CHICAGO--()--Byline Bancorp, Inc. (NYSE: BY), today reported:

At or For the quarter

Full Year Highlights

(compared to prior year)

4Q24

3Q24

4Q23

Financial Results ($ in thousands)

Net income increased $12.9 million, or 11.9%

Net interest income

$

88,524

$

87,455

$

86,285

Non-interest income

16,149

14,385

14,503

Net interest income up $17.4 million, or 5.3%; NIM of 3.97%

Total revenue(1)

104,673

101,840

100,788

Non-interest expense (NIE)

57,431

54,327

53,584

Pre-tax pre-provision net income (PTPP)(1)

47,242

47,513

47,204

PTPP net income of $188.1 million(1), up 6.1%

Provision for credit losses

6,878

7,475

7,235

Provision for income taxes

10,044

9,710

10,365

NIE/AA: 2.38%, down 22 bps

Net Income

$

30,320

$

30,328

$

29,604

Total assets of $9.5 billion, an increase of $614.6 million, or 6.9%

Per Share

Diluted earnings per share (EPS)

$

0.69

$

0.69

$

0.68

Dividends declared per common share

0.09

0.09

0.09

TBV per share of $20.09(1), up 11.7%

Book value per share

24.55

24.70

22.62

Tangible book value (TBV) per share(1)

20.09

20.21

17.98

4Q24 Highlights

(compared to prior quarter)

Balance Sheet & Credit Quality ($ in thousands)

Net interest income of $88.5 million, an increase of $1.1 million, or 1.2%

Total deposits

$

7,458,628

$

7,497,887

$

7,176,999

Total loans and leases

6,910,022

6,899,401

6,702,311

Net charge-offs

7,792

8,467

12,186

NIM of 4.01%, up 13 bps

Allowance for credit losses (ACL)

97,988

98,860

101,686

ACL to total loans and leases held for investment

1.42%

1.44%

1.52%

Non-interest income of $16.1 million, an increase of $1.8 million, or 12.3%

Select Ratios (annualized where applicable)

Efficiency ratio(1)

53.58%

52.02%

51.63%

PTPP net income of $47.2 million(1)

Return on average assets (ROAA)

1.31%

1.29%

1.34%

Return on average stockholders' equity

11.03%

11.39%

12.56%

PTPP ROAA of 2.04%(1), 9th consecutive quarter greater than 2.00%

Return on average tangible common equity(1)

13.92%

14.49%

16.68%

Net interest margin (NIM)

4.01%

3.88%

4.08%

Common equity to total assets

11.49%

11.63%

11.15%

NPA/total assets 0.71%, down 4 bps

Tangible common equity to tangible assets(1)

9.61%

9.72%

9.06%

Common equity tier 1

11.70%

11.35%

10.35%

CET1 of 11.70%, up 35 bps

(1) Represents non-GAAP financial measures. See "Reconciliation of non-GAAP Financial Measures" for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

CEO/President Commentary

Roberto R. Herencia, Executive Chairman and CEO of Byline Bancorp, commented, "We continued to execute our strategy of becoming the preeminent commercial bank in Chicago throughout 2024, characterized by delivering record full-year financial results, adding new banking talent, attracting new commercial customers to the Bank and executing our M&A strategy with our pending acquisition of First Security Bancorp, Inc. As we enter 2025, we are committed to advancing our strategy, strengthening our franchise, and creating lasting value for our stockholders."

Alberto J. Paracchini, President of Byline Bancorp, added, "Our results in the fourth quarter, highlighted by strong earnings and profitability, cap off a successful 2024, underscoring the momentum weve built and our commitment to driving long-term value. Our business units performed well during the year, and were pleased with our progress and excited about the opportunities ahead. We believe we are well positioned to support our continued growth and I want to thank all our employees who enabled our strong performance for their dedication, talent and contributions."

Board Declares Cash Dividend of $0.10 per Share

On January 21, 2025, the Company's Board of Directors declared a cash dividend of $0.10 per share which represents an 11.1% increase from the previous quarterly dividend of $0.09 per share. The dividend will be paid on February 18, 2025, to stockholders of record of the Company's common stock as of February 4, 2025.

STATEMENTS OF OPERATIONS HIGHLIGHTS

Net Interest Income

Quarterly results

Net interest income for the fourth quarter of 2024 was $88.5 million, an increase of $1.1 million, or 1.2%, from the third quarter of 2024. The increase in net interest income was primarily due to decreases in interest expense on deposits and interest expense on other borrowings primarily due to the lower interest rate environment. These were offset by decreases in interest and fees on loans and leases primarily due to lower yields as a result of the lower interest rate environment.

Tax-equivalent net interest margin(1) for the fourth quarter of 2024 was 4.02%, an increase of 13 basis points compared to the third quarter of 2024. Net loan accretion income positively contributed 12 basis points to the net interest margin for the current quarter compared to 13 basis points for the prior quarter.

The average cost of total deposits was 2.48% for the fourth quarter of 2024, a decrease of 28 basis points compared to the third quarter of 2024, as a result of lower rates paid on interest bearing deposits. Average non-interest-bearing demand deposits were 23.8% of average total deposits for the current quarter compared to 23.2% during the prior quarter.

Full-year results

Net interest income for the year ended December 31, 2024 was $348.0 million, an increase of $17.4 million, or 5.3%, for the year ended December 31, 2023. 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.

Tax-equivalent net interest margin(1) for the year ended December 31, 2024 was 3.98%, a decrease of 34 basis points compared to 4.32% the year ended December 31, 2023. Net loan accretion income positively contributed 15 basis points to the net interest margin during 2024 compared to 22 basis points during 2023.

The average cost of total deposits was 2.61% for the year ended December 31, 2024, an increase of 71 basis points compared to the year ended December 31, 2023, as a result of deposit growth, shift in deposit mix, and higher average rates paid on time deposits and money market accounts. Average non-interest-bearing demand deposits were 24.4% of average total deposits for the year ended December 31, 2024 compared to 30.7% during the prior year.

Provision for Credit Losses

Quarterly results

The provision for credit losses was $6.9 million for the fourth quarter of 2024, a decrease of $597,000 compared to $7.5 million for the third quarter of 2024, mainly attributed to decreases in non-performing loans and leases. The provision for credit losses for the quarter is comprised of a provision for loan and lease losses of $6.9 million compared to $7.6 million in the third quarter of 2024, and a recapture of the provision for unfunded commitments of $42,000 compared to $122,000 in the third quarter of 2024.

