BYLINE BANCORP, INC. (BY)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1702750. Latest filing source: 0001193125-26-083194.
Informational only - descriptive public-record data, not investment advice.
Business
Read BY's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read BY's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 572,220,000 | USD | 2025 | 2026-02-27 |
| Net income | 130,051,000 | USD | 2025 | 2026-02-27 |
| Assets | 9,652,676,000 | USD | 2025 | 2026-02-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001702750.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98,365,000 | 136,803,000 | 206,951,000 | 264,814,000 | 239,230,000 | 248,926,000 | 301,559,000 | 479,478,000 | 565,929,000 | 572,220,000 |
| Net income | 66,729,000 | 21,695,000 | 41,193,000 | 57,002,000 | 37,467,000 | 92,785,000 | 87,954,000 | 107,878,000 | 120,759,000 | 130,051,000 |
| Diluted EPS | 3.27 | 0.38 | 1.18 | 1.48 | 0.96 | 2.40 | 2.34 | 2.67 | 2.75 | 2.89 |
| Operating cash flow | 4,236,000 | 26,853,000 | 79,935,000 | 29,314,000 | 109,023,000 | 74,426,000 | 220,333,000 | 166,067,000 | 175,160,000 | 140,318,000 |
| Capital expenditures | 5,948,000 | 2,538,000 | 2,578,000 | 4,267,000 | 3,915,000 | 2,236,000 | 3,633,000 | 3,861,000 | 3,992,000 | 3,997,000 |
| Dividends paid | 0.00 | 5,711,000 | 11,269,000 | 13,401,000 | 14,585,000 | 15,847,000 | 18,164,000 | |||
| Share buybacks | 0.00 | 1,668,000 | 28,867,000 | 17,274,000 | 0.00 | 0.00 | 23,729,000 | |||
| Assets | 3,295,830,000 | 3,366,130,000 | 4,942,574,000 | 5,521,809,000 | 6,390,652,000 | 6,696,172,000 | 7,362,941,000 | 8,881,967,000 | 9,496,529,000 | 9,652,676,000 |
| Liabilities | 2,913,172,000 | 2,907,552,000 | 4,291,902,000 | 4,771,694,000 | 5,585,188,000 | 5,859,790,000 | 6,597,125,000 | 7,891,816,000 | 8,405,032,000 | 8,384,770,000 |
| Stockholders' equity | 382,658,000 | 458,578,000 | 650,672,000 | 750,115,000 | 805,464,000 | 836,382,000 | 765,816,000 | 990,151,000 | 1,091,497,000 | 1,267,906,000 |
| Cash and cash equivalents | 46,533,000 | 58,349,000 | 121,860,000 | 80,737,000 | 83,420,000 | 157,931,000 | 179,353,000 | 226,136,000 | 563,138,000 | 149,095,000 |
| Free cash flow | -1,712,000 | 24,315,000 | 77,357,000 | 25,047,000 | 105,108,000 | 72,190,000 | 216,700,000 | 162,206,000 | 171,168,000 | 136,321,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 67.84% | 15.86% | 19.90% | 21.53% | 15.66% | 37.27% | 29.17% | 22.50% | 21.34% | 22.73% |
| Return on equity | 17.44% | 4.73% | 6.33% | 7.60% | 4.65% | 11.09% | 11.49% | 10.90% | 11.06% | 10.26% |
| Return on assets | 2.02% | 0.64% | 0.83% | 1.03% | 0.59% | 1.39% | 1.19% | 1.21% | 1.27% | 1.35% |
| Liabilities / equity | 7.61 | 6.34 | 6.60 | 6.36 | 6.93 | 7.01 | 8.61 | 7.97 | 7.70 | 6.61 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001193125-26-083194; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001193125-26-083194; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001193125-26-083194; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-083194; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-01. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001702750.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.54 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.61 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.64 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 107,272,000 | 26,107,000 | 0.70 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 136,590,000 | 28,222,000 | 0.65 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 135,614,000 | 29,604,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 138,321,000 | 30,440,000 | 0.70 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 141,569,000 | 29,671,000 | 0.68 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 146,436,000 | 30,328,000 | 0.69 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 139,603,000 | 30,320,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 134,850,000 | 28,248,000 | 0.64 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 144,527,000 | 30,082,000 | 0.66 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 148,607,000 | 37,200,000 | 0.82 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 144,236,000 | 34,521,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 141,656,000 | 37,579,000 | 0.83 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-201603; filed 2026-05-01. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-201603; filed 2026-05-01. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-201603; filed 2026-05-01. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001193125-26-201603.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following is a discussion and analysis of Byline Bancorp, Inc.’s financial condition and results of operations and should be read in conjunction with our Unaudited Interim Condensed Consolidated Financial Statements and notes thereto included elsewhere in this report. The words "the Company," "we," "Byline," "management," "our" and "us" refer to Byline Bancorp, Inc. and its consolidated subsidiaries, unless we indicate otherwise. In addition to historical information, this discussion contains forward looking statements that involve risks, uncertainties and assumptions that could cause actual results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections entitled "Special Note Regarding Forward Looking Statements" and "Risk Factors". Byline assumes no obligation to update any of these forward looking statements.
Forward-Looking Statements
Statements contained in this report and in other documents we file with or furnish to the Securities and Exchange Commission ("SEC") that are not historical facts may constitute "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Any statements about our expectations, beliefs, plans, strategies, predictions, forecasts, objectives or assumptions of future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as "anticipates," "believes," "expects," "can," "could," "may," "predicts," "potential," "opportunity," "should," "will," "estimate," "plans," "projects," "continuing," "ongoing," "expects," "seeks," "intends" and similar words or phrases. Accordingly, these statements involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual strategies, actions or results to differ materially from those expressed in such statements, and are not guarantees of future results or other events or performance. Because forward-looking statements are necessarily only estimates of future strategies, actions or results, based on management’s current expectations, assumptions and estimates on the date hereof, there can be no assurance that actual strategies, actions or results will not differ materially from expectations and readers are cautioned not to place undue reliance on such statements.
Our ability to predict results or the actual effects of future plans, strategies or events is inherently uncertain. Factors which could cause actual results or conditions to differ materially from those reflected in forward-looking statements include:
•
uncertainty regarding domestic, foreign, and geopolitical developments and the United States and global economic outlook that may impact market conditions or affect demand for certain banking products and services, and the impact on our customers, which could impair the ability of our borrowers to repay outstanding loans and leases, impair collateral values and further increase our allowance for credit losses - loans and leases, as well as result in possible asset impairment charges;
•
unforeseen credit quality problems or changing economic conditions that could result in charge-offs greater than we have anticipated in our allowance for credit losses - loans and leases or changes in the value of our investments;
•
commercial real estate market conditions in the Chicago metropolitan area and southern Wisconsin;
•
deterioration in the financial condition of our borrowers resulting in significant increases in our loan and lease losses and provisions for those losses and other related adverse impacts to our results of operations and financial condition;
•
fair value estimates of certain of our assets and liabilities, which could change in value significantly from period to period;
•
competitive pressures in the financial services industry in our market areas relating to both pricing and loan and lease structures, which may impact our growth rate;
•
demand for loan products and deposit flows;
•
unanticipated developments in pending or prospective loan and/or lease transactions or greater-than-expected paydowns or payoffs of existing loans and leases;
•
inaccurate information and assumptions in our analytical and forecasting models used to manage our balance sheet;
•
unanticipated changes in monetary policies of the Federal Reserve or significant adjustments in the pace of, or market expectations for, future interest rate changes;
•
availability of sufficient and cost-effective sources of liquidity, funding, and capital as and when needed;
•
our ability to attract, retain or the loss of key personnel or an inability to recruit appropriate talent cost-effectively;
•
adverse effects on our information technology systems resulting from failures, human error or cyberattack, including the potential impact of disruptions or security breaches at our third-party service providers, any of which could result in an information or security breach, the disclosure or misuse of confidential or proprietary information, significant legal and financial losses and reputational harm;
•
greater-than-anticipated costs to support the growth of our business, including investments in new lines of business, products and services, or technology, process improvements or other infrastructure enhancements, or greater-than-anticipated compliance or regulatory costs and burdens;
•
the impact of possible future acquisitions, if any, including the costs and burdens of integration efforts;
•
the ability of the Company to receive dividends from Byline Bank;
43
•
legislative or regulatory changes, particularly potential changes in regulation. supervision, examination and enforcement priorities of the federal banking agencies in regard to financial services companies and/or the products and services offered by financial services companies;
•
changes in Small Business Administration ("SBA") and U.S. Department of Agriculture ("USDA") U.S. government guaranteed lending rules, regulations, loan products and funding limits, including specifically the SBA Section 7(a) program, as well as changes in SBA or USDA standard operating procedures or changes to the status of Byline Bank as an SBA Preferred Lender;
•
changes in accounting principles, policies and guidelines applicable to bank holding companies and banking generally;
•
the impact of a possible change in the federal or state income tax rates on our deferred tax assets and provision for income tax expense;
•
our ability to implement our growth strategy, including via acquisitions;
•
the possibility that any of the anticipated benefits of acquisitions will not be realized or will not be realized within the expected time period;
•
the risk that the integration of acquisition operations will be materially delayed or will be more costly or difficult than expected;
•
the effect of mergers on customer relationships and operating results; and
•
other risks detailed from time to time in filings we make with the SEC.
These risks and uncertainties should be considered in evaluating any forward-looking statements, and undue reliance should not be placed on such statements. Forward looking statements speak only as of the date they are made. You should also consider the risks, assumptions and uncertainties set forth in the "Risk Factors" section in our Annual Report on Form 10-K for the year ended December 31, 2025 that was filed with the SEC on February 27, 2026, as well as those set forth in the reports we file with the SEC. 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.
Overview
Our Business
We are a bank holding company headquartered in Chicago, Illinois, and conduct all our business activities through our subsidiary, Byline Bank, a full service commercial bank, and Byline Bank’s subsidiaries. Through Byline Bank, we offer a broad range of banking products and services to small and medium sized businesses, commercial real estate and financial sponsors and to consumers who generally live or work near our branches. We also offer online account opening to consumer and business customers through our website and provide trust and wealth management services to our customers. In addition to our traditional commercial banking business, we provide small ticket equipment leasing solutions through Byline Financial Group, a wholly-owned subsidiary of Byline Bank, headquartered in Bannockburn, Illinois, with sales offices in Illinois, and sales representatives in Illinois and California. We participate in U.S. government guaranteed lending programs and originate U.S. government guaranteed loans. Byline Bank is a leading originator of SBA loans and was the most active 7(a) lender in Illinois for the quarter ended March 31, 2026.
Our results of operations depend substantially on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and lease receivables, including accretion income on loans, investment securities and other short-term investments, and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings. Our results of operations are also dependent upon our generation of non-interest income, consisting primarily of income from fees and service charges on deposits, loan servicing revenue, wealth management and trust income, ATM and interchange fees, and net gains on sales of investment securities and loans. Other factors contributing to our results of operations include our provision for credit losses, provision for income taxes, and non-interest expenses, such as salaries and employee benefits, occupancy and equipment expenses, and other miscellaneous operating costs.
We reported consolidated net income of $37.6 million, or $0.84 per basic and $0.83 per diluted common share, for the three months ended March 31, 2026, compared to net income of $28.2 million, or $0.65 per basic and $0.64 per diluted common share, for the three months ended March 31, 2025, an increase of $9.3 million. The increase in net income was attributable to a $11.6 million increase in net interest income and $3.6 million decrease in the provision for credit losses, partially offset by a $2.3 million decrease to non-interest income.
Dividends declared and paid on common shares were $5.4 million and $4.4 million for the three months ended March 31, 2026 and 2025, respectively.
Our results of operations for the three months ended March 31, 2026 and 2025 yielded an annualized return on average assets of 1.56% and 1.25%, and an annualized return on average stockholders’ equity of 11.43% and 10.32%, respectively.
As of March 31, 2026, we had consolidated total assets of $9.9 billion, total gross loans and leases outstanding of $7.5 billion, total deposits of $7.8 billion, and total stockholders’ equity of $1.3 billion.
First Security Bancorp, Inc. Acquisition
On April 1, 2025, we completed our acquisition of First Security Bancorp, Inc. ("First Security") under the terms of a definitive merger agreement. Refer to Note 3—Acquisition of a Business for additional information.
44
Critical Accounting Policies and Significant Estimates
Our accounting and reporting policies conform to accounting principles generally accepted in the United States of America ("GAAP") and to general practices within the banking industry. To prepare financial statements and interim financial statements in conformity with GAAP, management makes estimates, assumptions and judgments based on available information. These estimates, assumptions and judgments affect the amounts reported in the financial statements and accompanying notes, which ar
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following is a discussion and analysis of our financial condition and results of operations and should be read in conjunction with our financial statements and notes thereto included in Part II, Item 8 of this report. In addition to historical information, this discussion contains forward‑looking statements that involve risks, uncertainties and assumptions that could cause actual results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections entitled "Special Note Regarding Forward‑Looking Statements" and "Risk Factors". Byline assumes no obligation to update any of these forward‑looking statements.
Management’s discussion focuses on 2025 results compared to 2024. For a discussion of 2024 results compared to 2023, refer to Part I, Item 7 of our 2024 Annual Report filed on Form 10-K, which was filed with the SEC on February 28, 2025.
Executive Summary
Our results of operations depend substantially on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and lease receivables, including accretion income on loans, investment securities and other short-term investments, and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings. Our results of operations are also dependent upon our generation of non-interest income, consisting primarily of income from fees and service charges on deposits, loan servicing revenue, wealth management and trust income, ATM and interchange fees, and net gains on sales of investment securities and loans. Other factors contributing to our results of operations include our provisions for credit losses, provision for income taxes, and non-interest expenses, such as salaries and employee benefits, occupancy and equipment expenses, data processing expenses, and other miscellaneous operating costs.
The Company's financial condition, operating results, and liquidity during 2025 were impacted by record revenues driven by growth in the loan and lease portfolio and lower rates paid on deposits, our acquisition of First Security, and actions taken to continue to strengthen the balance sheet.
We reported consolidated net income of $130.1 million for the year ended December 31, 2025, compared to net income of $120.8 million for the year ended December 31, 2024, an increase of $9.3 million, or 7.7%. The increase in net income was attributable to a $37.3 million increase in net interest income, and a $2.1 million increase in non-interest income, offset by a $18.1 million increase in non-interest expense, a $9.1 million increase in provision for credit losses, and a $2.9 million increase in provision for income taxes. For the years ended December 31, 2025 and 2024, our earnings per basic share were $2.90 and $2.78, and per diluted share were $2.89 and $2.75, respectively. Our results of operations for the years ended December 31, 2025 and 2024, produced an annual return on average assets of 1.36% and 1.31% and a return on average stockholders’ equity of 10.86% and 11.61%, respectively.
Total assets were $9.7 billion as of December 31, 2025, an increase of $156.1 million or 1.6%, compared to $9.5 billion as of December 31, 2024. Total deposits were $7.6 billion as of December 31, 2025, an increase $188.8 million or 2.5%, from $7.5 billion as of December 31, 2024. Total borrowings and other liabilities were $737.3 million at December 31, 2025, a decrease of $209.1 million or 22.1%, from $946.4 million as of December 31, 2024. Total stockholders' equity as of December 31, 2025 was $1.3 billion, an increase of $176.4 million or 16.2%, compared to $1.1 billion as of December 31, 2024. Dividends declared on common shares were $18.2 million and $15.9 million for the years ended December 31, 2025 and 2024, respectively. Dividends paid on common shares were $18.2 million and $15.8 million for the years ended December 31, 2025 and 2024, respectively.
Critical accounting policies and estimates
Our accounting and reporting policies conform to GAAP and to general practices within the banking industry. To prepare financial statements and interim financial statements in conformity with GAAP, management makes estimates, assumptions and judgments based on available information. These estimates, assumptions and judgments affect the amounts reported in the financial statements and accompanying notes, and are based on information available as of the date of the financial statements. As this information changes, actual results could differ from the estimates, assumptions and judgments reflected in the financial statements. In particular, management has identified several accounting policies that, due to the estimates, assumptions and judgments inherent in those policies, are critical in understanding our financial statements.
These critical accounting policies and estimates include (i) determination of the allowance for credit losses, (ii) the valuation of intangible assets such as goodwill, and assessment of impairment, (iii) fair value estimates, and (iv) the determination and assessment of impairment for other intangible assets.
The following is a discussion of the critical accounting policies and significant estimates that require us to make complex and subjective judgments. Additional information about these policies can be found in Note 1 of our audited consolidated financial statements contained in Part II, Item 8 of this report.
34
Table of Contents
Allowance for credit losses
The allowance for credit losses ("ACL") represents management’s estimate of current expected credit losses over the life of a financial asset carried at amortized cost at an appropriate level based upon management’s evaluation of the adequacy of collectively and individually evaluated loss reserves.
The ACL is maintained at a level that management believes is appropriate to provide for current expected credit losses as of the dates of the Consolidated Statements of Financial Condition, and we have established methodologies for the determination of its adequacy. The methodologies are set forth in a formal policy and take into consideration relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. We increase our ACL by recording provisions for current expected credit losses against our income and decrease by charge‑offs, net of recoveries.
The evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. While management uses available information to recognize losses on loans and leases, changes in economic or other conditions may necessitate revision of the estimate in future periods.
For each portfolio, management estimates expected credit losses over the life of each loan and lease utilizing lifetime or cumulative loss rate methodology. The lifetime loss rates are estimated by analyzing a combination of internal and external data related to historical performance of each loan and lease pool over a complete economic cycle. Loss rates are based on historical averages for each loan and lease pool, adjusted to reflect the impact of a forward-looking forecast of certain macroeconomic variables, primarily unemployment rates, which management considers to be both reasonable and supportable. Various economic scenarios are considered and weighted to arrive at the forecast that most reflects management’s expectation of future conditions. After a one-year forecast period, a one-year reversion period adjusts loss experience to the historical average on a straight-line basis.
Management also considers qualitative risk factor adjustments that are intended to capture internal and external trends not reflected in historical loss history. Each risk factor is assigned an allowance level based on management’s judgment as to the expected impact of each risk factor on each loan and lease portfolio and is monitored quarterly. All loans and leases of $500,000 or greater with an internal risk rating of substandard or below, or on nonaccrual status, are individually evaluated for impairment on a quarterly basis.
The Company also maintains an allowance for credit losses on off-balance sheet credit exposures for unfunded loan commitments. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life based on management’s consideration of past events, current conditions, and reasonable and supportable economic forecasts. Management tracks the level and trends in unused commitments and takes into consideration the same factors as those considered for purposes of the allowance for credit losses on outstanding loans.
Goodwill
For acquisitions, we are required to record the assets acquired, including identified intangible assets, and the liabilities assumed at their fair value. These determinations often involve estimates based on third party valuations, such as appraisals or other valuations based on discounted cash flow analyses or other valuation techniques that may consider estimates such as attrition, growth rates, or other relevant assumptions. Goodwill is not amortized but is evaluated for impairment on an annual basis or more frequently should events warrant. We have selected November 30 as the date to perform the annual goodwill impairment test.
Impairment testing is performed using either a qualitative or quantitative approach at the reporting unit level. Our goodwill is allocated to Byline Bank, which is our only applicable reporting unit for the purposes of testing goodwill for impairment. We first apply a qualitative approach in which we consider if any recent events or circumstances indicate it is more likely than not that the fair value of the reporting unit is less than its carrying amount. These events and circumstances include our performance, the condition of the related industry in which Byline Bank operates and general economic environment. If we determine it is more likely than not that impairment exists, we will consider the quantitative approach. Using a quantitative approach, we compare the reporting unit’s fair value to its carrying value. If the carrying value of the reporting unit is determined to be higher than its fair value, we would measure and recognize an impairment loss. An impairment loss would not exceed the total amount of goodwill allocated to the reporting unit.
Other intangible assets
Other intangible assets primarily consist of core deposit intangible assets and customer relationship intangible. In valuing intangible assets, we consider variables such as servicing costs, attrition rates and market discount rates. Intangible assets are reviewed annually, or more frequently when events or changes in circumstances occur that indicate that their carrying values may not be recoverable. If the recoverable amount of the intangible asset is determined to be less than its carrying value, we would then measure the amount of impairment based on an estimate of the fair value at that time. We also evaluate whether the events or circumstances have occurred that warrant a revision to the remaining useful lives of intangible assets. In cases where a revision is deemed appropriate, the remaining carrying amounts of the intangible assets are amortized over the revised remaining useful life. Core deposit intangibles are currently amortized over an approximate ten-year period and customer intangibles are amortized over a twelve-year period.
35
Table of Contents
Fair value of financial instruments
A portion of the Company’s assets and liabilities are carried at fair value on the Consolidated Statements of Financial Condition, with changes in fair value recorded either through earnings or other comprehensive income in accordance with applicable accounting principles. These include the Company’s available-for-sale debt securities, equity securities, derivatives, and servicing assets.
ASC Topic 820, Fair Value Measurement defines fair value as the price that would be received to sell a financial asset or paid to transfer a financial liability in an orderly transaction between market participants at the measurement date.
The degree of management judgment involved in determining the fair value of assets and liabilities is dependent upon the availability of quoted market prices or observable market parameters. Assets acquired, liabilities assumed, and consideration exchanged are recorded at their respective acquisition date fair values. For financial instruments that trade actively and have quoted market prices or observable market parameters, there is minimal subjectivity involved in measuring fair value. When observable market prices and parameters are not available, management judgment and the use of models are necessary to estimate fair value. Significant assumptions used in models, which include assumptions for interest rates, discount rates, prepayments, and credit losses, are independently verified against observable market data when possible. When changes in market conditions reduce the availability of quoted prices or observable data, the estimate of fair value becomes more subjective and requires a higher degree of management judgment.
Refer to Note 17 of the notes to our audited consolidated financial statements contained in Part II, Item 8 of this report for a complete discussion of our use of fair value and the related measurement practices.
Selected Financial Data.
The following table summarizes certain selected historical consolidated financial data of Byline as of or for the fiscal years ended December 31, 2025, 2024, and 2023, and is derived from our audited financial statements. It should be read in conjunction with our consolidated financial statements and related notes included in Part II, Item 8 of this report. Management uses the non-GAAP financial measures set forth herein in its analysis of our performance and believes that these non-GAAP financial measures provide useful information to management and investors; however, these disclosures should not be viewed as a substitute for results determined in accordance with GAAP financial measures.
36
Table of Contents
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands except share and per share data) | 2025 | 2024 | 2023 | |||||||||
| Income Statement Data | ||||||||||||
| Net interest income | $ | 385,348 | $ | 348,046 | $ | 330,621 | ||||||
| Provision for credit losses | 36,102 | 27,041 | 31,653 | |||||||||
| Non-interest income | 60,925 | 58,851 | 56,315 | |||||||||
| Non-interest expense | 236,918 | 218,777 | 209,603 | |||||||||
| Income before income taxes | 173,253 | 161,079 | 145,680 | |||||||||
| Provision for income taxes | 43,202 | 40,320 | 37,802 | |||||||||
| Net income | $ | 130,051 | $ | 120,759 | $ | 107,878 | ||||||
| Earnings per Common Share | ||||||||||||
| Basic earnings per common share | $ | 2.90 | $ | 2.78 | $ | 2.69 | ||||||
| Diluted earnings per common share | $ | 2.89 | $ | 2.75 | $ | 2.67 | ||||||
| Adjusted diluted earnings per share(1)(2)(3) | $ | 3.00 | $ | 2.76 | $ | 2.89 | ||||||
| Weighted-average common shares outstanding (basic) | 44,798,651 | 43,448,856 | 40,045,208 | |||||||||
| Weighted-average common shares outstanding (diluted) | 45,063,611 | 43,853,939 | 40,445,553 | |||||||||
| Common shares outstanding | 45,545,928 | 44,459,584 | 43,764,056 | |||||||||
| Balance Sheet Data | ||||||||||||
| Loans and leases held for investment, before allowance for credit losses - loans and leases(4) | $ | 7,509,369 | $ | 6,906,822 | $ | 6,684,306 | ||||||
| Loans and leases held for sale | 13,621 | 3,200 | 18,005 | |||||||||
| Allowance for credit losses - loans and leases (ACL) | 108,834 | 97,988 | 101,686 | |||||||||
| Interest-bearing deposits in other banks | 88,911 | 504,379 | 165,705 | |||||||||
| Investment securities | 1,415,766 | 1,426,166 | 1,352,380 | |||||||||
| Assets held for sale | 1,829 | 2,025 | 4,484 | |||||||||
| Other real estate owned, net | 3,394 | 5,170 | 1,200 | |||||||||
| Goodwill and other intangibles | 200,520 | 198,098 | 203,478 | |||||||||
| Servicing assets | 19,234 | 18,952 | 19,844 | |||||||||
| Total assets | 9,652,676 | 9,496,529 | 8,881,967 | |||||||||
| Total deposits | 7,647,443 | 7,458,628 | 7,176,999 | |||||||||
| Total liabilities | 8,384,770 | 8,405,032 | 7,891,816 | |||||||||
| Total stockholders’ equity | 1,267,906 | 1,091,497 | 990,151 | |||||||||
| Deposits per branch | 169,943 | 162,144 | 149,521 | |||||||||
| Book value per common share | 27.84 | 24.55 | 22.62 | |||||||||
| Tangible book value per common share(1) | 23.44 | 20.09 | 17.98 | |||||||||
| Performance Ratios | ||||||||||||
| Net interest margin | 4.22 | % | 3.97 | % | 4.31 | % | ||||||
| Net interest margin, fully taxable equivalent(1) | 4.23 | 3.98 | 4.32 | |||||||||
| Average cost of deposits | 2.17 | 2.61 | 1.90 | |||||||||
| Efficiency ratio(5) | 51.83 | 52.45 | 52.62 | |||||||||
| Adjusted efficiency ratio(1)(2)(5) | 50.37 | 52.24 | 49.61 | |||||||||
| Non-interest expense to average assets | 2.48 | 2.38 | 2.60 | |||||||||
| Adjusted non-interest expense to average assets(1)(2) | 2.41 | 2.37 | 2.46 | |||||||||
| Return on average stockholders’ equity | 10.86 | 11.61 | 12.50 | |||||||||
| Adjusted return on average stockholders' equity(1)(2)(3) | 11.28 | 11.68 | 13.53 | |||||||||
| Return on average assets | 1.36 | 1.31 | 1.34 | |||||||||
| Adjusted return on average assets(1)(2)(3) | 1.41 | 1.32 | 1.45 | |||||||||
| Non-interest income to total revenues(1) | 13.65 | 14.46 | 14.55 | |||||||||
| Pre-tax pre-provision return on average assets(1) | 2.19 | 2.05 | 2.20 | |||||||||
| Adjusted pre-tax pre-provision return on average assets(1)(2) | 2.26 | 2.06 | 2.35 | |||||||||
| Return on average tangible common stockholders' equity(1) | 13.47 | 14.85 | 16.46 | |||||||||
| Adjusted return on average tangible common stockholders' equity(1)(2)(3) | 13.97 | 14.94 | 17.76 | |||||||||
| Non-interest-bearing deposits to total deposits | 23.78 | 23.54 | 26.56 | |||||||||
| Loans and leases held for sale and loans and leases held for investment to total deposits | 98.37 | 92.64 | 93.39 | |||||||||
| Deposits to total liabilities | 91.21 | 88.74 | 90.94 | |||||||||
| Asset Quality Ratios | ||||||||||||
| Non-performing loans and leases / total loans and leases held for investment, net before ACL | 0.95 | % | 0.90 | % | 0.96 | % | ||||||
| Total non-performing assets as a percentage of total assets | 0.77 | 0.71 | 0.74 | |||||||||
| ACL / total loans and leases held for investment, net before ACL | 1.45 | 1.42 | 1.52 | |||||||||
| Net charge-offs / average total loans and leases held for investment, net before ACL | 0.39 | 0.47 | 0.38 | |||||||||
| Capital Ratios | ||||||||||||
| Common equity to assets | 13.14 | % | 11.49 | % | 11.15 | % | ||||||
| Tangible common equity to tangible assets(1) | 11.29 | 9.61 | 9.06 | |||||||||
| Leverage ratio | 12.53 | 11.74 | 10.86 | |||||||||
| Common equity tier 1 capital ratio | 12.33 | 11.70 | 10.35 | |||||||||
| Tier 1 capital ratio | 13.29 | 12.73 | 11.39 | |||||||||
| Total capital ratio | 15.34 | 14.74 | 13.38 |
(1)
Represents a non-GAAP financial measure. See "GAAP Reconciliation and Management Explanation of non-GAAP Financial Measures" for a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measure.
(2)
Calculation excludes impairment charges on assets held for sale and ROU assets, merger-related expenses, secondary public offering of common stock expenses, and loss on extinguishment of debt.
(3)
Calculations exclude incremental income tax benefit related to impairment charges, merger-related expenses, secondary public offering of common stock expenses, and loss on extinguishment of debt.
(4)
Represents loans and leases, net of acquisition accounting adjustments, unearned deferred fees and costs and initial indirect costs.
(5)
Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income.
37
Table of Contents
GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures
Some of the financial measures included in the "Selected Financial Data" are not measures of financial performance in accordance with GAAP. Our management uses the non‑GAAP financial measures set forth below in its analysis of our performance.
•
"Adjusted net income" and "adjusted diluted earnings per share" exclude certain significant items, which include impairment charges on assets held for sale and right-of use asset ("ROU"), merger-related expenses, secondary public offering of common stock expenses, and loss on extinguishment of debt, adjusted for applicable income tax. Management believes the significant items are not indicative of or useful to measure our operating performance on an ongoing basis.
•
"Net interest income, fully taxable-equivalent" and "net interest margin, fully taxable-equivalent" are adjusted to reflect tax-exempt interest income on an equivalent before-tax basis using tax rates effective as of the end of the period. Management believes the metric provides useful comparable information to investors and that these measures may be useful for peer comparison.
•
"Total revenue" is the combination of net interest income and non-interest income. Management believes the metric is an important measure of the Company's operating performance on an ongoing basis.
•
"Adjusted non-interest expense" is non-interest expense excluding certain significant items, which include impairment charges on assets held for sale and ROU asset, merger-related expenses, secondary public offering of common stock expenses, and loss on extinguishment of debt. Management believes the significant items are not indicative of or useful to measure our operating performance on an ongoing basis.
•
"Adjusted non-interest expense excluding amortization of intangible assets" is adjusted non-interest expense excluding amortization of intangible assets expense. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted efficiency ratio" is adjusted non-interest expense less amortization of intangible assets divided by net interest income and non-interest income. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted non-interest expense to average assets" is adjusted non-interest expense divided by average assets. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted return on average stockholders’ equity" is adjusted net income divided by average stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted return on average assets" is adjusted net income divided by average assets. Management believes the metric is an important measure of our 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 net income" is pre‑tax income plus the provision for credit losses. Management believes this metric demonstrates income excluding the tax provision or benefit and the provision for credit losses and enables investors and others to assess our ability to generate capital to cover credit losses through a credit cycle.
•
"Adjusted pre-tax pre-provision net income" is pre-tax pre-provision net income excluding certain significant items, which include impairment charges on assets held for sale and ROU asset, merger-related expenses, secondary public offering of common stock expenses, and loss on extinguishment of debt. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Pre‑tax pre‑provision return on average assets" is pre-tax income plus the provision for credit losses, divided by average assets. Management believes this ratio demonstrates profitability excluding the tax provision or benefit and excludes the provision for credit losses.
•
"Adjusted pre-tax pre-provision return on average assets" excludes certain significant items, which include impairment charges on assets held for sale and ROU asset, merger-related expenses, secondary public offering of common stock expenses, and loss on extinguishment of debt.
•
"Tangible common stockholders' equity" is defined as total stockholders' equity reduced by preferred stock, goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
•
"Tangible assets" is defined as total assets reduced by goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
38
Table of Contents
•
"Tangible book value per common share" is calculated as tangible common stockholders' equity, which is stockholders’ equity reduced by preferred stock, 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 stockholders' equity to tangible assets" is calculated as tangible common stockholders' equity divided by tangible assets, which is total assets reduced by goodwill and other intangible assets. Management believes this metric 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.
•
"Tangible net income" is net income excluding after-tax intangible asset amortization.
•
"Adjusted tangible net income" is tangible net income excluding certain significant items. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Return on average tangible common stockholders’ equity" is tangible net income divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted return on average tangible common stockholders’ equity" is adjusted tangible net income divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
We believe that these non‑GAAP financial measures provide useful information to its management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that our non‑GAAP financial measures have a number of limitations. As such, you should not view these disclosures 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.
The following reconciliation tables provide a more detailed analysis of the non‑GAAP financial measures discussed herein:
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | ||||||||||||
| Net income and earnings per share excluding significant items | 2025 | 2024 | 2023 | |||||||||
| Reported net income | $ | 130,051 | $ | 120,759 | $ | 107,878 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 195 | 194 | 2,395 | |||||||||
| Merger-related expense | 5,087 | 629 | 9,222 | |||||||||
| Secondary public offering of common stock expenses | 413 | — | — | |||||||||
| Loss on extinguishment of debt | 843 | — | — | |||||||||
| Tax benefit | (1,522 | ) | (85 | ) | (2,696 | ) | ||||||
| Adjusted net income | $ | 135,067 | $ | 121,497 | $ | 116,799 | ||||||
| Reported diluted earnings per share | $ | 2.89 | $ | 2.75 | $ | 2.67 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | — | — | 0.06 | |||||||||
| Merger-related expense | 0.11 | 0.01 | 0.23 | |||||||||
| Secondary public offering of common stock expenses | 0.01 | — | — | |||||||||
| Loss on extinguishment of debt | 0.02 | — | — | |||||||||
| Tax benefit | (0.03 | ) | — | (0.07 | ) | |||||||
| Adjusted diluted earnings per share | $ | 3.00 | $ | 2.76 | $ | 2.89 |
39
Table of Contents
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2025 | 2024 | 2023 | |||||||||
| Adjusted non-interest expense: | ||||||||||||
| Non-interest expense | $ | 236,918 | $ | 218,777 | $ | 209,603 | ||||||
| Less: Significant items | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 195 | 194 | 2,395 | |||||||||
| Merger-related expense | 5,087 | 629 | 9,222 | |||||||||
| Secondary public offering of common stock expenses | 413 | — | — | |||||||||
| Loss on extinguishment of debt | 843 | — | — | |||||||||
| Adjusted non-interest expense | $ | 230,380 | $ | 217,954 | $ | 197,986 | ||||||
| Adjusted non-interest expense excluding amortization of intangible assets: | ||||||||||||
| Adjusted non-interest expense | $ | 230,380 | $ | 217,954 | $ | 197,986 | ||||||
| Less: Amortization of intangible assets | 5,605 | 5,380 | 6,011 | |||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 224,775 | $ | 212,574 | $ | 191,975 | ||||||
| Pre-tax pre-provision net income: | ||||||||||||
| Pre-tax income | $ | 173,253 | $ | 161,079 | $ | 145,680 | ||||||
| Add: Provision for credit losses | 36,102 | 27,041 | 31,653 | |||||||||
| Pre-tax pre-provision net income | $ | 209,355 | $ | 188,120 | $ | 177,333 | ||||||
| Adjusted pre-tax pre-provision net income: | ||||||||||||
| Pre-tax pre-provision net income | $ | 209,355 | $ | 188,120 | $ | 177,333 | ||||||
| Impairment charges on assets held for sale and ROU asset | 195 | 194 | 2,395 | |||||||||
| Merger-related expense | 5,087 | 629 | 9,222 | |||||||||
| Secondary public offering of common stock expenses | 413 | — | — | |||||||||
| Loss on extinguishment of debt | 843 | — | — | |||||||||
| Adjusted pre-tax pre-provision net income | $ | 215,893 | $ | 188,943 | $ | 188,950 | ||||||
| Tax equivalent net interest income: | ||||||||||||
| Net interest income | $ | 385,348 | $ | 348,046 | $ | 330,621 | ||||||
| Add: Tax-equivalent adjustment | 901 | 921 | 903 | |||||||||
| Net interest income, fully taxable equivalent | $ | 386,249 | $ | 348,967 | $ | 331,524 | ||||||
| Total revenues: | ||||||||||||
| Net interest income | $ | 385,348 | $ | 348,046 | $ | 330,621 | ||||||
| Add: Non-interest income | 60,925 | 58,851 | 56,315 | |||||||||
| Total revenues | $ | 446,273 | $ | 406,897 | $ | 386,936 | ||||||
| Tangible common stockholders' equity: | ||||||||||||
| Total stockholders' equity | $ | 1,267,906 | $ | 1,091,497 | $ | 990,151 | ||||||
| Less: Goodwill | 181,852 | 181,705 | 181,705 | |||||||||
| Less: Core deposit intangibles and other intangibles | 18,668 | 16,393 | 21,773 | |||||||||
| Tangible common stockholders' equity | $ | 1,067,386 | $ | 893,399 | $ | 786,673 | ||||||
| Tangible assets: | ||||||||||||
| Total assets | $ | 9,652,676 | $ | 9,496,529 | $ | 8,881,967 | ||||||
| Less: Goodwill | 181,852 | 181,705 | 181,705 | |||||||||
| Less: Core deposit intangibles and other intangibles | 18,668 | 16,393 | 21,773 | |||||||||
| Tangible assets | $ | 9,452,156 | $ | 9,298,431 | $ | 8,678,489 | ||||||
| Average tangible common stockholders' equity: | ||||||||||||
| Average total stockholders' equity | $ | 1,197,476 | $ | 1,040,515 | $ | 863,092 | ||||||
| Less: Average goodwill | 181,719 | 181,705 | 164,487 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 19,609 | 19,035 | 16,230 | |||||||||
| Average tangible common stockholders' equity | $ | 996,148 | $ | 839,775 | $ | 682,375 | ||||||
| Average tangible assets: | ||||||||||||
| Average total assets | $ | 9,556,954 | $ | 9,187,342 | $ | 8,048,331 | ||||||
| Less: Average goodwill | 181,719 | 181,705 | 164,487 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 19,609 | 19,035 | 16,230 | |||||||||
| Average tangible assets | $ | 9,355,626 | $ | 8,986,602 | $ | 7,867,614 | ||||||
| Tangible net income | ||||||||||||
| Net income | $ | 130,051 | $ | 120,759 | $ | 107,878 | ||||||
| Add: After-tax intangible asset amortization | 4,140 | 3,974 | 4,408 | |||||||||
| Tangible net income | $ | 134,191 | $ | 124,733 | $ | 112,286 | ||||||
| Adjusted tangible net income: | ||||||||||||
| Tangible net income | $ | 134,191 | $ | 124,733 | $ | 112,286 | ||||||
| Impairment charges on assets held for sale and ROU asset | 195 | 194 | 2,395 | |||||||||
| Merger-related expense | 5,087 | 629 | 9,222 | |||||||||
| Secondary public offering of common stock expenses | 413 | — | — | |||||||||
| Loss on extinguishment of debt | 843 | — | — | |||||||||
| Tax benefit on significant items | (1,522 | ) | (85 | ) | (2,696 | ) | ||||||
| Adjusted tangible net income | $ | 139,207 | $ | 125,471 | $ | 121,207 |
40
Table of Contents
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share and per share data) | 2025 | 2024 | 2023 | |||||||||
| Pre-tax pre-provision return on average assets: | ||||||||||||
| Pre-tax pre-provision net income | $ | 209,355 | $ | 188,120 | $ | 177,333 | ||||||
| Total average assets | 9,556,954 | 9,187,342 | 8,048,331 | |||||||||
| Pre-tax pre-provision return on average assets | 2.19 | % | 2.05 | % | 2.20 | % | ||||||
| Adjusted Pre-tax pre-provision return on average assets: | ||||||||||||
| Adjusted pre-tax pre-provision net income | $ | 215,893 | $ | 188,943 | $ | 188,950 | ||||||
| Total average assets | 9,556,954 | 9,187,342 | 8,048,331 | |||||||||
| Adjusted pre-tax pre-provision return on average assets | 2.26 | % | 2.06 | % | 2.35 | % | ||||||
| Net interest margin, fully taxable equivalent: | ||||||||||||
| Net interest income, fully taxable equivalent | $ | 386,249 | $ | 348,967 | $ | 331,524 | ||||||
| Total average interest-earning assets | 9,130,196 | 8,774,014 | 7,677,848 | |||||||||
| Net interest margin, fully taxable equivalent | 4.23 | % | 3.98 | % | 4.32 | % | ||||||
| Non-interest income to total revenues: | ||||||||||||
| Non-interest income | $ | 60,925 | $ | 58,851 | $ | 56,315 | ||||||
| Total revenues | 446,273 | 406,897 | 386,936 | |||||||||
| Non-interest income to total revenues | 13.65 | % | 14.46 | % | 14.55 | % | ||||||
| Adjusted non-interest expense to average assets: | ||||||||||||
| Adjusted non-interest expense | $ | 230,380 | $ | 217,954 | $ | 197,986 | ||||||
| Total average assets | 9,556,954 | 9,187,342 | 8,048,331 | |||||||||
| Adjusted non-interest expense to average assets | 2.41 | % | 2.37 | % | 2.46 | % | ||||||
| Adjusted efficiency ratio: | ||||||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 224,775 | $ | 212,574 | $ | 191,975 | ||||||
| Total revenues | 446,273 | 406,897 | 386,936 | |||||||||
| Adjusted efficiency ratio | 50.37 | % | 52.24 | % | 49.61 | % | ||||||
| Adjusted return on average assets: | ||||||||||||
| Adjusted net income | $ | 135,067 | $ | 121,497 | $ | 116,799 | ||||||
| Total average assets | 9,556,954 | 9,187,342 | 8,048,331 | |||||||||
| Adjusted return on average assets | 1.41 | % | 1.32 | % | 1.45 | % | ||||||
| Adjusted return on average common stockholders' equity: | ||||||||||||
| Adjusted net income | $ | 135,067 | $ | 121,497 | $ | 116,799 | ||||||
| Average common stockholders' equity | 1,197,476 | 1,040,515 | 863,092 | |||||||||
| Adjusted return on average common stockholders' equity | 11.28 | % | 11.68 | % | 13.53 | % | ||||||
| Tangible common stockholders' equity to tangible assets: | ||||||||||||
| Tangible stockholders' equity | $ | 1,067,386 | $ | 893,399 | $ | 786,673 | ||||||
| Tangible assets | 9,452,156 | 9,298,431 | 8,678,489 | |||||||||
| Tangible common stockholders' equity to tangible assets | 11.29 | % | 9.61 | % | 9.06 | % | ||||||
| Return on average tangible common stockholders' equity: | ||||||||||||
| Tangible net income | $ | 134,191 | $ | 124,733 | $ | 112,286 | ||||||
| Average tangible common stockholders' equity | 996,148 | 839,775 | 682,375 | |||||||||
| Return on average tangible common stockholders' equity: | 13.47 | % | 14.85 | % | 16.46 | % | ||||||
| Adjusted return on average tangible common stockholders' equity: | ||||||||||||
| Adjusted tangible net income | $ | 139,207 | $ | 125,471 | $ | 121,207 | ||||||
| Average tangible common stockholders' equity | 996,148 | 839,775 | 682,375 | |||||||||
| Adjusted return on average tangible common stockholders' equity | 13.97 | % | 14.94 | % | 17.76 | % | ||||||
| Tangible book value per common share: | ||||||||||||
| Tangible common equity | $ | 1,067,386 | $ | 893,399 | $ | 786,673 | ||||||
| Common shares outstanding | 45,545,928 | 44,459,584 | 43,764,056 | |||||||||
| Tangible book value per common share | $ | 23.44 | $ | 20.09 | $ | 17.98 |
41
Table of Contents
Results of Operations
Net interest income
Net interest income, representing interest income less interest expense, is a significant contributor to our revenues and earnings. We generate interest income from interest and dividends on interest-earning assets, which include loans, leases and investment securities we own. We incur interest expense from interest paid on interest-bearing liabilities, which include interest-bearing deposits, subordinated notes, junior subordinated debentures and other borrowings. To evaluate net interest income, we measure and monitor (i) yields on our loans and other interest-earning assets, (ii) the costs of our deposits and other funding sources, (iii) our net interest spread and (iv) our net interest margin. Net interest spread is the difference between rates earned on interest-earning assets and rates paid on interest-bearing liabilities. Net interest margin is calculated as the net interest income divided by average interest-earning assets. Because non-interest-bearing sources of funds, such as non-interest-bearing deposits and stockholders’ equity, also fund interest-earning assets, net interest margin includes the benefit of these non-interest-bearing sources.
We also recognize income from the accretable discounts associated with the purchase of interest-earning assets. Because of our recapitalization and acquisitions, we derive a portion of our interest income from the accretable discounts on purchased credit deteriorated and acquired non-credit-deteriorated loans. The accretion is generally recognized over the life of the loan. As of December 31, 2025, purchased credit deteriorated loans accounted for under ASC Topic 326 represented 1.4% of our total loan portfolio, compared to 1.8% at December 31, 2024.
Changes in the market interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as the volume and types of interest-earning assets, interest-bearing and non-interest-bearing liabilities, are the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. In addition, our interest income includes the accretion of the discounts on our purchased credit deteriorated and acquired non-credit-deteriorated loans, which will also affect our net interest spread, net interest margin and net interest income.
42
Table of Contents
The following tables present, for the periods indicated, information about (i) average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. Yields have been calculated on a pre-tax basis (dollars in thousands):
| Year Ended December 31, | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||||||||||||||
| Average Balance(5) | Interest Inc / Exp | Avg Yield / Rate | Average Balance(5) | Interest Inc / Exp | Avg Yield / Rate | Average Balance(5) | Interest Inc / Exp | Avg Yield / Rate | |||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 175,760 | $ | 6,270 | 3.57 | % | $ | 346,777 | $ | 15,635 | 4.51 | % | $ | 157,754 | $ | 5,029 | 3.19 | % | |||||||||||
| Loans and leases(1) | 7,226,607 | 511,224 | 7.07 | % | 6,786,547 | 502,353 | 7.40 | % | 6,038,797 | 440,984 | 7.30 | % | |||||||||||||||||
| Taxable securities | 1,575,363 | 51,338 | 3.26 | % | 1,483,640 | 44,476 | 3.00 | % | 1,322,379 | 30,068 | 2.27 | % | |||||||||||||||||
| Tax-exempt securities(2) | 152,466 | 4,289 | 2.81 | % | 157,050 | 4,386 | 2.79 | % | 158,918 | 4,300 | 2.71 | % | |||||||||||||||||
| Total interest-earning assets | $ | 9,130,196 | $ | 573,121 | 6.28 | % | $ | 8,774,014 | $ | 566,850 | 6.46 | % | $ | 7,677,848 | $ | 480,381 | 6.26 | % | |||||||||||
| Allowance for credit losses - loans and leases | (106,092 | ) | (101,695 | ) | (98,067 | ) | |||||||||||||||||||||||
| All other assets | 532,850 | 515,023 | 468,550 | ||||||||||||||||||||||||||
| TOTAL ASSETS | $ | 9,556,954 | $ | 9,187,342 | $ | 8,048,331 | |||||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||||||||||||
| Deposits | |||||||||||||||||||||||||||||
| Interest checking | $ | 828,122 | $ | 14,181 | 1.71 | % | $ | 695,156 | $ | 14,442 | 2.08 | % | $ | 574,335 | $ | 9,212 | 1.60 | % | |||||||||||
| Money market accounts | 2,860,470 | 86,928 | 3.04 | % | 2,344,309 | 80,960 | 3.45 | % | 1,802,675 | 53,933 | 2.99 | % | |||||||||||||||||
| Savings | 494,264 | 533 | 0.11 | % | 506,889 | 711 | 0.14 | % | 585,820 | 883 | 0.15 | % | |||||||||||||||||
| Time deposits | 1,701,328 | 66,076 | 3.88 | % | 2,024,942 | 96,253 | 4.75 | % | 1,468,836 | 57,408 | 3.91 | % | |||||||||||||||||
| Total interest-bearing deposits | 5,884,184 | 167,718 | 2.85 | % | 5,571,296 | 192,366 | 3.45 | % | 4,431,666 | 121,436 | 2.74 | % | |||||||||||||||||
| Other borrowings | 319,151 | 6,372 | 2.00 | % | 442,364 | 13,648 | 3.09 | % | 484,984 | 17,125 | 3.53 | % | |||||||||||||||||
| Federal funds purchased | — | — | 0.00 | % | 348 | 21 | 6.05 | % | 685 | 36 | 5.30 | % | |||||||||||||||||
| Subordinated notes and debentures | 156,484 | 12,782 | 8.17 | % | 144,624 | 11,848 | 8.19 | % | 127,825 | 10,260 | 8.03 | % | |||||||||||||||||
| Total borrowings | 475,635 | 19,154 | 4.03 | % | 587,336 | 25,517 | 4.34 | % | 613,494 | 27,421 | 4.47 | % | |||||||||||||||||
| Total interest-bearing liabilities | $ | 6,359,819 | $ | 186,872 | 2.94 | % | $ | 6,158,632 | $ | 217,883 | 3.54 | % | $ | 5,045,160 | $ | 148,857 | 2.95 | % | |||||||||||
| Non-interest bearing demand deposits | 1,833,596 | 1,802,258 | 1,965,663 | ||||||||||||||||||||||||||
| Other liabilities | 166,063 | 185,937 | 174,416 | ||||||||||||||||||||||||||
| Total stockholders’ equity | 1,197,476 | 1,040,515 | 863,092 | ||||||||||||||||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 9,556,954 | $ | 9,187,342 | $ | 8,048,331 | |||||||||||||||||||||||
| Net interest spread(3) | 3.34 | % | 2.92 | % | 3.31 | % | |||||||||||||||||||||||
| Net interest income, fully taxable equivalent | $ | 386,249 | $ | 348,967 | $ | 331,524 | |||||||||||||||||||||||
| Net interest margin, fully taxable equivalent(2)(4) | 4.23 | % | 3.98 | % | 4.32 | % | |||||||||||||||||||||||
| Tax-equivalent adjustment | 901 | 0.01 | % | 921 | 0.01 | % | 903 | 0.01 | % | ||||||||||||||||||||
| Net interest income | $ | 385,348 | $ | 348,046 | $ | 330,621 | |||||||||||||||||||||||
| Net interest margin(4) | 4.22 | % | 3.97 | % | 4.31 | % | |||||||||||||||||||||||
| Net loan accretion impact on margin | $ | 10,413 | 0.11 | % | $ | 13,511 | 0.15 | % | $ | 16,726 | 0.22 | % |
(1)
Loan and lease balances are net of deferred origination fees and costs and initial direct costs. Fees included in loan and lease interest income were $8.8 million, $8.1 million, and $9.8 million for the years ended December 31, 2025, 2024, and 2023, respectively. Non-accrual loans and leases are included in total loan and lease balances. Interest income on non-accruing loans is reflected in the period that it is collected, to the extent it is not applied to principal. Non-accrual loans are included in the average balances.
(2)
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
(3)
Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.
(4)
Represents net interest income divided by total average interest-earning assets.
(5)
Average balances are average daily balances.
43
Table of Contents
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following tables set forth the effects of changing rates and volumes on our net interest income during the periods shown. Information is provided with respect to (i) effects on interest income attributable to changes in volume (changes in volume multiplied by prior rate) and (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume). Changes applicable to both volume and rate have been allocated to volume. Yields have been calculated on a pre-tax basis. The tables below are a summary of the increases and decreases in interest income and interest expense resulting from changes in average balances (volume) and changes in average interest rates (dollars in thousands):
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 Compared to 2024 | 2024 Compared to 2023 | |||||||||||||||||||||||
| Change Due to | Change Due to | Total | Change Due to | Change Due to | Total | |||||||||||||||||||
| Volume | Rate | Change | Volume | Rate | Change | |||||||||||||||||||
| Interest income | ||||||||||||||||||||||||
| Cash and cash equivalents | $ | (6,105 | ) | $ | (3,260 | ) | $ | (9,365 | ) | $ | 8,524 | $ | 2,082 | $ | 10,606 | |||||||||
| Loans and leases(1) | 31,267 | (22,396 | ) | 8,871 | 55,330 | 6,039 | 61,369 | |||||||||||||||||
| Taxable securities | 3,005 | 3,857 | 6,862 | 4,755 | 9,653 | 14,408 | ||||||||||||||||||
| Tax-exempt securities(2) | (128 | ) | 31 | (97 | ) | (41 | ) | 127 | 86 | |||||||||||||||
| Total interest income | $ | 28,039 | $ | (21,768 | ) | $ | 6,271 | $ | 68,568 | $ | 17,901 | $ | 86,469 | |||||||||||
| Interest expense | ||||||||||||||||||||||||
| Deposits | ||||||||||||||||||||||||
| Interest checking | $ | 2,311 | $ | (2,572 | ) | $ | (261 | ) | $ | 2,473 | $ | 2,757 | $ | 5,230 | ||||||||||
| Money market accounts | 15,580 | (9,612 | ) | 5,968 | 18,735 | 8,292 | 27,027 | |||||||||||||||||
| Savings | (26 | ) | (152 | ) | (178 | ) | (113 | ) | (59 | ) | (172 | ) | ||||||||||||
| Time deposits | (12,560 | ) | (17,617 | ) | (30,177 | ) | 26,507 | 12,338 | 38,845 | |||||||||||||||
| Total interest-bearing deposits | 5,305 | (29,953 | ) | (24,648 | ) | 47,602 | 23,328 | 70,930 | ||||||||||||||||
| Other borrowings | (2,460 | ) | (4,816 | ) | (7,276 | ) | (1,343 | ) | (2,134 | ) | (3,477 | ) | ||||||||||||
| Federal funds purchased | (21 | ) | — | (21 | ) | (20 | ) | 5 | (15 | ) | ||||||||||||||
| Subordinated notes and debentures | 969 | (35 | ) | 934 | 1,383 | 205 | 1,588 | |||||||||||||||||
| Total borrowings | (1,512 | ) | (4,851 | ) | (6,363 | ) | 20 | (1,924 | ) | (1,904 | ) | |||||||||||||
| Total interest expense | $ | 3,793 | $ | (34,804 | ) | $ | (31,011 | ) | $ | 47,622 | $ | 21,404 | $ | 69,026 | ||||||||||
| Net interest income, fully taxable equivalent | $ | 24,246 | $ | 13,036 | $ | 37,282 | $ | 20,946 | $ | (3,503 | ) | $ | 17,443 |
(1) Includes loans and leases on non-accrual status.
(2) Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
Net interest income for the year ended December 31, 2025 was $385.3 million, an increase of $37.3 million, or 10.7% compared to 2024. The increase in interest income of $6.3 million was principally a result of growth in the loan and lease portfolio. The average balance of interest-earning assets was $9.1 billion for the year ended December 31, 2025, an increase of $356.2 million, or 4.1%, compared to 2024, primarily due to growth in our loan and lease portfolios and securities portfolio, offset by decreases to cash and cash equivalents. Interest expense decreased by $31.0 million or 14.2%, for the year ended December 31, 2025 compared to 2024, mostly due to lower rates paid and lower average balances on time deposits and partially offset by growth of money market accounts. Average total interest-bearing deposits increased $312.9 million, or 5.6% year over year.
Interest expense on borrowings for the year ended December 31, 2025 was $19.2 million compared to $25.5 million for the year ended December 31, 2024, a decrease of $6.4 million, or 24.9%. This decrease was driven mainly by lower rates paid on other borrowings.
The net interest margin for the year ended December 31, 2025 was 4.22%, an increase of 25 basis points compared to 3.97% for the year ended December 31, 2024. The average yield on interest-earning assets decreased 18 basis points to 6.28% for the year ended December 31, 2025 compared to 6.46% for the year ended December 31, 2024, while the average rate paid on interest-bearing liabilities decreased by 60 basis points to 2.94% from 3.54%, resulting in an increase in the interest rate spread of 42 basis points.
44
Table of Contents
Net loan accretion income was $10.4 million for the year ended December 31, 2025 compared to $13.5 million for the year ended December 31, 2024, a decrease of $3.1 million. Total net loan accretion on acquired loans contributed 11 basis points to the net interest margin for the year ended December 31, 2025 compared to 15 basis points for the year ended December 31, 2024. Assuming no additional acquisitions, we expect loan accretion income to continue to decline as acquired loans mature. Projected accretion income as of December 31, 2025 is summarized as follows:
| Estimated Projected Accretion(1)(2) | |||
|---|---|---|---|
| 2026 | $ | 4,916 | |
| 2027 | 2,977 | ||
| 2028 | 1,724 | ||
| 2029 | 1,209 | ||
| 2030 | 820 | ||
| Thereafter | 8,650 | ||
| Total | $ | 20,296 | |
| (1) Estimated projected accretion excludes contractual interest income on acquired loans and leases. (2) Projections are updated quarterly, assume no prepayments, and are subject to change. |
Provision for credit losses
The provision for credit losses reflects the amount required to maintain the ACL at an appropriate level based upon management’s evaluation of collectively and individually evaluated loss reserves. The provision for credit losses represents a charge to earnings necessary to establish an allowance for credit losses that, in management’s evaluation, is appropriate to provide coverage for current expected credit losses in the loan and lease portfolio. The ACL is increased by the provision for credit losses and is decreased by charge-offs, net of recoveries on prior charge-offs.
Provision for credit losses for the year ended December 31, 2025 was $36.1 million compared to $27.0 million for the year ended December 31, 2024, an increase of $9.1 million. The increase in provision was mainly due to growth in the loan and lease portfolio and higher non-performing loans and leases. On April 1, 2025, a provision for credit losses of $864,000 was recorded on acquired non-credit-deteriorated loans related to the First Security acquisition. For the year ended December 31, 2025, the provision for credit losses is comprised of a provision for loan and lease losses of $35.8 million and a provision for unfunded commitments of $348,000. For the year ended December 31, 2024, the provision for credit losses is comprised of a provision for loan and lease losses of $28.3 million and a recapture of provision for unfunded commitments of $1.2 million.
Non-interest income
Non-interest income was $60.9 million for the year ended December 31, 2025, compared to $58.9 million for the year ended December 31, 2024, an increase of $2.1 million or 3.5%.
The following table presents the major components of our non-interest income for the periods indicated (dollars in thousands):
| Year ended December 31, | 2025 compared to 2024 | 2024 compared to 2023 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Fees and service charges on deposits | $ | 10,876 | $ | 10,214 | $ | 9,211 | $ | 662 | 6.5 | % | $ | 1,003 | 10.9 | % | ||||||||||||||
| Loan servicing revenue | 12,261 | 12,905 | 13,503 | (644 | ) | (5.0 | )% | (598 | ) | (4.4 | )% | |||||||||||||||||
| Loan servicing asset revaluation | (5,602 | ) | (6,704 | ) | (5,089 | ) | 1,102 | (16.4 | )% | (1,615 | ) | 31.7 | % | |||||||||||||||
| ATM and interchange fees | 4,083 | 4,464 | 4,462 | (381 | ) | (8.5 | )% | 2 | 0.1 | % | ||||||||||||||||||
| Net losses on sales of securities available-for-sale | (21 | ) | (699 | ) | — | 678 | (97.1 | )% | (699 | ) | 100.0 | % | ||||||||||||||||
| Change in fair value of equity securities, net | 795 | 1,122 | 1,071 | (327 | ) | (29.1 | )% | 51 | 4.8 | % | ||||||||||||||||||
| Net gains on sales of loans | 22,719 | 24,540 | 22,805 | (1,821 | ) | (7.4 | )% | 1,735 | 7.6 | % | ||||||||||||||||||
| Wealth management and trust income | 4,846 | 4,310 | 4,158 | 536 | 12.4 | % | 152 | 3.7 | % | |||||||||||||||||||
| Other non-interest income | 10,968 | 8,699 | 6,194 | 2,269 | 26.1 | % | 2,505 | 40.5 | % | |||||||||||||||||||
| Total non-interest income | $ | 60,925 | $ | 58,851 | $ | 56,315 | $ | 2,074 | 3.5 | % | $ | 2,536 | 4.5 | % | ||||||||||||||
| NM - Not meaningful |
Fees and service charges on deposits represent amounts charged to customers for banking services, such as fees on deposit accounts, and include, but are not limited to, maintenance fees, insufficient fund fees, overdraft protection fees, wire transfer fees, treasury management fees, and other charges. Fees and service charges on deposits were $10.9 million for the year ended December 31, 2025, compared to $10.2 million for the year ended December 31, 2024, an increase of $662,000 or 6.5%. The increase was a result of growth in deposit balances and from new customers.
While portions of the loans that we originate are sold and generate gain on sale revenue, servicing rights for the majority of the loans that we sell are retained by us. In exchange for continuing to service loans that have been sold, we receive servicing revenue from a portion of the interest cash flow of the loan. We generated $12.3 million and $12.9 million in loan servicing revenue on the sold portion of U.S. government guaranteed loans for the years ended December 31, 2025 and 2024, respectively, a decrease of $644,000 or 5.0%.
45
Table of Contents
At December 31, 2025 and 2024, the outstanding balance of U.S. government guaranteed loans serviced was $1.6 billion and $1.7 billion, respectively.
Loan servicing asset revaluation represents net changes in the fair value of our servicing assets. Loan servicing asset revaluation had a downward adjustment of $5.6 million for the year ended December 31, 2025, compared to a downward adjustment of $6.7 million for the year ended December 31, 2024, a decrease of $1.1 million, or 16.4% The variance was primarily driven by the change in fair value of the servicing asset mainly as a result of lower average discount rate.
Net gains on sales of loans were $22.7 million for the year ended December 31, 2025 compared to $24.5 million for the year ended December 31, 2024, a decrease of $1.8 million, or 7.4%. The decrease in net gains on sales was primarily driven by lower market premiums for U.S. government guaranteed loans. We sold $315.0 million and $314.8 million of U.S. government guaranteed loans during the years ended December 31, 2025 and 2024, respectively.
Wealth management and trust income represents fees charged to customers for investment, trust, and wealth management services and are primarily determined by total assets under administration. Wealth management and trust income was $4.8 million for the year ended December 31, 2025 compared to $4.3 million for the year ended December 31, 2024, an increase of $536,000 or 12.4%, mainly due to increased fees. Assets under administration were $823.2 million and $746.5 million as of December 31, 2025 and 2024, respectively, and include $115.2 million and $119.7 million of money market demand accounts included in interest-bearing deposits on the Consolidated Statements of Financial Condition.
Other non-interest income was $11.0 million for the year ended December 31, 2025 compared to $8.7 million for the year ended December 31, 2024, an increase of $2.3 million or 26.1%. The increase was primarily a result of increased swap fee income from increased swap activity.
Non-interest expense
We reported non-interest expense for the year ended December 31, 2025 of $236.9 million compared to $218.8 million for the year ended December 31, 2024, an increase of $18.1 million or 8.3%.
The following table presents the components of our non-interest expense for the periods indicated (dollars in thousands):
| Year ended December 31, | 2025 compared to 2024 | 2024 compared to 2023 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Salaries and employee benefits | $ | 150,376 | $ | 140,119 | $ | 126,979 | $ | 10,257 | 7.3 | % | $ | 13,140 | 10.3 | % | ||||||||||||||
| Occupancy expense, net | 14,512 | 14,686 | 14,030 | (174 | ) | (1.2 | )% | 656 | 4.7 | % | ||||||||||||||||||
| Equipment expense | 3,752 | 4,017 | 4,478 | (265 | ) | (6.6 | )% | (461 | ) | (10.3 | )% | |||||||||||||||||
| Impairment charge on assets held for sale | 195 | — | 2,000 | 195 | 100.0 | % | (2,000 | ) | (100.0 | )% | ||||||||||||||||||
| Loan and lease related expenses | 3,623 | 2,789 | 2,936 | 834 | 29.9 | % | (147 | ) | (5.0 | )% | ||||||||||||||||||
| Legal, audit and other professional fees | 16,058 | 13,428 | 12,946 | 2,630 | 19.6 | % | 482 | 3.7 | % | |||||||||||||||||||
| Data processing | 19,445 | 16,869 | 19,509 | 2,576 | 15.3 | % | (2,640 | ) | (13.5 | )% | ||||||||||||||||||
| Net loss recognized on other real estate owned and other related expenses | 1,143 | 568 | 385 | 575 | 101.5 | % | 183 | 47.4 | % | |||||||||||||||||||
| Regulatory assessments | 4,250 | 4,179 | 4,143 | 71 | 1.7 | % | 36 | 0.9 | % | |||||||||||||||||||
| Other intangible assets amortization expense | 5,605 | 5,380 | 6,011 | 225 | 4.2 | % | (631 | ) | (10.5 | )% | ||||||||||||||||||
| Advertising and promotions | 5,644 | 4,978 | 3,796 | 666 | 13.4 | % | 1,182 | 31.1 | % | |||||||||||||||||||
| Telecommunications | 884 | 870 | 1,447 | 14 | 1.7 | % | (577 | ) | (39.9 | )% | ||||||||||||||||||
| Other non-interest expense | 11,431 | 10,894 | 10,943 | 537 | 4.9 | % | (49 | ) | (0.5 | )% | ||||||||||||||||||
| Total non-interest expense | $ | 236,918 | $ | 218,777 | $ | 209,603 | $ | 18,141 | 8.3 | % | $ | 9,174 | 4.4 | % | ||||||||||||||
| NM - Not meaningful |
Salaries and employee benefits, the single largest component of our non-interest expense, was $150.4 million for the year ended December 31, 2025 compared to $140.1 million for the year ended December 31, 2024, an increase of $10.3 million or 7.3%, primarily a result of merger-related expenses, merit salary increases, higher incentive compensation, and higher equity-based compensation.
Occupancy expense, net, and equipment expense for the year ended December 31, 2025 were $18.3 million compared to $18.7 million for the year ended December 31, 2024, a decrease of $439,000 or 2.3%, primarily as a result of our branch consolidation strategy.
Loan and lease related expenses for the year ended December 31, 2025 were $3.6 million compared to $2.8 million for the year ended December 31, 2024, an increase of $834,000, or 29.9%. The increase was mainly related to increased real estate taxes and insurance and increased appraisal and survey related expenses.
Legal, audit and other professional fees for the year ended December 31, 2025 were $16.1 million compared to $13.4 million for the year ended December 31, 2024, an increase of $2.6 million or 19.6%. The increase was principally driven by increased outside service fees, merger-related expenses, and fees and expenses related to the secondary public offering of our common stock.
46
Table of Contents
Data processing expense for the year ended December 31, 2025 was $19.4 million compared to $16.9 million for the year ended December 31, 2024, an increase of $2.6 million or 15.3% primarily due to increased software licensing and maintenance expenses and from higher expenses associated with the First Security acquisition and integration.
Advertising and promotions for the year ended December 31, 2025 were $5.6 million compared to $5.0 million for the year ended December 31, 2024, an increase of $666,000 or 13.4%, primarily due to higher sponsorships and advertising spent on digital marketing campaigns.
Other non-interest expense for the year ended December 31, 2025 was $11.4 million compared to $10.9 million for the year ended December 31, 2024, an increase of $537,000 or 4.9%. Other non-interest expense for the year ended December 31, 2025 includes $843,000 related to the loss on extinguishment of subordinated debt.
For the years ended December 31, 2025 and 2024, our efficiency ratio was 51.83% and 52.45%, respectively. The improvement in the efficiency ratio was mainly driven by increased revenues and lower interest expense. For the years ended December 31, 2025 and 2024, our adjusted efficiency ratio was 50.37% and 52.24%, respectively. Please refer to the "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" included in Item 7 of this report, for more information on how our adjusted efficiency ratio is calculated.
Income Taxes
Income tax expense was $43.2 million for the year ended December 31, 2025, compared to $40.3 million for the year ended December 31, 2024. The increase in income tax expense was primarily due to increased income before provision for income taxes during 2025.
Our effective tax rate was 24.9% for the year ended December 31, 2025 and 25.0% for the year ended December 31, 2024. The decrease in our effective tax rate was primarily driven by a decrease in our state tax rate, net of our federal benefit. We expect our effective tax rate for 2026 to be approximately 25% to 27%.
47
Table of Contents
Financial Condition
Balance sheet analysis
Our total assets increased by $156.1 million, or 1.6%, to $9.7 billion at December 31, 2025, compared to $9.5 billion at December 31, 2024.
Total liabilities decreased by $20.3 million, or 0.2%, to $8.4 billion at December 31, 2025 compared to December 31, 2024. The decrease is primarily attributed to a decrease in FHLB advances of $235.0 million, or 40.9%, due to repayments, offset by an increase in total deposits of $188.8 million, or 2.5%, primarily driven by deposits acquired through acquisition.
Investment portfolio
Our investment securities portfolio consists of securities classified as equity and other securities, at fair value, and securities available-for-sale, at fair value. There were no securities classified as trading in our investment portfolio as of or for the years ended December 31, 2025 and 2024. All available-for sale securities are carried at fair value and may be used for liquidity purposes should management consider it to be in our best interest. Securities available-for-sale consist primarily of residential mortgage-backed securities, commercial mortgage-backed securities and U.S. government agencies securities and has an average duration of 4.5 years at December 31, 2025.
Securities available-for-sale were $1.4 billion, a decrease of $10.6 million or 0.7%, compared to December 31, 2024. The decrease was primarily due to principal paydowns and sales of mortgage-backed securities, and maturities and calls of U.S. Treasury Notes and U.S. Government agency bonds, offset by purchases of residential and commercial mortgage-backed securities and lower unrealized losses.
There were no securities classified as held-to-maturity in our investment portfolio as of December 31, 2025. Securities held-to-maturity were $605,000 at December 31, 2024, which consisted of municipal securities, carried at amortized cost. We evaluated the held to maturity securities in an unrealized loss position for credit losses as of December 31, 2024 and determined there were none.
The fair value of our equity and other securities portfolio was $10.7 million at December 31, 2025, and $9.9 million at December 31, 2024.
The following tables summarize the fair value of the available-for-sale and held-to-maturity securities portfolio as of the dates presented (dollars in thousands):
| December 31, 2025 | December 31, 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale | |||||||||||||||
| U.S. Treasury Notes | $ | 29,655 | $ | 29,890 | $ | 32,783 | $ | 32,570 | |||||||
| U.S. Government agencies | 118,674 | 109,747 | 151,912 | 136,487 | |||||||||||
| Obligations of states, municipalities, and political subdivisions | 56,705 | 54,554 | 84,188 | 79,306 | |||||||||||
| Residential mortgage-backed securities | |||||||||||||||
| Agency | 881,735 | 825,298 | 849,297 | 750,802 | |||||||||||
| Non-agency | 143,372 | 127,731 | 160,427 | 137,880 | |||||||||||
| Commercial mortgage-backed securities | |||||||||||||||
| Agency | 243,762 | 217,029 | 261,947 | 226,940 | |||||||||||
| Corporate securities | 30,318 | 29,433 | 40,623 | 38,462 | |||||||||||
| Asset-backed securities | 12,155 | 11,424 | 14,406 | 13,249 | |||||||||||
| Total | $ | 1,516,376 | $ | 1,405,106 | $ | 1,595,583 | $ | 1,415,696 |
| December 31, 2025 | December 31, 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Held-to-maturity | |||||||||||||||
| Obligations of states, municipalities, and political subdivisions | $ | — | $ | — | $ | 605 | $ | 605 | |||||||
| Total | $ | — | $ | — | $ | 605 | $ | 605 |
Certain securities have fair values less than amortized cost and, therefore, contain unrealized losses. There were 205 investment securities with unrealized losses at December 31, 2025 totaling $121.6 million. We anticipate full recovery of amortized cost with respect to these securities by maturity, or sooner in the event of a more favorable market interest rate environment. We do not intend to sell these securities and it is not more likely than not that we will be required to sell them before recovery of their amortized cost basis, which may be at maturity.
