Attached files

file filename
8-K - FORM 8-K - BYLINE BANCORP, INC.d431305d8k.htm

Exhibit 99.1

 

LOGO     

Byline Bancorp, Inc. Reports Second Quarter 2017 Financial Results

Second Quarter 2017 Summary

 

    Net income of $6.1 million for second quarter of 2017

 

    Successful initial public offering raises net proceeds of $82.7 million

 

    As previously disclosed, negotiated the repurchase of Series A preferred stock and records preferred stock dividend of $10.5 million as part of the transaction, impacting diluted earnings per share by $0.42

 

    Net interest margin improves to 4.02%

 

    Non-interest bearing deposits composition improves to 30.8%

 

    Loan pipelines remain strong at the end of the quarter

 

    Efficiency ratio improves to 66.23%

Chicago, IL, July 27, 2017 – Byline Bancorp, Inc. (NYSE: BY), the holding company of Byline Bank, today reported net income of $6.1 million for the second quarter of 2017, compared with net income of $6.6 million for the first quarter of 2017, and net income of $2.6 million for the second quarter of 2016.

“We are pleased to report our second quarter earnings, for the first time as a public company, following the successful completion of our initial public offering and listing on the New York Stock Exchange on June 30, 2017,” said Alberto Paracchini, President and Chief Executive Officer of Byline Bancorp, Inc. “The capital raised through our IPO will allow us to continue growing the Byline franchise and increase our market share among small businesses and middle-market companies in the markets we serve. We believe this a very exciting time for Byline. Our second quarter results reflect the positive impact of our efforts over the past year to drive revenue growth and improve efficiencies. Compared to the second quarter of 2016, our total revenues increased by more than 60% while our efficiency ratio improved to 66.23% from 83.03%. As a result, we were able to deliver a 136.2% year-over-year increase in net income.

“Our new loan and lease production has steadily increased throughout the first half of the year and that momentum has carried over into the third quarter. Our pipelines remain strong across all of our teams which should result in stronger balance sheet growth for the second half of the year. As we continue to attract new customers and talented bankers, add quality assets and leverage our strong core deposit base, we anticipate generating a steady increase in our level of profitability and creating long-term value for our stockholders,” said Mr. Paracchini.

As previously disclosed, during the second quarter of 2017 and in connection with the Company’s initial public offering, the Company agreed to repurchase all $15.0 million of its outstanding shares of Series A Preferred Stock for $25.5 million. The $10.5 million excess of the consideration paid over the $15.0 million carrying amount of the Series A Preferred Stock was treated as a one-time dividend declaration on the Series A Preferred Stock in accordance with applicable accounting guidance. Both the dividend declared on the Series A Preferred Stock and the regular quarterly dividend paid on the Series B Preferred Stock are reflected in the reported net loss attributable to common stockholders for the second quarter of 2017, which was $4.6 million, or $0.18 per common share. The one-time impact of the Series A Preferred stock repurchase was $0.42 per diluted common share.


Byline Bancorp, Inc.

Page 2 of 6

 

Net Interest Income    

Net interest income for the second quarter of 2017 was $29.8 million, compared with $29.5 million for the first quarter of 2017. The increase in net interest income was due primarily to an increase in accretion income attributable to the acquired purchased credit impaired loans in our portfolio and an increase in loan yields stemming from rising interest rates. The increase in accretion income was driven by an improvement in the expected future performance of the acquired purchase credit impaired loans in the portfolio.

Relative to the second quarter of 2016, net interest income increased 46.3%. The increase was primarily attributable to organic growth in the loan and lease portfolio and the impact of the Ridgestone Financial Services, Inc. acquisition completed in October 2016.

Net Interest Margin

Net interest margin for the second quarter of 2017 was 4.02%, up 2 basis points from the first quarter of 2017. Net interest margin for the second quarter of 2017 increased due to additional accretion income and increased earning asset yields due to the rise in short term interest rates during the quarter. This was offset by increases in the cost of interest bearing liabilities.

Relative to the second quarter of 2016, the net interest margin increased from 3.41%, primarily due to an increase in accretion income and a favorable shift in the mix and yield of earning assets.

Non-interest Income

Non-interest income for the second quarter of 2017 was $13.2 million, an increase of 7.2% from $12.3 million for the first quarter of 2017. The increase was primarily due to higher gain on sale income and servicing income.

The Company’s net gain on sales of government guaranteed loans is generated through its Small Business Capital (SBC) group which was established in conjunction with the acquisition of Ridgestone Financial Services, Inc.

