EX-99.2 7 ex992.htm EX-99.2 ex992
ex992p1i0
 
 
Exhibit 99.2
 
CROSSFIRST BANKSHARES, INC. NASDAQ: CFB 3rd Quarter
 
2022 Earnings Presentation October 18, 2022
 
ex992p2i0
 
 
Legal disclaimer CROSSFIRST BANKSHARES, INC. FORWARD
 
-LOOKING STATEMENTS. 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 during this
 
meeting contain forward-looking statements. These forward-
 
looking statements reflect our current views with respect to, among
 
other things, future events and our financial performance
 
.
 
These forward-looking statements include, but are not limited to, statements
 
regarding our business plans, the acquisition of Central,* expansion
 
targets and opportunities, and future financial performance.
 
These statements are often, but not always, made through the use of words
 
or phrases such as "positioning," "would," "could," "optimistic,"
 
"potential," "believe," "expect," "will make," "will," "anticipate,"
 
"looking forward," "growth," "intend," "plan," "position," "future,"
 
"goal," "target," "focus," "uncertainty,“ “strategy,” and
 
"assuming" or the negative version of those words or other comparable
 
words or phrases of a future or forward-looking nature. These forward
 
-looking statements are not historical facts, and are based
 
on current expectations, estimates and projections about our industry,
 
management’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 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.
 
There are or will be
important factors that could cause our actual results to differ materially
 
from those indicated in these forward-looking statements,
 
including, but not limited to, the following: risks relating to the ongoing
 
COVID-19 pandemic; risks related to general business and economic
 
conditions and any regulatory responses to such conditions; our
 
ability to effectively execute our growth strategy and manage
 
our growth, including identifying and consummating suitable
 
mergers and acquisitions; the geographic concentration of our markets;
 
fluctuation of the fair value of our investment securities due to
 
factors outside our 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 concentration in commercial
 
real estate lending; our ability to attract, hire and retain key personnel;
 
interest rate fluctuations; our ability 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 risks and losses; our ability to maintain effective
 
internal control over financial reporting; our ability to keep pace
 
with technological changes; system failures and interruptions,
 
cyber-attacks and security breaches; employee error, fraudulent
 
activity by employees or clients and inaccurate or incomplete
 
information about our clients and counterparties; our ability to
 
maintain our reputation; costs and effects of litigation, investigations
 
or similar matters; risk exposure from transactions with financial
 
counterparties; compliance with governmental and regulatory requirements;
 
and changes in the laws, rules, regulations, interpretations or policies
 
relating to financial institutions, accounting, tax, trade, monetary
 
and fiscal matters. 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 of this communication,
 
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. * CrossFirst announced
 
its plans to acquire Farmers & Stockmens Bank (“Central”)
 
on June 13, 2022. The closing of the merger is subject to regulatory
 
approval.
 
2
 
ex992p3i0
 
 
About non-gaap financial measures CROSSFIRST
 
BANKSAHRES, INC. Certain of the financial measures and ratios
 
we present, including “tangible common stockholders’ equity”,
 
“tangible book value per share”, “non-GAAP core operating
 
income”, “non-GAAP core operating return on average assets”,
 
“non-GAAP loan growth, excluding PPP loans” and “non-GAAP core
 
operating efficiency ratio – fully tax equivalent (FTE)” metrics,
 
are supplemental measures that are not required by, or are
 
not presented in accordance with, U.S. generally accepted accounting
 
principles (GAAP). We refer to these financial measures
 
and ratios as “non-GAAP financial measures.” 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 expenditures or
 
assets that we believe are not indicative of our primary business
 
operating results or by presenting certain metrics on a fully taxable
 
equivalent basis. 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 compari
 
ng 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 you should not rely on non-GAAP
 
financial measures 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.
 
