Attached files

file filename
8-K - 8-K - BYLINE BANCORP, INC.by-8k_20180125.htm

 

Exhibit 99.1

                                      

 

Byline Bancorp, Inc. Reports Fourth Quarter 2017 Financial Results

 

Fourth Quarter 2017 Summary

 

Net loss of $766,000, or $0.03 per diluted share

 

Adjusted net income (non-GAAP) of $7.3 million, or $0.24 per diluted share, excluding significant items for:

 

o

Incremental tax expense of $7.2 million, or $0.24 per diluted share, from enactment of Tax Cuts and Jobs Act

 

o

Merger-related expenses of $1.3 million, or $0.04 per diluted share

 

Net interest margin improves to 4.26%

 

Loan originations of $120.7 million

 

Entered into an agreement to acquire First Evanston Bancorp, Inc.

 

Efficiency ratio of 66.06%

Full Year 2017 Summary

 

Net income of $21.7 million, or $0.38 per diluted share

 

Adjusted net income (non-GAAP) of $25.5 million, or $0.52 per diluted share, excluding significant items

 

Net interest margin of 4.11%

 

Loan originations of $422.5 million

 

Efficiency ratio of 67.32%

 

Chicago, IL, January 25, 2018 – Byline Bancorp, Inc. (the “Company”)(NYSE: BY), the parent company of Byline Bank (the “Bank”), today reported net loss of $766,000, or $0.03 per diluted share, for the fourth quarter of 2017, compared with net income of $9.8 million, or $0.32 per diluted share, for the third quarter of 2017, and net income of $63.9 million, or $2.62 per diluted share, for the fourth quarter of 2016.  Fourth quarter 2017 financial results include $7.2 million, or $0.24 per diluted share, in expense related to the reduction in the value of the Company’s net deferred tax assets as a result of the decrease in the federal corporate tax rate and $1.3 million, or $0.04 per diluted share, in merger-related expense.  Excluding these significant items, adjusted earnings were $7.3 million, or $0.24 per diluted share, for the fourth quarter of 2017.  

“Although the fourth quarter of 2017 included several significant items related to the tax law changes and merger-related expenses, we continued to see positive momentum in our new business development activity,” said Alberto J. Paracchini, President and Chief Executive Officer of Byline Bancorp, Inc.  “Our total loans and leases increased at a 10.9% annualized rate in the quarter, driven by strong growth in our commercial real estate and commercial and industrial portfolios.  Our Small Business Capital operations also had a strong quarter, with $132.3 million in closed loan commitments and more than $9.0 million net gain on the sale of loans.

“We remain focused on executing our strategy of pursuing disciplined organic growth in 2018.  Our pending acquisition of First Evanston Bancorp, Inc. will enable us to enter new markets in the greater Chicago metropolitan area, provide us with increased scale and allow us the opportunity to add a productive team of experienced commercial, retail and wealth management professionals.  We are

 


Byline Bancorp, Inc.

Page 2 of 20

highly focused on completing the First Evanston acquisition and providing a smooth transition for our new customers and colleagues,” said Mr. Paracchini.

STATEMENTS OF OPERATIONS

Net Interest Income

The following table presents net interest income for the periods indicated:

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2016

 

INTEREST AND DIVIDEND

   INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans and

   leases

 

$

31,896

 

 

$

30,933

 

 

$

29,181

 

 

$

28,396

 

 

$

120,406

 

 

$

83,150

 

Interest on taxable securities

 

 

3,679

 

 

 

3,720

 

 

 

3,703

 

 

 

3,790

 

 

 

14,892

 

 

 

14,169

 

Interest on tax-exempt securities

 

 

176

 

 

 

174

 

 

 

151

 

 

 

133

 

 

 

634

 

 

 

653

 

Other interest and dividend

   income

 

 

205

 

 

 

217

 

 

 

280

 

 

 

169

 

 

 

871

 

 

 

393

 

Total interest and dividend

   income

 

 

35,956

 

 

 

35,044

 

 

 

33,315

 

 

 

32,488

 

 

 

136,803

 

 

 

98,365

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,218

 

 

 

2,112

 

 

 

1,923

 

 

 

1,483

 

 

 

7,736

 

 

 

4,580

 

Federal Home Loan Bank advances

 

 

1,009

 

 

 

850

 

 

 

772

 

 

 

660

 

 

 

3,291

 

 

 

706

 

Subordinated debentures and other

   borrowings

 

 

578

 

 

 

670

 

 

 

809

 

 

 

807

 

 

 

2,864

 

 

 

2,461

 

Total interest expense

 

 

3,805

 

 

 

3,632

 

 

 

3,504

 

 

 

2,950

 

 

 

13,891

 

 

 

7,747

 

Net interest income

 

$

32,151

 

 

$

31,412

 

 

$

29,811

 

 

$

29,538

 

 

$

122,912

 

 

$

90,618

 

 

 

 


Byline Bancorp, Inc.

Page 3 of 20

The following table presents the quarter-to-date schedule of average interest-earning assets and average interest-bearing liabilities for the periods indicated:

 

For the Three Months Ended

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

 

2017

 

 

2017

 

(dollars in thousands)

 

Average

Balance(5)

 

 

Interest

Inc / Exp

 

 

Average

Yield /

Rate

 

 

Average

Balance(5)

 

 

Interest

Inc / Exp

 

 

Average

Yield /

Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

38,908

 

 

$

74

 

 

 

0.75

%

 

$

48,354

 

 

$

106

 

 

 

0.87

%

Loans and leases(1)

 

 

2,233,863

 

 

 

31,896

 

 

 

5.66

%

 

 

2,193,076

 

 

 

30,933

 

 

 

5.60

%

Securities available-for-sale

 

 

588,482

 

 

 

3,166

 

 

 

2.13

%

 

 

602,146

 

 

 

3,181

 

 

 

2.10

%

Securities held-to-maturity

 

 

106,367

 

 

 

644

 

 

 

2.40

%

 

 

111,345

 

 

 

650

 

 

 

2.32

%

Tax exempt securities (2)

 

 

27,504

 

 

 

176

 

 

 

2.55

%

 

 

26,166

 

 

 

174

 

 

 

2.63

%

Total interest-earning assets

 

$

2,995,124

 

 

$

35,956

 

 

 

4.76

%

 

$

2,981,087

 

 

$

35,044

 

 

 

4.66

%

Allowance for loan and lease losses

 

 

(16,844

)

 

 

 

 

 

 

 

 

 

 

(14,570

)

 

 

 

 

 

 

 

 

All other assets

 

 

325,393

 

 

 

 

 

 

 

 

 

 

 

340,669

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

3,303,673

 

 

 

 

 

 

 

 

 

 

$

3,307,186

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’

   EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

188,457

 

 

$

31

 

 

 

0.07

%

 

$

186,447

 

 

$

29

 

 

 

0.06

%

Money market accounts

 

 

384,864

 

 

 

344

 

 

 

0.35

%

 

 

388,365

 

 

 

275

 

 

 

0.28

%

Savings

 

 

436,916

 

 

 

78

 

 

 

0.07

%

 

 

441,096

 

 

 

79

 

 

 

0.07

%

Time deposits

 

 

709,044

 

 

 

1,765

 

 

 

0.99

%

 

 

758,518

 

 

 

1,729

 

 

 

0.90

%

Total interest bearing deposits

 

 

1,719,281

 

 

 

2,218

 

 

 

0.51

%

 

 

1,774,426

 

 

 

2,112

 

 

 

0.47

%

Federal Home Loan Bank advances

 

 

261,888

 

 

 

1,009

 

 

 

1.53

%

 

 

222,800

 

 

 

850

 

 

 

1.51

%

Other borrowed funds

 

 

58,794

 

 

 

578

 

 

 

3.90

%

 

 

60,418

 

 

 

670

 

 

 

4.40

%

Total borrowings

 

 

320,682

 

 

 

1,587

 

 

 

1.96

%

 

 

283,218

 

 

 

1,520

 

 

 

2.13

%

Total interest-bearing liabilities

 

$

2,039,963

 

 

$

3,805

 

 

 

0.74

%

 

$

2,057,644

 

 

$

3,632

 

 

 

0.70

%

Non-interest bearing demand deposits

 

 

767,985

 

 

 

 

 

 

 

 

 

 

 

748,523

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

32,424

 

 

 

 

 

 

 

 

 

 

 

42,577

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

463,301

 

 

 

 

 

 

 

 

 

 

 

458,442

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

   STOCKHOLDERS’ EQUITY

 

$

3,303,673

 

 

 

 

 

 

 

 

 

 

$

3,307,186

 

 

 

 

 

 

 

 

 

Net interest spread(3)

 

 

 

 

 

 

 

 

 

 

4.02

%

 

 

 

 

 

 

 

 

 

 

3.96

%

Net interest income

 

 

 

 

 

$

32,151

 

 

 

 

 

 

 

 

 

 

$

31,412

 

 

 

 

 

Net interest margin(4)

 

 

 

 

 

 

 

 

 

 

4.26

%

 

 

 

 

 

 

 

 

 

 

4.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan accretion impact on margin

 

 

 

 

 

$

2,301

 

 

 

0.30

%

 

 

 

 

 

$

2,166

 

 

 

0.29

%

Net interest margin excluding loan

   accretion(6)

 

 

 

 

 

 

 

 

 

 

3.96

%

 

 

 

 

 

 

 

 

 

 

3.89

%

 

(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 exclude the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax-exempt investment securities to a fully taxable basis due to immateriality.

