered and internet time deposits 1,724 (196) 1,528
Securities sold under agreements to repurchase and federal funds purchased (32) (238) (270)
Federal Home Loan Bank advances (204) — (204)
Subordinated debt 43 (743) (700)
Other borrowings 1,527 10 1,537
Total interest expense 3,586 3,039 6,625
Change in net interest income(2) $(1,339) $6,211 $4,872
(1) Average loans are presented gross, including nonaccrual loans and overdrafts (before deduction of allowance for credit losses on loans HFI). (2) Interest income includes the effects of the tax-equivalent adjustments to increase tax-exempt interest income to a tax-equivalent basis. The net taxable-equivalent adjustment amounts included was $0.6 million and $0.8 million the three months ended September 30, 2024 and 2023, respectively.

Nine months ended September 30, 2024 compared to the nine months ended September 30, 2023

Net interest income was relatively flat for the nine months ended September 30, 2024 as compared to the nine months ended September 30, 2023, increasing $1.4 million to $310.1 million from $308.6 million. Increases in interest income of $35.1 million were largely offset by increases in interest expense of $33.6 million for the nine months ended September 30, 2024 compared to the prior period. The increase in interest income for the current year period was driven by an increase in yields on average earning assets incrementally offset by decreases in the average volume of interest-bearing deposits with other financial institutions. The increase in interest expense was primarily driven increases in the rate paid on interest-bearing liabilities.

Interest income on loans HFI increased $26.0 million to $466.9 million for the nine months ended September 30, 2024 from $440.9 million for the nine months ended September 30, 2023 due primarily to increasing yields. The average yield on loans HFI increased by 37 basis points period-over-period to 6.68% for the nine months ended September 30, 2024 from 6.31% for the nine months ended September 30, 2023.

The components of our loan yield for the nine months ended September 30, 2024 and 2023 were as follows:

(dollars in thousands)

Loans HFI yield components: Nine Months Ended September 30, 2024 Interest income Average yield 2023 Interest income Average yield
Contractual interest rate on loans HFI(1) $460,796 6.59% $428,000 6.13%
Origination and other loan fee income 4,506 0.06% 11,353 0.16%
Accretion on purchased loans 538 0.01% 617 0.01%
Nonaccrual interest collections 1,093 0.02% 950 0.01%
Total loans HFI yield $466,933 6.68% $440,920 6.31%
(1)Includes tax equivalent adjustment using combined marginal tax rate of 26.06%.

Interest income on taxable investment securities increased $15.6 million to $35.0 million for the nine months ended September 30, 2024 from $19.4 million for the nine months ended September 30, 2023 due to the reinvestment of proceeds from the sale of AFS debt securities that were sold during the second half of 2023 and first and third quarters of 2024 to higher yielding U.S. government agency securities and mortgage-backed securities. The yield on taxable investment securities increased 133 basis points to 3.22% for the nine months ended September 30, 2024 compared to 1.89% for the nine months ended September 30, 2023.

Interest income on interest-bearing deposits with other financial institutions decreased to $23.2 million for the nine months ended September 30, 2024 from $28.5 million for the nine months ended September 30, 2023 due to a decrease in volume of interest-bearing deposits with other financial institutions partially offset by higher yields. The average balance of interest-bearing deposits with other financial institutions decreased $187.0 million to $573.9 million for the nine months ended September 30, 2024 from $760.9 million for the nine months ended September 30, 2023. The yield on interest-bearing deposits with other financial institutions increased 41 basis points to 5.41% for the nine months ended September 30, 2024 compared to 5.00% for the nine months ended September 30, 2023.

Interest expense was $231.0 million for the nine months ended September 30, 2024, an increase of $33.6 million as compared to $197.4 million for the nine months ended September 30, 2023. The increase was largely attributed to a rise in the rate paid on interest-bearing deposit accounts, most notably, on money market and customer time deposit products. Interest expense on money market deposits increased $22.6 million to $112.0 million for the nine months ended September 30, 2024 compared to $89.5 million for the nine months ended September 30, 2023. Interest expense on customer time deposits increased $9.6 million to $41.4 million for the nine months ended September 30, 2024 from $31.8 million for the nine months ended September 30, 2023. The average rate on money market deposits increased 53 basis points to 3.93% for the nine months ended September 30, 2024 from 3.40% for the nine months ended September 30, 2023. The average rate on customer time deposits increased 99 basis points to 3.96% for the nine months ended September 30, 2024 from 2.97% for the nine months ended September 30, 2023. Total cost of interest-bearing deposits was 3.53% for the nine months ended September 30, 2024 compared to 2.97% for the nine months ended September 30, 2023.

The average balance of other borrowings increased $127.9 million to $129.4 million for the nine months ended September 30, 2024 compared to $1.5 million for the nine months ended September 30, 2023. As a result, interest expense on other borrowings increased to $4.7 million for the nine months ended September 30, 2024 compared to $23 thousand for the nine months ended September 30, 2023. The yield on other borrowings increased 275 basis points to 4.83% for the nine months ended September 30, 2024 compared to 2.08% for the nine months ended September 30, 2023. The increase is due primarily of borrowings from the Bank Term Funding Program, which was paid-off at the end of this quarter. Refer to the section “Borrowings” for additional information on the BTFP.

Average balance and interest yield/rate 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.

(dollars in thousands)

Interest-earning assets: Nine Months Ended September 30, 2024 Average balances Interest income/ expense Average yield/ rate 2023 Average balances Interest income/ expense Average yield/ rate
Loans HFI (1)(2) $9,337,942 $466,933 6.68% $9,337,932 $440,920 6.31%
Mortgage loans held for sale 65,443 3,333 6.80% 59,982 2,979 6.64%
Commercial loans held for sale — — —% 11,721 162 1.85%
Investment securities:
Taxable 1,450,295 35,014 3.22% 1,373,461 19,449 1.89%
Tax-exempt (2) 205,310 5,023 3.27% 293,408 7,313 3.33%
Total investment securities (2) 1,655,605 40,037 3.23% 1,666,869 26,762 2.15%
Federal funds sold and reverse repurchase agreements 127,365 5,310 5.57% 114,706 4,280 4.99%
Interest-bearing deposits with other financial institutions 573,861 23,226 5.41% 760,895 28,457 5.00%
FHLB stock 33,486 2,295 9.15% 41,912 2,524 8.05%
Total interest-earning assets (2) 11,793,702 541,134 6.13% 11,994,017 506,084 5.64%
Noninterest-earning assets:
Cash and due from banks 141,220 133,881
Allowance for credit losses on loans HFI (152,675) (137,958)
Other assets (3)(4) 786,211 757,606
Total noninterest-earning assets 774,756 753,529
Total assets $12,568,458 $12,747,546
Interest-bearing liabilities:
Interest-bearing deposits:
Interest-bearing checking $2,554,739 $59,088 3.09% $2,985,265 $63,317 2.84%
Money market deposits 3,810,318 112,031 3.93% 3,517,106 89,465 3.40%
Savings deposits 368,262 191 0.07% 433,811 192 0.06%
Customer time deposits 1,398,263 41,415 3.96% 1,432,680 31,788 2.97%
Brokered and internet time deposits 195,785 7,489 5.11% 80,902 3,184 5.26%
Time deposits 1,594,048 48,904 4.10% 1,513,582 34,972 3.09%
Total interest-bearing deposits 8,327,367 220,214 3.53% 8,449,764 187,946 2.97%
Other interest-bearing liabilities:
Securities sold under agreements to repurchase and federal funds purchased 23,537 350 1.99% 29,249 492 2.25%
Federal Home Loan Bank advances — — —% 38,736 1,487 5.13%
Subordinated debt 130,249 5,801 5.95% 126,970 7,498 7.90%
Other borrowings 129,396 4,682 4.83% 1,478 23 2.08%
Total other interest-bearing liabilities 283,182 10,833 5.11% 196,433 9,500 6.47%
Total interest-bearing liabilities 8,610,549 231,047 3.58% 8,646,197 197,446 3.05%
Noninterest-bearing liabilities:
Demand deposits 2,230,271 2,475,850
Other liabilities(4) 241,535 254,128
Total noninterest-bearing liabilities 2,471,806 2,729,978
Total liabilities 11,082,355 11,376,175
FB Financial Corporation common shareholders’ equity 1,486,010 1,371,278
Noncontrolling interest 93 93
Shareholders’ equity 1,486,103 1,371,371
Total liabilities and shareholders’ equity $12,568,458 $12,747,546
Net interest income (tax-equivalent basis)(2) $310,087 $308,638
Interest rate spread (tax-equivalent basis)(2) 2.55% 2.59%
Net interest margin (tax-equivalent basis) (2)(5) 3.51% 3.44%
Cost of total deposits 2.79% 2.30%
Average interest-earning assets to average interest-bearing liabilities 137.0% 138.7%

(1) Average balances of nonaccrual loans and overdrafts are included in average loan balances.

(2) 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 tax-equivalent adjustment amounts included in income were $2.0 million and $2.5 million for nine months ended September 30, 2024 and 2023, respectively.