CrossFirst does not provide a reconciliation of forward-looking non-GAAP
 
financial measures to its comparable GAAP financial
 
measures because it could not do so without unreasonable effort due
 
to the unavailability of the information needed to calculate
 
reconciling items and the variability, complexity and limited visibility
 
of the adjusting items that would be excluded from the non-GAAP
 
financial measures in future periods. When planning, forecasting
 
and analyzing future periods, CrossFirst does so primarily on a
 
non-GAAP basis without preparing a GAAP analysis as that would
 
require estimates for various cash and non-cash reconciling items
 
(including items such as expected credit losses, acquisition
 
-
 
and disposition-related expenses, and restructuring costs) that would be
 
difficult to predict with reasonable accuracy.
 
For example, future expectations for credit losses depend on a variety of
 
factors including general economic conditions that make estimation
 
on a GAAP basis impractical. It is also difficult to anticipate
 
the need for or magnitude of presently unforeseen one-time restructuring
 
expenses. As a result, CrossFirst does not believe that a GAAP
 
reconciliation to forward-looking non-GAAP financial measures would
 
provide meaningful supplemental information about CrossFirst’s
 
forward-looking measures. 3
 
ex992p4i0
 
 
Our Road to Success CROSSFIRST BANKSAHRES, INC. ONE TEAM
 
Elevating our Strong Corporate Culture by Living our
 
CrossFirst Values Attracting and Retaining High Performing Talent
 
Invest in well-being of our Employees Total Assets $5.8
 
billion ONE BANK Targeting Businesses and Professionals
 
Branch-Light – Technology Focused Delivering Extraordinary
 
Service and Customer Experience Enhancing Products and
 
Services Gross Loans $4.7 billion SHARED VISION Performance
 
& Profitability Seizing Growth Opportunities Strong Credit Quality
 
Managing Enterprise Risk Contributing to our Communities Total
 
Deposits $5.0 billion 4
 
ex992p5i0
 
 
Our Growth CROSSFIRST BANKSAHRES, INC. Total Assets
 
Compound Annual Growth Rates Since 2012 Total Assets 26.3%
 
$565 $847 $1,120 $1,574 $2,133 $2,961 $4,107 $4,931 $5,659
 
$5,621 $5,849 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
 
Q3 2022 2012 Expanded into Wichita and 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 at $14.50; Nasdaq listed: CFB 2021 Expanded
 
into Phoenix market Note: Dollars in chart are in millions. 5
 
ex992p6i0
 
 
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 operate under four values that define our
 
approach to banking: 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: A culture and leadership-driven onboarding
 
program for new hires A development program designed for emerging
 
leaders that explores core leadership concepts and foundational concepts
 
of the banking industry As a GALLUP® Strengths-Based organizati
 
on, provide every employee access to their unique CliftonStrengths®.
 
POSITIONING FOR SUCCESS We strive to build an equitable
 
and inclusive environment with diverse teams. We strive to hire
 
and retain diverse, top-tier talent: 2021 New Hires were 21% ethnically
 
diverse Overall company is 59% female new hires GALLUP® Q12
 
Survey 68% engaged employees; with more than 94% of employee
 
s
 
responding, we received our highest scores ever for employee engagement
 
6
 
ex992p7i0
 
 
EXPANDING OUR FOOTPRINT CROSSFIRST BANKSHARES,
 
INC.
 
AREAS OF FOCUS Continue to execute our organic growth
 
strategy in new and existing markets Focus new expansion in target
 
markets where we currently have client business Evaluate expansion
 
strategies in key target markets: De Novo Expansion: Hire experien
 
ced talent to expand in key growth markets Strategic Acquisition*:
 
Provides operational scale and synergies Adds new lines of business
 
Adds fee income opportunities CURRENT AND POTENTIAL TARGET
 
MARKETS Austin, Texas Houston, Texas San Antonio, Texas
 
Nashville, Tennessee Omaha, Nebraska Legend: Current CFB
 
Location Planned CFB Location* Target CFB Locations
 
* Anticipated benefits as transaction closing is subject to regulatory
 
approval. 7
 
ex992p8i0
 
 
THIRD Quarter 2022 Highlights CROSSFIRST BANKSAHRES, INC.
 
