Annual Income Statements for FB Financial
This table shows FB Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for FB Financial
This table shows FB Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
32 |
38 |
36 |
35 |
19 |
29 |
28 |
40 |
10 |
38 |
39 |
Consolidated Net Income / (Loss) |
|
32 |
38 |
36 |
35 |
19 |
29 |
28 |
40 |
10 |
38 |
39 |
Net Income / (Loss) Continuing Operations |
|
32 |
38 |
36 |
35 |
19 |
29 |
28 |
40 |
10 |
38 |
39 |
Total Pre-Tax Income |
|
41 |
48 |
46 |
45 |
23 |
36 |
34 |
51 |
11 |
50 |
49 |
Total Revenue |
|
134 |
128 |
127 |
125 |
109 |
116 |
107 |
128 |
90 |
130 |
131 |
Net Interest Income / (Expense) |
|
111 |
110 |
104 |
102 |
101 |
101 |
99 |
103 |
106 |
108 |
108 |
Total Interest Income |
|
128 |
148 |
159 |
170 |
174 |
175 |
176 |
177 |
186 |
186 |
180 |
Loans and Leases Interest Income |
|
117 |
133 |
140 |
149 |
154 |
156 |
156 |
155 |
159 |
157 |
153 |
Investment Securities Interest Income |
|
8.66 |
8.51 |
8.37 |
8.29 |
8.19 |
9.55 |
11 |
13 |
15 |
16 |
16 |
Other Interest Income |
|
3.16 |
5.91 |
11 |
13 |
12 |
9.54 |
9.98 |
8.90 |
12 |
13 |
11 |
Total Interest Expense |
|
17 |
37 |
56 |
69 |
73 |
74 |
77 |
75 |
80 |
78 |
72 |
Deposits Interest Expense |
|
13 |
31 |
53 |
65 |
70 |
71 |
73 |
72 |
76 |
76 |
70 |
Long-Term Debt Interest Expense |
|
3.97 |
5.64 |
2.96 |
3.38 |
3.16 |
2.87 |
4.01 |
3.30 |
3.52 |
1.86 |
1.82 |
Total Non-Interest Income |
|
23 |
17 |
23 |
24 |
8.04 |
15 |
7.96 |
26 |
-16 |
22 |
23 |
Other Service Charges |
|
22 |
18 |
23 |
23 |
22 |
16 |
24 |
26 |
24 |
24 |
24 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.29 |
-0.23 |
-0.11 |
0.51 |
-14 |
-0.31 |
-16 |
-0.28 |
-40 |
-2.16 |
-0.61 |
Provision for Credit Losses |
|
11 |
-0.46 |
0.49 |
-1.08 |
2.82 |
0.31 |
0.78 |
2.22 |
1.91 |
7.08 |
2.29 |
Total Non-Interest Expense |
|
82 |
80 |
80 |
81 |
83 |
80 |
72 |
75 |
76 |
73 |
80 |
Salaries and Employee Benefits |
|
51 |
46 |
49 |
52 |
54 |
48 |
45 |
46 |
48 |
45 |
48 |
Net Occupancy & Equipment Expense |
|
8.35 |
8.39 |
8.02 |
8.63 |
8.77 |
12 |
9.02 |
8.61 |
9.13 |
9.13 |
8.91 |
Marketing Expense |
|
2.05 |
3.09 |
2.13 |
2.00 |
2.12 |
2.01 |
1.17 |
1.86 |
1.95 |
2.03 |
2.49 |
Property & Liability Insurance Claims |
|
4.45 |
4.86 |
3.11 |
2.20 |
1.76 |
1.82 |
1.92 |
1.98 |
1.90 |
1.88 |
1.99 |
Other Operating Expenses |
|
15 |
17 |
17 |
16 |
15 |
15 |
15 |
16 |
15 |
14 |
17 |
Amortization Expense |
|
1.11 |
1.04 |
0.99 |
0.94 |
0.89 |
0.84 |
0.79 |
0.75 |
0.72 |
0.69 |
0.66 |
Restructuring Charge |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.40 |
Income Tax Expense |
|
8.93 |
10 |
9.70 |
9.84 |
3.98 |
6.55 |
6.30 |
11 |
1.17 |
12 |
9.47 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
Basic Earnings per Share |
|
$0.68 |
$0.81 |
$0.78 |
$0.75 |
$0.41 |
$0.63 |
$0.60 |
$0.85 |
$0.22 |
$0.81 |
$0.84 |
Weighted Average Basic Shares Outstanding |
|
46.93M |
46.63M |
46.78M |
46.80M |
46.84M |
46.86M |
46.99M |
46.64M |
46.66M |
46.68M |
45.95M |
Diluted Earnings per Share |
|
$0.68 |
$0.81 |
$0.78 |
$0.75 |
$0.41 |
$0.63 |
$0.59 |
$0.85 |
$0.22 |
$0.82 |
$0.84 |
Weighted Average Diluted Shares Outstanding |
|
46.93M |
46.63M |
46.78M |
46.80M |
46.84M |
46.86M |
46.99M |
46.64M |
46.66M |
46.68M |
45.95M |
Weighted Average Basic & Diluted Shares Outstanding |
|
46.93M |
46.63M |
46.78M |
46.80M |
46.84M |
46.86M |
46.99M |
46.64M |
46.66M |
46.68M |
45.95M |
Cash Dividends to Common per Share |
|
$0.13 |
- |
$0.15 |
$0.15 |
$0.15 |
- |
$0.17 |
$0.17 |
$0.17 |
- |
$0.19 |
Annual Cash Flow Statements for FB Financial
This table details how cash moves in and out of FB Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-771 |
-216 |
232 |
Net Cash From Operating Activities |
800 |
211 |
139 |
Net Cash From Continuing Operating Activities |
800 |
212 |
139 |
Net Income / (Loss) Continuing Operations |
125 |
120 |
116 |
Consolidated Net Income / (Loss) |
125 |
120 |
116 |
Provision For Loan Losses |
16 |
2.54 |
12 |
Depreciation Expense |
8.02 |
11 |
12 |
Amortization Expense |
13 |
9.46 |
4.86 |
Non-Cash Adjustments to Reconcile Net Income |
584 |
74 |
15 |
Changes in Operating Assets and Liabilities, net |
