0001458412 FALSE 0001458412 2023-10-30 2023-10-30
 
 
 
 
 
UNITED STATES
SECURITIES AND
 
EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
October 30, 2023
 
Date of Report (date of earliest event reported)
CROSSFIRST BANKSHARES, INC.
 
(Exact name of registrant as specified in its charter)
Kansas
001-39028
26-3212879
(State or other jurisdiction of
incorporation or organization)
(Commission File Number)
(I.R.S. Employer Identification No.)
11440 Tomahawk Creek Parkway
Leawood
Kansas
(Address of Principal Executive Offices)
66211
(Zip Code)
(
913
)
901-4516
 
Registrant's telephone number, including area code
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended
 
to simultaneously satisfy the filing obligation of the registrant under
any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting
 
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under
 
the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under
 
the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, par value $0.01 per share
CFB
The Nasdaq Stock Market LLC
Indicate by check mark whether the registrant is an emerging growth company
 
as defined in Rule 405 of the Securities Act of 1933
(§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not
 
to use the extended transition period for
complying with any new or revised financial accounting standards provided
 
pursuant to Section 13(a) of the Exchange Act.
 
 
Item 7.01.
 
Regulation FD Disclosure.
Furnished as
 
Exhibit 99.1 hereto
 
and incorporated
 
into this Item
 
7.01 by reference
 
is the investor
 
presentation that
 
CrossFirst Bankshares,
Inc. has prepared for use in connection with investor communications.
 
The
 
information
 
in
 
Item
 
7.01
 
of
 
this
 
Current
 
Report,
 
including
 
Exhibits
 
99.1,
 
is
 
being
 
“furnished”
 
and
 
shall
 
not
 
be
 
deemed
 
"filed"
 
for
purposes
 
of
 
Section
 
18
 
of the
 
Securities
 
Exchange Act
 
of 1934,
 
as amended
 
(the
 
“Exchange Act”),
 
or
 
incorporated
 
by reference
 
in any
filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly stated in such a filing.
Item 9.01.
 
Financial Statements and Exhibits.
(d)
Exhibits
99.1
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
 
SIGNATURE
Pursuant to the requirements of the
 
Securities Exchange Act of 1934, the registrant has duly caused
 
this report to be signed on
 
its behalf by
the undersigned hereunto duly authorized.
Date:
October 30, 2023
CROSSFIRST BANKSHARES, INC.
 
 
 
 
 
 
 
By:
/s/ Benjamin R. Clouse
 
 
 
 
Benjamin R. Clouse
Chief Financial Officer
exhibit991p1i0
Exhibit 99.1
 
CROSSFIRST BANKSHARES, INC. Third Quarter 2023 Investor Presentation
 
Mike Maddox, President & CEO Ben Clouse, CFO
exhibit991p2i0
FORWARD-LOOKING STATEMENTS CROSSFIRST
 
BANKSHARES, INC. The financial results in this presentation
 
reflect preliminary, unaudited results, which are not final until
 
the Company’s Quarterly Report on Form 10-Q is filed . This
 
presentation and oral statements made relating to this presentation
 
contain forward-looking statements regarding, among other
 
things, our business plans; expansion targets and opportunities;
 
post-closing plans, objectives, expectations and intentions with respect
 
to the Tucson acquisition; expense management initiatives and
 
the results expected to be realized from those initiatives; anticipated expenses,
 
cash requirements and sources of liquidity; capital allocation strategies
 
and plans; and future financial performance. These statements
 
are often, but not always, made through the use of words or phrases
 
such as “positioned,” “growth,” “estimate,” “believe,”
 
“plan,” “future,” “opportunity,” “optimistic,” “anticipate,” “target,”
 
“expectations,” “expect,” “will,” “strategy,” “goal, “focused,”
 
“guidance,” “foresee” and similar words or phrases of a future or forward
 
-looking nature. The inclusion of forward-looking information herein should
 
not be regarded as a representation by us or any other person
 
that the future plans, estimates or expectations contemplated by
 
us will be achieved. These forward-looking statements are not historical
 
facts, and are based on current expectations, estimates and projections
 
about our industry, management’s beliefs, certain
 
assumptions made by management, and financial trends that may
 
affect our financial condition, results of operations, business strategy
 
or financial needs, many of which, by their nature, are
 
inherently uncertain and beyond our control. Our actual results could differ
 
materially from those anticipated in such forward-looking statements.
 