 

(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.

 

(6)

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.

 

Net interest income for the fourth quarter of 2017 was $32.2 million, an increase of $739,000 from $31.4 million for the third quarter of 2017.  

 

 


Byline Bancorp, Inc.

Page 4 of 20

The increase in net interest income was primarily due to:

 

An increase of $963,000 in interest and fees on loans and leases, primarily due to the growth in the originated loan and lease portfolio and the increase in average yield on loans and leases to 5.66% for the fourth quarter of 2017 compared to 5.60% for the third quarter of 2017; and

 

A decrease of $92,000 in interest expense on other borrowings, primarily due to the repayment of the outstanding balance of $16.2 million under the Company’s line of credit during the third quarter of 2017.

Partially offset by:

 

An increase of $159,000 in interest expense on Federal Home Loan Bank advances, primarily due to an increase in advances outstanding during the quarter; and

 

An increase of $106,000 in interest expense on deposits, primarily due to higher rates on money market accounts and time deposits.

Net interest margin for the fourth quarter of 2017 was 4.26%, an increase of 8 basis points from the third quarter of 2017. The net interest margin increase was primarily driven by the increased loan and lease volume and yields during the quarter.  Total net loan accretion on acquired loans contributed 30 basis points to the net interest margin for the fourth quarter of 2017 and 29 basis points for the third quarter of 2017.  Net interest margin excluding loan accretion expanded 7 basis points to 3.96% during the fourth quarter.

The cost of average total deposits was 0.35%, an increase of two basis points from the third quarter of 2017 due to slightly higher rates on interest bearing deposits, offset by growth in quarter-to-date average non-interest bearing demand deposits of $19.5 million.  

Provision for Loan and Lease Losses

The provision for loan and lease losses was $3.3 million for the fourth quarter of 2017, a decrease of $553,000 compared to $3.9 million for the third quarter of 2017.  The fourth quarter provision included allocations of $1.9 million for acquired non-impaired loans, $806,000 for originated loans and leases and a $625,000 provision for acquired impaired loans.  The lower provision for the fourth quarter of 2017 was mainly due to lower historical loss rates offset by additional growth in the loan and lease portfolio.

Non-interest Income

The following table presents the components of non-interest income for the periods indicated:

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2016

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges on

   deposits

 

$

1,304

 

 

$

1,418

 

 

$

1,348

 

 

$

1,219

 

 

$

5,289

 

 

$

5,665

 

Servicing fees

 

 

704

 

 

 

959

 

 

 

1,076

 

 

 

919

 

 

 

3,658

 

 

 

1,906

 

ATM and interchange fees

 

 

1,498

 

 

 

1,495

 

 

 

1,499

 

 

 

1,348

 

 

 

5,840

 

 

 

5,856

 

Net gains on sales of securities

   available-for-sale

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

8

 

 

 

3,227

 

Net gains on sales of loans

 

 

9,036

 

 

 

7,499

 

 

 

8,445

 

 

 

8,082

 

 

 

33,062

 

 

 

4,323

 

Other non-interest income

 

 

97

 

 

 

547

 

 

 

825

 

 

 

732

 

 

 

2,201

 

 

 

4,927

 

Total non-interest income

 

$

12,639

 

 

$

11,918

 

 

$

13,193

 

 

$

12,308

 

 

$

50,058

 

 

$

25,904

 

 

 


Byline Bancorp, Inc.

Page 5 of 20

 

Non-interest income for the fourth quarter of 2017 was $12.6 million, an increase of $721,000 from $11.9 million for the third quarter of 2017, primarily due to:  

 

An increase of $1.5 million in net gains on sales of loans; and

 

A decrease of $255,000 in servicing fees, primarily due to the change in fair value of the servicing asset as a result of increases in prepayment speeds on government guaranteed loans.

During the fourth quarter of 2017, the Company sold $87.9 million of government guaranteed loans compared to $71.8 million during the third quarter of 2017, contributing to the increase in net gains on sale of loans for the quarter.

Non-interest Expense

The following table presents the components of non-interest expense for the periods indicated:

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2016

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

17,118

 

 

$

16,323

 

 

$

17,226

 

 

$

16,602

 

 

$

67,269

 

 

$

50,585

 

Occupancy expense, net

 

 

3,553

 

 

 

3,301

 

 

 

3,485

 

 

 

3,739

 

 

 

14,078

 

 

 

14,330

 

Equipment expense

 

 

663

 

 

 

630

 

 

 

616

 

 

 

563

 

 

 

2,472

 

 

 

2,032

 

Loan and lease related expenses

 

 

1,116

 

 

 

891

 

 

 

801

 

 

 

877

 

 

 

3,685

 

 

 

2,004

 

Legal, audit and other professional fees

 

 

2,658

 

 

 

1,608

 

 

 

1,090

 

 

 

1,671

 

 

 

7,027

 

 

 

5,862

 

Data processing

 

 

2,284

 

 

 

2,399

 

 

 

2,447

 

 

 

2,409

 

 

 

9,539

 

 

 

8,157

 

Net (gain) loss recognized on other real estate

   owned and other related expenses

 

 

(430

)

 

 

565

 

 

 

141

 

 

 

(570

)

 

 

(294

)

 

 

1,719

 

Regulatory assessments

 

 

299

 

 

 

326

 

 

 

384

 

 

 

184

 

 

 

1,193

 

 

 

2,553

 

Other intangible assets amortization expense

 

 

767

 

 

 

769

 

 

 

769

 

 

 

769

 

 

 

3,074

 

 

 

3,003

 

Advertising and promotions

 

 

232

 

 

 

196

 

 

 

318

 

 

 

289

 

 

 

1,035

 

 

 

623

 

Telecommunications

 

 

428

 

 

 

351

 

 

 

396

 

 

 

418

 

 

 

1,593

 

 

 

1,698

 

Other non-interest expense

 

 

1,670

 

 

 

3,706

 

 

 

1,576

 

 

 

1,900

 

 

 

8,852

 

 

 

8,120

 

Total non-interest expense

 

$

30,358

 

 

$

31,065

 

 

$

29,249

 

 

$

28,851

 

 

$

119,523

 

 

$

100,686

 

 

Non-interest expense for the fourth quarter of 2017 was $30.4 million, a decrease of $707,000 from $31.1 million for the third quarter of 2017.  

The decrease in total non-interest expense was primarily due to:

 

A decrease of $2.0 million in other non-interest expense, primarily due to a $951,000 decrease in impairment charges on assets held for sale; and

 

A decrease of $995,000 in net loss recognized on other real estate owned and other related expenses, primarily due to increased gains on sales of assets during the quarter and lower other real estate owned expenses; and

 

 


Byline Bancorp, Inc.

Page 6 of 20

 

A $409,000 decrease in provision for unfunded commitments, primarily due to the funding of outstanding commitments.

Partially offset by:

 

An increase of $1.1 million in legal, audit and other professional fees, primarily due to professional services related to the First Evanston Bancorp, Inc. acquisition announced during the fourth quarter of 2017; and

 

An increase of $795,000 in salaries and employee benefits, primarily due to higher commissions and additional salary and benefit expenses for new hires; and

 

An increase of $252,000 in occupancy expense primarily due to a reduction in real estate tax expenses during the third quarter.

The Company’s efficiency ratio was 66.06% for the fourth quarter of 2017, compared with 69.92% for the third quarter of 2017.

INCOME TAXES

The Company recorded income tax expense of $11.9 million during the fourth quarter of 2017 compared to a benefit of $1.4 million during the third quarter of 2017, an increase of $13.2 million. On December 22, 2017, President Donald Trump signed into law “H.R. 1”, commonly known as the “Tax Cuts and Jobs Act”.  Among other items, the law reduced the federal corporate income tax rate to 21% effective January 1, 2018. As a result of the rate change, the Company’s net deferred tax assets were required to be revalued during the period in which the new legislation was enacted, and recorded net income tax expense of $7.2 million, or $0.24 per diluted share, during the fourth quarter as a result of this change.  As a result of the new 21% corporate federal tax rate, the Company expects its effective tax rate for 2018 to be approximately 27% to 29%.

Also contributing to the increase in income tax expense in the current quarter, the Company recorded a state income tax benefit of $4.6 million, or $0.16 per diluted share, during the quarter ended September 30, 2017, as a result of increased value to the deferred tax asset related to the Company’s Illinois net loss deduction.  As part of a budget package passed by the Legislature of the State of Illinois, the Illinois corporate income tax rate increased from 5.25% to 7.00% effective July 1, 2017.

STATEMENTS OF FINANCIAL CONDITION

Total assets were $3.4 billion at December 31, 2017, an increase of $60.7 million from $3.3 billion at September 30, 2017, and an increase of $70.3 million compared to $3.3 billion at December 31, 2016.

The increase was primarily due to:

 

An increase in loans and leases of $61.0 million from $2.2 billion at September 30, 2017 to $2.3 billion at December 31, 2017; and

 

An increase in due from counterparty of $18.7 million due to an increase in loans sold and not settled at December 31, 2017.