During the second quarter of 2017, the Company recognized $8.3 million in net gains on sales of government guaranteed loans, compared to $8.2 million for the first quarter of 2017. The increase was attributable to a higher average net premium on sales of government guaranteed loans. During the second quarter of 2017, the Company sold $75.1 million of government guaranteed loans compared to $76.5 million in the first quarter of 2017.

Non-interest income increased 112.9% from $6.2 million in the second quarter of 2016. The increase was primarily attributable to net gains on sales of government guaranteed loans and associated servicing fees resulting from the acquisition of Ridgestone Financial Services, Inc.

Non-interest Expense

Non-interest expense for the second quarter of 2017 was $29.2 million, compared with $28.9 million for the first quarter of 2017, a 1.0% increase. Compared to the prior quarter, the most significant variances included a $711,000 increase in other real estate owned expenses primarily due to a reduction in the

 

2


Byline Bancorp, Inc.

Page 3 of 6

 

net gain on sales of other real estate owned, a $624,000 increase in salaries and employee benefits expense associated with an increase in lending personnel during the quarter, which was partially offset by a $581,000 decrease in professional fees. When compared to the second quarter 2016, non-interest expense increased by $6.4 million primarily due to personnel and operating expenses added as a result of the Ridgestone Financial Services, Inc. acquisition.

The Company’s efficiency ratio was 66.23% in the second quarter of 2017, compared with 67.11% in the first quarter of 2017 and 83.03% in the second quarter of 2016. The improvement in efficiency ratio from the prior periods is primarily attributable to higher revenues resulting from the acquisition of Ridgestone Financial Services, Inc. and organic loan and lease growth, combined with cost savings recognized from branch consolidations in 2016.

Loan and Lease Portfolio

Total loans and leases held for investment were $2.1 billion at June 30, 2017, an increase of $5.9 million from March 31, 2017. The Company’s originated loan and lease portfolio increased by $154.8 million during the second quarter of 2017, which was offset by $148.9 million of net run-off in the portfolio. The growth in the originated loan and lease portfolio was primarily driven by increases in commercial real estate loans, government guaranteed lending, and leases.

During the first half of the year we experienced a higher than anticipated level of run-off in our loan portfolio driven by several commercial real estate construction projects achieving stabilization, refinancing activity in syndicated credits where we opted not to participate in the new facility and a commercial loan that paid off in full.

Deposits

Total deposits were $2.5 billion at June 30, 2017, compared with $2.6 billion at March 31, 2017. The deposit mix changed slightly with non-interest bearing demand deposits increasing by $49.4 million offset by a decrease in municipal deposits subject to seasonality and run-off in the time deposits acquired as part of the Ridgestone acquisition. The increase in non-interest bearing deposits was driven by new deposit relationships and loan fundings that occurred at the end of the quarter. Non-interest bearing deposits accounted for 30.8% of total deposits for the second quarter versus 28.4% in the first quarter. Core deposits remained stable at 84.9% of total deposits at June 30, 2017.

Asset Quality

Non-performing assets totaled $29.0 million, or 0.86% of total assets, at June 30, 2017, an increase from $22.0 million, or 0.67% of total assets, at March 31, 2017. The increase in non-performing assets during the second quarter of 2017 was primarily due to an increase in nonaccrual loans of $7.4 million primarily in the government guaranteed loan portfolio, partially offset by a decrease in other real estate owned of $489,000.

The increase in nonaccrual loans for the quarter was driven primarily by two commercial loans. One of the loans is a government guaranteed loan carrying an 80% government guaranty and the other is fully secured by cash.

 

3


Byline Bancorp, Inc.

Page 4 of 6

 

Net charge-offs for the second quarter of 2017 were $1.4 million, or 0.26% of average loans and leases, on an annualized basis, compared to $1.0 million, or 0.19%, for the first quarter of 2017, and $2.6 million, or 0.68%, for the second quarter of 2016.

The Company recorded a provision for loan and lease losses of $3.5 million for the second quarter of 2017, compared to $1.9 million for the first quarter of 2017, and $1.2 million for the second quarter of 2016, reflecting growth in the loan and lease portfolio and net impairment of certain acquired loans based on a periodic update of expected loan cash flows. The updated estimates of expected loan cash flows on acquired loans also resulted in the reclassification of approximately $15.4 million of non-accretable yield to accretable yield that will be prospectively recognized over the estimated life of the loans.