Accordingly, we caution you that any such forward-looking
 
statements are not guarantees
of future performance and are subject to risks, assumptions, estimates and
 
uncertainties that are difficult to predict. Although we believe
 
that the expectations reflected in these forward-looking
 
statements are reasonable as of the date made, actual results may
 
prove to be materially different from the results expressed
 
or implied by the forward-looking statements due to a number of
 
factors, including without limitation, the following: impact on us and
 
our clients of a decline in general business and economic conditions and
 
any regulatory responses thereto, including uncertainty and volatility
 
in the financial markets; interest rate fluctuations; our ability to
 
effectively execute our growth strategy and manage our growth,
 
including identifying and consummating suitable mergers and acquisitions,
 
entering new lines of business or offering new or enhanced
 
services or products; fluctuations in fair value of our investments due to factor
 
s
 
outside of our control; our ability to successfully manage
 
credit risk and the sufficiency of our allowance; geographic concentration
 
of our markets; economic impact on our commercial real estate
 
and commercial-based loan portfolios, including declines in commercial
 
and residential real estate values; an increase in non-performing
 
assets; our ability to attract, hire and retain key personnel; maintaining
 
and increasing customer deposits, funding availability, liquidity
 
and our ability to raise and maintain sufficient capital; competition
 
from banks, credit unions and other financial services providers; the effectiveness
 
of our risk management framework; accounting estimates; our ability
 
to maintain effective internal control over financial reporting; our
 
ability to keep pace with technological changes; cyber incidents
 
or other failures, disruptions or security breaches; employee
 
error, fraud committed against the Company or our clients, or incomplete
 
or inaccurate information about clients and
counterparties; mortgage markets; our ability to maintain our reputation;
 
costs and effects of litigation; environmental liability; risk exposure
 
from transactions with financial counterparties; severe weather,
 
natural disasters, pandemics, acts of war or terrorism or other external events;
 
and changes in laws, rules, regulations, interpretations or policies relating
 
to financial institutions, including stringent capital requirements,
 
higher FDIC insurance premiums and assessments, consumer
 
protection laws and privacy laws; volatility in our stock price; the
 
ability of our Board to issue our preferred stock; risks inherent with
 
proposed business acquisitions and the failure to achieve projected
 
synergies; or other external events. These and other factors
 
that could cause results to differ materially from those described in
 
the forward-looking statements, as well as a discussion of the risks
 
and uncertainties that may affect our business, can be found
 
in our Annual Report on Form 10-K, our Quarterly Reports on
 
Form 10-Q and in other filings we make with the Securities and Exchange
 
Commission. These forward-looking statements are made as
 
of the date hereof, and we disclaim any obligation to update any
 
forward-looking statement or to publicly announce the results of any revisions
 
to any of the forward-looking statements included herein, except as
 
required by law. MARKET AND INDUSTRY DATA.
 
This presentation references certain market, industry and demographic
 
data, forecasts and other statistical information. We have
 
obtained this data, forecasts and information from various independent,
 
third party industry sources and publications. Nothing in the
 
data, forecasts or information used or derived from third party
 
sources should be construed as advice. Some data and other information
 
are also based on our good faith estimates, which are
 
derived from our review of industry publications and surveys and
independent sources. We believe that these sources and estimates
 
are reliable but have not independently verified them. Statements
 
as to our market position are based on market data currently available
 
to us. Although we are not aware of any misstatements regarding
 
the economic, employment, industry and other market data presented
 
herein, these estimates involve inherent risks and uncertainties and are
 
based on assumptions that are subject to change. 2
exhibit991p3i0
ABOUT NON-GAAP FINANCIAL MEASURES CROSSFIRST
 
BANKSHARES, INC. In addition to disclosing financial measures
 
determined in accordance with U.S. generally accepted accounting
 
principles (GAAP), we disclose non-GAAP financial measures,
 
including “adjusted net income”, “adjusted diluted earnings per
 
common share”, “tangible common stockholders’ equity”, “tangible book
 
value per common share”, “adjusted return on average assets (ROAA)”,
 
“adjusted return on average common equity (ROCE)”, “adjusted
 
efficiency ratio – fully tax equivalent (FTE),” “pre-tax
 
pre-provision (PTPP) profit” and “adjusted non-interest expense.” We
 
consider the use of select non-GAAP financial measures and ratios
 
to be useful for financial and operational decision making and useful
 
in evaluating period-to-period comparisons. We believe that
 
these non-GAAP financial measures provide meaningful supplemental
 
information regarding our performance by excluding certain expenditur
 
es or gains that we believe are not indicative of our primary business
 
operating results. We believe that management and investors
 
benefit from referring to these non-GAAP financial measures
 
in assessing our performance and when planning, forecasting, analyzing
 
and comparing past, present and future periods. These non-GAAP
 
financial measures should not be considered a substitute for
 
financial information presented in accordance with GAAP and should
 
not be relied on alone as measures of our performance. The non-GAAP
 
financial measures we present may differ from non-GAAP
 
financial measures used by our peers or other companies. We
 
compensate for these limitations by providing the equivalent GAAP
 
measures whenever we present the non-GAAP financial measures
 
and by including a reconciliation of the impact of the components adjusted
 
for in the non-GAAP financial measure so that both
measures and the individual components may be considered when
 