Partially offset by:

 

 


Byline Bancorp, Inc.

Page 7 of 20

 

A decrease in net deferred tax assets of $10.4 million, to $50.0 million, primarily due to the revaluing of the asset during the fourth quarter of 2017.

 

The following table shows our allocation of the originated, acquired impaired and acquired non-impaired loans and leases at the dates indicated:

 

December 31, 2017

 

 

September 30, 2017

 

 

December 31, 2016

 

(dollars in thousands)

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

Originated loans and leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

513,622

 

 

 

22.5

%

 

$

463,020

 

 

 

20.9

%

 

$

338,752

 

 

 

15.8

%

Residential real estate

 

 

400,571

 

 

 

17.6

%

 

 

398,062

 

 

 

18.0

%

 

 

394,168

 

 

 

18.3

%

Construction, land development, and

   other land

 

 

97,638

 

 

 

4.3

%

 

 

85,666

 

 

 

3.9

%

 

 

119,357

 

 

 

5.6

%

Commercial and industrial

 

 

416,499

 

 

 

18.3

%

 

 

390,331

 

 

 

17.6

%

 

 

309,097

 

 

 

14.4

%

Installment and other

 

 

3,724

 

 

 

0.2

%

 

 

2,726

 

 

 

0.1

%

 

 

2,021

 

 

 

0.1

%

Leasing financing receivables

 

 

141,329

 

 

 

6.2

%

 

 

134,193

 

 

 

6.0

%

 

 

118,493

 

 

 

5.5

%

Total originated loans and leases

 

$

1,573,383

 

 

 

69.1

%

 

$

1,473,998

 

 

 

66.5

%

 

$

1,281,888

 

 

 

59.7

%

Acquired impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

166,712

 

 

 

7.3

%

 

$

173,106

 

 

 

7.8

%

 

$

207,303

 

 

 

9.7

%

Residential real estate

 

 

144,562

 

 

 

6.4

%

 

 

152,149

 

 

 

6.9

%

 

 

175,717

 

 

 

8.2

%

Construction, land development, and

   other land

 

 

5,946

 

 

 

0.3

%

 

 

5,424

 

 

 

0.2

%

 

 

6,979

 

 

 

0.3

%

Commercial and industrial

 

 

10,008

 

 

 

0.4

%

 

 

11,433

 

 

 

0.5

%

 

 

13,464

 

 

 

0.6

%

Installment and other

 

 

462

 

 

 

0.0

%

 

 

488

 

 

 

0.0

%

 

 

574

 

 

 

0.0

%

Total acquired impaired loans

 

$

327,690

 

 

 

14.4

%

 

$

342,600

 

 

 

15.4

%

 

$

404,037

 

 

 

18.8

%

Acquired non-impaired loans and leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

211,359

 

 

 

9.3

%

 

$

225,759

 

 

 

10.2

%

 

$

250,289

 

 

 

11.6

%

Residential real estate

 

 

32,085

 

 

 

1.4

%

 

 

32,451

 

 

 

1.5

%

 

 

40,853

 

 

 

1.9

%

Construction, land development, and

   other land

 

 

1,845

 

 

 

0.1

%

 

 

3,214

 

 

 

0.2

%

 

 

14,430

 

 

 

0.7

%

Commercial and industrial

 

 

94,731

 

 

 

4.1

%

 

 

100,291

 

 

 

4.5

%

 

 

115,677

 

 

 

5.4

%

Installment and other

 

 

42

 

 

 

0.0

%

 

 

38

 

 

 

0.0

%

 

 

364

 

 

 

0.0

%

Leasing financing receivables

 

 

36,357

 

 

 

1.6

%

 

 

38,148

 

 

 

1.7

%

 

 

40,473

 

 

 

1.9

%

Total acquired non-impaired loans

   and leases

 

$

376,419

 

 

 

16.5

%

 

$

399,901

 

 

 

18.1

%

 

$

462,086

 

 

 

21.5

%

Total loans and leases

 

$

2,277,492

 

 

 

100.0

%

 

$

2,216,499

 

 

 

100.0

%

 

$

2,148,011

 

 

 

100.0

%

Allowance for loan and lease losses

 

 

(16,706

)

 

 

 

 

 

 

(15,980

)

 

 

 

 

 

 

(10,923

)

 

 

 

 

Total loans and leases, net of allowance for

   loan and lease losses

 

$

2,260,786

 

 

 

 

 

 

$

2,200,519

 

 

 

 

 

 

$

2,137,088

 

 

 

 

 

 

 

 


Byline Bancorp, Inc.

Page 8 of 20

ASSET QUALITY

Non-Performing Assets

The following table sets forth the amounts of non-performing loans and leases, non-performing assets, and other real estate owned at the dates indicated:

(dollars in thousands)

 

December 31, 2017

 

 

September 30, 2017

 

 

June 30, 2017

 

 

March 31, 2017

 

 

December 31, 2016

 

Non-accrual loans and leases

 

$

15,763

 

 

$

15,121

 

 

$

15,296

 

 

$

7,843

 

 

$

6,784

 

Past due loans and leases 90 days or more

   and still accruing interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing troubled debt restructured loans

 

 

1,061

 

 

 

1,631

 

 

 

981

 

 

 

1,004

 

 

 

602

 

Total non-performing loans and leases

 

 

16,824

 

 

 

16,752

 

 

 

16,277

 

 

 

8,847

 

 

 

7,386

 

Other real estate owned

 

 

10,626

 

 

 

13,859

 

 

 

12,684

 

 

 

13,173

 

 

 

16,570

 

Total non-performing assets

 

$

27,450

 

 

$

30,611

 

 

$

28,961

 

 

$

22,020

 

 

$

23,956

 

Total non-performing loans and leases as a

   percentage of total loans and leases

 

 

0.74

%

 

 

0.76

%

 

 

0.76

%

 

 

0.41

%

 

 

0.34

%

Total non-performing assets as a percentage

   of total assets

 

 

0.82

%

 

 

0.93

%

 

 

0.86

%

 

 

0.67

%

 

 

0.73

%

Allowance for loan and lease losses as a

   percentage of non-performing loans and

   leases

 

 

99.30

%

 

 

95.39

%

 

 

85.82

%

 

 

133.57

%

 

 

147.88

%

 

Variances in non-performing assets:

 

Non-performing loans and leases were $16.8 million at December 31, 2017 and September 30, 2017; and

 

Other real estate owned was $10.6 million at December 31, 2017, a decrease of $3.2 million from $13.9 million at September 30, 2017.

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

 

 

Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2016

 

Allowance for loan and lease losses,

   beginning of period

 

$

15,980

 

 

$

13,969

 

 

$

11,817

 

 

$

10,923

 

 

$

10,923

 

 

$

7,632

 

Provision for loan and lease losses

 

 

3,347

 

 

 

3,900

 

 

 

3,515

 

 

 

1,891

 

 

 

12,653

 

 

 

10,352

 

Net (charge-offs) recoveries of loans

 

 

(2,621

)

 

 

(1,889

)

 

 

(1,363

)

 

 

(997

)

 

 

(6,870

)

 

 

(7,061

)

Allowance for loan and lease losses,

   end of period

 

$

16,706

 

 

$

15,980

 

 

$

13,969

 

 

$

11,817

 

 

$

16,706

 

 

$

10,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses to

   period end total loans held for

   investment

 

 

0.73

%

 

 

0.72

%

 

 

0.65

%

 

 

0.55

%

 

 

0.73

%

 

 

0.51

%

Net charge-offs (annualized) to average

   loans outstanding during the period

 

 

0.46

%

 

 

0.34

%

 

 

0.26

%

 

 

0.19

%

 

 

0.31

%

 

 

0.42

%

Provision for loan and lease losses to

   net charge-offs during the period

 

 

1.28

x

 

 

2.06

x

 

 

2.58

x

 

 

1.90

x

 

 

1.84

x

 

 

1.47

x

 

The allowance for loan and lease losses as a percentage of total loans and leases held for investment increased from 0.72% at September 30, 2017 to 0.73% at December 31, 2017.

 

 


Byline Bancorp, Inc.

Page 9 of 20

Net Charge-Offs

Net charge-offs during the fourth quarter of 2017 were $2.6 million, or 0.46% of average loans and leases, on an annualized basis, an increase of $732,000 compared to $1.9 million, or 0.34%, during the third quarter of 2017, and 0.31% for the year ended December 31, 2017.

Net charge-offs for the fourth quarter of 2017 included $2.1 million in the non-guaranteed portion of SBA loans and $84,000 for commercial banking while net charge-offs for the third quarter of 2017 included $591,000 in the non-guaranteed portion of SBA loans and $846,000 for commercial banking.

