8-K
false000170275000017027502022-01-272022-01-27

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): January 27, 2022

 

BYLINE BANCORP, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

Delaware

(State or Other Jurisdiction

of Incorporation)

 

 

 

 

001-38139

 

36-3012593

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

 

180 North LaSalle Street, Suite 300

 

 

Chicago, Illinois

 

60601

(Address of Principal Executive Offices)

 

(Zip Code)

(773) 244-7000

(Registrant’s Telephone Number, Including Area Code)

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock

BY

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

1


 

 

Item 2.02.

 

Results of Operations and Financial Condition.

 

 

On January 27, 2022, Byline Bancorp, Inc., (“the Company”) issued a press release announcing its financial results for the fourth quarter ended December 31, 2021. A copy of the press release is attached as Exhibit 99.1 and is incorporated herein by reference.

 

On January 27, 2022, the Company made available on its website a slide presentation regarding the Company’s fourth quarter 2021 financial results, which will be used as part of a publicly accessible conference call on January 28, 2022. A copy of the slide presentation is attached as Exhibit 99.2 and is incorporated herein by reference.

The information included in this Current Report on Form 8-K (including the information in the attached exhibits 99.1 and 99.2) is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in any such filing.

 

Item 9.01.

Financial Statements and Exhibits.

 

 

(d) Exhibits.

 

 

 

 

 

Exhibit

No.

 

Description

 

 

99.1

 

Fourth quarter 2021 financial results press release, dated January 27, 2022

 

99.2

 

Slide Presentation regarding fourth quarter 2021 financial results

 

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

Forward-Looking Statements

This communication contains forward-looking statements within the meaning of the U.S. federal securities laws. Forward-looking statements include, without limitation, statements concerning plans, estimates, calculations, forecasts and projections with respect to the anticipated future performance of the Company. These statements are often, but not always, made through the use of words or phrases such as ‘‘may’’, ‘‘might’’, ‘‘should’’, ‘‘could’’, ‘‘predict’’, ‘‘potential’’, ‘‘believe’’, ‘‘expect’’, ‘‘continue’’, ‘‘will’’, ‘‘anticipate’’, ‘‘seek’’, ‘‘estimate’’, ‘‘intend’’, ‘‘plan’’, ‘‘projection’’, ‘‘would’’, ‘‘annualized’’, “target” and ‘‘outlook’’, or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. Forward-looking statements involve estimates and known and unknown risks, and reflect various assumptions and involve elements of subjective judgement and analysis, which may or may not prove to be correct, and which are subject to uncertainties and contingencies outside the control of Byline and its respective affiliates, directors, employees and other representatives, which could cause actual results to differ materially from those presented in this communication.

 

The COVID-19 pandemic is adversely affecting us, our employees, customers, counterparties and third-party service providers, and the ultimate extent of the impacts on our business, financial position, results of operations, liquidity, and prospects is uncertain. Deterioration in general business and economic conditions, including increases in unemployment rates or turbulence in U.S. or global financial markets, could adversely affect our revenues and the values of our assets and liabilities, reduce the availability of funding, and lead to a tightening of credit and further increase stock price volatility. In addition, changes to statutes, regulations, or regulatory policies or practices as a result of, or in response to COVID-19, could affect us in substantial and unpredictable ways.

No representations, warranties or guarantees are or will be made by Byline as to the reliability, accuracy or completeness of any forward-looking statements contained in this communication or that such forward-looking statements are or will remain based on reasonable assumptions. You should not place undue reliance on any forward-looking statements contained in this communication.

Certain risks and important factors that could affect Byline’s future results are identified in our Annual Report on Form 10-K and other reports we file with the Securities and Exchange Commission, including among other things under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2020. Any forward-looking statement speaks only as of the date on which it is made, and Byline undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise unless required under the federal securities laws.

 

2


 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

 

 

 

 

 

 

BYLINE BANCORP, INC.

 

 

 

 

Date: January 27, 2022

 

 

 

By:

/s/ Roberto R. Herencia

 

 

 

 

Name:

Roberto R. Herencia

 

 

 

 

Title:

Executive Chairman and Chief Executive Officer

 

3


 

 

Exhibit 99.1

img195841198_0.jpg  

 

Byline Bancorp, Inc. Reports Full Year and Fourth Quarter 2021 Financial Results

Select Full Year 2021 Financial Highlights

Net income of $92.8 million, or $2.40 per diluted share
Net interest margin of 3.84%
Return on average assets of 1.40%
Efficiency ratio of 57.27%
Originated loans and leases increased $425.9 million, or 11.6%
Non-interest-bearing deposits increased $395.7 million, or 22.5%
Top SBA lender for Illinois and Wisconsin for the eighth consecutive year
Returned $40.3 million capital to common stockholders through dividends and share repurchases

Select Fourth Quarter 2021 Financial Highlights

Net income of $17.2 million, or $0.45 per diluted share
Total revenue1 of $80.7 million, including $61.7 million net interest income and $19.0 million non-interest income
Net interest margin of 3.96%
Return on average assets of 1.02%, as adjusted1 1.56%
Total loan and lease production of $313.7 million
Common Equity Tier 1 to risk weighted assets of 11.39%

Chicago, IL, January 27, 2022 – Byline Bancorp, Inc. ("Byline", the “Company”, "we", "our", or "us")(NYSE: BY), the parent company of Byline Bank (the “Bank”), today reported net income of $17.2 million, or $0.45 per diluted share, for the fourth quarter of 2021, compared with net income of $25.3 million, or $0.66 per diluted share, for the third quarter of 2021, and net income of $12.3 million, or $0.31 per diluted share, for the fourth quarter 2020. Adjusted net income1 was $26.3 million, or $0.69 per adjusted diluted share, for the fourth quarter of 2021, compared with $26.4 million, or $0.69 per adjusted diluted share1, for the third quarter of 2021, and $15.2 million, or $0.38 per adjusted diluted share, for the fourth quarter of 2020.

Roberto R. Herencia, Executive Chairman and Chief Executive Officer of Byline Bancorp, commented, “A lot has changed in the last year, and our fourth quarter and full year results highlight the value of our diversified business model, which allowed us to deliver strong results for our shareholders. This was an extraordinary year for the Byline franchise that brought both challenges and opportunities. I’m proud of how we came together to support our customers and communities while consistently executing on our strategic plan to drive organic loan and deposit growth resulting in a higher level of profitability. As we look ahead, I’m confident in our ability to create shareholder value as we continue to invest in talent and technology to drive revenue growth and efficiency improvement. We remain well positioned to support our continued growth and I want to thank all our employees for being flexible, for being resilient, and for bringing our core values to life for the benefit of our customers every day.”

 

(1)
Represents non-GAAP financial measures. See “Reconciliation of non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

Byline Bancorp, Inc.

Page 2 of 19

Alberto J. Paracchini, President of Byline Bancorp, added, “We ended 2021 on a good note as our fourth quarter results were supported by continued strong inflows of commercial non-interest bearing deposits and annualized loan and lease growth of 6.6%, excluding PPP loans. During the quarter we announced the consolidation of six branch locations and the disposition of real estate in efforts to adapt to changes in customer behavior and improve operating efficiencies. During 2021, we returned $40.3 million of capital to shareholders through common dividends and share repurchases. As we moved through the year, we saw a favorable shift in our mix of earning assets and produced record earnings for the company. As we enter this new year in a strong position, we believe we continue to have a healthy loan pipeline and our focus remains on supporting new and existing customers, executing our strategy, and growing the value of our franchise.”

Board Approves Redemption of Series B Preferred Stock

On January 25, 2022, the Company's Board of Directors approved the redemption of all of the outstanding shares of the Company’s 7.50% fixed-to-floating, noncumulative perpetual preferred stock, Series B ("Series B Preferred Stock"), on March 31, 2022. The Company currently has 10,438 shares of Series B Preferred Stock, with a liquidation of preference of $1,000 per share, plus any declared and unpaid dividends from any prior dividend period.

Board Declares Cash Dividend of $0.09 per Share

On January 25, 2022, the Company's Board of Directors declared a cash dividend of $0.09 per share, payable on February 22, 2022, to stockholders of record of the Company's common stock as of February 8, 2022.

Consolidation of Six Branches and Disposal of Real Estate

On December 10, 2021 Byline announced plans to continue to optimize its branch network, dispose of a portfolio of owned real estate properties and reduce the amount of office square footage it occupies as part of its efforts to adapt to changes in customer behavior and improve operating efficiencies. Byline Bank plans to consolidate six of its 44 full-service branches during the second quarter of 2022. The Company also plans to dispose of a real estate portfolio that includes former branch locations and other properties and reduce the amount of office square footage it occupies to accommodate current trends in remote working preferences. The impact of the branch consolidations and the strategic real estate reduction is expected to result in total charges of approximately $15.0 million, of which $13.0 million were incurred during the fourth quarter 2021, with the remainder to be incurred during the first half of 2022, and expects to generate approximately $5.3 million in annualized cost savings. We expect to reinvest approximately 70% of the anticipated annualized cost savings into talent and technology that will further enhance our digital banking capabilities.

STATEMENTS OF OPERATIONS

Net Interest Income

The following table presents net interest income for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

Three Months Ended

 

 

Change from

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

(dollars in thousands)

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans and leases

 

$

58,570

 

 

$

56,291

 

 

$

53,441

 

 

 

4.0

%

 

 

9.6

%

Interest on securities

 

 

5,619

 

 

 

5,534

 

 

 

6,252

 

 

 

1.5

%

 

 

(10.1

)%

Other interest and dividend income

 

 

495

 

 

 

947

 

 

 

232

 

 

 

(47.8

)%

 

 

113.2

%

Total interest and dividend income

 

 

64,684

 

 

 

62,772

 

 

 

59,925

 

 

 

3.0

%

 

 

7.9

%

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,037

 

 

 

986

 

 

 

1,814

 

 

 

5.2

%

 

 

(42.8

)%

Other borrowings

 

 

330

 

 

 

349

 

 

 

480

 

 

 

(5.8

)%

 

 

(31.4

)%

Subordinated notes and debentures

 

 

1,589

 

 

 

1,592

 

 

 

1,611

 

 

 

(0.2

)%

 

 

(1.4

)%

Total interest expense

 

 

2,956

 

 

 

2,927

 

 

 

3,905

 

 

 

1.0

%

 

 

(24.3

)%

Net interest income

 

$

61,728

 

 

$

59,845

 

 

$

56,020

 

 

 

3.1

%

 

 

10.2

%

 

 


Byline Bancorp, Inc.

Page 3 of 19

The following table presents the average interest-earning assets and average interest-bearing liabilities for the periods indicated. Net interest income and margin are adjusted to reflect tax-exempt interest income on a tax-equivalent basis using tax rates effective as of the end of the period:

 

 

For the Three Months Ended

 

 

 

December 31, 2021

 

 

September 30, 2021

 

(dollars in thousands)

 

Average
Balance
(5)

 

 

Interest
Inc / Exp

 

 

Average
Yield /
Rate

 

 

Average
Balance
(5)

 

 

Interest
Inc / Exp

 

 

Average
Yield /
Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

106,170

 

 

$

42

 

 

 

0.16

%

 

$

40,088

 

 

$

19

 

 

 

0.19

%

Loans and leases(1)

 

 

4,610,608

 

 

 

58,570

 

 

 

5.04

%

 

 

4,539,111

 

 

 

56,291

 

 

 

4.92

%

Taxable securities

 

 

1,288,969

 

 

 

5,111

 

 

 

1.57

%

 

 

1,309,802

 

 

 

5,472

 

 

 

1.66

%

Tax-exempt securities(2)

 

 

184,015

 

 

 

1,217

 

 

 

2.62

%

 

 

187,064

 

 

 

1,254

 

 

 

2.66

%

Total interest-earning assets

 

$

6,189,762

 

 

$

64,940

 

 

 

4.16

%

 

$

6,076,065

 

 

$

63,036

 

 

 

4.12

%

Allowance for loan and lease losses

 

 

(59,144

)

 

 

 

 

 

 

 

 

(61,528

)

 

 

 

 

 

 

All other assets

 

 

568,451

 

 

 

 

 

 

 

 

 

546,331

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

6,699,069

 

 

 

 

 

 

 

 

$

6,560,868

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’
   EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

659,841

 

 

$

236

 

 

 

0.14

%

 

$

653,543

 

 

$

228

 

 

 

0.14

%

Money market accounts

 

 

1,089,398

 

 

 

345

 

 

 

0.13

%

 

 

1,031,009

 

 

 

280

 

 

 

0.11

%

Savings

 

 

633,469

 

 

 

75

 

 

 

0.05

%

 

 

625,037

 

 

 

75

 

 

 

0.05

%

Time deposits

 

 

688,154

 

 

 

381

 

 

 

0.22

%

 

 

709,805

 

 

 

403

 

 

 

0.23

%

Total interest-bearing deposits

 

 

3,070,862

 

 

 

1,037

 

 

 

0.13

%

 

 

3,019,394

 

 

 

986

 

 

 

0.13

%

Other borrowings

 

 

385,787

 

 

 

330

 

 

 

0.34

%

 

 

426,284

 

 

 

349

 

 

 

0.33

%

Subordinated notes and debentures

 

 

110,341

 

 

 

1,589

 

 

 

5.71

%

 

 

110,195

 

 

 

1,592

 

 

 

5.73

%

Total borrowings

 

 

496,128

 

 

 

1,919

 

 

 

1.53

%

 

 

536,479

 

 

 

1,941

 

 

 

1.44

%

Total interest-bearing liabilities

 

$

3,566,990

 

 

$

2,956

 

 

 

0.33

%

 

$

3,555,873

 

 

$

2,927

 

 

 

0.33

%

Non-interest-bearing demand deposits

 

 

2,222,583

 

 

 

 

 

 

 

 

 

2,106,189

 

 

 

 

 

 

 

Other liabilities

 

 

70,521

 

 

 

 

 

 

 

 

 

75,052

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

838,975

 

 

 

 

 

 

 

 

 

823,754

 

 

 

 

 

 

 

TOTAL LIABILITIES AND
   STOCKHOLDERS’ EQUITY

 

$

6,699,069

 

 

 

 

 

 

 

 

$

6,560,868

 

 

 

 

 

 

 

Net interest spread(3)

 

 

 

 

 

 

 

 

3.83

%

 

 

 

 

 

 

 

 

3.79

%

Net interest income, fully
  taxable equivalent

 

 

 

 

$

61,984

 

 

 

 

 

 

 

 

$

60,109

 

 

 

 

Net interest margin, fully
  taxable equivalent
(2)(4)

 

 

 

 

 

 

 

 

3.97

%

 

 

 

 

 

 

 

 

3.92

%

Tax-equivalent adjustment

 

 

 

 

 

(256

)

 

 

0.01

%

 

 

 

 

 

(264

)

 

 

0.01

%

Net interest income

 

 

 

 

$

61,728

 

 

 

 

 

 

 

 

$

59,845

 

 

 

 

Net interest margin(4)

 

 

 

 

 

 

 

 

3.96

%

 

 

 

 

 

 

 

 

3.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan accretion impact on margin

 

 

 

 

$

1,450

 

 

 

0.09

%

 

 

 

 

$

1,638

 

 

 

0.11

%

 

(1) Loan and lease balances are net of deferred origination fees and costs and initial indirect costs. Non-accrual loans and leases are included in total loan and lease balances.

