Byline Bancorp, Inc. Reports Fourth Quarter and Full Year 2023 Financial Results
- None.
- None.
Insights
The reported fourth quarter net income of Byline Bancorp, Inc. shows a significant uptick of 22.9% compared to the same period the previous year, indicating a robust financial performance. This is further emphasized by the full year net income increase, which is a strong indicator of the company's profitability and operational efficiency. The positive operating leverage and the increase in net interest income by 24.6% reflect a well-managed interest rate environment and effective asset-liability management strategies.
From an investor's perspective, the increase in net interest margin (NIM) by 31 basis points is noteworthy as it suggests improved interest income relative to earning assets, which is critical in a rising interest rate environment. The growth in assets, both through organic means and the Inland acquisition, signals strategic expansion that has the potential to enhance future earnings. However, the decrease in net interest income from the previous quarter could be a concern if it indicates a trend rather than a one-off occurrence.
Additionally, the new stock repurchase program authorized by the Board could be seen as a positive signal about the company's capital allocation strategy and its confidence in the intrinsic value of its stock. The declaration of a consistent cash dividend could appeal to income-focused investors and reflects a commitment to shareholder returns.
Byline Bancorp's reported increase in both total deposits and loans suggests a healthy demand for its banking products and services, which is a positive indicator of customer trust and market competitiveness. The adjusted efficiency ratio improvement points to cost management effectiveness, which is crucial for maintaining profitability, especially in a competitive banking landscape.
The reported loan growth and deposit growth figures are essential metrics for assessing the bank's liquidity and credit risk management. A lower loan/deposit ratio compared to the previous period indicates a more conservative stance, which could be a strategic response to a potentially volatile economic environment. This conservative approach is further evidenced by the reduced reliance on Brokered CDs and FHLB advances, which may reduce interest rate risk and funding cost volatility.
However, the increase in non-performing loans is a potential red flag that requires close monitoring, as it could impact future earnings through higher provisions for credit losses. The bank's ability to manage and resolve these non-performing assets will be critical in maintaining asset quality and investor confidence.
The overall performance of Byline Bancorp, Inc. must be contextualized within the broader economic environment, which includes fluctuating interest rates and economic uncertainty. The reported results demonstrate the bank's capacity to navigate these conditions successfully. The increase in net interest income and the expansion of the net interest margin are particularly relevant in an environment where the Federal Reserve has raised interest rates, affecting borrowing costs and savings rates.
The bank's strategic initiatives, such as the Inland Bancorp acquisition, could be seen as an effort to diversify and strengthen its market presence in anticipation of potential economic headwinds. The ability to maintain a solid capital and liquidity position, as indicated by the common equity to total assets ratio, is essential for financial stability and to withstand economic fluctuations.
Looking ahead, the bank's performance will be influenced by macroeconomic factors such as inflation rates, GDP growth and unemployment rates. Its ability to adapt to these factors, manage interest rate risk and sustain asset quality will be crucial determinants of its financial health and attractiveness to investors.
Fourth quarter net income of
Full year net income of
|
|
|
|
For the quarter |
|
Full Year Highlights |
||||||
|
|
|
4Q23 |
|
3Q23 |
|
4Q22 |
|||||
Financial Results (in thousands) |
|
|
|
|
|
|
|
|
|
|
• Net income increased |
|
|
Net interest income |
|
$ |
86,285 |
|
$ |
92,452 |
|
$ |
76,604 |
|
|
|
Non-interest income |
|
|
14,503 |
|
|
12,376 |
|
|
11,455 |
|
• Positive operating leverage of |
|
Total Revenue(1) |
|
|
100,788 |
|
|
104,828 |
|
|
88,059 |
|
driven by |
|
Non-interest expense |
|
|
53,584 |
|
|
57,891 |
|
|
50,500 |
|
|
|
Pre-tax pre-provision net income (PTPP)(1) |
|
|
47,204 |
|
|
46,937 |
|
|
37,559 |
|
• Net interest income up |
|
Provision for credit losses |
|
|
7,235 |
|
|
8,803 |
|
|
5,826 |
|
or |
|
Provision for income taxes |
|
|
10,365 |
|
|
9,912 |
|
|
7,366 |
|
|
|
Net Income |
|
$ |
29,604 |
|
$ |
28,222 |
|
$ |
24,367 |
|
• Assets increased by |
|
|
|
|
|
|
|
|
|
|
|
|
organic growth and Inland acquisition |
Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
0.68 |
|
$ |
0.65 |
|
$ |
0.65 |
|
4Q23 Income Statement Highlights |
|
Dividends declared per common share |
|
|
0.09 |
|
|
0.09 |
|
|
0.09 |
|
• Adjusted net income(1) of |
|
Book value per share |
|
|
22.62 |
|
|
21.04 |
|
|
20.43 |
|
or |
|
Tangible book value per share(1) |
|
|
17.98 |
|
|
16.35 |
|
|
16.19 |
|
|
|
|
• Record PTPP(1) of |
||||||||||
Balance Sheet & Credit Quality |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
$ |
7,176,999 |
|
$ |
6,953,690 |
|
$ |
5,695,121 |
|
• Adjusted efficiency ratio(1) of |
|
Total loans and leases |
|
|
6,702,311 |
|
|
6,620,602 |
|
|
5,469,081 |
|
|
|
Net charge-offs |
|
|
12,186 |
|
|
5,430 |
|
|
3,179 |
|
4Q23 Balance Sheet Highlights |
|
Allowance for credit losses (ACL) |
|
|
101,686 |
|
|
105,696 |
|
|
81,924 |
|
• Deposit growth of |
|
ACL to total loans and leases held for investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
• Loan growth of |
Select Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio(1) |
|
|
|
|
|
|
|
|
|
|
• Loan/deposit ratio of |
|
Return on average assets (ROAA) |
|
|
|
|
|
|
|
|
|
|
|
|
Return on average stockholders' equity |
|
|
|
|
|
|
|
|
|
|
• Reduced reliance on Brokered CDs and FHLB |
|
Return on average tangible common equity(1) |
|
|
|
|
|
|
|
|
|
|
advances, down |
|
Net Interest Margin (NIM) |
|
|
|
|
|
|
|
|
|
|
|
|
Common equity to total assets |
|
|
|
|
|
|
|
|
|
|
• Common equity to assets of |
|
Tangible common equity to tangible assets(1) |
|
|
|
|
|
|
|
|
|
|
TCE/TA(1) of |
|
Common Equity Tier 1 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Represents non-GAAP financial measures. See “Reconciliation of non-GAAP Financial Measures” for a reconciliation to the most directly comparable GAAP financial measure. |
(2) |
Annualized |
CEO/President Commentary |
|
Roberto R. Herencia, Executive Chairman and CEO of Byline Bancorp, commented, “During 2023, we completed a number of strategic initiatives, including the successful merger and integration of Inland Bancorp, Inc. and delivered sound fourth quarter and strong full-year financial results. We were able to meet the needs of our customers and the markets we serve as total deposits increased |
Board Authorizes New Stock Repurchase Program
On December 6, 2023, the Company's Board of Directors approved a new stock repurchase program that authorizes the Company to purchase up to 1.25 million shares of the Company's outstanding common stock. The new program is effective January 1, 2024 until December 31, 2024. Under the previous stock repurchase program that expired on December 31, 2023, the Company did not repurchase any shares during 2023.
Board Declares Cash Dividend of
On January 23, 2024, the Company's Board of Directors declared a cash dividend of
STATEMENTS OF OPERATIONS HIGHLIGHTS
Net Interest Income
Net interest income for the fourth quarter of 2023 was
Tax-equivalent net interest margin(1) for the fourth quarter of 2023 was
The average cost of total deposits was
Net interest income for the year ended December 31, 2023 was
Tax-equivalent net interest margin(1) for the year ended December 31, 2023 was
The average cost of total deposits was
Provision for Credit Losses
The provision for credit losses was
The provision for credit losses was
(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. |
Non-interest Income
Non-interest income for the fourth quarter of 2023 was
Non-interest income for the year ended December 31, 2023 was
Non-interest Expense
Non-interest expense for the fourth quarter of 2023 was
Our efficiency ratio was
Non-interest expense for the year ended December 31, 2023 was
Our efficiency ratio was
Income Taxes
We recorded income tax expense of
We recorded income tax expense of
(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. |
STATEMENTS OF FINANCIAL CONDITION HIGHLIGHTS
Assets
Total assets were
The current quarter decrease was primarily due to a decrease in cash and cash equivalents of
Non-performing loans and leases were
Allowance for Credit Losses ("ACL") - Loans and Leases
The ACL was
Net charge-offs of loans and leases during the fourth quarter of 2023 were
Net charge-offs of loans and leases during the year ended December 31, 2023 were
Deposits and Other Liabilities
Total deposits increased
Total borrowings and other liabilities were
Stockholders’ Equity
Total stockholders’ equity was
(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. |
Conference Call, Webcast and Slide Presentation
We will host a conference call and webcast at 9:00 a.m. Central Time on Friday, January 26, 2024, to discuss our quarterly financial results. Analysts and investors may participate in the question-and-answer session. The call can be accessed via telephone at (833) 470-1428; passcode 183253. A recorded replay can be accessed through February 9, 2024, by dialing (866) 813-9403; passcode: 953063.
