CROSSFRISTBANKSHARES, INC.TM
B of A Securities 2021
Banking & FinancialsConference
November 10, 2021Mike Maddox, President & CEOBenClouse, CFORandy Rapp, CCO & CROHeatherWorley, Director of IR
Legal disclaimer
FORWARDLOOKING STATEMENTS.
The financial results in this presentation reflect preliminary,unaudited results, which are not final until the Company'sQu
arterly Report on Form 10
Q is filed.
This presentation and oral statements made during this meetingcontain forward
oking statements. These forward
looking statements reflect our current views with respect to, among otherthings, future events and our financial performance
. These statements are often, but not always, made through the use of wordsor phrases such as "may
," "might," "should," "could," "predict," "potential," "believe,""expect," "continue," "will," "anticipate," "seek," "estima
te," "intend," "plan," "strive," "projection," "goal," "target," "outlook,""aim," "would," "annualized" and "outlook," or th
e nega
tive version of those words or other comparable words or phrases of afuture or forward
looking nature. These forward
-
looking statements are not historical facts, and are based on current expectations,estimates and projections about our indus
try, manageme
nt's beliefs and certain assumptions made by management,many of which, by their nature, are inherently uncertain and beyond
our control. Accordingly, we caution you that any such forward
looking statements are not guarantees of future performanceand are
subject to risks, assumptions, estimates and uncertainties that are difficultto predict. Although we believe that the expect
ations reflected in these forward
looking statements are reasonable as of the date made, actual results may proveto be materially
different from the results expressed or implied by the forward
looking statements. There are or will be important factors that could causeour actual results to differ materially from thos
e indicated in these forward
looking statements, including, but not
limited to, the following: risks relating to the COVID
19 pandemic; risks related to general business and economic conditionsand any regulatory responses to such conditions; our a
bility to effectively execute our gro
wth strategy and manage our growth, inc
luding identifying and consummating suitable mergers and acquisitions;the geographic concentration of our markets; fluctuati
on of the fair value of our investment securities due to factors outsideour control; our ability to successfully manage our
credit
risk and the sufficiency of our allowance;
regulatory restrictions on our ability to grow due to our concentrationin commercial real estate lending; our ability to att
ract, hire and retain qualified management perso
nnel; interest rate fluctuations; our a
bility to raise or maintain sufficient capital; competition from banks,credit unions and other financial services providers;
the effectiveness of our risk management framework in mitigating risksand losses; our ability to maintain effective internal
cont
rol over financial reporting; our ability to keep pace with technologicalchanges; system failures and interruptions, cyber
attacks and security breaches; employee error, fraudulentactivity by employees or clients and inaccurate or incomplete infor
mation
about our clients and counterparties; our ability to maintain ourreputation; costs and effects of litigation, investigations
or similar matters; risk exposure from transactions with financialcounterparties; severe weather, acts of god, acts of waro
r ter
rorism; compliance with governmental and regulatory requirements; changesin the laws, rules, regulations, interpretations or
policies relating to financial institutions, accounting, tax, trade,monetary and fiscal ma
tters; compliance with requirements
associated with being a public company; level of coverage of ourbusiness by securities analysts; and future equity issuances.Any forwardlooking statement speaks only as of the date on which it is made, andwe do not undertake any obligation to update or review anyforwardlooking statement, whether as aresult of new information, future developments or otherwise, except asrequired by law.
NONGAAP FINANCIAL INFORMATION.
This presentation contains certain nonGAAP measures. ThesenonGAAP measures, as calculated by CrossFirst,are not necessarily comparable to similarly titled measuresreported by other companies. Additionally, these nonGAAPmeasures are not measures of financial performance or liquidityunder GAAP and should not be considered alternatives to the Company'sother financial information determined under GAAP. See reconciliationsof certain nonGAAP measures includedat the end of this presentation.
MARKET AND INDUSTRY DATA.
This presentation references certain market, industry and demographicdata, forecasts and other statistical information. We haveobtained this data, forecasts and information from various independent,third party industry sources and publications. Nothing in thedata, forecasts or information used or derived from third partysources should be construed as advice. Some data and other informationare also based on our good faith estimates, which are derivedfrom our review of industry publications and surveys and independentsources. We believe that these sources and estimates arereliable but have not independently verified them. Statements as to ourmarket position are based on market data currentlyavailableto us. Although we are not aware of any misstatements regardingthe
economic, employment, industry and other market datapresentedherein, these estimates involve inherent risks and uncertainties andare based on assumptions that are subject to change.
