Byline Bancorp, Inc. Reports Third Quarter 2021 Financial Results
Byline Bancorp reported strong third quarter 2021 results, with net income of $25.3 million ($0.66 per diluted share), reflecting a decrease from $28.5 million ($0.73 per share) in the prior quarter. Adjusted net income was $26.4 million ($0.69 per share). A significant increase in originated loans and leases of $189.5 million contributed to overall production of $410.3 million. The net interest margin improved to 3.91%, and non-interest-bearing deposits constituted 41.1% of total deposits. A cash dividend of $0.09 per share was also declared.
- Net income of $25.3 million, or $0.66 per diluted share.
- Originated loans and leases increased by $189.5 million, showing strong production of $410.3 million.
- Net interest margin improved to 3.91%, reflecting effective asset management.
- 41.1% of total deposits were non-interest-bearing, indicating healthy customer deposits.
- Cash dividend of $0.09 per share declared, rewarding shareholders.
- Net income declined from $28.5 million in Q2 2021 to $25.3 million in Q3 2021.
- Non-interest income decreased by $2.5 million, or 11.9%, compared to the previous quarter, primarily due to a loan servicing asset revaluation charge.
Select Third Quarter 2021 Highlights
-
Net income of
, or$25.3 million per diluted share$0.66 -
Net interest margin of
3.91% -
Return on average assets of
1.53% , as adjusted11.59% -
Efficiency ratio of
54.18% -
Non-interest bearing deposits
41.1% of total deposits -
Originated loans and leases increased
, total production of$189.5 million $410.3 million -
Common Equity Tier 1 to risk weighted assets of
11.32%
Board Declares Cash Dividend of
On
(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 OPERATIONS
Net Interest Income
The following table presents net interest income for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Three Months Ended |
|
Change from |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(dollars in thousands) |
|
2021 |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||
INTEREST AND DIVIDEND INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest and fees on loans and leases |
|
$ |
56,291 |
|
|
$ |
54,324 |
|
|
$ |
51,036 |
|
|
|
3.6 |
% |
|
|
10.3 |
% |
Interest on securities |
|
|
5,534 |
|
|
|
6,359 |
|
|
|
7,070 |
|
|
|
(13.0 |
)% |
|
|
(21.7 |
)% |
Other interest and dividend income |
|
|
947 |
|
|
|
628 |
|
|
|
128 |
|
|
|
50.6 |
% |
|
|
644.4 |
% |
Total interest and dividend income |
|
|
62,772 |
|
|
|
61,311 |
|
|
|
58,234 |
|
|
|
2.4 |
% |
|
|
7.8 |
% |
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits |
|
|
986 |
|
|
|
1,058 |
|
|
|
2,760 |
|
|
|
(6.8 |
)% |
|
|
(64.3 |
)% |
Other borrowings |
|
|
349 |
|
|
|
482 |
|
|
|
465 |
|
|
|
(27.4 |
)% |
|
|
(24.8 |
)% |
Subordinated notes and debentures |
|
|
1,592 |
|
|
|
1,597 |
|
|
|
1,485 |
|
|
|
(0.4 |
)% |
|
|
7.2 |
% |
Total interest expense |
|
|
2,927 |
|
|
|
3,137 |
|
|
|
4,710 |
|
|
|
(6.7 |
)% |
|
|
(37.8 |
)% |
Net interest income |
|
$ |
59,845 |
$ |
58,174 |
$ |
53,524 |
|
|
2.9 |
% |
11.8 |
% |
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 |
|
|||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||
(dollars in thousands) |
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
40,088 |
|
|
$ |
19 |
|
|
|
0.19 |
% |
|
$ |
75,382 |
|
|
$ |
28 |
|
|
|
0.15 |
% |
Loans and leases(1) |
|
|
4,539,111 |
|
|
|
56,291 |
|
|
|
4.92 |
% |
|
|
4,491,197 |
|
|
|
54,324 |
|
|
|
4.85 |
% |
Taxable securities |
|
|
1,309,802 |
|
|
|
5,472 |
|
|
|
1.66 |
% |
|
|
1,477,070 |
|
|
|
5,947 |
|
|
|
1.62 |
% |
Tax-exempt securities(2) |
|
|
187,064 |
|
|
|
1,254 |
|
|
|
2.66 |
% |
|
|
187,967 |
|
|
|
1,281 |
|
|
|
2.73 |
% |
Total interest-earning assets |
|
$ |
6,076,065 |
|
|
$ |
63,036 |
|
|
|
4.12 |
% |
|
$ |
6,231,616 |
|
|
$ |
61,580 |
|
|
|
3.96 |
% |
Allowance for loan and lease losses |
|
|
(61,528 |
) |
|
|
|
|
|
|
|
|
(65,848 |
) |
|
|
|
|
|
|
||||
All other assets |
|
|
546,331 |
|
|
|
|
|
|
|
|
|
554,724 |
|
|
|
|
|
|
|
||||
TOTAL ASSETS |
|
$ |
6,560,868 |
|
|
|
|
|
|
|
|
$ |
6,720,492 |
|
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest checking |
|
$ |
653,543 |
|
|
$ |
228 |
|
|
|
0.14 |
% |
|
$ |
626,886 |
|
|
$ |
220 |
|
|
|
0.14 |
% |
Money market accounts |
|
|
1,031,009 |
|
|
|
280 |
|
|
|
0.11 |
% |
|
|
1,052,223 |
|
|
|
279 |
|
|
|
0.11 |
% |
Savings |
|
|
625,037 |
|
|
|
75 |
|
|
|
0.05 |
% |
|
|
607,035 |
|
|
|
72 |
|
|
|
0.05 |
% |
Time deposits |
|
|
709,805 |
|
|
|
403 |
|
|
|
0.23 |
% |
|
|
717,795 |
|
|
|
487 |
|
|
|
0.27 |
% |
Total interest-bearing deposits |
|
|
3,019,394 |
|
|
|
986 |
|
|
|
0.13 |
% |
|
|
3,003,939 |
|
|
|
1,058 |
|
|
|
0.14 |
% |
Other borrowings |
|
|
426,284 |
|
|
|
349 |
|
|
|
0.33 |
% |
|
|
642,586 |
|
|
|
482 |
|
|
|
0.30 |
% |
Subordinated notes and debentures |
|
|
110,195 |
|
|
|
1,592 |
|
|
|
5.73 |
% |
|
|
110,030 |
|
|
|
1,597 |
|
|
|
5.82 |
% |
Total borrowings |
|
|
536,479 |
|
|
|
1,941 |
|
|
|
1.44 |
% |
|
|
752,616 |
|
|
|
2,079 |
|
|
|
1.11 |
% |
Total interest-bearing liabilities |
|
$ |
3,555,873 |
|
|
$ |
2,927 |
|
|
|
0.33 |
% |
|
$ |
3,756,555 |
|
|
$ |
3,137 |
|
|
|
0.33 |
% |
Non-interest-bearing demand deposits |
|
|
2,106,189 |
|
|
|
|
|
|
|
|
|
2,085,358 |
|
|
|
|
|
|
|
||||
Other liabilities |
|
|
75,052 |
|
|
|
|
|
|
|
|
|
68,089 |
|
|
|
|
|
|
|
||||
Total stockholders’ equity |
|
|
823,754 |
|
|
|
|
|
|
|
|
|
810,490 |
|
|
|
|
|
|
|
||||
TOTAL LIABILITIES AND
|
|
$ |
6,560,868 |
|
|
|
|
|
|
|
|
$ |
6,720,492 |
|
|
|
|
|
|
|
||||
Net interest spread(3) |
|
|
|
|
|
|
|
|
3.79 |
% |
|
|
|
|
|
|
|
|
3.63 |
% |
||||
Net interest income, fully
|
|
|
|
|
$ |
60,109 |
|
|
|
|
|
|
|
|
$ |
58,443 |
|
|
|
|
||||
Net interest margin, fully
|
|
|
|
|
|
|
|
|
3.92 |
% |
|
|
|
|
|
|
|
|
3.76 |
% |
||||
Tax-equivalent adjustment |
|
|
|
|
|
(264 |
) |
|
|
0.01 |
% |
|
|
|
|
|
(269 |
) |
|
|
0.02 |
% |
||
Net interest income |
|
|
|
|
$ |
59,845 |
|
|
|
|
|
|
|
|
$ |
58,174 |
|
|
|
|
||||
Net interest margin(4) |
|
|
|
|
|
|
|
|
3.91 |
% |
|
|
|
|
|
|
|
|
3.74 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net loan accretion impact on margin |
|
|
|
|
$ |
1,638 |
|
|
|
0.11 |
% |
|
|
|
|
$ |
1,395 |
|
|
|
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. |
Net interest income for the third quarter of 2021 was
The increase in net interest income was primarily due to:
-
An increase of
in interest income on loans and leases, due to higher balances and yields on loans and leases and increased Paycheck Protection Program ("PPP") servicing fees resulting from a higher volume of loan forgiveness.$2.0 million
Partially offset by:
-
A decrease of
in interest income on securities, due to lower average balances of securities.$825,000
Tax-equivalent net interest margin for the third quarter of 2021 was
The average cost of total deposits was
Provision for Loan and Lease Losses
The provision for loan and lease losses was
Non-interest Income
The following table presents the components of non-interest income for the periods indicated:
|
|
Three Months Ended |
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(dollars in thousands) |
|
2021 |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||
NON-INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fees and service charges on deposits |
|
$ |
1,867 |
|
|
$ |
1,768 |
|
|
$ |
1,603 |
|
|
|
5.6 |
% |
|
|
16.4 |
% |
Loan servicing revenue |
|
|
3,344 |
|
|
|
3,188 |
|
|
|
2,936 |
|
|
|
4.9 |
% |
|
|
13.9 |
% |
Loan servicing asset revaluation |
|
|
(2,650 |
) |
|
|
7 |
|
|
|
1,122 |
|
|
NM |
|
|
NM |
|
||
ATM and interchange fees |
|
|
1,201 |
|
|
|
1,044 |
|
|
|
1,028 |
|
|
|
15.0 |
% |
|
|
16.7 |
% |
Net realized gains (losses) on securities
|
|
|
130 |
|
|
|
(136 |
) |
|
|
1,037 |
|
|
NM |
|
|
|
(87.4 |
)% |
|
Change in fair value of equity securities, net |
|
|
(275 |
) |
|
|
517 |
|
|
|
154 |
|
|
NM |
|
|
NM |
|
||
Net gains on sales of loans |
|
|
12,761 |
|
|
|
12,270 |
|
|
|
12,671 |
|
|
|
4.0 |
% |
|
|
0.7 |
% |
Wealth management and trust income |
|
|
815 |
|
|
|
722 |
|
|
|
693 |
|
|
|
12.8 |
% |
|
|
17.7 |
% |
Other non-interest income |
|
|
1,302 |
|
|
|
1,622 |
|
|
|
990 |
|
|
|
(19.7 |
)% |
|
|
31.7 |
% |
Total non-interest income |
|
$ |
18,495 |
|
|
$ |
21,002 |
|
|
$ |
22,234 |
|
|
|
(11.9 |
)% |
|
|
(16.8 |
)% |
Non-interest income for the third quarter of 2021 was
The decrease in total non-interest income was primarily due to:
-
A
loan servicing asset revaluation charge, which was a$2.7 million downward valuation adjustment for the current quarter compared to a$2.7 million upward valuation adjustment in the prior quarter, due to changes in the fair value of the servicing asset; and$7,000 -
A
decrease in the fair value of equity securities.$793,000
Partially offset by:
-
An increase of
in net gains on sales of loans due to higher volume of loan sales.$491,000