(2) Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.

(3) Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.

(4) Represents net interest income (annualized) divided by total average earning assets.

(5) Average balances are average daily balances.

 


Byline Bancorp, Inc.

Page 4 of 19

Net interest income for the fourth quarter of 2021 was $61.7 million, an increase of $1.9 million, or 3.1%, from the third quarter of 2021.

The increase in net interest income was primarily due to:

An increase of $2.3 million in interest income on loans and leases, due to higher balances and yields on loans and leases.

Partially offset by:

A decrease of $452,000 in other interest and dividend income due to lower dividends on equity investments.

Tax-equivalent net interest margin for the fourth quarter of 2021 was 3.97%, an increase of five basis points compared to the third quarter of 2021. Total net accretion income on acquired loans contributed nine basis points to the net interest margin for the fourth quarter of 2021 compared to 11 basis points for the third quarter of 2021, a decrease of two basis points. PPP loan interest income and net fee income combined contributed $4.5 million to net interest income for the fourth quarter of 2021 compared to $5.4 million for the third quarter of 2021.

The average cost of total deposits was 0.08% for the fourth quarter of 2021, flat compared to the third quarter of 2021. Average non-interest-bearing demand deposits increased $116.4 million, while average money market account deposits increased by $58.4 million. Average non-interest-bearing demand deposits were 42.0% of average total deposits for the fourth quarter of 2021 compared to 41.1% during the third quarter of 2021.

Provision for Loan and Lease Losses

The provision for loan and lease losses was a recapture of $1.3 million for the fourth quarter of 2021, a decrease of $1.6 million compared to a provision of $352,000 for the third quarter of 2021. The recapture of provision during the fourth quarter of 2021 was mainly driven by a decrease in non-performing loans and leases, and changes in qualitative factors due to continuing economic improvement.

Non-interest Income

The following table presents the components of non-interest income for the periods indicated:

 

 

Three Months Ended

 

 

December 31, 2021
Change from

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

(dollars in thousands)

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges on deposits

 

$

1,955

 

 

$

1,867

 

 

$

1,740

 

 

 

4.7

%

 

 

12.4

%

Loan servicing revenue

 

 

3,392

 

 

 

3,344

 

 

 

2,645

 

 

 

1.4

%

 

 

28.2

%

Loan servicing asset revaluation

 

 

(2,510

)

 

 

(2,650

)

 

 

(2,298

)

 

 

(5.3

)%

 

 

9.2

%

ATM and interchange fees

 

 

1,219

 

 

 

1,201

 

 

 

1,076

 

 

 

1.6

%

 

 

13.3

%

Net realized gains (losses) on securities
  available-for-sale

 

 

(21

)

 

 

130

 

 

 

2,889

 

 

NM

 

 

NM

 

Change in fair value of equity securities, net

 

 

(98

)

 

 

(275

)

 

 

428

 

 

 

(64.6

)%

 

NM

 

Net gains on sales of loans

 

 

12,924

 

 

 

12,761

 

 

 

9,449

 

 

 

1.3

%

 

 

36.8

%

Wealth management and trust income

 

 

764

 

 

 

815

 

 

 

710

 

 

 

(6.4

)%

 

 

7.5

%

Other non-interest income

 

 

1,389

 

 

 

1,302

 

 

 

1,051

 

 

 

6.7

%

 

 

32.1

%

Total non-interest income

 

$

19,014

 

 

$

18,495

 

 

$

17,690

 

 

 

2.8

%

 

 

7.5

%

Non-interest income for the fourth quarter of 2021 was $19.0 million, an increase of $519,000, or 2.8%, compared to $18.5 million for the third quarter of 2021.

The increase in total non-interest income was primarily due to:

An increase of $178,000 in the fair value of equity securities, net, due to changes in the market value of securities; and

 


Byline Bancorp, Inc.

Page 5 of 19

An increase of $162,000 in net gains on sales of loans due to higher volume of loans sold.

Partially offset by:

A decrease in net realized losses on securities available-for-sale of $152,000 due to sales of securities.

During the fourth quarter of 2021, we sold $113.9 million of U.S. government guaranteed loans compared to $104.2 million during the third quarter of 2021.

Non-interest Expense

The following table presents the components of non-interest expense for the periods indicated:

 

 

Three Months Ended

 

 

December 31, 2021
Change from

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

(dollars in thousands)

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

28,850

 

 

$

25,978

 

 

$

22,559

 

 

 

11.1

%

 

 

27.9

%

Occupancy and equipment expense, net

 

 

4,995

 

 

 

4,982

 

 

 

6,854

 

 

 

0.3

%

 

 

(27.1

)%

Loan and lease related expenses

 

 

2,328

 

 

 

1,175

 

 

 

1,324

 

 

 

98.1

%

 

 

75.8

%

Legal, audit and other professional fees

 

 

2,376

 

 

 

2,710

 

 

 

1,336

 

 

 

(12.4

)%

 

 

77.8

%

Data processing

 

 

3,070

 

 

 

3,108

 

 

 

2,748

 

 

 

(1.2

)%

 

 

11.7

%

Net loss recognized on other real estate
   owned and other related expenses

 

 

26

 

 

 

42

 

 

 

495

 

 

 

(39.1

)%

 

 

(94.8

)%

Other intangible assets amortization expense

 

 

1,738

 

 

 

1,738

 

 

 

1,892

 

 

 

 

 

 

(8.2

)%

Other non-interest expense

 

 

15,585

 

 

 

4,447

 

 

 

9,813

 

 

 

250.6

%

 

 

58.8

%

Total non-interest expense

 

$

58,968

 

 

$

44,180

 

 

$

47,021

 

 

 

33.5

%

 

 

25.4

%

Non-interest expense for the fourth quarter of 2021 was $59.0 million, an increase of $14.8 million, or 33.5%, from $44.2 million for the third quarter of 2021.

The increase in total non-interest expense was primarily due to:

An increase of $11.1 million in other non-interest expense mainly due to $8.4 million of impairment charges on assets held for sale and $4.1 million on branch consolidation charges; and
An increase of $2.9 million in salaries and employee benefits mainly related to increases in salary expense of $499,000 with new additional hires, increase of $1.5 million in commissions and incentive expense, and $573,000 related to branch consolidation charges; and
An increase of $1.2 million in loan and lease related expenses mainly related to higher expenses associated with originations of government guaranteed loans.

Our efficiency ratio was 70.88% for the fourth quarter of 2021 compared to 54.18% for the third quarter of 2021. Excluding asset impairment charges, our adjusted efficiency ratio1 was 55.46% for the fourth quarter of 2021, compared with 52.35% for the third quarter of 2021.

(1) Represents non-GAAP financial measures. See “Reconciliation of non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

INCOME TAXES

We recorded income tax expense of $5.9 million during the fourth quarter of 2021, compared to $8.5 million during the third quarter of 2021. The effective tax rate was 25.5% and 25.1% for the fourth quarter and third quarter of 2021, respectively.

STATEMENTS OF FINANCIAL CONDITION

Total assets were $6.7 billion at December 31, 2021, a decrease of $8.3 million compared to $6.7 billion at September 30, 2021.

 


Byline Bancorp, Inc.

Page 6 of 19

The current quarter decrease was primarily due to:

A decrease in net loans and leases of $66.5 million due to PPP forgiveness.

Partially offset by:

An increase in securities available for sale of $26.9 million due to purchases of securities.

The following table shows our allocation of the originated, acquired impaired, and acquired non-impaired loans and leases at the dates indicated:

 

 

December 31, 2021

 

 

September 30, 2021

 

 

December 31, 2020

 

(dollars in thousands)

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

Originated loans and leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,379,000

 

 

 

30.4

%

 

$

1,298,454

 

 

 

28.2

%

 

$

1,017,587

 

 

 

23.5

%

Residential real estate

 

 

379,796

 

 

 

8.4

%

 

 

387,578

 

 

 

8.4

%

 

 

414,220

 

 

 

9.6

%

Construction, land development, and
   other land

 

 

323,886

 

 

 

7.1

%

 

 

336,460

 

 

 

7.3

%

 

 

226,408

 

 

 

5.2

%

Commercial and industrial

 

 

1,534,745

 

 

 

33.8

%

 

 

1,480,076

 

 

 

32.1

%

 

 

1,276,527

 

 

 

29.4

%

Paycheck Protection Program

 

 

123,712

 

 

 

2.7

%

 

 

268,081

 

 

 

5.8

%

 

 

517,815

 

 

 

11.9

%

Installment and other

 

 

940

 

 

 

0.0

%

 

 

998

 

 

 

0.0

%

 

 

1,267

 

 

 

0.0

%

Leasing financing receivables

 

 

352,247

 

 

 

7.8

%

 

 

331,149

 

 

 

7.2

%

 

 

214,636

 

 

 

4.9

%

Total originated loans and leases

 

$

4,094,326

 

 

 

90.2

%

 

$

4,102,796

 

 

 

89.0

%

 

$

3,668,460

 

 

 

84.5

%

Acquired impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

72,160

 

 

 

1.6

%

 

$

84,821

 

 

 

1.8

%

 

$

108,484

 

 

 

2.5

%

Residential real estate

 

 

49,401

 

 

 

1.1

%

 

 

61,893

 

 

 

1.3

%

 

 

78,840

 

 

 

1.9

%

Construction, land development, and
   other land

 

 

1,312

 

 

 

0.0

%

 

 

1,746

 

 

 

0.1

%

 

 

4,113

 

 

 

0.1

%

Commercial and industrial

 

 

4,014

 

 

 

0.1

%

 

 

6,651

 

 

 

0.1

%

 

 

10,178

 

 

 

0.2

%

Installment and other

 

 

164

 

 

 

0.0

%

 

 

169

 

 

 

0.0

%

 

 

202

 

 

 

0.0

%

Total acquired impaired loans

 

$

127,051

 

 

 

2.8

%

 

$

155,280

 

 

 

3.3

%

 

$

201,817

 

 

 

4.7

%

Acquired non-impaired loans and leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

214,588

 

 

 

4.7

%

 

$

235,103

 

 

 

5.1

%

 

$

295,599

 

 

 

6.8

%

Residential real estate

 

 

51,317

 

 

 

1.1

%

 

 

58,283

 

 

 

1.3

%

 

 

79,211

 

 

 

1.8

%

Construction, land development, and
   other land

 

 

201

 

 

 

0.1

%

 

 

206

 

 

 

0.0

%

 

 

212

 

 

 

0.0

%

Commercial and industrial

 

 

43,202

 

 

 

1.0

%

 

 

49,678

 

 

 

1.1

%

 

 

82,195

 

 

 

1.9

%

Installment and other

 

 

264

 

 

 

0.0

%

 

 

275

 

 

 

0.0

%

 

 

536

 

 

 

0.0

%

Leasing financing receivables

 

 

6,179

 

 

 

0.1

%

 

 

7,607

 

 

 

0.2

%

 

 

12,505

 

 

 

0.3

%

Total acquired non-impaired loans
   and leases

 

$

315,751

 

 

 

7.0

%

 

$

351,152

 

 

 

7.7

%

 

$

470,258

 

 

 

10.8

%

Total loans and leases

 

$

4,537,128

 

 

 

100.0

%

 

$

4,609,228

 

 

 

100.0

%

 

$

4,340,535

 

 

 

100.0

%

Allowance for loan and lease losses

 

 

(55,012

)

 

 

 

 

 

(60,598

)

 

 

 

 

 

(66,347

)

 

 

 

Total loans and leases, net of allowance for
   loan and lease losses

 

$

4,482,116

 

 

 

 

 

$

4,548,630

 

 

 

 

 

$

4,274,188

 

 

 

 

Paycheck Protection Program

The following table presents the net PPP loans outstanding as of December 31, 2021:

 

 

PPP Loans Outstanding

 

(dollars in thousands)

 

First Round

 

 

Second Round

 

 

Total

 

Principal outstanding

 

$

3,637

 

 

$

123,547

 

 

$

127,184

 

Unearned processing fee

 

 

(46

)

 

 

(4,303

)

 

 

(4,349

)

Deferred cost

 

 

11

 

 

 

866

 

 

 

877

 

PPP loans, net

 

$

3,602

 

 

$

120,110

 

 

$

123,712

 

Number of loans outstanding

 

 

62

 

 

 

710

 

 

 

772

 

 

 

 

 

 

 

 

 

 

 

Forgiven

 

 

97.1

%

 

 

67.5

%

 

 

87.0

%

In review or submission process

 

 

0.3

%

 

 

7.7

%

 

 

2.8

%

Not applied for forgiveness

 

 

2.6

%

 

 

24.8

%

 

 

10.2

%

PPP loans decreased by $144.4 million in the fourth quarter of 2021 primarily as a result of forgiveness of PPP loans. Forgiveness for the fourth quarter 2021 was $160.3 million compared to $202.4 million for the third quarter of 2021.

 


Byline Bancorp, Inc.