analyzing our performance. A reconciliation of non-GAAP financial
 
measures to the comparable GAAP financial measures is provided
 
at the end of this presentation. 3
exhibit991p4i0
MANAGEMENT TEAM PRESENTERS CROSSFIRST BANKSHARES,
 
INC. Mike Maddox – President, CEO and Director Joined
 
CrossFirst in 2008 after serving as Kansas City regional president
 
for Intrust Bank Practicing lawyer for more than six years before
 
joining Intrust Bank Appointed as President and CEO June 1, 2020, after
 
12 years of service B.S. Business, University of Kansas; J.D. Law,
 
University of Kansas; Graduate School of Banking at the University
 
of Wisconsin – Madison Ben Clouse – Chief Financial Officer
 
More than 25 years of experience in financial services, asset and wealth
 
management, banking, retail and transportation, including public company
 
CFO experience Joined CrossFirst in July 2021 after serving as
 
CFO of Waddell & Reed Financial, Inc. (formerly NYSE: WDR)
 
until its acquisition in 2021
 
Significant experience leading financial operations as well as driving
 
operational change B.S. Business, Kansas State University; Master
 
of Accountancy, Kansas State University Obtained CPA
 
designation and FINRA Series 27 license 4
exhibit991p5i0
COMPANY OVERVIEW CROSSFIRST BANKSHARES, INC.
 
The CrossFirst Story Began de novo operations in 2007, completed
 
IPO in 2019 CrossFirst has grown primarily organically,
 
as well as through four strategic acquisitions Maintains a branch
 
-light business model with strategically placed locations across Kansas,
 
Missouri, Oklahoma, Texas, Arizona, Colorado and New
 
Mexico Specialty industry verticals include family office, financial
 
institutions, restaurant finance, energy, mortgage, and
 
small business (SBA) Strategic Approach Realize enhanced
 
profitability growth by gaining scale Operate in high-growth, dynamic
 
markets and verticals Optimize our expense
 
base to improve operating efficiency Attract, retain and develop
 
talent to drive a highly-engaged workforce Leverage
 
technology to elevate the client experience Employ effective enterprise
 
risk management 3Q23 Company Highlights Full-service
 
Branches 15 Listing Nasdaq: CFB Balance Sheet Total Assets
 
$7.2 billion Total Loans $5.9 billion Total Deposits $6.3
 
billion ACL + RUC / Loans 1.31% Key Ratios 3Q23 ROAA / Adjusted
 
ROAA(1) 0.94% / 1.04% 3Q23 ROCE/ Adjusted ROCE(1) 10.19%
 
/ 11.26% 3Q23 Net Interest Margin – FTE(2) 3.19% 3Q23 Efficiency
 
Ratio/ Adjusted Efficiency Ratio-FTE(1)(2) 59.5% / 55.2% Common
 
Equity Tier 1 9.7% Tier 1 Leverage 9.9% (1) Represents a
 
non-GAAP financial measure, see non-GAAP reconciliation slides at
 
the end of this presentation for more details. Ratios are annualized.
 
(2) The incremental federal income tax rate used in calculating tax-exempt
 
income on a tax-equivalent basis is 21.0% 5
exhibit991p6i0
FOOTPRINT AND OPERATING STRUCTURE CROSSFIRST
 
BANKSHARES, INC. CrossFirst Bank Locations METRO MAR
 
KETS Kansas City Dallas Fort-Worth Phoenix Denver
 
COMMUNITY MARKETS Wichita Oklahoma City Tulsa
 
Colorado Springs Clayton Tucson INDUSTRY VERTICALS
 
Family Office Financial Institutions Restaurant Finance Energy
 
Mortgage Small Business (SBA) 6
exhibit991p7i0
Investment Highlights CROSSFIRST BANKSHARES, INC. Excellent
 