During the third quarter of 2021, we sold
Non-interest Expense
The following table presents the components of non-interest expense for the periods indicated:
|
|
Three Months Ended |
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(dollars in thousands) |
|
2021 |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||
NON-INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Salaries and employee benefits |
|
$ |
25,978 |
|
|
$ |
24,588 |
|
|
$ |
23,126 |
|
|
|
5.7 |
% |
|
|
12.3 |
% |
Occupancy and equipment expense, net |
|
|
4,982 |
|
|
|
4,856 |
|
|
|
5,220 |
|
|
|
2.6 |
% |
|
|
(4.6 |
)% |
Loan and lease related expenses |
|
|
1,175 |
|
|
|
1,503 |
|
|
|
2,053 |
|
|
|
(21.7 |
)% |
|
|
(42.7 |
)% |
Legal, audit and other professional fees |
|
|
2,710 |
|
|
|
2,898 |
|
|
|
2,390 |
|
|
|
(6.5 |
)% |
|
|
13.4 |
% |
Data processing |
|
|
3,108 |
|
|
|
2,847 |
|
|
|
2,661 |
|
|
|
9.1 |
% |
|
|
16.8 |
% |
Net loss recognized on other real estate
|
|
|
42 |
|
|
|
389 |
|
|
|
349 |
|
|
|
(89.1 |
)% |
|
|
(87.8 |
)% |
Other intangible assets amortization expense |
|
|
1,738 |
|
|
|
1,848 |
|
|
|
1,947 |
|
|
|
(6.0 |
)% |
|
|
(10.7 |
)% |
Other non-interest expense |
|
|
4,447 |
|
|
|
4,052 |
|
|
|
3,941 |
|
|
|
9.7 |
% |
|
|
12.8 |
% |
Total non-interest expense |
|
$ |
44,180 |
|
|
$ |
42,981 |
|
|
$ |
41,687 |
|
|
|
2.8 |
% |
|
|
6.0 |
% |
Non-interest expense for the third quarter of 2021 was
The increase in total non-interest expense was primarily due to:
-
An increase of
in salaries and employee benefits, primarily due to new hires during the quarter and increased commission expense; and$1.4 million -
An increase of
in other non-interest expense, mainly due to advertising campaigns launched during the quarter.$395,000
Partially offset by:
-
A decrease of
in loan and leases related expenses, mainly due to decreases in government guaranteed loan expenses; and$328,000 -
A decrease of
in net loss recognized on other real estate owned and other related expenses, due to decreases in write-downs.$347,000
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 loans and leases of
, as a result of new originations, primarily driven by commercial real estate and commercial and industrial loans.$139.8 million
Partially offset by:
-
A decreases of
in securities available-for-sale, at fair value, due to principal paydowns used to fund loan and lease growth.$68.2 million
The following table shows our allocation of the originated, acquired impaired, and acquired non-impaired loans and leases at the dates indicated:
|
|
|
|
|
|
|
||||||||||||||||||
(dollars in thousands) |
|
Amount |
|
% of Total |
|
Amount |
|
% of Total |
|
Amount |
|
% of Total |
||||||||||||
Originated loans and leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
$ |
1,298,454 |
|
|
|
28.2 |
% |
|
$ |
1,156,824 |
|
|
|
25.9 |
% |
|
$ |
919,862 |
|
|
|
21.0 |
% |
Residential real estate |
|
|
387,578 |
|
|
|
8.4 |
% |
|
|
389,758 |
|
|
|
8.7 |
% |
|
|
458,364 |
|
|
|
10.5 |
% |
Construction, land development, and
|
|
|
336,460 |
|
|
|
7.3 |
% |
|
|
271,710 |
|
|
|
6.1 |
% |
|
|
234,017 |
|
|
|
5.3 |
% |
Commercial and industrial |
|
|
1,480,076 |
|
|
|
32.1 |
% |
|
|
1,350,471 |
|
|
|
30.2 |
% |
|
|
1,214,099 |
|
|
|
27.8 |
% |
Paycheck Protection Program |
|
|
268,081 |
|
|
|
5.8 |
% |
|
|
476,282 |
|
|
|
10.7 |
% |
|
|
622,191 |
|
|
|
14.2 |
% |
Installment and other |
|
|
998 |
|
|
|
0.0 |
% |
|
|
982 |
|
|
|
0.0 |
% |
|
|
2,346 |
|
|
|
0.1 |
% |
Leasing financing receivables |
|
|
331,149 |
|
|
|
7.2 |
% |
|
|
267,300 |
|
|
|
6.0 |
% |
|
|
185,700 |
|
|
|
4.2 |
% |
Total originated loans and leases |
|
$ |
4,102,796 |
|
|
|
89.0 |
% |
|
$ |
3,913,327 |
|
|
|
87.6 |
% |
|
$ |
3,636,579 |
|
|
|
83.1 |
% |
Acquired impaired loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
$ |
84,821 |
|
|
|
1.8 |
% |
|
$ |
91,313 |
|
|
|
2.0 |
% |
|
$ |
117,114 |
|
|
|
2.7 |
% |
Residential real estate |
|
|
61,893 |
|
|
|
1.3 |
% |
|
|
67,401 |
|
|
|
1.5 |
% |
|
|
84,197 |
|
|
|
1.9 |
% |
Construction, land development, and
|
|
|
1,746 |
|
|
|
0.1 |
% |
|
|
2,008 |
|
|
|
0.0 |
% |
|
|
4,804 |
|
|
|
0.1 |
% |
Commercial and industrial |
|
|
6,651 |
|
|
|
0.1 |
% |
|
|
7,444 |
|
|
|
0.2 |
% |
|
|
10,489 |
|
|
|
0.3 |
% |
Installment and other |
|
|
169 |
|
|
|
0.0 |
% |
|
|
180 |
|
|
|
0.0 |
% |
|
|
214 |
|
|
|
0.0 |
% |
Total acquired impaired loans |
|
$ |
155,280 |
|
|
|
3.3 |
% |
|
$ |
168,346 |
|
|
|
3.7 |
% |
|
$ |
216,818 |
|
|
|
5.0 |
% |
Acquired non-impaired loans and leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
$ |
235,103 |
|
|
|
5.1 |
% |
|
$ |
254,739 |
|
|
|
5.6 |
% |
|
$ |
310,879 |
|
|
|
7.1 |
% |
Residential real estate |
|
|
58,283 |
|
|
|
1.3 |
% |
|
|
65,119 |
|
|
|
1.5 |
% |
|
|
90,835 |
|
|
|
2.1 |
% |
Construction, land development, and
|
|
|
206 |
|
|
|
0.0 |
% |
|
|
208 |
|
|
|
0.0 |
% |
|
|
213 |
|
|
|
0.0 |
% |
Commercial and industrial |
|
|
49,678 |
|
|
|
1.1 |
% |
|
|
58,320 |
|
|
|
1.3 |
% |
|
|
104,221 |
|
|
|
2.4 |
% |
Installment and other |
|
|
275 |
|
|
|
0.0 |
% |
|
|
311 |
|
|
|
0.0 |
% |
|
|
583 |
|
|
|
0.0 |
% |
Leasing financing receivables |
|
|
7,607 |
|
|
|
0.2 |
% |
|
|
9,087 |
|
|
|
0.3 |
% |
|
|
14,389 |
|
|
|
0.3 |
% |
Total acquired non-impaired loans
|
|
$ |
351,152 |
|
|
|
7.7 |
% |
|
$ |
387,784 |
|
|
|
8.7 |
% |
|
$ |
521,120 |
|
|
|
11.9 |
% |
Total loans and leases |
|
$ |
4,609,228 |
|
|
|
100.0 |
% |
|
$ |
4,469,457 |
|
|
|
100.0 |
% |
|
$ |
4,374,517 |
|
|
|
100.0 |
% |
Allowance for loan and lease losses |
|
|
(60,598 |
) |
|
|
|
|
|
(61,719 |
) |
|
|
|
|
|
(61,258 |
) |
|
|
|
|||
Total loans and leases, net of allowance for
|
|
$ |
4,548,630 |
|
|
|
|
|
$ |
4,407,738 |
|
|
|
|
|
$ |
4,313,259 |
|
|
|
|
Paycheck Protection Program
The following table presents the net PPP loans outstanding as of
|
|
PPP Loans Outstanding |
||||||||||
(dollars in thousands) |
|
First Round |
|
Second Round |
|
Total |
||||||
Principal outstanding |
|
$ |
12,561 |
|
|
$ |
263,058 |
|
|
$ |
275,619 |
|
Unearned processing fee |
|
|
(176 |
) |
|
|
(9,503 |
) |
|
|
(9,679 |
) |
Deferred cost |
|
|
47 |
|
|
|
2,094 |
|
|
|
2,141 |
|
PPP loans, net |
|
$ |
12,432 |
|
|
$ |
255,649 |
|
|
$ |
268,081 |
|
Number of loans outstanding |
|
|
128 |
|
|
|
1,624 |
|
|
|
1,752 |
|
|
|
|
|
|
|
|
|
|
|
|||
Forgiven |
|
|
95.9 |
% |
|
|
22.3 |
% |
|
|
70.7 |
% |
In review or submission process |
|
|
0.9 |
% |
|
|
10.9 |
% |
|
|
4.3 |
% |
Not applied for forgiveness |
|
|
3.2 |
% |
|
|
66.8 |
% |
|
|
25.0 |
% |
PPP loans decreased by
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:
|
|
|
|
|
|
|
|
|
|
|
% Change from |
|||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-performing assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-accrual loans and leases |
|
$ |
34,465 |
|
|
$ |
35,514 |
|
|
$ |
43,196 |
|
|
|
(3.0 |
)% |
|
|
(20.2 |
)% |
Past due loans and leases 90 days or more
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
—% |
|
|
—% |
|
||
Total non-performing loans and leases |
|
$ |
34,465 |
|
|
$ |
35,514 |
|
|
$ |
43,196 |
|
|
|
(3.0 |
)% |
|
|
(20.2 |
)% |
Other real estate owned |
|
|
3,033 |
|
|
|
4,417 |
|
|
|
8,150 |
|
|
|
(31.3 |
)% |
|
|
(62.8 |
)% |
Total non-performing assets |
|
$ |
37,498 |
|
|
$ |
39,931 |
|
|
$ |
51,346 |
|
|
|
(6.1 |
)% |
|
|
(27.0 |
)% |
Accruing troubled debt restructured loans (1) |
|
$ |
2,366 |
|
|
$ |
2,395 |
|
|
$ |
2,293 |
|
|
|
(1.3 |
)% |
|
|
3.2 |
% |
Total non-performing loans and leases as a
|
|
|
0.75 |
% |
|
|
0.79 |
% |
|
|
0.99 |
% |
|
|
|
|
|
|
||
Total non-performing assets as a percentage
|
|
|
0.56 |
% |
|
|
0.61 |
% |
|
|
0.79 |
% |
|
|
|
|
|
|
||
Allowance for loan and lease losses as a
|
|
|
175.82 |
% |
|
|
173.79 |
% |
|
|
141.81 |
% |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-performing assets guaranteed by
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-accrual loans guaranteed |
|
$ |
6,326 |
|
|
$ |
5,847 |
|
|
$ |
3,749 |
|
|
|
8.2 |
% |
|
|
68.8 |
% |
Past due loans 90 days or more and still
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
—% |
|
|
—% |
|
||
Total non-performing loans guaranteed |
|
$ |
6,326 |
|
|
$ |
5,847 |
|
|
$ |
3,749 |
|
|
|
8.2 |
% |
|
|
68.8 |
% |
Accruing troubled debt restructured loans
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
—% |
|
|
—% |
|
||
Total non-performing loans and leases
|
|
|
0.61 |
% |
|
|
0.66 |
% |
|
|
0.90 |
% |
|
|
|
|
|
|
||
Total non-performing assets not guaranteed
|
|
|
0.46 |
% |
|
|
0.52 |
% |
|
|
0.73 |
% |
|
|
|
|
|
|
Variances in non-performing assets were:
-
Non-performing loans and leases were
at$34.5 million September 30, 2021 , a decrease of from$1.0 million at$35.5 million June 30, 2021 ; and -
Other real estate owned was
at$3.0 million September 30, 2021 , a decrease of from$1.4 million at$4.4 million June 30, 2021 due to sales.
