Third Quarter 2017 Summary
- Net income of $9.8 million
- Net interest margin improves to 4.18%
- Loan originations of $135.8 million
- Return on average assets improves to 1.17%
- Loan to deposit ratio increases to 88.01%
CHICAGO--(BUSINESS WIRE)--
Byline Bancorp, Inc. (NYSE: BY), the parent company of Byline Bank,
today reported net income of $9.8 million, or $0.32 per diluted share,
for the third quarter of 2017, compared with net income of $6.1 million,
or $(0.18) per diluted share, for the second quarter of 2017, and net
income of $1.6 million, or $0.08 per diluted share, for the third
quarter of 2016.
“We delivered a strong quarter driven by solid loan and lease growth and
an expanding net interest margin,” said Alberto J. Paracchini, President
and Chief Executive Officer of Byline Bancorp, Inc. “We are gaining more
traction with our business development efforts as we’ve moved through
the year. We had $135.8 million in gross loan originations during the
third quarter, which resulted in double-digit annualized loan and lease
growth despite consistent elevated pay-off activity. Our net interest
margin is benefiting from a better mix of earning assets, higher loan
yields and relatively stable funding costs. As a result, we are seeing a
positive impact on our margin and a higher level of net interest
income,” said Mr. Paracchini.
STATEMENTS OF OPERATIONS
Net Interest Income
The following table presents net interest income for the periods
indicated:
|
| Three Months Ended |
|
| Nine Months Ended |
| | September 30, |
|
| June 30, |
|
| March 31, |
|
| September 30, | | | September 30, |
|
| September 30, |
| (dollars in thousands) | | 2017 | | | 2017 | | | 2017 | | | 2016 | | | 2017 | | | 2016 |
|
INTEREST AND DIVIDEND
INCOME
| | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans and
leases
| |
$
|
30,933
| | |
$
|
29,181
| | |
$
|
28,396
| | |
$
|
19,081
| | |
$
|
88,510
| | |
$
|
56,334
|
|
Interest on taxable securities
| | |
3,720
| | | |
3,703
| | | |
3,790
| | | |
3,312
| | | |
11,213
| | | |
10,492
|
|
Interest on tax-exempt securities
| | |
174
| | | |
151
| | | |
133
| | | |
152
| | | |
458
| | | |
509
|
|
Other interest and dividend
income
| |
|
217
| | |
|
280
| | |
|
169
| | |
|
112
| | |
|
666
| | |
|
254
|
|
Total interest and dividend
income
| | |
35,044
| | | |
33,315
| | | |
32,488
| | | |
22,657
| | | |
100,847
| | | |
67,589
|
|
INTEREST EXPENSE
| | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
| | |
2,112
| | | |
1,923
| | | |
1,483
| | | |
1,063
| | | |
5,518
| | | |
3,281
|
| Federal Home Loan Bank advances
| | |
850
| | | |
772
| | | |
660
| | | |
200
| | | |
2,282
| | | |
371
|
|
Subordinated debentures and other
borrowings
| |
|
670
| | |
|
809
| | |
|
807
| | |
|
529
| | |
|
2,286
| | |
|
1,571
|
|
Total interest expense
| |
|
3,632
| | |
|
3,504
| | |
|
2,950
| | |
|
1,792
| | |
|
10,086
| | |
|
5,223
|
|
Net interest income
| |
$
|
31,412
| | |
$
|
29,811
| | |
$
|
29,538
| | |
$
|
20,865
| | |
$
|
90,761
| | |
$
|
62,366
|
| | | | | | | | | | | | | | | | | | | | | | |
|
The following table presents the quarter-to-date schedule of average
interest-earning assets and average interest-bearing liabilities for the
periods indicated:
|
| For the Three Months Ended | |
| | September 30, | |
|
| June 30, | |
| | 2017 | | | | 2017 | |
| (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
| |
$
|
48,354
| | | |
$
|
106
| | | | |
0.87
|
%
| | |
$
|
80,327
| | | |
$
|
174
| | | | |
0.87
|
%
|
|
Loans and leases(1) | | |
2,193,076
| | | | |
30,933
| | | | |
5.60
|
%
| | | |
2,153,482
| | | | |
29,181
| | | | |
5.44
|
%
|
|
Securities available-for-sale(2) | | |
602,146
| | | | |
3,181
| | | | |
2.10
|
%
| | | |
605,688
| | | | |
3,134
| | | | |
2.08
|
%
|
|
Securities held-to-maturity
| | |
111,345
| | | | |
650
| | | | |
2.32
|
%
| | | |
116,931
| | | | |
675
| | | | |
2.32
|
%
|
|
Tax-exempt securities
| |
|
26,166
| | | |
|
174
| | | | |
2.63
|
%
| | |
|
21,413
| | | |
|
151
| | | | |
2.83
|
%
|
|
Total interest-earning assets
| |
$
|
2,981,087
| | | |
$
|
35,044
| | | | |
4.66
|
%
| | |
$
|
2,977,841
| | | |
$
|
33,315
| | | | |
4.49
|
%
|
|
Allowance for loan and lease losses
| | |
(14,570
|
)
| | | | | | | | | | | | | |
(12,377
|
)
| | | | | | | | | | |
|
All other assets
| |
|
340,669
| | | | | | | | | | | | | |
|
319,201
| | | | | | | | | | | |
|
TOTAL ASSETS
| |
$
|
3,307,186
| | | | | | | | | | | | | |
$
|
3,284,665
| | | | | | | | | | | |
|
LIABILITIES AND STOCKHOLDERS’
EQUITY
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest checking
| |
$
|
186,447
| | | |
$
|
29
| | | | |
0.06
|
%
| | |
$
|
187,825
| | | |
$
|
31
| | | | |
0.07
|
%
|
|
Money market accounts
| | |
388,365
| | | | |
275
| | | | |
0.28
|
%
| | | |
374,383
| | | | |
226
| | | | |
0.24
|
%
|
|
Savings
| | |
441,096
| | | | |
79
| | | | |
0.07
|
%
| | | |
447,324
| | | | |
79
| | | | |
0.07
|
%
|
|
Time deposits
| |
|
758,518
| | | |
|
1,729
| | | | |
0.90
|
%
| | |
|
799,285
| | | |
|
1,587
| | | | |
0.80
|
%
|
|
Total interest bearing deposits
| |
|
1,774,426
| | | |
|
2,112
| | | | |
0.47
|
%
| | |
|
1,808,817
| | | |
|
1,923
| | | | |
0.43
|
%
|
| Federal Home Loan Bank advances
| | |
222,800
| | | | |
850
| | | | |
1.51
|
%
| | | |
225,579
| | | | |
772
| | | | |
1.37
|
%
|
|
Other borrowed funds
| |
|
60,418
| | | |
|
670
| | | | |
4.40
|
%
| | |
|
76,255
| | | |
|
809
| | | | |
4.26
|
%
|
|
Total borrowings
| |
|
283,218
| | | |
|
1,520
| | | | |
2.13
|
%
| | |
|
301,834
| | | |
|
1,581
| | | | |
2.10
|
%
|
|
Total interest bearing liabilities
| |
$
|
2,057,644
| | | |
$
|
3,632
| | | | |
0.70
|
%
| | |
$
|
2,110,651
| | | |
$
|
3,504
| | | | |
0.67
|
%
|
|
Non-interest checking
| | |
748,523
| | | | | | | | | | | | | | |
745,907
| | | | | | | | | | | |
|
Other liabilities
| | |
42,577
| | | | | | | | | | | | | | |
31,290
| | | | | | | | | | | |
|
Total stockholders’ equity
| |
|
458,442
| | | | | | | | | | | | | |
|
396,817
| | | | | | | | | | | |
|
TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY
| |
$
|
3,307,186
| | | | | | | | | | | | | |
$
|
3,284,665
| | | | | | | | | | | |
|
Net interest spread(3) | | | | | | | | | | | |
|
3.96
|
%
| | | | | | | | | | | | |
|
3.82
|
%
|
|
Net interest income
| | | | | | |
$
|
31,412
| | | | | | | | | | | | | |
$
|
29,811
| | | | | | |
|
Net interest margin(4) | | | | | | | | | | | |
|
4.18
|
%
| | | | | | | | | | | | |
|
4.02
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net loan accretion impact on margin
| | | | | | |
$
|
2,166
| | | |
|
0.29
|
%
| | | | | | | |
$
|
2,471
| | | |
|
0.33
|
%
|
|
Net interest margin excluding loan
accretion(6) | | | | | | | | | | | |
|
3.89
|
%
| | | | | | | | | | | | |
|
3.69
|
%
|
|
|
|
|
|
(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 exclude the effects of a tax equivalent
adjustment to adjust tax exempt investment income on tax-exempt
investment securities to a fully taxable basis due to immateriality.
|
| | | |
(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.
|
| | | |
(6)
| |
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.
|
Net interest income for the third quarter of 2017 was $31.4 million, an
increase of $1.6 million from $29.8 million for the second quarter of
2017.
The increase in net interest income was primarily due to:
-
An increase of $1.8 million in interest and fees on loans and leases,
primarily due to the growth in the originated loan and lease portfolio
and increased average yields; and
-
A decrease of $139,000 in interest expense on other borrowings,
primarily due to the repayment of the outstanding balance of $16.2
million under the Company’s line of credit during the quarter.
Partially offset by:
-
An increase of $189,000 in interest expense on deposits, primarily due
to higher rates on interest-bearing deposit accounts; and
-
An increase of $78,000 in interest expense on Federal Home Loan Bank
advances, primarily due to higher rates.
Net interest margin for the third quarter of 2017 was 4.18%, an increase
of 16 basis points from the second quarter of 2017. The primary driver
of the increase in the net interest margin was due to the mix of earning
assets, driven by the increased volume of, and related yields on, loans
and leases during the quarter.
Provision for Loan and Lease Losses
The provision for loan and lease losses was $3.9 million for the third
quarter of 2017, an increase of $385,000 compared to $3.5 million for
the second quarter of 2017. This increase was primarily driven by the
growth in the loan and lease portfolio.