Full-year results

The provision for credit losses was $27.0 million for the year ended December 31, 2024, a decrease of $4.6 million compared to $31.7 million for the year ended December 31, 2023, mainly attributable to lower non-performing loans and leases, and no day one provision resulting from acquisition accounting. The provision for credit losses for the current year was comprised of a provision for loan and lease losses of $28.3 million compared to $32.2 million in the prior year, and a recapture of the provision for unfunded commitments of $1.2 million compared to $567,000 in the prior year.

Non-interest Income

Quarterly results

Non-interest income for the fourth quarter of 2024 was $16.1 million, an increase of $1.8 million, or 12.3%, compared to $14.4 million for the third quarter of 2024. The increase in total non-interest income was primarily due to increases in net gains on sales of loans, and increased net loan servicing income. The increase in net gains on sales of loans was primarily due to higher volumes and premiums.

Net gains on sales of loans were $7.1 million for the current quarter, an increase of $1.2 million, or 21.2% compared to the prior quarter. During the fourth quarter of 2024, we sold $88.9 million of U.S. government guaranteed loans compared to $79.5 million during the third quarter of 2024.

Full-year results

Non-interest income for the year ended December 31, 2024 was $58.9 million, an increase of $2.5 million, or 4.5%, compared to $56.3 million for the year ended December 31, 2023. The increase in total 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.

Net gains on sales of loans were $24.5 million for the year ended December 31, 2024, an increase of $1.7 million or 7.6% compared to the prior year. During the year ended December 31, 2024, we sold $314.8 million of U.S. government guaranteed loans compared to $348.4 million during the prior year.

Non-interest Expense

Quarterly results

Non-interest expense for the fourth quarter of 2024 was $57.4 million, an increase of $3.1 million, or 5.7%, compared to $54.3 million for the third quarter of 2024. The increase in non-interest expense was mainly due to increases in salaries and employee benefits and net loss recognized on other real estate owned and other related expenses. The increases in salaries and employee benefits were due to higher incentive and equity-based compensation expense, and enhancements to our employee benefits. The increase in net loss recognized on other real estate owned and other related expenses due to additions to the other real estate owned portfolio.

Our efficiency ratio was 53.58% for the fourth quarter of 2024 compared to 52.02% for the third quarter of 2024, an increase of 156 basis points. Our adjusted efficiency ratio was 53.37%(1) for the fourth quarter of 2024 compared to 51.62%(1) for the third quarter of 2024, an increase of 175 basis points.

Full-year results

Non-interest expense for the year ended December 31, 2024 was $218.8 million, an increase of $9.2 million, or 4.4%, compared to $209.6 million for the year ended December 31, 2023. The increase in non-interest expense was mainly due to increased salaries and employee benefits, due to higher salaries and incentives; partially offset by lower data processing expenses due to merger-related data processing expenses incurred during 2023.

Our efficiency ratio was 52.45% for the year ended December 31, 2024 compared to 52.62% for the year ended December 31, 2023, a decrease of 17 basis points. Our adjusted efficiency ratio was 52.24%(1) for the year ended December 31, 2024 compared to 49.61%(1) for the year ended December 31, 2023, an increase of 263 basis points.

Income Taxes

Quarterly results

We recorded income tax expense of $10.0 million during the fourth quarter of 2024, compared to $9.7 million during the third quarter of 2024. The effective tax rates were 24.9% and 24.3% for the fourth quarter of 2024 and third quarter of 2024, respectively. The increase in the effective tax rate was due to income tax benefits related to share-based compensation taken in the third quarter.

Full-year results

We recorded income tax expense of $40.3 million during the year ended December 31, 2024, compared to $37.8 million during the year ended December 31, 2023. The effective tax rates were 25.0% and 25.9% for the current year and prior year, respectively. The decrease in the effective tax rate was due to higher income tax benefits related to share-based compensation.

STATEMENTS OF FINANCIAL CONDITION HIGHLIGHTS

Assets

Total assets were $9.5 billion as of December 31, 2024, an increase of $72.2 million, or 0.8%, compared to $9.4 billion at September 30, 2024, and an increase of $614.6 million from $8.9 billion as of December 31, 2023.

The increase for the current quarter was mainly due to an increase in cash and cash equivalents of $110.5 million, primarily due to higher FHLB advances, offset by decreases in securities available-for-sale of $86.4 million.

The increase for the current year was mainly due to an increase in cash and cash equivalents of $337.0 million due to higher FHLB advances, an increase in net loans and leases of $226.2 million due to organic growth, and an increase in securities available-for-sale of $73.2 million due to purchases of securities.

Asset and Credit Quality

The ACL was $98.0 million as of December 31, 2024, a decrease of $872,000, or 0.9%, from $98.9 million at September 30, 2024, mainly due to net charge-offs. The ACL decreased $3.7 million from $101.7 million as of December 31, 2023, primarily due to lower provision for credit losses and higher charge-offs during 2024 compared to 2023.

Net charge-offs of loans and leases during the fourth quarter of 2024 were $7.8 million, or 0.45% of average loans and leases, on an annualized basis. This was a decrease of $675,000 compared to net charge-offs of $8.5 million, or 0.49% of average loans and leases, during the third quarter of 2024. The decrease for the quarter was primarily due to higher recoveries compared to the prior quarter.

Net charge-offs of loans and leases during the year ended December 31, 2024 were $32.0 million, or 0.47% of average loans and leases, an increase of $8.9 million, compared to $23.1 million, or 0.38% of average loans and leases, during the year ended December 31, 2023. The increase for the current year was due to resolution of several non-performing loans.

Non-performing assets were $67.2 million, or 0.71% of total assets, as of December 31, 2024, a decrease of $3.8 million from $71.0 million, or 0.75% of total assets, at September 30, 2024. The decrease was primarily in non-accrual conventional loans due to active resolutions. The government guaranteed portion of non-performing loans included in non-performing assets was $9.9 million at December 31, 2024 compared to $11.3 million at September 30, 2024, a decrease of $1.5 million.

Non-performing assets increased $1.9 million compared to December 31, 2023, primarily due to increases in other real estate owned. The government guaranteed portion of non-performing loans included in non-performing assets at December 31, 2024 increased $5.7 million compared to $4.1 million at December 31, 2023.

Deposits and Other Liabilities

Total deposits decreased $39.3 million to $7.5 billion at December 31, 2024 compared to $7.5 billion at September 30, 2024, and increased $281.6 million from $7.2 billion at December 31, 2023. The decrease in deposits in the current quarter was due to decreases in time deposits, offset by increases in money market demand accounts. The increase in deposits for the full year was primarily due to increased money market demand accounts and interest bearing checking accounts.