(3) Includes average net unrealized losses on investment securities available for sale of $181.9 million and $222.5 million for the nine months ended September 30, 2024 and 2023, respectively.

(4) Includes average of optional rights to repurchase government guaranteed GNMA mortgage loans previously sold that have become past due greater than 90 days of $22.3 million and $21.1 million for the nine months ended September 30, 2024 and 2023, respectively.

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

Yield/rate and volume analysis

The tables below present the components of the changes in net interest income for the nine months ended September 30, 2024 and 2023. For each major category of interest-earning assets and interest-bearing liabilities, information is provided with respect to changes due to average volume and changes due to interest rates, with the changes in both volume and interest rates allocated to these two categories based on the proportionate absolute changes in each category.

(dollars in thousands)

Interest-earning assets: Nine months ended September 30, 2024 compared to nine months ended September 30, 2023 due to changes in Volume Yield/rate Net increase (decrease)
Loans HFI(1)(2) $1 $26,012 $26,013
Loans held for sale - mortgage 278 76 354
Loans held for sale - commercial (162) — (162)
Investment securities:
Taxable 1,855 13,710 15,565
Tax-exempt(2) (2,155) (135) (2,290)
Federal funds sold and reverse repurchase agreements 528 502 1,030
Interest-bearing deposits with other financial institutions (7,570) 2,339 (5,231)
FHLB stock (577) 348 (229)
Total interest income(2) (7,802) 42,852 35,050
Interest-bearing liabilities:
Interest-bearing checking deposits (9,958) 5,729 (4,229)
Money market deposits 8,621 13,945 22,566
Savings deposits (34) 33 (1)
Customer time deposits (1,019) 10,646 9,627
Brokered and internet time deposits 4,394 (89) 4,305
Securities sold under agreements to repurchase and federal funds purchased (85) (57) (142)
Federal Home Loan Bank advances (1,487) — (1,487)
Subordinated debt 146 (1,843) (1,697)
Other borrowings 4,629 30 4,659
Total interest expense 5,207 28,394 33,601
Change in net interest income(2) $(13,009) $14,458 $1,449

(1) Average loans are presented gross, including nonaccrual loans and overdrafts.

(2) Interest income includes the effects of the tax-equivalent adjustments to increase tax-exempt interest income to a tax-equivalent basis. The net taxable-equivalent adjustment amounts included was $2.0 million and $2.5 million for the nine months ended September 30, 2024 and 2023, 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 Company’s Annual Report on Form 10-K for the year ended December 31, 2023 for a detailed discussion regarding ACL methodology.

Our allowance for credit losses calculation as of September 30, 2024 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. Our calculation included forecasts for projected slower GDP growth over the next two to three years and expected elevated unemployment levels. We also considered the current global economic environment, including continued pressures on supply chains (and more specifically, oil and energy) and increased uncertainty due to geopolitical turmoil and its impact on the U.S. economy. These factors may continue to lead to increased volatility in forecasted macroeconomic variables, a key input to our calculated level of allowance for credit losses.

Three months ended September 30, 2024 compared to three months ended September 30, 2023

We recognized a provision for credit losses on loans HFI of $1.9 million and $6.0 million for the three months ended September 30, 2024 and 2023, respectively. The decrease in our provision for credit losses on loans HFI during the three months ended September 30, 2024 was primarily due to reductions in balances outstanding for construction loans offset by growth in other classes of financing receivable in our loan portfolio. For the three months ended September 30, 2023, the decrease in the provision for credit losses on loans HFI was driven by decreased loan growth in our loans HFI combined with the economic variables signaling a possible recession in our forward-looking model partially offset by an increase in the provision for credit losses on loans HFI due to a single commercial and industrial relationship moving to nonaccrual status during the three months ended September 30, 2023.

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 expense for credit losses on unfunded commitments of $0.1 million and a reversal of provision expense of $3.2 million for the three months ended September 30, 2024 and 2023, respectively. The reversal is due to a $9.3 million decrease in our unfunded commitments during the three months ended September 30, 2024, including a $6.7 million decrease in our construction portfolio. Commitments increased in commercial and industrial and residential real estate line of credit portfolios offset by reductions in construction and commercial real estate.

During the three months ended September 30, 2024 and 2023 it was determined that all AFS 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 AFS debt securities during the three months ended September 30, 2024 or 2023.

Nine months ended September 30, 2024 compared to nine months ended September 30, 2023

We recognized a provision for credit losses on loans HFI for the nine months ended September 30, 2024 and 2023 of $7.6 million and $13.6 million, respectively. The current period provision on loans HFI is due to growth in loan balances for most loan categories offset by significant decreases in construction lending. For the nine months ended September 30, 2023, the increase in the provision for credit losses on loans HFI was driven by a single commercial and industrial relationship moving to nonaccrual status during the period and the deteriorating economic forecasts.

We recorded a reversal of provision for credit losses on unfunded commitments of $2.7 million and $11.4 million for the nine months ended September 30, 2024 and 2023, respectively. The reversal of provision for credit losses on unfunded commitments for the nine months ended September 30, 2024 and 2023 is primarily due to management's concentrated effort to reduce unfunded loan commitments during the periods indicated including a $215.7 million and a $716.8 million decrease in our construction category as these projects primarily moved to permanent financing for the nine months ended nine months ended September 30, 2024 and 2023, respectively. Decreases in commitment balances for construction and commercial real estate were offset by increases in commercial and industrial and residential segments. This resulted in a $2.7 million and $11.4 million decrease in required ACL related to the unfunded commitments for the nine months ended September 30, 2024 and 2023, respectively.

During the nine months ended September 30, 2024 and 2023, it was determined that all AFS 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 AFS debt securities during the nine months ended September 30, 2024 and 2023.

Noninterest income

The following table sets forth the components of noninterest income for the periods indicated:

(dollars in thousands)

Three Months Ended September 30, 2024 2023 Nine Months Ended September 30, 2024 2023
Mortgage banking income $11,553 $11,998 $36,048 $36,316
Investment services and trust income 3,721 3,072 10,338 8,227
Service charges on deposit accounts 3,378 2,959 9,686 9,197
ATM and interchange fees 2,840 2,639 8,598 7,664
Loss from investment securities, net (40,165) (14,197) (56,378) (14,156)
(Loss) gain on sales or write-downs of other real estate owned and other assets (289) 115 (5) 465
Other income 2,465 1,456 8,786 7,491
Total noninterest (loss) income $(16,497) $8,042 $17,073 $55,204

Three months ended September 30, 2024 compared to three months ended September 30, 2023

Noninterest income amounted to a $16.5 million loss for the three months ended September 30, 2024, a decrease of $24.5 million, or 305%, as compared to income of $8.0 million for the three months ended September 30, 2023. The decrease in noninterest income was driven by the net loss from investment securities.

Net loss from investment securities was $40.2 million and $14.2 million for the three months ended September 30, 2024 and 2023, respectively. The net loss from investment securities during the three months ended September 30, 2024 is the result of management’s election to sell $318.6 million of AFS debt securities to reinvest the proceeds of the sale into higher yielding AFS debt securities compared to a $14.2 million net loss on investment securities primarily related to the sale of $76.6 million of AFS debt securities during the three months ended September 30, 2023. Refer to the section “Other earnings assets” for additional information on the sale of the AFS debt securities.

Nine months ended September 30, 2024 compared to nine months ended September 30, 2023

Noninterest income amounted to $17.1 million for the nine months ended September 30, 2024, a decrease of $38.1 million, or 69%, as compared to $55.2 million for the nine months ended September 30, 2023. The decrease in noninterest income was driven by the net loss from investment securities, offset by increases in investment services and trust income and BOLI income recognized in other noninterest income.

Investment services and trust income increased $2.1 million during the nine months ended September 30, 2024 to $10.3 million as compared to $8.2 million during the nine months ended September 30, 2023. The increase is primarily attributable to fees earned from higher assets under management stemming from market value improvement and existing account growth, as well as customer acquisition efforts through a mix of financial advisors joining the Company bringing new business and the addition of new accounts by the financial advisors already at the Company.

Net loss from investment securities was $56.4 million for the nine months ended September 30, 2024 compared to a net loss of $14.2 million for the nine months ended September 30, 2023. The net loss from investment securities during the nine months ended September 30, 2024 is the result of management’s election to sell $526.4 million of AFS debt securities to reinvest the proceeds into higher yielding AFS securities compared to a $14.2 million net loss on investment securities primarily related to the sale of $76.6 million of AFS debt securities during the nine months ended September 30, 2023. Refer to the section “Other earning assets” for additional information on the sale of the AFS debt securities.

Other income increased $1.3 million to $8.8 million during the nine months ended September 30, 2024 as compared to $7.5 million during the nine months ended September 30, 2023. This increase was primarily related to a $2.1 million increase in BOLI income resulting from a cash life insurance benefit during the nine months ended September 30, 2024 offset by a $0.9 million gain during the nine months ended September 30, 2023 associated with the change in fair value of the commercial loans held for sale portfolio that was exited during the year ended December 31, 2023.