Non-interest Income
The following table presents the components of non-interest income for
the periods indicated:
|
| Three Months Ended | |
|
| Nine Months Ended | |
| | September 30, |
|
|
| June 30, |
|
|
| March 31, |
|
|
| September 30, | | | | September 30, |
|
|
| September 30, | |
| (dollars in thousands) | | 2017 | | | | 2017 | | | | 2017 | | | | 2016 | | | | 2017 | | | | 2016 | |
|
NON-INTEREST INCOME
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fees and service charges on
deposits
| |
$
|
1,418
| | | |
$
|
1,348
| | | |
$
|
1,219
| | | |
$
|
1,465
| | | |
$
|
3,985
| | | |
$
|
4,227
| |
|
Servicing fees
| | |
959
| | | | |
1,076
| | | | |
919
| | | | |
—
| | | | |
2,954
| | | | |
—
| |
|
ATM and interchange fees
| | |
1,495
| | | | |
1,499
| | | | |
1,348
| | | | |
1,470
| | | | |
4,342
| | | | |
4,392
| |
|
Net gains on sales of securities
available-for-sale
| | |
—
| | | | |
—
| | | | |
8
| | | | |
802
| | | | |
8
| | | | |
3,231
| |
|
Net gains (losses) on sales of loans
| | |
7,499
| | | | |
8,445
| | | | |
8,082
| | | | |
(60
|
)
| | | |
24,026
| | | | |
(39
|
)
|
|
Fees on mortgage loan sales, net
| | |
—
| | | | |
—
| | | | |
2
| | | | |
46
| | | | |
2
| | | | |
101
| |
|
Other non-interest income
| |
|
547
| | | |
|
825
| | | |
|
730
| | | |
|
1,053
| | | |
|
2,102
| | | |
|
3,350
| |
|
Total non-interest income
| |
$
|
11,918
| | | |
$
|
13,193
| | | |
$
|
12,308
| | | |
$
|
4,776
| | | |
$
|
37,419
| | | |
$
|
15,262
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest income for the third quarter of 2017 was $11.9 million, a
decrease of $1.3 million from $13.2 million for the second quarter of
2017, primarily due to:
-
A decrease of $946,000 in net gains on sales of loans; and
-
A decrease of $117,000 in servicing fees, primarily due to loan
prepayments.
During the third quarter of 2017, the Company sold $71.8 million of
government guaranteed loans compared to $75.1 million during the second
quarter of 2017, contributing to the decline in net gains on sale of
loans for the quarter.
Non-interest Expense
The following table presents the components of non-interest expense for
the periods indicated:
|
|
| Three Months Ended |
|
|
| Nine Months Ended |
| | | September 30, |
|
|
| June 30, |
|
|
| March 31, | |
|
| September 30, | | | | September 30, |
|
|
| September 30, |
| (dollars in thousands) | | | 2017 | | | | 2017 | | | | 2017 | | | | 2016 | | | | 2017 | | | | 2016 |
|
NON-INTEREST EXPENSE
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and employee benefits
| | |
$
|
16,323
| | | |
$
|
17,226
| | | |
$
|
16,602
| | | |
$
|
11,266
| | | |
$
|
50,151
| | | |
$
|
34,206
|
|
Occupancy expense, net
| | | |
3,301
| | | | |
3,485
| | | | |
3,739
| | | | |
3,358
| | | | |
10,525
| | | | |
10,511
|
|
Equipment expense
| | | |
630
| | | | |
616
| | | | |
563
| | | | |
516
| | | | |
1,809
| | | | |
1,519
|
|
Loan and lease related expenses
| | | |
891
| | | | |
801
| | | | |
877
| | | | |
443
| | | | |
2,569
| | | | |
1,090
|
|
Legal, audit and other professional fees
| | | |
1,608
| | | | |
1,090
| | | | |
1,671
| | | | |
1,065
| | | | |
4,369
| | | | |
3,785
|
|
Data processing
| | | |
2,399
| | | | |
2,447
| | | | |
2,409
| | | | |
1,990
| | | | |
7,255
| | | | |
5,760
|
|
Net (gain) loss recognized on other real estate
owned and other related expenses
| | | |
565
| | | | |
141
| | | | |
(570
|
)
| | | |
292
| | | | |
136
| | | | |
1,386
|
|
Regulatory assessments
| | | |
326
| | | | |
384
| | | | |
184
| | | | |
502
| | | | |
894
| | | | |
1,930
|
|
Other intangible assets amortization expense
| | | |
769
| | | | |
769
| | | | |
769
| | | | |
747
| | | | |
2,307
| | | | |
2,242
|
|
Advertising and promotions
| | | |
196
| | | | |
318
| | | | |
289
| | | | |
156
| | | | |
803
| | | | |
454
|
|
Telecommunications
| | | |
351
| | | | |
396
| | | | |
418
| | | | |
370
| | | | |
1,165
| | | | |
1,284
|
|
Other non-interest expense
| | |
|
3,706
| | | |
|
1,576
| | | |
|
1,900
| | | |
|
1,679
| | | |
|
7,182
| | | |
|
5,521
|
|
Total non-interest expense
| | |
$
|
31,065
| | | |
$
|
29,249
| | | |
$
|
28,851
| | | |
$
|
22,384
| | | |
$
|
89,165
| | | |
$
|
69,688
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest expense for the third quarter of 2017 was $31.1 million, an
increase of $1.8 million from $29.2 million for the second quarter of
2017.
The increase in total non-interest expense was primarily due to:
-
Impairment charges, included in other non-interest expense, of
$951,000 during the third quarter of 2017, primarily related to the
planned disposition of the former headquarters of Byline Bank;
-
An increase of $518,000 in legal, audit and other professional fees,
primarily due to the increased costs associated with being a public
company;
-
An increase of $424,000 in net loss recognized on other real estate
owned and other related expenses, primarily due to lower gains on
sales of other real estate owned properties; and
-
An increase of $376,000 in provision for unfunded commitments,
included in other non-interest expense, primarily due to growth in
unfunded loan and lease commitments.
Partially offset by:
-
A decrease of $903,000 in salaries and employee benefits, primarily
due to decreased recruitment costs and increased deferred loan
origination costs, mainly salary expense, due to increased loan and
lease originations; and
-
A decrease of $184,000 in occupancy expense, net, primarily due to
reductions in real estate tax expenses.
The Company’s efficiency ratio was 69.92% for the third quarter of 2017,
compared with 66.23% for the second quarter of 2017 and 84.38% for the
third quarter of 2016.
INCOME TAXES
The Company recorded an income tax benefit of $1.4 million during the
third quarter of 2017 compared to a provision of $4.1 million during the
second quarter of 2017, a decrease of $5.5 million. As part of a budget
package passed by the Legislature of the State of Illinois, the
corporate income tax rate increased from 5.25% to 7.00% effective July
1, 2017. The Company recorded a state income tax benefit of $4.6
million, or $0.16 per diluted share during the quarter ended September
30, 2017, as a result of increased value to the deferred tax asset
related to the Company’s Illinois net loss deduction.
STATEMENTS OF FINANCIAL CONDITION
Total assets were $3.3 billion at September 30, 2017, a decrease of
$54.7 million from $3.4 billion at June 30, 2017, and stable compared to
$3.3 billion at December 31, 2016.
The decrease in the current quarter was primarily due to:
-
The receipt of net proceeds due of $82.7 million in connection with
the Company’s initial public offering;
-
The completion of the repurchase of all of the Company’s Series A
Preferred Stock for $25.5 million; and
-
The repayment, in full, of the amount outstanding under the Company’s
line of credit of $16.2 million.
Partially offset by:
-
An increase in loans and leases of $67.1 million from $2.1 billion at
June 30, 2017 to $2.2 billion at September 30, 2017.
