Byline Bancorp, Inc. Reports Third Quarter 2022 Financial Results
Byline Bancorp reported a strong financial performance for the third quarter of 2022, achieving a net income of $22.7 million, or $0.61 per diluted share, up from $20.3 million in Q2 2022.
Net interest income reached $68.9 million, driven by increased loan and deposit growth in a favorable interest rate environment. Total revenues were $80.9 million, with a net interest margin of 4.04%. Total deposits increased to $5.6 billion, reflecting a $224.1 million rise.
- Net income rose to $22.7 million, or $0.61 per diluted share, from $20.3 million in Q2 2022.
- Net interest income increased by 11.8% to $68.9 million due to higher yields in loans and leases.
- Total revenue reached $80.9 million, the highest recorded.
- Total deposits grew by $224.1 million, reaching $5.6 billion.
- Non-interest income decreased by 15.3% to $12.0 million, driven by lower loan sales and valuation declines.
- Total stockholders' equity fell by $17.6 million, mainly due to an increase in accumulated comprehensive loss.
Select Third Quarter 2022 Financial Highlights
-
Net income of
, or$22.7 million per diluted share$0.61 -
Net interest income of
and$68.9 million of non-interest income$12.0 million -
Total revenue1 of
$80.9 million
-
Total revenue1 of
-
Net interest margin of
4.04% -
Return on average assets of
1.26% -
Efficiency ratio of
55.11% -
Originated loans and leases increased
, loan and lease production, net of loan sales of$134.3 million $303.2 million -
Total deposits increased
to$224.1 million $5.6 billion -
Common Equity Tier 1 to risk weighted assets of
10.24%
Board Declares Cash Dividend of
On
STATEMENTS OF OPERATIONS
Net Interest Income
The following table presents the average interest-earning assets and average interest-bearing liabilities for the periods indicated. Net interest income and margin are adjusted to reflect tax-exempt interest income on a tax-equivalent basis using tax rates effective as of the end of the period:
|
For the Three Months Ended |
||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||
(dollars in thousands) |
Average
|
|
Interest
|
|
Avg.
|
|
Average
|
|
Interest
|
|
Avg.
|
|
Average
|
|
Interest
|
|
Avg.
|
||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents |
$ |
77,522 |
|
|
$ |
210 |
|
1.08 |
% |
|
$ |
66,034 |
|
|
$ |
74 |
|
0.45 |
% |
|
$ |
40,088 |
|
|
$ |
19 |
|
0.19 |
% |
Loans and leases(1) |
|
5,218,135 |
|
|
|
72,824 |
|
5.54 |
% |
|
|
5,009,077 |
|
|
|
59,674 |
|
4.78 |
% |
|
|
4,539,111 |
|
|
|
56,291 |
|
4.92 |
% |
Taxable securities |
|
1,302,375 |
|
|
|
6,014 |
|
1.83 |
% |
|
|
1,330,200 |
|
|
|
5,904 |
|
1.78 |
% |
|
|
1,309,802 |
|
|
|
5,472 |
|
1.66 |
% |
Tax-exempt securities(2) |
|
162,591 |
|
|
|
1,083 |
|
2.64 |
% |
|
|
168,567 |
|
|
|
1,131 |
|
2.69 |
% |
|
|
187,064 |
|
|
|
1,254 |
|
2.66 |
% |
Total interest-earning assets |
$ |
6,760,623 |
|
|
$ |
80,131 |
|
4.70 |
% |
|
$ |
6,573,878 |
|
|
$ |
66,783 |
|
4.07 |
% |
|
$ |
6,076,065 |
|
|
$ |
63,036 |
|
4.12 |
% |
Allowance for loan and lease losses |
|
(62,733 |
) |
|
|
|
|
|
|
(59,883 |
) |
|
|
|
|
|
|
(61,528 |
) |
|
|
|
|
||||||
All other assets |
|
447,299 |
|
|
|
|
|
|
|
461,730 |
|
|
|
|
|
|
|
546,331 |
|
|
|
|
|
||||||
TOTAL ASSETS |
$ |
7,145,189 |
|
|
|
|
|
|
$ |
6,975,725 |
|
|
|
|
|
|
$ |
6,560,868 |
|
|
|
|
|
||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest checking |
$ |
583,777 |
|
|
$ |
1,077 |
|
0.73 |
% |
|
$ |
615,831 |
|
|
$ |
415 |
|
0.27 |
% |
|
$ |
653,543 |
|
|
$ |
228 |
|
0.14 |
% |
Money market accounts |
|
1,391,923 |
|
|
|
3,358 |
|
0.96 |
% |
|
|
1,307,320 |
|
|
|
1,194 |
|
0.37 |
% |
|
|
1,031,009 |
|
|
|
280 |
|
0.11 |
% |
Savings |
|
673,966 |
|
|
|
247 |
|
0.15 |
% |
|
|
664,954 |
|
|
|
83 |
|
0.05 |
% |
|
|
625,037 |
|
|
|
75 |
|
0.05 |
% |
Time deposits |
|
687,124 |
|
|
|
1,289 |
|
0.74 |
% |
|
|
627,199 |
|
|
|
436 |
|
0.28 |
% |
|
|
709,805 |
|
|
|
403 |
|
0.23 |
% |
Total interest-bearing deposits |
|
3,336,790 |
|
|
|
5,971 |
|
0.71 |
% |
|
|
3,215,304 |
|
|
|
2,128 |
|
0.27 |
% |
|
|
3,019,394 |
|
|
|
986 |
|
0.13 |
% |
Other borrowings |
|
607,471 |
|
|
|
3,232 |
|
2.11 |
% |
|
|
497,082 |
|
|
|
1,083 |
|
0.87 |
% |
|
|
426,284 |
|
|
|
349 |
|
0.33 |
% |
Federal funds purchased |
|
— |
|
|
|
— |
|
0.00 |
% |
|
|
2,527 |
|
|
|
14 |
|
2.32 |
% |
|
|
— |
|
|
|
— |
|
0.00 |
% |
Subordinated notes and debentures |
|
110,799 |
|
|
|
1,825 |
|
6.54 |
% |
|
|
110,649 |
|
|
|
1,694 |
|
6.14 |
% |
|
|
110,195 |
|
|
|
1,592 |
|
5.73 |
% |
Total borrowings |
|
718,270 |
|
|
|
5,057 |
|
2.79 |
% |
|
|
610,258 |
|
|
|
2,791 |
|
1.83 |
% |
|
|
536,479 |
|
|
|
1,941 |
|
1.44 |
% |
Total interest-bearing liabilities |
$ |
4,055,060 |
|
|
$ |
11,028 |
|
1.08 |
% |
|
$ |
3,825,562 |
|
|
$ |
4,919 |
|
0.52 |
% |
|
$ |
3,555,873 |
|
|
$ |
2,927 |
|
0.33 |
% |
Non-interest-bearing demand deposits |
|
2,198,095 |
|
|
|
|
|
|
|
2,265,426 |
|
|
|
|
|
|
|
2,106,189 |
|
|
|
|
|
||||||
Other liabilities |
|
116,676 |
|
|
|
|
|
|
|
104,085 |
|
|
|
|
|
|
|
75,052 |
|
|
|
|
|
||||||
Total stockholders’ equity |
|
775,358 |
|
|
|
|
|
|
|
780,652 |
|
|
|
|
|
|
|
823,754 |
|
|
|
|
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
7,145,189 |
|
|
|
|
|
|
$ |
6,975,725 |
|
|
|
|
|
|
$ |
6,560,868 |
|
|
|
|
|
||||||
Net interest spread(3) |
|
|
|
|
3.62 |
% |
|
|
|
|
|
3.55 |
% |
|
|
|
|
|
3.79 |
% |
|||||||||
Net interest income, fully taxable equivalent |
|
|
$ |
69,103 |
|
|
|
|
|
$ |
61,864 |
|
|
|
|
|
$ |
60,109 |
|
|
|||||||||
Net interest margin, fully taxable equivalent(2)(4) |
|
|
|
|
4.05 |
% |
|
|
|
|
|
3.77 |
% |
|
|
|
|
|
3.92 |
% |
|||||||||
Less: Tax-equivalent adjustment |
|
|
|
228 |
|
0.01 |
% |
|
|
|
|
237 |
|
0.01 |
% |
|
|
|
|
264 |
|
0.01 |
% |
||||||
Net interest income |
|
|
$ |
68,875 |
|
|
|
|
|
$ |
61,627 |
|
|
|
|
|
$ |
59,845 |
|
|
|||||||||
Net interest margin(4) |
|
|
|
|
4.04 |
% |
|
|
|
|
|
3.76 |
% |
|
|
|
|
|
3.91 |
% |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net loan accretion impact on margin |
|
|
$ |
1,559 |
|
0.09 |
% |
|
|
|
$ |
1,383 |
|
0.08 |
% |
|
|
|
$ |
1,638 |
|
0.11 |
% |
(1) |
Loan and lease balances are net of deferred origination fees and costs and initial indirect costs. Non-accrual loans and leases are included in total loan and lease balances. |
|
(2) |
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of |
|
(3) |
Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities. |
|
(4) |
Represents net interest income (annualized) divided by total average earning assets. |
|
(5) |
Average balances are average daily balances. |
The following table presents net interest income for the periods indicated:
|
|
|
|
|
|
|
|
|
|||||||
|
|
Three Months Ended |
|
Change from |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||
INTEREST AND DIVIDEND INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Interest and fees on loans and leases |
|
$ |
72,824 |
|
$ |
59,674 |
|
$ |
56,291 |
|
22.0 |
% |
|
29.4 |
% |
Interest on securities |
|
|
6,402 |
|
|
6,264 |
|
|
5,534 |
|
2.2 |
% |
|
15.7 |
% |
Other interest and dividend income |
|
|
677 |
|
|
608 |
|
|
947 |
|
11.4 |
% |
|
(28.5 |
)% |
Total interest and dividend income |
|
|
79,903 |
|
|
66,546 |
|
|
62,772 |
|
20.1 |
% |
|
27.3 |
% |
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Deposits |
|
|
5,971 |
|
|
2,128 |
|
|
986 |
|
180.6 |
% |
|
505.6 |
% |
Other borrowings |
|
|
3,232 |
|
|
1,097 |
|
|
349 |
|
194.5 |
% |
|
824.8 |
% |
Subordinated notes and debentures |
|
|
1,825 |
|
|
1,694 |
|
|
1,592 |
|
7.8 |
% |
|
