Byline Bancorp, Inc. Reports Fourth Quarter and Full Year 2022 Financial Results
Byline Bancorp reported a fourth quarter 2022 net income of $24.4 million ($0.65 per diluted share), up from $20.4 million ($0.55 per diluted share) in Q3 2022 and $17.2 million ($0.45 per diluted share) in Q4 2021. Total loans and leases increased by $160 million, while total deposits rose by $82.7 million to $5.7 billion. The net interest margin improved to 4.39%, up 36 basis points from the prior quarter. Full year 2022 net income reached $88 million ($2.34 per diluted share). The company declared a $0.09 cash dividend per share on January 24, 2023:
- Cash dividend payable February 21, 2023.
- Q4 2022 net income of $24.4 million, up 19.6% from Q3 2022.
- Total loans and leases increased by $160 million.
- Total deposits rose by $82.7 million to $5.7 billion.
- Improved net interest margin to 4.39%, up 36 bps from Q3 2022.
- Full year 2022 net income of $88 million, representing strong annual performance.
- Non-interest income decreased by 4.9% to $11.5 million in Q4 2022.
- Increased provision for credit losses by $5.8 million in Q4 2022.
- Non-performing loans at $36 million, a decrease during the quarter but still significant.
Select Fourth Quarter 2022 Financial Highlights
-
Net income of
, or$24.4 million per diluted share$0.65 -
Net interest margin of
4.39% ; up 36 bps from the previous quarter -
Pre-tax pre-provision return on average assets of
2.05% -
Return on average assets of
1.33% ; Return on tangible common equity of17.21% 1 -
Efficiency ratio of
55.53% -
Total loans and leases increased
$160.0 million -
Total deposits increased
to$82.7 million $5.7 billion -
Common Equity Tier 1 to risk weighted assets of
10.20%
Select Full Year 2022 Financial Highlights
-
Net income of
, or$88.0 million per diluted share$2.34 -
Pre-tax pre-provision return on average assets of
1.97% -
Return on average assets
1.25% ; Return on tangible common equity15.15% 1 -
Efficiency ratio of
54.99% -
Adopted ASU 2016-13 Financial Instruments - Credit Losses (Topic 326) as of
January 1, 2022 2
(1) Represents non-GAAP financial measures. See “Reconciliation of non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.
(2) The previously reported 2022 quarterly financial statements have been recast to reflect the adoption of CECL.
Company Adopts ASU 2016-13 Financial Instruments - Credit Losses (Topic 326)
In
The Company adopted CECL on
Board Declares Cash Dividend of
On
Board Authorizes New Stock Repurchase Program
On
STATEMENTS OF OPERATIONS
Net Interest Income
The following table presents the average interest-earning assets and average interest-bearing liabilities for the periods indicated. Net interest income and margin are adjusted to reflect tax-exempt interest income on a tax-equivalent basis using tax rates effective as of the end of the period:
|
For the Three Months Ended |
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Recast |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
(dollars in thousands) |
Average
|
|
|
Interest
|
|
|
Avg.
|
|
|
Average
|
|
|
Interest
|
|
|
Avg.
|
|
|
Average
|
|
|
Interest
|
|
|
Avg.
|
|
|||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents |
$ |
89,368 |
|
|
$ |
234 |
|
|
|
1.04 |
% |
|
$ |
77,522 |
|
|
$ |
210 |
|
|
|
1.08 |
% |
|
$ |
106,170 |
|
|
$ |
42 |
|
|
|
0.16 |
% |
Loans and leases(1) |
|
5,389,210 |
|
|
|
85,720 |
|
|
|
6.31 |
% |
|
|
5,217,779 |
|
|
$ |
72,634 |
|
|
|
5.52 |
% |
|
|
4,610,608 |
|
|
|
58,570 |
|
|
|
5.04 |
% |
Taxable securities |
|
1,288,750 |
|
|
|
7,043 |
|
|
|
2.17 |
% |
|
|
1,306,024 |
|
|
$ |
5,963 |
|
|
|
1.81 |
% |
|
|
1,288,969 |
|
|
|
5,111 |
|
|
|
1.57 |
% |
Tax-exempt securities(2) |
|
155,562 |
|
|
|
1,021 |
|
|
|
2.60 |
% |
|
|
162,591 |
|
|
$ |
1,083 |
|
|
|
2.64 |
% |
|
|
184,015 |
|
|
|
1,217 |
|
|
|
2.62 |
% |
Total interest-earning assets |
$ |
6,922,890 |
|
|
$ |
94,018 |
|
|
|
5.39 |
% |
|
$ |
6,763,916 |
|
|
$ |
79,890 |
|
|
|
4.69 |
% |
|
$ |
6,189,762 |
|
|
$ |
64,940 |
|
|
|
4.16 |
% |
Allowance for credit losses -
|
|
(81,815 |
) |
|
|
|
|
|
|
|
|
(74,383 |
) |
|
|
|
|
|
|
|
|
(59,144 |
) |
|
|
|
|
|
|
||||||
All other assets |
|
424,978 |
|
|
|
|
|
|
|
|
|
447,939 |
|
|
|
|
|
|
|
|
|
568,451 |
|
|
|
|
|
|
|
||||||
TOTAL ASSETS |
$ |
7,266,053 |
|
|
|
|
|
|
|
|
$ |
7,137,472 |
|
|
|
|
|
|
|
|
$ |
6,699,069 |
|
|
|
|
|
|
|
||||||
LIABILITIES AND STOCKHOLDERS’
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest checking |
$ |
596,627 |
|
|
$ |
1,902 |
|
|
|
1.27 |
% |
|
$ |
583,777 |
|
|
$ |
1,077 |
|
|
|
0.73 |
% |
|
$ |
659,841 |
|
|
$ |
236 |
|
|
|
0.14 |
% |
Money market accounts |
|
1,472,050 |
|
|
|
5,458 |
|
|
|
1.47 |
% |
|
|
1,391,923 |
|
|
|
3,358 |
|
|
|
0.96 |
% |
|
|
1,089,398 |
|
|
|
345 |
|
|
|
0.13 |
% |
Savings |
|
647,536 |
|
|
|
243 |
|
|
|
0.15 |
% |
|
|
673,966 |
|
|
|
247 |
|
|
|
0.15 |
% |
|
|
633,469 |
|
|
|
75 |
|
|
|
0.05 |
% |
Time deposits |
|
788,856 |
|
|
|
3,007 |
|
|
|
1.51 |
% |
|
|
687,124 |
|
|
|
1,289 |
|
|
|
0.74 |
% |
|
|
688,154 |
|
|
|
381 |
|
|
|
0.22 |
% |
Total interest-bearing
|
|
3,505,069 |
|
|
|
10,610 |
|
|
|
1.20 |
% |
|
|
3,336,790 |
|
|
|
5,971 |
|
|
|
0.71 |
% |
|
|
3,070,862 |
|
|
|
1,037 |
|
|
|
0.13 |
% |
Other borrowings |
|
514,517 |
|
|
|
4,598 |
|
|
|
3.55 |
% |
|
|
607,471 |
|
|
|
3,232 |
|
|
|
2.11 |
% |
|
|
385,787 |
|
|
|
330 |
|
|
|
0.34 |
% |
Subordinated notes and
|
|
110,947 |
|
|
|
1,992 |
|
|
|
7.12 |
% |
|
|
110,799 |
|
|
|
1,825 |
|
|
|
6.54 |
% |
|
|
110,341 |
|
|
|
1,589 |
|
|
|
5.71 |
% |
Total borrowings |
|
625,464 |
|
|
|
6,590 |
|
|
|
4.18 |
% |
|
|
718,270 |
|
|
|
5,057 |
|
|
|
2.79 |
% |
|
|
496,128 |
|
|
|
1,919 |
|
|
|
1.53 |
% |
Total interest-bearing liabilities |
$ |
4,130,533 |
|
|
$ |
17,200 |
|
|
|
1.65 |
% |
|
$ |
4,055,060 |
|
|
$ |
11,028 |
|
|
|
1.08 |
% |
|
$ |
3,566,990 |
|
|
$ |
2,956 |
|
|
|
0.33 |
% |
Non-interest-bearing
|
|
2,235,464 |
|
|
|
|
|
|
|
|
|
2,198,095 |
|
|
|
|
|
|
|
|
|
2,222,583 |
|
|
|
|
|
|
|
||||||
Other liabilities |
|
151,764 |
|
|
|
|
|
|
|
|
|
118,496 |
|
|
|
|
|
|
|
|
|
70,521 |
|
|
|
|
|
|
|
||||||
Total stockholders’ equity |
|
748,292 |
|
|
|
|
|
|
|
|
|
765,821 |
|
|
|
|
|
|
|
|
|
838,975 |
|
|
|
|
|
|
|
||||||
TOTAL LIABILITIES AND
|
$ |
7,266,053 |
|
|
|
|
|
|
|
|
$ |
7,137,472 |
|
|
|
|
|
|
|
|
$ |
6,699,069 |
|
|
|
|
|
|
|
||||||
Net interest spread(3) |
|
|
|
|
|
|
|
3.74 |
% |
|
|
|
|
|
|
|
|
3.61 |
% |
|
|
|
|
|
|
|
|
3.83 |
% |
||||||
Net interest income, fully
|
|
|
|
$ |
76,818 |
|
|
|
|
|
|
|
|
$ |
68,862 |
|
|
|
|
|
|
|
|
$ |
61,984 |
|
|
|
|
||||||
Net interest margin, fully
|
|
|
|
|
|
|
|
4.40 |
% |
|
|
|
|
|
|
|
|
4.04 |
% |
|
|
|
|
|
|
|
|
3.97 |
% |
||||||
Less: Tax-equivalent adjustment |
|
|
|
|
214 |
|
|
|
0.01 |
% |
|
|
|
|
|
227 |
|
|
|
0.01 |
% |
|
|
|
|
|
256 |
|
|
|
0.01 |
% |
|||
Net interest income |
|
|
|
$ |
76,604 |
|
|
|
|
|
|
|
|
$ |
68,635 |
|
|
|
|
|
|
|
|
$ |
61,728 |
|
|
|
|
||||||
Net interest margin(4) |
|
|
|
|
|
|
|
4.39 |
% |
|
|
|
|
|
|
|
|
4.03 |
% |
|
|
|
|
|
|
|
|
3.96 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net loan accretion impact
|
|
|
|
$ |
369 |
|
|
|
0.02 |
% |
|
|
|
|
$ |
1,371 |
|
|
|
0.08 |
% |
|
|
|
|
$ |
1,450 |
|
|
|
0.09 |
% |
(1) |
Loan and lease balances are net of deferred origination fees and costs and initial indirect costs. Non-accrual loans and leases are included in total loan and lease balances. |
(2) |
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of |
(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. |
The following table presents net interest income for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Change from |
|
||||||||||||||
|
|
|
|
|
Recast |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollars in thousands) |
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||
INTEREST AND DIVIDEND INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest and fees on loans and leases |
|
$ |
85,720 |
|
|
$ |
72,635 |
|
|
$ |
58,570 |
|
|
|
18.0 |
% |
|
|
46.4 |
% |
Interest on securities |
|
|
6,569 |
|
|
|
6,402 |
|
|
|
5,619 |
|
|
|
2.6 |
% |
|
|
16.9 |
% |
Other interest and dividend income |
|
|
1,515 |
|
|
|
626 |
|
|
|
495 |
|
|
|
141.9 |
% |
|
|
206.3 |
% |
Total interest and dividend income |
|
|
93,804 |
|
|
|
79,663 |
|
|
|
64,684 |
|
|
|
17.7 |
% |
|
|
45.0 |
% |
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits |
|
|
10,610 |
|
|
|
5,971 |
|
|
|
1,037 |
|
|
|
77.7 |
% |
|
|
922.7 |
% |
Other borrowings |
|
|
4,598 |
|
|
|
3,232 |
|
|
|
330 |
|
|