54 |
-5.60 |
-21 |
Net Cash From Investing Activities |
-1,754 |
-55 |
-294 |
Net Cash From Continuing Investing Activities |
-1,754 |
-55 |
-294 |
Purchase of Property, Leasehold Improvements and Equipment |
-11 |
-20 |
-6.55 |
Purchase of Investment Securities |
-1,955 |
-299 |
-1,127 |
Sale of Property, Leasehold Improvements and Equipment |
0.88 |
0.12 |
1.01 |
Sale and/or Maturity of Investments |
211 |
264 |
839 |
Net Cash From Financing Activities |
184 |
-372 |
387 |
Net Cash From Continuing Financing Activities |
184 |
-372 |
387 |
Net Change in Deposits |
29 |
-313 |
658 |
Issuance of Debt |
175 |
0.00 |
0.00 |
Issuance of Common Equity |
1.21 |
0.72 |
0.88 |
Repayment of Debt |
0.00 |
-45 |
-130 |
Repurchase of Common Equity |
-40 |
-4.94 |
-13 |
Payment of Dividends |
-25 |
-28 |
-32 |
Other Financing Activities, Net |
43 |
18 |
-97 |
Cash Interest Paid |
64 |
261 |
304 |
Cash Income Taxes Paid |
0.91 |
38 |
43 |
Quarterly Cash Flow Statements for FB Financial
This table details how cash moves in and out of FB Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-255 |
409 |
293 |
-160 |
-312 |
-37 |
60 |
-70 |
151 |
91 |
-248 |
Net Cash From Operating Activities |
|
215 |
56 |
98 |
8.23 |
30 |
74 |
36 |
31 |
48 |
24 |
-16 |
Net Cash From Continuing Operating Activities |
|
215 |
56 |
98 |
8.23 |
30 |
75 |
36 |
31 |
48 |
24 |
-16 |
Net Income / (Loss) Continuing Operations |
|
32 |
38 |
36 |
35 |
19 |
29 |
28 |
40 |
10 |
38 |
39 |
Consolidated Net Income / (Loss) |
|
32 |
38 |
36 |
35 |
19 |
29 |
28 |
40 |
10 |
38 |
39 |
Provision For Loan Losses |
|
11 |
-1.46 |
0.24 |
-1.28 |
2.62 |
0.96 |
0.83 |
2.30 |
1.99 |
7.12 |
2.31 |
Depreciation Expense |
|
2.06 |
1.91 |
2.23 |
2.45 |
2.68 |
3.82 |
2.84 |
2.86 |
3.26 |
3.01 |
2.77 |
Amortization Expense |
|
1.74 |
2.23 |
2.15 |
2.67 |
2.25 |
2.39 |
2.24 |
1.93 |
1.16 |
-0.48 |
0.14 |
Non-Cash Adjustments to Reconcile Net Income |
|
157 |
-6.28 |
42 |
-14 |
6.52 |
39 |
1.35 |
-22 |
56 |
-20 |
-34 |
Changes in Operating Assets and Liabilities, net |
|
12 |
21 |
15 |
-17 |
-3.15 |
-0.51 |
1.06 |
5.59 |
-25 |
-3.16 |
-27 |
Net Cash From Investing Activities |
|
-468 |
-176 |
-18 |
72 |
67 |
-176 |
110 |
-40 |
-210 |
-153 |
-200 |
Net Cash From Continuing Investing Activities |
|
-468 |
-176 |
-18 |
72 |
67 |
-176 |
110 |
-40 |
-210 |
-153 |
-200 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.84 |
-4.57 |
-9.45 |
-3.13 |
-3.99 |
-3.67 |
-1.62 |
-2.24 |
-1.12 |
-1.57 |
-1.66 |
Purchase of Investment Securities |
|
-514 |
-205 |
-53 |
36 |
-45 |
-238 |
-164 |
-108 |
-626 |
-230 |
-279 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
0.00 |
- |
0.11 |
0.02 |
0.14 |
0.15 |
0.20 |
0.52 |
1.83 |
Sale and/or Maturity of Investments |
|
49 |
34 |
44 |
39 |
115 |
66 |
275 |
70 |
416 |
77 |
79 |
Net Cash From Financing Activities |
|
-1.96 |
529 |
213 |
-240 |
-409 |
64 |
-87 |
-60 |
314 |
220 |
-32 |
Net Cash From Continuing Financing Activities |
|
-1.96 |
529 |
213 |
-240 |
-409 |
64 |
-87 |
-60 |
314 |
220 |
-32 |
Net Change in Deposits |
|
-533 |
849 |
326 |
-310 |
-235 |
-93 |
-48 |
-37 |
508 |
234 |
-8.44 |
Issuance of Common Equity |
|
0.53 |
- |
0.32 |
- |
0.40 |
- |
0.40 |
- |
0.48 |
- |
0.42 |
Repayment of Debt |
|
- |
- |
-50 |
- |
-137 |
142 |
-31 |
31 |
-219 |
89 |
-3.71 |
Repurchase of Common Equity |
|
- |
-7.24 |
-4.94 |
- |
- |
- |
0.00 |
-13 |
- |
- |
-9.89 |
Payment of Dividends |
|
-5.98 |
-6.27 |
-6.99 |
-7.18 |
-6.86 |
-7.03 |
-8.00 |
-8.07 |
-7.78 |
-7.93 |
-9.00 |
Other Financing Activities, Net |
|
-3.34 |
58 |
-52 |
78 |
-30 |
22 |
-0.63 |
-33 |
32 |
-95 |
-1.06 |
Cash Interest Paid |
|
16 |
32 |
53 |
64 |
69 |
76 |
75 |
75 |
79 |
74 |
77 |
Cash Income Taxes Paid |
|
0.08 |
0.10 |
-0.90 |
30 |
8.54 |
0.06 |
0.28 |
20 |
14 |
9.02 |
-8.76 |
Annual Balance Sheets for FB Financial
This table presents FB Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
12,848 |
12,604 |
13,157 |
Cash and Due from Banks |
260 |
147 |
120 |
Federal Funds Sold |
211 |
83 |
126 |
Interest Bearing Deposits at Other Banks |
557 |
581 |
797 |
Trading Account Securities |
1,614 |
1,540 |
1,665 |