The following table shows our allocation of the originated, acquired
impaired and acquired non-impaired loans and leases at the dates
indicated:
|
|
| September 30, 2017 | |
|
| June 30, 2017 | |
|
| December 31, 2016 | |
| (dollars in thousands) | | | Amount | |
|
| % of Total | | | | Amount | |
|
| % of Total | | | | Amount | |
|
| % of Total | |
| Originated loans and leases | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | |
|
Commercial real estate
| | |
$
|
463,020
| | | | |
20.9
|
%
| | |
$
|
407,173
| | | | |
18.9
|
%
| | |
$
|
338,752
| | | | |
15.8
|
%
|
|
Residential real estate
| | | |
398,062
| | | | |
18.0
|
%
| | | |
384,545
| | | | |
17.9
|
%
| | | |
394,168
| | | | |
18.3
|
%
|
|
Construction, land development, and
other land
| | | |
85,666
| | | | |
3.9
|
%
| | | |
83,618
| | | | |
3.9
|
%
| | | |
119,357
| | | | |
5.6
|
%
|
|
Commercial and industrial
| | | |
390,331
| | | | |
17.6
|
%
| | | |
348,341
| | | | |
16.2
|
%
| | | |
309,097
| | | | |
14.4
|
%
|
|
Installment and other
| | | |
2,726
| | | | |
0.1
|
%
| | | |
2,595
| | | | |
0.1
|
%
| | | |
2,021
| | | | |
0.1
|
%
|
|
Leasing financing receivables
| | |
|
134,193
| | | |
|
6.0
|
%
| | |
|
129,005
| | | |
|
6.0
|
%
| | |
|
118,493
| | | |
|
5.5
|
%
|
|
Total originated loans and leases
| | |
$
|
1,473,998
| | | | |
66.5
|
%
| | |
$
|
1,355,277
| | | | |
63.0
|
%
| | |
$
|
1,281,888
| | | | |
59.7
|
%
|
| Acquired impaired loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
| | |
$
|
173,106
| | | | |
7.8
|
%
| | |
$
|
188,161
| | | | |
8.8
|
%
| | |
$
|
207,303
| | | | |
9.7
|
%
|
|
Residential real estate
| | | |
152,149
| | | | |
6.9
|
%
| | | |
162,349
| | | | |
7.6
|
%
| | | |
175,717
| | | | |
8.2
|
%
|
|
Construction, land development, and
other land
| | | |
5,424
| | | | |
0.2
|
%
| | | |
5,830
| | | | |
0.3
|
%
| | | |
6,979
| | | | |
0.3
|
%
|
|
Commercial and industrial
| | | |
11,433
| | | | |
0.5
|
%
| | | |
12,400
| | | | |
0.5
|
%
| | | |
13,464
| | | | |
0.6
|
%
|
|
Installment and other
| | |
|
488
| | | |
|
0.0
|
%
| | |
|
555
| | | |
|
0.0
|
%
| | |
|
574
| | | |
|
0.0
|
%
|
|
Total acquired impaired loans
| | |
$
|
342,600
| | | | |
15.4
|
%
| | |
$
|
369,295
| | | | |
17.2
|
%
| | |
$
|
404,037
| | | | |
18.8
|
%
|
| Acquired non-impaired loans and leases | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
| | |
$
|
225,759
| | | | |
10.2
|
%
| | |
$
|
233,855
| | | | |
10.9
|
%
| | |
$
|
250,289
| | | | |
11.6
|
%
|
|
Residential real estate
| | | |
32,451
| | | | |
1.5
|
%
| | | |
37,822
| | | | |
1.8
|
%
| | | |
40,853
| | | | |
1.9
|
%
|
|
Construction, land development, and
other land
| | | |
3,214
| | | | |
0.2
|
%
| | | |
3,187
| | | | |
0.1
|
%
| | | |
14,430
| | | | |
0.7
|
%
|
|
Commercial and industrial
| | | |
100,291
| | | | |
4.5
|
%
| | | |
107,433
| | | | |
5.0
|
%
| | | |
115,677
| | | | |
5.4
|
%
|
|
Installment and other
| | | |
38
| | | | |
0.0
|
%
| | | |
365
| | | | |
0.0
|
%
| | | |
364
| | | | |
0.0
|
%
|
|
Leasing financing receivables
| | |
|
38,148
| | | |
|
1.7
|
%
| | |
|
42,156
| | | |
|
2.0
|
%
| | |
|
40,473
| | | |
|
1.9
|
%
|
|
Total acquired non-impaired loans
and leases
| | |
$
|
399,901
| | | |
|
18.1
|
%
| | |
$
|
424,818
| | | |
|
19.8
|
%
| | |
$
|
462,086
| | | |
|
21.5
|
%
|
|
Total loans and leases
| | |
$
|
2,216,499
| | | |
|
100.0
|
%
| | |
$
|
2,149,390
| | | |
|
100.0
|
%
| | |
$
|
2,148,011
| | | |
|
100.0
|
%
|
|
Allowance for loan and lease losses
| | |
|
(15,980
|
)
| | | | | | | |
|
(13,969
|
)
| | | | | | | |
|
(10,923
|
)
| | | | | |
|
Total loans and leases, net of allowance for
loan and lease losses
| | |
$
|
2,200,519
| | | | | | | | |
$
|
2,135,421
| | | | | | | | |
$
|
2,137,088
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ASSET QUALITY
Non-Performing Assets
The following table sets forth the amounts of non-performing loans and
leases, non-performing assets, and other real estate owned at the dates
indicated:
| (dollars in thousands) |
|
| September 30, 2017 | |
|
| June 30, 2017 | |
|
| March 31, 2017 | |
|
| December 31, 2016 | |
|
| September 30, 2016 | |
|
Non-accrual loans and leases
| | |
$
|
15,121
| | | |
$
|
15,291
| | | |
$
|
7,843
| | | |
$
|
6,784
| | | |
$
|
7,105
| |
|
Past due loans and leases 90 days or more
and still accruing interest
| | | |
—
| | | | |
—
| | | | |
—
| | | | |
—
| | | | |
77
| |
|
Accruing troubled debt restructured loans
| | |
|
1,631
| | | |
|
981
| | | |
|
1,004
| | | |
|
602
| | | |
|
686
| |
|
Total non-performing loans and leases
| | | |
16,752
| | | | |
16,272
| | | | |
8,847
| | | | |
7,386
| | | | |
7,868
| |
|
Other real estate owned
| | |
|
13,859
| | | |
|
12,684
| | | |
|
13,173
| | | |
|
16,570
| | | |
|
15,274
| |
|
Total non-performing assets
| | |
$
|
30,611
| | | |
$
|
28,956
| | | |
$
|
22,020
| | | |
$
|
23,956
| | | |
$
|
23,142
| |
|
Total non-performing loans and leases as a
percentage of total loans and leases
| | | |
0.76
|
%
| | | |
0.76
|
%
| | | |
0.41
|
%
| | | |
0.34
|
%
| | | |
0.46
|
%
|
|
Total non-performing assets as a percentage
of total assets
| | | |
0.93
|
%
| | | |
0.86
|
%
| | | |
0.67
|
%
| | | |
0.73
|
%
| | | |
0.84
|
%
|
|
Allowance for loan and lease losses as a
percentage of non-performing loans and
leases
| | | |
95.39
|
%
| | | |
85.85
|
%
| | | |
133.57
|
%
| | | |
147.88
|
%
| | | |
82.63
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Variances in credit quality metrics:
-
Non-performing assets were $30.6 million at September 30, 2017, an
increase of $1.7 million from $29.0 million at June 30, 2017;
-
Non-performing loans and leases were $16.8 million at September 30,
2017, an increase of $480,000 from $16.3 million at June 30, 2017; and
-
Other real estate owned was $13.9 million at September 30, 2017, an
increase of $1.2 million from $12.7 million at June 30, 2017.
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 | |
|
| Nine Months Ended | |
| | | September 30, | |
|
| June 30, | |
|
| March 31, | |
|
| September 30, | | | | September 30, | |
| September 30, | |
| (dollars in thousands) | | | 2017 | | | | 2017 | | | | 2017 | | | | 2016 | | | | 2017 | | | 2016 | |
|
Allowance for loan and lease losses,
beginning of period
| | |
$
|
13,969
| | | |
$
|
11,817
| | | |
$
|
10,923
| | | |
$
|
6,490
| | | |
$
|
10,923
| | |
$
|
7,632
| |
|
Provision for loan and lease losses
| | | |
3,900
| | | | |
3,515
| | | | |
1,891
| | | | |
1,683
| | | | |
9,306
| | | |
5,348
| |
|
Net (charge-offs) recoveries of loans
| | |
|
(1,889
|
)
| | |
|
(1,363
|
)
| | |
|
(997
|
)
| | |
|
(1,672
|
)
| | |
|
(4,249
|
)
| |
|
(6,479
|
)
|
|
Allowance for loan and lease losses,
end of period
| | |
$
|
15,980
| | | |
$
|
13,969
| | | |
$
|
11,817
| | | |
$
|
6,501
| | | |
$
|
15,980
| | |
$
|
6,501
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Allowance for loan and lease losses to
period end total loans held for
investment
| | | |
0.72
|
%
| | | |
0.65
|
%
| | | |
0.55
|
%
| | | |
0.38
|
%
| | | |
0.72
|
%
| | |
0.65
|
%
|
|
Net charge-offs (annualized) to average
loans outstanding during the period
| | | |
0.34
|
%
| | | |
0.26
|
%
| | | |
0.19
|
%
| | | |
0.40
|
%
| | | |
0.26
|
%
| | |
0.56
|
%
|
|
Provision for loan and lease losses to
net charge-offs during the period
| | | |
2.06
|
x
| | | |
2.58
|
x
| | | |
1.90
|
x
| | | |
1.01
|
x
| | | |
2.19
|
x
| | |
0.83
|
x
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
The allowance for loan and lease losses as a percentage of total loans
and leases held for investment increased from 0.65% at June 30, 2017 to
0.72% at September 30, 2017. This increase was primarily driven by the
growth in the loan and lease portfolio.
Net Charge-Offs
Net charge-offs during the third quarter of 2017 were $1.9 million, or
0.34% of average loans and leases, on an annualized basis, an increase
of $526,000 compared to $1.4 million, or 0.26%, during the second
quarter of 2017, primarily due to increased Small Business
Administration loan charge-off activity.
Deposits and Other Liabilities
The following table presents the composition of deposits at the dates
indicated:
|
|
| September 30, |
|
|
| June 30, |
|
|
| March 31, |
|
|
| December 31, |
|
|
| September 30, |
| (dollars in thousands) | | | 2017 | | | | 2017 | | | | 2017 | | | | 2016 | | | | 2016 |
|
Non-interest bearing demand deposits
| | |
$
|
753,662
| | | |
$
|
781,636
| | | |
$
|
732,267
| | | |
$
|
724,457
| | | |
$
|
673,823
|
|
Interest bearing checking accounts
| | | |
187,232
| | | | |
182,351
| | | | |
192,317
| | | | |
173,929
| | | | |
190,732
|
|
Money market demand accounts
| | | |
418,006
| | | | |
353,304
| | | | |
393,372
| | | | |
369,074
| | | | |
423,929
|
|
Other savings
| | | |
435,536
| | | | |
445,220
| | | | |
446,847
| | | | |
446,418
| | | | |
438,015
|
|
Time deposits (below $100,000)
| | | |
377,929
| | | | |
395,385
| | | | |
407,471
| | | | |
392,854
| | | | |
292,065
|
|
Time deposits ($100,000 and above)
| | |
|
348,564
| | | |
|
382,702
| | | |
|
403,565
| | | |
|
383,662
| | | |
|
224,279
|
|
Total deposits
| | |
$
|
2,520,929
| | | |
$
|
2,540,598
| | | |
$
|
2,575,839
| | | |
$
|
2,490,394
| | | |
$
|
2,242,843
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Total deposits were $2.5 billion at September 30, 2017, a decrease of
$19.7 million compared to the previous quarter but an increase of $30.5
million compared to December 31, 2016.