A slide presentation relating to our fourth quarter 2023 results will be accessible prior to the conference call. The slide presentation and webcast of the conference call can be accessed on our investor relations website at www.bylinebancorp.com.
About Byline Bancorp, Inc.
Headquartered in
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 Securities and Exchange Commission, including among other things under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022. Any forward-looking statement speaks only as of the date on which it is made, and Byline undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise unless required under the federal securities laws.
BYLINE BANCORP, INC. AND SUBSIDIARIES |
||||||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|||
|
|
December 31, |
|
|
September 30, |
|
|
December 31, |
|
|||
(dollars in thousands) |
|
2023 |
|
|
2023 |
|
|
2022 |
|
|||
ASSETS |
|
|
|
|
|
|
|
|
|
|||
Cash and due from banks |
|
$ |
60,431 |
|
|
$ |
71,248 |
|
|
$ |
62,274 |
|
Interest bearing deposits with other banks |
|
|
165,705 |
|
|
|
357,640 |
|
|
|
117,079 |
|
Cash and cash equivalents |
|
|
226,136 |
|
|
|
428,888 |
|
|
|
179,353 |
|
Equity and other securities, at fair value |
|
|
8,743 |
|
|
|
7,902 |
|
|
|
7,989 |
|
Securities available-for-sale, at fair value |
|
|
1,342,480 |
|
|
|
1,239,929 |
|
|
|
1,174,431 |
|
Securities held-to-maturity, at amortized cost |
|
|
1,157 |
|
|
|
1,157 |
|
|
|
2,705 |
|
Restricted stock, at cost |
|
|
16,304 |
|
|
|
30,505 |
|
|
|
28,202 |
|
Loans held for sale |
|
|
18,005 |
|
|
|
7,299 |
|
|
|
47,823 |
|
Loans and leases: |
|
|
|
|
|
|
|
|
|
|||
Loans and leases |
|
|
6,684,306 |
|
|
|
6,613,303 |
|
|
|
5,421,258 |
|
Allowance for credit losses - loans and leases |
|
|
(101,686 |
) |
|
|
(105,696 |
) |
|
|
(81,924 |
) |
Net loans and leases |
|
|
6,582,620 |
|
|
|
6,507,607 |
|
|
|
5,339,334 |
|
Servicing assets, at fair value |
|
|
19,844 |
|
|
|
19,743 |
|
|
|
19,172 |
|
Premises and equipment, net |
|
|
66,627 |
|
|
|
67,121 |
|
|
|
56,798 |
|
Other real estate owned, net |
|
|
1,200 |
|
|
|
1,671 |
|
|
|
4,717 |
|
Goodwill and other intangible assets, net |
|
|
203,478 |
|
|
|
205,028 |
|
|
|
158,887 |
|
Bank-owned life insurance |
|
|
96,900 |
|
|
|
96,268 |
|
|
|
82,093 |
|
Deferred tax assets, net |
|
|
50,058 |
|
|
|
89,841 |
|
|
|
68,213 |
|
Accrued interest receivable and other assets |
|
|
248,415 |
|
|
|
240,409 |
|
|
|
193,224 |
|
Total assets |
|
$ |
8,881,967 |
|
|
$ |
8,943,368 |
|
|
$ |
7,362,941 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|||
LIABILITIES |
|
|
|
|
|
|
|
|
|
|||
Non-interest-bearing demand deposits |
|
$ |
1,905,876 |
|
|
$ |
1,959,855 |
|
|
$ |
2,138,645 |
|
Interest-bearing deposits |
|
|
5,271,123 |
|
|
|
4,993,835 |
|
|
|
3,556,476 |
|
Total deposits |
|
|
7,176,999 |
|
|
|
6,953,690 |
|
|
|
5,695,121 |
|
Other borrowings |
|
|
395,190 |
|
|
|
713,233 |
|
|
|
640,399 |
|
Subordinated notes, net |
|
|
73,866 |
|
|
|
73,822 |
|
|
|
73,691 |
|
Junior subordinated debentures issued to
|
|
|
70,452 |
|
|
|
70,336 |
|
|
|
37,338 |
|
Accrued expenses and other liabilities |
|
|
175,309 |
|
|
|
212,342 |
|
|
|
150,576 |
|
Total liabilities |
|
|
7,891,816 |
|
|
|
8,023,423 |
|
|
|
6,597,125 |
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|||
Common stock |
|
|
451 |
|
|
|
450 |
|
|
|
389 |
|
Additional paid-in capital |
|
|
710,488 |
|
|
|
708,615 |
|
|
|
598,297 |
|
Retained earnings |
|
|
429,036 |
|
|
|
403,368 |
|
|
|
335,794 |
|
Treasury stock |
|
|
(49,707 |
) |
|
|
(50,329 |
) |
|
|
(51,114 |
) |
Accumulated other comprehensive loss, net of tax |
|
|
(100,117 |
) |
|
|
(142,159 |
) |
|
|
(117,550 |
) |
Total stockholders’ equity |
|
|
990,151 |
|
|
|
919,945 |
|
|
|
765,816 |
|
Total liabilities and stockholders’ equity |
|
$ |
8,881,967 |
|
|
$ |
8,943,368 |
|
|
$ |
7,362,941 |
|
BYLINE BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) |
||||||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||
(dollars in thousands, |
|
December 31, |
|
|
September 30, |
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|||||
except per share data) |
|
2023 |
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|||||
INTEREST AND DIVIDEND INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest and fees on loans and leases |
|
$ |
124,042 |
|
|
$ |
125,465 |
|
|
$ |
85,720 |
|
|
$ |
440,984 |
|
|
$ |
273,412 |
|
Interest on securities |
|
|
9,227 |
|
|
|
8,415 |
|
|
|
6,569 |
|
|
|
30,801 |
|
|
|
25,390 |
|
Other interest and dividend income |
|
|
2,345 |
|
|
|
2,710 |
|
|
|
1,515 |
|
|
|
7,693 |
|
|
|
2,757 |
|
Total interest and dividend income |
|
|
135,614 |
|
|
|
136,590 |
|
|
|
93,804 |
|
|
|
479,478 |
|
|
|
301,559 |
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits |
|
|
43,252 |
|
|
|
37,163 |
|
|
|
10,610 |
|
|
|
121,436 |
|
|
|
19,796 |
|
Other borrowings |
|
|
3,051 |
|
|
|
3,981 |
|
|
|
4,598 |
|
|
|
17,161 |
|
|
|
9,322 |
|
Subordinated notes and debentures |
|
|
3,026 |
|
|
|
2,994 |
|
|
|
1,992 |
|
|
|
10,260 |
|
|
|
7,111 |
|
Total interest expense |
|
|
49,329 |
|
|
|
44,138 |
|
|
|
17,200 |
|
|
|
148,857 |
|
|
|
36,229 |
|
Net interest income |
|
|
86,285 |
|
|
|
92,452 |
|
|
|
76,604 |
|
|
|
330,621 |
|
|
|
265,330 |
|
PROVISION FOR CREDIT LOSSES |
|
|
7,235 |
|
|
|
8,803 |
|
|
|
5,826 |
|
|
|
31,653 |
|
|
|
23,879 |
|
Net interest income after provision for
|
|
|
79,050 |
|
|
|
83,649 |
|
|
|
70,778 |
|
|
|
298,968 |
|
|
|
241,451 |
|
NON-INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fees and service charges on deposits |
|
|
2,486 |
|
|
|
2,372 |
|
|
|
2,081 |
|
|
|
9,211 |
|
|
|
8,152 |
|
Loan servicing revenue |
|
|
3,377 |
|
|
|
3,369 |
|
|
|
3,293 |
|
|
|
13,503 |
|
|
|
13,479 |
|
Loan servicing asset revaluation |
|
|
(1,234 |
) |
|
|
(3,646 |
) |
|
|
(3,534 |
) |
|
|
(5,089 |
) |
|
|
(11,743 |
) |
ATM and interchange fees |
|
|
1,082 |
|
|
|
1,205 |
|
|
|
1,250 |
|
|
|
4,462 |
|
|
|
4,437 |
|
Net realized gains on securities available-for-sale |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
50 |
|
Change in fair value of equity securities, net |
|
|
841 |
|
|
|
(313 |
) |
|
|
710 |
|
|
|
1,071 |
|
|
|
(603 |
) |
Net gains on sales of loans |
|
|
5,480 |
|
|
|
6,473 |
|
|
|
5,509 |
|
|
|
22,805 |
|
|
|
31,899 |
|
Wealth management and trust income |
|
|
1,256 |
|
|
|
939 |
|
|
|
864 |
|
|
|
4,158 |
|
|
|
3,807 |
|
Other non-interest income |
|
|
1,215 |
|
|
|
1,977 |
|
|
|
1,282 |
|
|
|
6,194 |
|
|
|
7,836 |
|
Total non-interest income |
|
|
14,503 |
|
|
|
12,376 |
|
|
|
11,455 |
|
|
|
56,315 |
|
|
|
57,314 |
|
NON-INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Salaries and employee benefits |
|
|
31,974 |
|
|
|
34,969 |
|
|
|
31,808 |
|
|
|
126,979 |
|
|
|
118,051 |
|
Occupancy and equipment expense, net |
|
|
4,346 |
|
|
|
5,314 |
|
|
|
3,532 |
|
|
|
18,508 |
|
|
|
16,988 |
|
Impairment charge on assets held for sale |
|
|
1,980 |
|
|
|
— |
|
|
|
372 |
|
|
|
2,000 |
|
|
|
372 |
|
Loan and lease related expenses |
|
|
649 |
|
|
|
836 |
|
|
|
1,126 |
|
|
|
2,936 |
|
|
|
1,707 |
|
Legal, audit, and other professional fees |
|
|
2,352 |
|
|
|
3,805 |
|
|
|
3,204 |
|
|
|
12,946 |
|
|
|
10,357 |
|