Loans and Leases, Net of Allowance |
9,164 |
9,258 |
9,450 |
Loans and Leases |
9,298 |
9,409 |
9,602 |
Allowance for Loan and Lease Losses |
134 |
150 |
152 |
Premises and Equipment, Net |
146 |
156 |
149 |
Goodwill |
243 |
243 |
243 |
Intangible Assets |
12 |
8.71 |
5.76 |
Other Assets |
566 |
512 |
530 |
Total Liabilities & Shareholders' Equity |
12,848 |
12,604 |
13,157 |
Total Liabilities |
11,522 |
11,150 |
11,590 |
Non-Interest Bearing Deposits |
2,677 |
2,218 |
2,116 |
Interest Bearing Deposits |
8,179 |
8,330 |
9,094 |
Long-Term Debt |
416 |
391 |
177 |
Other Long-Term Liabilities |
251 |
210 |
203 |
Total Equity & Noncontrolling Interests |
1,326 |
1,455 |
1,568 |
Total Preferred & Common Equity |
1,325 |
1,455 |
1,568 |
Total Common Equity |
1,325 |
1,455 |
1,568 |
Common Stock |
908 |
911 |
907 |
Retained Earnings |
587 |
678 |
762 |
Accumulated Other Comprehensive Income / (Loss) |
-169 |
-135 |
-102 |
Noncontrolling Interest |
0.09 |
0.09 |
0.09 |
Quarterly Balance Sheets for FB Financial
This table presents FB Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
12,258 |
13,101 |
12,887 |
12,490 |
12,548 |
12,535 |
12,920 |
13,136 |
Cash and Due from Banks |
|
193 |
134 |
148 |
188 |
125 |
193 |
126 |
150 |
Federal Funds Sold |
|
115 |
64 |
48 |
130 |
101 |
92 |
97 |
110 |
Interest Bearing Deposits at Other Banks |
|
310 |
1,122 |
964 |
530 |
645 |
516 |
728 |
535 |
Trading Account Securities |
|
1,616 |
1,557 |
1,522 |
1,455 |
1,547 |
1,589 |
1,671 |
1,753 |
Loans and Leases, Net of Allowance |
|
8,971 |
9,227 |
9,185 |
9,141 |
9,137 |
9,154 |
9,322 |
9,621 |
Loans and Leases |
|
9,105 |
9,366 |
9,326 |
9,287 |
9,289 |
9,310 |
9,478 |
9,772 |
Allowance for Loan and Lease Losses |
|
134 |
139 |
141 |
146 |
152 |
155 |
156 |
151 |
Premises and Equipment, Net |
|
143 |
153 |
155 |
156 |
155 |
155 |
153 |
146 |
Goodwill |
|
243 |
243 |
243 |
243 |
243 |
243 |
243 |
243 |
Intangible Assets |
|
13 |
11 |
10 |
9.55 |
7.92 |
7.17 |
6.45 |
5.11 |
Other Assets |
|
579 |
515 |
537 |
561 |
511 |
514 |
502 |
501 |
Total Liabilities & Shareholders' Equity |
|
12,258 |
13,101 |
12,887 |
12,490 |
12,548 |
12,535 |
12,920 |
13,136 |
Total Liabilities |
|
10,977 |
11,731 |
11,500 |
11,117 |
11,069 |
11,035 |
11,358 |
11,534 |
Non-Interest Bearing Deposits |
|
2,967 |
2,489 |
2,400 |
2,358 |
2,182 |
2,187 |
2,226 |
2,164 |
Interest Bearing Deposits |
|
7,040 |
8,694 |
8,472 |
8,281 |
8,323 |
8,281 |
8,750 |
9,038 |
Long-Term Debt |
|
723 |
312 |
390 |
227 |
361 |
361 |
182 |
169 |
Other Long-Term Liabilities |
|
248 |
236 |
238 |
251 |
203 |
206 |
199 |
163 |
Total Equity & Noncontrolling Interests |
|
1,281 |
1,370 |
1,387 |
1,373 |
1,480 |
1,501 |
1,562 |
1,602 |
Total Preferred & Common Equity |
|
1,281 |
1,370 |
1,387 |
1,373 |
1,480 |
1,501 |
1,562 |
1,602 |
Total Common Equity |
|
1,281 |
1,370 |
1,387 |
1,373 |
1,480 |
1,501 |
1,562 |
1,602 |
Common Stock |
|
914 |
903 |
906 |
909 |
914 |
902 |
905 |
901 |
Retained Earnings |
|
555 |
616 |
644 |
656 |
698 |
730 |
732 |
793 |
Accumulated Other Comprehensive Income / (Loss) |
|
-187 |
-150 |
-163 |
-192 |
-132 |
-132 |
-75 |
-92 |
Noncontrolling Interest |
|
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
Annual Metrics And Ratios for FB Financial
This table displays calculated financial ratios and metrics derived from FB Financial's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
-8.46% |
-9.33% |
-4.64% |
EBITDA Growth |
-32.42% |
-5.13% |
-4.35% |
EBIT Growth |
-34.35% |
-5.82% |
-2.41% |
NOPAT Growth |
-34.54% |
-3.48% |
-3.48% |
Net Income Growth |
-34.54% |
-3.48% |
-3.48% |
EPS Growth |
-33.50% |
-2.65% |
-3.50% |
Operating Cash Flow Growth |
1,356.80% |
-73.61% |
-34.24% |
Free Cash Flow Firm Growth |
-110.52% |
228.25% |
1,295.55% |
Invested Capital Growth |
8.52% |
6.01% |
-5.50% |
Revenue Q/Q Growth |
-2.77% |
-2.36% |
3.16% |
EBITDA Q/Q Growth |
-8.59% |
-5.63% |
6.88% |
EBIT Q/Q Growth |
-8.41% |
-7.55% |
10.72% |
NOPAT Q/Q Growth |
-7.90% |
-6.80% |
7.92% |
Net Income Q/Q Growth |
-7.90% |
-6.80% |
7.92% |
EPS Q/Q Growth |
-7.69% |
-6.55% |
8.30% |
Operating Cash Flow Q/Q Growth |
-4.78% |
