FB Financial Corp
NYSE:FBK
Cash Flow Statement
Cash Flow Statement
FB Financial Corp
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
44
|
39
|
47
|
48
|
51
|
56
|
41
|
41
|
36
|
31
|
38
|
52
|
62
|
73
|
86
|
80
|
80
|
77
|
79
|
84
|
65
|
69
|
40
|
64
|
116
|
136
|
187
|
190
|
173
|
149
|
135
|
125
|
126
|
142
|
129
|
120
|
112
|
117
|
108
|
116
|
127
|
90
|
104
|
|
| Depreciation & Amortization |
7
|
6
|
7
|
8
|
9
|
11
|
13
|
15
|
13
|
11
|
8
|
6
|
7
|
8
|
8
|
8
|
7
|
8
|
9
|
10
|
10
|
11
|
11
|
13
|
14
|
14
|
15
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
15
|
15
|
15
|
16
|
15
|
15
|
15
|
16
|
|
| Change in Deffered Taxes |
0
|
0
|
2
|
2
|
3
|
0
|
16
|
9
|
15
|
17
|
3
|
7
|
7
|
10
|
3
|
6
|
(3)
|
(9)
|
(4)
|
(2)
|
(6)
|
(14)
|
(28)
|
(26)
|
(8)
|
4
|
27
|
31
|
31
|
30
|
26
|
13
|
5
|
3
|
(2)
|
(1)
|
(3)
|
(4)
|
(7)
|
(2)
|
3
|
(0)
|
(3)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
6
|
8
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
7
|
7
|
8
|
9
|
10
|
11
|
11
|
11
|
10
|
10
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
10
|
9
|
9
|
11
|
12
|
14
|
|
| Other Non-Cash Items |
(8)
|
(14)
|
(21)
|
(26)
|
(32)
|
(32)
|
(27)
|
(41)
|
(46)
|
(48)
|
(58)
|
(49)
|
(52)
|
(57)
|
(53)
|
(50)
|
(38)
|
(24)
|
(13)
|
(14)
|
7
|
16
|
24
|
29
|
(9)
|
(10)
|
(23)
|
(20)
|
(20)
|
(32)
|
(36)
|
(31)
|
(9)
|
(3)
|
(2)
|
4
|
3
|
4
|
21
|
7
|
17
|
29
|
23
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
18
|
21
|
22
|
22
|
23
|
20
|
24
|
25
|
18
|
27
|
26
|
26
|
15
|
21
|
20
|
35
|
64
|
60
|
62
|
47
|
17
|
7
|
1
|
(0)
|
30
|
38
|
38
|
39
|
29
|
34
|
43
|
34
|
35
|
21
|
|
| Cash Interest Paid |
12
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
9
|
10
|
12
|
16
|
19
|
23
|
28
|
32
|
37
|
43
|
52
|
55
|
55
|
54
|
50
|
49
|
53
|
50
|
47
|
41
|
35
|
32
|
38
|
64
|
108
|
164
|
218
|
261
|
283
|
295
|
305
|
304
|
306
|
299
|
314
|
|
| Change in Working Capital |
(234)
|
(142)
|
(246)
|
(77)
|
21
|
(102)
|
(159)
|
(269)
|
(127)
|
(139)
|
33
|
22
|
(87)
|
15
|
91
|
168
|
151
|
69
|
(16)
|
(14)
|
(147)
|
(152)
|
(109)
|
(350)
|
(453)
|
(342)
|
(375)
|
(160)
|
319
|
499
|
702
|
671
|
465
|
214
|
44
|
74
|
22
|
39
|
52
|
2
|
(76)
|
(6)
|
(13)
|
|
| Cash from Operating Activities |
(190)
N/A
|
(109)
+43%
|
(211)
-93%
|
(46)
+78%
|
53
N/A
|
(66)
N/A
|
(117)
-77%
|
(245)
-109%
|
(111)
+55%
|
(129)
-16%
|
24
N/A
|
38
+55%
|
(63)
N/A
|
48
N/A
|
135
+178%
|
212
+58%
|
197
-7%
|
120
-39%
|
55
-54%
|
64
+16%
|
(70)
N/A
|
(71)
-1%
|
(62)
+12%
|
(270)
-336%
|
(341)
-26%
|
(197)
+42%
|
(169)
+14%
|
55
N/A
|
515
+839%
|
659
+28%
|
840
+27%
|
789
-6%
|
600
-24%
|
367
-39%
|
182
-50%
|
211
+16%
|
149
-29%
|
171
+15%
|
189
+10%
|
139
-27%
|
86
-38%
|
127
+48%
|
127
0%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(5)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(9)
|
(10)
|
(10)
|
(10)
|
(5)
|
(6)
|
(7)
|
(9)
|
(11)
|
(5)
|
(6)
|
(5)
|
(2)
|
(8)
|
(6)
|
(5)
|
(8)
|
(7)
|
(11)
|
(20)
|
(20)
|
(21)