Noninterest expense

The following table sets forth the components of noninterest expense for the periods indicated:

(dollars in thousands)

Three Months Ended September 30, 2024 2023 Nine Months Ended September 30, 2024 2023
Salaries, commissions and employee benefits $47,538 $54,491 $138,381 $155,299
Occupancy and equipment expense 6,640 6,428 19,582 18,618
Data processing 2,486 2,338 7,180 6,796
Advertising 1,947 2,124 4,977 6,258
Legal and professional fees 1,900 1,760 5,798 7,067
Amortization of core deposit and other intangibles 719 889 2,260 2,819
Other expense 14,982 14,967 45,547 47,872
Total noninterest expense $76,212 $82,997 $223,725 $244,729

Three months ended September 30, 2024 compared to three months ended September 30, 2023

Noninterest expense decreased by $6.8 million, or 8%, during the three months ended September 30, 2024 to $76.2 million as compared to $83.0 million in the three months ended September 30, 2023. The decrease in noninterest expense was attributable to a decrease in salaries, commissions and employee benefits.

Salaries, commissions and employee benefits expense is the largest component of noninterest expense and is comprised of salaries and wages in addition to other employee benefit costs. During the three months ended September 30, 2024, salaries and employee benefits expense decreased $7.0 million, or 13%, to $47.5 million as compared to $54.5 million for the three months ended September 30, 2023. This change was attributable to the impact of the Company’s efficiency and scalability initiatives, as well as a $2.9 million decrease from the Company applying an updated deferral methodology for loan fees and loan origination expenses.

Nine months ended September 30, 2024 compared to nine months ended September 30, 2023

Noninterest expense decreased by $21.0 million, or 9%, during the nine months ended September 30, 2024 to $223.7 million as compared to $244.7 million in the nine months ended September 30, 2023. The decrease in noninterest expense was attributable to a decrease in salaries, commissions and employee benefits, legal and professional fees, advertising expense, and franchise tax expense recognized in other noninterest expense offset slightly by a FDIC special assessment expense.

Salaries, commissions and employee benefits expense is the largest component of noninterest expense. For the nine months ended September 30, 2024, salaries, commissions and employee benefits expense decreased $16.9 million, or 11%, to $138.4 million as compared to $155.3 million for the nine months ended September 30, 2023. This change was attributable to the impact of the Company’s efficiency and scalability initiatives, as well as a $7.8 million decrease from the Company applying an updated deferral methodology for loan fees and loan origination expenses.

Advertising expense includes expenses related to sponsorships, advertising, marketing, customer relations and business development, and public relations. During the nine months ended September 30, 2024, advertising expense decreased $1.3 million to $5.0 million compared to $6.3 million during the nine months ended September 30, 2023. This decrease was primarily attributable to marketing rebate activity with partners earned through higher transaction volumes during the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023.

Legal and professional fees decreased by $1.3 million during the nine months ended September 30, 2024 to $5.8 million as compared to $7.1 million during the nine months ended September 30, 2023. The decrease was primarily driven by the completion of internal projects in the prior year.

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 $2.3 million during the nine months ended September 30, 2024 to $45.5 million compared to $47.9 million during the nine months ended September 30, 2023. The decrease was primarily related to a $3.1 million decrease in franchise tax expense which was partially offset by $0.5 million expense related to the FDIC special assessment.

Efficiency ratio

The efficiency ratio is one measure of productivity in the banking industry. This ratio is a measure of 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. This ratio is calculated by dividing noninterest expense by the sum of net interest income and noninterest income. For a core efficiency ratio, we exclude certain gains, losses and expenses we do not consider core to our business.

Our efficiency ratio was 85.1% and 68.8% for the three and nine months ended September 30, 2024, respectively, and 76.2% and 67.7% for the three and nine months ended September 30, 2023, respectively. Our core efficiency ratio, on a tax-equivalent basis, was 58.4% and 58.2% for the three and nine months ended September 30, 2024, respectively, and 63.1% and 63.3% the three and nine months ended September 30, 2023, respectively. See “GAAP reconciliation and management explanation of non-GAAP financial measures” in this Report for a discussion of the core efficiency ratio.

Income taxes

Income tax expense was $1.2 million and $4.0 million for the three months ended September 30, 2024 and 2023, respectively, and $18.4 million and $23.5 million for the nine months ended September 30, 2024 and 2023, respectively. This represents effective tax rates of 10.3% and 17.2% for the three months ended September 30, 2024 and 2023, respectively, and 19.1% and 20.6% for the nine months ended September 30, 2024 and 2023, 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. Refer to Note 7 “Income taxes” in the notes to the consolidated financial statements for additional information regarding the Company’s income tax expense and effective tax rates.

Financial condition

The following discussion of our financial condition compares balances as of September 30, 2024 and December 31, 2023.

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:

(dollars in thousands)

Loan Type: September 30, 2024 Committed Amount Outstanding % of total outstanding December 31, Committed 2023 Amount Outstanding % of total outstanding
Commercial and industrial $3,003,498 $1,688,815 18% $2,982,967 $1,720,733 18%
Construction 1,589,883 1,079,726 11% 2,123,177 1,397,313 15%
Residential real estate:
1-to-4 family mortgage 1,615,696 1,612,031 17% 1,569,525 1,568,552 17%
Residential line of credit 1,326,977 591,049 6% 1,231,038 530,912 6%
Multi-family mortgage 665,959 654,188 7% 627,387 603,804 6%
Commercial real estate:
Owner-occupied 1,392,083 1,324,208 14% 1,305,503 1,232,071 13%
Non-owner occupied 2,099,996 2,048,036 22% 2,026,491 1,943,525 21%
Consumer and other 497,397 480,076 5% 437,382 411,873 4%
Total loans $12,191,489 $9,478,129 100% $12,303,470 $9,408,783 100%

Our loans HFI portfolio is our most significant earning asset, comprising 73.4% and 74.6% of our total assets at September 30, 2024 and December 31, 2023, respectively. Our strategy is to grow our loan portfolio by originating quality commercial and consumer type 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. However, we are also party to loan syndications and participations from other banks (collectively, “participated loans”). As of September 30, 2024 and December 31, 2023, loans HFI included approximately $224.9 million and $254.6 million, respectively, related to participated loans.

We also sell loan participations to unaffiliated third-parties as part of our credit risk management and balance sheet management strategy. During the three months ended September 30, 2024 and 2023, we sold $7.5 million and $14.5 million in loan participations, respectively. During the nine months ended September 30, 2024 and 2023, we sold $24.5 million and $30.8 million in loan participations, respectively. 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 the 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 on loans HFI. As of September 30, 2024 and December 31, 2023, there were no concentrations of loans exceeding 10% of total loans other than our geographic exposure to Tennessee and Alabama, as well as 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. For additional details related to the concentrations within our loan portfolio, refer to the industry classification and collateral property type concentration tables detailed later in this section.

Banking regulators have established guidelines 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 our 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 September 30, 2024 and December 31, 2023.

September 30, 2024 As a percentage (%) of tier 1 capital plus allowance for credit losses FirstBank FB Financial Corporation
Construction 69.3% 67.8%
Commercial real estate 244.5% 239.1%
December 31, 2023
Construction 93.3% 91.2%
Commercial real estate 265.1% 259.0%

68

Loan categories: The principal categories of our loans held for investment portfolio are discussed below:
Commercial and industrial loans. Commercial and industrial loans are typically made to small and medium-sized manufacturing, wholesale, retail and service businesses, and farmers for working capital and operating needs and business expansions. This category also includes loans secured by manufactured housing receivables made primarily to manufactured housing communities. Commercial and industrial loans generally include lines of credit and loans with maturities of five years or less. 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.
Construction loans. 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 and repayment depends upon project completion and sale, refinancing, or operation of the 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. Repayment depends primarily upon the cash flow of the borrower as well as the value of the real estate collateral.
Residential line of credit loans. Our residential line of credit loans are primarily revolving, open-end lines of credit secured by 1-4 residential properties. Repayment depends primarily upon the cash flow of the borrower as well as the value of the real estate collateral.
Multi-family residential loans. Our multi-family residential loans are primarily secured by multi-family properties, such as apartments and condominium buildings. Repayment depends primarily upon the cash flow of the borrower as well as the value of the real estate collateral.
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.
Commercial real estate non-owner occupied loans. Our commercial real estate non-owner occupied loans include loans to finance commercial real estate 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 or refinancing of the property or rental income from such property.
Consumer and other loans. Consumer and other loans include loans to individuals for personal, family and household purposes, including car, boat and other recreational vehicle loans, manufactured homes (without real estate) and personal lines of credit. Consumer loans are generally secured by vehicles and other household goods, with repayment depending primarily on the cash flow of the borrower. Other loans also include loans to states and political subdivisions in the U.S. and are repaid through tax revenues or refinancing.

69

As part of our lending policy and risk management activities, we track lending exposure of commercial and industrial and owner-occupied commercial real estate by industry classification (as defined by the North American Industry Classification System) and type to determine potential risks associated with industry concentrations, and if any risk issues could lead to additional credit loss exposure. The table below provides a summary of our commercial and industrial and owner-occupied commercial real estate portfolios by industry classification.