14.7 |
% |
Total interest expense |
|
|
11,028 |
|
|
4,919 |
|
|
2,927 |
|
124.2 |
% |
|
276.8 |
% |
Net interest income |
|
$ |
68,875 |
|
$ |
61,627 |
|
$ |
59,845 |
|
11.8 |
% |
|
15.1 |
% |
Net interest income for the third quarter of 2022 was
The increase in net interest income was primarily due to:
-
An increase of
in interest income and fees on loans and leases due to higher yields and growth in the originated loan and lease portfolio.$13.2 million
Partially offset by:
-
An increase of
in deposit interest expense due to higher rates paid on deposits and growth in interest-bearing deposits; and$3.8 million -
An increase of
in interest expense on other borrowings due to rates paid on higher average balances of FHLB advances.$2.1 million
Tax-equivalent net interest margin for the third quarter of 2022 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 |
|
Change from |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
(dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
NON-INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
||||||||
Fees and service charges on deposits |
|
$ |
2,128 |
|
|
$ |
2,059 |
|
|
$ |
1,867 |
|
|
3.4 |
% |
|
14.0 |
% |
Loan servicing revenue |
|
|
3,422 |
|
|
|
3,384 |
|
|
|
3,344 |
|
|
1.1 |
% |
|
2.4 |
% |
Loan servicing asset revaluation |
|
|
(2,342 |
) |
|
|
(4,636 |
) |
|
|
(2,650 |
) |
|
(49.5 |
)% |
|
(11.6 |
)% |
ATM and interchange fees |
|
|
1,007 |
|
|
|
1,131 |
|
|
|
1,201 |
|
|
(11.0 |
)% |
|
(16.1 |
)% |
Net realized gains (losses) on securities available-for-sale |
|
|
(2 |
) |
|
|
52 |
|
|
|
130 |
|
|
NM |
|
|
NM |
|
Change in fair value of equity securities, net |
|
|
(581 |
) |
|
|
(697 |
) |
|
|
(275 |
) |
|
(16.7 |
)% |
|
111.0 |
% |
Net gains on sales of loans |
|
|
5,580 |
|
|
|
9,983 |
|
|
|
12,761 |
|
|
(44.1 |
)% |
|
(56.3 |
)% |
Wealth management and trust income |
|
|
995 |
|
|
|
900 |
|
|
|
815 |
|
|
10.7 |
% |
|
22.2 |
% |
Other non-interest income |
|
|
1,785 |
|
|
|
1,985 |
|
|
|
1,302 |
|
|
(10.2 |
)% |
|
37.0 |
% |
Total non-interest income |
|
$ |
11,992 |
|
|
$ |
14,161 |
|
|
$ |
18,495 |
|
|
(15.3 |
)% |
|
(35.2 |
)% |
Non-interest income for the third quarter of 2022 was
The decrease in total non-interest income was primarily due to:
-
A decrease of
in net gains on sales of loans due to lower volume of loan sales and lower average premiums.$4.4 million
Partially offset by:
-
A decrease of
in the downward valuation adjustment to the loan servicing asset, due to changes in discount rates and lower prepayments compared to the prior quarter.$2.3 million
During the third quarter of 2022, we sold
Non-interest Expense
The following table presents the components of non-interest expense for the periods indicated:
|
|
|
|
|
|
|
|
|
|||||||
|
|
Three Months Ended |
|
Change from |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||
NON-INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|||||
Salaries and employee benefits |
|
$ |
29,587 |
|
$ |
27,697 |
|
$ |
25,978 |
|
6.8 |
% |
|
13.9 |
% |
Occupancy and equipment expense, net |
|
|
3,919 |
|
|
4,409 |
|
|
4,982 |
|
(11.1 |
)% |
|
(21.3 |
)% |
Impairment charge on assets held for sale |
|
|
— |
|
|
— |
|
|
1,434 |
|
NM |
|
|
NM |
|
Loan and lease related expenses |
|
|
530 |
|
|
942 |
|
|
1,175 |
|
(43.6 |
)% |
|
(54.8 |
)% |
Legal, audit and other professional fees |
|
|
2,733 |
|
|
1,820 |
|
|
2,710 |
|
50.1 |
% |
|
0.8 |
% |
Data processing |
|
|
3,370 |
|
|
3,396 |
|
|
3,108 |
|
(0.8 |
)% |
|
8.4 |
% |
Net loss recognized on other real estate owned and other related expenses |
|
|
275 |
|
|
158 |
|
|
42 |
|
74.4 |
% |
|
NM |
|
Other intangible assets amortization expense |
|
|
1,611 |
|
|
1,868 |
|
|
1,738 |
|
(13.7 |
)% |
|
(7.3 |
)% |
Other non-interest expense |
|
|
4,153 |
|
|
3,483 |
|
|
3,013 |
|
19.2 |
% |
|
37.9 |
% |
Total non-interest expense |
|
$ |
46,178 |
|
$ |
43,773 |
|
$ |
44,180 |
|
5.5 |
% |
|
4.5 |
% |
Non-interest expense for the third quarter of 2022 was
The increase in total non-interest expense was primarily due to:
-
An increase of
in salaries and employee benefits due to increased headcount and higher commissions;$1.9 million -
An increase of
in legal, audit and other professional fees related to higher second quarter reimbursements; and$913,000 -
An increase of
in other non-interest expense mainly related to new advertising campaigns.$670,000
Partially offset by:
-
A decrease of
in occupancy and equipment expense, net, due to the impact from branch consolidations.$490,000
Our efficiency ratio was
INCOME TAXES
We recorded income tax expense of
STATEMENTS OF FINANCIAL CONDITION
Total assets were
The current quarter increase was primarily due to:
-
An increase in net loans and leases of
primarily due to growth in originated commercial and industrial loans and the lease financing receivables portfolio.$105.2 million
Partially offset by:
-
A decrease in securities available-for-sale of
primarily due to changes in market value.$91.5 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 |
|
$ |
1,652,890 |
|
|
31.3 |
% |
|
$ |
1,672,438 |
|
|
32.4 |
% |
|
$ |
1,298,454 |
|
|
28.2 |
% |
Residential real estate |
|
|
410,285 |
|
|
7.8 |
% |
|
|
401,095 |
|
|
7.7 |
% |
|
|
387,578 |
|
|
8.4 |
% |
Construction, land development, and other land |
|
|
456,463 |
|
|
8.7 |
% |
|
|
434,132 |
|
|
8.4 |
% |
|
|
336,460 |
|
|
7.3 |
% |
Commercial and industrial |
|
|
1,938,320 |
|
|
36.7 |
% |
|
|
1,861,582 |
|
|
36.0 |
% |
|
|
1,480,076 |
|
|
32.1 |
% |
Paycheck Protection Program |
|
|
1,522 |
|
|
0.0 |
% |
|
|
10,391 |
|
|
0.2 |
% |
|
|
268,081 |
|
|
5.8 |
% |
Installment and other |
|
|
1,016 |
|
|
0.0 |
% |
|
|
926 |
|
|
0.0 |
% |
|
|
998 |
|
|
0.0 |
% |
Leasing financing receivables |
|
|
492,744 |
|
|
9.3 |
% |
|
|
438,379 |
|
|
8.5 |
% |
|
|
331,149 |
|
|
7.2 |
% |
Total originated loans and leases |
|
$ |
4,953,240 |
|
|
93.8 |
% |
|
$ |
4,818,943 |
|
|
93.2 |
% |
|
$ |
4,102,796 |
|
|
89.0 |
% |
Acquired impaired loans |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial real estate |
|
$ |
56,974 |
|
|
1.1 |
% |
|
$ |
60,075 |
|
|
1.2 |
% |
|
$ |
84,821 |
|
|
1.8 |
% |
Residential real estate |
|
|
37,246 |
|
|
0.7 |
% |
|
|
39,902 |
|
|
0.8 |
% |
|
|
61,893 |
|
|
1.3 |
% |
Construction, land development, and other land |
|
|
1,144 |
|
|
0.0 |
% |
|
|
1,184 |
|
|
0.0 |
% |
|
|
1,746 |
|
|
0.1 |
% |
Commercial and industrial |
|
|
3,029 |
|
|
0.1 |
% |
|
|
3,232 |
|
|
0.1 |
% |
|
|
6,651 |
|
|
0.1 |
% |
Installment and other |
|
|
153 |
|
|
0.0 |
% |
|
|
157 |
|
|
0.0 |
% |
|
|
169 |
|
|
0.0 |
% |
Total acquired impaired loans |
|
$ |
98,546 |
|
|
1.9 |
% |
|
$ |
104,550 |
|
|
2.1 |
% |
|
$ |
155,280 |
|
|
3.3 |
% |
Acquired non-impaired loans and leases |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial real estate |
|
$ |
159,130 |
|
|
3.0 |
% |
|
$ |
167,425 |
|
|
3.2 |
% |
|
$ |
235,103 |
|
|
5.1 |
% |
Residential real estate |
|
|
34,313 |
|
|
0.7 |
% |
|
|
40,174 |
|
|
0.8 |
% |
|
|
58,283 |
|
|
1.3 |
% |
Construction, land development, and other land |
|
|
— |
|
|
0.0 |
% |
|
|
191 |
|
|
0.0 |
% |
|
|
206 |
|
|
0.0 |
% |
Commercial and industrial |
|
|
26,959 |
|
|
0.5 |
% |
|
|
32,569 |
|
|
0.6 |
% |
|
|
49,678 |
|
|
1.1 |
% |
Installment and other |
|
|
199 |
|
|
0.0 |
% |
|
|
227 |
|
|
0.0 |
% |
|
|
275 |
|
|
0.0 |
% |
Leasing financing receivables |
|
|
3,084 |
|
|
0.1 |
% |
|
|
3,992 |
|
|
0.1 |
% |
|
|
7,607 |
|
|
0.2 |
% |
Total acquired non-impaired loans and leases |
|
$ |
223,685 |
|
|
4.3 |
% |
|
$ |
244,578 |
|
|
4.7 |
% |
|
$ |
351,152 |
|
|