Deposits and Other Liabilities

The following table presents the composition of deposits at the dates indicated:

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

(dollars in thousands)

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2016

 

Non-interest bearing demand deposits

 

$

760,887

 

 

$

753,662

 

 

$

781,636

 

 

$

732,267

 

 

$

724,457

 

Interest bearing checking accounts

 

 

186,611

 

 

 

187,232

 

 

 

182,351

 

 

 

192,317

 

 

 

173,929

 

Money market demand accounts

 

 

349,862

 

 

 

418,006

 

 

 

353,304

 

 

 

393,372

 

 

 

369,074

 

Other savings

 

 

437,212

 

 

 

435,536

 

 

 

445,220

 

 

 

446,847

 

 

 

446,418

 

Time deposits (below $100,000)

 

 

368,549

 

 

 

377,929

 

 

 

395,385

 

 

 

407,471

 

 

 

392,854

 

Time deposits ($100,000 and above)

 

 

340,208

 

 

 

348,564

 

 

 

382,702

 

 

 

403,565

 

 

 

383,662

 

Total deposits

 

$

2,443,329

 

 

$

2,520,929

 

 

$

2,540,598

 

 

$

2,575,839

 

 

$

2,490,394

 

 

Total deposits were $2.4 billion at December 31, 2017, a decrease of $77.6 million compared to the previous quarter and a decrease of $47.1 million compared to December 31, 2016.

The decrease in the current quarter was primarily due to:

 

A decrease in money market deposits of $68.1 million, from $418.0 million at September 30, 2017 to $349.9 million at December 31, 2017, primarily due to variability in a public deposit relationship during the fourth quarter 2017; and

 

A decrease in time deposits of $17.7 million, from $726.5 million at September 30, 2017 to $708.8 million at December 31, 2017. The decrease in balances was driven by the non-renewal of prior promotional rate time deposits.

Partially offset by:

 

An increase in non-interest bearing demand deposits of $7.2 million, from $753.7 million at September 30, 2017 to $760.9 million at December 31, 2017; and

 

An increase in savings deposits of $1.7 million, from $435.5 million at September 30, 2017 to $437.2 million at December 31, 2017.

Total borrowings and other liabilities were $464.2 million at December 31, 2017, an increase of $139.2 million from $325.0 million at September 30, 2017, and an increase of $41.7 million from $422.8 million at December 31, 2016.

 

 


Byline Bancorp, Inc.

Page 10 of 20

The increase was primarily due to:

 

An increase in Federal Home Loan Bank advances of $126.9 million, from $234.6 million at September 30, 2017 to $361.5 million at December 31, 2017, primarily due to the Bank’s ongoing funding needs as a result of increased loan demand; and

 

An increase in accrued expenses and other liabilities of $11.6 million, from $30.9 million at September 30, 2017 to $42.6 million at December 31, 2017, primarily due to loan purchases not yet settled of $9.8 million during the fourth quarter of 2017.

Stockholders’ Equity

Total stockholders’ equity was $458.6 million at December 31, 2017, a decrease of $1.0 million from $459.5 million at September 30, 2017, and an increase of $75.9 million from $382.7 million at December 31, 2016.  

The following table presents the actual regulatory capital dollar amounts and ratios of the Company and Byline Bank as of December 31, 2017:

 

Actual

 

 

Minimum Capital

Required

 

 

Required for the Bank

to be Considered

Well Capitalized

 

December 31, 2017

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Total capital to risk weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

410,831

 

 

 

15.98

%

 

$

205,661

 

 

 

8.00

%

 

N/A

 

 

N/A

 

Bank

 

 

367,972

 

 

 

14.28

%

 

 

206,083

 

 

 

8.00

%

 

$

257,604

 

 

 

10.00

%

Tier 1 capital to risk weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

392,520

 

 

 

15.27

%

 

$

154,246

 

 

 

6.00

%

 

N/A

 

 

N/A

 

Bank

 

 

349,662

 

 

 

13.57

%

 

 

154,562

 

 

 

6.00

%

 

$

206,083

 

 

 

8.00

%

Common Equity Tier 1 (CET1) to

   risk weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

353,995

 

 

 

13.77

%

 

$

115,684

 

 

 

4.50

%

 

N/A

 

 

N/A

 

Bank

 

 

349,662

 

 

 

13.57

%

 

 

115,922

 

 

 

4.50

%

 

$

167,442

 

 

 

6.50

%

Tier 1 capital to average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

392,520

 

 

 

12.25

%

 

$

128,178

 

 

 

4.00

%

 

N/A

 

 

N/A

 

Bank

 

 

349,662

 

 

 

10.89

%

 

 

128,409

 

 

 

4.00

%

 

$

160,511

 

 

 

5.00

%

 

Capital ratios for the period presented are based on the Basel III regulatory capital framework as applied to the Company’s current business and operations, and are subject to, among other things, completion and filing of the Company’s regulatory reports and ongoing regulatory review and implementation guidance.

Conference Call, Webcast and Slide Presentation

The Company will host a conference call and webcast at 9:00 a.m. Central Time (10:00 a.m. Eastern Time) on Friday, January 26, 2018 to discuss its quarterly financial results.  Analysts and investors may participate in the question-and-answer session. The call can be accessed via telephone at (888) 317-6016.  A recorded replay can be accessed through February 9, 2018 by dialing (877) 344-7529; passcode: 10115834.

A slide presentation relating to the fourth 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 News and Events page of the Company’s investor relations website at www.bylinebancorp.com.

 

 


Byline Bancorp, Inc.

Page 11 of 20

About Byline Bancorp, Inc.

Headquartered in Chicago, Byline Bancorp, Inc. is the parent company for Byline Bank, a full service commercial bank serving small- and medium-sized businesses, financial sponsors, and consumers. Byline Bank has approximately $3.4 billion in assets 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 we and 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.

Adjusted net income excludes significant items, which include the net deferred tax asset valuation reversal, incremental income tax benefit related to Illinois corporate income tax rate increase, incremental income tax expense related to federal corporate income tax reduction, impairment charges on assets held for sale, and merger related expense, adjusted for applicable income tax.  Management believes the significant items are not indicative of or useful to measure the Company’s operating performance on an ongoing basis.

Non-interest income to total revenues is non-interest income divided by 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, the decrease in the federal corporate income tax rate, and the increase in the Illinois state income tax rate. The ratio demonstrates profitability excluding the tax provision or benefit and excludes the provision for loan and lease losses.  

Tangible book value per share is calculated as tangible common equity, which is stockholders’ equity reduced by preferred stock and goodwill and other intangible assets, 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, which is total assets reduced by goodwill and other intangible assets. Management believes this

 

 


Byline Bancorp, Inc.

Page 12 of 20

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.

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.

Additional Information

The information included herein does not constitute an offer to sell or a solicitation of an offer to buy any securities or a solicitation of any vote or approval. Byline will file a registration statement on Form S-4 with the SEC in connection with its proposed acquisition of First Evanston Bancorp, Inc. (“First Evanston”), and First Evanston’s wholly-owned subsidiary, First Bank & Trust. The registration statement will include a joint proxy statement of Byline and First Evanston, which also will constitute a prospectus of Byline, that will be sent to the stockholders of Byline and the shareholders of First Evanston. INVESTORS, STOCKHOLDERS OF BYLINE AND SHAREHOLDERS OF FIRST EVANSTON ARE ADVISED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS WHEN IT BECOMES AVAILABLE BECAUSE IT WILL CONTAIN IMPORTANT INFORMATION ABOUT BYLINE, FIRST EVANSTON AND THE PROPOSED TRANSACTION. When filed, the joint proxy statement/prospectus and other documents relating to the merger filed by Byline with the SEC can be obtained free of charge from the SEC’s website at www.sec.gov. These documents also can be obtained free of charge by accessing Byline’s website at www.bylinebancorp.com under the tab “About Us-Investor Relations.” Alternatively, these documents, when available, can be obtained free of charge from Byline upon written request to Byline Bancorp, Inc., Attn: Corporate Secretary, 180 North LaSalle Street, Suite 300, Chicago, Illinois 60601, 60018 or by calling (773) 244-7000, or from First Evanston upon written request to First Evanston Bancorp, Inc., Attn: Corporate Secretary, 820 Church Street, Evanston, Illinois 60201 or by calling (847) 733-7400.

Participants in this Transaction

Byline, First Evanston, their respective directors and executive officers and certain of their other members of management and employees may be deemed to be participants in the solicitation of proxies from Byline’s stockholders and First Evanston’s shareholders in connection with the proposed

 

 


Byline Bancorp, Inc.

Page 13 of 20

transaction. Information about the directors and executive officers of Byline may be found in the prospectus of Byline relating to its initial public offering of common stock filed with the SEC on July 3, 2017, a copy of which can be obtained free of charge from Byline or from the SEC’s website as indicated above. In addition, information about the directors and executive officers of Byline and First Evanston and other persons who may be deemed participants in the transaction will be included in the joint proxy statement/prospectus and other relevant materials when filed with the SEC.

 

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

 

 

 

 


Byline Bancorp, Inc.