Data processing |
|
|
4,982 |
|
|
|
6,472 |
|
|
|
3,406 |
|
|
|
19,509 |
|
|
|
13,358 |
|
Net loss recognized on other real estate
|
|
|
89 |
|
|
|
111 |
|
|
|
221 |
|
|
|
385 |
|
|
|
708 |
|
Other intangible assets amortization expense |
|
|
1,550 |
|
|
|
1,551 |
|
|
|
1,596 |
|
|
|
6,011 |
|
|
|
6,671 |
|
Other non-interest expense |
|
|
5,662 |
|
|
|
4,833 |
|
|
|
5,235 |
|
|
|
20,329 |
|
|
|
15,870 |
|
Total non-interest expense |
|
|
53,584 |
|
|
|
57,891 |
|
|
|
50,500 |
|
|
|
209,603 |
|
|
|
184,082 |
|
INCOME BEFORE PROVISION FOR INCOME TAXES |
|
|
39,969 |
|
|
|
38,134 |
|
|
|
31,733 |
|
|
|
145,680 |
|
|
|
114,683 |
|
PROVISION FOR INCOME TAXES |
|
|
10,365 |
|
|
|
9,912 |
|
|
|
7,366 |
|
|
|
37,802 |
|
|
|
26,729 |
|
NET INCOME |
|
$ |
29,604 |
|
|
$ |
28,222 |
|
|
$ |
24,367 |
|
|
$ |
107,878 |
|
|
$ |
87,954 |
|
Dividends on preferred shares |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
196 |
|
INCOME AVAILABLE TO COMMON STOCKHOLDERS |
|
$ |
29,604 |
|
|
$ |
28,222 |
|
|
$ |
24,367 |
|
|
$ |
107,878 |
|
|
$ |
87,758 |
|
EARNINGS PER COMMON SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
0.69 |
|
|
$ |
0.66 |
|
|
$ |
0.66 |
|
|
$ |
2.69 |
|
|
$ |
2.37 |
|
Diluted |
|
$ |
0.68 |
|
|
$ |
0.65 |
|
|
$ |
0.65 |
|
|
$ |
2.67 |
|
|
$ |
2.34 |
|
BYLINE BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||
SELECTED FINANCIAL DATA (unaudited) |
|||||||||||||||||||
|
As of or For the Three Months Ended |
|
|
As of or For the Year Ended |
|
||||||||||||||
(dollars in thousands, except share |
December 31, |
|
|
September 30, |
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|||||
and per share data) |
2023 |
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|||||
Earnings per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic earnings per common share |
$ |
0.69 |
|
|
$ |
0.66 |
|
|
$ |
0.66 |
|
|
$ |
2.69 |
|
|
$ |
2.37 |
|
Diluted earnings per common share |
$ |
0.68 |
|
|
$ |
0.65 |
|
|
$ |
0.65 |
|
|
$ |
2.67 |
|
|
$ |
2.34 |
|
Adjusted diluted earnings per common share(1)(3) |
$ |
0.73 |
|
|
$ |
0.77 |
|
|
$ |
0.67 |
|
|
$ |
2.89 |
|
|
$ |
2.36 |
|
Weighted average common shares outstanding (basic) |
|
43,065,294 |
|
|
|
43,025,927 |
|
|
|
36,856,221 |
|
|
|
40,045,208 |
|
|
|
36,972,972 |
|
Weighted average common shares outstanding (diluted) |
|
43,537,778 |
|
|
|
43,458,110 |
|
|
|
37,360,113 |
|
|
|
40,445,553 |
|
|
|
37,476,120 |
|
Common shares outstanding |
|
43,764,056 |
|
|
|
43,719,203 |
|
|
|
37,492,775 |
|
|
|
43,764,056 |
|
|
|
37,492,775 |
|
Cash dividends per common share |
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.36 |
|
|
$ |
0.36 |
|
Dividend payout ratio on common stock |
|
13.24 |
% |
|
|
13.85 |
% |
|
|
13.85 |
% |
|
|
13.48 |
% |
|
|
15.38 |
% |
Book value per common share |
$ |
22.62 |
|
|
$ |
21.04 |
|
|
$ |
20.43 |
|
|
$ |
22.62 |
|
|
$ |
20.43 |
|
Tangible book value per common share(1) |
$ |
17.98 |
|
|
$ |
16.35 |
|
|
$ |
16.19 |
|
|
$ |
17.98 |
|
|
$ |
16.19 |
|
Key Ratios and Performance Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest margin |
|
4.08 |
% |
|
|
4.46 |
% |
|
|
4.39 |
% |
|
|
4.31 |
% |
|
|
4.00 |
% |
Net interest margin, fully taxable equivalent (1)(4) |
|
4.09 |
% |
|
|
4.47 |
% |
|
|
4.40 |
% |
|
|
4.32 |
% |
|
|
4.01 |
% |
Average cost of deposits |
|
2.42 |
% |
|
|
2.13 |
% |
|
|
0.73 |
% |
|
|
1.90 |
% |
|
|
0.36 |
% |
Efficiency ratio(1)(2) |
|
51.63 |
% |
|
|
53.75 |
% |
|
|
55.53 |
% |
|
|
52.62 |
% |
|
|
54.99 |
% |
Adjusted efficiency ratio(1)(2)(3) |
|
48.64 |
% |
|
|
47.35 |
% |
|
|
54.50 |
% |
|
|
49.61 |
% |
|
|
54.70 |
% |
Non-interest income to total revenues(1) |
|
14.39 |
% |
|
|
11.81 |
% |
|
|
13.01 |
% |
|
|
14.55 |
% |
|
|
17.76 |
% |
Non-interest expense to average assets |
|
2.42 |
% |
|
|
2.66 |
% |
|
|
2.76 |
% |
|
|
2.60 |
% |
|
|
2.62 |
% |
Adjusted non-interest expense to average assets(1)(3) |
|
2.28 |
% |
|
|
2.35 |
% |
|
|
2.71 |
% |
|
|
2.46 |
% |
|
|
2.61 |
% |
Return on average stockholders' equity |
|
12.56 |
% |
|
|
12.11 |
% |
|
|
12.92 |
% |
|
|
12.50 |
% |
|
|
11.33 |
% |
Adjusted return on average stockholders' equity(1)(3) |
|
13.50 |
% |
|
|
14.30 |
% |
|
|
13.34 |
% |
|
|
13.53 |
% |
|
|
11.43 |
% |
Return on average assets |
|
1.34 |
% |
|
|
1.30 |
% |
|
|
1.33 |
% |
|
|
1.34 |
% |
|
|
1.25 |
% |
Adjusted return on average assets(1)(3) |
|
1.44 |
% |
|
|
1.53 |
% |
|
|
1.37 |
% |
|
|
1.45 |
% |
|
|
1.26 |
% |
Pre-tax pre-provision return on average assets(1) |
|
2.13 |
% |
|
|
2.16 |
% |
|
|
2.05 |
% |
|
|
2.20 |
% |
|
|
1.97 |
% |
Adjusted pre-tax pre-provision return on average assets(1)(3) |
|
2.27 |
% |
|
|
2.46 |
% |
|
|
2.10 |
% |
|
|
2.35 |
% |
|
|
1.99 |
% |
Return on average tangible common stockholders' equity(1) |
|
16.68 |
% |
|
|
16.15 |
% |
|
|
17.21 |
% |
|
|
16.46 |
% |
|
|
15.15 |
% |
Adjusted return on average tangible common
|
|
17.89 |
% |
|
|
18.95 |
% |
|
|
17.75 |
% |
|
|
17.76 |
% |
|
|
15.28 |
% |
Non-interest-bearing deposits to total deposits |
|
26.56 |
% |
|
|
28.18 |
% |
|
|
37.55 |
% |
|
|
26.56 |
% |
|
|
37.55 |
% |
Loans and leases held for sale and loans and lease
|
|
93.39 |
% |
|
|
95.21 |
% |
|
|
96.03 |
% |
|
|
93.39 |
% |
|
|
96.03 |
% |
Deposits to total liabilities |
|
90.94 |
% |
|
|
86.67 |
% |
|
|
86.33 |
% |
|
|
90.94 |
% |
|
|
86.33 |
% |
Deposits per branch |
$ |
149,521 |
|
|
$ |
144,869 |
|
|
$ |
149,872 |
|
|
$ |
149,521 |
|
|
$ |
149,872 |
|
Asset Quality Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-performing loans and leases to total loans and leases
|
|
0.96 |
% |
|
|
0.79 |
% |
|
|
0.66 |
% |
|
|
0.96 |
% |
|
|
0.66 |
% |
ACL to total loans and leases held for investment, net before ACL |
|
1.52 |
% |
|
|
1.60 |
% |
|
|
1.51 |
% |
|
|
1.52 |
% |
|
|
1.51 |
% |
Net charge-offs to average total loans and leases held for
|
|
0.73 |
% |
|
|
0.33 |
% |
|
|
0.24 |
% |
|
|
0.38 |
% |
|
|
0.16 |
% |
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common equity to total assets |
|
11.15 |
% |
|
|
10.29 |
% |
|
|
10.40 |
% |
|
|
11.15 |
% |
|
|
10.40 |
% |
Tangible common equity to tangible assets(1) |
|
9.06 |
% |
|
|
8.18 |
% |
|
|
8.42 |
% |
|
|
9.06 |
% |
|
|
8.42 |
% |
Leverage ratio |
|
10.86 |
% |
|
|
10.75 |
% |
|
|
10.29 |
% |
|
|
10.86 |
% |
|
|
10.29 |
% |
Common equity tier 1 capital ratio |
|
10.35 |
% |
|
|
10.08 |
% |
|
|
10.20 |
% |
|
|
10.35 |
% |
|
|
10.20 |
% |
Tier 1 capital ratio |
|
11.39 |
% |
|
|
11.12 |
% |
|
|
10.85 |
% |
|
|
11.39 |
% |
|
|
10.85 |
% |
Total capital ratio |
|
13.38 |
% |
|
|
13.17 |
% |
|
|
13.00 |
% |
|
|
13.38 |
% |
|
|
13.00 |
% |
(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 merger-related expenses and impairment charges on assets held for sale and ROU assets |
(4) |
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 |
BYLINE BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||||||||||||
QUARTER-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited) |
|||||||||||||||||||||||||||||||||||
|
For the Three Months Ended |
|
|||||||||||||||||||||||||||||||||
|
December 31, 2023 |
|
|
September 30, 2023 |
|
|
December 31, 2022 |
|
|||||||||||||||||||||||||||
(dollars in thousands) |
Average
|
|
|
Interest
|
|
|
Avg.