15.67% |
-26.57% |
Free Cash Flow Firm Q/Q Growth |
95.88% |
-97.08% |
682.87% |
Invested Capital Q/Q Growth |
-13.12% |
15.39% |
-0.01% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
34.19% |
35.78% |
35.89% |
EBIT Margin |
30.29% |
31.46% |
32.19% |
Profit (Net Income) Margin |
23.64% |
25.17% |
25.47% |
Tax Burden Percent |
78.06% |
80.00% |
79.12% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
21.94% |
20.00% |
20.88% |
Return on Invested Capital (ROIC) |
7.45% |
6.70% |
6.46% |
ROIC Less NNEP Spread (ROIC-NNEP) |
7.45% |
6.70% |
6.46% |
Return on Net Nonoperating Assets (RNNOA) |
1.59% |
1.95% |
1.21% |
Return on Equity (ROE) |
9.03% |
8.65% |
7.68% |
Cash Return on Invested Capital (CROIC) |
-0.73% |
0.87% |
12.12% |
Operating Return on Assets (OROA) |
1.25% |
1.18% |
1.14% |
Return on Assets (ROA) |
0.98% |
0.94% |
0.90% |
Return on Common Equity (ROCE) |
9.03% |
8.65% |
7.68% |
Return on Equity Simple (ROE_SIMPLE) |
9.40% |
8.27% |
7.40% |
Net Operating Profit after Tax (NOPAT) |
125 |
120 |
116 |
NOPAT Margin |
23.64% |
25.17% |
25.47% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
48.51% |
52.14% |
49.76% |
Operating Expenses to Revenue |
66.11% |
68.01% |
65.17% |
Earnings before Interest and Taxes (EBIT) |
160 |
150 |
147 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
180 |
171 |
163 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.23 |
1.26 |
1.53 |
Price to Tangible Book Value (P/TBV) |
1.52 |
1.52 |
1.82 |
Price to Revenue (P/Rev) |
3.10 |
3.83 |
5.26 |
Price to Earnings (P/E) |
13.10 |
15.22 |
20.64 |
Dividend Yield |
1.50% |
1.54% |
1.32% |
Earnings Yield |
7.63% |
6.57% |
4.85% |
Enterprise Value to Invested Capital (EV/IC) |
0.59 |
0.76 |
0.88 |
Enterprise Value to Revenue (EV/Rev) |
1.94 |
2.95 |
3.36 |
Enterprise Value to EBITDA (EV/EBITDA) |
5.66 |
8.25 |
9.35 |
Enterprise Value to EBIT (EV/EBIT) |
6.39 |
9.38 |
10.43 |
Enterprise Value to NOPAT (EV/NOPAT) |
8.19 |
11.72 |
13.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
1.28 |
6.68 |
11.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
90.44 |
7.03 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.31 |
0.27 |
0.11 |
Long-Term Debt to Equity |
0.31 |
0.27 |
0.11 |
Financial Leverage |
0.21 |
0.29 |
0.19 |
Leverage Ratio |
9.23 |
9.15 |
8.52 |
Compound Leverage Factor |
9.23 |
9.15 |
8.52 |
Debt to Total Capital |
23.87% |
21.18% |
10.13% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
23.87% |
21.18% |
10.13% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.01% |
0.01% |
0.01% |
Common Equity to Total Capital |
76.12% |
78.81% |
89.86% |
Debt to EBITDA |
2.31 |
2.29 |
1.08 |
Net Debt to EBITDA |
-3.39 |
-2.46 |
-5.30 |
Long-Term Debt to EBITDA |
2.31 |
2.29 |
1.08 |
Debt to NOPAT |
3.34 |
3.25 |
1.52 |
Net Debt to NOPAT |
-4.91 |
-3.49 |
-7.46 |
Long-Term Debt to NOPAT |
3.34 |
3.25 |
1.52 |
Noncontrolling Interest Sharing Ratio |
0.01% |
0.01% |
0.01% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-12 |
16 |
217 |
Operating Cash Flow to CapEx |
8,198.82% |
1,049.80% |
2,506.77% |
Free Cash Flow to Firm to Interest Expense |
-0.18 |
0.06 |
0.70 |
Operating Cash Flow to Interest Expense |
11.56 |
0.78 |
0.45 |
Operating Cash Flow Less CapEx to Interest Expense |
11.42 |
0.70 |
0.43 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
3.63 |
3.16 |
2.99 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
1,741 |
1,846 |
1,744 |
Invested Capital Turnover |
0.32 |
0.27 |
0.25 |
Increase / (Decrease) in Invested Capital |
137 |
105 |
-101 |
Enterprise Value (EV) |
1,020 |
1,409 |
1,529 |
Market Capitalization |
1,632 |
1,829 |
2,395 |
Book Value per Share |
$28.24 |
$31.06 |
$33.59 |
Tangible Book Value per Share |
$22.81 |
$25.69 |
$28.27 |
Total Capital |
1,741 |
1,846 |
1,744 |
Total Debt |
416 |
391 |
177 |
Total Long-Term Debt |
416 |
391 |
177 |
Net Debt |
-611 |
-420 |
-866 |
Capital Expenditures (CapEx) |
9.75 |
20 |
5.54 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
416 |
391 |
177 |
Total Depreciation and Amortization (D&A) |
21 |
21 |
17 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$2.64 |
$2.57 |
$2.48 |