(dollars in thousands)

Commercial and industrial September 30, 2024 Committed Amount Outstanding Nonperforming
Real estate rental and leasing $508,255 $298,075 $466
Finance and insurance 407,479 270,974 —
Construction 386,956 105,519 4,997
Manufacturing 264,815 177,027 4,479
Information 192,980 132,659 —
Professional, scientific and technical services 186,531 102,860 2,331
Wholesale trade 174,878 92,282 151
Educational services 166,043 29,091 —
Other services (except public administration) 113,673 72,358 102
Retail trade 111,667 77,198 7,257
Administrative and support and waste management and remediation services 105,871 63,542 2,264
Transportation and warehousing 90,698 81,378 37
Health care and social assistance 84,012 53,490 520
Arts, entertainment and recreation 45,827 36,710 —
Management of companies and enterprises 44,537 26,221 —
Accommodation and food services 30,339 26,288 26
Other 88,937 43,143 428
Total $3,003,498 $1,688,815 $23,058
Commercial real estate owner-occupied
Real estate rental and leasing $236,083 $221,943 $—
Other services (except public administration) 195,278 191,731 3,865
Retail trade 183,710 179,210 —
Health care and social assistance 128,408 125,926 225
Manufacturing 120,042 116,877 60
Accommodation and food services 105,308 104,506 —
Transportation and warehousing 73,864 59,086 —
Construction 70,906 61,799 —
Wholesale trade 69,625 66,698 —
Professional, scientific and technical services 41,154 39,280 95
Arts, entertainment and recreation 36,195 33,759 —
Agriculture, forestry, fishing and hunting 26,798 25,144 644
Educational services 20,980 18,551 —
Management of companies and enterprises 18,639 16,769 —
Finance and insurance 17,926 17,520 2,668
Administrative and support and waste management and remediation services 15,149 13,483 546
Other 32,018 31,926 896
Total $1,392,083 $1,324,208 $8,999

70

Additionally, we track our lending exposure of non-owner occupied commercial real estate and construction by collateral property type to determine potential risks associated with collateral types, and if any risk issues could lead to additional credit loss exposure.

The table below provides a summary of our non-owner occupied commercial real estate and construction loan portfolios by collateral property type.

(dollars in thousands)

Commercial real estate non-owner occupied September 30, 2024 Committed Amount Outstanding Nonperforming
Retail $505,372 $491,584 $3,866
Office 357,751 346,093 23
Warehouse and industrial 328,025 310,647 —
Hotel 310,401 310,169 2,678
Assisted living and special care facilities 141,652 141,233 —
Self-storage 135,755 134,081 —
Land-mobile home park 112,683 108,770 —
Healthcare facility 83,663 83,308 —
Restaurants, bars and event venues 39,809 37,944 —
Recreation, sports and entertainment 30,357 30,357 —
Other 54,528 53,850 —
Total $2,099,996 $2,048,036 $6,567
Construction
Consumer:
Construction $168,485 $120,225 $2,751
Land 40,463 36,616 —
Commercial:
Land 279,959 235,560 1,654
Multi-family 217,827 139,848 —
Office 26,893 15,972 6,151
Recreation, sports and entertainment 18,252 5,836 —
Convenience store and gas station 17,192 12,681 —
Retail 14,389 13,267 —
Self-storage 11,149 5,544 —
Car wash 3,975 3,975 —
Other 24,466 8,868 —
Residential Development:
Construction 624,298 371,975 990
Land 109,182 76,006 —
Lots 33,353 33,353 —
Total $1,589,883 $1,079,726 $11,546

71

Loan maturity and sensitivities

The following table presents the contractual maturities of our loan portfolio as of September 30, 2024. 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) September 30, 2024 Maturing in one year or less Maturing in one to five years Maturing in five to fifteen years Maturing after fifteen years Total
Commercial and industrial $737,069 $822,003 $128,991 $752 $1,688,815
Construction 612,612 404,083 60,638 2,393 1,079,726
Residential real estate:
1-to-4 family mortgage 84,252 463,065 214,711 850,003 1,612,031
Residential line of credit 60,311 99,751 430,859 128 591,049
Multi-family mortgage 79,684 430,987 114,795 28,722 654,188
Commercial real estate:
Owner-occupied 144,441 788,045 374,420 17,302 1,324,208
Non-owner occupied 182,661 1,191,033 661,681 12,661 2,048,036
Consumer and other 29,904 69,168 82,092 298,912 480,076
Total ($) $1,930,934 $4,268,135 $2,068,187 $1,210,873 $9,478,129
Total (%) 20.4% 45.0% 21.8% 12.8% 100.0%

For loans due after one year or more, the following table presents the interest rate composition for loans outstanding as of September 30, 2024.

Loan type (dollars in thousands) September 30, 2024 Fixed interest rate Floating interest rate Total
Commercial and industrial $414,481 $537,265 $951,746
Construction 122,953 344,161 467,114
Residential real estate:
1-to-4 family mortgage 1,152,011 375,768 1,527,779
Residential line of credit 4,161 526,577 530,738
Multi-family mortgage 342,022 232,482 574,504
Commercial real estate:
Owner-occupied 832,662 347,105 1,179,767
Non-owner occupied 966,952 898,423 1,865,375
Consumer and other 424,680 25,492 450,172
Total ($) $4,259,922 $3,287,273 $7,547,195
Total (%) 56.4% 43.6% 100.0%

The following table presents the contractual maturities of our loan portfolio segregated into fixed and floating interest rate loans as of September 30, 2024.

Contractual maturity (dollars in thousands) September 30, 2024 Fixed interest rate Floating interest rate Total
One year or less $550,570 $1,380,364 $1,930,934
One to five years 2,413,685 1,854,450 4,268,135
Five to fifteen years 989,251 1,078,936 2,068,187
Over fifteen years 856,986 353,887 1,210,873
Total ($) $4,810,492 $4,667,637 $9,478,129
Total (%) 50.8% 49.2% 100.0%

72

Of the loans shown above with floating interest rates as of September 30, 2024, many have interest rate floors as follows:

Loans with interest rate floors (dollars in thousands) Loans with current rates above floors: 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)
1-25 bps $1,120 25 $9,395 20 $— — $1,950 25 $12,465 22
26-50 bps 14,490 50 18,335 36 12,642 47 — — 45,467 43
51-75 bps 2,555 75 18,515 66 2,774 68 3,525 63 27,369 67
76-100 bps 14,260 100 35,706 90 6,784 100 1,749 83 58,499 94
101-200 bps 75,588 179 174,774 162 57,647 161 9,395 164 317,404 166
201-300 bps 114,805 259 226,774 252 138,872 248 25,903 244 506,354 252
301-400 bps 368,409 376 268,431 363 184,998 360 33,831 367 855,669 368
401-500 bps 431,013 459 478,397 462 433,448 456 65,845 454 1,408,703 459
501-600 bps 9,737 525 7,492 539 26,080 553 178,363 517 221,672 522
601 bps and above 452 687 21,512 697 8,792 690 2,178 792 32,934 370
Total loans with current rates above floors $1,032,429 375 $1,259,331 340 $872,037 378 $322,739 447 $3,486,536 370
Loans at interest rate floors providing support:
1-25 bps $— — $16 10 $531 15 $— — $547 15
26-50 bps 900 50 — — 393 50 132 50 1,425 50
51-75 bps 399 75 38 65 — — — — 437 74
76-100 bps — — 1,888 100 — — — — 1,888 100
101-200 bps — — 698 136 — — — — 698 136
Total loans at interest rate floors providing support $1,299 58 $2,640 108 $924 30 $132 50 $4,995 79

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 interest rate reduction, a term extension, principal forgiveness, payment deferral, or a combination thereof, 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. 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 repossessed non-earning assets. As of September 30, 2024 and December 31, 2023, we had $127.3 million and $86.5 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. Accrued interest receivable written off as an adjustment to interest income amounted to $0.1 million and $0.3 million for the three months ended September 30, 2024 and 2023, respectively. Accrued interest receivable written off as an adjustment to interest income amounted to $0.5 million and $0.7 million for the nine months ended September 30, 2024 and 2023, respectively. Additionally, we had net interest recoveries on nonperforming assets previously charged off of $0.1 million and $0.6 million for the three months ended September 30, 2024 and 2023, respectively, and $1.1 million and $1.0 million for the nine months ended September 30, 2024 and 2023, respectively.

Nonperforming loans HFI increased by $29.9 million to $90.8 million as of September 30, 2024 compared to $60.9 million as of December 31, 2023. The increase in nonperforming loans primarily occurred in our 1-4 family mortgage residential real estate and construction portfolios.

As of September 30, 2024 and December 31, 2023, we had $30.5 million and $21.2 million, respectively, of delinquent GNMA optional repurchase loans previously sold included on our consolidated balance sheets in loans held for sale. These are considered nonperforming assets as we do not earn any interest on the unexercised option to repurchase these loans.