The decrease in the current quarter was primarily due to:
-
A decrease in total time deposits of $51.6 million, from $778.1
million at June 30, 2017 to $726.5 million at September 30, 2017,
primarily due to run-off of higher priced time deposits;
-
A decrease in non-interest bearing demand deposits of $28.0 million,
from $781.6 million at June 30, 2017 to $753.7 million at
September 30, 2017, primarily due to the settlement of a new deposit
relationship related to a new loan funding that occurred at the end of
the prior quarter, as previously disclosed; and
-
A decrease in other savings deposits of $9.7 million, from $445.2
million at June 30, 2017 to $435.5 million at September 30, 2017,
primarily related to seasonal fluctuations.
Partially offset by:
-
An increase in money market demand accounts of $64.7 million, from
$353.3 million at June 30, 2017 to $418.0 million at September 30,
2017, primarily due to seasonal fluctuations from a deposit
relationship; and
-
An increase in interest bearing checking deposits of $4.9 million,
from $182.4 million at June 30, 2017 to $187.2 million at
September 30, 2017.
Total borrowings and other liabilities were $325.0 million at
September 30, 2017, a decrease of $46.8 million from $371.8 million at
June 30, 2017, and a decrease of $97.8 million from $422.8 million at
December 31, 2016.
The decrease was primarily due to:
-
The settlement of the repurchase of all of the Company’s Series A
Preferred Stock for $25.5 million; and
-
The repayment, in full, of the amount outstanding under the Company’s
line of credit of $16.2 million.
Partially offset by:
-
An increase in Federal Home Loan Bank advances of $14.9 million,
primarily due to the Bank’s ongoing funding needs as a result of
increased loan demand.
Stockholders’ Equity
Total stockholders’ equity was $459.5 million at September 30, 2017, an
increase of $11.8 million from $447.7 million at June 30, 2017, and an
increase of $76.9 million from $382.7 million at December 31, 2016.
The following table presents the actual regulatory capital dollar
amounts and ratios of the Company and Byline Bank as of September 30,
2017:
|
|
| Actual | |
|
|
| Minimum Capital Required | |
|
|
| Required for the Bank to be Considered Well Capitalized | |
| (dollars in thousands) | |
| Amount |
|
|
| Ratio | | | | | Amount |
|
|
| Ratio | | | | | Amount |
|
| Ratio | |
|
Total capital to risk weighted assets:
| | | | | | | |
| | | | | | | | | | |
| | | | | |
| | | |
| | |
|
Company
| | |
$
|
399,542
| | | | |
16.08
|
%
| | | |
$
|
198,807
| | | | |
8.00
|
%
| | | |
N/A
| | |
N/A
| |
|
Bank
| | | |
356,132
| | | | |
14.30
|
%
| | | | |
199,306
| | | | |
8.00
|
%
| | | | |
249,133
| | | |
10.00
|
%
|
|
Tier 1 capital to risk weighted assets:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Company
| | |
$
|
381,934
| | | | |
15.37
|
%
| | | |
$
|
149,105
| | | | |
6.00
|
%
| | | |
N/A
| | |
N/A
| |
|
Bank
| | | |
338,524
| | | | |
13.59
|
%
| | | | |
149,480
| | | | |
6.00
|
%
| | | | |
199,306
| | | |
8.00
|
%
|
|
Common Equity Tier 1 (CET1) to
risk weighted assets:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Company
| | |
$
|
346,052
| | | | |
13.93
|
%
| | | |
$
|
111,829
| | | | |
4.50
|
%
| | | |
N/A
| | |
N/A
| |
|
Bank
| | | |
338,524
| | | | |
13.59
|
%
| | | | |
112,110
| | | | |
4.50
|
%
| | | | |
161,937
| | | |
6.50
|
%
|
|
Tier 1 capital to average assets:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Company
| | |
$
|
381,934
| | | | |
11.95
|
%
| | | |
$
|
127,796
| | | | |
4.00
|
%
| | | |
N/A
| | |
N/A
| |
|
Bank
| | | |
338,524
| | | | |
10.57
|
%
| | | | |
128,135
| | | | |
4.00
|
%
| | | | |
160,169
| | | |
5.00
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Conference Call, Webcast and Slide Presentation
The Company will host a conference call and webcast at 9:00 a.m. Central
Time (10:00 a.m. Eastern Time) on Friday, October 27, 2017 to discuss
its quarterly financial results. Analysts and investors may participate
in the question-and-answer session. The call can be accessed via
telephone at (888) 317-6016. A recorded replay can be accessed through
November 10, 2017 by dialing (877) 344-7529; passcode: 10113038.
A slide presentation relating to the third quarter 2017 results will be
accessible prior to the scheduled conference call. The slide
presentation and webcast of the conference call can be accessed on the Events
and Presentations page of the Company’s 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 $3.3 billion in assets and operates more than 50 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 10 Small Business Administration
lenders in the United States.
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 non-interest income to total revenues, pre-tax pre-provision
return on average assets, tangible book value per share and tangible
common equity to tangible assets. 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 “Reconciliation of Non-GAAP
Financial Measures” in the financial schedules included in this press
release for a reconciliation of the non- GAAP financial measures to the
comparable GAAP financial measures.
Non-interest income to total revenues is non-interest income divided by
net interest income plus non-interest income. Management believes that
it is standard practice in the industry to present non-interest income
as a percentage of total revenue. Accordingly, management believes
providing these measures may be useful for peer comparison.
Pre-tax pre-provision return on average assets is pre-tax income plus
the provision for loan and lease losses, divided by average assets.
Management believes this metric is important due to the tax benefit
resulting from the reversal of the net deferred tax asset valuation
allowance and demonstrates profitability excluding the tax benefit and
excludes the provision for loan and lease losses.
Tangible book value per share is calculated as tangible common equity,
which is stockholders’ equity reduced by preferred stock and goodwill
and other intangible assets, divided by total shares of common stock
outstanding. Management believes this metric is important due to the
relative changes in the book value per share exclusive of changes in
intangible assets.
Tangible common equity to tangible assets is calculated as tangible
common equity divided by tangible assets, which is total assets reduced
by goodwill and other intangible assets. Management believes this
measure is important to investors and analysts interested in relative
changes in the ratio of total stockholders’ equity to total assets, each
exclusive of changes in intangible assets.
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 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. 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.
Forward-looking statements speak only as of the date they are made, and
we assume no obligation to update any of these statements in light of
new information, future events or otherwise unless required under the
federal securities laws.
|
| | | |
| | | |
| | | |
| | | |
| | | |
| BYLINE BANCORP, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited)
|
| | | | | | | | | | | | | | | | | | | |
|
| (dollars in thousands) | | September 30, 2017 | | | June 30, 2017 | | | March 31, 2017 | | | December 31, 2016 | | | September 30, 2016 | |
| ASSETS | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks
| |
$
|
16,193
| | |
$
|
17,740
| | |
$
|
15,541
| | |
$
|
17,735
| | |
$
|
15,972
| |
|
Interest bearing deposits with other banks
| |
|
46,043
| | |
|
62,081
| | |
|
67,726
| | |
|
28,798
| | |
|
34,988
| |
|
Cash and cash equivalents
| | |
62,236
| | | |
79,821
| | | |
83,267
| | | |
46,533
| | | |
50,960
| |
|
Securities available-for-sale, at fair value
| | |
584,684
| | | |
591,933
| | | |
590,507
| | | |
608,560
| | | |
628,619
| |
|
Securities held-to-maturity, at amortized cost
| | |
121,453
| | | |
127,397
| | | |
132,897
| | | |
138,846
| | | |
147,441
| |
|
Restricted stock, at cost
| | |
10,628
| | | |
11,978
| | | |
9,503
| | | |
14,993
| | | |
11,250
| |
|
Loans held for sale
| | |
2,087
| | | |
6,835
| | | |
23,492
| | | |
23,976
| | | |
1,278
| |
|
Loans and leases:
| | | | | | | | | | | | | | | | | | | | |
|
Loans and leases
| | |
2,216,499
| | | |
2,149,390
| | | |
2,143,534
| | | |
2,148,011
| | | |
1,717,509
| |
|
Allowance for loan and lease losses
| |
|
(15,980
|
)
| |
|
(13,969
|
)
| |