Markets Metro Markets, including Dallas, Kansas City, Phoenix
 
and Denver, provide attractive growth opportunities
 
Stable, legacy Community Markets provide steady stream of earnings
 
and strong funding Improved Growth and Profitability Since 2012,
 
total asset compounded annual growth rate of 27% Operating revenue
 
grew over 40% from 2019 to 2022 Net income doubled from 2019
 
to 2022 Optimization of investments in new markets and verticals
 
Strong Balance Sheet Loan portfolio is largely variable, approximately
 
70% at September 30, 2023 Liquidity of 34% of assets, using
 
on- and off-balance sheet sources; 100% AFS securities portfolio
 
Granular deposit portfolio across geographies and industries Well
 
-diversified loan portfolio by industry and geography across
 
C&I and CRE Clean Credit Portfolio Net charge-offs to loans ratio
 
of 0.05% annualized on a trailing 12-month basis Strong reserve
 
levels at 1.20% of loans 7
exhibit991p8i0
Improving Core Metrics CROSSFIRST BANKSHARES, INC. Net
 
Income $28.5 $12.6 $69.4 $61.6 $16.1 $16.0 $16.9 2019 2020 2021
 
2022 Q1 2023 Q2 2023 Q3 2023 Operating Revenue (1)
 
$150.2 $172.0 $182.4 $210.8 $62.6 $60.3 $61.1 $8.7 $11.7 $13.7
 
$17.3 $4.4 $5.8 $6.0 $141.5 $160.3 $168.7 $193.5 $58.2 $54.5
 
$55.1 2019 2020 2021 2022 Q1 2023 Q2 2023 Q3 2023 Net Interest
 
Income Non-Interest Income Adjusted Net Income (2) & PTPP
 
Profit(2) $27.4 $62.5 $20.0 $72.0 $73.0 $83.0 $68.6 $89.1 $17.4
 
$24.6 $17.3 $22.9 $18.6 $24.8 2019 2020 2021 2022 Q1 2023 Q2
 
2023 Q3 2023 Adjusted Net Income Pretax, Pre-Provision Profit Non-performing
 
Assets /Total Assets 0.97% 1.39% 0.58% 0.20% 0.16%
 
0.19% 0.50% 2019 2020 2021 2022 Q1 2023 Q2 2023 Q3
 
2023Credit returned to performing in early Q34 2023 Note: Dollar
 
amounts are in millions, other than per share amounts and the ratio
 
of non-performing assets to total assets is presented as of the end of
 
the respective period (1) Defined as net interest income plus
 
non-interest income (2) Represents a non-GAAP financial measure,
 
see non-GAAP reconciliation slides at the end of this presentation
 
for more details 8
exhibit991p9i0
OUR GROWTH CROSSFIRST BANKSHARES, INC. Total Assets
 
Compound Annual Growth Rates $ince 2012 Total Assets 27.4%
 
$565 $847 $1,220 $1,574 $2,133 $2,961 $4,107 $4,931 $5,659
 
$5,621 $6,601 $7,177 2012 2013 2014 2015 2016 2017 2018 2019
 
2020 2021 2022 Q3 2023 2007 Began de novo operations 2012 Expanded
 
into Wichita & Oklahoma City markets 2013 Expanded into
 
Tulsa market through acquisition of Tulsa National Bancshares,
 
Inc. (~$160mm in Total Assets) 2016 Expanded into Dallas
 
market 2019 CrossFirst Bankshares, Inc. Initial Public Offering;
 
Nasdaq listed: CFB 2021 Expanded into Phoenix market 2022
 
Expanded into Colorado and New Mexico markets through acquisition
 
of Farmers & Stockmens Bank (aka Central Bank & Trust) (~$648mm
 
in Total Assets) 2023 Expanded into Tucson market through
 
acquisition of Canyon Bankshares, Inc. (~$106mm in Total
 
Assets) Note: Dollars in chart are in millions. 9
exhibit991p10i0
DRIVEN BY OUR EXTRAORDINARY CULTURE CROSSFIRST
 
BANKSHARES, INC. FOCUSING ON OUR CORE VALUES
 
At CrossFirst Bank, extraordinary service is the unifying purpose
 
at the very heart of our organization. To deliver on our purpose,
 
each of our employees operates with four values that define our
 
approach to banking: character, competence, commitment, and
 
connection. These are not just words at CrossFirst. They are
 
core values that guide our actions, decisions, and vision. CHARACTER
 
Who You Are COMPETENCE What You Can Do
 
COMMITMENT What You Want To Do CONNECTION
 
What Others See In You INVESTING IN OUR PEOPLE
 
& CLIENTS We prioritize and invest in creating opportunities
 
to help employees grow and build their careers using a variety of training
 
and development programs. These include online, classroom, and
 
on-the-job learning formats. Our CrossFirst training programs include:
 