Financial
 
Performance Net Income $17.3 Diluted EPS $0.35 ROE 11.18%
 
ROA 1.19% Net Income Net interest income increased 6%
 
on strong loan growth and increased yield Non-interest expenses declined,
 
partially offset by continued production hiring Fully tax equivalent
 
NIM increased 4bps to 3.56% during Q3 2022 and has expanded
 
33bps from Q3 2021(1) Balance Sheet Loan portfolio increased
 
3% from Q2 2022; the portfolio increased 11% from Q3 2021 Total
 
deposits increased 5% from the prior quarter and 12% from Q3
 
2021;
 
DDA as a percentage of total deposits was 22% in Q3 2022
 
Credit Quality Classified loans / total capital + combined ACL ratio(2)
 
of 11% has declined from 17% at Q3 2021 NCOs / average
 
loans of 0.16% for the quarter and 0.11% on a trailing-twelve-month
 
basis NPAs / assets decreased 23bps during the quarter to 0.31%
 
and have declined 61bps from Q3 2021 (1) For all quarters
 
presented, investment yield accrual calculation changed to 30/360 from
 
actual/actual and excludes unrealized gains and losses in the
 
investment portfolio and earning assets. (2) Includes the accrual
 
for off-balance sheet credit risk from unfunded commitments (“RUC”)
 
that resulted from CECL adoption on January 1, 2022. 8
 
ex992p9i0
 
 
Net Interest Margin CROSSFIRST BANKSAHRES, INC. Yield
 
on Loans & Cost of Deposits 4.00% 0.38% 4.17% 0.33% 4.00%
 
0.31% 4.28% 0.42% 5.08% 1.20% Q3 Q4 Q1 Q2 Q3 2021 2021
 
2022 2022 2022 Yield on Loans Cost of Total Deposits
 
Net Interest Margin - Fully Tax Equivalent (FTE)* 2.30%
 
3.00% 3.29% 5.20% 3.56% Q3 Q4 Q1 Q2 Q3 2021 2021 2022 2022
 
2022 Fully tax-equivalent net interest margin increased 4bps from
 
Q2 2022, primarily due to higher loan yields, loan growth, and
 
accrual improvements, offset by an increase in funding costs
 
Cost of deposits increased 78ps from Q2 2022 due to market rate
 
increases Loan to deposit ratio decreased to 94% from 95% in Q2 2022
 
Current funding structure allows for significant additional capacity for
 
borrowing or wholesale funding if necessary * For all quarters presented,
 
investment yield accrual calculation changed to 30/360 from actual/actual
 
and excludes unrealized gains and losses in the investment portfolio
 
and earning assets 9
 
ex992p10i0
 
 
Net Interest Income Sensitivity CROSSFIRST BANKSAHRES, INC. Net
 
Interest Income Impact From Rate Changes (1.93%) (0.92%) 0.20%
 
0.95% 4.06% 1.93% 6.11% 2.92% 8.19% 3.92% -100 pbs +100
 
bps +200 bps +300 bps +400 bps Rate Shock* Rate Ramp* Anticipated
 
asset sensitivity with rate increases driving potential expansion
 
of net interest income Loans: Rate Reset and Cash Flow Profile
 
60% 9% 9% 19% 3% 3-Jan 12-Apr 2-Jan 5-Feb >5 years Months
 
Months Years Years Roughly 69% of Company’s
 
earning assets reprice or mature over the next 12 months, with
 
53% in month one Note: Data as of September 30, 2022 * Rate Shock analysis:
 
measures
 
instantaneous parallel shifts in market rates Rate Ramp analysis:
 
rate changes occur gradually over 12 months time Balance
 
sheet size and mix held constant from month end position and includes average
 
YTD loan fees (excluding PPP fees) 10
 
ex992p11i0
 
 
Asset Quality Performance CROSSFIRST BANKSHARES, INC. Classified
 
Loans / (Total Capital +ACL + RUC*) $124.1 $78.7 $73.3
 
$81.5 $72.1 17.3% 10.8% 10.7% 12.0% 11.2% Q3 Q4 Q1 Q2
 
Q3 2021 2021 2022 2022 2022 Classified loans decreased
 
12% 10% of classifieds in Q3 2022 relate to energy, down from 15%
 
in Q2 2022 Nonperforming Assets / Assets 0.92% 0.58% 0.64% 0.54%
 
0.31% Q3 Q4 Q1 Q2 Q3 2021 2021 2022 2022 2022 NPAs decreased
 
due to continued improvements and successful workouts with borrowers
 
30% of the non-performing asset balance in Q3 2022 relates
 
to energy credits Note: Dollar amounts are in millions. * Includes
 
the accrual for off-balance sheet credit risk from unfunded commitments
 
(“RUC”) that resulted from CECL adoption on January 1, 2022.
 