|
|
|
Average
|
|
|
Interest
|
|
|
Avg.
|
|
|
Average
|
|
|
Interest
|
|
|
Avg.
|
|
|||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents |
$ |
201,862 |
|
|
$ |
1,822 |
|
|
|
3.58 |
% |
|
$ |
195,019 |
|
|
$ |
1,724 |
|
|
|
3.51 |
% |
|
$ |
89,367 |
|
|
$ |
234 |
|
|
|
1.04 |
% |
Loans and leases(1) |
|
6,632,827 |
|
|
|
124,042 |
|
|
|
7.42 |
% |
|
|
6,484,875 |
|
|
|
125,465 |
|
|
|
7.68 |
% |
|
|
5,389,210 |
|
|
|
85,720 |
|
|
|
6.31 |
% |
Taxable securities |
|
1,389,580 |
|
|
|
8,848 |
|
|
|
2.53 |
% |
|
|
1,371,979 |
|
|
|
8,465 |
|
|
|
2.45 |
% |
|
|
1,288,750 |
|
|
|
7,043 |
|
|
|
2.17 |
% |
Tax-exempt securities(2) |
|
163,608 |
|
|
|
1,142 |
|
|
|
2.77 |
% |
|
|
168,805 |
|
|
|
1,184 |
|
|
|
2.78 |
% |
|
|
155,562 |
|
|
|
1,021 |
|
|
|
2.60 |
% |
Total interest-earning assets |
$ |
8,387,877 |
|
|
$ |
135,854 |
|
|
|
6.43 |
% |
|
$ |
8,220,678 |
|
|
$ |
136,838 |
|
|
|
6.60 |
% |
|
$ |
6,922,889 |
|
|
$ |
94,018 |
|
|
|
5.39 |
% |
Allowance for credit losses -
|
|
(106,474 |
) |
|
|
|
|
|
|
|
|
(108,315 |
) |
|
|
|
|
|
|
|
|
(81,815 |
) |
|
|
|
|
|
|
||||||
All other assets |
|
506,233 |
|
|
|
|
|
|
|
|
|
521,982 |
|
|
|
|
|
|
|
|
|
424,979 |
|
|
|
|
|
|
|
||||||
TOTAL ASSETS |
$ |
8,787,636 |
|
|
|
|
|
|
|
|
$ |
8,634,345 |
|
|
|
|
|
|
|
|
$ |
7,266,053 |
|
|
|
|
|
|
|
||||||
LIABILITIES AND STOCKHOLDERS’
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest checking |
$ |
570,706 |
|
|
$ |
2,335 |
|
|
|
1.62 |
% |
|
$ |
579,917 |
|
|
$ |
2,208 |
|
|
|
1.51 |
% |
|
$ |
596,627 |
|
|
$ |
1,902 |
|
|
|
1.27 |
% |
Money market accounts |
|
2,159,841 |
|
|
|
18,730 |
|
|
|
3.44 |
% |
|
|
2,040,476 |
|
|
|
16,676 |
|
|
|
3.24 |
% |
|
|
1,472,050 |
|
|
|
5,458 |
|
|
|
1.47 |
% |
Savings |
|
560,372 |
|
|
|
208 |
|
|
|
0.15 |
% |
|
|
594,555 |
|
|
|
228 |
|
|
|
0.15 |
% |
|
|
647,536 |
|
|
|
243 |
|
|
|
0.15 |
% |
Time deposits |
|
1,861,279 |
|
|
|
21,979 |
|
|
|
4.68 |
% |
|
|
1,706,531 |
|
|
|
18,051 |
|
|
|
4.20 |
% |
|
|
788,856 |
|
|
|
3,007 |
|
|
|
1.51 |
% |
Total interest-bearing
|
|
5,152,198 |
|
|
|
43,252 |
|
|
|
3.33 |
% |
|
|
4,921,479 |
|
|
|
37,163 |
|
|
|
3.00 |
% |
|
|
3,505,069 |
|
|
|
10,610 |
|
|
|
1.20 |
% |
Other borrowings |
|
395,711 |
|
|
|
3,051 |
|
|
|
3.06 |
% |
|
|
463,561 |
|
|
|
3,981 |
|
|
|
3.41 |
% |
|
|
514,518 |
|
|
|
4,598 |
|
|
|
3.55 |
% |
Subordinated notes and
|
|
144,230 |
|
|
|
3,026 |
|
|
|
8.32 |
% |
|
|
144,171 |
|
|
|
2,994 |
|
|
|
8.24 |
% |
|
|
110,947 |
|
|
|
1,992 |
|
|
|
7.12 |
% |
Total borrowings |
|
539,941 |
|
|
|
6,077 |
|
|
|
4.47 |
% |
|
|
607,732 |
|
|
|
6,975 |
|
|
|
4.55 |
% |
|
|
625,465 |
|
|
|
6,590 |
|
|
|
4.18 |
% |
Total interest-bearing liabilities |
$ |
5,692,139 |
|
|
$ |
49,329 |
|
|
|
3.44 |
% |
|
$ |
5,529,211 |
|
|
$ |
44,138 |
|
|
|
3.17 |
% |
|
$ |
4,130,534 |
|
|
$ |
17,200 |
|
|
|
1.65 |
% |
Non-interest-bearing
|
|
1,950,644 |
|
|
|
|
|
|
|
|
|
1,987,996 |
|
|
|
|
|
|
|
|
|
2,235,464 |
|
|
|
|
|
|
|
||||||
Other liabilities |
|
209,656 |
|
|
|
|
|
|
|
|
|
192,860 |
|
|
|
|
|
|
|
|
|
151,763 |
|
|
|
|
|
|
|
||||||
Total stockholders’ equity |
|
935,197 |
|
|
|
|
|
|
|
|
|
924,278 |
|
|
|
|
|
|
|
|
|
748,292 |
|
|
|
|
|
|
|
||||||
TOTAL LIABILITIES AND
|
$ |
8,787,636 |
|
|
|
|
|
|
|
|
$ |
8,634,345 |
|
|
|
|
|
|
|
|
$ |
7,266,053 |
|
|
|
|
|
|
|
||||||
Net interest spread(3) |
|
|
|
|
|
|
|
2.99 |
% |
|
|
|
|
|
|
|
|
3.43 |
% |
|
|
|
|
|
|
|
|
3.74 |
% |
||||||
Net interest income, fully
|
|
|
|
$ |
86,525 |
|
|
|
|
|
|
|
|
$ |
92,700 |
|
|
|
|
|
|
|
|
$ |
76,818 |
|
|
|
|
||||||
Net interest margin, fully
|
|
|
|
|
|
|
|
4.09 |
% |
|
|
|
|
|
|
|
|
4.47 |
% |
|
|
|
|
|
|
|
|
4.40 |
% |
||||||
Less: Tax-equivalent adjustment |
|
|
|
|
240 |
|
|
|
0.01 |
% |
|
|
|
|
|
248 |
|
|
|
0.01 |
% |
|
|
|
|
|
214 |
|
|
|
0.01 |
% |
|||
Net interest income |
|
|
|
$ |
86,285 |
|
|
|
|
|
|
|
|
$ |
92,452 |
|
|
|
|
|
|
|
|
$ |
76,604 |
|
|
|
|
||||||
Net interest margin(4) |
|
|
|
|
|
|
|
4.08 |
% |
|
|
|
|
|
|
|
|
4.46 |
% |
|
|
|
|
|
|
|
|
4.39 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net loan accretion impact
|
|
|
|
$ |
5,110 |
|
|
|
0.24 |
% |
|
|
|
|
$ |
10,276 |
|
|
|
0.50 |
% |
|
|
|
|
$ |
369 |
|
|
|
0.02 |
% |
(1) |
Loan and lease balances are net of deferred origination fees and costs and initial direct 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. |
BYLINE BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||||||
YEAR-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited) |
||||||||||||||||||||||||
|
|
For the Year Ended |
|
|||||||||||||||||||||
|
|
December 31, 2023 |
|
|
December 31, 2022 |
|
||||||||||||||||||
(dollars in thousands) |
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
157,754 |
|
|
$ |
5,029 |
|
|
|
3.19 |
% |
|
$ |
76,978 |
|
|
$ |
547 |
|
|
|
0.71 |
% |
Loans and leases(1) |
|
|
6,038,797 |
|
|
|
440,984 |
|
|
|
7.30 |
% |
|
|
5,073,288 |
|
|
|
273,412 |
|
|
|
5.39 |
% |
Taxable securities |
|
|
1,322,379 |
|
|
|
30,068 |
|
|
|
2.27 |
% |
|
|
1,316,147 |
|
|
|
24,156 |
|
|
|
1.84 |
% |
Tax-exempt securities(2) |
|
|
158,918 |
|
|
|
4,300 |
|
|
|
2.71 |
% |
|
|
164,051 |
|
|
|
4,359 |
|
|
|
2.66 |
% |
Total interest-earning assets |
|
$ |
7,677,848 |
|
|
$ |
480,381 |
|
|
|
6.26 |
% |
|
$ |
6,630,464 |
|
|
$ |
302,474 |
|
|
|
4.56 |
% |
Allowance for credit losses - loans and leases |
|
|
(98,067 |
) |
|
|
|
|
|
|
|
|
(74,233 |
) |
|
|
|
|
|
|
||||
All other assets |
|
|
468,550 |
|
|
|
|
|
|
|
|
|
462,548 |
|
|
|
|
|
|
|
||||
TOTAL ASSETS |
|
$ |
8,048,331 |
|
|
|
|
|
|
|
|
$ |
7,018,779 |
|
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest checking |
|
$ |
574,335 |
|
|
$ |
9,212 |
|
|
|
1.60 |
% |
|
$ |
593,903 |
|
|
$ |
3,572 |
|
|
|
0.60 |
% |
Money market accounts |
|
|
1,802,675 |
|
|
|
53,933 |
|
|
|
2.99 |
% |
|
|
1,357,371 |
|
|
|
10,484 |
|
|
|
0.77 |
% |
Savings |
|
|
585,820 |
|
|
|
883 |
|
|
|
0.15 |
% |
|
|
658,968 |
|
|
|
649 |
|
|
|
0.10 |
% |
Time deposits |
|
|
1,468,836 |
|
|
|
57,408 |
|
|
|
3.91 |
% |
|
|
691,650 |
|
|
|
5,091 |
|
|
|
0.74 |
% |
Total interest-bearing deposits |
|
|