Page 7 of 19

ASSET QUALITY

Non-Performing Assets

The following table sets forth the amounts of non-performing loans and leases (excluding acquired impaired), other real estate owned, and accruing troubled debt restructured loans at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021
Change from

 

(dollars in thousands)

 

December 31, 2021

 

 

September 30, 2021

 

 

December 31, 2020

 

 

September 30, 2021

 

 

December 31, 2020

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans and leases

 

$

23,130

 

 

$

34,465

 

 

$

41,103

 

 

 

(32.9

)%

 

 

(43.7

)%

Past due loans and leases 90 days or more
   and still accruing interest

 

 

 

 

 

 

 

 

 

 

—%

 

 

—%

 

Total non-performing loans and leases

 

$

23,130

 

 

$

34,465

 

 

$

41,103

 

 

 

(32.9

)%

 

 

(43.7

)%

Other real estate owned

 

 

2,112

 

 

 

3,033

 

 

 

6,350

 

 

 

(30.4

)%

 

 

(66.7

)%

Total non-performing assets

 

$

25,242

 

 

$

37,498

 

 

$

47,453

 

 

 

(32.7

)%

 

 

(46.8

)%

Accruing troubled debt restructured loans (1)

 

$

1,927

 

 

$

2,366

 

 

$

2,495

 

 

 

(18.5

)%

 

 

(22.8

)%

Total non-performing loans and leases as a
   percentage of total loans and leases

 

 

0.51

%

 

 

0.75

%

 

 

0.95

%

 

 

 

 

 

 

Total non-performing assets as a percentage
   of total assets

 

 

0.38

%

 

 

0.56

%

 

 

0.74

%

 

 

 

 

 

 

Allowance for loan and lease losses as a
   percentage of non-performing loans and
   leases

 

 

237.84

%

 

 

175.82

%

 

 

161.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets guaranteed by
   U.S. government:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans guaranteed

 

$

3,270

 

 

$

6,326

 

 

$

3,645

 

 

 

(48.3

)%

 

 

(10.3

)%

Past due loans 90 days or more and still
   accruing interest guaranteed

 

 

 

 

 

 

 

 

 

 

—%

 

 

—%

 

Total non-performing loans guaranteed

 

$

3,270

 

 

$

6,326

 

 

$

3,645

 

 

 

(48.3

)%

 

 

(10.3

)%

Accruing troubled debt restructured loans
   guaranteed
(1)

 

$

 

 

$

 

 

$

 

 

—%

 

 

—%

 

Total non-performing loans and leases
   not guaranteed as a percentage of total
   loans and leases

 

 

0.44

%

 

 

0.61

%

 

 

0.86

%

 

 

 

 

 

 

Total non-performing assets not guaranteed
   as a percentage of total assets

 

 

0.33

%

 

 

0.46

%

 

 

0.69

%

 

 

 

 

 

 

(1) Accruing troubled debt restructured loans are not included in total non-performing loans and leases or in non-performing assets.

Variances in non-performing assets were:

Non-performing loans and leases were $23.1 million at December 31, 2021, a decrease of $11.3 million from $34.5 million at September 30, 2021 primarily due to payoffs and resolutions; and
Other real estate owned was $2.1 million at December 31, 2021, a decrease of $921,000 from $3.0 million at September 30, 2021 due to sales.

Allowance for Loan and Lease Losses

The following table presents the balance and activity within the allowance for loan and lease losses for the periods indicated:

 

 

Three Months Ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

(dollars in thousands)

 

2021

 

 

2021

 

 

2020

 

Allowance for loan and lease losses, beginning of period

 

$

60,598

 

 

$

61,719

 

 

$

61,258

 

Provision/(recapture) for loan and lease losses

 

 

(1,293

)

 

 

352

 

 

 

10,236

 

Net charge-offs of loans and leases

 

 

(4,293

)

 

 

(1,473

)

 

 

(5,147

)

Allowance for loan and lease losses, end of period

 

$

55,012

 

 

$

60,598

 

 

$

66,347

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses to period end
   total loans and leases held for investment

 

 

1.21

%

 

 

1.31

%

 

 

1.53

%

Net charge-offs (annualized) to average loans
   and leases outstanding during the period

 

 

0.37

%

 

 

0.13

%

 

 

0.47

%

Provision/(recapture) for loan and lease losses
   to net charge-offs during the period

 

(0.30)x

 

 

 

0.24

x

 

 

1.99

x

 

 


Byline Bancorp, Inc.

Page 8 of 19

 

The allowance for loan and lease losses as a percentage of total loans and leases held for investment decreased to 1.21% at December 31, 2021 compared to 1.31% at September 30, 2021. The allowance for loan and lease losses as a percentage of total loans and leases held for investment excluding PPP loans decreased to 1.25% at December 31, 2021 from 1.40% at September 30, 2021.

In June 2016, the Financial Accounting Standards Board (“FASB”) issued new guidance on the recognition of credit losses, otherwise known as "CECL", which replaces the incurred loss impairment methodology with a methodology that reflects current expected credit losses. In November 2019, the FASB delayed the effective date of the standard for smaller reporting companies, which includes emerging growth companies. Assuming we remain an emerging growth company, the Company anticipates adopting the standard on December 31, 2022. We are in the process of implementation and determining the impact that this new authoritative guidance will have on our consolidated financial statements.

Net Charge-Offs

Net charge-offs during the fourth quarter of 2021 were $4.3 million, or 0.37% of average loans and leases, on an annualized basis, an increase of $2.8 million compared to $1.5 million, or 0.13% of average loans and leases, during the third quarter of 2021, and a decrease of $854,000 from $5.1 million or 0.47% of average loans and leases from the comparable period a year ago.

Net charge-offs for the fourth quarter of 2021 included $1.5 million in the unguaranteed portion of U.S. government guaranteed loans, while net charge-offs for the third quarter of 2021 and fourth quarter of 2020 included $1.3 million and $5.0 million, respectively, in the unguaranteed portion of U.S. government guaranteed loans.

 

 


Byline Bancorp, Inc.

Page 9 of 19

Deposits and Other Liabilities

The following table presents the composition of deposits at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021
Change from

 

(dollars in thousands)

 

December 31, 2021

 

 

September 30, 2021

 

 

December 31, 2020

 

 

September 30, 2021

 

 

December 31, 2020

 

Non-interest-bearing demand deposits

 

$

2,158,420

 

 

$

2,117,749

 

 

$

1,762,676

 

 

 

1.9

%

 

 

22.5

%

Interest-bearing checking accounts

 

 

572,426

 

 

 

652,824

 

 

 

494,424

 

 

 

(12.3

)%

 

 

15.8

%

Money market demand accounts

 

 

1,106,272

 

 

 

1,057,419

 

 

 

1,142,709

 

 

 

4.6

%

 

 

(3.2

)%

Other savings

 

 

638,218

 

 

 

627,294

 

 

 

564,700

 

 

 

1.7

%

 

 

13.0

%

Time deposits (below $250,000)

 

 

532,589

 

 

 

553,364

 

 

 

600,810

 

 

 

(3.8

)%

 

 

(11.4

)%

Time deposits ($250,000 and above)

 

 

147,122

 

 

 

149,628

 

 

 

186,712

 

 

 

(1.7

)%

 

 

(21.2

)%

Total deposits

 

$

5,155,047

 

 

$

5,158,278

 

 

$

4,752,031

 

 

 

(0.1

)%

 

 

8.5

%

 

Total deposits remained at $5.2 billion at December 31, 2021 compared to September 30, 2021. Non-interest-bearing deposits were 41.9% and 41.1% of total deposits at December 31, 2021 and September 30, 2021, respectively.

The decrease in the current quarter was primarily due to:

A decrease in interest bearing checking deposits of $80.4 million primarily due to decreases in public funds deposits.

Partially offset by:

An increase in non-interest-bearing deposits of $40.7 million, due to increases in consumer deposits; and
An increase in money market demand accounts of $48.9 million, principally driven by business accounts.

Total borrowings and other liabilities were $704.7 million at December 31, 2021, a decrease of $17.1 million from $721.8 million at September 30, 2021, primarily driven by the repayment of the Paycheck Protection Program Liquidity Facility of $156.4 million, offset by increases in Federal Home Loan Bank advances of $135.0 million.

Stockholders’ Equity

Total stockholders’ equity was $836.4 million at December 31, 2021, an increase of $12.0 million from $824.4 million at September 30, 2021. The increase was primarily due to an increase in retained earnings, offset by a decrease in the fair value of available-for-sale securities.

Under its stock repurchase program, the Company repurchased an aggregate 1,331,708 shares at an average price of $21.68 during 2021. The Company did not repurchase any shares during the fourth quarter.

 


Byline Bancorp, Inc.

Page 10 of 19

The following table presents actual regulatory capital dollar amounts and ratios of the Company and Byline Bank as of December 31, 2021:

 

 

Actual

 

 

Minimum Capital
Required

 

 

Required to be
Considered
Well Capitalized

 

December 31, 2021

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Total capital to risk weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

830,262

 

 

 

14.70

%

 

$

451,903

 

 

 

8.00

%

 

N/A

 

 

N/A

 

Bank

 

 

753,480

 

 

 

13.38

%

 

 

450,470

 

 

 

8.00

%

 

$

563,087

 

 

 

10.00

%

Tier 1 capital to risk weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

698,846

 

 

 

12.37

%

 

$

338,927

 

 

 

6.00

%

 

N/A

 

 

N/A

 

Bank

 

$

697,064

 

 

 

12.38

%

 

 

337,852

 

 

 

6.00

%

 

$

450,470

 

 

 

8.00

%

Common Equity Tier 1 (CET1) to
   risk weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

643,408

 

 

 

11.39

%

 

$

254,195

 

 

 

4.50

%

 

N/A

 

 

N/A

 

Bank

 

 

697,064

 

 

 

12.38

%

 

 

253,389

 

 

 

4.50

%

 

$

366,007

 

 

 

6.50

%

Tier 1 capital to average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

698,846

 

 

 

10.89

%

 

$

256,657

 

 

 

4.00

%

 

N/A

 

 

N/A

 

Bank

 

 

697,064

 

 

 

10.87

%

 

 

256,478

 

 

 

4.00

%

 

$

320,597

 

 

 

5.00

%

 

Capital ratios for the period presented are based on the Basel III regulatory capital framework as applied to our current business and operations, and are subject to, among other things, completion and filing of our regulatory reports and ongoing regulatory review and implementation guidance.

Conference Call, Webcast and Slide Presentation

We will host a conference call and webcast at 9:00 a.m. Central Time on Friday, January 28, 2022 to discuss our quarterly financial results. Analysts and investors may participate in the question-and-answer session. The call can be accessed via telephone at (844) 200-6205; passcode 337883. A recorded replay can be accessed through February 11, 2022 by dialing (866) 813-9403; passcode: 531731.

A slide presentation relating to our fourth quarter 2021 results will be accessible prior to the conference call. The slide presentation and webcast of the conference call can be accessed on our investor relations website at www.bylinebancorp.com.

About Byline Bancorp, Inc.

Headquartered in Chicago, Byline Bancorp, Inc. is the parent company for Byline Bank, a full service commercial bank serving small- and medium-sized businesses, financial sponsors, and consumers. Byline Bank has approximately $6.7 billion in assets and operates more than 40 full service branch locations throughout the Chicago and Milwaukee metropolitan areas. Byline Bank offers a broad range of commercial and retail banking products and services including small ticket equipment leasing solutions and is one of the top five Small Business Administration lenders in the United States.

 


Byline Bancorp, Inc.

Page 11 of 19

Forward-Looking Statements

This communication contains forward-looking statements within the meaning of the U.S. federal securities laws. Forward-looking statements include, without limitation, statements concerning plans, estimates, calculations, forecasts and projections with respect to the anticipated future performance of the Company. These statements are often, but not always, made through the use of words or phrases such as ‘‘may’’, ‘‘might’’, ‘‘should’’, ‘‘could’’, ‘‘predict’’, ‘‘potential’’, ‘‘believe’’, ‘‘expect’’, ‘‘continue’’, ‘‘will’’, ‘‘anticipate’’, ‘‘seek’’, ‘‘estimate’’, ‘‘intend’’, ‘‘plan’’, ‘‘projection’’, ‘‘would’’, ‘‘annualized’’, “target” and ‘‘outlook’’, or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. Forward-looking statements involve estimates and known and unknown risks, and reflect various assumptions and involve elements of subjective judgement and analysis, which may or may not prove to be correct, and which are subject to uncertainties and contingencies outside the control of Byline and its respective affiliates, directors, employees and other representatives, which could cause actual results to differ materially from those presented in this communication.

The COVID-19 pandemic is adversely affecting us, our employees, customers, counterparties and third-party service providers, and the ultimate extent of the impacts on our business, financial position, results of operations, liquidity, and prospects is uncertain. Deterioration in general business and economic conditions, including increases in unemployment rates or turbulence in U.S. or global financial markets, could adversely affect our revenues and the values of our assets and liabilities, reduce the availability of funding, and lead to a tightening of credit and further increase stock price volatility. In addition, changes to statutes, regulations, or regulatory policies or practices as a result of, or in response to COVID-19, could affect us in substantial and unpredictable ways.

No representations, warranties or guarantees are or will be made by Byline as to the reliability, accuracy or completeness of any forward-looking statements contained in this communication or that such forward-looking statements are or will remain based on reasonable assumptions. You should not place undue reliance on any forward-looking statements contained in this communication.

Certain risks and important factors that could affect Byline’s future results are identified in our Annual Report on Form 10-K and other reports we file with the Securities and Exchange Commission, including among other things under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2020. Any forward-looking statement speaks only as of the date on which it is made, and Byline undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise unless required under the federal securities laws.

Contacts:

Investors:

Media:

Brooks Rennie

Erin O’Neill

Investor Relations Manager

Director of Marketing

312-660-5805

773-475-2901

[email protected]

[email protected]

 

 

 

 

 


Byline Bancorp, Inc.