|
42.2 |
% |
|
|
1296.1 |
% |
Subordinated notes and debentures |
|
|
1,992 |
|
|
|
1,825 |
|
|
|
1,589 |
|
|
|
9.1 |
% |
|
|
25.4 |
% |
Total interest expense |
|
|
17,200 |
|
|
|
11,028 |
|
|
|
2,956 |
|
|
|
56.0 |
% |
|
|
481.9 |
% |
Net interest income |
|
$ |
76,604 |
|
|
$ |
68,635 |
|
|
$ |
61,728 |
|
|
|
11.6 |
% |
|
|
24.1 |
% |
Net interest income for the fourth quarter of 2022 was
The increase in net interest income was primarily due to:
-
An increase of
in interest income and fees on loans and leases due to higher yields and growth in the originated loan and lease portfolio.$13.1 million
Partially offset by:
-
An increase of
in deposit interest expense mainly due to higher rates paid on deposits; and$4.6 million -
An increase of
in interest expense on other borrowings due to increases in rates paid on FHLB advances.$1.4 million
Tax-equivalent net interest margin for the fourth quarter of 2022 was
The average cost of total deposits was
Provision for Credit Losses
The provision for credit losses was
Non-interest Income
The following table presents the components of non-interest income for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Change from |
|
||||||||||||||
|
|
|
|
|
Recast |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollars in thousands) |
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||
NON-INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fees and service charges on deposits |
|
$ |
2,081 |
|
|
$ |
2,128 |
|
|
$ |
1,955 |
|
|
|
(2.2 |
)% |
|
|
6.4 |
% |
Loan servicing revenue |
|
|
3,293 |
|
|
|
3,422 |
|
|
|
3,392 |
|
|
|
(3.8 |
)% |
|
|
(2.9 |
)% |
Loan servicing asset revaluation |
|
|
(3,534 |
) |
|
|
(2,342 |
) |
|
|
(2,510 |
) |
|
|
50.8 |
% |
|
|
40.8 |
% |
ATM and interchange fees |
|
|
1,250 |
|
|
|
1,007 |
|
|
|
1,219 |
|
|
|
24.1 |
% |
|
|
2.5 |
% |
Net realized gains (losses) on securities available-for-sale |
|
|
— |
|
|
|
(2 |
) |
|
|
(21 |
) |
|
NM |
|
|
NM |
|
||
Change in fair value of equity securities, net |
|
|
710 |
|
|
|
(581 |
) |
|
|
(98 |
) |
|
NM |
|
|
NM |
|
||
Net gains on sales of loans |
|
|
5,509 |
|
|
|
5,580 |
|
|
|
12,924 |
|
|
|
(1.3 |
)% |
|
|
(57.4 |
)% |
Wealth management and trust income |
|
|
864 |
|
|
|
995 |
|
|
|
764 |
|
|
|
(13.3 |
)% |
|
|
13.1 |
% |
Other non-interest income |
|
|
1,282 |
|
|
|
1,836 |
|
|
|
1,389 |
|
|
|
(30.1 |
)% |
|
|
(7.6 |
)% |
Total non-interest income |
|
$ |
11,455 |
|
|
$ |
12,043 |
|
|
$ |
19,014 |
|
|
|
(4.9 |
)% |
|
|
(39.8 |
)% |
Non-interest income for the fourth quarter of 2022 was
The decrease in total non-interest income was primarily due to:
-
An increase of
in the downward valuation adjustment to the loan servicing asset, due to unfavorable fair value adjustments due to changes in the discount rates.$1.2 million
Partially offset by:
-
An increase of
in the change in fair value of equity securities, due to changes in the market value of securities.$1.3 million
During the fourth quarter of 2022, we sold
Non-interest Expense
The following table presents the components of non-interest expense for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Change from |
|
||||||||||||||
|
|
|
|
|
Recast |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollars in thousands) |
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||
NON-INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Salaries and employee benefits |
|
$ |
31,808 |
|
|
$ |
29,587 |
|
|
$ |
28,850 |
|
|
|
7.5 |
% |
|
|
10.3 |
% |
Occupancy and equipment expense, net |
|
|
3,532 |
|
|
|
3,919 |
|
|
|
4,995 |
|
|
|
(9.9 |
)% |
|
|
(29.3 |
)% |
Impairment charge on assets held for sale |
|
|
372 |
|
|
|
— |
|
|
|
8,351 |
|
|
NM |
|
|
NM |
|
||
Loan and lease related expenses |
|
|
1,126 |
|
|
|
530 |
|
|
|
2,328 |
|
|
|
111.9 |
% |
|
|
(51.7 |
)% |
Legal, audit and other professional fees |
|
|
3,204 |
|
|
|
2,733 |
|
|
|
2,376 |
|
|
|
17.3 |
% |
|
|
34.9 |
% |
Data processing |
|
|
3,406 |
|
|
|
3,370 |
|
|
|
3,070 |
|
|
|
1.1 |
% |
|
|
11.0 |
% |
Net loss recognized on other real estate
|
|
|
221 |
|
|
|
275 |
|
|
|
26 |
|
|
|
(19.8 |
)% |
|
NM |
|
|
Other intangible assets amortization expense |
|
|
1,596 |
|
|
|
1,611 |
|
|
|
1,738 |
|
|
|
(0.9 |
)% |
|
|
(8.1 |
)% |
Other non-interest expense |
|
|
5,235 |
|
|
|
4,016 |
|
|
|
7,356 |
|
|
|
30.3 |
% |
|
|
(28.9 |
)% |
Total non-interest expense |
|
$ |
50,500 |
|
|
$ |
46,041 |
|
|
$ |
59,090 |
|
|
|
9.7 |
% |
|
|
(14.4 |
)% |
Non-interest expense for the fourth quarter of 2022 was
The increase in total non-interest expense was primarily due to:
-
An increase of
in salaries and employee benefits mainly is due to increased incentive compensation and lower loan deferral costs due to lower originations during the quarter; and$2.2 million -
An increase of
in other non-interest expense, which includes an increase in net losses of$1.2 million in leasehold improvements, and increases in general expenses; and$480,000 -
An increase of
in loan and lease related expenses mainly due to higher expenses associated with government guaranteed loans; and$596,000 -
An increase of
in legal, audit and other professional fees primarily related to acquisition activities.$471,000
Partially offset by:
-
A decrease of
in occupancy and equipment expense, net, mainly due to lower real estate tax expenses.$387,000
Our efficiency ratio was
INCOME TAXES
We recorded income tax expense of
STATEMENTS OF FINANCIAL CONDITION
Total assets were
The current quarter increase was primarily due to:
-
An increase in net loans and leases of
primarily due to growth in the loan and lease portfolio.$143.9 million
Partially offset by:
-
A decrease in securities available-for-sale of
primarily due to changes in market conditions.$7.2 million
The following table shows our allocation of the originated, acquired impaired, and acquired non-impaired loans and leases at the dates indicated:
|
|
|
|
|
|
|
|
Recast |
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(dollars in thousands) |
|
Amount |
|
|
% of Total |
|
|
Amount |
|
|
% of Total |
|
|
Amount |
|
|
% of Total |
|
||||||
Originated loans and leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
$ |
1,712,152 |
|
|
|
31.6 |
% |
|
$ |
1,659,218 |
|
|
|
31.5 |
% |
|
$ |
1,379,000 |
|
|
|
30.4 |
% |
Residential real estate |
|
|
426,226 |
|
|
|
7.9 |
% |
|
|
409,926 |
|
|
|
7.8 |
% |
|
|
379,796 |
|
|
|
8.4 |
% |
Construction, land development, and
|
|
|
438,617 |
|
|
|
8.1 |
% |
|
|
456,276 |
|
|
|
8.6 |
% |
|
|
323,886 |
|
|
|
7.1 |
% |
Commercial and industrial |
|
|
2,029,855 |
|
|
|
37.5 |
% |
|
|
1,938,714 |
|
|
|
36.8 |
% |
|
|
1,534,745 |
|
|
|
33.8 |
% |
Paycheck Protection Program |
|
|
761 |
|
|
|
0.0 |
% |
|
|
1,522 |
|
|
|
0.0 |
% |
|
|
123,712 |
|
|
|
2.7 |
% |
Installment and other |
|
|
1,410 |
|
|
|
0.0 |
% |
|
|
999 |
|
|
|
0.0 |
% |
|
|
940 |
|
|
|
0.0 |
% |
Leasing financing receivables |
|
|
521,689 |
|
|
|
9.6 |
% |
|
|
492,744 |
|
|
|
9.3 |
% |
|
|
352,247 |
|
|
|
7.8 |
% |
Total originated loans and leases |
|
$ |
5,130,710 |
|
|
|
94.7 |
% |
|
$ |
4,959,399 |
|
|
|
94.0 |
% |
|
$ |
4,094,326 |
|
|
|
90.2 |
% |
Acquired impaired loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
$ |
45,143 |
|
|
|
0.8 |
% |
|
$ |
49,649 |
|
|
|
0.9 |
% |
|
$ |
72,160 |
|
|
|
1.6 |
% |
Residential real estate |
|
|
32,228 |
|
|
|
0.6 |
% |
|
|
35,309 |
|
|
|
0.7 |
% |
|
|
49,401 |
|
|
|
1.1 |
% |
Construction, land development, and
|
|
|
372 |
|
|
|
0.0 |
% |
|
|
1,131 |
|
|
|
0.0 |
% |
|
|
1,312 |
|
|
|
0.0 |
% |
Commercial and industrial |
|
|
2,192 |
|
|
|
0.0 |
% |
|
|
2,345 |
|
|
|
0.1 |
% |
|
|
4,014 |
|
|
|
0.1 |
% |
Installment and other |
|
|
140 |
|
|
|
0.0 |
% |
|
|
149 |
|
|
|
0.0 |
% |
|
|
164 |
|
|
|
0.0 |
% |
Total acquired impaired loans |
|
$ |
80,075 |
|
|
|
1.4 |
% |
|
$ |
88,583 |
|
|
|
1.7 |
% |
|
$ |
127,051 |
|
|
|
2.8 |
% |
Acquired non-impaired loans and leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
$ |
152,193 |
|
|
|
2.8 |
% |
|
$ |
159,928 |
|
|
|
3.0 |
% |
|
$ |
214,588 |
|
|
|
4.7 |
% |
Residential real estate |
|
|
31,508 |
|
|
|
0.6 |
% |
|
|
36,480 |
|
|
|
0.7 |
% |
|
|
51,317 |
|
|
|
1.1 |
% |
Construction, land development, and
|
|
|
— |
|
|
|
0.0 |
% |
|
|
187 |
|
|
|
0.0 |
% |
|
|
201 |
|
|
|
0.1 |
% |
Commercial and industrial |
|
|
24,266 |
|
|
|
0.5 |
% |
|
|
27,249 |
|
|
|
0.5 |
% |
|
|
43,202 |
|
|
|
1.0 |
% |
Installment and other |
|
|
209 |
|
|
|
0.0 |
% |
|
|
216 |
|
|
|
0.0 |
% |
|
|
264 |
|
|
|
0.0 |
% |
Leasing financing receivables |
|
|
2,297 |
