Investor Presentation - September 2020
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 involve estimates and known and unknown risks, and 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.
The COVID-19 pandemic is adversely affecting us, our employees, customers, counterparties and third-party service providers, and the ultimate extent of the impacts on our business, financial position, results of operations, liquidity, and prospects is uncertain. Continued deterioration in general business and economic conditions, including further increases in unemployment rates, or turbulence in U.S. or global financial markets could adversely affect our revenues and the values of our assets and liabilities, reduce the availability of funding, lead to a tightening of credit, and further increase stock price volatility. In addition, changes to statutes, regulations, or regulatory policies or practices as a result of, or in response to COVID-19, could affect us in substantial and unpredictable ways.
No representations, warranties or guarantees are or will be made by Byline as to the reliability, accuracy or completeness of any forward-looking statements contained in this communication or that such forward-looking statements are or will remain based on reasonable assumptions. You should not place undue reliance on any forward-looking statements contained in this communication.
Certain risks and important factors that could affect Byline's future results are identified in its Annual Report on Form 10-K and other reports filed with the Securities and Exchange Commission, including under the heading "Risk Factors" in such Annual Report on Form 10-K as well as in Byline's Quarterly Report on Form 10-Q for the quarter ended June 30, 2020 . Any forward-looking statement speaks only as of the date on which it is made, and Byline undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise unless required under the federal securities laws.
2
The Byline Difference
1
A LEADING COMMERCIAL BANKING FRANCHISE
- 57 full service branch locations
- #2 SBA lender in the United States
- #1 Lender in Illinois and Wisconsin
- The only Publicly
Traded Bank in Chicago from $5b - $17b in assets
4
DIVERSIFIED COMMERCIAL LENDING PLATFORM
($mm) | Leases 4% | 70% Commercial | |||||||
$3,596 | |||||||||
$2,771 | $2,836 | $2,985 | Owner | ||||||
Occ. | C&I | ||||||||
CRE | |||||||||
$1,060 | $950 | $876 | $796 | 20% | 32% | ||||
Non-Owner | |||||||||
Occ. CRE | |||||||||
11% | PPP | ||||||||
Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | C&D | 14% | ||||
1-4 | |||||||||
6% | |||||||||
Total Originated Loans and Leases | Family | Multifamily 6% | |||||||
9% | |||||||||
Total Acquired Loans and Leases
- Growth driven primarily by Commercial Banking
- Experienced lenders coupled with local decision making
2 SEASONED MANAGEMENT TEAM & BOARD OF DIRECTORS
- Management team has extensive in-market experience with a track record of building shareholder value
- Highly accomplished and experienced Board
- Demonstrated acquisition ability, having closed and integrated 3 whole bank acquisitions and 1 leasing transaction, since 2014
- Insider Ownership of 37.36%
Average | Management | Board of Directors |
Years in | 25 | 37 |
Banking |
5
TRANSPARENT & EXECUTABLE GROWTH STRATEGY
- Capitalize and grow strong deposit franchise
- Quality deposit franchise and stable funding
- Small businesses represent low cost source of deposits
- Drive Organic Loan Growth
- Relationship banking orientation
- Successfully attracting experienced bankers
- Capitalize on SMB market opportunity
- Supplement Growth through Acquisitions
- Small bank market remains fragmented
- Focus on targets with assets between $250mm and $2b in the Chicago and Milwaukee MSAs
3 | DEPOSITS, DEPOSITS, DEPOSITS | |||||
Current Mix ($5.0bn) | Cost of Deposits (%) | |||||
Time > | ||||||
$250k | 0.94 | 0.88 | ||||
4% | Time | 0.75 | ||||
< $250k | Non | |||||
10% | ||||||
Interest | 0.36 | |||||
Bearing | ||||||
MMDA & | 36% | |||||
Savings | ||||||
36% | NOW | Q3 2019 Q4 2019 Q1 2020 Q2 2020 | ||||
10% | ||||||
Core deposits represent 88.7% | ||||||
| $87.0mm deposits per branch for 2Q20 |
6
STRONG LIQUIDITY PROFILE AND CAPITAL
- Strong liquidity position with $2.7 billion in available liquidity from various funding sources
- Loan / Deposit ratio of 88.62%
Byline Q2 2020 Capital Position
12.3% | 13.6% | 15.9% |
CET1 | Tier 1 | Total RBC |
Source: Company Management and S&P Global Market Intelligence. | 3 |
Note: All data and figures as of June 30, 2020, unless otherwise stated. |
A Leading Chicago Commercial Banking Franchise
Company Overview | Branch Franchise |
- Full service commercially-oriented community bank serving business and retail customers in the Chicago metropolitan area
- $207 million recapitalization during 2013, the largest recap in Chicago in 25 years
Financial Highlights ($mm)
Size
Loan & Profitability Deposit
Total Assets | $6,394 | |
Total Loans & Leases | $4,391 | |
Total Deposits | $4,958 | |
Total Equity | $781 | |
Tangible Common Equity(1) | $594 | |
Loans & Leases / Deposits Ratio | 88.62% | |
Commercial Loans / Total Loans(2) | 65.37% | |
Non-interest Bearing Deposits / Total Deposits | 35.67% | |
Adjusted Return on Average Assets(1) | 0.59% | |
Pre-taxPre-provision Return on Average Assets(1) | 1.85% | |
Net Interest Margin | 3.71% | |
Adjusted Efficiency Ratio(1) (3) | 53.70% | |
Non-interest Income / Total Revenue(1) | 19.56% |
Source: Company Management and S&P Global Market Intelligence. All data and figures as of June 30, 2020, unless otherwise stated. Ratios annualized (recalculated as an annual rate) where applicable.
- Considered a non-GAAP financial measure. See "Non-GAAP Reconciliation" in the Appendix.
(2) | Represents the sum of Commercial & Industrial Loans + Owner Occupied CRE Loans + Leases divided by Total Loans and Leases. | 4 |
(3) | Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income. |
The Byline Franchise
Diversified product set with abilities to scale business lines both in-market and nationwide
Size | Customer and Market Focus |
Retail Banking
- $5.0 billion in total deposits
- 57 branch locations
- Serves small businesses and consumers within branch footprint
- Offers traditional retail deposit products through branch network and online and mobile banking platforms
Commercial
Banking
- $2.3 billion loan portfolio
- Serves business owners, small and middle market clients and well-capitalized sponsors
- Lending specialties: commercial real estate, commercial & industrial, commercial deposits & treasury management
Small Business
Capital
- $590.4 million loan portfolio
- $1.4 billion servicing portfolio
- #2 SBA lender in the U.S.