48
Table of Contents
The following table (dollars in thousands) set forth certain information regarding contractual maturities and the weighted average yields of our debt securities as of December 31, 2025. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Maturity as of December 31, 2025 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due in One Year or Less | Due from One to Five Years | Due from Five to Ten Years | Due after Ten Years | |||||||||||||||||||||||||||||
| Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | |||||||||||||||||||||||||
| Available-for-sale | ||||||||||||||||||||||||||||||||
| U.S. Treasury Notes | $ | 9,911 | 4.17 | % | $ | 19,744 | 3.91 | % | $ | — | — | $ | — | — | ||||||||||||||||||
| U.S. government agencies | 7,671 | 3.62 | % | 66,169 | 1.54 | % | 39,834 | 1.65 | % | 5,000 | 3.36 | % | ||||||||||||||||||||
| Obligations of states, municipalities, and political subdivisions | 2,917 | 3.69 | % | 8,415 | 3.62 | % | 14,929 | 3.47 | % | 30,444 | 2.42 | % | ||||||||||||||||||||
| Residential mortgage-backed securities | ||||||||||||||||||||||||||||||||
| Agency | — | — | 50,713 | 1.49 | % | 74,816 | 2.04 | % | 756,206 | 3.27 | % | |||||||||||||||||||||
| Non-agency | — | — | — | — | — | — | 143,372 | 2.93 | % | |||||||||||||||||||||||
| Commercial mortgage-backed securities | ||||||||||||||||||||||||||||||||
| Agency | — | — | 14,642 | 1.99 | % | 19,202 | 2.43 | % | 209,918 | 3.30 | % | |||||||||||||||||||||
| Corporate securities | — | — | 21,312 | 4.72 | % | 9,006 | 3.46 | % | — | — | ||||||||||||||||||||||
| Asset-backed securities | 63 | 4.80 | % | 3,016 | 4.28 | % | 9,076 | 2.46 | % | — | — | |||||||||||||||||||||
| Total | $ | 20,562 | 3.90 | % | $ | 184,011 | 2.33 | % | $ | 166,863 | 2.22 | % | $ | 1,144,940 | 3.21 | % |
(1) The weighted average yields are based on amortized cost.
Total non-taxable securities classified as obligations of states, municipalities and political subdivisions were $39.0 million at December 31, 2025, a decrease of $14.6 million from December 31, 2024.
There were no holdings of securities of any one issuer, other than U.S. government-sponsored entities and agencies, with total outstanding balances greater than 10% of our stockholders’ equity as of December 31, 2025 and 2024.
Restricted stock
As a member of the Federal Home Loan Bank system, Byline Bank is required to maintain an investment in the capital stock of the FHLB. No market exists for this stock, and it has no quoted market value. The stock is redeemable at par by the FHLB and is, therefore, carried at cost. In addition, Byline Bank owns stock of Bankers’ Bank, which is redeemable at par and carried at cost. As of December 31, 2025 and 2024, we held $21.3 million and $27.5 million, respectively, in FHLB and Bankers’ Bank stock. We evaluate impairment of our investment in FHLB and Bankers’ Bank based on the ultimate recoverability of the par value rather than by recognizing temporary declines in value. We did not identify any indicators of impairment of FHLB and Bankers’ Bank stock as of December 31, 2025 and 2024.
49
Table of Contents
Loan and lease portfolio
Lending-related income is the most important component of our net interest income and is the main driver of the results of our operations. Total loans and leases at December 31, 2025 and 2024 were $7.5 billion and $6.9 billion, respectively, an increase of $602.5 million or 8.7%. The growth in the originated loan and lease portfolio was primarily driven by increases in commercial and industrial loans and leases, and commercial real estate. Purchased credit deteriorated loans and acquired non-credit-deteriorated loans and leases were $632.1 million at December 31, 2025, a decrease of $30.9 million, compared to $663.0 million at December 31, 2024. The decrease in the purchased credit deteriorated and acquired non-credit-deteriorated loan and lease portfolio was primarily due to renewals of loans as originated, resolutions of these loans, and charge-offs.
We strive to maintain a diversified loan and lease portfolio to help reduce the risk inherent in concentration in certain types of collateral. Our exposure to certain industries as of December 31, 2025 represents the following percentages of the portfolio: 35.9% real estate, 12.1% manufacturing, 9.5% finance and insurance, 6.5% wholesale trade, 5.0% accommodation and food services, and all other industries represent less than 5% of the portfolio or 31.0% of the total loan and lease portfolio. As of December 31, 2025, the loan portfolio included $407.3 million of unguaranteed SBA 7(a) and USDA loans with exposure to the following top three industries: 18.9% retail trade, 13.4% accommodation and food services and 8.2% manufacturing. The following table shows our allocation of originated, purchased credit deteriorated, and acquired non-credit-deteriorated loans and leases as of the dates presented (dollars in thousands):
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||||
| Amount | % of Total | Amount | % of Total | |||||||||||||
| Originated loans and leases | ||||||||||||||||
| Commercial real estate | $ | 2,338,109 | 31.1 | % | $ | 2,071,952 | 30.0 | % | ||||||||
| Residential real estate | 567,158 | 7.6 | % | 513,422 | 7.4 | % | ||||||||||
| Construction, land development, and other land | 360,003 | 4.8 | % | 429,596 | 6.2 | % | ||||||||||
| Commercial and industrial | 2,856,214 | 38.0 | % | 2,509,083 | 36.3 | % | ||||||||||
| Installment and other | 3,470 | 0.0 | % | 3,847 | 0.1 | % | ||||||||||
| Leasing financing receivables | 752,306 | 10.0 | % | 715,899 | 10.4 | % | ||||||||||
| Total originated loans and leases | $ | 6,877,260 | 91.5 | % | $ | 6,243,799 | 90.4 | % | ||||||||
| Purchased credit deteriorated loans | ||||||||||||||||
| Commercial real estate | $ | 68,987 | 0.9 | % | $ | 82,934 | 1.2 | % | ||||||||
| Residential real estate | 20,788 | 0.3 | % | 30,515 | 0.4 | % | ||||||||||
| Construction, land development, and other land | 2,533 | 0.0 | % | — | — | |||||||||||
| Commercial and industrial | 12,570 | 0.2 | % | 14,081 | 0.2 | % | ||||||||||
| Installment and other | 73 | 0.0 | % | 105 | 0.0 | % | ||||||||||
| Total purchased credit deteriorated loans | $ | 104,951 | 1.4 | % | $ | 127,635 | 1.8 | % | ||||||||
| Acquired non-credit-deteriorated loans and leases | ||||||||||||||||
| Commercial real estate | $ | 200,089 | 2.7 | % | $ | 199,531 | 2.9 | % | ||||||||
| Residential real estate | 169,478 | 2.3 | % | 182,165 | 2.6 | % | ||||||||||
| Construction, land development, and other land | 45,542 | 0.6 | % | 59,673 | 0.9 | % | ||||||||||
| Commercial and industrial | 97,786 | 1.3 | % | 93,969 | 1.4 | % | ||||||||||
| Installment and other | 14,263 | 0.2 | % | 14 | 0.0 | % | ||||||||||
| Leasing financing receivables | — | — | 36 | 0.0 | % | |||||||||||
| Total acquired non-credit-deteriorated loans and leases | $ | 527,158 | 7.1 | % | $ | 535,388 | 7.8 | % | ||||||||
| Total loans and leases | $ | 7,509,369 | 100.0 | % | $ | 6,906,822 | 100.0 | % | ||||||||
| Allowance for credit losses - loans and leases | (108,834 | ) | (97,988 | ) | ||||||||||||
| Total loans and leases, net of allowance for credit losses - loans and leases | $ | 7,400,535 | $ | 6,808,834 |
Loans collateralized by real estate include: commercial real estate, residential real estate, and construction, land development, and other land. In the aggregate, loans collateralized by real estate comprised 50.3% and 51.6% of the total loan and lease portfolio at December 31, 2025 and 2024, respectively.
Commercial real estate loans. Commercial real estate loans, including owner occupied and non-owner occupied, comprised the largest portion of the real estate loan portfolio as of December 31, 2025 and totaled $2.6 billion, or 69.1%, of real estate loans and 34.7% of the total loan and lease portfolio. At December 31, 2024, commercial real estate loans totaled $2.4 billion and comprised 66.0% of real estate loans and 34.1% of the total loan and lease portfolio. Purchased credit deteriorated commercial real estate loans decreased from $82.9 million as of December 31, 2024 to $69.0 million as of December 31, 2025, as a result of the migration of renewed loans to originated, paydowns, resolutions, and charge-offs.
50
Table of Contents
As part of our risk assessment strategy, we strive to maintain a diversified commercial real estate portfolio, which is reviewed periodically by primary collateral type and geographic location. The following tables present details of our commercial real estate portfolio by collateral type and state (location of the property), as of the dates presented:
| December 31, 2025 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Owner Occupied Amount | Owner Occupied % of Total Loans and Leases | Non-Owner Occupied Amount | Non-Owner Occupied % of Total Loans and Leases | Total Amount | % of Total Loans and Leases | |||||||||||||||||
| Commercial Real Estate (CRE) | |||||||||||||||||||||||
| Industrial/Warehouse | $ | 693,592 | 9.2 | % | $ | 511,045 | 6.8 | % | $ | 1,204,637 | 16.0 | % | |||||||||||
| Retail/Restaurant | 379,326 | 5.1 | % | 205,747 | 2.7 | % | 585,073 | 7.8 | % | ||||||||||||||
| Office | 89,262 | 1.2 | % | 150,446 | 2.0 | % | 239,708 | 3.2 | % | ||||||||||||||
| Mixed Use | 46,447 | 0.6 | % | 46,925 | 0.6 | % | 93,372 | 1.2 | % | ||||||||||||||
| Other(1) | 309,266 | 4.1 | % | 172,444 | 2.4 | % | 481,710 | 6.5 | % | ||||||||||||||
| CRE, prior to deferred fees and costs | $ | 1,517,893 | 20.2 | % | $ | 1,086,607 | 14.5 | % | $ | 2,604,500 | 34.7 | % | |||||||||||
| Net unamortized deferred fees and costs | 3,732 | 0.0 | % | (1,047 | ) | 0.0 | % | 2,685 | 0.0 | % | |||||||||||||
| Total CRE | 1,521,625 | 20.2 | % | 1,085,560 | 14.5 | % | 2,607,185 | 34.7 | % | ||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||
| (dollars in thousands) | Owner Occupied Amount | Owner Occupied % of Total Loans and Leases | Non-Owner Occupied Amount | Non-Owner Occupied % of Total Loans and Leases | Total Amount | % of Total Loans and Leases | |||||||||||||||||
| CRE Geography | |||||||||||||||||||||||
| Illinois | $ | 1,157,223 | 15.4 | % | $ | 604,766 | 8.1 | % | $ | 1,761,989 | 23.5 | % | |||||||||||
| Wisconsin | 82,898 | 1.1 | % | 60,284 | 0.8 | % | 143,182 | 1.9 | % | ||||||||||||||
| New Jersey | 9,453 | 0.1 | % | 118,222 | 1.6 | % | 127,675 | 1.7 | % | ||||||||||||||
| California | 38,424 | 0.5 | % | 35,823 | 0.5 | % | 74,247 | 1.0 | % | ||||||||||||||
| Florida | 20,311 | 0.3 | % | 44,242 | 0.6 | % | 64,553 | 0.9 | % | ||||||||||||||
| Indiana | 48,275 | 0.6 | % | 15,865 | 0.2 | % | 64,140 | 0.8 | % | ||||||||||||||
| Arizona | 19,482 | 0.4 | % | 36,465 | 0.5 | % | 55,947 | 0.9 | % | ||||||||||||||
| Michigan | 32,064 | 0.4 | % | 16,165 | 0.2 | % | 48,229 | 0.6 | % | ||||||||||||||
| All Others(2) | 109,763 | 1.4 | % | 154,775 | 2.0 | % | 264,538 | 3.4 | % | ||||||||||||||
| CRE, prior to deferred fees and costs | $ | 1,517,893 | 20.2 | % | $ | 1,086,607 | 14.5 | % | $ | 2,604,500 | 34.7 | % | |||||||||||
| Net unamortized deferred fees and costs | 3,732 | 0.0 | % | (1,047 | ) | 0.0 | % | 2,685 | 0.0 | % | |||||||||||||
| Total CRE | $ | 1,521,625 | 20.2 | % | $ | 1,085,560 | 14.5 | % | $ | 2,607,185 | 34.7 | % |
51
Table of Contents
| December 31, 2024 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Owner Occupied Amount | Owner Occupied % of Total Loans and Leases | Non-Owner Occupied Amount | Non-Owner Occupied % of Total Loans and Leases | Total Amount | % of Total Loans and Leases | |||||||||||||||||
| Commercial Real Estate (CRE) | |||||||||||||||||||||||
| Industrial/Warehouse | $ | 618,174 | 9.0 | % | $ | 459,483 | 6.7 | % | $ | 1,077,657 | 15.6 | % | |||||||||||
| Retail/Restaurant | 345,928 | 5.0 | % | 182,575 | 2.6 | % | 528,503 | 7.7 | % | ||||||||||||||
| Office | 86,313 | 1.2 | % | 160,738 | 2.3 | % | 247,051 | 3.6 | % | ||||||||||||||
| Mixed Use | 42,653 | 0.6 | % | 34,762 | 0.5 | % | 77,415 | 1.1 | % | ||||||||||||||
| Senior Housing/Healthcare | 32,070 | 0.5 | % | 22,715 | 0.3 | % | 54,785 | 0.8 | % | ||||||||||||||
| Hotel/Motel | 21,655 | 0.3 | % | 21,315 | 0.3 | % | 42,970 | 0.6 | % | ||||||||||||||
| Other(1) | 227,911 | 3.3 | % | 94,933 | 1.4 | % | 322,844 | 4.7 | % | ||||||||||||||
| CRE, prior to deferred fees and costs | $ | 1,374,704 | 19.9 | % | $ | 976,521 | 14.1 | % | $ | 2,351,225 | 34.0 | % | |||||||||||
| Net unamortized deferred fees and costs | 4,082 | 0.1 | % | (890 | ) | 0.0 | % | 3,192 | 0.1 | % | |||||||||||||
| Total CRE | $ | 1,378,786 | 20.0 | % | $ | 975,631 | 14.1 | % | $ | 2,354,417 | 34.1 | % | |||||||||||
| December 31, 2024 | |||||||||||||||||||||||
| (dollars in thousands) | Owner Occupied Amount | Owner Occupied % of Total Loans and Leases | Non-Owner Occupied Amount | Non-Owner Occupied % of Total Loans and Leases | Total Amount | % of Total Loans and Leases | |||||||||||||||||
| CRE Geography | |||||||||||||||||||||||
| Illinois | $ | 1,041,719 | 15.1 | % | $ | 555,235 | 8.0 | % | $ | 1,596,954 | 23.1 | % | |||||||||||
| Wisconsin | 87,546 | 1.3 | % | 59,889 | 0.9 | % | 147,435 | 2.1 | % | ||||||||||||||
| California | 42,119 | 0.6 | % | 79,602 | 1.2 | % | 121,721 | 1.8 | % | ||||||||||||||
| New Jersey | 7,797 | 0.1 | % | 89,736 | 1.3 | % | 97,533 | 1.4 | % | ||||||||||||||
| Florida | 18,549 | 0.3 | % | 41,293 | 0.6 | % | 59,842 | 0.9 | % | ||||||||||||||
| Indiana | 45,299 | 0.7 | % | 12,652 | 0.2 | % | 57,951 | 0.8 | % | ||||||||||||||
| Texas | 24,077 | 0.3 | % | 18,357 | 0.3 | % | 42,434 | 0.6 | % | ||||||||||||||
| Michigan | 27,175 | 0.4 | % | 10,524 | 0.2 | % | 37,699 | 0.5 | % | ||||||||||||||
| North Carolina | 2,767 | 0.0 | % | 24,105 | 0.3 | % | 26,872 | 0.4 | % | ||||||||||||||
| Georgia | 6,545 | 0.1 | % | 17,320 | 0.3 | % | 23,865 | 0.3 | % | ||||||||||||||
| All Others(2) | 71,111 | 1.0 | % | 67,808 | 1.0 | % | 138,919 | 2.0 | % | ||||||||||||||
| CRE, prior to deferred fees and costs | $ | 1,374,704 | 19.9 | % | $ | 976,521 | 14.1 | % | $ | 2,351,225 | 34.0 | % | |||||||||||
| Net unamortized deferred fees and costs | 4,082 | 0.1 | % | (890 | ) | 0.0 | % | 3,192 | 0.1 | % | |||||||||||||
| Total CRE | $ | 1,378,786 | 20.0 | % | $ | 975,631 | 14.1 | % | $ | 2,354,417 | 34.1 | % |
(1) Represents collateral types that represent less than 1% of the total loan and lease portfolio.
(2) Represents states and territories with less than 1% of the CRE portfolio.
The composition of the CRE loan portfolio remained stable at December 31, 2025 compared to December 31, 2024. Industrial/warehouse, retail/restaurant and office remain the top three collateral types in the CRE portfolio, and represented 26.9% of total loans and leases held for investment at December 31, 2025 compared to 26.8% at December 31, 2024. CRE office represents 9.2% of our total CRE portfolio as of December 31, 2025, compared to 10.5% as of December 31, 2024. Geographically, CRE loans in Illinois were 23.5% of total loans and leases held for investment and represented 67.6% of total CRE loans at December 31, 2025, compared to 23.1% of total loans and leases held for investment and 67.8% of total CRE loans at December 31, 2024. CRE loans outside of Illinois comprised 11.2% of total loans and leases held for investment as of December 31, 2025, compared to 10.9% as of December 31, 2024.
Owner occupied CRE loans were $1.5 billion, or 20.2% of our loan and lease portfolio at December 31, 2025, compared to $1.4 billion, or 20.0% of our loan and lease portfolio at December 31, 2024, an increase of $142.8 million, or 10.4%. Non-owner occupied CRE loans were $1.1 billion, or 14.5% of our loan and lease portfolio at December 31, 2025, compared to $975.6 million, or 14.1% of our loan and lease portfolio at December 31, 2024, an increase of $109.9 million, or 11.3%. Increases to both owner-occupied and non-owner occupied were driven primarily by increases to industrial/warehouse.
At December 31, 2025 and 2024, CRE loan concentration, as defined in the Federal Register to include owner-occupied and non-owner occupied CRE loans, construction land development and other land loans, multifamily property loans, and loans to finance CRE, construction and land development activities (that are not secured by real estate), as a percentage of Byline Bank's total capital were 268.3% and 278.2%, respectively. We have not experienced portfolio concentration shift during the year ended December 31, 2025 nor have we changed our underwriting standards.
Residential real estate loans. Residential real estate loans totaled $757.4 million at December 31, 2025, compared to $726.1 million at December 31, 2024, an increase of $31.3 million or 4.3%. The residential real estate loan portfolio comprised 20.1% and 20.3% of real estate loans as of December 31, 2025 and 2024, respectively, and 10.2% and 10.4% of total loans and leases at December 31, 2025 and 2024, respectively. Purchased credit deteriorated residential real estate loans decreased from $30.5 million as of December 31, 2024 to $20.8 million as of December 31, 2025, or 31.9%. Multifamily real estate loans, included in residential real
52
Table of Contents
estate loans, were $476.1 million and $429.9 million, or 36.4% of Byline Bank's total capital, at December 31, 2025 and 2024, respectively.
Construction, land development and other land loans. Construction, land development and other land loans totaled $408.1 million at December 31, 2025 compared to $489.3 million at December 31, 2024, a decrease of $81.2 million or 16.6%. The construction, land development and other land loan portfolio comprised 10.8% and 13.7% of real estate loans as of December 31, 2025 and 2024, respectively, and 5.4% and 7.1% of the total loan and lease portfolio as of December 31, 2025 and 2024, respectively. The construction, land development and other land loan portfolio was 31.1% and 41.3% of Byline Bank's total capital, at December 31, 2025 and 2024, respectively.
Commercial and industrial loans. Commercial and industrial loans totaled $3.0 billion and $2.6 billion at December 31, 2025 and 2024, respectively, an increase of $349.4 million, or 13.4%, primarily due to organic growth. The commercial and industrial loan portfolio comprised 39.5% and 37.9% of the total loan and lease portfolio as of December 31, 2025 and 2024, respectively.
Lease financing receivables comprised 10.0% and 10.4% of the total loan and lease portfolio as of December 31, 2025 and 2024, respectively. Total lease financing receivables were $752.3 million and $715.9 million at December 31, 2025 and 2024, respectively, an increase of $36.4 million, or 5.1%.
Loan and lease portfolio maturities and interest rate sensitivity
The following table shows our loan and lease portfolio by scheduled maturity at December 31, 2025 (dollars in thousands):
| Due in One Year or Less | Due after One Year Through Five Years | Due after Five Years Through Fifteen Years | Due after Fifteen Years | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Total | |||||||||||||||||||||||||||
| Originated loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 222,745 | $ | 351,275 | $ | 882,844 | $ | 462,064 | $ | 151,944 | $ | 122,573 | $ | 6,470 | $ | 138,194 | $ | 2,338,109 | |||||||||||||||||
| Residential real estate | 45,153 | 35,328 | 163,508 | 180,711 | 11,751 | 74,866 | 47,473 | 8,368 | 567,158 | ||||||||||||||||||||||||||
| Construction, land development, and other land | 1,593 | 109,870 | 25,307 | 199,744 | 4,638 | 17,018 | — | 1,833 | 360,003 | ||||||||||||||||||||||||||
| Commercial and industrial | 59,641 | 554,188 | 437,487 | 1,323,492 | 162,435 | 283,592 | 28,109 | 7,270 | 2,856,214 | ||||||||||||||||||||||||||
| Installment and other | 1,218 | 99 | 1,895 | 115 | 143 | — | — | — | 3,470 | ||||||||||||||||||||||||||
| Leasing financing receivables | 33,486 | — | 686,368 | — | 32,452 | — | — | — | 752,306 | ||||||||||||||||||||||||||
| Total originated loans and leases | $ | 363,836 | $ | 1,050,760 | $ | 2,197,409 | $ | 2,166,126 | $ | 363,363 | $ | 498,049 | $ | 82,052 | $ | 155,665 | $ | 6,877,260 | |||||||||||||||||
| Purchased credit deteriorated loans | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 10,293 | $ | 10,044 | $ | 27,036 | $ | 17,226 | $ | 202 | $ | 4,186 | $ | — | $ | — | $ | 68,987 | |||||||||||||||||
| Residential real estate | 1,592 | 424 | 8,380 | 1,237 | 3,405 | 259 | 3,377 | 2,114 | 20,788 | ||||||||||||||||||||||||||
| Construction, land development, and other land | 52 | — | — | 2,481 | — | — | — | — | 2,533 | ||||||||||||||||||||||||||
| Commercial and industrial | 7,023 | — | 597 | 36 | — | 4,914 | — | — | 12,570 | ||||||||||||||||||||||||||
| Installment and other | 1 | — | 72 | — | — | — | — | — | 73 | ||||||||||||||||||||||||||
| Total purchased credit deteriorated loans | $ | 18,961 | $ | 10,468 | $ | 36,085 | $ | 20,980 | $ | 3,607 | $ | 9,359 | $ | 3,377 | $ | 2,114 | $ | 104,951 | |||||||||||||||||
| Acquired non-credit- deteriorated loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 34,424 | $ | 26,410 | $ | 84,618 | $ | 20,235 | $ | 4,025 | $ | 22,066 | $ | 2,547 | $ | 5,764 | $ | 200,089 | |||||||||||||||||
| Residential real estate | 8,633 | 21,481 | 35,741 | 4,686 | 5,355 | 6,532 | 3,127 | 83,923 | 169,478 | ||||||||||||||||||||||||||
| Construction, land development, and other land | — | 28,809 | — | — | — | — | 616 | 16,117 | 45,542 | ||||||||||||||||||||||||||
| Commercial and industrial | 15,722 | 4,283 | 35,704 | 4,674 | 36,007 | 1,396 | — | — | 97,786 | ||||||||||||||||||||||||||
| Installment and other | 9 | 9,995 | 137 | 4,122 | — | — | — | — | 14,263 | ||||||||||||||||||||||||||
| Leasing financing receivables | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
| Total acquired non-credit- deteriorated loans and leases | $ | 58,788 | $ | 90,978 | $ | 156,200 | $ | 33,717 | $ | 45,387 | $ | 29,994 | $ | 6,290 | $ | 105,804 | $ | 527,158 | |||||||||||||||||
| Total loans and leases | $ | 441,585 | $ | 1,152,206 | $ | 2,389,694 | $ | 2,220,823 | $ | 412,357 | $ | 537,402 | $ | 91,719 | $ | 263,583 | $ | 7,509,369 |
As of December 31, 2025, 44.4% of the loan and lease portfolio bears interest at fixed rates and 55.6% at floating rates. The expected life of our loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Because a portion of the portfolio is accounted for under ASC 326, the carrying value is significantly affected by estimates and it is impracticable to allocate scheduled payments for those loans based on those estimates. Consequently, the tables presented include information limited to contractual maturities of the underlying loans.
Allowance for credit losses - loans and leases
53
Table of Contents
The ACL is determined by us on a quarterly basis, although we are engaged in monitoring the appropriate level of the allowance on a more frequent basis. The ACL reflects management’s estimate of current expected credit losses inherent in the loan and lease portfolios. The computation includes elements of judgment and high levels of subjectivity.
Factors considered by us include, but are not limited to, actual loss experience, peer loss experience, changes in size and risk profile of the portfolio, identification of individual problem loan and lease situations that may affect a borrower’s ability to repay, application of a reasonable and supportable forecast, and evaluation of the prevailing economic conditions. Changes in conditions may necessitate revision of the estimate in future periods.
We assess the ACL based on three categories: (i) originated loans and leases, (ii) acquired non-credit-deteriorated loans and leases, and (iii) purchased credit deteriorated loans.
Total ACL was $108.8 million at December 31, 2025 compared to $98.0 million at December 31, 2024, an increase of $10.8 million, or 11.1%. The increase was primarily due to growth in the loan and lease portfolio. Our ACL to total loans and leases held for investment, net before ACL was 1.45% and 1.42% of total loans and leases at December 31, 2025 and 2024, respectively. As of December 31, 2025, approximately $32.0 million of the ACL was allocated to unguaranteed loans in our government lending portfolio, compared to $39.1 million at December 31, 2024.
54
Table of Contents
The following table presents an analysis of the allowance for credit losses - loans and leases for the periods presented (dollars in thousands):
| Commercial Real Estate | Residential Real Estate | Construction, Land Development, and Other Land | Commercial and Industrial | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2024 | $ | 27,873 | $ | 2,920 | $ | 2,445 | $ | 56,589 | $ | 45 | $ | 8,116 | $ | 97,988 | ||||||||||||||
| Adjustment for acquired PCD loans | 1,503 | 144 | 1,152 | 407 | — | — | 3,206 | |||||||||||||||||||||
| Provision (recapture) for PCD loans | (947 | ) | (357 | ) | 12 | (500 | ) | — | — | (1,792 | ) | |||||||||||||||||
| Recapture for acquired non-credit-deteriorated loans | 135 | (50 | ) | 95 | 37 | 59 | — | 276 | ||||||||||||||||||||
| Provision for originated loans | 8,527 | 492 | 998 | 24,946 | 12 | 2,295 | 37,270 | |||||||||||||||||||||
| Total provision | $ | 7,715 | $ | 85 | $ | 1,105 | $ | 24,483 | $ | 71 | $ | 2,295 | $ | 35,754 | ||||||||||||||
| Charge-offs for PCD loans | (2,776 | ) | — | — | — | — | — | (2,776 | ) | |||||||||||||||||||
| Charge-offs for acquired non-credit deteriorated loans | (53 | ) | — | — | (14 | ) | (2 | ) | — | (69 | ) | |||||||||||||||||
| Charge-offs for originated loans | (8,707 | ) | (70 | ) | — | (20,351 | ) | (22 | ) | (2,376 | ) | (31,526 | ) | |||||||||||||||
| Total charge-offs | $ | (11,536 | ) | $ | (70 | ) | $ | — | $ | (20,365 | ) | $ | (24 | ) | $ | (2,376 | ) | $ | (34,371 | ) | ||||||||
| Recoveries for PCD loans | 230 | — | — | — | — | — | 230 | |||||||||||||||||||||
| Recoveries for acquired non-credit deteriorated loans | — | — | — | 10 | — | — | 10 | |||||||||||||||||||||
| Recoveries for originated loans | 1,216 | 29 | — | 4,457 | — | 315 | 6,017 | |||||||||||||||||||||
| Total recoveries | $ | 1,446 | $ | 29 | $ | — | $ | 4,467 | $ | — | $ | 315 | $ | 6,257 | ||||||||||||||
| Net (charge-offs) recoveries | (10,090 | ) | (41 | ) | — | (15,898 | ) | (24 | ) | (2,061 | ) | (28,114 | ) | |||||||||||||||
| Balance at December 31, 2025 | $ | 27,001 | $ | 3,108 | $ | 4,702 | $ | 65,581 | $ | 92 | $ | 8,350 | $ | 108,834 | ||||||||||||||
| Ending ACL balances | ||||||||||||||||||||||||||||
| PCD loans | $ | 1,387 | $ | 282 | $ | 1,167 | $ | 212 | $ | 1 | $ | — | $ | 3,049 | ||||||||||||||
| Acquired non-credit-deteriorated loans | 1,741 | 369 | 412 | 1,021 | 58 | — | 3,601 | |||||||||||||||||||||
| Originated loans | 23,873 | 2,457 | 3,123 | 64,348 | 33 | 8,350 | 102,184 | |||||||||||||||||||||
| Balance at December 31, 2025 | $ | 27,001 | $ | 3,108 | $ | 4,702 | $ | 65,581 | $ | 92 | $ | 8,350 | $ | 108,834 | ||||||||||||||
| Loans individually evaluated for impairment | $ | 5,466 | $ | 176 | $ | 1,166 | $ | 15,365 | $ | — | $ | — | $ | 22,173 | ||||||||||||||
| Loans collectively evaluated for impairment | 21,535 | 2,932 | 3,536 | 50,216 | 92 | 8,350 | 86,661 | |||||||||||||||||||||
| Balance at December 31, 2025 | $ | 27,001 | $ | 3,108 | $ | 4,702 | $ | 65,581 | $ | 92 | $ | 8,350 | $ | 108,834 | ||||||||||||||
| Loans and leases ending balances | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | $ | 46,376 | $ | 468 | $ | 3,097 | $ | 44,888 | $ | — | $ | — | $ | 94,829 | ||||||||||||||
| Loans collectively evaluated for impairment | 2,560,809 | 756,956 | 404,981 | 2,921,682 | 17,806 | 752,306 | 7,414,540 | |||||||||||||||||||||
| Total loans at December 31, 2025, gross | $ | 2,607,185 | $ | 757,424 | $ | 408,078 | $ | 2,966,570 | $ | 17,806 | $ | 752,306 | $ | 7,509,369 | ||||||||||||||
| Ratio of net charge-offs to average loans outstanding during the year | ||||||||||||||||||||||||||||
| PCD loans | 0.04 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.04 | % | ||||||||||||||
| Acquired non-credit-deteriorated loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||
| Originated loans | 0.10 | % | 0.00 | % | 0.00 | % | 0.22 | % | 0.00 | % | 0.03 | % | 0.35 | % | ||||||||||||||
| Total | 0.14 | % | 0.00 | % | 0.00 | % | 0.22 | % | 0.00 | % | 0.03 | % | 0.39 | % | ||||||||||||||
| Loans ending balance as a percentage of total loans, gross | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | 0.62 | % | 0.01 | % | 0.04 | % | 0.60 | % | 0.00 | % | 0.00 | % | 1.27 | % | ||||||||||||||
| Loans collectively evaluated for impairment | 34.10 | % | 10.07 | % | 5.39 | % | 38.91 | % | 0.24 | % | 10.02 | % | 98.73 | % | ||||||||||||||
| Total | 34.72 | % | 10.08 | % | 5.43 | % | 39.51 | % | 0.24 | % | 10.02 | % | 100.00 | % |
55
Table of Contents
| Commercial Real Estate | Residential Real Estate | Construction, Land Development, and Other Land | Commercial and Industrial | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2023 | $ | 33,237 | $ | 3,495 | $ | 2,906 | $ | 53,782 | $ | 36 | $ | 8,230 | $ | 101,686 | ||||||||||||||
| Adjustment for acquired PCD loans | — | — | — | — | — | — | — | |||||||||||||||||||||
| Provision (recapture) for PCD loans | (3,466 | ) | (407 | ) | (209 | ) | 649 | — | — | (3,433 | ) | |||||||||||||||||
| Recapture for acquired non-credit-deteriorated loans | (302 | ) | (217 | ) | (290 | ) | (364 | ) | (1 | ) | (2 | ) | (1,176 | ) | ||||||||||||||
| Provision for originated loans | 2,596 | 37 | 37 | 28,564 | 11 | 1,650 | 32,895 | |||||||||||||||||||||
| Total provision | $ | (1,172 | ) | $ | (587 | ) | $ | (462 | ) | $ | 28,849 | $ | 10 | $ | 1,648 | $ | 28,286 | |||||||||||
| Charge-offs for PCD loans | (74 | ) | — | — | (2,513 | ) | — | — | (2,587 | ) | ||||||||||||||||||
| Charge-offs for acquired non-credit deteriorated loans | (140 | ) | — | — | (58 | ) | — | — | (198 | ) | ||||||||||||||||||
| Charge-offs for originated loans | (5,468 | ) | — | — | (25,562 | ) | (1 | ) | (2,535 | ) | (33,566 | ) | ||||||||||||||||
| Total charge-offs | $ | (5,682 | ) | $ | — | $ | — | $ | (28,133 | ) | $ | (1 | ) | $ | (2,535 | ) | $ | (36,351 | ) | |||||||||
| Recoveries for PCD loans | 84 | — | 1 | 100 | — | — | 185 | |||||||||||||||||||||
| Recoveries for acquired non-credit deteriorated loans | 32 | — | — | — | — | — | 32 | |||||||||||||||||||||
| Recoveries for originated loans | 1,374 | 12 | — | 1,991 | — | 773 | 4,150 | |||||||||||||||||||||
| Total recoveries | $ | 1,490 | $ | 12 | $ | 1 | $ | 2,091 | $ | — | $ | 773 | $ | 4,367 | ||||||||||||||
| Net (charge-offs) recoveries | (4,192 | ) | 12 | 1 | (26,042 | ) | (1 | ) | (1,762 | ) | (31,984 | ) | ||||||||||||||||
| Balance at December 31, 2024 | $ | 27,873 | $ | 2,920 | $ | 2,445 | $ | 56,589 | $ | 45 | $ | 8,116 | $ | 97,988 | ||||||||||||||
| Ending ACL balances | ||||||||||||||||||||||||||||
| PCD loans | $ | 3,377 | $ | 495 | $ | 3 | $ | 305 | $ | 1 | $ | — | $ | 4,181 | ||||||||||||||
| Acquired non-credit-deteriorated loans | 1,659 | 419 | 317 | 988 | 1 | — | 3,384 | |||||||||||||||||||||
| Originated loans | 22,837 | 2,006 | 2,125 | 55,296 | 43 | 8,116 | 90,423 | |||||||||||||||||||||
| Balance at December 31, 2024 | $ | 27,873 | $ | 2,920 | $ | 2,445 | $ | 56,589 | $ | 45 | $ | 8,116 | $ | 97,988 | ||||||||||||||
| Loans individually evaluated for impairment | $ | 6,853 | $ | 67 | $ | — | $ | 16,649 | $ | — | $ | — | $ | 23,569 | ||||||||||||||
| Loans collectively evaluated for impairment | 21,020 | 2,853 | 2,445 | 39,940 | 45 | 8,116 | 74,419 | |||||||||||||||||||||
| Balance at December 31, 2024 | $ | 27,873 | $ | 2,920 | $ | 2,445 | $ | 56,589 | $ | 45 | $ | 8,116 | $ | 97,988 | ||||||||||||||
| Loans and leases ending balances | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | $ | 36,421 | $ | 1,365 | $ | — | $ | 40,712 | $ | — | $ | — | $ | 78,498 | ||||||||||||||
| Loans collectively evaluated for impairment | 2,317,996 | 724,737 | 489,269 | 2,576,421 | 3,966 | 715,935 | 6,828,324 | |||||||||||||||||||||
| Total loans at December 31, 2024, gross | $ | 2,354,417 | $ | 726,102 | $ | 489,269 | $ | 2,617,133 | $ | 3,966 | $ | 715,935 | $ | 6,906,822 | ||||||||||||||
| Ratio of net charge-offs to average loans outstanding during the year | ||||||||||||||||||||||||||||
| PCD loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.04 | % | 0.00 | % | 0.00 | % | 0.04 | % | ||||||||||||||
| Acquired non-credit-deteriorated loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||
| Originated loans | 0.05 | % | 0.00 | % | 0.00 | % | 0.35 | % | 0.00 | % | 0.03 | % | 0.43 | % | ||||||||||||||
| Total | 0.05 | % | 0.00 | % | 0.00 | % | 0.39 | % | 0.00 | % | 0.03 | % | 0.47 | % | ||||||||||||||
| Loans ending balance as a percentage of total loans, gross | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | 0.53 | % | 0.02 | % | 0.00 | % | 0.59 | % | 0.00 | % | 0.00 | % | 1.14 | % | ||||||||||||||
| Loans collectively evaluated for impairment | 33.56 | % | 10.48 | % | 7.09 | % | 37.30 | % | 0.06 | % | 10.37 | % | 98.86 | % | ||||||||||||||
| Total | 34.09 | % | 10.50 | % | 7.09 | % | 37.89 | % | 0.06 | % | 10.37 | % | 100.00 | % |
56
Table of Contents
Non-performing assets
Non-performing loans and leases include loans and leases 90 days past due and still accruing and loans and leases accounted for on a non-accrual basis. Non-performing assets consist of non-performing loans and leases plus other real estate owned. Non-accrual loans and leases as December 31, 2025 and 2024 totaled $71.3 million and $62.1 million, respectively. Non-accrual loans and leases include $9.7 million and $9.9 million of U.S. government guaranteed balances at December 31, 2025 and 2024, respectively.
Total OREO decreased from $5.2 million as of December 31, 2024 to $3.4 million at December 31, 2025. The $1.8 million decrease in OREO resulted primarily from sales and write-downs of OREO.
The following table sets forth the amounts of non-performing loans and leases, non-performing assets, and OREO at the dates indicated (dollars in thousands):
| December 31, 2025 | December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|---|
| Non-performing assets: | ||||||||
| Non-accrual loans and leases(1)(2) | $ | 71,290 | $ | 62,076 | ||||
| Past due loans and leases 90 days or more and still accruing interest | — | — | ||||||
| Total non-performing loans and leases | 71,290 | 62,076 | ||||||
| Other real estate owned | 3,394 | 5,170 | ||||||
| Total non-performing assets | $ | 74,684 | $ | 67,246 | ||||
| Total non-performing loans and leases as a percentage of total loans and leases | 0.95 | % | 0.90 | % | ||||
| Total non-accrual loans and leases as a percentage of total loans and leases | 0.95 | % | 0.90 | % | ||||
| Total non-performing assets as a percentage of total assets | 0.77 | % | 0.71 | % | ||||
| Allowance for credit losses - loans and leases, as a percentage of non-accrual loans and leases | 152.66 | % | 157.85 | % | ||||
| Allowance for credit losses - loans and leases, as a percentage of non-performing loans and leases | 152.66 | % | 157.85 | % | ||||
| Allowance for credit losses - loans and leases, as a percentage of total loans and leases | 1.45 | % | 1.42 | % | ||||
| Non-performing loans guaranteed by U.S. government: | ||||||||
| Non-accrual loans guaranteed | $ | 9,716 | $ | 9,862 | ||||
| Past due loans 90 days or more and still accruing interest guaranteed | — | — | ||||||
| Total non-performing loans guaranteed | $ | 9,716 | $ | 9,862 | ||||
| Total non-performing loans and leases not guaranteed as a percentage of total loans and leases | 0.82 | % | 0.76 | % | ||||
| Total non-accrual loans and leases not guaranteed as a percentage of total loans and leases | 0.82 | % | 0.76 | % | ||||
| Total non-performing assets not guaranteed as a percentage of total assets | 0.67 | % | 0.60 | % |
(1)
Includes $2.2 million and $2.8 million of non-accrual loan modifications as of December 31, 2025 and 2024, respectively.
(2)
For the year ended December 31, 2025 and 2024, $6.0 million and $6.3 million, respectively, in interest income would have been recorded had non-accrual loans been current.
Total non-accrual loans increased by $9.2 million between December 31, 2025 and 2024 primarily due to increases in the unguaranteed portion of government guaranteed loans and commercial and industrial loans. Total accruing loans past due increased from $35.1 million at December 31, 2024 to $46.6 million at December 31, 2025, an increase of $11.5 million, or 32.8%. Refer to Note 5 of the notes to our audited consolidated financial statements contained in Part II, Item 8 of this report for further information.
57
Table of Contents
Deposits
We gather deposits primarily through each of our 44 branch locations in the Chicago metropolitan area and one branch in Wauwatosa, Wisconsin. Through our branch network, online, mobile and other banking channels, we offer a variety of deposit products including demand deposit accounts, interest-bearing products, savings accounts, and certificates of deposit. Small businesses are a significant source of low cost deposits as they value convenience, flexibility and access to local decision makers that are responsive to their needs.
Total deposits at December 31, 2025 were $7.6 billion, representing an increase of $188.8 million, or 2.5%, compared to $7.5 billion at December 31, 2024. Non-interest-bearing deposits were $1.8 billion, or 23.8% of total deposits, at December 31, 2025, an increase of $62.8 million, or 3.6%, compared to $1.8 billion at December 31, 2024, or 23.5% of total deposits. Core deposits were 87.0% and 85.9% of total deposits at December 31, 2025 and 2024, respectively.
The following tables show the average balance amounts and the average contractual rates paid on our deposits for the periods indicated (dollars in thousands):
| For the Year Ended December 31, 2025 | For the Year Ended December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||
| Non-interest-bearing demand deposits | $ | 1,833,596 | 0.00 | % | $ | 1,802,258 | 0.00 | % | ||||||||
| Interest checking | 828,122 | 1.71 | % | 695,156 | 2.08 | % | ||||||||||
| Money market accounts | 2,860,470 | 3.04 | % | 2,344,309 | 3.45 | % | ||||||||||
| Savings | 494,264 | 0.11 | % | 506,889 | 0.14 | % | ||||||||||
| Time deposits (below $100,000) | 672,035 | 3.76 | % | 954,565 | 4.70 | % | ||||||||||
| Time deposits ($100,000 and above) | 1,029,293 | 3.96 | % | 1,070,377 | 4.80 | % | ||||||||||
| Total | $ | 7,717,780 | 2.17 | % | $ | 7,373,554 | 2.61 | % |
Our average cost of deposits was 217 basis points during the year ended December 31, 2025 compared to 261 basis points during the year ended December 31, 2024. This decrease was primarily attributed to lower rates on interest-bearing deposits as a result of the interest rate environment. The ratio of our average non-interest-bearing deposits to total average deposits was 23.8% as of December 31, 2025 compared to 24.4% as of December 31, 2024.
There were $31.0 million and $364.8 million of brokered deposits included in Time deposits of below $100,000 at December 31, 2025 and 2024, respectively. Brokered time deposits were 0.4% and 4.9% of total deposits as of December 31, 2025 and 2024, respectively.
The following table shows time deposits by remaining maturity, and includes the uninsured portion related to such time deposits as of December 31, 2025 (dollars in thousands):
| Less than $250,000 | $250,000 or Greater | Total | Uninsured Portion | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three months or less | $ | 360,546 | $ | 128,612 | $ | 489,158 | $ | 48,862 | |||||||
| Over three months through six months | 457,096 | 198,980 | 656,076 | 76,730 | |||||||||||
| Over six months through 12 months | 209,263 | 64,680 | 273,943 | 23,680 | |||||||||||
| Over 12 months | 69,110 | 29,199 | 98,309 | 11,699 | |||||||||||
| Total | $ | 1,096,015 | $ | 421,471 | $ | 1,517,486 | $ | 160,971 |
Total estimated uninsured deposits were $2.7 billion and $2.2 billion as of December 31, 2025 and 2024.
58
Table of Contents
Borrowed funds
In addition to deposits, we also utilize FHLB advances as a supplementary funding source to finance our operations. The Bank’s advances from the FHLB are collateralized by commercial, residential and multi-family real estate loans, and securities. At December 31, 2025 and 2024, we had maximum available borrowing capacity from the FHLB of $3.0 billion and $2.7 billion, respectively, subject to the availability of collateral.
At December 31, 2025, fixed-rate advances totaled $90.0 million, with an interest rate of 3.80% that matured in January 2026. Total variable rate advances were $250.0 million at December 31, 2025, with an interest rate of 3.87% that may reset daily and mature in March 2026. The Company’s required investment in FHLB stock is $4.50 for every $100 in advances. Refer to Note 4—Securities in the consolidated financial statements included in Part II, Item 8 of this report, for additional discussion. The Bank’s maximum FHLB borrowing capacity is limited to 35% of total assets.
We have the capacity to borrow funds from the discount window of the FRB. We did not utilize the discount window during 2025 and there were no borrowings outstanding under the FRB discount window line as of December 31, 2025. We pledge loans as collateral for any borrowings under the FRB discount window.
On October 1, 2025, the Company redeemed the entire $75.0 million outstanding principal amount of subordinated notes due 2030 at a redemption price equal to 100% of the aggregate principal plus accrued interest of $1.9 million. As of December 31, 2024, the liability outstanding relating to the subordinated notes issued in 2020, net of unamortized debt issuance costs, was $74.0 million.
In connection with the notice of full redemption, the Company recognized an $843,000 loss on the early debt extinguishment, which is reflected in other non-interest expense on the Consolidated Statements of Operations for the year ended December 31, 2025.
On August 7, 2025, the Company issued $75.0 million in aggregate principal amount of 6.875% fixed-to-floating rate subordinated notes that mature on August 15, 2035. The subordinated notes bear a fixed interest rate of 6.875% until August 15, 2030 and a floating interest rate equal to the then-current three-month SOFR plus 322 basis points thereafter until maturity. The Company may, at its option, redeem the notes, in whole or in part, on a quarterly basis beginning on August 15, 2030, subject to obtaining the prior approval of the Federal Reserve to the extent such approval is then required. The transaction resulted in debt issuance costs of $1.1 million that are being amortized over 10 years. As of December 31, 2025, the liability outstanding relating to the subordinated notes issued on August 7, 2025, net of unamortized debt issuance costs, was $73.9 million. The subordinated notes qualify as Tier 2 capital for regulatory capital purposes.
On January 17, 2024, the Company entered into a Letter Agreement with the Federal Reserve Bank of Chicago that allows the bank to access the Bank Term Funding Program ("BTFP"). On January 22, 2024, the Company opened an advance of $200.0 million from the FRB as part of the BTFP. Under the terms of the BTFP, the bank pledges securities to FRB Chicago as collateral for available advances. The advance carried a fixed interest rate of 4.91%. Advances under the BTFP were prepayable at any time without a prepayment penalty. On September 19, 2024, we repaid the BTFP advance in full.
On October 13, 2016, the Company entered into a $30.0 million revolving credit agreement with a correspondent bank. Through subsequent amendments, the revolving credit agreement was reduced to $15.0 million. The amended revolving line of credit bears interest at either SOFR plus 205 basis points or Prime Rate minus 75 basis points, not to be less than 2.00%, based on the Company’s election, which is required to be communicated at least three business days prior to the commencement of an interest period. If the Company fails to provide timely notification, the interest rate will be Prime Rate minus 75 basis points. At December 31, 2025 and 2024, the line of credit had no outstanding balance.
On May 21, 2025, the Company entered into the Second Amendment to the Second Amended and Restated Term Loan and Revolving Credit Agreement (the "Amendment") with the lender, which is effective May 25, 2025, and provides for: (1) the renewal of the revolving line-of credit facility of up to $15.0 million, and (2) extending its maturity date to May 24, 2026, subject to the existing Negative Pledge Agreement dated October 11, 2018, as amended.
At December 31, 2024, the variable rate term loan had a $11.7 million outstanding balance and an interest rate of 6.83%. The variable rate term loan was paid in full in January 2025.
59
Table of Contents
The following table sets forth certain information regarding our borrowings at the dates and for the periods indicated (dollars in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| Federal Reserve Bank discount window borrowing: | ||||||||||||
| Average balance outstanding | $ | — | $ | — | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | — | — | — | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | N/A | N/A | |||||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Federal Home Loan Bank advances: | ||||||||||||
| Average balance outstanding | $ | 278,068 | $ | 259,809 | $ | 435,264 | ||||||
| Maximum outstanding at any month-end period during the year | 550,000 | 670,000 | 675,000 | |||||||||
| Balance outstanding at end of period | 340,000 | 575,000 | 325,000 | |||||||||
| Weighted average interest rate during period(1) | 1.83 | % | 1.87 | % | 3.48 | % | ||||||
| Weighted average interest rate at end of period | 3.85 | % | 4.48 | % | 5.56 | % | ||||||
| Federal funds purchased: | ||||||||||||
| Average balance outstanding | $ | — | $ | 348 | $ | 685 | ||||||
| Maximum outstanding at any month-end period during the year | — | — | — | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | 6.05 | % | 5.30 | % | |||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Bank Term Funding Program | ||||||||||||
| Average balance outstanding | $ | — | $ | 131,694 | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | — | 200,000 | — | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | 4.92 | % | N/A | ||||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Term loan | ||||||||||||
| Average balance outstanding | $ | 717 | $ | 14,162 | $ | 9,557 | ||||||
| Maximum outstanding at any month-end period during the year | — | 16,667 | 20,000 | |||||||||
| Balance outstanding at end of period | — | 11,667 | 18,333 | |||||||||
| Weighted average interest rate during period | 6.97 | % | 7.64 | % | 7.63 | % | ||||||
| Weighted average interest rate at end of period | NA | 6.83 | % | 7.64 | % | |||||||
| Revolving line of credit: | ||||||||||||
| Average balance outstanding | $ | — | $ | 1,322 | $ | 6,545 | ||||||
| Maximum outstanding at any month-end period during the year | — | 7,500 | 15,000 | |||||||||
| Balance outstanding at end of period | — | — | 11,250 | |||||||||
| Weighted average interest rate during period | N/A | 10.49 | % | 7.72 | % | |||||||
| Weighted average interest rate at end of period(2) | N/A | N/A | 7.39 | % |
(1)
Net of pay-fixed interest rate swaps designated as cash flow hedges. Refer to Note 21 – Derivative Instruments and Hedge Activities of the notes to our audited consolidated financial statements contained in Part II, Item 8 of this report for further information.
(2)
We amended our existing revolving credit agreement with a correspondent lender in May 2025, which extended the maturity date to May 2026. The amended revolving line of credit bears interest at either the SOFR Rate plus 205 basis points or the Prime Rate minus 75 basis points, based on our election, which is required to be communicate to the lender at least three business days prior to the commencement of an interest period. If we fail to provide timely notification, the interest rate will be Prime Rate minus 75 basis points. See "Liquidity" below for further information regarding the revolving line of credit.
Customer repurchase agreements (sweeps)
Securities sold under agreements to repurchase represent a demand product offered to customers that sweep balances in excess of the FDIC insurance limit into overnight repurchase agreements. We pledge securities as collateral for the repurchase agreements. Securities sold under agreements to repurchase were $79.6 million at December 31, 2025, compared to $32.1 million at December 31, 2024, an increase of $47.5 million.
60
Table of Contents
Liquidity
We manage liquidity based upon factors that include the amount of core deposits as a percentage of total deposits, the level of diversification of our funding sources, the amount of non-deposit funding used to fund assets, the availability of unused funding sources, off-balance sheet obligations, the availability of assets readily converted into cash without undue loss, the amount of cash and liquid securities we hold and the re-pricing characteristics and maturities of our assets when compared to the re-pricing characteristics of our liabilities, the ability to securitize and sell certain pools of assets and other factors.
Our liquidity needs are primarily met by cash and investment securities positions, growth in deposits, cash flow from amortizing loan portfolios, and borrowings from the FHLB. For additional information regarding our operating, investing, and financing cash flows, see "Consolidated Statements of Cash Flows" in our audited consolidated financial statements contained in Part II, Item 8 of this report.
As of December 31, 2025, Byline Bank had maximum borrowing capacity from the FHLB of $3.4 billion and $787.2 million from the FRB. As of December 31, 2025, Byline Bank had open advances from the FHLB of $340.0 million and open letters of credit of $9.3 million, providing available aggregate borrowing capacity of $1.4 billion. In addition, Byline Bank had uncommitted federal funds lines available of $135.0 million at December 31, 2025.
As of December 31, 2024, Byline Bank had maximum borrowing capacity from the FHLB of $3.3 billion and $792.3 million from the FRB. As of December 31, 2024, Byline Bank had open advances from the FHLB of $575.0 million and open letters of credit of $11.5 million, providing available aggregate borrowing capacity of $1.1 billion. In addition, Byline Bank had uncommitted federal funds line available of $127.5 million at December 31, 2024.
There are regulatory limitations that affect the ability of Byline Bank to pay dividends to the Company. Refer to Note 20 of the notes to our audited consolidated financial statements contained in Part II, Item 8 of this report for additional information. Management believes that such limitations will not impact our ability to meet our ongoing short-term cash obligations.
As of December 31, 2025, we had outstanding commitments to extend credit of $2.0 billion, primarily related to unused credit lines and $9.9 million of commitments under operating lease agreements. For additional information regarding future financial commitments, refer to Notes 9 and 16 of the notes to our audited consolidated financial statements contained in Part II, Item 8 of this report for additional information.
We expect that our cash and liquidity resources will be generated by the operations of Byline Bank, which we expect to be sufficient to satisfy our liquidity and capital requirements for at least the next 12 months.
Capital resources
Stockholders’ equity at December 31, 2025 was $1.3 billion compared to $1.1 billion at December 31, 2024, an increase of $176.4 million, or 16.2%. The increase was primarily due to increased retained earnings.
The Company and Byline Bank are subject to various regulatory capital requirements administered by federal banking regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by federal banking regulators that, if undertaken, could have a direct material effect on our financial statements.
Under applicable bank regulatory capital requirements, each of the Company and Byline Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. Byline Bank must also meet certain specific capital guidelines under the prompt corrective action framework. The capital amounts and classification are subject to qualitative judgments by the federal banking regulators about components, risk weightings and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company and Byline Bank to maintain minimum amounts and ratios of CET1 capital, Tier 1 capital and total capital to risk-weighted assets and Tier 1 capital to average consolidated assets, (referred to as the "leverage ratio"), as defined under these capital requirements. For further information, see Item 1. "Business—Supervision and Regulation—Regulatory Capital Requirements", "Business—Supervision and Regulation—Prompt Corrective Action Framework" and Note 20 of the notes to our audited consolidated financial statements contained in Part II, Item 8 of this report for additional information. As of December 31, 2025, Byline Bank exceeded all applicable regulatory capital requirements and was considered "well-capitalized." There have been no conditions or events since December 31, 2025 that management believes have changed Byline Bank’s classifications.
61
Table of Contents
Off-balance sheet items and other financing arrangements
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit, commercial letters of credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Statements of Financial Condition. The contractual or notional amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by Byline Bank upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral is primarily obtained in the form of commercial and residential real estate (including income producing commercial properties).
Letters of credit are conditional commitments issued by Byline Bank to guarantee the performance of a customer to a third-party. Those guarantees are primarily issued to support public and private borrowing arrangements, bond financing and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Commitments to make loans are generally made for periods of 90 days or less. The fixed rate loan commitments have interest rates ranging from 2.69% to 15.00% and maturities up to 2047. Variable rate loan commitments have interest rates ranging from 4.00% to 16.75% and maturities up to 2053.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as for funded instruments. We do not anticipate any material losses as a result of the commitments and standby letters of credit.
We enter into interest rate swaps that are used to manage differences in the amount, timing, and duration of our known or expected cash receipts and its known or expected cash payments. We also enter into interest rate derivatives with certain qualified borrowers to facilitate the borrowers’ risk management strategies and concurrently entered into mirror-image derivatives with a third party counterparty.
We recognize derivative financial instruments at fair value regardless of the purpose or intent for holding the instrument. We record derivative assets and derivative liabilities on the Consolidated Statements of Financial Condition within other assets and other liabilities, respectively. Refer to Note 21 of the notes to our audited consolidated financial statements contained in Part II, Item 8 of this report for additional information. Because the derivative assets and liabilities recorded on the balance sheet at December 31, 2025 do not represent the amounts that may ultimately be paid under these contracts, these assets and liabilities are listed in the table below (dollars in thousands):
| December 31, 2025 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value | ||||||||||||
| Notional | Asset | Liability | ||||||||||
| Interest rate swaps designated as cash flow hedges | $ | 650,000 | $ | 14,053 | $ | — | ||||||
| Interest rate swaps designated as fair value hedges | 100,000 | — | (61 | ) | ||||||||
| Other interest rate derivatives | 938,004 | 13,470 | (13,569 | ) | ||||||||
| Other credit derivatives | 15,491 | 7 | (12 | ) |
62
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000950170-25-030118.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following is a discussion and analysis of our financial condition and results of operations and should be read in conjunction with our financial statements and notes thereto included in Item 8 of this report. In addition to historical information, this discussion contains forward‑looking statements that involve risks, uncertainties and assumptions that could cause actual results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections entitled "Special Note Regarding Forward‑Looking Statements" and "Risk Factors". Byline assumes no obligation to update any of these forward‑looking statements.
Management’s discussion focuses on 2024 results compared to 2023. For a discussion of 2023 results compared to 2022, refer to Part I, Item 7 of our 2023 Annual Report filed on Form 10-K, which was filed with the SEC on March 4, 2024.
Executive Summary
Our results of operations depend substantially on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and lease receivables, including accretion income on loans, investment securities and other short-term investments, and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings. Our results of operations are also dependent upon our generation of non-interest income, consisting primarily of income from fees and service charges on deposits, loan servicing revenue, wealth management and trust income, ATM and interchange fees, and net gains on sales of investment securities and loans. Other factors contributing to our results of operations include our provisions for credit losses, provision for income taxes, and non-interest expenses, such as salaries and employee benefits, occupancy and equipment expenses, data processing expenses, and other miscellaneous operating costs.
We reported consolidated net income of $120.8 million for the year ended December 31, 2024, compared to net income of $107.9 million for the year ended December 31, 2023, an increase of $12.9 million, or 11.9%. The increase in net income was attributable to a $17.4 million increase in net interest income, a $4.6 million decrease in provision for credit losses, and a $2.5 million increase in non-interest income, offset by a $9.2 million increase in non-interest expense, and a $2.5 million increase in provision for income taxes. The increase in net interest income was primarily due to increases in interest and dividend income due to growth in the loan and lease portfolio, offset by increases in deposit interest expense due to growth in the deposit base. The decrease in provision for credit losses was mainly attributable to lower non-performing loans and leases, as well as the absence in 2024 of a day one provision expense such as was recognized in 2023 as a result of the Inland Bancorp acquisition in accordance with applicable acquisition accounting guidance. The increase in non-interest income was primarily due to increased swap fee activity and increases in net gains on sales of loans due to higher premiums received, offset by lower net loan servicing income. The increase in non-interest expense was mainly due to increased salaries and employee benefit expenses, due to higher salaries and incentives, partially offset by lower data processing expenses due to merger-related data processing expenses incurred during 2023. The increase in provision for income taxes was mostly driven by an increase in net income before provision for income taxes during the year.
Dividends declared on common shares were $15.9 million and $14.6 million for the years ended December 31, 2024 and 2023, respectively. Dividends paid on common shares were $15.8 million and $14.6 million for the years ended December 31, 2024 and 2023, respectively. For the years ended December 31, 2024 and 2023, net income available to common stockholders was $120.8 million, or $2.78 per basic and $2.75 per diluted common share, and $107.9 million, or $2.69 per basic and $2.67 per diluted common share, respectively. Our results of operations for the years ended December 31, 2024 and 2023, produced an annual return on average assets of 1.31% and 1.34% and a return on average stockholders’ equity of 11.61% and 12.50%, respectively.
Since our recapitalization in June 2013, our branch network has been reduced from 88 to 46, including 23 branches added through acquisition. During 2024, we consolidated two branches, and during 2023 we added 10 branches as a result of our acquisition of Inland and closed two of those branches.
Critical accounting policies and estimates
Our accounting and reporting policies conform to GAAP and to general practices within the banking industry. To prepare financial statements and interim financial statements in conformity with GAAP, management makes estimates, assumptions and judgments based on available information. These estimates, assumptions and judgments affect the amounts reported in the financial statements and accompanying notes; and are based on information available as of the date of the financial statements. As this information changes, actual results could differ from the estimates, assumptions and judgments reflected in the financial statements. In particular, management has identified several accounting policies that, due to the estimates, assumptions and judgments inherent in those policies, are critical in understanding our financial statements.
These critical accounting policies and estimates include (i) determination of the allowance for credit losses, (ii) the valuation of intangible assets such as goodwill, and assessment of impairment, (iii) fair value estimates, and (iv) the determination and assessment of impairment for other intangible assets.
The following is a discussion of the critical accounting policies and significant estimates that require us to make complex and subjective judgments. Additional information about these policies can be found in Note 1 of our audited consolidated financial statements contained in Item 8 of this report.
34
Table of Contents
Allowance for credit losses
The allowance for credit losses ("ACL") represents management’s estimate of current expected credit losses over the life of a financial asset carried at amortized cost at an appropriate level based upon management’s evaluation of the adequacy of collectively and individually evaluated loss reserves.
The ACL is maintained at a level that management believes is appropriate to provide for current expected credit losses as of the dates of the Consolidated Statements of Financial Condition, and we have established methodologies for the determination of its adequacy. The methodologies are set forth in a formal policy and take into consideration relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. We increase our ACL by recording provisions for current expected credit losses against our income and decrease by charge‑offs, net of recoveries.
The evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. While management uses available information to recognize losses on loans and leases, changes in economic or other conditions may necessitate revision of the estimate in future periods.
For each portfolio, management estimates expected credit losses over the life of each loan and lease utilizing lifetime or cumulative loss rate methodology. The lifetime loss rates are estimated by analyzing a combination of internal and external data related to historical performance of each loan and lease pool over a complete economic cycle. Loss rates are based on historical averages for each loan and lease pool, adjusted to reflect the impact of a forward-looking forecast of certain macroeconomic variables, primarily unemployment rates, which management considers to be both reasonable and supportable. Various economic scenarios are considered and weighted to arrive at the forecast that most reflects management’s expectation of future conditions. After a one-year forecast period, a one-year reversion period adjusts loss experience to the historical average on a straight-line basis.
Management also considers qualitative risk factor adjustments that are intended to capture internal and external trends not reflected in historical loss history. Each risk factor is assigned an allowance level based on management’s judgment as to the expected impact of each risk factor on each loan and lease portfolio and is monitored quarterly. All loans and leases of $500,000 or greater with an internal risk rating of substandard or below, or on nonaccrual status, are individually evaluated for impairment on a quarterly basis.
The Company also maintains an allowance for credit losses on off-balance sheet credit exposures for unfunded loan commitments. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life based on management’s consideration of past events, current conditions, and reasonable and supportable economic forecasts. Management tracks the level and trends in unused commitments and takes into consideration the same factors as those considered for purposes of the allowance for credit losses on outstanding loans.
Goodwill
For acquisitions, we are required to record the assets acquired, including identified intangible assets, and the liabilities assumed at their fair value. These determinations often involve estimates based on third party valuations, such as appraisals or other valuations based on discounted cash flow analyses or other valuation techniques that may consider estimates such as attrition, growth rates, or other relevant assumptions. Goodwill is not amortized but is evaluated for impairment on an annual basis or more frequently should events warrant. We have selected November 30 as the date to perform the annual goodwill impairment test.
Impairment testing is performed using either a qualitative or quantitative approach at the reporting unit level. Our goodwill is allocated to Byline Bank, which is our only applicable reporting unit for the purposes of testing goodwill for impairment. We first apply a qualitative approach in which we consider if any recent events or circumstances indicate it is more likely than not that the fair value of the reporting unit is less than its carrying amount. These events and circumstances include our performance, the condition of the related industry in which Byline Bank operates and general economic environment. If we determine it is more likely than not that impairment exists, we will consider the quantitative approach. Using a quantitative approach, we compare the reporting unit’s fair value to its carrying value. If the carrying value of the reporting unit is determined to be higher than its fair value, we would measure and recognize an impairment loss. An impairment loss would not exceed the total amount of goodwill allocated to the reporting unit.
Other intangible assets
Other intangible assets primarily consist of core deposit intangible assets and customer relationship intangible. In valuing intangible assets, we consider variables such as servicing costs, attrition rates and market discount rates. Intangible assets are reviewed annually, or more frequently when events or changes in circumstances occur that indicate that their carrying values may not be recoverable. If the recoverable amount of the intangible asset is determined to be less than its carrying value, we would then measure the amount of impairment based on an estimate of the fair value at that time. We also evaluate whether the events or circumstances have occurred that warrant a revision to the remaining useful lives of intangible assets. In cases where a revision is deemed appropriate, the remaining carrying amounts of the intangible assets are amortized over the revised remaining useful life. Core deposit intangibles are currently amortized over an approximate ten-year period and customer intangibles are amortized over a twelve-year period.
35
Table of Contents
Fair value of financial instruments
A portion of the Company’s assets and liabilities are carried at fair value on the Consolidated Statements of Financial Condition, with changes in fair value recorded either through earnings or other comprehensive income in accordance with applicable accounting principles. These include the Company’s available-for-sale debt securities, equity securities, derivatives, and servicing assets.
ASC Topic 820, Fair Value Measurement defines fair value as the price that would be received to sell a financial asset or paid to transfer a financial liability in an orderly transaction between market participants at the measurement date.
The degree of management judgment involved in determining the fair value of assets and liabilities is dependent upon the availability of quoted market prices or observable market parameters. Assets acquired, liabilities assumed, and consideration exchanged are recorded at their respective acquisition date fair values. For financial instruments that trade actively and have quoted market prices or observable market parameters, there is minimal subjectivity involved in measuring fair value. When observable market prices and parameters are not available, management judgment and the use of models are necessary to estimate fair value. Significant assumptions used in models, which include assumptions for interest rates, discount rates, prepayments, and credit losses, are independently verified against observable market data when possible. When changes in market conditions reduce the availability of quoted prices or observable data, the estimate of fair value becomes more subjective and requires a higher degree of management judgment.
Refer to Note 17 of the notes to our audited consolidated financial statements contained in Item 8 of this report for a complete discussion of our use of fair value and the related measurement practices.
Selected Financial Data.
The following table summarizes certain selected historical consolidated financial data of Byline as of or for the fiscal years ended December 31, 2024, 2023, and 2022, and is derived from our audited financial statements. You should read this information in conjunction with our consolidated financial statements and related notes included in Item 8 of this report. Management uses the non-GAAP financial measures set forth herein in its analysis of our performance and believes that these non-GAAP financial measures provide useful information to management and investors; however, you should not view these disclosures as a substitute for results determined in accordance with GAAP financial measures.
36
Table of Contents
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands except share and per share data) | 2024 | 2023 | 2022 | |||||||||
| Income Statement Data | ||||||||||||
| Net interest income | $ | 348,046 | $ | 330,621 | $ | 265,330 | ||||||
| Provision for credit losses | 27,041 | 31,653 | 23,879 | |||||||||
| Non-interest income | 58,851 | 56,315 | 57,314 | |||||||||
| Non-interest expense | 218,777 | 209,603 | 184,082 | |||||||||
| Income before income taxes | 161,079 | 145,680 | 114,683 | |||||||||
| Provision for income taxes | 40,320 | 37,802 | 26,729 | |||||||||
| Net income | 120,759 | 107,878 | 87,954 | |||||||||
| Dividends on preferred shares | — | — | 196 | |||||||||
| Income available to common stockholders | $ | 120,759 | $ | 107,878 | $ | 87,758 | ||||||
| Earnings per Common Share | ||||||||||||
| Basic earnings per common share | $ | 2.78 | $ | 2.69 | $ | 2.37 | ||||||
| Diluted earnings per common share | $ | 2.75 | $ | 2.67 | $ | 2.34 | ||||||
| Adjusted diluted earnings per share(1)(2)(3) | $ | 2.76 | $ | 2.89 | $ | 2.36 | ||||||
| Weighted-average common shares outstanding (basic) | 43,448,856 | 40,045,208 | 36,972,972 | |||||||||
| Weighted-average common shares outstanding (diluted) | 43,853,939 | 40,445,553 | 37,476,120 | |||||||||
| Common shares outstanding | 44,459,584 | 43,764,056 | 37,492,775 | |||||||||
| Balance Sheet Data | ||||||||||||
| Loans and leases held for investment, before allowance for credit losses - loans and leases(4) | $ | 6,906,822 | $ | 6,684,306 | $ | 5,421,258 | ||||||
| Loans and leases held for sale | 3,200 | 18,005 | 47,823 | |||||||||
| Allowance for credit losses - loans and leases (ACL) | 97,988 | 101,686 | 81,924 | |||||||||
| Interest-bearing deposits in other banks | 504,379 | 165,705 | 117,079 | |||||||||
| Investment securities | 1,426,166 | 1,352,380 | 1,185,125 | |||||||||
| Assets held for sale | 2,025 | 4,484 | 8,673 | |||||||||
| Other real estate owned, net | 5,170 | 1,200 | 4,717 | |||||||||
| Goodwill and other intangibles | 198,098 | 203,478 | 158,887 | |||||||||
| Servicing assets | 18,952 | 19,844 | 19,172 | |||||||||
| Total assets | 9,496,529 | 8,881,967 | 7,362,941 | |||||||||
| Total deposits | 7,458,628 | 7,176,999 | 5,695,121 | |||||||||
| Total liabilities | 8,405,032 | 7,891,816 | 6,597,125 | |||||||||
| Total stockholders’ equity | 1,091,497 | 990,151 | 765,816 | |||||||||
| Deposits per branch | 162,144 | 149,521 | 149,872 | |||||||||
| Book value per common share | 24.55 | 22.62 | 20.43 | |||||||||
| Tangible book value per common share(1) | 20.09 | 17.98 | 16.19 | |||||||||
| Performance Ratios | ||||||||||||
| Net interest margin | 3.97 | % | 4.31 | % | 4.00 | % | ||||||
| Net interest margin, fully taxable equivalent(1) | 3.98 | 4.32 | 4.01 | |||||||||
| Average cost of deposits | 2.61 | 1.90 | 0.36 | |||||||||
| Efficiency ratio(5) | 52.45 | 52.62 | 54.99 | |||||||||
| Adjusted efficiency ratio(1)(2)(5) | 52.24 | 49.61 | 54.70 | |||||||||
| Non-interest expense to average assets | 2.38 | 2.60 | 2.62 | |||||||||
| Adjusted non-interest expense to average assets(1)(2) | 2.37 | 2.46 | 2.61 | |||||||||
| Return on average stockholders’ equity | 11.61 | 12.50 | 11.33 | |||||||||
| Adjusted return on average stockholders' equity(1)(2)(3) | 11.68 | 13.53 | 11.43 | |||||||||
| Return on average assets | 1.31 | 1.34 | 1.25 | |||||||||
| Adjusted return on average assets(1)(2)(3) | 1.32 | 1.45 | 1.26 | |||||||||
| Non-interest income to total revenues(1) | 14.46 | 14.55 | 17.76 | |||||||||
| Pre-tax pre-provision return on average assets(1) | 2.05 | 2.20 | 1.97 | |||||||||
| Adjusted pre-tax pre-provision return on average assets(1)(2) | 2.06 | 2.35 | 1.99 | |||||||||
| Return on average tangible common stockholders' equity(1) | 14.85 | 16.46 | 15.15 | |||||||||
| Adjusted return on average tangible common stockholders' equity(1)(2)(3) | 14.94 | 17.76 | 15.28 | |||||||||
| Non-interest-bearing deposits to total deposits | 23.54 | 26.56 | 37.55 | |||||||||
| Loans and leases held for sale and loans and leases held for investment to total deposits | 92.64 | 93.39 | 96.03 | |||||||||
| Deposits to total liabilities | 88.74 | 90.94 | 86.33 | |||||||||
| Asset Quality Ratios | ||||||||||||
| Non-performing loans and leases / total loans and leases held for investment, net before ACL | 0.90 | % | 0.96 | % | 0.66 | % | ||||||
| Total non-performing assets as a percentage of total assets | 0.71 | 0.74 | 0.55 | |||||||||
| ACL / total loans and leases held for investment, net before ACL | 1.42 | 1.52 | 1.51 | |||||||||
| Net charge-offs / average total loans and leases held for investment, net before ACL | 0.47 | 0.38 | 0.16 | |||||||||
| Capital Ratios | ||||||||||||
| Common equity to assets | 11.49 | % | 11.15 | % | 10.40 | % | ||||||
| Tangible common equity to tangible assets(1) | 9.61 | 9.06 | 8.42 | |||||||||
| Leverage ratio | 11.74 | 10.86 | 10.29 | |||||||||
| Common equity tier 1 capital ratio | 11.70 | 10.35 | 10.20 | |||||||||
| Tier 1 capital ratio | 12.73 | 11.39 | 10.85 | |||||||||
| Total capital ratio | 14.74 | 13.38 | 13.00 |
(1)
Represents a non-GAAP financial measure. See "GAAP Reconciliation and Management Explanation of non-GAAP Financial Measures" for a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measure.