The Company’s allowance for loan and lease losses was 0.65% of total loans and leases and 85.85% of non-performing loans and leases at June 30, 2017, compared to 0.55% and 133.57%, respectively, at March 31, 2017. The reduction in the ratio was driven by the increase in nonaccrual loans. The acquisition accounting adjustment on acquired loans was $37.7 million and $41.0 million at June 30, 2017 and March 31, 2017, respectively.

Capital

At June 30, 2017, the Company exceeded all applicable regulatory capital requirements under Basel III, as summarized in the following table:

 

     June 30, 2017     December 31, 2016     Regulatory Requirements
for the Bank to be
considered “Well-
Capitalized”
 

Total capital to risk-weighted assets

     15.68     13.28     10.00

Tier 1 capital to risk-weighted assets

     15.06     12.78     8.00

Common equity Tier 1 capital to risk weighted assets

     13.61     11.20     6.50

Tier 1 capital to average assets

     11.73     10.07     5.00

Tangible common equity to tangible assets

     11.16     8.85     NA  

Conference Call, Webcast and Slide Presentation

The Company will host a conference call and webcast at 9:00 a.m. Central Time on Friday, July 28, 2017 to discuss its quarterly financial results. The call can be accessed via telephone at (888) 317-6016. A recorded replay can be accessed through August 11, 2017 by dialing (877) 344-7529; passcode: 10110708.

A slide presentation relating to the second quarter 2017 results will be accessible prior to the scheduled conference call. The slide presentation and webcast of the conference call can be accessed on the Events and Presentations page of the Company’s investor relations website at www.bylinebancorp.com.

 

4


Byline Bancorp, Inc.

Page 5 of 6

 

About Byline Bancorp, Inc.

Headquartered in Chicago, Byline Bancorp, Inc. is the holding company for Byline Bank, a full service commercial bank serving small- and medium-sized businesses, financial sponsors, and consumers. Byline Bank had $3.3 billion in assets at June 30, 2017, and operates more than 50 full service branch locations throughout the Chicago and Milwaukee metropolitan areas. Byline Bank offers a broad range of commercial and retail banking products and services including small ticket equipment leasing solutions and is one of the top 10 Small Business Administration lenders in the United States.

Non-GAAP Financial Measures

This release contains certain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). These measures include non-interest income to total revenues, pre-tax pre-provision return on average assets, tangible book value per share and tangible common equity to tangible assets. Management believes that these non-GAAP financial measures provide useful information to management and investors that is supplementary to the Company’s financial condition, results of operations and cash flows computed in accordance with GAAP; however, management acknowledges that our non-GAAP financial measures have a number of limitations. As such, these disclosures should not be viewed as a substitute for results determined in accordance with GAAP financial measures that other companies use. Management also uses these measures for peer comparison. See “Reconciliation of Non-GAAP Financial Measures” in the financial schedules included in this press release for a reconciliation of the non- GAAP financial measures to the comparable GAAP financial measures.

Non-interest income to total revenues is non-interest income divided net interest income plus non-interest income. Management believes that it is standard practice in the industry to present non-interest income as a percentage of total revenue. Accordingly, management believes providing these measures may be useful for peer comparison.

Pre-tax pre-provision return on average assets is pre-tax income plus the provision for loan and lease losses, divided by average assets. Management believes this metric is important due to the tax benefit resulting from the reversal of the net deferred tax asset valuation allowance and demonstrates profitability excluding the tax benefit and excludes the provision for loan and lease losses.

Tangible book value per share is calculated as tangible common equity divided by total shares of common stock outstanding. Management believes this metric is important due to the relative changes in the book value per share exclusive of changes in intangible assets.

Tangible common equity to tangible assets is calculated as tangible common equity divided by tangible assets. Management believes this measure is important to investors and analysts interested in relative changes in the ratio of total stockholders’ equity to total assets, each exclusive of changes in intangible assets.

 

5


Byline Bancorp, Inc.

Page 6 of 6

 

Forward-Looking Statements

This communication contains forward-looking statements within the meaning of the U.S. federal securities laws. Forward-looking statements include, without limitation, statements concerning plans, estimates, calculations, forecasts and projections with respect to the anticipated future performance of the Company. These statements are often, but not always, made through the use of words or phrases such as “may”, “might”, “should”, “could”, “predict”, “potential”, “believe”, “expect”, “continue”, “will”, “anticipate”, “seek”, “estimate”, “intend”, “plan”, “projection”, “would”, “annualized”, “target” and “outlook”, or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. Forward-looking statements reflect various assumptions and involve elements of subjective judgement and analysis, which may or may not prove to be correct, and which are subject to uncertainties and contingencies outside the control of Byline and its respective affiliates, directors, employees and other representatives, which could cause actual results to differ materially from those presented in this communication. 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. Forward-looking statements speak only as of the date they are made, and we assume no obligation to update any of these statements in light of new information, future events or otherwise unless required under the federal securities laws.