CROSSFIRSTBANK
Mike MaddoxPresident, CEO and Director
Joined CrossFirst in 2008 after serving as Kansas City regional presidentfor Intrust BankPracticing lawyer for more than sixyears before joining Intrust BankAppointedto CEO June 1, 2020 after 12 years of serviceB.S. Business, University of Kansas;J.D. Law, University of Kansas; Graduate School of Bankingat the University of WisconsinMadison
Ben Clouse ChiefFinancial Officer
25 years of experience in financial services, asset and wealthmanagement, banking, retail and transportation, including publiccompany CFO experienceJoined CrossFirst in July 2021 after servingas CFO of Waddell & Reed Financial, Inc. (formerly NYSE: WDR)until its acquisition in 2021 Significant experience leading financialoperations as well as driving operational changeB.S. Business, KansasState University; Master of Accountancy, Kansas State UniversityObtainedCPA designation and FINRA Series 27 license
Randy Rapp ChiefRisk Officer and Chief Credit Officer
More than 33 years of commercial banking experience in Texasin various credit, production, risk and executive roles.JoinedCrossFirst in March 2019 after a 19yearcareer at Texas Capital Bank (NASDAQ:TCBI) serving as ExecutiveVice President and Chief Credit Officer from May 2015 untilMarch 2019.B.B.A. Accounting, The University of Texasat Austin and M.B.A. Finance, Texas Christian UniversityObtainedCPA designation
Heather Worley Directorof Investor Relations
More than 15 years of experience in marketing, communicationsand investor relations in banking and financeJoined CrossFirst inSeptember 2021. Previously, SVP & Director of IR for TexasCapital Bancshares, Inc. (NASDAQ:
TCBI)Recognized by
Institutional Investor
magazine AllAmerica Executive Team 2017 | Top InvestorRelations Professional & All-America Executive Team 2019 |Top Investor RelationsProgramB.A. Communications, Mississippi State University
Other Senior ExecutivesSteve Peterson
Chief Banking Officerof CrossFirst Bank21+ yearsof banking experienceJoined CrossFirst in 2011
Amy Fauss
Chief Operating &Chief Human Relations Officerof CrossFirst Bank28+ years of banking experienceJoinedCrossFirst in 2009
Jana Merfen
Chief Technology Officerof CrossFirst Bank12+years of technology experienceJoined CrossFirstin 2021
Our Road to Success
rdLargest Bank Headquartered
in Kansas City MSA
ONE TEAM
Focusing on:Elevating our Strong Corporate Cultureby Living our CrossFirst ValuesAttracting and Retaining HighPerforming TalentWellbeing of our Employees
ONE BANK
Focusing on:Targeting Businesses and ProfessionalsBranchLite TechnologyFocusedDelivering Extraordinary Service and CustomerExperience
SHARED VISION
Focusing on:Performance & ProfitabilitySeizing Growth OpportunitiesStrong Credit Quality Enhancing Products and ServicesManagingEnterprise RiskContributing to our CommunitiesPHOENIX, AZLEAWOOD, KSKANSASCITY, MOTULSA, OKOKLAHOMACITY, OK FRIESCO, TXDALLAS, TX
TotalAssets$5.4 billionGrossLoans$4.2billionTotalDeposits$4.4 billionBook Value/Share$12.79
Our history of strong growthCROSSFIRST BANK
Total Assets
($ millions)
5,659*
$4,931
Compound Annual Growth Rates Since Since 2007 Total ATmfi2012
$4,107
$2,961
$2,133
$22
$77
$155
$311
$355
$565
$847
$1,220
$1,574
$5,401
1 2007 2008 2009 2010 2011 1 2012 2013 1 « 2014 20152016 2017 2018 2019 2020 Q3 2021 >
o K<
2007
Established with initial presence in Kansas Crty
2010
Acquired Leawood.
KS
based
Leawood Bancs hares
S725mm in Total
Assets)
2012
Expansion into
Wichita and
Oklahoma City
markets
2016
George F. Jones Jr.
joins as Vice
Chairman to expand
into Dallas market
2008
Formed
CrossFirst
Bankshares.
ne
2013
Expansion into Tulsa market
through acquisition of Tulsa
National Bancshares. Inc.
(~$160mm in
Total Assets)
2019
CrossFirst
Bankshares, Ine
Initial Public
Offering at $14S0;
Nasdaq listed: CFB
2018
George F. Jones
Jr. named CEO of
CrossFirst
Bankshares. Inc.
2021
Ben Clouse named
CFO of CrossFirst
Bankshares. Ine
and expansion into
Phoenix market
020
Mike Maddox named
CEO of CrossFirst
Bankshares. Inc. and
expansion into Frisco
market
PPP loan balances totaled $292 million at 12/33/20 and $109million of PPP at Q3 21
In response to the PPP forgiveness', the Bank made some strategicbalance sheet re
ductions to reduce liquidity
2020 Impact Report
CROSSFIRST BANK
We are committed to our employees, clients, and communities,which is why we created our first ever Impact Report toshow our
commitment to being a force for good in our
communities.
Highlights the meaningful difference we aremaking in the lives of our employees, our clients and in our communities
Benchmark of where we are today and a baseline to measure our continuedsuccess in the future
COMMUNITY
IMPACT
We build strong
relationships within our communities and support the passionsof our employees.
Supported over 100 organizations in 2020 with donations andsponsorships
Employees donated $25,000, which was matched by CrossFirst fora total philanthropic investment of
$50,000 in the communities where we live and work through our GenerousGiving program
DIVERSITY, EQUITY
AND INCLUSION
We believe that an equitable and inclusive environmentwith diverse teams supports our core values.
IDEA (Inclusion, Diversity, Equity,
and Accountability) Champions enhance an inclusive culturethrough company events and
participation in our recruitment efforts
In 2020, we employed 328 individuals across a diverse representationof 58% female, 42% male and 13% of whom are ethnicallyd
i
verse
BEST
IN
CLASS
CULTURE
We embrace and encourage our employees' strengths andtalents to deliver on our extraordinary service promise.