7.7 |
% |
Total loans and leases |
|
$ |
5,275,471 |
|
|
100.0 |
% |
|
$ |
5,168,071 |
|
|
100.0 |
% |
|
$ |
4,609,228 |
|
|
100.0 |
% |
Allowance for loan and lease losses |
|
|
(64,655 |
) |
|
|
|
|
(62,436 |
) |
|
|
|
|
(60,598 |
) |
|
|
|||
Total loans and leases, net of allowance for loan and lease losses |
|
$ |
5,210,816 |
|
|
|
|
$ |
5,105,635 |
|
|
|
|
$ |
4,548,630 |
|
|
|
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 |
|
$ |
35,165 |
|
|
$ |
33,944 |
|
|
$ |
34,465 |
|
|
3.6 |
% |
2.0 |
% |
|
Past due loans and leases 90 days or more and still accruing interest |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
% |
|
— |
% |
Total non-performing loans and leases |
|
$ |
35,165 |
|
|
$ |
33,944 |
|
|
$ |
34,465 |
|
|
3.6 |
% |
2.0 |
% |
|
Other real estate owned |
|
|
4,402 |
|
|
|
4,749 |
|
|
|
3,033 |
|
|
(7.3 |
)% |
45.1 |
% |
|
Total non-performing assets |
|
$ |
39,567 |
|
|
$ |
38,693 |
|
|
$ |
37,498 |
|
|
2.3 |
% |
5.5 |
% |
|
Accruing troubled debt restructured loans (1) |
|
$ |
737 |
|
|
$ |
1,358 |
|
|
$ |
2,366 |
|
|
(45.8 |
)% |
(68.8 |
)% |
|
Total non-performing loans and leases as a percentage of total loans and leases |
|
|
0.67 |
% |
|
0.66 |
% |
|
0.75 |
% |
|
|
|
|||||
Total non-performing assets as a percentage of total assets |
|
|
0.54 |
% |
|
0.54 |
% |
|
0.56 |
% |
|
|
|
|||||
Allowance for loan and lease losses as a percentage of non-performing loans and leases |
|
|
183.86 |
% |
|
183.94 |
% |
|
175.82 |
% |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-performing assets guaranteed by |
|
|
|
|
|
|
|
|
|
|
||||||||
Non-accrual loans guaranteed |
|
$ |
1,676 |
|
|
$ |
1,731 |
|
|
$ |
6,326 |
|
|
(3.2 |
)% |
(73.5 |
)% |
|
Past due loans 90 days or more and still accruing interest guaranteed |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
% |
|
— |
% |
Total non-performing loans guaranteed |
|
$ |
1,676 |
|
|
$ |
1,731 |
|
|
$ |
6,326 |
|
|
(3.2 |
)% |
(73.5 |
)% |
|
Accruing troubled debt restructured loans guaranteed (1) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
— |
% |
|
— |
% |
Total non-performing loans and leases not guaranteed as a percentage of total loans and leases |
|
|
0.63 |
% |
|
0.62 |
% |
|
0.61 |
% |
|
|
|
|||||
Total non-performing assets not guaranteed as a percentage of total assets |
|
|
0.52 |
% |
|
0.52 |
% |
|
0.46 |
% |
|
|
|
(1) |
Accruing troubled debt restructured loans are not included in total non-performing loans and leases or in non-performing assets. |
Variances in non-performing assets were:
-
Non-performing loans and leases were
at$35.2 million September 30, 2022 , an increase of from$1.2 million at$33.9 million June 30, 2022 , primarily due to one new conventional non-performing relationship. -
Other real estate owned was
at$4.4 million September 30, 2022 , a decrease of from$347,000 at$4.7 million June 30, 2022 , primarily due to the sale of one property.
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) |
|
2022 |
|
2022 |
|
2021 |
||||||
Allowance for loan and lease losses, beginning of period |
|
$ |
62,436 |
|
|
$ |
59,458 |
|
|
$ |
61,719 |
|
Provision for loan and lease losses |
|
|
4,176 |
|
|
|
5,908 |
|
|
|
352 |
|
Net charge-offs of loans and leases |
|
|
(1,957 |
) |
|
|
(2,930 |
) |
|
|
(1,473 |
) |
Allowance for loan and lease losses, end of period |
|
$ |
64,655 |
|
|
$ |
62,436 |
|
|
$ |
60,598 |
|
|
|
|
|
|
|
|
|
|
|
|||
Allowance for loan and lease losses to period end total loans and leases held for investment |
|
|
1.23 |
% |
|
|
1.21 |
% |
|
|
1.31 |
% |
Net charge-offs to average total loans and leases held for investment, net before ALLL |
|
|
0.15 |
% |
|
|
0.24 |
% |
|
|
0.13 |
% |
Provision for loan and lease losses to net charge-offs during the period |
|
|
2.13 |
x |
|
|
2.02 |
x |
|
|
0.24 |
x |
The allowance for loan and lease losses as a percentage of total loans and leases held for investment increased to
In
Net Charge-Offs
Net charge-offs during the third quarter of 2022 were
Net charge-offs for the third quarter of 2022 included
Deposits and Other Liabilities
The following table presents the composition of deposits at the dates indicated:
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
Change from |
|||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|||||
Non-interest-bearing demand deposits |
$ |
2,142,183 |
|
$ |
2,180,927 |
|
$ |
2,117,749 |
|
(1.8 |
)% |
|
1.2 |
% |
Interest-bearing checking accounts |
|
616,139 |
|
|
535,856 |
|
|
652,824 |
|
15.0 |
% |
|
(5.6 |
)% |
Money market demand accounts |
|
1,485,815 |
|
|
1,323,287 |
|
|
1,057,419 |
|
12.3 |
% |
|
40.5 |
% |
Other savings |
|
669,734 |
|
|
669,164 |
|
|
627,294 |
|
0.1 |
% |
|
6.8 |
% |
Time deposits (below |
|
586,198 |
|
|
544,759 |
|
|
553,364 |
|
7.6 |
% |
|
5.9 |
% |
Time deposits ( |
|
112,387 |
|
|
134,384 |
|
|
149,628 |
|
(16.4 |
)% |
|
(24.9 |
)% |
Total deposits |
$ |
5,612,456 |
|
$ |
5,388,377 |
|
$ |
5,158,278 |
|
4.2 |
% |
|
8.8 |
% |
Total deposits increased to
The increase in deposits in the current quarter was primarily due to:
-
An increase in money market demand accounts of
, due to increases in consumer deposits; and$162.5 million -
An increase in interest bearing checking accounts of
, principally due to increases in commercial deposits.$80.3 million
Total borrowings and other liabilities were
Stockholders’ Equity
Total stockholders’ equity was
Under its stock repurchase program, the Company repurchased 174,249 shares of its common stock at an average price of
The following table presents actual regulatory capital dollar amounts and ratios of the Company and
|
|
Actual |
|
|
|
Required to be
|
||||||||||||||
|
|
Amount |
|
Ratio |
|
Amount |
|
|
Ratio |
|
Amount |
|
|
Ratio |
||||||
Total capital to risk weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Company |
|
$ |
873,588 |
|
13.02 |
% |
|
$ |
536,609 |
|
|
8.00 |
% |
|
N/A |
|
|
N/A |
|
|
Bank |
|
|
825,499 |
|
12.35 |
% |
|
|
534,820 |
|
|
8.00 |
% |
|
$ |
668,525 |
|
|
10.00 |
% |
Tier 1 capital to risk weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Company |
|
$ |
731,606 |
|
10.91 |
% |
|
$ |
402,457 |
|
|
6.00 |
% |
|
N/A |
|
|
N/A |
|
|
Bank |
|
$ |
758,517 |
|
11.35 |
% |
|
|
401,115 |
|
|
6.00 |
% |
|
$ |
534,820 |
|
|
8.00 |
% |
Common Equity Tier 1 (CET1) to risk weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Company |
|
$ |
686,606 |
|
10.24 |
% |
|
$ |
301,842 |
|
|
4.50 |
% |
|
N/A |
|
|
N/A |
|
|
Bank |
|
|
758,517 |
|
11.35 |
% |
|
|
300,836 |
|
|
4.50 |
% |
|
$ |
434,541 |
|
|
6.50 |
% |
Tier 1 capital to average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Company |
|
$ |
731,606 |
|
10.30 |
% |
|
$ |
284,252 |
|
|
4.00 |
% |
|
N/A |
|
|
N/A |
|
|
Bank |
|
|
758,517 |
|
10.69 |
% |
|
$ |
283,789 |
|
|
4.00 |
% |
|
$ |
354,736 |
|
|
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 2022 results will be accessible prior to the conference call. The slide presentation and webcast of the conference call can be accessed on our investor relations website at www.bylinebancorp.com.
About
Headquartered in
Forward-Looking Statements
This communication contains forward-looking statements within the meaning of the
No representations, warranties or guarantees are or will be made by Byline as to the reliability, accuracy or completeness of any forward-looking statements contained in this communication or that such forward-looking statements are or will remain based on reasonable assumptions. You should not place undue reliance on any forward-looking statements contained in this communication.