Contacts:

 

Investors:    Media:
Allyson Pooley/Tony Rossi    Erin O’Neill
Financial Profiles, Inc.    Director of Marketing
IRBY@bylinebank.com    Byline Bank
   773-475-2901
   eoneill@bylinebank.com

 

6


BYLINE BANCORP, INC.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited)

 

(in thousands)    June 30,
2017
    March 31,
2017
    June 30,
2016
 

Assets

      

Cash and cash equivalents

   $ 79,821     $ 83,267     $ 60,234  

Securities available-for-sale, at fair value

     591,933       590,507       627,030  

Securities held-to-maturity, at amortized cost

     127,397       132,897       150,892  

Restricted stock, at cost

     11,978       9,503       9,350  

Loans held for sale

     6,835       23,492       2,077  

Loans and leases

     2,149,390       2,143,534       1,603,619  

Allowance for loan and lease losses

     (13,969     (11,817     (6,490
  

 

 

   

 

 

   

 

 

 

Net loans and leases

     2,135,421       2,131,717       1,597,129  

Servicing assets, at fair value

     21,424       21,223       —    

Accrued interest receivable

     6,961       7,498       5,705  

Premises and equipment, net

     98,891       99,563       105,843  

Assets held for sale

     13,666       13,666       11,208  

Other real estate owned, net

     12,684       13,173       18,894  

Goodwill

     51,975       51,975       25,688  

Other intangible assets, net

     18,290       19,058       20,845  

Bank-owned life insurance

     5,643       6,676       4,137  

Deferred tax assets, net

     58,784       62,925       —    

Due from broker

     82,699       —         —    

Other assets

     35,720       17,573       10,175  
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 3,360,122     $ 3,284,713     $ 2,649,207  
  

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

      

Non-interest bearing demand deposits

   $ 781,636     $ 732,267     $ 645,895  

NOW, savings accounts, and money market accounts

     980,875       1,032,536       1,003,507  

Time deposits

     778,087       811,036       495,953  
  

 

 

   

 

 

   

 

 

 

Total deposits

     2,540,598       2,575,839       2,145,355  

Accrued interest payable

     1,562       1,893       541  

Line of credit

     16,150       18,150       —    

Federal Home Loan Bank advances

     219,611       209,663       190,000  

Securities sold under agreements to repurchase

     32,429       31,940       11,536  

Junior subordinated debentures issued to capital trusts, net

     27,309       27,130       25,153  

Accrued expenses and other liabilities

     74,732       30,415       40,922  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     2,912,391       2,895,030       2,413,507  

Total stockholders’ equity

     447,731       389,683       235,700  
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,360,122     $ 3,284,713     $ 2,649,207  
  

 

 

   

 

 

   

 

 

 


BYLINE BANCORP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

 

     For the six months ended     For the three months ended  
(in thousands, except per share data)    June 30,
2017
    June 30,
2016
    June 30,
2017
    March 31,
2017
    June 30,
2016
 

Net interest income:

          

Total interest income

   $ 65,803     $ 44,932     $ 33,315     $ 32,488     $ 22,055  

Total interest expense

     6,454       3,431       3,504       2,950       1,674  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     59,349       41,501       29,811       29,538       20,381  

Provision for loan and lease losses

     5,406       3,665       3,515       1,891       1,152  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan and lease losses

     53,943       37,836       26,296       27,647       19,229  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest income:

          

Fees and service charges on deposits

     2,567       2,762       1,348       1,219       1,373  

Servicing fees

     1,995       —         1,076       919       —    

ATM and interchange fees

     2,847       2,922       1,499       1,348       1,514  

Net gains on sales of securities available-for-sale

     9       2,429       1       8       1,506  

Net gains on sales of loans

     16,527       21       8,445       8,082       21  

Other non-interest income

     1,556       2,352       824       732       1,784  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest income

     25,501       10,486       13,193       12,308       6,198  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest expense:

          