Total borrowings and other liabilities were $946.4 million at December 31, 2024, an increase of $116.3 million from $830.1 million at September 30, 2024, and an increase of $231.6 million compared to $714.8 million at December 31, 2023. The increases were primarily driven by increased FHLB advances.

Stockholders Equity

Total stockholders equity was $1.1 billion at December 31, 2024, a decrease of $4.8 million, or 0.4%, from September 30, 2024, primarily due to an increase in accumulated other comprehensive loss, offset by increases to retained earnings from net income. Total stockholders' equity increased by $101.3 million, or 10.2% compared to $990.2 million at December 31, 2023, primarily due to retained earnings from net income.

(1) Represents non-GAAP financial measures. See "Reconciliation of non-GAAP Financial Measures" for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

Conference Call, Webcast and Slide Presentation

We will host a conference call and webcast at 9:00 a.m. Central Time on Friday, January 24, 2025, to discuss our quarterly financial results. Analysts and investors may participate in the question-and-answer session. The call can be accessed via telephone at (833) 470-1428; passcode 861322. A recorded replay can be accessed through February 7, 2025, by dialing (866) 813-9403; passcode: 409178.

A slide presentation relating to our fourth quarter 2024 results will be accessible prior to the conference call. The slide presentation and webcast of the conference call can be accessed on our investor relations website at www.bylinebancorp.com.

About Byline Bancorp, Inc.

Headquartered in Chicago, Byline Bancorp, Inc. is the parent company of Byline Bank, a full service commercial bank serving small- and medium-sized businesses, financial sponsors, and consumers. Byline Bank has approximately $9.5 billion in assets and operates 46 branch locations throughout the Chicago and Milwaukee metropolitan areas. Byline Bank offers a broad range of commercial and community banking products and services including small ticket equipment leasing solutions and is one of the top Small Business Administration lenders in the United States.

Forward-Looking Statements

This communication contains forward-looking statements within the meaning of the U.S. federal securities laws. Forward-looking statements include, without limitation, statements concerning plans, estimates, calculations, forecasts and projections with respect to the anticipated future performance of the Company. These statements are often, but not always, made through the use of words or phrases such as "may," might," "should," "could," predict," "potential," "believe," "expect," "continue," "will," "anticipate," "seek," "estimate," "intend," "plan," "projection," "would," "annualized," "target" and "outlook," or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. Forward-looking statements involve estimates and known and unknown risks, and reflect various assumptions and involve elements of subjective judgment and analysis, which may or may not prove to be correct, and which are subject to uncertainties and contingencies outside the control of Byline and its respective affiliates, directors, employees and other representatives, which could cause actual results to differ materially from those presented in this communication.

No representations, warranties or guarantees are or will be made by Byline as to the reliability, accuracy or completeness of any forward-looking statements contained in this communication or that such forward-looking statements are or will remain based on reasonable assumptions. You should not place undue reliance on any forward-looking statements contained in this communication.

Certain risks and important factors that could affect Bylines future results are identified in our Annual Report on Form 10-K and other reports we file with the Securities and Exchange Commission, including among other things under the heading Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2023. Any forward-looking statement speaks only as of the date on which it is made, and Byline undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise unless required under the federal securities laws.

BYLINE BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited)

December 31,

September 30,

December 31,

(dollars in thousands)

2024

2024

2023

ASSETS

Cash and due from banks

$

58,759

$

77,047

$

60,431

Interest bearing deposits with other banks

504,379

375,549

165,705

Cash and cash equivalents

563,138

452,596

226,136

Equity and other securities, at fair value

9,865

9,132

8,743

Securities available-for-sale, at fair value

1,415,696

1,502,108

1,342,480

Securities held-to-maturity, at amortized cost

605

605

1,157

Restricted stock, at cost

27,452

22,743

16,304

Loans held for sale

3,200

19,955

18,005

Loans and leases:

Loans and leases

6,906,822

6,879,446

6,684,306

Allowance for credit losses - loans and leases

(97,988

)

(98,860

)

(101,686

)

Net loans and leases

6,808,834

6,780,586

6,582,620

Servicing assets, at fair value

18,952

18,945

19,844

Premises and equipment, net

60,502

63,135

66,627

Other real estate owned, net

5,170

532

1,200

Goodwill and other intangible assets, net

198,098

199,443

203,478

Bank-owned life insurance

100,083

99,295

96,900

Deferred tax assets, net

56,458

37,737

50,058

Accrued interest receivable and other assets

228,476

217,504

248,415

Total assets

$

9,496,529

$

9,424,316

$

8,881,967

LIABILITIES AND STOCKHOLDERS EQUITY

LIABILITIES

Non-interest-bearing demand deposits

$

1,756,098

$

1,729,908

$

1,905,876

Interest-bearing deposits

5,702,530

5,767,979

5,271,123

Total deposits

7,458,628

7,497,887

7,176,999

Other borrowings

618,773

518,786

395,190

Subordinated notes, net

74,040

73,997

73,866

Junior subordinated debentures issued to capital trusts, net

70,890

70,783

70,452

Accrued expenses and other liabilities

182,701

166,551

175,309

Total liabilities

8,405,032

8,328,004

7,891,816

STOCKHOLDERS EQUITY

Common stock

455

454

451

Additional paid-in capital

717,763

714,864

710,488

Retained earnings

533,901

507,576

429,036

Treasury stock

(46,935

)

(47,904

)

(49,707

)

Accumulated other comprehensive loss, net of tax

(113,687

)

(78,678

)

(100,117

)

Total stockholders equity

1,091,497

1,096,312

990,151

Total liabilities and stockholders equity

$

9,496,529

$

9,424,316

$

8,881,967

BYLINE BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

Three Months Ended

Year Ended

(dollars in thousands,

December 31,

September 30,

December 31,

December 31,

December 31,

except per share data)

