Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / BY - Byline Bancorp Inc. Reports Fourth Quarter 2017 Financial Results


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

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 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
 

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.

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
 

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
  • 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:

  • 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
 

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.

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.

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.

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 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 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.

 
 
 
 
 
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. 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. 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. 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. 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. 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. 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

View source version on businesswire.com: http://www.businesswire.com/news/home/20180125006358/en/

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

Copyright Business Wire 2018
Stock Information

Company Name: Byline Bancorp Inc.
Stock Symbol: BY
Market: NYSE
Website: bylinebancorp.com

Menu

BY BY Quote BY Short BY News BY Articles BY Message Board
Get BY Alerts

News, Short Squeeze, Breakout and More Instantly...