Salaries and employee benefits

     33,828       22,940       17,226       16,602       11,000  

Occupancy expense, net

     7,224       7,561       3,485       3,739       3,759  

Equipment expense

     1,179       1,003       616       563       468  

Loan and lease related expenses

     1,678       647       801       877       186  

Legal, audit and other professional fees

     2,761       2,720       1,090       1,671       1,727  

Data processing

     4,856       3,770       2,447       2,409       1,950  

Net (gain) loss recognized on other real estate owned and other related expenses

     (429     1,094       141       (570     195  

Regulatory assessments

     568       1,428       384       184       578  

Other intangible assets amortization expense

     1,538       1,495       769       769       748  

Advertising and promotions

     607       298       318       289       63  

Telecommunications

     814       914       396       418       456  

Other non-interest expense

     3,476       3,434       1,576       1,900       1,687  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expense

     58,100       47,304       29,249       28,851       22,817  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     21,344       1,018       10,240       11,104       2,610  

Provision (benefit) for income taxes

     8,638       (231     4,094       4,544       9  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     12,706       1,249       6,146       6,560       2,601  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Dividends on preferred shares

     10,886       —         10,697       189       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) available (attributable) to common stockholders

   $ 1,820     $ 1,249     $ (4,551   $ 6,371     $ 2,601  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per common share

   $ 0.07     $ 0.07     $ (0.18   $ 0.26     $ 0.13  

Diluted earnings (loss) per common share

   $ 0.07     $ 0.07     $ (0.18   $ 0.25     $ 0.13  


BYLINE BANCORP, INC.    

CONSOLIDATED FINANCIAL SUMMARY (unaudited)    

 

     For the six months ended     For the three months ended  
     June 30,     June 30,     June 30,     March 31,     June 30,  
(dollars in thousands, except share and per share data)    2017     2016     2017     2017     2016  

Summary of Operations

          

Net interest income

   $ 59,349     $ 41,501     $ 29,811     $ 29,538     $ 20,381  

Provision for loan and lease losses

     5,406       3,665       3,515       1,891       1,152  

Non-interest income

     25,501       10,486       13,193       12,308       6,198  

Non-interest expense

     58,100       47,304       29,249       28,851       22,817  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     21,344       1,018       10,240       11,104       2,610  

Provision (benefit) for income taxes

     8,638       (231     4,094       4,544       9  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     12,706       1,249       6,146       6,560       2,601  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Dividends on preferred shares

     10,886       —         10,697       189       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) available (attributable) to common stockholders

   $ 1,820     $ 1,249     $ (4,551   $ 6,371     $ 2,601  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per Common Share

          

Basic earnings (loss) per common share

   $ 0.07     $ 0.07     $ (0.18   $ 0.26     $ 0.13  

Diluted earnings (loss) per common share

   $ 0.07     $ 0.07     $ (0.18   $ 0.25     $ 0.13  

Weighted average common shares outstanding (basic)

     24,642,287       18,505,002       24,667,587       24,616,706       19,487,778  

Weighted average common shares outstanding (diluted)

     25,106,887       18,759,074       24,667,587       25,078,427       19,741,850  

Common shares outstanding

     29,246,900       19,487,778       29,246,900       24,616,706       19,487,778  

Key Ratios (annualized where applicable)

          

Net interest margin

     4.01     3.51     4.02     4.00     3.41

Cost of deposits

     0.27     0.20     0.30     0.24     0.19

Efficiency ratio (1)

     66.66     88.12     66.23     67.11     83.03

Non-interest expense to average assets

     3.55     3.66     3.57     3.53     3.50

Return on average stockholders’ equity

     6.52     1.18     6.21     6.83     4.53

Return on average assets

     0.78     0.10     0.75     0.80     0.40

Non-interest income to total revenues (2)

     30.05     20.17     30.68     29.41     23.32

Pre-tax pre-provision return on average assets (2)

     1.63     0.36     1.68     1.59     0.58

Non-interest bearing deposits / total deposits

     30.77     30.11     30.77     28.43     30.11

Deposits / branch

   $ 44,572     $ 32,020     $ 44,572     $ 45,190     $ 32,020  

Loans and leases held for sale and loans and leases held for investment/ total deposits

     84.87     74.85     84.87     84.13     74.85

Deposits / total liabilities

     87.23     88.89     87.23     88.97     88.89

Tangible book value per common share (2)

   $ 12.55     $ 8.94     $ 12.55     $ 11.91     $ 8.94  

 

(1) Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income.     
(2) Represents a non-GAAP financial measure. See “Reconciliations of non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.
(3) Represents the remaining unamortized premium or unaccreted discount as a result of applying the fair value adjustment at the time of the business combination on acquired loans.