(2)
Calculation excludes impairment charges on assets held for sale and ROU assets and merger-related expenses.
(3)
Calculations exclude incremental income tax benefit related to impairment charges and merger-related expenses
(4)
Represents loans and leases, net of acquisition accounting adjustments, unearned deferred fees and costs and initial indirect costs.
(5)
Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income.
37
Table of Contents
GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures
Some of the financial measures included in the "Selected Financial Data" are not measures of financial performance in accordance with GAAP. Our management uses the non‑GAAP financial measures set forth below in its analysis of our performance.
•
"Adjusted net income" and "adjusted diluted earnings per share" exclude certain significant items, which include impairment charges on assets held for sale and right-of use asset ("ROU") and merger-related expenses adjusted for applicable income tax. Management believes the significant items are not indicative of or useful to measure our operating performance on an ongoing basis.
•
"Net interest income, fully taxable-equivalent" and "net interest margin, fully taxable-equivalent" are adjusted to reflect tax-exempt interest income on an equivalent before-tax basis using tax rates effective as of the end of the period. Management believes the metric provides useful comparable information to investors and that these measures may be useful for peer comparison.
•
"Total revenue" is the combination of net interest income and non-interest income. Management believes the metric is an important measure of the Company's operating performance on an ongoing basis.
•
"Adjusted non-interest expense" is non-interest expense excluding certain significant items, which include impairment charges on assets held for sale and ROU asset and merger-related expenses.
•
"Adjusted efficiency ratio" is adjusted non-interest expense less amortization of intangible assets divided by net interest income and non-interest income. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted non-interest expense to average assets" is adjusted non-interest expense divided by average assets. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted return on average stockholders’ equity" is adjusted net income divided by average stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted return on average assets" is adjusted net income divided by average assets. Management believes the metric is an important measure of our 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 net income" is pre‑tax income plus the provision for credit losses. Management believes this metric demonstrates income excluding the tax provision or benefit and the provision for credit losses and enables investors and others to assess our ability to generate capital to cover credit losses through a credit cycle.
•
"Adjusted pre-tax pre-provision net income" is pre-tax pre-provision net income excluding certain significant items, which include impairment charges on assets held for sale and ROU asset and merger-related expenses. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Pre‑tax pre‑provision return on average assets" is pre-tax income plus the provision for credit losses, divided by average assets. Management believes this ratio demonstrates profitability excluding the tax provision or benefit and excludes the provision for credit losses.
•
"Adjusted pre-tax pre-provision return on average assets" excludes certain significant items, which include impairment charges on assets held for sale and ROU asset, and merger-related expenses.
•
"Tangible common stockholders' equity" is defined as total stockholders’ equity reduced by preferred stock and goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
•
"Tangible assets" is defined as total assets reduced by goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
•
"Tangible book value per common 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 stockholders' 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 metric is important
38
Table of Contents
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.
•
"Tangible net income available to common stockholders" is net income available to common stockholders excluding after-tax intangible asset amortization.
•
"Adjusted tangible net income available to common stockholders" is tangible net income available to common stockholders excluding certain significant items. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Return on average tangible common stockholders’ equity" is tangible net income available to common stockholders divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted return on average tangible common stockholders’ equity" is adjusted tangible net income available to common stockholders divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
We believe that these non‑GAAP financial measures provide useful information to its management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that our non‑GAAP financial measures have a number of limitations. As such, you should not view these disclosures 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.
The following reconciliation tables provide a more detailed analysis of the non‑GAAP financial measures discussed herein:
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2024 | 2023 | 2022 | |||||||||
| Net income and earnings per share excluding significant items | ||||||||||||
| Reported Net Income | $ | 120,759 | $ | 107,878 | $ | 87,954 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 194 | 2,395 | 372 | |||||||||
| Merger-related expense | 629 | 9,222 | 538 | |||||||||
| Tax benefit on impairment charges and merger-related expenses | (85 | ) | (2,696 | ) | (118 | ) | ||||||
| Adjusted Net Income | $ | 121,497 | $ | 116,799 | $ | 88,746 | ||||||
| Reported Diluted Earnings per Share | $ | 2.75 | $ | 2.67 | $ | 2.34 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | — | 0.06 | 0.01 | |||||||||
| Merger-related expense | 0.01 | 0.23 | 0.01 | |||||||||
| Tax benefit on impairment charges and merger-related expenses | — | (0.07 | ) | — | ||||||||
| Adjusted Diluted Earnings per Share | $ | 2.76 | $ | 2.89 | $ | 2.36 |
39
Table of Contents
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2024 | 2023 | 2022 | |||||||||
| Adjusted non-interest expense: | ||||||||||||
| Non-interest expense | $ | 218,777 | $ | 209,603 | $ | 184,082 | ||||||
| Less: Significant items | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 194 | 2,395 | 372 | |||||||||
| Merger-related expense | 629 | 9,222 | 538 | |||||||||
| Adjusted non-interest expense | $ | 217,954 | $ | 197,986 | $ | 183,172 | ||||||
| Adjusted non-interest expense excluding amortization of intangible assets: | ||||||||||||
| Adjusted non-interest expense | $ | 217,954 | $ | 197,986 | $ | 183,172 | ||||||
| Less: Amortization of intangible assets | 5,380 | 6,011 | 6,671 | |||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 212,574 | $ | 191,975 | $ | 176,501 | ||||||
| Pre-tax pre-provision net income: | ||||||||||||
| Pre-tax income | $ | 161,079 | $ | 145,680 | $ | 114,683 | ||||||
| Add: Provision for credit losses | 27,041 | 31,653 | 23,879 | |||||||||
| Pre-tax pre-provision net income | $ | 188,120 | $ | 177,333 | $ | 138,562 | ||||||
| Adjusted pre-tax pre-provision net income: | ||||||||||||
| Pre-tax pre-provision net income | $ | 188,120 | $ | 177,333 | $ | 138,562 | ||||||
| Impairment charges on assets held for sale and ROU asset | 194 | 2,395 | 372 | |||||||||
| Merger-related expense | 629 | 9,222 | 538 | |||||||||
| Adjusted pre-tax pre-provision net income | $ | 188,943 | $ | 188,950 | $ | 139,472 | ||||||
| Tax equivalent net interest income: | ||||||||||||
| Net interest income | $ | 348,046 | $ | 330,621 | $ | 265,330 | ||||||
| Add: Tax-equivalent adjustment | 921 | 903 | 915 | |||||||||
| Net interest income, fully taxable equivalent | $ | 348,967 | $ | 331,524 | $ | 266,245 | ||||||
| Total revenues: | ||||||||||||
| Net interest income | $ | 348,046 | $ | 330,621 | $ | 265,330 | ||||||
| Add: Non-interest income | 58,851 | 56,315 | 57,314 | |||||||||
| Total revenues | $ | 406,897 | $ | 386,936 | $ | 322,644 | ||||||
| Tangible common stockholders' equity: | ||||||||||||
| Total stockholders' equity | $ | 1,091,497 | $ | 990,151 | $ | 765,816 | ||||||
| Less: Goodwill | 181,705 | 181,705 | 148,353 | |||||||||
| Less: Core deposit intangibles and other intangibles | 16,393 | 21,773 | 10,534 | |||||||||
| Tangible common stockholders' equity | $ | 893,399 | $ | 786,673 | $ | 606,929 | ||||||
| Tangible assets: | ||||||||||||
| Total assets | $ | 9,496,529 | $ | 8,881,967 | $ | 7,362,941 | ||||||
| Less: Goodwill | 181,705 | 181,705 | 148,353 | |||||||||
| Less: Core deposit intangibles and other intangibles | 16,393 | 21,773 | 10,534 | |||||||||
| Tangible assets | $ | 9,298,431 | $ | 8,678,489 | $ | 7,204,054 | ||||||
| Average tangible common stockholders' equity: | ||||||||||||
| Average total stockholders' equity | $ | 1,040,515 | $ | 863,092 | $ | 776,225 | ||||||
| Less: Average preferred stock | — | — | 2,459 | |||||||||
| Less: Average goodwill | 181,705 | 164,487 | 148,353 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 19,035 | 16,230 | 13,850 | |||||||||
| Average tangible common stockholders' equity | $ | 839,775 | $ | 682,375 | $ | 611,563 | ||||||
| Average tangible assets: | ||||||||||||
| Average total assets | $ | 9,187,342 | $ | 8,048,331 | $ | 7,018,779 | ||||||
| Less: Average goodwill | 181,705 | 164,487 | 148,353 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 19,035 | 16,230 | 13,850 | |||||||||
| Average tangible assets | $ | 8,986,602 | $ | 7,867,614 | $ | 6,856,576 | ||||||
| Tangible net income available to common stockholders: | ||||||||||||
| Net income available to common stockholders | $ | 120,759 | $ | 107,878 | $ | 87,758 | ||||||
| Add: After-tax intangible asset amortization | 3,974 | 4,408 | 4,890 | |||||||||
| Tangible net income available to common stockholders | $ | 124,733 | $ | 112,286 | $ | 92,648 | ||||||
| Adjusted Tangible net income available to common stockholders: | ||||||||||||
| Tangible net income available to common stockholders | $ | 124,733 | $ | 112,286 | $ | 92,648 | ||||||
| Impairment charges on assets held for sale and ROU asset | 194 | 2,395 | 372 | |||||||||
| Merger-related expense | 629 | 9,222 | 538 | |||||||||
| Tax benefit on significant items | (85 | ) | (2,696 | ) | (118 | ) | ||||||
| Adjusted tangible net income available to common stockholders | $ | 125,471 | $ | 121,207 | $ | 93,440 |
40
Table of Contents
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share and per share data) | 2024 | 2023 | 2022 | |||||||||
| Pre-tax pre-provision return on average assets: | ||||||||||||
| Pre-tax pre-provision net income | $ | 188,120 | $ | 177,333 | $ | 138,562 | ||||||
| Total average assets | 9,187,342 | 8,048,331 | 7,018,779 | |||||||||
| Pre-tax pre-provision return on average assets | 2.05 | % | 2.20 | % | 1.97 | % | ||||||
| Adjusted Pre-tax pre-provision return on average assets: | ||||||||||||
| Adjusted pre-tax pre-provision net income | $ | 188,943 | $ | 188,950 | $ | 139,472 | ||||||
| Total average assets | 9,187,342 | 8,048,331 | 7,018,779 | |||||||||
| Adjusted pre-tax pre-provision return on average assets | 2.06 | % | 2.35 | % | 1.99 | % | ||||||
| Net interest margin, fully taxable equivalent: | ||||||||||||
| Net interest income, fully taxable equivalent | $ | 348,967 | $ | 331,524 | $ | 266,245 | ||||||
| Total average interest-earning assets | 8,774,014 | 7,677,848 | 6,630,464 | |||||||||
| Net interest margin, fully taxable equivalent | 3.98 | % | 4.32 | % | 4.01 | % | ||||||
| Non-interest income to total revenues: | ||||||||||||
| Non-interest income | $ | 58,851 | $ | 56,315 | $ | 57,314 | ||||||
| Total revenues | 406,897 | 386,936 | 322,644 | |||||||||
| Non-interest income to total revenues | 14.46 | % | 14.55 | % | 17.76 | % | ||||||
| Adjusted non-interest expense to average assets: | ||||||||||||
| Adjusted non-interest expense | $ | 217,954 | $ | 197,986 | $ | 183,172 | ||||||
| Total average assets | 9,187,342 | 8,048,331 | 7,018,779 | |||||||||
| Adjusted non-interest expense to average assets | 2.37 | % | 2.46 | % | 2.61 | % | ||||||
| Adjusted efficiency ratio: | ||||||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 212,574 | $ | 191,975 | $ | 176,501 | ||||||
| Total revenues | 406,897 | 386,936 | 322,644 | |||||||||
| Adjusted efficiency ratio | 52.24 | % | 49.61 | % | 54.70 | % | ||||||
| Adjusted return on average assets: | ||||||||||||
| Adjusted net income | $ | 121,497 | $ | 116,799 | $ | 88,746 | ||||||
| Total average assets | 9,187,342 | 8,048,331 | 7,018,779 | |||||||||
| Adjusted return on average assets | 1.32 | % | 1.45 | % | 1.26 | % | ||||||
| Adjusted return on average stockholders' equity: | ||||||||||||
| Adjusted net income | $ | 121,497 | $ | 116,799 | $ | 88,746 | ||||||
| Average stockholders' equity | 1,040,515 | 863,092 | 776,225 | |||||||||
| Adjusted return on average stockholders' equity | 11.68 | % | 13.53 | % | 11.43 | % | ||||||
| Tangible common equity to tangible assets: | ||||||||||||
| Tangible common equity | $ | 893,399 | $ | 786,673 | $ | 606,929 | ||||||
| Tangible assets | 9,298,431 | 8,678,489 | 7,204,054 | |||||||||
| Tangible common equity to tangible assets | 9.61 | % | 9.06 | % | 8.42 | % | ||||||
| Return on average tangible common stockholders' equity: | ||||||||||||
| Tangible net income available to common stockholders | $ | 124,733 | $ | 112,286 | $ | 92,648 | ||||||
| Average tangible common stockholders' equity | 839,775 | 682,375 | 611,563 | |||||||||
| Return on average tangible common stockholders' equity: | 14.85 | % | 16.46 | % | 15.15 | % | ||||||
| Adjusted return on average tangible common stockholders' equity: | ||||||||||||
| Adjusted tangible net income available to common stockholders | $ | 125,471 | $ | 121,207 | $ | 93,440 | ||||||
| Average tangible common stockholders' equity | 839,775 | 682,375 | 611,563 | |||||||||
| Adjusted return on average tangible common stockholders' equity | 14.94 | % | 17.76 | % | 15.28 | % | ||||||
| Tangible book value per common share: | ||||||||||||
| Tangible common equity | $ | 893,399 | $ | 786,673 | $ | 606,929 | ||||||
| Common shares outstanding | 44,459,584 | 43,764,056 | 37,492,775 | |||||||||
| Tangible book value per common share | $ | 20.09 | $ | 17.98 | $ | 16.19 |
41
Table of Contents
Results of Operations
Net interest income
Net interest income, representing interest income less interest expense, is a significant contributor to our revenues and earnings. We generate interest income from interest and dividends on interest-earning assets, which include loans, leases and investment securities we own. We incur interest expense from interest paid on interest-bearing liabilities, which include interest-bearing deposits, subordinated notes, junior subordinated debentures and other borrowings. To evaluate net interest income, we measure and monitor (i) yields on our loans and other interest-earning assets, (ii) the costs of our deposits and other funding sources, (iii) our net interest spread and (iv) our net interest margin. Net interest spread is the difference between rates earned on interest-earning assets and rates paid on interest-bearing liabilities. Net interest margin is calculated as the net interest income divided by average interest-earning assets. Because non-interest-bearing sources of funds, such as non-interest-bearing deposits and stockholders’ equity, also fund interest-earning assets, net interest margin includes the benefit of these non-interest-bearing sources.
We also recognize income from the accretable discounts associated with the purchase of interest-earning assets. Because of our recapitalization and acquisitions, we derive a portion of our interest income from the accretable discounts on purchased credit deteriorated and acquired non-credit-deteriorated loans. The accretion is generally recognized over the life of the loan. As of December 31, 2024, purchased credit deteriorated loans accounted for under ASC Topic 326 represented 1.8% of our total loan portfolio, compared to 3.4% at December 31, 2023.
Changes in the market interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as the volume and types of interest-earning assets, interest-bearing and non-interest-bearing liabilities, are the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. In addition, our interest income includes the accretion of the discounts on our purchased credit deteriorated and acquired non-credit-deteriorated loans, which will also affect our net interest spread, net interest margin and net interest income.
42
Table of Contents
The following tables present, for the periods indicated, information about (i) average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. Yields have been calculated on a pre-tax basis (dollars in thousands):
| Year Ended December 31, | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||||||||||||||
| Average Balance(5) | Interest Inc / Exp | Avg Yield / Rate | Average Balance(5) | Interest Inc / Exp | Avg Yield / Rate | Average Balance(5) | Interest Inc / Exp | Avg Yield / Rate | |||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 346,777 | $ | 15,635 | 4.51 | % | $ | 157,754 | $ | 5,029 | 3.19 | % | $ | 76,978 | $ | 547 | 0.71 | % | |||||||||||
| Loans and leases(1) | 6,786,547 | 502,353 | 7.40 | % | 6,038,797 | 440,984 | 7.30 | % | 5,073,288 | 273,412 | 5.39 | % | |||||||||||||||||
| Taxable securities | 1,483,640 | 44,476 | 3.00 | % | 1,322,379 | 30,068 | 2.27 | % | 1,316,147 | 24,156 | 1.84 | % | |||||||||||||||||
| Tax-exempt securities(2) | 157,050 | 4,386 | 2.79 | % | 158,918 | 4,300 | 2.71 | % | 164,051 | 4,359 | 2.66 | % | |||||||||||||||||
| Total interest-earning assets | $ | 8,774,014 | $ | 566,850 | 6.46 | % | $ | 7,677,848 | $ | 480,381 | 6.26 | % | $ | 6,630,464 | $ | 302,474 | 4.56 | % | |||||||||||
| Allowance for credit losses - loans and leases | (101,695 | ) | (98,067 | ) | (74,233 | ) | |||||||||||||||||||||||
| All other assets | 515,023 | 468,550 | 462,548 | ||||||||||||||||||||||||||
| TOTAL ASSETS | $ | 9,187,342 | $ | 8,048,331 | $ | 7,018,779 | |||||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||||||||||||
| Deposits | |||||||||||||||||||||||||||||
| Interest checking | $ | 695,156 | $ | 14,442 | 2.08 | % | $ | 574,335 | $ | 9,212 | 1.60 | % | $ | 593,903 | $ | 3,572 | 0.60 | % | |||||||||||
| Money market accounts | 2,344,309 | 80,960 | 3.45 | % | 1,802,675 | 53,933 | 2.99 | % | 1,357,371 | 10,484 | 0.77 | % | |||||||||||||||||
| Savings | 506,889 | 711 | 0.14 | % | 585,820 | 883 | 0.15 | % | 658,968 | 649 | 0.10 | % | |||||||||||||||||
| Time deposits | 2,024,942 | 96,253 | 4.75 | % | 1,468,836 | 57,408 | 3.91 | % | 691,650 | 5,091 | 0.74 | % | |||||||||||||||||
| Total interest-bearing deposits | 5,571,296 | 192,366 | 3.45 | % | 4,431,666 | 121,436 | 2.74 | % | 3,301,892 | 19,796 | 0.60 | % | |||||||||||||||||
| Other borrowings | 442,364 | 13,648 | 3.09 | % | 484,984 | 17,125 | 3.53 | % | 478,374 | 9,308 | 1.95 | % | |||||||||||||||||
| Federal funds purchased | 348 | 21 | 6.05 | % | 685 | 36 | 5.30 | % | 630 | 14 | 2.32 | % | |||||||||||||||||
| Subordinated notes and debentures | 144,624 | 11,848 | 8.19 | % | 127,825 | 10,260 | 8.03 | % | 110,723 | 7,111 | 6.42 | % | |||||||||||||||||
| Total borrowings | 587,336 | 25,517 | 4.34 | % | 613,494 | 27,421 | 4.47 | % | 589,727 | 16,433 | 2.79 | % | |||||||||||||||||
| Total interest-bearing liabilities | $ | 6,158,632 | $ | 217,883 | 3.54 | % | $ | 5,045,160 | $ | 148,857 | 2.95 | % | $ | 3,891,619 | $ | 36,229 | 0.93 | % | |||||||||||
| Non-interest bearing demand deposits | 1,802,258 | 1,965,663 | 2,236,615 | ||||||||||||||||||||||||||
| Other liabilities | 185,937 | 174,416 | 114,320 | ||||||||||||||||||||||||||
| Total stockholders’ equity | 1,040,515 | 863,092 | 776,225 | ||||||||||||||||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 9,187,342 | $ | 8,048,331 | $ | 7,018,779 | |||||||||||||||||||||||
| Net interest spread(3) | 2.92 | % | 3.31 | % | 3.63 | % | |||||||||||||||||||||||
| Net interest income, fully taxable equivalent | $ | 348,967 | $ | 331,524 | $ | 266,245 | |||||||||||||||||||||||
| Net interest margin, fully taxable equivalent(2)(4) | 3.98 | % | 4.32 | % | 4.01 | % | |||||||||||||||||||||||
| Tax-equivalent adjustment | 921 | 0.01 | % | 903 | 0.01 | % | 915 | 0.01 | % | ||||||||||||||||||||
| Net interest income | $ | 348,046 | $ | 330,621 | $ | 265,330 | |||||||||||||||||||||||
| Net interest margin(4) | 3.97 | % | 4.31 | % | 4.00 | % | |||||||||||||||||||||||
| Net loan accretion impact on margin | $ | 13,511 | 0.15 | % | $ | 16,726 | 0.22 | % | $ | 4,555 | 0.07 | % |
(1)
Loan and lease balances are net of deferred origination fees and costs and initial direct costs. Fees included in loan and lease interest income were $8.1 million, $9.8 million, and $12.1 million for the years ended December 31, 2024, 2023, and 2022, respectively. Non-accrual loans and leases are included in total loan and lease balances. Interest income on non-accruing loans is reflected in the period that it is collected, to the extent it is not applied to principal. Non-accrual loans are included in the average balances.
(2)
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
(3)
Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.
(4)
Represents net interest income divided by total average interest-earning assets.
(5)
Average balances are average daily balances.
43
Table of Contents
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following tables set forth the effects of changing rates and volumes on our net interest income during the periods shown. Information is provided with respect to (i) effects on interest income attributable to changes in volume (changes in volume multiplied by prior rate) and (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume). Changes applicable to both volume and rate have been allocated to volume. Yields have been calculated on a pre-tax basis. The tables below are a summary of the increases and decreases in interest income and interest expense resulting from changes in average balances (volume) and changes in average interest rates (dollars in thousands):
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 Compared to 2023 | 2023 Compared to 2022 | |||||||||||||||||||||||
| Change Due to | Change Due to | Total | Change Due to | Change Due to | Total | |||||||||||||||||||
| Volume | Rate | Change | Volume | Rate | Change | |||||||||||||||||||
| Interest income | ||||||||||||||||||||||||
| Cash and cash equivalents | $ | 8,524 | $ | 2,082 | $ | 10,606 | $ | 2,573 | $ | 1,909 | $ | 4,482 | ||||||||||||
| Loans and leases(1) | 55,330 | 6,039 | 61,369 | 70,672 | 96,900 | 167,572 | ||||||||||||||||||
| Taxable securities | 4,755 | 9,653 | 14,408 | 253 | 5,659 | 5,912 | ||||||||||||||||||
| Tax-exempt securities(2) | (41 | ) | 127 | 86 | (141 | ) | 82 | (59 | ) | |||||||||||||||
| Total interest income | $ | 68,568 | $ | 17,901 | $ | 86,469 | $ | 73,357 | $ | 104,550 | $ | 177,907 | ||||||||||||
| Interest expense | ||||||||||||||||||||||||
| Deposits | ||||||||||||||||||||||||
| Interest checking | $ | 2,473 | $ | 2,757 | $ | 5,230 | $ | (299 | ) | $ | 5,939 | $ | 5,640 | |||||||||||
| Money market accounts | 18,735 | 8,292 | 27,027 | 13,315 | 30,134 | 43,449 | ||||||||||||||||||
| Savings | (113 | ) | (59 | ) | (172 | ) | (95 | ) | 329 | 234 | ||||||||||||||
| Time deposits | 26,507 | 12,338 | 38,845 | 30,392 | 21,925 | 52,317 | ||||||||||||||||||
| Total interest-bearing deposits | 47,602 | 23,328 | 70,930 | 43,313 | 58,327 | 101,640 | ||||||||||||||||||
| Other borrowings | (1,343 | ) | (2,134 | ) | (3,477 | ) | 254 | 7,563 | 7,817 | |||||||||||||||
| Federal funds purchased | (20 | ) | 5 | (15 | ) | 3 | 19 | 22 | ||||||||||||||||
| Subordinated notes and debentures | 1,383 | 205 | 1,588 | 1,373 | 1,776 | 3,149 | ||||||||||||||||||
| Total borrowings | 20 | (1,924 | ) | (1,904 | ) | 1,630 | 9,358 | 10,988 | ||||||||||||||||
| Total interest expense | $ | 47,622 | $ | 21,404 | $ | 69,026 | $ | 44,943 | $ | 67,685 | $ | 112,628 | ||||||||||||
| Net interest income | $ | 20,946 | $ | (3,503 | ) | $ | 17,443 | $ | 28,414 | $ | 36,865 | $ | 65,279 |
(1) Includes loans and leases on non-accrual status.
(2) Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
Net interest income for the year ended December 31, 2024 was $348.0 million, an increase of $17.4 million, or 5.3% compared to 2023. The increase in interest income of $86.5 million was principally a result of increased average balances due to portfolio growth and higher yields. The average balance of interest-earning assets was $8.8 billion for the year ended December 31, 2024, an increase of $1.1 billion, or 14.3%, compared to 2023, primarily due to growth in our loan and lease portfolios. Interest expense increased by $69.0 million for the year ended December 31, 2024 compared to 2023, mostly due to higher average deposit balances, a shift in deposit mix, and higher average rates paid on time deposits and money market accounts. Average total interest-bearing deposits increased $1.1 billion, or 25.7% year over year.
Interest expense on borrowings for the year ended December 31, 2024 was $25.5 million compared to $27.4 million for the year ended December 31, 2023, a decrease of $1.9 million, or 6.9%. This decrease was driven mainly by a decrease in rates paid on other borrowings and lower average balances of such borrowings.
The net interest margin for the year ended December 31, 2024 was 3.97%, a decrease of 34 basis points compared to 4.31% for the year ended December 31, 2023. The average yield on interest-earning assets increased 20 basis points to 6.46% for the year ended December 31, 2024 compared to 6.26% for the year ended December 31, 2023, while the average rate paid on interest-bearing liabilities increased by 59 basis points to 3.54% from 2.95%, resulting in a decrease in the interest rate spread of 39 basis points.
44
Table of Contents
Net loan accretion income was $13.5 million for the year ended December 31, 2024 compared to $16.7 million for the year ended December 31, 2023, a decrease of $3.2 million. Total net loan accretion on acquired loans contributed 15 basis points to the net interest margin for the year ended December 31, 2024 compared to 22 basis points for the year ended December 31, 2023. Assuming no additional acquisitions, we expect loan accretion income to decline as acquired loans mature. Projected accretion income as of December 31, 2024 is summarized as follows:
| Estimated Projected Accretion(1)(2) | |||
|---|---|---|---|
| 2025 | $ | 5,896 | |
| 2026 | 4,378 | ||
| 2027 | 2,719 | ||
| 2028 | 1,546 | ||
| 2029 | 1,082 | ||
| Thereafter | 10,084 | ||
| Total | $ | 25,705 | |
| (1) Estimated projected accretion excludes contractual interest income on acquired loans and leases. (2) Projections are updated quarterly, assume no prepayments, and are subject to change. |
Provision for credit losses
The provision for credit losses reflects the amount required to maintain the ACL at an appropriate level based upon management’s evaluation of collectively and individually evaluated loss reserves. The provision for credit losses represents a charge to earnings necessary to establish an allowance for credit losses that, in management’s evaluation, is appropriate to provide coverage for current expected credit losses in the loan and lease portfolio. The ACL is increased by the provision for credit losses and is decreased by charge-offs, net of recoveries on prior charge-offs.
Provision for credit losses for the year ended December 31, 2024 was $27.0 million compared to $31.7 million for the year ended December 31, 2023, a decrease of $4.6 million. The decrease in provision was driven by lower non-performing and substandard loans, particularly those originated in the commercial real estate loan portfolio, and improvement of purchased credit deteriorated and other acquired loans due to their continued resolution. For the year ended December 31, 2024, the provision for credit losses is comprised of a provision for loan and lease losses of $28.3 million and a recapture of provision for unfunded commitments of $1.2 million. For the year ended December 31, 2023, the provision for credit losses is comprised of a provision for loan and lease losses of $32.2 million and a recapture of provision for unfunded commitments of $567,000. The ACL as a percentage of loans and leases decreased from 1.52% at December 31, 2023 to 1.42% at December 31, 2024.
Non-interest income
Non-interest income was $58.9 million for the year ended December 31, 2024, compared to $56.3 million for the year ended December 31, 2023, an increase of $2.5 million or 4.5%. The increase in non-interest income was primarily due to increases in other non-interest income due to increased swap fee activity and increases in net gains on sales of loans due to higher premiums, offset by lower net loan servicing income.
The following table presents the major components of our non-interest income for the periods indicated (dollars in thousands):
| Year ended December 31, | 2024 compared to 2023 | 2023 compared to 2022 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Fees and service charges on deposits | $ | 10,214 | $ | 9,211 | $ | 8,152 | $ | 1,003 | 10.9 | % | $ | 1,059 | 13.0 | % | ||||||||||||||
| Loan servicing revenue | 12,905 | 13,503 | 13,479 | (598 | ) | (4.4 | )% | 24 | 0.2 | % | ||||||||||||||||||
| Loan servicing asset revaluation | (6,704 | ) | (5,089 | ) | (11,743 | ) | (1,615 | ) | 31.7 | % | 6,654 | (56.7 | )% | |||||||||||||||
| ATM and interchange fees | 4,464 | 4,462 | 4,437 | 2 | 0.1 | % | 25 | 0.6 | % | |||||||||||||||||||
| Net gains (losses) on sales of securities available-for-sale | (699 | ) | — | 50 | (699 | ) | 100.0 | % | (50 | ) | (100.0 | )% | ||||||||||||||||
| Change in fair value of equity securities, net | 1,122 | 1,071 | (603 | ) | 51 | 4.8 | % | 1,674 | NM | |||||||||||||||||||
| Net gains on sales of loans | 24,540 | 22,805 | 31,899 | 1,735 | 7.6 | % | (9,094 | ) | (28.5 | )% | ||||||||||||||||||
| Wealth management and trust income | 4,310 | 4,158 | 3,807 | 152 | 3.7 | % | 351 | 9.2 | % | |||||||||||||||||||
| Other non-interest income | 8,699 | 6,194 | 7,836 | 2,505 | 40.5 | % | (1,642 | ) | (21.0 | )% | ||||||||||||||||||
| Total non-interest income | $ | 58,851 | $ | 56,315 | $ | 57,314 | $ | 2,536 | 4.5 | % | $ | (999 | ) | (1.7 | )% | |||||||||||||
| NM - Not meaningful |
Fees and service charges on deposits represent amounts charged to customers for banking services, such as fees on deposit accounts, and include, but are not limited to, maintenance fees, insufficient fund fees, overdraft protection fees, wire transfer fees, treasury management fees, and other charges. Fees and service charges on deposits were $10.2 million for the year ended December 31, 2024, compared to $9.2 million for the year ended December 31, 2023, an increase of $1.0 million or 10.9%. The increase was a result of growth in deposit balances and from new client acquisitions.
While portions of the loans that we originate are sold and generate gain on sale revenue, servicing rights for the majority of the loans that we sell are retained by us. In exchange for continuing to service loans that have been sold, we receive servicing revenue from
45
Table of Contents
a portion of the interest cash flow of the loan. We generated $12.9 million and $13.5 million in loan servicing revenue on the sold portion of U.S. government guaranteed loans for the years ended December 31, 2024 and 2023, respectively, a decrease of $598,000 or 4.4%. At December 31, 2024 and 2023, the outstanding balance of U.S. government guaranteed loans serviced was $1.7 billion.
Loan servicing asset revaluation represents net changes in the fair value of our servicing assets. Loan servicing asset revaluation had a downward adjustment of $6.7 million for the year ended December 31, 2024, compared to a downward adjustment of $5.1 million for the year ended December 31, 2023. The variance was primarily driven by the change in fair value of the servicing asset as a result of lower overall balance of loans serviced and higher prepayment speeds.
Net gains on sales of loans were $24.5 million for the year ended December 31, 2024 compared to $22.8 million for the year ended December 31, 2023, an increase of $1.7 million, or 7.6%. The increase in net gains on sales was primarily driven by higher market premiums for U.S. government guaranteed loans. We sold $314.8 million and $348.4 million of U.S. government guaranteed loans during the years ended December 31, 2024 and 2023, respectively.
Wealth management and trust income represents fees charged to customers for investment, trust, and wealth management services and are primarily determined by total assets under administration. Wealth management and trust income was $4.3 million for the year ended December 31, 2024 compared to $4.2 million for the year ended December 31, 2023, an increase of $152,000 or 3.7%, mainly due to increased fees. Assets under administration were $746.5 million and $770.5 million as of December 31, 2024 and 2023, respectively, and include $119.7 million and $165.8 million of money market demand accounts included in interest-bearing deposits on the Consolidated Statements of Financial Condition.
Other non-interest income was $8.7 million for the year ended December 31, 2024 compared to $6.2 million for the year ended December 31, 2023, an increase of $2.5 million or 40.5%. The increase was primarily a result of increased swap fee income, a higher cash surrender value on bank owned life insurance, and increased gains on the sale of leased equipment.
Non-interest expense
We reported non-interest expense for the year ended December 31, 2024 of $218.8 million compared to $209.6 million for the year ended December 31, 2023, an increase of $9.2 million or 4.4%. The increase was primarily due to increased salaries and employee benefits, offset by decreases to data processing expense and impairment charge on assets held for sale.
The following table presents the major components of our non-interest expense for the periods indicated (dollars in thousands):
| Year ended December 31, | 2024 compared to 2023 | 2023 compared to 2022 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Salaries and employee benefits | $ | 140,119 | $ | 126,979 | $ | 118,051 | $ | 13,140 | 10.3 | % | $ | 8,928 | 7.6 | % | ||||||||||||||
| Occupancy expense, net | 14,686 | 14,030 | 13,197 | 656 | 4.7 | % | 833 | 6.3 | % | |||||||||||||||||||
| Equipment expense | 4,017 | 4,478 | 3,791 | (461 | ) | (10.3 | )% | 687 | 18.1 | % | ||||||||||||||||||
| Impairment charge on assets held for sale | — | 2,000 | 372 | (2,000 | ) | (100.0 | )% | 1,628 | NM | |||||||||||||||||||
| Loan and lease related expenses | 2,789 | 2,936 | 1,707 | (147 | ) | (5.0 | )% | 1,229 | 72.0 | % | ||||||||||||||||||
| Legal, audit and other professional fees | 13,428 | 12,946 | 10,357 | 482 | 3.7 | % | 2,589 | 25.0 | % | |||||||||||||||||||
| Data processing | 16,869 | 19,509 | 13,358 | (2,640 | ) | (13.5 | )% | 6,151 | 46.1 | % | ||||||||||||||||||
| Net loss recognized on other real estate owned and other related expenses | 568 | 385 | 708 | 183 | 47.4 | % | (323 | ) | (45.6 | )% | ||||||||||||||||||
| Regulatory assessments | 4,179 | 4,143 | 2,953 | 36 | 0.9 | % | 1,190 | 40.3 | % | |||||||||||||||||||
| Other intangible assets amortization expense | 5,380 | 6,011 | 6,671 | (631 | ) | (10.5 | )% | (660 | ) | (9.9 | )% | |||||||||||||||||
| Advertising and promotions | 4,978 | 3,796 | 2,825 | 1,182 | 31.1 | % | 971 | 34.4 | % | |||||||||||||||||||
| Telecommunications | 870 | 1,447 | 918 | (577 | ) | (39.9 | )% | 529 | 57.6 | % | ||||||||||||||||||
| Other non-interest expense | 10,894 | 10,943 | 9,174 | (49 | ) | (0.5 | )% | 1,769 | 19.3 | % | ||||||||||||||||||
| Total non-interest expense | $ | 218,777 | $ | 209,603 | $ | 184,082 | $ | 9,174 | 4.4 | % | $ | 25,521 | 13.9 | % | ||||||||||||||
| NM - Not meaningful |
Salaries and employee benefits expense for the year ended December 31, 2024 was $140.1 million compared to $127.0 million for the year ended December 31, 2023, an increase of $13.1 million or 10.3%, primarily a result of a higher salaries mainly due merit increases, higher incentive compensation, and higher equity-based compensation.
46
Table of Contents
Occupancy expense for the year ended December 31, 2024 was $14.7 million compared to $14.0 million for the year ended December 31, 2023, an increase of $656,000, or 4.7%. The increase was primarily a result of increased depreciation due to acquired branches and increased building maintenance.
Equipment expense for the year ended December 31, 2024 was $4.0 million compared to $4.5 million for the year ended December 31, 2023, a decrease of $461,000 or 10.3%. The decrease was primarily a result of decreases to purchases of technology due to merger-related expenses incurred in 2023, and for repairs and maintenance.
Loan and lease related expenses for the year ended December 31, 2024 were $2.8 million compared to $2.9 million for the year ended December 31, 2023, a decrease of $147,000, or 5.0%. The decrease was due to decreases in expenses related to government guaranteed loans.
Legal, audit and other professional fees for the year ended December 31, 2024 were $13.4 million compared to $12.9 million for the year ended December 31, 2023, an increase of $482,000 or 3.7%. The increase was mainly driven by increased legal fees related to U.S. government guaranteed loans.
Data processing expense for the year ended December 31, 2024 was $16.9 million compared to $19.5 million for the year ended December 31, 2023, a decrease of $2.6 million or 13.5% primarily due to higher expenses in 2023 associated with the Inland acquisition and integration.
Advertising and promotions for the year ended December 31, 2024 were $5.0 million compared to $3.8 million for the year ended December 31, 2023, an increase of $1.2 million, or 31.1%, primarily due to an increase in digital deposit advertising campaigns.
Telecommunications for the year ended December 31, 2024 was $870,000 compared to $1.4 million for the year ended December 31, 2023, a decrease of $577,000 or 39.9%, primarily due to merger-related expenses in 2023 and decreased telecommunication data expenses.
For the years ended December 31, 2024 and 2023, our efficiency ratio was 52.45% and 52.62%, respectively. The improvement in our efficiency ratio was primarily attributable to increased net interest income and non-interest income, offset by an increase in non-interest expense. For the years ended December 31, 2024 and 2023, our adjusted efficiency ratio was 52.24% and 49.61%, respectively. Please refer to the "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" included in Item 7 of this report, for more information on how our adjusted efficiency ratio is calculated.
Income Taxes
Income tax expense was $40.3 million for the year ended December 31, 2024, compared to $37.8 million for the year ended December 31, 2023. The increase in income tax expense was primarily due to increased income before provision for income taxes during 2024.
Our effective tax rate was 25.0% for the year ended December 31, 2024 and 25.9% for the year ended December 31, 2023. The decrease in our effective tax rate was primarily driven by an increase in tax benefit from share-based compensation. We expect our effective tax rate for 2025 to be approximately 25% to 27%.
Financial Condition
Balance sheet analysis
Our total assets increased by $614.6 million, or 6.9%, to $9.5 billion at December 31, 2024, compared to $8.9 billion at December 31, 2023. The increase in total assets includes an increase of $222.5 million, or 3.3%, in loans and leases from $6.7 billion at December 31, 2023 to $6.9 billion at December 31, 2024. Our originated loan and lease portfolio increased by $476.8 million, and our purchased credit deteriorated and acquired non-credit-deteriorated loan and lease portfolio decreased by $254.2 million. The increases in our originated portfolio was mostly attributed to organic loan and lease growth, and the decrease in our acquired portfolio was primarily due to renewals of loans as originated, resolutions of these loans, and charge-offs.
Total liabilities increased by $513.2 million, or 6.5%, to $8.4 billion at December 31, 2024 compared to $7.9 billion at December 31, 2023. The increase is primarily attributed to an increase in total deposits of $281.6 million, or 3.9%, driven by organic growth, as well as a $250.0 million increase in FHLB advances at December 31, 2024.
Investment portfolio
Our investment securities portfolio consists of securities classified as equity and other securities, at fair value, available-for-sale, and held-to-maturity. There were no securities classified as trading in our investment portfolio as of or for the years ended December 31, 2024 and 2023. All available-for sale securities are carried at fair value and may be used for liquidity purposes should
47
Table of Contents
management consider it to be in our best interest. Securities available-for-sale consist primarily of residential mortgage-backed securities, commercial mortgage-backed securities and U.S. government agencies securities and has an average duration of 4.9 years.
Securities available-for-sale increased $73.2 million, or 5.5%, from $1.3 billion at December 31, 2023 to $1.4 billion at December 31, 2024, primarily due to purchases of residential and commercial mortgage-backed securities, offset by maturities and calls of U.S Treasury Notes and U.S. Government agency bonds.
Our held-to-maturity securities portfolio consists of municipal securities. We carry these securities at amortized cost. Securities held-to-maturity were $605,000 and $1.2 million at December 31, 2024 and 2023, respectively. We evaluated the held to maturity securities in an unrealized loss position for credit losses as of December 31, 2024 and 2023 and determined there were none. In January 2025, we received $605,000 payment in full for the security held-to-maturity outstanding at December 31, 2024.
The fair value of our equity and other securities portfolio was $9.9 million at December 31, 2024, and $8.7 million at December 31, 2023.
The following tables summarize the fair value of the available-for-sale and held-to-maturity securities portfolio as of the dates presented (dollars in thousands):
| December 31, 2024 | December 31, 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale | |||||||||||||||
| U.S. Treasury Notes | $ | 32,783 | $ | 32,570 | $ | 116,398 | $ | 115,434 | |||||||
| U.S. Government agencies | 151,912 | 136,487 | 147,062 | 130,695 | |||||||||||
| Obligations of states, municipalities, and political subdivisions | 84,188 | 79,306 | 86,022 | 82,275 | |||||||||||
| Residential mortgage-backed securities | |||||||||||||||
| Agency | 849,297 | 750,802 | 786,970 | 695,803 | |||||||||||
| Non-agency | 160,427 | 137,880 | 122,359 | 100,260 | |||||||||||
| Commercial mortgage-backed securities | |||||||||||||||
| Agency | 261,947 | 226,940 | 181,452 | 147,204 | |||||||||||
| Corporate securities | 40,623 | 38,462 | 40,681 | 36,171 | |||||||||||
| Asset-backed securities | 14,406 | 13,249 | 35,857 | 34,638 | |||||||||||
| Total | $ | 1,595,583 | $ | 1,415,696 | $ | 1,516,801 | $ | 1,342,480 |
| December 31, 2024 | December 31, 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Held-to-maturity | |||||||||||||||
| Obligations of states, municipalities, and political subdivisions | $ | 605 | $ | 605 | $ | 1,157 | $ | 1,149 | |||||||
| Total | $ | 605 | $ | 605 | $ | 1,157 | $ | 1,149 |
Certain securities have fair values less than amortized cost and, therefore, contain unrealized losses. There were 335 investment securities with unrealized losses at December 31, 2024 totaling $181.7 million. We anticipate full recovery of amortized cost with respect to these securities by maturity, or sooner in the event of a more favorable market interest rate environment. We do not intend to sell these securities and it is not more likely than not that we will be required to sell them before recovery of their amortized cost basis, which may be at maturity.
48
Table of Contents
The following table (dollars in thousands) set forth certain information regarding contractual maturities and the weighted average yields of our debt securities as of December 31, 2024. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Maturity as of December 31, 2024 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due in One Year or Less | Due from One to Five Years | Due from Five to Ten Years | Due after Ten Years | |||||||||||||||||||||||||||||
| Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | |||||||||||||||||||||||||
| Available-for-sale | ||||||||||||||||||||||||||||||||
| U.S. Treasury Notes | $ | 22,997 | 2.47 | % | $ | 9,786 | 3.53 | % | $ | — | — | $ | — | — | ||||||||||||||||||
| U.S. government agencies | 22,895 | 1.44 | % | 39,491 | 1.85 | % | 83,368 | 2.19 | % | 6,158 | 3.67 | % | ||||||||||||||||||||
| Obligations of states, municipalities, and political subdivisions | 4,533 | 2.66 | % | 21,256 | 3.40 | % | 25,214 | 3.46 | % | 33,185 | 2.49 | % | ||||||||||||||||||||
| Residential mortgage-backed securities | ||||||||||||||||||||||||||||||||
| Agency | — | — | 29,968 | 1.64 | % | 47,926 | 1.61 | % | 771,403 | 2.83 | % | |||||||||||||||||||||
| Non-agency | — | — | — | 0.00 | % | — | — | 160,427 | 3.00 | % | ||||||||||||||||||||||
| Commercial mortgage-backed securities | ||||||||||||||||||||||||||||||||
| Agency | — | — | 2,688 | 2.56 | % | 12,811 | 1.71 | % | 246,448 | 3.24 | % | |||||||||||||||||||||
| Corporate securities | — | — | 22,105 | 5.27 | % | 18,518 | 3.66 | % | — | — | ||||||||||||||||||||||
| Asset-backed securities | — | — | — | — | 14,406 | 3.83 | % | — | — | |||||||||||||||||||||||
| Total | $ | 50,425 | 2.02 | % | $ | 125,294 | 2.81 | % | $ | 202,243 | 2.43 | % | $ | 1,217,621 | 2.93 | % |
| Maturity as of December 31, 2024 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due in One Year or Less | Due from One to Five Years | Due from Five to Ten Years | Due after Ten Years | ||||||||||||||||||||||||||||
| Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | ||||||||||||||||||||||||
| Held-to-maturity | |||||||||||||||||||||||||||||||
| Obligations of states, municipalities, and political subdivisions | $ | 605 | 2.75 | % | $ | — | — | $ | — | — | $ | — | — | ||||||||||||||||||
| Total | $ | 605 | 2.75 | % | $ | — | — | $ | — | — | $ | — | — |
(1) The weighted average yields are based on amortized cost.
Total non-taxable securities classified as obligations of states, municipalities and political subdivisions were $53.5 million at December 31, 2024, a decrease of $2.2 million from December 31, 2023.
There were no holdings of securities of any one issuer, other than U.S. government-sponsored entities and agencies, with total outstanding balances greater than 10% of our stockholders’ equity as of December 31, 2024 and 2023.
Restricted stock
As a member of the Federal Home Loan Bank system, Byline Bank is required to maintain an investment in the capital stock of the FHLB. No market exists for this stock, and it has no quoted market value. The stock is redeemable at par by the FHLB and is, therefore, carried at cost. In addition, Byline Bank owns stock of Bankers’ Bank, which is redeemable at par and carried at cost. As of December 31, 2024 and 2023, we held $27.5 million and $16.3 million, respectively, in FHLB and Bankers’ Bank stock. We evaluate impairment of our investment in FHLB and Bankers’ Bank based on the ultimate recoverability of the par value rather than by recognizing temporary declines in value. We did not identify any indicators of impairment of FHLB and Bankers’ Bank stock as of December 31, 2024 and 2023.
Loan and lease portfolio
Lending-related income is the most important component of our net interest income and is the main driver of the results of our operations. Total loans and leases at December 31, 2024 and 2023 were $6.9 billion and $6.7 billion, respectively, an increase of $222.5 million or 3.3%. The growth in the originated loan and lease portfolio was primarily driven by increases in commercial and industrial loans and leases, leasing financing receivables, and commercial real estate, as well as renewals of acquired loans that are now reflected with originated loans. Purchased credit deteriorated loans and acquired non-credit-deteriorated loans and leases were $663.0 million at December 31, 2024, a decrease of $254.2 million, compared to $917.3 million at December 31, 2023. The decrease in the purchased credit deteriorated and acquired non-credit-deteriorated loan and lease portfolio was driven by renewals of loans as originated, resolutions of these loans, and charge-offs.
49
Table of Contents
We strive to maintain a diversified loan and lease portfolio to help reduce the risk inherent in concentration in certain types of collateral. Our exposure to certain industries as of December 31, 2024 represents the following percentages of the portfolio: 36.1% real estate, 12.8% manufacturing, 8.7% finance and insurance, 5.9% wholesale trade, 5.0% other services, and all other industries represent less than 5% of the portfolio or 31.4% of the total loan and lease portfolio. As of December 31, 2024, the loan portfolio included $421.5 million of unguaranteed SBA 7(a) and USDA loans with exposure to the following top three industries: 19.0% retail trade, 13.8% accommodation and food services and 10.0% manufacturing. The following table shows our allocation of originated, purchased credit deteriorated, and acquired non-credit-deteriorated loans and leases as of the dates presented (dollars in thousands):
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||||
| Amount | % of Total | Amount | % of Total | |||||||||||||
| Originated loans and leases | ||||||||||||||||
| Commercial real estate | $ | 2,071,952 | 30.0 | % | $ | 1,907,029 | 28.5 | % | ||||||||
| Residential real estate | 513,422 | 7.4 | % | 465,133 | 7.0 | % | ||||||||||
| Construction, land development, and other land | 429,596 | 6.2 | % | 415,162 | 6.2 | % | ||||||||||
| Commercial and industrial | 2,509,083 | 36.3 | % | 2,311,563 | 34.6 | % | ||||||||||
| Installment and other | 3,847 | 0.1 | % | 2,919 | 0.0 | % | ||||||||||
| Leasing financing receivables | 715,899 | 10.4 | % | 665,239 | 10.0 | % | ||||||||||
| Total originated loans and leases | $ | 6,243,799 | 90.4 | % | $ | 5,767,045 | 86.3 | % | ||||||||
| Purchased credit deteriorated loans | ||||||||||||||||
| Commercial real estate | $ | 82,934 | 1.2 | % | $ | 137,807 | 2.1 | % | ||||||||
| Residential real estate | 30,515 | 0.4 | % | 42,510 | 0.6 | % | ||||||||||
| Construction, land development, and other land | — | 0.0 | % | 25,331 | 0.4 | % | ||||||||||
| Commercial and industrial | 14,081 | 0.2 | % | 19,460 | 0.3 | % | ||||||||||
| Installment and other | 105 | 0.0 | % | 125 | 0.0 | % | ||||||||||
| Total purchased credit deteriorated loans | $ | 127,635 | 1.8 | % | $ | 225,233 | 3.4 | % | ||||||||
| Acquired non-credit-deteriorated loans and leases | ||||||||||||||||
| Commercial real estate | $ | 199,531 | 2.9 | % | $ | 275,476 | 4.1 | % | ||||||||
| Residential real estate | 182,165 | 2.6 | % | 211,887 | 3.2 | % | ||||||||||
| Construction, land development, and other land | 59,673 | 0.9 | % | 86,344 | 1.3 | % | ||||||||||
| Commercial and industrial | 93,969 | 1.4 | % | 117,538 | 1.7 | % | ||||||||||
| Installment and other | 14 | 0.0 | % | 156 | 0.0 | % | ||||||||||
| Leasing financing receivables | 36 | 0.0 | % | 627 | 0.0 | % | ||||||||||
| Total acquired non-credit-deteriorated loans and leases | $ | 535,388 | 7.8 | % | $ | 692,028 | 10.3 | % | ||||||||
| Total loans and leases | $ | 6,906,822 | 100.0 | % | $ | 6,684,306 | 100.0 | % | ||||||||
| Allowance for credit losses - loans and leases | (97,988 | ) | (101,686 | ) | ||||||||||||
| Total loans and leases, net of allowance for credit losses - loans and leases | $ | 6,808,834 | $ | 6,582,620 |
Loans collateralized by real estate include: commercial real estate, residential real estate, and construction, land development, and other land. In the aggregate, loans collateralized by real estate comprised 51.6% and 53.4% of the total loan and lease portfolio at December 31, 2024 and 2023, respectively.
Commercial Real Estate Loans. Commercial real estate loans, including owner occupied and non-owner occupied, comprised the largest portion of the real estate loan portfolio as of December 31, 2024 and totaled $2.4 billion, or 66.0%, of real estate loans and 34.1% of the total loan and lease portfolio. At December 31, 2023, commercial real estate loans totaled $2.3 billion and comprised 65.0% of real estate loans and 34.7% of the total loan and lease portfolio. Purchased credit deteriorated commercial real estate loans decreased from $137.8 million as of December 31, 2023 to $82.9 million as of December 31, 2024, as a result of the migration of renewed loans to originated, paydowns, resolutions, and charge-offs.
50
Table of Contents
As part of our risk assessment strategy, we strive to maintain a diversified commercial real estate portfolio, which is reviewed periodically by primary collateral type and geographic location. The following tables present details of our commercial real estate portfolio by collateral type and state (location of the property), as of December 31, 2024:
| December 31, 2024 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Owner Occupied Amount | Owner Occupied % of Total Loans and Leases | Non-Owner Occupied Amount | Non-Owner Occupied % of Total Loans and Leases | Total Amount | % of Total Loans and Leases | |||||||||||||||||
| Commercial Real Estate (CRE) | |||||||||||||||||||||||
| Industrial/Warehouse | $ | 618,174 | 9.0 | % | $ | 459,483 | 6.7 | % | $ | 1,077,657 | 15.6 | % | |||||||||||
| Retail/Restaurant | 345,928 | 5.0 | % | 182,575 | 2.6 | % | 528,503 | 7.7 | % | ||||||||||||||
| Office | 86,313 | 1.2 | % | 160,738 | 2.3 | % | 247,051 | 3.6 | % | ||||||||||||||
| Mixed Use | 42,653 | 0.6 | % | 34,762 | 0.5 | % | 77,415 | 1.1 | % | ||||||||||||||
| Senior Housing/Healthcare | 32,070 | 0.5 | % | 22,715 | 0.3 | % | 54,785 | 0.8 | % | ||||||||||||||
| Hotel/Motel | 21,655 | 0.3 | % | 21,315 | 0.3 | % | 42,970 | 0.6 | % | ||||||||||||||
| Other(1) | 227,911 | 3.3 | % | 94,933 | 1.4 | % | 322,844 | 4.7 | % | ||||||||||||||
| CRE, prior to deferred fees and costs | $ | 1,374,704 | 19.9 | % | $ | 976,521 | 14.1 | % | $ | 2,351,225 | 34.0 | % | |||||||||||
| Net unamortized deferred fees and costs | 4,082 | 0.1 | % | (890 | ) | 0.0 | % | 3,192 | 0.1 | % | |||||||||||||
| Total CRE | $ | 1,378,786 | 20.0 | % | $ | 975,631 | 14.1 | % | $ | 2,354,417 | 34.1 | % | |||||||||||
| December 31, 2024 | |||||||||||||||||||||||
| (dollars in thousands) | Owner Occupied Amount | Owner Occupied % of Total Loans and Leases | Non-Owner Occupied Amount | Non-Owner Occupied % of Total Loans and Leases | Total Amount | % of Total Loans and Leases | |||||||||||||||||
| CRE Geography | |||||||||||||||||||||||
| Illinois | $ | 1,041,719 | 15.1 | % | $ | 555,235 | 8.0 | % | $ | 1,596,954 | 23.1 | % | |||||||||||
| Wisconsin | 87,546 | 1.3 | % | 59,889 | 0.9 | % | 147,435 | 2.1 | % | ||||||||||||||
| California | 42,119 | 0.6 | % | 79,602 | 1.2 | % | 121,721 | 1.8 | % | ||||||||||||||
| New Jersey | 7,797 | 0.1 | % | 89,736 | 1.3 | % | 97,533 | 1.4 | % | ||||||||||||||
| Florida | 18,549 | 0.3 | % | 41,293 | 0.6 | % | 59,842 | 0.9 | % | ||||||||||||||
| Indiana | 45,299 | 0.7 | % | 12,652 | 0.2 | % | 57,951 | 0.8 | % | ||||||||||||||
| Texas | 24,077 | 0.3 | % | 18,357 | 0.3 | % | 42,434 | 0.6 | % | ||||||||||||||
| Michigan | 27,175 | 0.4 | % | 10,524 | 0.2 | % | 37,699 | 0.5 | % | ||||||||||||||
| North Carolina | 2,767 | 0.0 | % | 24,105 | 0.3 | % | 26,872 | 0.4 | % | ||||||||||||||
| Georgia | 6,545 | 0.1 | % | 17,320 | 0.3 | % | 23,865 | 0.3 | % | ||||||||||||||
| All Others(2) | 71,111 | 1.0 | % | 67,808 | 1.0 | % | 138,919 | 2.0 | % | ||||||||||||||
| CRE, prior to deferred fees and costs | $ | 1,374,704 | 19.9 | % | $ | 976,521 | 14.1 | % | $ | 2,351,225 | 34.0 | % | |||||||||||
| Net unamortized deferred fees and costs | 4,082 | 0.1 | % | (890 | ) | 0.0 | % | 3,192 | 0.1 | % | |||||||||||||
| Total CRE | $ | 1,378,786 | 20.0 | % | $ | 975,631 | 14.1 | % | $ | 2,354,417 | 34.1 | % |
(1) Represents collateral types that represent less than 1% of the total loan and lease portfolio.
(2) Represents states and territories with less than 1% of the CRE portfolio.
The composition of the CRE loan portfolio remained stable at December 31, 2024 compared to December 31, 2023. Industrial/warehouse, retail/restaurant, and office remain the top three collateral types in the CRE portfolio, and represented 26.8% of total loans and leases held for investment at December 31, 2024 compared to 26.0% at December 31, 2023. We strategically reduced our CRE office portfolio by $19.7 million, or 7.4% during the year ended December 31, 2024. CRE office represents 10.5% of our total CRE portfolio as of December 31, 2024, compared to 11.5% as of December 31, 2023. Geographically, CRE loans in Illinois decreased to 23.1% of total loans and leases held for investment and represented 67.8% of total CRE loans at December 31, 2024, compared to 25.5% of total loans and leases held for investment and 73.5% of total CRE loans at December 31, 2023. CRE loans outside of Illinois comprised 10.9% of total loans and leases held for investment as of December 31, 2024, compared to 9.3% as of December 31, 2023.
Owner occupied CRE loans were $1.4 billion, or 20.0% of our loan and lease portfolio at December 31, 2024, compared to $1.3 billion, or 19.1% of our loan and lease portfolio at December 31, 2023, an increase of $104.3 million, or 8.2%, driven by an $81.3 million increase in retail/restaurant. Non-owner occupied CRE loans were $975.6 million, or 14.1% of our loan and lease portfolio at December 31, 2024, compared to $1.0 billion, or 15.8% of our loan and lease portfolio at December 31, 2023, a decrease of $70.2 million, or 6.7%. The reduction in non-owner occupied CRE included a $52.2 million decrease in office. Non-owner occupied CRE loans were 82.6% and 96.3% of Byline Bank total capital, at December 31, 2024 and 2023, respectively.
At December 31, 2024 and 2023, CRE loan concentration, as defined in the Federal Register to include owner-occupied and non-owner occupied CRE loans, construction land development and other land loans, multifamily property loans, and loans to finance CRE, construction and land development activities (that are not secured by real estate), as a percentage of Byline Bank total capital were
51
Table of Contents
278.2% and 300.7%, respectively. We have not experienced portfolio concentration shift during the year ended December 31, 2024, nor have we changed our underwriting standards.
Residential real estate loans. Residential real estate loans totaled $726.1 million at December 31, 2024, compared to $719.5 million at December 31, 2023, an increase of $6.6 million or 0.9%. The residential real estate loan portfolio comprised 20.3% and 20.2% of real estate loans as of December 31, 2024 and 2023, respectively, and 10.4% and 10.8% of total loans and leases at December 31, 2024 and 2023, respectively. Purchased credit deteriorated residential real estate loans decreased from $42.5 million as of December 31, 2023 to $30.5 million as of December 31, 2024, or 28.2%. Multifamily real estate loans, included in residential real estate loans, were $429.9 million and $399.3 million, or 36.4% and 36.8% of Byline Bank total capital, at December 31, 2024 and December 31, 2023, respectively.
Construction, land development and other land loans. Construction, land development and other land loans totaled $489.3 million at December 31, 2024 compared to $526.8 million at December 31, 2023, a decrease of $37.6 million or 7.1%. The construction, land development and other land loan portfolio comprised 13.7% and 14.8% of real estate loans as of December 31, 2024 and 2023, respectively, and 7.1% and 7.9% of the total loan and lease portfolio as of December 31, 2024 and 2023, respectively. The construction, land development and other land loan portfolio was 41.3% and 48.4% of Byline Bank total capital, at December 31, 2024 and December 31, 2023, respectively.
Commercial and industrial loans. Commercial and industrial loans totaled $2.6 billion and $2.4 billion at December 31, 2024 and 2023, respectively, an increase of $168.6 million, or 6.9%, primarily due to organic growth. The commercial and industrial loan portfolio comprised 37.9% and 36.6% of the total loan and lease portfolio as of December 31, 2024 and 2023, respectively.
Lease financing receivables comprised 10.4% and 10.0% of the total loan and lease portfolio as of December 31, 2024 and 2023, respectively. Total lease financing receivables were $715.9 million and $665.9 million at December 31, 2024 and 2023, respectively, an increase of $50.1 million, or 7.5%.
Loan and lease portfolio maturities and interest rate sensitivity
The following table shows our loan and lease portfolio by scheduled maturity at December 31, 2024 (dollars in thousands):
| Due in One Year or Less | Due after One Year Through Five Years | Due after Five Years Through Fifteen Years | Due after Fifteen Years | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Total | |||||||||||||||||||||||||||
| Originated loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 167,000 | $ | 259,379 | $ | 784,554 | $ | 404,106 | $ | 198,433 | $ | 100,448 | $ | 10,345 | $ | 147,687 | $ | 2,071,952 | |||||||||||||||||
| Residential real estate | 15,238 | 32,531 | 176,834 | 129,287 | 15,490 | 83,837 | 51,116 | 9,089 | 513,422 | ||||||||||||||||||||||||||
| Construction, land development, and other land | 27,987 | 149,708 | 44,951 | 173,561 | 4,819 | 26,326 | 492 | 1,752 | 429,596 | ||||||||||||||||||||||||||
| Commercial and industrial | 42,094 | 490,827 | 411,548 | 1,127,160 | 144,481 | 254,085 | 29,704 | 9,184 | 2,509,083 | ||||||||||||||||||||||||||
| Installment and other | 703 | 400 | 688 | 1,883 | 173 | — | — | — | 3,847 | ||||||||||||||||||||||||||
| Leasing financing receivables | 22,866 | — | 660,857 | — | 32,176 | — | — | — | 715,899 | ||||||||||||||||||||||||||
| Total originated loans and leases | $ | 275,888 | $ | 932,845 | $ | 2,079,432 | $ | 1,835,997 | $ | 395,572 | $ | 464,696 | $ | 91,657 | $ | 167,712 | $ | 6,243,799 | |||||||||||||||||
| Purchased credit deteriorated loans | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 20,582 | $ | 3,236 | $ | 27,107 | $ | 19,918 | $ | 1,813 | $ | 10,148 | $ | — | $ | 130 | $ | 82,934 | |||||||||||||||||
| Residential real estate | 2,413 | 27 | 16,125 | 454 | 3,606 | 278 | 4,353 | 3,259 | 30,515 | ||||||||||||||||||||||||||
| Commercial and industrial | 2,491 | — | 5,653 | 119 | — | 5,818 | — | — | 14,081 | ||||||||||||||||||||||||||
| Installment and other | 7 | — | 12 | — | 86 | — | — | — | 105 | ||||||||||||||||||||||||||
| Total purchased credit deteriorated loans | $ | 25,493 | $ | 3,263 | $ | 48,897 | $ | 20,491 | $ | 5,505 | $ | 16,244 | $ | 4,353 | $ | 3,389 | $ | 127,635 | |||||||||||||||||
| Acquired non-credit- deteriorated loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 24,827 | $ | 13,267 | $ | 115,242 | $ | 8,501 | $ | 6,121 | $ | 19,220 | $ | 2,055 | $ | 10,298 | $ | 199,531 | |||||||||||||||||
| Residential real estate | 4,478 | 15,978 | 46,304 | 3,306 | 7,846 | 8,951 | 3,405 | 91,897 | 182,165 | ||||||||||||||||||||||||||
| Construction, land development, and other land | — | 16,963 | — | 25,646 | — | — | 1,070 | 15,994 | 59,673 | ||||||||||||||||||||||||||
| Commercial and industrial | 4,155 | 659 | 36,903 | 6,715 | 43,807 | 1,730 | — | — | 93,969 | ||||||||||||||||||||||||||
| Installment and other | 11 | — | 3 | — | — | — | — | — | 14 | ||||||||||||||||||||||||||
| Leasing financing receivables | 36 | — | — | — | — | — | — | — | 36 | ||||||||||||||||||||||||||
| Total acquired non-credit- deteriorated loans and leases | $ | 33,507 | $ | 46,867 | $ | 198,452 | $ | 44,168 | $ | 57,774 | $ | 29,901 | $ | 6,530 | $ | 118,189 | $ | 535,388 | |||||||||||||||||
| Total loans and leases | $ | 334,888 | $ | 982,975 | $ | 2,326,781 | $ | 1,900,656 | $ | 458,851 | $ | 510,841 | $ | 102,540 | $ | 289,290 | $ | 6,906,822 |
52
Table of Contents
As of December 31, 2024, 46.7% of the loan and lease portfolio bears interest at fixed rates and 53.3% at floating rates. The expected life of our loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Because a portion of the portfolio is accounted for under ASC 326, the carrying value is significantly affected by estimates and it is impracticable to allocate scheduled payments for those loans based on those estimates. Consequently, the tables presented include information limited to contractual maturities of the underlying loans.
Allowance for credit losses - loans and leases
The ACL is determined by us on a quarterly basis, although we are engaged in monitoring the appropriate level of the allowance on a more frequent basis. The ACL reflects management’s estimate of current expected credit losses inherent in the loan and lease portfolios. The computation includes elements of judgment and high levels of subjectivity.
Factors considered by us include, but are not limited to, actual loss experience, peer loss experience, changes in size and risk profile of the portfolio, identification of individual problem loan and lease situations that may affect a borrower’s ability to repay, application of a reasonable and supportable forecast, and evaluation of the prevailing economic conditions. Changes in conditions may necessitate revision of the estimate in future periods.
We assess the ACL based on three categories: (i) originated loans and leases, (ii) acquired non-credit-deteriorated loans and leases, and (iii) purchased credit deteriorated loans.
Total ACL was $98.0 million at December 31, 2024 compared to $101.7 million at December 31, 2023, a decrease of $3.7 million, or 3.6%. The decrease was primarily due to charge-offs, net of recoveries exceeding the provision for credit losses on loans and leases. Our ACL to total loans and leases held for investment, net before ACL was 1.42% and 1.52% of total loans and leases at December 31, 2024 and 2023, respectively. As of December 31, 2024, approximately $39.1 million of the ACL was allocated to unguaranteed loans in our government lending portfolio, compared to $34.4 million at December 31, 2023.
The amount of ACL allocated to CRE loans decreased by $5.4 million at December 31, 2024 from December 31, 2023, primarily due to a recapture of the provision for credit losses on CRE loans of $1.2 million due to a reduction in purchased credit deteriorated loans and charge-offs, net of recoveries of $4.2 million.
The decreased allocation in commercial real estate was offset by a $2.8 million increase the provision for credit losses on commercial and industrial loans exceeding charge-offs, net of recoveries.