Long partnered with the GALLUP® organization in the administrationof its CliftonStrengths® assessment for each emp
loyee and Q12 Survey to measure employee engagement
Maintained a consistent employee engagement score in 2020
CROSSFIRST BANKSHARES, INC. TM
EXPANDING OUR FOOTPRINT
AREA OF FOCUSContinue to execute ourorganic growth strategy in existing marketsFocus onnew expansion in target markets where we currently haveclient businessEvaluate expansion strategies in key targetmarkets:De Novo Expansion:Hire experienced talent to expandin key growth marketsStrategic Acquisition:Providesoperational scale and synergiesAdds new lines of businessAddsfee income opportunities
POTENTIAL TARGET MARKETS
Fort Worth, TexasAustin, TexasDenver,ColoradoOmaha, NebraskaHouston, TexasSan Antonio, TexasNashville,Tennessee
Earnings Growth
CROSSFR
IST BANK
Net Income
8.0
$15.6
$12.0
$21.0
Q3 2020
Q4 2020
Ql2021
Q2 2021
Q3 2021
Diluted EPS
$0.41
Q3 2020
Q4 2020
Ql 2021
Q2 2021
Q3 2021
Consistently growing net income and earnings per share
Q3 2021 $6.2 million unrealized loss on an equity
security
Q3 2021 $10 million release from reserves reversesthe majority of the 2021 provisioning due to improved credit quality, econ
omic recovery in the markets we serve, and relatively static loan balance
As of June 30, 2021, the Company had provisioned
$11 million for loan losses YTD
Third Quarter 2021 Summary & Highlights
NetIncome
$21.0M
ROAA
1.54%
NIM
(FTE)
3.20%
Diluted
EPS
$0.41
ROE
12.92%
^ m III/ 2% Deposit growth QoQ 17% DDA Deposit growthQoQ
~ 2%21 TBV/ Share growth QoQ Balance Sheet Update 2% Non
GAAP Loan growth QoQ Credit 0.92% 0.13% 1.56%11121 Klnn
CAAD 17% Performance NPAs / NCOs/ INvJI 1 vjMMKDpcprvPS / Classified Loans/ Asset Avg Loans Loans Capital+ ALLL Capital & 1
2.61% 13.88% 95%
19% Liquidity CET 1 Capital Total Risk
Based Loans/ Cash and Securities/ Ratio Capital Deposits Assets
Efficiency
59.1%
Q3 2021
GAAP
Efficiency Ratio
50.5%
Q3 2021
Non
GAAP
Efficiency Ratio
1.76%
Non
Interest Expense/
Avg Assets
$15.3M
Assets /
Employee
ote: Interim periods are
annuäöed
Cross leans net of unearned
ircorre;
excludes PPP Cans
Represents a non
CAAP financ'd measjjre. See N^vGAAPRecoKiliation
slides at the end this presentation fer additional detail.
Q3 2021 and YTD 2021 Highlights and Summary
CROSSFIRST
BANK
Strong net income during Q3 2021 of $21 million and YTD net incomeof $48.6 million
Net interest margin fully tax
equivalent (FTE) of 3.20% compared to 3.12% in Q2 2021
Continued improvement in YTD efficiency ratio
8.2% (annualized) growth in total loans, ex PPP,'during Q32021
17% demand deposits growth from June 30, 2021 whichnow account for 22% of total deposits
1.7 billion in unfunded loan commitments as of September 30, 2021
$30 million share repurchase authorization Focus on hiring andrecruiting experienced revenue generators Continue strong earn
ings momentum Enhance digital products to better serveour client
s Grow lending verticals
Financial
Performance
Balance Sheet
Strategic
Initiatives
10
* Represents a
cn
G*AP fnanc'al treasure, see Non
GAAP
eccrc iatioo slides at the end c
I
the pesentation fee rrore derail
OPERATING REVENUE GROWTHCROSSFIRSTBANK
Operating Revenue*
*
$172.0
2017
2018
2019
2020
YTD2020 YTD 2020 YTD 2021 YTD 2021
Non
GAAP
Non
GAAP
Net interest income Non
interest
Income
Non
GAAP
Non
GAAP
Net
Interest income '
Non
Interest Income '
Historically, our balance sheet
growth combined with a relatively stable net interest margin hasenabled robust operating revenue growth
2017
2021 Q3 YTD non
interest income CAGR of 33% as we execute on our plan to increasefee income
Q3 2021 Non
Interest Income was impacted by a $6.2
million impairment of an investment in a business acquired aspart of a loan restructuring
Operating Revenue1'1
Q3 2021
QoQ
YOY
FY 2020
YOY
2017
2020
C AC R
Net Interest Income
1% A 6%
A 13%
29%
Non
GAAP Non
-
Interest Income
A 28% A 25%
Non
CAAP Total Revenue
A 1%
A 8%
Operating Revenue1'1
03 2021
FY 2020
2017
2020
QOQ
YOY
YOY
CAGR
Non
Interest Income
119%
127%
A 35%
A 47%
Total Revenue
T
-
15%
%
A 15%
30%
Mole; Dollars
are in millions.