BYLINE BANCORP, INC.    

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)    

 

     As of or for the period ended,  
     June 30,     March 31,     June 30,  
     2017     2017     2016  

Asset Quality Ratios

      

Non-performing loans and leases / total loans and leases held for investment, net before ALLL

     0.76     0.41     0.54

ALLL / total loans and leases held for investment, net before ALLL

     0.65     0.55     0.40

Net charge-offs / average total loans and leases held for investment, net before ALLL

     0.22     0.19     0.65

Acquisition accounting adjustments (in thousands) (3)

   $ 37,713     $ 41,024     $ 18,589  

Capital Ratios

      

Common equity to total assets

     13.01     11.09     8.33

Total capital to risk-weighted assets

     15.68     13.49     13.14

Tier 1 capital to risk-weighted assets

     15.06     12.94     12.74

Common equity Tier 1 capital to risk weighted assets

     13.61     10.85     9.94

Tier 1 capital to average assets

     11.73     9.59     8.81

Tangible common equity to tangible assets (2)

     11.16     9.12     6.69

 

(1) Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income.     
(2) Represents a non-GAAP financial measure. See “Reconciliations of non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.    
(3) Represents the remaining unamortized premium or unaccreted discount as a result of applying the fair value adjustment at the time of the business combination on acquired loans.     


BYLINE BANCORP, INC.

COMPOSITION OF LOANS, LEASES AND DEPOSITS (unaudited)

 

     June 30,      March 31,      June 30,  
(in thousands)    2017      2017      2016  

Composition of Loans and Leases

        

Commercial real estate

   $ 829,189      $ 822,850      $ 534,226  

Residential real estate

     584,716        601,407        628,979  

Construction land development, and other land

     92,636        105,315        77,219  

Commercial and industrial

     469,505        448,467        223,688  

Installment and other

     3,515        2,820        1,641  

Lease financing receivables

     169,829        162,675        137,866  
  

 

 

    

 

 

    

 

 

 

Total loans and leases

   $ 2,149,390      $ 2,143,534      $ 1,603,619  
  

 

 

    

 

 

    

 

 

 

Composition of Deposits

        

Non-interest checking

   $ 781,636      $ 732,267      $ 645,895  

Interest checking

     182,351        192,317        175,916  

Money market accounts

     353,304        393,372        383,274  

Savings

     445,220        446,847        444,317  

Time deposits (below $100,000)

     395,385        407,471        291,738  

Time deposits ($100,000 and above)

     382,702        403,565        204,215  
  

 

 

    

 

 

    

 

 

 

Total deposits

   $ 2,540,598      $ 2,575,839      $ 2,145,355  
  

 

 

    

 

 

    

 

 

 


BYLINE BANCORP, INC.

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (unaudited)

 

     As of or for the six months ended     As of or for the three months ended  
     June 30,     June 30,     June 30,     March 31,     June 30,  
(dollars in thousands, except share and per share data)    2017     2016     2017     2017     2016  

Total revenues:

          

Net interest income

   $ 59,349     $ 41,501     $ 29,811     $ 29,538     $ 20,381  

Add: Non-interest income

     25,501       10,486       13,193       12,308       6,198  

Total revenues

   $ 84,850     $ 51,987     $ 43,004     $ 41,846     $ 26,579  

Non-interest income to total revenues:

          

Non-interest income

   $ 25,501     $ 10,486     $ 13,193     $ 12,308     $ 6,198  

Total revenues

     84,850       51,987       43,004       41,846       26,579  

Non-interest income to total revenues

     30.05     20.17     30.68     29.41     23.32

Pre-tax pre-provision net income:

          

Pre-tax income

   $ 21,344     $ 1,018     $ 10,240     $ 11,104     $ 2,610  

Add: Provision for loan and lease losses

     5,406       3,665       3,515       1,891       1,152  

Pre-tax pre-provision net income

   $ 26,750     $ 4,683     $ 13,755     $ 12,995     $ 3,762  

Pre-tax pre-provision return on average assets:

          

Total average assets

   $ 3,299,457     $ 2,599,905     $ 3,284,665     $ 3,315,095     $ 2,622,373  

Pre-tax pre-provision net income

     26,750       4,683       13,755       12,995       3,762  

Pre-tax pre-provision return on average assets

     1.63     0.36     1.68     1.59     0.58

Tangible common equity:

          