53
Table of Contents
The following table presents an analysis of the allowance for credit losses - loans and leases for the periods presented (dollars in thousands):
| Commercial Real Estate | Residential Real Estate | Construction, Land Development, and Other Land | Commercial and Industrial | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2023 | $ | 33,237 | $ | 3,495 | $ | 2,906 | $ | 53,782 | $ | 36 | $ | 8,230 | $ | 101,686 | ||||||||||||||
| Provision (recapture) for PCD loans | (3,466 | ) | (407 | ) | (209 | ) | 649 | — | — | (3,433 | ) | |||||||||||||||||
| Recapture for acquired non-credit-deteriorated loans | (302 | ) | (217 | ) | (290 | ) | (364 | ) | (1 | ) | (2 | ) | (1,176 | ) | ||||||||||||||
| Provision for originated loans | 2,596 | 37 | 37 | 28,564 | 11 | 1,650 | 32,895 | |||||||||||||||||||||
| Total provision | $ | (1,172 | ) | $ | (587 | ) | $ | (462 | ) | $ | 28,849 | $ | 10 | $ | 1,648 | $ | 28,286 | |||||||||||
| Charge-offs for PCD loans | (74 | ) | — | — | (2,513 | ) | — | — | (2,587 | ) | ||||||||||||||||||
| Charge-offs for acquired non-credit deteriorated loans | (140 | ) | — | — | (58 | ) | — | — | (198 | ) | ||||||||||||||||||
| Charge-offs for originated loans | (5,468 | ) | — | — | (25,562 | ) | (1 | ) | (2,535 | ) | (33,566 | ) | ||||||||||||||||
| Total charge-offs | $ | (5,682 | ) | $ | — | $ | — | $ | (28,133 | ) | $ | (1 | ) | $ | (2,535 | ) | $ | (36,351 | ) | |||||||||
| Recoveries for PCD loans | 84 | — | 1 | 100 | — | — | 185 | |||||||||||||||||||||
| Recoveries for acquired non-credit deteriorated loans | 32 | — | — | — | — | — | 32 | |||||||||||||||||||||
| Recoveries for originated loans | 1,374 | 12 | — | 1,991 | — | 773 | 4,150 | |||||||||||||||||||||
| Total recoveries | $ | 1,490 | $ | 12 | $ | 1 | $ | 2,091 | $ | — | $ | 773 | $ | 4,367 | ||||||||||||||
| Net (charge-offs) recoveries | (4,192 | ) | 12 | 1 | (26,042 | ) | (1 | ) | (1,762 | ) | (31,984 | ) | ||||||||||||||||
| Balance at December 31, 2024 | $ | 27,873 | $ | 2,920 | $ | 2,445 | $ | 56,589 | $ | 45 | $ | 8,116 | $ | 97,988 | ||||||||||||||
| Ending ACL balances | ||||||||||||||||||||||||||||
| PCD loans | $ | 3,377 | $ | 495 | $ | 3 | $ | 305 | $ | 1 | $ | — | $ | 4,181 | ||||||||||||||
| Acquired non-credit-deteriorated loans | 1,659 | 419 | 317 | 988 | 1 | — | 3,384 | |||||||||||||||||||||
| Originated loans | 22,837 | 2,006 | 2,125 | 55,296 | 43 | 8,116 | 90,423 | |||||||||||||||||||||
| Balance at December 31, 2024 | $ | 27,873 | $ | 2,920 | $ | 2,445 | $ | 56,589 | $ | 45 | $ | 8,116 | $ | 97,988 | ||||||||||||||
| Loans individually evaluated for impairment | $ | 6,853 | $ | 67 | $ | — | $ | 16,649 | $ | — | $ | — | $ | 23,569 | ||||||||||||||
| Loans collectively evaluated for impairment | 21,020 | 2,853 | 2,445 | 39,940 | 45 | 8,116 | 74,419 | |||||||||||||||||||||
| Balance at December 31, 2024 | $ | 27,873 | $ | 2,920 | $ | 2,445 | $ | 56,589 | $ | 45 | $ | 8,116 | $ | 97,988 | ||||||||||||||
| Loans and leases ending balances | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | $ | 36,421 | $ | 1,365 | $ | — | $ | 40,712 | $ | — | $ | — | $ | 78,498 | ||||||||||||||
| Loans collectively evaluated for impairment | 2,317,996 | 724,737 | 489,269 | 2,576,421 | 3,966 | 715,935 | 6,828,324 | |||||||||||||||||||||
| Total loans at December 31, 2024, gross | $ | 2,354,417 | $ | 726,102 | $ | 489,269 | $ | 2,617,133 | $ | 3,966 | $ | 715,935 | $ | 6,906,822 | ||||||||||||||
| Ratio of net charge-offs to average loans outstanding during the year | ||||||||||||||||||||||||||||
| PCD loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.04 | % | 0.00 | % | 0.00 | % | 0.04 | % | ||||||||||||||
| Acquired non-credit-deteriorated loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||
| Originated loans | 0.05 | % | 0.00 | % | 0.00 | % | 0.35 | % | 0.00 | % | 0.03 | % | 0.43 | % | ||||||||||||||
| Loans ending balance as a percentage of total loans, gross | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | 0.53 | % | 0.02 | % | 0.00 | % | 0.59 | % | 0.00 | % | 0.00 | % | 1.14 | % | ||||||||||||||
| Loans collectively evaluated for impairment | 33.56 | % | 10.48 | % | 7.09 | % | 37.30 | % | 0.06 | % | 10.37 | % | 98.86 | % | ||||||||||||||
| Total | 34.09 | % | 10.50 | % | 7.09 | % | 37.89 | % | 0.06 | % | 10.37 | % | 100.00 | % |
54
Table of Contents
| Commercial Real Estate | Residential Real Estate | Construction, Land Development, and Other Land | Commercial and Industrial | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2022 | $ | 26,061 | $ | 3,140 | $ | 3,134 | $ | 41,889 | $ | 24 | $ | 7,676 | $ | 81,924 | ||||||||||||||
| Adjustment for acquired PCD loans | 8,230 | 660 | 97 | 1,609 | — | — | 10,596 | |||||||||||||||||||||
| Provision (recapture) for PCD loans | (1,319 | ) | (432 | ) | 101 | 414 | (1 | ) | — | (1,237 | ) | |||||||||||||||||
| Provision (recapture) for acquired non-credit-deteriorated loans | (1,666 | ) | 340 | 606 | 181 | 1 | (31 | ) | (569 | ) | ||||||||||||||||||
| Provision (recapture) for originated loans | 10,222 | (310 | ) | (1,032 | ) | 22,807 | 11 | 2,328 | 34,026 | |||||||||||||||||||
| Total provision | $ | 7,237 | $ | (402 | ) | $ | (325 | ) | $ | 23,402 | $ | 11 | $ | 2,297 | $ | 32,220 | ||||||||||||
| Charge-offs for PCD loans | (1,229 | ) | — | — | — | — | — | (1,229 | ) | |||||||||||||||||||
| Charge-offs for acquired non-credit deteriorated loans | — | — | — | — | — | — | — | |||||||||||||||||||||
| Charge-offs for originated loans | (8,500 | ) | (21 | ) | — | (15,411 | ) | (3 | ) | (2,437 | ) | (26,372 | ) | |||||||||||||||
| Total charge-offs | $ | (9,729 | ) | $ | (21 | ) | $ | — | $ | (15,411 | ) | $ | (3 | ) | $ | (2,437 | ) | $ | (27,601 | ) | ||||||||
| Recoveries for PCD loans | — | — | — | — | — | — | — | |||||||||||||||||||||
| Recoveries for acquired non-credit deteriorated loans | — | — | — | — | — | — | — | |||||||||||||||||||||
| Recoveries for originated loans | 1,438 | 118 | — | 2,293 | 4 | 694 | 4,547 | |||||||||||||||||||||
| Total recoveries | $ | 1,438 | $ | 118 | $ | — | $ | 2,293 | $ | 4 | $ | 694 | $ | 4,547 | ||||||||||||||
| Net (charge-offs) recoveries | (8,291 | ) | 97 | — | (13,118 | ) | 1 | (1,743 | ) | (23,054 | ) | |||||||||||||||||
| Balance at December 31, 2023 | $ | 33,237 | $ | 3,495 | $ | 2,906 | $ | 53,782 | $ | 36 | $ | 8,230 | $ | 101,686 | ||||||||||||||
| Ending ACL balances | ||||||||||||||||||||||||||||
| PCD loans | $ | 6,833 | $ | 902 | $ | 211 | $ | 2,069 | $ | 1 | $ | — | $ | 10,016 | ||||||||||||||
| Acquired non-credit-deteriorated loans | 2,070 | 636 | 607 | 1,410 | 2 | 3 | 4,728 | |||||||||||||||||||||
| Originated loans | 24,334 | 1,957 | 2,088 | 50,303 | 33 | 8,227 | 86,942 | |||||||||||||||||||||
| Balance at December 31, 2023 | $ | 33,237 | $ | 3,495 | $ | 2,906 | $ | 53,782 | $ | 36 | $ | 8,230 | $ | 101,686 | ||||||||||||||
| Loans individually evaluated for impairment | $ | 12,361 | $ | — | $ | — | $ | 14,880 | $ | — | $ | — | $ | 27,241 | ||||||||||||||
| Loans collectively evaluated for impairment | 20,876 | 3,495 | 2,906 | 38,902 | 36 | 8,230 | 74,445 | |||||||||||||||||||||
| Balance at December 31, 2023 | $ | 33,237 | $ | 3,495 | $ | 2,906 | $ | 53,782 | $ | 36 | $ | 8,230 | $ | 101,686 | ||||||||||||||
| Loans and leases ending balances | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | $ | 64,339 | $ | 3,593 | $ | 813 | $ | 44,749 | $ | — | $ | — | $ | 113,494 | ||||||||||||||
| Loans collectively evaluated for impairment | 2,255,973 | 715,937 | 526,024 | 2,403,812 | 3,200 | 665,866 | 6,570,812 | |||||||||||||||||||||
| Total loans at December 31, 2023, gross | $ | 2,320,312 | $ | 719,530 | $ | 526,837 | $ | 2,448,561 | $ | 3,200 | $ | 665,866 | $ | 6,684,306 | ||||||||||||||
| Ratio of net charge-offs to average loans outstanding during the year | ||||||||||||||||||||||||||||
| PCD loans | 0.02 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.02 | % | ||||||||||||||
| Acquired non-credit-deteriorated loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||
| Originated loans | 0.12 | % | 0.00 | % | 0.00 | % | 0.22 | % | 0.00 | % | 0.02 | % | 0.36 | % | ||||||||||||||
| Loans ending balance as a percentage of total loans, gross | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | 0.96 | % | 0.05 | % | 0.01 | % | 0.67 | % | 0.00 | % | 0.00 | % | 1.70 | % | ||||||||||||||
| Loans collectively evaluated for impairment | 33.75 | % | 10.70 | % | 7.87 | % | 35.96 | % | 0.05 | % | 9.96 | % | 98.30 | % | ||||||||||||||
| Total | 34.71 | % | 10.75 | % | 7.88 | % | 36.63 | % | 0.05 | % | 9.96 | % | 100.00 | % |
55
Table of Contents
Non-performing assets
Non-performing loans and leases include loans and leases 90 days past due and still accruing and loans and leases accounted for on a non-accrual basis. Non-performing assets consist of non-performing loans and leases plus other real estate owned. Non-accrual loans and leases as December 31, 2024 and 2023 totaled $62.1 million and $64.1 million, respectively. Non-accrual loans and leases include $9.9 million and $4.2 million of U.S. government guaranteed balances at December 31, 2024 and 2023, respectively.
Total OREO increased from $1.2 million as of December 31, 2023 to $5.2 million at December 31, 2024. The $4.0 million increase in OREO resulted primarily from transfers into OREO from non-performing loans and leases.
The following table sets forth the amounts of non-performing loans and leases, non-performing assets, and OREO at the dates indicated (dollars in thousands):
| December 31, 2024 | December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Non-performing assets: | ||||||||
| Non-accrual loans and leases(1)(2) | $ | 62,076 | $ | 64,107 | ||||
| Past due loans and leases 90 days or more and still accruing interest | — | — | ||||||
| Total non-performing loans and leases | 62,076 | 64,107 | ||||||
| Other real estate owned | 5,170 | 1,200 | ||||||
| Total non-performing assets | $ | 67,246 | $ | 65,307 | ||||
| Total non-performing loans and leases as a percentage of total loans and leases | 0.90 | % | 0.96 | % | ||||
| Total non-accrual loans and leases as a percentage of total loans and leases | 0.90 | % | 0.96 | % | ||||
| Total non-performing assets as a percentage of total assets | 0.71 | % | 0.74 | % | ||||
| Allowance for credit losses - loans and leases, as a percentage of non-performing loans and leases | 157.85 | % | 158.62 | % | ||||
| Allowance for credit losses - loans and leases, as a percentage of non-accrual loans and leases | 157.85 | % | 158.62 | % | ||||
| Non-performing loans guaranteed by U.S. government: | ||||||||
| Non-accrual loans guaranteed | $ | 9,862 | $ | 4,154 | ||||
| Past due loans 90 days or more and still accruing interest guaranteed | — | — | ||||||
| Total non-performing loans guaranteed | $ | 9,862 | $ | 4,154 | ||||
| Total non-performing loans and leases not guaranteed as a percentage of total loans and leases | 0.76 | % | 0.90 | % | ||||
| Total non-accrual loans and leases not guaranteed as a percentage of total loans and leases | 0.76 | % | 0.90 | % | ||||
| Total non-performing assets not guaranteed as a percentage of total assets | 0.60 | % | 0.69 | % |
(1)
Includes $2.8 million and $406,000 of non-accrual loan modifications as of December 31, 2024 and 2023, respectively.
(2)
For the year ended December 31, 2024 and 2023, $6.3 million and $4.5 million, respectively, in interest income would have been recorded had non-accrual loans been current.
Total non-accrual loans decreased by $2.0 million between December 31, 2024 and 2023 primarily due to decreases in non-accrual commercial real estate and residential real estate, offset by increases to commercial and industrial and lease financing receivables. Total accruing loans past due decreased from $36.1 million at December 31, 2023 to $35.1 million at December 31, 2024, a decrease of $1.0 million. Refer to Note 5 of the notes to our audited consolidated financial statements contained in Item 8 of this report for further information.
56
Table of Contents
Deposits
We gather deposits primarily through each of our 45 branch locations in the Chicago metropolitan area and one branch in Wauwatosa, Wisconsin. Through our branch network, online, mobile and other banking channels, we offer a variety of deposit products including demand deposit accounts, interest-bearing products, savings accounts, and certificates of deposit. Small businesses are a significant source of low cost deposits as they value convenience, flexibility and access to local decision makers that are responsive to their needs.
Total deposits at December 31, 2024 were $7.5 billion, representing an increase of $281.6 million, or 3.9%, compared to $7.2 billion at December 31, 2023. Non-interest-bearing deposits were $1.8 billion, or 23.5% of total deposits, at December 31, 2024, a decrease of $149.8 million, or 7.9%, compared to $1.9 billion at December 31, 2023, or 26.6% of total deposits. Core deposits were 85.9% and 87.0% of total deposits at December 31, 2024 and 2023, respectively.
The following tables show the average balance amounts and the average contractual rates paid on our deposits for the periods indicated (dollars in thousands):
| For the Year Ended December 31, 2024 | For the Year Ended December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||
| Non-interest-bearing demand deposits | $ | 1,802,258 | 0.00 | % | $ | 1,965,663 | 0.00 | % | ||||||||
| Interest checking | 695,156 | 2.08 | % | 574,335 | 1.60 | % | ||||||||||
| Money market accounts | 2,344,309 | 3.45 | % | 1,802,675 | 2.99 | % | ||||||||||
| Savings | 506,889 | 0.14 | % | 585,820 | 0.15 | % | ||||||||||
| Time deposits (below $100,000) | 954,565 | 4.70 | % | 808,882 | 4.09 | % | ||||||||||
| Time deposits ($100,000 and above) | 1,070,377 | 4.80 | % | 659,954 | 3.69 | % | ||||||||||
| Total | $ | 7,373,554 | 2.61 | % | $ | 6,397,329 | 1.90 | % |
Our average cost of deposits was 261 basis points during the year ended December 31, 2024 compared to 190 basis points during the year ended December 31, 2023. This increase was primarily attributed to higher rates on interest-bearing deposits as a result of the interest rate environment, an increase in interest bearing deposits and corresponding decrease in non-interest-bearing deposits. The ratio of our average non-interest-bearing deposits to total average deposits was 24.4% as of December 31, 2024 compared to 30.7% as of December 31, 2023.
There were $364.8 million and $480.0 million of brokered deposits included in Time deposits of below $100,000 at December 31, 2024 and 2023, respectively. Brokered deposits were 4.9% and 6.7% of total deposits as of December 31, 2024 and 2023, respectively.
The following table shows time deposits by remaining maturity, and includes the uninsured portion related to such time deposits as of December 31, 2024 (dollars in thousands):
| Less than $250,000 | $250,000 or Greater | Total | Uninsured Portion | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three months or less | $ | 524,061 | $ | 160,854 | $ | 684,915 | $ | 53,604 | |||||||
| Over three months through six months | 632,153 | 189,498 | 821,651 | 69,248 | |||||||||||
| Over six months through 12 months | 305,629 | 75,481 | 381,110 | 32,981 | |||||||||||
| Over 12 months | 36,434 | 8,778 | 45,212 | 3,528 | |||||||||||
| Total | $ | 1,498,277 | $ | 434,611 | $ | 1,932,888 | $ | 159,361 |
Total estimated uninsured deposits were $2.2 billion and $1.9 billion as of December 31, 2024 and 2023. As of December 31, 2024 and 2023, liquidity coverage of uninsured deposits was approximately 105% and 127%, respectively.
57
Table of Contents
Borrowed funds
In addition to deposits, we also utilize FHLB advances as a supplementary funding source to finance our operations. The Bank’s advances from the FHLB are collateralized by commercial, residential and multi-family real estate loans, and securities. At December 31, 2024 and 2023, we had maximum available borrowing capacity from the FHLB of $2.7 billion and $2.8 billion, respectively, subject to the availability of collateral.
At December 31, 2024, fixed-rate advances totaled $325.0 million, with an interest rate of 4.46% and maturity of January 2025. Total variable rate advances were $250.0 million at December 31, 2024, with an interest rate of 4.51% that may reset daily and mature in March 2025. The Company’s required investment in FHLB stock is $4.50 for every $100 in advances. Refer to Note 4—Securities in the consolidated financial statements included in Part II, Item 8 of this report, for additional discussion. The Bank’s maximum FHLB borrowing capacity is limited to 35% of total assets.
We have the capacity to borrow funds from the discount window of the FRB. We did not utilize the discount window during 2024 and there were no borrowings outstanding under the FRB discount window line as of December 31, 2024. We pledge loans as collateral for any borrowings under the FRB discount window.
During 2020, we issued $75.0 million in fixed-to-floating subordinated notes that mature on July 1, 2030. The subordinated notes bear a fixed interest rate of 6.00% until July 1, 2025 and a floating interest rate equal to a benchmark rate, which is expected to be three-month Secured Overnight Financing Rate plus 588 basis points thereafter until maturity. The transaction resulted in debt issuance costs of approximately $1.7 million that are being amortized over 10 years.
On January 17, 2024, the Company entered into a Letter Agreement with the Federal Reserve Bank of Chicago that allows the bank to access the Bank Term Funding Program ("BTFP"). On January 22, 2024, the Company opened an advance of $200.0 million from the FRB as part of the BTFP. Under the terms of the BTFP, the bank pledges securities to FRB Chicago as collateral for available advances. The advance carried a fixed interest rate of 4.91%. Advances under the BTFP were prepayable at any time without a prepayment penalty. On September 19, 2024, we repaid the BTFP advance in full.
On October 13, 2016, the Company entered into a $30.0 million revolving credit agreement with a correspondent bank. Through subsequent amendments, the revolving credit agreement was reduced to $15.0 million. The amended revolving line of credit bears interest at either SOFR plus 205 basis points or Prime Rate minus 75 basis points, not to be less than 2.00%, based on the Company’s election, which is required to be communicated at least three business days prior to the commencement of an interest period. If the Company fails to provide timely notification, the interest rate will be Prime Rate minus 75 basis points.
On May 24, 2024, the Company entered into the First Amendment to the Second Amended and Restated Term Loan and Revolving Credit Agreement (the "Amendment") with the lender, which is effective May 26, 2024, and provides for: (1) the renewal of the revolving line-of credit facility of up to $15.0 million, and (2) extending its maturity date to May 25, 2025, subject to the existing Negative Pledge Agreement dated October 11, 2018, as amended.
At December 31, 2024, the variable rate term loan had a $11.7 million outstanding balance and an interest rate of 6.83%. The variable rate term loan was paid in full in January 2025. At December 31, 2023, the variable rate term loan had a $18.3 million outstanding balance and an interest rate of 7.64%. At December 31, 2024 the line of credit had no outstanding balance. At December 31, 2023, the line of credit had a $11.3 million outstanding balance and an interest rate of 7.39%.
58
Table of Contents
The following table sets forth certain information regarding our borrowings at the dates and for the periods indicated (dollars in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Federal Reserve Bank discount window borrowing: | ||||||||||||
| Average balance outstanding | $ | — | $ | — | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | — | — | — | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | N/A | N/A | |||||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Federal Home Loan Bank advances: | ||||||||||||
| Average balance outstanding | $ | 259,809 | $ | 435,264 | $ | 436,618 | ||||||
| Maximum outstanding at any month-end period during the year | 670,000 | 675,000 | 735,000 | |||||||||
| Balance outstanding at end of period | 575,000 | 325,000 | 625,000 | |||||||||
| Weighted average interest rate during period(1) | 1.87 | % | 3.48 | % | 2.07 | % | ||||||
| Weighted average interest rate at end of period | 4.48 | % | 5.56 | % | 4.33 | % | ||||||
| Federal funds purchased: | ||||||||||||
| Average balance outstanding | $ | 348 | $ | 685 | $ | 630 | ||||||
| Maximum outstanding at any month-end period during the year | — | — | 45,000 | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | 6.05 | % | 5.30 | % | 2.32 | % | ||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Bank Term Funding Program | ||||||||||||
| Average balance outstanding | $ | 131,694 | $ | — | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | 200,000 | — | — | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | 4.92 | % | N/A | N/A | ||||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Term loan | ||||||||||||
| Average balance outstanding | $ | 14,162 | $ | 9,557 | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | 16,667 | 20,000 | — | |||||||||
| Balance outstanding at end of period | 11,667 | 18,333 | — | |||||||||
| Weighted average interest rate during period | 7.64 | % | 7.63 | % | N/A | |||||||
| Weighted average interest rate at end of period | 6.83 | % | 7.64 | % | N/A | |||||||
| Revolving line of credit: | ||||||||||||
| Average balance outstanding | $ | 1,322 | $ | 6,545 | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | 7,500 | 15,000 | — | |||||||||
| Balance outstanding at end of period | — | 11,250 | — | |||||||||
| Weighted average interest rate during period | 10.49 | % | 7.72 | % | N/A | |||||||
| Weighted average interest rate at end of period(2) | N/A | 7.39 | % | N/A |
(1)
Net of pay-fixed interest rate swaps designated as cash flow hedges. Refer to Note 21 – Derivative Instruments and Hedge Activities of the notes to our audited consolidated financial statements contained in Item 8 of this report for further information.
(2)
We amended our existing revolving credit agreement with a correspondent lender in May 2024, which extended the maturity date to May 2025. The amended revolving line of credit bears interest at either the SOFR Rate plus 205 basis points or the Prime Rate minus 75 basis points, based on our election, which is required to be communicate to the lender at least three business days prior to the commencement of an interest period. If we fail to provide timely notification, the interest rate will be Prime Rate minus 75 basis points. See "Liquidity" below for further information regarding the revolving line of credit.
Customer repurchase agreements (sweeps)
Securities sold under agreements to repurchase represent a demand deposit product offered to customers that sweep balances in excess of the FDIC insurance limit into overnight repurchase agreements. We pledge securities as collateral for the repurchase agreements. Securities sold under agreements to repurchase were $32.1 million at December 31, 2024, compared to $40.6 million at December 31, 2023, a decrease of $8.5 million.
59
Table of Contents
Liquidity
We manage liquidity based upon factors that include the amount of core deposits as a percentage of total deposits, the level of diversification of our funding sources, the amount of non-deposit funding used to fund assets, the availability of unused funding sources, off-balance sheet obligations, the availability of assets readily converted into cash without undue loss, the amount of cash and liquid securities we hold and the re-pricing characteristics and maturities of our assets when compared to the re-pricing characteristics of our liabilities, the ability to securitize and sell certain pools of assets and other factors.
Our liquidity needs are primarily met by cash and investment securities positions, growth in deposits, cash flow from amortizing loan portfolios, and borrowings from the FHLB. For additional information regarding our operating, investing, and financing cash flows, see "Consolidated Statements of Cash Flows" in our audited consolidated financial statements contained in Item 8 of this report.
As of December 31, 2024, Byline Bank had maximum borrowing capacity from the FHLB of $3.3 billion and $792.3 million from the FRB. As of December 31, 2024, Byline Bank had open advances from the FHLB of $575.0 million and open letters of credit of $11.5 million, providing available aggregate borrowing capacity of $1.1 billion. In addition, Byline Bank had an uncommitted federal funds line available of $127.5 million at December 31, 2024.
As of December 31, 2023, Byline Bank had maximum borrowing capacity from the FHLB of $3.1 billion and $866.5 million from the FRB. As of December 31, 2023, Byline Bank had open advances from the FHLB of $325.0 million and open letters of credit of $19.7 million, providing available aggregate borrowing capacity of $1.6 billion. In addition, Byline Bank had an uncommitted federal funds line available of $135.0 million at December 31, 2023.
The Company is currently party to a revolving credit agreement with a correspondent bank with availability of up to $15.0 million that matures on May 25, 2025. The revolving line of credit bears interest at either SOFR plus 205 basis points or the Prime Rate minus 75 basis points, not to be less than 2.00%, based on the Company’s election, which is required to be communicated at least three business days prior to the commencement of an interest period. If the Company fails to provide timely notification, the interest rate will be Prime Rate minus 75 basis points. At December 31, 2023, the outstanding balance on the revolving line of credit was $11.3 million. At December 31, 2024 the line of credit had no outstanding balance. At December 31, 2024, the variable term loan had a $11.7 million outstanding balance and an interest rate of 6.83%. At December 31, 2023, the variable term loan had a $18.3 million outstanding balance and an interest rate of 7.64%.
There are regulatory limitations that affect the ability of Byline Bank to pay dividends to the Company. Refer to Note 20 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information. Management believes that such limitations will not impact our ability to meet our ongoing short-term cash obligations.
As of December 31, 2024, we had outstanding commitments to extend credit of $2.0 billion, primarily related to unused credit lines and $10.9 million of commitments under operating lease agreements. For additional information regarding future financial commitments, refer to Notes 9 and 16 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information.
We expect that our cash and liquidity resources will be generated by the operations of Byline Bank, which we expect to be sufficient to satisfy our liquidity and capital requirements for at least the next 12 months.
Capital resources
Stockholders’ equity at December 31, 2024 was $1.1 billion compared to $990.2 million at December 31, 2023, an increase of $101.3 million, or 10.2%. The increase was primarily due to increased retained earnings due to net income.
The Company and Byline Bank are subject to various regulatory capital requirements administered by federal banking regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by federal banking regulators that, if undertaken, could have a direct material effect on our financial statements.
Under applicable bank regulatory capital requirements, each of the Company and Byline Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. Byline Bank must also meet certain specific capital guidelines under the prompt corrective action framework. The capital amounts and classification are subject to qualitative judgments by the federal banking regulators about components, risk weightings and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company and Byline Bank to maintain minimum amounts and ratios of CET1 capital, Tier 1 capital and total capital to risk-weighted assets and Tier 1 capital to average consolidated assets, (referred to as the "leverage ratio"), as defined under these capital requirements. For further information, see Item 1. "Business—Supervision and Regulation—Regulatory Capital Requirements", "Business—Supervision and Regulation—Prompt Corrective Action Framework" and Note 20 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information. As of December 31, 2024, Byline Bank exceeded all applicable regulatory capital requirements and was considered "well-capitalized." There have been no conditions or events since December 31, 2024 that management believes have changed Byline Bank’s classifications.
60
Table of Contents
Off-balance sheet items and other financing arrangements
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit, commercial letters of credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Statements of Financial Condition. The contractual or notional amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by Byline Bank upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral is primarily obtained in the form of commercial and residential real estate (including income producing commercial properties).
Letters of credit are conditional commitments issued by Byline Bank to guarantee the performance of a customer to a third-party. Those guarantees are primarily issued to support public and private borrowing arrangements, bond financing and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Commitments to make loans are generally made for periods of 90 days or less. The fixed rate loan commitments have interest rates ranging from 1.00% to 15.00% and maturities up to 2052. Variable rate loan commitments have interest rates ranging from 4.00% to 17.75% and maturities up to 2053.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as for funded instruments. We do not anticipate any material losses as a result of the commitments and standby letters of credit.
We enter into interest rate swaps that are used to manage differences in the amount, timing, and duration of our known or expected cash receipts and its known or expected cash payments. We also enter into interest rate derivatives with certain qualified borrowers to facilitate the borrowers’ risk management strategies and concurrently entered into mirror-image derivatives with a third party counterparty.
We recognize derivative financial instruments at fair value regardless of the purpose or intent for holding the instrument. We record derivative assets and derivative liabilities on the Consolidated Statements of Financial Condition within other assets and other liabilities, respectively. Refer to Note 21 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information. Because the derivative assets and liabilities recorded on the balance sheet at December 31, 2024 do not represent the amounts that may ultimately be paid under these contracts, these assets and liabilities are listed in the table below (dollars in thousands):
| December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value | ||||||||||||
| Notional | Asset | Liability | ||||||||||
| Interest rate swaps designated as cash flow hedges | $ | 650,000 | $ | 26,529 | $ | (52 | ) | |||||
| Other interest rate derivatives | 851,742 | 17,865 | (17,721 | ) | ||||||||
| Other credit derivatives | 17,146 | 7 | (12 | ) |
61
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0000950170-24-024969.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following is a discussion and analysis of our financial condition and results of operations and should be read in conjunction with our financial statements and notes thereto included in Item 8 of this report. In addition to historical information, this discussion contains forward‑looking statements that involve risks, uncertainties and assumptions that could cause actual results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections entitled "Special Note Regarding Forward‑Looking Statements" and "Risk Factors". Byline assumes no obligation to update any of these forward‑looking statements.
Management’s discussion focuses on 2023 results compared to 2022. For a discussion of 2022 results compared to 2021, refer to Part I, Item 7 of our 2022 Annual Report filed on Form 10-K, which was filed with the SEC on March 6, 2023.
Executive Summary
Our results of operations depend substantially on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and lease receivables, including accretion income on loans, investment securities and other short-term investments, and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings. Our results of operations are also dependent upon our generation of non-interest income, consisting primarily of income from fees and service charges on deposits, loan servicing revenue, wealth management and trust income, ATM and interchange fees, and net gains on sales of investment securities and loans. Other factors contributing to our results of operations include our provisions for credit losses, provision for income taxes, and non-interest expenses, such as salaries and employee benefits, occupancy and equipment expenses and other miscellaneous operating costs.
We reported consolidated net income of $107.9 million for the year ended December 31, 2023, compared to net income of $88.0 million for the year ended December 31, 2022, an increase of $19.9 million. The increase in net income was attributable to a $65.3 million increase in net interest income, offset by a $25.5 million increase in non-interest expense, an $11.1 million increase in provision for income taxes, and a $7.8 million increase in provision for credit losses. The increase in net interest income was primarily a result of higher interest income and fees on loans and leases due to growth including acquired loans, and higher yields, partially offset by an increase in deposit interest expense due to higher rates paid and growth. The increase in non-interest expense was driven mainly by expenses related to the Inland acquisition. The increase in provision for credit losses was mainly driven by an increase in non-performing loans and acquired non-credit-deteriorated loans. The increase in provision for income taxes was mostly driven by an increase in net income before provision for income taxes during the period.
Dividends declared and paid on preferred shares were $196,000 for the year ended December 31, 2022. There was no preferred stock issued or outstanding during 2023. Dividends declared on common shares were $14.6 million $13.5 million for the years ended December 31, 2023 and 2022, respectively. Dividends paid on common shares were $14.6 million and $13.4 million for the years ended December 31, 2023 and 2022, respectively. For the years ended December 31, 2023 and 2022, net income available to common stockholders was $107.9 million, or $2.69 per basic and $2.67 per diluted common share, and $87.8 million, or $2.37 per basic and $2.34 per diluted common share, respectively. Our results of operations for the years ended December 31, 2023 and 2022, produced an annual return on average assets of 1.34% and 1.25% and a return on average stockholders’ equity of 12.50% and 11.33%, respectively.
Since our recapitalization in June 2013, our branch network has been reduced from 88 to 48, including 23 branches added through acquisition. During 2023 we added 10 branches within our network as a result of our acquisition of Inland.
Critical accounting policies and estimates
Our accounting and reporting policies conform to GAAP and to general practices within the banking industry. To prepare financial statements and interim financial statements in conformity with GAAP, management makes estimates, assumptions and judgments based on available information. These estimates, assumptions and judgments affect the amounts reported in the financial statements and accompanying notes; and are based on information available as of the date of the financial statements. As this information changes, actual results could differ from the estimates, assumptions and judgments reflected in the financial statements. In particular, management has identified several accounting policies that, due to the estimates, assumptions and judgments inherent in those policies, are critical in understanding our financial statements.
These critical accounting policies and estimates include (i) determination of the allowance for credit losses, (ii) the valuation of intangible assets such as goodwill, and assessment of impairment, (iii) fair value estimates, and (iv) the determination and assessment of impairment for other intangible assets.
The following is a discussion of the critical accounting policies and significant estimates that require us to make complex and subjective judgments. Additional information about these policies can be found in Note 1 of our audited consolidated financial statements contained in Item 8 of this report.
Allowance for credit losses
The allowance for credit losses ("ACL") represents management’s estimate of current expected credit losses over the life of a financial asset carried at amortized cost at an appropriate level based upon management’s evaluation of the adequacy of collectively and individually evaluated loss reserves.
34
Table of Contents
The ACL is maintained at a level that management believes is appropriate to provide for current expected credit losses as of the dates of the Consolidated Statements of Financial Condition, and we have established methodologies for the determination of its adequacy. The methodologies are set forth in a formal policy and take into consideration relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. We increase our ACL by recording provisions for current expected credit losses against our income and decrease by charge‑offs, net of recoveries.
The evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. While management uses available information to recognize losses on loans and leases, changes in economic or other conditions may necessitate revision of the estimate in future periods.
For each portfolio, management estimates expected credit losses over the life of each loan and lease utilizing lifetime or cumulative loss rate methodology. The lifetime loss rates are estimated by analyzing a combination of internal and external data related to historical performance of each loan and lease pool over a complete economic cycle. Loss rates are based on historical averages for each loan and lease pool, adjusted to reflect the impact of a forward-looking forecast of certain macroeconomic variables, primarily unemployment rates, which management considers to be both reasonable and supportable. Various economic scenarios are considered and weighted to arrive at the forecast that most reflects management’s expectation of future conditions. After a one-year forecast period, a one-year reversion period adjusts loss experience to the historical average on a straight-line basis.
Management also considers qualitative risk factor adjustments that are intended to capture internal and external trends not reflected in historical loss history. Each risk factor is assigned an allowance level based on management’s judgment as to the expected impact of each risk factor on each loan and lease portfolio and is monitored quarterly. All loans and leases of $500,000 or greater with an internal risk rating of substandard or below, or on nonaccrual status are individually evaluated for impairment on a quarterly basis.
The Company also maintains an allowance for credit losses on off-balance sheet credit exposures for unfunded loan commitments. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life based on management’s consideration of past events, current conditions, and reasonable and supportable economic forecasts. Management tracks the level and trends in unused commitments and takes into consideration the same factors as those considered for purposes of the allowance for credit losses on outstanding loans.
Results for the years ended December 31, 2023 and 2022 are presented under CECL methodology while December 31, 2021 amounts are reported using prior accounting guidance. Additional information about these policies can be found in Note 1 of our audited consolidated financial statements contained in Part II, Item 8 of this report.
Goodwill
For acquisitions, we are required to record the assets acquired, including identified intangible assets such as goodwill, and the liabilities assumed at their fair value. These determinations often involve estimates based on third party valuations, such as appraisals or other valuations based on discounted cash flow analyses or other valuation techniques that may consider estimates such as attrition, growth rates, or other relevant assumptions. Goodwill is not amortized but is evaluated for impairment on an annual basis or more frequently should events warrant. We have selected November 30 as the date to perform the annual goodwill impairment test.
Impairment testing is performed using either a qualitative or quantitative approach at the reporting unit level. Our goodwill is allocated to Byline Bank, which is our only applicable reporting unit for the purposes of testing goodwill for impairment. We first apply a qualitative approach in which we consider if any recent events or circumstances indicate it is more likely than not that the fair value of the reporting unit is less than its carrying amount. These events and circumstances include our performance, the condition of the related industry in which Byline Bank operates and general economic environment. If we determine it is more likely than not that impairment exists, we will consider the quantitative approach. Using a quantitative approach, we compare the reporting unit’s fair value to its carrying value. If the carrying value of the reporting unit is determined to be higher than its fair value, we would measure and recognize an impairment loss. An impairment loss would not exceed the total amount of goodwill allocated to the reporting unit.
Other intangible assets
Other intangible assets primarily consist of core deposit intangible assets and customer relationship intangible. In valuing intangible assets, we consider variables such as servicing costs, attrition rates and market discount rates. Intangible assets are reviewed annually, or more frequently when events or changes in circumstances occur that indicate that their carrying values may not be recoverable. If the recoverable amount of the intangible asset is determined to be less than its carrying value, we would then measure the amount of impairment based on an estimate of the fair value at that time. We also evaluate whether the events or circumstances have occurred that warrant a revision to the remaining useful lives of intangible assets. In cases where a revision is deemed appropriate, the remaining carrying amounts of the intangible assets are amortized over the revised remaining useful life. Core deposit intangibles are currently amortized over an approximate ten-year period and customer intangibles are amortized over a twelve-year period.
35
Table of Contents
Fair value of financial instruments
A portion of the Company’s assets and liabilities are carried at fair value on the Consolidated Statements of Financial Condition, with changes in fair value recorded either through earnings or other comprehensive income in accordance with applicable accounting principles. These include the Company’s available-for-sale debt securities, equity securities, derivatives, and servicing assets.
ASC Topic 820, Fair Value Measurement defines fair value as the price that would be received to sell a financial asset or paid to transfer a financial liability in an orderly transaction between market participants at the measurement date.
The degree of management judgment involved in determining the fair value of assets and liabilities is dependent upon the availability of quoted market prices or observable market parameters. Assets acquired, liabilities assumed, and consideration exchanged are recorded at their respective acquisition date fair values. For financial instruments that trade actively and have quoted market prices or observable market parameters, there is minimal subjectivity involved in measuring fair value. When observable market prices and parameters are not available, management judgment and the use of models are necessary to estimate fair value. Significant assumptions used in models, which include assumptions for interest rates, discount rates, prepayments, and credit losses, are independently verified against observable market data when possible. When changes in market conditions reduce the availability of quoted prices or observable data, the estimate of fair value becomes more subjective and requires a higher degree of management judgment.
Refer to Note 17 of the notes to our audited consolidated financial statements contained in Item 8 of this report for a complete discussion of our use of fair value and the related measurement practices.
Selected Financial Data.
The following table summarizes certain selected historical consolidated financial data of Byline as of or for the fiscal years ended December 31, 2023, 2022, and 2021, and is derived from our audited financial statements. You should read this information in conjunction with our consolidated financial statements and related notes included in Item 8 of this report. Management uses the non-GAAP financial measures set forth herein in its analysis of our performance and believes that these non-GAAP financial measures provide useful information to management and investors; however, you should not view these disclosures as a substitute for results determined in accordance with GAAP financial measures.
36
Table of Contents
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands except share and per share data) | 2023 | 2022 | 2021 | |||||||||
| Income Statement Data | ||||||||||||
| Net interest income | $ | 330,621 | $ | 265,330 | $ | 236,387 | ||||||
| Provision for credit losses | 31,653 | 23,879 | 973 | |||||||||
| Non-interest income | 56,315 | 57,314 | 74,253 | |||||||||
| Non-interest expense | 209,603 | 184,082 | 185,455 | |||||||||
| Income before income taxes | 145,680 | 114,683 | 124,212 | |||||||||
| Provision for income taxes | 37,802 | 26,729 | 31,427 | |||||||||
| Net income | 107,878 | 87,954 | 92,785 | |||||||||
| Dividends on preferred shares | — | 196 | 783 | |||||||||
| Income available to common stockholders | $ | 107,878 | $ | 87,758 | $ | 92,002 | ||||||
| Earnings per Common Share | ||||||||||||
| Basic earnings per common share | $ | 2.69 | $ | 2.37 | $ | 2.45 | ||||||
| Diluted earnings per common share | $ | 2.67 | $ | 2.34 | $ | 2.40 | ||||||
| Adjusted diluted earnings per share(1)(2)(3) | $ | 2.89 | $ | 2.36 | $ | 2.71 | ||||||
| Weighted-average common shares outstanding (basic) | 40,045,208 | 36,972,972 | 37,609,723 | |||||||||
| Weighted-average common shares outstanding (diluted) | 40,445,553 | 37,476,120 | 38,369,067 | |||||||||
| Common shares outstanding | 43,764,056 | 37,492,775 | 37,713,903 | |||||||||
| Balance Sheet Data | ||||||||||||
| Loans and leases held for investment, before allowance for credit losses - loans and leases(4) | $ | 6,684,306 | $ | 5,421,258 | $ | 4,537,128 | ||||||
| Loans and leases held for sale | 18,005 | 47,823 | 64,460 | |||||||||
| Allowance for credit losses - loans and leases (ACL) | 101,686 | 81,924 | 55,012 | |||||||||
| Acquisition accounting adjustments(5) | — | 4,769 | 13,389 | |||||||||
| Interest-bearing deposits in other banks | 165,705 | 117,079 | 122,684 | |||||||||
| Investment securities | 1,352,380 | 1,185,125 | 1,469,005 | |||||||||
| Assets held for sale | 4,484 | 8,673 | 9,153 | |||||||||
| Other real estate owned, net | 1,200 | 4,717 | 2,112 | |||||||||
| Goodwill and other intangibles | 203,478 | 158,887 | 165,558 | |||||||||
| Servicing assets | 19,844 | 19,172 | 23,744 | |||||||||
| Total assets | 8,881,967 | 7,362,941 | 6,696,172 | |||||||||
| Total deposits | 7,176,999 | 5,695,121 | 5,155,047 | |||||||||
| Total liabilities | 7,891,816 | 6,597,125 | 5,859,790 | |||||||||
| Total stockholders’ equity | 990,151 | 765,816 | 836,382 | |||||||||
| Deposits per branch | 149,521 | 149,872 | 117,160 | |||||||||
| Book value per common share | 22.62 | 20.43 | 21.90 | |||||||||
| Tangible book value per common share(1) | 17.98 | 16.19 | 17.51 | |||||||||
| Performance Ratios | ||||||||||||
| Net interest margin | 4.31 | % | 4.00 | % | 3.84 | % | ||||||
| Net interest margin, fully taxable equivalent(1)(4) | 4.32 | 4.01 | 3.86 | |||||||||
| Average cost of deposits | 1.90 | 0.36 | 0.09 | |||||||||
| Efficiency ratio(5) | 52.62 | 54.99 | 57.42 | |||||||||
| Adjusted efficiency ratio(1)(2)(5) | 49.61 | 54.70 | 52.14 | |||||||||
| Non-interest expense to average assets | 2.60 | 2.62 | 2.79 | |||||||||
| Adjusted non-interest expense to average assets(1)(2) | 2.46 | 2.61 | 2.54 | |||||||||
| Return on average stockholders’ equity | 12.50 | 11.33 | 11.31 | |||||||||
| Adjusted return on average stockholders' equity(1)(2)(3) | 13.53 | 11.43 | 12.77 | |||||||||
| Return on average assets | 1.34 | 1.25 | 1.40 | |||||||||
| Adjusted return on average assets(1)(2)(3) | 1.45 | 1.26 | 1.58 | |||||||||
| Non-interest income to total revenues(1) | 14.55 | 17.76 | 23.90 | |||||||||
| Pre-tax pre-provision return on average assets(1) | 2.20 | 1.97 | 1.88 | |||||||||
| Adjusted pre-tax pre-provision return on average assets(1)(2) | 2.35 | 1.99 | 2.13 | |||||||||
| Return on average tangible common stockholders' equity(1) | 16.46 | 15.15 | 15.17 | |||||||||
| Adjusted return on average tangible common stockholders' equity(1)(2)(3) | 17.76 | 15.28 | 17.04 | |||||||||
| Non-interest-bearing deposits to total deposits | 26.56 | 37.55 | 41.87 | |||||||||
| Loans and leases held for sale and loans and leases held for investment to total deposits | 93.39 | 96.03 | 89.26 | |||||||||
| Deposits to total liabilities | 90.94 | 86.33 | 87.97 | |||||||||
| Asset Quality Ratios | ||||||||||||
| Non-performing loans and leases / total loans and leases held for investment, net before ACL | 0.96 | % | 0.66 | % | 0.51 | % | ||||||
| ACL / total loans and leases held for investment, net before ACL | 1.52 | 1.51 | 1.21 | |||||||||
| Net charge-offs / average total loans and leases held for investment, net before ACL | 0.38 | 0.16 | 0.28 | |||||||||
| Capital Ratios | ||||||||||||
| Common equity to assets | 11.15 | % | 10.40 | % | 12.33 | % | ||||||
| Tangible common equity to tangible assets(1) | 9.06 | 8.42 | 10.11 | |||||||||
| Leverage ratio | 10.86 | 10.29 | 10.89 | |||||||||
| Common equity tier 1 capital ratio | 10.35 | 10.20 | 11.39 | |||||||||
| Tier 1 capital ratio | 11.39 | 10.85 | 12.37 | |||||||||
| Total capital ratio | 13.38 | 13.00 | 14.70 |
(1)
Represents a non-GAAP financial measure. See "GAAP Reconciliation and Management Explanation of non-GAAP Financial Measures" for a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measure.
(2)
Calculation excludes impairment charges and merger-related expenses.
(3)
Calculation excludes incremental income tax expense or benefit related to changes in corporate income tax rates and reversal of valuation allowance on net deferred tax assets.
(4)
Represents loans and leases, net of acquisition accounting adjustments, unearned deferred fees and costs and initial indirect costs.
(5)
Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income.
37
Table of Contents
GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures
Some of the financial measures included in the "Selected Financial Data" are not measures of financial performance in accordance with GAAP. Our management uses the non‑GAAP financial measures set forth below in its analysis of our performance.
•
"Adjusted net income" and "adjusted diluted earnings per share" exclude certain significant items, which include impairment charges on assets held for sale and right-of use asset ("ROU") and merger-related expenses adjusted for applicable income tax. Management believes the significant items are not indicative of or useful to measure our operating performance on an ongoing basis.
•
"Net interest income, fully taxable-equivalent" and "net interest margin, fully taxable-equivalent" are adjusted to reflect tax-exempt interest income on an equivalent before-tax basis using tax rates effective as of the end of the period. Management believes the metric provides useful comparable information to investors and that these measures may be useful for peer comparison.
•
"Total revenue" is the combination of net interest income and non-interest income. Management believes the metric is an important measure of the Company's operating performance on an ongoing basis.
•
"Adjusted non-interest expense" is non-interest expense excluding certain significant items, which include impairment charges on assets held for sale and ROU asset and merger-related expenses.
•
"Adjusted efficiency ratio" is adjusted non-interest expense less amortization of intangible assets divided by net interest income and non-interest income. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted non-interest expense to average assets" is adjusted non-interest expense divided by average assets. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted return on average stockholders’ equity" is adjusted net income divided by average stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted return on average assets" is adjusted net income divided by average assets. Management believes the metric is an important measure of our 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 net income" is pre‑tax income plus the provision for credit losses. The metric demonstrates income excluding the tax provision or benefit and the provision for credit losses and enables investors and others to assess our ability to generate capital to cover credit losses through a credit cycle.
•
"Adjusted pre-tax pre-provision net income" is pre-tax pre-provision net income excluding certain significant items, which include impairment charges on assets held for sale and ROU asset and merger-related expenses. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Pre‑tax pre‑provision return on average assets" is pre-tax income plus the provision for credit losses, divided by average assets. The ratio demonstrates profitability excluding the tax provision or benefit and excludes the provision for credit losses.
•
"Adjusted pre-tax pre-provision return on average assets" excludes certain significant items, which include impairment charges on assets held for sale and ROU asset and merger-related expenses.
•
"Tangible common equity" is defined as total stockholders’ equity reduced by preferred stock and goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
•
"Tangible assets" is defined as total assets reduced by goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
•
"Tangible book value per common 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 metric is important to investors
38
Table of Contents
and analysts interested in relative changes in the ratio of total stockholders’ equity to total assets, each exclusive of changes in intangible assets.
•
"Tangible net income available to common stockholders" is net income available to common stockholders excluding after-tax intangible asset amortization.
•
"Adjusted tangible net income available to common stockholders" is tangible net income available to common stockholders excluding certain significant items. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Return on average tangible common stockholders’ equity" is tangible net income available to common stockholders divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
"Adjusted return on average tangible common stockholders’ equity" is adjusted tangible net income available to common stockholders divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
We believe that these non‑GAAP financial measures provide useful information to its management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that our non‑GAAP financial measures have a number of limitations. As such, you should not view these disclosures 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.
The following reconciliation tables provide a more detailed analysis of the non‑GAAP financial measures discussed herein:
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2023 | 2022 | 2021 | |||||||||
| Net income and earnings per share excluding significant items | ||||||||||||
| Reported Net Income | $ | 107,878 | $ | 87,954 | $ | 92,785 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 2,395 | 372 | 16,430 | |||||||||
| Merger-related expense | 9,222 | 538 | — | |||||||||
| Tax benefit on impairment charges and merger-related expenses | (2,696 | ) | (118 | ) | (4,462 | ) | ||||||
| Adjusted Net Income | $ | 116,799 | $ | 88,746 | $ | 104,753 | ||||||
| Reported Diluted Earnings per Share | $ | 2.67 | $ | 2.34 | $ | 2.40 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 0.06 | 0.01 | 0.43 | |||||||||
| Merger-related expense | 0.23 | 0.01 | — | |||||||||
| Tax benefit on impairment charges and merger-related expenses | (0.07 | ) | — | (0.12 | ) | |||||||
| Adjusted Diluted Earnings per Share | $ | 2.89 | $ | 2.36 | $ | 2.71 |
39
Table of Contents
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2023 | 2022 | 2021 | |||||||||
| Adjusted non-interest expense: | ||||||||||||
| Non-interest expense | $ | 209,603 | $ | 184,082 | $ | 185,455 | ||||||
| Less: significant items | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 2,395 | 372 | 16,430 | |||||||||
| Merger-related expense | 9,222 | 538 | — | |||||||||
| Adjusted non-interest expense | $ | 197,986 | $ | 183,172 | $ | 169,025 | ||||||
| Adjusted non-interest expense excluding amortization of intangible assets: | ||||||||||||
| Adjusted non-interest expense | $ | 197,986 | $ | 183,172 | $ | 169,025 | ||||||
| Less: Amortization of intangible assets | 6,011 | 6,671 | 7,073 | |||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 191,975 | $ | 176,501 | $ | 161,952 | ||||||
| Pre-tax pre-provision net income: | ||||||||||||
| Pre-tax income | $ | 145,680 | $ | 114,683 | $ | 124,212 | ||||||
| Add: Provision for credit losses | 31,653 | 23,879 | 973 | |||||||||
| Pre-tax pre-provision net income | $ | 177,333 | $ | 138,562 | $ | 125,185 | ||||||
| Adjusted pre-tax pre-provision net income: | ||||||||||||
| Pre-tax pre-provision net income | $ | 177,333 | $ | 138,562 | $ | 125,185 | ||||||
| Impairment charges on assets held for sale and ROU asset | 2,395 | 372 | 16,430 | |||||||||
| Merger-related expense | 9,222 | 538 | — | |||||||||
| Adjusted pre-tax pre-provision net income | $ | 188,950 | $ | 139,472 | $ | 141,615 | ||||||
| Tax equivalent net interest income: | ||||||||||||
| Net interest income | $ | 330,621 | $ | 265,330 | $ | 236,387 | ||||||
| Add: Tax-equivalent adjustment | 903 | 915 | 1,039 | |||||||||
| Net interest income, fully taxable equivalent | $ | 331,524 | $ | 266,245 | $ | 237,426 | ||||||
| Total revenues: | ||||||||||||
| Net interest income | $ | 330,621 | $ | 265,330 | $ | 236,387 | ||||||
| Add: non-interest income | 56,315 | 57,314 | 74,253 | |||||||||
| Total revenues | $ | 386,936 | $ | 322,644 | $ | 310,640 | ||||||
| Tangible common stockholders' equity: | ||||||||||||
| Total stockholders' equity | $ | 990,151 | $ | 765,816 | $ | 836,382 | ||||||
| Less: Preferred stock | — | — | 10,438 | |||||||||
| Less: Goodwill | 181,705 | 148,353 | 148,353 | |||||||||
| Less: Core deposit intangibles and other intangibles | 21,773 | 10,534 | 17,205 | |||||||||
| Tangible common stockholders' equity | $ | 786,673 | $ | 606,929 | $ | 660,386 | ||||||
| Tangible assets: | ||||||||||||
| Total assets | $ | 8,881,967 | $ | 7,362,941 | $ | 6,696,172 | ||||||
| Less: Goodwill | 181,705 | 148,353 | 148,353 | |||||||||
| Less: Core deposit intangibles and other intangibles | 21,773 | 10,534 | 17,205 | |||||||||
| Tangible assets | $ | 8,678,489 | $ | 7,204,054 | $ | 6,530,614 | ||||||
| Average tangible common stockholders' equity: | ||||||||||||
| Average total stockholders' equity | $ | 863,092 | $ | 776,225 | $ | 820,017 | ||||||
| Less: Average preferred stock | — | 2,459 | 10,438 | |||||||||
| Less: Average goodwill | 164,487 | 148,353 | 148,353 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 16,230 | 13,850 | 20,689 | |||||||||
| Average tangible common stockholders' equity | $ | 682,375 | $ | 611,563 | $ | 640,537 | ||||||
| Average tangible assets: | ||||||||||||
| Average total assets | $ | 8,048,331 | $ | 7,018,779 | $ | 6,642,131 | ||||||
| Less: Average goodwill | 164,487 | 148,353 | 148,353 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 16,230 | 13,850 | 20,689 | |||||||||
| Average tangible assets | $ | 7,867,614 | $ | 6,856,576 | $ | 6,473,089 | ||||||
| Tangible net income available to common stockholders: | ||||||||||||
| Net income available to common stockholders | $ | 107,878 | $ | 87,758 | $ | 92,002 | ||||||
| Add: After-tax intangible asset amortization | 4,408 | 4,890 | 5,147 | |||||||||
| Tangible net income available to common stockholders | $ | 112,286 | $ | 92,648 | $ | 97,149 | ||||||
| Adjusted Tangible net income available to common stockholders: | ||||||||||||
| Tangible net income available to common stockholders | $ | 112,286 | $ | 92,648 | $ | 97,149 | ||||||
| Impairment charges on assets held for sale and ROU asset | 2,395 | 372 | 16,430 | |||||||||
| Merger-related expense | 9,222 | 538 | — | |||||||||
| Tax benefit on significant items | (2,696 | ) | (118 | ) | (4,462 | ) | ||||||
| Adjusted tangible net income available to common stockholders | $ | 121,207 | $ | 93,440 | $ | 109,117 |
40
Table of Contents
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share and per share data) | 2023 | 2022 | 2021 | |||||||||
| Pre-tax pre-provision return on average assets: | ||||||||||||
| Pre-tax pre-provision net income | $ | 177,333 | $ | 138,562 | $ | 125,185 | ||||||
| Total average assets | 8,048,331 | 7,018,779 | 6,642,131 | |||||||||
| Pre-tax pre-provision return on average assets | 2.20 | % | 1.97 | % | 1.88 | % | ||||||
| Adjusted Pre-tax pre-provision return on average assets: | ||||||||||||
| Adjusted pre-tax pre-provision net income | $ | 188,950 | $ | 139,472 | $ | 141,615 | ||||||
| Total average assets | 8,048,331 | 7,018,779 | 6,642,131 | |||||||||
| Adjusted pre-tax pre-provision return on average assets | 2.35 | % | 1.99 | % | 2.13 | % | ||||||
| Net interest margin, fully taxable equivalent: | ||||||||||||
| Net interest income, fully taxable equivalent | $ | 331,524 | $ | 266,245 | $ | 237,426 | ||||||
| Total average interest-earning assets | 7,677,848 | 6,630,464 | 6,148,841 | |||||||||
| Net interest margin, fully taxable equivalent | 4.32 | % | 4.01 | % | 3.86 | % | ||||||
| Non-interest income to total revenues: | ||||||||||||
| Non-interest income | $ | 56,315 | $ | 57,314 | $ | 74,253 | ||||||
| Total revenues | 386,936 | 322,644 | 310,640 | |||||||||
| Non-interest income to total revenues | 14.55 | % | 17.76 | % | 23.90 | % | ||||||
| Adjusted non-interest expense to average assets: | ||||||||||||
| Adjusted non-interest expense | $ | 197,986 | $ | 183,172 | $ | 169,025 | ||||||
| Total average assets | 8,048,331 | 7,018,779 | 6,642,131 | |||||||||
| Adjusted non-interest expense to average assets | 2.46 | % | 2.61 | % | 2.54 | % | ||||||
| Adjusted efficiency ratio: | ||||||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 191,975 | $ | 176,501 | $ | 161,952 | ||||||
| Total revenues | 386,936 | 322,644 | 310,640 | |||||||||
| Adjusted efficiency ratio | 49.61 | % | 54.70 | % | 52.14 | % | ||||||
| Adjusted return on average assets: | ||||||||||||
| Adjusted net income | $ | 116,799 | $ | 88,746 | $ | 104,753 | ||||||
| Total average assets | 8,048,331 | 7,018,779 | 6,642,131 | |||||||||
| Adjusted return on average assets | 1.45 | % | 1.26 | % | 1.58 | % | ||||||
| Adjusted return on average stockholders' equity: | ||||||||||||
| Adjusted net income | $ | 116,799 | $ | 88,746 | $ | 104,753 | ||||||
| Average stockholders' equity | 863,092 | 776,225 | 820,017 | |||||||||
| Adjusted return on average stockholders' equity | 13.53 | % | 11.43 | % | 12.77 | % | ||||||
| Tangible common equity to tangible assets: | ||||||||||||
| Tangible common equity | $ | 786,673 | $ | 606,929 | $ | 660,386 | ||||||
| Tangible assets | 8,678,489 | 7,204,054 | 6,530,614 | |||||||||
| Tangible common equity to tangible assets | 9.06 | % | 8.42 | % | 10.11 | % | ||||||
| Return on average tangible common stockholders' equity: | ||||||||||||
| Tangible net income available to common stockholders | $ | 112,286 | $ | 92,648 | $ | 97,149 | ||||||
| Average tangible common stockholders' equity | 682,375 | 611,563 | 640,537 | |||||||||
| Return on average tangible common stockholders' equity: | 16.46 | % | 15.15 | % | 15.17 | % | ||||||
| Adjusted return on average tangible common stockholders' equity: | ||||||||||||
| Adjusted tangible net income available to common stockholders | $ | 121,207 | $ | 93,440 | $ | 109,117 | ||||||
| Average tangible common stockholders' equity | 682,375 | 611,563 | 640,537 | |||||||||
| Adjusted return on average tangible common stockholders' equity | 17.76 | % | 15.28 | % | 17.04 | % | ||||||
| Tangible book value per share: | ||||||||||||
| Tangible common equity | $ | 786,673 | $ | 606,929 | $ | 660,386 | ||||||
| Common shares outstanding | 43,764,056 | 37,492,775 | 37,713,903 | |||||||||
| Tangible book value per share | $ | 17.98 | $ | 16.19 | $ | 17.51 |
41
Table of Contents
Results of Operations
Net interest income
Net interest income, representing interest income less interest expense, is a significant contributor to our revenues and earnings. We generate interest income from interest and dividends on interest-earning assets, which include loans, leases and investment securities we own. We incur interest expense from interest paid on interest-bearing liabilities, which include interest-bearing deposits, subordinated notes, junior subordinated debentures and other borrowings. To evaluate net interest income, we measure and monitor (i) yields on our loans and other interest-earning assets, (ii) the costs of our deposits and other funding sources, (iii) our net interest spread and (iv) our net interest margin. Net interest spread is the difference between rates earned on interest-earning assets and rates paid on interest-bearing liabilities. Net interest margin is calculated as the net interest income divided by average interest-earning assets. Because non-interest-bearing sources of funds, such as non-interest-bearing deposits and stockholders’ equity, also fund interest-earning assets, net interest margin includes the benefit of these non-interest-bearing sources.
We also recognize income from the accretable discounts associated with the purchase of interest-earning assets. Because of our recapitalization and acquisitions, we derive a portion of our interest income from the accretable discounts on purchased credit deteriorated and acquired non-credit-deteriorated loans. The accretion is generally recognized over the life of the loan. As of December 31, 2023, purchased credit deteriorated loans accounted for under ASC Topic 326 represented 3.4% of our total loan portfolio, compared to 1.4% at December 31, 2022.
Changes in the market interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as the volume and types of interest-earning assets, interest-bearing and non-interest-bearing liabilities, are the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. In addition, our interest income includes the accretion of the discounts on our purchased credit deteriorated and acquired non-credit-deteriorated loans, which will also affect our net interest spread, net interest margin and net interest income.
42
Table of Contents
The following tables present, for the periods indicated, information about (i) average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. Yields have been calculated on a pre-tax basis (dollars in thousands):
| Year Ended December 31, | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||||||||||||||||||||
| Average Balance(5) | Interest Inc / Exp | Avg Yield / Rate | Average Balance(5) | Interest Inc / Exp | Avg Yield / Rate | Average Balance(5) | Interest Inc / Exp | Avg Yield / Rate | |||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 157,754 | $ | 5,029 | 3.19 | % | $ | 76,978 | $ | 547 | 0.71 | % | $ | 69,338 | $ | 117 | 0.17 | % | |||||||||||
| Loans and leases(1) | 6,038,797 | 440,984 | 7.30 | % | 5,073,288 | 273,412 | 5.39 | % | 4,518,836 | 222,993 | 4.93 | % | |||||||||||||||||
| Taxable securities | 1,322,379 | 30,068 | 2.27 | % | 1,316,147 | 24,156 | 1.84 | % | 1,376,045 | 21,909 | 1.59 | % | |||||||||||||||||
| Tax-exempt securities(2) | 158,918 | 4,300 | 2.71 | % | 164,051 | 4,359 | 2.66 | % | 184,622 | 4,946 | 2.68 | % | |||||||||||||||||
| Total interest-earning assets | $ | 7,677,848 | $ | 480,381 | 6.26 | % | $ | 6,630,464 | $ | 302,474 | 4.56 | % | $ | 6,148,841 | $ | 249,965 | 4.07 | % | |||||||||||
| Allowance for credit losses - loans and leases | (98,067 | ) | (74,233 | ) | (63,351 | ) | |||||||||||||||||||||||
| All other assets | 468,550 | 462,548 | 556,641 | ||||||||||||||||||||||||||
| TOTAL ASSETS | $ | 8,048,331 | $ | 7,018,779 | $ | 6,642,131 | |||||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||||||||||||
| Deposits | |||||||||||||||||||||||||||||
| Interest checking | $ | 574,335 | $ | 9,212 | 1.60 | % | $ | 593,903 | $ | 3,572 | 0.60 | % | $ | 622,147 | $ | 883 | 0.14 | % | |||||||||||
| Money market accounts | 1,802,675 | 53,933 | 2.99 | % | 1,357,371 | 10,484 | 0.77 | % | 1,073,970 | 1,285 | 0.12 | % | |||||||||||||||||
| Savings | 585,820 | 883 | 0.15 | % | 658,968 | 649 | 0.10 | % | 610,953 | 289 | 0.05 | % | |||||||||||||||||
| Time deposits | 1,468,836 | 57,408 | 3.91 | % | 691,650 | 5,091 | 0.74 | % | 722,974 | 2,045 | 0.28 | % | |||||||||||||||||
| Total interest-bearing deposits | 4,431,666 | 121,436 | 2.74 | % | 3,301,892 | 19,796 | 0.60 | % | 3,030,044 | 4,502 | 0.15 | % | |||||||||||||||||
| Other borrowings | 484,984 | 17,125 | 3.53 | % | 478,374 | 9,308 | 1.95 | % | 525,078 | 1,663 | 0.32 | % | |||||||||||||||||
| Federal funds purchased | 685 | 36 | 5.30 | % | 630 | 14 | 2.32 | % | — | — | 0.00 | % | |||||||||||||||||
| Subordinated notes and debentures | 127,825 | 10,260 | 8.03 | % | 110,723 | 7,111 | 6.42 | % | 110,108 | 6,374 | 5.79 | % | |||||||||||||||||
| Total borrowings | 613,494 | 27,421 | 4.47 | % | 589,727 | 16,433 | 2.79 | % | 635,186 | 8,037 | 1.27 | % | |||||||||||||||||
| Total interest-bearing liabilities | $ | 5,045,160 | $ | 148,857 | 2.95 | % | $ | 3,891,619 | $ | 36,229 | 0.93 | % | $ | 3,665,230 | $ | 12,539 | 0.34 | % | |||||||||||
| Non-interest bearing demand deposits | 1,965,663 | 2,236,615 | 2,085,454 | ||||||||||||||||||||||||||
| Other liabilities | 174,416 | 114,320 | 71,430 | ||||||||||||||||||||||||||
| Total stockholders’ equity | 863,092 | 776,225 | 820,017 | ||||||||||||||||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 8,048,331 | $ | 7,018,779 | $ | 6,642,131 | |||||||||||||||||||||||
| Net interest spread(3) | 3.31 | % | 3.63 | % | 3.73 | % | |||||||||||||||||||||||
| Net interest income, fully taxable equivalent | $ | 331,524 | $ | 266,245 | $ | 237,426 | |||||||||||||||||||||||
| Net interest margin, fully taxable equivalent(2)(4) | 4.32 | % | 4.01 | % | 3.86 | % | |||||||||||||||||||||||
| Tax-equivalent adjustment | 903 | 0.01 | % | 915 | 0.01 | % | 1,039 | 0.02 | % | ||||||||||||||||||||
| Net interest income | $ | 330,621 | $ | 265,330 | $ | 236,387 | |||||||||||||||||||||||
| Net interest margin(4) | 4.31 | % | 4.00 | % | 3.84 | % | |||||||||||||||||||||||
| Net loan accretion impact on margin | $ | 16,726 | 0.22 | % | $ | 4,555 | 0.07 | % | $ | 6,451 | 0.10 | % |
(1)
Loan and lease balances are net of deferred origination fees and costs and initial direct costs. Fees included in loan and lease interest income were $9.8 million, $12.1 million, and $27.2 million for the years ended December 31, 2023, 2022 and 2021, respectively. Non-accrual loans and leases are included in total loan and lease balances. Interest income on non-accruing loans is reflected in the period that it is collected, to the extent it is not applied to principal. Non-accrual loans are included in the average balances.
(2)
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
(3)
Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.
(4)
Represents net interest income divided by total average interest-earning assets.
(5)
Average balances are average daily balances.
43
Table of Contents
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following tables set forth the effects of changing rates and volumes on our net interest income during the periods shown. Information is provided with respect to (i) effects on interest income attributable to changes in volume (changes in volume multiplied by prior rate) and (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume). Changes applicable to both volume and rate have been allocated to volume. Yields have been calculated on a pre-tax basis. The tables below are a summary of the increases and decreases in interest income and interest expense resulting from changes in average balances (volume) and changes in average interest rates (dollars in thousands):
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 Compared to 2022 | 2022 Compared to 2021 | |||||||||||||||||||||||
| Change Due to | Change Due to | Total | Change Due to | Change Due to | Total | |||||||||||||||||||
| Volume | Rate | Change | Volume | Rate | Change | |||||||||||||||||||
| Interest income | ||||||||||||||||||||||||
| Cash and cash equivalents | $ | 2,573 | $ | 1,909 | $ | 4,482 | $ | 56 | $ | 374 | $ | 430 | ||||||||||||
| Loans and leases(1) | 70,672 | 96,900 | 167,572 | 29,632 | 20,787 | 50,419 | ||||||||||||||||||
| Taxable securities | 253 | 5,659 | 5,912 | (1,193 | ) | 3,440 | 2,247 | |||||||||||||||||
| Tax-exempt securities(2) | (141 | ) | 82 | (59 | ) | (550 | ) | (37 | ) | (587 | ) | |||||||||||||
| Total interest income | $ | 73,357 | $ | 104,550 | $ | 177,907 | $ | 27,945 | $ | 24,564 | $ | 52,509 | ||||||||||||
| Interest expense | ||||||||||||||||||||||||
| Deposits | ||||||||||||||||||||||||
| Interest checking | $ | (299 | ) | $ | 5,939 | $ | 5,640 | $ | (173 | ) | $ | 2,862 | $ | 2,689 | ||||||||||
| Money market accounts | 13,315 | 30,134 | 43,449 | 2,218 | 6,981 | 9,199 | ||||||||||||||||||
| Savings | (95 | ) | 329 | 234 | 55 | 305 | 360 | |||||||||||||||||
| Time deposits | 30,392 | 21,925 | 52,317 | (280 | ) | 3,326 | 3,046 | |||||||||||||||||
| Total interest-bearing deposits | 43,313 | 58,327 | 101,640 | 1,820 | 13,474 | 15,294 | ||||||||||||||||||
| Other borrowings | 254 | 7,563 | 7,817 | (914 | ) | 8,559 | 7,645 | |||||||||||||||||
| Federal funds purchased | 3 | 19 | 22 | 14 | — | 14 | ||||||||||||||||||
| Subordinated notes and debentures | 1,373 | 1,776 | 3,149 | 40 | 697 | 737 | ||||||||||||||||||
| Total borrowings | 1,630 | 9,358 | 10,988 | (860 | ) | 9,256 | 8,396 | |||||||||||||||||
| Total interest expense | $ | 44,943 | $ | 67,685 | $ | 112,628 | $ | 960 | $ | 22,730 | $ | 23,690 | ||||||||||||
| Net interest income | $ | 28,414 | $ | 36,865 | $ | 65,279 | $ | 26,985 | $ | 1,834 | $ | 28,819 |
(1) Includes loans and leases on non-accrual status.
(2) Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
Net interest income for the year ended December 31, 2023 was $330.6 million, an increase of $65.3 million, or 24.6% compared to 2022. The increase in interest income of $177.9 million was principally a result of higher yields and increased average balances on loans and leases resulting from loan and lease growth, including acquired loans. The average balance of interest-earning assets was $7.7 billion for the year ended December 31, 2023, an increase of $1.0 billion, or 15.8%, compared to 2022, primarily due to growth in our loan and lease portfolios. Interest expense increased by $112.6 million for the year ended December 31, 2023 compared to 2022, mostly due to increased rates paid on deposits, change in deposit mix, and growth of deposits from assumed deposits. Average total interest-bearing deposits increased $1.1 billion, or 34.2% year over year.
Interest expense on borrowings for the year ended December 31, 2023 was $27.4 million compared to $16.4 million for the year ended December 31, 2022, an increase of $11.0 million, or 66.9%. This increase was primarily driven by increases in rates paid on borrowed funds, assumption of junior subordinated debentures from the Inland acquisition, and utilization of term and revolving credit facilities.
The net interest margin for the year ended December 31, 2023 was 4.31%, an increase of 31 basis points compared to 4.00% for the year ended December 31, 2022. The average yield on interest-earning assets increased 170 basis points to 6.26% for the year ended December 31, 2023 compared to 4.56% for the year ended December 31, 2022, while the average rate paid on interest-bearing liabilities increased by 202 basis points to 2.95%, resulting in a decrease in the interest rate spread of 32 basis points.
44
Table of Contents
Net loan accretion income was $16.7 million for the year ended December 31, 2023 compared to $4.6 million for the year ended December 31, 2022, an increase of $12.2 million. Total net loan accretion on acquired loans contributed 22 basis points to the net interest margin for the year ended December 31, 2023 compared to seven basis points for the year ended December 31, 2022. We expected loan accretion income to decline as acquired loans mature. Projected accretion income as of December 31, 2023 is summarized as follows:
| Estimated Projected Accretion(1)(2) | |||
|---|---|---|---|
| 2024 | $ | 10,111 | |
| 2025 | 6,154 | ||
| 2026 | 4,489 | ||
| 2027 | 2,829 | ||
| 2028 | 1,619 | ||
| Thereafter | 14,301 | ||
| Total | $ | 39,503 | |
| (1) Estimated projected accretion excludes contractual interest income on acquired loans and leases. (2) Projections are updated quarterly, assume no prepayments, and are subject to change. |
Provision for credit losses
The provision for credit losses reflects the amount required to maintain the ACL at an appropriate level based upon management’s evaluation of collectively and individually evaluated loss reserves. The provision for credit losses represents a charge to earnings necessary to establish an allowance for credit losses that, in management’s evaluation, is appropriate to provide coverage for current expected credit losses in the loan and lease portfolio. The ACL is increased by the provision for credit losses and is decreased by charge-offs, net of recoveries on prior charge-offs.
Provision for credit losses for the year ended December 31, 2023 was $31.7 million compared to $23.9 million for the year ended December 31, 2022, an increase of $7.8 million. The increase in provision was driven by an increase in non-performing loans and acquired non-credit-deteriorated loans. For the year ended December 31, 2023, the provision for credit losses is comprised of a provision for loan and lease losses of $32.2 million and a recapture for unfunded commitments of $567,000. For the year ended December 31, 2022, the provision for credit losses is comprised of a provision for loan and lease losses of $22.7 million and a provision for unfunded commitments of $1.2 million. The ACL as a percentage of loans and leases increased slightly from 1.51% at December 31, 2022 to 1.52% at December 31, 2023.