[1) Defined as Net Interest Income plus
Non
Interest income
|2) Represents a non
CAAP
financial measure.SeeM»vGAAPReccrciliaüonslidesattheendc
11
Net Interest MarginCROSSFIRST BANKYieldon Loans & Cost of Deposits2017201820192020Q3 2020Q32021Yield on loans Cost of Total DepositsNet Interest Margin Fully TaxEquivalent (FTE) 3.40% 3.39% 3.31%3.12% 3.00% 3.12% 3.20%20172018 2019 2020Q42020Q12021 Q2 2021Q3 2021Fully taxequivalent netinterest margin increased 8bps to 3.20% from Q2 2021, primarilydue to improved cost of fundsReduced timedeposits and wholesale fundingIncreased noninterestbearingdepositsLoan yield increased 1bps compared to Q2 2021 dueto a decrease in PPP loan balance and nonaccrual changesoffsetting lower loan feesLoan to deposit ratio decreased to 95% from 97%in Q2 2021 and decreased from 100% in Q3 202012
Growth and expense management CROSSFIRST BANKQ3YTD '20 -Q3 YTD '21NonInterest ExpenseDetails$76.2$14.7$7.4$4.8$6.3$430$72.7$15.6 $5.2$7.3$44.6YTD 2020YTD 2021OtherGoodwillImpairment TechnologyOccupancySalaries & BenefitsAssetsand NonInterest Expenses2.53% 2.45% 1.95%1.84%$2,961 $4,107 $4,931 $5,65920172018 2019 2020Total AssetsNoninterest expense / Average AssetsNote:Dollars are in millions and amounts shown are as of the end ofthe period unless otherwise specified.* Includes$7.4 million goodwill impairment
Improving Efficiencywhile Growing AssetsCROSSFIRSTBANK79.1%74.0%73.6% 67.8%58.4%57.4%58.1%53.0%54.2%51.2%$2,961$4,107$4,931$5,659$5,4012017201820192020YTD 2021TotalAssetsEfficiency RationNonGAAPEfficiency RatioNote: Dollars are in millions andamounts shown are as of the end of the period unless otherwise specified.*Represents a non-GAAP financial measure. See NonGAAPReconciliation slides at the end of this presentation for additionaldetail. 14
Diverse loan portfolioCROSSFIRST BANK
Loan Mix by Type ($4.2bn)(1)
Owner Occupied Real Estate8%SBA PPP3%Energy7%Commercial Real Estate 41%ResidentialReal Estate9%Other1% Commercial& Industrial31%
Commercial and Industrial Loan BreakdownbyType ($1.3bn)
Engineering & Contracting7%Restaurants 4%FinancialManagement 4% Aircraft & Transportation 5%MerchantWholesalers4%18 Other Industries35%Manufacturing 12%Real Estate Activity4%BusinessLoans to Individuals8%Recreation 5% Health Care7%Administrative Services5%
CRE Loan Portfolio by Segment ($1.7bn)(1)
Retail 12%Office15%Industrial9%4 Family Res Construction8%Hotel11%Senior Living7%Other18%MultiFamily20%
CRE Loans by Geography ($1.7bn)(1)
TX37% OK13% KS10%MO8%CO4%NC4%FL4%AZ2%RemainingStates 18%Note: Data as of September 30, 2021.CREas defined by regulators (including construction and development).15
Asset Quality Performance
CROSSFIRST BANK
Nonperforming Assets / Assets
1.6%
1.4%
1.2%
1.0%
%
0.4%
0.2%
%
0.18%
0.43%
0.97%
1.39%
1.15%
1.09%
0.92%
2017
2018
2019
2020
Q12021
Q22021
Q32021
NPAs continue to improve as economic and businessoutlooks improve
Reduction in NPAs mostly related to upgrades in commercialand industrial loans adversely effected by the pandemic
51% of the nonperforming asset balance in Q3 2021
relates to energy credits
OREO balances reduced to $1.1 million
Classified Loans / (Total Capital + ALLL)
$350 $300
$250
$200
$150
$100
$50
$299.9
$286.1
$268.9
$170.7
$124.1
43.2%
40.9%
38.2%
24.0%
17.3%
Q3 2020
Q4 2020
Q1 2021
Q2 2021
Q3 202
Classified loans continue to trend down due primarily to higher energyprices, improvements in customers' businesses, and imp
roved economic conditions
37% of classifieds in Q3 2021 relate to Energy, down from43% in Q2 2021 and 46% in Q3 2020
Energy classifieds decreased 37% during the quarter and 67% fromQ3 2020
Classified Loans
Ratio
Note: Dollar amounts are in millions.
16
Asset Quality PerformanceCROSSFRIST BANK
Net ChargeOffs / Average Loans(1)
12%1.0%0.8%0.6%0.4%0.2%0.0%0.44% 0.07%0.31%0.89%1.03% 0.13%0.74%0.23%0.13%2017201820192020Q42020Q12021 Q2 2021 Q3 2021ALLLALLL/LoansPrudentlyreduced ALLL/Total Loans to 1.51%, or 1.56% excludingPPP loans(2), at end of Q3 2021 by releasing $10 million in reserves$3.5 million of provisions were added to the reserves in Q2 2021$7.5million of provisions were added to the reserves in Q1 2021Note: Dollaramounts are in millions.Ratio is annualizedfor interim periods.Represents a nonGAAP financialmeasure. See NonGAAP Reconciliation slidesat the end of this presentation for additional detail. 17
CROSSFIRSTBANKSHARES, INC.TMSupplementalInformation
Note: Dollar amounts are in millions.
Ratio is annualized for interim periods.
Represents a non
AAP financial measure. See Non
GAAP Reconciliation slides at the end of this presentation for additionaldetail.