Total stockholders’ equity

   $ 447,731     $ 235,700     $ 447,731     $ 389,683     $ 235,700  

Less: Preferred stock

     10,438       15,003       10,438       25,441       15,003  

Less: Goodwill

     51,975       25,688       51,975       51,975       25,688  

Less: Core deposit intangibles and other intangibles

     18,290       20,845       18,290       19,058       20,845  

Tangible common equity

   $ 367,028     $ 174,164     $ 367,028     $ 293,209     $ 174,164  

Tangible assets:

          

Total assets

   $ 3,360,122     $ 2,649,207     $ 3,360,122     $ 3,284,713     $ 2,649,207  

Less: Goodwill

     51,975       25,688       51,975       51,975       25,688  

Less: Core deposit intangibles and other intangibles

     18,290       20,845       18,290       19,058       20,845  

Tangible assets

   $ 3,289,857     $ 2,602,674     $ 3,289,857     $ 3,213,680     $ 2,602,674  

Tangible book value per share:

          

Tangible common equity

   $ 367,028     $ 174,164     $ 367,028     $ 293,209     $ 174,164  

Shares of common stock outstanding

     29,246,900       19,487,778       29,246,900       24,616,706       19,487,778  

Tangible book value per share

   $ 12.55     $ 8.94     $ 12.55     $ 11.91     $ 8.94  

Tangible common equity to tangible assets:

          

Tangible common equity

   $ 367,028     $ 174,164     $ 367,028     $ 293,209     $ 174,164  

Tangible assets

     3,289,857       2,602,674       3,289,857       3,213,680       2,602,674  

Tangible common equity to tangible assets

     11.16     6.69     11.16     9.12     6.69


BYLINE BANCORP, INC

NET INTEREST MARGIN (unaudited)

 

     For the six months ended,  
           June 30, 2017                  June 30, 2016         
     Average
Balance
    Interest
Inc / Exp
     Average
Yield /
Rate
    Average
Balance
    Interest Inc /
Exp
     Average
Yield / Rate
 

ASSETS

              

Cash and cash equivalents

   $ 58,218     $ 222        0.77   $ 29,024     $ 41        0.28

Loans and leases

     2,174,118       57,577        5.34     1,485,121       37,253        5.04

Securities available-for-sale

     614,367       6,344        2.08     707,699       5,897        1.68

Securities held-to-maturity

     119,518       1,376        2.32     136,702       1,384        2.04

Tax-exempt securities

     19,933       284        2.87     21,428       357        3.35
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 2,986,154     $ 65,803        4.44   $ 2,379,974     $ 44,932        3.80
  

 

 

   

 

 

      

 

 

   

 

 

    

Allowance for loan losses

     (11,772          (7,821     

All other assets

     325,075            227,752       
  

 

 

        

 

 

      

TOTAL ASSETS

   $ 3,299,457          $ 2,599,905       
  

 

 

        

 

 

      

LIABILITIES & STOCKHOLDERS’ EQUITY

              

Deposits

              

Interest Checking

   $ 184,881     $ 58        0.06   $ 187,955     $ 64        0.07

Money market accounts

     370,848       438        0.24     395,555       485        0.25

Savings

     447,107       158        0.07     441,522       151        0.07

Time Deposits

     794,950       2,752        0.70     536,093       1,518        0.57

Federal Home Loan Bank advances

     263,268       1,432        1.10     99,577       171        0.35

Other Borrowed Funds

     73,065       1,616        4.46     37,184       1,042        5.64
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest bearing liabilities

   $ 2,134,119     $ 6,454        0.61   $ 1,697,886     $ 3,431        0.41
  

 

 

   

 

 

      

 

 

   

 

 

    

Non-interest checking

     731,117            649,368       

Other liabilities

     40,972            40,452       

Total stockholders’ equity

     393,249            212,199       
  

 

 

        

 

 

      

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 3,299,457          $ 2,599,905       
  

 

 

        

 

 

      

Net interest spread

          3.83          3.39
       

 

 

        

 

 

 

Net interest income

     $ 59,349          $ 41,501     
    

 

 

        

 

 

    

Net interest margin

          4.01          3.51
       

 

 

        

 

 

 


BYLINE BANCORP, INC

NET INTEREST MARGIN (unaudited)(continued)

 

     For the three months ended,  
           June 30, 2017                  March 31, 2017         
     Average
Balance
    Interest
Inc /Exp
     Average
Yield /
Rate
    Average
Balance
    Interest Inc /
Exp
     Average
Yield /Rate
 

ASSETS

              