- #1 in Illinois and Wisconsin, #3 in Indiana
- Dedicated underwriting, servicing, portfolio management and workout staff with specialized expertise in U.S. government guaranteed loans
Source: Company Management. | 5 |
Note: All data and figures as of June 30, 2020, unless otherwise stated. |
The Byline Franchise (continued)
Diversified product set with abilities to scale business lines both in-market and nationwide
Size | Customer and Market Focus |
Small Ticket
Equipment
Leasing
- $176.8 million lease portfolio
- Nationwide coverage
- Provides financing solutions for equipment vendors and their end-users
- Industries served: healthcare, manufacturing, technology, specialty vehicles, energy efficiency
Sponsor Finance
- $285.3 million loan portfolio
- Lower middle market focus
- Provides senior debt secured financing to PE-backed middle market companies with EBITDA between $2-$10 million
- Average senior funded leverage of 2.45x EBITDA
- 27 portfolio companies
Wealth
Management
- $518.5 million in assets under management
- 6 wealth management advisors
- Investment management and trust services
- High net worth clients in Chicago Metropolitan area
Source: Company Management. | 6 |
Note: All data and figures as of June 30, 2020, unless otherwise stated. |
Progress Report on Growth Strategies and Key Performance Indicators
Capitalize on
Strong Deposit
Franchise
Commentary
- Quality of our deposit franchise and access to stable funding
- Small businesses with low cost deposits drive growth
Key Performance Indicators
- NIB deposits consistently represent approximately 30% of total deposits
- Average cost of deposits decreased to 0.36% in 2Q20 compared to 0.54% in 1Q20
Drive Organic | Top tier talent with local decision making | |
| Capitalize on market opportunities due to recent consolidation | |
Loan Growth | ||
and the CRE concentration limitations of other banks | ||
- 27% growth in originated loan portfolio during 2019
- Successfully attracting experienced bankers to grow market share
Deliver
Improved
Profitability
- Leverage infrastructure to keep expense growth below revenue growth
- Optimize branch network to improve efficiencies
- Adjusted efficiency ratio(1) improved to 58.53% in 2019 vs. 59.68% in 2018
- Announced the consolidation of 20% of branch network
Strengthen
Franchise
through
Acquisitions
- Expand market share in key areas (current and adjacent)
- Focus on targets with strong deposit base and significant market growth opportunities
- Acquisition of First Evanston closed at end of May 2018
- Acquisition of Oak Park River Forest Bankshares closed at end of April 2019
Returning
Capital to
Shareholders
- Increasing profitability resulting in strong internal capital generation
- Balanced approach to capital allocation helps to effectively manage capital position
1.25 million share repurchase program authorized in November 2019 (currently paused due to COVID-19 pandemic)
Initiation of $0.03/share cash dividend for the quarter in December 2019
Source: Company Management.
(1) Considered a non-GAAP financial measure. See "Non-GAAP Reconciliation" in the Appendix.
7
Positioned to Manage Through the COVID-19 Environment
Consistent Progress in Strategic Branch Consolidation
4Q20 Branch Network Consolidation
- Third significant branch consolidation since recap in 2013
- Changing customer behaviors and recognizing operational efficiencies
- 11 branches identified for consolidation; approximately 20% of current branch network
- Most impacted branches located within two miles of another Byline branch
- Annualized cost savings of $4.3 million
- ~25% of cost savings to be redeployed into further investment in digital banking platform and renovation/upgrading of other retail branches
- One-timecharge of $5.9 million recognized during 3Q20 and 4Q20
Pro Forma Impact of 4Q20 Consolidations
Deposits per Branch
$107.8
$87.0
2Q20 | Pro Forma |
Retail Branch Count | Deposits per Branch | ||||||||||||||||||||||||||||||||||
87 | ($ in millions) | ||||||||||||||||||||||||||||||||||
83 | $87.0 | ||||||||||||||||||||||||||||||||||
$63.6 | $68.0 | ||||||||||||||||||||||||||||||||||
57 | 56 | 59 | 61 | ||||||||||||||||||||||||||||||||
46 | $43.7 | $43.6 | |||||||||||||||||||||||||||||||||
$24.1 | $26.3 | ||||||||||||||||||||||||||||||||||
4Q14 | 4Q15 | 4Q16 | 4Q17 | 4Q18 | 4Q19 | 4Q20* | |||||||||||||||||||||||||||||
Byline Branches | Branches Added in Acquisitions | 4Q14 | 4Q15 4Q16 | 4Q17 4Q18 4Q19 2Q20 | 9 | ||||||||||||||||||||||||||||||
Note: Pro forma to reflect planned 4Q20 branch consolidation
COVID-19 Response and PPP Program
Implemented a phased-in return to the workplace approach beginning June 29; 70- 80% WFH through end of year
~70% of all locations remain open with access to drive-upand lobby appointment service
Funded over $635 million of PPP loans by processing over 3,700 applications; began processing forgiveness applications at the end of August
Assisted our clients by processing ~1,800
payment deferrals
Actively supporting community organizations and participating in local programs and initiatives
Note: PPP Data as of September 21, 2020
- Represents sectors with less than 5% of the PPP portfolio.
PPP Loan Production Details
Over 3,700 | $167,000 |
Applications Processed | Average Loan Balance |
$635 million | 74% |
PPP Loans Funded | # of Loans < $150,000 |
PPP by Industry | ||||
Other (1) | ||||
Other Services (except Public | 15% | Manufacturing | ||
Administration) | ||||
6% | 20% | |||
Retail Trade | Food Services | |||
7% | ||||
11% | ||||
Health Care | ||||
7% | ||||
Wholesale Trade | Waste Management / | |||
Remediation Services | ||||
7% | ||||
10% | ||||
Prof., Scientific, and | Construction | |||
Tech. Services | 9% | 10 | ||
8% |
Loan and Lease Deferral Update - As of August 31, 2020
Outstanding Deferrals | Deferrals by Industry | ||||||
% of | # of | ||||||
Balance ($mm) | Portfolio(2) | Deferrals | Accomodation & | ||||
July 16, | August 31, | August 31, | August 31, | (1) | |||
Business Unit | Other Services | Food Services | |||||
2020 | 2020 | 2020 | 2020 | 18% | 13% | ||
Commercial | Waste | ||||||
$78.9 | $68.2 | 1.8% | 80 | Management | |||
Banking | |||||||
Wholesale Trade | 11% | ||||||
Consumer Loans | $4.0 | 4.6 | 0.1% | 21 | 11% | Consumer Loans | |
Leasing | $14.6 | 2.5 | 0.1% | 66 | |||
10% | |||||||
Real Estate | |||||||
Government | |||||||
16% | Manufacturing | ||||||
Guaranteed | $24.9 | 13.1 | 0.4% | 22 | |||
21% | |||||||
Lending | |||||||
Total | $122.4 | $88.4 | 2.4% | 189 |
Deferred Loan and Lease Details
Deferral Origination Period | # Outstanding Deferrals (%) |
March 2020 | 6.9% |
April 2020 | 43.9% |
May 2020 | 15.3% |
June 2020 | 11.6% |
July 2020 | 11.6% |
August 2020 | 10.1% |
- As of August 31, 2020 over 1,500 loans for $490.0 million have returned to regular payments since an initial deferral was granted
- As of August 31, 2020, of the $88.4 million currently on deferral,
- 49 loans for $21.8 million that remain on the first deferral
- 140 loans for $66.6 million that have been granted a second deferral
Note: Data as of August 31, 2020.
- Represents sectors with less than 5% of the total portfolio.
- Excludes PPP loans.