Return of accumulated capital and earnings to shareholders
Facilitated by consistency in core earnings
Anticipate enhanced earnings per share w
ith little tangible book value dilution and a short earnback period
Expect improved ROE by deploying accumulated capital
BALANCE SHEET
EFFECTS AS OF 9/30/21
Key capital ratios remain well capitalizedRetain strategic growthcapabilitiesOrganic expansion M&A opportunitiesIncreasesdiluted EPS by ~$0.05 or ~4.4%Increases ROATCEby ~38bpsBuying back ~4.4% of outstandingsharesCROSSFRIST BANKSAHRES, INC. * Effects basedon share price and outstanding shares as of 9/30/21 19
capital Ratios
CROSSFRIST
ANKC
16%
14%
12%
10%
8%
6%
4%
2%
0%
11.95%
11.97%
13.23%
11.93%
11.94%
13.20%
12.00%
12.02%
13.27%
12.40%
12.42%
13.67%
12.61%
12.63%
13.88%
Q3 2020
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Common Equity Tier 1
Tier 1Risk Based
Total Risk Based Capital
Maintaining strong capital levels to support future growth
Anticipate remaining well capitalized while utilizing capital forthe new share buyback program
Execution of our profitable growth strategy further strengtheningcapital ratios
20
Balance Sheet
Growth
CROSSFRIST
BANK
$1,996
$2,303
$3,061
$3,208
$3,852
$3,924
$4,442
$4,695
$4,233
$4,437
2017
2018
2019
2020
2021
Cross loans net of unearned fees
Total deposits
Balance Sheet
Q3 2021
QoQ
YoY
FY 2020
YoY
2017
2020
CAGR
Cross Loans
Cross Loans ex
PPP *
0%
Y
5%
A 2%
0%
A 15%
A 3r%
T
7%
A 24%
Total Deposits
A 2%
Y
1%
A 20%
A 27%
Total Assets
A 2%
2%
A 15%
A 24%
Annualized loan growth of 8% during Q3 2021, excluding theimpact of PPP
$88 million in PPP loans were forgiven in Q3 2021
Deposit growt
h of 7% annualized during Q3 2021
Includes 17% QoQ increase in non
interest
bearing deposits
Note: Dollars are in millions.
* Represents a non
GAAP financial measure. See Non
GAAP Reconciliation slides at the end of this presentation for
additional detail.
21
improving core funding baseCROSSFIRSTBANK
Deposit Mix by Type
$4,493$1,141$2,090$508 $754Q3 2020 $4,695 $1,044 $2,155$778$718Q4 2020$5,052$932 $2,484 $841 $795 Q1 2021$4,375 $804 $275$659 $819 Q2 2021 $4,437 $701$2,103 $672$961Q3 2021Costof Deposits0.67% 0.58%0.48%0.41%0.38%Noninterest bearing deposits TransactionDepositsSavings & MMATime DepositsDemanddeposits increased+27% compared to Q3 2020+17%compared to Q2 2021Improved the cost of depositsby increasing DDAand lowering time deposit and money market accountsDeposit costshave trended down due to the persistent lowrateenvironment and management's balance sheet strategy
Focus on Core Funding
17%9%Q3 202014% 6%Q42020 8%2%Q1 20218%2%Q220217%2%Q32021
Q3 2021 Deposit Composition
Transaction Deposits15% DDA22% TimeDeposits16% Note: Dollars are in millions and amountsshown are as of the end of the period. * As a percentageof Bank assets
PPP Loan SummaryCROSSFRISTBANK
PPP Timeline
$369Q3 2020 End($77)Q42020 Forgiven $292 Q4 2020 End($67)Q12021 Forgiven$336$111$225Q12021 End($161)Q2 2021 Forgiven$197$129$68Q22021 End ($88)Q3 2021 Forgiven$109$96$13Q3 2021 End2020 PPP LonasLoan Forgiveness2021PPP LoansWeighted average rate of approximately 5.5%,in Q3 2021$3.0 million in anticipated fees remainfrom Rounds 1 and 2Round 1 (2020 programs)were 2year programs while Round 2 (2021program) is a 5year program$9.9Q22020$3.2Q3 2020$2.6Q4 2020$2.4Q1 2021$3.7$2.2Q1 2021$2.1Q22021$4.2$0.5Q2 2021$1.7 Q32021 $3.0Q3 2021
Fee Recognition Breakdown
Q1 2021: $2.4 millionRound 1: $1.9 millionRound2: $0.5 millionQ2 2021: $2.1 millionRound 1: $1.7 millionRound 2: $0.4millionQ3 2021: $1.7 millionRound 1: $0.5 millionRound2: $1.2 millionNote: As of end of period; dollars in millions. 23
Securities portfolioCROSSFRIST BANK
Investment Portfolio Breakout as of September 30, 2021
Municipal Taxable1.2%MunicipalTaxExempt76.2%CMO (Fixed) 3.2%Other,0.6%MBS (Fixed)18.8%
Total: ~$708 million*
Continue to exercise caution in the investment portfolio and maintainhighquality investment securitiesAt theend of Q3 2021, the portfolio's duration was approximately 5.1yearsThe fully taxable equivalent yield for Q3 2021 fell 6bpsto 2.87%During Q3 2021, $18 million of MBS/CMO paydowns werereceived and no securities were sold During Q3 2021, $14 millionof TaxExempt Municipal bonds were sold with a realizedgain of $1 millionThe securities portfolio has unrealized gains of approximately$26 million as of September 30, 2021
Securities Yield Fully TaxEquivalent
3.85%
2.79%
2017
3.62%
2.13%
2018
3.35%
1.45%
2019
3.05%
2.13%
2020
2.93%
2.18%
Q3 2020
.96%
2.31%
Q4 2020
2.89%
2.33%
Q1 2021
2.93%
2.44%
Q2 2021
2.87%
2.41%
Q3 2021
Securities Yield
Cost of Funds Spread
Securities Yield
* Based on approximate fair value.