An immersive, multi-day culture and leadership-driven onboarding
 
program for all new hires to advance and preserve our values
 
and operating standards A development program designed for emerging
 
leaders that explores core leadership concepts and the foundations
 
of the banking industry As a GALLUP® Strengths-Based organization,
 
our very first commitment to every new employee is that we
 
will value them and provide access to their unique CliftonStrengths®
 
 
POSITIONING FOR SUCCESS We strive to build an equitable and
 
inclusive environment with diverse teams who support our core
 
values and strategic initiatives. We strive to hire and retain
 
top-tier talent to drive growth and extraordinary service. 26%
 
of 2023 new hires through 9/30/2023 were ethnically diverse 67% of
 
workforce is female as of 9/30/2023 68% Engaged employees
 
as measured by GALLUP® Q12 Survey; 89% employee
 
response rate Recently recognized as one of seven
recipients of the GALLUP®
 
Don Clifton Strengths-Based Culture award – a worldwide honor
 
10
exhibit991p11i0
THIRD QUARTER 2023 HIGHLIGHTS CROSSFIRST BANKSHARES,
 
INC. Financial Performance Net Income $16.9 Million Diluted
 
EPS $0.34 Adjusted«2» Net Income $18.6 Million Adjusted'2»
 
Diluted EPS $037 ROCE«1» 10.19% ROAA'1) 0.94% Adjusted«1)«2»
 
ROCE 11.26% Adjusted«1»«2) ROAA 1.04% Profitability Improving
 
profitability as operating revenue, adjusted diluted EPS and
 
adjusted ROCE increased compared to the prior quarter and
 
the prior year third quarter YTD 2023 operating revenue grew
 
21% compared to the prior year Completed the previously-announced
 
acquisition of Canyon Bancorporation, Inc. and its wholly owned
 
subsidiary, Canyon Community Bank, N.A. (“Tucson Acquisition”)
 
Balance Sheet Loans grew $149 million, or 2.6% for the quarter
 
and 10.7% year-to-date; excluding the Tucson acquisition, grew 0.8%
 
for the quarter and 8.7% year-to-date Deposits grew $232 million, or 3.8%
 
for the quarter and 12.0% year-to-date; excluding the Tucson acquisition,
 
grew 1.1% for the quarter and 9.1% year-to-date Credit Quality
 
Nonperforming assets increased to 0.50% of total assets, but
 
were contained within a few relationships of manageable size Net
 
charge-offs of $1.3 million were previously reserved and represented
 
an annualized rate of 0.09% of average loans Capital Book value per
 
common share was $13.04 and tangible book value per common sh
 
are was $12.23 at September 30, 2023 CET1 capital ratio was 9.7%
 
and total risk-based capital ratio was 10.9%, both increasing from
 
June 30, 2023 levels 1. Ratios are annualized 2. Represents a non-GAAP
 
financial measure, see non-GAAP reconciliation slides at the end
 
of this presentation for more details 11
exhibit991p12i0
DIVERSE LOAN PORTFOLIO CROSSFIRST BANKSHARES, INC.
 
Consumer 1% CRE - Non-Owner-Occupied 43% Commercial
 
34% CRE - Owner-Occupied 10% Residential Real Estate 8% Energy
 
4% CRE – Non-Owner-Occupied by Segment Industrial, 19% Retail,
 
16% Multi-Family, 14% Office, 12% Hotel, 11% 1-4 Fam
 
Res Const, 7% Other, 21% Commercial by Loan Type Manufacturing,
 
10% Restaurants, 9% Engineering & Contracting, 7% Credit
 
Related Activities, 7% Financial Management, 6% Health Care,
 
6% Real Estate Activity, 6% Aircraft & Transportation, 5%
 
Bus Lns to Individuals, 5% Merchant Wholesalers, 3% Other
 
Industries, 36% Note: Gross loans, (net of unearned income) data
 
as of September 30, 2023. 12
exhibit991p13i0
ASSET QUALITY PERFORMANCE CROSSFIRST BANKSHARES,
 
INC. Classified Loans $5.6 $6.5 $6.9 $11.9 $72.1 $67.7 $67.0
 
$69.5 $101.1 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Classified
 
Loans Acquired Classified Loans Non-performing Assets
 
/ Total Assets 0.31% 0.20% 0.16% 0.19% 0.50% Q3 2022
 
Q4 2022 Q1 2023 Q2 2023 Q3 2023 Credit returned to performing
 
in early Q4 2023 Net Charge-offs (Recoveries) / Average
 
Loans(1) 0.16% -0.02% 0.12% 0.04% 0.09% Q3 2022 Q4 2022 Q1 2023 Q2
 
2023 Q3 2023 Allowance for Credit Losses + RUC(2) 1.34%
 
1.31% 1.30% 1.30% 1.31% $62.6 $70.5 $73.2 $75.3 $77.7
 
$6.7 $8.7 $8.1 $7.7 $6.1 $55.9 $61.8 $65.1 $67.6 $71.6 Q3 2022 Q4
 
2022 Q1 2023 Q2 2023 Q3 2023 ACL RUC ACL+RUC / Total
 
Loans Note: Dollars are in millions and amounts shown are
 
as of the end of the period. 1. Ratio is annualized for interim periods 2.
 
