Third Quarter 2018 Highlights
- Third quarter of 2018 net income of $14.5 million, or $0.39 per
diluted share, a record high since our initial public offering
- Net interest margin increases to 4.73% compared to 4.43% for the
second quarter of 2018
- Originated loans and leases grew to $2.1 billion, an increase of
$261.4 million, or 14.6%, from the second quarter of 2018, and $592.2
million, or 40.2%, from the third quarter of 2017
- Efficiency ratio improves to 56.57% for the third quarter of 2018,
compared to 83.35% for the second quarter of 2018, and 69.92% for the
third quarter of 2017
- Return on average assets improves to 1.20% for the third quarter of
2018, compared to 0.29% for the second quarter of 2018, and 1.17% for
the third quarter of 2017
- Return on stockholders’ equity improves to 9.22% for the third
quarter of 2018, compared to 2.14% for the second quarter of 2018, and
8.44% for the third quarter of 2017
CHICAGO--(BUSINESS WIRE)--
Byline Bancorp, Inc. (the “Company” or “Byline”) (NYSE: BY), the parent
company of Byline Bank (the “Bank”), today reported net income of $14.5
million, or $0.39 per diluted share, for the third quarter of 2018,
compared with net income of $2.8 million, or $0.08 per diluted share,
for the second quarter of 2018, and net income of $9.8 million, or $0.32
per diluted share, for the third quarter of 2017. The Company’s
financial results during 2018 include certain costs associated with its
acquisition and integration of First Evanston Bancorp, Inc. (“First
Evanston”) and its bank subsidiary First Bank & Trust, including
merger-related and core system conversion expenses. The acquisition
closed on May 31, 2018. Excluding these costs and impairment charges on
assets held for sale for each quarter, adjusted net income1
was $14.9 million, or $0.40 per adjusted diluted share, for the third
quarter of 2018, compared with $10.6 million, or $0.32 per adjusted
diluted share, for the second quarter of 2018. A reconciliation of
adjusted net income and adjusted diluted earnings per share to net
income and diluted earnings per share, respectively, according to
accounting principles generally accepted in the United States of America
(“GAAP”) is provided in the financial tables at the end of this release.
Alberto J. Paracchini, President and Chief Executive Officer of Byline,
commented, “Our performance for the quarter was strong and characterized
by solid organic growth, continued improvements in our operating
performance, and focused execution of our strategy. The third quarter
represented the first full quarter of operations subsequent to the
closing of the First Evanston acquisition, which has benefited our
financial performance. We continue to remain focused on ensuring a
smooth transition for customers and colleagues, and expect to see
continued benefits as we capture the synergies projected for this
transaction.
"We are very pleased to report to you that we recently signed a
definitive agreement to acquire Oak Park River Forest Bankshares, Inc.
We believe this acquisition will enhance our position in an attractive
Chicago metropolitan market, while also providing an important source of
low-cost deposits. We believe the synergies from this combination will
further enhance the value of the Byline franchise,” said Mr. Paracchini.
|
|
|
|
|
(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.
|
STATEMENTS OF OPERATIONS
Net Interest Income
The following table presents net interest income for the periods
indicated:
|
| Three Months Ended |
| Nine Months Ended |
| (dollars in thousands) | | September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 | | September 30, 2018 |
| September 30, 2017 |
INTEREST AND DIVIDEND INCOME
| | | | | | | | | | | | | | |
Interest and fees on loans and leases
| |
$
|
55,045
| |
$
|
39,627
| |
$
|
33,654
| |
$
|
31,896
| |
$
|
30,933
| |
$
|
128,326
| |
$
|
88,510
|
|
Interest on taxable securities
| | |
5,076
| | |
4,572
| | |
4,055
| | |
3,679
| | |
3,720
| | |
13,703
| | |
11,213
|
Interest on tax-exempt securities
| | |
337
| | |
229
| | |
174
| | |
176
| | |
174
| | |
740
| | |
458
|
Other interest and dividend income
| |
|
615
| |
|
413
| |
|
259
| |
|
205
| |
|
217
| |
|
1,287
| |
|
666
|
Total interest and dividend income
| | |
61,073
| | |
44,841
| | |
38,142
| | |
35,956
| | |
35,044
| | |
144,056
| | |
100,847
|
|
INTEREST EXPENSE
| | | | | | | | | | | | | | |
|
Deposits
| | |
5,971
| | |
3,745
| | |
2,498
| | |
2,218
| | |
2,112
| | |
12,214
| | |
5,518
|
Federal Home Loan Bank advances
| | |
1,723
| | |
1,360
| | |
1,358
| | |
1,009
| | |
850
| | |
4,441
| | |
2,282
|
Subordinated debentures and other borrowings
| |
|
786
| |
|
680
| |
|
591
| |
|
578
| |
|
670
| |
|
2,057
| |
|
2,286
|
|
Total interest expense
| |
|
8,480
| |
|
5,785
| |
|
4,447
| |
|
3,805
| |
|
3,632
| |
|
18,712
| |
|
10,086
|
|
Net interest income
| |
$
|
52,593
| |
$
|
39,056
| |
$
|
33,695
| |
$
|
32,151
| |
$
|
31,412
| |
$
|
125,344
| |
$
|
90,761
|
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, 2018 |
| June 30, 2018 |
(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
| |
$
|
107,555
| | |
$
|
368
| |
1.36%
| |
$
|
68,019
| | |
$
|
199
| |
1.17%
|
|
Loans and leases(1) | | |
3,387,569
| | | |
55,045
| |
6.45%
| | |
2,638,757
| | | |
39,627
| |
6.02%
|
|
Securities available-for-sale
| | |
768,189
| | | |
4,738
| |
2.45%
| | |
694,154
| | | |
4,203
| |
2.43%
|
|
Securities held-to-maturity
| | |
91,892
| | | |
585
| |
2.53%
| | |
96,414
| | | |
583
| |
2.42%
|
|
Tax-exempt securities(2) | |
|
55,656
|
| |
|
337
| |
2.40%
| |
|
36,749
|
| |
|
229
| |
2.50%
|
|
Total interest-earning assets
| |
$
|
4,410,861
|
| |
$
|
61,073
| |
5.49%
| |
$
|
3,534,093
|
| |
$
|
44,841
| |
5.09%
|
|
Allowance for loan and lease losses
| | |
(21,557
|
)
| | | | | | |
(18,292
|
)
| | | | |
|
All other assets
| |
|
420,635
|
| | | | | |
|
347,383
|
| | | | |
|
TOTAL ASSETS
| |
$
|
4,809,939
|
| | | | | |
$
|
3,863,184
|
| | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
| | | | | | | | | | | | |
|
Deposits
| | | | | | | | | | | | |
|
Interest checking
| |
$
|
316,394
| | |
$
|
384
| |
0.48%
| |
$
|
227,760
| | |
$
|
124
| |
0.22%
|
|
Money market accounts
| | |
618,213
| | | |
1,200
| |
0.77%
| | |
469,066
| | | |
781
| |
0.67%
|
|
Savings
| | |
479,837
| | | |
148
| |
0.12%
| | |
454,295
| | | |
83
| |
0.07%
|
|
Time deposits
| |
|
1,084,550
|
| |
|
4,239
| |
1.55%
| |
|
864,348
|
| |
|
2,757
| |
1.28%
|
Total interest-bearing deposits
| | |
2,498,994
| | | |
5,971
| |
0.95%
| | |
2,015,469
| | | |
3,745
| |
0.75%
|
| Federal Home Loan Bank advances
| | |
394,588
| | | |
1,723
| |
1.73%
| | |
342,825
| | | |
1,360
| |
1.59%
|
|
Other borrowed funds
| |
|
61,582
|
| |
|
786
| |
5.06%
| |
|
57,644
|
| |
|
680
| |
4.73%
|
|
Total borrowings
| |
|
456,170
|
| |
|
2,509
| |
2.18%
| |
|
400,469
|
| |
|
2,040
| |
2.04%
|
|
Total interest-bearing liabilities
| |
$
|
2,955,164
| | |
$
|
8,480
| |
1.14%
| |
$
|
2,415,938
| | |
$
|
5,785
| |
0.96%
|
|
Non-interest bearing demand deposits
| | |
1,175,523
| | | | | | | |
891,175
| | | | | |
|
Other liabilities
| | |
53,631
| | | | | | | |
37,524
| | | | | |
|
Total stockholders’ equity
| |
|
625,621
|
| | | | | |
|
518,547
|
| | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
| |
$
|
4,809,939
|
| | | | | |
$
|
3,863,184
|
| | | | |
|
Net interest spread(3) | | | | | |
4.35%
| | | | | |
4.13%
|
|
Net interest income
| | | |
$
|
52,593
| | | | | |
$
|
39,056
| | |
|
Net interest margin(4) | | | | | |
4.73%
| | | | | |
4.43%
|
| | | | | | | | | | | |
|
|
Net loan accretion impact on margin
| | | |
$
|
8,259
| |
0.74%
| | | |
$
|
3,604
| |
0.41%
|
Net interest margin excluding loan accretion(6) | | | | | |
3.99%
| | | | | |
4.02%
|
|
|
|
|
|
(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.
|
The Company previously completed its acquisition of First Evanston in
the second quarter of 2018. All references to this transaction in the
following narrative are referred to as “the acquisition” or “our recent
acquisition.”
Net interest income for the third quarter of 2018 was $52.6 million, an
increase of $13.5 million, or 34.7%, from $39.1 million for the second
quarter of 2018.
The increase in net interest income was primarily due to:
-
An increase of $15.4 million in interest and fees on loans and leases,
primarily due to loans acquired in the acquisition and growth in loan
and lease originations; and
-
An increase of $612,000 in interest income on securities, primarily
due to additional purchases and securities acquired in the acquisition
during the second quarter of 2018.
Partially offset by:
-
An increase of $2.2 million in interest expense on deposits, partially
due to deposits assumed as a result of the acquisition, an increase in
time deposits driven by promotional campaigns during the quarter, and
an increase in average rates on deposits; and
-
An increase of $363,000 in interest expense on Federal Home Loan Bank
advances, primarily due to an increase in average advances outstanding
during the quarter.
Net interest margin for the third quarter of 2018 was 4.73%, an increase
of 30 basis points compared to 4.43% for the second quarter of 2018.
Total net accretion on acquired loans contributed 74 basis points to the
net interest margin for the third quarter of 2018 compared to 41 basis
points for the second quarter of 2018. The net interest margin increase
was primarily driven by increased interest income due to an increase in
earning assets as a result of the acquisition.
The average cost of total deposits was 0.64% for the third quarter of
2018, an increase of 12 basis points compared to the second quarter of
2018, primarily due to increased rates on interest bearing deposits and
a full quarter of the inclusion of First Evanston deposits.
Additionally, there was growth in average time deposits of $220.2
million and money market accounts of $149.1 million, partially offset by
growth in average non-interest bearing demand deposits of $284.3 million.
Provision for Loan and Lease Losses
The provision for loan and lease losses was $5.8 million for the third
quarter of 2018, an increase of $1.8 million compared to $4.0 million
for the second quarter of 2018. The third quarter provision included
allocations of $3.6 million for originated loans and leases, $2.0
million for acquired non-impaired loans, and $313,000 for acquired
impaired loans. The increased provision during the third quarter of 2018
was mainly due to additional specific impairment in the unguaranteed
portion of the government guaranteed portfolio and increases to the
general reserve driven by originated loan and lease portfolio growth.