CrossFirst Energy PortfolioCROSSFIRSTBANK
Portfolio Composition
Collateral base is predominately comprised of properties with sufficientproduction history to establish reliable production
trends
Typically, only lend as a senior secured lender in singlebank transactions and as a cash flow lender
Exploration & Producti
on lending only on proven and producing reserves
CrossFirst typically does not lend to shale, oil field services, or midstreamenergy companies.
Have decreased number of energy loans by 9 to 49, or 16%,since Q2 2020
Energy by Composition 9/30/2021
Loa
Loan
Amoun
Total
Avg % Hedged*1)
Hedge
Priced
oil
35
$175
59%
38%
$47.60
Natural
Gas
13
$121
41%
49%
$2.62
Other
Sources
$0
0%
0%
Total
49
$296
10O%
40% 0)
Energy Portfolio andTangible Equity(3)
98% 79%69%55%45%$243$2492017$358$4532018$409$5942019$345$6242020$296$652Q3 2021$399$15$13$371Q1 2020$390$108$72$210Q2 2020$384$138 $59$187Q3 2020$345$109$90$146Q4 2020$343$119$82$142 Q1 2021 $326 $73$102$151Q22021$296$46$116$134Q3 2021Note:Data as of 9/30/21.Note: Loan dollars in millions;WeightedAverage. Hedged rolling 12 month; Oil price in $ per barreland natural gas price in $ per MMBtu.Represents a nonGAAP financialmeasure, see nonGAAP reconciliation slides inthe supplemental information for more detail.25
Quarterly selected financials
CROSSFIRST
BANK
(Dollars in thousands, except per share data) CrossFirstBankshares, Inc. Quarterly Financials For the Three Months Ended 9/3
0/2021 6/30/2021 3/31/2021 12/31/2020 9/30/2020 IncomeStat
ement Data: Interest income $ 47,311 $ 48,484 $ 48,153 $ 49,534$ 48,452 Interest expense 5,510 6,156 7,036 7,997 9,125 Net i
nterest income 41,801 42,328 41,117 41,537 39,327 Provision forloan losses
10,000 3,500 7,500 10,875 10,875 Non
interest income
1,105 5,825 4,144 2,949 4,063 Non
interest expense 24,036 25,813 22,818 23,732 23,011 Net incomebefore taxes 26,660 18,840 14,943 9,879 9,504 Income tax expen
se 5,660 3,263 2,908 1,785 1,498 Net income 21,000 15,577 12,035 8,0948,006 Non
GAAP core operat
ing income(1) $ 25,898 $ 14,245 $ 12,035 $ 8,094 $ 8,006 BalanceSheet Data: Cash and cash equivalents $ 316,722 $ 220,814 $
630,787 $ 408,810 $ 223,636 Securities 708,106 712,217685,454 654,588 649,901 Gross loans (net of unearned income)4,233,117
4,237
,944 4,508,600 4,441,897 4,477,809 Allowance for loan losses64,152 75,493 74,551 75,295 76,035 Goodwill and intangibles 149
169 188 208 227 Total assets 5,401,151 5,311,434 5,998,0745,659,303 5,505,696 Non
interest
bearing deposits 960,999 818,887 794,55
9 718,459 754,172 Total deposits 4,436,597 4,356,627 5,051,5704,694,740 4,492,549 Borrowings and repurchase agreements276,6
00 283,100 286,394 295,406 349,631 Trust preferredsecurities, net of fair value adjustments 997 986 974 963 952 Stockholders
' Equi
ty 652,407 637,190 628,834 624,428 617,883 Tangible commonstockholders' equity(1) $ 652,257 $ 637,021 $ 628,646 $ 624,220$
617,656 Share and Per Share Data: Basic earnings per commonshare $ 0.41 $
0.3 $ 0.23 $ 0.16 $ 0.15 Diluted earning per common share 0.41 0.3 0.230.15 0.15 Book value per share 12.79 12.5 12.17 12.08 11.84Tangible book value per share(1) $ 12.79 $ 12.5 $12.16$ 12.08 $ 11.83 Basic weighted average common sharesoutstanding 50,990,113 51,466,885 51,657,204 51,970,116 52,136,286Diluted weighted average common shares outstanding 51,605,72152,209,541 52,381,474 52,463,645 52,560,126 Shares outstandingat end of period 51,002,698 50,958,680 51,678,669 51,679,51652,195,778 Represents a nonGAAP financialmeasure. See NonGAAP Reconciliation slidesat the end of this presentation for additional detail.26
Quarterly selected financialsCROSSFIRSTBANKCrossFirstBankshares, Inc. Quarterly Financials For the Three MonthsEnded 9/30/2021 6/30/2021 3/31/2021 12/31/2020 9/30/2020SelectedRatios: Return on average assets(1) 1.54 % 1.1 % 0.84 %0.58 % 0.58 % NonGAAP core operating return on averageassets(1)(2) 1.9 1.01 0.84 0.58 0.58 Return on average common equity 12.929.86 7.8 5.19 5.19 Yield on earning assets 3.56 3.51 3.45 3.67 3.61Yield on earning assetstax equivalent(3) 3.62 3.57 3.5 3.71 3.66 Yield on securities 2.462.52 2.48 2.56 2.55 Yield on securitiestax equivalent(3) 2.87 2.93 2.89 2.96 2.93 Yield on loans4 3.99 3.94 4 3.9 Cost of funds 0.46 0.49 0.56 0.65 0.75 Cost ofinterestbearing liabilities 0.57 0.59 0.65 0.770.88 Cost of interestbearing