Page 14 of 20

BYLINE BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

December 31, 2017

 

 

September 30, 2017

 

 

June 30, 2017

 

 

March 31, 2017

 

 

December 31, 2016

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

19,404

 

 

$

16,193

 

 

$

17,740

 

 

$

15,541

 

 

$

17,735

 

Interest bearing deposits with other banks

 

 

38,945

 

 

 

46,043

 

 

 

62,081

 

 

 

67,726

 

 

 

28,798

 

Cash and cash equivalents

 

 

58,349

 

 

 

62,236

 

 

 

79,821

 

 

 

83,267

 

 

 

46,533

 

Securities available-for-sale, at fair value

 

 

583,236

 

 

 

584,684

 

 

 

591,933

 

 

 

590,507

 

 

 

608,560

 

Securities held-to-maturity, at amortized cost

 

 

117,163

 

 

 

121,453

 

 

 

127,397

 

 

 

132,897

 

 

 

138,846

 

Restricted stock, at cost

 

 

16,343

 

 

 

10,628

 

 

 

11,978

 

 

 

9,503

 

 

 

14,993

 

Loans held for sale

 

 

5,212

 

 

 

2,087

 

 

 

6,835

 

 

 

23,492

 

 

 

23,976

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

 

2,277,492

 

 

 

2,216,499

 

 

 

2,149,390

 

 

 

2,143,534

 

 

 

2,148,011

 

Allowance for loan and lease losses

 

 

(16,706

)

 

 

(15,980

)

 

 

(13,969

)

 

 

(11,817

)

 

 

(10,923

)

Net loans and leases

 

 

2,260,786

 

 

 

2,200,519

 

 

 

2,135,421

 

 

 

2,131,717

 

 

 

2,137,088

 

Servicing assets, at fair value

 

 

21,400

 

 

 

21,669

 

 

 

21,424

 

 

 

21,223

 

 

 

21,091

 

Accrued interest receivable

 

 

7,670

 

 

 

7,183

 

 

 

6,961

 

 

 

7,498

 

 

 

6,866

 

Premises and equipment, net

 

 

95,224

 

 

 

96,334

 

 

 

98,891

 

 

 

99,563

 

 

 

102,074

 

Assets held for sale

 

 

9,779

 

 

 

12,938

 

 

 

13,666

 

 

 

13,666

 

 

 

14,748

 

Other real estate owned, net

 

 

10,626

 

 

 

13,859

 

 

 

12,684

 

 

 

13,173

 

 

 

16,570

 

Goodwill

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

Other intangible assets, net

 

 

16,756

 

 

 

17,522

 

 

 

18,290

 

 

 

19,058

 

 

 

19,826

 

Bank-owned life insurance

 

 

5,718

 

 

 

5,680

 

 

 

5,643

 

 

 

6,676

 

 

 

6,557

 

Deferred tax assets, net

 

 

49,963

 

 

 

60,350

 

 

 

58,784

 

 

 

62,925

 

 

 

67,760

 

Due from broker

 

 

 

 

 

 

 

 

82,699

 

 

 

 

 

 

 

Due from counterparty

 

 

39,824

 

 

 

21,084

 

 

 

19,257

 

 

 

 

 

 

 

Other assets

 

 

16,106

 

 

 

15,241

 

 

 

16,463

 

 

 

17,573

 

 

 

18,367

 

Total assets

 

$

3,366,130

 

 

$

3,305,442

 

 

$

3,360,122

 

 

$

3,284,713

 

 

$

3,295,830

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

760,887

 

 

$

753,662

 

 

$

781,636

 

 

$

732,267

 

 

$

724,457

 

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW, savings accounts, and money market accounts

 

 

973,685

 

 

 

1,040,774

 

 

 

980,875

 

 

 

1,032,536

 

 

 

989,421

 

Time deposits

 

 

708,757

 

 

 

726,493

 

 

 

778,087

 

 

 

811,036

 

 

 

776,516

 

Total deposits

 

 

2,443,329

 

 

 

2,520,929

 

 

 

2,540,598

 

 

 

2,575,839

 

 

 

2,490,394

 

Accrued interest payable

 

 

1,306

 

 

 

1,184

 

 

 

1,562

 

 

 

1,893

 

 

 

2,427

 

Line of credit

 

 

 

 

 

 

 

 

16,150

 

 

 

18,150

 

 

 

20,650

 

Federal Home Loan Bank advances

 

 

361,506

 

 

 

234,559

 

 

 

219,611

 

 

 

209,663

 

 

 

313,715

 

Securities sold under agreements to repurchase

 

 

31,187

 

 

 

30,807

 

 

 

32,429

 

 

 

31,940

 

 

 

17,249

 

Junior subordinated debentures issued to capital trusts, net

 

 

27,647

 

 

 

27,482

 

 

 

27,309

 

 

 

27,130

 

 

 

26,926

 

Accrued expenses and other liabilities

 

 

42,577

 

 

 

30,948

 

 

 

74,732

 

 

 

30,415

 

 

 

41,811

 

Total liabilities

 

 

2,907,552

 

 

 

2,845,909

 

 

 

2,912,391

 

 

 

2,895,030

 

 

 

2,913,172

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

25,441

 

 

 

25,441

 

Common stock

 

 

292

 

 

 

292

 

 

 

292

 

 

 

 

 

 

 

Additional paid-in capital

 

 

391,586

 

 

 

391,040

 

 

 

390,660

 

 

 

313,838

 

 

 

313,552

 

Retained earnings

 

 

61,349

 

 

 

62,311

 

 

 

52,753

 

 

 

57,304

 

 

 

50,933

 

Accumulated other comprehensive loss, net of tax

 

 

(5,087

)

 

 

(4,548

)

 

 

(6,412

)

 

 

(6,900

)

 

 

(7,268

)

Total stockholders’ equity

 

 

458,578

 

 

 

459,533

 

 

 

447,731

 

 

 

389,683

 

 

 

382,658

 

Total liabilities and stockholders’ equity

 

$

3,366,130

 

 

$

3,305,442

 

 

$

3,360,122

 

 

$

3,284,713

 

 

$

3,295,830

 

 


 

 


Byline Bancorp, Inc.

Page 15 of 20

BYLINE BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands, except share and per share data)

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2016

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans and leases

 

$

31,896

 

 

$

30,933

 

 

$

29,181

 

 

$

28,396

 

 

$

120,406

 

 

$

83,150

 

Interest on taxable securities

 

 

3,679

 

 

 

3,720

 

 

 

3,703

 

 

 

3,790

 

 

 

14,892

 

 

 

14,169

 

Interest on tax-exempt securities

 

 

176

 

 

 

174

 

 

 

151

 

 

 

133

 

 

 

634

 

 

 

653

 

Other interest and dividend income

 

 

205

 

 

 

217

 

 

 

280

 

 

 

169

 

 

 

871

 

 

 

393

 

Total interest and dividend income

 

 

35,956

 

 

 

35,044

 

 

 

33,315

 

 

 

32,488

 

 

 

136,803

 

 

 

98,365

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,218

 

 

 

2,112

 

 

 

1,923

 

 

 

1,483

 

 

 

7,736

 

 

 

4,580

 

Federal Home Loan Bank advances

 

 

1,009

 

 

 

850

 

 

 

772

 

 

 

660

 

 

 

3,291

 

 

 

706

 

Subordinated debentures and other borrowings

 

 

578

 

 

 

670

 

 

 

809

 

 

 

807

 

 

 

2,864

 

 

 

2,461

 

Total interest expense

 

 

3,805

 

 

 

3,632

 

 

 

3,504

 

 

 

2,950

 

 

 

13,891

 

 

 

7,747

 

Net interest income

 

 

32,151

 

 

 

31,412

 

 

 

29,811

 

 

 

29,538

 

 

 

122,912

 

 

 

90,618

 

PROVISION FOR LOAN AND LEASE LOSSES

 

 

3,347

 

 

 

3,900

 

 

 

3,515

 

 

 

1,891

 

 

 

12,653

 

 

 

10,352

 

Net interest income after provision for

   loan and lease losses

 

 

28,804

 

 

 

27,512

 

 

 

26,296

 

 

 

27,647

 

 

 

110,259

 

 

 

80,266

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges on deposits

 

 

1,304

 

 

 

1,418

 

 

 

1,348

 

 

 

1,219

 

 

 

5,289

 

 

 

5,665

 

Servicing fees

 

 

704

 

 

 

959

 

 

 

1,076

 

 

 

919

 

 

 

3,658

 

 

 

1,906

 

ATM and interchange fees

 

 

1,498

 

 

 

1,495

 

 

 

1,499

 

 

 

1,348

 

 

 

5,840

 

 

 

5,856

 

Net gains on sales of securities available-for-

   sale

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

8

 

 

 

3,227

 

Net gains on sales of loans

 

 

9,036

 

 

 

7,499

 

 

 

8,445

 

 

 

8,082

 

 

 

33,062

 

 

 

4,323

 

Other non-interest income

 

 

97

 

 

 

547

 

 

 

825

 

 

 

732

 

 

 

2,201

 

 

 

4,927

 

Total non-interest income

 

 

12,639

 

 

 

11,918

 

 

 

13,193

 

 

 

12,308

 

 

 

50,058

 

 

 

25,904

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

17,118

 

 

 

16,323

 

 

 

17,226

 

 

 

16,602

 

 

 

67,269

 

 

 

50,585

 

Occupancy expense, net

 

 

3,553

 

 

 

3,301

 

 

 

3,485

 

 

 

3,739

 

 

 

14,078

 

 

 

14,330

 

Equipment expense

 

 

663

 

 

 

630

 

 

 

616

 

 

 

563

 

 

 

2,472

 

 

 

2,032

 

Loan and lease related expenses

 

 

1,116

 

 

 

891

 

 

 

801

 

 

 

877

 

 

 

3,685

 

 

 

2,004

 

Legal, audit and other professional fees

 

 

2,658

 

 

 

1,608

 

 

 

1,090

 

 

 

1,671

 