|
(11,817
|
)
| |
|
(10,923
|
)
| |
|
(6,501
|
)
|
|
Net loans and leases
| | |
2,200,519
| | | |
2,135,421
| | | |
2,131,717
| | | |
2,137,088
| | | |
1,711,008
| |
|
Servicing assets, at fair value
| | |
21,669
| | | |
21,424
| | | |
21,223
| | | |
21,091
| | | |
—
| |
|
Accrued interest receivable
| | |
7,183
| | | |
6,961
| | | |
7,498
| | | |
6,866
| | | |
5,937
| |
|
Premises and equipment, net
| | |
96,334
| | | |
98,891
| | | |
99,563
| | | |
102,074
| | | |
105,301
| |
|
Assets held for sale
| | |
12,938
| | | |
13,666
| | | |
13,666
| | | |
14,748
| | | |
11,178
| |
|
Other real estate owned, net
| | |
13,859
| | | |
12,684
| | | |
13,173
| | | |
16,570
| | | |
15,274
| |
| Goodwill | | |
51,975
| | | |
51,975
| | | |
51,975
| | | |
51,975
| | | |
25,688
| |
|
Other intangible assets, net
| | |
17,522
| | | |
18,290
| | | |
19,058
| | | |
19,826
| | | |
20,100
| |
|
Bank-owned life insurance
| | |
5,680
| | | |
5,643
| | | |
6,676
| | | |
6,557
| | | |
4,166
| |
|
Deferred tax assets, net
| | |
60,350
| | | |
58,784
| | | |
62,925
| | | |
67,760
| | | |
—
| |
|
Due from broker
| | |
—
| | | |
82,699
| | | |
—
| | | |
—
| | | |
—
| |
|
Due from counterparty
| | |
21,084
| | | |
19,257
| | | |
—
| | | |
—
| | | |
—
| |
|
Other assets
| |
|
15,241
| | |
|
16,463
| | |
|
17,573
| | |
|
18,367
| | |
|
9,729
| |
|
Total assets
| |
$
|
3,305,442
| | |
$
|
3,360,122
| | |
$
|
3,284,713
| | |
$
|
3,295,830
| | |
$
|
2,747,929
| |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
|
LIABILITIES
| | | | | | | | | | | | | | | | | | | | |
|
Non-interest bearing demand deposits
| |
$
|
753,662
| | |
$
|
781,636
| | |
$
|
732,267
| | |
$
|
724,457
| | |
$
|
673,823
| |
|
Interest bearing deposits:
| | | | | | | | | | | | | | | | | | | | |
|
NOW, savings accounts, and money market accounts
| | |
1,040,774
| | | |
980,875
| | | |
1,032,536
| | | |
989,421
| | | |
1,052,676
| |
|
Time deposits
| |
|
726,493
| | |
|
778,087
| | |
|
811,036
| | |
|
776,516
| | |
|
516,344
| |
|
Total deposits
| | |
2,520,929
| | | |
2,540,598
| | | |
2,575,839
| | | |
2,490,394
| | | |
2,242,843
| |
|
Accrued interest payable
| | |
1,184
| | | |
1,562
| | | |
1,893
| | | |
2,427
| | | |
484
| |
|
Line of credit
| | |
—
| | | |
16,150
| | | |
18,150
| | | |
20,650
| | | |
—
| |
| Federal Home Loan Bank advances
| | |
234,559
| | | |
219,611
| | | |
209,663
| | | |
313,715
| | | |
183,000
| |
|
Securities sold under agreements to repurchase
| | |
30,807
| | | |
32,429
| | | |
31,940
| | | |
17,249
| | | |
14,094
| |
|
Junior subordinated debentures issued to capital trusts, net
| | |
27,482
| | | |
27,309
| | | |
27,130
| | | |
26,926
| | | |
25,371
| |
|
Accrued expenses and other liabilities
| |
|
30,948
| | |
|
74,732
| | |
|
30,415
| | |
|
41,811
| | |
|
31,033
| |
|
Total liabilities
| | |
2,845,909
| | | |
2,912,391
| | | |
2,895,030
| | | |
2,913,172
| | | |
2,496,825
| |
|
STOCKHOLDERS’ EQUITY
| | | | | | | | | | | | | | | | | | | | |
|
Preferred stock
| | |
10,438
| | | |
10,438
| | | |
25,441
| | | |
25,441
| | | |
15,003
| |
|
Common stock
| | |
292
| | | |
292
| | | |
—
| | | |
—
| | | |
—
| |
|
Additional paid-in capital
| | |
391,040
| | | |
390,660
| | | |
313,838
| | | |
313,552
| | | |
245,345
| |
|
Retained earnings (accumulated deficit)
| | |
62,311
| | | |
52,753
| | | |
57,304
| | | |
50,933
| | | |
(12,982
|
)
|
|
Accumulated other comprehensive income (loss), net of tax
| |
|
(4,548
|
)
| |
|
(6,412
|
)
| |
|
(6,900
|
)
| |
|
(7,268
|
)
| |
|
3,738
| |
|
Total stockholders’ equity
| |
|
459,533
| | |
|
447,731
| | |
|
389,683
| | |
|
382,658
| | |
|
251,104
| |
|
Total liabilities and stockholders’ equity
| |
$
|
3,305,442
| | |
$
|
3,360,122
| | |
$
|
3,284,713
| | |
$
|
3,295,830
| | |
$
|
2,747,929
| |
| | | | | | | | | | | | | | | | | | | |
|
|
|
| | |
|
| | |
| BYLINE BANCORP, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
|
| | | | | | | |
|
| | | Three Months Ended | | | | Nine Months Ended | |
| | | September 30, | |
|
| June 30, | |
|
| March 31, | |
|
| September 30, | | | | September 30, |
|
|
| September 30, | |
| (dollars in thousands, except share and per share data) | | | 2017 | | | | 2017 | | | | 2017 | | | | 2016 | | | | 2017 | | | | 2016 | |
|
INTEREST AND DIVIDEND INCOME
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans and leases
| | |
$
|
30,933
| | | |
$
|
29,181
| | | |
$
|
28,396
| | | |
$
|
19,081
| | | |
$
|
88,510
| | | |
$
|
56,334
| |
|
Interest on taxable securities
| | | |
3,720
| | | | |
3,703
| | | | |
3,790
| | | | |
3,312
| | | | |
11,213
| | | | |
10,492
| |
|
Interest on tax-exempt securities
| | | |
174
| | | | |
151
| | | | |
133
| | | | |
152
| | | | |
458
| | | | |
509
| |
|
Other interest and dividend income
| | |
|
217
| | | |
|
280
| | | |
|
169
| | | |
|
112
| | | |
|
666
| | | |
|
254
| |
|
Total interest and dividend income
| | | |
35,044
| | | | |
33,315
| | | | |
32,488
| | | | |
22,657
| | | | |
100,847
| | | | |
67,589
| |
|
INTEREST EXPENSE
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
| | | |
2,112
| | | | |
1,923
| | | | |
1,483
| | | | |
1,063
| | | | |
5,518
| | | | |
3,281
| |
| Federal Home Loan Bank advances
| | | |
850
| | | | |
772
| | | | |
660
| | | | |
200
| | | | |
2,282
| | | | |
371
| |
|
Subordinated debentures and other borrowings
| | |
|
670
| | | |
|
809
| | | |
|
807
| | | |
|
529
| | | |
|
2,286
| | | |
|
1,571
| |
|
Total interest expense
| | |
|
3,632
| | | |
|
3,504
| | | |
|
2,950
| | | |
|
1,792
| | | |
|
10,086
| | | |
|
5,223
| |
|
Net interest income
| | | |
31,412
| | | | |
29,811
| | | | |
29,538
| | | | |
20,865
| | | | |
90,761
| | | | |
62,366
| |
|
PROVISION FOR LOAN AND LEASE LOSSES
| | |
|
3,900
| | | |
|
3,515
| | | |
|
1,891
| | | |
|
1,683
| | | |
|
9,306
| | | |
|
5,348
| |
|
Net interest income after provision for
loan and lease losses
| | |
|
27,512
| | | |
|
26,296
| | | |
|
27,647
| | | |
|
19,182
| | | |
|
81,455
| | | |
|
57,018
| |
|
NON-INTEREST INCOME
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fees and service charges on deposits
| | | |
1,418
| | | | |
1,348
| | | | |
1,219
| | | | |
1,465
| | | | |
3,985
| | | | |
4,227
| |
|
Servicing fees
| | | |
959
| | | | |
1,076
| | | | |
919
| | | | |
—
| | | | |
2,954
| | | | |
—
| |
|
ATM and interchange fees
| | | |
1,495
| | | | |
1,499
| | | | |
1,348
| | | | |
1,470
| | | | |
4,342
| | | | |
4,392
| |
|
Net gains on sales of securities available-for-
sale
| | | |
—
| | | | |
—
| | | | |
8
| | | | |
802
| | | | |
8
| | | | |
3,231
| |
|
Net gains (losses) on sales of loans
| | | |
7,499
| | | | |
8,445
| | | | |
8,082
| | | | |
(60
|
)
| | | |
24,026
| | | | |
(39
|
)
|
|
Fees on mortgage loan sales, net
| | | |
—
| | | | |
—
| | | | |
2
| | | | |
46
| | | | |
2
| | | | |
101
| |
|
Other non-interest income
| | |
|
547
| | | |
|
825
| | | |
|
730
| | | |
|
1,053
| | | |
|
2,102
| | | |
|
3,350
| |
|
Total non-interest income
| | |
|
11,918
| | | |
|
13,193
| | | |
|
12,308
| | | |
|
4,776
| | | |
|
37,419
| | | |
|
15,262
| |
|
NON-INTEREST EXPENSE
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and employee benefits
| | | |
16,323
| | | | |
17,226
| | | | |
16,602
| | | | |
11,266
| | | | |
50,151
| | | | |
34,206
| |
|
Occupancy expense, net
| | | |
3,301
| | | | |
3,485
| | | | |
3,739
| | | | |
3,358
| | | | |
10,525
| | | | |
10,511
| |
|
Equipment expense
| | | |
630
| | | | |
616
| | | | |
563
| | | | |
516
| | | | |
1,809
| | | | |
1,519
| |
|
Loan and lease related expenses
| | | |
891
| | | | |
801
| | | | |
877
| | | | |
443
| | | | |
2,569
| | | | |
1,090
| |
|
Legal, audit and other professional fees
| | | |
1,608
| | | | |
1,090
| | | | |
1,671
| | | | |
1,065
| | | | |
4,369
| | | | |
3,785
| |
|
Data processing
| | | |
2,399
| | | | |
2,447
| | | | |
2,409
| | | | |
1,990
| | | | |
7,255
| | | | |
5,760
| |
|
Net (gain) loss recognized on other real estate
owned and other related expenses
| | | |
565
| | | | |
141
| | | | |
(570
|
)
| | | |
292
| | | | |
136
| | | | |
1,386
| |
|
Regulatory assessments
| | | |
326
| | | | |
384
| | | | |
184
| | | | |
502
| | | | |
894
| | | | |
1,930
| |
|
Other intangible assets amortization expense
| | | |
769
| | | | |
769
| | | | |
769
| | | | |
747
| | | | |
2,307
| | | | |
2,242
| |
|
Advertising and promotions
| | | |
196
| | | | |
318
| | | | |
289
| | | | |
156
| | | | |
803
| | | | |
454
| |
|
Telecommunications
| | | |
351
| | | | |
396