Page 12 of 19

BYLINE BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited)

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

(dollars in thousands)

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

35,247

 

 

$

46,900

 

 

$

50,558

 

 

$

47,101

 

 

$

41,432

 

Interest bearing deposits with other banks

 

 

122,684

 

 

 

95,978

 

 

 

52,138

 

 

 

66,038

 

 

 

41,988

 

Cash and cash equivalents

 

 

157,931

 

 

 

142,878

 

 

 

102,696

 

 

 

113,139

 

 

 

83,420

 

Equity and other securities, at fair value

 

 

10,578

 

 

 

10,299

 

 

 

10,575

 

 

 

8,557

 

 

 

8,764

 

Securities available-for-sale, at fair value

 

 

1,454,542

 

 

 

1,427,605

 

 

 

1,495,789

 

 

 

1,675,907

 

 

 

1,447,230

 

Securities held-to-maturity, at amortized cost

 

 

3,885

 

 

 

3,887

 

 

 

3,890

 

 

 

3,892

 

 

 

4,395

 

Restricted stock, at cost

 

 

22,002

 

 

 

15,927

 

 

 

11,927

 

 

 

19,057

 

 

 

10,507

 

Loans held for sale

 

 

64,460

 

 

 

48,372

 

 

 

25,046

 

 

 

28,584

 

 

 

7,924

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

 

4,537,128

 

 

 

4,609,228

 

 

 

4,469,457

 

 

 

4,454,620

 

 

 

4,340,535

 

Allowance for loan and lease losses

 

 

(55,012

)

 

 

(60,598

)

 

 

(61,719

)

 

 

(65,590

)

 

 

(66,347

)

Net loans and leases

 

 

4,482,116

 

 

 

4,548,630

 

 

 

4,407,738

 

 

 

4,389,030

 

 

 

4,274,188

 

Servicing assets, at fair value

 

 

23,744

 

 

 

23,597

 

 

 

24,683

 

 

 

22,140

 

 

 

22,042

 

Premises and equipment, net

 

 

62,548

 

 

 

76,995

 

 

 

80,482

 

 

 

85,182

 

 

 

86,728

 

Other real estate owned, net

 

 

2,112

 

 

 

3,033

 

 

 

4,417

 

 

 

5,952

 

 

 

6,350

 

Goodwill and other intangible assets, net

 

 

165,558

 

 

 

167,296

 

 

 

169,034

 

 

 

170,882

 

 

 

172,631

 

Bank-owned life insurance

 

 

80,039

 

 

 

60,992

 

 

 

60,628

 

 

 

60,258

 

 

 

10,009

 

Deferred tax assets, net

 

 

50,329

 

 

 

45,165

 

 

 

43,127

 

 

 

48,662

 

 

 

40,181

 

Accrued interest receivable and other assets

 

 

116,328

 

 

 

129,775

 

 

 

100,570

 

 

 

118,883

 

 

 

216,283

 

Total assets

 

$

6,696,172

 

 

$

6,704,451

 

 

$

6,540,602

 

 

$

6,750,125

 

 

$

6,390,652

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

$

2,158,420

 

 

$

2,117,749

 

 

$

2,089,455

 

 

$

2,015,643

 

 

$

1,762,676

 

Interest-bearing deposits

 

 

2,996,627

 

 

 

3,040,529

 

 

 

3,002,740

 

 

 

3,008,897

 

 

 

2,989,355

 

Total deposits

 

 

5,155,047

 

 

 

5,158,278

 

 

 

5,092,195

 

 

 

5,024,540

 

 

 

4,752,031

 

Other borrowings

 

 

519,723

 

 

 

539,119

 

 

 

446,836

 

 

 

749,719

 

 

 

647,901

 

Subordinated notes, net

 

 

73,517

 

 

 

73,473

 

 

 

73,429

 

 

 

73,386

 

 

 

73,342

 

Junior subordinated debentures issued to
   capital trusts, net

 

 

36,906

 

 

 

36,796

 

 

 

36,682

 

 

 

36,565

 

 

 

36,451

 

Accrued expenses and other liabilities

 

 

74,597

 

 

 

72,367

 

 

 

74,387

 

 

 

72,120

 

 

 

75,463

 

Total liabilities

 

 

5,859,790

 

 

 

5,880,033

 

 

 

5,723,529

 

 

 

5,956,330

 

 

 

5,585,188

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

Common stock

 

 

387

 

 

 

386

 

 

 

385

 

 

 

385

 

 

 

384

 

Additional paid-in capital

 

 

593,753

 

 

 

592,192

 

 

 

590,422

 

 

 

589,209

 

 

 

587,165

 

Retained earnings

 

 

271,676

 

 

 

258,077

 

 

 

236,363

 

 

 

210,385

 

 

 

191,098

 

Treasury stock

 

 

(31,570

)

 

 

(31,161

)

 

 

(20,712

)

 

 

(8,275

)

 

 

(1,668

)

Accumulated other comprehensive income
   (loss), net of tax

 

 

(8,302

)

 

 

(5,514

)

 

 

177

 

 

 

(8,347

)

 

 

18,047

 

Total stockholders’ equity

 

 

836,382

 

 

 

824,418

 

 

 

817,073

 

 

 

793,795

 

 

 

805,464

 

Total liabilities and stockholders’ equity

 

$

6,696,172

 

 

$

6,704,451

 

 

$

6,540,602

 

 

$

6,750,125

 

 

$

6,390,652

 

 

 


Byline Bancorp, Inc.

Page 13 of 19

BYLINE BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands, except per share data)

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans and leases

 

$

58,570

 

 

$

56,291

 

 

$

54,324

 

 

$

53,808

 

 

$

53,441

 

 

$

222,993

 

 

$

208,788

 

Interest on securities

 

 

5,619

 

 

 

5,534

 

 

 

6,359

 

 

 

6,089

 

 

 

6,252

 

 

 

23,601

 

 

 

28,868

 

Other interest and dividend income

 

 

495

 

 

 

947

 

 

 

628

 

 

 

262

 

 

 

232

 

 

 

2,332

 

 

 

1,574

 

Total interest and dividend income

 

 

64,684

 

 

 

62,772

 

 

 

61,311

 

 

 

60,159

 

 

 

59,925

 

 

 

248,926

 

 

 

239,230

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,037

 

 

 

986

 

 

 

1,058

 

 

 

1,421

 

 

 

1,814

 

 

 

4,502

 

 

 

16,624

 

Other borrowings

 

 

330

 

 

 

349

 

 

 

482

 

 

 

502

 

 

 

480

 

 

 

1,663

 

 

 

3,318

 

Subordinated notes and debentures

 

 

1,589

 

 

 

1,592

 

 

 

1,597

 

 

 

1,596

 

 

 

1,611

 

 

 

6,374

 

 

 

4,310

 

Total interest expense

 

 

2,956

 

 

 

2,927

 

 

 

3,137

 

 

 

3,519

 

 

 

3,905

 

 

 

12,539

 

 

 

24,252

 

Net interest income

 

 

61,728

 

 

 

59,845

 

 

 

58,174

 

 

 

56,640

 

 

 

56,020

 

 

 

236,387

 

 

 

214,978

 

PROVISION/(RECAPTURE) FOR LOAN
   AND LEASE LOSSES

 

 

(1,293

)

 

 

352

 

 

 

(1,969

)

 

 

4,367

 

 

 

10,236

 

 

 

1,457

 

 

 

55,949

 

Net interest income after
  provision/(recapture) for
  loan and lease losses

 

 

63,021

 

 

 

59,493

 

 

 

60,143

 

 

 

52,273

 

 

 

45,784

 

 

 

234,930

 

 

 

159,029

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges on deposits

 

 

1,955

 

 

 

1,867

 

 

 

1,768

 

 

 

1,664

 

 

 

1,740

 

 

 

7,254

 

 

 

6,471

 

Loan servicing revenue

 

 

3,392

 

 

 

3,344

 

 

 

3,188

 

 

 

2,769

 

 

 

2,645

 

 

 

12,693

 

 

 

11,319

 

Loan servicing asset revaluation

 

 

(2,510

)

 

 

(2,650

)

 

 

7

 

 

 

(1,505

)

 

 

(2,298

)

 

 

(6,658

)

 

 

(4,951

)

ATM and interchange fees

 

 

1,219

 

 

 

1,201

 

 

 

1,044

 

 

 

1,012

 

 

 

1,076

 

 

 

4,476

 

 

 

4,165

 

Net realized gains (losses) on securities
   available-for-sale

 

 

(21

)

 

 

130

 

 

 

(136

)

 

 

1,462

 

 

 

2,889

 

 

 

1,435

 

 

 

5,301

 

Change in fair value of equity securities,
   net

 

 

(98

)

 

 

(275

)

 

 

517

 

 

 

(206

)

 

 

428

 

 

 

(62

)

 

 

729

 

Net gains on sales of loans

 

 

12,924

 

 

 

12,761

 

 

 

12,270

 

 

 

8,319

 

 

 

9,449

 

 

 

46,274

 

 

 

33,349

 

Wealth management and trust income

 

 

764

 

 

 

815

 

 

 

722

 

 

 

768

 

 

 

710

 

 

 

3,069

 

 

 

2,680

 

Other non-interest income

 

 

1,389

 

 

 

1,302

 

 

 

1,622

 

 

 

1,459

 

 

 

1,051

 

 

 

5,772

 

 

 

2,997

 

Total non-interest income

 

 

19,014

 

 

 

18,495

 

 

 

21,002

 

 

 

15,742

 

 

 

17,690

 

 

 

74,253

 

 

 

62,060

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

28,850

 

 

 

25,978

 

 

 

24,588

 

 

 

21,806

 

 

 

22,559

 

 

 

101,222

 

 

 

89,756

 

Occupancy and equipment expense, net

 

 

4,995

 

 

 

4,982

 

 

 

4,856

 

 

 

5,779

 

 

 

6,854

 

 

 

20,612

 

 

 

22,957

 

Loan and lease related expenses

 

 

2,328

 

 

 

1,175

 

 

 

1,503

 

 

 

951

 

 

 

1,324

 

 

 

5,957

 

 

 

5,955

 

Legal, audit, and other professional fees

 

 

2,376

 

 

 

2,710

 

 

 

2,898

 

 

 

2,214

 

 

 

1,336

 

 

 

10,198

 

 

 

8,138

 

Data processing

 

 

3,070

 

 

 

3,108

 

 

 

2,847

 

 

 

2,755

 

 

 

2,748

 

 

 

11,780

 

 

 

10,900

 

Net loss recognized on other real
   estate owned and other related
   expenses

 

 

26

 

 

 

42

 

 

 

389

 

 

 

621

 

 

 

495

 

 

 

1,078

 

 

 

1,819

 

Other intangible assets amortization
   expense

 

 

1,738

 

 

 

1,738

 

 

 

1,848

 

 

 

1,749

 

 

 

1,892

 

 

 

7,073

 

 

 

7,624

 

Other non-interest expense

 

 

15,585

 

 

 

4,447

 

 

 

4,052

 

 

 

2,967

 

 

 

9,813

 

 

 

27,051

 

 

 

22,273

 

Total non-interest expense

 

 

58,968

 

 

 

44,180

 

 

 

42,981

 

 

 

38,842

 

 

 

47,021

 

 

 

184,971

 

 

 

169,422

 

INCOME BEFORE PROVISION FOR INCOME
   TAXES

 

 

23,067

 

 

 

33,808

 

 

 

38,164

 

 

 

29,173

 

 

 

16,453

 

 

 

124,212

 

 

 

51,667

 

PROVISION FOR INCOME TAXES

 

 

5,878

 

 

 

8,502

 

 

 

9,672

 

 

 

7,375

 

 

 

4,162

 

 

 

31,427

 

 

 

14,200

 

NET INCOME

 

 

17,189

 

 

 

25,306

 

 

 

28,492

 

 

 

21,798

 

 

 

12,291

 

 

 

92,785

 

 

 

37,467

 

Dividends on preferred shares

 

 

196

 

 

 

196

 

 

 

195

 

 

 

196

 

 

 

196

 

 

 

783

 

 

 

783

 

INCOME AVAILABLE TO COMMON
   STOCKHOLDERS

 

$

16,993

 

 

$

25,110

 

 

$

28,297

 

 

$

21,602

 

 

$

12,095

 

 

$

92,002

 

 

$

36,684

 

EARNINGS PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.46

 

 

$

0.68

 

 

$

0.75

 

 

$

0.57

 

 

$

0.32

 

 

$

2.45

 

 

$

0.96

 

Diluted

 

$

0.45

 

 

$

0.66

 

 

$

0.73

 

 

$

0.56

 

 

$

0.31

 

 

$

2.40

 

 

$

0.96

 

 

 


Byline Bancorp, Inc.

Page 14 of 19

BYLINE BANCORP, INC. AND SUBSIDIARIES

SELECTED FINANCIAL DATA (unaudited)

 

As of or For the Three Months Ended

 

 

As of or For the Year Ended

 

(dollars in thousands, except share

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

and per share data)

2021

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.46

 

 

$

0.68

 

 

$

0.75

 

 

$

0.57

 

 

$

0.32

 

 

$

2.45

 

 

$

0.96

 

Diluted earnings per common share

$

0.45

 

 

$

0.66

 

 

$

0.73

 

 

$

0.56

 

 

$

0.31

 

 

$

2.40

 

 

$

0.96

 

Adjusted diluted earnings per common
   share
(2)(3)(4)

$

0.69

 

 

$

0.69

 

 

$

0.77

 

 

$

0.57

 

 

$

0.38

 

 

$

2.71

 

 

$

1.05

 

Weighted average common shares
   outstanding (basic)

 

37,124,176

 

 

 

37,200,778

 

 

 

37,965,658

 

 

 

38,164,201

 

 

 

38,202,665

 

 

 

37,609,723

 

 

 

38,031,250

 

Weighted average common shares
   outstanding (diluted)

 

37,999,401

 

 

 

38,018,301

 

 

 

38,696,036

 

 

 

38,915,482

 

 

 

38,574,129

 

 

 

38,369,067

 

 

 

38,312,608

 

Common shares outstanding

 

37,713,903

 

 

 

37,690,087

 

 

 

38,094,972

 

 

 

38,641,851

 

 

 

38,618,054

 

 

 

37,713,903

 

 

 

38,618,054

 

Cash dividends per common share

$

0.09

 

 

$

0.09

 

 

$

0.06

 

 

$

0.06

 

 

$

0.03

 

 

$

0.30

 

 

$

0.12

 

Dividend payout ratio on
  common stock

 

20.00

%

 

 

13.64

%

 

 

8.22

%

 

 

10.71

%

 

 

9.68

%

 

 

12.50

%

 

 

12.50

%

Tangible book value per
  common share
(1)

$

17.51

 

 

$

17.16

 

 

$

16.74

 

 

$

15.85

 

 

$

16.12

 

 

$

17.51

 

 

$

16.12

 

Key Ratios and Performance Metrics
   (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin, fully taxable
  equivalent
(1)(5)

 

3.97

%

 

 

3.92

%

 

 

3.76

%

 

 

3.78

%

 

 

3.78

%

 

 

3.86

%

 

 

3.81

%

Average cost of deposits

 

0.08

%

 

 

0.08

%

 

 

0.08

%

 

 

0.12

%

 

 

0.15

%

 

 

0.09

%

 

 

0.35

%

Efficiency ratio(2)

 

70.88

%

 

 

54.18

%

 

 

51.95

%

 

 

51.25

%

 

 

61.22

%

 

 

57.27

%

 

 

58.40

%

Adjusted efficiency ratio(1)(2)(3)

 

55.46

%

 

 

52.35

%

 

 

49.50

%

 

 

50.41

%

 

 

55.77

%

 

 

51.98

%

 

 

56.68

%

Non-interest expense to average assets

 

3.49

%

 

 

2.67

%

 

 

2.57

%

 

 

2.39

%

 

 

2.92

%

 

 

2.78

%

 

 

2.76

%

Adjusted non-interest expense to
   average assets
(1)(3)

 

2.76

%

 

 

2.58

%

 

 

2.45

%

 

 

2.35

%

 

 

2.67

%

 

 

2.54

%

 

 

2.68

%

Return on average stockholders' equity

 

8.13

%

 

 

12.19

%

 

 

14.10

%

 

 

10.96

%

 

 

6.07

%

 

 

11.31

%

 

 

4.78

%

Adjusted return on average
   stockholders' equity
(1)(3)(4)

 

12.42

%

 

 

12.69

%

 

 

14.80

%

 

 

11.18

%

 

 

7.50

%

 

 

12.77

%

 

 

5.21

%

Return on average assets

 

1.02

%

 

 

1.53

%

 

 

1.70

%

 

 

1.34

%

 

 

0.76

%

 

 

1.40

%

 

 

0.61

%

Adjusted return on average assets(1)(3)(4)