Allowance for Loan and Lease Losses
The following table presents the balance and activity within the allowance for loan and lease losses for the periods indicated:
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(dollars in thousands) |
|
2021 |
|
2021 |
|
2020 |
||||||
Allowance for loan and lease losses, beginning of period |
|
$ |
61,719 |
|
|
$ |
65,590 |
|
|
$ |
51,300 |
|
Provision/(recapture) for loan and lease losses |
|
|
352 |
|
|
|
(1,969 |
) |
|
|
15,740 |
|
Net charge-offs of loans and leases |
|
|
(1,473 |
) |
|
|
(1,902 |
) |
|
|
(5,782 |
) |
Allowance for loan and lease losses, end of period |
|
$ |
60,598 |
|
|
$ |
61,719 |
|
|
$ |
61,258 |
|
|
|
|
|
|
|
|
|
|
|
|||
Allowance for loan and lease losses to period end
|
|
|
1.31 |
% |
|
|
1.38 |
% |
|
|
1.40 |
% |
Net charge-offs (annualized) to average loans
|
|
|
0.13 |
% |
|
|
0.17 |
% |
|
|
0.53 |
% |
Provision/(recapture) for loan and lease losses
|
|
|
0.24 |
x |
|
(1.04)x |
|
|
|
2.72 |
x |
The allowance for loan and lease losses as a percentage of total loans and leases held for investment decreased to
In
Net Charge-Offs
Net charge-offs during the third quarter of 2021 were
Net charge-offs for the third quarter of 2021 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 |
|
$ |
2,117,749 |
|
|
$ |
2,089,455 |
|
|
$ |
1,718,682 |
|
|
|
1.4 |
% |
|
|
23.2 |
% |
Interest-bearing checking accounts |
|
|
652,824 |
|
|
|
653,558 |
|
|
|
584,682 |
|
|
|
(0.1 |
)% |
|
|
11.7 |
% |
Money market demand accounts |
|
|
1,057,419 |
|
|
|
1,023,675 |
|
|
|
1,153,433 |
|
|
|
3.3 |
% |
|
|
(8.3 |
)% |
Other savings |
|
|
627,294 |
|
|
|
613,136 |
|
|
|
542,741 |
|
|
|
2.3 |
% |
|
|
15.6 |
% |
Time deposits (below |
|
|
553,364 |
|
|
|
567,469 |
|
|
|
622,328 |
|
|
|
(2.5 |
)% |
|
|
(11.1 |
)% |
Time deposits ( |
|
|
149,628 |
|
|
|
144,902 |
|
|
|
188,379 |
|
|
|
3.3 |
% |
|
|
(20.6 |
)% |
Total deposits |
|
$ |
5,158,278 |
|
|
$ |
5,092,195 |
|
|
$ |
4,810,245 |
|
|
|
1.3 |
% |
|
|
7.2 |
% |
Total deposits were
The increase in the current quarter was primarily due to:
-
An increase in non-interest-bearing deposits of
, due to increases in commercial deposits; and$28.3 million -
An increase in money market demand accounts of
, principally driven by increases in personal money market accounts.$33.7 million
Total borrowings and other liabilities were
Stockholders’ Equity
Total stockholders’ equity was
Under its stock repurchase program the Company repurchased an aggregate of 460,220 shares at an average price per share of
The following table presents actual regulatory capital dollar amounts and ratios of the Company and Byline Banks of
|
|
Actual |
|
|
|
Required to be
|
||||||||||||||||||
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
||||||||||||
Total capital to risk weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Company |
|
$ |
821,646 |
|
|
|
14.78 |
% |
|
$ |
444,596 |
|
|
|
8.00 |
% |
|
N/A |
|
|
N/A |
|
||
Bank |
|
|
747,862 |
|
|
|
13.50 |
% |
|
|
443,176 |
|
|
|
8.00 |
% |
|
$ |
553,971 |
|
|
|
10.00 |
% |
Tier 1 capital to risk weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Company |
|
$ |
684,523 |
|
|
|
12.32 |
% |
|
$ |
333,447 |
|
|
|
6.00 |
% |
|
N/A |
|
|
N/A |
|
||
Bank |
|
$ |
685,739 |
|
|
|
12.38 |
% |
|
|
332,382 |
|
|
|
6.00 |
% |
|
$ |
443,176 |
|
|
|
8.00 |
% |
Common Equity Tier 1 (CET1) to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Company |
|
$ |
629,085 |
|
|
|
11.32 |
% |
|
$ |
250,085 |
|
|
|
4.50 |
% |
|
N/A |
|
|
N/A |
|
||
Bank |
|
|
685,739 |
|
|
|
12.38 |
% |
|
|
249,287 |
|
|
|
4.50 |
% |
|
$ |
360,081 |
|
|
|
6.50 |
% |
Tier 1 capital to average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Company |
|
$ |
684,523 |
|
|
|
11.21 |
% |
|
$ |
244,268 |
|
|
|
4.00 |
% |
|
N/A |
|
|
N/A |
|
||
Bank |
|
|
685,739 |
|
|
|
11.24 |
% |
|
|
244,138 |
|
|
|
4.00 |
% |
|
$ |
305,173 |
|
|
|
5.00 |
% |
Capital ratios for the period presented are based on the Basel III regulatory capital framework as applied to our current business and operations, and are subject to, among other things, completion and filing of our regulatory reports and ongoing regulatory review and implementation guidance.
Conference Call, Webcast and Slide Presentation
We will host a conference call and webcast at
A slide presentation relating to our third quarter 2021 results will be accessible prior to the conference call. The slide presentation and webcast of the conference call can be accessed on our investor relations website at www.bylinebancorp.com.
About
Headquartered in
Forward-Looking Statements
This communication contains forward-looking statements within the meaning of the
The COVID-19 pandemic is adversely affecting us, our employees, customers, counterparties and third-party service providers, and the ultimate extent of the impacts on our business, financial position, results of operations, liquidity, and prospects is uncertain. Deterioration in general business and economic conditions, including increases in unemployment rates or turbulence in
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) |
||||||||||||||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and due from banks |
|
$ |
46,900 |
|
|
$ |
50,558 |
|
|
$ |
47,101 |
|
|
$ |
41,432 |
|
|
$ |
47,433 |
|
Interest bearing deposits with other banks |
|
|
95,978 |
|
|
|
52,138 |
|
|
|
66,038 |
|
|
|
41,988 |
|
|
|
53,645 |
|
Cash and cash equivalents |
|
|
142,878 |
|
|
|
102,696 |
|
|
|
113,139 |
|
|
|
83,420 |
|
|
|
101,078 |
|
Equity and other securities, at fair value |
|
|
10,299 |
|
|
|
10,575 |
|
|
|
8,557 |
|
|
|
8,764 |
|
|
|
8,335 |
|
Securities available-for-sale, at fair value |
|
|
1,427,605 |
|
|
|
1,495,789 |
|
|
|
1,675,907 |
|
|
|
1,447,230 |
|
|
|
1,509,211 |
|
Securities held-to-maturity, at amortized cost |
|
|
3,887 |
|
|
|
3,890 |
|
|
|
3,892 |
|
|
|
4,395 |
|
|
|
4,400 |
|
Restricted stock, at cost |
|
|
15,927 |
|
|
|
11,927 |
|
|
|
19,057 |
|
|
|
10,507 |
|
|
|
9,652 |
|
Loans held for sale |
|
|
48,372 |
|
|
|
25,046 |
|
|
|
28,584 |
|
|
|
7,924 |
|
|
|
49,049 |
|
Loans and leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans and leases |
|
|
4,609,228 |
|
|
|
4,469,457 |
|
|
|
4,454,620 |
|
|
|
4,340,535 |
|
|
|
4,374,517 |
|
Allowance for loan and lease losses |
|
|
(60,598 |
) |
|
|
(61,719 |
) |
|
|
(65,590 |
) |
|
|
(66,347 |
) |
|
|
(61,258 |
) |
Net loans and leases |
|
|
4,548,630 |
|
|
|
4,407,738 |
|
|
|
4,389,030 |
|
|
|
4,274,188 |
|
|
|
4,313,259 |
|
Servicing assets, at fair value |
|
|
23,597 |
|
|
|
24,683 |
|
|
|
22,140 |
|
|
|
22,042 |
|
|
|
21,267 |
|
Premises and equipment, net |
|
|
76,995 |
|
|
|
80,482 |
|
|
|
85,182 |
|
|
|
86,728 |
|
|
|
94,638 |
|
Other real estate owned, net |
|
|
3,033 |
|
|
|
4,417 |
|
|
|
5,952 |
|
|
|
6,350 |
|
|
|
8,150 |
|
|
|
|
167,296 |
|
|
|
169,034 |
|
|
|
170,882 |
|
|
|
172,631 |
|
|
|
174,523 |
|
Bank-owned life insurance |
|
|
60,992 |
|
|
|
60,628 |
|
|
|
60,258 |
|
|
|
10,009 |
|
|
|
9,952 |
|
Deferred tax assets, net |
|
|
45,165 |
|
|
|
43,127 |
|
|
|
48,662 |
|
|
|
40,181 |
|
|
|
35,945 |
|
Accrued interest receivable and other assets |
|
|
129,775 |
|
|
|
100,570 |
|
|
|
118,883 |
|
|
|
216,283 |
|
|
|
157,054 |
|
Total assets |
|
$ |
6,704,451 |
|
|
$ |
6,540,602 |
|
|
$ |
6,750,125 |
|
|
$ |
6,390,652 |
|
|
$ |
6,496,513 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-interest-bearing demand deposits |
|
$ |