75% of outstanding deferrals are principal and interest 11
Select COVID-19 Industries ($ in millions)
- Total loan and lease portfolio (excluding PPP) stood at $3.8 billion as of June 30, 2020; Aggregate exposure to select COVID-19 industries ~ 10.5% of portfolio
- Restaurants represent the largest exposures at $141.7 million or 3.8% of total loans and leases
Air | $2.1 / 0.1% | |||||||
Transportation | ||||||||
Performing Arts & | $10.7 / 0.3% | |||||||
Sports | ||||||||
Religious & Non- | $42.9 / 1.1% | |||||||
Profit | ||||||||
Remaining Loan and | ||||||||
Select COVID-19 Industries | ||||||||
Lease Portfolio | Truck | |||||||
$397.5 | $40.1 / 1.1% | |||||||
$3,381.9 | Transportation | |||||||
10.5% | ||||||||
89.5% | ||||||||
Nursing Homes | $49.3 / 1.3% | |||||||
Amusement | $53.0 / 1.4% | |||||||
Hotels | $57.7 / 1.5% | |||||||
Restaurants | $141.7 / 3.8% | |||||||
Loan and Lease Balance | Guaranteed Balance | |||||||
12 |
Note: Excludes PPP loans.
Select COVID-19 Industries Detail ($ in millions)
Restaurants | Hotels | Amusement |
Portfolio Characteristics | Portfolio Characteristics | |||||||
| Balance: $141.7 million | | Balance: $57.7 million | |||||
| Conventional: $68.8 million | | Conventional: $36.5 million | |||||
| Leasing: $3.0 million | | Leasing: $566,000 | |||||
| SBA: $70.0 million | | SBA: $20.7 million | |||||
Guaranteed: $13.4 million | Guaranteed: $949,000 | |||||||
| Average loan: $219,000 | | Average loan: $663,000 | |||||
| Largest loan: $3.9 million | | Largest loan: $10.0 million | |||||
Exposure: Deferral and SBA Subsidy | Exposure: Deferral and SBA Subsidy | |||||||
$ of portfolio / % of portfolio | $ of portfolio / % of portfolio | |||||||
| Deferrals: $48.3 million / 34% | | Deferrals: $21.2 million / 37% | |||||
| SBA subsidy: $65.6 million / 46% | | SBA subsidy: $14.0 million / 24% | |||||
Other | Vacation | Other | ||||||
Caterers | 2% | Camps | 1% | |||||
Snack and | 7% | 4% | ||||||
Room, Dorms, | ||||||||
Nonalcoholic | ||||||||
Bev. Bars | and Workers | |||||||
12% | Camps | |||||||
20% | ||||||||
Full-Service | ||||||||
Drinking | Restaurants | |||||||
41% | ||||||||
Places | ||||||||
(Alcoholic | ||||||||
Bev.) | ||||||||
12% | ||||||||
Hotels (ex. | ||||||||
Limited- | Casino | |||||||
Hotels) and | ||||||||
Service | Motels | |||||||
Restaurants | 75% | |||||||
26% | ||||||||
Portfolio Characteristics
- Balance: $53.0 million
- Conventional: $20.8 million
- Leasing: $1.3 million
- SBA: $30.9 million
- Guaranteed: $8.5 million
- Average loan: $293,000
- Largest loan: $5.7 million
Exposure: Deferral and SBA Subsidy $ of portfolio / % of portfolio
- Deferrals: $12.4 million / 23%
- SBA subsidy: $28.5 million / 54%
Skiing Other
Facilities 7%
Amusement / Theme 3%
Parks
5%
Fitness and | |
Recreational | |
Other | Sports |
Centers | |
Amusement / | |
35% | |
Recr. | |
Industries | |
19% |
Golf Courses and Country Clubs
31%
13
Note: Data as of June 30, 2020.
Select COVID-19 Industries Detail ($ in millions)
Nursing Homes | Religious/Non-Profit/Civic | Trucking/Transportation |
Portfolio Characteristics
- Balance: $49.3 million
- Conventional: $41.9 million
- Leasing: $665,000
- SBA: $6.7 million
- Guaranteed: $177,000
- Average loan: $1.0 million
- Largest loan: $14.6 million
Exposure: Deferral and SBA Subsidy $ of portfolio / % of portfolio
- Deferrals: $25,000 / <1%
- SBA subsidy: $4.0 million / 8%
Nursing Care (Skilled) | Resi. Mental |
3% | |
6% | |
Other Resi. Care | |
6% | |
Resi. Intellectual / | |
Develop. Disability | |
7% |
Assisted
Living
78%
Portfolio Characteristics
- Balance: $42.9 million
- Conventional: $31.0 million
- Leasing: $1.7 million
- SBA: $10.3 million
- Guaranteed: $345,000
- Average loan: $186,000
- Largest loan: $8.1 million
Exposure: Deferral and SBA Subsidy $ of portfolio / % of portfolio
- Deferrals: $4.8 million / 11%
- SBA subsidy: $468,000 / 1%
Civic and | Other |
Social | 2% |
6% | |
Other Similar | |
Organizations | |
10% |
Religious
Organization
82%
Portfolio Characteristics
- Balance: $40.1 million
- Conventional: $34.7 million
- Leasing: $1.8 million
- SBA: $3.6 million
- Guaranteed: $512,000
- Average loan: $271,000
- Largest loan: $4.0 million
Exposure: Deferral and SBA Subsidy $ of portfolio / % of portfolio
- Deferrals: $23.4 million / 58%
- SBA subsidy: $3.6 million / 9%
Specialized Freight
Long Distance 1%
Truckload
11%
Freight Local
13%
Long-Distance
Less Than
Truckload
44%
Used Goods
Moving
31%
14
Note: Data as of June 30, 2020.
Second Quarter 2020 Financial Review
Second Quarter 2020 Summary
Solid Performance in a
Challenging
Environment
- Net income of $9.1 million, or $0.24 per diluted share, compared to $13.2 million in 2Q19 and $3.0 million in 1Q20
- Provision for loans and lease losses of $15.5 million, an increase from $14.5 million in 1Q20 and $6.4 million in 2Q19
- Net gain on loan sales increased to $6.5 million from $4.8 million in 1Q20
- Pre-taxpre-provision net income(1) of $28.4 million, up from $18.5 million in 1Q20
- Net interest income stable with prior quarter with average earning asset growth of 11.9%
- NIM of 3.71%, down 80 bps YoY and down 46 bps QoQ, with cost of deposits down 39 bps
- Non-interestincome down 9.8% YoY but up 39.4% from 1Q20
- Non-interestexpense to average assets improved to 2.41% from 3.15% in 1Q20
- Efficiency ratio of 53.70%, compared to 67.16% in 1Q20
- ROAA of 0.59%; Pre-taxpre-provision ROAA(1) of 1.85%
Total assets increased by $658.8 million, or 11.5% from 1Q20 and $1.0 billion, or 18.6% from 2Q19 | ||
Total deposits increased by 17.0% over 1Q20 to $5.0 billion, driven primarily by growth in non-interest bearing and other | ||
Balance Sheet | core deposits | |
DDA up 37.0% over 1Q20; core deposits 20.7% over 1Q20 | ||
Total loans and leases increased by 13.8% over 1Q20 to $4.4 billion, driven primarily by PPP loans | ||
Loans and leases excluding impact of PPP loans $3.8 billion, total loans and leases decreased by 2.1% from 1Q20 | ||
Allowance to loans of 1.17%, or 1.36% excluding PPP loans, compares with 1.08% in 1Q20 and 0.81% in 2Q19 | ||
Credit Management | NPLs/Total Loans and Leases of 99bps, or 91 bps excluding government guaranteed, down 32 bps and 27 bps from 1Q20 | |
NPAs/Total Assets of 0.82% down 23 bps from 1Q20 | ||
Capital Management
and Liquidity
Strong capital levels with a CET1 ratio of 12.33% and total risk based capital ratio of 15.86% increasing 9 bps and 136 bps for the quarter
Strong liquidity position with $2.7 billion in total funding availability at June 30, 2020 Completed $50 million sub debt raise to further strengthen capital position
Quarterly cash dividend of $0.03 per share; representing a 12.5% dividend payout ratio
16
(1) Represents a non-GAAP financial measure. See "Non-GAAP Reconciliation" in the appendix.