| | | | |
418
| | | | |
370
| | | | |
1,165
| | | | |
1,284
| |
|
Other non-interest expense
| | |
|
3,706
| | | |
|
1,576
| | | |
|
1,900
| | | |
|
1,679
| | | |
|
7,182
| | | |
|
5,521
| |
|
Total non-interest expense
| | |
|
31,065
| | | |
|
29,249
| | | |
|
28,851
| | | |
|
22,384
| | | |
|
89,165
| | | |
|
69,688
| |
|
INCOME BEFORE PROVISION FOR INCOME
TAXES
| | | |
8,365
| | | | |
10,240
| | | | |
11,104
| | | | |
1,574
| | | | |
29,709
| | | | |
2,592
| |
|
PROVISION (BENEFIT) FOR INCOME TAXES
| | |
|
(1,390
|
)
| | |
|
4,094
| | | |
|
4,544
| | | |
|
9
| | | |
|
7,248
| | | |
|
(222
|
)
|
|
NET INCOME
| | | |
9,755
| | | | |
6,146
| | | | |
6,560
| | | | |
1,565
| | | | |
22,461
| | | | |
2,814
| |
|
Dividends on preferred shares
| | |
|
195
| | | |
|
10,697
| | | |
|
189
| | | |
|
—
| | | |
|
11,081
| | | |
|
—
| |
|
INCOME AVAILABLE (LOSS
ATTRIBUTABLE) TO COMMON
STOCKHOLDERS
| | |
$
|
9,560
| | | |
$
|
(4,551
|
)
| | |
$
|
6,371
| | | |
$
|
1,565
| | | |
$
|
11,380
| | | |
$
|
2,814
| |
|
EARNINGS (LOSS) PER COMMON SHARE
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
| | |
$
|
0.33
| | | |
$
|
(0.18
|
)
| | |
$
|
0.26
| | | |
$
|
0.08
| | | |
$
|
0.43
| | | |
$
|
0.15
| |
|
Diluted
| | |
$
|
0.32
| | | |
$
|
(0.18
|
)
| | |
$
|
0.25
| | | |
$
|
0.08
| | | |
$
|
0.43
| | | |
$
|
0.15
| |
|
Weighted average common shares
outstanding for basic earnings (loss) per
common share
| | | |
29,246,900
| | | | |
24,667,587
| | | | |
24,616,706
| | | | |
19,497,811
| | | | |
26,194,025
| | | | |
18,838,354
| |
|
Diluted weighted average common shares
outstanding for diluted earnings (loss) per
common share
| | | |
29,752,331
| | | | |
24,667,587
| | | | |
25,078,427
| | | | |
19,763,434
| | | | |
26,697,841
| | | | |
19,103,977
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| | |
|
| | |
| BYLINE BANCORP, INC. AND SUBSIDIARIES |
SELECTED FINANCIAL DATA (unaudited)
|
| | | | | | | |
|
| | | As of or For the Three Months Ended | | | | As of or For the Nine Months Ended | |
| | | September 30, | |
|
| June 30, | |
|
| March 31, | |
|
| September 30, | | | | September 30, | |
|
| September 30, | |
| (dollars in thousands, except share and per share data) | | | 2017 | | | | 2017 | | | | 2017 | | | | 2016 | | | | 2017 | | | | 2016 | |
| Summary of Operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest income
| | |
$
|
31,412
| | | |
$
|
29,811
| | | |
$
|
29,538
| | | |
$
|
20,865
| | | |
$
|
90,761
| | | |
$
|
62,366
| |
|
Provision for loan and lease losses
| | | |
3,900
| | | | |
3,515
| | | | |
1,891
| | | | |
1,683
| | | | |
9,306
| | | | |
5,348
| |
|
Non-interest income
| | | |
11,918
| | | | |
13,193
| | | | |
12,308
| | | | |
4,776
| | | | |
37,419
| | | | |
15,262
| |
|
Non-interest expense
| | |
|
31,065
| | | |
|
29,249
| | | |
|
28,851
| | | |
|
22,384
| | | |
|
89,165
| | | |
|
69,688
| |
|
Income before provision for income taxes
| | | |
8,365
| | | | |
10,240
| | | | |
11,104
| | | | |
1,574
| | | | |
29,709
| | | | |
2,592
| |
|
Provision (benefit) for income taxes
| | |
|
(1,390
|
)
| | |
|
4,094
| | | |
|
4,544
| | | |
|
9
| | | |
|
7,248
| | | |
|
(222
|
)
|
|
Net income
| | |
|
9,755
| | | |
|
6,146
| | | |
|
6,560
| | | |
|
1,565
| | | |
|
22,461
| | | |
|
2,814
| |
|
Dividends on preferred shares
| | |
|
195
| | | |
|
10,697
| | | |
|
189
| | | |
|
—
| | | |
|
11,081
| | | |
|
—
| |
|
Net income (loss) available (attributable) to
common stockholders
| | |
$
|
9,560
| | | |
$
|
(4,551
|
)
| | |
$
|
6,371
| | | |
$
|
1,565
| | | |
$
|
11,380
| | | |
$
|
2,814
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Earnings per Common Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic earnings (loss) per common share
| | |
$
|
0.33
| | | |
$
|
(0.18
|
)
| | |
$
|
0.26
| | | |
$
|
0.08
| | | |
$
|
0.43
| | | |
$
|
0.15
| |
|
Diluted earnings (loss) per common share
| | |
$
|
0.32
| | | |
$
|
(0.18
|
)
| | |
$
|
0.25
| | | |
$
|
0.08
| | | |
$
|
0.43
| | | |
$
|
0.15
| |
|
Weighted average common shares outstanding
(basic)
| | | |
29,246,900
| | | | |
24,667,587
| | | | |
24,616,706
| | | | |
19,497,811
| | | | |
26,194,025
| | | | |
18,838,354
| |
|
Weighted average common shares outstanding
(diluted)
| | | |
29,752,331
| | | | |
24,667,587
| | | | |
25,078,427
| | | | |
19,763,434
| | | | |
26,697,841
| | | | |
19,103,977
| |
|
Common shares outstanding
| | | |
29,305,400
| | | | |
29,246,900
| | | | |
24,616,706
| | | | |
20,410,850
| | | | |
29,305,400
| | | | |
20,410,850
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Key Ratios (annualized where applicable) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest margin
| | | |
4.18
|
%
| | | |
4.02
|
%
| | | |
4.00
|
%
| | | |
3.37
|
%
| | | |
4.07
|
%
| | | |
3.46
|
%
|
|
Cost of deposits
| | | |
0.33
|
%
| | | |
0.30
|
%
| | | |
0.24
|
%
| | | |
0.19
|
%
| | | |
0.29
|
%
| | | |
0.20
|
%
|
|
Efficiency ratio(1) | | | |
69.92
|
%
| | | |
66.23
|
%
| | | |
67.11
|
%
| | | |
84.38
|
%
| | | |
67.76
|
%
| | | |
86.88
|
%
|
|
Non-interest expense to average assets
| | | |
3.73
|
%
| | | |
3.57
|
%
| | | |
3.53
|
%
| | | |
3.33
|
%
| | | |
3.61
|
%
| | | |
3.55
|
%
|
|
Return on average stockholders' equity
| | | |
8.44
|
%
| | | |
6.21
|
%
| | | |
6.83
|
%
| | | |
2.63
|
%
| | | |
7.23
|
%
| | | |
1.70
|
%
|
|
Return on average assets
| | | |
1.17
|
%
| | | |
0.75
|
%
| | | |
0.80
|
%
| | | |
0.23
|
%
| | | |
0.91
|
%
| | | |
0.14
|
%
|
|
Non-interest income to total revenues(2) | | | |
27.51
|
%
| | | |
30.68
|
%
| | | |
29.41
|
%
| | | |
18.62
|
%
| | | |
29.19
|
%
| | | |
19.66
|
%
|
|
Pre-tax pre-provision return on average assets(2) | | | |
1.47
|
%
| | | |
1.68
|
%
| | | |
1.59
|
%
| | | |
0.48
|
%
| | | |
1.58
|
%
| | | |
0.40
|
%
|
|
Non-interest bearing deposits to total deposits
| | | |
29.90
|
%
| | | |
30.77
|
%
| | | |
28.43
|
%
| | | |
30.04
|
%
| | | |
29.90
|
%
| | | |
30.04
|
%
|
|
Deposits per branch
| | |
$
|
44,227
| | | |
$
|
44,572
| | | |
$
|
45,190
| | | |
$
|
33,475
| | | |
$
|
44,227
| | | |
$
|
33,475
| |
|
Loans and leases held for sale and loans and lease
held for investment to total deposits
| | | |
88.01
|
%
| | | |
84.87
|
%
| | | |
84.13
|
%
| | | |
76.63
|
%
| | | |
88.01
|
%
| | | |
76.63
|
%
|
|
Deposits to total liabilities
| | | |
88.58
|
%
| | | |
87.23
|
%
| | | |
88.97
|
%
| | | |
89.83
|
%
| | | |
88.58
|
%
| | | |
89.83
|
%
|
|
Tangible book value per common share(2) | | |
$
|
12.95
| | | |
$
|
12.55
| | | |
$
|
11.91
| | | |
$
|
9.32
| | | |
$
|
12.95
| | | |
$
|
9.32
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Asset Quality Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-performing loans and leases to total loan and
leases held for investment, net before ALLL
| | | |
0.76
|
%
| | | |
0.76
|
%
| | | |
0.41
|
%
| | | |
0.46
|
%
| | | |
0.76
|
%
| | | |
0.46
|
%
|
|
ALLL to total loans and leases held for investment,
net before ALLL
| | | |
0.72
|
%
| | | |
0.65
|
%
| | | |
0.55
|
%
| | | |
0.38
|
%
| | | |
0.72
|
%
| | | |
0.38
|
%
|
|
Net charge-offs to average total loans and leases
held for investment, net before ALLL
| | | |
0.34
|
%
| | | |
0.26
|
%
| | | |
0.19
|
%
| | | |
0.40
|
%
| | | |
0.26
|
%
| | | |
0.56
|
%
|
|
Acquisition accounting adjustments(3) | | |
$
|
34,249
| | | |
$
|
37,713
| | | |
$
|
41,024
| | | |
$
|
15,864
| | | |
$
|
34,249
| | | |
$
|
15,864
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Capital Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common equity to assets
| | | |
13.59
|
%
| | | |
13.01
|
%
| | | |
11.09
|
%
| | | |
8.59
|
%
| | | |
13.59
|
%
| | | |
8.59
|
%
|
|
Tangible common equity to tangible assets(2) | | | |
11.73
|
%
| | | |
11.16
|
%
| | | |
9.12
|
%
| | | |
7.04
|
%
| | | |
11.73
|
%
| | | |
7.04
|
%
|
|
Leverage ratio
| | | |
11.95
|
%
| | | |
11.73
|
%
| | | |
9.59
|
%
| | | |
9.29
|
%
| | | |
11.95
|
%
| | | |
9.29
|
%
|
|
Common equity tier 1 capital ratio
| | | |
13.93
|
%
| | | |
13.61
|
%
| | | |
10.85
|
%
| | | |
10.22
|
%
| | | |
13.93
|
%
| | | |
10.22
|
%
|
|
Tier 1 capital ratio
| | | |
15.37
|
%
| | | |
15.06
|
%
| | | |
12.94
|
%
| | | |
12.84
|
%
| | | |
15.37
|
%
| | | |
12.84
|
%
|
|
Total capital ratio
| | | |
16.08
|
%
| | | |
15.68
|
%
| | | |
13.49
|
%
| | | |
13.22
|
%
| | | |
16.08
|
%
| | | |
13.22
|
%
|
|
|
|
|
|
(1)
|
|
Represents non-interest expense less amortization of intangible
assets divided by net interest income and non-interest income.