Non-interest income
Non-interest income was $56.3 million for the year ended December 31, 2023, compared to $57.3 million for the year ended December 31, 2022, a decrease of $999,000 or 1.7%. The decrease in non-interest income was mostly due to a decrease in net gains on sale of loans, offset by a lower downward valuation adjustment of the servicing asset.
The following table presents the major components of our non-interest income for the periods indicated (dollars in thousands):
| Year ended December 31, | 2023 compared to 2022 | 2022 compared to 2021 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Fees and service charges on deposits | $ | 9,211 | $ | 8,152 | $ | 7,254 | $ | 1,059 | 13.0 | % | $ | 898 | 12.4 | % | ||||||||||||||
| Loan servicing revenue | 13,503 | 13,479 | 12,693 | 24 | 0.2 | % | 786 | 6.2 | % | |||||||||||||||||||
| Loan servicing asset revaluation | (5,089 | ) | (11,743 | ) | (6,658 | ) | 6,654 | (56.7 | )% | (5,085 | ) | 76.4 | % | |||||||||||||||
| ATM and interchange fees | 4,462 | 4,437 | 4,476 | 25 | 0.6 | % | (39 | ) | (0.9 | )% | ||||||||||||||||||
| Net gains on sales of securities available-for-sale | — | 50 | 1,435 | (50 | ) | (100.0 | )% | (1,385 | ) | (96.5 | )% | |||||||||||||||||
| Change in fair value of equity securities, net | 1,071 | (603 | ) | (62 | ) | 1,674 | NM | (541 | ) | NM | ||||||||||||||||||
| Net gains on sales of loans | 22,805 | 31,899 | 46,274 | (9,094 | ) | (28.5 | )% | (14,375 | ) | (31.1 | )% | |||||||||||||||||
| Wealth management and trust income | 4,158 | 3,807 | 3,069 | 351 | 9.2 | % | 738 | 24.0 | % | |||||||||||||||||||
| Other non-interest income | 6,194 | 7,836 | 5,772 | (1,642 | ) | (21.0 | )% | 2,064 | 35.8 | % | ||||||||||||||||||
| Total non-interest income | $ | 56,315 | $ | 57,314 | $ | 74,253 | $ | (999 | ) | (1.7 | )% | $ | (16,939 | ) | (22.8 | )% | ||||||||||||
| NM - Not meaningful |
Fees and service charge on deposits represent amounts charged to customers for banking services, such as fees on deposit accounts, and include, but not limited to, maintenance fees, insufficient fund fees, overdraft protection fees, wire transfer fees, and other charges. Fees and service charges on deposits were $9.2 million for the year ended December 31, 2023, compared to $8.2 million for the year ended December 31, 2022, an increase of $1.1 million or 13.0%. The increase was a result of increases in deposit balances and changes in fee structure.
45
Table of Contents
While portions of the loans that we originate are sold and generate gains on sale revenue, servicing rights for the majority of the loans that we sell are retained by us. In exchange for continuing to service loans that have been sold, we receive servicing revenue from a portion of the interest cash flow of the loan. We generated $13.5 million in loan servicing revenue on the sold portion of the U.S. government guaranteed loans for each of the years ended December 31, 2023, and 2022. At December 31, 2023 and 2022, the outstanding balances of U.S. government guaranteed loans serviced, was $1.7 billion.
Loan servicing asset revaluation represents net changes in the fair value of our servicing assets. Loan servicing asset revaluation had a downward adjustment of $5.1 million for the year ended December 31, 2023, compared to a downward adjustment of $11.7 million for the year ended December 31, 2022. The variance was primarily driven by the change in fair value of the servicing asset as a result of changes to valuation assumptions, including prepayment speeds, discount rates, and expected average loan life on U.S. government guaranteed loans based on the current interest rate environment.
Net gains on sales of loans were $22.8 million for the year ended December 31, 2023 compared to $31.9 million for the year ended December 31, 2022, a decrease of $9.1 million, or 28.5%. The decrease in net gains on sales was primarily driven by lower volume of government guaranteed loans sold and lower market premiums for government guaranteed loans. We sold $348.4 million and $382.2 million of U.S. government guaranteed loans during the years ended December 31, 2023 and 2022, respectively.
Wealth management and trust income represents fees charged to customers for investment, trust, or wealth management services and are primarily determined by total assets under administration. Wealth management and trust income was $4.2 million for the year ended December 31, 2023 compared to $3.8 million for the year ended December 31, 2022, an increase of $351,000 or 9.2%, mainly due to increases in assets under administration. Assets under administration were $770.5 million and $548.7 million as of December 31, 2023 and 2022, respectively.
Other non-interest income was $6.2 million for the year ended December 31, 2023 compared to $7.8 million for the year ended December 31, 2022, a decrease of $1.6 million or 21.0%. Customer derivative products fee income was $443,000 for the year ended December 31, 2023 compared to $2.7 million for the year ended December 31, 2022, a decrease of $2.3 million. This decrease was partially offset by a $293,000 increase in cash surrender value of bank owned life insurance ("BOLI") of $2.3 million for the year ended December 31, 2023 compared to $2.1 million for the year ended December 31, 2022. The Company acquired additional BOLI policies as a result of the Inland acquisition.
Non-interest expense
We reported non-interest expense for the year ended December 31, 2023 of $209.6 million compared to $184.1 million for the year ended December 31, 2022, an increase of $25.5 million or 13.9%. The increase was primarily due to the acquisition of Inland and related increases in salaries and employee benefits, data processing, and legal, audit and other professional fees.
The following table presents the major components of our non-interest expense for the periods indicated (dollars in thousands):
| Year ended December 31, | 2023 compared to 2022 | 2022 compared to 2021 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Salaries and employee benefits | $ | 126,979 | $ | 118,051 | $ | 101,222 | $ | 8,928 | 7.6 | % | $ | 16,829 | 16.6 | % | ||||||||||||||
| Occupancy expense, net | 14,030 | 13,197 | 16,553 | 833 | 6.3 | % | (3,356 | ) | (20.3 | )% | ||||||||||||||||||
| Equipment expense | 4,478 | 3,791 | 4,059 | 687 | 18.1 | % | (268 | ) | (6.6 | )% | ||||||||||||||||||
| Impairment charge on assets held for sale | 2,000 | 372 | 12,332 | 1,628 | NM | (11,960 | ) | (97.0 | )% | |||||||||||||||||||
| Loan and lease related expenses | 2,936 | 1,707 | 5,957 | 1,229 | 72.0 | % | (4,250 | ) | (71.3 | )% | ||||||||||||||||||
| Legal, audit and other professional fees | 12,946 | 10,357 | 10,198 | 2,589 | 25.0 | % | 159 | 1.6 | % | |||||||||||||||||||
| Data processing | 19,509 | 13,358 | 11,780 | 6,151 | 46.1 | % | 1,578 | 13.4 | % | |||||||||||||||||||
| Net loss recognized on other real estate owned and other related expenses | 385 | 708 | 1,078 | (323 | ) | (45.6 | )% | (370 | ) | (34.3 | )% | |||||||||||||||||
| Regulatory assessments | 4,143 | 2,953 | 1,717 | 1,190 | 40.3 | % | 1,236 | 72.0 | % | |||||||||||||||||||
| Other intangible assets amortization expense | 6,011 | 6,671 | 7,073 | (660 | ) | (9.9 | )% | (402 | ) | (5.7 | )% | |||||||||||||||||
| Advertising and promotions | 3,796 | 2,825 | 1,800 | 971 | 34.4 | % | 1,025 | 56.9 | % | |||||||||||||||||||
| Telecommunications | 1,447 | 918 | 1,155 | 529 | 57.6 | % | (237 | ) | (20.5 | )% | ||||||||||||||||||
| Other non-interest expense | 10,943 | 9,174 | 10,531 | 1,769 | 19.3 | % | (1,357 | ) | (12.9 | )% | ||||||||||||||||||
| Total non-interest expense | $ | 209,603 | $ | 184,082 | $ | 185,455 | $ | 25,521 | 13.9 | % | $ | (1,373 | ) | (0.7 | )% |
Salaries and employee benefits expense for the year ended December 31, 2023 was $127.0 million compared to $118.1 million for the year ended December 31, 2022, an increase of $8.9 million or 7.6%, primarily a result of a higher headcount, merit increases, and increased compensation associated with the Inland acquisition.
46
Table of Contents
Occupancy expense for the year ended December 31, 2023 was $14.0 million compared to $13.2 million for the year ended December 31, 2022, an increase of $833,000, or 6.3%. The increase was primarily a result of increased building maintenance and depreciation due to acquired branches.
Equipment expense for the year ended December 31, 2023 was $4.5 million compared to $3.8 million for the year ended December 31, 2022, an increase of $687,000 or 18.1%. The increase was primarily a result of increased software depreciation, as we continue to invest in digital capabilities in improve customer experience and gain operational efficiencies.
Impairment charge on assets held for sale was $2.0 million for the year ended December 31, 2023 compared to $372,000 for the year ended December 31, 2022, an increase of $1.6 million. The increase was primarily a result of write-downs on assets held for sale based on fair values of properties, less estimated costs to sell.
Loan and lease related expenses for the year ended December 31, 2023 were $2.9 million compared to $1.7 million for the year ended December 21, 2022, an increase of $1.2 million, or 72.0%. The increase was due to increases in expenses related to government guaranteed loans.
Legal, audit and other professional fees for the year ended December 31, 2023 were $12.9 million compared to $10.4 million for the year ended December 31, 2022, an increase of $2.6 million or 25.0%. The increase was mainly driven by increased legal and professional services related to the Inland acquisition.
Data processing expense for the year ended December 31, 2023 was $19.5 million compared to $13.4 million for the year ended December 31, 2022, an increase of $6.2 million or 46.1% primarily due to increased data processing expenses related to the Inland acquisition, including contract termination expenses.
Regulatory assessments for the year ended December 31, 2023 were $4.1 million compared to $3.0 million for the year ended December 31, 2022, an increase of $1.2 million, or 40.3%. The increase was primarily driven by an increase in our asset size and increased DIF reserve ratio requirement. See Item 1. "Business - Supervision and Regulation - Deposit Insurance - FDIC insurance assessments, for more information on assessment rates.
Advertising and promotions for the year ended December 31, 2023 were $3.8 million compared to $2.8 million for the year ended December 31, 2022, an increase of $971,000 or 34.4%, primarily due to an increase in digital deposit advertising campaigns.
Other non-interest expense for the year ended December 31, 2023 was $10.9 million compared to $9.2 million for the year ended December 31, 2022, an increase of $1.8 million, or 19.3%. The increase was primarily due to general increased expenses associated with our increased size.
For the years ended December 31, 2023 and 2022, our efficiency ratio was 52.62% and 54.99%, respectively. The improvement in our efficiency ratio was primarily attributable to increased net interest income. For the years ended December 31, 2023 and 2022, our adjusted efficiency ratio was 49.61% and 54.70%, respectively. Please refer to the "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" included in Item 7 of this report, for more information on how our adjusted efficiency ratio is calculated.
Income Taxes
Income tax expense was $37.8 million for the year ended December 31, 2023, compared to $26.7 million for the year ended December 31, 2022. The increase in income tax expense was primarily due to increased income before provision for income taxes during 2023.
Our effective tax rate was 25.9% for the year ended December 31, 2023 and 23.3% for the year ended December 31, 2022. The increase in our effective tax rate was primarily driven by a decrease in tax benefit from share-based compensation and an increase in the state tax rate. We expect our effective tax rate for 2024 to be approximately 25% to 27%.
Financial Condition
Balance sheet analysis
Our total assets increased by $1.5 billion, or 20.6%, to $8.9 billion at December 31, 2023, compared to $7.4 billion at December 31, 2022. The increase in total assets includes an increase of $1.3 billion, or 23.3%, in loans and leases from $5.4 billion at December 31, 2022 to $6.7 billion at December 31, 2023. Our originated loan and lease portfolio increased by $636.3 million, and our purchased credit deteriorated and acquired non-credit-deteriorated loan and lease portfolio increased by $626.7 million. The increases in our originated portfolio was mostly attributed to organic loan and lease growth and the increase in our acquired portfolio was due to the Inland acquisition.
Total liabilities increased by $1.3 billion, or 19.6%, to $7.9 billion at December 31, 2023 compared to $6.6 billion at December 31, 2022. The increase is a result of an increase in total deposits of $1.5 billion, or 26.0%, primarily attributed to our acquisition and organic deposit growth, offset by lower FHLB advances.
47
Table of Contents
Investment portfolio
Our investment securities portfolio consists of securities classified as equity and other securities, at fair value, available-for-sale, and held-to-maturity. There were no securities classified as trading in our investment portfolio as of or for the years ended December 31, 2023 and 2022. All available-for sale securities are carried at fair value and may be used for liquidity purposes should management consider it to be in our best interest. Securities available-for-sale consist primarily of residential mortgage-backed securities, commercial mortgage-backed securities and U.S. government agencies securities and has an average duration of 4.8 years.
Securities available-for-sale increased $168.0 million, or 14.3%, from $1.2 billion at December 31, 2022 to $1.3 billion at December 31, 2023, primarily due to purchases of securities and securities acquired in the Inland acquisition.
Our held-to-maturity securities portfolio consists of municipal securities. We carry these securities at amortized cost. Securities held-to-maturity were $1.2 million and $2.7 million at December 31, 2023 and 2022, respectively.
The fair value of our equity and other securities portfolio was $8.7 million at December 31, 2023, and $8.0 million at December 31, 2022.
The following tables summarize the fair value of the available-for-sale and held-to-maturity securities portfolio as of the dates presented (dollars in thousands):
| December 31, 2023 | December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale | |||||||||||||||
| U.S. Treasury Notes | $ | 116,398 | $ | 115,434 | $ | 42,430 | $ | 40,723 | |||||||
| U.S. Government agencies | 147,062 | 130,695 | 150,524 | 130,364 | |||||||||||
| Obligations of states, municipalities, and political subdivisions | 86,022 | 82,275 | 68,019 | 61,876 | |||||||||||
| Residential mortgage-backed securities | |||||||||||||||
| Agency | 786,970 | 695,803 | 707,157 | 595,796 | |||||||||||
| Non-agency | 122,359 | 100,260 | 130,654 | 106,249 | |||||||||||
| Commercial mortgage-backed securities | |||||||||||||||
| Agency | 181,452 | 147,204 | 191,172 | 157,030 | |||||||||||
| Corporate securities | 40,681 | 36,171 | 45,302 | 41,436 | |||||||||||
| Asset-backed securities | 35,857 | 34,638 | 43,085 | 40,957 | |||||||||||
| Total | $ | 1,516,801 | $ | 1,342,480 | $ | 1,378,343 | $ | 1,174,431 |
| December 31, 2023 | December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Held-to-maturity | |||||||||||||||
| Obligations of states, municipalities, and political subdivisions | $ | 1,157 | $ | 1,149 | $ | 2,705 | $ | 2,672 | |||||||
| Total | $ | 1,157 | $ | 1,149 | $ | 2,705 | $ | 2,672 |
Certain securities have fair values less than amortized cost and, therefore, contain unrealized losses. At December 31, 2023, we evaluated the securities in an unrealized loss position for credit losses and determined there were none. There were 285 investment securities with unrealized losses at December 31, 2023. We anticipate full recovery of amortized cost with respect to these securities by maturity, or sooner in the event of a more favorable market interest rate environment. We do not intend to sell these securities and it is not more likely than not that we will be required to sell them before recovery of their amortized cost basis, which may be at maturity.
48
Table of Contents
The following table (dollars in thousands) set forth certain information regarding contractual maturities and the weighted average yields of our debt securities as of December 31, 2023. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Maturity as of December 31, 2023 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due in One Year or Less | Due from One to Five Years | Due from Five to Ten Years | Due after Ten Years | |||||||||||||||||||||||||||||
| Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | |||||||||||||||||||||||||
| Available-for-sale | ||||||||||||||||||||||||||||||||
| U.S. Treasury Notes | $ | 83,779 | 4.85 | % | $ | 32,619 | 2.79 | % | $ | — | 0.00 | % | $ | — | 0.00 | % | ||||||||||||||||
| U.S. government agencies | — | 0.00 | % | 57,119 | 2.12 | % | 82,799 | 1.47 | % | 7,144 | 4.04 | % | ||||||||||||||||||||
| Obligations of states, municipalities, and political subdivisions | 3,255 | 2.97 | % | 20,882 | 3.06 | % | 24,604 | 3.65 | % | 37,281 | 2.34 | % | ||||||||||||||||||||
| Residential mortgage-backed securities | ||||||||||||||||||||||||||||||||
| Agency | — | 0.00 | % | 32,222 | 1.64 | % | 55,176 | 1.61 | % | 699,572 | 2.32 | % | ||||||||||||||||||||
| Non-agency | — | 0.00 | % | — | 0.00 | % | — | 0.00 | % | 122,359 | 2.16 | % | ||||||||||||||||||||
| Commercial mortgage-backed securities | ||||||||||||||||||||||||||||||||
| Agency | — | 0.00 | % | — | 0.00 | % | 14,152 | 1.68 | % | 167,300 | 2.06 | % | ||||||||||||||||||||
| Corporate securities | — | 0.00 | % | 12,129 | 4.50 | % | 28,552 | 3.85 | % | — | 0.00 | % | ||||||||||||||||||||
| Asset-backed securities | — | 0.00 | % | — | 0.00 | % | 35,857 | 5.54 | % | — | 0.00 | % | ||||||||||||||||||||
| Total | $ | 87,034 | 4.78 | % | $ | 154,971 | 2.47 | % | $ | 241,140 | 2.62 | % | $ | 1,033,656 | 2.27 | % |
| Maturity as of December 31, 2023 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due in One Year or Less | Due from One to Five Years | Due from Five to Ten Years | Due after Ten Years | |||||||||||||||||||||||||||||
| Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | |||||||||||||||||||||||||
| Held-to-maturity | ||||||||||||||||||||||||||||||||
| Obligations of states, municipalities, and political subdivisions | $ | 550 | 2.75 | % | $ | 607 | 2.75 | % | $ | — | 0.00 | % | $ | — | 0.00 | % | ||||||||||||||||
| Total | $ | 550 | 2.75 | % | $ | 607 | 2.75 | % | $ | — | 0.00 | % | $ | — | 0.00 | % |
(1) The weighted average yields are based on amortized cost.
Total non-taxable securities classified as obligations of states, municipalities and political subdivisions were $55.7 million at December 31, 2023, an increase of $11.9 million from December 31, 2022.
There were no holdings of securities of any one issuer, other than U.S. government-sponsored entities and agencies, with total outstanding balances greater than 10% of our stockholders’ equity as of December 31, 2023 and 2022.
Restricted stock
As a member of the Federal Home Loan Bank system, Byline Bank is required to maintain an investment in the capital stock of the FHLB. No market exists for this stock, and it has no quoted market value. The stock is redeemable at par by the FHLB and is, therefore, carried at cost. In addition, Byline Bank owns stock of Bankers’ Bank, which is redeemable at par and carried at cost. As of December 31, 2023 and 2022, we held $16.3 million and $28.2 million, respectively, in FHLB and Bankers’ Bank stock. We evaluate impairment of our investment in FHLB and Bankers’ Bank based on the ultimate recoverability of the par value rather than by recognizing temporary declines in value. We did not identify any indicators of impairment of FHLB and Bankers’ Bank stock as of December 31, 2023 and 2022.
Loan and lease portfolio
Lending-related income is the most important component of our net interest income and is the main driver of the results of our operations. Total loans and leases at December 31, 2023 and 2022 were $6.7 billion and $5.4 billion, respectively, an increase of $1.3 billion or 23.3%. The growth in the originated loan and lease portfolio was primarily driven by increases in commercial and industrial loans and leases, commercial real estate, and leasing financing receivables, as well as renewals of acquired loans that are now reflected with originated loans. Purchased credit deteriorated loans and acquired non-credit-deteriorated loans and leases were $917.3 million at December 31, 2023, an increase of $626.7 million, compared to $290.5 million at December 31, 2022. The increase in the purchased credit deteriorated and acquired non-credit-deteriorated loan and lease portfolio was driven by loans acquired in the Inland acquisition.
49
Table of Contents
We strive to maintain a relatively diversified loan and lease portfolio to help reduce the risk inherent in concentration in certain types of collateral. Our exposure to certain industries as of December 31, 2023 represents the following percentages of the portfolio: 36.5% real estate, 12.5% manufacturing, 7.7% finance and insurance, 6.4% wholesale trade, 5.0% retail trade, and all other industries represent less than 5% of the portfolio or 31.9% of the total loan and lease portfolio. As of December 31, 2023, the loan portfolio included $422.8 million of unguaranteed SBA 7(a) and USDA loans with exposure to the following top three industries: 16.8% retail trade, 14.0% accommodation and food services and 11.6% manufacturing. The following table shows our allocation of originated, purchased credit deteriorated, and acquired non-credit-deteriorated loans and leases as of the dates presented (dollars in thousands):
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||
| Amount | % of Total | Amount | % of Total | |||||||||||||
| Originated loans and leases | ||||||||||||||||
| Commercial real estate | $ | 1,907,029 | 28.5 | % | $ | 1,712,152 | 31.6 | % | ||||||||
| Residential real estate | 465,133 | 7.0 | % | 426,226 | 7.9 | % | ||||||||||
| Construction, land development, and other land | 415,162 | 6.2 | % | 438,617 | 8.1 | % | ||||||||||
| Commercial and industrial | 2,311,048 | 34.6 | % | 2,029,855 | 37.5 | % | ||||||||||
| Paycheck Protection Program | 515 | 0.0 | % | 761 | 0.0 | % | ||||||||||
| Installment and other | 2,919 | 0.0 | % | 1,410 | 0.0 | % | ||||||||||
| Leasing financing receivables | 665,239 | 10.0 | % | 521,689 | 9.6 | % | ||||||||||
| Total originated loans and leases | $ | 5,767,045 | 86.3 | % | $ | 5,130,710 | 94.7 | % | ||||||||
| Purchased credit deteriorated loans | ||||||||||||||||
| Commercial real estate | $ | 137,807 | 2.1 | % | $ | 45,143 | 0.8 | % | ||||||||
| Residential real estate | 42,510 | 0.6 | % | 32,228 | 0.6 | % | ||||||||||
| Construction, land development, and other land | 25,331 | 0.4 | % | 372 | 0.0 | % | ||||||||||
| Commercial and industrial | 19,460 | 0.3 | % | 2,192 | 0.0 | % | ||||||||||
| Installment and other | 125 | 0.0 | % | 140 | 0.0 | % | ||||||||||
| Total purchased credit deteriorated loans | $ | 225,233 | 3.4 | % | $ | 80,075 | 1.4 | % | ||||||||
| Acquired non-credit-deteriorated loans and leases | ||||||||||||||||
| Commercial real estate | $ | 275,476 | 4.1 | % | $ | 152,193 | 2.8 | % | ||||||||
| Residential real estate | 211,887 | 3.2 | % | 31,508 | 0.6 | % | ||||||||||
| Construction, land development, and other land | 86,344 | 1.3 | % | — | 0.0 | % | ||||||||||
| Commercial and industrial | 117,538 | 1.7 | % | 24,266 | 0.5 | % | ||||||||||
| Installment and other | 156 | 0.0 | % | 209 | 0.0 | % | ||||||||||
| Leasing financing receivables | 627 | 0.0 | % | 2,297 | 0.0 | % | ||||||||||
| Total acquired non-credit-deteriorated loans and leases | $ | 692,028 | 10.3 | % | $ | 210,473 | 3.9 | % | ||||||||
| Total loans and leases | $ | 6,684,306 | 100.0 | % | $ | 5,421,258 | 100.0 | % | ||||||||
| Allowance for credit losses - loans and leases | $ | (101,686 | ) | (81,924 | ) | |||||||||||
| Total loans and leases, net of allowance for credit losses - loans and leases | $ | 6,582,620 | $ | 5,339,334 |
Loans collateralized by real estate comprised 53.4% and 52.4% of the loan and lease portfolio at December 31, 2023 and 2022, respectively. Commercial real estate loans comprised the largest portion of the real estate loan portfolio as of December 31, 2023 and 2022, and totaled $2.3 billion, or 65.0%, of real estate loans and 34.7% of the total loan and lease portfolio at December 31, 2023. At December 31, 2022, commercial real estate loans totaled $1.9 billion and comprised 67.3% of real estate loans and 35.2% of the total loan and lease portfolio. Purchased credit deteriorated commercial real estate loans increased from $45.1 million as of December 31, 2022 to $137.8 million as of December 31, 2023, as a result of the Inland acquisition. At December 31, 2023 and 2022, commercial real estate loans, including both owner-occupied and non-owner occupied, as a percentage of total capital were 299.6% and 313.4%, respectively. Non-owner occupied commercial real estate loans were $1.0 billion and $736.7 million, or 95.9% and 86.6% of total capital, at December 31, 2023 and 2022, respectively.
Residential real estate loans totaled $719.5 million at December 31, 2023 compared to $490.0 million at December 31, 2022, an increase of $229.6 million or 46.9%. The residential real estate loan portfolio comprised 20.2% and 17.3% of real estate loans as of December 31, 2023 and 2022, respectively, and 10.8% and 9.1% of total loans and leases at December 31, 2023 and 2022, respectively. Purchased credit deteriorated residential real estate loans increased from $32.2 million as of December 31, 2022 to $42.5 million as of December 31, 2023, or 31.9%. Multifamily real estate loans were $399.3 million and $303.0 million, or 36.8% and 35.7% of total capital, at December 31, 2023 and December 31, 2022, respectively.
Construction, land development and other land loans totaled $526.8 million at December 31, 2023 compared to $439.0 million at December 31, 2022, an increase of $87.8 million or 20.0%. The construction, land development and other land loan portfolio comprised 14.8% and 15.5% of real estate loans as of December 31, 2023 and 2022, respectively, and 7.9% and 8.1% of the total loan and lease portfolio as of December 31, 2023 and 2022, respectively. The construction, land development and other land loan portfolio was 48.3% and 51.2% of total capital, at December 31, 2023 and December 31, 2022, respectively.
Commercial and industrial loans totaled $2.4 billion and $2.1 billion at December 31, 2023 and 2022, respectively, an increase of $391.7 million, or 19.1%, primarily due to the acquisition and organic growth. The commercial and industrial loan portfolio comprised 36.6% and 37.9% of the total loan and lease portfolio as of December 31, 2023 and 2022, respectively.
50
Table of Contents
Lease financing receivables comprised 10.0% and 9.7% of the loan and lease portfolio as of December 31, 2023 and 2022, respectively. Total lease financing receivables were $665.9 million and $524.0 million at December 31, 2023 and 2022, respectively, an increase of $141.9 million, or 27.1%.
Loan and lease portfolio maturities and interest rate sensitivity
The following table shows our loan and lease portfolio by scheduled maturity at December 31, 2023 (dollars in thousands):
| Due in One Year or Less | Due after One Year Through Five Years | Due after Five Years Through Fifteen Years | Due after Fifteen Years | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Total | |||||||||||||||||||||||||||
| Originated loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 108,341 | $ | 199,445 | $ | 728,047 | $ | 322,199 | $ | 253,912 | $ | 129,161 | $ | 9,341 | $ | 156,583 | $ | 1,907,029 | |||||||||||||||||
| Residential real estate | 13,810 | 34,762 | 155,612 | 81,806 | 25,686 | 90,274 | 60,422 | 2,761 | 465,133 | ||||||||||||||||||||||||||
| Construction, land development, and other land | 625 | 156,773 | 43,057 | 190,130 | 20,404 | 4,021 | 152 | — | 415,162 | ||||||||||||||||||||||||||
| Commercial and industrial | 34,136 | 454,177 | 352,251 | 1,029,222 | 148,811 | 251,485 | 30,918 | 10,048 | 2,311,048 | ||||||||||||||||||||||||||
| Paycheck Protection Program | — | — | 515 | — | — | — | — | — | 515 | ||||||||||||||||||||||||||
| Installment and other | 244 | — | 840 | 1,633 | 202 | — | — | — | 2,919 | ||||||||||||||||||||||||||
| Leasing financing receivables | 16,777 | — | 586,846 | — | 61,616 | — | — | — | 665,239 | ||||||||||||||||||||||||||
| Total originated loans and leases | $ | 173,933 | $ | 845,157 | $ | 1,867,168 | $ | 1,624,990 | $ | 510,631 | $ | 474,941 | $ | 100,833 | $ | 169,392 | $ | 5,767,045 | |||||||||||||||||
| Purchased credit deteriorated loans | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 41,339 | $ | 17,623 | $ | 38,187 | $ | 25,107 | $ | 4,569 | $ | 10,721 | $ | 129 | $ | 132 | $ | 137,807 | |||||||||||||||||
| Residential real estate | 8,591 | 242 | 17,482 | 582 | 6,192 | 414 | 5,610 | 3,397 | 42,510 | ||||||||||||||||||||||||||
| Construction, land development, and other land | — | 25,318 | 13 | — | — | — | — | — | 25,331 | ||||||||||||||||||||||||||
| Commercial and industrial | 34 | 1,473 | 8,452 | 2,837 | — | 6,664 | — | — | 19,460 | ||||||||||||||||||||||||||
| Installment and other | 5 | — | 20 | — | 100 | — | — | — | 125 | ||||||||||||||||||||||||||
| Total purchased credit deteriorated loans | $ | 49,969 | $ | 44,656 | $ | 64,154 | $ | 28,526 | $ | 10,861 | $ | 17,799 | $ | 5,739 | $ | 3,529 | $ | 225,233 | |||||||||||||||||
| Acquired non-credit- deteriorated loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 22,317 | $ | 14,937 | $ | 153,812 | $ | 27,610 | $ | 15,381 | $ | 23,000 | $ | 2,495 | $ | 15,924 | $ | 275,476 | |||||||||||||||||
| Residential real estate | 5,201 | 3,709 | 48,286 | 12,489 | 24,293 | 9,958 | 6,022 | 101,929 | 211,887 | ||||||||||||||||||||||||||
| Construction, land development, and other land | — | 26,065 | 10,296 | 33,892 | — | — | 16,091 | — | 86,344 | ||||||||||||||||||||||||||
| Commercial and industrial | 1,325 | 6,928 | 36,685 | 10,458 | 59,379 | 2,566 | — | 197 | 117,538 | ||||||||||||||||||||||||||
| Installment and other | 32 | — | 124 | — | — | — | — | — | 156 | ||||||||||||||||||||||||||
| Leasing financing receivables | 399 | — | 228 | — | — | — | — | — | 627 | ||||||||||||||||||||||||||
| Total acquired non-credit- deteriorated loans and leases | $ | 29,274 | $ | 51,639 | $ | 249,431 | $ | 84,449 | $ | 99,053 | $ | 35,524 | $ | 24,608 | $ | 118,050 | $ | 692,028 | |||||||||||||||||
| Total loans and leases | $ | 253,176 | $ | 941,452 | $ | 2,180,753 | $ | 1,737,965 | $ | 620,545 | $ | 528,264 | $ | 131,180 | $ | 290,971 | $ | 6,684,306 |
As of December 31, 2023, 47.7% of the loan and lease portfolio bears interest at fixed rates and 52.3% at floating rates. The expected life of our loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Because a portion of the portfolio is accounted for under ASC 326, the carrying value is significantly affected by estimates and it is impracticable to allocate scheduled payments for those loans based on those estimates. Consequently, the tables presented include information limited to contractual maturities of the underlying loans.
51
Table of Contents
Allowance for credit losses - loans and leases
The ACL is determined by us on a quarterly basis, although we are engaged in monitoring the appropriate level of the allowance on a more frequent basis. The ACL reflects management’s estimate of current expected credit losses inherent in the loan and lease portfolios. The computation includes elements of judgment and high levels of subjectivity.
Factors considered by us include, but are not limited to, actual loss experience, peer loss experience, changes in size and risk profile of the portfolio, identification of individual problem loan and lease situations that may affect a borrower’s ability to repay, application of a reasonable and supportable forecast, and evaluation of the prevailing economic conditions. Changes in conditions may necessitate revision of the estimate in future periods.
We assess the ACL based on three categories: (i) originated loans and leases, (ii) acquired non-credit-deteriorated loans and leases, and (iii) purchased credit deteriorated loans.
Total ACL was $101.7 million at December 31, 2023 compared to $81.9 million at December 31, 2022, an increase of $19.8 million, or 24.1%. The increase was primarily due to acquired loans as a result of the Inland acquisition and an increase in specific reserves to loans individually evaluated for impairment. Total ACL to total loans and leases held for investment, net before ACL was 1.52% and 1.51% of total loans and leases at December 31, 2023 and 2022, respectively. As of December 31, 2023, approximately $34.4 million of the ACL was allocated to unguaranteed loans in our government lending portfolio.
52
Table of Contents
The following table presents an analysis of the allowance for credit losses - loans and leases for the periods presented (dollars in thousands):
| Commercial Real Estate | Residential Real Estate | Construction, Land Development, and Other Land | Commercial and Industrial | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2022 | $ | 26,061 | $ | 3,140 | $ | 3,134 | $ | 41,889 | $ | 24 | $ | 7,676 | $ | 81,924 | ||||||||||||||
| Adjustment for acquired PCD loans | 8,230 | 660 | 97 | 1,609 | — | — | 10,596 | |||||||||||||||||||||
| Provision for PCD loans | (1,319 | ) | (432 | ) | 101 | 414 | (1 | ) | — | (1,237 | ) | |||||||||||||||||
| Provision for acquired non-credit-deteriorated loans | (1,666 | ) | 340 | 606 | 181 | 1 | (31 | ) | (569 | ) | ||||||||||||||||||
| Provision for originated loans | 10,222 | (310 | ) | (1,032 | ) | 22,807 | 11 | 2,328 | 34,026 | |||||||||||||||||||
| Total provision | $ | 7,237 | $ | (402 | ) | $ | (325 | ) | $ | 23,402 | $ | 11 | $ | 2,297 | $ | 32,220 | ||||||||||||
| Charge-offs for PCD loans | (1,229 | ) | — | — | — | — | — | (1,229 | ) | |||||||||||||||||||
| Charge-offs for acquired non-credit deteriorated loans | — | — | — | — | — | — | — | |||||||||||||||||||||
| Charge-offs for originated loans | (8,500 | ) | (21 | ) | — | (15,411 | ) | (3 | ) | (2,437 | ) | (26,372 | ) | |||||||||||||||
| Total charge-offs | $ | (9,729 | ) | $ | (21 | ) | $ | — | $ | (15,411 | ) | $ | (3 | ) | $ | (2,437 | ) | $ | (27,601 | ) | ||||||||
| Recoveries for PCD loans | — | — | — | — | — | — | — | |||||||||||||||||||||
| Recoveries for acquired non-credit deteriorated loans | — | — | — | — | — | — | — | |||||||||||||||||||||
| Recoveries for originated loans | 1,438 | 118 | — | 2,293 | 4 | 694 | 4,547 | |||||||||||||||||||||
| Total recoveries | $ | 1,438 | $ | 118 | $ | — | $ | 2,293 | $ | 4 | $ | 694 | $ | 4,547 | ||||||||||||||
| Net charge-offs (recoveries) | (8,291 | ) | 97 | — | (13,118 | ) | 1 | (1,743 | ) | (23,054 | ) | |||||||||||||||||
| Balance at December 31, 2023 | $ | 33,237 | $ | 3,495 | $ | 2,906 | $ | 53,782 | $ | 36 | $ | 8,230 | $ | 101,686 | ||||||||||||||
| Ending ACL balances | ||||||||||||||||||||||||||||
| PCD loans | $ | 6,833 | $ | 902 | $ | 211 | $ | 2,069 | $ | 1 | $ | — | $ | 10,016 | ||||||||||||||
| Acquired non-credit-deteriorated loans | 2,070 | 636 | 607 | 1,410 | 2 | 3 | 4,728 | |||||||||||||||||||||
| Originated loans | 24,334 | 1,957 | 2,088 | 50,303 | 33 | 8,227 | 86,942 | |||||||||||||||||||||
| Balance at December 31, 2023 | $ | 33,237 | $ | 3,495 | $ | 2,906 | $ | 53,782 | $ | 36 | $ | 8,230 | $ | 101,686 | ||||||||||||||
| Loans individually evaluated for impairment | $ | 12,361 | $ | — | $ | — | $ | 14,880 | $ | — | $ | — | $ | 27,241 | ||||||||||||||
| Loans collectively evaluated for impairment | 20,876 | 3,495 | 2,906 | 38,902 | 36 | 8,230 | 74,445 | |||||||||||||||||||||
| Balance at December 31, 2023 | $ | 33,237 | $ | 3,495 | $ | 2,906 | $ | 53,782 | $ | 36 | $ | 8,230 | $ | 101,686 | ||||||||||||||
| Loans and leases ending balances | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | $ | 64,339 | $ | 3,593.00 | $ | 813.00 | $ | 44,749 | $ | — | $ | — | $ | 113,494 | ||||||||||||||
| Loans collectively evaluated for impairment | 2,255,973 | 715,937 | 526,024 | 2,403,812 | 3,200 | 665,866 | 6,570,812 | |||||||||||||||||||||
| Total loans at December 31, 2023, gross | $ | 2,320,312 | $ | 719,530 | $ | 526,837 | $ | 2,448,561 | $ | 3,200 | $ | 665,866 | $ | 6,684,306 | ||||||||||||||
| Ratio of net charge-offs to average loans outstanding during the year | ||||||||||||||||||||||||||||
| PCD loans | 0.02 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.02 | % | ||||||||||||||
| Acquired non-credit-deteriorated loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||
| Originated loans | 0.12 | % | 0.00 | % | 0.00 | % | 0.22 | % | 0.00 | % | 0.02 | % | 0.36 | % | ||||||||||||||
| Loans ending balance as a percentage of total loans, gross | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | 0.96 | % | 0.05 | % | 0.01 | % | 0.67 | % | 0.00 | % | 0.00 | % | 1.70 | % | ||||||||||||||
| Loans collectively evaluated for impairment | 33.75 | % | 10.70 | % | 7.87 | % | 35.96 | % | 0.05 | % | 9.96 | % | 98.30 | % | ||||||||||||||
| Total | 34.71 | % | 10.75 | % | 7.88 | % | 36.63 | % | 0.05 | % | 9.96 | % | 100.00 | % |
53
Table of Contents
| Commercial Real Estate | Residential Real Estate | Construction, Land Development, and Other Land | Commercial and Industrial | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2021 | $ | 16,918 | $ | 1,628 | $ | 522 | $ | 33,129 | $ | 9 | $ | 2,806 | $ | 55,012 | ||||||||||||||
| Impact of Adopting CECL - PCD | (303 | ) | 353 | 120 | (207 | ) | — | — | (37 | ) | ||||||||||||||||||
| Impact of Adopting CECL - Non-credit-deteriorated | 1,909 | 124 | — | (279 | ) | 1 | 39 | 1,794 | ||||||||||||||||||||
| Impact of Adopting CECL - Originated | 4,761 | 570 | 1,071 | 1,739 | 8 | 2,262 | 10,411 | |||||||||||||||||||||
| Total impact Day 1 CECL adoption | $ | 6,367 | $ | 1,047 | $ | 1,191 | $ | 1,253 | $ | 9 | $ | 2,301 | $ | 12,168 | ||||||||||||||
| Provision for PCD loans | (753 | ) | (495 | ) | (56 | ) | (281 | ) | (18 | ) | — | (1,603 | ) | |||||||||||||||
| Provision for acquired non-credit-deteriorated loans | (1,517 | ) | 321 | 1 | (1,243 | ) | (1 | ) | (282 | ) | (2,721 | ) | ||||||||||||||||
| Provision for originated loans | 7,522 | 1,082 | 1,530 | 13,526 | 10 | 3,328 | 26,998 | |||||||||||||||||||||
| Total provision | $ | 5,252 | $ | 908 | $ | 1,475 | $ | 12,002 | $ | (9 | ) | $ | 3,046 | $ | 22,674 | |||||||||||||
| Charge-offs for PCD loans | (195 | ) | (945 | ) | (94 | ) | (7 | ) | (4 | ) | — | (1,245 | ) | |||||||||||||||
| Charge-offs for acquired non-credit deteriorated loans | (6 | ) | (174 | ) | — | (72 | ) | — | (28 | ) | (280 | ) | ||||||||||||||||
| Charge-offs for originated loans | (3,634 | ) | (90 | ) | — | (5,299 | ) | (3 | ) | (1,444 | ) | (10,470 | ) | |||||||||||||||
| Total charge-offs | $ | (3,835 | ) | $ | (1,209 | ) | $ | (94 | ) | $ | (5,378 | ) | $ | (7 | ) | $ | (1,472 | ) | $ | (11,995 | ) | |||||||
| Recoveries for PCD loans | 592 | 755 | 40 | 177 | 22 | — | 1,586 | |||||||||||||||||||||
| Recoveries for acquired non-credit deteriorated loans | — | — | — | — | — | 257 | 257 | |||||||||||||||||||||
| Recoveries for originated loans | 768 | 11 | — | 705 | — | 738 | 2,222 | |||||||||||||||||||||
| Total recoveries | $ | 1,360 | $ | 766 | $ | 40 | $ | 882 | $ | 22 | $ | 995 | $ | 4,065 | ||||||||||||||
| Net charge-offs (recoveries) | (2,475 | ) | (443 | ) | (54 | ) | (4,496 | ) | 15 | (477 | ) | (7,930 | ) | |||||||||||||||
| Balance at December 31, 2022 | $ | 26,062 | $ | 3,140 | $ | 3,134 | $ | 41,888 | $ | 24 | $ | 7,676 | $ | 81,924 | ||||||||||||||
| Ending ACL Balances | ||||||||||||||||||||||||||||
| PCD loans | $ | 1,151 | $ | 674 | $ | 13 | $ | 46 | $ | 2 | $ | — | $ | 1,886 | ||||||||||||||
| Acquired non-credit-deteriorated loans | 3,736 | 296 | 1 | 1,229 | 1 | 34 | 5,297 | |||||||||||||||||||||
| Originated loans | 21,175 | 2,170 | 3,120 | 40,613 | 21 | 7,642 | 74,741 | |||||||||||||||||||||
| Balance at December 31, 2022 | $ | 26,062 | $ | 3,140 | $ | 3,134 | $ | 41,888 | $ | 24 | $ | 7,676 | $ | 81,924 | ||||||||||||||
| Loans individually evaluated for impairment | $ | 6,102 | $ | — | $ | 265 | $ | 8,971 | $ | — | $ | — | $ | 15,338 | ||||||||||||||
| Loans collectively evaluated for impairment | 19,960 | 3,140 | 2,869 | 32,917 | 24 | 7,676 | 66,586 | |||||||||||||||||||||
| Balance at December 31, 2022 | $ | 26,062 | $ | 3,140 | $ | 3,134 | $ | 41,888 | $ | 24 | $ | 7,676 | $ | 81,924 | ||||||||||||||
| Loans and leases ending balances | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | $ | 37,959 | $ | 879 | $ | 5,541 | $ | 47,846 | $ | — | $ | — | $ | 92,225 | ||||||||||||||
| Loans collectively evaluated for impairment | 1,871,529 | 489,083 | 433,448 | 2,009,228 | 1,759 | 523,986 | 5,329,033 | |||||||||||||||||||||
| Total loans at December 31, 2022, gross | $ | 1,909,488 | $ | 489,962 | $ | 438,989 | $ | 2,057,074 | $ | 1,759 | $ | 523,986 | $ | 5,421,258 | ||||||||||||||
| Ratio of net charge-offs to average loans outstanding during the year | ||||||||||||||||||||||||||||
| PCD loans | (0.01 | )% | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | (0.01 | )% | ||||||||||||||
| Acquired non-credit-deteriorated loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||
| Originated loans | 0.06 | % | 0.00 | % | 0.00 | % | 0.09 | % | 0.00 | % | 0.01 | % | 0.16 | % | ||||||||||||||
| Loans ending balance as a percentage of total loans, gross | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | 0.70 | % | 0.02 | % | 0.10 | % | 0.88 | % | 0.00 | % | 0.00 | % | 1.70 | % | ||||||||||||||
| Loans collectively evaluated for impairment | 34.52 | % | 9.01 | % | 8.00 | % | 37.06 | % | 0.03 | % | 9.67 | % | 98.30 | % | ||||||||||||||
| Total | 35.22 | % | 9.03 | % | 8.10 | % | 37.94 | % | 0.03 | % | 9.67 | % | 100.00 | % |
54
Table of Contents
Non-performing assets
Non-performing loans and leases include loans and leases 90 days past due and still accruing and loans and leases accounted for on a non-accrual basis. Non-performing assets consist of non-performing loans and leases plus other real estate owned. Non-accrual loans and leases as December 31, 2023 and 2022 totaled $64.1 million and $36.0 million, respectively. Non-performing assets consisted of $4.2 million and $2.2 million of U.S. government guaranteed balances at December 31, 2023 and 2022, respectively.
Total OREO decreased from $4.7 million as of December 31, 2022 to $1.2 million at December 31, 2023. The $3.5 million decrease in OREO resulted primarily from sales.
The following table sets forth the amounts of non-performing loans and leases, non-performing assets, and OREO at the dates indicated (dollars in thousands):
| December 31, 2023 | December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Non-performing assets: | ||||||||
| Non-accrual loans and leases(1)(2) | $ | 64,107 | $ | 36,027 | ||||
| Past due loans and leases 90 days or more and still accruing interest | — | — | ||||||
| Total non-performing loans and leases | 64,107 | 36,027 | ||||||
| Other real estate owned | 1,200 | 4,717 | ||||||
| Total non-performing assets | $ | 65,307 | $ | 40,744 | ||||
| Total non-performing loans and leases as a percentage of total loans and leases | 0.96 | % | 0.66 | % | ||||
| Total non-accrual loans and leases as a percentage of total loans and leases | 0.96 | % | 0.66 | % | ||||
| Total non-performing assets as a percentage of total assets | 0.74 | % | 0.55 | % | ||||
| Allowance for credit losses - loans and leases, as a percentage of non-performing loans and leases | 158.62 | % | 227.40 | % | ||||
| Allowance for credit losses - loans and leases, as a percentage of non-accrual loans and leases | 158.62 | % | 227.40 | % | ||||
| Non-performing loans guaranteed by U.S. government: | ||||||||
| Non-accrual loans guaranteed | $ | 4,154 | $ | 2,225 | ||||
| Past due loans 90 days or more and still accruing interest guaranteed | — | — | ||||||
| Total non-performing loans guaranteed | $ | 4,154 | $ | 2,225 | ||||
| Total non-performing loans and leases not guaranteed as a percentage of total loans and leases | 0.90 | % | 0.62 | % | ||||
| Total non-accrual loans and leases not guaranteed as a percentage of total loans and leases | 0.62 | % | 0.62 | % | ||||
| Total non-performing assets not guaranteed as a percentage of total assets | 0.69 | % | 0.52 | % |
(1)
Includes $406,000 of non-accrual loan modifications as of December 31, 2023 and $1.6 million of non-accrual restructured loans at December 31, 2022.
(2)
For the year ended December 31, 2023 and 2022, $4.5 million and $2.1 million, respectively, in interest income would have been recorded had non-accrual loans been current.
Total non-accrual loans increased by $28.1 million between December 31, 2023 and 2022 primarily due to increases in non-accrual commercial real estate and commercial and industrial loans.
Total accruing loans past due increased from $15.4 million at December 31, 2022 to $36.1 million at December 31, 2023, an increase of $20.7 million, and can be primarily attributed to increases in commercial and industrial loans, residential real estate, commercial real estate and construction, land development, and other land loans. Refer to Note 5 of the notes to our audited consolidated financial statements contained in Item 8 of this report for further information.
55
Table of Contents
Deposits
We gather deposits primarily through each of our 47 branch locations in the Chicago metropolitan area and one branch in Wauwatosa, Wisconsin. Through our branch network, online, mobile and other banking channels, we offer a variety of deposit products including demand deposit accounts, interest-bearing products, savings accounts, and certificates of deposit. Small businesses are a significant source of low cost deposits as they value convenience, flexibility and access to local decision makers that are responsive to their needs.
Total deposits at December 31, 2023 were $7.2 billion, representing an increase of $1.5 billion, or 26.0%, compared to $5.7 billion at December 31, 2022. Non-interest-bearing deposits were $1.9 billion, or 26.6% of total deposits, at December 31, 2023, a decrease of $232.8 million, or 10.9%, compared to $2.1 billion at December 31, 2022, or 37.6% of total deposits. Core deposits were 87.0% and 92.7% of total deposits at December 31, 2023 and 2022, respectively.
The following tables show the average balance amounts and the average contractual rates paid on our deposits for the periods indicated (dollars in thousands):
| For the Year Ended December 31, 2023 | For the Year Ended December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||
| Non-interest-bearing demand deposits | $ | 1,965,663 | 0.00 | % | $ | 2,236,615 | 0.00 | % | ||||||||
| Interest checking | 574,335 | 1.60 | % | 593,903 | 0.60 | % | ||||||||||
| Money market accounts | 1,802,675 | 2.99 | % | 1,357,371 | 0.77 | % | ||||||||||
| Savings | 585,820 | 0.15 | % | 658,968 | 0.10 | % | ||||||||||
| Time deposits (below $100,000) | 808,882 | 4.09 | % | 315,172 | 0.85 | % | ||||||||||
| Time deposits ($100,000 and above) | 659,954 | 3.69 | % | 376,478 | 0.64 | % | ||||||||||
| Total | $ | 6,397,329 | 1.90 | % | $ | 5,538,506 | 0.36 | % |
Our average cost of deposits was 190 basis points during the year ended December 31, 2023 compared to 36 basis points during the year ended December 31, 2022. This increase was primarily attributed to higher rates on interest-bearing deposits as a result of the interest rate environment, an increase in interest bearing deposits and corresponding decrease in non-interest-bearing deposits, both related to the deposit flows and impact of the Inland acquisition. The ratio of our average non-interest-bearing deposits to total average deposits was 30.7% as of December 31, 2023 compared to 40.4% as of December 31, 2022.
There were $480.0 million and $251.5 million of brokered deposits included in Time deposits of below $100,000 at December 31, 2023 and 2022, respectively. Brokered deposits were 6.7% and 4.4% of total deposits as of December 31, 2023 and 2022, respectively. The increase to brokered deposits was due to increases in funding requirements.
The following table shows time deposits by remaining maturity, and includes the uninsured portion related to such time deposits as of December 31, 2023 (dollars in thousands):
| Less than $250,000 | $250,000 or Greater | Total | Uninsured Portion | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three months or less | $ | 524,041 | $ | 75,677 | $ | 599,718 | $ | 19,927 | |||||||
| Over three months through six months | 402,857 | 104,417 | 507,274 | 35,917 | |||||||||||
| Over six months through 12 months | 554,677 | 169,859 | 724,536 | 60,609 | |||||||||||
| Over 12 months | 38,507 | 14,917 | 53,424 | 6,417 | |||||||||||
| Total | $ | 1,520,082 | $ | 364,870 | $ | 1,884,952 | $ | 122,870 |
Total estimated uninsured deposits were $1.9 billion and $1.6 billion as of December 31, 2023 and 2022.
56
Table of Contents
Borrowed funds
In addition to deposits, we also utilize FHLB advances as a supplementary funding source to finance our operations. The Bank’s advances from the FHLB are collateralized by commercial, residential and multi-family real estate loans, and securities. At December 31, 2023 and 2022, we had maximum available borrowing capacity from the FHLB of $2.8 billion and $1.9 billion, respectively, subject to the availability of collateral.
At December 31, 2023, fixed-rate advances totaled $75.0 million, with an interest rate of 5.45% and maturity of January 2024. Total variable rate advances were $250.0 million at December 31, 2023, with an interest rate of 5.59% that may reset daily and mature in March 2024. The Company’s required investment in FHLB stock is $4.50 for every $100 in advances. Refer to Note 4—Securities in the consolidated financial statements included in Part II, Item 8 of this report, for additional discussion. The Bank’s maximum FHLB borrowing capacity is limited to 35% of total assets.
We have the capacity to borrow funds from the discount window of the FRB. We did not utilize the discount window during 2023 and there were no borrowings outstanding under the FRB discount window line as of December 31, 2023. We pledge loans as collateral for any borrowings under the FRB discount window.
During 2020, we issued $75.0 million in fixed-to-floating subordinated notes that mature on July 1, 2030. The subordinated notes bear a fixed interest rate of 6.00% until July 1, 2025 and a floating interest rate equal to a benchmark rate, which is expected to be three-month Secured Overnight Financing Rate plus 588 basis points thereafter until maturity. The transaction resulted in debt issuance costs of approximately $1.7 million that are being amortized over 10 years.
On January 17, 2024, the Company entered into a Letter Agreement with the Federal Reserve Bank of Chicago that allows the Bank to access the Bank Term Funding Program ("BTFP"). On January 22, 2024, the Company opened an advance of $200.0 million from the FRB as part of the BTFP. Under the terms of the BTFP, the bank pledges securities to FBR Chicago as collateral for available advances. The advance carries a fixed interest rate of 4.91%, and matures on January 22, 2025. Advances under the BTFP are prepayable at any time without a prepayment penalty.
57
Table of Contents
The following table sets forth certain information regarding our short-term borrowings at the dates and for the periods indicated (dollars in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| Federal Reserve Bank discount window borrowing: | ||||||||||||
| Average balance outstanding | $ | — | $ | — | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | — | — | — | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | N/A | N/A | |||||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Federal Home Loan Bank advances: | ||||||||||||
| Average balance outstanding | $ | 435,264 | $ | 436,618 | $ | 227,408 | ||||||
| Maximum outstanding at any month-end period during the year | 675,000 | 735,000 | 490,000 | |||||||||
| Balance outstanding at end of period | 325,000 | 625,000 | 490,000 | |||||||||
| Weighted average interest rate during period | 3.48 | % | 2.07 | % | 0.22 | % | ||||||
| Weighted average interest rate at end of period | 5.56 | % | 4.33 | % | 0.27 | % | ||||||
| Federal funds purchased: | ||||||||||||
| Average balance outstanding | $ | 685 | $ | 630 | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | — | 45,000 | — | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | 5.30 | % | 2.32 | % | N/A | |||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Paycheck Protection Program Liquidity Facility | ||||||||||||
| Average balance outstanding | $ | — | $ | — | $ | 265,922 | ||||||
| Maximum outstanding at any month-end period during the year | — | — | 439,066 | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | N/A | 0.35 | % | ||||||||
| Weighted average interest rate at end of period | N/A | N/A | — | |||||||||
| Term loan | ||||||||||||
| Average balance outstanding | $ | 9,557 | $ | — | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | 20,000 | — | — | |||||||||
| Balance outstanding at end of period | 18,333 | — | — | |||||||||
| Weighted average interest rate during period | 7.63 | % | N/A | N/A | ||||||||
| Weighted average interest rate at end of period | 7.64 | % | N/A | N/A | ||||||||
| Revolving line of credit: | ||||||||||||
| Average balance outstanding | $ | 6,545 | $ | — | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | 15,000 | — | — | |||||||||
| Balance outstanding at end of period | 11,250 | — | — | |||||||||
| Weighted average interest rate during period | 7.72 | % | N/A | N/A | ||||||||
| Weighted average interest rate at end of period(1) | 7.39 | % | N/A | N/A |
(1)
We amended our existing revolving credit agreement with a correspondent lender in May 2023, which extended the maturity date to May 2024. The amended revolving line of credit bears interest at either the SOFR Rate plus 205 basis points or the Prime Rate minus 75 basis points, based on our election, which is required to be communicate to the lender at least three business days prior to the commencement of an interest period. If we fail to provide timely notification, the interest rate will be Prime Rate minus 75 basis points. See "Liquidity" below for further information regarding the revolving line of credit.
Customer repurchase agreements (sweeps)
Securities sold under agreements to repurchase represent a demand deposit product offered to customers that sweep balances in excess of the FDIC insurance limit into overnight repurchase agreements. We pledge securities as collateral for the repurchase agreements. Securities sold under agreements to repurchase were $40.6 million at December 31, 2023, compared to $15.4 million at December 31, 2022 an increase of $25.2 million.
58
Table of Contents
Liquidity
We manage liquidity based upon factors that include the amount of core deposits as a percentage of total deposits, the level of diversification of our funding sources, the amount of non-deposit funding used to fund assets, the availability of unused funding sources, off-balance sheet obligations, the availability of assets readily converted into cash without undue loss, the amount of cash and liquid securities we hold and the re-pricing characteristics and maturities of our assets when compared to the re-pricing characteristics of our liabilities, the ability to securitize and sell certain pools of assets and other factors.
Our liquidity needs are primarily met by cash and investment securities positions, growth in deposits, cash flow from amortizing loan portfolios, and borrowings from the FHLB. For additional information regarding our operating, investing, and financing cash flows, see "Consolidated Statements of Cash Flows" in our audited consolidated financial statements contained in Item 8 of this report.
As of December 31, 2023, Byline Bank had maximum borrowing capacity from the FHLB of $3.1 billion and $866.5 million from the FRB. As of December 31, 2023, Byline Bank had open advances from the FHLB of $325.0 million and open letters of credit of $19.7 million, providing available aggregate borrowing capacity of $1.6 billion. In addition, Byline Bank had an uncommitted federal funds line available of $135.0 million at December 31, 2023.
As of December 31, 2022, Byline Bank had maximum borrowing capacity from the FHLB of $2.5 billion and $804.6 million from the FRB. As of December 31, 2022, Byline Bank had open advances from the FHLB of $625.0 million and open letters of credit of $13.5 million, providing available aggregate borrowing capacity of $1.0 billion. In addition, Byline Bank had an uncommitted federal funds line available of $135.0 million at December 31, 2022.
The Company is currently party to a revolving credit agreement with a correspondent bank with availability of up to $15.0 million that matures on May 26, 2024. The revolving line of credit bears interest at either SOFR plus 205 basis points or the Prime Rate minus 75 basis points, not to be less than 2.00%, based on the Company’s election, which is required to be communicated at least three business days prior to the commencement of an interest period. If the Company fails to provide timely notification, the interest rate will be Prime Rate minus 75 basis points. At December 31, 2023, the outstanding balance was $11.3 million. At December 31, 2022 the line of credit had no outstanding balance.
There are regulatory limitations that affect the ability of Byline Bank to pay dividends to the Company. Refer to Note 20 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information. Management believes that such limitations will not impact our ability to meet our ongoing short-term cash obligations.
As of December 31, 2023, we had outstanding commitments to extend credit of $2.4 billion, primarily related to unused credit lines and $14.3 million of commitments under operating lease agreements. For additional information regarding future financial commitments, refer to Notes 9 and 16 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information.
We expect that our cash and liquidity resources will be generated by the operations of Byline Bank, which we expect to be sufficient to satisfy our liquidity and capital requirements for at least the next 12 months.
Capital resources
Stockholders’ equity at December 31, 2023 was $990.2 million compared to $765.8 million at December 31, 2022, an increase of $224.3 million, or 29.3%. The increase was primarily due to increased retained earnings due to net income, and a reduction in our accumulated other comprehensive loss, net of tax on our AFS securities portfolio.
The Company and Byline Bank are subject to various regulatory capital requirements administered by federal banking regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by federal banking regulators that, if undertaken, could have a direct material effect on our financial statements.
Under applicable bank regulatory capital requirements, each of the Company and Byline Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. Byline Bank must also meet certain specific capital guidelines under the prompt corrective action framework. The capital amounts and classification are subject to qualitative judgments by the federal banking regulators about components, risk weightings and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company and Byline Bank to maintain minimum amounts and ratios of CET1 capital, Tier 1 capital and total capital to risk-weighted assets and Tier 1 capital to average consolidated assets, (referred to as the "leverage ratio"), as defined under these capital requirements. For further information, see Item 1. "Business—Supervision and Regulation—Regulatory Capital Requirements", "Business—Supervision and Regulation—Prompt Corrective Action Framework" and Note 20 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information.
As of December 31, 2023, Byline Bank exceeded all applicable regulatory capital requirements and was considered "well-capitalized". There have been no conditions or events since December 31, 2023 that management believes have changed Byline Bank’s classifications.
Off-balance sheet items and other financing arrangements
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit, commercial letters of credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the
59
Table of Contents
Consolidated Statements of Financial Condition. The contractual or notional amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by Byline Bank upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral is primarily obtained in the form of commercial and residential real estate (including income producing commercial properties).
Letters of credit are conditional commitments issued by Byline Bank to guarantee the performance of a customer to a third-party. Those guarantees are primarily issued to support public and private borrowing arrangements, bond financing and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Commitments to make loans are generally made for periods of 90 days or less. The fixed rate loan commitments have interest rates ranging from 1.00% to 15.00% and maturities up to 2053. Variable rate loan commitments have interest rates ranging from 4.00% to 18.50% and maturities up to 2049.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as for funded instruments. We do not anticipate any material losses as a result of the commitments and standby letters of credit.
We enter into interest rate swaps that are used to manage differences in the amount, timing, and duration of our known or expected cash receipts and its known or expected cash payments principally related to certain variable rate borrowings. We also enter into interest rate derivatives with certain qualified borrowers to facilitate the borrowers’ risk management strategies and concurrently entered into mirror-image derivatives with a third party counterparty.
We recognize derivative financial instruments at fair value regardless of the purpose or intent for holding the instrument. We record derivative assets and derivative liabilities on the Consolidated Statements of Financial Condition within other assets and other liabilities, respectively. Refer to Note 21 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information. Because the derivative assets and liabilities recorded on the balance sheet at December 31, 2023 do not represent the amounts that may ultimately be paid under these contracts, these assets and liabilities are listed in the table below (dollars in thousands):
| December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value | ||||||||||||
| Notional | Asset | Liability | ||||||||||
| Interest rate swaps designated as cash flow hedges | $ | 650,000 | $ | 37,475 | $ | — | ||||||
| Other interest rate derivatives—pay fixed, receive floating | 706,126 | 19,447 | (19,345 | ) | ||||||||
| Other credit derivatives | 3,602 | 1 | — |
60
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0000950170-23-006310.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following is a discussion and analysis of our financial condition and results of operations and should be read in conjunction with our financial statements and notes thereto included in Item 8 of this report. In addition to historical information, this discussion contains forward‑looking statements that involve risks, uncertainties and assumptions that could cause actual results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections entitled “Special Note Regarding Forward‑Looking Statements” and “Risk Factors”. Byline assumes no obligation to update any of these forward‑looking statements.
Management’s discussion focuses on 2022 results compared to 2021. For a discussion of 2021 results compared to 2020, refer to Part I, Item 7 of our 2021 Annual Report filed on Form 10-K, which was filed with the SEC on March 7, 2022.
Executive Summary
Our results of operations depend substantially on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and lease receivables, including accretion income on loans, investment securities and other short-term investments, and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings. Our results of operations are also dependent upon our generation of non-interest income, consisting primarily of income from fees and service charges on deposits, loan servicing revenue, wealth management and trust income, ATM and interchange fees, and net gains on sales of investment securities and loans. Other factors contributing to our results of operations include our provisions for credit losses, provision for income taxes, and non-interest expenses, such as salaries and employee benefits, occupancy and equipment expenses and other miscellaneous operating costs.
We reported consolidated net income of $88.0 million for the year ended December 31, 2022, compared to net income of $92.8 million for the year ended December 31, 2021, a decrease of $4.8 million. The decrease in net income was attributable to a $22.9 million increase in the provision for credit losses, and a $16.9 million decrease in non-interest income, offset by a $28.9 million increase in net interest income, a $1.4 million decrease in non-interest expense, and a $4.7 million decrease in provision for income taxes. The increase in provision for credit losses was mainly driven by increases in the general reserves as a result of growth in the loan and lease portfolio and the adoption of CECL. The decrease in non-interest income was primarily driven by decreases in gains on the sales of loans. The increase in net interest income during the year ended December 31, 2022 was primarily a result of an increase in average interest earning assets. The decrease in provision for income taxes was mostly driven by a decrease in net income before provision for income taxes during the period.
Dividends declared and paid on preferred shares were $196,000 and $783,000 for the years ended December 31, 2022 and 2021. Dividends declared on common shares were $13.5 million for the year ended December 31, 2022. Dividends paid on common shares were $13.4 million and $11.3 million for the years ended December 31, 2022 and 2021 respectively. For the years ended December 31, 2022 and 2021, net income available to common stockholders was $87.8 million, or $2.37 per basic and $2.34 per diluted common share, and $92.0 million, or $2.45 per basic and $2.40 per diluted common share, respectively. Our results of operations for the years ended December 31, 2022 and 2021, produced an annual return on average assets of 1.25% and 1.40% and a return on average stockholders’ equity of 11.33% and 11.31%, respectively.
Since our recapitalization in June 2013, our branch network has been reduced from 88 to 38, including 13 branches added through acquisition. During 2022 we consolidated six branches within our network with minimal impact on our customer service levels, convenience, and business development capabilities.
Critical accounting policies and estimates
Our accounting and reporting policies conform to GAAP and to general practices within the banking industry. To prepare financial statements and interim financial statements in conformity with GAAP, management makes estimates, assumptions and judgments based on available information. These estimates, assumptions and judgments affect the amounts reported in the financial statements and accompanying notes; and are based on information available as of the date of the financial statements. As this information changes, actual results could differ from the estimates, assumptions and judgments reflected in the financial statements. In particular, management has identified several accounting policies that, due to the estimates, assumptions and judgments inherent in those policies, are critical in understanding our financial statements.
These critical accounting policies and estimates include (i) the carrying value of loans and leases, (ii) determining the provision and allowance for credit losses, (iii) the valuation of intangible assets such as goodwill, servicing assets and core deposit intangibles, (iv) the determination of fair value for financial instruments, and (v) the valuation or recognition of deferred tax assets and liabilities.
The following is a discussion of the critical accounting policies and significant estimates that require us to make complex and subjective judgments. Additional information about these policies can be found in Note 1 of our audited consolidated financial statements contained in Item 8 of this report.
Originated loans and leases
We account for originated loans and leases and purchased loans and leases not acquired through business combinations as originated loans and leases. Newly originated loans that management has the intent and ability to hold for the foreseeable future are reported at their outstanding principal balances net of any allowance for credit losses, unamortized deferred fees and costs and unamortized premiums or discounts. The net amount of nonrefundable loan origination fees and certain direct costs associated with the
34
loan origination process are deferred and amortized to interest income over the contractual lives of the new loans using methods which approximate the level yield method. Discounts and premiums are amortized or accreted to interest income over the estimated term of the new loans using methods that approximate the effective yield method. Interest income on new loans is accrued based on the unpaid principal balance outstanding. Additionally, once an acquired loan reaches its contractual maturity date, it is re-underwritten, and if renewed, it is classified as an originated loan.
Purchased credit deteriorated loans and leases
Purchased credit deteriorated ("PCD") loans have experienced more than insignificant credit deterioration since origination. PCD loans are recorded at the amount paid. An allowance for credit losses is determined using the same methodology as other loans held for investment. The initial allowance for credit losses determined on a collective basis is allocated to individual loans. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through credit loss expense.
Acquired non-credit-deteriorated loans and leases
For acquired non‑credit-deteriorated loans and leases, the difference between the fair value and unpaid principal balance of the loan at the acquisition date is amortized or accreted to interest income over the life of the loan. While credit discounts are included in the determination of the fair value for non-credit-deteriorated loans, since these discounts are expected to be accreted over the life of the loans, they cannot be used to offset the allowance for credit losses that must be recorded at the acquisition date. As a result, an allowance for credit losses is determined at the acquisition date using the same methodology as other loans held for investment and is recognized as a provision for credit losses in the consolidated statements of operations. Any subsequent deterioration (improvement) in credit quality is recognized by recording a provision (recapture) for credit losses.
Provision and allowance for credit losses
The provision for credit losses reflects the amount required to maintain the allowance for credit losses (“ACL”) at an appropriate level based upon management’s evaluation of the adequacy of collectively and individually evaluated loss reserves.
The ACL is maintained at a level that management believes is appropriate to provide for current expected credit losses as of the dates of the Consolidated Statements of Financial Condition, and we have established methodologies for the determination of its adequacy. The methodologies are set forth in a formal policy and take into consideration relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. We increase our ACL by recording provisions for current expected credit losses against our income and decrease by charge‑offs, net of recoveries.
The evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. While management uses available information to recognize losses on loans and leases, changes in economic or other conditions may necessitate revision of the estimate in future periods.
The ACL is maintained at a level management believes is sufficient to provide for current expected credit losses based upon an ongoing review of the loan and lease portfolios by portfolio category, which include consideration of actual loss experience, peer loss experience, changes in the size and risk profile of the portfolio, identification of individual problem loan and lease situations which may affect a borrower’s ability to repay, reasonable and supportable forecasts, and evaluation of prevailing economic conditions. We use risk ratings as credit indicators to classify loans and leases into pools and to estimate loss rates for each of the loan and lease pools. Additional information about these policies can be found in Note 5 of our audited consolidated financial statements contained in Item 8 of this report.
For each portfolio, management estimates expected credit losses over the life of each loan and lease utilizing lifetime or cumulative loss rate methodology, which identifies macroeconomic factors and asset-specific characteristics that are correlated with credit loss experience including loan age, loan type, and leverage. The lifetime loss rate is applied to the amortized cost of the loan or lease. This methodology builds on default and loss probabilities by utilizing pool-specific historical loss rates to calculate expected credit losses. These pool-specific historical loss rates may be adjusted for a forecast of certain macroeconomic variables, and other factors such as differences in underwriting standards, or portfolio mix. Each time we measure expected credit losses, management assesses the relevancy of historical loss information and considers any necessary adjustments to address any differences in asset-specific characteristics.
The lifetime loss rates are estimated by analyzing a combination of internal and external data related to historical performance of each loan and lease pool over a complete economic cycle. Loss rates are based on historical averages for each loan and lease pool, adjusted to reflect the impact of a forward-looking forecast of certain macroeconomic variables such as unemployment rates, gross domestic product, or commercial property values, which management considers to be both reasonable and supportable. Various economic scenarios are considered and weighted to arrive at the forecast that most reflects management’s expectation of future conditions. After a one-year forecast period, a one-year reversion period adjusts loss experience to the historical average on a straight-line basis.
35
Management also considers qualitative risk factor adjustments that are intended to capture internal and external trends not reflected in historical loss history. Each risk factor is assigned an allowance level based on management’s judgment as to the expected impact of each risk factor on each loan portfolio and is monitored quarterly. All acquired non-credit-deteriorated loans and leases and originated loans and leases of $500,000 or greater with an internal risk rating of substandard or below, or on nonaccrual, as well as loans classified as TDR, are reviewed individually for impairment on a quarterly basis.
The Company also maintains an allowance for credit losses on off-balance sheet credit exposures for unfunded loan commitments. This allowance is reflected as a component of other liabilities which represents management’s current estimate of expected losses in the unfunded loan commitments. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life based on management’s consideration of past events, current conditions, and reasonable and supportable economic forecasts. Management tracks the level and trends in unused commitments and takes into consideration the same factors as those considered for purposes of the allowance for credit losses on outstanding loans. The Company also evaluates its held-to-maturity debt securities for current expected credit losses. Additional information about these policies can be found in Note 1 of our audited consolidated financial statements contained in Item 8 of this report.
Results for the year ended December 31, 2022 are presented under CECL methodology while prior period amounts continue to be reported in accordance with ASC Topic 450, Contingencies, and specific reserves based upon ASC Topic 310, Receivables. The ASC for impairment, ASC 310, is applied to commercial and consumer loans that are individually assessed for impairment.
Goodwill and intangible assets
Goodwill. Goodwill represents the excess of the purchase consideration over the fair value of net assets acquired in connection with our recapitalization and acquisitions using the acquisition method of accounting. Goodwill is not amortized but is periodically evaluated for impairment under the provisions of ASC Topic 350, Intangibles—Goodwill and Other (“ASC 350”).