2,117,749 |
|
|
$ |
2,089,455 |
|
|
$ |
2,015,643 |
|
|
$ |
1,762,676 |
|
|
$ |
1,718,682 |
|
Interest-bearing deposits |
|
|
3,040,529 |
|
|
|
3,002,740 |
|
|
|
3,008,897 |
|
|
|
2,989,355 |
|
|
|
3,091,563 |
|
Total deposits |
|
|
5,158,278 |
|
|
|
5,092,195 |
|
|
|
5,024,540 |
|
|
|
4,752,031 |
|
|
|
4,810,245 |
|
Other borrowings |
|
|
539,119 |
|
|
|
446,836 |
|
|
|
749,719 |
|
|
|
647,901 |
|
|
|
710,560 |
|
Subordinated notes, net |
|
|
73,473 |
|
|
|
73,429 |
|
|
|
73,386 |
|
|
|
73,342 |
|
|
|
73,299 |
|
Junior subordinated debentures issued to
|
|
|
36,796 |
|
|
|
36,682 |
|
|
|
36,565 |
|
|
|
36,451 |
|
|
|
36,331 |
|
Accrued expenses and other liabilities |
|
|
72,367 |
|
|
|
74,387 |
|
|
|
72,120 |
|
|
|
75,463 |
|
|
|
71,382 |
|
Total liabilities |
|
|
5,880,033 |
|
|
|
5,723,529 |
|
|
|
5,956,330 |
|
|
|
5,585,188 |
|
|
|
5,701,817 |
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Preferred stock |
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
Common stock |
|
|
386 |
|
|
|
385 |
|
|
|
385 |
|
|
|
384 |
|
|
|
383 |
|
Additional paid-in capital |
|
|
592,192 |
|
|
|
590,422 |
|
|
|
589,209 |
|
|
|
587,165 |
|
|
|
586,057 |
|
Retained earnings |
|
|
258,077 |
|
|
|
236,363 |
|
|
|
210,385 |
|
|
|
191,098 |
|
|
|
180,162 |
|
|
|
|
(31,161 |
) |
|
|
(20,712 |
) |
|
|
(8,275 |
) |
|
|
(1,668 |
) |
|
|
(1,668 |
) |
Accumulated other comprehensive income
|
|
|
(5,514 |
) |
|
|
177 |
|
|
|
(8,347 |
) |
|
|
18,047 |
|
|
|
19,324 |
|
Total stockholders’ equity |
|
|
824,418 |
|
|
|
817,073 |
|
|
|
793,795 |
|
|
|
805,464 |
|
|
|
794,696 |
|
Total liabilities and stockholders’ equity |
$ |
6,704,451 |
$ |
6,540,602 |
$ |
6,750,125 |
$ |
6,390,652 |
$ |
6,496,513 |
|
|
||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) |
||||||||||||||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
INTEREST AND DIVIDEND INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest and fees on loans and leases |
|
$ |
56,291 |
|
|
$ |
54,324 |
|
|
$ |
53,808 |
|
|
$ |
53,441 |
|
|
$ |
51,036 |
|
|
$ |
164,423 |
|
|
$ |
155,347 |
|
Interest on securities |
|
|
5,534 |
|
|
|
6,359 |
|
|
|
6,089 |
|
|
|
6,252 |
|
|
|
7,070 |
|
|
|
17,982 |
|
|
|
22,616 |
|
Other interest and dividend income |
|
|
947 |
|
|
|
628 |
|
|
|
262 |
|
|
|
232 |
|
|
|
128 |
|
|
|
1,837 |
|
|
|
1,342 |
|
Total interest and dividend income |
|
|
62,772 |
|
|
|
61,311 |
|
|
|
60,159 |
|
|
|
59,925 |
|
|
|
58,234 |
|
|
|
184,242 |
|
|
|
179,305 |
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Deposits |
|
|
986 |
|
|
|
1,058 |
|
|
|
1,421 |
|
|
|
1,814 |
|
|
|
2,760 |
|
|
|
3,465 |
|
|
|
14,810 |
|
Other borrowings |
|
|
349 |
|
|
|
482 |
|
|
|
502 |
|
|
|
480 |
|
|
|
465 |
|
|
|
1,333 |
|
|
|
2,838 |
|
Subordinated notes and debentures |
|
|
1,592 |
|
|
|
1,597 |
|
|
|
1,596 |
|
|
|
1,611 |
|
|
|
1,485 |
|
|
|
4,785 |
|
|
|
2,699 |
|
Total interest expense |
|
|
2,927 |
|
|
|
3,137 |
|
|
|
3,519 |
|
|
|
3,905 |
|
|
|
4,710 |
|
|
|
9,583 |
|
|
|
20,347 |
|
Net interest income |
|
|
59,845 |
|
|
|
58,174 |
|
|
|
56,640 |
|
|
|
56,020 |
|
|
|
53,524 |
|
|
|
174,659 |
|
|
|
158,958 |
|
PROVISION/(RECAPTURE) FOR LOAN
|
|
|
352 |
|
|
|
(1,969 |
) |
|
|
4,367 |
|
|
|
10,236 |
|
|
|
15,740 |
|
|
|
2,750 |
|
|
|
45,713 |
|
Net interest income after
|
|
|
59,493 |
|
|
|
60,143 |
|
|
|
52,273 |
|
|
|
45,784 |
|
|
|
37,784 |
|
|
|
171,909 |
|
|
|
113,245 |
|
NON-INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fees and service charges on deposits |
|
|
1,867 |
|
|
|
1,768 |
|
|
|
1,664 |
|
|
|
1,740 |
|
|
|
1,603 |
|
|
|
5,299 |
|
|
|
4,731 |
|
Loan servicing revenue |
|
|
3,344 |
|
|
|
3,188 |
|
|
|
2,769 |
|
|
|
2,645 |
|
|
|
2,936 |
|
|
|
9,301 |
|
|
|
8,674 |
|
Loan servicing asset revaluation |
|
|
(2,650 |
) |
|
|
7 |
|
|
|
(1,505 |
) |
|
|
(2,298 |
) |
|
|
1,122 |
|
|
|
(4,148 |
) |
|
|
(2,653 |
) |
ATM and interchange fees |
|
|
1,201 |
|
|
|
1,044 |
|
|
|
1,012 |
|
|
|
1,076 |
|
|
|
1,028 |
|
|
|
3,257 |
|
|
|
3,089 |
|
Net realized gains (losses) on securities
|
|
|
130 |
|
|
|
(136 |
) |
|
|
1,462 |
|
|
|
2,889 |
|
|
|
1,037 |
|
|
|
1,456 |
|
|
|
2,412 |
|
Change in fair value of equity securities,
|
|
|
(275 |
) |
|
|
517 |
|
|
|
(206 |
) |
|
|
428 |
|
|
|
154 |
|
|
|
36 |
|
|
|
301 |
|
Net gains on sales of loans |
|
|
12,761 |
|
|
|
12,270 |
|
|
|
8,319 |
|
|
|
9,449 |
|
|
|
12,671 |
|
|
|
33,350 |
|
|
|
23,900 |
|
Wealth management and trust income |
|
|
815 |
|
|
|
722 |
|
|
|
768 |
|
|
|
710 |
|
|
|
693 |
|
|
|
2,305 |
|
|
|
1,970 |
|
Other non-interest income |
|
|
1,302 |
|
|
|
1,622 |
|
|
|
1,459 |
|
|
|
1,051 |
|
|
|
990 |
|
|
|
4,383 |
|
|
|
1,946 |
|
Total non-interest income |
|
|
18,495 |
|
|
|
21,002 |
|
|
|
15,742 |
|
|
|
17,690 |
|
|
|
22,234 |
|
|
|
55,239 |
|
|
|
44,370 |
|
NON-INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Salaries and employee benefits |
|
|
25,978 |
|
|
|
24,588 |
|
|
|
21,806 |
|
|
|
22,559 |
|
|
|
23,126 |
|
|
|
72,372 |
|
|
|
67,197 |
|
Occupancy and equipment expense, net |
|
|
4,982 |
|
|
|
4,856 |
|
|
|
5,779 |
|
|
|
6,854 |
|
|
|
5,220 |
|
|
|
15,617 |
|
|
|
16,103 |
|
Loan and lease related expenses |
|
|
1,175 |
|
|
|
1,503 |
|
|
|
951 |
|
|
|
1,324 |
|
|
|
2,053 |
|
|
|
3,629 |
|
|
|
4,631 |
|
Legal, audit, and other professional fees |
|
|
2,710 |
|
|
|
2,898 |
|
|
|
2,214 |
|
|
|
1,336 |
|
|
|
2,390 |
|
|
|
7,822 |
|
|
|
6,802 |
|
Data processing |
|
|
3,108 |
|
|
|
2,847 |
|
|
|
2,755 |
|
|
|
2,748 |
|
|
|
2,661 |
|
|
|
8,710 |
|
|
|
8,152 |
|
Net loss recognized on other real
|
|
|
42 |
|
|
|
389 |
|
|
|
621 |
|
|
|
495 |
|
|
|
349 |
|
|
|
1,052 |
|
|
|
1,324 |
|
Other intangible assets amortization
|
|
|
1,738 |
|
|
|
1,848 |
|
|
|
1,749 |
|
|
|
1,892 |
|
|
|
1,947 |
|
|
|
5,335 |
|
|
|
5,732 |
|
Other non-interest expense |
|
|
4,447 |
|
|
|
4,052 |
|
|
|
2,967 |
|
|
|
9,813 |
|
|
|
3,941 |
|
|
|
11,466 |
|
|
|
12,460 |
|
Total non-interest expense |
|
|
44,180 |
|
|
|
42,981 |
|
|
|
38,842 |
|
|
|
47,021 |
|
|
|
41,687 |
|
|
|
126,003 |
|
|
|
122,401 |
|
INCOME BEFORE PROVISION FOR INCOME
|
|
|
33,808 |
|
|
|
38,164 |
|
|
|
29,173 |
|
|
|
16,453 |
|
|
|
18,331 |
|
|
|
101,145 |
|
|
|
35,214 |
|
PROVISION FOR INCOME TAXES |
|
|
8,502 |
|
|
|
9,672 |
|
|
|
7,375 |
|
|
|
4,162 |
|
|
|
5,260 |
|
|
|
25,549 |
|
|
|
10,038 |
|
NET INCOME |
|
|
25,306 |
|
|
|
28,492 |
|
|
|
21,798 |
|
|
|
12,291 |
|
|
|
13,071 |
|
|
|
75,596 |
|
|
|
25,176 |
|
Dividends on preferred shares |
|
|
196 |
|
|
|
195 |
|
|
|
196 |
|
|
|
196 |
|
|
|
196 |
|
|
|
587 |
|
|
|
587 |
|
INCOME AVAILABLE TO COMMON
|
|
$ |
25,110 |
|
|
$ |
28,297 |
|
|
$ |
21,602 |
|
|
$ |
12,095 |
|
|
$ |
12,875 |
|
|
$ |
75,009 |
|
|
$ |
24,589 |
|
EARNINGS PER COMMON SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
0.68 |
|
|
$ |
0.75 |
|
|
$ |
0.57 |
|
|
$ |
0.32 |
|
|
$ |
0.34 |
|
|
$ |
1.99 |
|
|
$ |
0.65 |
|
Diluted |
$ |
0.66 |
|
$ |
0.73 |
$ |
0.56 |
$ |
0.31 |
|
$ |
0.34 |
|
$ |
1.95 |
$ |
0.64 |
|
|
|||||||||||||||||||||||||||
SELECTED FINANCIAL DATA (unaudited) |
|||||||||||||||||||||||||||
|
As of or For the Three Months Ended |
|
As of or For the Nine Months Ended |
||||||||||||||||||||||||
(dollars in thousands, except share |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
and per share data) |
2021 |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||||
Common Share Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Summary of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income |