RUC includes the accrual for off-balance sheet credit risk for
 
unfunded commitments 13
exhibit991p14i0
DEPOSIT TRENDS CROSSFIRST BANKSHARES, INC. $4,988 $5,651
 
$5,837 $6,100 $633 $750 $946 $1,376 $1,838 $1,744 $2,605
 
$2,761 $2,826 $2,730 $2,757 $519 $544 $665 $604 $809 $1,114 $1,400
 
$970 $928 $1,029 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023
 
DDA Transaction Savings & Money Mkt Time #DDA
 
Deposits 22% 25% 17% 15% 16% Note: Dollars are in millions and
 
amounts shown are as of the end of the period. 14
exhibit991p15i0
NET INTEREST MARGIN CROSSFIRST BANKSHARES, INC. Yield
 
on Loans & Cost of Deposits 5.08% 1.20% 5.93% 2.03% 6.56%
 
2.57% 6.87% 3.33% 6.96% 3.59% Q3 2022 Q4 2022 Q1 2023
 
Q2 2023 Q3 2023 Yield on Loans Cost of Total Deposits
 
Net Interest Margin – Fully Tax Equivalent (FTE)(1)
 
3.56% 3.61% 3.65% 3.27% 3.19% Q3 2022 Q4 2022 Q1 2023 Q2 2023
 
Q3 2023 Net Interest Income Impact From Rate Changes 0.79% 1.05%
 
0.98% 0.75% 0.34% 0.36% (0.07)% (0.36)% (0.12)% (0.68)%
 
-300 bps -200 bps -100 bps +100 bps +200 bps Rate Shock
 
Rate Ramp Loans: Rate Reset and Cash Flow Profile 68% of earning
 
assets reprice or mature within the next 12 months, including
 
47% in month one 58% 10% 11% 18% 3% 1-3 Months 4-12 Months
 
1-2 Years 2-5 Years >5 Years (1) Ratio is
 
annualized for interim periods; the incremental Federal income tax rate
 
used in calculating tax exempt income on a tax equivalent
 
basis is 21.0% 15
exhibit991p16i0
EXPENSE MANAGEMENT CROSSFIRST BANKSHARES, INC.
 
$28.5 $36.4 $38.1 $37.4 $36.3 $0.1 $3.9 $2.3 $1.1 $2.2 $1.3 $28.4
 
$32.6 $35.8 $35.0 $34.1 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023
 
Non-interest Expenses as a % of Avereage Assets 1.96%
 
2.35% 2.30% 2.17% 2.03% Adjusted Non-interest Expense (1) Separation
 
Costs Acquisition Costs + CDI Amortization Note: Dollars are
 
in millions and amounts shown are as of the end of the period unless
 
otherwise specified. (1) Represents a non-GAAP financial measure
 
that is calculated as the numerator of the Adjusted Efficiency
 
Ratio – Fully Tax Equivalent; see non-GAAP reconciliation
 
slides at the end of this presentation for more details 16
exhibit991p17i0
AMPLE LIQUIDITY AND FLEXIBILITY CROSSFIRST BANKSHARES,
 
INC. Total Liquidity - $2.42B | 34% of Total Assets 12/31/2022
 
Municipal - Tax-Exempt, 71% MBS (Fixed), 24% SBA + Agencies,
 
1% Other, 4% Gross $769 Million Net $686 Million Duration:
 
5.2 years Securities Portfolio Portfolio Strategy Shift 9/30/2023
 
Municipal - Tax-Exempt, 54% MBS (Fixed), 23% SBA + Agencies,
 
16% Treasuries, 2% Other,5% Gross $870 Million Net $751
 
Million Duration: 5.6 years Total Liquidity – 9/30/2023 On-balance
 
Sheet Liquidity Securities Portfolio $751M Cash & Equivalents
 
$233M $984M Off-balance Sheet Liquidity $1.436B Total
 
Liquidity $2.420B Off-Balance Sheet Liquidity Available
 
Brokered Deposits & Wholesale Funding, 9% Available
 
Credit Lines, FHLB & FRB, 91% TOTAL $1.436B Investment
 
Strategy 2022 and Prior Tax-exempt Municipal strategy focused
 
on maximizing yield in a low-interest rate environment
 
Tax-exempt securities added asset duration to offset short duration
 
in loan portfolio MBS securities provided cashflow Investment
 
Strategy 2023 and Beyond Reducing Municipal concentration and focusing
 
reinvestment in lower risk-weighted assets Restructuring portfolio
 
to increase liquidity and provide more balanced cash flow Improved
 
performance with ~40bps pick up in tax-equivalent yield during
 
2023 17
exhibit991p18i0
CAPITAL RATIOS CROSSFIRST BANKSHARES, INC.
 