Non-interest Income
The following table presents the components of non-interest income for
the periods indicated:
|
| Three Months Ended |
| Nine Months Ended |
| (dollars in thousands) | | September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 | | September 30, 2018 |
| September 30, 2017 |
|
NON-INTEREST INCOME
| | | | | | | | | | | | | | |
Fees and service charges on deposits
| |
$
|
1,825
| |
$
|
1,456
| |
$
|
1,312
| |
$
|
1,304
| |
$
|
1,418
| |
$
|
4,593
| |
$
|
3,985
|
|
Net servicing fees
| | |
176
| | |
459
| | |
563
| | |
704
| | |
959
| | |
1,198
| | |
2,954
|
|
ATM and interchange fees
| | |
1,781
| | |
1,141
| | |
1,218
| | |
1,498
| | |
1,495
| | |
4,140
| | |
4,342
|
Net gains on sales of securities available-for-sale
| | |
—
| | |
4
| | |
—
| | |
—
| | |
—
| | |
4
| | |
8
|
|
Net gains on sales of loans
| | |
5,015
| | |
9,723
| | |
7,476
| | |
9,036
| | |
7,499
| | |
22,214
| | |
24,026
|
Wealth management and trust income
| | |
674
| | |
192
| | |
—
| | |
—
| | |
—
| | |
866
| | |
—
|
|
Other non-interest income
| |
|
1,672
| |
|
1,527
| |
|
859
| |
|
97
| |
|
547
| |
|
4,058
| |
|
2,104
|
|
Total non-interest income
| |
$
|
11,143
| |
$
|
14,502
| |
$
|
11,428
| |
$
|
12,639
| |
$
|
11,918
| |
$
|
37,073
| |
$
|
37,419
|
Non-interest income for the third quarter of 2018 was $11.1 million, a
decrease of $3.4 million compared to $14.5 million for the second
quarter of 2018.
The decrease in total non-interest income was primarily due to:
-
A decrease of $4.7 million in net gains on sales of loans, primarily
due to a decrease in loans sold coupled with a slight decrease in
average premiums; and
-
A decrease of $283,000 in net servicing fees, primarily due to the
change in fair value of the servicing asset as a result of changes to
valuation assumptions on government guaranteed loans based on a higher
interest rate environment and stronger economic growth.
Partially offset by:
-
An increase of $640,000 in ATM and interchange fees, primarily due to
increased interchange fees resulting from a credit card vendor
agreement signing bonus; and
-
An increase of $482,000 in wealth management and trust income, a new
business line added as a result of the acquisition, in which the third
quarter was the first full quarter of operations.
During the third quarter of 2018, the Company sold $59.6 million of
government guaranteed loans compared to $95.0 million during the second
quarter of 2018, contributing to the decrease in net gains on sale of
loans for the quarter. The decrease in sales is primarily due to the
timing of loans closed becoming fully funded, decreased premiums in the
market, and the seasonality of our origination business.
Non-interest Expense
The following table presents the components of non-interest expense for
the periods indicated:
|
| Three Months Ended |
| Nine Months Ended |
| (dollars in thousands) | | September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 | | September 30, 2018 |
| September 30, 2017 |
|
NON-INTEREST EXPENSE
| | | | | | | | | | | | | | |
|
Salaries and employee benefits
| |
$
|
21,312
| | |
$
|
19,244
| |
$
|
18,278
| | |
$
|
17,118
| | |
$
|
16,323
| |
$
|
58,834
| |
$
|
50,151
|
|
Occupancy expense, net
| | |
3,548
| | | |
4,499
| | |
3,755
| | | |
3,553
| | | |
3,301
| | |
11,802
| | |
10,525
|
|
Equipment expense
| | |
617
| | | |
558
| | |
603
| | | |
663
| | | |
630
| | |
1,778
| | |
1,809
|
|
Loan and lease related expenses
| | |
1,015
| | | |
1,471
| | |
1,400
| | | |
1,116
| | | |
891
| | |
3,886
| | |
2,569
|
Legal, audit and other professional fees
| | |
2,358
| | | |
4,418
| | |
1,851
| | | |
2,658
| | | |
1,608
| | |
8,627
| | |
4,369
|
|
Data processing
| | |
2,724
| | | |
10,371
| | |
2,301
| | | |
2,284
| | | |
2,399
| | |
15,396
| | |
7,255
|
Net loss (gain) recognized on other real estate owned and other
related expenses
| | |
(284
|
)
| | |
472
| | |
(1
|
)
| | |
(430
|
)
| | |
565
| | |
187
| | |
136
|
|
Regulatory assessments
| | |
675
| | | |
366
| | |
241
| | | |
299
| | | |
326
| | |
1,282
| | |
894
|
Other intangible assets amortization expense
| | |
1,898
| | | |
1,130
| | |
767
| | | |
767
| | | |
769
| | |
3,795
| | |
2,307
|
|
Advertising and promotions
| | |
537
| | | |
347
| | |
249
| | | |
232
| | | |
196
| | |
1,133
| | |
803
|
|
Telecommunications
| | |
435
| | | |
466
| | |
418
| | | |
428
| | | |
351
| | |
1,319
| | |
1,165
|
|
Other non-interest expense
| |
|
3,121
|
| |
|
2,428
| |
|
2,057
|
| |
|
1,670
|
| |
|
3,706
| |
|
7,606
| |
|
7,182
|
|
Total non-interest expense
| |
$
|
37,956
|
| |
$
|
45,770
| |
$
|
31,919
|
| |
$
|
30,358
|
| |
$
|
31,065
| |
$
|
115,645
| |
$
|
89,165
|
Non-interest expense for the third quarter of 2018 was $38.0 million, a
decrease of $7.8 million from $45.8 million for the second quarter of
2018.
The decrease in total non-interest expense was primarily due to:
-
A decrease of $7.6 million in data processing expense, primarily due
to a one-time contract termination expense incurred during the second
quarter related to the Bank’s upcoming core system conversion;
-
A decrease of $2.1 million in legal, audit and other professional
fees, primarily due to professional services previously incurred
related to the acquisition and system conversion; and
-
A decrease of $756,000 in net loss (gain) recognized on other real
estate owned and other related expenses, primarily due to net gains
recorded on two other real estate owned property sales during the
quarter, compared to a net loss of $472,000 incurred during the second
quarter of 2018, primarily due to net losses recorded on two property
sales.
Partially offset by:
-
An increase of $2.1 million in salaries and employee benefits,
primarily due to additional salary and employee benefit expenses
resulting from the acquisition and incentive payments for targeted
achievements; and
-
An increase of $768,000 in other intangible assets amortization
expense, due to a full quarter of amortization of intangible assets as
a result of the acquisition.
The Company’s efficiency ratio was 56.57% for the third quarter of 2018,
compared with 83.35% for the second quarter of 2018. Approximately $9.0
million of expenses were previously recognized during the second quarter
of 2018 relating to the Bank’s planned core system conversion, including
consulting fees and contract termination expense. Excluding
merger-related expenses, core system conversion expenses, and impairment
charges on assets held for sale, the Company’s adjusted efficiency ratio1
was 55.79% for the third quarter of 2018, compared with 63.48% for the
second quarter of 2018.
INCOME TAXES
The Company recorded income tax expense of $5.4 million during the third
quarter of 2018, an effective tax rate of 27.1%, compared to $1.1
million during the second quarter of 2018, an effective tax rate of
27.8%, an increase of $4.3 million. The increase was primarily due to
the increase in net income recorded during the quarter.
STATEMENTS OF FINANCIAL CONDITION
Total assets were $4.9 billion at September 30, 2018, an increase of
$112.1 million compared to $4.8 billion at June 30, 2018, and an
increase of $1.6 billion compared to $3.4 billion at December 31, 2017.
The current quarter increase was primarily due to:
-
An increase in loans and leases of $107.1 million, primarily due to an
increase of $261.4 million in our originated loan portfolio, partially
offset by a decrease of $154.3 million in our acquired loan portfolio;
and
-
An increase in securities of $33.7 million mainly due to additional
purchases during the quarter, which included U.S.Treasury securities
of $15.0 million and government guaranteed mortgage-backed securities
of $19.9 million.
Partially offset by:
-
A decrease in due from counterparty of $11.1 million due to the timing
of the settlement of loans sold at September 30, 2018; and
-
A decrease in deferred tax assets, net of $6.6 million, primarily due
to utilization of net operating loss carryforwards.
The following table shows our allocation of the originated, acquired
impaired and acquired non-impaired loans and leases at the dates
indicated:
|
| September 30, 2018 |
| June 30, 2018 |
| December 31, 2017 |
| (dollars in thousands) | | Amount |
| % of Total | | Amount |
| % of Total | | Amount |
| % of Total |
| Originated loans and leases | | | | | | | | | | | | |
|
Commercial real estate
| |
$
|
619,767
| | |
17.9%
| |
$
|
539,529
| | |
16.1%
| |
$
|
513,622
| | |
22.5%
|
|
Residential real estate
| | |
445,717
| | |
12.9%
| | |
413,956
| | |
12.4%
| | |
400,571
| | |
17.6%
|
Construction, land development, and other land
| | |
140,391
| | |
4.1%
| | |
134,004
| | |
4.0%
| | |
97,638
| | |
4.3%
|
|
Commercial and industrial
| | |
696,750
| | |
20.2%
| | |
556,340
| | |
16.6%
| | |
416,499
| | |
18.3%
|
|
Installment and other
| | |
7,729
| | |
0.2%
| | |
4,898
| | |
0.1%
| | |
3,724
| | |
0.2%
|
|
Leasing financing receivables
| |
|
155,825
|
| |
4.5%
| |
|
156,017
|
| |
4.7%
| |
|
141,329
|
| |
6.2%
|
|
Total originated loans and leases
| |
$
|
2,066,179
| | |
59.8%
| |
$
|
1,804,744
| | |
53.9%
| |
$
|
1,573,383
| | |
69.1%
|
| Acquired impaired loans | | | | | | | | | | | | |
|
Commercial real estate
| |
$
|
154,108
| | |
4.5%
| |
$
|
162,621
| | |
4.9%
| |
$
|
166,712
| | |
7.3%
|
|
Residential real estate
| | |
120,963
| | |
3.5%
| | |
129,737
| | |
3.9%
| | |
144,562
| | |
6.4%
|
Construction, land development, and other land
| | |
4,203
| | |
0.1%
| | |
4,860
| | |
0.1%
| | |
5,946
| | |
0.3%
|
|
Commercial and industrial
| | |
14,436
| | |
0.4%
| | |
15,347
| | |
0.4%
| | |
10,008
| | |
0.4%
|
|
Installment and other
| |
|
458
|
| |
0.0%
| |
|
521
|
| |
0.0%
| |
|
462
|
| |
0.0%
|
|
Total acquired impaired loans
| |
$
|
294,168
| | |
8.5%
| |
$
|
313,086
| | |
9.3%
| |
$
|
327,690
| | |
14.4%
|
| Acquired non-impaired loans and leases | | | | | | | | | | | | |
|
Commercial real estate
| |
$
|
498,329
| | |
14.4%
| |
$
|
532,837
| | |
15.9%
| |
$
|
211,359
| | |
9.3%
|
|
Residential real estate
| | |
138,516
| | |
4.0%
| | |
155,895
| | |
4.7%
| | |
32,085
| | |
1.4%
|
Construction, land development, and other land
| | |
37,111
| | |
1.1%
| | |
49,752
| | |
1.5%
| | |
1,845
| | |
0.1%
|
|
Commercial and industrial
| | |
384,260
| | |
11.1%
| | |
454,133
| | |
13.6%
| | |
94,731
| | |
4.1%
|
|
Installment and other
| | |
4,007
| | |
0.1%
| | |
7,387
| | |
0.2%
| | |
42
| | |
0.0%
|
|
Leasing financing receivables
| |
|
33,232
|
| |
1.0%
| |
|
30,858
|
| |
0.9%
| |
|
36,357
|
| |
1.6%
|
Total acquired non-impaired loans and leases
| |
$
|
1,095,455
|
| |
31.7%
| |
$
|
1,230,862
|
| |
36.8%
| |
$
|
376,419
|
| |
16.5%
|
|
Total loans and leases
| |
$
|
3,455,802
| | |
100.0%
| |
$
|
3,348,692
| | |
100.0%
| |
$
|
2,277,492