Certain risks and important factors that could affect Byline’s future results are identified in our Annual Report on Form 10-K and other reports we file with the
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(dollars in thousands) |
|
2022 |
|
2022 |
|
2022 |
|
2021 |
|
2021 |
||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and due from banks |
|
$ |
56,546 |
|
|
$ |
58,844 |
|
|
$ |
48,015 |
|
|
$ |
35,247 |
|
|
$ |
46,900 |
|
Interest bearing deposits with other banks |
|
|
159,744 |
|
|
|
83,057 |
|
|
|
105,564 |
|
|
|
122,684 |
|
|
|
95,978 |
|
Cash and cash equivalents |
|
|
216,290 |
|
|
|
141,901 |
|
|
|
153,579 |
|
|
|
157,931 |
|
|
|
142,878 |
|
Equity and other securities, at fair value |
|
|
7,279 |
|
|
|
7,860 |
|
|
|
10,677 |
|
|
|
10,578 |
|
|
|
10,299 |
|
Securities available-for-sale, at fair value |
|
|
1,181,654 |
|
|
|
1,273,138 |
|
|
|
1,369,368 |
|
|
|
1,454,542 |
|
|
|
1,427,605 |
|
Securities held-to-maturity, at amortized cost |
|
|
3,877 |
|
|
|
3,880 |
|
|
|
3,882 |
|
|
|
3,885 |
|
|
|
3,887 |
|
Restricted stock, at cost |
|
|
27,077 |
|
|
|
30,002 |
|
|
|
13,977 |
|
|
|
22,002 |
|
|
|
15,927 |
|
Loans held for sale |
|
|
33,975 |
|
|
|
17,284 |
|
|
|
39,520 |
|
|
|
64,460 |
|
|
|
48,372 |
|
Loans and leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans and leases |
|
|
5,275,471 |
|
|
|
5,168,071 |
|
|
|
4,789,068 |
|
|
|
4,537,128 |
|
|
|
4,609,228 |
|
Allowance for loan and lease losses |
|
|
(64,655 |
) |
|
|
(62,436 |
) |
|
|
(59,458 |
) |
|
|
(55,012 |
) |
|
|
(60,598 |
) |
Net loans and leases |
|
|
5,210,816 |
|
|
|
5,105,635 |
|
|
|
4,729,610 |
|
|
|
4,482,116 |
|
|
|
4,548,630 |
|
Servicing assets, at fair value |
|
|
21,127 |
|
|
|
22,155 |
|
|
|
24,497 |
|
|
|
23,744 |
|
|
|
23,597 |
|
Premises and equipment, net |
|
|
59,049 |
|
|
|
60,773 |
|
|
|
62,281 |
|
|
|
62,548 |
|
|
|
76,995 |
|
Other real estate owned, net |
|
|
4,402 |
|
|
|
4,749 |
|
|
|
2,221 |
|
|
|
2,112 |
|
|
|
3,033 |
|
|
|
|
160,484 |
|
|
|
162,094 |
|
|
|
163,962 |
|
|
|
165,558 |
|
|
|
167,296 |
|
Bank-owned life insurance |
|
|
81,592 |
|
|
|
81,100 |
|
|
|
80,604 |
|
|
|
80,039 |
|
|
|
60,992 |
|
Deferred tax assets, net |
|
|
91,532 |
|
|
|
78,950 |
|
|
|
67,335 |
|
|
|
50,329 |
|
|
|
45,165 |
|
Accrued interest receivable and other assets |
|
|
178,433 |
|
|
|
142,196 |
|
|
|
113,123 |
|
|
|
116,328 |
|
|
|
129,775 |
|
Total assets |
|
$ |
7,277,587 |
|
|
$ |
7,131,717 |
|
|
$ |
6,834,636 |
|
|
$ |
6,696,172 |
|
|
$ |
6,704,451 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-interest-bearing demand deposits |
|
$ |
2,142,183 |
|
|
$ |
2,180,927 |
|
|
$ |
2,281,612 |
|
|
$ |
2,158,420 |
|
|
$ |
2,117,749 |
|
Interest-bearing deposits |
|
|
3,470,273 |
|
|
|
3,207,450 |
|
|
|
3,248,490 |
|
|
|
2,996,627 |
|
|
|
3,040,529 |
|
Total deposits |
|
|
5,612,456 |
|
|
|
5,388,377 |
|
|
|
5,530,102 |
|
|
|
5,155,047 |
|
|
|
5,158,278 |
|
Other borrowings |
|
|
653,954 |
|
|
|
748,092 |
|
|
|
311,450 |
|
|
|
519,723 |
|
|
|
539,119 |
|
Subordinated notes, net |
|
|
73,648 |
|
|
|
73,604 |
|
|
|
73,560 |
|
|
|
73,517 |
|
|
|
73,473 |
|
Junior subordinated debentures issued to capital trusts, net |
|
|
37,232 |
|
|
|
37,123 |
|
|
|
37,011 |
|
|
|
36,906 |
|
|
|
36,796 |
|
Accrued expenses and other liabilities |
|
|
152,732 |
|
|
|
119,360 |
|
|
|
93,842 |
|
|
|
74,597 |
|
|
|
72,367 |
|
Total liabilities |
|
|
6,530,022 |
|
|
|
6,366,556 |
|
|
|
6,045,965 |
|
|
|
5,859,790 |
|
|
|
5,880,033 |
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Preferred stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,438 |
|
|
|
10,438 |
|
Common stock |
|
|
389 |
|
|
|
388 |
|
|
|
388 |
|
|
|
387 |
|
|
|
386 |
|
Additional paid-in capital |
|
|
597,049 |
|
|
|
595,938 |
|
|
|
595,006 |
|
|
|
593,753 |
|
|
|
592,192 |
|
Retained earnings |
|
|
326,560 |
|
|
|
307,278 |
|
|
|
290,397 |
|
|
|
271,676 |
|
|
|
258,077 |
|
|
|
|
(51,535 |
) |
|
|
(47,181 |
) |
|
|
(40,732 |
) |
|
|
(31,570 |
) |
|
|
(31,161 |
) |
Accumulated other comprehensive loss, net of tax |
|
|
(124,898 |
) |
|
|
(91,262 |
) |
|
|
(56,388 |
) |
|
|
(8,302 |
) |
|
|
(5,514 |
) |
Total stockholders’ equity |
|
|
747,565 |
|
|
|
765,161 |
|
|
|
788,671 |
|
|
|
836,382 |
|
|
|
824,418 |
|
Total liabilities and stockholders’ equity |
|
$ |
7,277,587 |
|
|
$ |
7,131,717 |
|
|
$ |
6,834,636 |
|
|
$ |
6,696,172 |
|
|
$ |
6,704,451 |
|
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) |
||||||||||||||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
(dollars in thousands, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
except per share data) |
|
2022 |
|
2022 |
|
2022 |
|
2021 |
|
2021 |
|
2022 |
|
2021 |
||||||||||||||
INTEREST AND DIVIDEND INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest and fees on loans and leases |
|
$ |
72,824 |
|
|
$ |
59,674 |
|
|
$ |
55,426 |
|
|
$ |
58,570 |
|
|
$ |
56,291 |
|
|
$ |
187,924 |
|
|
$ |
164,423 |
|
Interest on securities |
|
|
6,402 |
|
|
|
6,264 |
|
|
|
6,155 |
|
|
|
5,619 |
|
|
|
5,534 |
|
|
|
18,821 |
|
|
|
17,982 |
|
Other interest and dividend income |
|
|
677 |
|
|
|
608 |
|
|
|
237 |
|
|
|
495 |
|
|
|
947 |
|
|
|
1,522 |
|
|
|
1,837 |
|
Total interest and dividend income |
|
|
79,903 |
|
|
|
66,546 |
|
|
|
61,818 |
|
|
|
64,684 |
|
|
|
62,772 |
|
|
|
208,267 |
|
|
|
184,242 |
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Deposits |
|
|
5,971 |
|
|
|
2,128 |
|
|
|
1,087 |
|
|
|
1,037 |
|
|
|
986 |
|
|
|
9,186 |
|
|
|
3,465 |
|
Other borrowings |
|
|
3,232 |
|
|
|
1,097 |
|
|
|
395 |
|
|
|
330 |
|
|
|
349 |
|
|
|
4,724 |
|
|
|
1,333 |
|
Subordinated notes and debentures |
|
|
1,825 |
|
|
|
1,694 |
|
|
|
1,600 |
|
|
|
1,589 |
|
|
|
1,592 |
|
|
|
5,119 |
|
|
|
4,785 |
|
Total interest expense |
|
|
11,028 |
|
|
|
4,919 |
|
|
|
3,082 |
|
|
|
2,956 |
|
|
|
2,927 |
|
|
|
19,029 |
|
|
|
9,583 |
|
Net interest income |
|
|
68,875 |
|
|
|
61,627 |
|
|
|
58,736 |
|
|
|
61,728 |
|
|
|
59,845 |
|
|
|
189,238 |
|
|
|
174,659 |
|
PROVISION/(RECAPTURE) FOR LOAN AND LEASE LOSSES |
|
|
4,176 |
|
|
|
5,908 |
|
|
|
4,995 |
|
|
|
(1,293 |
) |
|
|
352 |
|
|
|
15,079 |
|
|
|
2,750 |
|
Net interest income after provision/(recapture) for loan and lease losses |
|
|
64,699 |
|
|
|
55,719 |
|
|
|
53,741 |
|
|
|
63,021 |
|
|
|
59,493 |
|
|
|
174,159 |
|
|
|
171,909 |
|
NON-INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fees and service charges on deposits |
|
|
2,128 |
|
|
|
2,059 |
|
|
|
1,884 |
|
|
|
1,955 |
|
|
|
1,867 |
|
|
|
6,071 |
|
|
|
5,299 |
|
Loan servicing revenue |
|
|
3,422 |
|
|
|
3,384 |
|
|
|
3,380 |
|
|
|
3,392 |
|
|
|
3,344 |
|
|
|
10,186 |
|
|
|
9,301 |
|
Loan servicing asset revaluation |
|
|
(2,342 |
) |
|
|
(4,636 |
) |
|
|
(1,231 |
) |
|
|
(2,510 |
) |
|
|
(2,650 |
) |
|
|
(8,209 |
) |
|
|
(4,148 |
) |
ATM and interchange fees |
|
|
1,007 |
|
|
|
1,131 |
|
|
|
1,049 |
|
|
|
1,219 |
|
|
|
1,201 |
|
|
|
3,187 |
|
|
|
3,257 |
|
Net realized gains (losses) on securities available-for-sale |
|
|
(2 |
) |
|
|
52 |
|
|
|
— |
|
|
|
(21 |
) |
|
|
130 |
|
|
|
50 |
|
|
|
1,456 |
|
Change in fair value of equity securities, net |
|
|
(581 |
) |
|
|
(697 |
) |
|
|
(35 |
) |
|
|
(98 |