 

1.56

%

 

 

1.59

%

 

 

1.78

%

 

 

1.37

%

 

 

0.94

%

 

 

1.58

%

 

 

0.67

%

Non-interest income to total
   revenues
(1)

 

23.55

%

 

 

23.61

%

 

 

26.53

%

 

 

21.75

%

 

 

24.00

%

 

 

23.90

%

 

 

22.40

%

Pre-tax pre-provision return on
   average assets
(1)

 

1.29

%

 

 

2.07

%

 

 

2.16

%

 

 

2.06

%

 

 

1.66

%

 

 

1.89

%

 

 

1.75

%

Adjusted pre-tax pre-provision return
  on average assets
(1)(3)

 

2.03

%

 

 

2.15

%

 

 

2.28

%

 

 

2.10

%

 

 

1.91

%

 

 

2.14

%

 

 

1.83

%

Return on average tangible common
   stockholders' equity
(1)

 

10.94

%

 

 

16.22

%

 

 

18.87

%

 

 

14.86

%

 

 

8.61

%

 

 

15.17

%

 

 

7.06

%

Adjusted return on average tangible
   common stockholders' equity
(1)(3)

 

16.38

%

 

 

16.86

%

 

 

19.77

%

 

 

15.15

%

 

 

10.47

%

 

 

17.04

%

 

 

7.63

%

Non-interest-bearing deposits to
  total deposits

 

41.87

%

 

 

41.06

%

 

 

41.03

%

 

 

40.12

%

 

 

37.09

%

 

 

41.87

%

 

 

37.09

%

Loans and leases held for sale and
  loans and lease held for
  investment to total deposits

 

89.26

%

 

 

90.29

%

 

 

88.26

%

 

 

89.23

%

 

 

91.51

%

 

 

89.26

%

 

 

91.51

%

Deposits to total liabilities

 

87.97

%

 

 

87.73

%

 

 

88.97

%

 

 

84.36

%

 

 

85.08

%

 

 

87.97

%

 

 

85.08

%

Deposits per branch

$

117,160

 

 

$

117,234

 

 

$

115,732

 

 

$

109,229

 

 

$

103,305

 

 

$

117,160

 

 

$

103,305

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans and leases to
   total loans and leases held for
   investment, net before ALLL

 

0.51

%

 

 

0.75

%

 

 

0.79

%

 

 

0.83

%

 

 

0.95

%

 

 

0.51

%

 

 

0.95

%

ALLL to total loans and leases held for
   investment, net before ALLL

 

1.21

%

 

 

1.31

%

 

 

1.38

%

 

 

1.47

%

 

 

1.53

%

 

 

1.21

%

 

 

1.53

%

Net charge-offs to average total loans
   and leases held for investment,
   net before ALLL

 

0.37

%

 

 

0.13

%

 

 

0.17

%

 

 

0.47

%

 

 

0.47

%

 

 

0.28

%

 

 

0.51

%

Acquisition accounting adjustments(4)

$

4,769

 

 

$

6,327

 

 

$

9,393

 

 

$

10,424

 

 

$

13,389

 

 

$

4,769

 

 

$

13,389

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity to total assets

 

12.33

%

 

 

12.14

%

 

 

12.33

%

 

 

11.61

%

 

 

12.44

%

 

 

12.33

%

 

 

12.44

%

Tangible common equity to
  tangible assets
(1)

 

10.11

%

 

 

9.89

%

 

 

10.01

%

 

 

9.31

%

 

 

10.01

%

 

 

10.11

%

 

 

10.01

%

Leverage ratio

 

10.89

%

 

 

11.21

%

 

 

10.82

%

 

 

10.93

%

 

 

11.12

%

 

 

10.89

%

 

 

11.12

%

Common equity tier 1 capital ratio

 

11.39

%

 

 

11.32

%

 

 

11.97

%

 

 

12.09

%

 

 

12.20

%

 

 

11.39

%

 

 

12.20

%

Tier 1 capital ratio

 

12.37

%

 

 

12.32

%

 

 

13.05

%

 

 

13.20

%

 

 

13.36

%

 

 

12.37

%

 

 

13.36

%

Total capital ratio

 

14.70

%

 

 

14.78

%

 

 

15.74

%

 

 

15.96

%

 

 

16.18

%

 

 

14.70

%

 

 

16.18

%

(1) Represents a non-GAAP financial measure. See “Reconciliation of non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

(2) Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income.

(3) Calculation excludes impairment charges, merger-related expenses, and core systems conversion expense.

(4) Represents the remaining net unaccreted discount as a result of applying the fair value adjustment at the time of the business combination on acquired loans.

(5) Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.

 


Byline Bancorp, Inc.

Page 15 of 19

BYLINE BANCORP, INC. AND SUBSIDIARIES

QUARTER-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited)

 

 

For the Three Months Ended December 31,

 

 

 

2021

 

 

2020

 

(dollars in thousands)

 

Average
Balance
(5)

 

 

Interest
Inc / Exp

 

 

Average
Yield /
Rate

 

 

Average
Balance
(5)

 

 

Interest
Inc / Exp

 

 

Average
Yield /
Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

106,170

 

 

$

42

 

 

 

0.16

%

 

$

39,500

 

 

$

21

 

 

 

0.22

%

Loans and leases(1)

 

 

4,610,608

 

 

 

58,570

 

 

 

5.04

%

 

 

4,340,388

 

 

 

53,441

 

 

 

4.90

%

Taxable securities

 

 

1,288,969

 

 

 

5,111

 

 

 

1.57

%

 

 

1,364,980

 

 

 

5,555

 

 

 

1.62

%

Tax-exempt securities(2)

 

 

184,015

 

 

 

1,217

 

 

 

2.62

%

 

 

168,878

 

 

 

1,148

 

 

 

2.71

%

Total interest-earning assets

 

$

6,189,762

 

 

$

64,940

 

 

 

4.16

%

 

$

5,913,746

 

 

$

60,165

 

 

 

4.05

%

Allowance for loan and lease losses

 

 

(59,144

)

 

 

 

 

 

 

 

 

(63,891

)

 

 

 

 

 

 

All other assets

 

 

568,451

 

 

 

 

 

 

 

 

 

550,766

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

6,699,069

 

 

 

 

 

 

 

 

$

6,400,621

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’
   EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

659,841

 

 

$

236

 

 

 

0.14

%

 

$

578,520

 

 

$

287

 

 

 

0.20

%

Money market accounts

 

 

1,089,398

 

 

 

345

 

 

 

0.13

%

 

 

1,152,012

 

 

 

444

 

 

 

0.15

%

Savings

 

 

633,469

 

 

 

75

 

 

 

0.05

%

 

 

554,633

 

 

 

66

 

 

 

0.05

%

Time deposits

 

 

688,154

 

 

 

381

 

 

 

0.22

%

 

 

802,409

 

 

 

1,017

 

 

 

0.50

%

Total interest-bearing deposits

 

 

3,070,862

 

 

 

1,037

 

 

 

0.13

%

 

 

3,087,574

 

 

 

1,814

 

 

 

0.23

%

Other borrowings

 

 

385,787

 

 

 

330

 

 

 

0.34

%

 

 

577,309

 

 

 

480

 

 

 

0.33

%

Subordinated notes and debentures

 

 

110,341

 

 

 

1,589

 

 

 

5.71

%

 

 

109,704

 

 

 

1,611

 

 

 

5.84

%

Total borrowings

 

 

496,128

 

 

 

1,919

 

 

 

1.53

%

 

 

687,013

 

 

 

2,091

 

 

 

1.21

%

Total interest-bearing liabilities

 

$

3,566,990

 

 

$

2,956

 

 

 

0.33

%

 

$

3,774,587

 

 

$

3,905

 

 

 

0.41

%

Non-interest-bearing demand deposits

 

 

2,222,583

 

 

 

 

 

 

 

 

 

1,761,902

 

 

 

 

 

 

 

Other liabilities

 

 

70,521

 

 

 

 

 

 

 

 

 

58,539

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

838,975

 

 

 

 

 

 

 

 

 

805,593

 

 

 

 

 

 

 

TOTAL LIABILITIES AND
   STOCKHOLDERS’ EQUITY

 

$

6,699,069

 

 

 

 

 

 

 

 

$

6,400,621

 

 

 

 

 

 

 

Net interest spread(3)

 

 

 

 

 

 

 

 

3.83

%

 

 

 

 

 

 

 

 

3.64

%

Net interest income, fully
  taxable equivalent

 

 

 

 

$

61,984

 

 

 

 

 

 

 

 

$

56,260

 

 

 

 

Net interest margin, fully
  taxable equivalent
(2)(4)

 

 

 

 

 

 

 

 

3.97

%

 

 

 

 

 

 

 

 

3.78

%

Tax-equivalent adjustment

 

 

 

 

 

(256

)

 

 

0.01

%

 

 

 

 

 

(240

)

 

 

0.01

%

Net interest income

 

 

 

 

$

61,728

 

 

 

 

 

 

 

 

$

56,020

 

 

 

 

Net interest margin(4)

 

 

 

 

 

 

 

 

3.96

%

 

 

 

 

 

 

 

 

3.77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan accretion impact on margin

 

 

 

 

$

1,450

 

 

 

0.09

%

 

 

 

 

$

2,304

 

 

 

0.16

%

 

(1) Loan and lease balances are net of deferred origination fees and costs and initial indirect costs. Non-accrual loans and leases are included in total loan and lease balances.

(2) Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.

(3) Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.

(4) Represents net interest income (annualized) divided by total average earning assets.

(5) Average balances are average daily balances.

 

 

 


Byline Bancorp, Inc.

Page 16 of 19

BYLINE BANCORP, INC. AND SUBSIDIARIES

YEAR-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited)

 

 

For the Year Ended December 31,

 

 

 

2021

 

 

2020

 

(dollars in thousands)

 

Average
Balance
(5)

 

 

Interest
Inc / Exp

 

 

Average
Yield /
Rate

 

 

Average
Balance
(5)

 

 

Interest
Inc / Exp

 

 

Average
Yield /
Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

69,338

 

 

$

117

 

 

 

0.17

%

 

$

46,508

 

 

$

228

 

 

 

0.49

%

Loans and leases(1)

 

 

4,518,836

 

 

 

222,993

 

 

 

4.93

%

 

 

4,196,708

 

 

 

208,788

 

 

 

4.98

%

Taxable securities

 

 

1,376,045

 

 

 

21,909

 

 

 

1.59

%

 

 

1,287,480

 

 

 

27,233

 

 

 

2.12

%

Tax-exempt securities(2)

 

 

184,622

 

 

 

4,946

 

 

 

2.68

%

 

 

128,664

 

 

 

3,773

 

 

 

2.93

%

Total interest-earning assets

 

$

6,148,841

 

 

$

249,965

 

 

 

4.07

%

 

$

5,659,360

 

 

$

240,022

 

 

 

4.24

%

Allowance for loan and lease losses

 

 

(63,351

)

 

 

 

 

 

 

 

 

(48,688

)

 

 

 

 

 

 

All other assets

 

 

556,641

 

 

 

 

 

 

 

 

 

529,471

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

6,642,131

 

 

 

 

 

 

 

 

$

6,140,143

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’
   EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

622,147

 

 

$

883

 

 

 

0.14

%

 

$

469,418

 

 

$

938

 

 

 

0.20

%

Money market accounts

 

 

1,073,970

 

 

 

1,285

 

 

 

0.12

%

 

 

1,132,978

 

 

 

4,238

 

 

 

0.37

%

Savings

 

 

610,953

 

 

 

289

 

 

 

0.05

%

 

 

520,472

 

 

 

252

 

 

 

0.05

%

Time deposits

 

 

722,974

 

 

 

2,045

 

 

 

0.28

%

 

 

940,165

 

 

 

11,196

 

 

 

1.19

%

Total interest-bearing deposits

 

 

3,030,044

 

 

 

4,502

 

 

 

0.15

%

 

 

3,063,033

 

 

 

16,624

 

 

 

0.54

%

Other borrowings

 

 

525,078

 

 

 

1,663

 

 

 

0.32

%

 

 

542,937

 

 

 

3,318

 

 

 

0.61

%

Subordinated notes and debentures

 

 

110,108

 

 

 

6,374

 

 

 

5.79

%

 

 

72,188

 

 

 

4,310

 

 

 

5.97

%

Total borrowings

 

 

635,186

 

 

 

8,037

 

 

 

1.27

%

 

 

615,125

 

 

 

7,628

 

 

 

1.24

%

Total interest-bearing liabilities

 

$

3,665,230

 

 

$

12,539

 

 

 

0.34

%

 

$

3,678,158

 

 

$

24,252

 

 

 

0.66

%

Non-interest-bearing demand deposits

 

 

2,085,454

 

 

 

 

 

 

 

 

 

1,624,754

 

 

 

 

 

 

 

Other liabilities

 

 

71,430

 

 

 

 

 

 

 

 

 

52,653

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

820,017

 

 

 

 

 

 

 

 

 

784,578

 

 

 

 

 

 

 

TOTAL LIABILITIES AND
   STOCKHOLDERS’ EQUITY

 

$

6,642,131

 

 

 

 

 

 

 

 

$

6,140,143

 

 

 

 

 

 

 

Net interest spread(3)

 

 

 

 

 

 

 

 

3.73

%

 

 

 

 

 

 

 

 

3.58

%

Net interest income, fully
  taxable equivalent

 

 

 

 

$

237,426

 

 

 

 

 

 

 

 

$

215,770

 

 

 

 

Net interest margin, fully
  taxable equivalent
(2)(4)

 

 

 

 

 

 

 

 

3.86

%

 

 

 

 

 

 

 

 

3.81

%

Tax-equivalent adjustment

 

 

 

 

 

(1,039

)

 

 

0.02

%

 

 

 

 

 

(792

)

 

 

0.01

%

Net interest income

 

 

 

 

$

236,387

 

 

 

 

 

 

 

 

$

214,978

 

 

 

 

Net interest margin(4)

 

 

 

 

 

 

 

 

3.84

%

 

 

 

 

 

 

 

 

3.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan accretion impact on margin

 

 

 

 

$

6,451

 

 

 

0.10

%

 

 

 

 

$

13,058

 

 

 

0.23

%

 

(1) Loan and lease balances are net of deferred origination fees and costs and initial indirect costs. Non-accrual loans and leases are included in total loan and lease balances.

(2) Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.

(3) Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.

(4) Represents net interest income divided by total average earning assets.

(5) Average balances are average daily balances.

 

 


Byline Bancorp, Inc.