| | |
100.0%
|
|
Allowance for loan and lease losses
| |
|
(23,424
|
)
| | | |
|
(19,687
|
)
| | | |
|
(16,706
|
)
| | |
Total loans and leases, net of allowance for loan and lease losses
| |
$
|
3,432,378
|
| | | |
$
|
3,329,005
|
| | | |
$
|
2,260,786
|
| | |
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, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 |
| Nonperforming assets: | | | | | | | | | | |
|
Non-accrual loans and leases
| |
$
|
28,643
| | |
$
|
25,742
| | |
$
|
23,626
| | |
$
|
15,763
| | |
$
|
15,121
| |
Past due loans and leases 90 days or more and still accruing
interest
| | |
291
| | | |
197
| | | |
—
| | | |
—
| | | |
—
| |
|
Accruing troubled debt restructured loans
| |
|
1,230
|
| |
|
1,238
|
| |
|
1,037
|
| |
|
1,061
|
| |
|
1,631
|
|
|
Total non-performing loans and leases
| | |
30,164
| | | |
27,177
| | | |
24,663
| | | |
16,824
| | | |
16,752
| |
|
Other real estate owned
| |
|
4,891
|
| |
|
6,402
|
| |
|
10,466
|
| |
|
10,626
|
| |
|
13,859
|
|
|
Total non-performing assets
| |
$
|
35,055
|
| |
$
|
33,579
|
| |
$
|
35,129
|
| |
$
|
27,450
|
| |
$
|
30,611
|
|
Total non-performing loans and leases as a percentage of total
loans and leases
| | |
0.87
|
%
| | |
0.81
|
%
| | |
1.08
|
%
| | |
0.74
|
%
| | |
0.76
|
%
|
Total non-performing assets as a percentage of total assets
| | |
0.71
|
%
| | |
0.70
|
%
| | |
1.01
|
%
| | |
0.82
|
%
| | |
0.93
|
%
|
Allowance for loan and lease losses as a percentage of
non-performing loans and leases
| | |
77.66
|
%
| | |
72.44
|
%
| | |
71.52
|
%
| | |
99.30
|
%
| | |
95.39
|
%
|
| | | | | | | | | |
|
Nonperforming assets guaranteed by U.S. government: | | | | | | | | | | |
|
Non-accrual loans guaranteed
| |
$
|
7,261
| | |
$
|
6,810
| | |
$
|
6,266
| | |
$
|
4,543
| | |
$
|
3,501
| |
Past due loans 90 days or more and still accruing interest
guaranteed
| | |
—
| | | |
152
| | | |
—
| | | |
—
| | | |
—
| |
Accruing troubled debt restructured loans guaranteed
| |
|
—
|
| |
|
—
|
| |
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Total non-performing loans and leases guaranteed
| | |
7,261
| | | |
6,962
| | | |
6,266
| | | |
4,543
| | | |
3,501
| |
|
Other real estate owned guaranteed
| |
|
—
|
| |
|
298
|
| |
|
482
|
| |
|
—
|
| |
|
—
|
|
|
Total non-performing assets guaranteed
| |
$
|
7,261
|
| |
$
|
7,260
|
| |
$
|
6,748
|
| |
$
|
4,543
|
| |
$
|
3,501
|
|
Total non-performing loans and leases not guaranteed as a
percentage of total loans and leases
| | |
0.66
|
%
| | |
0.60
|
%
| | |
0.81
|
%
| | |
0.54
|
%
| | |
0.60
|
%
|
Total non-performing assets not guaranteed as a percentage of
total assets
| | |
0.57
|
%
| | |
0.55
|
%
| | |
0.82
|
%
| | |
0.68
|
%
| | |
0.82
|
%
|
Variances in non-performing assets:
-
Non-performing loans and leases were $30.2 million at September 30,
2018, an increase of $3.0 million from $27.2 million at June 30, 2018;
and
-
Other real estate owned was $4.9 million at September 30, 2018, a
decrease of $1.5 million from $6.4 million at June 30, 2018, primarily
due to sales of properties during the third quarter of 2018.
Non-performing assets included $7.3 million of government guaranteed
balances at September 30, 2018 and June 30, 2018.
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 |
| (dollars in thousands) | | September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 | | September 30, 2018 |
| September 30, 2017 |
Allowance for loan and lease losses, beginning of period
| |
$
|
19,687
| | |
$
|
17,640
| | |
$
|
16,706
| | |
$
|
15,980
| | |
$
|
13,969
| | |
$
|
16,706
| | |
$
|
10,923
| |
|
Provision for loan and lease losses
| | |
5,842
| | | |
3,956
| | | |
5,115
| | | |
3,347
| | | |
3,900
| | | |
14,913
| | | |
9,306
| |
|
Net charge-offs of loans
| |
|
(2,105
|
)
| |
|
(1,909
|
)
| |
|
(4,181
|
)
| |
|
(2,621
|
)
| |
|
(1,889
|
)
| |
|
(8,195
|
)
| |
|
(4,249
|
)
|
Allowance for loan and lease losses, end of period
| |
$
|
23,424
|
| |
$
|
19,687
|
| |
$
|
17,640
|
| |
$
|
16,706
|
| |
$
|
15,980
|
| |
$
|
23,424
|
| |
$
|
15,980
|
|
| | | | | | | | | | | | | |
|
Allowance for loan and lease losses to period end total loans held
for investment
| | |
0.68
|
%
| | |
0.59
|
%
| | |
0.77
|
%
| | |
0.73
|
%
| | |
0.72
|
%
| | |
0.68
|
%
| | |
0.72
|
%
|
Net charge-offs (annualized) to average loans outstanding during
the period
| | |
0.25
|
%
| | |
0.29
|
%
| | |
0.75
|
%
| | |
0.46
|
%
| | |
0.34
|
%
| | |
0.40
|
%
| | |
0.26
|
%
|
Provision for loan and lease losses to net charge-offs during the
period
| | |
2.78x
| | | |
2.07x
| | | |
1.22x
| | | |
1.28x
| | | |
2.06x
| | | |
1.82x
| | | |
2.19x
| |
The allowance for loan and lease losses as a percentage of total loans
and leases held for investment increased from 0.59% at June 30, 2018 to
0.68% at September 30, 2018, primarily due to loan and lease production
and additional credit deterioration in the government guaranteed
portfolio.
Net Charge-Offs
Net charge-offs during the third quarter of 2018 were $2.1 million, or
0.25% of average loans and leases, on an annualized basis, an increase
of $196,000 compared to $1.9 million, or 0.29% of average loans, during
the second quarter of 2018, and a decrease from 0.34% for the comparable
quarter one year ago. The decrease as a percentage of average loans and
leases was primarily due to higher loan and lease average balances
during the third quarter.
Net charge-offs for the third quarter of 2018 included $1.5 million in
the unguaranteed portion of government guaranteed loans while net
charge-offs for the second quarter of 2018 included $1.7 million in the
unguaranteed portion of government guaranteed loans.
Deposits and Other Liabilities
The following table presents the composition of deposits at the dates
indicated:
| (dollars in thousands) |
| September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 |
|
Non-interest bearing demand deposits
| |
$
|
1,175,222
| |
$
|
1,193,057
| |
$
|
749,892
| |
$
|
760,887
| |
$
|
753,662
|
|
Interest bearing checking accounts
| | |
317,145
| | |
287,330
| | |
196,802
| | |
186,611
| | |
187,232
|
|
Money market demand accounts
| | |
661,271
| | |
617,108
| | |
382,282
| | |
349,862
| | |
418,006
|
|
Other savings
| | |
476,879
| | |
487,130
| | |
439,277
| | |
437,212
| | |
435,536
|
|
Time deposits (below $250,000)
| | |
916,014
| | |
879,643
| | |
665,541
| | |
627,255
| | |
643,112
|
|
Time deposits ($250,000 and above)
| |
|
194,236
| |
|
180,609
| |
|
90,753
| |
|
81,502
| |
|
83,381
|
|
Total deposits
| |
$
|
3,740,767
| |
$
|
3,644,877
| |
$
|
2,524,547
| |
$
|
2,443,329
| |
$
|
2,520,929
|
Total deposits were $3.7 billion at September 30, 2018, an increase of
$95.9 million compared to June 30, 2018, and an increase of $1.3 billion
compared to December 31, 2017, primarily due to continued deposit
promotions and assumed deposits from the acquisition. Non-interest
bearing deposits to total deposits decreased from 32.7% at June 30, 2018
to 31.4% at September 30, 2018.
The increase in the current quarter was primarily due to:
-
An increase in time deposits of $50.0 million, to $1.1 billion at
September 30, 2018, primarily driven by continuing promotional
campaigns; and
-
An increase in money market demand deposits of $44.2 million, from
$617.1 million at June 30, 2018 to $661.3 million at September 30,
2018, primarily driven by an ongoing promotional campaign.
Partially offset by:
-
A decrease in non-interest bearing demand deposits of $17.8 million,
to $1.2 billion at September 30, 2018, primarily driven by a seasonal
outflow from commercial customers expected to return in the fourth
quarter.
Total borrowings and other liabilities were $546.8 million at
September 30, 2018, an increase of $2.8 million from $544.0 million at
June 30, 2018, primarily due to an increase in Federal Home Loan Bank
advances slightly offset by a decrease in accrued expenses and other
liabilities.
Stockholders’ Equity
Total stockholders’ equity was $629.9 million at September 30, 2018, an
increase of $13.5 million from $616.4 million at June 30, 2018,
primarily due to net income during the quarter. Stockholders’ equity
increased $171.3 million from $458.6 million at December 31, 2017,
primarily due to an increase from the acquisition.
The following table presents the actual regulatory capital dollar
amounts and ratios of the Company and Byline Bank as of September 30,
2018:
|
| Actual |
| Minimum Capital Required |
| Required for the Bank to be Considered Well Capitalized |
| September 30, 2018 | | Amount |
| Ratio | | Amount |
| Ratio | | Amount |
| Ratio |
|
Total capital to risk weighted assets:
| | | | | | | | | | | | |
|
Company
| |
$
|
526,630
| |
13.37%
| |
$
|
315,218
| |
8.00%
| | |
N/A
| |
N/A
| |
|
Bank
| | |
503,886
| |
12.77%
| | |
315,620
| |
8.00%
| |
$
|
394,525
| |
10.00
|
%
|
|
Tier 1 capital to risk weighted assets:
| | | | | | | | | | | | |
|
Company
| |
$
|
500,761
| |
12.71%
| |
$
|
236,414
| |
6.00%
| | |
N/A
| |
N/A
| |
|
Bank
| | |
478,017
| |
12.12%
| | |
236,715
| |
6.00%
| |
$
|
315,620
| |
8.00
|
%
|
Common Equity Tier 1 (CET1) to risk weighted assets:
| | | | | | | | | | | | |
|
Company
| |
$
|
443,823
| |
11.26%
| |
$
|
177,310
| |
4.50%
| | |
N/A
| |
N/A
| |
|
Bank
| | |
478,017
| |
12.12%
| | |
177,536
| |
4.50%
| |
$
|
256,441
| |
6.50
|
%
|
|
Tier 1 capital to average assets:
| | | | | | | | | | | | |
|
Company
| |
$
|
500,761
| |
10.78%
| |
$
|
185,737
| |
4.00%
| | |
N/A
| |
N/A
| |
|
Bank
| | |
478,017
| |
10.28%
| | |
185,975
| |
4.00%
| |
$
|
232,468
| |
5.00
|
%
|
Capital ratios for the period presented are based on the Basel III
regulatory capital framework as applied to the Company’s current
business and operations, and are subject to, among other things,
completion and filing of the Company’s regulatory reports and ongoing
regulatory review and implementation guidance.
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 26, 2018 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 (877) 512-8755. A recorded replay can be accessed through
November 9, 2018 by dialing (877) 344-7529; passcode: 10124727.
A slide presentation relating to the third quarter 2018 results will be
accessible prior to the scheduled conference call. The slide
presentation and webcast of the conference call can be accessed on the News
and Events 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 $4.9 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 adjusted net income, adjusted diluted earnings per share,
adjusted efficiency ratio, adjusted non-interest expense to average
assets, 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 share, tangible common
equity to tangible assets, and net interest margin excluding loan
accretion. 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.