) |
|
|
(275 |
) |
|
|
(1,313 |
) |
|
|
36 |
|
Net gains on sales of loans |
|
|
5,580 |
|
|
|
9,983 |
|
|
|
10,827 |
|
|
|
12,924 |
|
|
|
12,761 |
|
|
|
26,390 |
|
|
|
33,350 |
|
Wealth management and trust income |
|
|
995 |
|
|
|
900 |
|
|
|
1,048 |
|
|
|
764 |
|
|
|
815 |
|
|
|
2,943 |
|
|
|
2,305 |
|
Other non-interest income |
|
|
1,785 |
|
|
|
1,985 |
|
|
|
2,504 |
|
|
|
1,389 |
|
|
|
1,302 |
|
|
|
6,274 |
|
|
|
4,383 |
|
Total non-interest income |
|
|
11,992 |
|
|
|
14,161 |
|
|
|
19,426 |
|
|
|
19,014 |
|
|
|
18,495 |
|
|
|
45,579 |
|
|
|
55,239 |
|
NON-INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Salaries and employee benefits |
|
|
29,587 |
|
|
|
27,697 |
|
|
|
28,959 |
|
|
|
28,850 |
|
|
|
25,978 |
|
|
|
86,243 |
|
|
|
72,372 |
|
Occupancy and equipment expense, net |
|
|
3,919 |
|
|
|
4,409 |
|
|
|
5,128 |
|
|
|
4,995 |
|
|
|
4,982 |
|
|
|
13,456 |
|
|
|
15,617 |
|
Impairment charge on assets held for sale |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,351 |
|
|
|
1,434 |
|
|
|
— |
|
|
|
3,981 |
|
Loan and lease related expenses |
|
|
530 |
|
|
|
942 |
|
|
|
(891 |
) |
|
|
2,328 |
|
|
|
1,175 |
|
|
|
581 |
|
|
|
3,629 |
|
Legal, audit, and other professional fees |
|
|
2,733 |
|
|
|
1,820 |
|
|
|
2,600 |
|
|
|
2,376 |
|
|
|
2,710 |
|
|
|
7,153 |
|
|
|
7,822 |
|
Data processing |
|
|
3,370 |
|
|
|
3,396 |
|
|
|
3,186 |
|
|
|
3,070 |
|
|
|
3,108 |
|
|
|
9,952 |
|
|
|
8,710 |
|
Net loss recognized on other real estate owned and other related expenses |
|
|
275 |
|
|
|
158 |
|
|
|
54 |
|
|
|
26 |
|
|
|
42 |
|
|
|
487 |
|
|
|
1,052 |
|
Other intangible assets amortization expense |
|
|
1,611 |
|
|
|
1,868 |
|
|
|
1,596 |
|
|
|
1,738 |
|
|
|
1,738 |
|
|
|
5,075 |
|
|
|
5,335 |
|
Other non-interest expense |
|
|
4,153 |
|
|
|
3,483 |
|
|
|
3,923 |
|
|
|
7,234 |
|
|
|
3,013 |
|
|
|
11,559 |
|
|
|
7,485 |
|
Total non-interest expense |
|
|
46,178 |
|
|
|
43,773 |
|
|
|
44,555 |
|
|
|
58,968 |
|
|
|
44,180 |
|
|
|
134,506 |
|
|
|
126,003 |
|
INCOME BEFORE PROVISION FOR INCOME TAXES |
|
|
30,513 |
|
|
|
26,107 |
|
|
|
28,612 |
|
|
|
23,067 |
|
|
|
33,808 |
|
|
|
85,232 |
|
|
|
101,145 |
|
PROVISION FOR INCOME TAXES |
|
|
7,857 |
|
|
|
5,824 |
|
|
|
6,301 |
|
|
|
5,878 |
|
|
|
8,502 |
|
|
|
19,982 |
|
|
|
25,549 |
|
NET INCOME |
|
|
22,656 |
|
|
|
20,283 |
|
|
|
22,311 |
|
|
|
17,189 |
|
|
|
25,306 |
|
|
|
65,250 |
|
|
|
75,596 |
|
Dividends on preferred shares |
|
|
— |
|
|
|
— |
|
|
|
196 |
|
|
|
196 |
|
|
|
196 |
|
|
|
196 |
|
|
|
587 |
|
INCOME AVAILABLE TO COMMON STOCKHOLDERS |
|
$ |
22,656 |
|
|
$ |
20,283 |
|
|
$ |
22,115 |
|
|
$ |
16,993 |
|
|
$ |
25,110 |
|
|
$ |
65,054 |
|
|
$ |
75,009 |
|
EARNINGS PER COMMON SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
0.61 |
|
|
$ |
0.55 |
|
|
$ |
0.60 |
|
|
$ |
0.46 |
|
|
$ |
0.68 |
|
|
$ |
1.76 |
|
|
$ |
1.99 |
|
Diluted |
|
$ |
0.61 |
|
|
$ |
0.54 |
|
|
$ |
0.58 |
|
|
$ |
0.45 |
|
|
$ |
0.66 |
|
|
$ |
1.73 |
|
|
$ |
1.95 |
|
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) |
2022 |
|
2022 |
|
2022 |
|
2021 |
|
2021 |
|
2022 |
|
2021 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Earnings per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic earnings per common share |
$ |
0.61 |
|
|
$ |
0.55 |
|
|
$ |
0.60 |
|
|
$ |
0.46 |
|
|
$ |
0.68 |
|
|
$ |
1.76 |
|
|
$ |
1.99 |
|
Diluted earnings per common share |
$ |
0.61 |
|
|
$ |
0.54 |
|
|
$ |
0.58 |
|
|
$ |
0.45 |
|
|
$ |
0.66 |
|
|
$ |
1.73 |
|
|
$ |
1.95 |
|
Adjusted diluted earnings per common share(1)(2)(3)(4) |
$ |
0.61 |
|
|
$ |
0.54 |
|
|
$ |
0.58 |
|
|
$ |
0.69 |
|
|
$ |
0.69 |
|
|
$ |
1.73 |
|
|
$ |
2.02 |
|
Weighted average common shares outstanding (basic) |
|
36,851,973 |
|
|
|
37,064,795 |
|
|
|
37,123,161 |
|
|
|
37,124,176 |
|
|
|
37,200,778 |
|
|
|
37,012,316 |
|
|
|
37,773,350 |
|
Weighted average common shares outstanding (diluted) |
|
37,371,159 |
|
|
|
37,612,268 |
|
|
|
38,042,822 |
|
|
|
37,999,401 |
|
|
|
38,018,301 |
|
|
|
37,581,866 |
|
|
|
38,523,112 |
|
Common shares outstanding |
|
37,465,902 |
|
|
|
37,669,102 |
|
|
|
37,811,582 |
|
|
|
37,713,903 |
|
|
|
37,690,087 |
|
|
|
37,465,902 |
|
|
|
37,690,087 |
|
Cash dividends per common share |
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.27 |
|
|
$ |
0.21 |
|
Dividend payout ratio on common stock |
|
14.75 |
% |
|
|
16.67 |
% |
|
|
15.52 |
% |
|
|
20.00 |
% |
|
|
13.64 |
% |
|
|
15.61 |
% |
|
|
10.77 |
% |
Tangible book value per common share(1) |
$ |
15.67 |
|
|
$ |
16.01 |
|
|
$ |
16.52 |
|
|
$ |
17.51 |
|
|
$ |
17.16 |
|
|
$ |
15.67 |
|
|
$ |
17.16 |
|
Key Ratios and Performance Metrics (annualized where applicable) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest margin, fully taxable equivalent (1)(5) |
|
4.05 |
% |
|
|
3.77 |
% |
|
|
3.82 |
% |
|
|
3.97 |
% |
|
|
3.92 |
% |
|
|
3.88 |
% |
|
|
3.82 |
% |
Average cost of deposits |
|
0.43 |
% |
|
|
0.16 |
% |
|
|
0.08 |
% |
|
|
0.08 |
% |
|
|
0.08 |
% |
|
|
0.22 |
% |
|
|
0.09 |
% |
Efficiency ratio(2) |
|
55.11 |
% |
|
|
55.29 |
% |
|
|
54.96 |
% |
|
|
70.88 |
% |
|
|
54.18 |
% |
|
|
55.12 |
% |
|
|
52.49 |
% |
Adjusted efficiency ratio(1)(2)(3) |
|
55.11 |
% |
|
|
55.29 |
% |
|
|
54.96 |
% |
|
|
55.46 |
% |
|
|
52.35 |
% |
|
|
55.12 |
% |
|
|
50.76 |
% |
Non-interest expense to average assets |
|
2.56 |
% |
|
|
2.52 |
% |
|
|
2.69 |
% |
|
|
3.49 |
% |
|
|
2.67 |
% |
|
|
2.59 |
% |
|
|
2.54 |
% |
Adjusted non-interest expense to average assets(1)(3) |
|
2.56 |
% |
|
|
2.52 |
% |
|
|
2.69 |
% |
|
|
2.76 |
% |
|
|
2.58 |
% |
|
|
2.59 |
% |
|
|
2.46 |
% |
Return on average stockholders' equity |
|
11.59 |
% |
|
|
10.42 |
% |
|
|
10.87 |
% |
|
|
8.13 |
% |
|
|
12.19 |
% |
|
|
10.96 |
% |
|
|
12.42 |
% |
Adjusted return on average stockholders' equity(1)(3)(4) |
|
11.59 |
% |
|
|
10.42 |
% |
|
|
10.87 |
% |
|
|
12.42 |
% |
|
|
12.69 |
% |
|
|
10.96 |
% |
|
|
12.90 |
% |
Return on average assets |
|
1.26 |
% |
|
|
1.17 |
% |
|
|
1.35 |
% |
|
|
1.02 |
% |
|
|
1.53 |
% |
|
|
1.26 |
% |
|
|
1.53 |
% |
Adjusted return on average assets(1)(3)(4) |
|
1.26 |
% |
|
|
1.17 |
% |
|
|
1.35 |
% |
|
|
1.56 |
% |
|
|
1.59 |
% |
|
|
1.26 |
% |
|
|
1.58 |
% |
Non-interest income to total revenues(1) |
|
14.83 |
% |
|
|
18.69 |
% |
|
|
24.85 |
% |
|
|
23.55 |
% |
|
|
23.61 |
% |
|
|
19.41 |
% |
|
|
24.03 |
% |
Pre-tax pre-provision return on average assets(1) |
|
1.93 |
% |
|
|
1.84 |
% |
|
|
2.03 |
% |
|
|
1.29 |
% |
|
|
2.07 |
% |
|
|
1.93 |
% |
|
|
2.10 |
% |
Adjusted pre-tax pre-provision return on average assets(1)(3) |
|
1.93 |
% |
|
|
1.84 |
% |
|
|
2.03 |
% |
|
|
2.03 |
% |
|
|
2.15 |
% |
|
|
1.93 |
% |
|
|
2.18 |
% |
Return on average tangible common stockholders' equity(1) |
|
15.40 |
% |
|
|
14.06 |
% |
|
|
14.36 |
% |
|
|
10.94 |
% |
|
|
16.22 |
% |
|
|
14.60 |
% |
|
|
16.66 |
% |
Adjusted return on average tangible common stockholders' equity(1)(3) |
|
15.40 |
% |
|
|
14.06 |
% |
|
|
14.36 |
% |
|
|
16.38 |
% |
|
|
16.86 |
% |
|
|
14.60 |
% |
|
|
17.27 |
% |
Non-interest-bearing deposits to total deposits |
|
38.17 |
% |
|
|
40.47 |
% |
|
|
41.26 |
% |
|
|
41.87 |
% |
|
|
41.06 |
% |
|
|
38.17 |
% |
|
|
41.06 |
% |