|
|
|
0.0 |
% |
|
|
3,084 |
|
|
|
0.1 |
% |
|
|
6,179 |
|
|
|
0.1 |
% |
Total acquired non-impaired loans
|
|
$ |
210,473 |
|
|
|
3.9 |
% |
|
$ |
227,144 |
|
|
|
4.3 |
% |
|
$ |
315,751 |
|
|
|
7.0 |
% |
Total loans and leases |
|
$ |
5,421,258 |
|
|
|
100.0 |
% |
|
$ |
5,275,126 |
|
|
|
100.0 |
% |
|
$ |
4,537,128 |
|
|
|
100.0 |
% |
Allowance for credit losses - loans and leases |
|
|
(81,924 |
) |
|
|
|
|
|
(79,704 |
) |
|
|
|
|
|
(55,012 |
) |
|
|
|
|||
Total loans and leases, net of allowance for
|
|
$ |
5,339,334 |
|
|
|
|
|
$ |
5,195,422 |
|
|
|
|
|
$ |
4,482,116 |
|
|
|
|
ASSET QUALITY
Non-Performing Assets
The following table sets forth the amounts of non-performing loans and leases (excluding acquired impaired), other real estate owned, and accruing troubled debt restructured loans at the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
Recast |
|
|
|
|
|
Change from |
|
||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-performing assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-accrual loans and leases |
|
$ |
36,027 |
|
|
$ |
41,942 |
|
|
$ |
23,130 |
|
|
|
(14.1 |
)% |
|
|
55.8 |
% |
Past due loans and leases 90 days or more
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
—% |
|
|
—% |
|
||
Total non-performing loans and leases |
|
$ |
36,027 |
|
|
$ |
41,942 |
|
|
$ |
23,130 |
|
|
|
(14.1 |
)% |
|
|
55.8 |
% |
Other real estate owned |
|
|
4,717 |
|
|
|
4,402 |
|
|
|
2,112 |
|
|
|
7.2 |
% |
|
|
123.3 |
% |
Total non-performing assets |
|
$ |
40,744 |
|
|
$ |
46,344 |
|
|
$ |
25,242 |
|
|
|
(12.1 |
)% |
|
|
61.4 |
% |
Accruing troubled debt restructured loans (1) |
|
$ |
719 |
|
|
$ |
1,113 |
|
|
$ |
1,927 |
|
|
|
(35.4 |
)% |
|
|
(62.7 |
)% |
Total non-performing loans and leases as a
|
|
|
0.66 |
% |
|
|
0.80 |
% |
|
|
0.51 |
% |
|
|
|
|
|
|
||
Total non-performing assets as a percentage
|
|
|
0.55 |
% |
|
|
0.64 |
% |
|
|
0.38 |
% |
|
|
|
|
|
|
||
Allowance for credit losses - loans and lease
|
|
|
227.40 |
% |
|
|
190.03 |
% |
|
|
237.84 |
% |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-performing assets guaranteed by
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-accrual loans guaranteed |
|
$ |
2,225 |
|
|
$ |
1,676 |
|
|
$ |
3,270 |
|
|
|
32.8 |
% |
|
|
(32.0 |
)% |
Past due loans 90 days or more and still
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
—% |
|
|
—% |
|
||
Total non-performing loans guaranteed |
|
$ |
2,225 |
|
|
$ |
1,676 |
|
|
$ |
3,270 |
|
|
|
32.8 |
% |
|
|
(32.0 |
)% |
Accruing troubled debt restructured loans
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
—% |
|
|
—% |
|
||
Total non-performing loans and leases
|
|
|
0.62 |
% |
|
|
0.76 |
% |
|
|
0.44 |
% |
|
|
|
|
|
|
||
Total non-performing assets not guaranteed
|
|
|
0.52 |
% |
|
|
0.61 |
% |
|
|
0.33 |
% |
|
|
|
|
|
|
(1) |
Accruing troubled debt restructured loans are not included in total non-performing loans and leases or in non-performing assets. |
Variances in non-performing assets were:
-
Non-performing loans and leases were
at$36.0 million December 31, 2022 , a decrease of from$5.9 million at$41.9 million September 30, 2022 , primarily due to charge-offs of loans previously reserved for. -
Other real estate owned was
at$4.7 million December 31, 2022 , an increase of from$315,000 at$4.4 million September 30, 2022 , primarily due to the transfer of one property.
Allowance for Credit Losses ("ACL") - Loans and Leases
The following table presents the balance and activity within the allowance for credit losses - loans and leases for the periods indicated:
|
|
Three Months Ended |
|
|||||||||
|
|
|
|
|
Recast |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
(dollars in thousands) |
|
2022 |
|
|
2022 |
|
|
2021 |
|
|||
ACL - loans and leases, beginning of period |
|
$ |
79,704 |
|
|
$ |
74,048 |
|
|
$ |
60,598 |
|
Provision/(recapture) for credit losses - loans and leases |
|
|
5,399 |
|
|
|
7,447 |
|
|
|
(1,415 |
) |
Net charge-offs |
|
|
(3,179 |
) |
|
|
(1,791 |
) |
|
|
(4,171 |
) |
ACL - loans and leases, end of period |
|
$ |
81,924 |
|
|
$ |
79,704 |
|
|
$ |
55,012 |
|
|
|
|
|
|
|
|
|
|
|
|||
Net charge-offs to average total loans
|
|
|
0.23 |
% |
|
|
0.14 |
% |
|
|
0.36 |
% |
Provision/(recapture) for credit losses
|
|
|
1.70 |
x |
|
|
4.16 |
x |
|
(0.34)x |
|
Net charge-offs of loans and leases during the fourth quarter of 2022 were
Net charge-offs for the fourth quarter of 2022 included
Deposits and Other Liabilities
The following table presents the composition of deposits at the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
Change from |
|
||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-interest-bearing demand deposits |
$ |
2,138,645 |
|
|
$ |
2,142,183 |
|
|
$ |
2,158,420 |
|
|
|
(0.2 |
)% |
|
|
(0.9 |
)% |
Interest-bearing checking accounts |
|
592,098 |
|
|
|
616,139 |
|
|
|
572,426 |
|
|
|
(3.9 |
)% |
|
|
3.4 |
% |
Money market demand accounts |
|
1,415,653 |
|
|
|
1,485,815 |
|
|
|
1,106,272 |
|
|
|
(4.7 |
)% |
|
|
28.0 |
% |
Other savings |
|
625,798 |
|
|
|
669,734 |
|
|
|
638,218 |
|
|
|
(6.6 |
)% |
|
|
(1.9 |
)% |
Time deposits (below |
|
762,250 |
|
|
|
586,198 |
|
|
|
532,589 |
|
|
|
30.0 |
% |
|
|
43.1 |
% |
Time deposits ( |
|
160,677 |
|
|
|
112,387 |
|
|
|
147,122 |
|
|
|
43.0 |
% |
|
|
9.2 |
% |
Total deposits |
$ |
5,695,121 |
|
|
$ |
5,612,456 |
|
|
$ |
5,155,047 |
|
|
|
1.5 |
% |
|
|
10.5 |
% |
Total deposits increased to
The increase in deposits in the current quarter was due to:
-
An increase in time deposits of
, primarily due to promotional certificates of deposit.$224.3 million
Partially offset by:
-
A decrease in money market demand accounts of
, due to seasonal commercial outflows.$70.2 million
Total borrowings and other liabilities were
Stockholders’ Equity
Total stockholders’ equity was
The following table presents actual regulatory capital dollar amounts and ratios of the Company and
|
|
Actual |
|
|
|
|
|
Required to be
|
|
|||||||||||||||
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
||||||
Total capital to risk weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Company |
|
$ |
900,806 |
|
|
|
13.00 |
% |
|
$ |
554,436 |
|
|
|
8.00 |
% |
|
N/A |
|
|
N/A |
|
||
Bank |
|
|
852,047 |
|
|
|
12.34 |
% |
|
|
552,507 |
|
|
|
8.00 |
% |
|
$ |
690,633 |
|
|
|
10.00 |
% |
Tier 1 capital to risk weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Company |
|
$ |
751,887 |
|
|
|
10.85 |
% |
|
$ |
415,827 |
|
|
|
6.00 |
% |
|
N/A |
|
|
N/A |
|
||
Bank |
|
|
778,128 |
|
|
|
11.27 |
% |
|
|
414,380 |
|
|
|
6.00 |
% |
|
$ |
552,507 |
|
|
|
8.00 |
% |
Common Equity Tier 1 (CET1) to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Company |
|
$ |
706,887 |
|
|
|
10.20 |
% |
|
$ |
311,870 |
|
|
|
4.50 |
% |
|
N/A |
|
|
N/A |
|
||
Bank |
|
|
778,128 |
|
|
|
11.27 |
% |
|
|
310,785 |
|
|
|
4.50 |
% |
|
$ |
448,912 |
|
|
|
6.50 |
% |
Tier 1 capital to average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Company |
|
$ |
751,887 |
|
|
|
10.29 |
% |
|
$ |
292,258 |
|
|
|
4.00 |
% |
|
N/A |
|
|
N/A |
|
||
Bank |
|
|
778,128 |
|
|
|
10.67 |
% |
|
$ |
291,741 |
|
|
|
4.00 |
% |
|
$ |
364,676 |
|
|
|
5.00 |
% |
Capital ratios for the period presented are based on the Basel III regulatory capital framework as applied to our current business and operations, and are subject to, among other things, completion and filing of our regulatory reports and ongoing regulatory review and implementation guidance. The ratios above reflect the Company’s election to opt into the regulators’ joint CECL transition provision, which allows the Company to phase in the capital impact of the adoption of CECL over the next three years beginning
Conference Call, Webcast and Slide Presentation
We will host a conference call and webcast at
A slide presentation relating to our fourth quarter 2022 results will be accessible prior to the conference call. The slide presentation and webcast of the conference call can be accessed on our investor relations website at www.bylinebancorp.com.
About
Headquartered in
Forward-Looking Statements
This communication contains forward-looking statements within the meaning of the
No representations, warranties or guarantees are or will be made by Byline as to the reliability, accuracy or completeness of any forward-looking statements contained in this communication or that such forward-looking statements are or will remain based on reasonable assumptions. You should not place undue reliance on any forward-looking statements contained in this communication.