Adjusted net income and adjusted diluted earnings per share exclude
certain significant items, which include incremental income tax benefit
related to Illinois corporate income tax rate increases, incremental
income tax expense or benefit related to federal corporate income tax
reductions, impairment charges on assets held for sale, merger related
expenses, and core system conversion expenses adjusted for applicable
income tax. Management believes the significant items are not indicative
of or useful to measure the Company’s operating performance on an
ongoing basis.
Adjusted non-interest expense is non-interest expense excluding certain
significant items, which include impairment charges on assets held for
sale, merger-related expenses, and core system conversion expenses.
Adjusted efficiency ratio is adjusted non-interest expense less
amortization of intangible assets divided by net interest income and
non-interest income. Management believes the metric is an important
measure of the Company’s operating performance on an ongoing basis.
Adjusted non-interest expense to average assets is adjusted non-interest
expense divided by average assets. Management believes the metric is an
important measure of the Company’s operating performance on an ongoing
basis.
Adjusted return on average stockholders’ equity is adjusted net income
divided by average stockholders’ equity. Management believes the metric
is an important measure of the Company’s operating performance on an
ongoing basis.
Adjusted return on average assets is adjusted net income divided by
average assets. Management believes the metric is an important measure
of the Company’s operating performance on an ongoing basis.
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 income is pre-tax income plus the provision for
loan and lease losses. Management believes this metric is important due
to the tax benefit resulting from the reversal of the deferred tax asset
valuation allowance, the decrease in the federal corporate income tax
rate, and the increase in the Illinois state corporate income tax rate.
The metric demonstrates income excluding the tax provision or benefit
and excludes the provision for loan and lease losses.
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 change in tax
expense or benefit resulting from the recent decrease in the federal
corporate income tax rate and the recent increase in the Illinois state
income tax rate. The ratio demonstrates profitability excluding the tax
provision or benefit and excludes the provision for loan and lease
losses. Adjusted pre-tax pre-provision return on average assets excludes
certain significant items, which include impairment charges on assets
held for sale, merger related expenses, and core system conversion
expenses.
Tangible common equity is defined as total stockholders’ equity reduced
by preferred stock and goodwill and other intangible assets. Management
does not consider servicing assets as an intangible asset for purposes
of this calculation.
Tangible assets is defined as total assets reduced by goodwill and other
intangible assets. Management does not consider servicing assets as an
intangible asset for purposes of this calculation.
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.
Tangible net income available to common stockholders is net income
available to common stockholders excluding after-tax intangible asset
amortization.
Return on average tangible common stockholders’ equity is tangible net
income available to common stockholders divided by average tangible
common stockholders’ equity. Management believes the metric is an
important measure of the Company’s operating performance on an ongoing
basis.
Adjusted return on average tangible common stockholders’ equity is
adjusted tangible net income available to common stockholders divided by
average tangible common stockholders’ equity. Management believes the
metric is an important measure of the Company’s operating performance on
an ongoing basis.
Net interest margin excluding loan accretion is calculated as reported
net interest margin less the effect of accretion income net of
contractual interest collected on acquired loans. Management believes
that this metric is important as it illustrates the impact of net
accretion income from acquired loans on the net interest margin.
Forward-Looking Statements
This press release may contain “forward-looking statements” within the
meaning of the U.S. Private Securities Litigation Reform Act of 1995.
Any statements about Byline’s expectations, beliefs, plans, strategies,
predictions, forecasts, objectives or assumptions of future events or
performance are not historical facts and may be forward-looking. These
statements include, but are not limited to, the expected completion
date, financial benefits and other effects of the proposed merger of
Byline and Oak Park River Forest Bankshares, Inc. These statements are
often, but not always, made through the use of words or phrases such as
“anticipates,” “believes,” “expects,” “can,” “could,” “may,” “predicts,”
“potential,” “opportunity,” “should,” “will,” “estimate,” “plans,”
“projects,” “continuing,” “ongoing,” “expects,” “seeks,” “intends” and
similar words or phrases. Accordingly, these statements involve
estimates, known and unknown risks, assumptions and uncertainties that
could cause actual strategies, actions or results to differ materially
from those expressed in them, and are not guarantees of timing, future
results or other events or performance. Because forward-looking
statements are necessarily only estimates of future strategies, actions
or results, based on management’s current expectations, assumptions and
estimates on the date hereof, and there can be no assurance that actual
strategies, actions or results will not differ materially from
expectations, readers are cautioned not to place undue reliance on such
statements. Factors that may cause such a difference include, but are
not limited to, the reaction to the transaction of the companies’
customers, employees and counterparties; customer disintermediation;
inflation; expected synergies, cost savings and other financial benefits
of the proposed transaction might not be realized within the expected
timeframes or might be less than projected; the requisite stockholder
and regulatory approvals for the proposed transaction might not be
obtained; credit and interest rate risks associated with Byline’s and
Oak Park River Forest Bankshares, Inc.’s respective businesses,
customers, borrowings, repayment, investment, and deposit practices;
general economic conditions, either nationally or in the market areas in
which Byline and Oak Park River Forest Bankshares, Inc. operate or
anticipate doing business, are less favorable than expected; new
regulatory or legal requirements or obligations; and other risks.
Certain risks and important factors that could affect Byline’s future
results are identified in its Annual Report on Form 10-K for the year
ended December 31, 2017 and other reports filed with the Securities and
Exchange Commission, including among other things, under the heading
“Risk Factors” in such Annual Report on Form 10-K. 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.
BYLINE BANCORP, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited)
|
|
|
| (dollars in thousands) |
| September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 |
| ASSETS | | | | | | | | | | |
|
Cash and due from banks
| |
$
|
25,162
| | |
$
|
25,299
| | |
$
|
17,396
| | |
$
|
19,404
| | |
$
|
16,193
| |
|
Interest bearing deposits with other banks
| |
|
119,594
|
| |
|
127,417
|
| |
|
110,645
|
| |
|
38,945
|
| |
|
46,043
|
|
|
Cash and cash equivalents
| | |
144,756
| | | |
152,716
| | | |
128,041
| | | |
58,349
| | | |
62,236
| |
|
Securities available-for-sale, at fair value
| | |
795,408
| | | |
757,825
| | | |
626,057
| | | |
583,236
| | | |
584,684
| |
|
Securities held-to-maturity, at amortized cost
| | |
102,683
| | | |
106,613
| | | |
112,266
| | | |
117,163
| | | |
121,453
| |
|
Restricted stock, at cost
| | |
19,202
| | | |
18,977
| | | |
17,177
| | | |
16,343
| | | |
10,628
| |
|
Loans held for sale
| | |
8,737
| | | |
5,822
| | | |
8,219
| | | |
5,212
| | | |
2,087
| |
|
Loans and leases:
| | | | | | | | | | |
|
Loans and leases
| | |
3,455,802
| | | |
3,348,692
| | | |
2,280,418
| | | |
2,277,492
| | | |
2,216,499
| |
|
Allowance for loan and lease losses
| |
|
(23,424
|
)
| |
|
(19,687
|
)
| |
|
(17,640
|
)
| |
|
(16,706
|
)
| |
|
(15,980
|
)
|
|
Net loans and leases
| | |
3,432,378
| | | |
3,329,005
| | | |
2,262,778
| | | |
2,260,786
| | | |
2,200,519
| |
|