Loans and leases held for sale and loans and lease held for investment to total deposits |
|
94.60 |
% |
|
|
96.23 |
% |
|
|
87.31 |
% |
|
|
89.26 |
% |
|
|
90.29 |
% |
|
|
94.60 |
% |
|
|
90.29 |
% |
Deposits to total liabilities |
|
85.95 |
% |
|
|
84.64 |
% |
|
|
91.47 |
% |
|
|
87.97 |
% |
|
|
87.73 |
% |
|
|
85.95 |
% |
|
|
87.73 |
% |
Deposits per branch |
$ |
147,696 |
|
|
$ |
141,799 |
|
|
$ |
125,684 |
|
|
$ |
117,160 |
|
|
$ |
117,234 |
|
|
$ |
147,696 |
|
|
$ |
117,234 |
|
Asset Quality Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-performing loans and leases to total loans and leases held for investment, net before ALLL |
|
0.67 |
% |
|
|
0.66 |
% |
|
|
0.42 |
% |
|
|
0.51 |
% |
|
|
0.75 |
% |
|
|
0.67 |
% |
|
|
0.75 |
% |
ALLL to total loans and leases held for investment, net before ALLL |
|
1.23 |
% |
|
|
1.21 |
% |
|
|
1.24 |
% |
|
|
1.21 |
% |
|
|
1.31 |
% |
|
|
1.23 |
% |
|
|
1.31 |
% |
Net charge-offs to average total loans and leases held for investment, net before ALLL |
|
0.15 |
% |
|
|
0.24 |
% |
|
|
0.05 |
% |
|
|
0.37 |
% |
|
|
0.13 |
% |
|
|
0.15 |
% |
|
|
0.25 |
% |
Acquisition accounting adjustments(4) |
$ |
2,537 |
|
|
$ |
3,050 |
|
|
$ |
3,364 |
|
|
$ |
4,769 |
|
|
$ |
6,327 |
|
|
$ |
2,537 |
|
|
$ |
6,327 |
|
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Common equity to total assets |
|
10.27 |
% |
|
|
10.73 |
% |
|
|
11.54 |
% |
|
|
12.33 |
% |
|
|
12.14 |
% |
|
|
10.27 |
% |
|
|
12.14 |
% |
Tangible common equity to tangible assets(1) |
|
8.25 |
% |
|
|
8.65 |
% |
|
|
9.36 |
% |
|
|
10.11 |
% |
|
|
9.89 |
% |
|
|
8.25 |
% |
|
|
9.89 |
% |
Leverage ratio |
|
10.30 |
% |
|
|
10.34 |
% |
|
|
10.70 |
% |
|
|
10.89 |
% |
|
|
11.21 |
% |
|
|
10.30 |
% |
|
|
11.21 |
% |
Common equity tier 1 capital ratio |
|
10.24 |
% |
|
|
10.26 |
% |
|
|
10.75 |
% |
|
|
11.39 |
% |
|
|
11.32 |
% |
|
|
10.24 |
% |
|
|
11.32 |
% |
Tier 1 capital ratio |
|
10.91 |
% |
|
|
10.95 |
% |
|
|
11.49 |
% |
|
|
12.37 |
% |
|
|
12.32 |
% |
|
|
10.91 |
% |
|
|
12.32 |
% |
Total capital ratio |
|
13.02 |
% |
|
|
13.09 |
% |
|
|
13.72 |
% |
|
|
14.70 |
% |
|
|
14.78 |
% |
|
|
13.02 |
% |
|
|
14.78 |
% |
(1) | Represents a non-GAAP financial measure. See “Reconciliation of non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure. |
|
(2) | Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income. |
|
(3) | Calculation excludes impairment charges. |
|
(4) | Represents the remaining net unaccreted discount as a result of applying the fair value adjustment at the time of the business combination on acquired loans. |
|
(5) |
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis, assuming a federal income tax rate of |
YEAR-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited) |
|||||||||||||||||||||
|
|
For the Nine Months Ended |
|
||||||||||||||||||
|
|
2022 |
|
2021 |
|||||||||||||||||
(dollars in thousands) |
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
|||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
72,802 |
|
$ |
313 |
|
|
0.58 |
% |
|
$ |
56,926 |
|
|
$ |
75 |
|
|
0.18 |
% |
Loans and leases(1) |
|
|
4,967,769 |
|
|
187,924 |
|
|
5.06 |
% |
|
|
4,487,909 |
|
|
|
164,423 |
|
|
4.90 |
% |
Taxable securities |
|
|
1,323,838 |
|
|
17,393 |
|
|
1.76 |
% |
|
|
1,405,390 |
|
|
|
16,798 |
|
|
1.60 |
% |
Tax-exempt securities(2) |
|
|
166,911 |
|
|
3,338 |
|
|
2.67 |
% |
|
|
184,826 |
|
|
|
3,729 |
|
|
2.70 |
% |
Total interest-earning assets |
|
$ |
6,531,320 |
|
$ |
208,968 |
|
|
4.28 |
% |
|
$ |
6,135,051 |
|
|
$ |
185,025 |
|
|
4.03 |
% |
Allowance for loan and lease losses |
|
|
(59,526 |
) |
|
|
|
|
|
|
(64,768 |
) |
|
|
|
|
|
||||
All other assets |
|
|
472,115 |
|
|
|
|
|
|
|
552,660 |
|
|
|
|
|
|
||||
TOTAL ASSETS |
|
$ |
6,943,909 |
|
|
|
|
|
|
$ |
6,622,943 |
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest checking |
|
$ |
592,985 |
|
$ |
1,670 |
|
|
0.38 |
% |
|
$ |
609,444 |
|
|
$ |
647 |
|
|
0.14 |
% |
Money market accounts |
|
|
1,318,725 |
|
|
5,026 |
|
|
0.51 |
% |
|
|
1,068,770 |
|
|
|
940 |
|
|
0.12 |
% |
Savings |
|
|
662,820 |
|
|
406 |
|
|
0.08 |
% |
|
|
603,366 |
|
|
|
214 |
|
|
0.05 |
% |
Time deposits |
|
|
658,893 |
|
|
2,084 |
|
|
0.42 |
% |
|
|
734,708 |
|
|
|
1,664 |
|
|
0.30 |
% |
Total interest-bearing deposits |
|
|
3,233,423 |
|
|
9,186 |
|
|
0.38 |
% |
|
|
3,016,288 |
|
|
|
3,465 |
|
|
0.15 |
% |
Other borrowings |
|
|
466,194 |
|
|
4,710 |
|
|
1.35 |
% |
|
|
572,018 |
|
|
|
1,333 |
|
|
0.31 |
% |
Federal funds purchased |
|
|
842 |
|
|
14 |
|
|
2.32 |
% |
|
|
— |
|
|
|
— |
|
|
0.00 |
% |
Subordinated notes and debentures |
|
|
110,648 |
|
|
5,119 |
|
|
6.19 |
% |
|
|
110,029 |
|
|
|
4,785 |
|
|
5.81 |
% |
Total borrowings |
|
|
577,684 |
|
|
9,843 |
|
|
2.28 |
% |
|
|
682,047 |
|
|
|
6,118 |
|
|
1.20 |
% |
Total interest-bearing liabilities |
|
$ |
3,811,107 |
|
$ |
19,029 |
|
|
0.67 |
% |
|
$ |
3,698,335 |
|
|
$ |
9,583 |
|
|
0.35 |
% |
Non-interest-bearing demand deposits |
|
|
2,237,002 |
|
|
|
|
|
|
|
2,039,242 |
|
|
|
|
|
|
||||
Other liabilities |
|
|
99,951 |
|
|
|
|
|
|
|
71,737 |
|
|
|
|
|
|
||||
Total stockholders’ equity |
|
|
795,849 |
|
|
|
|
|
|
|
813,629 |
|
|
|
|
|
|
||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
6,943,909 |
|
|
|
|
|
|
$ |
6,622,943 |
|
|
|
|
|
|
||||
Net interest spread(3) |
|
|
|
|
|
|
3.61 |
% |
|
|
|
|
|
|
|
3.68 |
% |
||||
Net interest income, fully taxable equivalent |
|
|
|
$ |
189,939 |
|
|
|
|
|
|
|
$ |
175,442 |
|
|
|
||||
Net interest margin, fully taxable equivalent(2)(4) |
|
|
|
|
|
|
3.88 |
% |
|
|
|
|
|
|
|
3.82 |
% |
||||
Less: Tax-equivalent adjustment |
|
|
|
|
701 |
|
|
0.01 |
% |
|
|
|
|
|
783 |
|
|
0.01 |
% |
||
Net interest income |
|
|
|
$ |
189,238 |
|
|
|
|
|
|
|
$ |
174,659 |
|
|
|
||||
Net interest margin(4) |
|
|
|
|
|
|
3.87 |
% |
|
|
|
|
|
|
|
3.81 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net loan accretion impact on margin |
|
|
|
$ |
4,418 |
|
|
0.09 |
% |
|
|
|
|
$ |
5,001 |
|
|
0.11 |
% |
(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) |
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2021 |
|
|
2022 |
|
2021 |
|
|||||||
Net income and earnings per share excluding significant items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Reported Net Income |
|
$ |
22,656 |
|
|
$ |
20,283 |
|
|
$ |
22,311 |
|
|
$ |
17,189 |
|
|
$ |
25,306 |
|
|
$ |
65,250 |
|
$ |
75,596 |
|
Significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Impairment charges on assets held for sale and ROU asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,449 |
|
|
|
1,434 |
|
|
|
— |
|
|
3,981 |
|
Tax benefit |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,377 |
) |
|
|
(390 |
) |
|
|
— |
|
|
(1,085 |
) |
Adjusted Net Income |
|
$ |
22,656 |
|
|
$ |
20,283 |
|
|
$ |
22,311 |
|
|
$ |
26,261 |
|
|
$ |
26,350 |
|
|
$ |
65,250 |
|
$ |
78,492 |
|
Reported Diluted Earnings per Share |
|
$ |
0.61 |
|
|
$ |
0.54 |
|
|
$ |
0.58 |
|
|
$ |
0.45 |
|
|
$ |
0.66 |
|
|
$ |
1.73 |
|
$ |
1.95 |
|
Significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Impairment charges on assets held for sale and ROU asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.33 |
|
|
|
0.04 |
|
|
|
— |
|
|
0.10 |
|