Certain risks and important factors that could affect Byline’s future results are identified in our Annual Report on Form 10-K and other reports we file with the
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited) |
||||||||||||||||||||
|
|
|
|
|
Recast |
|
|
Recast |
|
|
Recast |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollars in thousands) |
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and due from banks |
|
$ |
62,274 |
|
|
$ |
56,546 |
|
|
$ |
58,844 |
|
|
$ |
48,015 |
|
|
$ |
35,247 |
|
Interest bearing deposits with other banks |
|
|
117,079 |
|
|
|
159,744 |
|
|
|
83,057 |
|
|
|
105,564 |
|
|
|
122,684 |
|
Cash and cash equivalents |
|
|
179,353 |
|
|
|
216,290 |
|
|
|
141,901 |
|
|
|
153,579 |
|
|
|
157,931 |
|
Equity and other securities, at fair value |
|
|
7,989 |
|
|
|
7,279 |
|
|
|
7,860 |
|
|
|
10,677 |
|
|
|
10,578 |
|
Securities available-for-sale, at fair value |
|
|
1,174,431 |
|
|
|
1,181,654 |
|
|
|
1,273,138 |
|
|
|
1,369,368 |
|
|
|
1,454,542 |
|
Securities held-to-maturity, at amortized cost |
|
|
2,705 |
|
|
|
3,877 |
|
|
|
3,880 |
|
|
|
3,882 |
|
|
|
3,885 |
|
Restricted stock, at cost |
|
|
28,202 |
|
|
|
27,077 |
|
|
|
30,002 |
|
|
|
13,977 |
|
|
|
22,002 |
|
Loans held for sale |
|
|
47,823 |
|
|
|
33,975 |
|
|
|
17,284 |
|
|
|
39,520 |
|
|
|
64,460 |
|
Loans and leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans and leases |
|
|
5,421,258 |
|
|
|
5,275,126 |
|
|
|
5,167,716 |
|
|
|
4,787,607 |
|
|
|
4,537,128 |
|
Allowance for credit losses - loans and leases |
|
|
(81,924 |
) |
|
|
(79,704 |
) |
|
|
(74,048 |
) |
|
|
(72,107 |
) |
|
|
(55,012 |
) |
Net loans and leases |
|
|
5,339,334 |
|
|
|
5,195,422 |
|
|
|
5,093,668 |
|
|
|
4,715,500 |
|
|
|
4,482,116 |
|
Servicing assets, at fair value |
|
|
19,172 |
|
|
|
21,127 |
|
|
|
22,155 |
|
|
|
24,497 |
|
|
|
23,744 |
|
Premises and equipment, net |
|
|
56,798 |
|
|
|
59,049 |
|
|
|
60,773 |
|
|
|
62,281 |
|
|
|
62,548 |
|
Other real estate owned, net |
|
|
4,717 |
|
|
|
4,402 |
|
|
|
4,749 |
|
|
|
2,221 |
|
|
|
2,112 |
|
|
|
|
158,887 |
|
|
|
160,484 |
|
|
|
162,094 |
|
|
|
163,962 |
|
|
|
165,558 |
|
Bank-owned life insurance |
|
|
82,093 |
|
|
|
81,592 |
|
|
|
81,100 |
|
|
|
80,604 |
|
|
|
80,039 |
|
Deferred tax assets, net |
|
|
68,213 |
|
|
|
95,831 |
|
|
|
82,412 |
|
|
|
71,355 |
|
|
|
50,329 |
|
Accrued interest receivable and other assets |
|
|
193,224 |
|
|
|
179,218 |
|
|
|
143,014 |
|
|
|
114,035 |
|
|
|
116,328 |
|
Total assets |
|
$ |
7,362,941 |
|
|
$ |
7,267,277 |
|
|
$ |
7,124,030 |
|
|
$ |
6,825,458 |
|
|
$ |
6,696,172 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-interest-bearing demand deposits |
|
$ |
2,138,645 |
|
|
$ |
2,142,183 |
|
|
$ |
2,180,927 |
|
|
$ |
2,281,612 |
|
|
$ |
2,158,420 |
|
Interest-bearing deposits |
|
|
3,556,476 |
|
|
|
3,470,273 |
|
|
|
3,207,450 |
|
|
|
3,248,490 |
|
|
|
2,996,627 |
|
Total deposits |
|
|
5,695,121 |
|
|
|
5,612,456 |
|
|
|
5,388,377 |
|
|
|
5,530,102 |
|
|
|
5,155,047 |
|
Other borrowings |
|
|
640,399 |
|
|
|
653,954 |
|
|
|
748,092 |
|
|
|
311,450 |
|
|
|
519,723 |
|
Subordinated notes, net |
|
|
73,691 |
|
|
|
73,648 |
|
|
|
73,604 |
|
|
|
73,560 |
|
|
|
73,517 |
|
Junior subordinated debentures issued to
|
|
|
37,338 |
|
|
|
37,232 |
|
|
|
37,123 |
|
|
|
37,011 |
|
|
|
36,906 |
|
Accrued expenses and other liabilities |
|
|
150,576 |
|
|
|
154,182 |
|
|
|
121,185 |
|
|
|
95,675 |
|
|
|
74,597 |
|
Total liabilities |
|
|
6,597,125 |
|
|
|
6,531,472 |
|
|
|
6,368,381 |
|
|
|
6,047,798 |
|
|
|
5,859,790 |
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Preferred stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,438 |
|
Common stock |
|
|
389 |
|
|
|
389 |
|
|
|
388 |
|
|
|
388 |
|
|
|
387 |
|
Additional paid-in capital |
|
|
598,297 |
|
|
|
597,049 |
|
|
|
595,938 |
|
|
|
595,006 |
|
|
|
593,753 |
|
Retained earnings |
|
|
335,794 |
|
|
|
314,800 |
|
|
|
297,766 |
|
|
|
279,386 |
|
|
|
271,676 |
|
|
|
|
(51,114 |
) |
|
|
(51,535 |
) |
|
|
(47,181 |
) |
|
|
(40,732 |
) |
|
|
(31,570 |
) |
Accumulated other comprehensive loss, net of tax |
|
|
(117,550 |
) |
|
|
(124,898 |
) |
|
|
(91,262 |
) |
|
|
(56,388 |
) |
|
|
(8,302 |
) |
Total stockholders’ equity |
|
|
765,816 |
|
|
|
735,805 |
|
|
|
755,649 |
|
|
|
777,660 |
|
|
|
836,382 |
|
Total liabilities and stockholders’ equity |
|
$ |
7,362,941 |
|
|
$ |
7,267,277 |
|
|
$ |
7,124,030 |
|
|
$ |
6,825,458 |
|
|
$ |
6,696,172 |
|
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) |
||||||||||||||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||||||
|
|
|
|
|
Recast |
|
|
Recast |
|
|
Recast |
|
|
|
|
|
|
|
|
|
|
|||||||
(dollars in thousands, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
except per share data) |
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||||
INTEREST AND DIVIDEND INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest and fees on loans and leases |
|
$ |
85,720 |
|
|
$ |
72,635 |
|
|
$ |
59,919 |
|
|
$ |
55,138 |
|
|
$ |
58,570 |
|
|
$ |
273,412 |
|
|
$ |
222,993 |
|
Interest on securities |
|
|
6,569 |
|
|
|
6,402 |
|
|
|
6,264 |
|
|
|
6,155 |
|
|
|
5,619 |
|
|
|
25,390 |
|
|
|
23,601 |
|
Other interest and dividend income |
|
|
1,515 |
|
|
|
626 |
|
|
|
496 |
|
|
|
120 |
|
|
|
495 |
|
|
|
2,757 |
|
|
|
2,332 |
|
Total interest and dividend income |
|
|
93,804 |
|
|
|
79,663 |
|
|
|
66,679 |
|
|
|
61,413 |
|
|
|
64,684 |
|
|
|
301,559 |
|
|
|
248,926 |
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Deposits |
|
|
10,610 |
|
|
|
5,971 |
|
|
|
2,128 |
|
|
|
1,087 |
|
|
|
1,037 |
|
|
|
19,796 |
|
|
|
4,502 |
|
Other borrowings |
|
|
4,598 |
|
|
|
3,232 |
|
|
|
1,097 |
|
|
|
395 |
|
|
|
330 |
|
|
|
9,322 |
|
|
|
1,663 |
|
Subordinated notes and debentures |
|
|
1,992 |
|
|
|
1,825 |
|
|
|
1,694 |
|
|
|
1,600 |
|
|
|
1,589 |
|
|
|
7,111 |
|
|
|
6,374 |
|
Total interest expense |
|
|
17,200 |
|
|
|
11,028 |
|
|
|
4,919 |
|
|
|
3,082 |
|
|
|
2,956 |
|
|
|
36,229 |
|
|
|
12,539 |
|
Net interest income |
|
|
76,604 |
|
|
|
68,635 |
|
|
|
61,760 |
|
|
|
58,331 |
|
|
|
61,728 |
|
|
|
265,330 |
|
|
|
236,387 |
|
PROVISION/(RECAPTURE) FOR CREDIT LOSSES |
|
|
5,826 |
|
|
|
7,208 |
|
|
|
4,286 |
|
|
|
6,559 |
|
|
|
(1,415 |
) |
|
|
23,879 |
|
|
|
973 |
|
Net interest income after
|
|
|
70,778 |
|
|
|
61,427 |
|
|
|
57,474 |
|
|
|
51,772 |
|
|
|
63,143 |
|
|
|
241,451 |
|
|
|
235,414 |
|
NON-INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fees and service charges on deposits |
|
|
2,081 |
|
|
|
2,128 |
|
|
|
2,059 |
|
|
|
1,884 |
|
|
|
1,955 |
|
|
|
8,152 |
|
|
|
7,254 |
|
Loan servicing revenue |
|
|
3,293 |
|
|
|
3,422 |
|
|
|
3,384 |
|
|
|
3,380 |
|
|
|
3,392 |
|
|
|
13,479 |
|
|
|
12,693 |
|
Loan servicing asset revaluation |
|
|
(3,534 |
) |
|
|
(2,342 |
) |
|
|
(4,636 |
) |
|
|
(1,231 |
) |
|
|
(2,510 |
) |
|
|
(11,743 |
) |
|
|
(6,658 |
) |
ATM and interchange fees |
|
|
1,250 |
|
|
|
1,007 |
|
|
|
1,131 |
|
|
|
1,049 |
|
|
|
1,219 |
|
|
|
4,437 |
|
|
|
4,476 |
|
Net realized gains (losses) on securities
|
|
|
— |
|
|
|
(2 |
) |
|
|
52 |
|
|
|
— |
|
|
|
(21 |
) |
|
|
50 |
|
|
|
1,435 |
|
Change in fair value of equity
|
|
|
710 |
|
|
|
(581 |
) |
|
|
(697 |
) |
|
|
(35 |
) |
|
|
(98 |
) |
|
|
(603 |
) |
|
|
(62 |
) |
Net gains on sales of loans |
|
|
5,509 |
|
|
|
5,580 |
|
|
|
9,983 |
|
|
|
10,827 |
|
|
|
12,924 |
|
|
|
31,899 |
|
|
|
46,274 |
|
Wealth management and trust income |
|
|
864 |
|
|
|
995 |
|
|
|
900 |
|
|
|
1,048 |
|
|
|
764 |
|
|
|
3,807 |
|
|
|
3,069 |
|
Other non-interest income |
|
|
1,282 |
|
|
|
1,836 |
|
|
|
2,097 |
|
|
|
2,621 |
|
|
|
1,389 |
|
|
|
7,836 |
|
|
|
5,772 |
|
Total non-interest income |
|
|
11,455 |
|
|
|
12,043 |
|
|
|
14,273 |
|
|
|
19,543 |
|
|
|
19,014 |
|
|
|
57,314 |
|
|
|
74,253 |
|
NON-INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Salaries and employee benefits |
|
|
31,808 |
|
|
|
29,587 |
|
|
|
27,697 |
|
|
|
28,959 |
|
|
|
28,850 |
|
|
|
118,051 |
|
|
|
101,222 |
|
Occupancy and equipment expense,
|
|
|
3,532 |
|
|
|
3,919 |
|
|
|
4,409 |
|
|
|
5,128 |
|
|
|
4,995 |
|
|
|
16,988 |
|
|
|
20,612 |
|
Impairment charge on assets
|
|
|
372 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,351 |