Adjusted Weighted Average Basic Shares Outstanding |
46.63M |
46.86M |
46.68M |
Adjusted Diluted Earnings per Share |
$2.64 |
$2.57 |
$2.48 |
Adjusted Weighted Average Diluted Shares Outstanding |
46.63M |
46.86M |
46.68M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
46.63M |
46.86M |
46.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
125 |
120 |
116 |
Normalized NOPAT Margin |
23.64% |
25.17% |
25.47% |
Pre Tax Income Margin |
30.29% |
31.46% |
32.19% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
2.31 |
0.55 |
0.47 |
NOPAT to Interest Expense |
1.80 |
0.44 |
0.38 |
EBIT Less CapEx to Interest Expense |
2.17 |
0.48 |
0.46 |
NOPAT Less CapEx to Interest Expense |
1.66 |
0.37 |
0.36 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
19.80% |
23.33% |
27.38% |
Augmented Payout Ratio |
51.90% |
27.45% |
38.33% |
Quarterly Metrics And Ratios for FB Financial
This table displays calculated financial ratios and metrics derived from FB Financial's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-9.16% |
-10.50% |
-1.98% |
-7.41% |
-18.67% |
-9.02% |
-15.40% |
2.29% |
-17.85% |
11.98% |
21.61% |
EBITDA Growth |
|
-26.51% |
-24.44% |
-3.47% |
62.08% |
-36.98% |
-19.49% |
-22.05% |
10.83% |
-43.70% |
24.96% |
31.55% |
EBIT Growth |
|
-25.90% |
-23.31% |
3.43% |
73.16% |
-43.21% |
-25.46% |
-25.67% |
12.77% |
-50.78% |
39.52% |
42.58% |
NOPAT Growth |
|
-29.72% |
-21.88% |
3.25% |
82.44% |
-39.76% |
-23.00% |
-23.17% |
13.26% |
-46.70% |
28.99% |
40.83% |
Net Income Growth |
|
-29.72% |
-21.88% |
3.25% |
82.44% |
-39.76% |
-23.00% |
-23.17% |
13.26% |
-46.70% |
28.99% |
40.83% |
EPS Growth |
|
-27.66% |
-21.36% |
5.41% |
82.93% |
-39.71% |
-22.22% |
-24.36% |
13.33% |
-46.34% |
30.16% |
42.37% |
Operating Cash Flow Growth |
|
532.28% |
-41.88% |
-65.87% |
-96.57% |
-86.03% |
33.35% |
-63.14% |
271.91% |
58.76% |
-67.55% |
-145.38% |
Free Cash Flow Firm Growth |
|
-356.36% |
-280.11% |
-1,320.30% |
-376.15% |
206.28% |
23.63% |
-18.77% |
83.13% |
-131.77% |
285.08% |
183.33% |
Invested Capital Growth |
|
27.35% |
8.52% |
9.53% |
20.07% |
-20.18% |
6.01% |
9.42% |
4.73% |
9.05% |
-5.50% |
-3.77% |
Revenue Q/Q Growth |
|
-1.04% |
-4.49% |
-0.75% |
-1.30% |
-13.07% |
6.85% |
-7.71% |
19.33% |
-30.18% |
45.64% |
0.23% |
EBITDA Q/Q Growth |
|
43.71% |
17.44% |
-3.58% |
-0.39% |
-44.12% |
50.02% |
-7.99% |
41.62% |
-71.61% |
232.96% |
-1.72% |
EBIT Q/Q Growth |
|
56.36% |
18.23% |
-4.39% |
-2.03% |
-48.72% |
55.17% |
-4.65% |
48.63% |
-77.62% |
339.88% |
-2.57% |
NOPAT Q/Q Growth |
|
64.48% |
19.85% |
-4.64% |
-2.95% |
-45.69% |
53.20% |
-4.86% |
43.07% |
-74.44% |
270.78% |
3.87% |
Net Income Q/Q Growth |
|
64.48% |
19.85% |
-4.64% |
-2.95% |
-45.69% |
53.20% |
-4.86% |
43.07% |
-74.44% |
270.78% |
3.87% |
EPS Q/Q Growth |
|
65.85% |
19.12% |
-3.70% |
-3.85% |
-45.33% |
53.66% |
-6.35% |
44.07% |
-74.12% |
272.73% |
2.44% |
Operating Cash Flow Q/Q Growth |
|
-10.38% |
-74.11% |
114.98% |
-91.63% |
265.51% |
147.08% |
-51.23% |
-15.56% |
56.02% |
-49.50% |
-168.21% |
Free Cash Flow Firm Q/Q Growth |
|
-520.58% |
75.27% |
-11.53% |
-138.09% |
261.87% |
-117.77% |
-73.45% |
66.18% |
-204.90% |
203.49% |
-21.91% |
Invested Capital Q/Q Growth |
|
35.39% |
-13.12% |
-3.40% |
5.68% |
-10.00% |
15.39% |
-0.29% |
1.15% |
-6.29% |
-0.01% |
1.52% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
33.26% |
40.89% |
39.73% |
40.09% |
25.77% |
36.19% |
36.60% |
43.44% |
17.66% |
40.38% |
39.60% |
EBIT Margin |
|
30.42% |
37.66% |
36.28% |
36.01% |
21.24% |
30.85% |
31.87% |
39.70% |
12.73% |
38.44% |
37.37% |
Profit (Net Income) Margin |
|
23.76% |
29.81% |
28.64% |
28.17% |
17.60% |
25.23% |
26.01% |
31.19% |
11.42% |
29.06% |
30.12% |
Tax Burden Percent |
|
78.09% |
79.16% |
78.96% |
78.21% |
82.83% |
81.78% |
81.61% |
78.55% |
89.70% |
75.61% |
80.60% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
21.91% |
20.84% |
21.04% |
21.79% |
17.17% |
18.22% |
18.39% |
21.45% |
10.30% |
24.39% |
19.40% |
Return on Invested Capital (ROIC) |
|
7.20% |
9.39% |
9.34% |
8.89% |
4.78% |
6.72% |
6.77% |
7.90% |
3.02% |
7.38% |
7.99% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.20% |