Page 17 of 19

BYLINE BANCORP, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

 

Non-GAAP Financial Measures

This release contains certain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). These measures include adjusted net income, adjusted diluted earnings per share, adjusted efficiency ratio, adjusted non-interest expense to average assets, tax-equivalent net interest margin, non-interest income to total revenues, adjusted return on average stockholders’ equity, adjusted return on average assets, pre-tax pre-provision return on average assets, adjusted pre-tax pre-provision return on average assets, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common stockholders' equity, and adjusted return on average tangible common stockholders' equity. Management believes that these non-GAAP financial measures provide useful information to management and investors that is supplementary to the Company’s financial condition, results of operations and cash flows computed in accordance with GAAP; however, management acknowledges that our non-GAAP financial measures have a number of limitations. As such, these disclosures should not be viewed as a substitute for results determined in accordance with GAAP financial measures that we and other companies use. Management also uses these measures for peer comparison. See below in the financial schedules included in this press release for a reconciliation of the non-GAAP financial measures to the comparable GAAP financial measures. Additionally, please refer to the Company’s Annual Report on Form 10-K for the detailed definitions of these non-GAAP financial measures.

 

 

As of or For the Three Months Ended

 

 

As of or For the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands, except per share data)

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net income and earnings per share
   excluding significant items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Net Income

 

$

17,189

 

 

$

25,306

 

 

$

28,492

 

 

$

21,798

 

 

$

12,291

 

 

$

92,785

 

 

$

37,467

 

Significant items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment charges on assets held for sale
  and ROU asset

 

 

12,449

 

 

 

1,435

 

 

 

1,942

 

 

 

604

 

 

 

4,022

 

 

 

16,430

 

 

 

4,769

 

Tax benefit

 

 

(3,377

)

 

 

(391

)

 

 

(529

)

 

 

(165

)

 

 

(1,120

)

 

 

(4,462

)

 

 

(1,328

)

Adjusted Net Income

 

$

26,261

 

 

$

26,350

 

 

$

29,905

 

 

$

22,237

 

 

$

15,193

 

 

$

104,753

 

 

$

40,908

 

Reported Diluted Earnings per Share

 

$

0.45

 

 

$

0.66

 

 

$

0.73

 

 

$

0.56

 

 

$

0.31

 

 

$

2.40

 

 

$

0.96

 

Significant items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment charges on assets held for sale
  and ROU asset

 

 

0.33

 

 

 

0.04

 

 

 

0.05

 

 

 

0.02

 

 

 

0.10

 

 

 

0.43

 

 

 

0.12

 

Tax benefit

 

 

(0.09

)

 

 

(0.01

)

 

 

(0.01

)

 

 

(0.01

)

 

 

(0.03

)

 

 

(0.12

)

 

 

(0.03

)

Adjusted Diluted Earnings per Share

 

$

0.69

 

 

$

0.69

 

 

$

0.77

 

 

$

0.57

 

 

$

0.38

 

 

$

2.71

 

 

$

1.05

 

 

 


Byline Bancorp, Inc.

Page 18 of 19

BYLINE BANCORP, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited)

 

 

As of or For the Three Months Ended

 

 

As of or For the Year Ended

 

(dollars in thousands, except per share data,

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

  ratios annualized, where applicable)

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Adjusted non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

58,968

 

 

$

44,180

 

 

$

42,981

 

 

$

38,842

 

 

$

47,021

 

 

$

184,971

 

 

$

169,422

 

Less: Significant items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment charges on assets held for sale
  and ROU asset

 

 

12,449

 

 

 

1,435

 

 

 

1,942

 

 

 

604

 

 

 

4,022

 

 

 

16,430

 

 

 

4,769

 

Adjusted non-interest expense

 

$

46,519

 

 

$

42,745

 

 

$

41,039

 

 

$

38,238

 

 

$

42,999

 

 

$

168,541

 

 

$

164,653

 

Adjusted non-interest expense excluding
   amortization of intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-interest expense

 

$

46,519

 

 

$

42,745

 

 

$

41,039

 

 

$

38,238

 

 

$

42,999

 

 

$

168,541

 

 

$

164,653

 

Less: Amortization of intangible assets

 

 

1,738

 

 

 

1,738

 

 

 

1,848

 

 

 

1,749

 

 

 

1,892

 

 

 

7,073

 

 

 

7,624

 

Adjusted non-interest expense excluding
   amortization of intangible assets

 

$

44,781

 

 

$

41,007

 

 

$

39,191

 

 

$

36,489

 

 

$

41,107

 

 

$

161,468

 

 

$

157,029

 

Pre-tax pre-provision net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax income

 

$

23,067

 

 

$

33,808

 

 

$

38,164

 

 

$

29,173

 

 

$

16,453

 

 

$

124,212

 

 

$

51,667

 

Add: Provision/(recapture) for loan
  and lease losses

 

 

(1,293

)

 

 

352

 

 

 

(1,969

)

 

 

4,367

 

 

 

10,236

 

 

 

1,457

 

 

 

55,949

 

Pre-tax pre-provision net income

 

$

21,774

 

 

$

34,160

 

 

$

36,195

 

 

$

33,540

 

 

$

26,689

 

 

$

125,669

 

 

$

107,616

 

Adjusted pre-tax pre-provision net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax pre-provision net income

 

$

21,774

 

 

$

34,160

 

 

$

36,195

 

 

$

33,540

 

 

$

26,689

 

 

$

125,669

 

 

$

107,616

 

Impairment charges on assets held for sale
  and ROU asset

 

 

12,449

 

 

 

1,435

 

 

 

1,942

 

 

 

604

 

 

 

4,022

 

 

 

16,430

 

 

 

4,769

 

Adjusted pre-tax pre-provision net income

 

$

34,223

 

 

$

35,595

 

 

$

38,137

 

 

$

34,144

 

 

$

30,711

 

 

$

142,099

 

 

$

112,385

 

Tax equivalent net interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

61,728

 

 

$

59,845

 

 

$

58,174

 

 

$

56,640

 

 

$

56,020

 

 

$

236,387

 

 

$

214,978

 

Add: Tax-equivalent adjustment

 

 

256

 

 

 

264

 

 

 

269

 

 

 

250

 

 

 

240

 

 

 

1,039

 

 

 

792

 

Net interest income, fully taxable equivalent

 

$

61,984

 

 

$

60,109

 

 

$

58,443

 

 

$

56,890

 

 

$

56,260

 

 

$

237,426

 

 

$

215,770

 

Total revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

61,728

 

 

$

59,845

 

 

$

58,174

 

 

$

56,640

 

 

$

56,020

 

 

$

236,387

 

 

$

214,978

 

Add: Non-interest income

 

 

19,014

 

 

 

18,495

 

 

 

21,002

 

 

 

15,742

 

 

 

17,690

 

 

 

74,253

 

 

 

62,060

 

Total revenue

 

$

80,742

 

 

$

78,340

 

 

$

79,176

 

 

$

72,382

 

 

$

73,710

 

 

$

310,640

 

 

$

277,038

 

Tangible common stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

836,382

 

 

$

824,418

 

 

$

817,073

 

 

$

793,795

 

 

$

805,464

 

 

$

836,382

 

 

$

805,464

 

Less: Preferred stock

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

Less: Goodwill and other intangibles

 

 

165,558

 

 

 

167,296

 

 

 

169,034

 

 

 

170,882

 

 

 

172,631

 

 

 

165,558

 

 

 

172,631

 

Tangible common stockholders' equity

 

$

660,386

 

 

$

646,684

 

 

$

637,601

 

 

$

612,475

 

 

$

622,395

 

 

$

660,386

 

 

$

622,395

 

Tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,696,172

 

 

$

6,704,451

 

 

$

6,540,602

 

 

$

6,750,125

 

 

$

6,390,652

 

 

$

6,696,172

 

 

$

6,390,652

 

Less: Goodwill and other intangibles

 

 

165,558

 

 

 

167,296

 

 

 

169,034

 

 

 

170,882

 

 

 

172,631

 

 

 

165,558

 

 

 

172,631

 

Tangible assets

 

$

6,530,614

 

 

$

6,537,155

 

 

$

6,371,568

 

 

$

6,579,243

 

 

$

6,218,021

 

 

$

6,530,614

 

 

$

6,218,021

 

Average tangible common stockholders'
   equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total stockholders' equity

 

$

838,975

 

 

$

823,754

 

 

$

810,490

 

 

$

806,452

 

 

$

805,593

 

 

$

820,017

 

 

$

784,578

 

Less: Average preferred stock

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

Less: Average goodwill and other
   intangibles

 

 

166,396

 

 

 

168,140

 

 

 

169,906

 

 

 

171,795

 

 

 

173,536

 

 

 

169,042

 

 

 

176,448

 

Average tangible common stockholders'
  equity

 

$

662,141

 

 

$

645,176

 

 

$

630,146

 

 

$

624,219

 

 

$

621,619

 

 

$

640,537

 

 

$

597,692

 

Average tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

6,699,069

 

 

$

6,560,868

 

 

$

6,720,492

 

 

$

6,587,765

 

 

$

6,400,621

 

 

$

6,642,131

 

 

$

6,140,143

 

Less: Average goodwill and other
   intangibles

 

 

166,396

 

 

 

168,140

 

 

 

169,906

 

 

 

171,795

 

 

 

173,536

 

 

 

169,042

 

 

 

176,448

 

Average tangible assets

 

$

6,532,673

 

 

$

6,392,728

 

 

$

6,550,586

 

 

$

6,415,970

 

 

$

6,227,085

 

 

$

6,473,089

 

 

$

5,963,695

 

Tangible net income available to common
   stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common
  stockholders

 

$

16,993

 

 

$

25,110

 

 

$

28,297

 

 

$

21,602

 

 

$

12,095

 

 

$

92,002

 

 

$

36,684

 

Add: After-tax intangible asset amortization

 

 

1,266

 

 

 

1,265

 

 

 

1,344

 

 

 

1,272

 

 

 

1,365

 

 

 

5,147

 

 

 

5,501

 

Tangible net income available to common
   stockholders

 

$

18,259

 

 

$

26,375

 

 

$

29,641

 

 

$

22,874

 

 

$

13,460

 

 

$

97,149

 

 

$

42,185

 

Adjusted tangible net income available
  to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible net income available to common
   stockholders

 

$

18,259

 

 

$

26,375

 

 

$

29,641

 

 

$

22,874

 

 

$

13,460

 

 

$

97,149

 

 

$

42,185

 

Impairment charges on assets held for sale
  and ROU asset

 

 

12,449

 

 

 

1,435

 

 

 

1,942

 

 

 

604

 

 

 

4,022

 

 

 

16,430

 

 

 

4,769

 

Tax benefit on significant items

 

 

(3,377

)

 

 

(391

)

 

 

(529

)

 

 

(165

)

 

 

(1,120

)

 

 

(4,462

)

 

 

(1,328

)

Adjusted tangible net income available to
   common stockholders

 

$

27,331

 

 

$

27,419

 

 

$

31,054

 

 

$

23,313

 

 

$

16,362

 

 

$

109,117

 

 

$

45,626

 

BYLINE BANCORP, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited)

 

 

As of or For the Three Months Ended

 

 

As of or For the Year Ended

 

(dollars in thousands, except share and per share
   data, ratios annualized, where applicable)

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Pre-tax pre-provision return on average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax pre-provision net income

 

$

21,774

 

 

$

34,160

 

 

$

36,195

 

 

$

33,540

 

 

$

26,689

 

 

$

125,669

 

 

$

107,616

 

Average total assets

 

 

6,699,069

 

 

 

6,560,868

 

 

 

6,720,492

 

 

 

6,587,765

 

 

 

6,400,621

 

 

 

6,642,131

 

 

 

6,140,143

 

 

 


Byline Bancorp, Inc.

Page 19 of 19

Pre-tax pre-provision return on average assets

 

 

1.29

%

 

 

2.07

%

 

 

2.16

%

 

 

2.06

%

 

 

1.66

%

 

 

1.89

%

 

 

1.75

%

Adjusted pre-tax pre-provision return on average
   assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted pre-tax pre-provision net income

 

$

34,223

 

 

$

35,595

 

 

$

38,137

 

 

$

34,144

 

 

$

30,711

 

 

$

142,099

 

 

$

112,385

 

Average total assets

 

 

6,699,069

 

 

 

6,560,868

 

 

 

6,720,492

 

 

 

6,587,765

 

 

 

6,400,621

 

 

 

6,642,131

 

 

 

6,140,143

 

Adjusted pre-tax pre-provision return on average
   assets

 

 

2.03

%

 

 

2.15

%

 

 

2.28

%

 

 

2.10

%

 

 

1.91

%

 

 

2.14

%

 

 

1.83

%

Net interest margin, fully taxable equivalent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, fully taxable equivalent

 

$

61,984

 

 

$

60,109

 

 

$

58,443

 

 

$

56,890

 

 

$

56,260

 

 

$

237,426

 

 

$

215,770

 

Total average interest-earning assets

 

 

6,189,762

 

 

 

6,076,065

 

 

 

6,231,616

 

 

 

6,097,712

 

 

 

5,913,746

 

 

 

6,148,841

 

 

 

5,659,360

 

Net interest margin, fully taxable equivalent

 

 

3.97

%

 

 

3.92

%

 

 

3.76

%

 

 

3.78

%

 

 

3.78

%

 

 

3.86

%

 

 

3.81

%

Non-interest income to total revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

$

19,014

 

 

$

18,495

 

 

$

21,002

 

 

$

15,742

 

 

$

17,690

 

 

$

74,253

 

 

$

62,060

 

Total revenues

 

 

80,742

 

 

 

78,340

 

 

 

79,176

 

 

 

72,382

 

 

 

73,710

 

 

 

310,640

 

 

 

277,038

 

Non-interest income to total revenues

 

 

23.55

%

 

 

23.61

%

 

 

26.53

%

 

 

21.75

%

 

 

24.00

%

 

 

23.90

%

 

 

22.40

%

Adjusted non-interest expense to average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-interest expense

 

$

46,519

 

 

$

42,745

 

 

$

41,039

 

 

$

38,238

 

 

$

42,999

 

 

$

168,541

 

 

$

164,653

 

Average total assets

 

 

6,699,069

 

 

 

6,560,868

 

 

 

6,720,492

 

 

 

6,587,765

 

 

 

6,400,621

 

 

 

6,642,131

 

 

 

6,140,143

 

Adjusted non-interest expense to average assets

 

 

2.76

%

 

 

2.58

%

 

 

2.45

%

 

 

2.35

%

 

 

2.67

%

 

 

2.54

%

 

 

2.68

%

Adjusted efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-interest expense excluding
   amortization of intangible assets

 

$

44,781

 

 

$

41,007

 

 

$

39,191

 

 

$

36,489

 

 

$

41,107

 

 

$

161,468

 

 

$

157,029

 

Total revenues

 

 

80,742

 

 

 

78,340

 

 

 

79,176

 

 

 

72,382

 

 

 

73,710

 