 

 

7,027

 

 

 

5,862

 

Data processing

 

 

2,284

 

 

 

2,399

 

 

 

2,447

 

 

 

2,409

 

 

 

9,539

 

 

 

8,157

 

Net (gain) loss recognized on other real estate

   owned and other related expenses

 

 

(430

)

 

 

565

 

 

 

141

 

 

 

(570

)

 

 

(294

)

 

 

1,719

 

Regulatory assessments

 

 

299

 

 

 

326

 

 

 

384

 

 

 

184

 

 

 

1,193

 

 

 

2,553

 

Other intangible assets amortization expense

 

 

767

 

 

 

769

 

 

 

769

 

 

 

769

 

 

 

3,074

 

 

 

3,003

 

Advertising and promotions

 

 

232

 

 

 

196

 

 

 

318

 

 

 

289

 

 

 

1,035

 

 

 

623

 

Telecommunications

 

 

428

 

 

 

351

 

 

 

396

 

 

 

418

 

 

 

1,593

 

 

 

1,698

 

Other non-interest expense

 

 

1,670

 

 

 

3,706

 

 

 

1,576

 

 

 

1,900

 

 

 

8,852

 

 

 

8,120

 

Total non-interest expense

 

 

30,358

 

 

 

31,065

 

 

 

29,249

 

 

 

28,851

 

 

 

119,523

 

 

 

100,686

 

INCOME BEFORE PROVISION FOR INCOME

   TAXES

 

 

11,085

 

 

 

8,365

 

 

 

10,240

 

 

 

11,104

 

 

 

40,794

 

 

 

5,484

 

PROVISION (BENEFIT) FOR INCOME TAXES

 

 

11,851

 

 

 

(1,390

)

 

 

4,094

 

 

 

4,544

 

 

 

19,099

 

 

 

(61,245

)

NET INCOME (LOSS)

 

 

(766

)

 

 

9,755

 

 

 

6,146

 

 

 

6,560

 

 

 

21,695

 

 

 

66,729

 

Dividends on preferred shares

 

 

196

 

 

 

195

 

 

 

10,697

 

 

 

189

 

 

 

11,277

 

 

 

 

INCOME AVAILABLE (LOSS

   ATTRIBUTABLE) TO COMMON

   STOCKHOLDERS

 

$

(962

)

 

$

9,560

 

 

$

(4,551

)

 

$

6,371

 

 

$

10,418

 

 

$

66,729

 

EARNINGS (LOSS) PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.03

)

 

$

0.33

 

 

$

(0.18

)

 

$

0.26

 

 

$

0.39

 

 

$

3.31

 

Diluted

 

$

(0.03

)

 

$

0.32

 

 

$

(0.18

)

 

$

0.25

 

 

$

0.38

 

 

$

3.27

 

Weighted average common shares

   outstanding for basic earnings (loss) per

   common share

 

 

29,246,900

 

 

 

29,246,900

 

 

 

24,667,587

 

 

 

24,616,706

 

 

 

26,963,517

 

 

 

20,141,627

 

Diluted weighted average common shares

   outstanding for diluted earnings (loss) per

   common share

 

 

29,246,900

 

 

 

29,752,331

 

 

 

24,667,587

 

 

 

25,078,427

 

 

 

27,545,523

 

 

 

20,430,780

 

 

 


Byline Bancorp, Inc.

Page 16 of 20

BYLINE BANCORP, INC. AND SUBSIDIARIES

SELECTED FINANCIAL DATA (unaudited)

 

 

As of or For the Three Months Ended

 

 

As of or For the Twelve Months Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands, except share and per share data)

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2016

 

Summary of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

32,151

 

 

$

31,412

 

 

$

29,811

 

 

$

29,538

 

 

$

122,912

 

 

$

90,618

 

Provision for loan and lease losses

 

 

3,347

 

 

 

3,900

 

 

 

3,515

 

 

 

1,891

 

 

 

12,653

 

 

 

10,352

 

Non-interest income

 

 

12,639

 

 

 

11,918

 

 

 

13,193

 

 

 

12,308

 

 

 

50,058

 

 

 

25,904

 

Non-interest expense

 

 

30,358

 

 

 

31,065

 

 

 

29,249

 

 

 

28,851

 

 

 

119,523

 

 

 

100,686

 

Income before provision for income taxes

 

 

11,085

 

 

 

8,365

 

 

 

10,240

 

 

 

11,104

 

 

 

40,794

 

 

 

5,484

 

Provision (benefit) for income taxes

 

 

11,851

 

 

 

(1,390

)

 

 

4,094

 

 

 

4,544

 

 

 

19,099

 

 

 

(61,245

)

Net income (loss)

 

 

(766

)

 

 

9,755

 

 

 

6,146

 

 

 

6,560

 

 

 

21,695

 

 

 

66,729

 

Dividends on preferred shares

 

 

196

 

 

 

195

 

 

 

10,697

 

 

 

189

 

 

 

11,277

 

 

 

 

Net income available (loss attributable) to

   common stockholders

 

$

(962

)

 

$

9,560

 

 

$

(4,551

)

 

$

6,371

 

 

$

10,418

 

 

$

66,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share

 

$

(0.03

)

 

$

0.33

 

 

$

(0.18

)

 

$

0.26

 

 

$

0.39

 

 

$

3.31

 

Diluted earnings (loss) per common share

 

$

(0.03

)

 

$

0.32

 

 

$

(0.18

)

 

$

0.25

 

 

$

0.38

 

 

$

3.27

 

Weighted average common shares outstanding

   (basic)

 

 

29,246,900

 

 

 

29,246,900

 

 

 

24,667,587

 

 

 

24,616,706

 

 

 

26,963,517

 

 

 

20,141,627

 

Weighted average common shares outstanding

   (diluted)

 

 

29,246,900

 

 

 

29,752,331

 

 

 

24,667,587

 

 

 

25,078,427

 

 

 

27,545,523

 

 

 

20,430,780

 

Common shares outstanding

 

 

29,317,298

 

 

 

29,305,400

 

 

 

29,246,900

 

 

 

24,616,706

 

 

 

29,317,298

 

 

 

24,616,706

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

4.26

%

 

 

4.18

%

 

 

4.02

%

 

 

4.00

%

 

 

4.11

%

 

 

3.59

%

Cost of deposits

 

 

0.35

%

 

 

0.33

%

 

 

0.30

%

 

 

0.24

%

 

 

0.31

%

 

 

0.20

%

Efficiency ratio(1)

 

 

66.06

%

 

 

69.92

%

 

 

66.23

%

 

 

67.11

%

 

 

67.32

%

 

 

83.83

%

Non-interest expense to average assets

 

 

3.64

%

 

 

3.73

%

 

 

3.57

%

 

 

3.53

%

 

 

3.64

%

 

 

3.66

%

Return on average stockholders' equity

 

 

(0.66

)%

 

 

8.44

%

 

 

6.21

%

 

 

6.83

%

 

 

5.08

%

 

 

27.93

%

Return on average assets

 

 

(0.09

)%

 

 

1.17

%

 

 

0.75

%

 

 

0.80

%

 

 

0.66

%

 

 

2.42

%

Non-interest income to total revenues(2)

 

 

28.22

%

 

 

27.51

%

 

 

30.68

%

 

 

29.41

%

 

 

28.94

%

 

 

22.23

%

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

 

 

1.73

%

 

 

1.47

%

 

 

1.68

%

 

 

1.59

%

 

 

1.62

%

 

 

0.57

%

Non-interest bearing deposits to total deposits

 

 

31.14

%

 

 

29.90

%

 

 

30.77

%

 

 

28.43

%

 

 

31.14

%

 

 

29.09

%

Deposits per branch

 

$

43,631

 

 

$

44,227

 

 

$

44,572

 

 

$

45,190

 

 

$

43,631

 

 

$

43,691

 

Loans and leases held for sale and loans and lease

   held for investment to total deposits

 

 

93.43

%

 

 

88.01

%

 

 

84.87

%

 

 

84.13

%

 

 

93.43

%

 

 

87.21

%

Deposits to total liabilities

 

 

84.03

%

 

 

88.58

%

 

 

87.23

%

 

 

88.97

%

 

 

84.03

%

 

 

85.49

%

Tangible book value per common share(2)

 

$

12.94

 

 

$

12.95

 

 

$

12.55

 

 

$

11.91

 

 

$

12.94

 

 

$

11.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans and leases to total loan and

   leases held for investment, net before ALLL

 

 

0.74

%

 

 

0.76

%

 

 

0.76

%

 

 

0.41

%

 

 

0.74

%

 

 

0.34

%

ALLL to total loans and leases held for investment,

   net before ALLL

 

 

0.73

%

 

 

0.72

%

 

 

0.65

%

 

 

0.55

%

 

 

0.73

%

 

 

0.51

%

Net charge-offs to average total loans and leases

   held for investment, net before ALLL

 

 

0.46

%

 

 

0.34

%

 

 

0.26

%

 

 

0.19

%

 

 

0.31

%

 

 

0.42

%

Acquisition accounting adjustments(3)

 

$

31,693

 

 

$

34,249

 

 

$

37,713

 

 

$

41,024

 

 

$

31,693

 

 

$

43,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity to assets

 

 

13.31

%

 

 

13.59

%

 

 

13.01

%

 

 

11.09

%

 

 

13.31

%

 

 

10.84

%

Tangible common equity to tangible assets(2)

 

 

11.51

%

 

 

11.73

%

 

 

11.16

%

 

 

9.12

%

 

 

11.51

%

 

 

8.85

%

Leverage ratio

 

 

12.25

%

 

 

11.95

%

 

 

11.73

%

 

 

9.59

%

 

 

12.25

%

 

 

10.07

%

Common equity tier 1 capital ratio

 

 

13.77

%

 

 

13.93

%

 

 

13.61

%

 

 

10.85

%

 

 

13.77

%

 

 

11.20

%

Tier 1 capital ratio

 

 

15.27

%

 

 

15.37

%

 

 

15.06

%

 

 

12.94

%

 

 

15.27

%

 

 

12.78

%

Total capital ratio

 

 

15.98

%

 

 

16.08

%

 

 

15.68

%

 

 

13.49

%

 

 

15.98

%

 

 

13.28

%

 

(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 Reconciliation 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.