Servicing assets, at fair value
| | |
20,674
| | | |
21,587
| | | |
21,615
| | | |
21,400
| | | |
21,669
| |
|
Accrued interest receivable
| | |
11,331
| | | |
10,670
| | | |
6,971
| | | |
7,670
| | | |
7,183
| |
|
Premises and equipment, net
| | |
106,948
| | | |
107,300
| | | |
94,014
| | | |
95,224
| | | |
96,334
| |
|
Assets held for sale
| | |
8,343
| | | |
11,428
| | | |
9,030
| | | |
9,779
| | | |
12,938
| |
|
Other real estate owned, net
| | |
4,891
| | | |
6,402
| | | |
10,466
| | | |
10,626
| | | |
13,859
| |
| Goodwill | | |
127,536
| | | |
127,536
| | | |
54,562
| | | |
54,562
| | | |
51,975
| |
|
Other intangible assets, net
| | |
35,248
| | | |
37,139
| | | |
15,991
| | | |
16,756
| | | |
17,522
| |
|
Bank-owned life insurance
| | |
5,923
| | | |
5,886
| | | |
5,838
| | | |
5,718
| | | |
5,680
| |
|
Deferred tax assets, net
| | |
42,287
| | | |
48,936
| | | |
47,371
| | | |
47,376
| | | |
60,350
| |
|
Due from counterparty
| | |
14,484
| | | |
25,569
| | | |
19,987
| | | |
39,824
| | | |
21,084
| |
|
Other assets
| |
|
36,580
|
| |
|
31,869
|
| |
|
21,989
|
| |
|
16,106
|
| |
|
15,241
|
|
|
Total assets
| |
$
|
4,917,409
|
| |
$
|
4,805,280
|
| |
$
|
3,462,372
|
| |
$
|
3,366,130
|
| |
$
|
3,305,442
|
|
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | |
|
LIABILITIES
| | | | | | | | | | |
|
Non-interest bearing demand deposits
| |
$
|
1,175,222
| | |
$
|
1,193,057
| | |
$
|
749,892
| | |
$
|
760,887
| | |
$
|
753,662
| |
|
Interest bearing deposits:
| | | | | | | | | | |
|
NOW, savings accounts, and money market accounts
| | |
1,455,295
| | | |
1,391,568
| | | |
1,018,361
| | | |
973,685
| | | |
1,040,774
| |
|
Time deposits
| |
|
1,110,250
|
| |
|
1,060,252
|
| |
|
756,294
|
| |
|
708,757
|
| |
|
726,493
|
|
|
Total deposits
| | |
3,740,767
| | | |
3,644,877
| | | |
2,524,547
| | | |
2,443,329
| | | |
2,520,929
| |
|
Accrued interest payable
| | |
2,971
| | | |
2,562
| | | |
1,612
| | | |
1,306
| | | |
1,184
| |
|
Line of credit
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| |
| Federal Home Loan Bank advances
| | |
425,000
| | | |
420,000
| | | |
380,000
| | | |
361,506
| | | |
234,559
| |
|
Securities sold under agreements to repurchase
| | |
24,446
| | | |
24,653
| | | |
27,815
| | | |
31,187
| | | |
30,807
| |
|
Junior subordinated debentures issued to capital trusts, net
| | |
36,615
| | | |
36,452
| | | |
27,800
| | | |
27,647
| | | |
27,482
| |
|
Accrued expenses and other liabilities
| |
|
57,749
|
| |
|
60,330
|
| |
|
37,662
|
| |
|
42,577
|
| |
|
30,948
|
|
|
Total liabilities
| | |
4,287,548
| | | |
4,188,874
| | | |
2,999,436
| | | |
2,907,552
| | | |
2,845,909
| |
|
STOCKHOLDERS’ EQUITY
| | | | | | | | | | |
|
Preferred stock
| | |
10,438
| | | |
10,438
| | | |
10,438
| | | |
10,438
| | | |
10,438
| |
|
Common stock
| | |
361
| | | |
360
| | | |
293
| | | |
292
| | | |
292
| |
|
Additional paid-in capital
| | |
545,827
| | | |
544,686
| | | |
392,932
| | | |
391,586
| | | |
391,040
| |
|
Retained earnings
| | |
85,597
| | | |
71,257
| | | |
68,687
| | | |
61,349
| | | |
62,311
| |
|
Accumulated other comprehensive loss, net of tax
| |
|
(12,362
|
)
| |
|
(10,335
|
)
| |
|
(9,414
|
)
| |
|
(5,087
|
)
| |
|
(4,548
|
)
|
|
Total stockholders’ equity
| |
|
629,861
|
| |
|
616,406
|
| |
|
462,936
|
| |
|
458,578
|
| |
|
459,533
|
|
|
Total liabilities and stockholders’ equity
| |
$
|
4,917,409
|
| |
$
|
4,805,280
|
| |
$
|
3,462,372
|
| |
$
|
3,366,130
|
| |
$
|
3,305,442
|
|
|
|
BYLINE BANCORP, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
|
|
|
|
| Three Months Ended |
| Nine Months Ended |
| (dollars in thousands, except share and per share data) | | September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 | | September 30, 2018 |
| September 30, 2017 |
|
INTEREST AND DIVIDEND INCOME
| | | | | | | | | | | | | | |
|
Interest and fees on loans and leases
| |
$
|
55,045
| | |
$
|
39,627
| |
$
|
33,654
| | |
$
|
31,896
| | |
$
|
30,933
| | |
$
|
128,326
| |
$
|
88,510
|
|
Interest on taxable securities
| | |
5,076
| | | |
4,572
| | |
4,055
| | | |
3,679
| | | |
3,720
| | | |
13,703
| | |
11,213
|
|
Interest on tax-exempt securities
| | |
337
| | | |
229
| | |
174
| | | |
176
| | | |
174
| | | |
740
| | |
458
|
|
Other interest and dividend income
| |
|
615
|
| |
|
413
| |
|
259
|
| |
|
205
|
| |
|
217
|
| |
|
1,287
| |
|
666
|
|
Total interest and dividend income
| | |
61,073
| | | |
44,841
| | |
38,142
| | | |
35,956
| | | |
35,044
| | | |
144,056
| | |
100,847
|
|
INTEREST EXPENSE
| | | | | | | | | | | | | | |
|
Deposits
| | |
5,971
| | | |
3,745
| | |
2,498
| | | |
2,218
| | | |
2,112
| | | |
12,214
| | |
5,518
|
| Federal Home Loan Bank advances
| | |
1,723
| | | |
1,360
| | |
1,358
| | | |
1,009
| | | |
850
| | | |
4,441
| | |
2,282
|
Subordinated debentures and other borrowings
| |
|
786
|
| |
|
680
| |
|
591
|
| |
|
578
|
| |
|
670
|
| |
|
2,057
| |
|
2,286
|
|
Total interest expense
| |
|
8,480
|
| |
|
5,785
| |
|
4,447
|
| |
|
3,805
|
| |
|
3,632
|
| |
|
18,712
| |
|
10,086
|
|
Net interest income
| | |
52,593
| | | |
39,056
| | |
33,695
| | | |
32,151
| | | |
31,412
| | | |
125,344
| | |
90,761
|
|
PROVISION FOR LOAN AND LEASE LOSSES
| |
|
5,842
|
| |
|
3,956
| |
|
5,115
|
| |
|
3,347
|
| |
|
3,900
|
| |
|
14,913
| |
|
9,306
|
Net interest income after provision for loan and lease losses
| | |
46,751
| | | |
35,100
| | |
28,580
| | | |
28,804
| | | |
27,512
| | | |
110,431
| | |
81,455
|
|
NON-INTEREST INCOME
| | | | | | | | | | | | | | |
|
Fees and service charges on deposits
| | |
1,825
| | | |
1,456
| | |
1,312
| | | |
1,304
| | | |
1,418
| | | |
4,593
| | |
3,985
|
|
Net servicing fees
| | |
176
| | | |
459
| | |
563
| | | |
704
| | | |
959
| | | |
1,198
| | |
2,954
|
|
ATM and interchange fees
| | |
1,781
| | | |
1,141
| | |
1,218
| | | |
1,498
| | | |
1,495
| | | |
4,140
| | |
4,342
|
Net gains on sales of securities available-for-sale
| | |
—
| | | |
4
| | |
—
| | | |
—
| | | |
—
| | | |
4
| | |
8
|
|
Net gains on sales of loans
| | |
5,015
| | | |
9,723
| | |
7,476
| | | |
9,036
| | | |
7,499
| | | |
22,214
| | |
24,026
|
|
Wealth management and trust income
| | |
674
| | | |
192
| | |
—
| | | |
—
| | | |
—
| | | |
866
| | |
—
|
|
Other non-interest income
| |
|
1,672
|
| |
|
1,527
| |
|
859
|
| |
|
97
|
| |
|
547
|
| |
|
4,058
| |
|
2,104
|
|
Total non-interest income
| | |
11,143
| | | |
14,502
| | |
11,428
| | | |
12,639
| | | |
11,918
| | | |
37,073
| | |
37,419
|
|
NON-INTEREST EXPENSE
| | | | | | | | | | | | | | |
|
Salaries and employee benefits
| | |
21,312
| | | |
19,244
| | |
18,278
| | | |
17,118
| | | |
16,323
| | | |
58,834
| | |
50,151
|
|
Occupancy expense, net
| | |
3,548
| | | |
4,499
| | |
3,755
| | | |
3,553
| | | |
3,301
| | | |
11,802
| | |
10,525
|
|
Equipment expense
| | |
617
| | | |
558
| | |
603
| | | |
663
| | | |
630
| | | |
1,778
| | |
1,809
|
|
Loan and lease related expenses
| | |
1,015
| | | |
1,471
| | |
1,400
| | | |
1,116
| | | |
891
| | | |
3,886
| | |
2,569
|
|
Legal, audit and other professional fees
| | |
2,358
| | | |
4,418
| | |
1,851
| | | |
2,658
| | | |
1,608
| | | |
8,627
| | |
4,369
|
|
Data processing
| | |
2,724
| | | |
10,371
| | |
2,301
| | | |
2,284
| | | |
2,399
| | | |
15,396
| | |
7,255
|
Net loss (gain) recognized on other real estate owned and other
related expenses
| | |
(284
|
)
| | |
472
| | |
(1
|
)
| | |
(430
|
)
| | |
565
| | | |
187
| | |
136
|
|
Regulatory assessments
| | |
675
| | | |
366
| | |
241
| | | |
299
| | | |
326
| | | |
1,282
| | |
894
|
Other intangible assets amortization expense
| | |
1,898
| | | |
1,130
| | |
767
| | | |
767
| | | |
769
| | | |
3,795
| | |
2,307
|
|
Advertising and promotions
| | |
537
| | | |
347
| | |
249
| | | |
232
| | | |
196
| | | |
1,133
| | |
803
|
|
Telecommunications
| | |
435
| | | |
466
| | |
418
| | | |
428
| | | |
351
| | | |
1,319
| | |
1,165
|
|
Other non-interest expense
| |
|
3,121
|
| |
|
2,428
| |
|
2,057
|
| |
|
1,670
|
| |
|
3,706
|
| |
|
7,606
| |
|
7,182
|
|
Total non-interest expense
| |
|
37,956
|
| |
|
45,770
| |
|
31,919
|
| |
|
30,358
|
| |
|
31,065
|
| |
|
115,645
| |
|
89,165
|
INCOME BEFORE PROVISION FOR INCOME TAXES
| | |
19,938
| | | |
3,832
| | |
8,089
| | | |
11,085
| | | |
8,365
| | | |
31,859
| | |
29,709
|
|
PROVISION (BENEFIT) FOR INCOME TAXES
| |
|
5,402
|
| |
|
1,064
| |
|
1,321
|
| |
|
11,851
|
| |
|
(1,390
|
)
| |
|
7,787
| |
|
7,248
|
|
NET INCOME (LOSS)
| | |
14,536
| | | |
2,768
| | |
6,768
| | | |
(766
|
)
| | |
9,755
| | | |
24,072
| | |
22,461
|
|
Dividends on preferred shares
| |
|
196
|
| |
|
198
| |
|
193
|
| |
|
196
|
| |
|
195
|
| |
|
587
| |
|
11,081
|
INCOME AVAILABLE (LOSS ATTRIBUTABLE) TO COMMON STOCKHOLDERS