 

 

310,640

 

 

 

277,038

 

Adjusted efficiency ratio

 

 

55.46

%

 

 

52.35

%

 

 

49.50

%

 

 

50.41

%

 

 

55.77

%

 

 

51.98

%

 

 

56.68

%

Adjusted return on average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

26,261

 

 

$

26,350

 

 

$

29,905

 

 

$

22,237

 

 

$

15,193

 

 

$

104,753

 

 

$

40,908

 

Average total assets

 

 

6,699,069

 

 

 

6,560,868

 

 

 

6,720,492

 

 

 

6,587,765

 

 

 

6,400,621

 

 

 

6,642,131

 

 

 

6,140,143

 

Adjusted return on average assets

 

 

1.56

%

 

 

1.59

%

 

 

1.78

%

 

 

1.37

%

 

 

0.94

%

 

 

1.58

%

 

 

0.67

%

Adjusted return on average stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

26,261

 

 

$

26,350

 

 

$

29,905

 

 

$

22,237

 

 

$

15,193

 

 

$

104,753

 

 

$

40,908

 

Average stockholders' equity

 

 

838,975

 

 

 

823,754

 

 

 

810,490

 

 

 

806,452

 

 

 

805,593

 

 

 

820,017

 

 

 

784,578

 

Adjusted return on average stockholders' equity

 

 

12.42

%

 

 

12.69

%

 

 

14.80

%

 

 

11.18

%

 

 

7.50

%

 

 

12.77

%

 

 

5.21

%

Tangible common equity to tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

660,386

 

 

$

646,684

 

 

$

637,601

 

 

$

612,475

 

 

$

622,395

 

 

$

660,386

 

 

$

622,395

 

Tangible assets

 

 

6,530,614

 

 

 

6,537,155

 

 

 

6,371,568

 

 

 

6,579,243

 

 

 

6,218,021

 

 

 

6,530,614

 

 

 

6,218,021

 

Tangible common equity to tangible assets

 

 

10.11

%

 

 

9.89

%

 

 

10.01

%

 

 

9.31

%

 

 

10.01

%

 

 

10.11

%

 

 

10.01

%

Return on average tangible common stockholders'
   equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible net income available to common
   stockholders

 

$

18,259

 

 

$

26,375

 

 

$

29,641

 

 

$

22,874

 

 

$

13,460

 

 

$

97,149

 

 

$

42,185

 

Average tangible common stockholders' equity

 

 

662,141

 

 

 

645,176

 

 

 

630,146

 

 

 

624,219

 

 

 

621,619

 

 

 

640,537

 

 

 

597,692

 

Return on average tangible common
   stockholders' equity

 

 

10.94

%

 

 

16.22

%

 

 

18.87

%

 

 

14.86

%

 

 

8.61

%

 

 

15.17

%

 

 

7.06

%

Adjusted return on average tangible common
   stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted tangible net income available to
   common stockholders

 

$

27,331

 

 

$

27,419

 

 

$

31,054

 

 

$

23,313

 

 

$

16,362

 

 

$

109,117

 

 

$

45,626

 

Average tangible common stockholders' equity

 

 

662,141

 

 

 

645,176

 

 

 

630,146

 

 

 

624,219

 

 

 

621,619

 

 

 

640,537

 

 

 

597,692

 

Adjusted return on average tangible common
   stockholders' equity

 

 

16.38

%

 

 

16.86

%

 

 

19.77

%

 

 

15.15

%

 

 

10.47

%

 

 

17.04

%

 

 

7.63

%

Tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

660,386

 

 

$

646,684

 

 

$

637,601

 

 

$

612,475

 

 

$

622,395

 

 

$

660,386

 

 

$

622,395

 

Common shares outstanding

 

 

37,713,903

 

 

 

37,690,087

 

 

 

38,094,972

 

 

 

38,641,851

 

 

 

38,618,054

 

 

 

37,713,903

 

 

 

38,618,054

 

Tangible book value per share

 

$

17.51

 

 

$

17.16

 

 

$

16.74

 

 

$

15.85

 

 

$

16.12

 

 

$

17.51

 

 

$

16.12

 

 

 


Slide 1

Q4 2021 Conference Call


Slide 2

Forward-Looking Statements This communication contains forward-looking statements within the meaning of the U.S. federal securities laws. Forward-looking statements include, without limitation, statements concerning plans, estimates, calculations, forecasts and projections with respect to the anticipated future performance of the Company. These statements are often, but not always, made through the use of words or phrases such as ‘‘may’’, ‘‘might’’, ‘‘should’’, ‘‘could’’, ‘‘predict’’, ‘‘potential’’, ‘‘believe’’, ‘‘expect’’, ‘‘continue’’, ‘‘will’’, ‘‘anticipate’’, ‘‘seek’’, ‘‘estimate’’, ‘‘intend’’, ‘‘plan’’, ‘‘projection’’, ‘‘would’’, ‘‘annualized’’, “target” and ‘‘outlook’’, or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. Forward-looking statements involve estimates and known and unknown risks, and reflect various assumptions and involve elements of subjective judgement and analysis, which may or may not prove to be correct, and which are subject to uncertainties and contingencies outside the control of Byline and its respective affiliates, directors, employees and other representatives, which could cause actual results to differ materially from those presented in this communication. The COVID-19 pandemic is adversely affecting us, our employees, customers, counterparties and third-party service providers, and the ultimate extent of the impacts on our business, financial position, results of operations, liquidity, and prospects is uncertain. Deterioration in general business and economic conditions, including increases in unemployment rates or turbulence in U.S. or global financial markets, could adversely affect our revenues and the values of our assets and liabilities, reduce the availability of funding, and lead to a tightening of credit and further increase stock price volatility. In addition, changes to statutes, regulations, or regulatory policies or practices as a result of, or in response to COVID-19, could affect us in substantial and unpredictable ways. No representations, warranties or guarantees are or will be made by Byline as to the reliability, accuracy or completeness of any forward-looking statements contained in this communication or that such forward-looking statements are or will remain based on reasonable assumptions. You should not place undue reliance on any forward-looking statements contained in this communication. Certain risks and important factors that could affect Byline’s future results are identified in our Annual Report on Form 10-K and other reports we file with the Securities and Exchange Commission, including among other things under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2020. Any forward-looking statement speaks only as of the date on which it is made, and Byline undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise unless required under the federal securities laws. Due to rounding, numbers presented throughout this document may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures.


Slide 3

Full Year 2021 Summary Record Performance Highlights Revenue of $310.6 million Net income of $92.8 million Net gains on sales of loans of $46.3 million Loan servicing revenue of $12.7 million Wealth management and trust income of $3.1 million Returned $40.3 million capital to common stockholders through dividends and share repurchases 12% Y/Y Revenue EPS TBVPS $310.6 million 150% Y/Y $2.40 9% Y/Y $17.51 79 basis points Y/Y ROAA ROE ROTCE 1.40% 6.5 percentage pts Y/Y 11.31% 8.1 percentage pts Y/Y 15.17% Represents a non-GAAP financial measure. See “Non-GAAP Reconciliation” in the appendix. (1)


Slide 4

$17.2 million Net Income $0.45 Earnings per Diluted Share 1.02% Return on Average Assets 10.94% Return on Tangible Common Equity(1) $6.7 billion Total Assets 41.9% Non-interest Bearing Deposits 3.97% Net Interest Margin (FTE)(1) 11.39% CET1 Capital Ratio Fourth Quarter 2021 Highlights Balance Sheet Financial Performance Credit Trends Return of Capital Represents a non-GAAP financial measure. See “Non-GAAP Reconciliation” in the appendix. Net income of $17.2 million, or $0.45 per diluted share, compared to $25.3 million, or $0.66 per diluted share, in 3Q21 Adjusted PTPP of $34.2 million; Adjusted PTPP ROAA(1) of 2.03% 4Q21 earnings include $13.0 million in aggregate charges related to branch consolidations and real estate strategy, negatively impacting diluted EPS by $0.34 per share Total loans and leases ex. PPP, increased $72.3 million, or 6.6% annualized, from 3Q21 Loan and lease originations of $279.5 million, down from $428.0 million in 3Q21 Exceptional deposit mix driven by strong inflows of non-interest bearing commercial deposits NIM Expansion Net interest margin (FTE)(1) increased 5 bps to 3.97% from 3.92% in 3Q21 NIM excluding accretion increased 7 bps to 3.87% from 3Q21 Average cost of deposits was 0.08%, flat from 3Q21 Credit quality remained strong during 4Q21 and full year 2021 NPLs (ex. gov gtd) declined from 0.61% to 0.44% in 4Q21 Positive trends in loan portfolio with NPAs declining $12.3 million from 3Q21 ALLL stood at 1.21%; 1.25% ex. PPP CET1 and total capital ratios remained solid at 11.39% and 14.70% Redemption of Series B Preferred Shares in 1Q22 Returning capital to stockholders through: $0.09 per share common stock dividend 1.2 million shares remaining under the current stock repurchase program


Slide 5

Loan and Lease Trends ($ in millions) Originations and Payoffs(1) Portfolio by Segment Total Loans & Leases and Average Yield Rate Type(1) Year-over-Year Change, ex. PPP $648.0MM or 16.9% Excludes PPP Loans. Total loans and leases decreased 4.8% annualized, to $4.6 billion, primarily driven by PPP forgiveness Loan and leases ex. PPP increased by $72.3 million from 3Q21 Growth in the commercial, CRE and equipment leasing offset by runoff in 1-4 family residential $279.5 million in originations in 4Q21 compared to $428.0 million in 3Q21 ex. PPP Line usage increased to 53.4% in 4Q21 from 52.4% in 3Q21 Payoff activity increased by $167.1 million from 3Q21 ex. PPP $307.0 million in 4Q21 compared to $139.9 million in 3Q21


Slide 6

Government-Guaranteed Lending ($ in millions) On Balance Sheet SBA 7(a) & USDA Loans #5 SBA 7(a) lender in the United States for Fiscal Year 2021 #1 SBA 7(a) lender in: Illinois Wisconsin South Dakota #1 Third Party Lender for SBA 504 loans in Illinois #1 International Trade Loan Lender nationally Closed $160.1 million loan commitments, down 17.8% from 3Q21 SBA 7(a) portfolio down $4.4 million to $463.6 million from 3Q21; ALLL/Unguaranteed loan balance ~ 7.6% Servicing $1.7 billion in government guaranteed loans for investors Serviced Loan Sector Concentration Total SBC Closed Loan Commitments December 31, 2021 $ Balance % of Portfolio(2) Unguaranteed $386.4 8.8% Guaranteed 77.2 1.7% Total SBA 7(a) Loans $463.6 10.5% Unguaranteed $39.5 0.9% Guaranteed 25.7 0.6% Total USDA Loans $65.1 1.5% (1) (1) Represents sectors with less than 5% of the total portfolio. Excludes PPP Loans.


Slide 7

Total deposits were $5.2 billion, flat from 3Q21 Strong inflow of commercial non-interest bearing deposits Deposit mix remains exceptional with non-interest bearing representing 41.9% of total deposits Commercial deposits accounted for 48.9% of total deposits and represents 76.0% of all non-interest bearing deposits Deposit Trends ($ in millions) Average Non-Interest Bearing Deposits Deposit Composition Cost of Interest Bearing Deposits Year-over-Year Change $460.6MM or 26.1%


Slide 8

Net Interest Income and Net Interest Margin Trends ($ in millions) Net interest income was $61.7 million, up 3.1% from 3Q21 Net interest margin increased 5 basis points from 3Q21 to 3.96% Excluding accretion income, net interest margin increased 7 basis points from 3Q21 $237.9 million of CDs maturing in 1Q22 with an average rate of 0.16% Loans and leases to deposits remains stable at 89.3% Net Interest Margin Drivers of NIM Change NIM, Yields, and Costs


Slide 9

Total Non-Interest Income Non-Interest Income Trends ($ in millions) Non-interest income was $19.0 million, up 2.8% from 3Q21 Balanced growth in fee income with largest increase stemming from other non-interest income, primarily due to: Increase in BOLI income Net gains on sales of loans increased 1.3% linked quarter and 36.8% year-over-year Volume Sold and Average Net Premiums Net Gains on Sales of Loans Government Guaranteed Loan Sales $113.9 million of loan sales in 4Q21, compared to $104.2 million in 3Q21 Loans held for sale increased to $64.5 million in 4Q21 from $48.4 million in 3Q21


Slide 10

Non-Interest Expense Trends ($ in millions) Non-interest expense increased to $59.0 million from $44.2 million in 3Q21, primarily attributable to: $11.1 million increase in other non-interest expense related to impairment charges on assets held for sale and branch consolidation charges $2.9 million in higher salaries and employee benefits due to $1.5 million of increased commissions and incentive expense, and $573,000 related to branch consolidation charges $1.2 million increase in loan and leases related expenses, mainly due to higher expenses associated with originations of government guaranteed loans Efficiency ratio of 70.88%; excluding impairment charges on assets held for sale, our adjusted efficiency ratio(1) was 55.46% in 4Q21, an improvement from 55.77% in 4Q20 Non-interest expense excluding branch consolidation and impairment charges stood at $45.9 million for 4Q21, up from $42.7 million in 3Q21 Efficiency Ratio Non-Interest Expense (1) Represents a non-GAAP financial measure. See “Non-GAAP Reconciliation” in the appendix.