Page 17 of 20

 

BYLINE BANCORP, INC. AND SUBSIDIARIES

QUARTER-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited)

 

 

For the Three Months Ended December 31,

 

 

 

2017

 

 

2016

 

(dollars in thousands)

 

Average

Balance(5)

 

 

Interest

Inc / Exp

 

 

Average

Yield /

Rate

 

 

Average

Balance(5)

 

 

Interest

Inc / Exp

 

 

Average

Yield /

Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

38,908

 

 

$

74

 

 

 

0.75

%

 

$

41,780

 

 

$

42

 

 

 

0.40

%

Loans and leases(1)

 

 

2,233,863

 

 

 

31,896

 

 

 

5.66

%

 

 

2,062,583

 

 

 

26,816

 

 

 

5.17

%

Securities available-for-sale

 

 

588,482

 

 

 

3,166

 

 

 

2.13

%

 

 

641,200

 

 

 

3,073

 

 

 

1.91

%

Securities held-to-maturity

 

 

106,367

 

 

 

644

 

 

 

2.40

%

 

 

129,564

 

 

 

701

 

 

 

2.15

%

Tax exempt securities (2)

 

 

27,504

 

 

 

176

 

 

 

2.55

%

 

 

19,228

 

 

 

144

 

 

 

2.98

%

Total interest-earning assets

 

$

2,995,124

 

 

$

35,956

 

 

 

4.76

%

 

$

2,894,355

 

 

$

30,776

 

 

 

4.23

%

Allowance for loan and lease losses

 

 

(16,844

)

 

 

 

 

 

 

 

 

 

 

(6,971

)

 

 

 

 

 

 

 

 

All other assets

 

 

325,393

 

 

 

 

 

 

 

 

 

 

 

253,490

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

3,303,673

 

 

 

 

 

 

 

 

 

 

$

3,140,874

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’

   EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

188,457

 

 

$

31

 

 

 

0.07

%

 

$

186,695

 

 

$

34

 

 

 

0.07

%

Money market accounts

 

 

384,864

 

 

 

344

 

 

 

0.35

%

 

 

408,738

 

 

 

245

 

 

 

0.24

%

Savings

 

 

436,916

 

 

 

78

 

 

 

0.07

%

 

 

444,500

 

 

 

80

 

 

 

0.07

%

Time deposits

 

 

709,044

 

 

 

1,765

 

 

 

0.99

%

 

 

751,312

 

 

 

939

 

 

 

0.50

%

Total interest bearing deposits

 

 

1,719,281

 

 

 

2,218

 

 

 

0.51

%

 

 

1,791,245

 

 

 

1,298

 

 

 

0.29

%

Federal Home Loan Bank advances

 

 

261,888

 

 

 

1,009

 

 

 

1.53

%

 

 

232,607

 

 

 

335

 

 

 

0.57

%

Other borrowed funds

 

 

58,794

 

 

 

578

 

 

 

3.90

%

 

 

67,663

 

 

 

890

 

 

 

5.23

%

Total borrowings

 

 

320,682

 

 

 

1,587

 

 

 

1.96

%

 

 

300,270

 

 

 

1,225

 

 

 

1.62

%

Total interest-bearing liabilities

 

$

2,039,963

 

 

$

3,805

 

 

 

0.74

%

 

$

2,091,515

 

 

$

2,523

 

 

 

0.48

%

Non-interest bearing demand deposits

 

 

767,985

 

 

 

 

 

 

 

 

 

 

 

712,141

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

32,424

 

 

 

 

 

 

 

 

 

 

 

43,169

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

463,301

 

 

 

 

 

 

 

 

 

 

 

294,049

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

   STOCKHOLDERS’ EQUITY

 

$

3,303,673

 

 

 

 

 

 

 

 

 

 

$

3,140,874

 

 

 

 

 

 

 

 

 

Net interest spread(3)

 

 

 

 

 

 

 

 

 

 

4.02

%

 

 

 

 

 

 

 

 

 

 

3.75

%

Net interest income

 

 

 

 

 

$

32,151

 

 

 

 

 

 

 

 

 

 

$

28,253

 

 

 

 

 

Net interest margin(4)

 

 

 

 

 

 

 

 

 

 

4.26

%

 

 

 

 

 

 

 

 

 

 

3.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan accretion impact on margin

 

 

 

 

 

$

2,301

 

 

 

0.30

%

 

 

 

 

 

$

1,292

 

 

 

0.18

%

Net interest margin excluding loan

   accretion(6)

 

 

 

 

 

 

 

 

 

 

3.96

%

 

 

 

 

 

 

 

 

 

 

3.70

%

 

(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 exclude the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis due to immateriality.

 

(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.

 

(6)

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.


 

 


Byline Bancorp, Inc.

Page 18 of 20

BYLINE BANCORP, INC. AND SUBSIDIARIES

YEAR-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited)

 

 

For the Year Ended December 31,

 

 

 

2017

 

 

2016

 

(dollars in thousands)

 

Average

Balance(5)

 

 

Interest

Inc / Exp

 

 

Average

Yield /

Rate

 

 

Average

Balance(5)

 

 

Interest

Inc / Exp

 

 

Average

Yield /

Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

50,865

 

 

$

401

 

 

 

0.79

%

 

$

32,927

 

 

$

109

 

 

 

0.33

%

Loans and leases(1)

 

 

2,193,956

 

 

 

120,406

 

 

 

5.48

%

 

 

1,674,315

 

 

 

83,150

 

 

 

4.97

%

Securities available-for-sale

 

 

604,762

 

 

 

12,691

 

 

 

2.10

%

 

 

667,502

 

 

 

11,720

 

 

 

1.76

%

Securities held-to-maturity

 

 

114,143

 

 

 

2,671

 

 

 

2.34

%

 

 

134,477

 

 

 

2,733

 

 

 

2.03

%

Tax exempt securities (2)

 

 

23,413

 

 

 

634

 

 

 

2.71

%

 

 

20,504

 

 

 

653

 

 

 

3.18

%

Total interest-earning assets

 

$

2,987,139

 

 

$

136,803

 

 

 

4.58

%

 

$

2,529,725

 

 

$

98,365

 

 

 

3.89

%

Allowance for loan and lease losses

 

 

(13,755

)

 

 

 

 

 

 

 

 

 

 

(7,385

)

 

 

 

 

 

 

 

 

All other assets

 

 

328,847

 

 

 

 

 

 

 

 

 

 

 

232,398

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

3,302,231

 

 

 

 

 

 

 

 

 

 

$

2,754,738

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’

   EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

186,177

 

 

$

118

 

 

 

0.06

%

 

$

187,042

 

 

$

131

 

 

 

0.07

%

Money market accounts

 

 

378,796

 

 

 

1,056

 

 

 

0.28

%

 

 

401,628

 

 

 

992

 

 

 

0.25

%

Savings

 

 

443,024

 

 

 

316

 

 

 

0.07

%

 

 

442,458

 

 

 

307

 

 

 

0.07

%

Time deposits

 

 

764,114

 

 

 

6,246

 

 

 

0.82

%

 

 

583,022

 

 

 

3,150

 

 

 

0.54

%

Total interest bearing deposits

 

 

1,772,111

 

 

 

7,736

 

 

 

0.44

%

 

 

1,614,150

 

 

 

4,580

 

 

 

0.28

%

Federal Home Loan Bank advances

 

 

252,720

 

 

 

3,291

 

 

 

1.30

%

 

 

151,508

 

 

 

706

 

 

 

0.47

%

Other borrowed funds

 

 

66,280

 

 

 

2,864

 

 

 

4.32

%

 

 

45,172

 

 

 

2,461

 

 

 

5.45

%

Total borrowings

 

 

319,000

 

 

 

6,155

 

 

 

1.93

%

 

 

196,680

 

 

 

3,167

 

 

 

1.61

%

Total interest-bearing liabilities

 

$

2,091,111

 

 

$

13,891

 

 

 

0.66

%

 

$

1,810,830

 

 

$

7,747

 

 

 

0.43

%

Non-interest bearing demand deposits

 

 

744,797

 

 

 

 

 

 

 

 

 

 

 

666,221

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

38,984

 

 

 

 

 

 

 

 

 

 

 

38,737

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

427,339

 

 

 

 

 

 

 

 

 

 

 

238,950

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

   STOCKHOLDERS’ EQUITY

 

$

3,302,231

 

 

 

 

 

 

 

 

 

 

$

2,754,738

 

 

 

 

 

 

 

 

 

Net interest spread(3)

 

 

 

 

 

 

 

 

 

 

3.92

%

 

 

 

 

 

 

 

 

 

 

3.46

%

Net interest income

 

 

 

 

 

$

122,912

 

 

 

 

 

 

 

 

 

 

$

90,618

 

 

 

 

 

Net interest margin(4)

 

 

 

 

 

 

 

 

 

 

4.11

%

 

 

 

 

 

 

 

 

 

 

3.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan accretion impact on margin

 

 

 

 

 

$

8,647

 

 

 

0.29

%

 

 

 

 

 

$

2,795

 

 

 

0.11

%

Net interest margin excluding loan

   accretion(6)

 

 

 

 

 

 

 

 

 

 

3.82

%

 

 

 

 

 

 

 

 

 

 

3.48

%

 

(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 exclude the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis due to immateriality.