| |
$
|
14,340
|
| |
$
|
2,570
| |
$
|
6,575
|
| |
$
|
(962
|
)
| |
$
|
9,560
|
| |
$
|
23,485
| |
$
|
11,380
|
|
EARNINGS (LOSS) PER COMMON SHARE
| | | | | | | | | | | | | | |
|
Basic
| |
$
|
0.40
| | |
$
|
0.08
| |
$
|
0.22
| | |
$
|
(0.03
|
)
| |
$
|
0.33
| | |
$
|
0.73
| |
$
|
0.43
|
|
Diluted
| |
$
|
0.39
| | |
$
|
0.08
| |
$
|
0.22
| | |
$
|
(0.03
|
)
| |
$
|
0.32
| | |
$
|
0.71
| |
$
|
0.43
|
Weighted average common shares outstanding for basic earnings
(loss) per common share
| | |
36,042,914
| | | |
31,614,973
| | |
29,291,179
| | | |
29,246,900
| | | |
29,246,900
| | | |
32,341,087
| | |
26,194,025
|
Diluted weighted average common shares outstanding for diluted
earnings (loss) per common share
| | |
36,958,209
| | | |
32,568,396
| | |
29,913,633
| | | |
29,246,900
| | | |
29,752,331
| | | |
33,288,657
| | |
26,697,841
|
|
|
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 |
| (dollars in thousands, except share and per share data) | | September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 | | September 30, 2018 |
| September 30, 2017 |
| Summary of Operations | | | | | | | | | | | | | | |
|
Net interest income
| |
$
|
52,593
| | |
$
|
39,056
| | |
$
|
33,695
| | |
$
|
32,151
| | |
$
|
31,412
| | |
$
|
125,344
| | |
$
|
90,761
| |
|
Provision for loan and lease losses
| | |
5,842
| | | |
3,956
| | | |
5,115
| | | |
3,347
| | | |
3,900
| | | |
14,913
| | | |
9,306
| |
|
Non-interest income
| | |
11,143
| | | |
14,502
| | | |
11,428
| | | |
12,639
| | | |
11,918
| | | |
37,073
| | | |
37,419
| |
|
Non-interest expense
| |
|
37,956
|
| |
|
45,770
|
| |
|
31,919
|
| |
|
30,358
|
| |
|
31,065
|
| |
|
115,645
|
| |
|
89,165
|
|
|
Income before provision for income taxes
| | |
19,938
| | | |
3,832
| | | |
8,089
| | | |
11,085
| | | |
8,365
| | | |
31,859
| | | |
29,709
| |
|
Provision (benefit) for income taxes
| |
|
5,402
|
| |
|
1,064
|
| |
|
1,321
|
| |
|
11,851
|
| |
|
(1,390
|
)
| |
|
7,787
|
| |
|
7,248
|
|
|
Net income (loss)
| | |
14,536
| | | |
2,768
| | | |
6,768
| | | |
(766
|
)
| | |
9,755
| | | |
24,072
| | | |
22,461
| |
|
Dividends on preferred shares
| |
|
196
|
| |
|
198
|
| |
|
193
|
| |
|
196
|
| |
|
195
|
| |
|
587
|
| |
|
11,081
|
|
Net income available (loss attributable) to common stockholders
| |
$
|
14,340
|
| |
$
|
2,570
|
| |
$
|
6,575
|
| |
$
|
(962
|
)
| |
$
|
9,560
|
| |
$
|
23,485
|
| |
$
|
11,380
|
|
| | | | | | | | | | | | | |
|
| Earnings per Common Share | | | | | | | | | | | | | | |
|
Basic earnings (loss) per common share
| |
$
|
0.40
| | |
$
|
0.08
| | |
$
|
0.22
| | |
$
|
(0.03
|
)
| |
$
|
0.33
| | |
$
|
0.73
| | |
$
|
0.43
| |
|
Diluted earnings (loss) per common share
| |
$
|
0.39
| | |
$
|
0.08
| | |
$
|
0.22
| | |
$
|
(0.03
|
)
| |
$
|
0.32
| | |
$
|
0.71
| | |
$
|
0.43
| |
|
Adjusted diluted earnings (loss) per common share(2)(3) | |
$
|
0.40
| | |
$
|
0.32
| | |
$
|
0.21
| | |
$
|
0.24
| | |
$
|
0.18
| | |
$
|
0.93
| | |
$
|
0.27
| |
Weighted average common shares outstanding (basic)
| | |
36,042,914
| | | |
31,614,973
| | | |
29,291,179
| | | |
29,246,900
| | | |
29,246,900
| | | |
32,341,087
| | | |
26,194,025
| |
Weighted average common shares outstanding (diluted)
| | |
36,958,209
| | | |
32,568,396
| | | |
29,913,633
| | | |
29,246,900
| | | |
29,752,331
| | | |
33,288,657
| | | |
26,697,841
| |
|
Common shares outstanding
| | |
36,279,600
| | | |
36,218,955
| | | |
29,404,048
| | | |
29,317,298
| | | |
29,305,400
| | | |
36,279,600
| | | |
29,305,400
| |
| | | | | | | | | | | | | |
|
Key Ratios and performance metrics (annualized where applicable) | | | | | | | | | | | | | | |
|
Net interest margin
| | |
4.73
|
%
| | |
4.43
|
%
| | |
4.45
|
%
| | |
4.26
|
%
| | |
4.18
|
%
| | |
4.56
|
%
| | |
4.07
|
%
|
|
Cost of deposits
| | |
0.64
|
%
| | |
0.52
|
%
| | |
0.41
|
%
| | |
0.35
|
%
| | |
0.33
|
%
| | |
0.54
|
%
| | |
0.29
|
%
|
|
Efficiency ratio(1) | | |
56.57
|
%
| | |
83.35
|
%
| | |
69.04
|
%
| | |
66.06
|
%
| | |
69.92
|
%
| | |
68.87
|
%
| | |
67.76
|
%
|
|
Adjusted efficiency ratio(1)(2)(3) | | |
55.79
|
%
| | |
63.48
|
%
| | |
68.77
|
%
| | |
63.23
|
%
| | |
67.72
|
%
| | |
61.93
|
%
| | |
67.02
|
%
|
|
Non-interest expense to average assets
| | |
3.13
|
%
| | |
4.75
|
%
| | |
3.85
|
%
| | |
3.64
|
%
| | |
3.73
|
%
| | |
3.85
|
%
| | |
3.61
|
%
|
Adjusted non-interest expense to average assets(2)(3) | | |
3.09
|
%
| | |
3.65
|
%
| | |
3.84
|
%
| | |
3.49
|
%
| | |
3.61
|
%
| | |
3.47
|
%
| | |
3.57
|
%
|
|
Return (loss) on average stockholders' equity
| | |
9.22
|
%
| | |
2.14
|
%
| | |
5.97
|
%
| | |
(0.66
|
)%
| | |
8.44
|
%
| | |
6.01
|
%
| | |
7.23
|
%
|
Adjusted return on average stockholders' equity(2)(3) | | |
9.47
|
%
| | |
8.18
|
%
| | |
5.41
|
%
| | |
6.22
|
%
| | |
4.79
|
%
| | |
7.90
|
%
| | |
5.87
|
%
|
|
Return (loss) on average assets
| | |
1.20
|
%
| | |
0.29
|
%
| | |
0.82
|
%
| | |
(0.09
|
)%
| | |
1.17
|
%
| | |
0.80
|
%
| | |
0.91
|
%
|
|
Adjusted return on average assets(2)(3) | | |
1.23
|
%
| | |
1.10
|
%
| | |
0.74
|
%
| | |
0.87
|
%
| | |
0.66
|
%
| | |
1.05
|
%
| | |
0.74
|
%
|
|
Non-interest income to total revenues(2) | | |
17.48
|
%
| | |
27.08
|
%
| | |
25.33
|
%
| | |
28.22
|
%
| | |
27.51
|
%
| | |
22.83
|
%
| | |
29.19
|
%
|
|
Pre-tax pre-provision return on average assets(2) | | |
2.13
|
%
| | |
0.81
|
%
| | |
1.59
|
%
| | |
1.73
|
%
| | |
1.47
|
%
| | |
1.56
|
%
| | |
1.58
|
%
|
Adjusted pre-tax pre-provision return on average assets(2)(3) | | |
2.17
|
%
| | |
1.91
|
%
| | |
1.61
|
%
| | |
1.89
|
%
| | |
1.59
|
%
| | |
1.93
|
%
| | |
1.62
|
%
|
Return on average tangible common stockholders' equity(2)(3) | | |
13.81
|
%
| | |
3.34
|
%
| | |
7.65
|
%
| | |
(0.42
|
)%
| | |
10.61
|
%
| | |
8.51
|
%
| | |
5.38
|
%
|
Adjusted return on average tangible common stockholders' equity(2)(3) | | |
14.16
|
%
| | |
11.05
|
%
| | |
6.96
|
%
| | |
7.88
|
%
| | |
6.18
|
%
| | |
10.96
|
%
| | |
3.64
|
%
|
|
Non-interest bearing deposits to total deposits
| | |
31.42
|
%
| | |
32.73
|
%
| | |
29.70
|
%
| | |
31.14
|
%
| | |
29.90
|
%
| | |
31.42
|
%
| | |
29.90
|
%
|
|
Deposits per branch
| |
$
|
63,403
| | |
$
|
61,778
| | |
$
|
45,081
| | |
$
|
43,631
| | |
$
|
44,227
| | |
$
|
63,403
| | |
$
|
44,227
| |
Loans and leases held for sale and loans and lease held for
investment to total deposits
| | |
92.62
|
%
| | |
92.03
|
%
| | |
90.66
|
%
| | |
93.43
|
%
| | |
88.01
|
%
| | |
92.62
|
%
| | |
88.01
|
%
|
|
Deposits to total liabilities
| | |
87.25
|
%
| | |
87.01
|
%
| | |
84.17
|
%
| | |
84.03
|
%
| | |
88.58
|
%
| | |
87.25
|
%
| | |
88.58
|
%
|
|
Tangible book value per common share(2) | |
$
|
12.59
| | |
$
|
12.18
| | |
$
|
12.99
| | |
$
|
12.85
| | |
$
|
12.95
| | |
$
|
12.59
| | |
$
|
12.95
| |
| | | | | | | | | | | | | |
|
| Asset Quality Ratios | | | | | | | | | | | | | | |
Non-performing loans and leases to total loans and leases held for
investment, net before ALLL
| | |
0.87
|
%
| | |
0.81
|
%
| | |
1.08
|
%
| | |
0.74
|
%
| | |
0.76
|
%
| | |
0.87
|
%
| | |
0.76
|
%
|
ALLL to total loans and leases held for investment, net before ALLL
| | |
0.68
|
%
| | |
0.59
|
%
| | |
0.77
|
%
| | |
0.73
|
%
| | |
0.72
|
%
| | |
0.68
|
%
| | |
0.72
|
%
|
Net charge-offs to average total loans and leases held for
investment, net before ALLL
| | |
0.25
|
%
| | |
0.29
|
%
| | |
0.75
|
%
| | |
0.46
|
%
| | |
0.34
|
%
| | |
0.40
|
%
| | |
0.26
|
%
|
|
Acquisition accounting adjustments(4) | |
$
|
42,375
| | |
$
|
52,090
| | |
$
|
28,058
| | |
$
|
31,693
| | |
$
|
34,249
| | |
$
|
42,375
| | |
$
|
34,249
| |
| | | | | | | | | | | | | |
|
| Capital Ratios | | | | | | | | | | | | | | |
|
Common equity to total assets
| | |
12.60
|
%
| | |
12.63
|
%
| | |
13.07
|
%
| | |
13.31
|
%
| | |
13.59
|
%
| | |
12.60
|
%
| | |
13.59
|
%
|
|
Tangible common equity to tangible assets(2) | | |
9.60
|
%
| | |
9.51
|
%
| | |
11.26
|
%
| | |
11.44
|
%
| | |
11.73
|
%
| | |
9.60
|
%
| | |
11.73
|
%
|
|
Leverage ratio
| | |
10.78
|
%
| | |
10.57
|
%
| | |
12.14
|
%
| | |
12.25
|
%
| | |
11.95
|
%
| | |
10.78
|
%
| | |
11.95
|
%
|
|
Common equity tier 1 capital ratio
| | |
11.26
|
%
| | |
10.88
|
%
| | |
13.49
|
%
| | |
13.77
|
%
| | |
13.93
|
%
| | |
11.26
|
%
| | |
13.93
|
%
|
|
Tier 1 capital ratio
| | |
12.71
|
%
| | |
12.36
|
%
| | |
15.30
|
%
| | |
15.27
|
%
| | |
15.38
|
%
| | |
12.71
|
%
| | |
15.38
|
%
|
|
Total capital ratio
| | |
13.37
|
%
| | |
12.92
|
%
| | |
16.05
|
%
| | |
15.98
|
%
| | |
16.08
|
%
| | |
13.37
|
%
| | |
16.08
|
%
|
|
|
|
|
|
(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)
| |
Calculation excludes impairment charges, merger-related expenses,
and core systems conversion expense.