9.39% |
9.34% |
8.89% |
4.78% |
6.72% |
6.77% |
7.90% |
3.02% |
7.38% |
7.99% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.40% |
2.00% |
1.59% |
1.81% |
1.71% |
1.95% |
1.60% |
2.06% |
0.42% |
1.39% |
1.37% |
Return on Equity (ROE) |
|
9.60% |
11.39% |
10.92% |
10.70% |
6.49% |
8.67% |
8.37% |
9.96% |
3.44% |
8.76% |
9.36% |
Cash Return on Invested Capital (CROIC) |
|
-16.50% |
-0.73% |
-1.28% |
-9.54% |
29.61% |
0.87% |
-2.65% |
1.78% |
-2.23% |
12.12% |
10.90% |
Operating Return on Assets (OROA) |
|
1.37% |
1.56% |
1.48% |
1.48% |
0.84% |
1.16% |
1.14% |
1.44% |
0.44% |
1.36% |
1.39% |
Return on Assets (ROA) |
|
1.07% |
1.23% |
1.17% |
1.16% |
0.70% |
0.95% |
0.93% |
1.13% |
0.40% |
1.03% |
1.12% |
Return on Common Equity (ROCE) |
|
9.60% |
11.39% |
10.92% |
10.70% |
6.49% |
8.67% |
8.37% |
9.96% |
3.43% |
8.76% |
9.36% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.56% |
0.00% |
9.18% |
10.21% |
9.40% |
0.00% |
7.56% |
7.76% |
6.88% |
0.00% |
7.96% |
Net Operating Profit after Tax (NOPAT) |
|
32 |
38 |
36 |
35 |
19 |
29 |
28 |
40 |
10 |
38 |
39 |
NOPAT Margin |
|
23.76% |
29.81% |
28.64% |
28.17% |
17.60% |
25.23% |
26.01% |
31.19% |
11.42% |
29.06% |
30.12% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
45.85% |
44.80% |
46.41% |
49.98% |
60.00% |
53.35% |
51.01% |
44.22% |
65.47% |
43.41% |
45.72% |
Operating Expenses to Revenue |
|
61.09% |
62.70% |
63.33% |
64.85% |
76.17% |
68.88% |
67.40% |
58.56% |
85.13% |
56.12% |
60.88% |
Earnings before Interest and Taxes (EBIT) |
|
41 |
48 |
46 |
45 |
23 |
36 |
34 |
51 |
11 |
50 |
49 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
45 |
52 |
50 |
50 |
28 |
42 |
39 |
56 |
16 |
53 |
52 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.35 |
1.23 |
1.03 |
0.93 |
0.95 |
1.26 |
1.18 |
1.22 |
1.40 |
1.53 |
1.35 |
Price to Tangible Book Value (P/TBV) |
|
1.69 |
1.52 |
1.26 |
1.13 |
1.16 |
1.52 |
1.42 |
1.46 |
1.67 |
1.82 |
1.60 |
Price to Revenue (P/Rev) |
|
3.19 |
3.10 |
2.69 |
2.50 |
2.67 |
3.83 |
3.82 |
3.96 |
4.96 |
5.26 |
4.52 |
Price to Earnings (P/E) |
|
12.80 |
13.10 |
11.22 |
9.06 |
10.11 |
15.22 |
15.65 |
15.68 |
20.36 |
20.64 |
16.98 |
Dividend Yield |
|
1.35% |
1.50% |
1.79% |
2.04% |
2.08% |
1.54% |
1.66% |
1.65% |
1.41% |
1.32% |
1.51% |
Earnings Yield |
|
7.82% |
7.63% |
8.92% |
11.04% |
9.89% |
6.57% |
6.39% |
6.38% |
4.91% |
4.85% |
5.89% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.92 |
0.59 |
0.24 |
0.29 |
0.43 |
0.76 |
0.67 |
0.75 |
0.81 |
0.88 |
0.87 |
Enterprise Value to Revenue (EV/Rev) |
|
3.39 |
1.94 |
0.77 |
1.00 |
1.40 |
2.95 |
2.71 |
3.01 |
3.21 |
3.36 |
3.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.31 |
5.66 |
2.25 |
2.60 |
3.77 |
8.25 |
7.76 |
8.39 |
9.28 |
9.35 |
8.75 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.53 |
6.39 |
2.50 |
2.85 |
4.20 |
9.38 |
8.95 |
9.62 |
10.71 |
10.43 |
9.54 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.57 |
8.19 |
3.20 |
3.63 |
5.29 |
11.72 |
11.09 |
11.90 |
13.20 |
13.18 |
12.07 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.19 |
1.28 |
0.67 |
1.40 |
3.74 |
6.68 |
8.32 |
8.09 |
7.51 |
11.02 |
17.87 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.28 |
90.44 |
0.00 |
42.87 |
0.00 |
7.03 |
7.81 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.56 |
0.31 |
0.23 |
0.28 |
0.17 |
0.27 |
0.24 |
0.24 |
0.12 |
0.11 |
0.11 |
Long-Term Debt to Equity |
|
0.56 |
0.31 |
0.23 |
0.28 |
0.17 |
0.27 |
0.24 |
0.24 |
0.12 |
0.11 |
0.11 |
Financial Leverage |
|
0.33 |
0.21 |
0.17 |
0.20 |
0.36 |
0.29 |
0.24 |
0.26 |
0.14 |
0.19 |
0.17 |
Leverage Ratio |
|
8.97 |
9.23 |
9.37 |
9.27 |
9.32 |
9.15 |
9.00 |
8.80 |
8.66 |
8.52 |
8.33 |
Compound Leverage Factor |
|
8.97 |
9.23 |
9.37 |
9.27 |
9.32 |
9.15 |
9.00 |
8.80 |
8.66 |
8.52 |
8.33 |
Debt to Total Capital |
|
36.07% |
23.87% |
18.56% |
21.96% |
14.17% |
21.18% |
19.61% |
19.39% |
10.44% |
10.13% |
9.54% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
36.07% |
23.87% |
18.56% |
21.96% |
14.17% |
21.18% |
19.61% |
19.39% |
10.44% |
10.13% |
9.54% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
Common Equity to Total Capital |
|
63.92% |
76.12% |
81.44% |