Slide 11

Asset Quality Trends ($ in millions) NPLs / Total Loans & Leases Loss Absorbency 1.31% 1.54% Net Charge-offs Non-performing assets to total assets declined to 0.38% in 4Q21 from 0.56% in 3Q21 NPLs / total loans and leases decreased 24 bps to 0.51% in 4Q21 from 0.75% in 3Q21 NCOs / average loans and leases were 37 bps in 4Q21, up from 13 bps in 3Q21 ALLL + AAA / loans and leases ex. PPP was 1.35% in 4Q21 compared to 1.54% in 3Q21 Allowance for loan and lease losses as a percentage of non-performing loans and leases increased to 237.84% versus 175.82% in the prior quarter 1.21% 1.35%


Slide 12

Project Sox Offer Migration Strong Capital Position and Focus on Return on Capital Capital Ratios Return on Average Tangible Common Equity (1) Tangible Book Value per Share ($) (1) (1) Returned $40.3 million capital to common stockholders through dividends and share repurchases in 2021 Repurchased 1,331,708 shares of common stock at a cost of $28.9 million in 2021 The Company did not repurchase any shares during 4Q21 Declared common stock dividend of $0.09 per share in 4Q21 Total Payout (Dividend & Share Rep.) 43.8% YTD (1)(2) Represents a non-GAAP financial measure. See “Non-GAAP Reconciliation” in the appendix. Calculation excludes impairment charges, merger-related expenses, and core systems conversion expense. Capital Returns to Stockholders


Slide 13

2022 Strategic Priorities and Outlook Drive organic commercial loan and deposit growth Continue Investing in Technology to Improve Efficiencies and Enhance Revenue Generation Strategic M&A Opportunities and Team Lift-Outs with Attractive Metrics and Return Profile Increase Return of Capital to Stockholders Continue to Identify Opportunities to Improve Operating Leverage


Slide 14

Appendix


Slide 15

At or For the Three Months Ended 9/30/21 12/31/21 Gross PPP Loans $275.6 $127.2 Average PPP Loans, net $383.8 $193.3 Average Borrowings Under PPPLF $252.5 $96.4 PPP Interest and Processing Fee Income $5.4 $4.5 PPPLF Interest Expense $0.3 $0.1 Average Loan Yield ex. PPP 4.87% 4.85% PPP Deferred Loan Fee $9.7 $4.3 PPP Deferred Cost $2.1 $0.9 Project Sox Offer Migration Paycheck Protection Program Outstanding(1) Principal outstanding Unearned processing fee Deferred cost PPP loans, net # loans outstanding(2)   Forgiven First Round $3.6 $(0.0) $0.0 $3.6 62   97.1%                 Second Round 123.5 (4.3) 0.9 120.1 710   67.5%                 Total $127.2 $(4.3) $0.9 $123.7 772   87.0% As of December 31, 2021. Number of loans actual outstanding. PPP Overview ($ in millions)


Slide 16

Projected Acquisition Accounting Accretion Projected Accretion(1) ($ in millions) Accretion as a Percentage of Total Revenue Projections are updated quarterly, assumes no prepayments and are subject to change.


Slide 17

As of or For the Three Months Ended (dollars in thousands, except per share data) December 31, September 30, June 30, March 31, December 31, 2021 2021 2021 2021 2020 Income Statement Net interest income $ 61,728 $ 59,845 $ 58,174 $ 56,640 $ 56,020 Provision for loan and lease losses (1,293) 352 (1,969) 4,367 10,236 Non-interest income 19,014 18,495 21,002 15,742 17,690 Non-interest expense 58,968 44,180 42,981 38,842 47,021 Income before provision for income taxes 23,067 33,808 38,164 29,173 16,453 Provision for income taxes 5,878 8,502 9,672 7,375 4,162 Net income   17,189   25,306   28,492   21,798   12,291 Dividends on preferred shares 196 196 195 196 196 Net income available to common stockholders   $ 16,993   $ 25,110   $ 28,297   $ 21,602   $ 12,095 Diluted earnings per common share(1)   $ 0.45   $ 0.66   $ 0.73   $ 0.56   $ 0.31 Balance Sheet Total loans and leases $ 4,537,128 $ 4,609,228 $ 4,469,457 $ 4,454,620 $ 4,340,535 Total deposits 5,155,047 5,158,278 5,092,195 5,024,540 4,752,031 Tangible common equity(1) 660,386 646,684 637,601 612,475 622,395 Balance Sheet Metrics Loans and leases / total deposits 89.26% 90.29% 88.26% 89.23% 91.51% Tangible common equity / tangible assets(1) 10.11% 9.89% 10.01% 9.31% 10.01% Key Performance Ratios Net interest margin 3.96% 3.91% 3.74% 3.77% 3.78% Efficiency ratio 70.88% 54.18% 51.95% 51.25% 61.22% Adjusted efficiency ratio(1) 55.46% 52.35% 49.50% 50.41% 55.77% Non-interest expense to average assets 3.49% 2.67% 2.57% 2.39% 2.92% Non-interest income to total revenues 23.55% 23.61% 26.53% 21.75% 24.00% Return on average assets 1.02% 1.53% 1.70% 1.34% 0.76% Adjusted return on average assets(1) 1.56% 1.59% 1.78% 1.37% 0.94% Pre-tax pre-provision return on average assets (1) 1.29% 2.07% 2.16% 2.06% 1.66% Dividend payout ratio on common stock 20.00% 13.64% 8.22% 10.71% 9.68% Tangible book value per common share(1) $ 17.51 $ 17.16 $ 16.74 $ 15.85 $ 16.12 Five Quarter Financial Summary Represents a non-GAAP financial measure. See “Non-GAAP Reconciliation” in the appendix.


Slide 18

Non-GAAP Reconciliation As of or For the Three Months Ended (dollars in thousands, except per share data) December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Net income and earnings per share excluding significant items Reported Net Income $ 17,189 $ 25,306 $ 28,492 $ 21,798 $ 12,291 Significant items: Impairment charges on assets held for sale and ROU asset 12,449 1,435 1,942 604 4,022 Tax benefit (3,377) (391) (529) (165) (1,120) Adjusted Net Income   $ 26,261   $ 26,350   $ 29,905   $ 22,237   $ 15,193 Reported Diluted Earnings per Share $ 0.45 $ 0.66 $ 0.73 $ 0.56 $ 0.31 Significant items: Impairment charges on assets held for sale and ROU asset 0.33 0.04 0.05 0.02 0.10 Tax benefit (0.09) (0.01) (0.01) (0.01) (0.03) Adjusted Diluted Earnings per Share   $ 0.69   $ 0.69   $ 0.77   $ 0.57   $ 0.38 As of or For the Full Year Ended (dollars in thousands) December 31, 2021 December 31, 2020 Average tangible common stockholders' equity: Average total stockholders' equity $ 820,017 $ 784,578 Less: Average preferred stock 10,438 10,438 Less: Average goodwill and other intangibles 169,042 176,448 Average tangible common stockholders' equity   $ 640,537   $ 597,692 Tangible net income available to common stockholders: Net income available to common stockholders $ 92,002 $ 36,684 Add: After-tax intangible asset amortization 5,147 5,501 Tangible net income available to common stockholders   $ 97,149   $ 42,185 Return on average tangible common stockholders' equity   15.17%   7.06%


Slide 19

As of or For the Three Months Ended (dollars in thousands) December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Adjusted non-interest expense: Non-interest expense $ 58,968 $ 44,180 $ 42,981 $ 38,842 $ 47,021 Less: Significant items Impairment charges on assets held for sale and ROU asset 12,449 1,435 1,942 604 4,022 Adjusted non-interest expense   $ 46,519   $ 42,745   $ 41,039   $ 38,238   $ 42,999 Adjusted non-interest expense ex. amortization of intangible assets: Adjusted non-interest expense $ 46,519 $ 42,745 $ 41,039 $ 38,238 $ 42,999 Less: Amortization of intangible assets 1,738 1,738 1,848 1,749 1,892 Adjusted non-interest expense ex. amortization of intangible assets   $ 44,781   $ 41,007   $ 39,191   $ 36,489   $ 41,107 Pre-tax pre-provision net income: Pre-tax income $ 23,067 $ 33,808 $ 38,164 $ 29,173 $ 16,453 Add: Provision for loan and lease losses (1,293) 352 (1,969) 4,367 10,236 Pre-tax pre-provision net income   $ 21,774   $ 34,160   $ 36,195   $ 33,540   $ 26,689 Adjusted pre-tax pre-provision net income: Pre-tax pre-provision net income $ 21,774 $ 34,160 $ 36,195 $ 33,540 $ 26,689 Impairment charges on assets held for sale and ROU asset 12,449 1,435 1,942 604 4,022 Adjusted pre-tax pre-provision net income   $ 34,223   $ 35,595   $ 38,137   $ 34,144   $ 30,711 Tax Equivalent Net Interest Income Net interest income $ 61,728 $ 59,845 $ 58,174 $ 56,640 $ 56,020 Add: Tax-equivalent adjustment 256 264 269 250 240 Net interest income, fully taxable equivalent   $ 61,984   $ 60,109   $ 58,443   $ 56,890   $ 56,260 Total revenues: Net interest income $ 61,728 $ 59,845 $ 58,174 $ 56,640 $ 56,020 Add: Non-interest income 19,014 18,495 21,002 15,742 17,690 Total revenues   $ 80,742   $ 78,340   $ 79,176   $ 72,382   $ 73,710 Non-GAAP Reconciliation (continued)


Slide 20

As of or For the Three Months Ended (dollars in thousands) December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Tangible common stockholders' equity: Total stockholders' equity $ 836,382 $ 824,418 $ 817,073 $ 793,795 $ 805,464 Less: Preferred stock 10,438 10,438 10,438 10,438 10,438 Less: Goodwill and other intangibles 165,558 167,296 169,034 170,882 172,631 Tangible common stockholders' equity   $ 660,386   $ 646,684   $ 637,601   $ 612,475   $ 622,395 Tangible assets: Total assets $ 6,696,172 $ 6,704,451 $ 6,540,602 $ 6,750,125 $ 6,390,652 Less: Goodwill and other intangibles 165,558 167,296 169,034 170,882 172,631 Tangible assets   $ 6,530,614   $ 6,537,155   $ 6,371,568   $ 6,579,243   $ 6,218,021 Average tangible common stockholders' equity: Average total stockholders' equity $ 838,975 $ 823,754 $ 810,490 $ 806,452 $ 805,593 Less: Average preferred stock 10,438 10,438 10,438 10,438 10,438 Less: Average goodwill and other intangibles 166,396 168,140 169,906 171,795 173,536 Average tangible common stockholders' equity   $ 662,141   $ 645,176   $ 630,146   $ 624,219   $ 621,619 Average tangible assets: Average total assets $ 6,699,069 $ 6,560,868 $ 6,720,492 $ 6,587,765 $ 6,400,621 Less: Average goodwill and other intangibles 166,396 168,140 169,906 171,795 173,536 Average tangible assets   $ 6,532,673   $ 6,392,728   $ 6,550,586   $ 6,415,970   $ 6,227,085 Tangible net income available to common stockholders: Net income available to common stockholders $ 16,993 $ 25,110 $ 28,297 $ 21,602 $ 12,095 Add: After-tax intangible asset amortization 1,266 1,265 1,344 1,272 1,365 Tangible net income available to common stockholders   $ 18,259   $ 26,375   $ 29,641   $ 22,874   $ 13,460 Adjusted tangible net income available to common stockholders: Tangible net income available to common stockholders $ 18,259 $ 26,375 $ 29,641 $ 22,874 $ 13,460 Impairment charges on assets held for sale and ROU asset 12,449 1,435 1,942 604 4,022 Tax benefit on significant items (3,377) (391) (529) (165) (1,120) Adjusted tangible net income available to common stockholders   $ 27,331   $ 27,419   $ 31,054   $ 23,313   $ 16,362 Non-GAAP Reconciliation (continued)


Slide 21

As of or For the Three Months Ended (dollars in thousands, except share and per share data, ratios annualized, where applicable) December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Pre-tax pre-provision return on average assets: Pre-tax pre-provision net income $ 21,774 $ 34,160 $ 36,195 $ 33,540 $ 26,689 Average total assets 6,699,069 6,560,868 6,720,492 6,587,765 6,400,621 Pre-tax pre-provision return on average assets   1.29%   2.07%   2.16%   2.06%   1.66% Adjusted pre-tax pre-provision return on average assets: Adjusted pre-tax pre-provision net income $ 34,223 $ 35,595 $ 38,137 $ 34,144 $ 30,711 Average total assets 6,699,069 6,560,868 6,720,492 6,587,765 6,400,621 Adjusted pre-tax pre-provision return on average assets   2.03%   2.15%   2.28%   2.10%   1.91% Net interest margin, fully taxable equivalent Net interest income, fully taxable equivalent $ 61,984 $ 60,109 $ 58,443 $ 56,890 $ 56,260 Total average interest-earning assets 6,189,762 6,076,065 6,231,616 6,097,712 5,913,746 Net interest margin, fully taxable equivalent   3.97%   3.92%   3.76%   3.78%   3.78% Non-interest income to total revenues: Non-interest income $ 19,014 $ 18,495 $ 21,002 $ 15,742 $ 17,690 Total revenues 80,742 78,340 79,176 72,382 73,710 Non-interest income to total revenues   23.55%   23.61%   26.53%   21.75%   24.00% Adjusted non-interest expense to average assets: Adjusted non-interest expense $ 46,519 $ 42,745 $ 41,039 $ 38,238 $ 42,999 Average total assets 6,699,069 6,560,868 6,720,492 6,587,765 6,400,621 Adjusted non-interest expense to average assets   2.76%   2.58%   2.45%   2.35%   2.67% Adjusted efficiency ratio: Adjusted non-interest expense excluding amortization of intangible assets $ 44,781 $ 41,007 $ 39,191 $ 36,489 $ 41,107 Total revenues 80,742 78,340 79,176 72,382 73,710 Adjusted efficiency ratio   55.46%   52.35%   49.50%   50.41%   55.77% Non-GAAP Reconciliation (continued)


Slide 22

As of or For the Three Months Ended December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 Adjusted return on average assets: Adjusted net income $ 26,261 $ 26,350 $ 29,905 $ 22,237 $ 15,193 Average total assets 6,699,069 6,560,868 6,720,492 6,587,765 6,400,621 Adjusted return on average assets   1.56%   1.59%   1.78%   1.37%   0.94% Adjusted return on average stockholders' equity: Adjusted net income $ 26,261 $ 26,350 $ 29,905 $ 22,237 $ 15,193 Average stockholders' equity 838,975 823,754 810,490 806,452 805,593 Adjusted return on average stockholders' equity   12.42%   12.69%   14.80%   11.18%   7.50% Tangible common equity to tangible assets: Tangible common equity $ 660,386 $ 646,684 $ 637,601 $ 612,475 $ 622,395 Tangible assets 6,530,614 6,537,155 6,371,568 6,579,243 6,218,021 Tangible common equity to tangible assets   10.11%   9.89%   10.01%   9.31%   10.01% Return on average tangible common stockholders' equity: Tangible net income available to common stockholders $ 18,259 $ 26,375 $ 29,641 $ 22,874 $ 13,460 Average tangible common stockholders' equity 662,141 645,176 630,146 624,219 621,619 Return on average tangible common stockholders' equity   10.94%   16.22%   18.87%   14.86%   8.61% Adjusted return on average tangible common stockholders' equity: Adjusted tangible net income available to common stockholders $ 27,331 $ 27,419 $ 31,054 $ 23,313 $ 16,362 Average tangible common stockholders' equity 662,141 645,176 630,146 624,219 621,619 Adjusted return on average tangible common stockholders' equity   16.38%   16.86%   19.77%   15.15%   10.47% Tangible book value per share: Tangible common equity $ 660,386 $ 646,684 $ 637,601 $ 612,475 $ 622,395 Common shares outstanding 37,713,903 37,690,087 38,094,972 38,641,851 38,618,054 Tangible book value per share   $ 17.51   $ 17.16   $ 16.74   $ 15.85   $ 16.12 Non-GAAP Reconciliation (continued)


Slide 23