$ |
59,845 |
|
|
$ |
58,174 |
|
|
$ |
56,640 |
|
|
$ |
56,020 |
|
|
$ |
53,524 |
|
|
$ |
174,659 |
|
|
$ |
158,958 |
|
Provision/(recapture) for loan and
|
|
352 |
|
|
|
(1,969 |
) |
|
|
4,367 |
|
|
|
10,236 |
|
|
|
15,740 |
|
|
|
2,750 |
|
|
|
45,713 |
|
Non-interest income |
|
18,495 |
|
|
|
21,002 |
|
|
|
15,742 |
|
|
|
17,690 |
|
|
|
22,234 |
|
|
|
55,239 |
|
|
|
44,370 |
|
Non-interest expense |
|
44,180 |
|
|
|
42,981 |
|
|
|
38,842 |
|
|
|
47,021 |
|
|
|
41,687 |
|
|
|
126,003 |
|
|
|
122,401 |
|
Income before provision for
|
|
33,808 |
|
|
|
38,164 |
|
|
|
29,173 |
|
|
|
16,453 |
|
|
|
18,331 |
|
|
|
101,145 |
|
|
|
35,214 |
|
Provision for income taxes |
|
8,502 |
|
|
|
9,672 |
|
|
|
7,375 |
|
|
|
4,162 |
|
|
|
5,260 |
|
|
|
25,549 |
|
|
|
10,038 |
|
Net income |
|
25,306 |
|
|
|
28,492 |
|
|
|
21,798 |
|
|
|
12,291 |
|
|
|
13,071 |
|
|
|
75,596 |
|
|
|
25,176 |
|
Dividends on preferred shares |
|
196 |
|
|
|
195 |
|
|
|
196 |
|
|
|
196 |
|
|
|
196 |
|
|
|
587 |
|
|
|
587 |
|
Net income available
|
$ |
25,110 |
|
|
$ |
28,297 |
|
|
$ |
21,602 |
|
|
$ |
12,095 |
|
|
$ |
12,875 |
|
|
$ |
75,009 |
|
|
$ |
24,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Earnings per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic earnings per common share |
$ |
0.68 |
|
|
$ |
0.75 |
|
|
$ |
0.57 |
|
|
$ |
0.32 |
|
|
$ |
0.34 |
|
|
$ |
1.99 |
|
|
$ |
0.65 |
|
Diluted earnings per common share |
$ |
0.66 |
|
|
$ |
0.73 |
|
|
$ |
0.56 |
|
|
$ |
0.31 |
|
|
$ |
0.34 |
|
|
$ |
1.95 |
|
|
$ |
0.64 |
|
Adjusted diluted earnings per common
|
$ |
0.69 |
|
|
$ |
0.77 |
|
|
$ |
0.57 |
|
|
$ |
0.38 |
|
|
$ |
0.34 |
|
|
$ |
2.02 |
|
|
$ |
0.65 |
|
Weighted average common shares
|
|
37,200,778 |
|
|
|
37,965,658 |
|
|
|
38,164,201 |
|
|
|
38,202,665 |
|
|
|
38,057,350 |
|
|
|
37,773,350 |
|
|
|
37,973,694 |
|
Weighted average common shares
|
|
38,018,301 |
|
|
|
38,696,036 |
|
|
|
38,915,482 |
|
|
|
38,574,129 |
|
|
|
38,249,335 |
|
|
|
38,523,112 |
|
|
|
38,251,963 |
|
Common shares outstanding |
|
37,690,087 |
|
|
|
38,094,972 |
|
|
|
38,641,851 |
|
|
|
38,618,054 |
|
|
|
38,568,916 |
|
|
|
37,690,087 |
|
|
|
38,568,916 |
|
Cash dividends per common share |
$ |
0.09 |
|
|
$ |
0.06 |
|
|
$ |
0.06 |
|
|
$ |
0.03 |
|
|
$ |
0.03 |
|
|
$ |
0.21 |
|
|
$ |
0.09 |
|
Dividend payout ratio on
|
|
13.64 |
% |
|
|
8.22 |
% |
|
|
10.71 |
% |
|
|
9.68 |
% |
|
|
8.82 |
% |
|
|
10.77 |
% |
|
|
14.06 |
% |
Tangible book value per
|
$ |
17.16 |
|
|
$ |
16.74 |
|
|
$ |
15.85 |
|
|
$ |
16.12 |
|
|
$ |
15.81 |
|
|
$ |
17.16 |
|
|
$ |
15.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Key Ratios and Performance Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest margin, fully taxable
|
|
3.92 |
% |
|
|
3.76 |
% |
|
|
3.78 |
% |
|
|
3.78 |
% |
|
|
3.61 |
% |
|
|
3.82 |
% |
|
|
3.82 |
% |
Average cost of deposits |
|
0.08 |
% |
|
|
0.08 |
% |
|
|
0.12 |
% |
|
|
0.15 |
% |
|
|
0.22 |
% |
|
|
0.09 |
% |
|
|
0.43 |
% |
Efficiency ratio(2) |
|
54.18 |
% |
|
|
51.95 |
% |
|
|
51.25 |
% |
|
|
61.22 |
% |
|
|
52.46 |
% |
|
|
52.49 |
% |
|
|
57.38 |
% |
Adjusted efficiency ratio(1)(2)(3) |
|
52.35 |
% |
|
|
49.50 |
% |
|
|
50.41 |
% |
|
|
55.77 |
% |
|
|
52.42 |
% |
|
|
50.76 |
% |
|
|
57.01 |
% |
Non-interest expense to average assets |
|
2.67 |
% |
|
|
2.57 |
% |
|
|
2.39 |
% |
|
|
2.92 |
% |
|
|
2.59 |
% |
|
|
2.54 |
% |
|
|
2.70 |
% |
Adjusted non-interest expense to
|
|
2.58 |
% |
|
|
2.45 |
% |
|
|
2.35 |
% |
|
|
2.67 |
% |
|
|
2.59 |
% |
|
|
2.46 |
% |
|
|
2.68 |
% |
Return on average stockholders' equity |
|
12.19 |
% |
|
|
14.10 |
% |
|
|
10.96 |
% |
|
|
6.07 |
% |
|
|
6.57 |
% |
|
|
12.42 |
% |
|
|
4.33 |
% |
Adjusted return on average
|
|
12.69 |
% |
|
|
14.80 |
% |
|
|
11.18 |
% |
|
|
7.50 |
% |
|
|
6.58 |
% |
|
|
12.90 |
% |
|
|
4.42 |
% |
Return on average assets |
|
1.53 |
% |
|
|
1.70 |
% |
|
|
1.34 |
% |
|
|
0.76 |
% |
|
|
0.81 |
% |
|
|
1.53 |
% |
|
|
0.56 |
% |
Adjusted return on average assets(1)(3)(4) |
|
1.59 |
% |
|
|
1.78 |
% |
|
|
1.37 |
% |
|
|
0.94 |
% |
|
|
0.81 |
% |
|
|
1.58 |
% |
|
|
0.57 |
% |
Non-interest income to total
|
|
23.61 |
% |
|
|
26.53 |
% |
|
|
21.75 |
% |
|
|
24.00 |
% |
|
|
29.35 |
% |
|
|
24.03 |
% |
|
|
21.82 |
% |
Pre-tax pre-provision return on
|
|
2.07 |
% |
|
|
2.16 |
% |
|
|
2.06 |
% |
|
|
1.66 |
% |
|
|
2.12 |
% |
|
|
2.10 |
% |
|
|
1.79 |
% |
Adjusted pre-tax pre-provision return
|
|
2.15 |
% |
|
|
2.28 |
% |
|
|
2.10 |
% |
|
|
1.91 |
% |
|
|
2.12 |
% |
|
|
2.18 |
% |
|
|
1.80 |
% |
Return on average tangible common
|
|
16.22 |
% |
|
|
18.87 |
% |
|
|
14.86 |
% |
|
|
8.61 |
% |
|
|
9.39 |
% |
|
|
16.66 |
% |
|
|
6.51 |
% |
Adjusted return on average tangible
|
|
16.86 |
% |
|
|
19.77 |
% |
|
|
15.15 |
% |
|
|
10.47 |
% |
|
|
9.40 |
% |
|
|
17.27 |
% |
|
|
6.63 |
% |
Non-interest-bearing deposits to
|
|
41.06 |
% |
|
|
41.03 |
% |
|
|
40.12 |
% |
|
|
37.09 |
% |
|
|
35.73 |
% |
|
|
41.06 |
% |
|
|
35.73 |
% |
Loans and leases held for sale and
|
|
90.29 |
% |
|
|
88.26 |
% |
|
|
89.23 |
% |
|
|
91.51 |
% |
|
|
91.96 |
% |
|
|
90.29 |
% |
|
|
91.96 |
% |
Deposits to total liabilities |
|
87.73 |
% |
|
|
88.97 |
% |
|
|
84.36 |
% |
|
|
85.08 |
% |
|
|
84.36 |
% |
|
|
87.73 |
% |
|
|
84.36 |
% |
Deposits per branch |
$ |
117,234 |
|
|
$ |
115,732 |
|
|
$ |
109,229 |
|
|
$ |
103,305 |
|
|
$ |
84,390 |
|
|
$ |
117,234 |
|
|
$ |
84,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Asset Quality Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-performing loans and leases to
|
|
0.75 |
% |
|
|
0.79 |
% |
|
|
0.83 |
% |
|
|
0.95 |
% |
|
|
0.99 |
% |
|
|
0.75 |
% |
|
|
0.99 |
% |
ALLL to total loans and leases held for
|
|
1.31 |
% |
|
|
1.38 |
% |
|
|
1.47 |
% |
|
|
1.53 |
% |
|
|
1.40 |
% |
|
|
1.31 |
% |
|
|
1.40 |
% |
Net charge-offs to average total loans
|
|
0.13 |
% |
|
|
0.17 |
% |
|
|
0.47 |
% |
|
|
0.47 |
% |
|
|
0.53 |
% |
|
|
0.25 |
% |
|
|
0.53 |
% |
Acquisition accounting adjustments(4) |
$ |
6,327 |
|
|
$ |
9,393 |
|
|
$ |
10,424 |
|
|
$ |
13,389 |
|
|
$ |
17,133 |
|
|
$ |
6,327 |
|
|
$ |
17,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Common equity to total assets |
|
12.14 |
% |
|
|
12.33 |
% |
|
|
11.61 |
% |
|
|
12.44 |
% |
|
|
12.07 |
% |
|
|
12.14 |
% |
|
|
12.07 |
% |
Tangible common equity to
|
|
9.89 |
% |
|
|
10.01 |
% |
|
|
9.31 |
% |
|
|
10.01 |
% |
|
|
9.64 |
% |
|
|
9.89 |
% |
|
|
9.64 |
% |
Leverage ratio |
|
11.21 |
% |
|
|
10.82 |
% |
|
|
10.93 |
% |
|
|
11.12 |
% |
|
|
10.93 |
% |
|
|
11.21 |
% |
|
|
10.93 |
% |
Common equity tier 1 capital ratio |
|
11.32 |
% |
|
|
11.97 |
% |
|
|
12.09 |
% |
|
|
12.20 |
% |
|
|
12.55 |
% |
|
|
11.32 |
% |
|
|
12.55 |
% |
Tier 1 capital ratio |
|
12.32 |
% |
|
|
13.05 |
% |
|
|
13.20 |
% |
|
|
13.36 |
% |
|
|
13.77 |
% |
|
|
12.32 |
% |
|
|
13.77 |
% |
Total capital ratio |
|
14.78 |
% |
|
|
15.74 |
% |
|
|
15.96 |
% |
|
|
16.18 |
% |
|
|
16.67 |
% |
|
|
14.78 |
% |
|
|
16.67 |
% |
(1) |
Represents a non-GAAP financial measure. See “Reconciliation of non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure. |
(2) |
Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income. |
(3) |
Calculation excludes impairment charges, merger-related expenses, and core systems conversion expense. |
(4) |
Represents the remaining net unaccreted discount as a result of applying the fair value adjustment at the time of the business combination on acquired loans. |
(5) |