deposits 0.47 0.5 0.57 0.69 0.8 Costof deposits 0.38 0.41 0.48 0.58 0.67 Cost of other borrowings1.82 1.79 1.79 1.78 1.5 Net interest margintax equivalent(3) 3.2 3.12 3 3.12 2.98 Noninterestexpense to average assets 1.76 1.82 1.6 1.71 1.67 Efficiency ratio(4)59.06 53.61 50.41 53.35 53.03 NonGAAPcore operating efficiency ratio (FTE)(2)(4) 50.45 53.34 49.64 52.5452.23 noninterestbearing deposits to total deposits 21.66 18.8 15.7315.3 16.79 Loans to deposits 95.41 % 97.28 % 89.25 % 94.61 %99.67 % Credit Quality Ratios: Allowance for loanslossesto total loans 1.51 % 1.78 % 1.65 % 1.7 % 1.7 % Nonperformingassets to total assets 0.92 1.09 1.15 1.39 1.49 Nonperformingloans to total loans 1.15 1.33 1.48 1.71 1.78 Allowance forloans losses to nonperforming loans 131.76 133.79 112.1 98.98 95.18 Netchargeoffs (recoveries) to average loans(1) 0.13 % 0.23 % 0.74 %1.03 % 0.54 % Capital Ratios: Total stockholders' equity tototal assets 12.08 % 12 % 10.48 % 11.03 % 11.22
% Common equity tier 1 capital ratio 12.61 12.4 12 11.93 11.95Tier 1 risk
based capital ratio 12.63 12.42 12.02 11.94 11.97 Totalrisk
based capital ratio 13.88 13.67 13.27 13.2 13.23 Tier 1 leveragerati
o 11.77 % 10.81 % 10.51 % 10.93 % 10.85 %
(1) Inter
im periods are annualized.
(2) Represents a non
GAAP financial measure. See Non
GAAP Reconciliation slides at the end of this presentation foradditional detail.
(3) Tax
exempt income is calculated on a ta
equivalent basis. Tax
exempt income includes municipal securities, which is exempt fromfederal taxation. A tax rate of 21% is used.
(4) Efficiency ratio is non
-
interest expense divided by the sum of net interest income andnon
interest income; non
GAAP
core operating efficiency ratio (FTE) is adjusted f
or non
core or non
recurring items
Nongaap reconciliations CROSSFIRSTBANKForthe Three Months Ended (Dollars in thousands) 9/30/2021 6/30/20213/31/2021 12/31/2020 9/30/2020 NonGAAP Core Operating Income:Net income $ 21,000 $ 15,577 $ 12,035 $ 8,094 $ 8,006 Add:Unrealized loss on equity security 6,200Less: Tax effect(2) 1,302Unrealized loss on equity security, net of tax 4,898Add: Accelerated employee benefits719Less: Tax effect (3)210Accelerated employee benefits, net of tax509Less: BOLI settlement benefits(1)1,841NonGAAP core operating income $ 25,898$ 14,245 $ 12,035 $ 8,094 $ 8,006 NonGAAPCore Operating Return on Average Assets: Net income $ 21,000$ 15,577 $ 12,035 $ 8,094 $ 8,006 NonGAAPcore operating income 25,898 14,245 12,035 8,094 8,006 Averageassets $ 5,408,984 $ 5,673,638 $ 5,798,167 $ 5,523,196 $ 5,486,252GAAP return on average assets 1.54 % 1.1 % 0.84 % 0.58% 0.58 % NonGAAP core operating return on averageassets 1.9 % 1.01 % 0.84 % 0.58 % 0.58 % NonGAAPCore Operating Return on AverageEquity: Net income available tocommon stockholders $ 21,000 $ 15,577 $ 12,035 $ 8,094 $ 8,006NonGAAP core operating income availableto common stockholders 25,898 14,245 12,035 8,094 8,006 Averagecommon equity 644,715 633,417 625,875 620,496 613,910 Less:average goodwill and intangibles 160 179 199 218 238 AverageTangible Equity $ 644,555 $ 633,238 $ 625,676 $ 620,278 $ 613,672GAAP return on average common equity 12.92 % 9.86 % 7.8 % 5.19 %5.19 % NonGAAP core return on averagetangible common equity 15.94 % 9.02 % 7.8 % 5.19 % 5.19 % NonGAAPCore Operating Efficiency Ratio: Noninterestexpense $ 24,036 $ 25,813
$ 22,818 $ 23,732 $ 23,011 Less: Accelerated employee benefits
719
Non
GAAP non
interest expense (numerator) $ 24,036 $ 25,094 $
22,818 $ 23,732 $ 23,011 Net interest income 41,801 42,32841,117 41,537 39,327 Tax equivalent interest income(4)748 7
34 704 683 669 Non
interest income
1,105 5,825 4,144 2,949 4,063 Add: Unrealized loss on equitysecurity 6,200
-
Less: BOLI settle
ment benefits
1,841
Non
-
GAAP operating revenue (denominator) $ 47,644 $ 47,046 $ 45,965$ 45,169 $ 44,059 GAAP Efficiency Ratio 59.06 % 53.61 %50.41
% 53.35 % 53.03 % Non
GAAP core operating efficiency ratio (FTE) 50.45 % 53.34 % 49.64% 52.54 % 5
2.23 %
No tax effect.
Represents the tax impact of the adjustments at a tax rate of 21.0%.
Represents the tax impact of
the adjustments above at a tax rate of 21.0%, plus a permanenttax benefit associated with stock
based grants.
Tax exempt income (tax
fr
ee municipal securities) is calculated on a tax equivalent basis. The incrementaltax rate used is 21.0%.