4,431,666 |
|
|
|
121,436 |
|
|
|
2.74 |
% |
|
|
3,301,892 |
|
|
|
19,796 |
|
|
|
0.60 |
% |
Other borrowings |
|
|
484,984 |
|
|
|
17,125 |
|
|
|
3.53 |
% |
|
|
478,374 |
|
|
|
9,308 |
|
|
|
1.95 |
% |
Federal funds purchased |
|
|
685 |
|
|
|
36 |
|
|
|
5.30 |
% |
|
|
630 |
|
|
|
14 |
|
|
|
2.32 |
% |
Subordinated notes and debentures |
|
|
127,825 |
|
|
|
10,260 |
|
|
|
8.03 |
% |
|
|
110,723 |
|
|
|
7,111 |
|
|
|
6.42 |
% |
Total borrowings |
|
|
613,494 |
|
|
|
27,421 |
|
|
|
4.47 |
% |
|
|
589,727 |
|
|
|
16,433 |
|
|
|
2.79 |
% |
Total interest-bearing liabilities |
|
$ |
5,045,160 |
|
|
$ |
148,857 |
|
|
|
2.95 |
% |
|
$ |
3,891,619 |
|
|
$ |
36,229 |
|
|
|
0.93 |
% |
Non-interest-bearing demand deposits |
|
|
1,965,663 |
|
|
|
|
|
|
|
|
|
2,236,615 |
|
|
|
|
|
|
|
||||
Other liabilities |
|
|
174,416 |
|
|
|
|
|
|
|
|
|
114,320 |
|
|
|
|
|
|
|
||||
Total stockholders’ equity |
|
|
863,092 |
|
|
|
|
|
|
|
|
|
776,225 |
|
|
|
|
|
|
|
||||
TOTAL LIABILITIES AND
|
|
$ |
8,048,331 |
|
|
|
|
|
|
|
|
$ |
7,018,779 |
|
|
|
|
|
|
|
||||
Net interest spread(3) |
|
|
|
|
|
|
|
|
3.31 |
% |
|
|
|
|
|
|
|
|
3.63 |
% |
||||
Net interest income, fully
|
|
|
|
|
$ |
331,524 |
|
|
|
|
|
|
|
|
$ |
266,245 |
|
|
|
|
||||
Net interest margin, fully
|
|
|
|
|
|
|
|
|
4.32 |
% |
|
|
|
|
|
|
|
|
4.01 |
% |
||||
Less: Tax-equivalent adjustment |
|
|
|
|
|
903 |
|
|
|
0.01 |
% |
|
|
|
|
|
915 |
|
|
|
0.01 |
% |
||
Net interest income |
|
|
|
|
$ |
330,621 |
|
|
|
|
|
|
|
|
$ |
265,330 |
|
|
|
|
||||
Net interest margin(4) |
|
|
|
|
|
|
|
|
4.31 |
% |
|
|
|
|
|
|
|
|
4.00 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net loan accretion impact on margin |
|
|
|
|
$ |
16,726 |
|
|
|
0.22 |
% |
|
|
|
|
$ |
4,555 |
|
|
|
0.07 |
% |
(1) |
Loan and lease balances are net of deferred origination fees and costs and initial direct 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. |
BYLINE BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||||||
SELECTED BALANCE SHEET TABLES AND FINANCIAL RATIOS (unaudited) |
||||||||||||||||||||||||
The following table presents our allocation of originated, purchased credit deteriorated (PCD), and acquired non-credit-deteriorated loans and leases at the dates indicated: |
||||||||||||||||||||||||
|
|
December 31, 2023 |
|
|
September 30, 2023 |
|
|
December 31, 2022 |
|
|||||||||||||||
(dollars in thousands) |
|
Amount |
|
|
% of Total |
|
|
Amount |
|
|
% of Total |
|
|
Amount |
|
|
% of Total |
|
||||||
Originated loans and leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
$ |
1,907,029 |
|
|
|
28.5 |
% |
|
$ |
1,837,531 |
|
|
|
27.8 |
% |
|
$ |
1,712,152 |
|
|
|
31.6 |
% |
Residential real estate |
|
|
465,133 |
|
|
|
7.0 |
% |
|
|
454,456 |
|
|
|
6.9 |
% |
|
|
426,226 |
|
|
|
7.9 |
% |
Construction, land development, and
|
|
|
415,162 |
|
|
|
6.2 |
% |
|
|
406,334 |
|
|
|
6.1 |
% |
|
|
438,617 |
|
|
|
8.1 |
% |
Commercial and industrial |
|
|
2,311,563 |
|
|
|
34.6 |
% |
|
|
2,286,058 |
|
|
|
34.6 |
% |
|
|
2,030,616 |
|
|
|
37.5 |
% |
Installment and other |
|
|
2,919 |
|
|
|
0.0 |
% |
|
|
2,968 |
|
|
|
0.0 |
% |
|
|
1,410 |
|
|
|
0.0 |
% |
Leasing financing receivables |
|
|
665,239 |
|
|
|
10.0 |
% |
|
|
641,032 |
|
|
|
9.7 |
% |
|
|
521,689 |
|
|
|
9.6 |
% |
Total originated loans and leases |
|
$ |
5,767,045 |
|
|
|
86.3 |
% |
|
$ |
5,628,379 |
|
|
|
85.1 |
% |
|
$ |
5,130,710 |
|
|
|
94.7 |
% |
Purchased credit deteriorated loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
$ |
137,807 |
|
|
|
2.1 |
% |
|
$ |
154,573 |
|
|
|
2.3 |
% |
|
$ |
45,143 |
|
|
|
0.8 |
% |
Residential real estate |
|
|
42,510 |
|
|
|
0.6 |
% |
|
|
47,485 |
|
|
|
0.7 |
% |
|
|
32,228 |
|
|
|
0.6 |
% |
Construction, land development, and
|
|
|
25,331 |
|
|
|
0.4 |
% |
|
|
29,587 |
|
|
|
0.5 |
% |
|
|
372 |
|
|
|
0.0 |
% |
Commercial and industrial |
|
|
19,460 |
|
|
|
0.3 |
% |
|
|
21,014 |
|
|
|
0.3 |
% |
|
|
2,192 |
|
|
|
0.0 |
% |
Installment and other |
|
|
125 |
|
|
|
0.0 |
% |
|
|
125 |
|
|
|
0.0 |
% |
|
|
140 |
|
|
|
0.0 |
% |
Total purchased credit deteriorated loans |
|
$ |
225,233 |
|
|
|
3.4 |
% |
|
$ |
252,784 |
|
|
|
3.8 |
% |
|
$ |
80,075 |
|
|
|
1.4 |
% |
Acquired non-credit-deteriorated loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
$ |
275,476 |
|
|
|
4.1 |
% |
|
$ |
296,656 |
|
|
|
4.5 |
% |
|
$ |
152,193 |
|
|
|
2.8 |
% |
Residential real estate |
|
|
211,887 |
|
|
|
3.2 |
% |
|
|
220,091 |
|
|
|
3.4 |
% |
|
|
31,508 |
|
|
|
0.6 |
% |
Construction, land development, and
|
|
|
86,344 |
|
|
|
1.3 |
% |
|
|
87,087 |
|
|
|
1.3 |
% |
|
|
— |
|
|
|
0.0 |
% |
Commercial and industrial |
|
|
117,538 |
|
|
|
1.7 |
% |
|
|
127,253 |
|
|
|
1.9 |
% |
|
|
24,266 |
|
|
|
0.5 |
% |
Installment and other |
|
|
156 |
|
|
|
0.0 |
% |
|
|
153 |
|
|
|
0.0 |
% |
|
|
209 |
|
|
|
0.0 |
% |
Leasing financing receivables |
|
|
627 |
|
|
|
0.0 |
% |
|
|
900 |
|
|
|
0.0 |
% |
|
|
2,297 |
|
|
|
0.0 |
% |
Total acquired non-credit-deteriorated
|
|
$ |
692,028 |
|
|
|
10.3 |
% |
|
$ |
732,140 |
|
|
|
11.1 |
% |
|
$ |
210,473 |
|
|
|
3.9 |
% |
Total loans and leases |
|
$ |
6,684,306 |
|
|
|
100.0 |
% |
|
$ |
6,613,303 |
|
|
|
100.0 |
% |
|
$ |
5,421,258 |
|
|
|
100.0 |
% |
Allowance for credit losses - loans and leases |
|
|
(101,686 |
) |
|
|
|
|
|
(105,696 |
) |
|
|
|
|
|
(81,924 |
) |
|
|
|
|||
Total loans and leases, net of allowance for
|
|
$ |
6,582,620 |
|
|
|
|
|
$ |
6,507,607 |
|
|
|
|
|
$ |
5,339,334 |
|
|
|
|
The following table presents the balance and activity within the allowance for credit losses - loans and lease for the periods indicated: |
||||||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||
|
|
December 31, |
|
|
September 30, |
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|||||
(dollars in thousands) |
|
2023 |
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|||||
ACL - loans and leases, beginning of period |
|
$ |
105,696 |
|
|
$ |
92,665 |
|
|
$ |
79,704 |
|
|
$ |
81,924 |
|
|
$ |
55,012 |
|
Adjustment for acquired PCD loans |
|
|
— |
|
|
|
10,596 |
|
|
|
— |
|
|
|
10,596 |
|
|
|
— |
|