|
|
|
372 |
|
|
|
12,332 |
|
Loan and lease related expenses |
|
|
1,126 |
|
|
|
530 |
|
|
|
942 |
|
|
|
(891 |
) |
|
|
2,328 |
|
|
|
1,707 |
|
|
|
5,957 |
|
Legal, audit, and other
|
|
|
3,204 |
|
|
|
2,733 |
|
|
|
1,820 |
|
|
|
2,600 |
|
|
|
2,376 |
|
|
|
10,357 |
|
|
|
10,198 |
|
Data processing |
|
|
3,406 |
|
|
|
3,370 |
|
|
|
3,396 |
|
|
|
3,186 |
|
|
|
3,070 |
|
|
|
13,358 |
|
|
|
11,780 |
|
Net loss recognized on other real
|
|
|
221 |
|
|
|
275 |
|
|
|
158 |
|
|
|
54 |
|
|
|
26 |
|
|
|
708 |
|
|
|
1,078 |
|
Other intangible assets amortization
|
|
|
1,596 |
|
|
|
1,611 |
|
|
|
1,868 |
|
|
|
1,596 |
|
|
|
1,738 |
|
|
|
6,671 |
|
|
|
7,073 |
|
Other non-interest expense |
|
|
5,235 |
|
|
|
4,016 |
|
|
|
3,295 |
|
|
|
3,324 |
|
|
|
7,356 |
|
|
|
15,870 |
|
|
|
15,203 |
|
Total non-interest expense |
|
|
50,500 |
|
|
|
46,041 |
|
|
|
43,585 |
|
|
|
43,956 |
|
|
|
59,090 |
|
|
|
184,082 |
|
|
|
185,455 |
|
INCOME BEFORE PROVISION FOR
|
|
|
31,733 |
|
|
|
27,429 |
|
|
|
28,162 |
|
|
|
27,359 |
|
|
|
23,067 |
|
|
|
114,683 |
|
|
|
124,212 |
|
PROVISION FOR INCOME TAXES |
|
|
7,366 |
|
|
|
7,020 |
|
|
|
6,382 |
|
|
|
5,961 |
|
|
|
5,878 |
|
|
|
26,729 |
|
|
|
31,427 |
|
NET INCOME |
|
|
24,367 |
|
|
|
20,409 |
|
|
|
21,780 |
|
|
|
21,398 |
|
|
|
17,189 |
|
|
|
87,954 |
|
|
|
92,785 |
|
Dividends on preferred shares |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
196 |
|
|
|
196 |
|
|
|
196 |
|
|
|
783 |
|
INCOME AVAILABLE TO COMMON
|
|
$ |
24,367 |
|
|
$ |
20,409 |
|
|
$ |
21,780 |
|
|
$ |
21,202 |
|
|
$ |
16,993 |
|
|
$ |
87,758 |
|
|
$ |
92,002 |
|
EARNINGS PER COMMON SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
0.66 |
|
|
$ |
0.55 |
|
|
$ |
0.59 |
|
|
$ |
0.57 |
|
|
$ |
0.46 |
|
|
$ |
2.37 |
|
|
$ |
2.45 |
|
Diluted |
|
$ |
0.65 |
|
|
$ |
0.55 |
|
|
$ |
0.58 |
|
|
$ |
0.56 |
|
|
$ |
0.45 |
|
|
$ |
2.34 |
|
|
$ |
2.40 |
|
SELECTED FINANCIAL DATA (unaudited) |
|||||||||||||||||||||||||||
|
As of or For the Three Months Ended |
|
|
As of or For the Twelve Months Ended |
|
||||||||||||||||||||||
|
|
|
|
Recast |
|
|
Recast |
|
|
Recast |
|
|
|
|
|
|
|
|
|
|
|||||||
(dollars in thousands, except share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
and per share data) |
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Earnings per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic earnings per common share |
$ |
0.66 |
|
|
$ |
0.55 |
|
|
$ |
0.59 |
|
|
$ |
0.57 |
|
|
$ |
0.46 |
|
|
$ |
2.37 |
|
|
$ |
2.45 |
|
Diluted earnings per common share |
$ |
0.65 |
|
|
$ |
0.55 |
|
|
$ |
0.58 |
|
|
$ |
0.56 |
|
|
$ |
0.45 |
|
|
$ |
2.34 |
|
|
$ |
2.40 |
|
Adjusted diluted earnings per
|
$ |
0.67 |
|
|
$ |
0.55 |
|
|
$ |
0.58 |
|
|
$ |
0.56 |
|
|
$ |
0.69 |
|
|
$ |
2.36 |
|
|
$ |
2.71 |
|
Weighted average common shares
|
|
36,856,221 |
|
|
|
36,851,973 |
|
|
|
37,064,795 |
|
|
|
37,123,161 |
|
|
|
37,124,176 |
|
|
|
36,972,972 |
|
|
|
37,609,723 |
|
Weighted average common shares
|
|
37,360,113 |
|
|
|
37,371,159 |
|
|
|
37,612,268 |
|
|
|
38,042,822 |
|
|
|
37,999,401 |
|
|
|
37,476,120 |
|
|
|
38,369,067 |
|
Common shares outstanding |
|
37,492,775 |
|
|
|
37,465,902 |
|
|
|
37,669,102 |
|
|
|
37,811,582 |
|
|
|
37,713,903 |
|
|
|
37,492,775 |
|
|
|
37,713,903 |
|
Cash dividends per common share |
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.36 |
|
|
$ |
0.30 |
|
Dividend payout ratio on
|
|
13.85 |
% |
|
|
16.36 |
% |
|
|
15.52 |
% |
|
|
16.07 |
% |
|
|
20.00 |
% |
|
|
15.38 |
% |
|
|
12.50 |
% |
Tangible book value per
|
$ |
16.19 |
|
|
$ |
15.36 |
|
|
$ |
15.76 |
|
|
$ |
16.23 |
|
|
$ |
17.51 |
|
|
$ |
16.19 |
|
|
$ |
17.51 |
|
Key Ratios and Performance Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest margin, fully taxable
|
|
4.40 |
% |
|
|
4.04 |
% |
|
|
3.78 |
% |
|
|
3.80 |
% |
|
|
3.97 |
% |
|
|
4.01 |
% |
|
|
3.86 |
% |
Average cost of deposits |
|
0.73 |
% |
|
|
0.43 |
% |
|
|
0.16 |
% |
|
|
0.08 |
% |
|
|
0.08 |
% |
|
|
0.36 |
% |
|
|
0.09 |
% |
Efficiency ratio(2) |
|
55.53 |
% |
|
|
55.07 |
% |
|
|
54.87 |
% |
|
|
54.40 |
% |
|
|
71.03 |
% |
|
|
54.99 |
% |
|
|
57.42 |
% |
Adjusted efficiency ratio(1)(2)(3) |
|
54.50 |
% |
|
|
55.07 |
% |
|
|
54.87 |
% |
|
|
54.40 |
% |
|
|
55.61 |
% |
|
|
54.70 |
% |
|
|
52.14 |
% |
Non-interest income to total
|
|
13.01 |
% |
|
|
14.93 |
% |
|
|
18.77 |
% |
|
|
25.09 |
% |
|
|
23.55 |
% |
|
|
17.76 |
% |
|
|
23.90 |
% |
Non-interest expense to average assets |
|
2.76 |
% |
|
|
2.56 |
% |
|
|
2.51 |
% |
|
|
2.66 |
% |
|
|
3.50 |
% |
|
|
2.62 |
% |
|
|
2.79 |
% |
Adjusted non-interest expense to
|
|
2.71 |
% |
|
|
2.56 |
% |
|
|
2.51 |
% |
|
|
2.66 |
% |
|
|
2.76 |
% |
|
|
2.61 |
% |
|
|
2.54 |
% |
Return on average stockholders' equity |
|
12.92 |
% |
|
|
10.57 |
% |
|
|
11.35 |
% |
|
|
10.56 |
% |
|
|
8.13 |
% |
|
|
11.33 |
% |
|
|
11.31 |
% |
Adjusted return on average
|
|
13.34 |
% |
|
|
10.57 |
% |
|
|
11.35 |
% |
|
|
10.56 |
% |
|
|
12.42 |
% |
|
|
11.43 |
% |
|
|
12.77 |
% |
Return on average assets |
|
1.33 |
% |
|
|
1.13 |
% |
|
|
1.25 |
% |
|
|
1.30 |
% |
|
|
1.02 |
% |
|
|
1.25 |
% |
|
|
1.40 |
% |
Adjusted return on average assets(1)(3)(4) |
|
1.37 |
% |
|
|
1.13 |
% |
|
|
1.25 |
% |
|
|
1.30 |
% |
|
|
1.56 |
% |
|
|
1.26 |
% |
|
|
1.58 |
% |
Pre-tax pre-provision return on
|
|
2.05 |
% |
|
|
1.93 |
% |
|
|
1.87 |
% |
|
|
2.05 |
% |
|
|
1.28 |
% |
|
|
1.97 |
% |
|
|
1.88 |
% |
Adjusted pre-tax pre-provision return
|
|
2.10 |
% |
|
|
1.93 |
% |
|
|
1.87 |
% |
|
|
2.05 |
% |
|
|
2.02 |
% |
|
|
1.99 |
% |
|
|
2.13 |
% |
Return on average tangible common
|
|
17.21 |
% |
|
|
14.17 |
% |
|
|
15.31 |
% |
|
|
14.02 |
% |
|
|
10.94 |
% |
|
|
15.15 |
% |
|
|
15.17 |
% |
Adjusted return on average tangible
|
|
17.75 |
% |
|
|
14.17 |
% |
|
|
15.31 |
% |
|
|
14.02 |
% |
|
|
16.38 |
% |
|
|
15.28 |
% |
|
|
17.04 |
% |
Non-interest-bearing deposits to
|
|
37.55 |
% |
|
|
38.17 |
% |
|
|
40.47 |
% |
|
|
41.26 |
% |
|
|
41.87 |
% |
|
|
37.55 |
% |
|
|
41.87 |
% |
Loans and leases held for sale and
|
|
96.03 |
% |
|
|
94.59 |
% |
|
|
96.23 |
% |
|
|
87.29 |
% |
|
|
89.26 |
% |
|
|
96.03 |
% |
|
|
89.26 |
% |
Deposits to total liabilities |
|
86.33 |
% |
|
|
85.93 |
% |
|
|
84.61 |
% |
|
|
91.44 |
% |
|
|
87.97 |
% |
|
|
86.33 |
% |
|
|
87.97 |
% |
Deposits per branch |
$ |
149,872 |
|
|
$ |
147,696 |
|
|
$ |
141,799 |
|
|
$ |
125,684 |
|
|
$ |
117,160 |
|
|
$ |
149,872 |
|
|
$ |
117,160 |
|
Asset Quality Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-performing loans and leases to
|
|
0.66 |
% |
|
|
0.80 |
% |
|
|
0.83 |
% |
|
|
0.69 |
% |
|
|
0.51 |
% |
|
|
0.66 |
% |
|
|
0.51 |
% |
Net charge-offs to average total loans
|
|
0.23 |
% |
|
|
0.12 |
% |
|
|
0.17 |
% |
|
|
0.07 |
% |
|
|
0.37 |
% |
|
|
0.32 |
% |
|
|
0.28 |
% |
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Common equity to total assets |
|
10.40 |
% |
|
|
10.12 |
% |
|
|
10.61 |
% |
|
|
11.39 |
% |
|
|
12.33 |
% |
|
|
10.40 |
% |
|
|
12.33 |
% |
Tangible common equity to
|
|
8.42 |
% |
|
|
8.10 |
% |
|
|
8.53 |
% |
|
|
9.21 |
% |
|
|
10.11 |
% |
|
|
8.42 |
% |
|
|
10.11 |
% |
Leverage ratio |
|
10.29 |
% |
|
|
10.30 |
% |
|
|
10.34 |
% |
|
|
10.70 |
% |
|
|
10.89 |
% |
|
|
10.29 |
% |
|
|
10.89 |
% |
Common equity tier 1 capital ratio |
|
10.20 |
% |
|
|
10.24 |
% |
|
|
10.26 |
% |
|
|
10.75 |
% |
|
|
11.39 |
% |
|
|
10.20 |
% |
|
|
11.39 |
% |
Tier 1 capital ratio |
|
10.85 |
% |
|
|
10.91 |
% |
|
|
10.95 |
% |
|
|
11.49 |
% |
|
|
12.37 |
% |
|
|
10.85 |
% |
|
|
12.37 |
% |
Total capital ratio |
|
13.00 |
% |
|
|
13.02 |
% |
|
|
13.09 |
% |
|
|
13.72 |
% |
|
|
14.70 |
% |
|
|
13.00 |
% |
|
|
14.70 |
% |
(1) |
Represents a non-GAAP financial measure. See “Reconciliation of non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure. |
(2) |
Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income. |
(3) |
Calculation excludes impairment charges. |
(4) |
Represents the remaining net unaccreted discount as a result of applying the fair value adjustment at the time of the business combination on acquired loans. |
(5) |
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of |
YEAR-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited) |
||||||||||||||||||||||||