11
 
ex992p12i0
 
 
Asset Quality Performance CROSSFIRST BANKSAHRES, INC.
 
Net Charge-Offs / Average Loans(1) 0.13% 0.07% 0.10%
 
0.10% 0.16% Q3 Q4 Q1 Q2 Q3 2021 2021 2022 2022 2022 Q3 2022
 
included $1.9 million of net charge-offs which consisted of loans
 
in both energy and commercial and industrial credits Allowance
 
for Credit Losses + RUC / Total Loans 1.51% 1.37% 1.38% 1.35%
 
1.34% $64.2 $58.4 $55.2 $4.9 $55.8 $5.3 $55.9 $6.7 Q3 Q4 Q1
 
Q2 Q3 2021 2021 2022 2022 2022 AcL RUC AcL + RUC / Total
 
Loans ACL + RUC / Total Loans decreased slightly to 1.34%
 
at end of Q3 2022 primarily due to a change in portfolio mix Allowance
 
for credit losses to non-accruing loans at the end of Q3 2022 was 324%
 
Note: Dollar amounts are in millions Ratio is annualized for
 
interim periods. 12
 
ex992p13i0
 
 
2022 Guidance CROSSFIRST BANKSHARES, INC. Business Driver
 
Annual Outlook Loans Expect 8-10% core loan growth Deposits
 
Expect continued deposit growth to fund lending growth with a continued
 
focus on improving the DDA mix Net Interest Margin (NIM)
 
Expect NIM to be in a range of 3.45 to 3.55%, assuming a
 
Fed Funds rate of 4.50 to 4.75% at year-end Combined ACL / Loans Anticipated
 
to remain in the 1.30% to 1.45% range, based on current economic conditions
 
Effective Tax Rate Expect to remain in the 20-22% range
 
Note: Guidance
 
excludes any impact from the anticipated closing of the Central acquisition.
 
13
 
ex992p14i0
 
 
CROSSFIRST BANKSAHRES, INC. Supplemental information 14
 
ex992p15i0
 
 
Stock Repurchase Activity CROSSFIRST BANKSAHRES, INC. 51,003
 
50,450 49,728 4,953 48,788 0 566 1058 238 794 Q3 Q4 Q1 Q2
 
Q3 2021 2021 2022 2022 2022 # of Shares Purchased # Shares
 
Outstanding Repurchased 1.6% of outstanding shares in Q3 2022 Drives
 
improvement in ROE and EPS Little tangible book value dilution
 
and a short earnback period Note: shares in thousands.
 
15
 
ex992p16i0
 
 
capital Ratios CROSSFIRST BANKSAHRES, INC. Capital Ratios
 
12.6% 12.6% 13.9% 12.5% 12.5% 13.6% 11.9% 11.9% 12.9%
 
11.5% 11.5% 12.6% 11.0% 11.1% 12.1% Q3 Q4 Q1
 
Q2 Q3 2021 2021 2022 2022 2022 Common Euqity Tear 1 Tier
 
1 Risk Based Total Risk-Baed Capital Maintaining strong
 
capital levels to support future growth Remain well capitalized as we
 
return capital to shareholders through share repurchases
 
Execution of our profitable growth strategy supports capital ratios Capital
 
ratios have decreased due to share repurchase activity and loan
 
growth 16
 
ex992p17i0
 
 
Diverse loan portfolio CROSSFIRST BANKSAHRES, INC. Loan
 
Mix by Type ($4.7bn) Owner Occupied Real Estate 8% Energy
 
4% CRE 43% Residential Real Estate 8% Other 1% C&I 36% Note:
 