Adjustment for CECL adoption |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,168 |
|
Provision for credit losses - loans and leases |
|
|
8,176 |
|
|
|
7,865 |
|
|
|
5,399 |
|
|
|
32,220 |
|
|
|
22,674 |
|
Net charge-offs - loans and leases |
|
|
(12,186 |
) |
|
|
(5,430 |
) |
|
|
(3,179 |
) |
|
|
(23,054 |
) |
|
|
(7,930 |
) |
ACL - loans and leases, end of period |
|
$ |
101,686 |
|
|
$ |
105,696 |
|
|
$ |
81,924 |
|
|
$ |
101,686 |
|
|
$ |
81,924 |
|
Net charge-offs - loans and leases to average total
|
|
|
0.73 |
% |
|
|
0.33 |
% |
|
|
0.24 |
% |
|
|
0.38 |
% |
|
|
0.16 |
% |
Provision for credit losses - loans and leases
|
|
|
0.67 |
x |
|
|
1.45 |
x |
|
|
1.70 |
x |
|
|
1.40 |
x |
|
|
2.86 |
x |
BYLINE BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||
SELECTED BALANCE SHEET TABLES AND FINANCIAL RATIOS (unaudited) |
||||||||||||||||||||
The following table presents the amounts of non-performing loans and leases and other real estate owned at the date indicated: |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
Change from |
|
||||||||
(dollars in thousands) |
|
December 31,
|
|
|
September 30,
|
|
|
December 31,
|
|
|
September 30,
|
|
|
December 31,
|
|
|||||
Non-performing assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-accrual loans and leases |
|
$ |
64,107 |
|
|
$ |
52,070 |
|
|
$ |
36,027 |
|
|
|
23.1 |
% |
|
|
77.9 |
% |
Past due loans and leases 90 days or more
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
—% |
|
|
—% |
|
||
Total non-performing loans and leases |
|
$ |
64,107 |
|
|
$ |
52,070 |
|
|
$ |
36,027 |
|
|
|
23.1 |
% |
|
|
77.9 |
% |
Other real estate owned |
|
|
1,200 |
|
|
|
1,671 |
|
|
|
4,717 |
|
|
|
(28.2 |
)% |
|
|
(74.6 |
)% |
Total non-performing assets |
|
$ |
65,307 |
|
|
$ |
53,741 |
|
|
$ |
40,744 |
|
|
|
21.5 |
% |
|
|
60.3 |
% |
Total non-performing loans and leases as a
|
|
|
0.96 |
% |
|
|
0.79 |
% |
|
|
0.66 |
% |
|
|
|
|
|
|
||
Total non-performing assets as a percentage
|
|
|
0.74 |
% |
|
|
0.60 |
% |
|
|
0.55 |
% |
|
|
|
|
|
|
||
Allowance for credit losses - loans and lease
|
|
|
158.62 |
% |
|
|
202.99 |
% |
|
|
227.40 |
% |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-performing assets guaranteed by
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-accrual loans guaranteed |
|
$ |
4,154 |
|
|
$ |
3,588 |
|
|
$ |
2,225 |
|
|
|
15.8 |
% |
|
|
86.7 |
% |
Past due loans 90 days or more and still
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
—% |
|
|
—% |
|
||
Total non-performing loans guaranteed |
|
$ |
4,154 |
|
|
$ |
3,588 |
|
|
$ |
2,225 |
|
|
|
15.8 |
% |
|
|
86.7 |
% |
Total non-performing loans and leases
|
|
|
0.90 |
% |
|
|
0.73 |
% |
|
|
0.62 |
% |
|
|
|
|
|
|
||
Total non-performing assets not guaranteed
|
|
|
0.69 |
% |
|
|
0.56 |
% |
|
|
0.52 |
% |
|
|
|
|
|
|
The following table presents the composition of deposits at the dates indicated:
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
Change from |
|
||||||||
(dollars in thousands) |
December 31,
|
|
|
September 30,
|
|
|
December 31,
|
|
|
September 30,
|
|
|
December 31,
|
|
|||||
Non-interest-bearing demand deposits |
$ |
1,905,876 |
|
|
$ |
1,959,855 |
|
|
$ |
2,138,645 |
|
|
|
(2.8 |
)% |
|
|
(10.9 |
)% |
Interest-bearing checking accounts |
|
577,609 |
|
|
|
592,771 |
|
|
|
592,098 |
|
|
|
(2.6 |
)% |
|
|
(2.4 |
)% |
Money market demand accounts |
|
2,266,030 |
|
|
|
2,062,252 |
|
|
|
1,415,653 |
|
|
|
9.9 |
% |
|
|
60.1 |
% |
Other savings |
|
542,532 |
|
|
|
581,073 |
|
|
|
625,798 |
|
|
|
(6.6 |
)% |
|
|
(13.3 |
)% |
Time deposits (below |
|
1,520,082 |
|
|
|
1,446,485 |
|
|
|
762,250 |
|
|
|
5.0 |
% |
|
|
99.4 |
% |
Time deposits ( |
|
364,870 |
|
|
|
311,254 |
|
|
|
160,677 |
|
|
|
17.4 |
% |
|
|
127.1 |
% |
Total deposits |
$ |
7,176,999 |
|
|
$ |
6,953,690 |
|
|
$ |
5,695,121 |
|
|
|
3.2 |
% |
|
|
26.0 |
% |
BYLINE BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited) |
Non-GAAP Financial Measures
This release contains certain financial information determined by methods other than in accordance with accounting principles generally accepted in
|
|
As of or For the Three Months Ended |
|
|
As of or For the Year Ended |
|
||||||||||||||
|
|
December 31, |
|
|
September 30, |
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|||||
(dollars in thousands, except per share data) |
|
2023 |
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|||||
Net income and earnings per share excluding significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Reported Net Income |
|
$ |
29,604 |
|
|
$ |
28,222 |
|
|
$ |
24,367 |
|
|
$ |
107,878 |
|
|
$ |
87,954 |
|
Significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Impairment charges on assets held for sale and ROU assets |
|
|
1,981 |
|
|
|
394 |
|
|
|
372 |
|
|
|
2,395 |
|
|
|
372 |
|
Merger-related expenses |
|
|
1,035 |
|
|
|
6,307 |
|
|
|
538 |
|
|
|
9,222 |
|
|
|
538 |
|
Tax benefit |
|
|
(793 |
) |
|
|
(1,617 |
) |
|
|
(118 |
) |
|
|
(2,696 |
) |
|
|
(118 |
) |
Adjusted Net Income |
|
$ |
31,827 |
|
|
$ |
33,306 |
|
|
$ |
25,159 |
|
|
$ |
116,799 |
|
|
$ |
88,746 |
|
Reported Diluted Earnings per Share |
|
$ |
0.68 |
|
|
$ |
0.65 |
|
|
$ |
0.65 |
|
|
$ |
2.67 |
|
|
$ |
2.34 |
|
Significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Impairment charges on assets held for sale and ROU assets |
|
|
0.05 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.06 |
|
|
|
0.01 |
|
Merger-related expenses |
|
|
0.02 |
|
|
|
0.15 |
|
|
|
0.01 |
|
|
|
0.23 |
|
|
|
0.01 |
|
Tax benefit |
|
|
(0.02 |
) |
|
|
(0.04 |
) |
|
|
— |
|
|
|
(0.07 |
) |
|
|
— |
|
Adjusted Diluted Earnings per Share |
|
$ |
0.73 |
|
|
$ |
0.77 |
|
|
$ |
0.67 |
|
|
$ |
2.89 |
|
|
$ |
2.36 |
|
BYLINE BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited) |
||||||||||||||||||||
|
|
As of or For the Three Months Ended |
|
|
As of or For the Year Ended |
|
||||||||||||||
(dollars in thousands, except per share data, |
|
December 31, |
|
|
September 30, |
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|||||
ratios annualized, where applicable) |
|
2023 |