|
(20)
|
(12)
|
(11)
|
(9)
|
(7)
|
(7)
|
(8)
|
(9)
|
|
| Other Items |
(10)
|
(9)
|
85
|
(46)
|
3
|
33
|
(99)
|
(28)
|
(120)
|
(167)
|
(264)
|
(263)
|
(372)
|
(519)
|
(447)
|
(576)
|
(527)
|
(294)
|
(266)
|
(176)
|
(38)
|
(319)
|
(19)
|
316
|
285
|
297
|
(228)
|
(844)
|
(1 338)
|
(1 746)
|
(1 946)
|
(1 734)
|
(1 265)
|
(560)
|
(24)
|
(35)
|
86
|
(27)
|
(308)
|
(287)
|
(597)
|
(415)
|
(9)
|
|
| Cash from Investing Activities |
(17)
N/A
|
(14)
+20%
|
82
N/A
|
(52)
N/A
|
(4)
+93%
|
26
N/A
|
(106)
N/A
|
(33)
+69%
|
(124)
-279%
|
(171)
-38%
|
(268)
-57%
|
(267)
+0%
|
(377)
-41%
|
(529)
-40%
|
(457)
+14%
|
(587)
-28%
|
(538)
+8%
|
(298)
+45%
|
(271)
+9%
|
(183)
+33%
|
(47)
+74%
|
(330)
-598%
|
(25)
+92%
|
310
N/A
|
280
-10%
|
294
+5%
|
(236)
N/A
|
(850)
-259%
|
(1 342)
-58%
|
(1 754)
-31%
|
(1 953)
-11%
|
(1 744)
+11%
|
(1 285)
+26%
|
(580)
+55%
|
(46)
+92%
|
(55)
-21%
|
73
N/A
|
(39)
N/A
|
(316)
-712%
|
(294)
+7%
|
(604)
-105%
|
(423)
+30%
|
(18)
+96%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
116
|
116
|
116
|
268
|
153
|
153
|
152
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(9)
|
(16)
|
(22)
|
(49)
|
(42)
|
(42)
|
(42)
|
(15)
|
(15)
|
(8)
|
(1)
|
(14)
|
(14)
|
(14)
|
(24)
|
(46)
|
(70)
|
|
| Net Issuance of Debt |
(0)
|
(15)
|
35
|
(90)
|
(102)
|
(101)
|
(91)
|
120
|
(12)
|
(12)
|
(21)
|
54
|
149
|
198
|
7
|
(120)
|
(63)
|
0
|
0
|
0
|
15
|
15
|
115
|
113
|
43
|
43
|
(77)
|
(75)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(130)
|
(130)
|
0
|
0
|
(131)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(17)
|
(19)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(32)
|
(33)
|
(33)
|
(36)
|
|
| Other |
198
|
185
|
131
|
235
|
110
|
143
|
239
|
80
|
146
|
140
|
91
|
6
|
82
|
202
|
404
|
507
|
537
|
362
|
273
|
242
|
348
|
954
|
807
|
947
|
1 505
|
879
|
774
|
1 387
|
740
|
344
|
472
|
250
|
329
|
541
|
135
|
(336)
|
(642)
|
(448)
|
405
|
562
|
628
|
870
|
456
|
|
| Cash from Financing Activities |
197
N/A
|
170
-14%
|
166
-2%
|
145
-12%
|
8
-94%
|
42
+417%
|
264
+522%
|
317
+20%
|
249
-21%
|
397
+59%
|
224
-44%
|
213
-5%
|
383
+80%
|
398
+4%
|
407
+2%
|
380
-7%
|
463
+22%
|
238
-49%
|
277
+17%
|
226
-18%
|
347
+53%
|
954
+175%
|
906
-5%
|
1 045
+15%
|
1 531
+46%
|
902
-41%
|
668
-26%
|
1 275
+91%
|
675
-47%
|
251
-63%
|
407
+62%
|
184
-55%
|
262
+42%
|
500
+91%
|
93
-81%
|
(372)
N/A
|
(671)
-80%
|
(492)
+27%
|
231
N/A
|
387
+68%
|
442
+14%
|
660
+49%
|
219
-67%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(10)
N/A
|
47
N/A
|
36
-23%
|
48
+32%
|
57
+19%
|
2
-96%
|
41
+1 592%
|
39
-5%
|
15
-61%
|
97
+553%
|
(20)
N/A
|
(17)
+18%
|
(56)
-237%
|
(82)
-47%
|
84
N/A
|
6
-93%
|
122
+2 075%
|
60
-51%
|
61
+2%
|
107
+75%
|
230
+114%
|
553
+141%
|
820
+48%
|
1 085
+32%
|
1 470
+35%
|
999
-32%
|
262
-74%
|
480
+83%
|
(152)
N/A
|
(844)
-456%
|
(706)
+16%
|
(771)
-9%
|
(423)
+45%
|
287
N/A
|
230
-20%
|
(216)
N/A
|
(449)
-108%
|
(359)
+20%
|
103
N/A
|
232
+124%
|
(76)
N/A
|
365
N/A
|
328
-10%
|
|