|
|
For the Year Ended |
|
|||||||||||||||||||||
|
|
2022 |
|
|
2021 |
|
||||||||||||||||||
(dollars in thousands) |
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
76,978 |
|
|
$ |
547 |
|
|
|
0.71 |
% |
|
$ |
69,338 |
|
|
$ |
117 |
|
|
|
0.17 |
% |
Loans and leases(1) |
|
|
5,073,288 |
|
|
|
273,412 |
|
|
|
5.39 |
% |
|
|
4,518,836 |
|
|
|
222,993 |
|
|
|
4.93 |
% |
Taxable securities |
|
|
1,316,147 |
|
|
|
24,156 |
|
|
|
1.84 |
% |
|
|
1,376,045 |
|
|
|
21,909 |
|
|
|
1.59 |
% |
Tax-exempt securities(2) |
|
|
164,051 |
|
|
|
4,359 |
|
|
|
2.66 |
% |
|
|
184,622 |
|
|
|
4,946 |
|
|
|
2.68 |
% |
Total interest-earning assets |
|
$ |
6,630,464 |
|
|
$ |
302,474 |
|
|
|
4.56 |
% |
|
$ |
6,148,841 |
|
|
$ |
249,965 |
|
|
|
4.07 |
% |
Allowance for credit losses - loans and leases |
|
|
(74,233 |
) |
|
|
|
|
|
|
|
|
(63,351 |
) |
|
|
|
|
|
|
||||
All other assets |
|
|
462,548 |
|
|
|
|
|
|
|
|
|
556,641 |
|
|
|
|
|
|
|
||||
TOTAL ASSETS |
|
$ |
7,018,779 |
|
|
|
|
|
|
|
|
$ |
6,642,131 |
|
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest checking |
|
$ |
593,903 |
|
|
$ |
3,572 |
|
|
|
0.60 |
% |
|
$ |
622,147 |
|
|
$ |
883 |
|
|
|
0.14 |
% |
Money market accounts |
|
|
1,357,371 |
|
|
|
10,484 |
|
|
|
0.77 |
% |
|
|
1,073,970 |
|
|
|
1,285 |
|
|
|
0.12 |
% |
Savings |
|
|
658,968 |
|
|
|
649 |
|
|
|
0.10 |
% |
|
|
610,953 |
|
|
|
289 |
|
|
|
0.05 |
% |
Time deposits |
|
|
691,650 |
|
|
|
5,091 |
|
|
|
0.74 |
% |
|
|
722,974 |
|
|
|
2,045 |
|
|
|
0.28 |
% |
Total interest-bearing deposits |
|
|
3,301,892 |
|
|
|
19,796 |
|
|
|
0.60 |
% |
|
|
3,030,044 |
|
|
|
4,502 |
|
|
|
0.15 |
% |
Other borrowings |
|
|
479,004 |
|
|
|
9,322 |
|
|
|
1.95 |
% |
|
|
525,078 |
|
|
|
1,663 |
|
|
|
0.32 |
% |
Subordinated notes and debentures |
|
|
110,723 |
|
|
|
7,111 |
|
|
|
6.42 |
% |
|
|
110,108 |
|
|
|
6,374 |
|
|
|
5.79 |
% |
Total borrowings |
|
|
589,727 |
|
|
|
16,433 |
|
|
|
2.79 |
% |
|
|
635,186 |
|
|
|
8,037 |
|
|
|
1.27 |
% |
Total interest-bearing liabilities |
|
$ |
3,891,619 |
|
|
$ |
36,229 |
|
|
|
0.93 |
% |
|
$ |
3,665,230 |
|
|
$ |
12,539 |
|
|
|
0.34 |
% |
Non-interest-bearing demand deposits |
|
|
2,236,615 |
|
|
|
|
|
|
|
|
|
2,085,454 |
|
|
|
|
|
|
|
||||
Other liabilities |
|
|
114,320 |
|
|
|
|
|
|
|
|
|
71,430 |
|
|
|
|
|
|
|
||||
Total stockholders’ equity |
|
|
776,225 |
|
|
|
|
|
|
|
|
|
820,017 |
|
|
|
|
|
|
|
||||
TOTAL LIABILITIES AND
|
|
$ |
7,018,779 |
|
|
|
|
|
|
|
|
$ |
6,642,131 |
|
|
|
|
|
|
|
||||
Net interest spread(3) |
|
|
|
|
|
|
|
|
3.63 |
% |
|
|
|
|
|
|
|
|
3.73 |
% |
||||
Net interest income, fully
|
|
|
|
|
$ |
266,245 |
|
|
|
|
|
|
|
|
$ |
237,426 |
|
|
|
|
||||
Net interest margin, fully
|
|
|
|
|
|
|
|
|
4.01 |
% |
|
|
|
|
|
|
|
|
3.86 |
% |
||||
Less: Tax-equivalent adjustment |
|
|
|
|
|
915 |
|
|
|
0.01 |
% |
|
|
|
|
|
1,039 |
|
|
|
0.02 |
% |
||
Net interest income |
|
|
|
|
$ |
265,330 |
|
|
|
|
|
|
|
|
$ |
236,387 |
|
|
|
|
||||
Net interest margin(4) |
|
|
|
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
|
|
|
3.84 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net loan accretion impact on margin |
|
|
|
|
$ |
4,555 |
|
|
|
0.07 |
% |
|
|
|
|
$ |
6,451 |
|
|
|
0.10 |
% |
(1) |
Loan and lease balances are net of deferred origination fees and costs and initial indirect costs. Non-accrual loans and leases are included in total loan and lease balances. |
(2) |
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of |
(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. |
APPENDIX A - IMPACT OF THE ADOPTION OF CECL (unaudited)
The following tables have been included to provide additional information regarding the Company’s adoption of the new CECL accounting standard. The Company adopted CECL on
|
|
|
|
|||||||||
(dollars in thousands) |
|
Pre-CECL Adoption |
|
|
Impact of CECL Adoption |
|
|
As Reported under CECL |
|
|||
Balance Sheet: |
|
|
|
|
|
|
|
|
|
|||
ASSETS |
|
|
|
|
|
|
|
|
|
|||
Allowance for credit losses - loans and leases |
|
$ |
55,012 |
|
|
$ |
12,168 |
|
|
$ |
67,180 |
|
Deferred tax assets, net |
|
|
50,329 |
|
|
|
3,679 |
|
|
|
54,008 |
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|||
Allowance for credit losses on unfunded commitments |
|
$ |
1,403 |
|
|
$ |
1,595 |
|
|
$ |
2,998 |
|
EQUITY |
|
|
|
|
|
|
|
|
|
|||
Retained earnings |
|
$ |
271,676 |
|
|
$ |
(10,097 |
) |
|
$ |
261,579 |
|
The second table presents the impact of CECL on 2022 quarters previously reported using the incurred loss method of accounting. The table includes adjustments made to key balance sheet and income statement accounts to reflect how the balances would have been reflected had CECL been in effect for the full year.
|
|
Three Months Ended |
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
(dollars in thousands) |
|
As Reported |
|
|
Adjustment |
|
|
Recast |
|
|
As Reported |
|
|
Adjustment |
|
|
Recast |
|
|
As Reported |
|
|
Adjustment |
|
|
Recast |
|
|||||||||
Balance Sheet: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loans and leases |
|
$ |
4,789,068 |
|
|
$ |
(1,461 |
) |
|
$ |
4,787,607 |
|
|
$ |
5,168,071 |
|
|
$ |
(355 |
) |
|
$ |
5,167,716 |
|
|
$ |
5,275,471 |
|
|
$ |
(345 |
) |
|
$ |
5,275,126 |
|
Allowance for credit losses
|
|
|
(59,458 |
) |
|
|
(12,649 |
) |
|
|
(72,107 |
) |
|
|
(62,436 |
) |
|
|
(11,612 |
) |
|
|
(74,048 |
) |
|
|
(64,655 |
) |
|
|
(15,049 |
) |
|
|
(79,704 |
) |
Deferred tax assets, net |
|
|
67,335 |
|
|
|
4,020 |
|
|
|
71,355 |
|
|
|
78,950 |
|
|
|
3,462 |
|
|
|
82,412 |
|
|
|
91,532 |
|
|
|
4,299 |
|
|
|
95,831 |
|
Accrued interest receivable
|
|
|
113,123 |
|
|
|
912 |
|
|
|
114,035 |
|
|
|
142,196 |
|
|
|
818 |
|
|
|
143,014 |
|
|
|
178,433 |
|
|
|
785 |
|
|
|
179,218 |
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Allowance for credit losses
|
|
|
2,003 |
|
|
|
1,832 |
|
|
|
3,835 |
|
|
|
2,191 |
|
|
|
1,825 |
|
|
|
4,016 |
|
|
|
2,327 |
|
|
|
1,450 |
|
|
|
3,777 |
|
EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Retained earnings |
|
|
290,397 |
|
|
|
(11,011 |
) |
|
|
279,386 |
|
|
|
307,278 |
|
|
|
(9,512 |
) |
|
|
297,766 |
|
|
|
326,560 |
|
|
|
(11,760 |
) |
|
|
314,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income Statement: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Provision for credit losses -
|
|
$ |
4,995 |
|
|
$ |
728 |
|
|
$ |
5,723 |
|
|
$ |
5,908 |
|
|
$ |
(1,803 |
) |
|
$ |
4,105 |
|
|
$ |
4,176 |
|
|
$ |
3,271 |
|
|
$ |
7,447 |
|
Provision for credit losses
|
|
|
599 |
|
|
|
237 |
|
|
|
836 |
|
|
|
188 |
|
|
|
(7 |
) |
|
|
181 |
|
|
|
137 |
|
|
|
(376 |
) |
|
|
(239 |
) |
Net interest income after
|
|
|
53,741 |
|
|
|
(1,969 |
) |
|
|
51,772 |
|
|
|
55,719 |
|
|
|
1,755 |
|
|
|
57,474 |
|
|
|
64,699 |
|
|
|
(3,272 |
) |
|
|
61,427 |
|
Income before provision
|
|
|
28,612 |
|
|
|
(1,253 |
) |
|
|
27,359 |
|
|
|
26,107 |
|
|
|
2,055 |
|
|
|
28,162 |
|
|
|
30,513 |
|
|
|
(3,084 |
) |
|
|
27,429 |
|
Provision for income taxes |
|
|
6,301 |
|
|
|
(340 |
) |
|
|
5,961 |
|
|
|
5,824 |
|
|
|
558 |
|
|
|
6,382 |
|
|
|
7,857 |
|
|
|
(837 |
) |
|
|
7,020 |
|
Net income |
|
$ |
22,311 |
|
|
$ |
(913 |
) |
|
$ |
21,398 |
|
|
$ |
20,283 |
|
|
$ |
1,497 |
|
|
$ |
21,780 |
|
|
$ |
22,656 |
|
|
$ |
(2,247 |
) |
|
$ |
20,409 |
|
Net income available to
|
|
$ |
22,115 |
|
|
$ |
(913 |
) |
|
$ |
21,202 |
|
|
$ |
20,283 |
|
|
$ |
1,497 |
|
|
$ |
21,780 |
|
|
$ |
22,656 |
|
|
$ |
(2,247 |
) |
|
$ |
20,409 |
|
EARNINGS PER COMMON SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Basic |
|
|
0.60 |
|
|
|
(0.03 |
) |
|
|
0.57 |
|
|
|
0.55 |
|
|
|
0.04 |
|
|
|
0.59 |
|
|
|
0.61 |
|
|
|
(0.06 |
) |
|
|
0.55 |
|
Diluted |
|
|
0.58 |
|
|
|
(0.02 |
) |
|
|
0.56 |
|
|
|
0.54 |
|
|
|
0.04 |
|
|
|
0.58 |
|
|
|
0.61 |
|
|
|
(0.06 |
) |
|
|
0.55 |
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)
Non-GAAP Financial Measures
This release contains certain financial information determined by methods other than in accordance with accounting principles generally accepted in
|
|
As of or For the Three Months Ended |
|
|
As of or For the Twelve Months Ended |
|
||||||||||||||||||||||
|
|
|
|
|
Recast |
|
|
Recast |
|
|
Recast |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