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|||||
Adjusted non-interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-interest expense |
|
$ |
53,584 |
|
|
$ |
57,891 |
|
|
$ |
50,500 |
|
|
$ |
209,603 |
|
|
$ |
184,082 |
|
Less: Significant items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Impairment charges on assets held for sale and ROU assets |
|
|
1,981 |
|
|
|
394 |
|
|
|
372 |
|
|
|
2,395 |
|
|
|
372 |
|
Merger-related expenses |
|
|
1,035 |
|
|
|
6,307 |
|
|
|
538 |
|
|
|
9,222 |
|
|
|
538 |
|
Adjusted non-interest expense |
|
$ |
50,568 |
|
|
$ |
51,190 |
|
|
$ |
49,590 |
|
|
$ |
197,986 |
|
|
$ |
183,172 |
|
Adjusted non-interest expense excluding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted non-interest expense |
|
$ |
50,568 |
|
|
$ |
51,190 |
|
|
$ |
49,590 |
|
|
$ |
197,986 |
|
|
$ |
183,172 |
|
Less: Amortization of intangible assets |
|
|
1,550 |
|
|
|
1,551 |
|
|
|
1,596 |
|
|
|
6,011 |
|
|
|
6,671 |
|
Adjusted non-interest expense excluding
|
|
$ |
49,018 |
|
|
$ |
49,639 |
|
|
$ |
47,994 |
|
|
$ |
191,975 |
|
|
$ |
176,501 |
|
Pre-tax pre-provision net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Pre-tax income |
|
$ |
39,969 |
|
|
$ |
38,134 |
|
|
$ |
31,733 |
|
|
$ |
145,680 |
|
|
$ |
114,683 |
|
Add: Provision for credit losses |
|
|
7,235 |
|
|
|
8,803 |
|
|
|
5,826 |
|
|
|
31,653 |
|
|
|
23,879 |
|
Pre-tax pre-provision net income |
|
$ |
47,204 |
|
|
$ |
46,937 |
|
|
$ |
37,559 |
|
|
$ |
177,333 |
|
|
$ |
138,562 |
|
Adjusted pre-tax pre-provision net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Pre-tax pre-provision net income |
|
$ |
47,204 |
|
|
$ |
46,937 |
|
|
$ |
37,559 |
|
|
$ |
177,333 |
|
|
$ |
138,562 |
|
Add: Impairment charges on assets held for sale
|
|
|
1,981 |
|
|
|
394 |
|
|
|
372 |
|
|
|
2,395 |
|
|
|
372 |
|
Add: Merger-related expenses |
|
|
1,035 |
|
|
|
6,307 |
|
|
|
538 |
|
|
|
9,222 |
|
|
|
538 |
|
Adjusted pre-tax pre-provision net income |
|
$ |
50,220 |
|
|
$ |
53,638 |
|
|
$ |
38,469 |
|
|
$ |
188,950 |
|
|
$ |
139,472 |
|
Tax equivalent net interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest income |
|
$ |
86,285 |
|
|
$ |
92,452 |
|
|
$ |
76,604 |
|
|
$ |
330,621 |
|
|
$ |
265,330 |
|
Add: Tax-equivalent adjustment |
|
|
240 |
|
|
|
248 |
|
|
|
214 |
|
|
|
903 |
|
|
|
915 |
|
Net interest income, fully taxable equivalent |
|
$ |
86,525 |
|
|
$ |
92,700 |
|
|
$ |
76,818 |
|
|
$ |
331,524 |
|
|
$ |
266,245 |
|
Total revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest income |
|
$ |
86,285 |
|
|
$ |
92,452 |
|
|
$ |
76,604 |
|
|
$ |
330,621 |
|
|
$ |
265,330 |
|
Add: Non-interest income |
|
|
14,503 |
|
|
|
12,376 |
|
|
|
11,455 |
|
|
|
56,315 |
|
|
$ |
57,314 |
|
Total revenue |
|
$ |
100,788 |
|
|
$ |
104,828 |
|
|
$ |
88,059 |
|
|
$ |
386,936 |
|
|
$ |
322,644 |
|
Tangible common stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total stockholders' equity |
|
$ |
990,151 |
|
|
$ |
919,945 |
|
|
$ |
765,816 |
|
|
$ |
990,151 |
|
|
$ |
765,816 |
|
Less: Goodwill and other intangibles |
|
|
203,478 |
|
|
|
205,028 |
|
|
|
158,887 |
|
|
|
203,478 |
|
|
|
158,887 |
|
Tangible common stockholders' equity |
|
$ |
786,673 |
|
|
$ |
714,917 |
|
|
$ |
606,929 |
|
|
$ |
786,673 |
|
|
$ |
606,929 |
|
Tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets |
|
$ |
8,881,967 |
|
|
$ |
8,943,368 |
|
|
$ |
7,362,941 |
|
|
$ |
8,881,967 |
|
|
$ |
7,362,941 |
|
Less: Goodwill and other intangibles |
|
|
203,478 |
|
|
|
205,028 |
|
|
|
158,887 |
|
|
|
203,478 |
|
|
|
158,887 |
|
Tangible assets |
|
$ |
8,678,489 |
|
|
$ |
8,738,340 |
|
|
$ |
7,204,054 |
|
|
$ |
8,678,489 |
|
|
$ |
7,204,054 |
|
Average tangible common stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average total stockholders' equity |
|
$ |
935,197 |
|
|
$ |
924,278 |
|
|
$ |
748,292 |
|
|
$ |
863,092 |
|
|
$ |
776,225 |
|
Less: Average preferred stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,459 |
|
Less: Average goodwill and other intangibles |
|
|
204,191 |
|
|
|
202,978 |
|
|
|
159,680 |
|
|
|
180,717 |
|
|
|
162,203 |
|
Average tangible common stockholders' equity |
|
$ |
731,006 |
|
|
$ |
721,300 |
|
|
$ |
588,612 |
|
|
$ |
682,375 |
|
|
$ |
611,563 |
|
Average tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average total assets |
|
$ |
8,787,636 |
|
|
$ |
8,634,345 |
|
|
$ |
7,266,053 |
|
|
$ |
8,048,331 |
|
|
$ |
7,018,779 |
|
Less: Average goodwill and other intangibles |
|
|
204,191 |
|
|
|
202,978 |
|
|
|
159,680 |
|
|
|
180,717 |
|
|
|
162,203 |
|
Average tangible assets |
|
$ |
8,583,445 |
|
|
$ |
8,431,367 |
|
|
$ |
7,106,373 |
|
|
$ |
7,867,614 |
|
|
$ |
6,856,576 |
|
Tangible net income available to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income available to common stockholders |
|
$ |
29,604 |
|
|
$ |
28,222 |
|
|
$ |
24,367 |
|
|
$ |
107,878 |
|
|
$ |
87,758 |
|
Add: After-tax intangible asset amortization |
|
|
1,138 |
|
|
|
1,137 |
|
|
|
1,170 |
|
|
|
4,408 |
|
|
|
4,890 |
|
Tangible net income available to common stockholders |
|
$ |
30,742 |
|
|
$ |
29,359 |
|
|
$ |
25,537 |
|
|
$ |
112,286 |
|
|
$ |
92,648 |
|
Adjusted tangible net income available to common
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tangible net income available to common stockholders |
|
$ |
30,742 |
|
|
$ |
29,359 |
|
|
$ |
25,537 |
|
|
$ |
112,286 |
|
|
$ |
92,648 |
|
Impairment charges on assets held for sale and ROU assets |
|
|
1,981 |
|
|
|
394 |
|
|
|
372 |
|
|
|
2,395 |
|
|
|
372 |
|
Merger-related expenses |
|
|
1,035 |
|
|
|
6,307 |
|
|
|
538 |
|
|
|
9,222 |
|
|
|
538 |
|
Tax benefit on significant items |
|
|
(793 |
) |
|
|
(1,617 |
) |
|
|
(118 |
) |
|
|
(2,696 |
) |
|
|
(118 |
) |
Adjusted tangible net income available to
|
|
$ |
32,965 |
|
|
$ |
34,443 |
|
|
$ |
26,329 |
|
|
$ |
121,207 |
|
|
$ |
93,440 |
|
BYLINE BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited) |
||||||||||||||||||||
|
|
As of or For the Three Months Ended |
|
|
As of or For the Year Ended |
|
||||||||||||||
(dollars in thousands, except share and per share |
|