28
Nongaap reconciliations CROSSFIRSTBANKForthe Three Months Ended (Dollars in thousands) 9/30/2021 6/30/20213/31/2021 12/31/2020 9/30/2020 NonGAAP Core Operating Income: Netincome $ 21,000 $ 15,577 $ 12,035 $ 8,094 $ 8,006 Add: Unrealizedloss on equity security 6,200Less: Tax effect(2) 1,302Unrealized loss on equity security, net of tax 4,898Add: Accelerated employee benefits719Less: Tax effect (3)210Accelerated employee benefits, net of tax509Less: BOLI settlement benefits(1)1,841NonGAAP core operating income $ 25,898$ 14,245 $ 12,035 $ 8,094 $ 8,006 NonGAAPCore OperatingReturn on Average Assets: Net income $ 21,000 $ 15,577$ 12,035 $ 8,094 $ 8,006 NonGAAP coreoperating income 25,898 14,245 12,035 8,094 8,006 Averageassets $ 5,408,984 $ 5,673,638 $ 5,798,167 $ 5,523,196 $ 5,486,252GAAP return on average assets 1.54 % 1.1 % 0.84 % 0.58% 0.58 % NonGAAP core operating return on average assets1.9 % 1.01 % 0.84 % 0.58 % 0.58 % NonGAAPCore Operating Return on Average Equity: Net income availableto common stockholders $ 21,000 $ 15,577 $ 12,035 $ 8,094$ 8,006 NonGAAPcore operating income available to common stockholders 25,89814,245 12,035 8,094 8,006 Average common equity 644,715633,417 625,875 620,496 613,910 Less: average goodwill and intangibles160 179 199 218 238 Average Tangible Equity $ 644,555 $633,238 $625,676 $ 620,278 $ 613,672 GAAP returnon average common equity 12.92 % 9.86 % 7.8 % 5.19 % 5.19% NonGAAP core return on averagetangible common equity 15.94 % 9.02 % 7.8 % 5.19 % 5.19 % NonGAAPCore Operating Efficiency Ratio: Noninterestexpense $ 24,036 $ 25,813
$ 22,818 $ 23,732 $ 23,011 Less: Accelerated employee benefits
719
Non
GAAP non
interest expense (numerator) $ 24,036 $ 25,094 $ 22,818 $ 23,732$ 23,011 Net interest income 41,801 42,328 41,117 41,53739,
327 Tax equivalent interest
income(4) 748 7
34 704 683 669 Non
interest income
1,105 5,825 4,144 2,949 4,063 Add: Unrealized loss on equitysecurity 6,200
-
Less: BOLI settlement benefits
1,841
Non
-
GAAP operating revenue (denominator) $ 47,644 $ 47,046 $ 45,965$ 45,16
9 $ 44,059 GAAP Efficiency Ratio 59.06 % 53.61 % 50.41% 53.35 % 53.03 % Non
GAAP core operating efficiency ratio (FTE) 50.45 % 53.34 % 49.64% 52.54 % 52.23 %
No tax effect.
Represents the tax impact of the adjustments at a tax rate of 21.0%.
Represents t
he tax impact of
the adjustments above at a tax rate of 21.0%, plus a permanenttax benefit associated with stock
based grants.
Tax exempt income (tax
free municipal securities) is calculated on a tax equivalent basis. Theincremental tax rate used is 21.0
%.
28
Non
gaap reconciliations (Cont.)
CROSSFIRST
BANK
For the Three Months Ended (Dollars in thousands, except per sharedata) 9/30/2021 6/30/2021 3/31/2021 12/31/2020 9/30/2020 T
angible common stockholders' equity: Stockholders' equity $ 652,407$ 63
7,190 $ 628,834 $ 624,428 $ 617,883 Less: goodwill and otherintangible assets 149 169 188 208 227 Tangible Stockholders' Equ
ity $ 652,258 $ 637,021 $ 628,646 $ 624,220 $ 617,656 Shares outstandingat end of period 51,002,698 50,958,680 51,678,669 51
,679,5
16 52,195,778 Book value per share $ 12.79 $ 12.5 $ 12.17 $12.08 $ 11.84 Tangible book value per share $ 12.79 $ 12.5$ 12.1
6 $ 12.08 $ 11.83 For the Three Months Ended 9/30/2021 6/30/20213/31/2021 12/31/2020 9/30/2020 Gross loans, net of unearned
income
S 4.233.117 S 4.237.944 S 4.508.600 S 4.441.897 S 4,477.81 Less:PPP loans, net of unearned income 109.465 197.084 336,355 29
2,230 369.26 Non
PPP gross loans, net of unearned income s 4,123,652 s 4,040.86s 4,172,245 s 4,149.67 s 4,108.55 Year
over
year l
oan growth (5.461 % Non
GAAP year
over
year loan growth excluding PPP loans 0.00 Apnked quarter loan growth
-
0.11 Non
GAAP linked quarter loan growth excluding PPP loans 2.05% Allowancefor loan losses $ 64.152 75.493 s 74.551 s 75.295 $ 76.03
5 Allowance f
or loan losses to gross loans, net of unearned income 1.51% 1.78% 1.65%1.70% 1.70% Allowance for loan losses to non
PPP gross loans, net of unearned income 1.56% 1.87% 1.79% 1.81%1.85%

Attachments

  • Original document
  • Permalink

Disclaimer

Crossfirst Bankshares Inc. published this content on 02 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 02 November 2021 10:08:43 UTC.