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of |
|
||||||||||||||||||||||||
QUARTER-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||
|
|
2021 |
|
2020 |
||||||||||||||||||||
(dollars in thousands) |
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
40,088 |
|
|
$ |
19 |
|
|
|
0.19 |
% |
|
$ |
48,678 |
|
|
$ |
25 |
|
|
|
0.20 |
% |
Loans and leases(1) |
|
|
4,539,111 |
|
|
|
56,291 |
|
|
|
4.92 |
% |
|
|
4,360,203 |
|
|
|
51,036 |
|
|
|
4.66 |
% |
Taxable securities |
|
|
1,309,802 |
|
|
|
5,472 |
|
|
|
1.66 |
% |
|
|
1,364,516 |
|
|
|
6,341 |
|
|
|
1.85 |
% |
Tax-exempt securities(2) |
|
|
187,064 |
|
|
|
1,254 |
|
|
|
2.66 |
% |
|
|
143,157 |
|
|
|
1,054 |
|
|
|
2.93 |
% |
Total interest-earning assets |
|
$ |
6,076,065 |
|
|
$ |
63,036 |
|
|
|
4.12 |
% |
|
$ |
5,916,554 |
|
|
$ |
58,456 |
|
|
|
3.93 |
% |
Allowance for loan and lease losses |
|
|
(61,528 |
) |
|
|
|
|
|
|
|
|
(53,964 |
) |
|
|
|
|
|
|
||||
All other assets |
|
|
546,331 |
|
|
|
|
|
|
|
|
|
538,700 |
|
|
|
|
|
|
|
||||
TOTAL ASSETS |
|
$ |
6,560,868 |
|
|
|
|
|
|
|
|
$ |
6,401,290 |
|
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest checking |
|
$ |
653,543 |
|
|
$ |
228 |
|
|
|
0.14 |
% |
|
$ |
565,917 |
|
|
$ |
226 |
|
|
|
0.16 |
% |
Money market accounts |
|
|
1,031,009 |
|
|
|
280 |
|
|
|
0.11 |
% |
|
|
1,202,016 |
|
|
|
634 |
|
|
|
0.21 |
% |
Savings |
|
|
625,037 |
|
|
|
75 |
|
|
|
0.05 |
% |
|
|
535,396 |
|
|
|
64 |
|
|
|
0.05 |
% |
Time deposits |
|
|
709,805 |
|
|
|
403 |
|
|
|
0.23 |
% |
|
|
870,228 |
|
|
|
1,836 |
|
|
|
0.84 |
% |
Total interest-bearing deposits |
|
|
3,019,394 |
|
|
|
986 |
|
|
|
0.13 |
% |
|
|
3,173,557 |
|
|
|
2,760 |
|
|
|
0.35 |
% |
Other borrowings |
|
|
426,284 |
|
|
|
349 |
|
|
|
0.33 |
% |
|
|
538,237 |
|
|
|
465 |
|
|
|
0.34 |
% |
Subordinated notes and debentures |
|
|
110,195 |
|
|
|
1,592 |
|
|
|
5.73 |
% |
|
|
100,756 |
|
|
|
1,485 |
|
|
|
5.86 |
% |
Total borrowings |
|
|
536,479 |
|
|
|
1,941 |
|
|
|
1.44 |
% |
|
|
638,993 |
|
|
|
1,950 |
|
|
|
1.21 |
% |
Total interest-bearing liabilities |
|
$ |
3,555,873 |
|
|
$ |
2,927 |
|
|
|
0.33 |
% |
|
$ |
3,812,549 |
|
|
$ |
4,710 |
|
|
|
0.49 |
% |
Non-interest-bearing demand deposits |
|
|
2,106,189 |
|
|
|
|
|
|
|
|
|
1,742,787 |
|
|
|
|
|
|
|
||||
Other liabilities |
|
|
75,052 |
|
|
|
|
|
|
|
|
|
54,844 |
|
|
|
|
|
|
|
||||
Total stockholders’ equity |
|
|
823,754 |
|
|
|
|
|
|
|
|
|
791,111 |
|
|
|
|
|
|
|
||||
TOTAL LIABILITIES AND
|
|
$ |
6,560,868 |
|
|
|
|
|
|
|
|
$ |
6,401,290 |
|
|
|
|
|
|
|||||
Net interest spread(3) |
|
|
|
|
|
|
|
|
3.79 |
% |
|
|
|
|
|
|
|
|
|
|||||
Net interest income, fully
|
|
|
|
|
$ |
60,109 |
|
|
|
|
|
|
|
|
$ |
53,746 |
|
|
|
|
||||
Net interest margin, fully
|
|
|
|
|
|
|
|
|
3.92 |
% |
|
|
|
|
|
|
|
|
3.61 |
% |
||||
Tax-equivalent adjustment |
|
|
|
|
|
(264 |
) |
|
|
0.01 |
% |
|
|
|
|
|
(222 |
) |
|
|
0.01 |
% |
||
Net interest income |
|
|
|
|
$ |
59,845 |
|
|
|
|
|
|
|
|
$ |
53,524 |
|
|
|
|
||||
Net interest margin(4) |
|
|
|
|
|
|
|
|
3.91 |
% |
|
|
|
|
|
|
|
|
3.60 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net loan accretion impact on margin |
|
|
|
|
$ |
1,638 |
|
|
|
0.11 |
% |
|
|
|
|
$ |
3,911 |
|
|
|
0.26 |
% |
(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. |
|
||||||||||||||||||||||||
YEAR-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
|
|
For the Nine Months Ended |
||||||||||||||||||||||
|
|
2021 |
|
2020 |
||||||||||||||||||||
(dollars in thousands) |
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
56,926 |
|
|
$ |
75 |
|
|
|
0.18 |
% |
|
$ |
48,861 |
|
|
$ |
207 |
|
|
|
0.57 |
% |
Loans and leases(1) |
|
|
4,487,909 |
|
|
|
164,423 |
|
|
|
4.90 |
% |
|
|
4,148,465 |
|
|
|
155,347 |
|
|
|
5.00 |
% |
Taxable securities |
|
|
1,405,390 |
|
|
|
16,798 |
|
|
|
1.60 |
% |
|
|
1,261,458 |
|
|
|
21,678 |
|
|
|
2.30 |
% |
Tax-exempt securities(2) |
|
|
184,826 |
|
|
|
3,729 |
|
|
|
2.70 |
% |
|
|
115,161 |
|
|
|
2,625 |
|
|
|
3.04 |
% |
Total interest-earning assets |
|
$ |
6,135,051 |
|
|
$ |
185,025 |
|
|
|
4.03 |
% |
|
$ |
5,573,945 |
|
|
$ |
179,857 |
|
|
|
4.31 |
% |
Allowance for loan and lease losses |
|
|
(64,768 |
) |
|
|
|
|
|
|
|
|
(43,584 |
) |
|
|
|
|
|
|
||||
All other assets |
|
|
552,660 |
|
|
|
|
|
|
|
|
|
522,321 |
|
|
|
|
|
|
|
||||
TOTAL ASSETS |
|
$ |
6,622,943 |
|
|
|
|
|
|
|
|
$ |
6,052,682 |
|
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest checking |
|
$ |
609,444 |
|
|
$ |
647 |
|
|
|
0.14 |
% |
|
$ |
432,785 |
|
|
$ |
651 |
|
|
|
0.20 |
% |
Money market accounts |
|
|
1,068,770 |
|
|
|
940 |
|
|
|
0.12 |
% |
|
|
1,126,588 |
|
|
|
3,794 |
|
|
|
0.45 |
% |
Savings |
|
|
603,366 |
|
|
|
214 |
|
|
|
0.05 |
% |
|
|
509,001 |
|
|
|
186 |
|
|
|
0.05 |
% |
Time deposits |
|
|
734,708 |
|
|
|
1,664 |
|
|
|
0.30 |
% |
|
|
986,419 |
|
|
|
10,179 |
|
|
|
1.38 |
% |
Total interest-bearing deposits |
|
|
3,016,288 |
|
|
|
3,465 |
|
|
|
0.15 |
% |
|
|
3,054,793 |
|
|
|
14,810 |
|
|
|
0.81 |
% |
Other borrowings |
|
|
572,018 |
|
|
|
1,333 |
|
|
|
0.31 |
% |
|
|
531,395 |
|
|
|
2,838 |
|
|
|
0.71 |
% |
Subordinated notes and debentures |
|
|
110,029 |
|
|
|
4,785 |
|
|
|
5.81 |
% |
|
|
59,591 |
|
|
|
2,699 |
|
|
|
6.05 |
% |
Total borrowings |
|
|
682,047 |
|
|
|
6,118 |
|
|
|
1.20 |
% |
|
|
590,986 |
|
|
|
5,537 |
|
|
|
1.25 |
% |
Total interest-bearing liabilities |
|
$ |
3,698,335 |
|
|
$ |
9,583 |
|
|
|
0.35 |
% |
|
$ |
3,645,779 |
|
|
$ |
20,347 |
|
|
|
0.75 |
% |
Non-interest-bearing demand deposits |
|
|
2,039,242 |
|
|
|
|
|
|
|
|
|
1,578,704 |
|
|
|
|
|
|
|
||||
Other liabilities |
|
|
71,737 |
|
|
|
|
|
|
|
|
|
50,677 |
|
|
|
|
|
|
|
||||
Total stockholders’ equity |
|
|
813,629 |
|
|
|
|
|
|
|
|
|
777,522 |
|
|
|
|
|
|
|
||||
TOTAL LIABILITIES AND
|
|
$ |
6,622,943 |
|
|
|
|
|
|
|
|
$ |
6,052,682 |
|
|
|
|
|
|
|
||||
Net interest spread(3) |
|
|
|
|
|
|
|
|
3.68 |
% |
|
|
|
|
|
|
|
|
3.56 |
% |
||||
Net interest income, fully
|
|
|
|
|
$ |
175,442 |
|
|
|
|
|
|
|
|
$ |
159,510 |
|
|
|
|
||||
Net interest margin, fully
|
|
|
|
|
|
|
|
|
3.82 |
% |
|
|
|
|
|
|
|
|
3.82 |
% |
||||
Tax-equivalent adjustment |
|
|
|
|
|
(783 |
) |
|
|
0.01 |
% |
|
|
|
|
|
(552 |
) |
|
|
0.01 |
% |
||
Net interest income |
|
|
|
|
$ |
174,659 |
|
|
|
|
|
|
|
|
$ |
158,958 |
|
|
|
|
||||
Net interest margin(4) |
|
|
|
|
|
|
|
|
3.81 |
% |
|
|
|
|
|
|
|
|
3.81 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net loan accretion impact on margin |
|
|
|
|
$ |
5,001 |
|
|
|
0.11 |
% |
|
|
|
|
$ |
10,754 |
|
|
|
0.26 |
% |
(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. |
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 Nine Months Ended |
||||||||||||||||||||||||
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income and earnings per share excluding significant items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Reported Net Income |
|
$ |
25,306 |
|
|
$ |
28,492 |
|
|
$ |
21,798 |
|
|
$ |
12,291 |
|
|
$ |
13,071 |
|
|
$ |
75,596 |
|
|
$ |
25,176 |
|
Significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Impairment charges on assets held for sale |
|
|
1,435 |
|
|
|
1,942 |
|
|
|
604 |
|
|
|
4,022 |
|
|
|
32 |
|
|
|
3,981 |
|
|
|
747 |
|
Tax benefit |
|
|
(391 |
) |
|
|
(529 |
) |
|
|
(165 |
) |
|
|
(1,120 |
) |
|
|
(9 |
) |
|
|
(1,085 |
) |
|
|
(208 |
) |
Adjusted Net Income |
|
$ |
26,350 |
|
|
$ |
29,905 |
|
|
$ |
22,237 |
|
|
$ |
15,193 |
|
|
$ |
13,094 |
|
|
$ |
78,492 |
|
|
$ |
25,715 |