2024

2024

2023

2024

2023

INTEREST AND DIVIDEND INCOME

Interest and fees on loans and leases

$

123,702

$

128,336

$

124,042

$

502,353

$

440,984

Interest on securities

11,710

11,260

9,227

43,218

30,801

Other interest and dividend income

4,191

6,840

2,345

20,358

7,693

Total interest and dividend income

139,603

146,436

135,614

565,929

479,478

INTEREST EXPENSE

Deposits

46,725

52,076

43,252

192,366

121,436

Other borrowings

1,466

3,919

3,051

13,669

17,161

Subordinated notes and debentures

2,888

2,986

3,026

11,848

10,260

Total interest expense

51,079

58,981

49,329

217,883

148,857

Net interest income

88,524

87,455

86,285

348,046

330,621

PROVISION FOR CREDIT LOSSES

6,878

7,475

7,235

27,041

31,653

Net interest income after provision for credit losses

81,646

79,980

79,050

321,005

298,968

NON-INTEREST INCOME

Fees and service charges on deposits

2,648

2,591

2,486

10,214

9,211

Loan servicing revenue

3,151

3,174

3,377

12,905

13,503

Loan servicing asset revaluation

(1,350

)

(2,183

)

(1,234

)

(6,704

)

(5,089

)

ATM and interchange fees

1,083

1,143

1,082

4,464

4,462

Net realized losses on securities available-for-sale

(699

)

(699

)

Change in fair value of equity securities, net

732

388

841

1,122

1,071

Net gains on sales of loans

7,107

5,864

5,480

24,540

22,805

Wealth management and trust income

1,110

1,101

1,256

4,310

4,158

Other non-interest income

2,367

2,307

1,215

8,699

6,194

Total non-interest income

16,149

14,385

14,503

58,851

56,315

NON-INTEREST EXPENSE

Salaries and employee benefits

37,281

34,974

31,974

140,119

126,979

Occupancy and equipment expense, net

4,407

4,373

4,346

18,703

18,508

Impairment charge on assets held for sale

1,980

2,000

Loan and lease related expenses

660

703

649

2,789

2,936

Legal, audit, and other professional fees

3,358

3,643

2,352

13,428

12,946

Data processing

4,473

4,215

4,982

16,869

19,509

Net loss recognized on other real estate owned and other related expenses

654

74

89

568

385

Other intangible assets amortization expense

1,345

1,345

1,550

5,380

6,011

Other non-interest expense

5,253

5,000

5,662

20,921

20,329

Total non-interest expense

57,431

54,327

53,584

218,777

209,603

INCOME BEFORE PROVISION FOR INCOME TAXES

40,364

40,038

39,969

161,079

145,680

PROVISION FOR INCOME TAXES

10,044

9,710

10,365

40,320

37,802

NET INCOME

$

30,320

$

30,328

$

29,604

$

120,759

$

107,878

EARNINGS PER COMMON SHARE

Basic

$

0.69

$

0.70

$

0.69

$

2.78

$

2.69

Diluted

$

0.69

$

0.69

$

0.68

$

2.75

$

2.67

BYLINE BANCORP, INC. AND SUBSIDIARIES
SELECTED FINANCIAL DATA (unaudited)

As of or For the Three Months Ended

As of or For the Year Ended

(dollars in thousands, except share

December 31,

September 30,

December 31,

December 31,

December 31,

and per share data)

2024

2024

2023

2024

2023

Earnings per Common Share

Basic earnings per common share

$

0.69

$

0.70

$

0.69

$

2.78

$

2.69

Diluted earnings per common share

$

0.69

$

0.69

$

0.68

$

2.75

$

2.67

Adjusted diluted earnings per common share(1)(3)

$

0.69

$

0.70

$

0.73

$

2.76

$

2.89

Weighted average common shares outstanding (basic)

43,656,793

43,516,006

43,065,294

43,448,856

40,045,208

Weighted average common shares outstanding (diluted)

44,179,818

43,966,189

43,537,778

43,853,939

40,445,553

Common shares outstanding

44,459,584

44,384,706

43,764,056

44,459,584

43,764,056

Cash dividends per common share

$

0.09

$

0.09

$

0.09

$

0.36

$

0.36

Dividend payout ratio on common stock

13.04

%

13.04

%

13.24

%

13.09

%

13.48

%

Book value per common share

$

24.55

$

24.70

$

22.62

$

24.55

$

22.62

Tangible book value per common share(1)

$

20.09

$

20.21

$

17.98

$

20.09

$

17.98

Key Ratios and Performance Metrics
(annualized where applicable)

Net interest margin

4.01

%

3.88

%

4.08

%

3.97

%

4.31

%

Net interest margin, fully taxable equivalent (1)(4)

4.02

%

3.89

%

4.09

%

3.98

%

4.32

%

Average cost of deposits

2.48

%

2.76

%

2.42

%

2.61

%

1.90

%

Efficiency ratio(1)(2)

53.58

%

52.02

%

51.63

%

52.45

%

52.62

%

Adjusted efficiency ratio(1)(2)(3)

53.37

%

51.62

%

48.64

%

52.24

%

49.61

%

Non-interest income to total revenues(1)

15.43

%

14.13

%

14.39

%

14.46

%

14.55

%

Non-interest expense to average assets

2.48

%

2.31

%

2.42

%

2.38

%

2.60

%

Adjusted non-interest expense to average assets(1)(3)

2.47

%

2.29

%

2.28

%

2.37

%

2.46

%

Return on average stockholders' equity

11.03

%

11.39

%

12.56

%

11.61

%

12.50

%

Adjusted return on average stockholders' equity(1)(3)

11.10

%

11.53

%

13.50

%

11.68

%

13.53

%

Return on average assets

1.31

%

1.29

%

1.34

%

1.31

%

1.34

%

Adjusted return on average assets(1)(3)

1.32

%

1.30

%

1.44

%

1.32

%

1.45

%

Pre-tax pre-provision return on average assets(1)

2.04

%

2.02

%

2.13

%

2.05

%

2.20

%

Adjusted pre-tax pre-provision return on average assets(1)(3)

2.05

%

2.03

%

2.27

%

2.06

%

2.35

%

Return on average tangible common stockholders' equity(1)

13.92

%

14.49

%

16.68

%

14.85

%

16.46

%

Adjusted return on average tangible common stockholders' equity(1)(3)

14.02

%

14.67

%

17.89

%

14.94

%

17.76

%

Non-interest-bearing deposits to total deposits

23.54

%

23.07

%

26.56

%

23.54

%

26.56

%

Loans and leases held for sale and loans and lease held for investment to total deposits

92.64

%

92.02

%

93.39

%

92.64

%

93.39

%

Deposits to total liabilities

88.74

%

90.03

%

90.94

%

88.74

%

90.94

%

Deposits per branch

$

162,144

$

162,998

$

149,521

$

162,144

$

149,521

Asset Quality Ratios

Non-performing loans and leases to total loans and leases held for investment, net before ACL