78.03% |
85.82% |
78.81% |
80.39% |
80.61% |
89.56% |
89.86% |
90.46% |
Debt to EBITDA |
|
3.67 |
2.31 |
1.75 |
1.98 |
1.25 |
2.29 |
2.26 |
2.18 |
1.19 |
1.08 |
0.96 |
Net Debt to EBITDA |
|
0.53 |
-3.39 |
-5.65 |
-3.90 |
-3.43 |
-2.46 |
-3.19 |
-2.66 |
-5.03 |
-5.30 |
-3.56 |
Long-Term Debt to EBITDA |
|
3.67 |
2.31 |
1.75 |
1.98 |
1.25 |
2.29 |
2.26 |
2.18 |
1.19 |
1.08 |
0.96 |
Debt to NOPAT |
|
5.35 |
3.34 |
2.48 |
2.76 |
1.76 |
3.25 |
3.23 |
3.10 |
1.69 |
1.52 |
1.33 |
Net Debt to NOPAT |
|
0.77 |
-4.91 |
-8.02 |
-5.44 |
-4.82 |
-3.49 |
-4.56 |
-3.78 |
-7.16 |
-7.46 |
-4.91 |
Long-Term Debt to NOPAT |
|
5.35 |
3.34 |
2.48 |
2.76 |
1.76 |
3.25 |
3.23 |
3.10 |
1.69 |
1.52 |
1.33 |
Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-399 |
-99 |
-110 |
-262 |
424 |
-75 |
-131 |
-44 |
-135 |
139 |
109 |
Operating Cash Flow to CapEx |
|
7,594.29% |
1,220.46% |
1,041.08% |
263.40% |
775.27% |
2,038.38% |
2,445.58% |
1,464.51% |
5,227.46% |
2,300.29% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-23.31 |
-2.66 |
-1.97 |
-3.81 |
5.81 |
-1.02 |
-1.70 |
-0.59 |
-1.69 |
1.79 |
1.51 |
Operating Cash Flow to Interest Expense |
|
12.60 |
1.50 |
1.76 |
0.12 |
0.41 |
1.01 |
0.47 |
0.41 |
0.60 |
0.31 |
-0.23 |
Operating Cash Flow Less CapEx to Interest Expense |
|
12.43 |
1.38 |
1.59 |
0.07 |
0.36 |
0.96 |
0.45 |
0.38 |
0.59 |
0.30 |
-0.23 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
3.76 |
3.63 |
3.54 |
3.46 |
3.27 |
3.16 |
2.97 |
2.98 |
2.86 |
2.99 |
3.18 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,004 |
1,741 |
1,682 |
1,777 |
1,600 |
1,846 |
1,840 |
1,862 |
1,745 |
1,744 |
1,771 |
Invested Capital Turnover |
|
0.30 |
0.32 |
0.33 |
0.32 |
0.27 |
0.27 |
0.26 |
0.25 |
0.26 |
0.25 |
0.27 |
Increase / (Decrease) in Invested Capital |
|
430 |
137 |
146 |
297 |
-405 |
105 |
159 |
84 |
145 |
-101 |
-69 |
Enterprise Value (EV) |
|
1,835 |
1,020 |
402 |
514 |
683 |
1,409 |
1,240 |
1,387 |
1,419 |
1,529 |
1,538 |
Market Capitalization |
|
1,730 |
1,632 |
1,410 |
1,284 |
1,304 |
1,829 |
1,749 |
1,827 |
2,189 |
2,395 |
2,164 |
Book Value per Share |
|
$27.33 |
$28.24 |
$29.37 |
$29.65 |
$29.34 |
$31.06 |
$31.49 |
$31.93 |
$33.50 |
$33.59 |
$34.32 |
Tangible Book Value per Share |
|
$21.87 |
$22.81 |
$23.93 |
$24.24 |
$23.95 |
$25.69 |
$26.16 |
$26.62 |
$28.16 |
$28.27 |
$29.01 |
Total Capital |
|
2,004 |
1,741 |
1,682 |
1,777 |
1,600 |
1,846 |
1,840 |
1,862 |
1,745 |
1,744 |
1,771 |
Total Debt |
|
723 |
416 |
312 |
390 |
227 |
391 |
361 |
361 |
182 |
177 |
169 |
Total Long-Term Debt |
|
723 |
416 |
312 |
390 |
227 |
391 |
361 |
361 |
182 |
177 |
169 |
Net Debt |
|
105 |
-611 |
-1,008 |
-770 |
-622 |
-420 |
-510 |
-440 |
-770 |
-866 |
-626 |
Capital Expenditures (CapEx) |
|
2.84 |
4.57 |
9.45 |
3.13 |
3.88 |
3.65 |
1.48 |
2.09 |
0.91 |
1.05 |
-0.17 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
723 |
416 |
312 |
390 |
227 |
391 |
361 |
361 |
182 |
177 |
169 |
Total Depreciation and Amortization (D&A) |
|
3.80 |
4.14 |
4.38 |
5.12 |
4.93 |
6.21 |
5.08 |
4.79 |
4.42 |
2.53 |
2.91 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.68 |
$0.81 |
$0.78 |
$0.75 |
$0.41 |
$0.63 |
$0.60 |
$0.85 |
$0.22 |
$0.81 |
$0.84 |
Adjusted Weighted Average Basic Shares Outstanding |
|
46.93M |
46.63M |
46.78M |
46.80M |
46.84M |
46.86M |
46.99M |
46.64M |
46.66M |
46.68M |
45.95M |
Adjusted Diluted Earnings per Share |
|
$0.68 |
$0.81 |
$0.78 |
$0.75 |
$0.41 |
$0.63 |
$0.59 |
$0.85 |
$0.22 |
$0.82 |
$0.84 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
46.93M |
46.63M |
46.78M |
46.80M |
46.84M |
46.86M |
46.99M |
46.64M |
46.66M |
46.68M |
45.95M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
46.93M |
46.63M |
46.78M |
46.80M |
46.84M |
46.86M |
46.99M |
46.64M |
46.66M |
46.68M |
45.95M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
38 |
36 |
35 |
19 |
29 |
28 |
40 |
10 |
38 |
40 |
Normalized NOPAT Margin |
|
23.76% |
29.81% |
28.64% |
28.17% |
17.60% |
25.23% |
26.01% |
31.19% |
11.42% |
29.06% |
30.37% |
Pre Tax Income Margin |
|
30.42% |
37.66% |
36.28% |
36.01% |
21.24% |
30.85% |
31.87% |
39.70% |
12.73% |
38.44% |