Loan and Lease Trends ($ in millions)
| Total loans and leases were $4.4 billion at 2Q20, an increase of | |
$530.9 million from the prior quarter | ||
| Originated portfolio increased by $610.9 million | |
| Growth primarily driven by PPP loans | |
| Acquired portfolio decreased by $80.1 million | |
| Utilization of credit lines decreased by $5.0 million |
Originated and Acquired Loan & Lease Portfolio
$3,596
$2,585 $2,768 $2,836 $2,985
| Payoff activity increased by $2.6 million versus 1Q20 |
$85.4 million in 2Q20 compared to $82.7 million in 1Q20 | |
| Line usage decreased to 58.5% in 2Q20 from 62.8% in 1Q20 |
$1,278
$1,063 $950 $876 $796
Loans by Segment | Loans by Rate Type⁽¹⁾ | ||||||
PPP | |||||||
14% | C&I | Libor | |||||
29% | |||||||
30% | |||||||
Residential | Fixed | ||||||
45% | |||||||
15% | |||||||
Other | |||||||
1% | |||||||
C&D | Commercial | Leasing | Prime | ||||
6% | Real Estate | ||||||
4% | |||||||
31% | 25% | ||||||
- Excludes PPP Loans.
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | |
Total Originated Loans and Leases | Total acquired Loans and Leases | ||||
Loan & Lease Originations and Payoffs(1)
$182$179 $190$136 | $150 | |||
$123 | ||||
$107 | ||||
$97 | ||||
$83 | $85 | |||
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | ||
Loan & Lease Originations | Loan & Lease Payoffs | 17 | ||||
Government-Guaranteed Lending ($ in millions)
- #2 SBA lender nationally; #1 lender in Illinois and Wisconsin and #3 in Indiana
- Leveraged SBA platform to originate approximately 3,600 PPP loans
- As part of coronavirus debt relief efforts, the SBA will pay 6 months of principal and interest for
- All current 7(a) and 504 loans in regular servicing status
- New 7(a) and 504 loans disbursed prior to September 27
- Approximately 89% of all SBA 7(a) loans are receiving payment under the CARES Act
Total SBC Closed Loan Commitments
Managed SBA 7(a) and USDA Loans
$1,863 | $1,863 | $1,891 | $1,891 | $2,010 | |||||||
$1,449 | $1,447 | $1,470 | $1,471 | $1,586 | |||||||
$415 | $416 | $421 | $420 | $424 | |||||||
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | |||||||
Unguaranteed Portion | Guaranteed Portion | ||||||||||
Sector Concentration
Arts and Entertainment
$150.6
$125.1
$131.9
Wholesale Trade
6%
Other Services
6%
5%
$79.9 $80.3
Health Care | All Other Industries(1) |
6% |
32% |
Food Services |
14% |
Manufacturing |
16% |
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 |
Retail Trade | |
15% | 18 |
(1) Represents sectors with less than 5% of the total portfolio.
Deposit Trends ($ in millions)
- Total deposits increased $719.5 million to $5.0 billion
- Growth entirely attributable to increases in lower-cost deposit categories
- Money market demand deposits increased $129.5 million and time deposits decreased $74.9 million
- Non interest bearing increased to 35.7% of total deposits from 30.5% in 1Q20
- Total deposit costs decreased 39 basis points from prior quarter
- Interest bearing deposit costs decreased 53 basis points from prior quarter
Deposit Composition
$4,060 | $4,080 | $4,148 | $4,239 | $4,958 |
7.0% | 7.4% | 6.2% | 4.7% | 4.4% |
24.1% | 23.7% | 22.1% | 18.9% | 14.3% |
32.7% | 37.5% | 35.4% | ||
29.8% | 29.8% | |||
8.5% | 9.1% | 8.2% | 8.4% | 10.2% |
31.8% | 29.9% | 30.9% | 30.5% | 35.7% |
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | ||
Non Interest Checking | Interest Checking | |||||
MMDA & Savings | Time <$250K | |||||
Time >$250K | ||||||
Average Non-Interest Bearing Deposits
$1,693
$1,254 $1,224 $1,289 $1,299
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 |
Cost of Interest Bearing Deposits
1.34% | 1.34% | 1.28% | |||||||||||
1.08% | |||||||||||||
0.92% | 0.94% | 0.88% | 0.55% | ||||||||||
0.75% | |||||||||||||
0.36% | |||||||||||||
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | |||||||||
Cost of Interest Bearing Deposits | Cost of Deposits | ||||||||||||
19
Net Interest Income and Net Interest Margin Trends ($ in millions)
- Net interest margin decreased 46 basis points to 3.71% from 1Q20
- Excluding accretion income, net interest margin declined 39 basis points from 1Q20
- Decline in earning asset yields due to decrease in short- term rates and addition of lower-yielding PPP loans
- Partially offset by significant decline in cost of deposits
- Yield on loans and leases excluding PPP 4.94%
- Average cost of deposits for month of June down to 29 bps compared to 36 bps for 2Q20
- $573.0 million of CDs maturing in 2H20 with an average rate of 1.23%
Net Interest Margin | NIM, Yields, and Costs | ||||||||
4.62% | 6.35% | 6.51% | 6.06% | ||||||
4.51% | 5.73% | ||||||||
4.32% | |||||||||
0.40% | 0.62% | 4.17% | 4.51% | 4.62% | 4.32% | 4.71% | |||
4.17% | |||||||||
0.43% | 3.71% | ||||||||
0.29% | |||||||||
2.73% | 2.83% | ||||||||
3.71% | 2.69% | 2.68% | 2.28% | ||||||
0.22% | |||||||||
0.92% | 0.94% | 0.88% | 0.75% | 0.36% | |||||
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 |
NIM | Accretion Income Impact | Average Loan Yield | Net interest Margin | Securities Yield | Cost of Deposits20 |
Non-Interest Income Trends ($ in millions)
- Non-interestincome increased $3.6 million from 1Q20
- Higher net gains on sales of loans
- Decrease in loan servicing asset revaluation
- No securities sales during the quarter
Small Business Capital
- $78.7 million of loan sales in 2Q20, compared to $61.0 million in 1Q20
- Higher average premiums in June and July
- Loan servicing revenue increased 13.3% year over year
Total Non-Interest Income
9% | 11% | |||||||||||
$14.2 | $14.8 | $14.5 | 5% | |||||||||
$12.8 | ||||||||||||
18% | ||||||||||||
$9.2 | ||||||||||||
50% | 7% | |||||||||||
Fees and service charges on deposits | ||||||||||||
Net servicing fees | ||||||||||||
ATM and interchange fees | ||||||||||||
Q2 | Q3 | Q4 | Q1 | Q2 | ||||||||
Net gains on sales of loans | ||||||||||||
2019 | 2019 | 2019 | 2020 | 2020 | Wealth management and trust income |
Other including Net Servicing loss
Volume Sold and Average Net Premiums | Net Gains on Sales of Loans |
$120 | 12.00% | $9.4 | $8.7 | ||||||||
$93.2 | $101.5 | ||||||||||
$100 | 11.50% | $7.5 | |||||||||