|
| | | |
(2)
| |
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.
|
| | | |
(3)
| |
Represents the remaining unamortized premium or unaccreted discount
as a result of applying the fair value adjustment at the time of the
business combination on acquired loans.
|
| | | | | |
|
|
|
| | |
| 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 September 30, | |
| | | 2017 | |
|
| 2016 | |
| (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
| | |
$
|
48,354
| | | |
$
|
106
| | | | |
0.87
|
%
| | |
$
|
31,794
| | | |
$
|
25
| | | | |
0.31
|
%
|
|
Loans and leases(1) | | | |
2,193,076
| | | | |
30,933
| | | | |
5.60
|
%
| | | |
1,660,323
| | | | |
19,081
| | | | |
4.57
|
%
|
|
Securities available-for-sale(2) | | | |
602,146
| | | | |
3,181
| | | | |
2.10
|
%
| | | |
614,285
| | | | |
2,750
| | | | |
1.78
|
%
|
|
Securities held-to-maturity
| | | |
111,345
| | | | |
650
| | | | |
2.32
|
%
| | | |
134,989
| | | | |
649
| | | | |
1.91
|
%
|
|
Tax-exempt securities
| | |
|
26,166
| | | |
|
174
| | | | |
2.63
|
%
| | |
|
19,953
| | | |
|
152
| | | | |
3.03
|
%
|
|
Total interest-earning assets
| | |
$
|
2,981,087
| | | |
$
|
35,044
| | | | |
4.66
|
%
| | |
$
|
2,461,344
| | | |
$
|
22,657
| | | | |
3.66
|
%
|
|
Allowance for loan and lease losses
| | | |
(14,570
|
)
| | | | | | | | | | | | | |
(6,938
|
)
| | | | | | | | | | |
|
All other assets
| | |
|
340,669
| | | | | | | | | | | | | |
|
220,494
| | | | | | | | | | | |
|
TOTAL ASSETS
| | |
$
|
3,307,186
| | | | | | | | | | | | | |
$
|
2,674,900
| | | | | | | | | | | |
|
LIABILITIES AND STOCKHOLDERS’
EQUITY
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest checking
| | |
$
|
186,447
| | | |
$
|
29
| | | | |
0.06
|
%
| | |
$
|
185,583
| | | |
$
|
33
| | | | |
0.07
|
%
|
|
Money market accounts
| | | |
388,365
| | | | |
275
| | | | |
0.28
|
%
| | | |
406,531
| | | | |
261
| | | | |
0.27
|
%
|
|
Savings
| | | |
441,096
| | | | |
79
| | | | |
0.07
|
%
| | | |
442,269
| | | | |
76
| | | | |
0.07
|
%
|
|
Time deposits
| | |
|
758,518
| | | |
|
1,729
| | | | |
0.90
|
%
| | |
|
507,570
| | | |
|
693
| | | | |
0.54
|
%
|
|
Total interest bearing deposits
| | |
|
1,774,426
| | | |
|
2,112
| | | | |
0.47
|
%
| | |
|
1,541,953
| | | |
|
1,063
| | | | |
0.27
|
%
|
|
Federal Home Loan Bank advances
| | | |
222,800
| | | | |
850
| | | | |
1.51
|
%
| | | |
173,141
| | | | |
200
| | | | |
0.46
|
%
|
|
Other borrowed funds
| | |
|
60,418
| | | |
|
670
| | | | |
4.40
|
%
| | |
|
38,482
| | | |
|
529
| | | | |
5.46
|
%
|
|
Total borrowings
| | |
|
283,218
| | | |
|
1,520
| | | | |
2.13
|
%
| | |
|
211,623
| | | |
|
729
| | | | |
1.37
|
%
|
|
Total interest bearing liabilities
| | |
$
|
2,057,644
| | | |
$
|
3,632
| | | | |
0.70
|
%
| | |
$
|
1,753,576
| | | |
$
|
1,792
| | | | |
0.41
|
%
|
|
Non-interest checking
| | | |
748,523
| | | | | | | | | | | | | | |
653,642
| | | | | | | | | | | |
|
Other liabilities
| | | |
42,577
| | | | | | | | | | | | | | |
30,913
| | | | | | | | | | | |
|
Total stockholders’ equity
| | |
|
458,442
| | | | | | | | | | | | | |
|
236,769
| | | | | | | | | | | |
|
TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY
| | |
$
|
3,307,186
| | | | | | | | | | | | | |
$
|
2,674,900
| | | | | | | | | | | |
|
Net interest spread(3) | | | | | | | | | | | | |
|
3.96
|
%
| | | | | | | | | | | | |
|
3.25
|
%
|
|
Net interest income
| | | | | | | |
$
|
31,412
| | | | | | | | | | | | | |
$
|
20,865
| | | | | | |
|
Net interest margin(4) | | | | | | | | | | | | |
|
4.18
|
%
| | | | | | | | | | | | |
|
3.37
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net loan accretion impact on margin
| | | | | | | |
$
|
2,166
| | | |
|
0.29
|
%
| | | | | | | |
$
|
1,185
| | | |
|
0.19
|
%
|
|
Net interest margin excluding loan
accretion(6) | | | | | | | | | | | | |
|
3.89
|
%
| | | | | | | | | | | | |
|
3.18
|
%
|
|
|
|
|
|
(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 exclude the effects of a tax equivalent
adjustment to adjust tax exempt investment income on tax exempt
investment securities to a fully taxable basis due to immateriality.
|
| | | |
(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.
|
| | | |
(6)
| |
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.
|
|
|
| | |
| BYLINE BANCORP, INC. AND SUBSIDIARIES |
YEAR-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND
AVERAGE INTEREST-BEARING LIABILITIES (unaudited)
|
| | | |
|
| | | For the Nine Months Ended September 30, | |
| | | 2017 | |
|
| 2016 | |
| (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
| | |
$
|
54,894
| | | |
$
|
327
| | | | |
0.80
|
%
| | |
$
|
29,954
| | | |
$
|
66
| | | | |
0.29
|
%
|
|
Loans and leases(1) | | | |
2,180,507
| | | | |
88,510
| | | | |
5.43
|
%
| | | |
1,543,948
| | | | |
56,334
| | | | |
4.87
|
%
|
|
Securities available-for-sale(2) | | | |
610,249
| | | | |
9,525
| | | | |
2.09
|
%
| | | |
676,334
| | | | |
8,647
| | | | |
1.71
|
%
|
|
Securities held-to-maturity
| | | |
116,764
| | | | |
2,027
| | | | |
2.32
|
%
| | | |
136,127
| | | | |
2,033
| | | | |
1.99
|
%
|
|
Tax-exempt securities
| | |
|
22,033
| | | |
|
458
| | | | |
2.78
|
%
| | |
|
20,932
| | | |
|
509
| | | | |
3.25
|
%
|
|
Total interest-earning assets
| | |
$
|
2,984,447
| | | |
$
|
100,847
| | | | |
4.52
|
%
| | |
$
|
2,407,295
| | | |
$
|
67,589
| | | | |
3.75
|
%
|
|
Allowance for loan and lease losses
| | | |
(12,715
|
)
| | | | | | | | | | | | | |
(7,525
|
)
| | | | | | | | | | |
|
All other assets
| | |
|
330,209
| | | | | | | | | | | | | |
|
225,316
| | | | | | | | | | | |
|
TOTAL ASSETS
| | |
$
|
3,301,941
| | | | | | | | | | | | | |
$
|
2,625,086
| | | | | | | | | | | |
|
LIABILITIES AND STOCKHOLDERS’
EQUITY
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest checking
| | |
$
|
185,409
| | | |
$
|
87
| | | | |
0.06
|
%
| | |
$
|
187,159
| | | |
$
|
97
| | | | |
0.07
|
%
|
|
Money market accounts
| | | |
376,751
| | | | |
712
| | | | |
0.25
|
%
| | | |
399,240
| | | | |
747
| | | | |
0.25
|
%
|
|
Savings
| | | |
445,082
| | | | |
237
| | | | |
0.07
|
%
| | | |
441,773
| | | | |
227
| | | | |
0.07
|
%
|
|
Time deposits
| | |
|
782,672
| | | |
|
4,482
| | | | |
0.77
|
%
| | |
|
526,516
| | | |
|
2,210
| | | | |
0.56
|
%
|
|
Total interest bearing deposits
| | |
|
1,789,914
| | | |
|
5,518
| | | | |
0.41
|
%
| | |
|
1,554,688
| | | |
|
3,281
| | | | |
0.28
|
%
|
|
Federal Home Loan Bank advances
| | | |
249,630
| | | | |
2,282
| | | | |
1.22
|
%
| | | |
124,277
| | | | |
371
| | | | |
0.40
|
%
|
|
Other borrowed funds
| | |
|
68,803
| | | |
|
2,286
| | | | |
4.44
|
%
| | |
|
37,620
| | | |
|
1,571
| | | | |
5.58
|
%
|
|
Total borrowings
| | |
|
318,433
| | | |
|
4,568
| | | | |
1.92
|
%
| | |
|
161,897
| | | |
|
1,942
| | | | |
1.60
|
%
|
|
Total interest bearing liabilities
| | |
$
|
2,108,347
| | | |
$
|
10,086
| | | | |
0.64
|
%
| | |
$
|
1,716,585
| | | |
$
|
5,223
| | | | |
0.41
|
%
|
|
Non-interest checking
| | | |
736,982
| | | | | | | | | | | | | | |
650,803
| | | | | | | | | | | |
|
Other liabilities
| | | |
41,393
| | | | | | | | | | | | | | |
37,249
| | | | | | | | | | | |
|
Total stockholders’ equity
| | |
|
415,219
| | | | | | | | | | | | | |
|
220,449
| | | | | | | | | | | |
|
TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY
| | |
$
|
3,301,941
| | | | | | | | | | | | | |
$
|
2,625,086
| | | | | | | | | | | |
|
Net interest spread(3) | | | | | | | | | | | | |
|
3.88
|
%
| | | | | | | | | | | | |
|
3.34
|
%
|
|
Net interest income
| | | | | | | |
$
|
90,761
| | | | | | | | | | | | | |
$
|
62,366
| | | | | | |
|
Net interest margin(4) | | | | | | | | | | | | |
|
4.07
|
%
| | | | | | | | | | | | |
|
3.46
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net loan accretion impact on margin
| | | | | | | |
$
|
6,347
| | | |
|
0.28
|
%
| | | | | | | |
$
|
1,502
| | | |
|
0.08
|
%
|
|
Net interest margin excluding loan
accretion(6) | | | | | | | | | | | | |
|
3.79
|
%
| | | | | | | | | | | | |
|
3.38
|
%
|
|
|
|
|
|
(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 exclude the effects of a tax equivalent
adjustment to adjust tax exempt investment income on tax exempt
investment securities to a fully taxable basis due to immateriality.