37.37% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.38 |
1.30 |
0.83 |
0.66 |
0.32 |
0.49 |
0.45 |
0.68 |
0.14 |
0.64 |
0.68 |
NOPAT to Interest Expense |
|
1.86 |
1.03 |
0.65 |
0.51 |
0.26 |
0.40 |
0.36 |
0.53 |
0.13 |
0.49 |
0.55 |
EBIT Less CapEx to Interest Expense |
|
2.22 |
1.18 |
0.66 |
0.61 |
0.26 |
0.44 |
0.43 |
0.65 |
0.13 |
0.63 |
0.68 |
NOPAT Less CapEx to Interest Expense |
|
1.70 |
0.91 |
0.48 |
0.47 |
0.21 |
0.35 |
0.35 |
0.51 |
0.12 |
0.47 |
0.55 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
17.49% |
19.80% |
20.07% |
18.53% |
21.03% |
23.33% |
25.99% |
25.71% |
28.71% |
27.38% |
25.72% |
Augmented Payout Ratio |
|
46.99% |
51.90% |
50.87% |
27.13% |
30.47% |
27.45% |
25.99% |
36.62% |
40.52% |
38.33% |
43.45% |
Key Financial Trends
FB Financial Corp (NYSE: FBK) has demonstrated steady financial performance and growth over the past four years through Q1 2025. Key trends in the company’s quarterly income, cash flow, and balance sheet reports include strong net interest income, stable profitability, ongoing investments in assets, and consistent capital management strategies.
Positive developments:
- Net interest income has grown from approximately $103.7 million in Q1 2023 to $107.6 million in Q1 2025, showing stable core revenue from loans and deposits.
- Net income attributable to common shareholders has increased from $36.4 million in Q1 2023 to $39.4 million in Q1 2025, with diluted EPS improving from $0.78 to $0.84.
- Provision for credit losses remained low and stable, around $0.5 million to $2.3 million per quarter, indicating controlled credit risk.
- Strong operating cash flows, with Q1 cash flow from operating activities generally positive or within expected ranges relative to earnings.
- The company has been steadily investing in property and equipment and making sizable purchases and sales of investment securities, supporting growth and asset diversification.
- Retained earnings and total common equity have risen over the period, with total equity reaching approximately $1.6 billion by Q1 2025, reflecting reinvestment of earnings and financial strength.
- Regular dividend payments have been maintained and slowly increased from $0.13 per share in 2022 to $0.19 in Q1 2025, supporting shareholder returns.
Neutral factors to watch:
- Total assets have steadily increased from about $12.3 billion in Q3 2022 to $13.1 billion in Q1 2025, driven largely by growth in loans and leases and trading securities.
- The company’s long-term debt has fluctuated slightly but remains manageable relative to equity and assets.
- Accumulated other comprehensive losses have increased, resulting in a negative balance of about $92 million in Q1 2025, which may reflect unrealized losses on certain investments or hedges.
Negative or cautionary items:
- Non-interest income and realized/unrealized capital gains have shown variability, including some negative quarters (e.g., Q3 2024 with a -$40.4 million impact), which adds some volatility to overall revenue.
- Non-interest expenses, including salaries, occupancy, and other operating costs, have increased modestly, pressuring margins.
- Free cash flow from investing activities has often been negative due to large purchases of investment securities, which although part of strategic asset management, reduces cash available for other purposes.
- Net cash from financing activities has occasionally been negative due to dividends, equity repurchases, and debt repayments, which while normal, impact liquidity.
- Quarterly net cash flow from continuing operating activities turned negative in Q1 2025 (-$16.5 million), suggesting working capital changes or timing issues that require monitoring.
In summary, FB Financial Corp shows consistent profitability growth, a stable core lending business, and active balance sheet management. Shareholders benefit from modestly increasing dividends and strengthening equity. However, fluctuations in non-interest income and cash flow volatility warrant attention. The company appears well positioned but should maintain focus on cost control and cash flow stability.
09/19/25 07:53 PM ETAI Generated. May Contain Errors.