|
Reported Diluted Earnings per Share |
|
$ |
0.66 |
|
|
$ |
0.73 |
|
|
$ |
0.56 |
|
|
$ |
0.31 |
|
|
$ |
0.34 |
|
|
$ |
1.95 |
|
|
$ |
0.64 |
|
Significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Impairment charges on assets held for sale |
|
|
0.04 |
|
|
|
0.05 |
|
|
|
0.02 |
|
|
|
0.10 |
|
|
|
— |
|
|
|
0.10 |
|
|
|
0.02 |
|
Tax benefit |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.03 |
) |
|
|
— |
|
|
|
(0.03 |
) |
|
|
(0.01 |
) |
Adjusted Diluted Earnings per Share |
|
$ |
0.69 |
|
|
$ |
0.77 |
|
|
$ |
0.57 |
|
|
$ |
0.38 |
|
|
$ |
0.34 |
|
|
$ |
2.02 |
|
|
$ |
0.65 |
|
|
||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited) |
||||||||||||||||||||||||||||
|
|
As of or For the Three Months Ended |
|
As of or For the Nine Months Ended |
||||||||||||||||||||||||
(dollars in thousands, except per share data, ratios annualized, where applicable) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Adjusted non-interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-interest expense |
|
$ |
44,180 |
|
|
$ |
42,981 |
|
|
$ |
38,842 |
|
|
$ |
47,021 |
|
|
$ |
41,687 |
|
|
$ |
126,003 |
|
|
$ |
122,401 |
|
Less: Significant items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Impairment charges on assets held for sale |
|
|
1,435 |
|
|
|
1,942 |
|
|
|
604 |
|
|
|
4,022 |
|
|
|
32 |
|
|
|
3,981 |
|
|
|
747 |
|
Adjusted non-interest expense |
|
$ |
42,745 |
|
|
$ |
41,039 |
|
|
$ |
38,238 |
|
|
$ |
42,999 |
|
|
$ |
41,655 |
|
|
$ |
122,022 |
|
|
$ |
121,654 |
|
Adjusted non-interest expense excluding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted non-interest expense |
|
$ |
42,745 |
|
|
$ |
41,039 |
|
|
$ |
38,238 |
|
|
$ |
42,999 |
|
|
$ |
41,655 |
|
|
$ |
122,022 |
|
|
$ |
121,654 |
|
Less: Amortization of intangible assets |
|
|
1,738 |
|
|
|
1,848 |
|
|
|
1,749 |
|
|
|
1,892 |
|
|
|
1,947 |
|
|
|
5,335 |
|
|
|
5,732 |
|
Adjusted non-interest expense excluding
|
|
$ |
41,007 |
|
|
$ |
39,191 |
|
|
$ |
36,489 |
|
|
$ |
41,107 |
|
|
$ |
39,708 |
|
|
$ |
116,687 |
|
|
$ |
115,922 |
|
Pre-tax pre-provision net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pre-tax income |
|
$ |
33,808 |
|
|
$ |
38,164 |
|
|
$ |
29,173 |
|
|
$ |
16,453 |
|
|
$ |
18,331 |
|
|
$ |
101,145 |
|
|
$ |
35,214 |
|
Add: Provision/(recapture) for loan
|
|
|
352 |
|
|
|
(1,969 |
) |
|
|
4,367 |
|
|
|
10,236 |
|
|
|
15,740 |
|
|
|
2,750 |
|
|
|
45,713 |
|
Pre-tax pre-provision net income |
|
$ |
34,160 |
|
|
$ |
36,195 |
|
|
$ |
33,540 |
|
|
$ |
26,689 |
|
|
$ |
34,071 |
|
|
$ |
103,895 |
|
|
$ |
80,927 |
|
Adjusted pre-tax pre-provision net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pre-tax pre-provision net income |
|
$ |
34,160 |
|
|
$ |
36,195 |
|
|
$ |
33,540 |
|
|
$ |
26,689 |
|
|
$ |
34,071 |
|
|
$ |
103,895 |
|
|
$ |
80,927 |
|
Impairment charges on assets held for sale |
|
|
1,435 |
|
|
|
1,942 |
|
|
|
604 |
|
|
|
4,022 |
|
|
|
32 |
|
|
|
3,981 |
|
|
|
747 |
|
Adjusted pre-tax pre-provision net income |
|
$ |
35,595 |
|
|
$ |
38,137 |
|
|
$ |
34,144 |
|
|
$ |
30,711 |
|
|
$ |
34,103 |
|
|
$ |
107,876 |
|
|
$ |
81,674 |
|
Tax equivalent net interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income |
|
$ |
59,845 |
|
|
$ |
58,174 |
|
|
$ |
56,640 |
|
|
$ |
56,020 |
|
|
$ |
53,524 |
|
|
$ |
174,659 |
|
|
$ |
158,958 |
|
Add: Tax-equivalent adjustment |
|
|
264 |
|
|
|
269 |
|
|
|
250 |
|
|
|
240 |
|
|
|
222 |
|
|
|
783 |
|
|
|
552 |
|
Net interest income, fully taxable equivalent |
|
$ |
60,109 |
|
|
$ |
58,443 |
|
|
$ |
56,890 |
|
|
$ |
56,260 |
|
|
$ |
53,746 |
|
|
$ |
175,442 |
|
|
$ |
159,510 |
|
Total revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income |
|
$ |
59,845 |
|
|
$ |
58,174 |
|
|
$ |
56,640 |
|
|
$ |
56,020 |
|
|
$ |
53,524 |
|
|
$ |
174,659 |
|
|
$ |
158,958 |
|
Add: Non-interest income |
|
|
18,495 |
|
|
|
21,002 |
|
|
|
15,742 |
|
|
|
17,690 |
|
|
|
22,234 |
|
|
|
55,239 |
|
|
|
44,370 |
|
Total revenues |
|
$ |
78,340 |
|
|
$ |
79,176 |
|
|
$ |
72,382 |
|
|
$ |
73,710 |
|
|
$ |
75,758 |
|
|
$ |
229,898 |
|
|
$ |
203,328 |
|
Tangible common stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total stockholders' equity |
|
$ |
824,418 |
|
|
$ |
817,073 |
|
|
$ |
793,795 |
|
|
$ |
805,464 |
|
|
$ |
794,696 |
|
|
$ |
824,418 |
|
|
$ |
794,696 |
|
Less: Preferred stock |
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
Less: |
|
|
167,296 |
|
|
|
169,034 |
|
|
|
170,882 |
|
|
|
172,631 |
|
|
|
174,523 |
|
|
|
167,296 |
|
|
|
174,523 |
|
Tangible common stockholders' equity |
|
$ |
646,684 |
|
|
$ |
637,601 |
|
|
$ |
612,475 |
|
|
$ |
622,395 |
|
|
$ |
609,735 |
|
|
$ |
646,684 |
|
|
$ |
609,735 |
|
Tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
$ |
6,704,451 |
|
|
$ |
6,540,602 |
|
|
$ |
6,750,125 |
|
|
$ |
6,390,652 |
|
|
$ |
6,496,513 |
|
|
$ |
6,704,451 |
|
|
$ |
6,496,513 |
|
Less: |
|
|
167,296 |
|
|
|
169,034 |
|
|
|
170,882 |
|
|
|
172,631 |
|
|
|
174,523 |
|
|
|
167,296 |
|
|
|
174,523 |
|
Tangible assets |
|
$ |
6,537,155 |
|
|
$ |
6,371,568 |
|
|
$ |
6,579,243 |
|
|
$ |
6,218,021 |
|
|
$ |
6,321,990 |
|
|
$ |
6,537,155 |
|
|
$ |
6,321,990 |
|
Average tangible common stockholders'
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Average total stockholders' equity |
|
$ |
823,754 |
|
|
$ |
810,490 |
|
|
$ |
806,452 |
|
|
$ |
805,593 |
|
|
$ |
791,111 |
|
|
$ |
813,629 |
|
|
$ |
777,522 |
|
Less: Average preferred stock |
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
10,438 |
|
Less: Average goodwill and other
|
|
|
168,140 |
|
|
|
169,906 |
|
|
|
171,795 |
|
|
|
173,536 |
|
|
|
175,443 |
|
|
|
169,934 |
|
|
|
177,426 |
|
Average tangible common stockholders'
|
|
$ |
645,176 |
|
|
$ |
630,146 |
|
|
$ |
624,219 |
|
|
$ |
621,619 |
|
|
$ |
605,230 |
|
|
$ |
633,257 |
|
|
$ |
589,658 |
|
Average tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Average total assets |
|
$ |
6,560,868 |
|
|
$ |
6,720,492 |
|
|
$ |
6,587,765 |
|
|
$ |
6,400,621 |
|
|
$ |
6,401,290 |
|
|
$ |
6,622,943 |
|
|
$ |
6,052,682 |
|
Less: Average goodwill and other
|
|
|
168,140 |
|
|
|
169,906 |
|
|
|
171,795 |
|
|
|
173,536 |
|
|
|
175,443 |
|
|
|
169,934 |
|
|
|
177,426 |
|
Average tangible assets |
|
$ |
6,392,728 |
|
|
$ |
6,550,586 |
|
|
$ |
6,415,970 |
|
|
$ |
6,227,085 |
|
|
$ |
6,225,847 |
|
|
$ |
6,453,009 |
|
|
$ |
5,875,256 |
|
Tangible net income available to common
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income available to common
|
|
$ |
25,110 |
|
|
$ |
28,297 |
|
|
$ |
21,602 |
|
|
$ |
12,095 |
|
|
$ |
12,875 |
|
|
$ |
75,009 |
|
|
$ |
24,589 |
|
Add: After-tax intangible asset amortization |
|
|
1,265 |
|
|
|
1,344 |
|
|
|
1,272 |
|
|
|
1,365 |
|
|
|
1,405 |
|
|
|
3,881 |
|
|
|
4,136 |
|
Tangible net income available to common
|
|
$ |
26,375 |
|
|
$ |
29,641 |
|
|
$ |
22,874 |
|
|
$ |
13,460 |
|
|
$ |
14,280 |
|
|
$ |
78,890 |
|
|
$ |
28,725 |
|
Adjusted tangible net income available
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible net income available to common
|
|
$ |
26,375 |
|
|
$ |
29,641 |
|
|
$ |
22,874 |
|
|
$ |
13,460 |
|
|
$ |
14,280 |
|
|
$ |
78,890 |
|
|
$ |
28,725 |
|
Impairment charges on assets held for sale |
|
|
1,435 |
|
|
|
1,942 |
|
|
|
604 |
|
|
|
4,022 |
|
|
|
32 |
|
|
|
3,981 |
|
|
|
747 |
|
Tax benefit on significant items |
|
|
(391 |
) |
|
|
(529 |
) |
|
|
(165 |
) |
|
|
(1,120 |
) |
|
|
(9 |
) |
|
|
(1,085 |
) |
|
|
(208 |
) |
Adjusted tangible net income available to