As of both September 30, 2024 and December 31, 2023, other real estate owned included $0.1 million of excess land and facilities held for sale resulting from our prior acquisitions. Other repossessed assets also included other repossessed non-real estate amounting to $2.2 million and $1.1 million as of September 30, 2024 and December 31, 2023, 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:

(dollars in thousands)

Loan Type: September 30, 2024 2023 December 31, 2023
Commercial and industrial $23,058 $12,108 $21,730
Construction 11,546 2,454 3,037
Residential real estate:
1-to-4 family mortgage 23,848 18,020 16,073
Residential line of credit 1,558 2,490 2,473
Multi-family mortgage 25 35 32
Commercial real estate:
Owner-occupied 8,999 3,521 3,188
Non-owner occupied 6,567 5,402 3,351
Consumer and other 15,234 10,497 11,039
Total nonperforming loans HFI $90,835 $54,527 $60,923
Commercial loans held for sale — 9,260 —
Mortgage loans held for sale(1) 30,537 22,074 21,229
Other real estate owned 3,779 1,504 3,192
Other repossessed assets 2,182 1,300 1,139
Total nonperforming assets $127,333 $88,665 $86,483
Nonperforming loans HFI as a percentage of total loans HFI 0.96% 0.59% 0.65%
Nonperforming assets as a percentage of total assets 0.99% 0.71% 0.69%
Nonaccrual loans HFI as a percentage of loans HFI 0.68% 0.46% 0.51%
(1) Represents optional right to repurchase government guaranteed GNMA mortgage loans previously sold that have become past due greater than 90 days.

We have evaluated our loans HFI classified as nonperforming and believe all nonperforming loans have been adequately reserved for in the allowance for credit losses on loans HFI as of September 30, 2024 and December 31, 2023. Management also continually monitors past due loans for potential credit quality deterioration. Loans not considered nonperforming include loans 30-89 days past due that continue to accrue interest amounting to $40.5 million at September 30, 2024 as compared to $47.0 million at December 31, 2023. The decrease from December 31, 2023 to September 30, 2024 primarily occurred within our construction and commercial real estate non-owner occupied portfolios.

Allowance for credit losses

The allowance for credit losses represents the portion of the loan’s amortized cost basis that we do not expect to collect due to credit losses over the loan’s life, considering past events, current conditions, and reasonable and supportable forecasts of future economic conditions. 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 uncollectible accrued interest receivable.

We calculate our expected credit loss using a lifetime loss rate methodology. We utilize probability-weighted forecasts, which consider multiple macroeconomic variables from Moody’s that are applicable to each type of loan. See Note 1, “Basis of presentation,” in the notes to our consolidated financial statements in our Annual Report that was filed with the SEC on February 27, 2024 for additional information regarding our methodology.

The following table presents the allocation of the allowance for credit losses on loans HFI by loan category as well as the ratio of loans by loan category compared to the total loan portfolio as of the dates indicated:

(dollars in thousands)

Loan Type: September 30, 2024 Amount ACL as a % of loans HFI category December 31, 2023 Amount ACL as a % of loans HFI category
Commercial and industrial $24,133 1.43% $19,599 1.14%
Construction 30,558 2.83% 35,372 2.53%
Residential real estate:
1-to-4 family mortgage 25,979 1.61% 26,505 1.69%
Residential line of credit 10,724 1.81% 9,468 1.78%
Multi-family mortgage 9,644 1.47% 8,842 1.46%
Commercial real estate:
Owner-occupied 11,567 0.87% 10,653 0.86%
Non-owner occupied 24,641 1.20% 22,965 1.18%
Consumer and other 19,014 3.96% 16,922 4.11%
Total allowance for credit losses on loans HFI $156,260 1.65% $150,326 1.60%

75

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

(dollars in thousands)

Three Months Ended September 30, 2024 2023 Nine Months Ended September 30, 2024 2023 Year Ended December 31, 2023
Allowance for credit losses on loans HFI at beginning of period $155,055 $140,664 $150,326 $134,192 $134,192
Charge-offs:
Commercial and industrial (90) (154) (159) (211) (462)
Construction — — (92) — —
Residential real estate:
1-to-4 family mortgage (2) (4) (295) (36) (46)
Residential line of credit (53) — (73) — —
Commercial real estate:
Owner-occupied — — — (144) (144)
Consumer and other (770) (638) (2,136) (2,064) (2,851)
Total charge-offs $(915) $(796) $(2,755) $(2,455) $(3,503)
Recoveries:
Commercial and industrial $23 $112 $57 $192 $273
Construction — — — 10 10
Residential real estate:
1-to-4 family mortgage 9 16 75 56 100
Residential line of credit 18 1 18 1 1
Commercial real estate:
Owner-occupied 12 13 240 95 109
Non-owner occupied — — — — 1,833
Consumer and other 202 93 651 440 573
Total recoveries $264 $235 $1,041 $794 $2,899
Net charge-offs (651) (561) (1,714) (1,661) (604)
Provision for credit losses on loans HFI 1,856 6,031 7,648 13,603 16,738
Allowance for credit losses on loans HFI at the end of period $156,260 $146,134 $156,260 $146,134 $150,326
Ratio of annualized net charge-offs during the period to average loans outstanding during the period (0.03)% (0.02)% (0.02)% (0.02)% (0.01)%
Allowance for credit losses on loans HFI as a percentage of loans 1.65% 1.57% 1.65% 1.57% 1.60%
Allowance for credit losses on loans HFI as a percentage of nonaccrual loans HFI 241.9% 340.8% 241.9% 340.8% 311.7%
Allowance for credit losses on loans HFI as a percentage of nonperforming loans 172.0% 268.0% 172.0% 268.0% 246.7%

76

The following tables details our provision for (reversal of) credit losses on loans HFI and net (charge-offs) recoveries to average loans HFI outstanding by loan category during the periods indicated:

(dollars in thousands)

Three months ended September 30, 2024 Provision for (reversal of) credit losses on loans HFI Net (charge-offs) recoveries Average loans HFI Ratio of annualized net (charge-offs) recoveries to average loans HFI
Commercial and industrial $1,670 $(67) $1,640,508 (0.02)%
Construction (3,612) — 1,143,612 —%
Residential real estate:
1-to-4 family mortgage 341 7 1,594,875 —%
Residential line of credit 662 (35) 573,962 (0.02)%
Multi-family mortgage 834 — 617,951 —%
Commercial real estate:
Owner-occupied 243 12 1,287,095 —%
Non-owner occupied 98 — 2,045,146 —%
Consumer and other 1,620 (568) 459,788 (0.49)%
Total $1,856 $(651) $9,362,937 (0.03)%
Three months ended September 30, 2023
Commercial and industrial $6,293 $(42) $1,670,570 (0.01)%
Construction (2,025) — 1,576,975 —%
Residential real estate:
1-to-4 family mortgage (1,724) 12 1,549,929 —%
Residential line of credit (23) 1 508,509 —%
Multi-family mortgage 20 — 513,579 —%
Commercial real estate:
Owner-occupied 2,046 13 1,180,755 —%
Non-owner occupied (130) — 1,891,470 —%
Consumer and other 1,574 (545) 388,743 (0.56)%
Total $6,031 $(561) $9,280,530 (0.02)%
Nine Months Ended September 30, 2024
Commercial and industrial $4,636 $(102) $1,646,771 (0.01)%
Construction (4,722) (92) 1,231,310 (0.01)%
Residential real estate:
1-to-4 family mortgage (306) (220) 1,581,697 (0.02)%
Residential line of credit 1,311 (55) 554,235 (0.01)%
Multi-family mortgage 802 — 621,897 —%
Commercial real estate:
Owner-occupied 674 240 1,257,455 0.03%
Non-owner occupied 1,676 — 2,007,605 —%
Consumer and other 3,577 (1,485) 436,972 (0.45)%
Total $7,648 $(1,714) $9,337,942 (0.02)%
Nine Months Ended September 30, 2023
Commercial and industrial $6,475 $(19) $1,674,103 —%
Construction (1,923) 10 1,650,585 —%
Residential real estate:
1-to-4 family mortgage (466) 20 1,559,052 —%
Residential line of credit 1,668 1 503,558 —%
Multi-family mortgage 358 — 499,082 —%
Commercial real estate:
Owner-occupied 2,792 (49) 1,153,056 (0.01)%
Non-owner occupied 831 — 1,922,824 —%
Consumer and other 3,868 (1,624) 375,672 (0.58)%
Total $13,603 $(1,661) $9,337,932 (0.02)%

77

(dollars in thousands)

Year Ended December 31, 2023 Provision for (reversal of) credit losses on loans HFI Net (charge-offs) recoveries Average loans HFI Ratio of annualized net (charge-offs) recoveries to average loans HFI
Commercial and industrial $8,682 $(189) $1,678,832 (0.01)%
Construction (4,446) 10 1,594,317 —%
Residential real estate:
1-to-4 family mortgage 310 54 1,558,477 —%
Residential line of credit 1,973 1 507,884 —%
Multi-family mortgage 2,352 — 519,554 —%
Commercial real estate:
Owner occupied 2,905 (35) 1,169,680 —%
Non-owner occupied (784) 1,833 1,925,759 0.10%
Consumer and other 5,746 (2,278) 381,474 (0.60)%
Total $16,738 $(604) $9,335,977 (0.01)%

The ACL on loans HFI was $156.3 million and $150.3 million and represented 1.65% and 1.60% of loans HFI as of September 30, 2024 and December 31, 2023, respectively. For further information related to the change in the ACL refer to “Provision for credit losses” section herein and Note 3, “Loans and allowance for credit losses on loans HFI” in the notes to our consolidated financial statements.