Tax benefit |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.09 |
) |
|
|
(0.01 |
) |
|
|
— |
|
|
(0.03 |
) |
Adjusted Diluted Earnings per Share |
|
$ |
0.61 |
|
|
$ |
0.54 |
|
|
$ |
0.58 |
|
|
$ |
0.69 |
|
|
$ |
0.69 |
|
|
$ |
1.73 |
|
$ |
2.02 |
|
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) |
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||||
Adjusted non-interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-interest expense |
|
$ |
46,178 |
|
|
$ |
43,773 |
|
|
$ |
44,555 |
|
|
$ |
58,968 |
|
|
$ |
44,180 |
|
|
$ |
134,506 |
|
|
$ |
126,003 |
|
Less: Significant items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Impairment charges on assets held for sale and ROU asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,449 |
|
|
|
1,434 |
|
|
|
— |
|
|
|
3,981 |
|
Adjusted non-interest expense |
|
$ |
46,178 |
|
|
$ |
43,773 |
|
|
$ |
44,555 |
|
|
$ |
46,519 |
|
|
$ |
42,746 |
|
|
$ |
134,506 |
|
|
$ |
122,022 |
|
Adjusted non-interest expense excluding amortization of intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted non-interest expense |
|
$ |
46,178 |
|
|
$ |
43,773 |
|
|
$ |
44,555 |
|
|
$ |
46,519 |
|
|
$ |
42,746 |
|
|
$ |
134,506 |
|
|
$ |
122,022 |
|
Less: Amortization of intangible assets |
|
|
1,611 |
|
|
|
1,868 |
|
|
|
1,596 |
|
|
|
1,738 |
|
|
|
1,738 |
|
|
|
5,075 |
|
|
|
5,335 |
|
Adjusted non-interest expense excluding amortization of intangible assets |
|
$ |
44,567 |
|
|
$ |
41,905 |
|
|
$ |
42,959 |
|
|
$ |
44,781 |
|
|
$ |
41,008 |
|
|
$ |
129,431 |
|
|
$ |
116,687 |
|
Pre-tax pre-provision net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pre-tax income |
|
$ |
30,513 |
|
|
$ |
26,107 |
|
|
$ |
28,612 |
|
|
$ |
23,067 |
|
|
$ |
33,808 |
|
|
$ |
85,232 |
|
|
$ |
101,145 |
|
Add: Provision/(recapture) for loan and lease losses |
|
|
4,176 |
|
|
|
5,908 |
|
|
|
4,995 |
|
|
|
(1,293 |
) |
|
|
352 |
|
|
|
15,079 |
|
|
|
2,750 |
|
Pre-tax pre-provision net income |
|
$ |
34,689 |
|
|
$ |
32,015 |
|
|
$ |
33,607 |
|
|
$ |
21,774 |
|
|
$ |
34,160 |
|
|
$ |
100,311 |
|
|
$ |
103,895 |
|
Adjusted pre-tax pre-provision net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pre-tax pre-provision net income |
|
$ |
34,689 |
|
|
$ |
32,015 |
|
|
$ |
33,607 |
|
|
$ |
21,774 |
|
|
$ |
34,160 |
|
|
$ |
100,311 |
|
|
$ |
103,895 |
|
Impairment charges on assets held for sale and ROU asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,449 |
|
|
|
1,434 |
|
|
|
— |
|
|
|
3,981 |
|
Adjusted pre-tax pre-provision net income |
|
$ |
34,689 |
|
|
$ |
32,015 |
|
|
$ |
33,607 |
|
|
$ |
34,223 |
|
|
$ |
35,594 |
|
|
$ |
100,311 |
|
|
$ |
107,876 |
|
Tax equivalent net interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income |
|
$ |
68,875 |
|
|
$ |
61,627 |
|
|
$ |
58,736 |
|
|
$ |
61,728 |
|
|
$ |
59,845 |
|
|
$ |
189,238 |
|
|
$ |
174,659 |
|
Add: Tax-equivalent adjustment |
|
|
228 |
|
|
|
237 |
|
|
|
236 |
|
|
|
256 |
|
|
|
264 |
|
|
|
701 |
|
|
|
783 |
|
Net interest income, fully taxable equivalent |
|
$ |
69,103 |
|
|
$ |
61,864 |
|
|
$ |
58,972 |
|
|
$ |
61,984 |
|
|
$ |
60,109 |
|
|
$ |
189,939 |
|
|
$ |
175,442 |
|
Total revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income |
|
$ |
68,875 |
|
|
$ |
61,627 |
|
|
$ |
58,736 |
|
|
$ |
61,728 |
|
|
$ |
59,845 |
|
|
$ |
189,238 |
|
|
$ |
174,659 |
|
Add: Non-interest income |
|
|
11,992 |
|
|
|
14,161 |
|
|
|
19,426 |
|
|
|
19,014 |
|
|
|
18,495 |
|
|
|
45,579 |
|
|
|
55,239 |
|
Total revenue |
|
$ |
80,867 |
|
|
$ |
75,788 |
|
|
$ |
78,162 |
|
|
$ |
80,742 |
|
|
$ |
78,340 |
|
|
$ |
234,817 |
|
|
$ |
229,898 |
|
Tangible common stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total stockholders' equity |
|
$ |
747,565 |
|
|
$ |
765,161 |
|
|
$ |
788,671 |
|
|
$ |
836,382 |
|
|
$ |
824,418 |
|
|
$ |
747,565 |
|
|
$ |
824,418 |
|
Less: Preferred stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
— |
|
|
|
10,438 |
|
Less: |
|
|
160,484 |
|
|
|
162,094 |
|
|
|
163,962 |
|
|
|
165,558 |
|
|
|
167,296 |
|
|
|
160,484 |
|
|
|
167,296 |
|
Tangible common stockholders' equity |
|
$ |
587,081 |
|
|
$ |
603,067 |
|
|
$ |
624,709 |
|
|
$ |
660,386 |
|
|
$ |
646,684 |
|
|
$ |
587,081 |
|
|
$ |
646,684 |
|
Tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
$ |
7,277,587 |
|
|
$ |
7,131,717 |
|
|
$ |
6,834,636 |
|
|
$ |
6,696,172 |
|
|
$ |
6,704,451 |
|
|
$ |
7,277,587 |
|
|
$ |
6,704,451 |
|
Less: |
|
|
160,484 |
|
|
|
162,094 |
|
|
|
163,962 |
|
|
|
165,558 |
|
|
|
167,296 |
|
|
|
160,484 |
|
|
|
167,296 |
|
Tangible assets |
|
$ |
7,117,103 |
|
|
$ |
6,969,623 |
|
|
$ |
6,670,674 |
|
|
$ |
6,530,614 |
|
|
$ |
6,537,155 |
|
|
$ |
7,117,103 |
|
|
$ |
6,537,155 |
|
Average tangible common stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Average total stockholders' equity |
|
$ |
775,358 |
|
|
$ |
780,652 |
|
|
$ |
832,161 |
|
|
$ |
838,975 |
|
|
$ |
823,754 |
|
|
$ |
795,849 |
|
|
$ |
813,629 |
|
Less: Average preferred stock |
|
|
— |
|
|
|
— |
|
|
|
9,974 |
|
|
|
10,438 |
|
|
|
10,438 |
|
|
|
3,288 |
|
|
|
10,438 |
|
Less: Average goodwill and other intangibles |
|
|
161,292 |
|
|
|
163,068 |
|
|
|
164,837 |
|
|
|
166,396 |
|
|
|
168,140 |
|
|
|
163,053 |
|
|
|
169,934 |
|
Average tangible common stockholders' equity |
|
$ |
614,066 |
|
|
$ |
617,584 |
|
|
$ |
657,350 |
|
|
$ |
662,141 |
|
|
$ |
645,176 |
|
|
$ |
629,508 |
|
|
$ |
633,257 |
|
Average tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Average total assets |
|
$ |
7,145,189 |
|
|
$ |
6,975,725 |
|
|
$ |
6,705,986 |
|
|
$ |
6,699,069 |
|
|
$ |
6,560,868 |
|
|
$ |
6,943,909 |
|
|
$ |
6,622,943 |
|
Less: Average goodwill and other intangibles |
|
|
161,292 |
|
|
|
163,068 |
|
|
|
164,837 |
|
|
|
166,396 |
|
|
|
168,140 |
|
|
|
163,053 |
|
|
|
169,934 |
|
Average tangible assets |
|
$ |
6,983,897 |
|
|
$ |
6,812,657 |
|
|
$ |
6,541,149 |
|
|
$ |
6,532,673 |
|
|
$ |
6,392,728 |
|
|
$ |
6,780,856 |
|
|
$ |
6,453,009 |
|
Tangible net income available to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income available to common stockholders |
|
$ |
22,656 |
|
|
$ |
20,283 |
|
|
$ |
22,115 |
|
|
$ |
16,993 |
|
|
$ |
25,110 |
|
|
$ |
65,054 |
|
|
$ |
75,009 |
|
Add: After-tax intangible asset amortization |
|
|
1,174 |
|
|
|
1,361 |
|
|
|
1,163 |
|
|
|
1,266 |
|
|
|
1,265 |
|
|
|
3,698 |
|
|
|
3,881 |
|
Tangible net income available to common stockholders |
|
$ |
23,830 |
|
|
$ |
21,644 |
|
|
$ |
23,278 |
|
|
$ |
18,259 |
|
|
$ |
26,375 |
|
|
$ |
68,752 |
|
|
$ |
78,890 |
|
Adjusted tangible net income available to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible net income available to common stockholders |
|
$ |
23,830 |
|
|
$ |
21,644 |
|
|
$ |
23,278 |
|
|
$ |
18,259 |
|
|
$ |
26,375 |
|
|
$ |
68,752 |
|
|
$ |
78,890 |
|
Impairment charges on assets held for sale and ROU asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,449 |
|
|
|
1,434 |
|
|
|
— |
|
|
|
3,981 |
|
Tax benefit on significant items |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,377 |
) |
|
|
(390 |
) |
|
|
— |
|
|
|
(1,085 |
) |
Adjusted tangible net income available to common stockholders |
|
$ |
23,830 |
|
|
$ |
21,644 |
|
|
$ |
23,278 |
|
|
$ |
27,331 |
|
|
$ |
27,419 |