|
| | | |
(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.
|
| | | |
(6)
| |
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.
|
|
|
| | |
|
| | |
| BYLINE BANCORP, INC. AND SUBSIDIARIES |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)
|
| | | | | | | |
|
| | | As of or For the Three Months Ended | | | | As of or For the Nine Months Ended | |
| | | September 30, | |
|
| June 30, | |
|
| March 31, | |
|
| September 30, | | | | September 30, | |
|
| September 30, | |
| (dollars in thousands, except share and per share data) | | | 2017 | | | | 2017 | | | | 2017 | | | | 2016 | | | | 2017 | | | | 2016 | |
| Net interest margin: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Reported net interest margin
| | | |
4.18
|
%
| | | |
4.02
|
%
| | | |
4.00
|
%
| | | |
3.37
|
%
| | | |
4.07
|
%
| | | |
3.46
|
%
|
|
Effect of accretion income on
acquired loans
| | | |
(0.29
|
)%
| | | |
(0.33
|
)%
| | | |
(0.23
|
)%
| | | |
(0.19
|
)%
| | | |
(0.28
|
)%
| | | |
(0.08
|
)%
|
|
Net interest margin excluding
accretion
| | | |
3.89
|
%
| | | |
3.69
|
%
| | | |
3.77
|
%
| | | |
3.18
|
%
| | | |
3.79
|
%
| | | |
3.38
|
%
|
| Total revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest income
| | |
$
|
31,412
| | | |
$
|
29,811
| | | |
$
|
29,538
| | | |
$
|
20,865
| | | |
$
|
90,761
| | | |
$
|
62,366
| |
|
Add: Non-interest income
| | | |
11,918
| | | | |
13,193
| | | | |
12,308
| | | | |
4,776
| | | | |
37,419
| | | | |
15,262
| |
|
Total revenues
| | |
$
|
43,330
| | | |
$
|
43,004
| | | |
$
|
41,846
| | | |
$
|
25,641
| | | |
$
|
128,180
| | | |
$
|
77,628
| |
| Non-interest income to total revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest income
| | |
$
|
11,918
| | | |
$
|
13,193
| | | |
$
|
12,308
| | | |
$
|
4,776
| | | |
$
|
37,419
| | | |
$
|
15,262
| |
|
Total revenues
| | | |
43,330
| | | | |
43,004
| | | | |
41,846
| | | | |
25,641
| | | | |
128,180
| | | | |
77,628
| |
|
Non-interest income to total
revenues
| | | |
27.51
|
%
| | | |
30.68
|
%
| | | |
29.41
|
%
| | | |
18.63
|
%
| | | |
29.19
|
%
| | | |
19.66
|
%
|
| Pre-tax pre-provision net income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pre-tax income
| | |
$
|
8,365
| | | |
$
|
10,240
| | | |
$
|
11,104
| | | |
$
|
1,574
| | | |
$
|
29,709
| | | |
$
|
2,592
| |
|
Add: Provision for loan and lease
losses
| | | |
3,900
| | | | |
3,515
| | | | |
1,891
| | | | |
1,683
| | | | |
9,306
| | | | |
5,348
| |
|
Pre-tax pre-provision net income
| | |
$
|
12,265
| | | |
$
|
13,755
| | | |
$
|
12,995
| | | |
$
|
3,257
| | | |
$
|
39,015
| | | |
$
|
7,940
| |
| Pre-tax pre-provision return on average assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total average assets
| | |
$
|
3,307,186
| | | |
$
|
3,284,665
| | | |
$
|
3,315,095
| | | |
$
|
2,674,900
| | | |
$
|
3,301,941
| | | |
$
|
2,625,086
| |
|
Pre-tax pre-provision net income
| | | |
12,265
| | | | |
13,755
| | | | |
12,995
| | | | |
3,257
| | | | |
39,015
| | | | |
7,940
| |
|
Pre-tax pre-provision return on
average assets
| | | |
1.47
|
%
| | | |
1.68
|
%
| | | |
1.59
|
%
| | | |
0.48
|
%
| | | |
1.58
|
%
| | | |
0.40
|
%
|
| Tangible common equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total stockholders' equity
| | |
$
|
459,533
| | | |
$
|
447,731
| | | |
$
|
389,683
| | | |
$
|
251,104
| | | |
$
|
459,533
| | | |
$
|
251,104
| |
|
Less: Preferred stock
| | | |
10,438
| | | | |
10,438
| | | | |
25,441
| | | | |
15,003
| | | | |
10,438
| | | | |
15,003
| |
|
Less: Goodwill | | | |
51,975
| | | | |
51,975
| | | | |
51,975
| | | | |
25,688
| | | | |
51,975
| | | | |
25,688
| |
|
Less: Core deposit intangibles and
other intangibles
| | | |
17,522
| | | | |
18,290
| | | | |
19,058
| | | | |
20,100
| | | | |
17,522
| | | | |
20,100
| |
|
Tangible common equity
| | |
$
|
379,598
| | | |
$
|
367,028
| | | |
$
|
293,209
| | | |
$
|
190,313
| | | |
$
|
379,598
| | | |
$
|
190,313
| |
| Tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
| | |
$
|
3,305,442
| | | |
$
|
3,360,122
| | | |
$
|
3,284,713
| | | |
$
|
2,747,929
| | | |
$
|
3,305,442
| | | |
$
|
2,747,929
| |
|
Less: Goodwill | | | |
51,975
| | | | |
51,975
| | | | |
51,975
| | | | |
25,688
| | | | |
51,975
| | | | |
25,688
| |
|
Less: Core deposit intangibles and
other intangibles
| | | |
17,522
| | | | |
18,290
| | | | |
19,058
| | | | |
20,100
| | | | |
17,522
| | | | |
20,100
| |
|
Tangible assets
| | |
$
|
3,235,945
| | | |
$
|
3,289,857
| | | |
$
|
3,213,680
| | | |
$
|
2,702,141
| | | |
$
|
3,235,945
| | | |
$
|
2,702,141
| |
| Tangible book value per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tangible common equity
| | |
$
|
379,598
| | | |
$
|
367,028
| | | |
$
|
293,209
| | | |
$
|
190,313
| | | |
$
|
379,598
| | | |
$
|
190,313
| |
|
Shares of common stock outstanding
| | | |
29,305,400
| | | | |
29,246,900
| | | | |
24,616,706
| | | | |
20,410,850
| | | | |
29,305,400
| | | | |
20,410,850
| |
|
Tangible book value per share
| | |
$
|
12.95
| | | |
$
|
12.55
| | | |
$
|
11.91
| | | |
$
|
9.32
| | | |
$
|
12.95
| | | |
$
|
9.32
| |
| Tangible common equity to tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tangible common equity
| | |
$
|
379,598
| | | |
$
|
367,028
| | | |
$
|
293,209
| | | |
$
|
190,313
| | | |
$
|
379,598
| | | |
$
|
190,313
| |
|
Tangible assets
| | | |
3,235,945
| | | | |
3,289,857
| | | | |
3,213,680
| | | | |
2,702,141
| | | | |
3,235,945
| | | | |
2,702,141
| |
|
Tangible common equity to tangible
assets
| | | |
11.73
|
%
| | | |
11.16
|
%
| | | |
9.12
|
%
| | | |
7.04
|
%
| | | |
11.73
|
%
| | | |
7.04
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20171026006580/en/
Investors:
Financial Profiles, Inc.
Allyson Pooley/Tony
Rossi
IRBY@bylinebank.com
or
Media:
Byline
Bank
Erin O’Neill
Director of Marketing
773-475-2901
eoneill@bylinebank.com
Source: Byline Bancorp, Inc.