For the three months ended September 30, 2024, we experienced net charge-offs of $0.7 million, or 0.03% of average loans HFI, compared to net charge-offs of $0.6 million, or 0.02% for the three months ended September 30, 2023. For both the nine months ended September 30, 2024 and 2023, we experienced net charge-offs of $1.7 million, or 0.02% of average loans HFI. Our ratio of total nonperforming loans HFI as a percentage of total loans HFI increased by 31 basis points to 0.96% as of September 30, 2024 compared to December 31, 2023.

Management has made an effort to reduce exposure to construction lending during three and nine months ended September 30, 2024. The reduction in construction balances and related allowance offset some of the additional allowance needed related to growth in other loan segments.

We also maintain an allowance for credit losses on unfunded commitments, which decreased to $6.0 million as of September 30, 2024 from $8.8 million as of December 31, 2023 due to a 6.26% or $181.3 million decrease in unfunded loan commitments during the period. Notably, there was a $215.7 million decrease in unfunded loan commitments in our construction segment, which resulted in a $2.7 million decrease in required ACL related to unfunded construction commitments. Our unfunded commitments in our construction loan category decreased as a result of management's concentrated effort to reduce commitments in specific categories judged to be inherently higher risk considering the current and projected economic conditions. The decrease in ACL related to unfunded construction commitment was primarily offset by increases in our ACL related to unfunded commercial and industrial and residential line of credit commitments.

Loans held for sale

Mortgage loans held for sale consisted of $72.6 million of residential real estate mortgage loans in the process of being sold to third-party private investors or government sponsored agencies and $30.5 million of GNMA optional repurchase loans. This compares to $46.6 million of residential real estate mortgage loans in the process of being sold to third-party private investors or government sponsored agencies and $21.2 million of GNMA optional repurchase loans as of December 31, 2023.

Deposits

Deposits represent the Bank’s primary source of funding. We continue to focus on growing core customer deposits through our relationship driven banking philosophy, community-focused marketing programs and our treasury management services.

Total deposits were $10.98 billion and $10.55 billion as of September 30, 2024 and December 31, 2023, respectively. Noninterest-bearing deposits at September 30, 2024 and December 31, 2023 were $2.23 billion and $2.22 billion, respectively, while interest-bearing deposits were $8.75 billion and $8.33 billion at September 30, 2024 and December 31, 2023, respectively.

Our noninterest-bearing deposits include mortgage escrow deposits which increased to $126.9 million as of September 30, 2024 from $63.6 million as of December 31, 2023. This increase was slightly offset by a migration to interest-yielding products such as interest-bearing checking deposits, which increased by $249.8 million from December 31, 2023.

In addition to customers seeking higher rates on noninterest-bearing deposit balances, customers also migrated from money market account balances to interest-bearing checking accounts. Money market and savings deposits decreased by $106.4 million from December 31, 2023.

Our deposits from municipal and governmental entities, also known as public funds, decreased by $184.6 million during the period within the interest-bearing checking category. The decrease in public funds was due to management’s decision to not renew certain maturing public deposits due to rising costs of these deposits.

Additionally, customer time deposits decreased by $91.7 million from December 31, 2023 which was largely driven by three large depositor relationship customers shifting deposits away from the bank for higher yields; however, each of the customers still maintain a relationship with us.

Brokered and internet time deposits increased by $368.4 million to $519.2 million as of September 30, 2024 compared to December 31, 2023. The increase was driven by an issuance of brokered deposits of $369.1 million at an average coupon of 4.15% as we took advantage of favorable relative terms available during the quarter.

Our deposit base 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.

As a result of the changing interest rate environment and the shift in our deposit composition, we have experienced an increase in our cost of interest-bearing deposits and a decrease in our total deposits. 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:

(dollars in thousands)

Deposit Type September 30, 2024 Amount % of total deposits Average rate(1) December 31, 2023 Amount % of total deposits Average rate(1)
Noninterest-bearing demand $2,226,144 20% —% $2,218,382 21% —%
Interest-bearing demand 2,754,253 25% 3.09% 2,504,421 24% 2.86%
Money market 3,744,610 34% 3.93% 3,819,814 36% 3.53%
Savings deposits 353,886 3% 0.07% 385,037 4% 0.06%
Customer time deposits 1,378,118 13% 3.96% 1,469,811 14% 3.15%
Brokered and internet time deposits 519,200 5% 5.11% 150,822 1% 5.27%
Total deposits $10,976,211 100% 2.79% $10,548,287 100% 2.39%
Customer Time Deposits(2)
0.00-1.00% $32,899 3% $62,464 4%
1.01-2.00% 70,979 5% 114,521 8%
2.01-3.00% 40,861 3% 51,346 4%
3.01-4.00% 127,294 9% 268,550 18%
4.01-5.00% 1,021,880 74% 812,781 55%
Above 5.00% 84,205 6% 160,149 11%
Total customer time deposits $1,378,118 100% $1,469,811 100%
Brokered and Internet Time Deposits(2)
0.00-1.00% $— —% $99 —%
1.01-2.00% — —% — —%
2.01-3.00% — —% 248 —%
3.01-4.00% 169,088 33% — —%
4.01-5.00% 200,000 38% — —%
Above 5.00% 150,112 29% 150,475 100%
Total brokered and internet time deposits $519,200 100% $150,822 100%
Total time deposits $1,897,318 $1,620,633

(1) Average rates are presented for the nine months ended September 30, 2024 and the year ended December 31, 2023, respectively.

(2) Rates are presented as of period-end.

Further details related to our deposit customer base is presented below as of the dates indicated:

(dollars in thousands)

Deposits by customer segment(1) September 30, 2024 Amount % of total deposits December 31, 2023 Amount % of total deposits
Consumer $4,676,492 43% $4,880,890 46%
Commercial 4,886,660 45% 4,069,724 39%
Public 1,413,059 12% 1,597,673 15%
Total deposits $10,976,211 100% $10,548,287 100%

(1) Segments are determined based on the customer account level.

The tables below set forth maturity information on time deposits and amounts in excess of the FDIC insurance limit as of September 30, 2024:

(dollars in thousands)

Time deposits of $250 and less Months to maturity: Amount Weighted average interest rate at period end
Three or less $335,506 4.19%
Over Three to Six 351,813 4.25%
Over Six to Twelve 438,118 4.14%
Over Twelve 319,260 3.75%
Total $1,444,697 4.09%
Time deposits of greater than $250
Months to maturity:
Three or less $126,953 4.51%
Over Three to Six 125,210 4.46%
Over Six to Twelve 174,473 4.30%
Over Twelve 25,985 3.58%
Total $452,621 4.36%

Uninsured deposits are defined as the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limit and amounts in any other uninsured investment or deposit account that are classified as deposits and are not subject to any federal or state deposit insurance regimes. Collateralized deposits are included within our total uninsured deposits.

Further details related to our estimated insured or collateralized deposits and uninsured and uncollateralized deposits is presented below as of the dates indicated:

September 30, 2024 December 31, 2023
Estimated insured or collateralized deposits(1) $7,654,786 $7,414,224
Estimated uninsured and uncollateralized deposits(1) $3,321,425 $3,134,063
Estimated uninsured and uncollateralized deposits as a % of total deposits(1) 30.3% 29.7%
Estimated uninsured deposits(2) $4,792,505 $4,899,349

(1) Amounts are shown on a fully consolidated basis and exclude deposits of affiliates that are eliminated in consolidation.

(2) Amounts are shown on an unconsolidated basis consistent with regulatory reporting requirements.

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. Securities purchased under agreements to resell totaled $60.2 million and $47.8 million at September 30, 2024 and December 31, 2023, respectively.

Federal Funds Sold

Federal funds may fluctuate from period to period depending upon our liquidity position at the time and our strategy for deploying liquidity. Federal funds sold totaled $37.1 million and $35.5 million at September 30, 2024 and December 31, 2023, respectively.

AFS debt securities 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 certain deposit types, various lines of credit and other borrowings. The investment objectives guide the portfolio allocation among security types, maturities, and other attributes.

The fair value of our AFS debt securities portfolio was $1.57 billion and $1.47 billion as of September 30, 2024 and December 31, 2023, respectively. Included in the fair value of AFS debt securities were net unrealized losses of $105.2 million and $186.8 million as of September 30, 2024 and December 31, 2023, respectively. Current net unrealized losses are due to interest rate increases.