|
| | | |
(4)
| |
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, |
| | 2018 |
| 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
| |
$
|
107,555
| | |
$
|
368
| |
1.36%
| |
$
|
48,354
| | |
$
|
106
| |
0.87%
|
|
Loans and leases(1) | | |
3,387,569
| | | |
55,045
| |
6.45%
| | |
2,193,076
| | | |
30,933
| |
5.60%
|
|
Securities available-for-sale
| | |
768,189
| | | |
4,738
| |
2.45%
| | |
602,146
| | | |
3,181
| |
2.10%
|
|
Securities held-to-maturity
| | |
91,892
| | | |
585
| |
2.53%
| | |
111,345
| | | |
650
| |
2.32%
|
|
Tax-exempt securities(2) | |
|
55,656
|
| |
|
337
| |
2.40%
| |
|
26,166
|
| |
|
174
| |
2.63%
|
|
Total interest-earning assets
| |
$
|
4,410,861
|
| |
$
|
61,073
| |
5.49%
| |
$
|
2,981,087
|
| |
$
|
35,044
| |
4.66%
|
|
Allowance for loan and lease losses
| | |
(21,557
|
)
| | | | | | |
(14,570
|
)
| | | | |
|
All other assets
| |
|
420,635
|
| | | | | |
|
340,669
|
| | | | |
|
TOTAL ASSETS
| |
$
|
4,809,939
|
| | | | | |
$
|
3,307,186
|
| | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
| | | | | | | | | | | | |
|
Deposits
| | | | | | | | | | | | |
|
Interest checking
| |
$
|
316,394
| | |
$
|
384
| |
0.48%
| |
$
|
186,447
| | |
$
|
29
| |
0.06%
|
|
Money market accounts
| | |
618,213
| | | |
1,200
| |
0.77%
| | |
388,365
| | | |
275
| |
0.28%
|
|
Savings
| | |
479,837
| | | |
148
| |
0.12%
| | |
441,096
| | | |
79
| |
0.07%
|
|
Time deposits
| |
|
1,084,550
|
| |
|
4,239
| |
1.55%
| |
|
758,518
|
| |
|
1,729
| |
0.90%
|
Total interest-bearing deposits
| | |
2,498,994
| | | |
5,971
| |
0.95%
| | |
1,774,426
| | | |
2,112
| |
0.47%
|
|
Federal Home Loan Bank advances
| | |
394,588
| | | |
1,723
| |
1.73%
| | |
222,800
| | | |
850
| |
1.51%
|
|
Other borrowed funds
| |
|
61,582
|
| |
|
786
| |
5.06%
| |
|
60,418
|
| |
|
670
| |
4.40%
|
|
Total borrowings
| |
|
456,170
|
| |
|
2,509
| |
2.18%
| |
|
283,218
|
| |
|
1,520
| |
2.13%
|
|
Total interest-bearing liabilities
| |
$
|
2,955,164
| | |
$
|
8,480
| |
1.14%
| |
$
|
2,057,644
| | |
$
|
3,632
| |
0.70%
|
|
Non-interest bearing demand deposits
| | |
1,175,523
| | | | | | | |
748,523
| | | | | |
|
Other liabilities
| | |
53,631
| | | | | | | |
42,577
| | | | | |
|
Total stockholders’ equity
| |
|
625,621
|
| | | | | |
|
458,442
|
| | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
| |
$
|
4,809,939
|
| | | | | |
$
|
3,307,186
|
| | | | |
|
Net interest spread(3) | | | | | |
4.35%
| | | | | |
3.96%
|
|
Net interest income
| | | |
$
|
52,593
| | | | | |
$
|
31,412
| | |
|
Net interest margin(4) | | | | | |
4.73%
| | | | | |
4.18%
|
| | | | | | | | | | | |
|
|
Net loan accretion impact on margin
| | | |
$
|
8,259
| |
0.74%
| | | |
$
|
2,166
| |
0.29%
|
Net interest margin excluding loan accretion(6) | | | | | |
3.99%
| | | | | |
3.89%
|
|
|
|
|
|
(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, |
| | 2018 |
| 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
| |
$
|
71,607
| | |
$
|
648
| |
1.21%
| |
$
|
54,894
| | |
$
|
327
| |
0.80%
|
|
Loans and leases(1) | | |
2,771,274
| | | |
128,326
| |
6.19%
| | |
2,180,507
| | | |
88,510
| |
5.43%
|
|
Securities available-for-sale
| | |
697,584
| | | |
12,563
| |
2.41%
| | |
610,249
| | | |
9,525
| |
2.09%
|
|
Securities held-to-maturity
| | |
96,677
| | | |
1,779
| |
2.46%
| | |
116,764
| | | |
2,027
| |
2.32%
|
|
Tax-exempt securities(2) | |
|
40,065
|
| |
|
740
| |
2.47%
| |
|
22,033
|
| |
|
458
| |
2.78%
|
|
Total interest-earning assets
| |
$
|
3,677,207
|
| |
$
|
144,056
| |
5.24%
| |
$
|
2,984,447
|
| |
$
|
100,847
| |
4.52%
|
|
Allowance for loan and lease losses
| | |
(19,085
|
)
| | | | | | |
(12,715
|
)
| | | | |
|
All other assets
| |
|
358,793
|
| | | | | |
|
330,209
|
| | | | |
|
TOTAL ASSETS
| |
$
|
4,016,915
|
| | | | | |
$
|
3,301,941
|
| | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
| | | | | | | | | | | | |
|
Deposits
| | | | | | | | | | | | |
|
Interest checking
| |
$
|
244,088
| | |
$
|
546
| |
0.30%
| |
$
|
185,409
| | |
$
|
87
| |
0.06%
|
|
Money market accounts
| | |
478,607
| | | |
2,352
| |
0.66%
| | |
376,751
| | | |
712
| |
0.25%
|
|
Savings
| | |
457,179
| | | |
308
| |
0.09%
| | |
445,082
| | | |
237
| |
0.07%
|
|
Time deposits
| |
|
895,502
|
| |
|
9,008
| |
1.34%
| |
|
782,672
|
| |
|
4,482
| |
0.77%
|
Total interest-bearing deposits
| | |
2,075,376
| | | |
12,214
| |
0.79%
| | |
1,789,914
| | | |
5,518
| |
0.41%
|
|
Federal Home Loan Bank advances
| | |
367,098
| | | |
4,441
| |
1.62%
| | |
249,630
| | | |
2,282
| |
1.22%
|
|
Other borrowed funds
| |
|
58,585
|
| |
|
2,057
| |
4.70%
| |
|
68,803
|
| |
|
2,286
| |
4.44%
|
|
Total borrowings
| |
|
425,683
|
| |
|
6,498
| |
2.04%
| |
|
318,433
|
| |
|
4,568
| |
1.92%
|
|
Total interest-bearing liabilities
| |
$
|
2,501,059
| | |
$
|
18,712
| |
1.00%
| |
$
|
2,108,347
| | |
$
|
10,086
| |
0.64%
|
|
Non-interest bearing demand deposits
| | |
938,423
| | | | | | | |
736,982
| | | | | |
|
Other liabilities
| | |
42,257
| | | | | | | |
41,393
| | | | | |
|
Total stockholders’ equity
| |
|
535,176
|
| | | | | |
|
415,219
|
| | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
| |
$
|
4,016,915
|
| | | | | |
$
|
3,301,941
|
| | | | |
|
Net interest spread(3) | | | | | |
4.24%
| | | | | |
3.88%
|
|
Net interest income
| | | |
$
|
125,344
| | | | | |
$
|
90,761
| | |
|
Net interest margin(4) | | | | | |
4.56%
| | | | | |
4.07%
|
| | | | | | | | | | | |
|
|
Net loan accretion impact on margin
| | | |
$
|
14,199
| |
0.52%
| | | |
$
|
6,347
| |
0.28%
|
Net interest margin excluding loan accretion(6) | | | | | |
4.04%
| | | | | |
3.79%
|
|
|
|
|
|
(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 |
(dollars in thousands, except per share data) | | September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 | | September 30, 2018 |
| September 30, 2017 |
Net income (loss) and earnings per share excluding significant
items | | | | | | | | | | | | | | |
| Reported Net Income (Loss) | |
$
|
14,536
| | |
$
|
2,768
| | |
$
|
6,768
| | |
$
|
(766
|
)
| |
$
|
9,755
| | |
$
|
24,072
| | |
$
|
22,461
| |
|
Significant items:
| | | | | | | | | | | | | | |
Incremental income tax benefit of state tax rate change
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
(4,790
|
)
| | |
—
| | | |
(4,790
|
)
|
Incremental income tax (benefit) expense attributed to federal
income tax reform
| | |
—
| | | |
—
| | | |
(724
|
)
| | |
7,154
| | | |
—
| | | |
(724
|
)
| | |
—
| |
Impairment charges on assets held for sale
| | |
139
| | | |
117
| | | |
—
| | | |
—
| | | |
951
| | | |
256
| | | |
951
| |
|
Merger-related expense
| | |
150
| | | |
1,517
| | | |
123
| | | |
1,272
| | | |
—
| | | |
1,790
| | | |
—
| |
|
Core system conversion expense
| | |
213
| | | |
9,009
| | | |
—
| | | |
—
| | | |
—
| | | |
9,222
| | | |
—
| |
|
Tax benefit on significant items
| |
|
(112
|
)
| |
|
(2,832
|
)
| |
|
(34
|
)
| |
|
(395
|
)
| |
|
(386
|
)
| |
|
(2,978
|
)
| |
|
(386
|
)
|
| Adjusted Net Income | |
$
|
14,926
|
| |
$
|
10,579
|
| |
$
|
6,133
|
| |
$
|
7,265
|
| |
$
|
5,530
|
| |
$
|
31,638
|
| |
$
|
18,236
|
|
Reported Diluted Earnings (Loss) per Share | |
$
|
0.39
| | |
$
|
0.08
| | |
$
|
0.22
| | |
$
|
(0.03
|
)
| |
$
|
0.32
| | |
$
|
0.71
| | |
$
|
0.43
| |
|
Significant items:
| | | | | | | | | | | | | | |
Incremental income tax benefit of state tax rate change
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
(0.16
|
)
| | |
—
| | | |
(0.18
|
)
|
Incremental income tax (benefit) expense attributed to federal
income tax reform
| | |
—
| | | |
—
| | | |
(0.02
|
)
| | |
0.24
| | | |
—
| | | |
(0.02
|
)
| | |
—
| |
Impairment charges on assets held for sale
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
0.03
| | | |
—
| | | |
0.03
| |
|
Merger-related expense
| | |
—
| | | |
0.05
| | | |
0.01
| | | |
0.04
| | | |
—
| | | |
0.05
| | | |
—
| |
|
Core system conversion expense
| | |
0.01
| | | |
0.28
| | | |
—
| | | |
—
| | | |
—
| | | |
0.28
| | | |
—
| |
|
Tax benefit on significant items
| |
|
—
|
| |
|
(0.09
|
)
| |
|
—
|
| |
|
(0.01
|
)
| |
|
(0.01
|
)
| |
|
(0.09
|
)
| |
|
(0.01
|
)
|
Adjusted Diluted Earnings per Share | |
$
|
0.40
|
| |
$
|
0.32
|
| |
$
|
0.21
|
| |
$
|
0.24
|
| |
$
|
0.18
|
| |
$
|
0.93
|
| |
$
|
0.27
|
|
|
|
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 Nine Months Ended |
(dollars in thousands, except share and per share data, ratios
annualized, where applicable) | | September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 | | September 30, 2018 |
| September 30, 2017 |
| Net interest margin: | | | | | | | | | | | | | | |
|
Reported net interest margin
| | |
4.73
|
%
| | |
4.43
|
%
| | |
4.45
|
%
| | |
4.26
|
%
| | |
4.18
|
%
| | |
4.56
|
%
| | |
4.07
|
%
|
Effect of accretion income on acquired loans
| | |
(0.74
|
)%
| | |
(0.41
|
)%
| | |
(0.31
|
)%
| | |
(0.30
|
)%
| | |
(0.29
|
)%
| | |
(0.52
|
)%
| | |
(0.28
|
)%
|
Net interest margin excluding accretion
| | |
3.99
|
%
| | |
4.02
|
%
| | |
4.14
|
%
| | |
3.96
|
%
| | |
3.89
|
%
| | |
4.04
|
%
| | |
3.79
|
%
|
| Total revenues: | | | | | | | | | | | | | | |
|
Net interest income
| |
$
|
52,593
| | |
$
|
39,056
| | |
$
|
33,695
| | |
$
|
32,151
| | |
$
|
31,412
| | |
$
|
125,344
| | |
$
|
90,761
| |
|
Add: Non-interest income
| | |
11,143
| | | |
14,502
| | | |
11,428
| | | |
12,639
| | | |
11,918
| | | |
37,073
| | | |
37,419
| |
|
Total revenues
| |
$
|
63,736
| | |
$
|
53,558
| | |
$
|
45,123
| | |
$
|
44,790
| | |
$
|
43,330
| | |
$
|
162,417
| | |
$
|
128,180
| |
| Adjusted efficiency ratio: | | | | | | | | | | | | | | |
Non-interest expense excluding amortization of intangible assets
| |