0.90

%

1.02

%

0.96

%

0.90

%

0.96

%

Total non-performing assets as a percentage of total assets

0.71

%

0.75

%

0.74

%

0.71

%

0.74

%

ACL to total loans and leases held for investment, net before ACL

1.42

%

1.44

%

1.52

%

1.42

%

1.52

%

Net charge-offs to average total loans and leases held for investment, net before ACL - loans and leases

0.45

%

0.49

%

0.73

%

0.47

%

0.38

%

Capital Ratios

Common equity to total assets

11.49

%

11.63

%

11.15

%

11.49

%

11.15

%

Tangible common equity to tangible assets(1)

9.61

%

9.72

%

9.06

%

9.61

%

9.06

%

Leverage ratio

11.74

%

11.18

%

10.86

%

11.74

%

10.86

%

Common equity tier 1 capital ratio

11.70

%

11.35

%

10.35

%

11.70

%

10.35

%

Tier 1 capital ratio

12.73

%

12.39

%

11.39

%

12.73

%

11.39

%

Total capital ratio

14.74

%

14.41

%

13.38

%

14.74

%

13.38

%

(1) Represents a non-GAAP financial measure. See Reconciliation of non-GAAP Financial Measures for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

(2) Represents non-interest expense less amortization of intangible assets divided by net interest income and non-interest income.

(3) Calculation excludes merger-related expenses and impairment charges on ROU assets.

(4) 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%.

BYLINE BANCORP, INC. AND SUBSIDIARIES
QUARTER-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited)

For the Three Months Ended

December 31, 2024

September 30, 2024

December 31, 2023

(dollars in thousands)

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

$

272,409

$

2,721

3.97

%

$

468,852

$

5,771

4.90

%

$

201,862

$

1,822

3.58

%

Loans and leases(1)

6,828,128

123,702

7.21

%

6,827,726

128,336

7.48

%

6,632,827

124,042

7.42

%

Taxable securities

1,529,134

12,317

3.20

%

1,508,987

11,467

3.02

%

1,389,580

8,848

2.53

%

Tax-exempt securities(2)

155,505

1,093

2.80

%

156,085

1,091

2.78

%

163,608

1,142

2.77

%

Total interest-earning assets

$

8,785,176

$

139,833

6.33

%

$

8,961,650

$

146,665

6.51

%

$

8,387,877

$

135,854

6.43

%

Allowance for credit losses - loans and leases

(100,281

)

(101,001

)

(106,474

)

All other assets

516,740

513,200

506,233

TOTAL ASSETS

$

9,201,635

$

9,373,849

$

8,787,636

LIABILITIES AND STOCKHOLDERS EQUITY

Deposits

Interest checking

$

717,222

$

3,478

1.93

%

$

754,586

$

4,439

2.34

%

$

570,706

$

2,335

1.62

%

Money market accounts

2,480,805

19,951

3.20

%

2,386,909

21,371

3.56

%

2,159,841

18,730

3.44

%

Savings

486,262

130

0.11

%

495,541

190

0.15

%

560,372

208

0.15

%

Time deposits

2,020,225

23,166

4.56

%

2,134,587

26,076

4.86

%

1,861,279

21,979

4.68

%

Total interest-bearing deposits

5,704,514

46,725

3.26

%

5,771,623

52,076

3.59

%

5,152,198

43,252

3.33

%

Other borrowings

301,959

1,466

1.93

%

474,498

3,919

3.29

%

395,711

3,051

3.06

%

Subordinated notes and debentures

144,853

2,888

7.93

%

144,702

2,986

8.21

%

144,230

3,026

8.32

%

Total borrowings

446,812

4,354

3.88

%

619,200

6,905

4.44

%

539,941

6,077

4.47

%

Total interest-bearing liabilities

$

6,151,326

$

51,079

3.30

%

$

6,390,823

$

58,981

3.67

%

$

5,692,139

$

49,329

3.44

%

Non-interest-bearing demand deposits

1,777,273

1,741,250

1,950,644

Other liabilities

179,011

182,148

209,656

Total stockholders equity

1,094,025

1,059,628

935,197

TOTAL LIABILITIES AND STOCKHOLDERS EQUITY

$

9,201,635

$

9,373,849

$

8,787,636

Net interest spread(3)

3.03

%

2.84

%

2.99

%

Net interest income, fully taxable equivalent

$

88,754

$

87,684

$

86,525

Net interest margin, fully taxable equivalent(2)(4)

4.02

%

3.89

%

4.09

%

Less: Tax-equivalent adjustment

230

0.01

%

229

0.01

%

240

0.01

%

Net interest income

$

88,524

$

87,455

$

86,285

Net interest margin(4)

4.01

%

3.88

%

4.08

%

Net loan accretion impact on margin

$

2,590

0.12

%

$

2,982

0.13

%

$

5,110

0.24

%

(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 (annualized) divided by total average earning assets.

(5) Average balances are average daily balances.

BYLINE BANCORP, INC. AND SUBSIDIARIES
YEAR-TO-DATE STATEMENT OF AVERAGE INTEREST-EARNING ASSETS AND AVERAGE INTEREST-BEARING LIABILITIES (unaudited)

For the Year Ended

December 31, 2024

December 31, 2023

(dollars in thousands)

Average

Balance(4)

Interest

Inc / Exp

Average

Yield /

Rate

Average

Balance(4)

Interest

Inc / Exp

Average

Yield /

Rate

ASSETS

Cash and cash equivalents

$

346,777

$

15,635

4.51

%

$

157,754

$

5,029

3.19

%

Loans and leases(1)

6,786,547

502,353

7.40

%

6,038,797

440,984

7.30

%

Taxable securities

1,483,640

44,476

3.00

%

1,322,379

30,068

2.27

%

Tax-exempt securities(2)

157,050

4,386

2.79

%

158,918

4,300

2.71

%

Total interest-earning assets

$

8,774,014

$

566,850

6.46

%

$

7,677,848

$

480,381

6.26

%

Allowance for credit losses - loans and leases

(101,695

)

(98,067

)