|
|
$ |
68,752 |
|
|
$ |
81,786 |
|
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) |
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|||||||
Pre-tax pre-provision return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pre-tax pre-provision net income |
|
$ |
34,689 |
|
|
$ |
32,015 |
|
|
$ |
33,607 |
|
|
$ |
21,774 |
|
|
$ |
34,160 |
|
|
$ |
100,311 |
|
|
$ |
103,895 |
|
Average total assets |
|
|
7,145,189 |
|
|
|
6,975,725 |
|
|
|
6,705,986 |
|
|
|
6,699,069 |
|
|
|
6,560,868 |
|
|
|
6,943,909 |
|
|
|
6,622,943 |
|
Pre-tax pre-provision return on average assets |
|
|
1.93 |
% |
|
|
1.84 |
% |
|
|
2.03 |
% |
|
|
1.29 |
% |
|
|
2.07 |
% |
|
|
1.93 |
% |
|
|
2.10 |
% |
Adjusted pre-tax pre-provision return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted pre-tax pre-provision net income |
|
$ |
34,689 |
|
|
$ |
32,015 |
|
|
$ |
33,607 |
|
|
$ |
34,223 |
|
|
$ |
35,594 |
|
|
$ |
100,311 |
|
|
$ |
107,876 |
|
Average total assets |
|
|
7,145,189 |
|
|
|
6,975,725 |
|
|
|
6,705,986 |
|
|
|
6,699,069 |
|
|
|
6,560,868 |
|
|
|
6,943,909 |
|
|
|
6,622,943 |
|
Adjusted pre-tax pre-provision return on average assets |
|
|
1.93 |
% |
|
|
1.84 |
% |
|
|
2.03 |
% |
|
|
2.03 |
% |
|
|
2.15 |
% |
|
|
1.93 |
% |
|
|
2.18 |
% |
Net interest margin, fully taxable equivalent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income, fully taxable equivalent |
|
$ |
69,103 |
|
|
$ |
61,864 |
|
|
$ |
58,972 |
|
|
$ |
61,984 |
|
|
$ |
60,109 |
|
|
$ |
189,939 |
|
|
$ |
175,442 |
|
Total average interest-earning assets |
|
|
6,760,623 |
|
|
|
6,573,878 |
|
|
|
6,253,889 |
|
|
|
6,189,762 |
|
|
|
6,076,065 |
|
|
|
6,531,320 |
|
|
|
6,135,051 |
|
Net interest margin, fully taxable equivalent |
|
|
4.05 |
% |
|
|
3.77 |
% |
|
|
3.82 |
% |
|
|
3.97 |
% |
|
|
3.92 |
% |
|
|
3.88 |
% |
|
|
3.82 |
% |
Non-interest income to total revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-interest income |
|
$ |
11,992 |
|
|
$ |
14,161 |
|
|
$ |
19,426 |
|
|
$ |
19,014 |
|
|
$ |
18,495 |
|
|
$ |
45,579 |
|
|
$ |
55,239 |
|
Total revenues |
|
|
80,867 |
|
|
|
75,788 |
|
|
|
78,162 |
|
|
|
80,742 |
|
|
|
78,340 |
|
|
|
234,817 |
|
|
|
229,898 |
|
Non-interest income to total revenues |
|
|
14.83 |
% |
|
|
18.69 |
% |
|
|
24.85 |
% |
|
|
23.55 |
% |
|
|
23.61 |
% |
|
|
19.41 |
% |
|
|
24.03 |
% |
Adjusted non-interest expense to average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted non-interest expense |
|
$ |
46,178 |
|
|
$ |
43,773 |
|
|
$ |
44,555 |
|
|
$ |
46,519 |
|
|
$ |
42,746 |
|
|
$ |
134,506 |
|
|
$ |
122,022 |
|
Average total assets |
|
|
7,145,189 |
|
|
|
6,975,725 |
|
|
|
6,705,986 |
|
|
|
6,699,069 |
|
|
|
6,560,868 |
|
|
|
6,943,909 |
|
|
|
6,622,943 |
|
Adjusted non-interest expense to average assets |
|
|
2.56 |
% |
|
|
2.52 |
% |
|
|
2.69 |
% |
|
|
2.76 |
% |
|
|
2.58 |
% |
|
|
2.59 |
% |
|
|
2.46 |
% |
Adjusted efficiency ratio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted non-interest expense excluding amortization of intangible assets |
|
$ |
44,567 |
|
|
$ |
41,905 |
|
|
$ |
42,959 |
|
|
$ |
44,781 |
|
|
$ |
41,008 |
|
|
$ |
129,431 |
|
|
$ |
116,687 |
|
Total revenues |
|
|
80,867 |
|
|
|
75,788 |
|
|
|
78,162 |
|
|
|
80,742 |
|
|
|
78,340 |
|
|
|
234,817 |
|
|
|
229,898 |
|
Adjusted efficiency ratio |
|
|
55.11 |
% |
|
|
55.29 |
% |
|
|
54.96 |
% |
|
|
55.46 |
% |
|
|
52.35 |
% |
|
|
55.12 |
% |
|
|
50.76 |
% |
Adjusted return on average assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted net income |
|
$ |
22,656 |
|
|
$ |
20,283 |
|
|
$ |
22,311 |
|
|
$ |
26,261 |
|
|
$ |
26,350 |
|
|
$ |
65,250 |
|
|
$ |
78,492 |
|
Average total assets |
|
|
7,145,189 |
|
|
|
6,975,725 |
|
|
|
6,705,986 |
|
|
|
6,699,069 |
|
|
|
6,560,868 |
|
|
|
6,943,909 |
|
|
|
6,622,943 |
|
Adjusted return on average assets |
|
|
1.26 |
% |
|
|
1.17 |
% |
|
|
1.35 |
% |
|
|
1.56 |
% |
|
|
1.59 |
% |
|
|
1.26 |
% |
|
|
1.58 |
% |
Adjusted return on average stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted net income |
|
$ |
22,656 |
|
|
$ |
20,283 |
|
|
$ |
22,311 |
|
|
$ |
26,261 |
|
|
$ |
26,350 |
|
|
$ |
65,250 |
|
|
$ |
78,492 |
|
Average stockholders' equity |
|
|
775,358 |
|
|
|
780,652 |
|
|
|
832,161 |
|
|
|
838,975 |
|
|
|
823,754 |
|
|
|
795,849 |
|
|
|
813,629 |
|
Adjusted return on average stockholders' equity |
|
|
11.59 |
% |
|
|
10.42 |
% |
|
|
10.87 |
% |
|
|
12.42 |
% |
|
|
12.69 |
% |
|
|
10.96 |
% |
|
|
12.90 |
% |
Tangible common equity to tangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible common equity |
|
$ |
587,081 |
|
|
$ |
603,067 |
|
|
$ |
624,709 |
|
|
$ |
660,386 |
|
|
$ |
646,684 |
|
|
$ |
587,081 |
|
|
$ |
646,684 |
|
Tangible assets |
|
|
7,117,103 |
|
|
|
6,969,623 |
|
|
|
6,670,674 |
|
|
|
6,530,614 |
|
|
|
6,537,155 |
|
|
|
7,117,103 |
|
|
|
6,537,155 |
|
Tangible common equity to tangible assets |
|
|
8.25 |
% |
|
|
8.65 |
% |
|
|
9.36 |
% |
|
|
10.11 |
% |
|
|
9.89 |
% |
|
|
8.25 |
% |
|
|
9.89 |
% |
Return on average tangible common stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible net income available to common stockholders |
|
$ |
23,830 |
|
|
$ |
21,644 |
|
|
$ |
23,278 |
|
|
$ |
18,259 |
|
|
$ |
26,375 |
|
|
$ |
68,752 |
|
|
$ |
78,890 |
|
Average tangible common stockholders' equity |
|
|
614,066 |
|
|
|
617,584 |
|
|
|
657,350 |
|
|
|
662,141 |
|
|
|
645,176 |
|
|
|
629,508 |
|
|
|
633,257 |
|
Return on average tangible common stockholders' equity |
|
|
15.40 |
% |
|
|
14.06 |
% |
|
|
14.36 |
% |
|
|
10.94 |
% |
|
|
16.22 |
% |
|
|
14.60 |
% |
|
|
16.66 |
% |
Adjusted return on average tangible common stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted tangible net income available to common stockholders |
|
$ |
23,830 |
|
|
$ |
21,644 |
|
|
$ |
23,278 |
|
|
$ |
27,331 |
|
|
$ |
27,419 |
|
|
$ |
68,752 |
|
|
$ |
81,786 |
|
Average tangible common stockholders' equity |
|
|
614,066 |
|
|
|
617,584 |
|
|
|
657,350 |
|
|
|
662,141 |
|
|
|
645,176 |
|
|
|
629,508 |
|
|
|
633,257 |
|
Adjusted return on average tangible common stockholders' equity |
|
|
15.40 |
% |
|
|
14.06 |
% |
|
|
14.36 |
% |
|
|
16.38 |
% |
|
|
16.86 |
% |
|
|
14.60 |
% |
|
|
17.27 |
% |
Tangible book value per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tangible common equity |
|
$ |
587,081 |
|
|
$ |
603,067 |
|
|
$ |
624,709 |
|
|
$ |
660,386 |
|
|
$ |
646,684 |
|
|
$ |
587,081 |
|
|
$ |
646,684 |
|
Common shares outstanding |
|
|
37,465,902 |
|
|
|
37,669,102 |
|
|
|
37,811,582 |
|
|
|
37,713,903 |
|
|
|
37,690,087 |
|
|
|
37,465,902 |
|
|
|
37,690,087 |
|
Tangible book value per share |
|
$ |
15.67 |
|
|
$ |
16.01 |
|
|
$ |
16.52 |
|
|
$ |
17.51 |
|
|
$ |
17.16 |
|
|
$ |
15.67 |
|
|
$ |
17.16 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20221027006074/en/
Investors:
Investor Relations Director
312-660-5805
brennie@bylinebank.com
Media:
Erin O’Neill
Marketing Director
773-475-2901
eoneill@bylinebank.com
Source:
FAQ
What were Byline Bancorp's earnings for Q3 2022?
How did Byline Bancorp's net interest income change in Q3 2022?
What was the total revenue for Byline Bancorp in Q3 2022?
How much did total deposits increase for Byline Bancorp in Q3 2022?