During the three months ended September 30, 2024, we sold $318.5 million of AFS debt securities with a weighted average yield of 2.25% and reinvested the proceeds of the sales into AFS securities with a weighted average yield of 5.25%. The sales resulted in a loss on securities of $40.2 million. We primarily sold low yielding mortgage-backed securities and municipal securities. Including the reinvestment of these proceeds into higher yielding U.S. government agency and mortgage-backed securities, we purchased $457.4 million of AFS debt securities during the three months ended September 30, 2024. Maturities, prepayments and calls of AFS debt securities totaled $89.9 million for the three months ended September 30, 2024.

During the nine months ended September 30, 2024, we sold $526.4 million of AFS debt securities, resulting in a loss on securities of $56.4 million. We primarily sold fixed rate, deeply discounted mortgage bonds and low yielding municipal bonds and reinvested the proceeds into U.S. government agency AFS debt securities and a blend of fixed and floating rate securities to achieve the best accretion profile for the Bank. Including the reinvestment of these proceeds, we purchased $824.0 million of AFS debt securities during the nine months ended September 30, 2024. Maturities, prepayments and calls of AFS debt securities totaled $224.1 million for the nine months ended September 30, 2024.

During the three and nine months ended September 30, 2023, we sold $76.6 million of AFS debt securities, contributing to a net loss on securities of $14.2 million. During the three and nine months ended September 30, 2023, we purchased $92.9 million and $93.8 million of AFS debt securities, respectively. During the three and nine months ended September 30, 2023, maturities, prepayments and calls of AFS debt securities totaled $33.0 million and $91.4 million, respectively.

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

(dollars in thousands)

U.S. Treasury securities: September 30, 2024 Fair value % of total investment securities Weighted average yield (1) December 31, 2023 Fair value % of total investment securities Weighted average yield (1)
Maturing within one year $— —% —% $61,466 4.2% 2.50%
Maturing in one to five years — —% —% 47,030 3.2% 1.59%
Maturing in five to ten years — —% —% — —% —%
Maturing after ten years — —% —% — —% —%
Total U.S. Treasury securities — —% —% 108,496 7.4% 2.10%
U.S. government agency securities:
Maturing within one year — —% —% — —% —%
Maturing in one to five years — —% —% 13,094 0.9% 1.96%
Maturing in five to ten years 213,073 13.6% 5.76% 6,000 0.4% 6.40%
Maturing after ten years 303,760 19.4% 5.95% 184,862 12.6% 6.23%
Total U.S. government agency securities 516,833 33.0% 5.87% 203,956 13.9% 5.96%
Municipal securities:
Maturing within one year 1,892 0.1% 3.14% 2,813 0.2% 2.23%
Maturing in one to five years 3,161 0.2% 3.29% 11,677 0.8% 5.85%
Maturing in five to ten years 15,403 1.0% 3.22% 40,304 2.7% 3.60%
Maturing after ten years 133,773 8.5% 2.91% 187,469 12.7% 2.94%
Total municipal securities 154,229 9.8% 2.95% 242,263 16.4% 3.00%
Mortgage-backed securities - residential and commercial:
Maturing within one year 2,226 0.1% 3.35% 126 —% 1.57%
Maturing in one to five years 356 —% 2.16% 3,239 0.2% 2.91%
Maturing in five to ten years 14,878 0.9% 2.77% 33,121 2.3% 2.97%
Maturing after ten years 878,418 56.1% 3.31% 877,446 59.6% 1.86%
Total mortgage-backed securities - residential and commercial 895,878 57.1% 3.31% 913,932 62.1% 1.90%
Corporate securities:
Maturing within one year — —% —% — —% —%
Maturing in one to five years 982 0.1% 2.78% — —% —%
Maturing in five to ten years — —% —% 3,326 0.2% 4.33%
Maturing after ten years — —% —% — —% —%
Total corporate securities 982 0.1% 2.78% 3,326 0.2% 4.33%
Total AFS debt securities $1,567,922 100.0% 4.12% $1,471,973 100.0% 2.66%

(1) Yields on a tax-equivalent basis.

Borrowed funds

Deposits are the primary source of funds for our lending activities and general business purposes. However, we may also obtain advances from the FHLB, borrow from the Federal Reserve’s Discount Window, one-off borrowing programs from the Federal Reserve, purchase federal funds and engage in overnight borrowing with 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 sources of funds to satisfy those needs, in addition to the overall interest rate environment and cost of public funds.

Securities sold under agreements to repurchase and federal funds purchased

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 products as a short-term return for their excess funds. Securities sold under agreements to repurchase totaled $19.7 million and $19.3 million at September 30, 2024 and December 31, 2023, respectively.

We also maintain lines with certain correspondent banks that provide borrowing capacity in the form of federal funds purchased. Federal funds purchased are short-term borrowings that typically mature within one to ninety days. Borrowings against these lines (i.e., federal funds purchased) totaled $89.4 million as of December 31, 2023. There were no such borrowings as of September 30, 2024.

FHLB short-term advances

As a member of the FHLB system, we may utilize advances from the FHLB in order to provide additional liquidity and funding. Under these short-term agreements, we maintain a line of credit that as of September 30, 2024 and December 31, 2023 had total borrowing capacity of $1.36 billion and $1.76 billion, respectively. As of September 30, 2024 and December 31, 2023, we had qualifying loans pledged as collateral securing these lines amounting to $2.53 billion and $3.01 billion, respectively. There were no FHLB advances outstanding as of September 30, 2024 or December 31, 2023.

Bank Term Funding Program

In March 2023, the Federal Reserve established the Bank Term Funding Program to make available funding to eligible depository institutions in order to help assure they have the ability to meet the needs of their depositors following the March 2023 high-profile bank failures. The program allows for advances for up to one year secured by eligible high-quality securities at par value extended at the one-year overnight index swap rate, plus 10 basis points, as of the day the advance is made. The interest rate is fixed for the term of the advance and there are no prepayment penalties. The BTFP ceased extending new borrowings on March 11, 2024. As of December 31, 2023, we had outstanding borrowings of $130.0 million under the BTFP at a borrowing rate of 4.85% with a maturity date of December 26, 2024. During the three months ended September 30, 2024, we repaid the $130.0 million borrowings in full.

Subordinated debt

During the year ended December 31, 2003, we formed two separate trusts which issued $9.0 million and $21.0 million of floating rate trust preferred securities as part of a pooled offering of such securities. We issued junior subordinated debentures of $9.3 million, which included proceeds of common securities which we purchased for $0.3 million, and junior subordinated debentures of $21.7 million which included proceeds of common securities of $0.7 million. 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 us. Both issuances were to the trusts in exchange for the proceeds of the securities offerings, which represent the sole asset of the trusts.

Additionally, during the year ended December 31, 2020, we placed $100.0 million of ten year fixed-to-floating rate subordinated notes, maturing September 1, 2030.

Further information related to our subordinated debt as of September 30, 2024 is detailed below:

(dollars in thousands)

Year established Maturity Call date Subordinated debt issued by trust preferred securities: Total debt outstanding Interest rate Coupon structure
FBK Trust I (1) 2003 06/09/2033 6/09/2008 $9,280 8.12% 3-month SOFR plus 3.51%
FBK Trust II (1) 2003 06/26/2033 6/26/2008 21,650 8.07% 3-month SOFR plus 3.41%
Additional subordinated debt:
FBK subordinated debt I(2) 2020 09/01/2030 9/1/2025 100,000 4.50% Semi-annual fixed(3)
Unamortized debt issuance costs (322)
Total subordinated debt, net $130,608
(1)The Company classifies $30.0 million of the Trusts' subordinated debt as Tier 1 capital. (2)The Company classifies the issuance, net of unamortized issuance costs as Tier 2 capital, which will be phased out 20% per year in the final five years before maturity. (3)Beginning on September 1, 2025 the coupon structure migrates to the 3-month SOFR plus a spread of 439 basis points through the end of the term of the debenture.

Other borrowings

Other borrowings on our consolidated balance sheets includes our finance lease liability totaling $1.3 million as of both September 30, 2024 and December 31, 2023. In addition, other borrowings on our consolidated balance sheets include guaranteed rebooked GNMA loans previously sold that have become past due over 90 days and are eligible for repurchase totaling $30.5 million and $21.2 million as of September 30, 2024 and December 31, 2023, respectively. See Note 5, “Leases” and Note 10, “Fair value of financial instruments” within the notes to our consolidated financial statements herein for additional information regarding our finance lease and guaranteed GNMA loans eligible for repurchase, respectively.

Liquidity and capital resources

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 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 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 optimize our net interest margin. 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 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. 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. Increasing interest rates generally attracts customers to higher cost interest-bearing deposit products as they seek to maximize their yield.

Our investment portfolio is another alternative for meeting liquidity needs. These assets generally have readily available markets that offer conversions to cash as needed. AFS debt securities within our investment portfolio are used to secure government, public, trust and other deposits and as collateral for short-term borrowings, letters of credit and derivative instruments. As of September 30, 2024 and December 31, 2023, we had pledged securities related to these items with carrying values of $1.06 billion and $0.93 billion, respectively.