11.28% | |||||||||||
10.44% | $78.7 | 11.00% | $6.5 | ||||||||
$80 | $75.3 | 11.41% | |||||||||
10.50% | $4.8 | ||||||||||
10.60% | $61.0 | ||||||||||
$60 | 10.00% | ||||||||||
$40 | 9.50% | ||||||||||
9.00% | |||||||||||
$20 | 9.27% | ||||||||||
8.50% | |||||||||||
$0 | 8.00% | Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | |||||
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 |
10 year loans | 25 year loans | USDA | Other | Average Net Premiums | 21 | ||||
Non-Interest Expense Trends ($ in millions)
- Non-interestexpenses was $37.0 million, down from $43.5 million in 1Q20
- Lower salaries and employee benefits due to $4.5 million in deferred costs related to PPP loan originations
- Decline in other non-interest expense due to a decrease in impairment charges on assets held for sale
- Efficiency ratio of 53.70% improved from 67.16% in prior quarter, due to combination of higher revenue and lower non-interest expense
- Non-interestexpense to average assets of 2.41%, compared with 3.15% in prior quarter
- Deposits per branch increased to $87.0 million vs. $74.4 million in 1Q20
Non-Interest Expense | Efficiency Ratio |
$44.0 $45.4 $43.7 $43.5
$37.0
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | |||
Salaries and employee benefits | Occupancy and equipment | ||||||
Data processing | Legal, audit and other | ||||||
Loan and lease related | Intangible assets amortization | ||||||
All other | |||||||
67.16% | |||
61.19% | 59.81% | 60.93% | 66.00% |
56.02% | 58.17% | 60.51% | 53.70% |
53.70% | |||
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | ||
Adjusted Efficiency Ratio(1) | Efficiency Ratio | |||||
22
(1) Represents a non-GAAP financial measure. See "Non-GAAP Reconciliation" in the appendix.
Asset Quality Trends ($ in millions)
- Non-performingassets to total assets decreased to 0.82% in 2Q20 from 1.05% in 1Q20
- NPLs/ Total Loans & Leases decreased by 32 bps to 0.99% in 2Q20 from 1.31% in 1Q20
- NPLs/ Total Loans & Leases (excluding government guaranteed) decreased to 0.91% in 2Q20 from 1.18% in 1Q20
- Other real estate owned decreased by $0.6 million during the quarter
- NCOs/ average loans and leases increased to 57 bps in 2Q20 from 48 bps in 1Q20
- Impacted by the resolution and charge-off of one previously identified C&I relationship
- ALLL/Loans and Leases increased to 1.17% in 2Q20 compared to 1.08% in 1Q20
- Excluding PPP loans, ALLL/Loans and Leases was 1.36% and NPLs/Loans and Leases was 1.16% in 2Q20
- Acquisition accounting adjustments on acquired loans decreased to $19.3 million versus $25.9 million in the prior quarter
NPLs / Total Loans & Leases | Loss Absorbency | |||||||||||||||||||||||||
1.31% | $67.7 | $70.6 | ||||||||||||||||||||||||
0.13% | ||||||||||||||||||||||||||
1.09% | $51.3 | |||||||||||||||||||||||||
1.00% | 0.99% | 1.86% | ||||||||||||||||||||||||
0.95% | 0.11% | $41.8 | ||||||||||||||||||||||||
0.11% | 0.08% | |||||||||||||||||||||||||
0.13% | 1.74% | |||||||||||||||||||||||||
1.17% | 1.60% | |||||||||||||||||||||||||
1.08% | ||||||||||||||||||||||||||
1.18% | ||||||||||||||||||||||||||
0.98% | ||||||||||||||||||||||||||
0.82% | 0.89% | 0.91% | ||||||||||||||||||||||||
Q1 2020 | Q2 2020 | |||||||||||||||||||||||||
ALLL | ||||||||||||||||||||||||||
ALLL + unamortized loan marks | ||||||||||||||||||||||||||
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | ALLL as % of loans and leases | |||||||||||||||||||||
NPLs Exclud. Government Guaranteed | Government Guaranteed NPLs | ALLL + unamortized loan marks as % of loans and leases | ||||||||||||||||||||||||
ALLL + unamortized loan marks as % of loans and leases excluding PPP | 23 | |||||||||||||||||||||||||
Strong Liquidity and Capital Position
Liquidity Position and Funding Profile
- Loan growth funded through core deposits
- Access to $2.7 billion of liquidity available
- Loan / Deposit ratio of 88.62%
- Cash and cash equivalents of $139.9 million
- $63.4 million of cash at the holding company at 2Q20
Borrowed funds
11%
Brokered CDs
1%
Interest-bearing
transaction
Time41% 15%
Demand
32%
Strong Capital Base
- CET1 of 12.33% and Total Capital Ratio of 15.86%
- Excess CET1 capital above conservation buffer of $239.2 million
- Raised $50.0 million subordinated debt during 2Q20
- $780.9 million total stockholders equity
-
TCE / TA was 9.55% for 2Q20 and 10.60% excluding
PPP
-
TCE / TA was 9.55% for 2Q20 and 10.60% excluding
- Common dividend of $0.03 per share for the quarter
- No share repurchases for the quarter
Regulatory Capital
15.86% | |||
14.19% | 14.43% | 14.50% | |
13.71% | |||
12.12% | 12.36% | 12.24% | 12.33% |
11.65% |
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | ||
Total Capital Ratio | CET1 | 24 | ||||
Appendix
Select COVID-19 Industries: Loan and Lease Pool by Industry ($ in thousands)
Commercial | Residential | Commercial | Installment | Leasing | |||||||||||
Construction | Financing | PPP | Total | ||||||||||||
Real Estate | Real Estate | and Industrial | and Other | ||||||||||||
Receivables | |||||||||||||||
Restaurants | $ | 73,180 | $ | 625 | $ | - | $ | 64,977 | $ | - $ | 2,959 | $ | 64,483 | $ | 206,224 |
Hotels | 56,157 | 47 | - | 943 | - | 566 | 4,043 | 61,756 | |||||||
Amusement | 25,721 | - | - | 25,983 | - | 1,284 | 7,094 | 60,082 | |||||||
Nursing Homes | 13,108 | 65 | 30,877 | 4,546 | - | 664 | 9,377 | 58,637 | |||||||
Truck Transportation | 17,651 | - | 1,447 | 19,269 | - | 1,774 | 9,714 | 49,855 | |||||||
Religious & Non-Profit | 33,277 | 1,164 | 1,097 | 5,728 | - | 1,663 | 13,413 | 56,342 | |||||||
Performing Arts & Sports | 5,062 | - | - | 5,195 | - | 447 | 1,468 | 12,172 | |||||||
Air Transportation | - | - | - | 1,975 | - | 75 | 528 | 2,578 | |||||||
Total Select COVID-19 | |||||||||||||||
Industries | 224,156 | 1,901 | 33,421 | 128,616 | - | 9,432 | 110,120 | 507,646 | |||||||
Remaining Loans and Leases | 1,126,800 | 668,863 | 212,582 | 1,202,533 | 3,758 | 167,396 | 501,544 | 3,883,476 |
Total Loans
$ 1,350,956 | $ | 670,764 | $ | 246,003 | $ 1,331,149 | $ | 3,758 | $ | 176,828 | $ | 611,664 | $ | 4,391,122 |
26
Note: Data as of June 30, 2020.