|
|
$ |
27,419 |
|
|
$ |
31,054 |
|
|
$ |
23,313 |
|
|
$ |
16,362 |
|
|
$ |
14,303 |
|
|
$ |
81,786 |
|
|
$ |
29,264 |
|
|
||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited) |
||||||||||||||||||||||||||||
|
|
As of or For the Three Months Ended |
|
As of or For the Nine Months Ended |
||||||||||||||||||||||||
(dollars in thousands, except share and per share data, ratios annualized, where applicable) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Pre-tax pre-provision return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pre-tax pre-provision net income |
|
$ |
34,160 |
|
|
$ |
36,195 |
|
|
$ |
33,540 |
|
|
$ |
26,689 |
|
|
$ |
34,071 |
|
|
$ |
103,895 |
|
|
$ |
80,927 |
|
Average total assets |
|
|
6,560,868 |
|
|
|
6,720,492 |
|
|
|
6,587,765 |
|
|
|
6,400,621 |
|
|
|
6,401,290 |
|
|
|
6,622,943 |
|
|
|
6,052,682 |
|
Pre-tax pre-provision return on average assets |
|
|
2.07 |
% |
|
|
2.16 |
% |
|
|
2.06 |
% |
|
|
1.66 |
% |
|
|
2.12 |
% |
|
|
2.10 |
% |
|
|
1.79 |
% |
Adjusted pre-tax pre-provision return on average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted pre-tax pre-provision net income |
|
$ |
35,595 |
|
|
$ |
38,137 |
|
|
$ |
34,144 |
|
|
$ |
30,711 |
|
|
$ |
34,103 |
|
|
$ |
107,876 |
|
|
$ |
81,674 |
|
Average total assets |
|
|
6,560,868 |
|
|
|
6,720,492 |
|
|
|
6,587,765 |
|
|
|
6,400,621 |
|
|
|
6,401,290 |
|
|
|
6,622,943 |
|
|
|
6,052,682 |
|
Adjusted pre-tax pre-provision return on average
|
|
|
2.15 |
% |
|
|
2.28 |
% |
|
|
2.10 |
% |
|
|
1.91 |
% |
|
|
2.12 |
% |
|
|
2.18 |
% |
|
|
1.80 |
% |
Net interest margin, fully taxable equivalent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income, fully taxable equivalent |
|
$ |
60,109 |
|
|
$ |
58,443 |
|
|
$ |
56,890 |
|
|
$ |
56,260 |
|
|
$ |
53,746 |
|
|
$ |
175,442 |
|
|
$ |
159,510 |
|
Total average interest-earning assets |
|
|
6,076,065 |
|
|
|
6,231,616 |
|
|
|
5,913,746 |
|
|
|
5,916,554 |
|
|
|
5,916,554 |
|
|
|
6,135,051 |
|
|
|
5,573,945 |
|
Net interest margin, fully taxable equivalent |
|
|
3.92 |
% |
|
|
3.76 |
% |
|
|
3.78 |
% |
|
|
3.78 |
% |
|
|
3.61 |
% |
|
|
3.82 |
% |
|
|
3.82 |
% |
Non-interest income to total revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-interest income |
|
$ |
18,495 |
|
|
$ |
21,002 |
|
|
$ |
15,742 |
|
|
$ |
17,690 |
|
|
$ |
22,234 |
|
|
$ |
55,239 |
|
|
$ |
44,370 |
|
Total revenues |
|
|
78,340 |
|
|
|
79,176 |
|
|
|
72,382 |
|
|
|
73,710 |
|
|
|
75,758 |
|
|
|
229,898 |
|
|
|
203,328 |
|
Non-interest income to total revenues |
|
|
23.61 |
% |
|
|
26.53 |
% |
|
|
21.75 |
% |
|
|
24.00 |
% |
|
|
29.35 |
% |
|
|
24.03 |
% |
|
|
21.82 |
% |
Adjusted non-interest expense to average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted non-interest expense |
|
$ |
42,745 |
|
|
$ |
41,039 |
|
|
$ |
38,238 |
|
|
$ |
42,999 |
|
|
$ |
41,655 |
|
|
$ |
122,022 |
|
|
$ |
121,654 |
|
Average total assets |
|
|
6,560,868 |
|
|
|
6,720,492 |
|
|
|
6,587,765 |
|
|
|
6,400,621 |
|
|
|
6,401,290 |
|
|
|
6,622,943 |
|
|
|
6,052,682 |
|
Adjusted non-interest expense to average assets |
|
|
2.58 |
% |
|
|
2.45 |
% |
|
|
2.35 |
% |
|
|
2.67 |
% |
|
|
2.59 |
% |
|
|
2.46 |
% |
|
|
2.68 |
% |
Adjusted efficiency ratio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted non-interest expense excluding
|
|
$ |
41,007 |
|
|
$ |
39,191 |
|
|
$ |
36,489 |
|
|
$ |
41,107 |
|
|
$ |
39,708 |
|
|
$ |
116,687 |
|
|
$ |
115,922 |
|
Total revenues |
|
|
78,340 |
|
|
|
79,176 |
|
|
|
72,382 |
|
|
|
73,710 |
|
|
|
75,758 |
|
|
|
229,898 |
|
|
|
203,328 |
|
Adjusted efficiency ratio |
|
|
52.35 |
% |
|
|
49.50 |
% |
|
|
50.41 |
% |
|
|
55.77 |
% |
|
|
52.42 |
% |
|
|
50.76 |
% |
|
|
57.01 |
% |
Adjusted return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted net income |
|
$ |
26,350 |
|
|
$ |
29,905 |
|
|
$ |
22,237 |
|
|
$ |
15,193 |
|
|
$ |
13,094 |
|
|
$ |
78,492 |
|
|
$ |
25,715 |
|
Average total assets |
|
|
6,560,868 |
|
|
|
6,720,492 |
|
|
|
6,587,765 |
|
|
|
6,400,621 |
|
|
|
6,401,290 |
|
|
|
6,622,943 |
|
|
|
6,052,682 |
|
Adjusted return on average assets |
|
|
1.59 |
% |
|
|
1.78 |
% |
|
|
1.37 |
% |
|
|
0.94 |
% |
|
|
0.81 |
% |
|
|
1.58 |
% |
|
|
0.57 |
% |
Adjusted return on average stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted net income |
|
$ |
26,350 |
|
|
$ |
29,905 |
|
|
$ |
22,237 |
|
|
$ |
15,193 |
|
|
$ |
13,094 |
|
|
$ |
78,492 |
|
|
$ |
25,715 |
|
Average stockholders' equity |
|
|
823,754 |
|
|
|
810,490 |
|
|
|
806,452 |
|
|
|
805,593 |
|
|
|
791,111 |
|
|
|
813,629 |
|
|
|
777,522 |
|
Adjusted return on average stockholders' equity |
|
|
12.69 |
% |
|
|
14.80 |
% |
|
|
11.18 |
% |
|
|
7.50 |
% |
|
|
6.58 |
% |
|
|
12.90 |
% |
|
|
4.42 |
% |
Tangible common equity to tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible common equity |
|
$ |
646,684 |
|
|
$ |
637,601 |
|
|
$ |
612,475 |
|
|
$ |
622,395 |
|
|
$ |
609,735 |
|
|
$ |
646,684 |
|
|
$ |
609,735 |
|
Tangible assets |
|
|
6,537,155 |
|
|
|
6,371,568 |
|
|
|
6,579,243 |
|
|
|
6,218,021 |
|
|
|
6,321,990 |
|
|
|
6,537,155 |
|
|
|
6,321,990 |
|
Tangible common equity to tangible assets |
|
|
9.89 |
% |
|
|
10.01 |
% |
|
|
9.31 |
% |
|
|
10.01 |
% |
|
|
9.64 |
% |
|
|
9.89 |
% |
|
|
9.64 |
% |
Return on average tangible common stockholders'
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible net income available to common
|
|
$ |
26,375 |
|
|
$ |
29,641 |
|
|
$ |
22,874 |
|
|
$ |
13,460 |
|
|
$ |
14,280 |
|
|
$ |
78,890 |
|
|
$ |
28,725 |
|
Average tangible common stockholders' equity |
|
|
645,176 |
|
|
|
630,146 |
|
|
|
624,219 |
|
|
|
621,619 |
|
|
|
605,230 |
|
|
|
633,257 |
|
|
|
589,658 |
|
Return on average tangible common
|
|
|
16.22 |
% |
|
|
18.87 |
% |
|
|
14.86 |
% |
|
|
8.61 |
% |
|
|
9.39 |
% |
|
|
16.66 |
% |
|
|
6.51 |
% |
Adjusted return on average tangible common
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted tangible net income available to
|
|
$ |
27,419 |
|
|
$ |
31,054 |
|
|
$ |
23,313 |
|
|
$ |
16,362 |
|
|
$ |
14,303 |
|
|
$ |
81,786 |
|
|
$ |
29,264 |
|
Average tangible common stockholders' equity |
|
|
645,176 |
|
|
|
630,146 |
|
|
|
624,219 |
|
|
|
621,619 |
|
|
|
605,230 |
|
|
|
633,257 |
|
|
|
589,658 |
|
Adjusted return on average tangible common
|
|
|
16.86 |
% |
|
|
19.77 |
% |
|
|
15.15 |
% |
|
|
10.47 |
% |
|
|
9.40 |
% |
|
|
17.27 |
% |
|
|
6.63 |
% |
Tangible book value per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible common equity |
|
$ |
646,684 |
|
|
$ |
637,601 |
|
|
$ |
612,475 |
|
|
$ |
622,395 |
|
|
$ |
609,735 |
|
|
$ |
646,684 |
|
|
$ |
609,735 |
|
Common shares outstanding |
|
|
37,690,087 |
|
|
|
38,094,972 |
|
|
|
38,641,851 |
|
|
|
38,618,054 |
|
|
|
38,568,916 |
|
|
|
37,690,087 |
|
|
|
38,568,916 |
|
Tangible book value per share |
|
$ |
17.16 |
|
|
$ |
16.74 |
|
|
$ |
15.85 |
|
|
$ |
16.12 |
|
|
$ |
15.81 |
|
|
$ |
17.16 |
|
|
$ |
15.81 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20211028006188/en/
Investors:
Investor Relations Manager
312-660-5805
brennie@bylinebank.com
Media:
Erin O’Neill
Director of Marketing
773-475-2901
eoneill@bylinebank.com
Source:
FAQ
What was Byline Bancorp's net income for the third quarter of 2021?
How much were the originated loans and leases during the third quarter of 2021?
What is the cash dividend declared by Byline Bancorp for November 2021?
What was the net interest margin reported by Byline Bancorp in Q3 2021?