December 31, |
|
|
September 30, |
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|||||
data, ratios annualized, where applicable) |
|
2023 |
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|||||
Pre-tax pre-provision return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Pre-tax pre-provision net income |
|
$ |
47,204 |
|
|
$ |
46,937 |
|
|
$ |
37,559 |
|
|
$ |
177,333 |
|
|
$ |
138,562 |
|
Average total assets |
|
|
8,787,636 |
|
|
|
8,634,345 |
|
|
|
7,266,053 |
|
|
|
8,048,331 |
|
|
|
7,018,779 |
|
Pre-tax pre-provision return on average assets |
|
|
2.13 |
% |
|
|
2.16 |
% |
|
|
2.05 |
% |
|
|
2.20 |
% |
|
|
1.97 |
% |
Adjusted pre-tax pre-provision return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted pre-tax pre-provision net income |
|
$ |
50,220 |
|
|
$ |
53,638 |
|
|
$ |
38,469 |
|
|
$ |
188,950 |
|
|
$ |
139,472 |
|
Average total assets |
|
|
8,787,636 |
|
|
|
8,634,345 |
|
|
|
7,266,053 |
|
|
|
8,048,331 |
|
|
|
7,018,779 |
|
Adjusted pre-tax pre-provision return on average assets |
|
|
2.27 |
% |
|
|
2.46 |
% |
|
|
2.10 |
% |
|
|
2.35 |
% |
|
|
1.99 |
% |
Net interest margin, fully taxable equivalent: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest income, fully taxable equivalent |
|
$ |
86,525 |
|
|
$ |
92,700 |
|
|
$ |
76,818 |
|
|
$ |
331,524 |
|
|
$ |
266,245 |
|
Total average interest-earning assets |
|
|
8,387,877 |
|
|
|
8,220,678 |
|
|
|
6,922,889 |
|
|
|
7,677,848 |
|
|
|
6,630,464 |
|
Net interest margin, fully taxable equivalent |
|
|
4.09 |
% |
|
|
4.47 |
% |
|
|
4.40 |
% |
|
|
4.32 |
% |
|
|
4.01 |
% |
Non-interest income to total revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-interest income |
|
$ |
14,503 |
|
|
$ |
12,376 |
|
|
$ |
11,455 |
|
|
$ |
56,315 |
|
|
$ |
57,314 |
|
Total revenues |
|
|
100,788 |
|
|
|
104,828 |
|
|
|
88,059 |
|
|
|
386,936 |
|
|
|
322,644 |
|
Non-interest income to total revenues |
|
|
14.39 |
% |
|
|
11.81 |
% |
|
|
13.01 |
% |
|
|
14.55 |
% |
|
|
17.76 |
% |
Adjusted non-interest expense to average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted non-interest expense |
|
$ |
50,568 |
|
|
$ |
51,190 |
|
|
$ |
49,590 |
|
|
$ |
197,986 |
|
|
$ |
183,172 |
|
Average total assets |
|
|
8,787,636 |
|
|
|
8,634,345 |
|
|
|
7,266,053 |
|
|
|
8,048,331 |
|
|
|
7,018,779 |
|
Adjusted non-interest expense to average assets |
|
|
2.28 |
% |
|
|
2.35 |
% |
|
|
2.71 |
% |
|
|
2.46 |
% |
|
|
2.61 |
% |
Adjusted efficiency ratio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted non-interest expense excluding amortization of
|
|
$ |
49,018 |
|
|
$ |
49,639 |
|
|
$ |
47,994 |
|
|
$ |
191,975 |
|
|
$ |
176,501 |
|
Total revenues |
|
|
100,788 |
|
|
|
104,828 |
|
|
|
88,059 |
|
|
|
386,936 |
|
|
|
322,644 |
|
Adjusted efficiency ratio |
|
|
48.64 |
% |
|
|
47.35 |
% |
|
|
54.50 |
% |
|
|
49.61 |
% |
|
|
54.70 |
% |
Adjusted return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted net income |
|
$ |
31,827 |
|
|
$ |
33,306 |
|
|
$ |
25,159 |
|
|
$ |
116,799 |
|
|
$ |
88,746 |
|
Average total assets |
|
|
8,787,636 |
|
|
|
8,634,345 |
|
|
|
7,266,053 |
|
|
|
8,048,331 |
|
|
|
7,018,779 |
|
Adjusted return on average assets |
|
|
1.44 |
% |
|
|
1.53 |
% |
|
|
1.37 |
% |
|
|
1.45 |
% |
|
|
1.26 |
% |
Adjusted return on average stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted net income |
|
$ |
31,827 |
|
|
$ |
33,306 |
|
|
$ |
25,159 |
|
|
$ |
116,799 |
|
|
$ |
88,746 |
|
Average stockholders' equity |
|
|
935,197 |
|
|
|
924,278 |
|
|
|
748,292 |
|
|
|
863,092 |
|
|
|
776,225 |
|
Adjusted return on average stockholders' equity |
|
|
13.50 |
% |
|
|
14.30 |
% |
|
|
13.34 |
% |
|
|
13.53 |
% |
|
|
11.43 |
% |
Tangible common equity to tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tangible common equity |
|
$ |
786,673 |
|
|
$ |
714,917 |
|
|
$ |
606,929 |
|
|
$ |
786,673 |
|
|
$ |
606,929 |
|
Tangible assets |
|
|
8,678,489 |
|
|
|
8,738,340 |
|
|
|
7,204,054 |
|
|
|
8,678,489 |
|
|
|
7,204,054 |
|
Tangible common equity to tangible assets |
|
|
9.06 |
% |
|
|
8.18 |
% |
|
|
8.42 |
% |
|
|
9.06 |
% |
|
|
8.42 |
% |
Return on average tangible common stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tangible net income available to common stockholders |
|
$ |
30,742 |
|
|
$ |
29,359 |
|
|
$ |
25,537 |
|
|
$ |
112,286 |
|
|
$ |
92,648 |
|
Average tangible common stockholders' equity |
|
|
731,006 |
|
|
|
721,300 |
|
|
|
588,612 |
|
|
|
682,375 |
|
|
|
611,563 |
|
Return on average tangible common stockholders' equity |
|
|
16.68 |
% |
|
|
16.15 |
% |
|
|
17.21 |
% |
|
|
16.46 |
% |
|
|
15.15 |
% |
Adjusted return on average tangible common
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted tangible net income available to common
|
|
$ |
32,965 |
|
|
$ |
34,443 |
|
|
$ |
26,329 |
|
|
$ |
121,207 |
|
|
$ |
93,440 |
|
Average tangible common stockholders' equity |
|
|
731,006 |
|
|
|
721,300 |
|
|
|
588,612 |
|
|
|
682,375 |
|
|
|
611,563 |
|
Adjusted return on average tangible common
|
|
|
17.89 |
% |
|
|
18.95 |
% |
|
|
17.75 |
% |
|
|
17.76 |
% |
|
|
15.28 |
% |
Tangible book value per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tangible common equity |
|
$ |
786,673 |
|
|
$ |
714,917 |
|
|
$ |
606,929 |
|
|
$ |
786,673 |
|
|
$ |
606,929 |
|
Common shares outstanding |
|
|
43,764,056 |
|
|
|
43,719,203 |
|
|
|
37,492,775 |
|
|
|
43,764,056 |
|
|
|
37,492,775 |
|
Tangible book value per share |
|
$ |
17.98 |
|
|
$ |
16.35 |
|
|
$ |
16.19 |
|
|
$ |
17.98 |
|
|
$ |
16.19 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240125027265/en/
Investors/Media:
Brooks Rennie
Investor Relations Director
312-660-5805
brennie@bylinebank.com
Source: Byline Bancorp, Inc.
FAQ
What was Byline Bancorp's net income for the fourth quarter?
What was the diluted earnings per share for Byline Bancorp in the fourth quarter?
What was the total revenue for Byline Bancorp in the fourth quarter?
What was the percentage increase in net interest income for Byline Bancorp?
What was the new stock repurchase program authorized by Byline Bancorp's Board of Directors?