(dollars in thousands, except per share data) |
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||||
Net income and earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Reported Net Income |
|
$ |
24,367 |
|
|
$ |
20,409 |
|
|
$ |
21,780 |
|
|
$ |
21,398 |
|
|
$ |
17,189 |
|
|
$ |
87,954 |
|
|
$ |
92,785 |
|
Significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Impairment charges on assets held
|
|
|
372 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,449 |
|
|
|
372 |
|
|
|
16,430 |
|
Merger-related expenses |
|
|
538 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
538 |
|
|
|
— |
|
Tax benefit |
|
|
(118 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,377 |
) |
|
|
(118 |
) |
|
|
(4,462 |
) |
Adjusted Net Income |
|
$ |
25,159 |
|
|
$ |
20,409 |
|
|
$ |
21,780 |
|
|
$ |
21,398 |
|
|
$ |
26,261 |
|
|
$ |
88,746 |
|
|
$ |
104,753 |
|
Reported Diluted Earnings per Share |
|
$ |
0.65 |
|
|
$ |
0.55 |
|
|
$ |
0.58 |
|
|
$ |
0.56 |
|
|
$ |
0.45 |
|
|
$ |
2.34 |
|
|
$ |
2.40 |
|
Significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Impairment charges on assets held
|
|
|
0.01 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.33 |
|
|
|
0.01 |
|
|
|
0.43 |
|
Merger-related expenses |
|
|
0.01 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
|
|
— |
|
Tax benefit |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.09 |
) |
|
|
— |
|
|
|
(0.12 |
) |
Adjusted Diluted Earnings per Share |
|
$ |
0.67 |
|
|
$ |
0.55 |
|
|
$ |
0.58 |
|
|
$ |
0.56 |
|
|
$ |
0.69 |
|
|
$ |
2.36 |
|
|
$ |
2.71 |
|
|
||||||||||||||||||||||||||||
|
|
As of or For the Three Months Ended |
|
|
As of or For the Twelve Months Ended |
|
||||||||||||||||||||||
|
|
|
|
|
Recast |
|
|
Recast |
|
|
Recast |
|
|
|
|
|
|
|
|
|
|
|||||||
(dollars in thousands, except per share data, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
ratios annualized, where applicable) |
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||||
Adjusted non-interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-interest expense |
|
$ |
50,500 |
|
|
$ |
46,041 |
|
|
$ |
43,585 |
|
|
$ |
43,956 |
|
|
$ |
59,090 |
|
|
$ |
184,082 |
|
|
$ |
185,455 |
|
Less: Significant items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Impairment charges on assets held for sale
|
|
|
372 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,449 |
|
|
|
372 |
|
|
|
16,430 |
|
Merger-related expenses |
|
|
538 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
538 |
|
|
|
— |
|
Adjusted non-interest expense |
|
$ |
49,590 |
|
|
$ |
46,041 |
|
|
$ |
43,585 |
|
|
$ |
43,956 |
|
|
$ |
46,641 |
|
|
$ |
183,172 |
|
|
$ |
169,025 |
|
Adjusted non-interest expense excluding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted non-interest expense |
|
$ |
49,590 |
|
|
$ |
46,041 |
|
|
$ |
43,585 |
|
|
$ |
43,956 |
|
|
$ |
46,641 |
|
|
$ |
183,172 |
|
|
$ |
169,025 |
|
Less: Amortization of intangible assets |
|
|
1,596 |
|
|
|
1,611 |
|
|
|
1,868 |
|
|
|
1,596 |
|
|
|
1,738 |
|
|
|
6,671 |
|
|
|
7,073 |
|
Adjusted non-interest expense excluding
|
|
$ |
47,994 |
|
|
$ |
44,430 |
|
|
$ |
41,717 |
|
|
$ |
42,360 |
|
|
$ |
44,903 |
|
|
$ |
176,501 |
|
|
$ |
161,952 |
|
Pre-tax pre-provision net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pre-tax income |
|
$ |
31,733 |
|
|
$ |
27,429 |
|
|
$ |
28,162 |
|
|
$ |
27,359 |
|
|
$ |
23,067 |
|
|
$ |
114,683 |
|
|
$ |
124,212 |
|
Add: Provision/(recapture) for credit losses |
|
|
5,826 |
|
|
|
7,208 |
|
|
|
4,286 |
|
|
|
6,559 |
|
|
|
(1,415 |
) |
|
|
23,879 |
|
|
|
973 |
|
Pre-tax pre-provision net income |
|
$ |
37,559 |
|
|
$ |
34,637 |
|
|
$ |
32,448 |
|
|
$ |
33,918 |
|
|
$ |
21,652 |
|
|
$ |
138,562 |
|
|
$ |
125,185 |
|
Adjusted pre-tax pre-provision net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pre-tax pre-provision net income |
|
$ |
37,559 |
|
|
$ |
34,637 |
|
|
$ |
32,448 |
|
|
$ |
33,918 |
|
|
$ |
21,652 |
|
|
$ |
138,562 |
|
|
$ |
125,185 |
|
Add: Impairment charges on assets held for sale
|
|
|
372 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,449 |
|
|
|
372 |
|
|
|
16,430 |
|
Add: Merger-related expenses |
|
|
538 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
538 |
|
|
|
— |
|
Adjusted pre-tax pre-provision net income |
|
$ |
38,469 |
|
|
$ |
34,637 |
|
|
$ |
32,448 |
|
|
$ |
33,918 |
|
|
$ |
34,101 |
|
|
$ |
139,472 |
|
|
$ |
141,615 |
|
Tax equivalent net interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income |
|
$ |
76,604 |
|
|
$ |
68,635 |
|
|
$ |
61,760 |
|
|
$ |
58,331 |
|
|
$ |
61,728 |
|
|
$ |
265,330 |
|
|
$ |
236,387 |
|
Add: Tax-equivalent adjustment |
|
|
214 |
|
|
|
228 |
|
|
|
236 |
|
|
|
236 |
|
|
|
256 |
|
|
|
915 |
|
|
|
1,039 |
|
Net interest income, fully taxable equivalent |
|
$ |
76,818 |
|
|
$ |
68,863 |
|
|
$ |
61,996 |
|
|
$ |
58,567 |
|
|
$ |
61,984 |
|
|
$ |
266,245 |
|
|
$ |
237,426 |
|
Total revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income |
|
$ |
76,604 |
|
|
$ |
68,635 |
|
|
$ |
61,760 |
|
|
$ |
58,331 |
|
|
$ |
61,728 |
|
|
$ |
265,330 |
|
|
$ |
236,387 |
|
Add: Non-interest income |
|
|
11,455 |
|
|
|
12,043 |
|
|
|
14,273 |
|
|
|
19,543 |
|
|
|
19,014 |
|
|
|
57,314 |
|
|
|
74,253 |
|
Total revenue |
|
$ |
88,059 |
|
|
$ |
80,678 |
|
|
$ |
76,033 |
|
|
$ |
77,874 |
|
|
$ |
80,742 |
|
|
$ |
322,644 |
|
|
$ |
310,640 |
|
Tangible common stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total stockholders' equity |
|
$ |
765,816 |
|
|
$ |
735,805 |
|
|
$ |
755,649 |
|
|
$ |
777,660 |
|
|
$ |
836,382 |
|
|
$ |
765,816 |
|
|
$ |
836,382 |
|
Less: Preferred stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,438 |
|
|
|
— |
|
|
|
10,438 |
|
Less: |
|
|
158,887 |
|
|
|
160,484 |
|
|
|
162,094 |
|
|
|
163,962 |
|
|
|
165,558 |
|
|
|
158,887 |
|
|
|
165,558 |
|
Tangible common stockholders' equity |
|
$ |
606,929 |
|
|
$ |
575,321 |
|
|
$ |
593,555 |
|
|
$ |
613,698 |
|
|
$ |
660,386 |
|
|
$ |
606,929 |
|
|
$ |
660,386 |
|
Tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
$ |
7,362,941 |
|
|
$ |
7,267,277 |
|
|
$ |
7,124,030 |
|
|
$ |
6,825,458 |
|
|
$ |
6,696,172 |
|
|
$ |
7,362,941 |
|
|
$ |
6,696,172 |
|
Less: |
|
|
158,887 |
|
|
|
160,484 |
|
|
|
162,094 |
|
|
|
163,962 |
|
|
|
165,558 |
|
|
|
158,887 |
|
|
|
165,558 |
|
Tangible assets |
|
$ |
7,204,054 |
|
|
$ |
7,106,793 |
|
|
$ |
6,961,936 |
|
|
$ |
6,661,496 |
|
|
$ |
6,530,614 |
|
|
$ |
7,204,054 |
|
|
$ |
6,530,614 |
|
Average tangible common stockholders'
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Average total stockholders' equity |
|
$ |
748,292 |
|
|
$ |
765,821 |
|
|
$ |
769,658 |
|
|
$ |
822,053 |
|
|
$ |
838,975 |
|
|
$ |
776,225 |
|
|
$ |
820,017 |
|
Less: Average preferred stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9,974 |
|
|
|
10,438 |
|
|
|
2,459 |
|
|
|
10,438 |
|
Less: Average goodwill and other
|
|
|
159,680 |
|
|
|
161,292 |
|
|
|
163,068 |
|
|
|
164,837 |
|
|
|
166,396 |
|
|
|
162,203 |
|
|
|
169,042 |
|
Average tangible common stockholders'
|
|
$ |
588,612 |
|
|
$ |
604,529 |
|
|
$ |
606,590 |
|
|
$ |
647,242 |
|
|
$ |
662,141 |
|
|
$ |
611,563 |
|
|
$ |
640,537 |
|
Average tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Average total assets |
|
$ |
7,266,053 |
|
|
$ |
7,137,472 |
|
|
$ |
6,966,564 |
|
|
$ |
6,697,476 |
|
|
$ |
6,699,069 |
|
|
$ |
7,018,779 |
|
|
$ |
6,642,131 |
|
Less: Average goodwill and other
|
|
|
159,680 |
|
|
|
161,292 |
|
|
|
163,068 |
|
|
|
164,837 |
|
|
|
166,396 |
|
|
|
162,203 |
|
|
|
169,042 |
|
Average tangible assets |
|
$ |
7,106,373 |
|
|
$ |
6,976,180 |
|
|
$ |
6,803,496 |
|
|
$ |
6,532,639 |
|
|
$ |
6,532,673 |
|
|
$ |
6,856,576 |
|
|
$ |
6,473,089 |
|
Tangible net income available to common
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income available to common
|
|
$ |
24,367 |
|
|
$ |
20,409 |
|
|
$ |
21,780 |
|
|
$ |
21,202 |
|
|
$ |
16,993 |
|
|
$ |
87,758 |
|
|
$ |
92,002 |
|
Add: After-tax intangible asset amortization |
|
|
1,170 |
|
|
|
1,181 |
|
|
|
1,369 |
|
|
|
1,170 |
|
|
|
1,266 |
|
|
|
4,890 |
|
|
|
5,147 |
|
Tangible net income available to common
|
|
$ |
25,537 |
|
|
$ |
21,590 |
|
|
$ |
23,149 |
|
|
$ |
22,372 |
|
|
$ |
18,259 |
|
|
$ |