11.00% 9.50% 9.40% 9.50% 9.70% 11.10% 9.50% 9.50% 9.60%
 
9.80% 12.10% 10.50% 10.50% 10.70% 10.90% Q3 2022 Q4
 
2022 Q1 2023 Q2 2023 Q3 2023 Common Equity Tier 1 Tier
 
1 Risk-Based Total Risk-Based Capital Capital deployed
 
during Q4 2022 with the closing of the Colorado/New Mexico acquisition
 
and through significant organic loan growth Maintaining capital
 
levels to support future growth Remain well capitalized as we deploy
 
capital to support growth initiatives 18
exhibit991p19i0
NON-GAAP RECONCILIATIONS CROSSFIRST BANKSHARES,
 
INC. Quarter Ended Nine Months Ended Adjusted net Income: Net
 
income (GAAP} Add: Acquisition costs Add: Acquisition -DaylCECL
 
provision Add: Employee separation Less: Tax effect
 
 
S >6.363 1,328 900 (463) s 16,047 338 1,300 (344) s (Dollars in
 
thousands, except per share data) 16.108 $ 11,946 $ 17280 1,477
 
5570 31 4,400 (310) (2,045) (17) s 49,018 $ 3,143 900 1300 0.122)
 
49,653 320 1,063 (290) Adjusted net Income Preferred
 
stock dividends Diluted weighted average common shares outstanding Earnings
 
per common share - diluted (GAAP) Adjusted earnings per common
 
share - diluted Quarter Ended Nine Months Ended 12/31/2022
 
(Dollars in thousands) Adjusted return on average assets: Net
 
income (GAAP)
 
$ 16.363 $ 16,047 $ 16.108 $ 11,946 S 17280 $ 49,018 S 49,653
 
Adjusted net income 13,623 17241 17,275 17,871 17244 53.239
 
50,746 Average assets $ 7,114228 $ 6929,972 $ 6,712.801
 
$ 6,159,783 S 5,764247 $ 6,920,471 $ 5,625217 Return on average
 
assets (GAAP) Adjusted return on average assets Nine Months Ended
 
Quarter Ended 3/31/2023 12/31/2022 (Dollars in thousands) Adjusted
 
return on average
 
common equity: Net income (GAAP} $ 16.363 $ 16,047 S 16,105 S
 
11,946 S 17280 $ 49,018 $ 49,653 Preferred stock dividends 155 103
 
- - - 258 - Net income attributable to common shareholders (GAAP}
 
$ 16,708 $ 15,944 S 16,108 S 11,946 S 17280 $ 48,760 $
 
49,653 Adjusted net income 13,623 17341 17,275 17,871 17344 53,239
 
50,746 Preferred stock dividends 155 103 - - - 258 * Net income
 
attributable to common shareholders (GAAP) $ 18,463 $ 17238
 
S 17,275 S 17,871 $ 17344 $ 52,981 $ 50,746 Average
 
common equity $ 650,494 S 639,741 $ 619,952 S 589,587 S 613,206 $
 
636,841 $ 627,016 Return on average common equity (GAAP) Adjusted
 
return on average common equity (1)
Represents the tax impact of the adjustments at a tax rate of 21.0%,
 
plus permanent tax expense associated with merger related
 
transactions. 19
exhibit991p20i0
NON-GAAP RECONCILIATIONS CROSSFIRST BANKSHARES,
 
INC. 9/30/2023 Tangible common stockholders' equity: Total
 
stockholders 'equity (GAAP) Less: goodwill and other intangible
 
assets Less: preferred stock Tangible common stockholders'
 
equity Tangible book value per common share: Tangible
 
common stockholders 'equity Common sha res outstanding at end
 
of period Book value per common share (GAAP) Tangible book
 
value per common share s 643,051 32293 7,750 s 603.008
 
49,295,036
 
Quarter Ended 6/30/2023 3/31/2023 12/31/202 2 9/30/2022
 
(Dollars in thousands, except per chore dato) s 651,483 27,457 7,750
 
s 645,491 28.259 7,750 s 616276 $ 609,482 48.655,487 48,600,618
 
s 608,599 29,081 s 580.547 71 S 579513 $ 580,476 48,448,215 48,78
 
7,696 Quarter Ended Nine Months Ended 3/31/2023 12/31/2022
 
(Dollars in thousands) Adjusted Efficiency Ratio - Fully Tax
 
Equivalent (FTE)m Non-interest expense S 36354 $ 37,412 $ 38,092
 
S 36,423 S 28,451 $ ni.sss s 85319 Less: Acquisition costs (1328) (338)
 