 

(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.

 

(6)

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.


 

 


Byline Bancorp, Inc.

Page 19 of 20

BYLINE BANCORP, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

 

 

As of or For the Three Months Ended

 

 

As of or For the Twelve Months Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands, except share and per share data)(ratios annualized, where applicable)

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2016

 

Net interest margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported net interest margin

 

 

4.26

%

 

 

4.18

%

 

 

4.02

%

 

 

4.00

%

 

 

4.11

%

 

 

3.59

%

Effect of accretion income on

   acquired loans

 

 

(0.30

)%

 

 

(0.29

)%

 

 

(0.33

)%

 

 

(0.23

)%

 

 

(0.29

)%

 

 

(0.11

)%

Net interest margin excluding

   accretion

 

 

3.96

%

 

 

3.89

%

 

 

3.69

%

 

 

3.77

%

 

 

3.82

%

 

 

3.48

%

Total revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

32,151

 

 

$

31,412

 

 

$

29,811

 

 

$

29,538

 

 

$

122,912

 

 

$

90,618

 

Add: Non-interest income

 

 

12,639

 

 

 

11,918

 

 

 

13,193

 

 

 

12,308

 

 

 

50,058

 

 

 

25,904

 

Total revenues

 

$

44,790

 

 

$

43,330

 

 

$

43,004

 

 

$

41,846

 

 

$

172,970

 

 

$

116,522

 

Non-interest income to total

   revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

$

12,639

 

 

$

11,918

 

 

$

13,193

 

 

$

12,308

 

 

$

50,058

 

 

$

25,904

 

Total revenues

 

 

44,790

 

 

 

43,330

 

 

 

43,004

 

 

 

41,846

 

 

 

172,970

 

 

 

116,522

 

Non-interest income to total

   revenues

 

 

28.22

%

 

 

27.51

%

 

 

30.68

%

 

 

29.41

%

 

 

28.94

%

 

 

22.23

%

Pre-tax pre-provision net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax income

 

$

11,085

 

 

$

8,365

 

 

$

10,240

 

 

$

11,104

 

 

$

40,794

 

 

$

5,484

 

Add: Provision for loan and lease

   losses

 

 

3,347

 

 

 

3,900

 

 

 

3,515

 

 

 

1,891

 

 

 

12,653

 

 

 

10,352

 

Pre-tax pre-provision net income

 

$

14,432

 

 

$

12,265

 

 

$

13,755

 

 

$

12,995

 

 

$

53,447

 

 

$

15,836

 

Pre-tax pre-provision return on

   average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

$

3,303,673

 

 

$

3,307,186

 

 

$

3,284,665

 

 

$

3,315,095

 

 

$

3,302,231

 

 

$

2,754,738

 

Pre-tax pre-provision net income

 

 

14,432

 

 

 

12,265

 

 

 

13,755

 

 

 

12,995

 

 

 

53,447

 

 

 

15,836

 

Pre-tax pre-provision return on

   average assets

 

 

1.73

%

 

 

1.47

%

 

 

1.68

%

 

 

1.59

%

 

 

1.62

%

 

 

0.57

%

Tangible common equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

458,578

 

 

$

459,533

 

 

$

447,731

 

 

$

389,683

 

 

$

458,578

 

 

$

382,658

 

Less: Preferred stock

 

 

10,438

 

 

 

10,438

 

 

 

10,438

 

 

 

25,441

 

 

 

10,438

 

 

 

25,441

 

Less: Goodwill

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

Less: Core deposit intangibles and

   other intangibles

 

 

16,756

 

 

 

17,522

 

 

 

18,290

 

 

 

19,058

 

 

 

16,756

 

 

 

19,826

 

Tangible common equity

 

$

379,409

 

 

$

379,598

 

 

$

367,028

 

 

$

293,209

 

 

$

379,409

 

 

$

285,416

 

Tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,366,130

 

 

$

3,305,442

 

 

$

3,360,122

 

 

$

3,284,713

 

 

$

3,366,130

 

 

$

3,295,830

 

Less: Goodwill

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

 

 

51,975

 

Less: Core deposit intangibles and

   other intangibles

 

 

16,756

 

 

 

17,522

 

 

 

18,290

 

 

 

19,058

 

 

 

16,756

 

 

 

19,826

 

Tangible assets

 

$

3,297,399

 

 

$

3,235,945

 

 

$

3,289,857

 

 

$

3,213,680

 

 

$

3,297,399

 

 

$

3,224,029

 

Tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

379,409

 

 

$

379,598

 

 

$

367,028

 

 

$

293,209

 

 

$

379,409

 

 

$

285,416

 

Shares of common stock outstanding

 

 

29,317,298

 

 

 

29,305,400

 

 

 

29,246,900

 

 

 

24,616,706

 

 

 

29,317,298

 

 

 

24,616,706

 

Tangible book value per share

 

$

12.94

 

 

$

12.95

 

 

$

12.55

 

 

$

11.91

 

 

$

12.94

 

 

$

11.59

 

Tangible common equity to

   tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

379,409

 

 

$

379,598

 

 

$

367,028

 

 

$

293,209

 

 

$

379,409

 

 

$

285,416

 

Tangible assets

 

 

3,297,399

 

 

 

3,235,945

 

 

 

3,289,857

 

 

 

3,213,680

 

 

 

3,297,399

 

 

 

3,224,029

 

Tangible common equity to tangible

   assets

 

 

11.51

%

 

 

11.73

%

 

 

11.16

%

 

 

9.12

%

 

 

11.51

%

 

 

8.85

%

 

 

 

 

 

 


Byline Bancorp, Inc.

Page 20 of 20

BYLINE BANCORP, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited)

 

 

As of or For the Three Months Ended

 

 

As of or For the Twelve Months Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands, except share and per share data)

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

2016

 

Net income and earnings per share excluding significant items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Net Income

 

$

(766

)

 

$

9,755

 

 

$

6,146

 

 

$

6,560

 

 

$

21,695

 

 

$

66,729

 

Significant items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net deferred tax asset valuation allowance reversal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(61,377

)

Incremental income tax benefit of state tax rate change

 

 

 

 

 

(4,790

)

 

 

 

 

 

 

 

 

(4,790

)

 

 

 

Incremental income tax expense attributed to federal tax reform

 

 

7,154

 

 

 

 

 

 

 

 

 

 

 

 

7,154

 

 

 

 

Impairment charges on assets held for sale

 

 

 

 

 

951

 

 

 

 

 

 

 

 

 

951

 

 

 

905

 

Merger related expense

 

 

1,272

 

 

 

 

 

 

 

 

 

 

 

 

1,272

 

 

 

1,550

 

Tax benefit on impairment charges and merger related expenses

 

 

(395

)

 

 

(386

)

 

 

 

 

 

 

 

 

(781

)

 

 

(31

)

Adjusted Net Income

 

$

7,265

 

 

$

5,530

 

 

$

6,146

 

 

$

6,560

 

 

$

25,501

 

 

$

7,776

 

Reported Diluted Earnings per Share

 

$

(0.03

)

 

$

0.32

 

 

$

(0.18

)

 

$

0.25

 

 

$

0.38

 

 

$

3.27

 

Significant items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net deferred tax asset valuation allowance reversal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3.01

)

Incremental income tax benefit of state tax rate change

 

 

 

 

 

(0.16

)

 

 

 

 

 

 

 

 

(0.17

)

 

 

 

Incremental income tax expense attributed to federal tax reform

 

 

0.24

 

 

 

 

 

 

 

 

 

 

 

 

0.26

 

 

 

 

Impairment charges on assets held for sale

 

 

 

 

 

0.03

 

 

 

 

 

 

 

 

 

0.03

 

 

 

0.04

 

Merger related expense

 

 

0.04

 

 

 

 

 

 

 

 

 

 

 

 

0.05

 

 

 

0.08

 

Tax benefit on impairment charges and merger related expenses

 

 

(0.01

)

 

 

(0.01

)

 

 

 

 

 

 

 

 

(0.03

)

 

 

 

Adjusted Diluted Earnings per Share

 

$

0.24

 

 

$

0.18

 

 

$

(0.18

)

 

$

0.25

 

 

$

0.52

 

 

$

0.38