Projected Acquisition Accounting Accretion ($ in millions)
Projected Accretion(1) ($ in millions)
$2.1 | $1.9 | $1.9 | $2.1 |
$1.8 |
Q3 2020 E | Q4 2020 E | Q1 2021 E | Q2 2021 E | Q3 2021 E | |||
PCI | FAS | ||||||
Accretion as a Percentage of Total Revenue
10.6% | |
7.1% | 7.9% |
5.9%
4.9%
Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 |
27
(1) Projections are updated quarterly, assumes no prepayments and are subject to change.
PPP Impact on 2Q20 Financials
At or for the
Three Months Ended 6/30/20
Total Loans
Average Loans
$626.6 million
$439.3 million
Average Other Borrowings(1) | $48.8 million |
Interest and Processing Fee Income | $2.9 million |
Interest Expense | $0.04 million |
Average Loan Yield excluding PPP | 4.94% |
Deferred Loan Fee | $19.7 million |
28
(1) Average borrowings under the PPPLF
Strengthening the Byline Franchise through Accretive Transactions
Closed October 14, 2016 | Closed May 31, 2018 | Closed April 30, 2019 |
Transaction
Pricing
| $105.0 million transaction value | | $178.6 million transaction value | | $40.0 million transaction value |
| Pricing: 1.81x TCE / 8.3x earnings | | 1.7x TCE / 9.1% core deposit premium | | 1.65x TCE / 6.1% core deposit premium |
Key
Transaction
Highlights
- Diversified revenues by adding significant non-interest income and asset origination capabilities
- Created the 6th largest SBA originator in the U.S. and #1 in Illinois and Wisconsin
- Leveraged Byline's strong core deposit funding base
- Accelerated the reversal of Byline's valuation allowance on its deferred tax asset
- Expanded to Evanston market with #2 deposit market share in the city
- Provided low-cost core deposit base with 36% DDA
- Added strong commercial banking team
- Further diversified revenue with addition of Trust & Wealth Management business
- Expanded Byline's footprint to the attractive sub-markets of Oak Park and River Forest
- Provided stable, low-cost deposit base with deposit beta of 2% (4Q16-2Q18)
- Efficient branches with average deposits of ~$100 million per branch
Announced | Not publicly disclosed | | 14.5% EPS accretion in 2019(1) |
Pro Forma | TBV per share dilution earnback of 3.3 | ||
Financial | years(2) | ||
Impact | | Credit mark: (1.1% of loans) |
- 5.5% EPS accretion(1)
- TBV per share dilution earnback of 3.3 years(2)
- Credit mark: (2.5% of loans)
Growth
| Added ~$352 million in total deposits | | Added ~$1.0 billion in total deposits | | Added ~$300 million in total deposits |
| Added ~$363 million in total loans | | Added ~$900 million in total loans | | Added ~$250 million in total loans |
| Opportunity to leverage SBA and USDA | | Provided increased scale to enhance | | Minimal execution risk given relative size |
lending infrastructure through branch | efficiencies | ||||
network |
(1) | Excludes one-timemerger-related expenses. | 29 |
(2) | Earnback calculated using the cross over method. |
Five Quarter Financial Summary ($ in millions, except per share data)
For the Three Months Ended, | |||||||
June 30, 2020 | March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | |||
Income Statement | |||||||
Net interest income | $52.6 | $52.8 | $53.9 | $57.8 | $54.4 | ||
Provision | 15.5 | 14.5 | 4.4 | 5.9 | 6.4 | ||
Non-interest income | 12.8 | 9.2 | 14.5 | 14.8 | 14.2 | ||
Non-interest expense | 37.0 | 43.5 | 43.7 | 45.4 | 44.0 | ||
Pretax income | 12.9 | 4.0 | 20.3 | 21.3 | 18.3 | ||
Pre-taxpre-provision net income(1) | 28.4 | 18.5 | 24.7 | 27.2 | 24.7 | ||
Income taxes | 3.7 | 1.1 | 4.5 | 5.9 | 5.1 | ||
Net income | 9.1 | 3.0 | 15.9 | 15.3 | 13.2 | ||
Dividends on preferred shares | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
Net income available attributable to common shareholders | $8.9 | $2.8 | $15.7 | $15.1 | $13.0 | ||
Diluted earnings per common share(1) | $0.24 | $0.07 | $0.41 | $0.39 | $0.34 | ||
Balance Sheet | |||||||
Total loans and leases | $4,391.0 | $3,860.3 | $3,785.7 | $3,831.1 | $3,863.1 | ||
Total deposits | 4,958.3 | 4,238.8 | 4,147.6 | 4,080.3 | 4,060.2 | ||
Tangible common equity(1) | 594.0 | 573.9 | 559.4 | 545.9 | 525.7 | ||
Balance Sheet Metrics | |||||||
Loans and leases / deposits | 88.62% | 91.38% | 91.56% | 94.07% | 95.60% | ||
Tangible common equity / tangible assets(1) | 9.55 | 10.33 | 10.47 | 10.38 | 10.09 | ||
Key Performance Ratios | |||||||
Net interest margin | 3.71% | 4.17% | 4.32% | 4.62% | 4.51% | ||
Efficiency ratio | 53.70 | 67.16 | 60.93 | 59.81 | 61.19 | ||
Adjusted efficiency ratio(1) | 53.70 | 66.00 | 60.51 | 58.17 | 56.02 | ||
Non-interest expense to average assets | 2.41 | 3.15 | 3.19 | 3.32 | 3.34 | ||
Non-interest income to total revenues(1) | 19.56 | 14.79 | 21.21 | 20.38 | 20.67 | ||
Return on average assets | 0.59 | 0.21 | 1.16 | 1.12 | 1.00 | ||
Adjusted return on average assets(1) | 0.59 | 0.25 | 1.17 | 1.18 | 1.21 | ||
Pre‐tax pre‐provision return on average assets(1) | 1.85 | 1.33 | 1.81 | 1.98 | 1.88 | ||
Dividend payout ratio on common stock | 12.50 | 42.86 | 7.32 | N/A | N/A | ||
Tangible book value per share(1) | $15.47 | $14.95 | $14.62 | $14.30 | $13.79 |
30
(1) Represents a non-GAAP financial measure. See "Non-GAAP Reconciliation" in the appendix.