0.477) (3370) (81) (3,143) (320) Less: Core deposit intangible
 
amortization (922) (802) (822) (291) - (2,546) - Less: Employee
 
separation - (1300) - - - 0.300) 0.063) Adjusted Non-interest expense
 
(numerator) $ 34,104 $ 34,972 $ 35,793 S 32362 S 28370 5 104,869
 
S 83,936 Net interest income 55,127 54,539 58,221 54,015 49,695
 
167,887 139319 Tax equivalent interest income(1) 707 750
 
797 813 820 2254 2,403 Non-interest income (toss) 5,981 5,779
 
4,421 4359 3780 16,181 12,922 Total tax-equivalent income
 
(denominator) $ $ 5 Efficiency Ratio (GAAP) Adjusted Efficiency
 
Ratio - Fully Tax Equivalent (FTE)m 20
exhibit991p21i0
NON-GAAP RECONCILIATIONS CROSSFIRST BANKSHARES,
 
INC. Adjusted net income: Net income Add: Acquisition costs
 
Add: Acquisition - Day 1 CECL provision Add: Employee
 
separation Add: Unrealized loss on equity security Add: Accelerated
 
employee benefits Add: Goodwill impairment11 Add: Fixed asset impairment
 
Less: State tax credit111 Less: BO LI settlement benefits111
 
Less: Tax effect21 Adjusted net income Diluted weighted
 
average common shares outstanding Diluted earnings per
 
share Adjusted diluted earnings per share Twelve Months Ended
 
12/31/2022 12/31/2021 12/31/2020 12/31/2019 (Dollars in
 
thousands, except per share data) 61,599 3,890 4,400 1,063 (2.555)
 
68,617 50,002,054 1.23 £ 69,413 6200 719 (1.841) 0512) 72,979
 
52,030,582 133 1.40 $ 12,601 7,397 19,998 52,548,547 024 038 $ 28,473
 
424
 
(1.361) (109) 27,427 48,576,135 038 036 137 Twelve Months
 
Ended Three Months Ended 9/30/2023 6/30/2023 3/31/2023 12/31/2022
 
12/31/2021 12/31/2020 12/31/2019 (Dollars in thousands) Pre-Tax
 
Pre-Provision Profit: Net income before taxes Add: Provision for
 
credit losses $ 21,425 3329 $ 20266 2,640 $ 20,129 4,421 $
 
77572 11301 $ 86,969 (4,000) $ 15314 56,700 $ 32,611 29,900
 
Pre-Tax Pre-Provision Profit (1) No tax effect. (2)
 
Represents the tax impact of the adjustments at a tax rate of 21.0%, plus permanent
 
tax expense associated with merger related transactions and permanent
 
tax benefit associated with stock-based grants. 21
v3.23.3
Cover
Oct. 30, 2023
Cover [Abstract]  
Document Type 8-K
Document Period End Date Oct. 30, 2023
Entity Registrant Name CROSSFIRST BANKSHARES, INC.
Entity Incorporation, State or Country Code KS
Entity File Number 001-39028
Entity Tax Identification Number 26-3212879
Entity Address, Address Line One 11440 Tomahawk Creek Parkway
Entity Address, City or Town Leawood
Entity Address, State or Province KS
Entity Address, Postal Zip Code 66211
City Area Code 913
Local Phone Number 901-4516
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Title of 12(b) Security Common Stock, par value $0.01 per share
Trading Symbol CFB
Security Exchange Name NASDAQ
Entity Emerging Growth Company true
Entity Ex Transition Period false
Entity Central Index Key 0001458412
Amendment Flag false

CrossFirst Bankshares (NASDAQ:CFB)
Historical Stock Chart
Von Apr 2024 bis Mai 2024 Click Here for more CrossFirst Bankshares Charts.
CrossFirst Bankshares (NASDAQ:CFB)
Historical Stock Chart
Von Mai 2023 bis Mai 2024 Click Here for more CrossFirst Bankshares Charts.