92,648 |
|
|
$ |
97,149 |
|
Adjusted tangible net income available
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible net income available to common
|
|
$ |
25,537 |
|
|
$ |
21,590 |
|
|
$ |
23,149 |
|
|
$ |
22,372 |
|
|
$ |
18,259 |
|
|
$ |
92,648 |
|
|
$ |
97,149 |
|
Impairment charges on assets held for sale
|
|
|
372 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,449 |
|
|
|
372 |
|
|
|
16,430 |
|
Merger-related expenses |
|
|
538 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
538 |
|
|
|
— |
|
Tax benefit on significant items |
|
|
(118 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,377 |
) |
|
|
(118 |
) |
|
|
(4,462 |
) |
Adjusted tangible net income available to
|
|
$ |
26,329 |
|
|
$ |
21,590 |
|
|
$ |
23,149 |
|
|
$ |
22,372 |
|
|
$ |
27,331 |
|
|
$ |
93,440 |
|
|
$ |
109,117 |
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited) |
||||||||||||||||||||||||||||
|
|
As of or For the Three Months Ended |
|
|
As of or For the Twelve Months Ended |
|
||||||||||||||||||||||
|
|
|
|
|
Recast |
|
|
Recast |
|
|
Recast |
|
|
|
|
|
|
|
|
|
|
|||||||
(dollars in thousands, except share and per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
data, ratios annualized, where applicable) |
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||||
Pre-tax pre-provision return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pre-tax pre-provision net income |
|
$ |
37,559 |
|
|
$ |
34,637 |
|
|
$ |
32,448 |
|
|
$ |
33,918 |
|
|
$ |
21,652 |
|
|
$ |
138,562 |
|
|
$ |
125,185 |
|
Average total assets |
|
|
7,266,053 |
|
|
|
7,137,472 |
|
|
|
6,966,564 |
|
|
|
6,697,476 |
|
|
|
6,699,069 |
|
|
|
7,018,779 |
|
|
|
6,642,131 |
|
Pre-tax pre-provision return on average assets |
|
|
2.05 |
% |
|
|
1.93 |
% |
|
|
1.87 |
% |
|
|
2.05 |
% |
|
|
1.28 |
% |
|
|
1.97 |
% |
|
|
1.88 |
% |
Adjusted pre-tax pre-provision return on average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted pre-tax pre-provision net income |
|
$ |
38,469 |
|
|
$ |
34,637 |
|
|
$ |
32,448 |
|
|
$ |
33,918 |
|
|
$ |
34,101 |
|
|
$ |
139,472 |
|
|
$ |
141,615 |
|
Average total assets |
|
|
7,266,053 |
|
|
|
7,137,472 |
|
|
|
6,966,564 |
|
|
|
6,697,476 |
|
|
|
6,699,069 |
|
|
|
7,018,779 |
|
|
|
6,642,131 |
|
Adjusted pre-tax pre-provision return on average
|
|
|
2.10 |
% |
|
|
1.93 |
% |
|
|
1.87 |
% |
|
|
2.05 |
% |
|
|
2.02 |
% |
|
|
1.99 |
% |
|
|
2.13 |
% |
Net interest margin, fully taxable equivalent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income, fully taxable equivalent |
|
$ |
76,818 |
|
|
$ |
68,863 |
|
|
$ |
61,996 |
|
|
$ |
58,567 |
|
|
$ |
61,984 |
|
|
$ |
266,245 |
|
|
$ |
237,426 |
|
Total average interest-earning assets |
|
|
6,922,890 |
|
|
|
6,763,916 |
|
|
|
6,572,416 |
|
|
|
6,252,866 |
|
|
|
6,189,762 |
|
|
|
6,630,464 |
|
|
|
6,148,841 |
|
Net interest margin, fully taxable equivalent |
|
|
4.40 |
% |
|
|
4.04 |
% |
|
|
3.78 |
% |
|
|
3.80 |
% |
|
|
3.97 |
% |
|
|
4.01 |
% |
|
|
3.86 |
% |
Non-interest income to total revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-interest income |
|
$ |
11,455 |
|
|
$ |
12,043 |
|
|
$ |
14,273 |
|
|
$ |
19,543 |
|
|
$ |
19,014 |
|
|
$ |
57,314 |
|
|
$ |
74,253 |
|
Total revenues |
|
|
88,059 |
|
|
|
80,678 |
|
|
|
76,033 |
|
|
|
77,874 |
|
|
|
80,742 |
|
|
|
322,644 |
|
|
|
310,640 |
|
Non-interest income to total revenues |
|
|
13.01 |
% |
|
|
14.93 |
% |
|
|
18.77 |
% |
|
|
25.09 |
% |
|
|
23.55 |
% |
|
|
17.76 |
% |
|
|
23.90 |
% |
Adjusted non-interest expense to average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted non-interest expense |
|
$ |
49,590 |
|
|
$ |
46,041 |
|
|
$ |
43,585 |
|
|
$ |
43,956 |
|
|
$ |
46,641 |
|
|
$ |
183,172 |
|
|
$ |
169,025 |
|
Average total assets |
|
|
7,266,053 |
|
|
|
7,137,472 |
|
|
|
6,966,564 |
|
|
|
6,697,476 |
|
|
|
6,699,069 |
|
|
|
7,018,779 |
|
|
|
6,642,131 |
|
Adjusted non-interest expense to average assets |
|
|
2.71 |
% |
|
|
2.56 |
% |
|
|
2.51 |
% |
|
|
2.66 |
% |
|
|
2.76 |
% |
|
|
2.61 |
% |
|
|
2.54 |
% |
Adjusted efficiency ratio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted non-interest expense excluding
|
|
$ |
47,994 |
|
|
$ |
44,430 |
|
|
$ |
41,717 |
|
|
$ |
42,360 |
|
|
$ |
44,903 |
|
|
$ |
176,501 |
|
|
$ |
161,952 |
|
Total revenues |
|
|
88,059 |
|
|
|
80,678 |
|
|
|
76,033 |
|
|
|
77,874 |
|
|
|
80,742 |
|
|
|
322,644 |
|
|
|
310,640 |
|
Adjusted efficiency ratio |
|
|
54.50 |
% |
|
|
55.07 |
% |
|
|
54.87 |
% |
|
|
54.40 |
% |
|
|
55.61 |
% |
|
|
54.70 |
% |
|
|
52.14 |
% |
Adjusted return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted net income |
|
$ |
25,159 |
|
|
$ |
20,409 |
|
|
$ |
21,780 |
|
|
$ |
21,398 |
|
|
$ |
26,261 |
|
|
$ |
88,746 |
|
|
$ |
104,753 |
|
Average total assets |
|
|
7,266,053 |
|
|
|
7,137,472 |
|
|
|
6,966,564 |
|
|
|
6,697,476 |
|
|
|
6,699,069 |
|
|
|
7,018,779 |
|
|
|
6,642,131 |
|
Adjusted return on average assets |
|
|
1.37 |
% |
|
|
1.13 |
% |
|
|
1.25 |
% |
|
|
1.30 |
% |
|
|
1.56 |
% |
|
|
1.26 |
% |
|
|
1.58 |
% |
Adjusted return on average stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted net income |
|
$ |
25,159 |
|
|
$ |
20,409 |
|
|
$ |
21,780 |
|
|
$ |
21,398 |
|
|
$ |
26,261 |
|
|
$ |
88,746 |
|
|
$ |
104,753 |
|
Average stockholders' equity |
|
|
748,292 |
|
|
|
765,821 |
|
|
|
769,658 |
|
|
|
822,053 |
|
|
|
838,975 |
|
|
|
776,225 |
|
|
|
820,017 |
|
Adjusted return on average stockholders' equity |
|
|
13.34 |
% |
|
|
10.57 |
% |
|
|
11.35 |
% |
|
|
10.56 |
% |
|
|
12.42 |
% |
|
|
11.43 |
% |
|
|
12.77 |
% |
Tangible common equity to tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible common equity |
|
$ |
606,929 |
|
|
$ |
575,321 |
|
|
$ |
593,555 |
|
|
$ |
613,698 |
|
|
$ |
660,386 |
|
|
$ |
606,929 |
|
|
$ |
660,386 |
|
Tangible assets |
|
|
7,204,054 |
|
|
|
7,106,793 |
|
|
|
6,961,936 |
|
|
|
6,661,496 |
|
|
|
6,530,614 |
|
|
|
7,204,054 |
|
|
|
6,530,614 |
|
Tangible common equity to tangible assets |
|
|
8.42 |
% |
|
|
8.10 |
% |
|
|
8.53 |
% |
|
|
9.21 |
% |
|
|
10.11 |
% |
|
|
8.42 |
% |
|
|
10.11 |
% |
Return on average tangible common stockholders'
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible net income available to common
|
|
$ |
25,537 |
|
|
$ |
21,590 |
|
|
$ |
23,149 |
|
|
$ |
22,372 |
|
|
$ |
18,259 |
|
|
$ |
92,648 |
|
|
$ |
97,149 |
|
Average tangible common stockholders' equity |
|
|
588,612 |
|
|
|
604,529 |
|
|
|
606,590 |
|
|
|
647,242 |
|
|
|
662,141 |
|
|
|
611,563 |
|
|
|
640,537 |
|
Return on average tangible common
|
|
|
17.21 |
% |
|
|
14.17 |
% |
|
|
15.31 |
% |
|
|
14.02 |
% |
|
|
10.94 |
% |
|
|
15.15 |
% |
|
|
15.17 |
% |
Adjusted return on average tangible common
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted tangible net income available to
|
|
$ |
26,329 |
|
|
$ |
21,590 |
|
|
$ |
23,149 |
|
|
$ |
22,372 |
|
|
$ |
27,331 |
|
|
$ |
93,440 |
|
|
$ |
109,117 |
|
Average tangible common stockholders' equity |
|
|
588,612 |
|
|
|
604,529 |
|
|
|
606,590 |
|
|
|
647,242 |
|
|
|
662,141 |
|
|
|
611,563 |
|
|
|
640,537 |
|
Adjusted return on average tangible common
|
|
|
17.75 |
% |
|
|
14.17 |
% |
|
|
15.31 |
% |
|
|
14.02 |
% |
|
|
16.38 |
% |
|
|
15.28 |
% |
|
|
17.04 |
% |
Tangible book value per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible common equity |
|
$ |
606,929 |
|
|
$ |
575,321 |
|
|
$ |
593,555 |
|
|
$ |
613,698 |
|
|
$ |
660,386 |
|
|
$ |
606,929 |
|
|
$ |
660,386 |
|
Common shares outstanding |
|
|
37,492,775 |
|
|
|
37,465,902 |
|
|
|
37,669,102 |
|
|
|
37,811,582 |
|
|
|
37,713,903 |
|
|
|
37,492,775 |
|
|
|
37,713,903 |
|
Tangible book value per share |
|
$ |
16.19 |
|
|
$ |
15.36 |
|
|
$ |
15.76 |
|
|
$ |
16.23 |
|
|
$ |
17.51 |
|
|
$ |
16.19 |
|
|
$ |
17.51 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20230126005915/en/
Investors:
Investor Relations Director
312-660-5805
brennie@bylinebank.com
Media:
Erin O’Neill
Marketing Director
773-475-2901
eoneill@bylinebank.com
Source:
FAQ
What were Byline Bancorp's Q4 2022 earnings?
How much did Byline Bancorp's total deposits increase in Q4 2022?
What is the net interest margin for Byline Bancorp in Q4 2022?
What dividend did Byline Bancorp declare in January 2023?