Non-GAAP Reconciliation
As of or For the Three Months Ended | ||||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||||
(dollars in thousands, per share data) | 2020 | 2020 | 2019 | 2019 | 2019 | |||||||||||
Net income and earnings per share excluding significant items | ||||||||||||||||
Reported Net Income | $ | 9,139 | $ | 2,966 | $ | 15,852 | $ | 15,342 | $ | 13,211 | ||||||
Significant items: | ||||||||||||||||
Impairment charges on assets | ||||||||||||||||
held for sale | - | 715 | 111 | 67 | - | |||||||||||
Merger-related expense | - | - | 127 | 1,043 | 3,152 | |||||||||||
Core system conversion expense | - | - | 48 | 77 | 394 | |||||||||||
Tax benefit on significant items | - | (199) | (79) | (369) | (842) | |||||||||||
Adjusted Net Income | $ | 9,139 | $ | 3,482 | $ | 16,059 | $ | 16,160 | $ | 15,915 | ||||||
Reported Diluted Earnings | ||||||||||||||||
per Share | $ | 0.24 | $ | 0.07 | $ | 0.41 | $ | 0.39 | $ | 0.34 | ||||||
Significant items: | ||||||||||||||||
Impairment charges on assets | ||||||||||||||||
held for sale | - | 0.02 | - | - | - | |||||||||||
Merger-related expense | - | - | 0.01 | 0.03 | 0.08 | |||||||||||
Core system conversion expense | - | - | - | - | 0.01 | |||||||||||
Tax benefit on significant items | - | - | - | (0.01) | (0.02) | |||||||||||
Adjusted Diluted Earnings | ||||||||||||||||
per Share | $ | 0.24 | $ | 0.09 | $ | 0.42 | $ | 0.41 | $ | 0.41 | ||||||
31
Non-GAAP Reconciliation (continued)
(dollars in thousands, except per share data, | As of or For the Three Months Ended | |||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||
ratios annualized, where applicable) | 2020 | 2020 | 2019 | 2019 | 2019 | |||||||||
Adjusted non-interest expense: | ||||||||||||||
Non-interest expense | $ | 37,012 | $ | 43,527 | $ | 43,694 | $ | 45,448 | $ | 43,954 | ||||
Less: Significant items | ||||||||||||||
Impairment charges on assets held for sale | - | 715 | 111 | 67 | - | |||||||||
Merger-related expense | - | - | 127 | 1,043 | 3,152 | |||||||||
Core system conversion expense | - | - | 48 | 77 | 394 | |||||||||
Adjusted non-interest expense | $ | 37,012 | $ | 42,812 | $ | 43,408 | $ | 44,261 | $ | 40,408 | ||||
Adjusted non-interest expense excluding amortization of | ||||||||||||||
intangible assets: | ||||||||||||||
Adjusted non-interest expense | $ | 37,012 | $ | 42,812 | $ | 43,408 | $ | 44,261 | $ | 40,408 | ||||
Less: Amortization of intangible assets | 1,892 | 1,893 | 2,002 | 2,003 | 1,959 | |||||||||
Adjusted non-interest expense excluding amortization of | $ | 35,120 | $ | 40,919 | $ | 41,406 | $ | 42,258 | $ | 38,449 | ||||
intangible assets | ||||||||||||||
Pre-taxpre-provision net income: | ||||||||||||||
Pre-tax income | $ | 12,867 | $ | 4,016 | $ | 20,349 | $ | 21,265 | $ | 18,286 | ||||
Add: Provision for loan and lease losses | 15,518 | 14,455 | 4,387 | 5,931 | 6,391 | |||||||||
Pre-taxpre-provision net income | $ | 28,385 | $ | 18,471 | $ | 24,736 | $ | 27,196 | $ | 24,677 | ||||
Adjusted pre-taxpre-provision net income: | ||||||||||||||
Pre-taxpre-provision net income | $ | 28,385 | $ | 18,471 | $ | 24,736 | $ | 27,196 | $ | 24,677 | ||||
Impairment charges on assets held for sale | - | 715 | 111 | 67 | - | |||||||||
Merger-related expense | - | - | 127 | 1,043 | 3,152 | |||||||||
Core system conversion expense | - | - | 48 | 77 | 394 | |||||||||
Adjusted pre-taxpre-provision net income | $ | 28,385 | $ | 19,186 | $ | 25,022 | $ | 28,383 | $ | 28,223 | ||||
Total revenues: | ||||||||||||||
Net interest income | $ | 52,609 | $ | 52,825 | $ | 53,914 | $ | 57,838 | $ | 54,448 | ||||
Add: Non-interest income | 12,788 | 9,173 | 14,516 | 14,806 | 14,183 | |||||||||
Total revenues | $ | 65,397 | $ | 61,998 | $ | 68,430 | $ | 72,644 | $ | 68,631 | ||||
Tangible common stockholders' equity: | ||||||||||||||
Total stockholders' equity | $ | 780,935 | $ | 762,667 | $ | 750,115 | $ | 735,866 | $ | 717,675 | ||||
Less: Preferred stock | 10,438 | 10,438 | 10,438 | 10,438 | 10,438 | |||||||||
Less: Goodwill | 148,353 | 148,353 | 148,353 | 145,638 | 145,638 | |||||||||
Less: Core deposit intangibles and other intangibles | 28,117 | 30,009 | 31,902 | 33,905 | 35,908 | |||||||||
Tangible common stockholders' equity | $ | 594,027 | $ | 573,867 | $ | 559,422 | $ | 545,885 | $ | 525,691 |
32
Non-GAAP Reconciliation (continued)
(dollars in thousands, except per share data, | As of or For the Three Months Ended | |||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||
ratios annualized, where applicable) | 2020 | 2020 | 2019 | 2019 | 2019 | |||||||||
Tangible assets: | ||||||||||||||
Total assets | $ | 6,393,518 | $ | 5,734,754 | $ | 5,521,809 | $ | 5,438,278 | $ | 5,391,236 | ||||
Less: Goodwill | 148,353 | 148,353 | 148,353 | 145,638 | 145,638 | |||||||||
Less: Core deposit intangibles and other intangibles | 28,117 | 30,009 | 31,902 | 33,905 | 35,908 | |||||||||
Tangible assets | $ | 6,217,048 | $ | 5,556,392 | $ | 5,341,554 | $ | 5,258,735 | $ | 5,209,690 | ||||
Average tangible common stockholders' equity: | ||||||||||||||
Average total stockholders' equity | $ | 775,879 | $ | 765,427 | $ | 745,745 | $ | 729,781 | $ | 696,928 | ||||
Less: Average preferred stock | 10,438 | 10,438 | 10,438 | 10,438 | 10,438 | |||||||||
Less: Average goodwill | 148,353 | 148,353 | 146,202 | 145,638 | 140,073 | |||||||||
Less: Average core deposit intangibles and other intangibles | 29,087 | 31,063 | 32,990 | 35,102 | 35,163 | |||||||||
Average tangible common stockholders' equity | $ | 588,001 | $ | 575,573 | $ | 556,115 | $ | 538,603 | $ | 511,254 | ||||
Average tangible assets: | ||||||||||||||
Average total assets | $ | 6,186,974 | $ | 5,565,952 | $ | 5,427,046 | $ | 5,435,762 | $ | 5,274,820 | ||||
Less: Average goodwill | 148,353 | 148,353 | 146,202 | 145,638 | 140,073 | |||||||||
Less: Average core deposit intangibles and other intangibles | 29,087 | 31,063 | 32,990 | 35,102 | 35,163 | |||||||||