Cash and cash equivalents

   $ 80,327     $ 174        0.87   $ 35,864     $ 48        0.54

Loans and leases

     2,153,482       29,181        5.44     2,194,984       28,396        5.25

Securities available-for-sale

     605,688       3,134        2.08     623,144       3,210        2.09

Securities held-to-maturity

     116,931       675        2.32     122,134       701        2.33

Tax-exempt securities

     21,413       151        2.83     18,436       133        2.93
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 2,977,841     $ 33,315        4.49   $ 2,994,562     $ 32,488        4.40
  

 

 

   

 

 

      

 

 

   

 

 

    

Allowance for loan losses

     (12,377          (11,160     

All other assets

     319,201            331,693       
  

 

 

        

 

 

      

TOTAL ASSETS

   $ 3,284,665          $ 3,315,095       
  

 

 

        

 

 

      

LIABILITIES & STOCKHOLDERS’ EQUITY

              

Deposits

              

Interest Checking

   $ 187,825     $ 31        0.07   $ 181,903     $ 27        0.06

Money market accounts

     374,383       226        0.24     367,273       212        0.23

Savings

     447,324       79        0.07     446,891       79        0.07

Time Deposits

     799,285       1,586        0.80     790,566       1,165        0.60

Federal Home Loan Bank advances

     225,579       772        1.37     301,375       660        0.89

Other Borrowed Funds

     76,255       810        4.26     69,841       807        4.69
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest bearing liabilities

   $ 2,110,651     $ 3,504        0.67   $ 2,157,849     $ 2,950        0.55
  

 

 

   

 

 

      

 

 

   

 

 

    

Non-interest checking

     745,907            716,162       

Other liabilities

     31,290            51,443       

Total stockholders’ equity

     396,817            389,641       
  

 

 

        

 

 

      

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 3,284,665          $ 3,315,095       
  

 

 

        

 

 

      

Net interest spread

          3.82          3.85
       

 

 

        

 

 

 

Net interest income

     $ 29,811          $ 29,538     
    

 

 

        

 

 

    

Net interest margin

          4.02          4.00
       

 

 

        

 

 

 


BYLINE BANCORP, INC

NET INTEREST MARGIN (unaudited)(continued)

 

     For the three months ended,  
           June 30, 2017                  June 30, 2016         
     Average
Balance
    Interest
Inc / Exp
     Average
Yield /
Rate
    Average
Balance
    Interest Inc /
Exp
     Average
Yield / Rate
 

ASSETS

              

Cash and cash equivalents

   $ 80,327     $ 174        0.87   $ 32,110     $ 24        0.30

Loans and leases

     2,153,482       29,181        5.44     1,522,987       18,254        4.82

Securities available-for-sale

     605,688       3,134        2.08     685,128       2,914        1.71

Securities held-to-maturity

     116,931       675        2.32     141,592       685        1.95

Tax-exempt securities

     21,413       151        2.83     21,423       178        3.34
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 2,977,841     $ 33,315        4.49   $ 2,403,240     $ 22,055        3.69
  

 

 

   

 

 

      

 

 

   

 

 

    

Allowance for loan losses

     (12,377          (7,856     

All other assets

     319,201            226,989       
  

 

 

        

 

 

      

TOTAL ASSETS

   $ 3,284,665          $ 2,622,373       
  

 

 

        

 

 

      

LIABILITIES & STOCKHOLDERS’ EQUITY

              

Deposits

              

Interest Checking

   $ 187,825     $ 31        0.07   $ 189,269     $ 33        0.07

Money market accounts

     374,383       226        0.24     402,000       257        0.26

Savings

     447,324       79        0.07     443,182       76        0.07

Time Deposits

     799,285       1,586        0.80     516,333       699        0.54

Federal Home Loan Bank advances

     225,579       772        1.37     102,945       93        0.36

Other Borrowed Funds

     76,255       810        4.26     37,308       516        5.56
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest bearing liabilities

   $ 2,110,651     $ 3,504        0.67   $ 1,691,037     $ 1,674        0.40
  

 

 

   

 

 

      

 

 

   

 

 

    

Non-interest checking

     745,907            651,200       

Other liabilities

     31,290            49,306       

Total stockholders’ equity

     396,817            230,830       
  

 

 

        

 

 

      

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 3,284,665          $ 2,622,373       
  

 

 

        

 

 

      

Net interest spread

          3.82          3.29
       

 

 

        

 

 

 

Net interest income

     $ 29,811          $ 20,381     
    

 

 

        

 

 

    

Net interest margin

          4.02          3.41