Impairment testing is performed using either a qualitative or quantitative approach at the reporting unit level. Our goodwill is allocated to Byline Bank, which is our only applicable reporting unit for the purposes of testing goodwill for impairment. We have selected November 30 as the date to perform the annual goodwill impairment test. Additionally, we perform a goodwill impairment evaluation on an interim basis when events or circumstances indicate impairment potentially exists.
Servicing assets. Servicing assets are recognized separately when they are acquired through sales of loans or when the rights to service loans are purchased. When loans are sold with servicing rights retained, servicing assets are recorded at fair value in accordance with ASC Topic 860, Transfers and Servicing (“ASC 860”). Fair value is based on market prices for comparable servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The fair value of servicing rights is highly sensitive to changes in underlying assumptions. Changes in the prepayment speed and discount rate assumptions have the most significant impact on the fair value of servicing rights. See Note 6 and Note 17 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information.
Core deposit intangible assets. Other intangible assets primarily consist of core deposit intangible assets. In valuing core deposit intangibles, we consider variables such as deposit servicing costs, attrition rates and market discount rates. Core deposit intangibles are reviewed annually, or more frequently when events or changes in circumstances occur that indicate that their carrying values may not be recoverable. If the recoverable amount of the core deposit intangibles is determined to be less than its carrying value, we would then measure the amount of impairment based on an estimate of the fair value at that time. We also evaluate whether the events or circumstances have occurred that warrant a revision to the remaining useful lives of intangible assets. In cases where a revision is deemed appropriate, the remaining carrying amounts of the intangible assets are amortized over the revised remaining useful life. Core deposit intangibles are currently amortized over an approximate ten-year period.
Customer relationship intangible. Other intangible assets also include our customer relationship intangible asset. In valuing our customer relationship intangibles, we consider variables such as assets under administration, attrition rates, and fee structure. Customer relationship intangibles are currently amortized over a 12-year period.
Fair value of financial instruments
ASC Topic 820, Fair Value Measurement defines fair value as the price that would be received to sell a financial asset or paid to transfer a financial liability in an orderly transaction between market participants at the measurement date.
The degree of management judgment involved in determining the fair value of assets and liabilities is dependent upon the availability of quoted market prices or observable market parameters. For financial instruments that trade actively and have quoted market prices or observable market parameters, there is minimal subjectivity involved in measuring fair value. When observable market prices and parameters are not available, management judgment is necessary to estimate fair value. In addition, changes in market conditions may reduce the availability of quoted prices or observable data. For example, reduced liquidity in the capital markets or changes in secondary market activities could result in observable market inputs becoming unavailable. Therefore, when market data is not available, we would use valuation techniques requiring more management judgment to estimate the appropriate fair value measurement.
See Note 17 of the notes to our audited consolidated financial statements contained in Item 8 of this report for a complete discussion of our use of fair value of financial assets and liabilities and their related measurement practices.
36
Income taxes
We use the asset and liability method to account for income taxes. The objective of the asset and liability method is to establish deferred tax assets and liabilities for the temporary differences between the financial reporting basis and the income tax basis of our assets and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled. Our annual tax rate is based on our income, statutory tax rates and available tax planning opportunities. Tax laws are complex and subject to different interpretations by the taxpayer and respective governmental taxing authorities. Significant judgment is required in determining tax expense and in evaluating tax positions, including evaluating uncertainties.
Deferred income tax assets represent amounts available to reduce income taxes payable on taxable income in future years. Such assets arise because of temporary differences between the financial reporting and tax bases of assets and liabilities, as well as from net operating loss carryforwards. We review our deferred tax positions quarterly for changes which may impact realizability. We evaluate the recoverability of these future tax deductions by assessing the adequacy of future expected taxable income from all sources, including reversal of taxable temporary differences, forecasted operating earnings and available tax planning strategies. We use short and long‑range business forecasts to provide additional information for its evaluation of the recoverability of deferred tax assets. It is our policy to recognize interest and penalties associated with uncertain tax positions, if applicable, as components of non‑interest expense.
A deferred tax valuation allowance is established to reduce the net carrying amount of deferred tax assets if it is determined to be more likely than not that all or some of the deferred tax asset will not be realized. See Note 11 of the notes to our audited consolidated financial statements contained in Item 8 of this report for further information on income taxes.
Recently Issued Accounting Pronouncements
For a discussion of recent accounting pronouncements, including the effective dates of adoption and anticipated effects on our results of operations and finance as condition, see Note 2 of the notes to our audited consolidated financial statements contained in Item 8 of this report.
Primary Factors Used to Evaluate Our Business
As a financial institution, we manage and evaluate various aspects of both our results of operations and our financial condition. We evaluate the levels and trends of the line items included in our consolidated financial statements as well as various financial ratios that are commonly used in our industry. We analyze these ratios and financial trends against our own historical performance, our budgeted performance and the final condition and performance of comparable financial institutions in our region. Comparison of our financial performance against other financial institutions is impacted by the accounting for acquired non‑credit-deteriorated and purchased credit deteriorated loans.
Selected Financial Data.
The following table summarizes certain selected historical consolidated financial data of Byline as of or for the fiscal years ended December 31, 2022, 2021, and 2020, and is derived from our audited financial statements. You should read this information in conjunction with our consolidated financial statements and related notes included in Item 8 of this report. Management uses the non-GAAP financial measures set forth herein in its analysis of our performance and believes that these non-GAAP financial measures provide useful information to management and investors; however, you should not view these disclosures as a substitute for results determined in accordance with GAAP financial measures.
37
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands except share and per share data) | 2022 | 2021 | 2020 | |||||||||
| Income Statement Data | ||||||||||||
| Net interest income | $ | 265,330 | $ | 236,387 | $ | 214,978 | ||||||
| Provision for credit losses | 23,879 | 973 | 56,677 | |||||||||
| Non-interest income | 57,314 | 74,253 | 62,060 | |||||||||
| Non-interest expense | 184,082 | 185,455 | 168,694 | |||||||||
| Income before income taxes | 114,683 | 124,212 | 51,667 | |||||||||
| Provision for income taxes | 26,729 | 31,427 | 14,200 | |||||||||
| Net income | 87,954 | 92,785 | 37,467 | |||||||||
| Dividends on preferred shares | 196 | 783 | 783 | |||||||||
| Income available to common stockholders | $ | 87,758 | $ | 92,002 | $ | 36,684 | ||||||
| Earnings per Common Share | ||||||||||||
| Basic earnings per common share | $ | 2.37 | $ | 2.45 | $ | 0.96 | ||||||
| Diluted earnings per common share | $ | 2.34 | $ | 2.40 | $ | 0.96 | ||||||
| Adjusted diluted earnings per share(1)(2)(3) | $ | 2.36 | $ | 2.71 | $ | 1.05 | ||||||
| Weighted-average common shares outstanding (basic) | 36,972,972 | 37,609,723 | 38,031,250 | |||||||||
| Weighted-average common shares outstanding (diluted) | 37,476,120 | 38,369,067 | 38,312,608 | |||||||||
| Common shares outstanding | 37,492,775 | 37,713,903 | 38,618,054 | |||||||||
| Balance Sheet Data | ||||||||||||
| Loans and leases held for investment, before allowance for credit losses - loans and leases(4) | $ | 5,421,258 | $ | 4,537,128 | $ | 4,340,535 | ||||||
| Loans and leases held for sale | 47,823 | 64,460 | 7,924 | |||||||||
| Allowance for credit losses - loans and leases (ACL) | 81,924 | 55,012 | 66,347 | |||||||||
| Interest-bearing deposits in other banks | 117,079 | 122,684 | 41,988 | |||||||||
| Investment securities | 1,185,125 | 1,469,005 | 1,460,389 | |||||||||
| Assets held for sale | 8,673 | 9,153 | 13,023 | |||||||||
| Other real estate owned, net | 4,717 | 2,112 | 6,350 | |||||||||
| Goodwill and other intangibles | 158,887 | 165,558 | 172,631 | |||||||||
| Servicing assets | 19,172 | 23,744 | 22,042 | |||||||||
| Total assets | 7,362,941 | 6,696,172 | 6,390,652 | |||||||||
| Total deposits | 5,695,121 | 5,155,047 | 4,752,031 | |||||||||
| Total liabilities | 6,597,125 | 5,859,790 | 5,585,188 | |||||||||
| Total stockholders’ equity | 765,816 | 836,382 | 805,464 | |||||||||
| Deposits per branch | 149,872 | 117,160 | 103,305 | |||||||||
| Book value per common share | 20.43 | 21.90 | 20.59 | |||||||||
| Tangible book value per common share(1) | 16.19 | 17.51 | 16.12 | |||||||||
| Performance Ratios | ||||||||||||
| Net interest margin | 4.00 | % | 3.84 | % | 3.80 | % | ||||||
| Cost of deposits | 0.36 | 0.09 | 0.35 | |||||||||
| Efficiency ratio(5) | 54.99 | 57.42 | 58.14 | |||||||||
| Adjusted efficiency ratio(1)(2)(5) | 54.70 | 52.14 | 56.42 | |||||||||
| Non-interest expense to average assets | 2.62 | 2.79 | 2.76 | |||||||||
| Adjusted non-interest expense to average assets(1)(2) | 2.61 | 2.54 | 2.67 | |||||||||
| Return on average stockholders’ equity | 11.33 | 11.31 | 4.78 | |||||||||
| Adjusted return on average stockholders' equity(1)(2)(3) | 11.43 | 12.77 | 5.21 | |||||||||
| Return on average assets | 1.25 | 1.40 | 0.61 | |||||||||
| Adjusted return on average assets(1)(2)(3) | 1.26 | 1.58 | 0.67 | |||||||||
| Non-interest income to total revenues(1) | 17.76 | 23.90 | 22.40 | |||||||||
| Pre-tax pre-provision return on average assets(1) | 1.97 | 1.88 | 1.76 | |||||||||
| Adjusted pre-tax pre-provision return on average assets(1)(2) | 1.99 | 2.13 | 1.84 | |||||||||
| Return on average tangible common stockholders' equity(1) | 15.15 | 15.17 | 7.06 | |||||||||
| Adjusted return on average tangible common stockholders' equity(1)(2)(3) | 15.28 | 17.04 | 7.63 | |||||||||
| Non-interest-bearing deposits to total deposits | 37.55 | 41.87 | 37.09 | |||||||||
| Loans and leases held for sale and loans and leases held for investment to total deposits | 96.03 | 89.26 | 91.51 | |||||||||
| Deposits to total liabilities | 86.33 | 87.97 | 85.08 | |||||||||
| Asset Quality Ratios | ||||||||||||
| Non-performing loans and leases / total loans and leases held for investment, net before ACL | 0.66 | % | 0.51 | % | 0.95 | % | ||||||
| ACL / total loans and leases held for investment, net before ACL | 1.51 | 1.21 | 1.53 | |||||||||
| Net charge-offs / average total loans and leases held for investment, net before ACL | 0.16 | 0.28 | 0.51 | |||||||||
| Capital Ratios | ||||||||||||
| Common equity to assets | 10.40 | % | 12.33 | % | 12.44 | % | ||||||
| Tangible common equity to tangible assets(1) | 8.42 | 10.11 | 10.01 | |||||||||
| Leverage ratio | 10.29 | 10.89 | 11.12 | |||||||||
| Common equity tier 1 capital ratio | 10.20 | 11.39 | 12.20 | |||||||||
| Tier 1 capital ratio | 10.85 | 12.37 | 13.36 | |||||||||
| Total capital ratio | 13.00 | 14.70 | 16.18 |
(1)
Represents a non-GAAP financial measure. See “GAAP Reconciliation and Management Explanation of non-GAAP Financial Measures” for a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measure.
(2)
Calculation excludes impairment charges and merger-related expenses
(3)
Calculation excludes incremental income tax expense or benefit related to changes in corporate income tax rates and reversal of valuation allowance on net deferred tax assets.
(4)
Represents loans and leases, net of acquisition accounting adjustments, unearned deferred fees and costs and initial indirect costs.
(5)
Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income.
38
GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures
Some of the financial measures included in the “Selected Financial Data” are not measures of financial performance in accordance with GAAP. Our management uses the non‑GAAP financial measures set forth below in its analysis of our performance.
•
“Adjusted net income” and “adjusted diluted earnings per share” exclude certain significant items, which include impairment charges on assets held for sale and right-of use asset ("ROU") and merger-related expenses adjusted for applicable income tax. Management believes the significant items are not indicative of or useful to measure our operating performance on an ongoing basis.
•
“Net interest income, fully taxable-equivalent” and “net interest margin, fully taxable-equivalent” are adjusted to reflect tax-exempt interest income on an equivalent before-tax basis using tax rates effective as of the end of the period. Management believes the metric provides useful comparable information to investors and that these measures may be useful for peer comparison.
•
“Adjusted non-interest expense” is non-interest expense excluding certain significant items, which include impairment charges on assets held for sale and ROU asset and merger-related expenses.
•
“Adjusted efficiency ratio” is adjusted non-interest expense less amortization of intangible assets divided by net interest income and non-interest income. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Adjusted non-interest expense to average assets” is adjusted non-interest expense divided by average assets. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Adjusted return on average stockholders’ equity” is adjusted net income divided by average stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Adjusted return on average assets” is adjusted net income divided by average assets. Management believes the metric is an important measure of our 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 net income” is pre‑tax income plus the provision for credit losses. The metric demonstrates income excluding the tax provision or benefit and the provision for credit losses, and enables investors and others to assess our ability to generate capital to cover credit losses through a credit cycle.
•
“Adjusted pre-tax pre-provision net income” is pre-tax pre-provision net income excluding certain significant items, which include impairment charges on assets held for sale and ROU asset and merger-related expenses. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Pre‑tax pre‑provision return on average assets” is pre-tax income plus the provision for credit losses, divided by average assets. The ratio demonstrates profitability excluding the tax provision or benefit and excludes the provision for credit losses.
•
“Adjusted pre-tax pre-provision return on average assets” excludes certain significant items, which include impairment charges on assets held for sale and ROU asset and merger-related expenses.
•
“Tangible common equity” is defined as total stockholders’ equity reduced by preferred stock and goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
•
“Tangible assets” is defined as total assets reduced by goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
•
"Net income, fully taxable-equivalent” and “net interest margin, fully taxable-equivalent” are adjusted to reflect tax-exempt interest income on an equivalent before-tax basis using tax rates effective as of the end of the period. Management believes the metric provides useful comparable information to investors and that these measures may be useful for peer comparison.
•
"Total revenue" is the combination of net interest income and non-interest income. Management believes the metric is an important measure of the Company's operating performance on an ongoing basis.
•
“Tangible book value per common 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.
39
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 metric 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.
•
“Tangible net income available to common stockholders” is net income available to common stockholders excluding after-tax intangible asset amortization.
•
“Adjusted tangible net income available to common stockholders” is tangible net income available to common stockholders excluding certain significant items. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Return on average tangible common stockholders’ equity” is tangible net income available to common stockholders divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Adjusted return on average tangible common stockholders’ equity” is adjusted tangible net income available to common stockholders divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
We believe that these non‑GAAP financial measures provide useful information to its management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that our non‑GAAP financial measures have a number of limitations. As such, you should not view these disclosures 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.
The following reconciliation tables provide a more detailed analysis of the non‑GAAP financial measures discussed herein:
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2022 | 2021 | 2020 | |||||||||
| Net income and earnings per share excluding significant items | ||||||||||||
| Reported Net Income | $ | 87,954 | $ | 92,785 | $ | 37,467 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 372 | 16,430 | 4,769 | |||||||||
| Merger-related expense | 538 | — | — | |||||||||
| Tax benefit on impairment charges and merger-related expenses | (118 | ) | (4,462 | ) | (1,328 | ) | ||||||
| Adjusted Net Income | $ | 88,746 | $ | 104,753 | $ | 40,908 | ||||||
| Reported Diluted Earnings per Share | $ | 2.34 | $ | 2.40 | $ | 0.96 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 0.01 | 0.43 | 0.12 | |||||||||
| Merger-related expense | 0.01 | — | — | |||||||||
| Tax benefit on impairment charges and merger-related expenses | — | (0.12 | ) | (0.03 | ) | |||||||
| Adjusted Diluted Earnings per Share | $ | 2.36 | $ | 2.71 | $ | 1.05 |
40
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2022 | 2021 | 2020 | |||||||||
| Adjusted non-interest expense: | ||||||||||||
| Non-interest expense | $ | 184,082 | $ | 185,455 | $ | 168,694 | ||||||
| Less: significant items | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 372 | 16,430 | 4,769 | |||||||||
| Merger-related expense | 538 | — | — | |||||||||
| Adjusted non-interest expense | $ | 183,172 | $ | 169,025 | $ | 163,925 | ||||||
| Adjusted non-interest expense excluding amortization of intangible assets: | ||||||||||||
| Adjusted non-interest expense | $ | 183,172 | $ | 169,025 | $ | 163,925 | ||||||
| Less: Amortization of intangible assets | 6,671 | 7,073 | 7,624 | |||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 176,501 | $ | 161,952 | $ | 156,301 | ||||||
| Pre-tax pre-provision net income: | ||||||||||||
| Pre-tax income | $ | 114,683 | $ | 124,212 | $ | 51,667 | ||||||
| Add: Provision for credit losses | 23,879 | 973 | 56,677 | |||||||||
| Pre-tax pre-provision net income | $ | 138,562 | $ | 125,185 | $ | 108,344 | ||||||
| Adjusted pre-tax pre-provision net income: | ||||||||||||
| Pre-tax pre-provision net income | $ | 138,562 | $ | 125,185 | $ | 108,344 | ||||||
| Impairment charges on assets held for sale and ROU asset | 372 | 16,430 | 4,769 | |||||||||
| Merger-related expense | 538 | — | — | |||||||||
| Adjusted pre-tax pre-provision net income | $ | 139,472 | $ | 141,615 | $ | 113,113 | ||||||
| Tax equivalent net interest income | ||||||||||||
| Net interest income | $ | 265,330 | $ | 236,387 | $ | 214,978 | ||||||
| Add: Tax-equivalent adjustment | 915 | 1,039 | 792 | |||||||||
| Net interest income, fully taxable equivalent | $ | 266,245 | $ | 237,426 | $ | 215,770 | ||||||
| Total revenues: | ||||||||||||
| Net interest income | $ | 265,330 | $ | 236,387 | $ | 214,978 | ||||||
| Add: non-interest income | 57,314 | 74,253 | 62,060 | |||||||||
| Total revenues | $ | 322,644 | $ | 310,640 | $ | 277,038 | ||||||
| Tangible common stockholders' equity: | ||||||||||||
| Total stockholders' equity | $ | 765,816 | $ | 836,382 | $ | 805,464 | ||||||
| Less: Preferred stock | — | 10,438 | 10,438 | |||||||||
| Less: Goodwill | 148,353 | 148,353 | 148,353 | |||||||||
| Less: Core deposit intangibles and other intangibles | 10,534 | 17,205 | 24,278 | |||||||||
| Tangible common stockholders' equity | $ | 606,929 | $ | 660,386 | $ | 622,395 | ||||||
| Tangible assets: | ||||||||||||
| Total assets | $ | 7,362,941 | $ | 6,696,172 | $ | 6,390,652 | ||||||
| Less: Goodwill | 148,353 | 148,353 | 148,353 | |||||||||
| Less: Core deposit intangibles and other intangibles | 10,534 | 17,205 | 24,278 | |||||||||
| Tangible assets | $ | 7,204,054 | $ | 6,530,614 | $ | 6,218,021 | ||||||
| Average tangible common stockholders' equity: | ||||||||||||
| Average total stockholders' equity | $ | 776,225 | $ | 820,017 | $ | 784,578 | ||||||
| Less: Average preferred stock | 2,459 | 10,438 | 10,438 | |||||||||
| Less: Average goodwill | 148,353 | 148,353 | 148,353 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 13,850 | 20,689 | 28,095 | |||||||||
| Average tangible common stockholders' equity | $ | 611,563 | $ | 640,537 | $ | 597,692 | ||||||
| Average tangible assets: | ||||||||||||
| Average total assets | $ | 7,018,779 | $ | 6,642,131 | $ | 6,140,143 | ||||||
| Less: Average goodwill | 148,353 | 148,353 | 148,353 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 13,850 | 20,689 | 28,095 | |||||||||
| Average tangible assets | $ | 6,856,576 | $ | 6,473,089 | $ | 5,963,695 | ||||||
| Tangible net income available to common stockholders: | ||||||||||||
| Net income available to common stockholders | $ | 87,758 | $ | 92,002 | $ | 36,684 | ||||||
| Add: After-tax intangible asset amortization | 4,890 | 5,147 | 5,501 | |||||||||
| Tangible net income available to common stockholders | $ | 92,648 | $ | 97,149 | $ | 42,185 | ||||||
| Adjusted Tangible net income available to common stockholders: | ||||||||||||
| Tangible net income available to common stockholders | $ | 92,648 | $ | 97,149 | $ | 42,185 | ||||||
| Impairment charges on assets held for sale and ROU asset | 372 | 16,430 | 4,769 | |||||||||
| Merger-related expense | 538 | — | — | |||||||||
| Tax benefit on significant items | (118 | ) | (4,462 | ) | (1,328 | ) | ||||||
| Adjusted tangible net income available to common stockholders | $ | 93,440 | $ | 109,117 | $ | 45,626 |
41
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share and per share data) | 2022 | 2021 | 2020 | |||||||||
| Pre-tax pre-provision return on average assets: | ||||||||||||
| Pre-tax pre-provision net income | $ | 138,562 | $ | 125,185 | $ | 108,344 | ||||||
| Total average assets | 7,018,779 | 6,642,131 | 6,140,143 | |||||||||
| Pre-tax pre-provision return on average assets | 1.97 | % | 1.88 | % | 1.76 | % | ||||||
| Adjusted Pre-tax pre-provision return on average assets: | ||||||||||||
| Adjusted pre-tax pre-provision net income | $ | 139,472 | $ | 141,615 | $ | 113,113 | ||||||
| Total average assets | 7,018,779 | 6,642,131 | 6,140,143 | |||||||||
| Adjusted pre-tax pre-provision return on average assets: | 1.99 | % | 2.13 | % | 1.84 | % | ||||||
| Net interest margin, fully taxable equivalent | ||||||||||||
| Net interest income, fully taxable equivalent | $ | 266,245 | $ | 237,426 | $ | 215,770 | ||||||
| Total average interest-earning assets | 6,630,464 | 6,148,841 | 5,659,360 | |||||||||
| Net interest margin, fully taxable equivalent | 4.01 | % | 3.86 | % | 3.81 | % | ||||||
| Non-interest income to total revenues: | ||||||||||||
| Non-interest income | $ | 57,314 | $ | 74,253 | $ | 62,060 | ||||||
| Total revenues | 322,644 | 310,640 | 277,038 | |||||||||
| Non-interest income to total revenues | 17.76 | % | 23.90 | % | 22.40 | % | ||||||
| Adjusted non-interest expense to average assets: | ||||||||||||
| Adjusted non-interest expense | $ | 183,172 | $ | 169,025 | $ | 163,925 | ||||||
| Total average assets | 7,018,779 | 6,642,131 | 6,140,143 | |||||||||
| Adjusted non-interest expense to average assets | 2.61 | % | 2.54 | % | 2.67 | % | ||||||
| Adjusted efficiency ratio: | ||||||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 176,501 | $ | 161,952 | $ | 156,301 | ||||||
| Total revenues | 322,644 | 310,640 | 277,038 | |||||||||
| Adjusted efficiency ratio | 54.70 | % | 52.14 | % | 56.42 | % | ||||||
| Adjusted return on average assets: | ||||||||||||
| Adjusted net income | $ | 88,746 | $ | 104,753 | $ | 40,908 | ||||||
| Total average assets | 7,018,779 | 6,642,131 | 6,140,143 | |||||||||
| Adjusted return on average assets | 1.26 | % | 1.58 | % | 0.67 | % | ||||||
| Adjusted return on average stockholders' equity: | ||||||||||||
| Adjusted net income | $ | 88,746 | $ | 104,753 | $ | 40,908 | ||||||
| Average stockholders' equity | 776,225 | 820,017 | 784,578 | |||||||||
| Adjusted return on average stockholders' equity | 11.43 | % | 12.77 | % | 5.21 | % | ||||||
| Tangible common equity to tangible assets: | ||||||||||||
| Tangible common equity | $ | 606,929 | $ | 660,386 | $ | 622,395 | ||||||
| Tangible assets | 7,204,054 | 6,530,614 | 6,218,021 | |||||||||
| Tangible common equity to tangible assets | 8.42 | % | 10.11 | % | 10.01 | % | ||||||
| Return on average tangible common stockholders' equity: | ||||||||||||
| Tangible net income available to common stockholders | $ | 92,648 | $ | 97,149 | $ | 42,185 | ||||||
| Average tangible common stockholders' equity | 611,563 | 640,537 | 597,692 | |||||||||
| Return on average tangible common stockholders' equity: | 15.15 | % | 15.17 | % | 7.06 | % | ||||||
| Adjusted return on average tangible common stockholders' equity: | ||||||||||||
| Adjusted tangible net income available to common stockholders | $ | 93,440 | $ | 109,117 | $ | 45,626 | ||||||
| Average tangible common stockholders' equity | 611,563 | 640,537 | 597,692 | |||||||||
| Adjusted return on average tangible common stockholders' equity | 15.28 | % | 17.04 | % | 7.63 | % | ||||||
| Tangible book value per share: | ||||||||||||
| Tangible common equity | $ | 606,929 | $ | 660,386 | $ | 622,395 | ||||||
| Common shares outstanding | 37,492,775 | 37,713,903 | 38,618,054 | |||||||||
| Tangible book value per share | $ | 16.19 | $ | 17.51 | $ | 16.12 |
42
Results of Operations
Net interest income
Net interest income, representing interest income less interest expense, is a significant contributor to our revenues and earnings. We generate interest income from interest and dividends on interest-earning assets, which include loans, leases and investment securities we own. We incur interest expense from interest paid on interest-bearing liabilities, which include interest-bearing deposits, subordinated notes, junior subordinated debentures and other borrowings. To evaluate net interest income, we measure and monitor (i) yields on our loans and other interest-earning assets, (ii) the costs of our deposits and other funding sources, (iii) our net interest spread and (iv) our net interest margin. Net interest spread is the difference between rates earned on interest-earning assets and rates paid on interest-bearing liabilities. Net interest margin is calculated as the net interest income divided by average interest-earning assets. Because non-interest-bearing sources of funds, such as non-interest-bearing deposits and stockholders’ equity, also fund interest-earning assets, net interest margin includes the benefit of these non-interest-bearing sources.
We also recognize income from the accretable discounts associated with the purchase of interest-earning assets. Because of our recapitalization and acquisitions, we derive a portion of our interest income from the accretable discounts on purchased credit deteriorated and acquired non-credit-deteriorated loans. The accretion is generally recognized over the life of the loan. As of December 31, 2022, purchased credit deteriorated loans accounted for under ASC Topic 326 represented 1.4% of our total loan portfolio, compared to 2.8 % at December 31, 2021.
Changes in the market interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as the volume and types of interest-earning assets, interest-bearing and non-interest-bearing liabilities, are the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. In addition, our interest income includes the accretion of the discounts on our purchased credit deteriorated and acquired non-credit-deteriorated loans, which will also affect our net interest spread, net interest margin and net interest income.
43
The following tables present, for the periods indicated, information about (i) average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. Yields have been calculated on a pre-tax basis (dollars in thousands):
| Year Ended December 31, | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||||||||||
| Average Balance(5) | Interest Inc / Exp | Average Yield / Rate | Average Balance(5) | Interest Inc / Exp | Average Yield / Rate | Average Balance(5) | Interest Inc / Exp | Average Yield / Rate | |||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 76,978 | $ | 547 | 0.71 | % | $ | 69,338 | $ | 117 | 0.17 | % | $ | 46,508 | $ | 228 | 0.49 | % | |||||||||||
| Loans and leases(1) | 5,073,288 | 273,412 | 5.39 | % | 4,518,836 | 222,993 | 4.93 | % | 4,196,708 | 208,788 | 4.98 | % | |||||||||||||||||
| Taxable securities | 1,316,147 | 24,156 | 1.84 | % | 1,376,045 | 21,909 | 1.59 | % | 1,287,480 | 27,233 | 2.12 | % | |||||||||||||||||
| Tax-exempt securities(2) | 164,051 | 4,359 | 2.66 | % | 184,622 | 4,946 | 2.68 | % | 128,664 | 3,773 | 2.93 | % | |||||||||||||||||
| Total interest-earning assets | $ | 6,630,464 | $ | 302,474 | 4.56 | % | $ | 6,148,841 | $ | 249,965 | 4.07 | % | $ | 5,659,360 | $ | 240,022 | 4.24 | % | |||||||||||
| Allowance for credit losses - loans and leases | (74,233 | ) | (63,351 | ) | (48,688 | ) | |||||||||||||||||||||||
| All other assets | 462,548 | 556,641 | 529,471 | ||||||||||||||||||||||||||
| TOTAL ASSETS | $ | 7,018,779 | $ | 6,642,131 | $ | 6,140,143 | |||||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||||||||||||
| Deposits | |||||||||||||||||||||||||||||
| Interest checking | $ | 593,903 | $ | 3,572 | 0.60 | % | $ | 622,147 | $ | 883 | 0.14 | % | $ | 469,418 | $ | 938 | 0.20 | % | |||||||||||
| Money market accounts | 1,357,371 | 10,484 | 0.77 | % | 1,073,970 | 1,285 | 0.12 | % | 1,132,978 | 4,238 | 0.37 | % | |||||||||||||||||
| Savings | 658,968 | 649 | 0.10 | % | 610,953 | 289 | 0.05 | % | 520,472 | 252 | 0.05 | % | |||||||||||||||||
| Time deposits | 691,650 | 5,091 | 0.74 | % | 722,974 | 2,045 | 0.28 | % | 940,165 | 11,196 | 1.19 | % | |||||||||||||||||
| Total interest-bearing deposits | 3,301,892 | 19,796 | 0.60 | % | 3,030,044 | 4,502 | 0.15 | % | 3,063,033 | 16,624 | 0.54 | % | |||||||||||||||||
| Other borrowings | 478,374 | 9,308 | 1.95 | % | 525,078 | 1,663 | 0.32 | % | 542,459 | 3,314 | 0.61 | % | |||||||||||||||||
| Federal funds purchased | 630 | 14 | 2.32 | % | — | — | 0.00 | % | 478 | 4 | 0.93 | % | |||||||||||||||||
| Subordinated notes and debentures | 110,723 | 7,111 | 6.42 | % | 110,108 | 6,374 | 5.79 | % | 72,188 | 4,310 | 5.97 | % | |||||||||||||||||
| Total borrowings | 589,727 | 16,433 | 2.79 | % | 635,186 | 8,037 | 1.27 | % | 615,125 | 7,628 | 1.24 | % | |||||||||||||||||
| Total interest-bearing liabilities | $ | 3,891,619 | $ | 36,229 | 0.93 | % | $ | 3,665,230 | $ | 12,539 | 0.34 | % | $ | 3,678,158 | $ | 24,252 | 0.66 | % | |||||||||||
| Non-interest bearing demand deposits | 2,236,615 | 2,085,454 | 1,624,754 | ||||||||||||||||||||||||||
| Other liabilities | 114,320 | 71,430 | 52,653 | ||||||||||||||||||||||||||
| Total stockholders’ equity | 776,225 | 820,017 | 784,578 | ||||||||||||||||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 7,018,779 | $ | 6,642,131 | $ | 6,140,143 | |||||||||||||||||||||||
| Net interest spread(3) | 3.63 | % | 3.73 | % | 3.58 | % | |||||||||||||||||||||||
| Net interest income, fully taxable equivalent | $ | 266,245 | $ | 237,426 | $ | 215,770 | |||||||||||||||||||||||
| Net interest margin, fully taxable equivalent(2)(4) | 4.01 | % | 3.86 | % | 3.81 | % | |||||||||||||||||||||||
| Tax-equivalent adjustment | 915 | 0.01 | % | 1,039 | 0.02 | % | 792 | 0.01 | % | ||||||||||||||||||||
| Net interest income | $ | 265,330 | $ | 236,387 | $ | 214,978 | |||||||||||||||||||||||
| Net interest margin(4) | 4.00 | % | 3.84 | % | 3.80 | % | |||||||||||||||||||||||
| Net loan accretion impact on margin | $ | 4,555 | 0.07 | % | $ | 6,451 | 0.10 | % | $ | 13,058 | 0.23 | % |
(1)
Loan and lease balances are net of deferred origination fees and costs and initial direct costs. Non-accrual loans and leases are included in total loan and lease balances.
(2)
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
(3)
Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.
(4)
Represents net interest income divided by total average interest-earning assets.
(5)
Average balances are average daily balances.
44
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following tables set forth the effects of changing rates and volumes on our net interest income during the periods shown. Information is provided with respect to (i) effects on interest income attributable to changes in volume (changes in volume multiplied by prior rate) and (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume). Changes applicable to both volume and rate have been allocated to volume. Yields have been calculated on a pre-tax basis. The tables below are a summary of the increases and decreases in interest income and interest expense resulting from changes in average balances (volume) and changes in average interest rates (dollars in thousands):
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 Compared to 2021 | 2021 Compared to 2020 | |||||||||||||||||||||||
| Change Due to | Change Due to | Total | Change Due to | Change Due to | Total | |||||||||||||||||||
| Volume | Rate | Change | Volume | Rate | Change | |||||||||||||||||||
| Interest income | ||||||||||||||||||||||||
| Cash and cash equivalents | $ | 56 | $ | 374 | 430 | $ | 38 | $ | (149 | ) | $ | (111 | ) | |||||||||||
| Loans and leases(1) | 29,632 | 20,787 | 50,419 | 16,303 | (2,098 | ) | 14,205 | |||||||||||||||||
| Taxable securities | (1,193 | ) | 3,440 | 2,247 | 1,499 | (6,823 | ) | (5,324 | ) | |||||||||||||||
| Tax-exempt securities(2) | (550 | ) | (37 | ) | (587 | ) | 1,494 | (321 | ) | 1,173 | ||||||||||||||
| Total interest income | $ | 27,945 | $ | 24,564 | $ | 52,509 | $ | 19,334 | $ | (9,391 | ) | $ | 9,943 | |||||||||||
| Interest expense | ||||||||||||||||||||||||
| Deposits | ||||||||||||||||||||||||
| Interest checking | $ | (173 | ) | $ | 2,862 | $ | 2,689 | $ | 227 | $ | (282 | ) | $ | (55 | ) | |||||||||
| Money market accounts | 2,218 | 6,981 | 9,199 | (121 | ) | (2,832 | ) | (2,953 | ) | |||||||||||||||
| Savings | 55 | 305 | 360 | 37 | 0 | 37 | ||||||||||||||||||
| Time deposits | (280 | ) | 3,326 | 3,046 | (595 | ) | (8,556 | ) | (9,151 | ) | ||||||||||||||
| Total interest-bearing deposits | 1,820 | 13,474 | 15,294 | (452 | ) | (11,670 | ) | (12,122 | ) | |||||||||||||||
| Other borrowings | (914 | ) | 8,559 | 7,645 | (78 | ) | (1,573 | ) | (1,651 | ) | ||||||||||||||
| Federal funds purchased | 14 | — | 14 | (4 | ) | — | (4 | ) | ||||||||||||||||
| Subordinated notes and debentures | 40 | 697 | 737 | 2,357 | (293 | ) | 2,064 | |||||||||||||||||
| Total borrowings | (860 | ) | 9,256 | 8,396 | 2,275 | (1,866 | ) | 409 | ||||||||||||||||
| Total interest expense | $ | 960 | $ | 22,730 | $ | 23,690 | $ | 1,823 | $ | (13,536 | ) | $ | (11,713 | ) | ||||||||||
| Net interest income | $ | 26,985 | $ | 1,834 | $ | 28,819 | $ | 17,511 | $ | 4,145 | $ | 21,656 |
(1)
Includes loans and leases on non-accrual status.
(2)
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
Net interest income for the year ended December 31, 2022 was $265.3 million, an increase of $28.9 million, or 12.2% compared to 2021. The increase in interest income of $52.5 million was principally a result of an increase in the average loan and lease portfolio balance and higher yields on loans and leases. The average balance of interest-earning assets was $6.6 billion for the year ended December 31, 2022, an increase of $481.6 million, or 7.8%, compared to 2021, primarily due to growth in our loan and lease portfolios. Interest expense increased by $23.7 million for the year ended December 31, 2022 compared to 2021, mostly due to increased rates paid on time deposits. Average total interest-bearing deposits increased $271.8 million, or 9.0% year over year.
Interest expense on borrowings for the year ended December 31, 2022 was $16.4 million compared to $8.0 million for the year ended December 31, 2021, an increase of $8.4 million, or 104.5%. This increase was primarily driven by increases in rates paid on borrowed funds.
The net interest margin for the year ended December 31, 2022 was 4.00%, an increase of 16 basis points compared to 3.84% for the year ended December 31, 2021. The average yield on interest-earning assets increased 49 basis points for the year ended December 31, 2022 compared to the year ended December 31, 2021, while the average rate paid on interest-bearing liabilities increased by 59 basis points, for a decrease in the interest rate spread of 10 basis points.
Provision for credit losses
The provision for credit losses represents a charge to earnings necessary to establish an allowance for credit losses that, in management’s evaluation, is appropriate to provide coverage for current expected credit losses in the loan and lease portfolio. The allowance for credit losses is increased by the provision for credit losses and is decreased by charge-offs, net of recoveries on prior charge-offs.
Provisions for credit losses for the year ended December 31, 2022 were $23.9 million compared to $973,000 for the year ended December 31, 2021, an increase of $22.9 million. The increase reflects increased provisions related to loan and lease portfolio growth, qualitative adjustments to address economic uncertainty and to address the negative credit impact of increased interest rates based on portfolio classification, and migration of individually evaluated loans from the collectively evaluated portfolio. The ACL as a percentage of loans and leases increased from 1.21% at December 31, 2021 to 1.51% at December 31, 2022.
45
Non-interest income
Non-interest income was $57.3 million for the year ended December 31, 2022, compared to $74.3 million for the year ended December 31, 2021, a decrease of $16.9 million or 22.8%. The decrease in non-interest income was mostly due to an decrease in net gains on sale of loans.
The following table presents the major components of our non-interest income for the periods indicated (dollars in thousands):
| Year ended December 31, | 2022 compared to 2021 | 2021 compared to 2020 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Fees and service charges on deposits | $ | 8,152 | $ | 7,254 | $ | 6,471 | $ | 898 | 12.4 | % | $ | 783 | 12.1 | % | ||||||||||||||
| Loan servicing revenue | 13,479 | 12,693 | 11,319 | 786 | 6.2 | % | 1,374 | 12.1 | % | |||||||||||||||||||
| Loan servicing asset revaluation | (11,743 | ) | (6,658 | ) | (4,951 | ) | (5,085 | ) | 76.4 | % | (1,707 | ) | 34.5 | % | ||||||||||||||
| ATM and interchange fees | 4,437 | 4,476 | 4,165 | (39 | ) | (0.9 | )% | 311 | 7.5 | % | ||||||||||||||||||
| Net gains on sales of securities available-for-sale | 50 | 1,435 | 5,301 | (1,385 | ) | (96.5 | )% | (3,866 | ) | (72.9 | )% | |||||||||||||||||
| Change in fair value of equity securities, net | (603 | ) | (62 | ) | 729 | (541 | ) | NM | (791 | ) | (108.5 | )% | ||||||||||||||||
| Net gains on sales of loans | 31,899 | 46,274 | 33,349 | (14,375 | ) | (31.1 | )% | 12,925 | 38.8 | % | ||||||||||||||||||
| Wealth management and trust income | 3,807 | 3,069 | 2,680 | 738 | 24.0 | % | 389 | 14.5 | % | |||||||||||||||||||
| Other non-interest income | 7,836 | 5,772 | 2,997 | 2,064 | 35.8 | % | 2,775 | 92.6 | % | |||||||||||||||||||
| Total non-interest income | $ | 57,314 | $ | 74,253 | $ | 62,060 | $ | (16,939 | ) | (22.8 | )% | $ | 12,193 | 19.6 | % | |||||||||||||
| NM - Not meaningful |
Fees and service charge on deposits was $8.2 million for the year ended December 31, 2022, compared to $7.3 million for the year ended December 31, 2021, an increase of $898,000 or 12.4%. The increase was a result of higher average balances of deposits.
Loan servicing revenue was $13.5 million for the year ended December 31, 2022, compared to $12.7 million for the year ended December 31, 2021, an increase of $786,000, or 6.2%. The increase was primarily driven by an increase in total loans serviced due to additional U.S. government guaranteed loans sold with retained servicing rights. At December 31, 2022 and 2021, the outstanding balances of U.S. government guaranteed loans serviced, was $1.7 billion.
Loan servicing asset revaluation represents net changes in the fair value of our servicing assets. Loan servicing asset revaluation had a downward adjustment of $11.7 million for the year ended December 31, 2022, compared to a downward adjustment of $6.7 million for the year ended December 31, 2021, an increase of $5.1 million, or 76.4%. The variance was primarily driven by the change in fair value of the servicing asset as a result of changes to valuation assumptions, including prepayment speeds, discount rates, and expected average loan life on U.S. government guaranteed loans based on the current interest rate environment.
Gains on sales of securities were $50,000 for the year ended December 31, 2022 compared to $1.4 million for the year ended December 31, 2021, a decrease of $1.4 million or 96.5%. The variance was due to sales volume and changing market conditions. We sold $23.2 million and $201.5 million of securities during the years ended December 31, 2022 and 2021, respectively.
Net gains on sales of loans were $31.9 million for the year ended December 31, 2022 compared to $46.3 million for the year ended December 31, 2021, a decrease of $14.4 million, or 31.1%. The decrease in net gains on sales was primarily driven by lower volume of government guaranteed loans sold and lower market premiums for government guaranteed loans. We sold $382.2 million and $392.6 million of U.S. government guaranteed loans during the years ended December 31, 2022 and 2021, respectively.
Wealth management and trust income represents fees charged to customers for investment, trust, or wealth management services and are primarily determined by total assets under administration. Wealth management and trust income was $3.8 million for the year ended December 31, 2022 compared to $3.1 million for the year ended December 31, 2021, an increase of $738,000 or 24.0% primarily due to an increase in non-recurring revenue. Assets under administration were $548.7 million and $663.4 million as of December 31, 2022 and 2021, respectively.
Other non-interest income was $7.8 million for the year ended December 31, 2022 compared to $5.8 million for the year ended December 31, 2021, an increase of $2.1 million or 35.8%. Customer derivative products fee income was $2.7 million for the year ended December 31, 2022 compared to $1.5 million for the year ended December 31, 2021, an increase of $1.2 million. Increase in cash surrender value of bank owned life insurance was $2.1 million for the year ended December 31, 2022 compared to $1.5 million for the year ended December 31, 2021, an increase of $582,000.
46
Non-interest expense
We reported non-interest expense for the year ended December 31, 2022 of $184.1 million compared to $185.5 million for the year ended December 31, 2021, a decrease of $1.4 million or 0.7%. The decrease was primarily due to decreases in impairment charges on assets held for sale, loan and lease related expenses, and occupancy expense, net. These were offset by increases in salaries and employee benefits.
The following table presents the major components of our non-interest expense for the periods indicated (dollars in thousands):
| Year ended December 31, | 2022 compared to 2021 | 2021 compared to 2020 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Salaries and employee benefits | $ | 118,051 | $ | 101,222 | $ | 89,756 | $ | 16,829 | 16.6 | % | $ | 11,466 | 12.8 | % | ||||||||||||||
| Occupancy expense, net | 13,197 | 16,553 | 19,402 | (3,356 | ) | (20.3 | )% | (2,849 | ) | (14.7 | )% | |||||||||||||||||
| Equipment expense | 3,791 | 4,059 | 3,555 | (268 | ) | (6.6 | )% | 504 | 14.2 | % | ||||||||||||||||||
| Impairment charge on assets held for sale | 372 | 12,332 | 4,769 | (11,960 | ) | (97.0 | )% | 7,563 | 158.6 | % | ||||||||||||||||||
| Loan and lease related expenses | 1,707 | 5,957 | 5,955 | (4,250 | ) | (71.3 | )% | 2 | 0.0 | % | ||||||||||||||||||
| Legal, audit and other professional fees | 10,357 | 10,198 | 8,138 | 159 | 1.6 | % | 2,060 | 25.3 | % | |||||||||||||||||||
| Data processing | 13,358 | 11,780 | 10,900 | 1,578 | 13.4 | % | 880 | 8.1 | % | |||||||||||||||||||
| Net loss recognized on other real estate owned and other related expenses | 708 | 1,078 | 1,819 | (370 | ) | (34.3 | )% | (741 | ) | (40.7 | )% | |||||||||||||||||
| Regulatory assessments | 2,953 | 1,717 | 2,221 | 1,236 | 72.0 | % | (504 | ) | (22.7 | )% | ||||||||||||||||||
| Other intangible assets amortization expense | 6,671 | 7,073 | 7,624 | (402 | ) | (5.7 | )% | (551 | ) | (7.2 | )% | |||||||||||||||||
| Advertising and promotions | 2,825 | 1,800 | 1,287 | 1,025 | 56.9 | % | 513 | 39.9 | % | |||||||||||||||||||
| Telecommunications | 918 | 1,155 | 1,728 | (237 | ) | (20.5 | )% | (573 | ) | (33.2 | )% | |||||||||||||||||
| Other non-interest expense | 9,174 | 10,531 | 11,540 | (1,357 | ) | (12.9 | )% | (1,009 | ) | (8.7 | )% | |||||||||||||||||
| Total non-interest expense | $ | 184,082 | $ | 185,455 | $ | 168,694 | $ | (1,373 | ) | (0.7 | )% | $ | 16,761 | 9.9 | % |
Salaries and employee benefits expense for the year ended December 31, 2022 was $118.1 million compared to $101.2 million for the year ended December 31, 2021, an increase of $16.8 million or 16.6%, primarily due to increased incentive compensation expense.
Occupancy expense for the year ended December 31, 2022 was $13.2 million compared to $16.6 million for the year ended December 31, 2021, a decrease of $3.4 million, or 20.3%. The decrease was primarily a result of decreased rental expense, and a decrease in real estate taxes.
Equipment expense for the year ended December 31, 2022 was $3.8 million compared to $4.1 million for the year ended December 31, 2021, a decrease of $504,000 or 6.6%. The decrease was primarily a result of decreased repair and maintenance expense.
Impairment charge on assets held for sale was $372,000 for the year ended December 31, 2022 compared to $12.3 million for the year ended December 31, 2021, a decrease of $12.0 million. The decrease was primarily a result of impairments taken as part of our strategic branch consolidation efforts and real estate strategy during 2021.
Legal, audit and other professional fees for the year ended December 31, 2022 were $10.4 million compared to $10.2 million for the year ended December 31, 2021, an increase of $159,000.0 or 1.6%. The slight increase is driven by increases in legal fees.
Data processing expense for the year ended December 31, 2022 was $13.4 million compared to $11.8 million for the year ended December 31, 2021, an increase of $1.6 million or 13.4% primarily due to increases to technology related spending.
Net loss recognized on other real estate owned and other related expenses were $708,000 for the year ended December 31, 2022 compared to $1.1 million for the year ended December 31, 2021, a decrease in expense of $370,000, or 34.3%. The variance was primarily due to decreased losses on other real estate owned assets.
Regulatory assessments for the year ended December 31, 2022 were $3.0 million compared to $1.7 million for the year ended December 31, 2021, an increase of $1.2 million, or 72.0%. The increase was primarily driven by an increase in FDIC insurance assessments.
Advertising and promotions for the year ended December 31, 2022 were $2.8 million compared to $1.8 million for the year ended December 31, 2021, an increase of $1.0 million or 56.8%, primarily due to an increase in advertising campaigns.
Telecommunications expense for the year ended December 31, 2022 was $918,000 compared to $1.2 million for the year ended December 31, 2021, a decrease of $237,000 or 20.5%. The decrease was primarily a result of our cost savings initiatives.
47
Other non-interest expense for the year ended December 31, 2022 was $9.2 million compared to $10.0 million for the year ended December 31, 2021, a decrease of $873,000, or 8.7%. The decrease was primarily a result of decreased general expenses.
For the years ended December 31, 2022 and 2021 , our efficiency ratio was 54.99% and 57.27%, respectively. The improvement in our efficiency ratio was primarily attributable to increased net interest income. For the years ended December 31, 2022 and 2021, our adjusted efficiency ratio was 54.70% and 51.98%, respectively. Please refer to the “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures” included in Item 6 of this report, for more information on how our adjusted efficiency ratio is calculated.
Income Taxes
Income tax expense was $26.7 million for the year ended December 31, 2022, compared to $31.4 million for the year ended December 31, 2021. The decrease in income tax expense was primarily due to decreased income before provision for income taxes during 2022.
Our effective tax rate was 23.3% for the year ended December 31, 2022 and 25.3% for the year ended December 31, 2021. The decrease in our effective tax rate was primarily driven by a reduction in state income tax rate, net of federal benefit. We expect our effective tax rate for 2023 to be approximately 25% to 27%.
Financial Condition
Balance sheet analysis
Our total assets increased by $666.8 million, or 10.0%, to $7.4 billion at December 31, 2022, compared to $6.7 billion at December 31, 2021. The increase in total assets includes an increase of $884.1 million, or 19.5%, in loans and leases from $4.5 billion at December 31, 2021 to $5.4 billion at December 31, 2022. Our originated loan and lease portfolio increased by $1.0 billion and our purchased credit deteriorated and acquired non-credit-deteriorated loan and lease portfolio decreased by $152.3 million. The increase in our originated portfolio was mostly attributed to organic loan and lease growth. The decrease in our acquired portfolio was due to renewals reflected in originated loans, payoffs and pay downs during the year.
Total liabilities increased by $737.3 million, or 12.6%, to $6.6 billion at December 31, 2022 compared to $5.9 billion at December 31, 2021. The increase is a result of an increase in total deposits of $540.1 million, or 10.5%, primarily attributed growth in interest bearing deposits.
Investment portfolio
Our investment securities portfolio consists of securities classified as equity and other securities, at fair value, available-for-sale, and held-to-maturity. There were no securities classified as trading in our investment portfolio as of or for the years ended December 31, 2022 and 2021. All available-for sale securities are carried at fair value and may be used for liquidity purposes should management consider it to be in our best interest. Securities available-for-sale consist primarily of residential mortgage-backed securities, commercial mortgage-backed securities and U.S. government agencies securities.
Securities available-for-sale decreased $280.1 million, or 19.3%, from $1.5 billion at December 31, 2021 to $1.2 billion at December 31, 2022, primarily due to decreases in the in fair value of securities.
48
Our held-to-maturity securities portfolio consists of municipal securities. We carry these securities at amortized cost. Securities held-to-maturity were $2.7 million and $3.9 million at December 31, 2022 and 2021, respectively.
The fair value of our equity and other securities portfolio was $8.0 million at December 31, 2022, and $10.6 million at December 31, 2021.
The following tables summarize the fair value of the available-for-sale and held-to-maturity securities portfolio as of the dates presented (dollars in thousands):
| December 31, 2022 | December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale | |||||||||||||||
| U.S. Treasury Notes | $ | 42,430 | $ | 40,723 | $ | 18,447 | $ | 18,476 | |||||||
| U.S. Government agencies | 150,524 | 130,364 | 141,096 | 139,390 | |||||||||||
| Obligations of states, municipalities, and political subdivisions | 68,019 | 61,876 | 86,454 | 89,636 | |||||||||||
| Residential mortgage-backed securities | |||||||||||||||
| Agency | 707,157 | 595,796 | 756,549 | 743,656 | |||||||||||
| Non-agency | 130,654 | 106,249 | 146,499 | 145,236 | |||||||||||
| Commercial mortgage-backed securities | |||||||||||||||
| Agency | 191,172 | 157,030 | 214,417 | 213,551 | |||||||||||
| Corporate securities | 45,302 | 41,436 | 65,814 | 67,346 | |||||||||||
| Asset-backed securities | 43,085 | 40,957 | 37,206 | 37,251 | |||||||||||
| Total | $ | 1,378,343 | $ | 1,174,431 | $ | 1,466,482 | $ | 1,454,542 |
| December 31, 2022 | December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Held-to-maturity | |||||||||||||||
| Obligations of states, municipalities, and political subdivisions | $ | 2,705 | $ | 2,672 | $ | 3,885 | $ | 3,992 | |||||||
| Total | $ | 2,705 | $ | 2,672 | $ | 3,885 | $ | 3,992 |
Certain securities have fair values less than amortized cost and, therefore, contain unrealized losses. At December 31, 2022, we evaluated the securities which had an unrealized loss for credit losses and determined there were none. There were 280 investment securities with unrealized losses at December 31, 2022. We anticipate full recovery of amortized cost with respect to these securities by maturity, or sooner in the event of a more favorable market interest rate environment. We do not intend to sell these securities and it is not more likely than not that we will be required to sell them before recovery of their amortized cost basis, which may be at maturity.
The following table (dollars in thousands) set forth certain information regarding contractual maturities and the weighted average yields of our debt securities as of December 31, 2022. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Maturity as of December 31, 2022 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due in One Year or Less | Due from One to Five Years | Due from Five to Ten Years | Due after Ten Years | |||||||||||||||||||||||||||||
| Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | |||||||||||||||||||||||||
| Available-for-sale | ||||||||||||||||||||||||||||||||
| U.S. Treasury Notes | $ | — | 0.00 | % | $ | 42,430 | 2.34 | % | $ | — | 0.00 | % | $ | — | 0.00 | % | ||||||||||||||||
| U.S. government agencies | — | 0.00 | % | 47,542 | 1.41 | % | 91,133 | 1.71 | % | 11,849 | 3.25 | % | ||||||||||||||||||||
| Obligations of states, municipalities, and political subdivisions | 2,894 | 2.75 | % | 16,043 | 2.71 | % | 10,901 | 3.09 | % | 38,181 | 2.25 | % | ||||||||||||||||||||
| Residential mortgage-backed securities | ||||||||||||||||||||||||||||||||
| Agency | 125 | 1.41 | % | 9,044 | 1.69 | % | 89,814 | 1.57 | % | 608,174 | 1.46 | % | ||||||||||||||||||||
| Non-agency | — | 0.00 | % | — | 0.00 | % | — | 0.00 | % | 130,654 | 2.14 | % | ||||||||||||||||||||
| Commercial mortgage-backed securities | ||||||||||||||||||||||||||||||||
| Agency | — | 0.00 | % | — | 0.00 | % | 13,297 | 1.63 | % | 177,875 | 2.05 | % | ||||||||||||||||||||
| Corporate securities | — | 0.00 | % | 7,157 | 4.30 | % | 38,145 | 3.75 | % | — | 0.00 | % | ||||||||||||||||||||
| Asset-backed securities | — | 0.00 | % | — | 0.00 | % | 43,085 | 4.24 | % | — | 0.00 | % | ||||||||||||||||||||
| Total | $ | 3,019 | 2.69 | % | $ | 122,216 | 2.09 | % | $ | 286,375 | 2.37 | % | $ | 966,733 | 1.72 | % |
49
| Maturity as of December 31, 2022 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due in One Year or Less | Due from One to Five Years | Due from Five to Ten Years | Due after Ten Years | |||||||||||||||||||||||||||||
| Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | |||||||||||||||||||||||||
| Held-to-maturity | ||||||||||||||||||||||||||||||||
| Obligations of states, municipalities, and political subdivisions | $ | 1,547 | 2.62 | % | $ | 1,158 | 2.75 | % | $ | — | 0.00 | % | $ | — | 0.00 | % | ||||||||||||||||
| Total | $ | 1,547 | 2.62 | % | $ | 1,158 | 2.75 | % | $ | — | 0.00 | % | $ | — | 0.00 | % |
(1)
The weighted average yields are based on amortized cost.
As of December 31, 2022 and 2021, investment securities indexed to LIBOR were $43.5 million and $58.2 million, respectively.
Total non-taxable securities classified as obligations of states, municipalities and political subdivisions were $43.8 million at December 31, 2022, a decrease of $17.8 million from December 31, 2021.
There were no holdings of securities of any one issuer, other than U.S. government-sponsored entities and agencies, with total outstanding balances greater than 10% of our stockholders’ equity as of December 31, 2022 and 2021.
Restricted stock
As a member of the Federal Home Loan Bank system, Byline Bank is required to maintain an investment in the capital stock of the FHLB. No market exists for this stock, and it has no quoted market value. The stock is redeemable at par by the FHLB and is, therefore, carried at cost. In addition, Byline Bank owns stock of Bankers’ Bank, which is redeemable at par and carried at cost. As of December 31, 2022 and 2021, we held $28.2 million and $22.0 million, respectively, in FHLB and Bankers’ Bank stock. We evaluate impairment of our investment in FHLB and Bankers’ Bank based on the ultimate recoverability of the par value rather than by recognizing temporary declines in value. We did not identify any indicators of impairment of FHLB and Bankers’ Bank stock as of December 31, 2022 and 2021.
Loan and lease portfolio
Lending-related income is the most important component of our net interest income and is the main driver of the results of our operations. Total loans and leases at December 31, 2022 and 2021 were $5.4 billion and $4.5 billion, respectively, an increase of $884.1 million or 19.5%. The growth in the originated loan and lease portfolio was primarily driven by increases in commercial and industrial loans and leases, commercial real estate, and leasing financing receivables. Purchased credit deteriorated loans and acquired non-credit-deteriorated loans and leases were $290.5 million at December 31, 2022 a decrease of $152.3 million or 34.4%, compared to $442.8 million at December 31, 2021. The decrease in the purchased credit deteriorated and acquired non-credit-deteriorated loan and lease portfolio was driven by renewals that are reflected within originated loans, payoffs, and maturities during the period.
50
We strive to maintain a relatively diversified loan and lease portfolio to help reduce the risk inherent in concentration in certain types of collateral. Our exposure to certain industries as of December 31, 2022 represents the following percentages of the portfolio: 35.9% real estate, 14.3% manufacturing, 7.4% wholesale trade, 6.8% finance and insurance, 6.1% retail trade, and all other industries represent less than 5% of the portfolio or 29.4% of the total loan and lease portfolio. As of December 31, 2022, the loan portfolio included $420.8 million of unguaranteed SBA 7(a) and USDA loans with exposure to the following top three industries: 16.5% retail trade, 14.1% accommodation and food services and 12.0% manufacturing. The following table shows our allocation of originated, purchased credit deteriorated, and acquired non-credit-deteriorated loans and leases as of the dates presented (dollars in thousands):
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||
| Amount | % of Total | Amount | % of Total | |||||||||||||
| Originated loans and leases | ||||||||||||||||
| Commercial real estate | $ | 1,712,152 | 31.6 | % | $ | 1,379,000 | 30.4 | % | ||||||||
| Residential real estate | 426,226 | 7.9 | % | 379,796 | 8.4 | % | ||||||||||
| Construction, land development, and other land | 438,617 | 8.1 | % | 323,886 | 7.1 | % | ||||||||||
| Commercial and industrial | 2,029,855 | 37.5 | % | 1,534,745 | 33.8 | % | ||||||||||
| Paycheck Protection Program | 761 | 0.0 | % | 123,712 | 2.7 | % | ||||||||||
| Installment and other | 1,410 | 0.0 | % | 940 | 0.0 | % | ||||||||||
| Leasing financing receivables | 521,689 | 9.6 | % | 352,247 | 7.8 | % | ||||||||||
| Total originated loans and leases | $ | 5,130,710 | 94.7 | % | $ | 4,094,326 | 90.2 | % | ||||||||
| Purchased credit deteriorated loans | ||||||||||||||||
| Commercial real estate | $ | 45,143 | 0.8 | % | $ | 72,160 | 1.6 | % | ||||||||
| Residential real estate | 32,228 | 0.6 | % | 49,401 | 1.1 | % | ||||||||||
| Construction, land development, and other land | 372 | 0.0 | % | 1,312 | 0.0 | % | ||||||||||
| Commercial and industrial | 2,192 | 0.0 | % | 4,014 | 0.1 | % | ||||||||||
| Installment and other | 140 | 0.0 | % | 164 | 0.0 | % | ||||||||||
| Total purchased credit deteriorated loans | $ | 80,075 | 1.4 | % | $ | 127,051 | 2.8 | % | ||||||||
| Acquired non-credit-deteriorated loans and leases | ||||||||||||||||
| Commercial real estate | $ | 152,193 | 2.8 | % | $ | 214,588 | 4.7 | % | ||||||||
| Residential real estate | 31,508 | 0.6 | % | 51,317 | 1.1 | % | ||||||||||
| Construction, land development, and other land | - | 0.0 | % | 201 | 0.1 | % | ||||||||||
| Commercial and industrial | 24,266 | 0.5 | % | 43,202 | 1.0 | % | ||||||||||
| Installment and other | 209 | 0.0 | % | 264 | 0.0 | % | ||||||||||
| Leasing financing receivables | 2,297 | 0.0 | % | 6,179 | 0.1 | % | ||||||||||
| Total acquired non-credit-deteriorated loans and leases | $ | 210,473 | 3.9 | % | $ | 315,751 | 7.0 | % | ||||||||
| Total loans and leases | $ | 5,421,258 | 100.0 | % | $ | 4,537,128 | 100.0 | % | ||||||||
| Allowance for credit losses - loans and leases | (81,924 | ) | (55,012 | ) | ||||||||||||
| Total loans and leases, net of allowance for credit losses - loans and leases | $ | 5,339,334 | $ | 4,482,116 |
Loans collateralized by real estate comprised 52.4% and 54.5% of the loan and lease portfolio at December 31, 2022 and 2021, respectively. Commercial real estate loans comprised the largest portion of the real estate loan portfolio as of December 31, 2022 and 2021, and totaled $1.9 billion, or 67.3%, of real estate loans and 35.2% of the total loan and lease portfolio at December 31, 2022. At December 31, 2021, commercial real estate loans totaled $1.7 billion and comprised 67.4% of real estate loans and 36.7% of the total loan and lease portfolio. Purchased credit deteriorated commercial real estate loans decreased from $72.2 million as of December 31, 2021 to $45.1 million as of December 31, 2022, or 37.4%. At December 31, 2022 and 2021, commercial real estate loans, including both owner-occupied and non-owner occupied, as a percentage of total capital were 313.4% and 302.5%, respectively. Non-owner occupied commercial real estate loans were $736.7 million and $637.1 million, or 86.6% and 84.6% of total capital, at December 31, 2022 and 2021, respectively.
Residential real estate loans totaled $490.0 million at December 31, 2022 compared to $480.5 million at December 31, 2021, an increase of $9.4 million or 2.0%. The residential real estate loan portfolio comprised 17.3% and 19.4% of real estate loans as of December 31, 2022 and 2021, respectively, and 9.0% and 10.7% of total loans and leases at December 31, 2022 and 2021, respectively. Purchased credit deteriorated residential real estate loans decreased from $49.4 million as of December 31, 2021 to $32.2 million as of December 31, 2022, or 34.8%.
Construction, land development and other land loans totaled $439.0 million at December 31, 2022 compared to $325.4 million at December 31, 2021, an increase of $113.6 million or 34.9%. The construction, land development and other land loan portfolio comprised 15.5% and 13.2% of real estate loans as of December 31, 2022 and 2021, respectively, and 8.1% and 7.2% of the total loan and lease portfolio as of December 31, 2022 and 2021, respectively.
Commercial and industrial loans totaled $2.1 billion and $1.6 billion at December 31, 2022 and 2021, respectively, an increase of $474.4 million, or 30.0%, primarily due to organic growth. The commercial and industrial loan portfolio comprised 37.9% and 34.9% of the total loan and lease portfolio as of December 31, 2022 and 2021, respectively.
51
Paycheck Protection Program ("PPP") loans totaled $761,000, or less than 0.1% of total loans and leases, at December 31, 2022 compared to $123.7 million, or 2.7% of total loans and leases, at December 31, 2021. PPP loans decreased $123.0 million, or 99.4%, primarily as a result of SBA loan forgiveness.
Lease financing receivables comprised 9.7% and 7.9% of the loan and lease portfolio as of December 31, 2022 and 2021, respectively. Total lease financing receivables were $524.0 million and $358.4 million at December 31, 2022 and 2021, respectively, an increase of $165.6 million, or 46.2%, primarily due to higher origination levels.
Loan and lease portfolio maturities and interest rate sensitivity
The following table shows our loan and lease portfolio by scheduled maturity at December 31, 2022 (dollars in thousands):
| Due in One Year or Less | Due after One Year Through Five Years | Due after Five Years Through Fifteen Years | Due after Fifteen Years | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Total | |||||||||||||||||||||||||||
| Originated loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 44,992 | $ | 127,654 | $ | 574,285 | $ | 270,160 | $ | 349,288 | $ | 174,107 | $ | 9,792 | $ | 161,874 | $ | 1,712,152 | |||||||||||||||||
| Residential real estate | 11,771 | 18,939 | 98,080 | 82,423 | 50,903 | 95,163 | 65,463 | 3,484 | 426,226 | ||||||||||||||||||||||||||
| Construction, land development, and other land | 13,072 | 96,905 | 11,706 | 281,521 | 27,882 | 7,531 | — | — | 438,617 | ||||||||||||||||||||||||||
| Commercial and industrial | 32,986 | 417,747 | 201,039 | 833,745 | 189,974 | 312,531 | 32,885 | 8,948 | 2,029,855 | ||||||||||||||||||||||||||
| Paycheck Protection Program | — | — | 761 | — | — | — | — | — | 761 | ||||||||||||||||||||||||||
| Installment and other | 223 | — | 542 | 383 | 262 | — | — | — | 1,410 | ||||||||||||||||||||||||||
| Leasing financing receivables | 12,505 | — | 456,995 | — | 52,189 | — | — | — | 521,689 | ||||||||||||||||||||||||||
| Total originated loans and leases | $ | 115,549 | $ | 661,245 | $ | 1,343,408 | $ | 1,468,232 | $ | 670,498 | $ | 589,332 | $ | 108,140 | $ | 174,306 | $ | 5,130,710 | |||||||||||||||||
| Purchased credit deteriorated loans | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 19,327 | $ | — | $ | 17,753 | $ | 267 | $ | 4,537 | $ | 2,491 | $ | 473 | $ | 295 | $ | 45,143 | |||||||||||||||||
| Residential real estate | 5,196 | 16 | 11,101 | 585 | 7,628 | 718 | 5,226 | 1,758 | 32,228 | ||||||||||||||||||||||||||
| Construction, land development, and other land | 301 | — | 71 | — | — | — | — | — | 372 | ||||||||||||||||||||||||||
| Commercial and industrial | 432 | 78 | 1,678 | 4 | — | — | — | — | 2,192 | ||||||||||||||||||||||||||
| Installment and other | 2 | — | 27 | — | 111 | — | — | — | 140 | ||||||||||||||||||||||||||
| Total purchased credit deteriorated loans | $ | 25,258 | $ | 94 | $ | 30,630 | $ | 856 | $ | 12,276 | $ | 3,209 | $ | 5,699 | $ | 2,053 | $ | 80,075 | |||||||||||||||||
| Acquired non-credit- deteriorated loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 13,163 | $ | 83 | $ | 62,642 | $ | 20,138 | $ | 22,302 | $ | 8,362 | $ | 2,575 | $ | 22,928 | $ | 152,193 | |||||||||||||||||
| Residential real estate | 7,788 | 5,312 | 6,641 | 1,302 | 1,680 | 2,525 | 759 | 5,501 | 31,508 | ||||||||||||||||||||||||||
| Construction, land development, and other land | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
| Commercial and industrial | 3,489 | 162 | 5,805 | 11,579 | 1,586 | 1,200 | — | 445 | 24,266 | ||||||||||||||||||||||||||
| Installment and other | 134 | 61 | 14 | — | — | — | — | — | 209 | ||||||||||||||||||||||||||
| Leasing financing receivables | 766 | — | 1,531 | — | — | — | — | — | 2,297 | ||||||||||||||||||||||||||
| Total acquired non-credit- deteriorated loans and leases | $ | 25,340 | $ | 5,618 | $ | 76,633 | $ | 33,019 | $ | 25,568 | $ | 12,087 | $ | 3,334 | $ | 28,874 | $ | 210,473 | |||||||||||||||||
| Total loans and leases | $ | 166,147 | $ | 666,957 | $ | 1,450,671 | $ | 1,502,107 | $ | 708,342 | $ | 604,628 | $ | 117,173 | $ | 205,233 | $ | 5,421,258 |
As of December 31, 2022, 45.2% of the loan and lease portfolio bears interest at fixed rates and 54.8% at floating rates. In addition, $2.1 billion, or 37.7%, of the loan and lease portfolio had interest rate floors. The expected life of our loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Because a portion of the portfolio is accounted for under ASC 326, the carrying value is significantly affected by estimates and it is impracticable to allocate scheduled payments for those loans based on those estimates. Consequently, the tables presented include information limited to contractual maturities of the underlying loans. As of December 31, 2022, we had $731.2 million in loans indexed to LIBOR and $925.3 million in loans indexed to SOFR.
52
Allowance for credit losses - loans and leases
The ACL is determined by us on a quarterly basis, although we are engaged in monitoring the appropriate level of the allowance on a more frequent basis. The ACL reflects management’s estimate of current expected credit losses inherent in the loan and lease portfolios. The computation includes elements of judgment and high levels of subjectivity.
Factors considered by us include, but are not limited to, actual loss experience, peer loss experience, changes in size and risk profile of the portfolio, identification of individual problem loan and lease situations that may affect a borrower’s ability to repay, application of a reasonable and supportable forecast, and evaluation of the prevailing economic conditions. Changes in conditions may necessitate revision of the estimate in future periods.
We assess the ACL based on three categories: (i) originated loans and leases, (ii) acquired non-credit-deteriorated loans and leases, and (iii) purchased credit deteriorated loans.
Total ACL was $81.9 million at December 31, 2022 compared to $55.0 million at December 31, 2021, an increase of $26.9 million, or 48.9%. The increase was primarily due to a $12.2 million increase for the CECL adoption cumulative adjustment and increases in the general reserve driven by qualitative adjustments addressing economic uncertainty. Total ACL to total loans and leases held for investment, net before ACL was 1.51% and 1.21% of total loans and leases at December 31, 2022 and 2021, respectively. As of December 31, 2022, approximately $37.1 million of the ACL was allocated to unguaranteed loans.