$
|
36,058
| | |
$
|
44,640
| | |
$
|
31,152
| | |
$
|
29,591
| | |
$
|
30,296
| | |
$
|
111,850
| | |
$
|
86,858
| |
|
Total revenues
| | |
63,736
| | | |
53,558
| | | |
45,123
| | | |
44,790
| | | |
43,330
| | | |
162,417
| | | |
128,180
| |
|
Efficiency ratio
| | |
56.57
|
%
| | |
83.35
|
%
| | |
69.04
|
%
| | |
66.06
|
%
| | |
69.92
|
%
| | |
68.87
|
%
| | |
67.76
|
%
|
|
Less: significant adjusted items
| | |
502
| | | |
10,643
| | | |
123
| | | |
1,272
| | | |
951
| | | |
11,268
| | | |
951
| |
|
Adjusted efficiency ratio
| | |
55.79
|
%
| | |
63.48
|
%
| | |
68.77
|
%
| | |
63.23
|
%
| | |
67.72
|
%
| | |
61.93
|
%
| | |
67.02
|
%
|
Adjusted non-interest expense to average assets: | | | | | | | | | | | | | | |
|
Total average assets
| |
$
|
4,809,939
| | |
$
|
3,863,184
| | |
$
|
3,362,071
| | |
$
|
3,303,673
| | |
$
|
3,307,186
| | |
$
|
4,016,915
| | |
$
|
3,301,941
| |
|
Non-interest expense
| | |
37,956
| | | |
45,770
| | | |
31,919
| | | |
30,358
| | | |
31,065
| | | |
115,645
| | | |
89,165
| |
|
Less: significant adjusted items
| | |
502
| | | |
10,643
| | | |
123
| | | |
1,272
| | | |
951
| | | |
11,268
| | | |
951
| |
Adjusted non-interest expense to average assets
| | |
3.09
|
%
| | |
3.65
|
%
| | |
3.84
|
%
| | |
3.49
|
%
| | |
3.61
|
%
| | |
3.47
|
%
| | |
3.57
|
%
|
Adjusted return on average stockholders' equity: | | | | | | | | | | | | | | |
|
Average stockholders' equity
| |
$
|
625,621
| | |
$
|
518,547
| | |
$
|
459,535
| | |
$
|
463,301
| | |
$
|
458,442
| | |
$
|
535,176
| | |
$
|
415,219
| |
|
Net income (loss)
| | |
14,536
| | | |
2,768
| | | |
6,768
| | | |
(766
|
)
| | |
9,755
| | | |
24,072
| | | |
22,461
| |
|
Less: significant adjusted items
| | |
390
| | | |
7,811
| | | |
(635
|
)
| | |
8,031
| | | |
(4,225
|
)
| | |
7,566
| | | |
(4,225
|
)
|
Adjusted return on average stockholders' equity
| | |
9.47
|
%
| | |
8.18
|
%
| | |
5.41
|
%
| | |
6.22
|
%
| | |
4.79
|
%
| | |
7.90
|
%
| | |
5.87
|
%
|
Adjusted return on average assets: | | | | | | | | | | | | | | |
|
Total average assets
| |
$
|
4,809,939
| | |
$
|
3,863,184
| | |
$
|
3,362,071
| | |
$
|
3,303,673
| | |
$
|
3,307,186
| | |
$
|
4,016,915
| | |
$
|
3,301,941
| |
|
Net income (loss)
| | |
14,536
| | |
$
|
2,768
| | |
$
|
6,768
| | |
$
|
(766
|
)
| |
$
|
9,755
| | |
$
|
24,072
| | |
$
|
22,461
| |
|
Less: significant adjusted items
| | |
390
| | | |
7,811
| | | |
(635
|
)
| | |
8,031
| | | |
(4,225
|
)
| | |
7,566
| | | |
(4,225
|
)
|
Adjusted return on average assets
| | |
1.23
|
%
| | |
1.10
|
%
| | |
0.74
|
%
| | |
0.87
|
%
| | |
0.66
|
%
| | |
1.05
|
%
| | |
0.74
|
%
|
Non-interest income to total revenues: | | | | | | | | | | | | | | |
|
Non-interest income
| |
$
|
11,143
| | |
$
|
14,502
| | |
$
|
11,428
| | |
$
|
12,639
| | |
$
|
11,918
| | |
$
|
37,073
| | |
$
|
37,419
| |
|
Total revenues
| | |
63,736
| | | |
53,558
| | | |
45,123
| | | |
44,790
| | | |
43,330
| | | |
162,417
| | | |
128,180
| |
Non-interest income to total revenues
| | |
17.48
|
%
| | |
27.08
|
%
| | |
25.33
|
%
| | |
28.22
|
%
| | |
27.51
|
%
| | |
22.83
|
%
| | |
29.19
|
%
|
Pre-tax pre-provision net income: | | | | | | | | | | | | | | |
|
Pre-tax income
| |
$
|
19,938
| | |
$
|
3,832
| | |
$
|
8,089
| | |
$
|
11,085
| | |
$
|
8,365
| | |
$
|
31,859
| | |
$
|
29,709
| |
Add: Provision for loan and lease losses
| | |
5,842
| | | |
3,956
| | | |
5,115
| | | |
3,347
| | | |
3,900
| | | |
14,913
| | | |
9,306
| |
|
Pre-tax pre-provision net income
| |
$
|
25,780
| | |
$
|
7,788
| | |
$
|
13,204
| | |
$
|
14,432
| | |
$
|
12,265
| | |
$
|
46,772
| | |
$
|
39,015
| |
|
|
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 Nine Months Ended |
(dollars in thousands, except share and per share data, ratios
annualized, where applicable) | | September 30, 2018 |
| June 30, 2018 |
| March 31, 2018 |
| December 31, 2017 |
| September 30, 2017 | | September 30, 2018 |
| September 30, 2017 |
Pre-tax pre-provision return on average assets: | | | | | | | | | | | | | | |
|
Total average assets
| |
$
|
4,809,939
| | |
$
|
3,863,184
| | |
$
|
3,362,071
| | |
$
|
3,303,673
| | |
$
|
3,307,186
| | |
$
|
4,016,915
| | |
$
|
3,301,941
| |
|
Pre-tax pre-provision net income
| | |
25,780
| | | |
7,788
| | | |
13,204
| | | |
14,432
| | | |
12,265
| | | |
46,772
| | | |
39,015
| |
Pre-tax pre-provision return on average assets
| | |
2.13
|
%
| | |
0.81
|
%
| | |
1.59
|
%
| | |
1.73
|
%
| | |
1.47
|
%
| | |
1.56
|
%
| | |
1.58
|
%
|
Adjusted pre-tax pre-provision return on average assets: | | | | | | | | | | | | | | |
|
Total average assets
| |
$
|
4,809,939
| | |
$
|
3,863,184
| | |
$
|
3,362,071
| | |
$
|
3,303,673
| | |
$
|
3,307,186
| | |
$
|
4,016,915
| | |
$
|
3,301,941
| |
|
Pre-tax pre-provision net income
| | |
25,780
| | | |
7,788
| | | |
13,204
| | | |
14,432
| | | |
12,265
| | | |
46,772
| | | |
39,015
| |
|
Less: significant adjusted items
| | |
502
| | | |
10,643
| | | |
123
| | | |
1,272
| | | |
951
| | | |
11,268
| | | |
951
| |
Adjusted pre-tax pre-provision return on average assets
| | |
2.17
|
%
| | |
1.91
|
%
| | |
1.61
|
%
| | |
1.89
|
%
| | |
1.59
|
%
| | |
1.93
|
%
| | |
1.62
|
%
|
| Tangible common equity: | | | | | | | | | | | | | | |
|
Total stockholders' equity
| |
$
|
629,861
| | |
$
|
616,406
| | |
$
|
462,936
| | |
$
|
458,578
| | |
$
|
459,533
| | |
$
|
629,861
| | |
$
|
459,533
| |
|
Less: Preferred stock
| | |
10,438
| | | |
10,438
| | | |
10,438
| | | |
10,438
| | | |
10,438
| | | |
10,438
| | | |
10,438
| |
|
Less: Goodwill | | |
127,536
| | | |
127,536
| | | |
54,562
| | | |
54,562
| | | |
51,975
| | | |
127,536
| | | |
51,975
| |
Less: Core deposit intangibles and other intangibles
| | |
35,248
| | | |
37,139
| | | |
15,991
| | | |
16,756
| | | |
17,522
| | | |
35,248
| | | |
17,522
| |
|
Tangible common equity
| | |
456,639
| | | |
441,293
| | | |
381,945
| | | |
376,822
| | | |
379,598
| | | |
456,639
| | | |
379,598
| |
| Tangible assets: | | | | | | | | | | | | | | |
|
Total assets
| |
$
|
4,917,409
| | |
$
|
4,805,280
| | |
$
|
3,462,372
| | |
$
|
3,366,130
| | |
$
|
3,305,442
| | |
$
|
4,917,409
| | |
$
|
3,305,442
| |
|
Less: Goodwill | | |
127,536
| | | |
127,536
| | | |
54,562
| | | |
54,562
| | | |
51,975
| | | |
127,536
| | | |
51,975
| |
Less: Core deposit intangibles and other intangibles
| | |
35,248
| | | |
37,139
| | | |
15,991
| | | |
16,756
| | | |
17,522
| | | |
35,248
| | | |
17,522
| |
|
Tangible assets
| | |
4,754,625
| | | |
4,640,605
| | | |
3,391,819
| | | |
3,294,812
| | | |
3,235,945
| | | |
4,754,625
| | | |
3,235,945
| |
| Tangible book value per share: | | | | | | | | | | | | | | |
|
Tangible common equity
| |
$
|
456,639
| | |
$
|
441,293
| | |
$
|
381,945
| | |
$
|
376,822
| | |
$
|
379,598
| | |
$
|
456,639
| | |
$
|
379,598
| |
Shares of common stock outstanding
| | |
36,279,600
| | | |
36,218,955
| | | |
29,404,048
| | | |
29,317,298
| | | |
29,305,400
| | | |
36,279,600
| | | |
29,305,400
| |
|
Tangible book value per share
| | |
12.59
| | | |
12.18
| | | |
12.99
| | | |
12.85
| | | |
12.95
| | | |
12.59
| | | |
12.95
| |
Tangible common equity to tangible assets: | | | | | | | | | | | | | | |
|
Tangible common equity
| |
$
|
456,639
| | |
$
|
441,293
| | |
$
|
381,945
| | |
$
|
376,822
| | |
$
|
379,598
| | |
$
|
456,639
| | |
$
|
379,598
| |
|
Tangible assets
| | |
4,754,625
| | | |
4,640,605
| | | |
3,391,819
| | | |
3,294,812
| | | |
3,235,945
| | | |
4,754,625
| | | |
3,235,945
| |
Tangible common equity to tangible assets
| | |
9.60
|
%
| | |
9.51
|
%
| | |
11.26
|
%
| | |
11.44
|
%
| | |
11.73
|
%
| | |
9.60
|
%
| | |
11.73
|
%
|
Tangible net income available to common stockholders: | | | | | | | | | | | | | | |
Net income (loss attributable) to common stockholders
| |
$
|
14,340
| | |
$
|
2,570
| | |
$
|
6,575
| | |
$
|
(962
|
)
| |
$
|
9,560
| | |
$
|
23,485
| | |
$
|
11,380
| |
Add: after-tax intangible asset amortization
| | |
1,369
| | | |
815
| | | |
553
| | | |
553
| | | |
555
| | | |
2,738
| | | |
1,665
| |
Tangible net income available to common stockholders
| | |
15,709
| | | |
3,385
| | | |
7,128
| | | |
(409
|
)
| | |
10,115
| | | |
26,223
| | | |
13,045
| |
Return on average tangible common stockholders' equity: | | | | | | | | | | | | | | |
Average tangible common stockholders' equity
| |
$
|
451,203
| | |
$
|
406,492
| | |
$
|
378,118
| | |
$
|
383,674
| | |
$
|
378,059
| | |
$
|
412,206
| | |
$
|
324,158
| |
Tangible net income available to common stockholders
| | |
15,709
| | | |
3,385
| | | |
7,128
| | | |
(409
|
)
| | |
10,115
| | | |
26,223
| | | |
13,045
| |
Return on average tangible common stockholders' equity
| | |
13.81
|
%
| | |
3.34
|
%
| | |
7.65
|
%
| | |
-0.42
|
%
| | |
10.61
|
%
| | |
8.51
|
%
| | |
5.38
|
%
|
Adjusted return on average tangible common stockholders' equity: | | | | | | | | | | | | | | |
Average tangible common stockholders' equity
| |
$
|
451,203
| | |
$
|
406,492
| | |
$
|
378,118
| | |
$
|
383,674
| | |
$
|
378,059
| | |
$
|
412,206
| | |
$
|
324,158
| |
|
Less: significant adjusted items
| | |
390
| | | |
7,811
| | | |
(635
|
)
| | |
8,031
| | | |
(4,225
|
)
| | |
7,566
| | | |
(4,225
|
)
|
Adjusted return on average tangible common stockholders' equity
| | |
14.16
|
%
| | |
11.05
|
%
| | |
6.96
|
%
| | |
7.88
|
%
| | |
6.18
|
%
| | |
10.96
|
%
| | |
3.64
|
%
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20181025006030/en/
Investors:
Allyson Pooley/Tony Rossi
Financial
Profiles, Inc.
BYIR@bylinebank.com
or
Media:
Erin
O’Neill
Director of Marketing
Byline Bank
773-475-2901
eoneill@bylinebank.com
Source: Byline Bancorp, Inc.