All other assets

515,023

468,550

TOTAL ASSETS

$

9,187,342

$

8,048,331

LIABILITIES AND STOCKHOLDERS EQUITY

Deposits

Interest checking

$

695,156

$

14,442

2.08

%

$

574,335

$

9,212

1.60

%

Money market accounts

2,344,309

80,960

3.45

%

1,802,675

53,933

2.99

%

Savings

506,889

711

0.14

%

585,820

883

0.15

%

Time deposits

2,024,942

96,253

4.75

%

1,468,836

57,408

3.91

%

Total interest-bearing deposits

5,571,296

192,366

3.45

%

4,431,666

121,436

2.74

%

Other borrowings

442,364

13,648

3.09

%

484,984

17,125

3.53

%

Federal funds purchased

348

21

6.05

%

685

36

5.30

%

Subordinated notes and debentures

144,624

11,848

8.19

%

127,825

10,260

8.03

%

Total borrowings

587,336

25,517

4.34

%

613,494

27,421

4.47

%

Total interest-bearing liabilities

$

6,158,632

$

217,883

3.54

%

$

5,045,160

$

148,857

2.95

%

Non-interest-bearing demand deposits

1,802,258

1,965,663

Other liabilities

185,937

174,416

Total stockholders equity

1,040,515

863,092

TOTAL LIABILITIES AND STOCKHOLDERS EQUITY

$

9,187,342

$

8,048,331

Net interest spread(3)

2.92

%

3.31

%

Net interest income, fully taxable equivalent

$

348,967

$

331,524

Net interest margin, fully taxable equivalent(2)(4)

3.98

%

4.32

%

Less: Tax-equivalent adjustment

921

0.01

%

903

0.01

%

Net interest income

$

348,046

$

330,621

Net interest margin(4)

3.97

%

4.31

%

Net loan accretion impact on margin

$

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. 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) Average balances are average daily balances.

BYLINE BANCORP, INC. AND SUBSIDIARIES
SELECTED BALANCE SHEET TABLES AND FINANCIAL RATIOS (unaudited)

The following table presents our allocation of originated, purchased credit deteriorated (PCD), and acquired non-credit-deteriorated loans and leases at the dates indicated:

December 31, 2024

September 30, 2024

December 31, 2023

(dollars in thousands)

Amount

% of Total

Amount

% of Total

Amount

% of Total

Originated loans and leases:

Commercial real estate

$

2,071,952

30.0

%

$

2,040,072

29.7

%

$

1,907,029

28.5

%

Residential real estate

513,422

7.4

%

497,034

7.2

%

465,133

7.0

%

Construction, land development, and other land

429,596

6.2

%

415,636

6.0

%

415,162

6.2

%

Commercial and industrial

2,509,083

36.3

%

2,476,177

36.0

%

2,311,563

34.6

%

Installment and other

3,847

0.1

%

3,839

0.1

%

2,919

0.0

%

Leasing financing receivables

715,899

10.4

%

711,233

10.3

%

665,239

10.0

%

Total originated loans and leases

$

6,243,799

90.4

%

$

6,143,991

89.3

%

$

5,767,045

86.3

%

Purchased credit deteriorated loans:

Commercial real estate

$

82,934

1.2

%

$

95,240

1.4

%

$

137,807

2.1

%

Residential real estate

30,515

0.4

%

31,362

0.5

%

42,510

0.6

%

Construction, land development, and other land

0.0

%

4

0.0

%

25,331

0.4

%

Commercial and industrial

14,081

0.2

%

14,526

0.2

%

19,460

0.3

%

Installment and other

105

0.0

%

110

0.0

%

125

0.0

%

Total purchased credit deteriorated loans

$

127,635

1.8

%

$

141,242

2.1

%

$

225,233

3.4

%

Acquired non-credit-deteriorated loans and leases:

Commercial real estate

$

199,531

2.9

%

$

227,035

3.3

%

$

275,476

4.1

%

Residential real estate

182,165

2.6

%

181,976

2.6

%

211,887

3.2

%

Construction, land development, and other land

59,673

0.9

%

84,172

1.2

%

86,344

1.3

%

Commercial and industrial

93,969

1.4

%

100,852

1.5

%

117,538

1.7

%

Installment and other

14

0.0

%

32

0.0

%

156

0.0

%

Leasing financing receivables

36

0.0

%

146

0.0

%

627

0.0

%

Total acquired non-credit-deteriorated loans and leases

$

535,388

7.8

%

$

594,213

8.6

%

$

692,028

10.3

%

Total loans and leases

$

6,906,822

100.0

%

$

6,879,446

100.0

%

$

6,684,306

100.0

%

Allowance for credit losses - loans and leases

(97,988

)

(98,860

)

(101,686

)

Total loans and leases, net of allowance for credit losses - loans and leases

$

6,808,834

$

6,780,586

$

6,582,620

The following table presents the balance and activity within the allowance for credit losses - loans and lease for the periods indicated:

Three Months Ended

Year Ended

December 31,

September 30,

December 31,

December 31,

December 31,

(dollars in thousands)

2024

2024

2023

2024

2023

ACL - loans and leases, beginning of period

$

98,860

$

99,730

$

105,696

$

101,686

$

81,924

Adjustment for acquired PCD loans

10,596

Provision for credit losses - loans and leases

6,920

7,597

8,176

28,286

32,220

Net charge-offs - loans and leases

(7,792

)

(8,467

)

(12,186

)

(31,984

)

(23,054

)

ACL - loans and leases, end of period

$

97,988

$

98,860

$

101,686

$

97,988

$

101,686

Net charge-offs - loans and leases to average total loans and leases held for investment, net before ACL

0.45

%

0.49

%

0.73

%

0.47

%

0.38

%

Provision for credit losses - loans and leases to net charge-offs - loans and leases during the period

0.89

x

0.90

x

0.67

x

0.88

x

1.40

x

BYLINE BANCORP, INC. AND SUBSIDIARIES
SELECTED BALANCE SHEET TABLES AND FINANCIAL RATIOS (unaudited)

The following table presents the amounts of non-performing loans and leases and other real estate owned at the date indicated:

December 31, 2024

Change from

(dollars in thousands)

December 31,

2024

September 30,

2024

December 31,

2023

September 30,

2024

December 31,

2023

Non-performing assets:

Non-accrual loans and leases

$

62,076

$

70,507

$

64,107

(12.0

)%

(3.2

)%

Past due loans and leases 90 days or more and still accruing interest

%

%

Total non-performing loans and leases

$

62,076

$

70,507

$

64,107

(12.0

)%

(3.2

)%

Other real estate owned

5,170

532

1,200

871.2

%

330.7

%

Total non-performing assets

$

67,246

$

71,039

$

65,307

(5.3

)%

3.0

%

Total non-performing loans and leases as a percentage of total loans and leases

0.90

%

1.02

%

0.96

%

Total non-performing assets as a percentage of total assets

0.71

%

0.75

%

0.74

%

Allowance for credit losses - loans and lease as a percentage of non-performing loans and leases