53
The following table presents an analysis of the allowance for credit losses - loans and leases for the periods presented (dollars in thousands):
54
| Commercial Real Estate | Residential Real Estate | Construction Land Development, and Other Land | Commercial and Industrial | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2021 | $ | 16,918 | $ | 1,628 | $ | 522 | $ | 33,129 | $ | 9 | $ | 2,806 | $ | 55,012 | ||||||||||||||
| Impact of Adopting CECL - PCD | (303 | ) | 353 | 120 | (207 | ) | — | — | $ | (37 | ) | |||||||||||||||||
| Impact of Adopting CECL - Non-credit-deteriorated | 1,909 | 124 | — | (279 | ) | 1 | 39 | 1,794 | ||||||||||||||||||||
| Impact of Adopting CECL - Originated | 4,761 | 570 | 1,071 | 1,739 | 8 | 2,262 | 10,411 | |||||||||||||||||||||
| Total impact Day 1 CECL adoption | $ | 6,367 | $ | 1,047 | $ | 1,191 | $ | 1,253 | $ | 9 | $ | 2,301 | $ | 12,168 | ||||||||||||||
| Provision for PCD loans | (753 | ) | (495 | ) | (56 | ) | (281 | ) | (18 | ) | — | (1,603 | ) | |||||||||||||||
| Provision for acquired non-credit-deteriorated loans | (1,517 | ) | 321 | 1 | (1,243 | ) | (1 | ) | (282 | ) | (2,721 | ) | ||||||||||||||||
| Provision for originated loans | 7,522 | 1,082 | 1,530 | 13,526 | 10 | 3,328 | 26,998 | |||||||||||||||||||||
| Total provision | $ | 5,252 | $ | 908 | $ | 1,475 | $ | 12,002 | $ | (9 | ) | $ | 3,046 | $ | 22,674 | |||||||||||||
| Charge-offs for PCD loans | (195 | ) | (945 | ) | (94 | ) | (7 | ) | (4 | ) | — | (1,245 | ) | |||||||||||||||
| Charge-offs for acquired non-credit deteriorated loans | (6 | ) | (174 | ) | — | (72 | ) | — | (28 | ) | (280 | ) | ||||||||||||||||
| Charge-offs for originated loans | (3,634 | ) | (90 | ) | — | (5,299 | ) | (3 | ) | (1,444 | ) | (10,470 | ) | |||||||||||||||
| Total charge-offs | $ | (3,835 | ) | $ | (1,209 | ) | $ | (94 | ) | $ | (5,378 | ) | $ | (7 | ) | $ | (1,472 | ) | $ | (11,995 | ) | |||||||
| Recoveries for PCD loans | 592 | 755 | 40 | 177 | 22 | — | 1,586 | |||||||||||||||||||||
| Recoveries for acquired non-credit deteriorated loans | — | — | — | — | — | 257 | 257 | |||||||||||||||||||||
| Recoveries for originated loans | 768 | 11 | — | 705 | — | 738 | 2,222 | |||||||||||||||||||||
| Total recoveries | $ | 1,360 | $ | 766 | $ | 40 | $ | 882 | $ | 22 | $ | 995 | $ | 4,065 | ||||||||||||||
| Net charge-offs (recoveries) | (2,475 | ) | (443 | ) | (54 | ) | (4,496 | ) | 15 | (477 | ) | (7,930 | ) | |||||||||||||||
| PCD loans | 1,151 | 674 | 13 | 46 | 2 | 0 | 1,886 | |||||||||||||||||||||
| Acquired non-credit-deteriorated loans | 3,736 | 296 | 1 | 1,229 | 1 | 34 | 5,297 | |||||||||||||||||||||
| Originated loans | 21,175 | 2,170 | 3,120 | 40,613 | 21 | 7,642 | 74,741 | |||||||||||||||||||||
| Balance at December 31, 2022 | $ | 26,062 | $ | 3,140 | $ | 3,134 | $ | 41,888 | $ | 24 | $ | 7,676 | $ | 81,924 | ||||||||||||||
| Ending ACL balance | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | 6,101 | — | 265 | 8,972 | — | — | 15,338 | |||||||||||||||||||||
| Loans collectively evaluated for impairment | 19,960 | 3,140 | 2,869 | 32,917 | 24 | 7,676 | 66,586 | |||||||||||||||||||||
| Loans and leases ending balance | ||||||||||||||||||||||||||||
| Loans individually evaluated for impairment | 37,959 | 879 | 5,541 | 47,846 | — | — | 92,225 | |||||||||||||||||||||
| Loans collectively evaluated for impairment | 1,871,529 | 489,083 | 433,448 | 2,009,228 | 1,759 | 523,986 | 5,329,033 | |||||||||||||||||||||
| Total loans at December 31, 2022, gross | $ | 1,909,488 | $ | 489,962 | $ | 438,989 | $ | 2,057,074 | $ | 1,759 | $ | 523,986 | $ | 5,421,258 | ||||||||||||||
| Ratio of net charge-offs to average loans outstanding during the year | ||||||||||||||||||||||||||||
| PCD loans | (0.01 | )% | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | (0.01 | )% | ||||||||||||||
| Acquired non-credit-deteriorated loans | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||
| Originated loans | 0.06 | % | 0.00 | % | 0.00 | % | 0.09 | % | 0.00 | % | 0.01 | % | 0.16 | % | ||||||||||||||
| Loans ending balance as a percentage of total loans, gross |
55
| Loans individually evaluated for impairment | 0.70 | % | 0.02 | % | 0.10 | % | 0.88 | % | 0.00 | % | 0.00 | % | 1.70 | % | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans collectively evaluated for impairment | 34.52 | % | 9.01 | % | 8.00 | % | 37.06 | % | 0.03 | % | 9.67 | % | 98.30 | % |
56
57
| Commercial Real Estate | Residential Real Estate | Construction, Land Development, and Other Land | Commercial and Industrial(1) | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2020 | $ | 19,584 | $ | 2,400 | $ | 1,352 | $ | 41,183 | $ | 15 | $ | 1,813 | $ | 66,347 | ||||||||||||||
| Provision/(Recapture) for acquired impaired loans | (31 | ) | 573 | (36 | ) | (366 | ) | 2 | — | 142 | ||||||||||||||||||
| Provision/(Recapture) for acquired non-impaired loans and leases | 14 | (83 | ) | — | 803 | (2 | ) | (149 | ) | 583 | ||||||||||||||||||
| Provision/(Recapture) for originated loans | 1,280 | (1,153 | ) | (468 | ) | (656 | ) | (6 | ) | 1,735 | 732 | |||||||||||||||||
| Total provision | $ | 1,263 | $ | (663 | ) | $ | (504 | ) | $ | (219 | ) | $ | (6 | ) | $ | 1,586 | $ | 1,457 | ||||||||||
| Charge-offs for acquired impaired loans | (2,112 | ) | (59 | ) | (326 | ) | (1,043 | ) | — | — | (3,540 | ) | ||||||||||||||||
| Charge-offs for acquired non-impaired loans and leases | (234 | ) | — | — | (1,891 | ) | — | (83 | ) | (2,208 | ) | |||||||||||||||||
| Charge-offs for originated loans and leases | (2,352 | ) | (65 | ) | — | (6,081 | ) | — | (1,418 | ) | (9,916 | ) | ||||||||||||||||
| Total charge-offs | $ | (4,698 | ) | $ | (124 | ) | $ | (326 | ) | $ | (9,015 | ) | $ | — | $ | (1,501 | ) | $ | (15,664 | ) | ||||||||
| Recoveries for acquired impaired loans | 79 | 6 | — | 36 | — | — | 121 | |||||||||||||||||||||
| Recoveries for acquired non-impaired loans and leases | 182 | 5 | — | 511 | — | 180 | 878 | |||||||||||||||||||||
| Recoveries for originated loans and leases | 508 | 4 | — | 633 | — | 728 | 1,873 | |||||||||||||||||||||
| Total recoveries | $ | 769 | $ | 15 | $ | — | $ | 1,180 | $ | — | $ | 908 | $ | 2,872 | ||||||||||||||
| Less: Net charge-offs | 3,929 | 109 | 326 | 7,835 | — | 593 | 12,792 | |||||||||||||||||||||
| Acquired impaired loans | 1,810 | 1,006 | 3 | 364 | 2 | — | 3,185 | |||||||||||||||||||||
| Acquired non-impaired loans and leases | 3,350 | 25 | - | 2,823 | 1 | 48 | 6,247 | |||||||||||||||||||||
| Originated loans and leases | 11,758 | 597 | 519 | 29,942 | 6 | 2,758 | 45,580 | |||||||||||||||||||||
| Balance at December 31, 2021 | $ | 16,918 | $ | 1,628 | $ | 522 | $ | 33,129 | $ | 9 | $ | 2,806 | $ | 55,012 | ||||||||||||||
| Ending ALLL balance | ||||||||||||||||||||||||||||
| Acquired impaired loans | $ | 1,810 | $ | 1,006 | $ | 3 | $ | 364 | $ | 2 | $ | — | $ | 3,185 | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans individually evaluated for impairment | 6,538 | — | — | 14,500 | — | — | 21,038 | |||||||||||||||||||||
| Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment | 8,570 | 622 | 519 | 18,265 | 7 | 2,806 | 30,789 | |||||||||||||||||||||
| Balance at December 31, 2021 | $ | 16,918 | $ | 1,628 | $ | 522 | $ | 33,129 | $ | 9 | $ | 2,806 | $ | 55,012 | ||||||||||||||
| Loans and leases ending balance | ||||||||||||||||||||||||||||
| Acquired impaired loans | $ | 72,160 | $ | 49,401 | $ | 1,312 | $ | 4,014 | $ | 164 | $ | — | $ | 127,051 | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans individually evaluated for impairment | 35,051 | 1,802 | — | 36,070 | — | — | 72,923 | |||||||||||||||||||||
| Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment | 1,558,537 | 429,311 | 324,087 | 1,665,589 | 1,204 | 358,426 | 4,337,154 | |||||||||||||||||||||
| Total loans and leases at December 31, 2021, gross | $ | 1,665,748 | $ | 480,514 | $ | 325,399 | $ | 1,705,673 | $ | 1,368 | $ | 358,426 | $ | 4,537,128 | ||||||||||||||
| Ratio of net charge-offs to average loans and leases outstanding during the period | ||||||||||||||||||||||||||||
| Acquired impaired loans | 0.05 | % | 0.00 | % | 0.01 | % | 0.02 | % | 0.00 | % | 0.00 | % | 0.08 | % | ||||||||||||||
| Acquired non-impaired loans and leases | 0.00 | % | 0.00 | % | 0.00 | % | 0.03 | % | 0.00 | % | 0.00 | % | 0.03 | % | ||||||||||||||
| Originated loans and leases | 0.04 | % | 0.00 | % | 0.00 | % | 0.12 | % | 0.00 | % | 0.00 | % | 0.16 | % | ||||||||||||||
| Total net charge-offs to average loans and leases | 0.09 | % | 0.00 | % | 0.01 | % | 0.17 | % | 0.00 | % | 0.00 | % | 0.27 | % |
58
| Loans and leases ending balance as a percentage of total loans and leases, gross | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Acquired impaired loans | 1.59 | % | 1.09 | % | 0.03 | % | 0.09 | % | 0.00 | % | 0.00 | % | 2.80 | % | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans individually evaluated for impairment | 0.77 | % | 0.04 | % | 0.00 | % | 0.80 | % | 0.00 | % | 0.00 | % | 1.61 | % | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment | 34.35 | % | 9.46 | % | 7.14 | % | 36.71 | % | 0.03 | % | 7.90 | % | 95.59 | % |
(1) PPP loans are included in Commercial and Industrial loans and leases.
Non-performing assets
Non-performing loans and leases include loans and leases 90 days past due and still accruing and loans and leases accounted for on a non-accrual basis. Non-performing assets consist of non-performing loans and leases plus other real estate owned. Non-accrual loans and leases as December 31, 2022 and 2021 totaled $36.0 million and $23.1 million, respectively. Non-performing assets consisted of $2.2 million and $3.3 million of U.S. government guaranteed balances at December 31, 2022 and 2021, respectively.
Total OREO increased from $2.1 million as of December 31, 2021 to $4.7 million at December 31, 2022. The $2.6 million increase in OREO resulted primarily from transfers into OREO.
The following table sets forth the amounts of non-performing loans and leases, non-performing assets, and OREO at the dates indicated (dollars in thousands):
| December 31, 2022 | December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Non-performing assets: | ||||||||
| Non-accrual loans and leases(1)(2)(3) | $ | 36,027 | $ | 23,130 | ||||
| Past due loans and leases 90 days or more and still accruing interest | — | — | ||||||
| Total non-performing loans and leases | 36,027 | 23,130 | ||||||
| Other real estate owned | 4,717 | 2,112 | ||||||
| Total non-performing assets | $ | 40,744 | $ | 25,242 | ||||
| Accruing troubled debt restructured loans | $ | 719 | $ | 1,927 | ||||
| Total non-performing loans and leases as a percentage of total loans and leases | 0.66 | % | 0.51 | % | ||||
| Total non-accrual loans and leases as a percentage of total loans and leases | 0.66 | % | 0.51 | % | ||||
| Total non-performing assets as a percentage of total assets | 0.55 | % | 0.38 | % | ||||
| Allowance for credit losses - loans and leases, as a percentage of non-performing loans and leases | 227.40 | % | 237.84 | % | ||||
| Allowance for credit losses - loans and leases, as a percentage of non-accrual loans and leases | 227.40 | % | 237.84 | % | ||||
| Non-performing loans guaranteed by U.S. government: | ||||||||
| Non-accrual loans guaranteed | $ | 2,225 | $ | 3,270 | ||||
| Past due loans 90 days or more and still accruing interest guaranteed | — | — | ||||||
| Total non-performing loans guaranteed | $ | 2,225 | $ | 3,270 | ||||
| Accruing troubled debt restructured loans guaranteed | $ | — | $ | — | ||||
| Total non-performing loans and leases not guaranteed as a percentage of total loans and leases | 0.62 | % | 0.44 | % | ||||
| Total non-accrual loans and leases not guaranteed as a percentage of total loans and leases | 0.62 | % | 0.44 | % | ||||
| Total non-performing assets not guaranteed as a percentage of total assets | 0.52 | % | 0.33 | % |
(1)
Includes $1.6 million and $1.5 million of non-accrual restructured loans at December 31, 2022 and 2021.
(2)
For the year ended December 31, 2022, $2.1 million in interest income would have been recorded had non-accrual loans been current.
(3)
For the year ended December 31, 2022, $102,000 in interest income would have been recorded had troubled debt restructurings included within non-accrual loans been current.
59
Prior to the implementation of ASC 326 on January 1, 2022, loans acquired with deteriorated credit quality in merger transactions were accounted for as purchased credit impaired ("PCI"). Subsequent to acquisition, PCI loans were not reported as non-performing loans based upon their individual performance status, so the loan categories of non-accrual, 90 days past due and still accruing, and impaired did not include any PCI loans.
Total non-accrual loans increased by $12.9 million between December 31, 2022 and 2021 primarily due to increases in non-accrual commercial real estate and commercial and industrial loans.
Total accruing loans past due decreased from $34.1 million at December 31, 2021 to $15.4 million at December 31, 2022, a decrease of $18.7 million, and can be primarily attributed to decreases in residential real estate and construction, land development, and other land loans. See Note 5 of the notes to our audited consolidated financial statements contained in Item 8 of this report for further information.
60
Deposits
We gather deposits primarily through each of our 37 branch locations in the Chicago metropolitan area and one branch in Brookfield, Wisconsin. Through our branch network, online, mobile and other banking channels, we offer a variety of deposit products including demand deposit accounts, interest-bearing products, savings accounts, and certificates of deposit. Small businesses are a significant source of low cost deposits as they value convenience, flexibility and access to local decision makers that are responsive to their needs.
Total deposits at December 31, 2022 were $5.7 billion, representing an increase of $540.1 million, or 10.5%, compared to $5.2 billion at December 31, 2021. Non-interest-bearing deposits were $2.1 billion, or 37.6% of total deposits, at December 31, 2022, a decrease of $19.8 million, or 0.9%, compared to $2.2 billion at December 31, 2021, or 41.9% of total deposits. Core deposits were 92.7% and 91.9% of total deposits at December 31, 2022 and 2021, respectively.
The following tables show the average balance amounts and the average contractual rates paid on our deposits for the periods indicated (dollars in thousands):
| For the Year Ended December 31, 2022 | For the Year Ended December 31, 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||
| Non-interest-bearing demand deposits | $ | 2,236,615 | 0.00 | % | $ | 2,085,454 | 0.00 | % | ||||||||
| Interest checking | 593,903 | 0.60 | % | 622,147 | 0.14 | % | ||||||||||
| Money market accounts | 1,357,371 | 0.77 | % | 1,073,970 | 0.12 | % | ||||||||||
| Savings | 658,968 | 0.10 | % | 610,953 | 0.05 | % | ||||||||||
| Time deposits (below $100,000) | 315,172 | 0.85 | % | 283,852 | 0.20 | % | ||||||||||
| Time deposits ($100,000 and above) | 376,478 | 0.64 | % | 439,122 | 0.34 | % | ||||||||||
| Total | $ | 5,538,506 | 0.36 | % | $ | 5,115,498 | 0.09 | % |
Our average cost of deposits was 36 basis points during the year ended December 31, 2022 compared to nine basis points during the year ended December 31, 2021. This increase was primarily attributed to higher rates on interest-bearing deposits as a result of the interest rate environment.
There were $251.5 million of brokered deposits included in Time deposits of below $250,000 at December 31, 2022. There were no brokered deposits included in time deposits at December 31, 2021.
The following table shows time deposits by remaining maturity, and includes the uninsured portion related to such time deposits as of December 31, 2022 (dollars in thousands):
| Less than $250,000 | $250,000 or Greater | Total | Uninsured Portion | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three months or less | $ | 105,759 | $ | 29,414 | $ | 135,173 | $ | 17,414 | |||||||
| Over three months through six months | 207,246 | 21,251 | 228,497 | 6,251 | |||||||||||
| Over six months through 12 months | 405,411 | 96,664 | 502,074 | 46,163 | |||||||||||
| Over 12 months | 43,834 | 13,348 | 57,182 | 5,848 | |||||||||||
| Total | $ | 762,250 | $ | 160,677 | $ | 922,926 | $ | 75,676 |
Total estimated uninsured deposits were $1.6 billion as of December 31, 2022 and 2021.
Borrowed funds
At December 31, 2022, fixed-rate advances totaled $225.0 million, with interest rates ranging from 4.38% to 4.66% and maturities ranging from February 2022 to March 2023. Total variable rate advances were $400.0 million at December 31, 2022, with interest rates ranging from 4.23% to 4.33% that may reset daily, and mature in February 2023. The Company’s advances from the FHLB are collateralized by residential real estate loans, commercial real estate loans, and securities. The Company’s required investment in FHLB stock is $4.50 for every $100 in advances. Refer to Note 3—Securities for additional discussion. subject to the availability of proper collateral. The Bank’s maximum borrowing capacity is limited to 35% of total assets.
In addition to deposits, we also utilize FHLB advances as a supplementary funding source to finance our operations. The Bank’s advances from the FHLB are collateralized by residential and multi-family real estate loans and securities. At December 31, 2022 and 2021, we had maximum borrowing capacity from the FHLB of $1.9 billion and $1.8 billion, respectively, subject to the availability of collateral. At December 31, 2022, we had outstanding FHLB advances of $625.0 million with maturities through March 2023.
61
We have the capacity to borrow funds from the discount window of the FRB. We did not utilize the discount window during 2022 and there were no borrowings outstanding under the FRB discount window line as of December 31, 2022. We pledge loans as collateral for any borrowings under the FRB discount window.
During 2020, we issued $75.0 million in fixed-to-floating subordinated notes that mature on July 1, 2030. The subordinated notes bear a fixed interest rate of 6.00% until July 1, 2025 and a floating interest rate equal to a benchmark rate, which is expected to be three-month Secured Overnight Financing Rate plus 588 basis points thereafter until maturity. The transaction resulted in debt issuance costs of approximately $1.7 million that are being amortized over 10 years.
The following table sets forth certain information regarding our short-term borrowings at the dates and for the periods indicated (dollars in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| Federal Reserve Bank discount window borrowing: | ||||||||||||
| Average balance outstanding | $ | — | $ | — | $ | 49,768 | ||||||
| Maximum outstanding at any month-end period during the year | — | — | 350,000 | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | N/A | 0.25 | % | ||||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Federal Home Loan Bank advances: | ||||||||||||
| Average balance outstanding | $ | 436,618 | $ | 227,408 | $ | 208,787 | ||||||
| Maximum outstanding at any month-end period during the year | 735,000 | 490,000 | 499,000 | |||||||||
| Balance outstanding at end of period | 625,000 | 490,000 | 234,000 | |||||||||
| Weighted average interest rate during period | 2.07 | % | 0.22 | % | 1.04 | % | ||||||
| Weighted average interest rate at end of period | 4.33 | % | 0.27 | % | 0.24 | % | ||||||
| Federal funds purchased: | ||||||||||||
| Average balance outstanding | $ | 630 | $ | — | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | 45,000 | — | — | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | 2.32 | % | N/A | N/A | ||||||||
| Weighted average interest rate at end of period | 0.00 | % | N/A | N/A | ||||||||
| Paycheck Protection Program Liquidity Facility | ||||||||||||
| Average balance outstanding | $ | — | $ | 265,922 | $ | 232,819 | ||||||
| Maximum outstanding at any month-end period during the year | — | 439,066 | 449,889 | |||||||||
| Balance outstanding at end of period | — | — | 371,907 | |||||||||
| Weighted average interest rate during period | 0.00 | % | 0.35 | % | 0.35 | % | ||||||
| Weighted average interest rate at end of period | — | — | 0.35 | % | ||||||||
| Revolving Line of Credit: | ||||||||||||
| Average balance outstanding | $ | — | $ | — | $ | 41 | ||||||
| Maximum outstanding at any month-end period during the year | — | — | 1,550 | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | N/A | 73.81 | % | ||||||||
| Weighted average interest rate at end of period(1) | N/A | N/A | N/A |
(1)
We amended our existing revolving credit agreement with a correspondent lender in October 2022, which extended the maturity date to October, 2023. The amended revolving line of credit bears interest at either the SOFR Rate plus 195 basis points or the Prime Rate minus 75 basis points, based on our election, which is required to be communicate to the lender at least three business days prior to the commencement of an interest period. If we fail to provide timely notification, the interest rate will be Prime Rate minus 75 basis points. See "Liquidity" below for further information regarding the revolving line of credit.
Customer repurchase agreements (sweeps)
Securities sold under agreements to repurchase represent a demand deposit product offered to customers that sweep balances in excess of the FDIC insurance limit into overnight repurchase agreements. We pledge securities as collateral for the repurchase agreements. Securities sold under agreements to repurchase were $15.4 million at December 31, 2022, compared to $29.7 million at December 31, 2021 a decrease of $14.3 million.
Liquidity
We manage liquidity based upon factors that include the amount of core deposits as a percentage of total deposits, the level of diversification of our funding sources, the amount of non-deposit funding used to fund assets, the availability of unused funding sources, off-balance sheet obligations, the availability of assets readily converted into cash without undue loss, the amount of cash and liquid securities we hold and the re-pricing characteristics and maturities of our assets when compared to the re-pricing characteristics of our liabilities, the ability to securitize and sell certain pools of assets and other factors.
62
Our liquidity needs are primarily met by cash and investment securities positions, growth in deposits, cash flow from amortizing loan portfolios, and borrowings from the FHLB. For additional information regarding our operating, investing, and financing cash flows, see “Consolidated Statements of Cash Flows” in our audited consolidated financial statements contained in Item 8 of this report.
As of December 31, 2022, Byline Bank had maximum borrowing capacity from the FHLB of $2.5 billion and $804.6 million from the FRB. As of December 31, 2022, Byline Bank had open advances from the FHLB of $625.0 million and open letters of credit of $13.5 million, providing available aggregate borrowing capacity of $1.0 billion. In addition, Byline Bank had an uncommitted federal funds line available of $135.0 million and $804.6 million available under the FRB discount window line at December 31, 2022.
As of December 31, 2021, Byline Bank had maximum borrowing capacity from the FHLB of $2.3 billion and $603.0 million from the FRB. As of December 31, 2020, Byline Bank had open advances from the FHLB of $490.0 million and open letters of credit of $19.7 million, providing available aggregate borrowing capacity of $715.4 million. In addition, Byline Bank had an uncommitted federal funds line available of $115.0 million and $625.4 million available under the FRB discount window line at December 31, 2021.
The Company is currently party to a revolving credit agreement with a correspondent bank with availability of up to $15.0 million that matures on October 6, 2023. The revolving line of credit bears interest at either SOFR plus 195 basis points or the Prime Rate minus 75 basis points, not to be less than 2.00%, based on the Company’s election, which is required to be communicated at least three business days prior to the commencement of an interest period. If the Company fails to provide timely notification, the interest rate will be Prime Rate minus 75 basis points. At December 31, 2022 and December 31, 2021, the line of credit had no outstanding balance.
There are regulatory limitations that affect the ability of Byline Bank to pay dividends to the Company. See Note 20 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information. Management believes that such limitations will not impact our ability to meet our ongoing short-term cash obligations.
At December 31, 2022, we had outstanding commitments to extend credit of $1.6 billion, primarily related to unused credit lines and $15.5 million of commitments under operating lease agreements. For additional information regarding future financial commitments, see Notes 9 and 16 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information.
We expect that our cash and liquidity resources will be generated by the operations of Byline Bank, which we expect to be sufficient to satisfy our liquidity and capital requirements for at least the next 12 months.
Capital resources
Stockholders’ equity at December 31, 2022 was $765.8 million compared to $836.4 million at December 31, 2021, a decrease of $70.6 million, or 8.4%. The decrease was primarily driven by increases in accumulated other comprehensive loss reflecting increases in the unrealized losses in our available-for-sale securities portfolio.
The Company and Byline Bank are subject to various regulatory capital requirements administered by federal banking regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by federal banking regulators that, if undertaken, could have a direct material effect on our financial statements.
Under applicable bank regulatory capital requirements, each of the Company and Byline Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. Byline Bank must also meet certain specific capital guidelines under the prompt corrective action framework. The capital amounts and classification are subject to qualitative judgments by the federal banking regulators about components, risk weightings and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company and Byline Bank to maintain minimum amounts and ratios of CET1 capital, Tier 1 capital and total capital to risk-weighted assets and Tier 1 capital to average consolidated assets, (referred to as the “leverage ratio”), as defined under these capital requirements. For further information, see Item 1. “Business—Supervision and Regulation—Regulatory Capital Requirements”, “Business—Supervision and Regulation—Prompt Corrective Action Framework” and Note 20 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information.
As of December 31, 2022, Byline Bank exceeded all applicable regulatory capital requirements and was considered “well-capitalized”. There have been no conditions or events since December 31, 2022 that management believes have changed Byline Bank’s classifications.
On December 10, 2020, the Company announced that its Board of Directors approved a stock repurchase program authorizing the purchase of up to an aggregate of 1,250,000 shares of the Company’s outstanding common stock, and on July 27, 2021, the Company's Board of Directors authorized an expansion of the stock repurchase program. Under the extended program, the Company was authorized to repurchase an additional 1,250,000 shares of the Company's outstanding common stock. The program was effective until and expired on December 31, 2022.
On December 12, 2022, the Company announced that its Board of Directors approved a new stock repurchase program authorizing the purchase of up to an aggregate of 1,250,000 shares of the Company’s outstanding common stock. The new program is effective from January 1, 2023 until December 31, 2023, unless terminated earlier. The shares may, at the discretion of management, be repurchased from time to time in open market purchases as market conditions warrant or in privately negotiated transactions. The Company is not obligated to purchase any shares under the program, and the program may be discontinued at any time. The actual timing, number and share price of shares purchased under the repurchase program will be determined by the Company at its discretion
63
and will depend on a number of factors, including the market price of the Company’s stock, general market and economic conditions and applicable legal requirements. The shares authorized to be repurchased represent approximately 3.3% of the Company’s outstanding common stock at December 31, 2022.
Off-balance sheet items and other financing arrangements
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit, commercial letters of credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Statements of Financial Condition. The contractual or notional amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by Byline Bank upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral is primarily obtained in the form of commercial and residential real estate (including income producing commercial properties).
Letters of credit are conditional commitments issued by Byline Bank to guarantee the performance of a customer to a third-party. Those guarantees are primarily issued to support public and private borrowing arrangements, bond financing and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Commitments to make loans are generally made for periods of 90 days or less. The fixed rate loan commitments have interest rates ranging from 1.00% to 18.00% and maturities up to 2050. Variable rate loan commitments have interest rates ranging from 1.75% to 11.50% and maturities up to 2048.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as for funded instruments. We do not anticipate any material losses as a result of the commitments and standby letters of credit.
We enter into interest rate swaps that are used to manage differences in the amount, timing, and duration of our known or expected cash receipts and its known or expected cash payments principally related to certain variable rate borrowings. We also enter into interest rate derivatives with certain qualified borrowers to facilitate the borrowers’ risk management strategies and concurrently entered into mirror-image derivatives with a third party counterparty.
We recognize derivative financial instruments at fair value regardless of the purpose or intent for holding the instrument. We record derivative assets and derivative liabilities on the Consolidated Statements of Financial Condition within other assets and other liabilities, respectively. See Note 21 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information. Because the derivative assets and liabilities recorded on the balance sheet at December 31, 2022 do not represent the amounts that may ultimately be paid under these contracts, these assets and liabilities are listed in the table below (dollars in thousands):
| December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value | ||||||||||||
| Notional | Asset | Liability | ||||||||||
| Interest rate swaps designated as cash flow hedges | $ | 550,000 | $ | 47,249 | $ | — | ||||||
| Other interest rate swaps—pay fixed, receive floating | 545,346 | 18,093 | (17,817 | ) | ||||||||
| Other credit derivatives | 6,678 | — | — |
64
FY 2021 10-K MD&A
SEC filing source: 0000950170-22-003015.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following is a discussion and analysis of our financial condition and results of operations and should be read in conjunction with our financial statements and notes thereto included in Item 8 of this report. In addition to historical information, this discussion contains forward‑looking statements that involve risks, uncertainties and assumptions that could cause actual results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections entitled “Special Note Regarding Forward‑Looking Statements” and “Risk Factors”. Byline assumes no obligation to update any of these forward‑looking statements.
Management’s discussion focuses on 2021 results compared to 2020. For a discussion of 2020 results compared to 2019, refer to Part I, Item 7 of our 2020 Annual Report filed on Form 10-K, which was filed with the SEC on March 4, 2021.
Executive Summary
Our results of operations depend substantially on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and lease receivables, including accretion income on loans, investment securities and other short-term investments, and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings. Our results of operations are also dependent upon our generation of non-interest income, consisting primarily of income from fees and service charges on deposits, loan servicing revenue, wealth management and trust income, ATM and interchange fees, and net gains on sales of investment securities and loans. Other factors contributing to our results of operations include our provisions for loan and lease losses, provision for income taxes, and non-interest expenses, such as salaries and employee benefits, occupancy and equipment expenses and other miscellaneous operating costs.
We reported consolidated net income of $92.8 million for the year ended December 31, 2021, compared to net income of $37.5 million for the year ended December 31, 2020, an increase of $55.3 million. The increase in net income was attributable to a $21.4 million increase in net interest income, a $54.5 million decrease in the provision for loan and lease losses, and a $12.2 million increase in non-interest income, offset by a $17.2 million increase in provision for income taxes, and a $15.5 million increase in non-interest expense. The increase in net interest income during the year ended December 31, 2021 was primarily a result of an increase in average interest earning assets. The decrease in provision for loan and lease losses was mainly driven by decreases in the general reserves driven by decreases in qualitative factors due to the continued economic recovery. The increase in non-interest income was primarily driven by gains on the sales of loans. The increase in provision for income taxes was mostly driven by an increase in net income before provision for income taxes during the period. The increase in non-interest expense was mainly due to an increase in salaries and employee benefits as a result of new hires and increases in incentive compensation.
Dividends declared and paid on preferred shares were $783,000 for the years ended December 31, 2021 and 2020. Dividends declared on common shares were $11.4 million for the year ended December 31, 2021. Dividends paid on common shares were $11.3 million and $5.7 million for the years ended December 31, 2021 and 2020, respectively. For the years ended December 31, 2021 and 2020, net income available to common stockholders was $92.0 million, or $2.45 per basic and $2.40 per diluted common share, and $36.7 million, or $0.96 per basic and diluted common share, respectively. Our results of operations for the years ended December 31, 2021 and 2020, produced an annual return on average assets of 1.40% and 0.61% and a return on average stockholders’ equity of 11.31% and 4.78%, respectively.
Since our recapitalization in June 2013, our branch network has been reduced from 88 to 44, including 13 branches added through acquisition. During 2020 and 2021 we consolidated 17 branches within our network with minimal impact on our customer service levels, convenience, and business development capabilities. In December 2021 we announced plans to consolidate six branches during the second quarter of 2022. We expect these consolidations to generate over $5.3 million in annual cost savings. We expect to reinvest approximately 70% of the anticipated annualized cost savings into talent and technology that will further enhance our digital banking capabilities.
Critical accounting policies and estimates
Our accounting and reporting policies conform to GAAP and to general practices within the banking industry. To prepare financial statements and interim financial statements in conformity with GAAP, management makes estimates, assumptions and judgments based on available information. These estimates, assumptions and judgments affect the amounts reported in the financial statements and accompanying notes; and are based on information available as of the date of the financial statements. As this information changes, actual results could differ from the estimates, assumptions and judgments reflected in the financial statements. In particular, management has identified several accounting policies that, due to the estimates, assumptions and judgments inherent in those policies, are critical in understanding our financial statements.
These critical accounting policies and estimates include (i) acquisition‑related fair value computations, (ii) the carrying value of loans and leases, (iii) determining the provision and allowance for loan and lease losses, (iv) the valuation of intangible assets such as goodwill, servicing assets and core deposit intangibles, (v) the determination of fair value for financial instruments, including other-than-temporary-impairment losses, (vi) the valuation of real estate held for sale, and (vii) the valuation or recognition of deferred tax assets and liabilities.
The JOBS Act permits us an extended transition period for complying with new or revised accounting standards affecting public companies. We have elected to take advantage of this extended transition period, which means that the financial statements included in this annual report on Form 10-K, as well as any financial statements that we file in the future, will not be subject to all new
34
or revised accounting standards generally applicable to public companies for the transition period for so long as we remain an emerging growth company or until we affirmatively and irrevocably opt out of the extended transition period provided for under the JOBS Act.
The following is a discussion of the critical accounting policies and significant estimates that require us to make complex and subjective judgments. Additional information about these policies can be found in Note 1 of our audited consolidated financial statements contained in Item 8 of this report.
Business combinations
We account for business combinations under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations (“ASC 805”). We recognize the fair value of the assets acquired and liabilities assumed as of the date of acquisition, with any excess of the fair value of consideration provided over the fair value of the identifiable net tangible and intangible assets acquired recorded as goodwill. Transaction costs are expensed as incurred. Application of the acquisition method requires extensive use of accounting estimates and judgments to determine the fair values of the identifiable assets acquired and liabilities assumed at the acquisition date.
In accordance with ASC 805, the acquiring company retains the right to make appropriate adjustments to the assets and liabilities of the acquired entity for information obtained during the measurement period about facts and circumstances that existed as of the acquisition date. The measurement period ends as of the earlier of (i) one year from the acquisition date or (ii) the date when the acquirer receives the information necessary to complete the business combination accounting.
Originated loans and leases
We account for originated loans and leases and purchased loans and leases not acquired through business combinations as originated loans and leases. The new loans that management has the intent and ability to hold for the foreseeable future are reported at their outstanding principal balances net of any allowance for loan and lease losses, unamortized deferred fees and costs and unamortized premiums or discounts. The net amount of nonrefundable loan origination fees and certain direct costs associated with the lending process are deferred and amortized to interest income over the contractual lives of the new loans using methods which approximate the level yield method. Discounts and premiums are amortized or accreted to interest income over the estimated term of the new loans using methods that approximate the effective yield method. Interest income on new loans is accrued based on the unpaid principal balance outstanding. Additionally, once an acquired non-impaired loan reaches its contractual maturity date, it is re-underwritten, and if renewed, it is classified as an originated loan.
Acquired loans and leases
Acquired loans and leases are recorded at fair value as of the acquisition date. Credit discounts are included in the determination of fair value; therefore, an allowance for loan and lease losses is not recorded at the acquisition date. Acquired loans are evaluated upon acquisition and classified as either acquired impaired or acquired non‑impaired. Acquired impaired loans reflect evidence of credit deterioration since origination for which it is probable that all contractually required principal and interest will not be collected by us. Subsequent to acquisition, we periodically update for changes in cash flow expectations, which are reflected in interest income over the life of the loan as accretable yield. Any subsequent decreases in expected cash flow attributable to credit deterioration are recognized by recording a provision for loan losses.
For acquired non‑impaired loans and leases, the excess or deficit of the loan and lease principal balance over the fair value is recorded as a premium or discount at acquisition and is accreted through interest income over the life of the loan or lease. Subsequent to acquisition, these loans and leases are evaluated for credit deterioration and a provision for loan and lease losses would be recorded when probable loss is incurred. These loans and leases are evaluated for impairment consistent with originated loans and leases.
Provision and allowance for loan and lease losses
The provision for loan and lease losses reflects the amount required to maintain the allowance for loan and lease losses (“ALLL”) at an appropriate level based upon management’s evaluation of the adequacy of general and specific loss reserves.
The ALLL is maintained at a level that management believes is appropriate to provide for known and inherent incurred loan and lease losses as of the dates of the Consolidated Statements of Financial Condition, and we have established methodologies for the determination of its adequacy. The methodologies are set forth in a formal policy and take into consideration the need for an overall general valuation allowance as well as specific allowances that are determined on an individual loan basis. We increase our ALLL by charging provisions for probable losses against our income and decrease by charge‑offs, net of recoveries.
The evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. While management uses available information to recognize losses on loans and leases, changes in economic or other conditions may necessitate revision of the estimate in future periods.
The ALLL is maintained at a level management believes is sufficient to provide for probable losses based upon an ongoing review of the originated and acquired non‑impaired loan and lease portfolios by portfolio category, which include consideration of actual loss experience, peer loss experience, changes in the size and risk profile of the portfolio, identification of individual problem loan and lease situations which may affect a borrower’s ability to repay, and evaluation of prevailing economic conditions.
35
For acquired impaired loans, a specific valuation allowance is established when it is probable that we will be unable to collect all of the cash flows expected at acquisition, plus the additional cash flows expected to be collected arising from changes in estimates after acquisition.
The credit quality of loans in these loan portfolios are impacted by delinquency status and debt service coverage generated by the borrowers’ businesses and fluctuations in the value of real estate collateral.
Acquired non‑impaired loans and originated loans are considered impaired when, based on current information and events, it is probable that we will be unable to collect the scheduled payments of principal or interest when due, according to the contractual terms of the loan agreements. All acquired non‑impaired loans and originated loans of $100,000 or greater with an internal risk rating of substandard or below, or on nonaccrual, as well as loans classified as TDR, are reviewed individually for impairment on a quarterly basis.
In March of 2020, the CARES Act was enacted by the U.S. government in response to the economic disruption caused by the COVID-19 pandemic. The CARES Act provided that a qualified loan modification is exempt by law from classification as a TDR, from the period beginning March 1, 2020 until the earlier of December 31, 2020 or the date that is 60 days after the date on which the national emergency concerning the COVID-19 pandemic declared by the President of the United States terminates. The Consolidation Appropriations Act further extended the suspension period until the earlier of January 1, 2022 or the date that is 60 days after the date on which the national emergency concerning the COVID-19 pandemic declared by the President of the United States terminates. We have modifications under these Acts. The underlying loans and leases are subject to the same underwriting, risk-rating and accrual standards as the rest of the loan portfolio.
Goodwill and intangible assets
Goodwill. Goodwill represents the excess of the purchase consideration over the fair value of net assets acquired in connection with our recapitalization and acquisitions using the acquisition method of accounting. Goodwill is not amortized but is periodically evaluated for impairment under the provisions of ASC Topic 350, Intangibles—Goodwill and Other (“ASC 350”).
Impairment testing is performed using either a qualitative or quantitative approach at the reporting unit level. Our goodwill is allocated to Byline Bank, which is our only applicable reporting unit for the purposes of testing goodwill for impairment. We have selected November 30 as the date to perform the annual goodwill impairment test. Additionally, we perform a goodwill impairment evaluation on an interim basis when events or circumstances indicate impairment potentially exists.
Servicing assets. Servicing assets are recognized separately when they are acquired through sales of loans or when the rights to service loans are purchased. When loans are sold with servicing rights retained, servicing assets are recorded at fair value in accordance with ASC Topic 860, Transfers and Servicing (“ASC 860”). Fair value is based on market prices for comparable servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The fair value of servicing rights is highly sensitive to changes in underlying assumptions. Changes in the prepayment speed and discount rate assumptions have the most significant impact on the fair value of servicing rights. See Note 7 and Note 18 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information.
Core deposit intangible assets. Other intangible assets primarily consist of core deposit intangible assets. In valuing core deposit intangibles, we consider variables such as deposit servicing costs, attrition rates and market discount rates. Core deposit intangibles are reviewed annually, or more frequently when events or changes in circumstances occur that indicate that their carrying values may not be recoverable. If the recoverable amount of the core deposit intangibles is determined to be less than its carrying value, we would then measure the amount of impairment based on an estimate of the fair value at that time. We also evaluate whether the events or circumstances have occurred that warrant a revision to the remaining useful lives of intangible assets. In cases where a revision is deemed appropriate, the remaining carrying amounts of the intangible assets are amortized over the revised remaining useful life. Core deposit intangibles are currently amortized over an approximate ten-year period.
Customer relationship intangible. Other intangible assets also include our customer relationship intangible asset. In valuing our customer relationship intangibles, we consider variables such as assets under management, attrition rates, and fee structure. Customer relationship intangibles are currently amortized over a 12-year period.
Fair value of financial instruments
ASC Topic 820, Fair Value Measurement defines fair value as the price that would be received to sell a financial asset or paid to transfer a financial liability in an orderly transaction between market participants at the measurement date.
The degree of management judgment involved in determining the fair value of assets and liabilities is dependent upon the availability of quoted market prices or observable market parameters. For financial instruments that trade actively and have quoted market prices or observable market parameters, there is minimal subjectivity involved in measuring fair value. When observable market prices and parameters are not available, management judgment is necessary to estimate fair value. In addition, changes in market conditions may reduce the availability of quoted prices or observable data. For example, reduced liquidity in the capital markets or changes in secondary market activities could result in observable market inputs becoming unavailable. Therefore, when market data is not available, we would use valuation techniques requiring more management judgment to estimate the appropriate fair value measurement.
36
See Note 18 of the notes to our audited consolidated financial statements contained in Item 8 of this report for a complete discussion of our use of fair value of financial assets and liabilities and their related measurement practices.
Valuation of real estate held for sale
Other real estate owned. OREO includes real estate assets that have been acquired through, or in lieu of, loan foreclosure or repossession and are to be sold. OREO assets are initially recorded at fair value, less estimated costs to sell, of the collateral of the loan, on the date of foreclosure or repossession, establishing a new cost basis. Adjustments that reduce loan balances to fair value at the time of foreclosure or repossession are recognized as charge‑offs in the allowance for loan and lease losses. Positive adjustments, if any, at the time of foreclosure or repossession are recognized as a reduction in non‑interest expense. After foreclosure or repossession, management periodically obtains new valuations and real estate or other assets may be adjusted to a lower carrying amount, determined by the fair value of the asset, less estimated costs to sell. Any subsequent write‑downs are recorded as a decrease in the asset and charged against other real estate owned valuation adjustments, included within non-interest expense. Operating expenses of such properties, net of related income, are included in non‑interest expense, and gains and losses on their disposition are included in non‑interest expense. Gains on internally financed other real estate owned sales are accounted for in accordance with the methods stated in ASC Topic 360‑20, Real Estate Sales (“ASC 360‑20”). Any losses on the sales of other real estate owned properties are recognized immediately.
Assets held for sale. Assets held for sale consist of former branch locations and real estate purchased for expansion. Assets are considered held for sale when management has approved a plan to sell the assets following a branch closure or other events. The properties are being actively marketed and transferred to assets held for sale based at the lower of its carrying value or its fair value, less estimated costs to sell. Adjustments to reduce the asset balances to fair value are recorded at the time of transfer and are recognized through a charge against income. An assessment of the recoverability of other long-lived assets associated with all branches is periodically performed, resulting in impairment losses that are reflected in other non-interest expense.
Income taxes
We use the asset and liability method to account for income taxes. The objective of the asset and liability method is to establish deferred tax assets and liabilities for the temporary differences between the financial reporting basis and the income tax basis of our assets and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled. Our annual tax rate is based on our income, statutory tax rates and available tax planning opportunities. Tax laws are complex and subject to different interpretations by the taxpayer and respective governmental taxing authorities. Significant judgment is required in determining tax expense and in evaluating tax positions, including evaluating uncertainties.
Deferred income tax assets represent amounts available to reduce income taxes payable on taxable income in future years. Such assets arise because of temporary differences between the financial reporting and tax bases of assets and liabilities, as well as from net operating loss carryforwards. We review our deferred tax positions quarterly for changes which may impact realizability. We evaluate the recoverability of these future tax deductions by assessing the adequacy of future expected taxable income from all sources, including reversal of taxable temporary differences, forecasted operating earnings and available tax planning strategies. We use short and long‑range business forecasts to provide additional information for its evaluation of the recoverability of deferred tax assets. It is our policy to recognize interest and penalties associated with uncertain tax positions, if applicable, as components of non‑interest expense.
A deferred tax valuation allowance is established to reduce the net carrying amount of deferred tax assets if it is determined to be more likely than not that all or some of the deferred tax asset will not be realized. See Note 12 of the notes to our audited consolidated financial statements contained in Item 8 of this report for further information on income taxes.
Recently Issued Accounting Pronouncements
For a discussion of recent accounting pronouncements, including the effective dates of adoption and anticipated effects on our results of operations and finance as condition, see Note 2 of the notes to our audited consolidated financial statements contained in Item 8 of this report.
Primary Factors Used to Evaluate Our Business
As a financial institution, we manage and evaluate various aspects of both our results of operations and our financial condition. We evaluate the levels and trends of the line items included in our consolidated financial statements as well as various financial ratios that are commonly used in our industry. We analyze these ratios and financial trends against our own historical performance, our budgeted performance and the final condition and performance of comparable financial institutions in our region. Comparison of our financial performance against other financial institutions is impacted by the accounting for acquired non‑impaired and acquired impaired loans.
These factors and metrics described in this annual report on Form 10-K may not provide an appropriate basis to compare our results or financial condition to the results or financial condition of other financial services companies, given our limited operating history and strategic acquisitions since our recapitalization.
Selected Financial Data.
The following table summarizes certain selected historical consolidated financial data of Byline as of or for the fiscal years ended December 31, 2021, 2020, and 2019, and is derived from our audited financial statements. You should read this information in conjunction with our consolidated financial statements and related notes included in Item 8 of this report. Management uses the non-GAAP financial measures set forth herein in its analysis of our performance, and believes that these non-GAAP financial measures
37
provide useful information to management and investors; however, you should not view these disclosures as a substitute for results determined in accordance with GAAP financial measures.
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands except share and per share data) | 2021 | 2020 | 2019 | |||||||||
| Income Statement Data | ||||||||||||
| Net interest income | $ | 236,387 | $ | 214,978 | $ | 216,285 | ||||||
| Provision for loan and lease losses | 1,457 | 55,949 | 20,708 | |||||||||
| Non-interest income | 74,253 | 62,060 | 55,548 | |||||||||
| Non-interest expense | 184,971 | 169,422 | 173,830 | |||||||||
| Income before income taxes | 124,212 | 51,667 | 77,295 | |||||||||
| Provision for income taxes | 31,427 | 14,200 | 20,293 | |||||||||
| Net income | 92,785 | 37,467 | 57,002 | |||||||||
| Dividends on preferred shares | 783 | 783 | 783 | |||||||||
| Income available to common stockholders | 92,002 | 36,684 | 56,219 | |||||||||
| Earnings per Common Share | ||||||||||||
| Basic earnings per common share | $ | 2.45 | $ | 0.96 | $ | 1.51 | ||||||
| Diluted earnings per common share | $ | 2.40 | $ | 0.96 | $ | 1.48 | ||||||
| Adjusted diluted earnings per share(1)(2)(3) | $ | 2.71 | $ | 1.05 | $ | 1.62 | ||||||
| Weighted-average common shares outstanding (basic) | 37,609,723 | 38,031,250 | 37,290,486 | |||||||||
| Weighted-average common shares outstanding (diluted) | 38,369,067 | 38,312,608 | 37,986,463 | |||||||||
| Common shares outstanding | 37,713,903 | 38,618,054 | 38,256,500 | |||||||||
| Balance Sheet Data | ||||||||||||
| Loans and leases held for investment, before allowance for loan and lease losses(4) | $ | 4,537,128 | $ | 4,340,535 | $ | 3,785,661 | ||||||
| Loans and leases held for sale | 64,460 | 7,924 | 11,732 | |||||||||
| Allowance for loan and lease losses (ALLL) | 55,012 | 66,347 | 31,936 | |||||||||
| Acquisition accounting adjustments(5) | 4,769 | 13,389 | 28,511 | |||||||||
| Interest-bearing deposits in other banks | 122,684 | 41,988 | 32,509 | |||||||||
| Investment securities | 1,469,005 | 1,460,389 | 1,198,735 | |||||||||
| Assets held for sale | 9,153 | 13,023 | 15,362 | |||||||||
| Other real estate owned, net | 2,112 | 6,350 | 9,896 | |||||||||
| Goodwill and other intangibles | 165,558 | 172,631 | 180,255 | |||||||||
| Servicing assets | 23,744 | 22,042 | 19,471 | |||||||||
| Total assets | 6,696,172 | 6,390,652 | 5,521,809 | |||||||||
| Total deposits | 5,155,047 | 4,752,031 | 4,147,577 | |||||||||
| Total liabilities | 5,859,790 | 5,585,188 | 4,771,694 | |||||||||
| Total stockholders’ equity | 836,382 | 805,464 | 750,115 | |||||||||
| Deposits per branch | 117,160 | 103,305 | 67,993 | |||||||||
| Book value per common share | 21.90 | 20.59 | 19.33 | |||||||||
| Tangible book value per common share(1) | 17.51 | 16.12 | 14.62 | |||||||||
| Performance Ratios | ||||||||||||
| Net interest margin | 3.84 | % | 3.80 | % | 4.47 | % | ||||||
| Cost of deposits | 0.09 | 0.35 | 0.91 | |||||||||
| Efficiency ratio(6) | 57.27 | 58.40 | 61.10 | |||||||||
| Adjusted efficiency ratio(1)(2)(6) | 51.98 | 56.68 | 58.54 | |||||||||
| Non-interest expense to average assets | 2.78 | 2.76 | 3.29 | |||||||||
| Adjusted non-interest expense to average assets(1)(2) | 2.54 | 2.68 | 3.16 | |||||||||
| Return on average stockholders’ equity | 11.31 | 4.78 | 8.05 | |||||||||
| Adjusted return on average stockholders' equity(1)(2)(3) | 12.77 | 5.21 | 8.77 | |||||||||
| Return on average assets | 1.40 | 0.61 | 1.08 | |||||||||
| Adjusted return on average assets(1)(2)(3) | 1.58 | 0.67 | 1.18 | |||||||||
| Non-interest income to total revenues(1) | 23.90 | 22.40 | 20.43 | |||||||||
| Pre-tax pre-provision return on average assets(1) | 1.89 | 1.75 | 1.86 | |||||||||
| Adjusted pre-tax pre-provision return on average assets(1)(2) | 2.14 | 1.83 | 1.99 | |||||||||
| Return on average tangible common stockholders' equity(1) | 15.17 | 7.06 | 11.80 | |||||||||
| Adjusted return on average tangible common stockholders' equity(1)(2)(3) | 17.04 | 7.63 | 12.78 | |||||||||
| Non-interest-bearing deposits to total deposits | 41.87 | 37.09 | 30.85 | |||||||||
| Loans and leases held for sale and loans and leases held for investment to total deposits | 89.26 | 91.51 | 91.56 | |||||||||
| Deposits to total liabilities | 87.97 | 85.08 | 86.92 |
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands except share and per share data) | 2021 | 2020 | 2019 | |||||||||
| Asset Quality Ratios | ||||||||||||
| Non-performing loans and leases / total loans and leases held for investment, net before ALLL | 0.51 | % | 0.95 | % | 0.96 | % | ||||||
| ALLL / total loans and leases held for investment, net before ALLL | 1.21 | 1.53 | 0.84 | |||||||||
| Net charge-offs / average total loans and leases held for investment, net before ALLL | 0.28 | 0.51 | 0.37 | |||||||||
| Capital Ratios | ||||||||||||
| Common equity to assets | 12.33 | % | 12.44 | % | 13.40 | % | ||||||
| Tangible common equity to tangible assets(1) | 10.11 | 10.01 | 10.47 | |||||||||
| Leverage ratio | 10.89 | 11.12 | 11.39 | |||||||||
| Common equity tier 1 capital ratio | 11.39 | 12.20 | 12.36 | |||||||||
| Tier 1 capital ratio | 12.37 | 13.36 | 13.67 | |||||||||
| Total capital ratio | 14.70 | 16.18 | 14.43 |
(1)
Represents a non-GAAP financial measure. See “GAAP Reconciliation and Management Explanation of non-GAAP Financial Measures” for a reconciliation of Byline’s Non-GAAP measures to the most directly comparable GAAP financial measure.
(2)
Calculation excludes impairment charges, merger-related expenses, and core system conversion expenses.
(3)
Calculation excludes incremental income tax expense or benefit related to changes in corporate income tax rates and reversal of valuation allowance on net deferred tax assets.
38
(4)
Represents loans and leases, net of acquisition accounting adjustments, unearned deferred fees and costs and initial indirect costs.
(5)
Represents the remaining unamortized premium or unaccreted discount as a result of applying the fair value acquisition accounting adjustment at the time of the business combination on acquired loans.
(6)
Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income.
GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures
Some of the financial measures included in Item 6. “Selected Financial Data” are not measures of financial performance in accordance with GAAP. Our management uses the non‑GAAP financial measures set forth below in its analysis of our performance.
•
“Adjusted net income” and “adjusted diluted earnings per share” exclude certain significant items, which include incremental income tax benefit related to the reversal of the valuation allowance on our net deferred tax assets, incremental income tax benefit related to Illinois corporate income tax rate increases, incremental income tax expense or benefit related to federal corporate income tax reductions, impairment charges on assets held for sale and right-of use asset ("ROU"), merger-related expenses, and core system conversion expenses adjusted for applicable income tax. Management believes the significant items are not indicative of or useful to measure our operating performance on an ongoing basis.
•
“Net interest income, fully taxable-equivalent” and “net interest margin, fully taxable-equivalent” are adjusted to reflect tax-exempt interest income on an equivalent before-tax basis using tax rates effective as of the end of the period. Management believes the metric provides useful comparable information to investors and that these measures may be useful for peer comparison.
•
“Adjusted non-interest expense” is non-interest expense excluding certain significant items, which include impairment charges on assets held for sale and ROU asset, merger-related expenses, and core system conversion expenses.
•
“Adjusted efficiency ratio” is adjusted non-interest expense less amortization of intangible assets divided by net interest income and non-interest income. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Adjusted non-interest expense to average assets” is adjusted non-interest expense divided by average assets. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Adjusted return on average stockholders’ equity” is adjusted net income divided by average stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Adjusted return on average assets” is adjusted net income divided by average assets. Management believes the metric is an important measure of our 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 net income” is pre‑tax income plus the provision for loan and lease losses. 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 corporate income tax rate. The metric demonstrates income excluding the tax provision or benefit and the provision for loan and lease losses, and enables investors and others to assess our ability to generate capital to cover credit losses through a credit cycle.
•
“Adjusted pre-tax pre-provision net income” is pre-tax pre-provision net income excluding certain significant items, which include impairment charges on assets held for sale and ROU asset, merger-related expenses, and core system conversion expenses. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“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 change in tax expense or benefit resulting from the recent decrease in the federal corporate income tax rate and the recent 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. “Adjusted pre-tax pre-provision return on average assets” excludes certain significant items, which include impairment charges on assets held for sale and ROU asset, merger-related expenses, and core system conversion expenses.
•
“Tangible common equity” is defined as total stockholders’ equity reduced by preferred stock and goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
39
•
“Tangible assets” is defined as total assets reduced by goodwill and other intangible assets. Management does not consider servicing assets as an intangible asset for purposes of this calculation.
•
“Tangible book value per common 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 metric 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.
•
“Tangible net income available to common stockholders” is net income available to common stockholders excluding after-tax intangible asset amortization.
•
“Adjusted tangible net income available to common stockholders” is tangible net income available to common stockholders excluding certain significant items. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Return on average tangible common stockholders’ equity” is tangible net income available to common stockholders divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
•
“Adjusted return on average tangible common stockholders’ equity” is adjusted tangible net income available to common stockholders divided by average tangible common stockholders’ equity. Management believes the metric is an important measure of our operating performance on an ongoing basis.
We believe that these non‑GAAP financial measures provide useful information to its management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that our non‑GAAP financial measures have a number of limitations. As such, you should not view these disclosures 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.
The following reconciliation tables provide a more detailed analysis of the non‑GAAP financial measures discussed herein:
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2021 | 2020 | 2019 | |||||||||
| Net income and earnings per share excluding significant items | ||||||||||||
| Reported Net Income | $ | 92,785 | $ | 37,467 | $ | 57,002 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 16,430 | 4,769 | 569 | |||||||||
| Merger-related expense | — | — | 4,340 | |||||||||
| Core system conversion expense | — | — | 2,049 | |||||||||
| Tax benefit on impairment charges, merger-related and core system conversion expenses | (4,462 | ) | (1,328 | ) | (1,830 | ) | ||||||
| Adjusted Net Income | $ | 104,753 | $ | 40,908 | $ | 62,130 | ||||||
| Reported Diluted Earnings per Share | $ | 2.40 | $ | 0.96 | $ | 1.48 | ||||||
| Significant items: | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 0.43 | 0.12 | 0.01 | |||||||||
| Merger-related expense | — | — | 0.12 | |||||||||
| Core system conversion expense | — | — | 0.05 | |||||||||
| Tax benefit on impairment charges, merger-related expenses and core system conversion expense | (0.12 | ) | (0.03 | ) | (0.04 | ) | ||||||
| Adjusted Diluted Earnings per Share | $ | 2.71 | $ | 1.05 | $ | 1.62 |
40
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2021 | 2020 | 2019 | |||||||||
| Adjusted non-interest expense: | ||||||||||||
| Non-interest expense | $ | 184,971 | $ | 169,422 | $ | 173,830 | ||||||
| Less: significant items | ||||||||||||
| Impairment charges on assets held for sale and ROU asset | 16,430 | 4,769 | 569 | |||||||||
| Merger-related expense | — | — | 4,340 | |||||||||
| Core system conversion expense | — | — | 2,049 | |||||||||
| Adjusted non-interest expense | $ | 168,541 | $ | 164,653 | $ | 166,872 | ||||||
| Adjusted non-interest expense excluding amortization of intangible assets: | ||||||||||||
| Adjusted non-interest expense | $ | 168,541 | $ | 164,653 | $ | 166,872 | ||||||
| Less: Amortization of intangible assets | 7,073 | 7,624 | 7,737 | |||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 161,468 | $ | 157,029 | $ | 159,135 | ||||||
| Pre-tax pre-provision net income: | ||||||||||||
| Pre-tax income | $ | 124,212 | $ | 51,667 | $ | 77,295 | ||||||
| Add: Provision for loan and lease losses | 1,457 | 55,949 | 20,708 | |||||||||
| Pre-tax pre-provision net income | $ | 125,669 | $ | 107,616 | $ | 98,003 | ||||||
| Adjusted pre-tax pre-provision net income: | ||||||||||||
| Pre-tax pre-provision net income | $ | 125,669 | $ | 107,616 | $ | 98,003 | ||||||
| Impairment charges on assets held for sale and ROU asset | 16,430 | 4,769 | 569 | |||||||||
| Merger-related expense | — | — | 4,340 | |||||||||
| Core system conversion expense | — | — | 2,049 | |||||||||
| Adjusted pre-tax pre-provision net income | $ | 142,099 | $ | 112,385 | $ | 104,961 | ||||||
| Total revenues: | ||||||||||||
| Net interest income | $ | 236,387 | $ | 214,978 | $ | 216,285 | ||||||
| Add: non-interest income | 74,253 | 62,060 | 55,548 | |||||||||
| Total revenues | $ | 310,640 | $ | 277,038 | $ | 271,833 | ||||||
| Tangible common stockholders' equity: | ||||||||||||
| Total stockholders' equity | $ | 836,382 | $ | 805,464 | $ | 750,115 | ||||||
| Less: Preferred stock | 10,438 | 10,438 | 10,438 | |||||||||
| Less: Goodwill | 148,353 | 148,353 | 148,353 | |||||||||
| Less: Core deposit intangibles and other intangibles | 17,205 | 24,278 | 31,902 | |||||||||
| Tangible common stockholders' equity | $ | 660,386 | $ | 622,395 | $ | 559,422 | ||||||
| Tangible assets: | ||||||||||||
| Total assets | $ | 6,696,172 | $ | 6,390,652 | $ | 5,521,809 | ||||||
| Less: Goodwill | 148,353 | 148,353 | 148,353 | |||||||||
| Less: Core deposit intangibles and other intangibles | 17,205 | 24,278 | 31,902 | |||||||||
| Tangible assets | $ | 6,530,614 | $ | 6,218,021 | $ | 5,341,554 | ||||||
| Average tangible common stockholders' equity: | ||||||||||||
| Average total stockholders' equity | $ | 820,017 | $ | 784,578 | $ | 708,200 | ||||||
| Less: Average preferred stock | 10,438 | 10,438 | 10,438 | |||||||||
| Less: Average goodwill | 148,353 | 148,353 | 140,087 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 20,689 | 28,095 | 34,004 | |||||||||
| Average tangible common stockholders' equity | $ | 640,537 | $ | 597,692 | $ | 523,671 | ||||||
| Average tangible assets: | ||||||||||||
| Average total assets | $ | 6,642,131 | $ | 6,140,143 | $ | 5,277,042 | ||||||
| Less: Average goodwill | 148,353 | 148,353 | 140,087 | |||||||||
| Less: Average core deposit intangibles and other intangibles | 20,689 | 28,095 | 34,004 | |||||||||
| Average tangible assets | $ | 6,473,089 | $ | 5,963,695 | $ | 5,102,951 | ||||||
| Tangible net income available to common stockholders: | ||||||||||||
| Net income available to common stockholders | $ | 92,002 | $ | 36,684 | $ | 56,219 | ||||||
| Add: After-tax intangible asset amortization | 5,147 | 5,501 | 5,582 | |||||||||
| Tangible net income available to common stockholders | $ | 97,149 | $ | 42,185 | $ | 61,801 | ||||||
| Adjusted Tangible net income available to common stockholders: | ||||||||||||
| Tangible net income available to common stockholders | $ | 97,149 | $ | 42,185 | $ | 61,801 | ||||||
| Impairment charges on assets held for sale and ROU asset | 16,430 | 4,769 | 569 | |||||||||
| Merger-related expense | — | — | 4,340 | |||||||||
| Core system conversion expense | — | — | 2,049 | |||||||||
| Tax benefit on significant items | (4,462 | ) | (1,328 | ) | (1,830 | ) | ||||||
| Adjusted tangible net income available to common stockholders | $ | 109,117 | $ | 45,626 | $ | 66,929 |
41
| As of or for the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share and per share data) | 2021 | 2020 | 2019 | |||||||||
| Pre-tax pre-provision return on average assets: | ||||||||||||
| Pre-tax pre-provision net income | $ | 125,669 | $ | 107,616 | $ | 98,003 | ||||||
| Total average assets | 6,642,131 | 6,140,143 | 5,277,042 | |||||||||
| Pre-tax pre-provision return on average assets | 1.89 | % | 1.75 | % | 1.86 | % | ||||||
| Adjusted Pre-tax pre-provision return on average assets: | ||||||||||||
| Adjusted pre-tax pre-provision net income\ | $ | 142,099 | $ | 112,385 | $ | 104,961 | ||||||
| Total average assets | 6,642,131 | 6,140,143 | 5,277,042 | |||||||||
| Adjusted pre-tax pre-provision return on average assets: | 2.14 | % | 1.83 | % | 1.99 | % | ||||||
| Non-interest income to total revenues: | ||||||||||||
| Non-interest income | $ | 74,253 | $ | 62,060 | $ | 55,548 | ||||||
| Total revenues | 310,640 | 277,038 | 271,833 | |||||||||
| Non-interest income to total revenues | 23.90 | % | 22.40 | % | 20.43 | % | ||||||
| Adjusted non-interest expense to average assets: | ||||||||||||
| Adjusted non-interest expense | $ | 168,541 | $ | 164,653 | $ | 166,872 | ||||||
| Total average assets | 6,642,131 | 6,140,143 | 5,277,042 | |||||||||
| Adjusted non-interest expense to average assets | 2.54 | % | 2.68 | % | 3.16 | % | ||||||
| Adjusted efficiency ratio: | ||||||||||||
| Adjusted non-interest expense excluding amortization of intangible assets | $ | 161,468 | $ | 157,029 | $ | 159,135 | ||||||
| Total revenues | 310,640 | 277,038 | 271,833 | |||||||||
| Adjusted efficiency ratio | 51.98 | % | 56.68 | % | 58.54 | % | ||||||
| Adjusted return on average assets: | ||||||||||||
| Adjusted net income | $ | 104,753 | $ | 40,908 | $ | 62,130 | ||||||
| Total average assets | 6,642,131 | 6,140,143 | 5,277,042 | |||||||||
| Adjusted return on average assets | 1.58 | % | 0.67 | % | 1.18 | % | ||||||
| Adjusted return on average stockholders' equity: | ||||||||||||
| Adjusted net income | $ | 104,753 | $ | 40,908 | $ | 62,130 | ||||||
| Average stockholders' equity | 820,017 | 784,578 | 708,200 | |||||||||
| Adjusted return on average stockholders' equity | 12.77 | % | 5.21 | % | 8.77 | % | ||||||
| Tangible common equity to tangible assets: | ||||||||||||
| Tangible common equity | $ | 660,386 | $ | 622,395 | $ | 559,422 | ||||||
| Tangible assets | 6,530,614 | 6,218,021 | 5,341,554 | |||||||||
| Tangible common equity to tangible assets | 10.11 | % | 10.01 | % | 10.47 | % | ||||||
| Return on average tangible common stockholders' equity: | ||||||||||||
| Tangible net income available to common stockholders | $ | 97,149 | $ | 42,185 | $ | 61,801 | ||||||
| Average tangible common stockholders' equity | 640,537 | 597,692 | 523,671 | |||||||||
| Return on average tangible common stockholders' equity: | 15.17 | % | 7.06 | % | 11.80 | % | ||||||
| Adjusted return on average tangible common stockholders' equity: | ||||||||||||
| Adjusted tangible net income available to common stockholders | $ | 109,117 | $ | 45,626 | $ | 66,929 | ||||||
| Average tangible common stockholders' equity | 640,537 | 597,692 | 523,671 | |||||||||
| Adjusted return on average tangible common stockholders' equity | 17.04 | % | 7.63 | % | 12.78 | % | ||||||
| Tangible book value per share: | ||||||||||||
| Tangible common equity | $ | 660,386 | $ | 622,395 | $ | 559,422 | ||||||
| Common shares outstanding | 37,713,903 | 38,618,054 | 38,256,500 | |||||||||
| Tangible book value per share | $ | 17.51 | $ | 16.12 | $ | 14.62 |
42
Results of Operations
Net interest income
Net interest income, representing interest income less interest expense, is a significant contributor to our revenues and earnings. We generate interest income from interest and dividends on interest-earning assets, which include loans, leases and investment securities we own. We incur interest expense from interest paid on interest-bearing liabilities, which include interest-bearing deposits, subordinated notes, junior subordinated debentures and other borrowings. To evaluate net interest income, we measure and monitor (i) yields on our loans and other interest-earning assets, (ii) the costs of our deposits and other funding sources, (iii) our net interest spread and (iv) our net interest margin. Net interest spread is the difference between rates earned on interest-earning assets and rates paid on interest-bearing liabilities. Net interest margin is calculated as the net interest income divided by average interest-earning assets. Because non-interest-bearing sources of funds, such as non-interest-bearing deposits and stockholders’ equity, also fund interest-earning assets, net interest margin includes the benefit of these non-interest-bearing sources.
We also recognize income from the accretable discounts associated with the purchase of interest-earning assets. Because of our recapitalization and acquisitions, we derive a portion of our interest income from the accretable discounts on acquired loans. The accretion is generally recognized over the life of the loan and is impacted by changes in expected cash flows on the loan. This accretion will continue to have an impact on our net interest income as long as loans acquired with a discount at acquisition represent a meaningful portion of our interest-earning assets. As of December 31, 2021, acquired loans with evidence of credit deterioration accounted for under ASC Topic 310-30, Accounting for Purchased Loans with Deteriorated Credit Quality, represented 2.8% of our total loan portfolio, compared to 4.7 % at December 31, 2020.
Changes in the market interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as the volume and types of interest-earning assets, interest-bearing and non-interest-bearing liabilities, are usually the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. In addition, our interest income includes the accretion of the discounts on our acquired loans, which will also affect our net interest spread, net interest margin and net interest income.
The following tables present, for the periods indicated, information about (i) average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense
43
on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. Yields have been calculated on a pre-tax basis (dollars in thousands):
| Year Ended December 31, | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||||||||||
| Average Balance(5) | Interest Inc / Exp | Average Yield / Rate | Average Balance(5) | Interest Inc / Exp | Average Yield / Rate | Average Balance(5) | Interest Inc / Exp | Average Yield / Rate | |||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 69,338 | $ | 117 | 0.17 | % | $ | 46,508 | $ | 228 | 0.49 | % | $ | 43,636 | $ | 1,018 | 2.33 | % | |||||||||||
| Loans and leases(1) | 4,518,836 | 222,993 | 4.93 | % | 4,196,708 | 208,788 | 4.98 | % | 3,741,607 | 235,501 | 6.29 | % | |||||||||||||||||
| Taxable securities | 1,376,045 | 21,909 | 1.59 | % | 1,287,480 | 27,233 | 2.12 | % | 981,453 | 26,509 | 2.70 | % | |||||||||||||||||
| Tax-exempt securities(2) | 184,622 | 4,946 | 2.68 | % | 128,664 | 3,773 | 2.93 | % | 71,173 | 2,260 | 3.18 | % | |||||||||||||||||
| Total interest-earning assets | $ | 6,148,841 | $ | 249,965 | 4.07 | % | $ | 5,659,360 | $ | 240,022 | 4.24 | % | $ | 4,837,869 | $ | 265,288 | 5.48 | % | |||||||||||
| Allowance for loan and lease losses | (63,351 | ) | (48,688 | ) | (29,650 | ) | |||||||||||||||||||||||
| All other assets | 556,641 | 529,471 | 468,823 | ||||||||||||||||||||||||||
| TOTAL ASSETS | $ | 6,642,131 | $ | 6,140,143 | $ | 5,277,042 | |||||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||||||||||||
| Deposits | |||||||||||||||||||||||||||||
| Interest checking | $ | 622,147 | $ | 883 | 0.14 | % | $ | 469,418 | $ | 938 | 0.20 | % | $ | 346,329 | $ | 2,002 | 0.58 | % | |||||||||||
| Money market accounts | 1,073,970 | 1,285 | 0.12 | % | 1,132,978 | 4,238 | 0.37 | % | 709,379 | 7,111 | 1.00 | % | |||||||||||||||||
| Savings | 610,953 | 289 | 0.05 | % | 520,472 | 252 | 0.05 | % | 474,709 | 434 | 0.09 | % | |||||||||||||||||
| Time deposits | 722,974 | 2,045 | 0.28 | % | 940,165 | 11,196 | 1.19 | % | 1,244,070 | 26,778 | 2.15 | % | |||||||||||||||||
| Total interest-bearing deposits | 3,030,044 | 4,502 | 0.15 | % | 3,063,033 | 16,624 | 0.54 | % | 2,774,487 | 36,325 | 1.31 | % | |||||||||||||||||
| Other borrowings | 525,078 | 1,663 | 0.32 | % | 542,937 | 3,318 | 0.61 | % | 477,144 | 9,255 | 1.94 | % | |||||||||||||||||
| Subordinated notes and debentures | 110,108 | 6,374 | 5.79 | % | 72,188 | 4,310 | 5.97 | % | 37,037 | 2,949 | 7.96 | % | |||||||||||||||||
| Total borrowings | 635,186 | 8,037 | 1.27 | % | 615,125 | 7,628 | 1.24 | % | 514,181 | 12,204 | 2.37 | % | |||||||||||||||||
| Total interest-bearing liabilities | $ | 3,665,230 | $ | 12,539 | 0.34 | % | $ | 3,678,158 | $ | 24,252 | 0.66 | % | $ | 3,288,668 | $ | 48,529 | 1.48 | % | |||||||||||
| Non-interest bearing demand deposits | 2,085,454 | 1,624,754 | 1,238,410 | ||||||||||||||||||||||||||
| Other liabilities | 71,430 | 52,653 | 41,764 | ||||||||||||||||||||||||||
| Total stockholders’ equity | 820,017 | 784,578 | 708,200 | ||||||||||||||||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 6,642,131 | $ | 6,140,143 | $ | 5,277,042 | |||||||||||||||||||||||
| Net interest spread(3) | 3.73 | % | 3.58 | % | 4.00 | % | |||||||||||||||||||||||
| Net interest income, fully taxable equivalent | $ | 237,426 | $ | 215,770 | $ | 216,759 | |||||||||||||||||||||||
| Net interest margin, fully taxable equivalent(2)(4) | 3.86 | % | 3.81 | % | 4.48 | % | |||||||||||||||||||||||
| Tax-equivalent adjustment | (1,039 | ) | 0.02 | % | (792 | ) | 0.01 | % | (474 | ) | 0.01 | % | |||||||||||||||||
| Net interest income | $ | 236,387 | $ | 214,978 | $ | 216,285 | |||||||||||||||||||||||
| Net interest margin(4) | 3.84 | % | 3.80 | % | 4.47 | % | |||||||||||||||||||||||
| Net loan accretion impact on margin | $ | 6,451 | 0.10 | % | $ | 13,058 | 0.23 | % | $ | 23,190 | 0.48 | % |
(1)
Loan and lease balances are net of deferred origination fees and costs and initial direct costs. Non-accrual loans and leases are included in total loan and lease balances.