Average tangible assets | $ | 6,009,534 | $ | 5,386,536 | $ | 5,247,854 | $ | 5,255,022 | $ | 5,099,584 | ||||
Tangible net income available to common stockholders: | ||||||||||||||
Net income available to common stockholders | $ | 8,944 | $ | 2,770 | $ | 15,656 | $ | 15,146 | $ | 13,016 | ||||
Add: After-tax intangible asset amortization | 1,365 | 1,366 | 1,445 | 1,445 | 1,413 | |||||||||
Tangible net income available to common stockholders | $ | 10,309 | $ | 4,136 | $ | 17,101 | $ | 16,591 | $ | 14,429 | ||||
Adjusted Tangible net income available to common | ||||||||||||||
stockholders: | ||||||||||||||
Tangible net income available to common stockholders | $ | 10,309 | $ | 4,136 | $ | 17,101 | $ | 16,591 | $ | 14,429 | ||||
Impairment charges on assets held for sale | - | 715 | 111 | 67 | - | |||||||||
Merger-related expense | - | - | 127 | 1,043 | 3,152 | |||||||||
Core system conversion expense | - | - | 48 | 77 | 394 | |||||||||
Tax benefit on significant items | - | (199) | (79) | (369) | (842) | |||||||||
Adjusted tangible net income available to common | ||||||||||||||
stockholders | $ | 10,309 | $ | 4,652 | $ | 17,308 | $ | 17,409 | $ | 17,133 |
33
Non-GAAP Reconciliation (continued)
(dollars in thousands, except share and per share data, | As of or For the Three Months Ended | ||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | |||||||||||
ratios annualized, where applicable) | 2020 | 2020 | 2019 | 2019 | 2019 | ||||||||||
Pre-taxpre-provision return on average assets: | |||||||||||||||
Pre-taxpre-provision net income | $ | 28,385 | $ | 18,471 | $ | 24,736 | $ | 27,196 | $ | 24,677 | |||||
Average total assets | 6,186,974 | 5,565,952 | 5,427,046 | 5,435,762 | 5,274,820 | ||||||||||
Pre-taxpre-provision return on average assets | 1.85% | 1.33% | 1.81% | 1.98% | 1.88% | ||||||||||
Adjusted pre-taxpre-provision return on average assets: | |||||||||||||||
Adjusted pre-taxpre-provision net income | $ | 28,385 | $ | 19,186 | $ | 25,022 | $ | 28,382 | $ | 28,223 | |||||
Average total assets | 6,186,974 | 5,565,952 | 5,427,046 | 5,435,762 | 5,274,820 | ||||||||||
Adjusted pre-taxpre-provision return on average assets | 1.85% | 1.39% | 1.83% | 2.07% | 2.15% | ||||||||||
Non-interest income to total revenues: | |||||||||||||||
Non-interest income | $ | 12,788 | $ | 9,173 | $ | 14,516 | $ | 14,806 | $ | 14,183 | |||||
Total revenues | 65,397 | 61,998 | 68,430 | 72,644 | 68,631 | ||||||||||
Non-interest income to total revenues | 19.56% | 14.79% | 21.21% | 20.38% | 20.67% | ||||||||||
Adjusted non-interest expense to average assets: | |||||||||||||||
Adjusted non-interest expense | $ | 37,012 | $ | 42,812 | $ | 43,408 | $ | 44,261 | $ | 40,408 | |||||
Average total assets | 6,186,974 | 5,565,952 | 5,427,046 | 5,435,762 | 5,274,820 | ||||||||||
Adjusted non-interest expense to average assets | 2.41% | 3.09% | 3.17% | 3.23% | 3.07% | ||||||||||
Adjusted efficiency ratio: | |||||||||||||||
Adjusted non-interest expense excluding amortization of | |||||||||||||||
intangible assets | $ | 35,120 | $ | 40,919 | $ | 41,406 | $ | 42,258 | $ | 38,449 | |||||
Total revenues | 65,397 | 61,998 | 68,430 | 72,644 | 68,631 | ||||||||||
Adjusted efficiency ratio | 53.70% | 66.00% | 60.51% | 58.17% | 56.02% |
34
Non-GAAP Reconciliation (continued)
(dollars in thousands, except share and per share data, | As of or For the Three Months Ended | |||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||
ratios annualized, where applicable) | 2020 | 2020 | 2019 | 2019 | 2019 | |||||||||
Adjusted return on average assets: | ||||||||||||||
Adjusted net income | $ | 9,139 | $ | 3,482 | $ | 16,059 | $ | 16,160 | $ | 15,915 | ||||
Average total assets | 6,186,974 | 5,565,952 | 5,427,046 | 5,435,762 | 5,274,820 | |||||||||
Adjusted return on average assets | 0.59% | 0.25% | 1.17% | 1.18% | 1.21% | |||||||||
Adjusted return on average stockholders' equity: | ||||||||||||||
Adjusted net income | $ | 9,139 | $ | 3,482 | $ | 16,059 | $ | 16,160 | $ | 15,915 | ||||
Average stockholders' equity | 775,879 | 765,427 | 745,745 | 729,781 | 696,928 | |||||||||
Adjusted return on average stockholders' equity | 4.74% | 1.83% | 8.54% | 8.78% | 9.16% | |||||||||
Tangible common equity to tangible assets: | ||||||||||||||
Tangible common equity | $ | 594,027 | $ | 573,867 | $ | 559,422 | $ | 545,885 | $ | 525,691 | ||||
Tangible assets | 6,217,048 | 5,556,392 | 5,341,554 | 5,258,735 | 5,209,690 | |||||||||
Tangible common equity to tangible assets | 9.55% | 10.33% | 10.47% | 10.38% | 10.09% | |||||||||
Return on average tangible common stockholders' equity: | ||||||||||||||
Tangible net income available to common stockholders | $ | 10,309 | $ | 4,136 | $ | 17,101 | $ | 16,591 | $ | 14,429 | ||||
Average tangible common stockholders' equity | 588,001 | 575,573 | 556,115 | 538,603 | 511,254 | |||||||||
Return on average tangible common stockholders' equity: | 7.05% | 2.89% | 12.20% | 12.22% | 11.32% | |||||||||
Adjusted return on average tangible common stockholders' | ||||||||||||||
equity: | ||||||||||||||
Adjusted tangible net income available to common stockholders | $ | 10,309 | $ | 4,652 | $ | 17,308 | $ | 17,409 | $ | 17,133 | ||||
Average tangible common stockholders' equity | 588,001 | 575,573 | 556,115 | 538,603 | 511,254 | |||||||||
Adjusted return on average tangible common stockholders' | ||||||||||||||
equity | 7.05% | 3.25% | 12.35% | 12.82% | 13.44% | |||||||||
Tangible book value per share: | ||||||||||||||
Tangible common equity | $ | 594,027 | $ | 573,867 | $ | 559,422 | $ | 545,885 | $ | 525,691 | ||||
Common shares outstanding | 38,388,217 | 38,383,021 | 38,256,500 | 38,169,126 | 38,115,219 | |||||||||
Tangible book value per share | $ | 15.47 | $ | 14.95 | $ | 14.62 | $ | 14.30 | $ | 13.79 |
35
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original document
- Permalink
Disclaimer
Byline Bancorp Inc. published this content on 22 September 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 23 September 2020 15:44:04 UTC