157.85

%

140.21

%

158.62

%

Non-performing assets guaranteed by U.S. government:

Non-accrual loans guaranteed

$

9,862

$

11,332

$

4,154

(13.0

)%

137.4

%

Past due loans 90 days or more and still accruing interest guaranteed

%

%

Total non-performing loans guaranteed

$

9,862

$

11,332

$

4,154

(13.0

)%

137.4

%

Total non-performing loans and leases not guaranteed as a percentage of total loans and leases

0.76

%

0.86

%

0.90

%

Total non-performing assets not guaranteed as a percentage of total assets

0.60

%

0.63

%

0.69

%

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

December 31, 2024

Change from

(dollars in thousands)

December 31,

2024

September 30,

2024

December 31,

2023

September 30,

2024

December 31,

2023

Non-interest-bearing demand deposits

$

1,756,098

$

1,729,908

$

1,905,876

1.5

%

(7.9

)%

Interest-bearing checking accounts

767,835

749,721

577,609

2.4

%

32.9

%

Money market demand accounts

2,518,157

2,426,522

2,266,030

3.8

%

11.1

%

Other savings

483,650

489,618

542,532

(1.2

)%

(10.9

)%

Time deposits (below $250,000)

1,498,277

1,639,658

1,520,082

(8.6

)%

(1.4

)%

Time deposits ($250,000 and above)

434,611

462,460

364,870

(6.0

)%

19.1

%

Total deposits

$

7,458,628

$

7,497,887

$

7,176,999

(0.5

)%

3.9

%

BYLINE BANCORP, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Non-GAAP Financial Measures

This release contains certain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (GAAP). These measures include adjusted net income, adjusted diluted earnings per share, adjusted efficiency ratio, adjusted non-interest expense to average assets, tax-equivalent net interest margin, total revenue, non-interest income to total revenues, adjusted return on average stockholders equity, adjusted return on average assets, pre-tax pre-provision return on average assets, adjusted pre-tax pre-provision return on average assets, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common stockholders' equity, and adjusted return on average tangible common stockholders' equity. Management believes that these non-GAAP financial measures provide useful information to management and investors that is supplementary to the Companys financial condition, results of operations and cash flows computed in accordance with GAAP; however, management acknowledges that our non-GAAP financial measures have a number of limitations. As such, these disclosures should not be viewed as a substitute for results determined in accordance with GAAP financial measures that we and other companies use. Management also uses these measures for peer comparison. See below in the financial schedules included in this press release for a reconciliation of the non-GAAP financial measures to the comparable GAAP financial measures. Additionally, please refer to the Companys Annual Report on Form 10-K for the detailed definitions of these non-GAAP financial measures.

As of or For the Three Months Ended

As of or For the Year Ended

December 31,

September 30,

December 31,

December 31,

December 31,

(dollars in thousands, except per share data)

2024

2024

2023

2024

2023

Net income and earnings per share excluding significant items:

Reported Net Income

$

30,320

$

30,328

$

29,604

$

120,759

$

107,878

Significant items:

Impairment charges on assets held for sale and ROU assets

1,981

194

2,395

Merger-related expenses

218

411

1,035

629

9,222

Tax benefit

(1

)

(32

)

(793

)

(85

)

(2,696

)

Adjusted Net Income

$

30,537

$

30,707

$

31,827

$

121,497

$

116,799

Reported Diluted Earnings per Share

$

0.69

$

0.69

$

0.68

$

2.75

$

2.67

Significant items:

Impairment charges on assets held for sale and ROU assets

0.05

0.06

Merger-related expenses

0.01

0.02

0.01

0.23

Tax benefit

(0.02

)

(0.07

)

Adjusted Diluted Earnings per Share

$

0.69

$

0.70

$

0.73

$

2.76

$

2.89

BYLINE BANCORP, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited)

As of or For the Three Months Ended

As of or For the Year Ended

(dollars in thousands, except per share data,

December 31,

September 30,

December 31,

December 31,

December 31,

ratios annualized, where applicable)

2024

2024

2023

2024

2023

Adjusted non-interest expense:

Non-interest expense

$

57,431

$

54,327

$

53,584

$

218,777

$

209,603

Less: Impairment charges on assets held for sale and ROU assets

1,981

194

2,395

Less: Merger-related expenses

218

411

1,035

629

9,222

Adjusted non-interest expense

$

57,213

$

53,916

$

50,568

$

217,954

$

197,986

Adjusted non-interest expense excluding amortization of intangible assets:

Adjusted non-interest expense

$

57,213

$

53,916

$

50,568

$

217,954

$

197,986

Less: Amortization of intangible assets

1,345

1,345

1,550

5,380

6,011

Adjusted non-interest expense excluding amortization of intangible assets

$

55,868

$

52,571

$

49,018

$

212,574

$

191,975

Pre-tax pre-provision net income:

Pre-tax income

$

40,364

$

40,038

$

39,969

$

161,079

$

145,680

Add: Provision for credit losses

6,878

7,475

7,235

27,041

31,653

Pre-tax pre-provision net income

$

47,242

$

47,513

$

47,204

$

188,120

$

177,333

Adjusted pre-tax pre-provision net income:

Pre-tax pre-provision net income

$

47,242

$

47,513

$

47,204

$

188,120

$

177,333

Add: Impairment charges on assets held for sale and ROU assets

1,981

194

2,395

Add: Merger-related expenses

218

411

1,035

629

9,222

Adjusted pre-tax pre-provision net income

$

47,460

$

47,924

$

50,220

$

188,943

$

188,950

Tax equivalent net interest income:

Net interest income

$

88,524

$

87,455

$

86,285

$

348,046

$

330,621

Add: Tax-equivalent adjustment

230

229

240

921

903

Net interest income, fully taxable equivalent

$

88,754

$

87,684

$

86,525

$

348,967

$

331,524

Total revenue:

Net interest income

$

88,524

$

87,455

$

86,285

$

348,046

$

330,621

Add: Non-interest income

16,149

14,385

14,503

58,851

$

56,315

Total revenue

$

104,673

$

101,840

$

100,788

$

406,897

$

386,936

Tangible common stockholders' equity:

Total stockholders' equity

$

1,091,497

$

1,096,312

$

990,151

$

1,091,497

$

990,151

Less: Goodwill and other intangibles

198,098

199,443

203,478

198,098

203,478

Tangible common stockholders' equity

$

893,399

$

896,869

$

786,673

$

893,399

$

786,673

Tangible assets:

Total assets

$

9,496,529

$

9,424,316

$

8,881,967

$

9,496,529

$

8,881,967

Less: Goodwill and other intangibles

198,098

199,443

203,478

198,098

203,478

Tangible assets

$

9,298,431

$

9,224,873

$

8,678,489

$

9,298,431

$

8,678,489

Average tangible common stockholders' equity:

Average total stockholders' equity

$

1,094,025

$

1,059,628

$

935,197

$

1,040,515

$

863,092

Less: Average goodwill and other intangibles

198,697

200,091

204,191

200,740

180,717

Average tangible common stockholders' equity

$

895,328

$

859,537

$

731,006

$

839,775

$

682,375

Average tangible assets:

Average total assets

$

9,201,635

$

9,373,849

$

8,787,636

$

9,187,342

$

8,048,331

Less: Average goodwill and other intangibles

198,697

200,091

204,191

200,740

180,717

Average tangible assets

$

9,002,938

$

9,173,758

$

8,583,445

$

8,986,602

$

7,867,614

Tangible net income available to common stockholders:

Net income available to common stockholders

$

30,320

$

30,328

$

29,604

$

120,759

$

107,878

Add: After-tax intangible asset amortization

1,015

986

1,138

3,974

4,408

Tangible net income available to common stockholders

$

31,335

$

31,314

$

30,742

$

124,733

$

112,286

Adjusted tangible net income available to common stockholders:

Tangible net income available to common stockholders

$

31,335

$

31,314

$

30,742

$

124,733

$

112,286

Add: Impairment charges on assets held for sale and ROU assets

1,981

194

2,395

Add: Merger-related expenses

218

411

1,035

629

9,222

Add: Tax benefit on significant items

(1

)

(32

)

(793

)

(85

)

(2,696

)

Adjusted tangible net income available to common stockholders

$

31,552

$

31,693

$

32,965

$

125,471

$

121,207

BYLINE BANCORP, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued) (unaudited)

As of or For the Three Months Ended

As of or For the Year Ended

(dollars in thousands, except share and per share

December 31,

September 30,

December 31,

December 31,

December 31,

data, ratios annualized, where applicable)

2024

2024

2023

2024

2023

Pre-tax pre-provision return on average assets:

Pre-tax pre-provision net income

$

47,242

$

47,513

$

47,204

$

188,120

$

177,333

Average total assets

9,201,635

9,373,849

8,787,636

9,187,342

8,048,331

Pre-tax pre-provision return on average assets

2.04

%

2.02

%

2.13

%

2.05

%

2.20

%

Adjusted pre-tax pre-provision return on average assets:

Adjusted pre-tax pre-provision net income

$

47,460

$

47,924

$

50,220

$

188,943

$

188,950

Average total assets

9,201,635

9,373,849

8,787,636

9,187,342

8,048,331

Adjusted pre-tax pre-provision return on average assets

2.05

%

2.03

%

2.27

%

2.06

%

2.35

%

Net interest margin, fully taxable equivalent:

Net interest income, fully taxable equivalent

$

88,754

$

87,684

$

86,525

$

348,967

$

331,524

Total average interest-earning assets

8,785,176

8,961,650

8,387,877

8,774,014

7,677,848

Net interest margin, fully taxable equivalent

4.02

%

3.89

%

4.09

%

3.98

%

4.32

%

Non-interest income to total revenues:

Non-interest income

$

16,149

$

14,385

$

14,503

$

58,851

$

56,315

Total revenues

104,673

101,840

100,788

406,897

386,936

Non-interest income to total revenues

15.43

%

14.13

%

14.39

%

14.46

%

14.55

%

Adjusted non-interest expense to average assets:

Adjusted non-interest expense

$

57,213

$

53,916

$

50,568

$

217,954

$

197,986

Average total assets

9,201,635

9,373,849

8,787,636

9,187,342

8,048,331

Adjusted non-interest expense to average assets

2.47

%

2.29

%

2.28

%

2.37

%

2.46

%

Adjusted efficiency ratio:

Adjusted non-interest expense excluding amortization of intangible assets

$

55,868

$

52,571

$

49,018

$

212,574

$

191,975

Total revenues

104,673

101,840

100,788

406,897

386,936

Adjusted efficiency ratio

53.37

%

51.62

%

48.64

%

52.24

%

49.61

%

Adjusted return on average assets:

Adjusted net income

$

30,537

$

30,707

$

31,827

$

121,497

$

116,799

Average total assets

9,201,635

9,373,849

8,787,636

9,187,342

8,048,331

Adjusted return on average assets

1.32

%

1.30

%

1.44

%

1.32

%

1.45

%

Adjusted return on average stockholders' equity:

Adjusted net income

$

30,537

$

30,707

$

31,827

$

121,497

$

116,799

Average stockholders' equity

1,094,025

1,059,628

935,197

1,040,515

863,092

Adjusted return on average stockholders' equity

11.10

%

11.53

%

13.50

%

11.68

%

13.53

%

Tangible common equity to tangible assets:

Tangible common equity

$

893,399

$

896,869

$

786,673

$

893,399

$

786,673

Tangible assets

9,298,431

9,224,873

8,678,489

9,298,431

8,678,489

Tangible common equity to tangible assets

9.61

%

9.72

%

9.06

%

9.61

%

9.06

%

Return on average tangible common stockholders' equity:

Tangible net income available to common stockholders

$

31,335

$

31,314

$

30,742

$

124,733

$

112,286

Average tangible common stockholders' equity

895,328

859,537

731,006

839,775

682,375

Return on average tangible common stockholders' equity

13.92

%

14.49

%

16.68

%

14.85

%

16.46

%

Adjusted return on average tangible common stockholders' equity:

Adjusted tangible net income available to common stockholders

$

31,552

$

31,693

$

32,965

$

125,471

$

121,207

Average tangible common stockholders' equity

895,328

859,537

731,006

839,775

682,375

Adjusted return on average tangible common stockholders' equity

14.02

%

14.67

%

17.89

%

14.94

%

17.76

%

Tangible book value per share:

Tangible common equity

$

893,399

$

896,869

$

786,673

$

893,399

$

786,673

Common shares outstanding

44,459,584

44,384,706

43,764,056

44,459,584

43,764,056

Tangible book value per share

$

20.09

$

20.21

$

17.98

$

20.09

$

17.98