(2)
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
(3)
Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.
(4)
Represents net interest income divided by total average interest-earning assets.
(5)
Average balances are average daily balances.
44
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following tables set forth the effects of changing rates and volumes on our net interest income during the periods shown. Information is provided with respect to (i) effects on interest income attributable to changes in volume (changes in volume multiplied by prior rate) and (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume). Changes applicable to both volume and rate have been allocated to volume. Yields have been calculated on a pre-tax basis. The tables below are a summary of the increases and decreases in interest income and interest expense resulting from changes in average balances (volume) and changes in average interest rates (dollars in thousands):
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 Compared to 2020 | 2020 Compared to 2019 | |||||||||||||||||||||||
| Change Due to | Change Due to | Total | Change Due to | Change Due to | Total | |||||||||||||||||||
| Volume | Rate | Change | Volume | Rate | Change | |||||||||||||||||||
| Interest income | ||||||||||||||||||||||||
| Cash and cash equivalents | $ | 38 | $ | (149 | ) | $ | (111 | ) | $ | 13 | $ | (803 | ) | $ | (790 | ) | ||||||||
| Loans and leases(1) | 16,303 | (2,098 | ) | 14,205 | 22,303 | (49,016 | ) | (26,713 | ) | |||||||||||||||
| Taxable securities | 1,499 | (6,823 | ) | (5,324 | ) | 6,416 | (5,692 | ) | 724 | |||||||||||||||
| Tax-exempt securities(2) | 1,494 | (321 | ) | 1,173 | 1,691 | (178 | ) | 1,513 | ||||||||||||||||
| Total interest income | $ | 19,334 | $ | (9,391 | ) | $ | 9,943 | $ | 30,423 | $ | (55,689 | ) | $ | (25,266 | ) | |||||||||
| Interest expense | ||||||||||||||||||||||||
| Deposits | ||||||||||||||||||||||||
| Interest checking | $ | 227 | $ | (282 | ) | $ | (55 | ) | $ | 251 | $ | (1,315 | ) | $ | (1,064 | ) | ||||||||
| Money market accounts | (121 | ) | (2,832 | ) | (2,953 | ) | 1,597 | (4,470 | ) | (2,873 | ) | |||||||||||||
| Savings | 37 | 0 | 37 | 8 | (190 | ) | (182 | ) | ||||||||||||||||
| Time deposits | (595 | ) | (8,556 | ) | (9,151 | ) | (3,639 | ) | (11,943 | ) | (15,582 | ) | ||||||||||||
| Total interest-bearing deposits | (452 | ) | (11,670 | ) | (12,122 | ) | (1,783 | ) | (17,918 | ) | (19,701 | ) | ||||||||||||
| Other borrowings | 234 | (1,889 | ) | (1,655 | ) | 408 | (6,345 | ) | (5,937 | ) | ||||||||||||||
| Subordinated notes and debentures | 2,357 | (293 | ) | 2,064 | 2,099 | (738 | ) | 1,361 | ||||||||||||||||
| Total borrowings | 2,591 | (2,182 | ) | 409 | 2,507 | (7,083 | ) | (4,576 | ) | |||||||||||||||
| Total interest expense | $ | 2,139 | $ | (13,852 | ) | $ | (11,713 | ) | $ | 724 | $ | (25,001 | ) | $ | (24,277 | ) | ||||||||
| Net interest income | $ | 17,195 | $ | 4,461 | $ | 21,656 | $ | 29,699 | $ | (30,688 | ) | $ | (989 | ) |
(1)
Includes loans and leases on non-accrual status.
(2)
Interest income and rates include the effects of a tax equivalent adjustment to adjust tax-exempt investment income on tax-exempt investment securities to a fully taxable basis, assuming a federal income tax rate of 21%.
Net interest income for the year ended December 31, 2021 was $236.4 million, an increase of $21.4 million, or 10.0% compared to the same period in 2020. The increase in interest income of $9.7 million was principally a result of increased average interest-earning assets. The average balance of interest-earning assets was $6.1 billion for the year ended December 31, 2021, an increase of $489.5 million, or 8.6%, compared to 2020, primarily due to increased loan and lease originations and higher fees related to Paycheck Protection Program ("PPP") loan forgiveness offset by a $6.6 million decrease in net loan accretion. We expect net loan accretion to continue to decline and estimate $1.7 million in projected loan accretion for 2022. Interest expense decreased by $11.7 million for the year ended December 31, 2021 compared to the same period in 2020, mostly due to declining rates on time deposits. Average total interest-bearing deposits decreased $33.0 million, or 1.1%.
Interest expense on borrowings for the year ended December 31, 2021 was $8.0 million compared to $7.6 million for the year ended December 31, 2020, an increase of $409,000, or 5.4%. This increase was primarily driven by increases in average balances of borrowed funds.
The net interest margin for the year ended December 31, 2021 was 3.84%, an increase of four basis points compared to 3.80% for the year ended December 31, 2020. The average yield on interest-earning assets decreased 17 basis points for the year ended December 31, 2021 compared to the year ended December 31, 2020, while the average rate paid on interest-bearing liabilities decreased by 32 basis points, for an increase in the interest rate spread of 15 basis points. The primary driver of the increase was the decrease in average yields on interest-bearing liabilities.
Provision for loan and lease losses
The provision for loan and lease losses represents a charge to earnings necessary to establish an allowance for loan and lease losses that, in management’s evaluation, is appropriate to provide coverage for probable losses incurred in the loan and lease portfolio. The allowance for loan and lease losses is increased by the provision for loan and lease losses and is decreased by charge-offs, net of recoveries on prior charge-offs.
Provisions for loan and lease losses for the year ended December 31, 2021 were $1.5 million compared to $55.9 million for the year ended December 31, 2020, a decrease of $54.5 million, or 97.4%. The decrease reflects the decreases to our general reserves as the economic uncertainty caused by the COVID-19 pandemic continues to subside, offset by increases for loan and lease originations. The ALLL as a percentage of loans and leases decreased from 1.53% at December 31, 2020 to 1.21% at December 31, 2021.
45
Non-interest income
Non-interest income was $74.3 million for the year ended December 31, 2021, compared to $62.1 million for the year ended December 31, 2020, an increase of $12.2 million or 19.6%. The increase in non-interest income was mostly due to an increase in net gains on sale of loans.
The following table presents the major components of our non-interest income for the periods indicated (dollars in thousands):
| Year ended December 31, | 2021 compared to 2020 | 2020 compared to 2019 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Fees and service charges on deposits | $ | 7,254 | $ | 6,471 | $ | 6,458 | $ | 783 | 12.1 | % | $ | 13 | 0.2 | % | ||||||||||||||
| Loan servicing revenue | 12,693 | 11,319 | 10,695 | 1,374 | 12.1 | % | 624 | 5.8 | % | |||||||||||||||||||
| Loan servicing asset revaluation | (6,658 | ) | (4,951 | ) | (6,639 | ) | (1,707 | ) | 34.5 | % | 1,688 | (25.4 | )% | |||||||||||||||
| ATM and interchange fees | 4,476 | 4,165 | 3,785 | 311 | 7.5 | % | 380 | 10.0 | % | |||||||||||||||||||
| Net gains on sales of securities available-for-sale | 1,435 | 5,301 | 1,151 | (3,866 | ) | (72.9 | )% | 4,150 | NM | |||||||||||||||||||
| Change in fair value of equity securities, net | (62 | ) | 729 | 1,416 | (791 | ) | NM | (687 | ) | (48.5 | )% | |||||||||||||||||
| Net gains on sales of loans | 46,274 | 33,349 | 31,845 | 12,925 | 38.8 | % | 1,504 | 4.7 | % | |||||||||||||||||||
| Wealth management and trust income | 3,069 | 2,680 | 2,578 | 389 | 14.5 | % | 102 | 4.0 | % | |||||||||||||||||||
| Other non-interest income | 5,772 | 2,997 | 4,259 | 2,775 | 92.6 | % | (1,262 | ) | (29.6 | )% | ||||||||||||||||||
| Total non-interest income | $ | 74,253 | $ | 62,060 | $ | 55,548 | $ | 12,193 | 19.6 | % | $ | 6,512 | 11.7 | % | ||||||||||||||
| NM - Not meaningful |
Fees and service charge on deposits was $7.3 million for the year ended December 31, 2021, compared to $6.5 million for the year ended December 31, 2020, an increase of $783,000 or 12.1%. The increase was a result of higher average balances of deposits.
Loan servicing revenue was $12.7 million for the year ended December 31, 2021, compared to $11.3 million for the year ended December 31, 2020, an increase of $1.4 million, or 12.1%. The increase was primarily driven by an increase in total loans serviced due to additional U.S. government guaranteed loans sold with retained servicing rights. At December 31, 2021 and 2020, the outstanding balances of U.S. government guaranteed loans serviced, were $1.7 billion and $1.5 billion, respectively.
Loan servicing asset revaluation represents net changes in the fair value of our servicing assets. Loan servicing asset revaluation had a downward adjustment of $6.7 million for the year ended December 31, 2021, compared to a downward adjustment of $5.0 million for the year ended December 31, 2020, an increase of $1.7 million, or 34.5%. The variances was primarily driven by the change in fair value of the servicing asset as a result of changes to valuation assumptions, including prepayment speeds, discount rates, and expected average loan life on U.S. government guaranteed loans based on the current interest rate environment, and were impacted by secondary market volatility caused by the economic uncertainty from the COVID-19 pandemic.
ATM and interchange fees were $4.5 million for the year ended December 31, 2021 compared to $4.2 million for the year ended December 31, 2020, an increase of $311,000 or 7.5%. The increase was primarily driven by higher interchange volume and rates.
Gains on sales of securities were $1.4 million for the year ended December 31, 2021 compared to $5.3 million for the year ended December 31, 2020, a decrease of $3.9 million or 72.9%. The variance was due to sales volume and changing market conditions. We sold $201.5 million and $209.0 million of securities during the years ended December 31, 2021 and 2020, respectively.
Net gains on sales of loans were $46.3 million for the year ended December 31, 2021 compared to $33.3 million for the year ended December 31, 2020, an increase of $12.9 million, or 38.8%. The increase in net gains on sales was primarily driven by higher volume of government guaranteed loans sold and higher market premiums for government guaranteed loans. We sold $392.6 million and $369.0 million of U.S. government guaranteed loans during the years ended December 31, 2021 and 2020, respectively.
Wealth management and trust income represents fees charged to customers for investment, trust, or wealth management services and are primarily determined by total assets under management. Wealth management and trust income was $3.1 million for the year ended December 31, 2021 compared to $2.7 million for the year ended December 31, 2020, an increase of $389,000 or 14.5% primarily due to market conditions and an increase in new business. Assets under management were $663.4 million and $569.4 million as of December 31, 2021 and 2020, respectively.
Other non-interest income was $5.8 million for the year ended December 31, 2021 compared to $3.0 million for the year ended December 31, 2020, an increase of $2.8 million or 92.6%. Customer derivative products fee income was $1.5 million for the year ended December 31, 2021 compared to $414,000 for the year ended December 31, 2020, an increase of $1.1 million. Increase in cash surrender value of bank owned life insurance was $1.5 million for the year ended December 31, 2021 compared to $259,000 for the year ended December 31, 2020, an increase of $1.2 million. During 2021, we made additional investments in Bank Owned Life Insurance of $68.6 million.
Non-interest expense
We reported non-interest expense for the year ended December 31, 2021 of $185.0 million compared to $169.4 million for the year ended December 31, 2020, an increase of $15.5 million or 9.2%. The increase was primarily due to increases in salaries and employee benefits and an increase in impairment charges on assets held for sale.
46
The following table presents the major components of our non-interest expense for the periods indicated (dollars in thousands):
| Year ended December 31, | 2021 compared to 2020 | 2020 compared to 2019 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Salaries and employee benefits | $ | 101,222 | $ | 89,756 | $ | 95,309 | $ | 11,466 | 12.8 | % | $ | (5,553 | ) | (5.8 | )% | |||||||||||||
| Occupancy expense, net | 16,553 | 19,402 | 16,668 | (2,849 | ) | (14.7 | )% | 2,734 | 16.4 | % | ||||||||||||||||||
| Equipment expense | 4,059 | 3,555 | 3,103 | 504 | 14.2 | % | 452 | 14.6 | % | |||||||||||||||||||
| Impairment charge on assets held for sale | 12,332 | 4,769 | 569 | 7,563 | 158.6 | % | 4,200 | 738.1 | % | |||||||||||||||||||
| Loan and lease related expenses | 5,957 | 5,955 | 8,015 | 2 | 0.0 | % | (2,060 | ) | (25.7 | )% | ||||||||||||||||||
| Legal, audit and other professional fees | 10,198 | 8,138 | 11,453 | 2,060 | 25.3 | % | (3,315 | ) | (28.9 | )% | ||||||||||||||||||
| Data processing | 11,780 | 10,900 | 13,733 | 880 | 8.1 | % | (2,833 | ) | (20.6 | )% | ||||||||||||||||||
| Net loss recognized on other real estate owned and other related expenses | 1,078 | 1,819 | 665 | (741 | ) | (40.7 | )% | 1,154 | 173.5 | % | ||||||||||||||||||
| Regulatory assessments | 1,717 | 2,221 | 697 | (504 | ) | (22.7 | )% | 1,524 | 218.7 | % | ||||||||||||||||||
| Other intangible assets amortization expense | 7,073 | 7,624 | 7,737 | (551 | ) | (7.2 | )% | (113 | ) | (1.5 | )% | |||||||||||||||||
| Advertising and promotions | 1,800 | 1,287 | 3,398 | 513 | 39.9 | % | (2,111 | ) | (62.1 | )% | ||||||||||||||||||
| Telecommunications | 1,155 | 1,728 | 1,963 | (573 | ) | (33.2 | )% | (235 | ) | (12.0 | )% | |||||||||||||||||
| Other non-interest expense | 10,047 | 12,268 | 10,520 | (2,221 | ) | (18.1 | )% | 1,748 | 16.6 | % | ||||||||||||||||||
| Total non-interest expense | $ | 184,971 | $ | 169,422 | $ | 173,830 | $ | 15,549 | 9.2 | % | $ | (4,408 | ) | (2.5 | )% |
Salaries and employee benefits expense for the year ended December 31, 2021 was $101.2 million compared to $89.8 million for the year ended December 31, 2020, an increase of $11.5 million or 12.8%, primarily due to new hires and increased incentive compensation expense. Our staffing increased from 918 full-time equivalent employees as of December 31, 2020 to 970 as of December 31, 2021.
Occupancy expense for the year ended December 31, 2021 was $16.6 million compared to $19.4 million for the year ended December 31, 2020, a decrease of $2.8 million, or 14.7%. The decrease was primarily a result of decreased rental expense, offset by an increase in real estate taxes.
Equipment expense for the year ended December 31, 2021 was $4.1 million compared to $3.6 million for the year ended December 31, 2020, an increase of $504,000 or 14.2%. The increase was primarily a result of increased investment in equipment and technology assets.
Impairment charge on assets held for sale was $12.3 million for the year ended December 31, 2021 compared to $4.8 million for the year ended December 31, 2020, an increase of $7.6 million. The increase was primarily a result of impairments taken as part of our strategic branch consolidation efforts and real estate strategy we announced on December 10, 2021.
Legal, audit and other professional fees for the year ended December 31, 2021 were $10.2 million compared to $8.1 million for the year ended December 31, 2020, an increase of $2.1 million or 25.3%. The increase is driven by increases in professional services.
Data processing expense for the year ended December 31, 2021 was $11.8 million compared to $10.9 million for the year ended December 31, 2020, an increase of $880,000 or 8.1% primarily due to increases to technology spending.
Net loss recognized on other real estate owned and other related expenses were $1.1 million for the year ended December 31, 2021 compared to $1.8 million for the year ended December 31, 2020, a decrease in expense of $741,000, or 40.7%. The variance was primarily due to decreased valuation adjustments and increased gains on other real estate owned assets.
Regulatory assessments for the year ended December 31, 2021 were $1.7 million compared to $2.2 million for the year ended December 31, 2020, a decrease of $504,000, or 22.7%. The decrease was primarily driven by a decrease in FDIC insurance assessments.
Advertising and promotions for the year ended December 31, 2021 were $1.8 million compared to $1.3 million for the year ended December 31, 2020, an increase of $513,000 or 39.8%, primarily due to an increase in advertising campaigns and sponsorships.
Telecommunications expense for the year ended December 31, 2021 was $1.2 million compared to $1.7 million for the year ended December 31, 2020, a decrease of $573,000 or 33.2%. The decrease was primarily a result of our cost savings initiatives.
47
Other non-interest expense for the year ended December 31, 2021 was $10.0 million compared to $12.3 million for the year ended December 31, 2020, a decrease of $2.2 million, or 18.1%. The decrease was primarily a result of decreased provision for unfunded commitments of $1.2 million and a decrease in Directors fees of $785,000.
For the years ended December 31, 2021 and 2020 , our efficiency ratio was 57.27% and 58.40%, respectively. The improvement in our efficiency ratio was primarily attributable to increased net interest income. For the years ended December 31, 2021 and 2020, our adjusted efficiency ratio was 51.98% and 56.68%, respectively. Please refer to the “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures” included in Item 6 of this report, for more information on how our adjusted efficiency ratio is calculated.
Income Taxes
Income tax expense was $31.4 million for the year ended December 31, 2021, compared to $14.2 million for the year ended December 31, 2020. The increase in income tax expense was primarily due to increased income before provision for income taxes during the period.
Our effective tax rate was 25.3% for the year ended December 31, 2021 and 27.5% for the year ended December 31, 2020. The decrease in our effective tax rate was primarily driven by a reduction in state income tax rate, net of federal benefit. We expect our effective tax rate for 2022 to be approximately 25% to 27%.
Financial Condition
Balance sheet analysis
Our total assets increased by $305.5 million, or 4.8%, to $6.7 billion at December 31, 2021, compared to $6.4 billion at December 31, 2020. The increase in total assets includes an increase of $196.6 million, or 4.5%, in loans and leases from $4.3 billion at December 31, 2020 to $4.5 billion at December 31, 2021. Our originated loan and lease portfolio increased by $425.9 million and our acquired loan and lease portfolio decreased by $229.3 million. The increase in our originated portfolio was mostly attributed to organic loan and lease growth. The decrease in our acquired portfolio was due to renewals reflected in originated loans, payoffs and pay downs during the period.
Total liabilities increased by $274.6 million, or 4.9%, to $5.9 billion at December 31, 2021 compared to $5.6 billion at December 31, 2020. The increase is a result of an increase in total deposits of $403.0 million, or 8.5%, primarily attributed growth in non-interest bearing deposits.
Investment portfolio
Our investment securities portfolio consists of securities classified as equity and other securities, at fair value, available-for-sale, and held-to-maturity. There were no securities classified as trading in our investment portfolio as of or for the years ended December 31, 2021 and 2020. All available-for sale securities are carried at fair value and may be used for liquidity purposes should management consider it to be in our best interest. Securities available-for-sale consist primarily of residential mortgage-backed securities, commercial mortgage-backed securities and U.S. government agencies securities.
Securities available-for-sale increased $7.3 million, or 0.5%, from $1.4 billion at December 31, 2020 to $1.5 billion at December 31, 2021.
Our held-to-maturity securities portfolio consists of municipal securities. We carry these securities at amortized cost. Securities held-to-maturity were $3.9 million and $4.4 million at December 31, 2021 and 2020, respectively.
The fair value of our equity and other securities portfolio was $10.6 million at December 31, 2021, and $8.8 million at December 31, 2020.
We had no securities that were classified as having other-than-temporary-impairment (“OTTI”) as of December 31, 2021 and 2020.
48
The following tables summarize the fair value of the available-for-sale and held-to-maturity securities portfolio as of the dates presented (dollars in thousands):
| December 31, 2021 | December 31, 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale | |||||||||||||||
| U.S. Treasury Notes | $ | 18,447 | $ | 18,476 | $ | 23,468 | $ | 23,812 | |||||||
| U.S. Government agencies | 141,096 | 139,390 | 113,088 | 113,551 | |||||||||||
| Obligations of states, municipalities, and political subdivisions | 86,454 | 89,636 | 135,513 | 142,419 | |||||||||||
| Residential mortgage-backed securities | |||||||||||||||
| Agency | 756,549 | 743,656 | 764,951 | 778,391 | |||||||||||
| Non-agency | 146,499 | 145,236 | 32,654 | 32,981 | |||||||||||
| Commercial mortgage-backed securities | |||||||||||||||
| Agency | 214,417 | 213,551 | 244,496 | 250,152 | |||||||||||
| Corporate securities | 65,814 | 67,346 | 59,020 | 60,768 | |||||||||||
| Asset-backed securities | 37,206 | 37,251 | 45,255 | 45,156 | |||||||||||
| Total | $ | 1,466,482 | $ | 1,454,542 | $ | 1,418,445 | $ | 1,447,230 |
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Held-to-maturity | |||||||||||||||
| Obligations of states, municipalities, and political subdivisions | $ | 3,885 | $ | 3,992 | $ | 4,395 | $ | 4,573 | |||||||
| Total | $ | 3,885 | $ | 3,992 | $ | 4,395 | $ | 4,573 |
Certain securities have fair values less than amortized cost and, therefore, contain unrealized losses. At December 31, 2021, we evaluated the securities which had an unrealized loss for OTTI and determined all declines in value to be temporary. There were 104 investment securities with unrealized losses at December 31, 2021. We anticipate full recovery of amortized cost with respect to these securities by maturity, or sooner in the event of a more favorable market interest rate environment. We do not intend to sell these securities and it is not more likely than not that we will be required to sell them before recovery of their amortized cost basis, which may be at maturity.
The following table (dollars in thousands) set forth certain information regarding contractual maturities and the weighted average yields of our debt securities as of December 31, 2021. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Due in One Year or Less | Due from One to Five Years | Due from Five to Ten Years | Due after Ten Years | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | |||||||||||||||||||||||||
| Available-for-sale | ||||||||||||||||||||||||||||||||
| U.S. Treasury Notes | $ | 8,493 | 2.51 | % | $ | 9,954 | 0.91 | % | $ | — | 0.00 | % | $ | — | 0.00 | % | ||||||||||||||||
| U.S. government agencies | 1,995 | 2.80 | % | 19,450 | 1.14 | % | 100,655 | 1.18 | % | 18,996 | 1.32 | % | ||||||||||||||||||||
| Obligations of states, municipalities, and political subdivisions | 6,735 | 2.39 | % | 20,453 | 2.57 | % | 19,100 | 2.87 | % | 40,166 | 2.30 | % | ||||||||||||||||||||
| Residential mortgage-backed securities | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||
| Agency | — | 0.00 | % | 446 | 1.32 | % | 92,193 | 1.51 | % | 663,910 | 1.25 | % | ||||||||||||||||||||
| Non-agency | — | 0.00 | % | — | 0.00 | % | — | 0.00 | % | 146,499 | 2.06 | % | ||||||||||||||||||||
| Commercial mortgage-backed securities | ||||||||||||||||||||||||||||||||
| Agency | — | 0.00 | % | — | 0.00 | % | 13,164 | 1.59 | % | 201,253 | 2.01 | % | ||||||||||||||||||||
| Corporate securities | 2,002 | 3.53 | % | 6,960 | 2.21 | % | 56,852 | 3.95 | % | — | 0.00 | % | ||||||||||||||||||||
| Asset-backed securities | — | 0.00 | % | — | 0.00 | % | 30,625 | 1.59 | % | 6,581 | 1.57 | % | ||||||||||||||||||||
| Total | $ | 19,225 | 2.60 | % | $ | 57,263 | 1.74 | % | $ | 312,589 | 1.94 | % | $ | 1,077,405 | 1.55 | % |
49
| Due in One Year or Less | Due from One to Five Years | Due from Five to Ten Years | Due after Ten Years | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | Amortized Cost | Weighted Average Yield(1) | |||||||||||||||||||||||||
| Held-to-maturity | ||||||||||||||||||||||||||||||||
| Obligations of states, municipalities, and political subdivisions | $ | 1,175 | 2.50 | % | $ | 2,710 | 2.68 | % | $ | — | 0.00 | % | $ | — | 0.00 | % | ||||||||||||||||
| Total | $ | 1,175 | 2.50 | % | $ | 2,710 | 2.68 | % | $ | — | 0.00 | % | $ | — | 0.00 | % |
(1)
The weighted average yields are based on amortized cost.
As of December 31, 2021 and 2020, investment securities indexed to LIBOR were $58.2 million and $44.3 million, respectively.
Total non-taxable securities classified as obligations of states, municipalities and political subdivisions were $61.7 million at December 31, 2021, a decrease of $15.8 million from December 31, 2020.
There were no holdings of securities of any one issuer, other than U.S. government-sponsored entities and agencies, with total outstanding balances greater than 10% of our stockholders’ equity as of December 31, 2021 and 2020.
Restricted stock
As a member of the Federal Home Loan Bank system, Byline Bank is required to maintain an investment in the capital stock of the FHLB. No market exists for this stock, and it has no quoted market value. The stock is redeemable at par by the FHLB and is, therefore, carried at cost. In addition, Byline Bank owns stock of Bankers’ Bank, which is redeemable at par and carried at cost. As of December 31, 2021 and 2020, we held $22.0 million and $10.5 million, respectively, in FHLB and Bankers’ Bank stock. We evaluate impairment of our investment in FHLB and Bankers’ Bank based on the ultimate recoverability of the par value rather than by recognizing temporary declines in value. We did not identify any indicators of impairment of FHLB and Bankers’ Bank stock as of December 31, 2021 and 2020.
Loan and lease portfolio
Lending-related income is the most important component of our net interest income and is the main driver of the results of our operations. Total loans and leases at December 31, 2021 and 2020 were $4.5 billion and $4.3 billion, respectively, an increase of $196.6 million or 4.5%. The growth in the originated loan and lease portfolio was primarily driven by increases in commercial real estate, commercial and industrial loans and leases, and leasing financing receivables. Acquired impaired loans and acquired non-impaired loans and leases were $442.8 million at December 31, 2021 a decrease of $229.3 million or 34.1%, compared to $672.1 million at December 31, 2020. The decrease in the acquired loan and lease portfolio was driven by renewals that are reflected within originated loans, payoffs, and maturities during the period.
50
We strive to maintain a relatively diversified loan and lease portfolio to help reduce the risk inherent in concentration in certain types of collateral. Our exposure to certain industries as of December 31, 2021 represents the following percentages of the portfolio: 33.4% real estate, 15.0% manufacturing, 7.8% wholesale trade, 6.6% retail trade, 5.4% consumer, 5.2% finance and insurance , and all other industries represent less than 5% of the portfolio or 26.6% of the total loan and lease portfolio. As of December 31, 2021, the loan portfolio included $425.8 million of unguaranteed SBA 7(a) and USDA loans with exposure to the following top three industries: 16.1% accommodation and food services, 14.8% retail trade and 13.0% manufacturing. The following table shows our allocation of originated, acquired impaired and acquired non-impaired loans and leases as of the dates presented (dollars in thousands):
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||
| Amount | % of Total | Amount | % of Total | |||||||||||||
| Originated loans and leases | ||||||||||||||||
| Commercial real estate | $ | 1,379,000 | 30.4 | % | $ | 1,017,587 | 23.5 | % | ||||||||
| Residential real estate | 379,796 | 8.4 | % | 414,220 | 9.6 | % | ||||||||||
| Construction, land development, and other land | 323,886 | 7.1 | % | 226,408 | 5.2 | % | ||||||||||
| Commercial and industrial | 1,534,745 | 33.8 | % | 1,276,527 | 29.4 | % | ||||||||||
| Paycheck Protection Program | 123,712 | 2.7 | % | 517,815 | 11.9 | % | ||||||||||
| Installment and other | 940 | 0.0 | % | 1,267 | 0.0 | % | ||||||||||
| Leasing financing receivables | 352,247 | 7.8 | % | 214,636 | 4.9 | % | ||||||||||
| Total originated loans and leases | $ | 4,094,326 | 90.2 | % | $ | 3,668,460 | 84.5 | % | ||||||||
| Acquired impaired loans | ||||||||||||||||
| Commercial real estate | $ | 72,160 | 1.6 | % | $ | 108,484 | 2.5 | % | ||||||||
| Residential real estate | 49,401 | 1.1 | % | 78,840 | 1.9 | % | ||||||||||
| Construction, land development, and other land | 1,312 | 0.0 | % | 4,113 | 0.1 | % | ||||||||||
| Commercial and industrial | 4,014 | 0.1 | % | 10,178 | 0.2 | % | ||||||||||
| Installment and other | 164 | 0.0 | % | 202 | 0.0 | % | ||||||||||
| Total acquired impaired loans | $ | 127,051 | 2.8 | % | $ | 201,817 | 4.7 | % | ||||||||
| Acquired non-impaired loans and leases | ||||||||||||||||
| Commercial real estate | $ | 214,588 | 4.7 | % | $ | 295,599 | 6.8 | % | ||||||||
| Residential real estate | 51,317 | 1.1 | % | 79,211 | 1.8 | % | ||||||||||
| Construction, land development, and other land | 201 | 0.1 | % | 212 | 0.0 | % | ||||||||||
| Commercial and industrial | 43,202 | 1.0 | % | 82,195 | 1.9 | % | ||||||||||
| Installment and other | 264 | 0.0 | % | 536 | 0.0 | % | ||||||||||
| Leasing financing receivables | 6,179 | 0.1 | % | 12,505 | 0.3 | % | ||||||||||
| Total acquired non-impaired loans and leases | $ | 315,751 | 7.0 | % | $ | 470,258 | 10.8 | % | ||||||||
| Total loans and leases | $ | 4,537,128 | 100.0 | % | $ | 4,340,535 | 100.0 | % | ||||||||
| Allowance for loan and lease losses | (55,012 | ) | (66,347 | ) | ||||||||||||
| Total loans and leases, net of allowance for loan and lease losses | $ | 4,482,116 | $ | 4,274,188 |
Loans collateralized by real estate comprised 54.5% and 51.4% of the loan and lease portfolio at December 31, 2021 and 2020, respectively. Commercial real estate loans comprised the largest portion of the real estate loan portfolio as of December 31, 2021 and 2020, and totaled $1.7 billion, or 67.4%, of real estate loans and 36.7% of the total loan and lease portfolio at December 31, 2021. At December 31, 2020, commercial real estate loans totaled $1.4 billion and comprised 63.9% of real estate loans and 32.8% of the total loan and lease portfolio. Acquired impaired commercial real estate loans decreased from $108.5 million as of December 31, 2020 to $72.2 million as of December 31, 2021, or 33.5%. At December 31, 2021 and 2020, commercial real estate loans, including both owner-occupied and non-owner occupied, as a percentage of total capital were 302.5% and 285.2%, respectively. Non-owner occupied commercial real estate loans were $637.1 million and $533.9 million, or 84.6% and 79.0% of total capital, at December 31, 2021 and 2020, respectively.
Residential real estate loans totaled $480.5 million at December 31, 2021 compared to $572.3 million at December 31, 2020, a decrease of $91.8 million or 16.0%. The residential real estate loan portfolio comprised 19.4% and 25.7% of real estate loans as of December 31, 2021 and 2020, respectively, and 10.6% and 13.3% of total loans and leases at December 31, 2021 and 2020, respectively. Acquired impaired residential real estate loans decreased from $78.8 million as of December 31, 2020 to $49.4 million as of December 31, 2021, or 37.3%.
Construction, land development and other land loans totaled $325.4 million at December 31, 2021 compared to $230.7 million at December 31, 2020, an increase of $94.7 million or 41.0%. The construction, land development and other land loan portfolio comprised 13.2% and 10.4% of real estate loans as of December 31, 2021 and 2020, respectively, and 7.2% and 5.3% of the total loan and lease portfolio as of December 31, 2021 and 2020, respectively.
Commercial and industrial loans totaled $1.6 billion and $1.4 billion at December 31, 2021 and 2020, respectively, an increase of $213.1 million, or .7%, primarily due to organic growth. The commercial and industrial loan portfolio comprised 34.9% and 31.5% of the total loan and lease portfolio as of December 31, 2021 and 2020, respectively.
51
PPP loans totaled $123.7 million, or 2.7% of total loans and leases, at December 31, 2021 compared to $517.8 million or 11.9% of total loans and leases at December 31, 2020. PPP loans decreased $394.1 million, or 76.1%, primarily as a result of SBA loan forgiveness.
Lease financing receivables comprised 7.9% and 5.2% of the loan and lease portfolio as of December 31, 2021 and 2020, respectively. Total lease financing receivables were $358.4 million and $227.1 million at December 31, 2021 and 2020, respectively, an increase of $131.3 million, or 57.8%, primarily due to higher origination levels.
Loan and lease portfolio maturities and interest rate sensitivity
The following table shows our loan and lease portfolio by scheduled maturity at December 31, 2021 (dollars in thousands):
| Due in One Year or Less | Due after One Year Through Five Years | Due after Five Years Through Fifteen Years | Due after Fifteen Years | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Fixed Rate | Floating Rate | Total | |||||||||||||||||||||||||||
| Originated loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 70,985 | $ | 95,980 | $ | 458,366 | $ | 224,596 | $ | 169,000 | $ | 104,524 | $ | 60,211 | $ | 195,338 | $ | 1,379,000 | |||||||||||||||||
| Residential real estate | 12,342 | 14,662 | 70,590 | 54,770 | 36,181 | 61,167 | 101,663 | 28,421 | 379,796 | ||||||||||||||||||||||||||
| Construction, land development, and other land | 7,056 | 76,484 | 17,469 | 201,694 | 11,318 | 9,201 | — | 664 | 323,886 | ||||||||||||||||||||||||||
| Commercial and industrial | 15,102 | 303,110 | 160,602 | 650,906 | 70,556 | 172,587 | 67,109 | 94,773 | 1,534,745 | ||||||||||||||||||||||||||
| Paycheck Protection Program | — | — | 123,712 | — | — | — | — | — | 123,712 | ||||||||||||||||||||||||||
| Installment and other | 48 | 8 | 614 | — | 270 | — | — | — | 940 | ||||||||||||||||||||||||||
| Leasing financing receivables | 12,495 | — | 302,288 | — | 37,464 | — | — | — | 352,247 | ||||||||||||||||||||||||||
| Total originated loans and leases | $ | 118,028 | $ | 490,244 | $ | 1,133,641 | $ | 1,131,966 | $ | 324,789 | $ | 347,479 | $ | 228,983 | $ | 319,196 | $ | 4,094,326 | |||||||||||||||||
| Acquired impaired loans | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 23,443 | $ | 2,064 | $ | 38,537 | $ | 1,135 | $ | 1,583 | $ | 23 | $ | 2,338 | $ | 3,037 | $ | 72,160 | |||||||||||||||||
| Residential real estate | 8,863 | 321 | 21,469 | 500 | 4,879 | 385 | 10,097 | 2,887 | 49,401 | ||||||||||||||||||||||||||
| Construction, land development, and other land | 743 | 117 | 452 | — | — | — | — | — | 1,312 | ||||||||||||||||||||||||||
| Commercial and industrial | 780 | 103 | 2,675 | 69 | — | 387 | — | — | 4,014 | ||||||||||||||||||||||||||
| Installment and other | — | — | 41 | — | 123 | — | — | — | 164 | ||||||||||||||||||||||||||
| Total acquired impaired loans | $ | 33,829 | $ | 2,605 | $ | 63,174 | $ | 1,704 | $ | 6,585 | $ | 795 | $ | 12,435 | $ | 5,924 | $ | 127,051 | |||||||||||||||||
| Acquired non-impaired loans and leases | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 26,589 | $ | 19,271 | $ | 77,795 | $ | 7,638 | $ | 14,236 | $ | 7,160 | $ | 15,289 | $ | 46,610 | $ | 214,588 | |||||||||||||||||
| Residential real estate | 4,994 | 10,483 | 15,567 | 9,366 | 88 | 918 | 2,853 | 7,048 | 51,317 | ||||||||||||||||||||||||||
| Construction, land development, and other land | 201 | — | — | — | — | — | — | — | 201 | ||||||||||||||||||||||||||
| Commercial and industrial | 5,376 | 486 | 12,829 | 17,212 | 1,730 | 2,682 | — | 2,887 | 43,202 | ||||||||||||||||||||||||||
| Installment and other | 35 | 9 | 145 | 75 | — | — | — | — | 264 | ||||||||||||||||||||||||||
| Leasing financing receivables | 876 | — | 5,303 | — | — | — | — | — | 6,179 | ||||||||||||||||||||||||||
| Total acquired non -impaired loans and leases | $ | 38,071 | $ | 30,249 | $ | 111,639 | $ | 34,291 | $ | 16,054 | $ | 10,760 | $ | 18,142 | $ | 56,545 | $ | 315,751 | |||||||||||||||||
| Total loans and leases | $ | 189,928 | $ | 523,098 | $ | 1,308,454 | $ | 1,167,961 | $ | 347,428 | $ | 359,034 | $ | 259,560 | $ | 381,665 | $ | 4,537,128 |
As of December 31, 2021, 46.4% of the loan and lease portfolio bears interest at fixed rates and 53.6% at floating rates. In addition, $1.5 billion, or 33.2%, of the loan and lease portfolio had interest rate floors of which $1.3 billion were at the interest rate floor as of December 31, 2021. The expected life of our loan portfolio will differ from contractual maturities because borrowers may have the right to curtail or prepay their loans with or without penalties. Because a portion of the portfolio is accounted for under ASC 310-30, the carrying value is significantly affected by estimates and it is impracticable to allocate scheduled payments for those loans based on those estimates. Consequently, the tables presented include information limited to contractual maturities of the underlying loans. As of December 31, 2021, we had $1.2 billion in loans indexed to LIBOR.
52
Allowance for loan and lease losses
The ALLL is determined by us on a quarterly basis, although we are engaged in monitoring the appropriate level of the allowance on a more frequent basis. The ALLL reflects management’s estimate of probable incurred credit losses inherent in the loan and lease portfolios. The computation includes elements of judgment and high levels of subjectivity.
Factors considered by us include, but are not limited to, actual loss experience, peer loss experience, changes in size and risk profile of the portfolio, identification of individual problem loan and lease situations that may affect a borrower’s ability to repay, and evaluation of the prevailing economic conditions. Changes in conditions may necessitate revision of the estimate in future periods.
We assess the ALLL based on three categories: (i) originated loans and leases, (ii) acquired non-impaired loans and leases, and (iii) acquired impaired loans with further credit deterioration after the acquisitions or our recapitalization.
Total ALLL was $55.0 million at December 31, 2021 compared to $66.3 million at December 31, 2020, a decrease of $11.3 million, or 17.1%. The decrease was primarily due to a decreases in the general reserve driven by the recovery from the uncertainty caused by the COVID-19 pandemic. Total ALLL to total loans and leases held for investment, net before ALLL was 1.21% and 1.53% of total loans and leases at December 31, 2021 and 2020, respectively. As of December 31, 2021, approximately $32.2 million of the ALLL was allocated to unguaranteed loans.
53
The following table presents an analysis of the allowance of the loan and lease losses for the periods presented (dollars in thousands):
| Commercial Real Estate | Residential Real Estate | Construction, Land Development, and Other Land | Commercial and Industrial(1) | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2020 | $ | 19,584 | $ | 2,400 | $ | 1,352 | $ | 41,183 | $ | 15 | $ | 1,813 | $ | 66,347 | ||||||||||||||
| Provision/(Recapture) for acquired impaired loans | (31 | ) | 573 | (36 | ) | (366 | ) | 2 | — | 142 | ||||||||||||||||||
| Provision/(Recapture) for acquired non-impaired loans and leases | 14 | (83 | ) | — | 803 | (2 | ) | (149 | ) | 583 | ||||||||||||||||||
| Provision/(Recapture) for originated loans | 1,280 | (1,153 | ) | (468 | ) | (656 | ) | (6 | ) | 1,735 | 732 | |||||||||||||||||
| Total provision | $ | 1,263 | $ | (663 | ) | $ | (504 | ) | $ | (219 | ) | $ | (6 | ) | $ | 1,586 | $ | 1,457 | ||||||||||
| Charge-offs for acquired impaired loans | (2,112 | ) | (59 | ) | (326 | ) | (1,043 | ) | — | — | (3,540 | ) | ||||||||||||||||
| Charge-offs for acquired non-impaired loans and leases | (234 | ) | — | — | (1,891 | ) | — | (83 | ) | (2,208 | ) | |||||||||||||||||
| Charge-offs for originated loans and leases | (2,352 | ) | (65 | ) | — | (6,081 | ) | — | (1,418 | ) | (9,916 | ) | ||||||||||||||||
| Total charge-offs | $ | (4,698 | ) | $ | (124 | ) | $ | (326 | ) | $ | (9,015 | ) | $ | — | $ | (1,501 | ) | $ | (15,664 | ) | ||||||||
| Recoveries for acquired impaired loans | 79 | 6 | — | 36 | — | — | 121 | |||||||||||||||||||||
| Recoveries for acquired non-impaired loans and leases | 182 | 5 | — | 511 | — | 180 | 878 | |||||||||||||||||||||
| Recoveries for originated loans and leases | 508 | 4 | — | 633 | — | 728 | 1,873 | |||||||||||||||||||||
| Total recoveries | $ | 769 | $ | 15 | $ | — | $ | 1,180 | $ | — | $ | 908 | $ | 2,872 | ||||||||||||||
| Less: Net charge-offs | 3,929 | 109 | 326 | 7,835 | — | 593 | 12,792 | |||||||||||||||||||||
| Acquired impaired loans | 1,810 | 1,006 | 3 | 364 | 2 | — | 3,185 | |||||||||||||||||||||
| Acquired non-impaired loans and leases | 3,350 | 25 | - | 2,823 | 1 | 48 | 6,247 | |||||||||||||||||||||
| Originated loans and leases | 11,758 | 597 | 519 | 29,942 | 6 | 2,758 | 45,580 | |||||||||||||||||||||
| Balance at December 31, 2021 | $ | 16,918 | $ | 1,628 | $ | 522 | $ | 33,129 | $ | 9 | $ | 2,806 | $ | 55,012 | ||||||||||||||
| Ending ALLL balance | ||||||||||||||||||||||||||||
| Acquired impaired loans | $ | 1,810 | $ | 1,006 | $ | 3 | $ | 364 | $ | 2 | $ | — | $ | 3,185 | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans individually evaluated for impairment | 6,538 | — | — | 14,500 | — | — | 21,038 | |||||||||||||||||||||
| Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment | 8,570 | 622 | 519 | 18,265 | 7 | 2,806 | 30,789 | |||||||||||||||||||||
| Balance at December 31, 2021 | $ | 16,918 | $ | 1,628 | $ | 522 | $ | 33,129 | $ | 9 | $ | 2,806 | $ | 55,012 | ||||||||||||||
| Loans and leases ending balance | ||||||||||||||||||||||||||||
| Acquired impaired loans | $ | 72,160 | $ | 49,401 | $ | 1,312 | $ | 4,014 | $ | 164 | $ | — | $ | 127,051 | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans individually evaluated for impairment | 35,051 | 1,802 | — | 36,070 | — | — | 72,923 | |||||||||||||||||||||
| Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment | 1,558,537 | 429,311 | 324,087 | 1,665,589 | 1,204 | 358,426 | 4,337,154 | |||||||||||||||||||||
| Total loans and leases at December 31, 2021, gross | $ | 1,665,748 | $ | 480,514 | $ | 325,399 | $ | 1,705,673 | $ | 1,368 | $ | 358,426 | $ | 4,537,128 | ||||||||||||||
| Ratio of net charge-offs to average loans and leases outstanding during the period | ||||||||||||||||||||||||||||
| Acquired impaired loans | 0.05 | % | 0.00 | % | 0.01 | % | 0.02 | % | 0.00 | % | 0.00 | % | 0.08 | % | ||||||||||||||
| Acquired non-impaired loans and leases | 0.00 | % | 0.00 | % | 0.00 | % | 0.03 | % | 0.00 | % | 0.00 | % | 0.03 | % | ||||||||||||||
| Originated loans and leases | 0.04 | % | 0.00 | % | 0.00 | % | 0.12 | % | 0.00 | % | 0.01 | % | 0.17 | % | ||||||||||||||
| Total net charge-offs to average loans and leases | 0.09 | % | 0.00 | % | 0.01 | % | 0.17 | % | 0.00 | % | 0.00 | % | 0.27 | % | ||||||||||||||
| Loans and leases ending balance as a percentage of total loans and leases, gross | ||||||||||||||||||||||||||||
| Acquired impaired loans | 1.59 | % | 1.09 | % | 0.03 | % | 0.09 | % | 0.00 | % | 0.00 | % | 2.80 | % | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans individually evaluated for impairment | 0.77 | % | 0.04 | % | 0.00 | % | 0.80 | % | 0.00 | % | 0.00 | % | 1.61 | % | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment | 34.35 | % | 9.46 | % | 7.14 | % | 36.71 | % | 0.03 | % | 7.90 | % | 95.59 | % |
54
| Commercial Real Estate | Residential Real Estate | Construction, Land Development, and Other Land | Commercial and Industrial(1) | Installment and Other | Lease Financing Receivables | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2019 | $ | 7,965 | $ | 1,990 | $ | 610 | $ | 19,377 | $ | 50 | $ | 1,944 | $ | 31,936 | ||||||||||||||
| Provision/(Recapture) for acquired impaired loans | 3,246 | (198 | ) | 339 | 1,053 | — | — | 4,440 | ||||||||||||||||||||
| Provision/(Recapture) for acquired non-impaired loans and leases | 4,738 | 88 | (16 | ) | 2,083 | 1 | (232 | ) | 6,662 | |||||||||||||||||||
| Provision/(Recapture) for originated loans | 9,775 | 658 | 1,067 | 32,362 | (36 | ) | 1,021 | 44,847 | ||||||||||||||||||||
| Total provision | $ | 17,759 | $ | 548 | $ | 1,390 | $ | 35,498 | $ | (35 | ) | $ | 789 | $ | 55,949 | |||||||||||||
| Charge-offs for acquired impaired loans | (329 | ) | — | — | (539 | ) | — | — | (868 | ) | ||||||||||||||||||
| Charge-offs for acquired non-impaired loans and leases | (3,350 | ) | — | — | (1,353 | ) | — | (171 | ) | (4,874 | ) | |||||||||||||||||
| Charge-offs for originated loans and leases | (2,728 | ) | (274 | ) | (701 | ) | (12,290 | ) | — | (1,612 | ) | (17,605 | ) | |||||||||||||||
| Total charge-offs | $ | (6,407 | ) | $ | (274 | ) | $ | (701 | ) | $ | (14,182 | ) | $ | — | $ | (1,783 | ) | $ | (23,347 | ) | ||||||||
| Recoveries for acquired impaired loans | 20 | 9 | — | 85 | — | — | 114 | |||||||||||||||||||||
| Recoveries for acquired non-impaired loans and leases | 76 | — | — | 10 | — | 261 | 347 | |||||||||||||||||||||
| Recoveries for originated loans and leases | 171 | 127 | 53 | 395 | — | 602 | 1,348 | |||||||||||||||||||||
| Total recoveries | $ | 267 | $ | 136 | $ | 53 | $ | 490 | $ | — | $ | 863 | $ | 1,809 | ||||||||||||||
| Less: Net charge-offs | 6,140 | 138 | 648 | 13,692 | — | 920 | 21,538 | |||||||||||||||||||||
| Acquired impaired loans | 3,874 | 486 | 365 | 1,737 | — | — | 6,462 | |||||||||||||||||||||
| Acquired non-impaired loans and leases | 3,388 | 103 | - | 3,400 | 3 | 100 | 6,994 | |||||||||||||||||||||
| Originated loans and leases | 12,322 | 1,811 | 987 | 36,046 | 12 | 1,713 | 52,891 | |||||||||||||||||||||
| Balance at December 31, 2020 | $ | 19,584 | $ | 2,400 | $ | 1,352 | $ | 41,183 | $ | 15 | $ | 1,813 | $ | 66,347 | ||||||||||||||
| Ending ALLL balance | ||||||||||||||||||||||||||||
| Acquired impaired loans | $ | 3,874 | $ | 486 | $ | 365 | $ | 1,737 | $ | — | $ | — | $ | 6,462 | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans individually evaluated for impairment | 5,034 | 78 | — | 18,848 | — | — | 23,960 | |||||||||||||||||||||
| Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment | 10,676 | 1,836 | 987 | 20,598 | 15 | 1,813 | 35,925 | |||||||||||||||||||||
| Balance at December 31, 2020 | $ | 19,584 | $ | 2,400 | $ | 1,352 | $ | 41,183 | $ | 15 | $ | 1,813 | $ | 66,347 | ||||||||||||||
| Loans and leases ending balance | ||||||||||||||||||||||||||||
| Acquired impaired loans | $ | 108,484 | $ | 78,840 | $ | 4,113 | $ | 10,178 | $ | 202 | $ | — | $ | 201,817 | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans individually evaluated for impairment | 46,169 | 1,830 | — | 47,356 | — | — | 95,355 | |||||||||||||||||||||
| Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment | 1,267,017 | 491,601 | 226,620 | 1,829,181 | 1,803 | 227,141 | 4,043,363 | |||||||||||||||||||||
| Total loans and leases at December 31, 2020, gross | $ | 1,421,670 | $ | 572,271 | $ | 230,733 | $ | 1,886,715 | $ | 2,005 | $ | 227,141 | $ | 4,340,535 | ||||||||||||||
| Ratio of net charge-offs to average loans and leases outstanding during the period | ||||||||||||||||||||||||||||
| Acquired impaired loans | 0.01 | % | 0.00 | % | 0.00 | % | 0.01 | % | 0.00 | % | 0.00 | % | 0.02 | % | ||||||||||||||
| Acquired non-impaired loans and leases | 0.09 | % | 0.00 | % | 0.00 | % | 0.04 | % | 0.00 | % | 0.00 | % | 0.12 | % | ||||||||||||||
| Originated loans and leases | 0.07 | % | 0.00 | % | 0.02 | % | 0.32 | % | 0.00 | % | 0.03 | % | 0.43 | % | ||||||||||||||
| Total net charge-offs to average loans and leases | 0.16 | % | 0.00 | % | 0.02 | % | 0.37 | % | 0.00 | % | 0.01 | % | 0.57 | % | ||||||||||||||
| Loans and leases ending balance as a percentage of total loans and leases, gross | ||||||||||||||||||||||||||||
| Acquired impaired loans | 2.50 | % | 1.82 | % | 0.09 | % | 0.23 | % | 0.00 | % | 0.00 | % | 4.65 | % | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans individually evaluated for impairment | 1.06 | % | 0.04 | % | 0.00 | % | 1.09 | % | 0.00 | % | 0.00 | % | 2.20 | % | ||||||||||||||
| Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment | 29.19 | % | 11.33 | % | 5.22 | % | 42.14 | % | 0.04 | % | 5.23 | % | 93.15 | % |
(1) PPP loans are included in Commercial and Industrial loans and leases.
Non-performing assets
Non-performing loans and leases include loans and leases 90 days past due and still accruing and loans and leases accounted for on a non-accrual basis. Non-performing assets consist of non-performing loans and leases plus other real estate owned. Non-accrual loans and leases as December 31, 2021 and 2020 totaled $23.1 million and $41.1 million, respectively. Non-performing assets consisted of $3.3 million and $3.6 million of U.S. government guaranteed balances at December 31, 2021 and 2020, respectively.
55
Total OREO decreased from $6.3 million as of December 31, 2020 to $2.1 million at December 31, 2021. The $4.2 million decrease in OREO resulted primarily from sales.
The following table sets forth the amounts of non-performing loans and leases, non-performing assets, and OREO at the dates indicated (dollars in thousands):
| December 31, 2021 | December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Non-performing assets: | ||||||||
| Non-accrual loans and leases(1)(2)(3) | $ | 23,130 | $ | 41,103 | ||||
| Past due loans and leases 90 days or more and still accruing interest | — | — | ||||||
| Total non-performing loans and leases | 23,130 | 41,103 | ||||||
| Other real estate owned | 2,112 | 6,350 | ||||||
| Total non-performing assets | $ | 25,242 | $ | 47,453 | ||||
| Accruing troubled debt restructured loans | $ | 1,927 | $ | 2,495 | ||||
| Total non-performing loans and leases as a percentage of total loans and leases | 0.51 | % | 0.95 | % | ||||
| Total non-accrual loans and leases as a percentage of total loans and leases | 0.51 | % | 0.95 | % | ||||
| Total non-performing assets as a percentage of total assets | 0.38 | % | 0.74 | % | ||||
| Allowance for loan and lease losses as a percentage of non-performing loans and leases | 237.84 | % | 161.42 | % | ||||
| Allowance for loan and lease losses as a percentage of non-accrual loans and leases | 237.84 | % | 161.42 | % | ||||
| Non-performing loans guaranteed by U.S. government: | ||||||||
| Non-accrual loans guaranteed | $ | 3,270 | $ | 3,645 | ||||
| Past due loans 90 days or more and still accruing interest guaranteed | — | — | ||||||
| Total non-performing loans guaranteed | $ | 3,270 | $ | 3,645 | ||||
| Accruing troubled debt restructured loans guaranteed | $ | — | $ | — | ||||
| Total non-performing loans and leases not guaranteed as a percentage of total loans and leases | 0.44 | % | 0.86 | % | ||||
| Total non-accrual loans and leases not guaranteed as a percentage of total loans and leases | 0.44 | % | 0.86 | % | ||||
| Total non-performing assets not guaranteed as a percentage of total assets | 0.33 | % | 0.69 | % |
(1)
Includes $1.5 million and $5.6 million of non-accrual restructured loans at December 31, 2021 and 2020.
(2)
For the year ended December 31, 2021, $1.8 million in interest income would have been recorded had non-accrual loans been current.
(3)
For the year ended December 31, 2021, $610,000 in interest income would have been recorded had troubled debt restructurings included within non-accrual loans been current.
Acquired impaired loans (accounted for under ASC 310-30) that are delinquent and/or on non-accrual status continue to accrue income provided the respective pool in which those assets reside maintains a discount and recognizes accretion income. The aforementioned loans are characterized as performing loans based on contractual delinquency. If the pool no longer has a discount and accretion income can no longer be recognized, any loan within that pool on non-accrual status will be classified as non-accrual for presentation purposes.
Total non-accrual loans decreased by $18.0 million between December 31, 2021 and 2020 primarily due to payoffs and continued economic improvement.
Total accruing loans past due increased from $14.6 million at December 31, 2020 to $34.1 million at December 31, 2021, an increase of $19.5 million, and can be attributed to increases in residential real estate and construction, land development, and other land loans. See Note 6 of the notes to our audited consolidated financial statements contained in Item 8 of this report for further information.
Deposits
We gather deposits primarily through each of our 43 branch locations in the Chicago metropolitan area and one branch in Brookfield, Wisconsin. Through our branch network, online, mobile and other banking channels, we offer a variety of deposit products including demand deposit accounts, interest-bearing products, savings accounts, and certificates of deposit. Small businesses are a
56
significant source of low cost deposits as they value convenience, flexibility and access to local decision makers that are responsive to their needs.
Total deposits at December 31, 2021 were $5.2 billion, representing an increase of $403.0 million, or 8.5%, compared to $4.8 billion at December 31, 2020. Non-interest-bearing deposits were $2.2 billion, or 41.9% of total deposits, at December 31, 2021, an increase of $395.7 million, or 22.5%, compared to $1.8 billion at December 31, 2020, or 37.1% of total deposits. Core deposits were 91.9% and 89.9% of total deposits at December 31, 2021 and 2020, respectively.
The following tables show the average balance amounts and the average contractual rates paid on our deposits for the periods indicated (dollars in thousands):
| For the Year Ended December 31, 2021 | For the Year Ended December 31, 2020 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||
| Non-interest-bearing demand deposits | $ | 2,085,454 | 0.00 | % | $ | 1,624,754 | 0.00 | % | ||||||||
| Interest checking | 622,147 | 0.14 | % | 469,418 | 0.20 | % | ||||||||||
| Money market accounts | 1,073,970 | 0.12 | % | 1,132,978 | 0.37 | % | ||||||||||
| Savings | 610,953 | 0.05 | % | 520,472 | 0.05 | % | ||||||||||
| Time deposits (below $100,000) | 283,852 | 0.20 | % | 383,382 | 0.99 | % | ||||||||||
| Time deposits ($100,000 and above) | 439,122 | 0.34 | % | 556,783 | 1.33 | % | ||||||||||
| Total | $ | 5,115,498 | 0.09 | % | $ | 4,687,787 | 0.35 | % |
Our average cost of deposits was nine basis points during the year ended December 31, 2021 compared to 35 basis points during the year ended December 31, 2020. This decrease was primarily attributed to lower rates on interest-bearing deposits as a result of the interest rate environment and an improved deposit mix. We had no brokered time deposits as of December 31, 2021 and $35.0 million of brokered time deposits as of December 31, 2020.
The following table shows time deposits by remaining maturity, and includes the uninsured portion related to such time deposits as of December 31, 2021 (dollars in thousands):
| Less than $250,000 | $250,000 or Greater | Total | Uninsured Portion | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three months or less | $ | 182,965 | $ | 54,907 | $ | 237,872 | $ | 30,157 | |||||||
| Over three months through six months | 189,342 | 49,172 | 238,514 | 22,172 | |||||||||||
| Over six months through 12 months | 106,215 | 23,048 | 129,263 | 8,798 | |||||||||||
| Over 12 months | 54,067 | 19,995 | 74,062 | 6,495 | |||||||||||
| Total | $ | 532,589 | $ | 147,122 | $ | 679,711 | $ | 67,622 |
Total estimated uninsured deposits, were $1.6 billion and $1.3 billion as of December 31, 2021 and 2020,respectively.
Borrowed funds
At December 31, 2021, fixed-rate advances totaled $230.0 million, with interest rates ranging from 0.00% to 0.22% and maturities ranging from February 2022 to May 2022. Total variable rate advances were $260.0 million at December 31, 2021, with an interest rate of 0.33% that may reset daily, and mature in February 2022. Our advances from the FHLB are collateralized by residential real estate loans, commercial real estate loans, and securities. Our required investment in FHLB stock is $4.50 for every $100 in advances. Refer to Note 4—Securities for additional discussion. subject to the availability of proper collateral. The Bank’s maximum borrowing capacity is limited to 35% of total assets.
In addition to deposits, we also utilize FHLB advances as a supplementary funding source to finance our operations. The Bank’s advances from the FHLB are collateralized by residential and multi-family real estate loans and securities. At December 31, 2021 and 2020, we had maximum borrowing capacity from the FHLB of $1.8 billion and $2.0 billion, respectively, subject to the availability of collateral. At December 31, 2021, we had outstanding FHLB advances of $490.0 million with maturities through May 2021.
We have the capacity to borrow funds from the discount window of the FRB. We did not utilize the discount window during 2021 and there were no borrowings outstanding under the FRB discount window line as of December 31, 2021. We pledge loans as collateral for any borrowings under the FRB discount window.
On April 21, 2020, the Bank entered into a Letter Agreement with the Federal Reserve Bank of Chicago that allows the Bank to access the Paycheck Protection Program Liquidity Facility (the “PPPLF”). Under the terms of the PPPLF, the Bank pledges loans originated under the PPP to the Federal Reserve Bank of Chicago as collateral for available advances under the PPPLF. Advances under the PPPLF are an amount equal to the aggregate principal amount of PPP loans pledged by Byline Bank, carry an interest rate of 35
57
basis points and mature on the maturity date of the PPP loans pledged as collateral for the advance. As of December 31, 2021, the amounts outstanding during 2021 under the PPPLF had been repaid and there was no amount outstanding under the facility.
During 2020, we issued $75.0 million in fixed-to-floating subordinated notes that mature on July 1, 2030. The subordinated notes bear a fixed interest rate of 6.00% until July 1, 2025 and a floating interest rate equal to a benchmark rate, which is expected to be three-month Secured Overnight Financing Rate plus 588 basis points thereafter until maturity. The transaction resulted in debt issuance costs of approximately $1.7 million that will be amortized over 10 years.
The following table sets forth certain information regarding our short-term borrowings at the dates and for the periods indicated (dollars in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Federal Reserve Bank discount window borrowing: | ||||||||||||
| Average balance outstanding | $ | — | $ | 49,768 | $ | — | ||||||
| Maximum outstanding at any month-end period during the year | — | 350,000 | — | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | 0.25 | % | N/A | ||||||||
| Weighted average interest rate at end of period | N/A | N/A | N/A | |||||||||
| Federal Home Loan Bank advances: | ||||||||||||
| Average balance outstanding | $ | 227,408 | $ | 208,787 | $ | 440,478 | ||||||
| Maximum outstanding at any month-end period during the year | 490,000 | 499,000 | 550,000 | |||||||||
| Balance outstanding at end of period | 490,000 | 234,000 | 490,000 | |||||||||
| Weighted average interest rate during period | 0.22 | % | 1.04 | % | 2.03 | % | ||||||
| Weighted average interest rate at end of period | 0.27 | % | 0.24 | % | 1.70 | % | ||||||
| Paycheck Protection Program Liquidity Facility | ||||||||||||
| Average balance outstanding | $ | 265,922 | $ | 232,819 | N/A | |||||||
| Maximum outstanding at any month-end period during the year | 439,066 | 449,889 | N/A | |||||||||
| Balance outstanding at end of period | — | 371,907 | N/A | |||||||||
| Weighted average interest rate during period | 0.35 | % | 0.35 | % | N/A | |||||||
| Weighted average interest rate at end of period | — | 0.35 | % | N/A | ||||||||
| Line of credit: | ||||||||||||
| Average balance outstanding | $ | — | $ | 41 | $ | 482 | ||||||
| Maximum outstanding at any month-end period during the year | — | 1,550 | 5,680 | |||||||||
| Balance outstanding at end of period | — | — | — | |||||||||
| Weighted average interest rate during period | N/A | 73.81 | % | 7.39 | % | |||||||
| Weighted average interest rate at end of period(1) | N/A | N/A | N/A |
(1)
We amended the credit agreement in October 2021, which extended the maturity date to October, 2022. The amended revolving line of credit bears interest at either the LIBOR Rate plus 195 basis points or the Prime Rate minus 75 basis points, based on our election, which is required to be communicate to the lender at least three business days prior to the commencement of an interest period. If we fail to provide timely notification, the interest rate will be Prime Rate minus 75 basis points.
Customer repurchase agreements (sweeps)
Securities sold under agreements to repurchase represent a demand deposit product offered to customers that sweep balances in excess of the FDIC insurance limit into overnight repurchase agreements. We pledge securities as collateral for the repurchase agreements. Securities sold under agreements to repurchase decreased by $12.3 million from $42.0 million at December 31, 2020 to $29.7 million at December 31, 2021.
Liquidity
We manage liquidity based upon factors that include the amount of core deposits as a percentage of total deposits, the level of diversification of our funding sources, the amount of non-deposit funding used to fund assets, the availability of unused funding sources, off-balance sheet obligations, the availability of assets to be readily converted into cash without undue loss, the amount of cash and liquid securities we hold and the re-pricing characteristics and maturities of our assets when compared to the re-pricing characteristics of our liabilities, the ability to securitize and sell certain pools of assets and other factors.
Our liquidity needs are primarily met by cash and investment securities positions, growth in deposits, cash flow from amortizing loan portfolios, and borrowings from the FHLB. For additional information regarding our operating, investing, and financing cash flows, see “Consolidated Statements of Cash Flows” in our audited consolidated financial statements contained in Item 8 of this report.
As of December 31, 2021, Byline Bank had maximum borrowing capacity from the FHLB of $2.3 billion and $603.0 million from the FRB. As of December 31, 2021, Byline Bank had open advances of $490.0 million and open letters of credit of $19.7 million,
58
providing available aggregate borrowing capacity of $715.4 million. In addition, Byline Bank had an uncommitted federal funds line available of $115.0 million and $625.47 million available under the FRB discount window line at December 31, 2020.
As of December 31, 2020, Byline Bank had maximum borrowing capacity from the FHLB of $2.0 billion and $874.7 million from the FRB. As of December 31, 2020, Byline Bank had open advances of $234.0 million and open letters of credit of $21.3 million, providing available aggregate borrowing capacity of $751.9 million. In addition, Byline Bank had an uncommitted federal funds line available of $115.0 million and $874.7 million available under the FRB discount window line at December 31, 2020.
On October 13, 2016, we entered into a $30.0 million revolving credit agreement with a correspondent bank. Through subsequent amendments, the revolving credit agreement was reduced to $15.0 million and the maturity was extended to October 7, 2022. The amended revolving line of credit bears interest at either the LIBOR plus 195 basis points or the Prime Rate minus 75 basis points, based on our election, which is required to be communicated at least three business days prior to the commencement of an interest period. If the we fail to provide timely notification, the interest rate will be Prime Rate minus 75 basis points. As of December 31, 2021 and 2020, no balance was outstanding on the line of credit.
There are regulatory limitations that affect the ability of Byline Bank to pay dividends to the Company. See Note 21 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information. Management believes that such limitations will not impact our ability to meet our ongoing short-term cash obligations.
At December 31, 2021, we had outstanding commitments to extend credit of $1.4 billion, primarily related to unused credit lines and $16.6 million of commitments under operating lease agreements. For additional information regarding future financial commitments, see Notes 10 and 17 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information.
We expect that our cash and liquidity resources will be generated by the operations of Byline Bank, which we expect to be sufficient to satisfy our liquidity and capital requirements for at least the next twelve months.
Capital resources
Stockholders’ equity at December 31, 2021 was $836.4 million compared to $805.5 million at December 31, 2020, an increase of $30.9 million, or 3.8%. The increase was primarily driven by net income generated during the year and increases in accumulated other comprehensive income reflecting the unrealized gains in our available-for-sale securities portfolio.
The Company and Byline Bank are subject to various regulatory capital requirements administered by federal banking regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by federal banking regulators that, if undertaken, could have a direct material effect on our financial statements.
Under applicable bank regulatory capital requirements, each of the Company and Byline Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. Byline Bank must also meet certain specific capital guidelines under the prompt corrective action framework. The capital amounts and classification are subject to qualitative judgments by the federal banking regulators about components, risk weightings and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company and Byline Bank to maintain minimum amounts and ratios of CET1 capital, Tier 1 capital and total capital to risk-weighted assets and Tier 1 capital to average consolidated assets, (referred to as the “leverage ratio”), as defined under these capital requirements. For further information, see Item 1. “Business—Supervision and Regulation—Regulatory Capital Requirements”, “Business—Supervision and Regulation—Prompt Corrective Action Framework” and Note 21 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information.
As of December 31, 2021, Byline Bank exceeded all applicable regulatory capital requirements and was considered “well-capitalized.” There have been no conditions or events since December 31, 2021 that management believes have changed Byline Bank’s classifications.
On December 10, 2020, we announced that our Board of Directors approved a stock repurchase program authorizing the purchase of up to an aggregate of 1,250,000 shares of our outstanding common stock, and on July 27, 2021, our Board of Directors authorized an expansion of our current stock repurchase program. Under the extended program, we are authorized to repurchase an additional 1,250,000 shares of our outstanding common stock. The shares may, at the discretion of management, be repurchased from time to time in open market purchases as market conditions warrant or in privately negotiated transactions. We are not obligated to purchase any shares under the program, and the program may be discontinued at any time. The actual timing, number and share price of shares purchased under the repurchase program will be determined by us at our discretion and will depend on a number of factors, including the market price of our stock, general market and economic conditions and applicable legal requirements. The shares authorized to be repurchased represent approximately 3.1% of our outstanding common stock at December 31, 2021. The program expires on December 31, 2022, unless earlier terminated.
Off-balance sheet items and other financing arrangements
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit, commercial letters of credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the
59
Consolidated Statements of Financial Condition. The contractual or notional amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by Byline Bank upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral is primarily obtained in the form of commercial and residential real estate (including income producing commercial properties).
Letters of credit are conditional commitments issued by Byline Bank to guarantee the performance of a customer to a third-party. Those guarantees are primarily issued to support public and private borrowing arrangements, bond financing and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Commitments to make loans are generally made for periods of 90 days or less. The fixed rate loan commitments have interest rates ranging from 1.25 to 18.50% and maturities up to 2050. Variable rate loan commitments have interest rates ranging from 1.25% to 8.25% and maturities up to 2048.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as for funded instruments. We do not anticipate any material losses as a result of the commitments and standby letters of credit.
We enter into interest rate swaps that are used to manage differences in the amount, timing, and duration of our known or expected cash receipts and its known or expected cash payments principally related to certain variable rate borrowings. We also enter into interest rate derivatives with certain qualified borrowers to facilitate the borrowers’ risk management strategies and concurrently entered into mirror-image derivatives with a third party counterparty.
We recognize derivative financial instruments at fair value regardless of the purpose or intent for holding the instrument. We record derivative assets and derivative liabilities on the Consolidated Statements of Financial Condition within other assets and other liabilities, respectively. See Note 21 of the notes to our audited consolidated financial statements contained in Item 8 of this report for additional information. Because the derivative assets and liabilities recorded on the balance sheet at December 31, 2021 do not represent the amounts that may ultimately be paid under these contracts, these assets and liabilities are listed in the table below (dollars in thousands):
| December 31, 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value | |||||||||||
| Notional | Asset | Liability | |||||||||
| Interest rate swaps designated as cash flow hedges | $ | 400,000 | $ | 4,140 | $ | - | |||||
| Other interest rate swaps—pay fixed, receive floating | 439,876 | 9,235 | 9,660 | ||||||||
| Other credit derivatives | 7,571 | — | 5 |
60