Additional sources of liquidity include federal funds purchased, 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. Overnight advances obtained from the FHLB are used primarily to meet day to day liquidity needs, particularly when the cost of such borrowing compares favorably to the rates that we would be required to pay to attract deposits. There were no FHLB advances outstanding as of September 30, 2024 or December 31, 2023. As of September 30, 2024, we had the ability to borrow $1.36 billion through these channels with remaining capacity of $1.36 billion. As of December 31, 2023, there was $1.76 billion available to borrow against with a remaining capacity of $1.30 billion.

We also maintained unsecured lines of credit with other commercial banks totaling $370.0 million as of both September 30, 2024 and December 31, 2023. These are unsecured, uncommitted lines of credit typically maturing at various times within the next twelve months. Borrowings against these lines (i.e., federal funds purchased) totaled $89.4 million as of December 31, 2023. There were no such borrowings against these lines as of September 30, 2024. As of both September 30, 2024 and December 31, 2023, we also had $50.0 million available through the IntraFi network, which allows us to offer banking customers access to FDIC insurance protection on deposits through our Bank which exceed FDIC insurance limits.

Our current on-balance sheet liquidity and available sources of liquidity are summarized in the table below:

(dollars in thousands)

Current on-balance sheet liquidity: September 30, 2024 December 31, 2023
Cash and cash equivalents $951,750 $810,932
Unpledged AFS debt securities 510,538 542,427
Total on-balance sheet liquidity $1,462,288 $1,353,359
Available sources of liquidity:
Unsecured borrowing capacity(1) $3,199,575 $3,350,026
FHLB remaining borrowing capacity 1,355,884 1,297,702
Federal Reserve discount window 2,133,951 2,431,084
Total available sources of liquidity $6,689,410 $7,078,812
On-balance sheet liquidity as a percentage of total assets 11.3% 10.7%
On-balance sheet liquidity and available sources of liquidity as a percentage of estimated uninsured and uncollateralized deposits(2) 245.4% 269.0%

(1) Includes capacity available per internal policy in the form of brokered deposits and unsecured lines of credit.

(2) Amounts are shown on a fully consolidated basis and exclude deposits of affiliates that are eliminated in consolidation.

The Company also maintains the ability to access capital markets to meet its liquidity needs. The Company may utilize various methods to raise capital, including through the sale of common stock, preferred stock, debt securities, warrants, rights, or other securities. Specific terms and prices would be determined at the time of any such offering. In the past, the Company has utilized capital markets to generate liquidity in the form of common stock and subordinated debt primarily for the purpose of funding acquisitions.

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 by the Bank to the Company. 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 - Dividends,” 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 TDFI. Based upon this regulation, as of September 30, 2024 and December 31, 2023, $191.2 million and $218.4 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 nine months ended September 30, 2024, there were $9.0 million and $37.5 million in cash dividends approved by the board for payment from the Bank to the holding company. Additionally, an asset dividend of an equity security amounting to $1.7 million was paid from the Bank to the holding company during the nine months ended September 30, 2024. During the three and nine months ended September 30, 2023, there were $8.5 million and $40.5 million 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 September 30, 2024, the Board approved a dividend from the Bank to the holding company to be paid in the fourth quarter for $24.0 million that also did not require approval from the TDFI.

During the three and nine months ended September 30, 2024, the Company declared shareholder dividends of $0.17 per share, or $8.0 million and $0.51 per share, or $24.1 million, respectively. During the three and nine months ended September 30, 2023, the Company declared shareholder dividends of $0.15 per share, or $7.1 million and $0.45 per share, or $21.3 million, respectively. Subsequent to September 30, 2024, the Company declared a quarterly dividend in the amount of $0.17 per share, payable on November 19, 2024, to stockholders of record as of November 5, 2024.

Shareholders’ equity and capital management

Our total shareholders’ equity was $1.56 billion as of September 30, 2024 and $1.45 billion as of December 31, 2023. The increase in shareholders’ equity was primarily attributable to an increase in retained net income, net of dividends declared and unrealized loss reclassification adjustment for loss on sale of securities included in net income of $41.7 million (net of tax benefit) from December 31, 2023. The increase in shareholders’ equity as of September 30, 2024 was partially off-set by dividends declared of $24.1 million and stock repurchases of $12.7 million. Book value per common share was $33.48 as of September 30, 2024 and $31.05 as of December 31, 2023.

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 September 30, 2024 and December 31, 2023, we met all capital adequacy requirements for which we were subject. See additional discussion regarding our capital adequacy and ratios within Note 12, “Minimum capital requirements” in the notes to our consolidated financial statements contained herein.

September 30, 2024 FB Financial Corporation FirstBank To be Well-Capitalized(1)
Total risk-based capital 15.1% 14.9% 10.0%
Tier 1 risk-based capital 13.0% 12.7% 8.0%
Common Equity Tier 1 ratio 12.7% 12.7% 6.5%
Tier 1 leverage 11.5% 11.2% 5.0%

(1) Applicable to Bank level capital.

Capital ratios are well above regulatory requirements for well-capitalized institutions. Management uses risk-based capital ratios in its analysis of the measures to assess the quality of capital and believes that investors may find it useful in their analysis of the Company.

Market risk

As filed, 5,659 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

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 ALCO, 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. EVE 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 effect 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:

Change in interest rates (in basis points) Percentage change in: Net interest income (1) September 30, 2024 December 31, 2023
+400 8.51% 8.99%
+300 6.90% 6.81%
+200 5.03% 4.65%
+100 2.65% 2.44%
-100 (2.75)% (2.86)%
-200 (5.74)% (6.54)%
Change in interest rates (in basis points) Percentage change in: Economic value of equity (2) September 30, 2024 December 31, 2023
+400 (15.5)% (16.6)%
+300 (13.2)% (13.6)%
+200 (8.37)% (8.05)%
+100 (3.96)% (3.29)%
-100 3.10% 1.03%
-200 5.22% (0.63)%

(1) The percentage change represents the projected net interest income for 12 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 September 30, 2024 and December 31, 2023 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 customer deposits. Our floating-rate loan portfolio is indexed to market rates and timing of repricing of loans and deposits varies in proportion to market rate fluctuations. We actively monitor and perform stress tests on our deposit betas as part of our overall management of interest rate risk. This requires the use of various assumptions based on historical relationships of these variables in reaching any conclusion. Since these correlations are based on competitive pricing in the market, we anticipate that our future results will likely be different from the scenario results presented above and such differences could be material.

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.

Controls and procedures

As filed, 2,869 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

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 September 30, 2024, 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.

Risk factors

As filed, 167 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

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, 2023.

Figures reported in this filing

Standardized line items from the XBRL in this filing, for the period ended 2024-09-30. Comparative periods it repeats are left out.

Figures reported in this filing
Line itemPeriodValueXBRL concept
Income tax3 months2024-07-01 to 2024-09-30$1.2mus-gaap:IncomeTaxExpenseBenefit
Income tax9 months2024-01-01 to 2024-09-30$18.4mus-gaap:IncomeTaxExpenseBenefit
Net income3 months2024-07-01 to 2024-09-30$10.2mus-gaap:NetIncomeLoss
Net income9 months2024-01-01 to 2024-09-30$78.1mus-gaap:NetIncomeLoss
Diluted EPS3 months2024-07-01 to 2024-09-30$0.22us-gaap:EarningsPerShareDiluted
Diluted EPS9 months2024-01-01 to 2024-09-30$1.67us-gaap:EarningsPerShareDiluted
Basic EPS3 months2024-07-01 to 2024-09-30$0.22us-gaap:EarningsPerShareBasic
Basic EPS9 months2024-01-01 to 2024-09-30$1.67us-gaap:EarningsPerShareBasic
Diluted shares (weighted)3 months2024-07-01 to 2024-09-3046,803,330 sharesus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Diluted shares (weighted)9 months2024-01-01 to 2024-09-3046,874,037 sharesus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Operating cash flow9 months2024-01-01 to 2024-09-30$114.7mus-gaap:NetCashProvidedByUsedInOperatingActivities
Capital expenditure9 months2024-01-01 to 2024-09-30$5.0mus-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Dividends paid9 months2024-01-01 to 2024-09-30$23.8mus-gaap:PaymentsOfDividendsCommonStock
Share repurchases9 months2024-01-01 to 2024-09-30$12.7mus-gaap:PaymentsForRepurchaseOfCommonStock
Cash and equivalentsAt period end2024-09-30$951.8mus-gaap:CashAndCashEquivalentsAtCarryingValue
Total assetsAt period end2024-09-30$12.92bnus-gaap:Assets
Total liabilitiesAt period end2024-09-30$11.36bnus-gaap:Liabilities
Shareholders' equityAt period end2024-09-30$1.56bnus-gaap:StockholdersEquity

Source: SEC EDGAR, the filing index for accession 0001649749-24-000199. Last ingested by Listed: Nov 6, 2026, 13:31 ET. Listed shows no prices and gives no investment advice.