Gross loans, (net of unearned income) data as of September 30,
 
2022. 17
 
ex992p18i0
 
 
Diverse loan portfolio CROSSFIRST BANKSAHRES, INC. CRE
 
Loan Portfolio by Segment ($2.0bn) Retail 15% Office 15% Industrial
 
13% 1-4 Family Res Construction 8% Hotel 9% Other 25% Multi
 
-Family 15% C&I Loan Breakdown by Type ($1.7bn) Financial
 
Management 4% Aircraft & Transportation 6% Merchant Wholesalers
 
3% Other Industries 49% Manufacturing 11% Business Loans
 
to Individuals 6% Health Care 4% Engineering & Contracting 11%
 
Restaurants 6% Note: Data as of September 30, 2022. 18
 
ex992p19i0
 
 
Combined Allowance for Credit Losses CROSSFIRST BANKSHARES,
 
INC. ACL and Reserve for Unfunded Commitments $61.1 ($1.9)
 
($0.2) $3.6 $62.6 Q2 QTD Individual Growth and Q3 2022
 
Net Charge-Offs Analysis Qualitative Factors 2022 End #nd ALC
 
+ RUC*Reserve Note: As of end of period; dollars in millions.
 
* Includes the accrual for off-balance sheet credit risk from unfunded
 
commitments (“RUC”) that resulted from CECL adoption on January
 
1, 2022. 19
 
ex992p20i0
 
 
expense management CROSSFIRST BANKSHARES, INC. $24.0
 
$26.7 $27.7 $29.2 $28.5 $4.5 $5.9 $5.2 $7.1 $5.4 $1.7 $1.9 $2.1
 
$2.4 $2.1 $2.4 $2.4 $2.5 $2.6 $2.7 $15.4 $16.5 $17.9 $17.1 $18.3 Q3
 
Q4 Q1 Q2 Q3 2021 2021 2022 2022 2022 Salaries & Benefits Occupancy
 
Data Processing, Software & Comm. Other Investments
 
in talent and technology continue to account for the increase
 
in expenses year over year Other expense in Q2 2022 included $1.1
 
million of employee separation costs Salaries and benefits were
 
higher due to the increased hiring in new markets and business lines and
 
increased incentive compensation due to performance Note: Dollars
 
are in millions and amounts shown are as of the end of the
 
period unless otherwise specified. 20
 
ex992p21i0
 
 
Improving Core Funding Base CROSSFIRST BANKSAHRES, INC. Total
 
Deposits and % DDA $4,437 $4,684 $4,622 $4,744 $4,988
 
$3,476 $3,521 $3,512 $3,581 $3,874 $961 $1,163 $1,110 $1,163 $1,114
 
Q3 Q4 Q1 Q2 Q3 2021 2021 2022 2022 2022 DDA Other
 
Deposits Cost of Deposits 0.38% 0.33% 0.31% 0.42% 1.20%
 
Total demand deposits increased 16% since Q3 2021 Cost
 
of deposits increased 78bps this quarter, due to market rate
 
increases Non-interest-bearing deposits were 22% of total deposits
 
this quarter Note: Dollars are in millions and amounts shown are
 
as of the end of the period. 21
 
ex992p22i0
 
 
Securities portfolio CROSSFIRST BANKSHARES, INC. Investment
 
Portfolio Breakout as of September 30, 2022 Municipal - Taxable,
 
1.0% Municipal - Tax-Exempt, 73.5% CMO (Fixed), 1.8%
 
Other, 0.8% MBS (Fixed), 22.9% Total: ~$657 million
 
At the end of Q3 2022, the portfolio’s duration was approximately
 
5.5 years The fully taxable equivalent yield for Q3 2022 remained consistent
 
at 3.07% The securities portfolio has unrealized losses of approximately
 
$108 million as of September 30, 2022 During Q3 2022, $8 million
 
of securities were purchased at an average tax-equivalent
 
yield of 5.19% and there were $6 million in MBS paydowns Securities
 
Yield – Fully Tax Equivalent (2) 3.04% 3.02% 3.00%
 
3.07% 3.07% 2.58% 2.54% 2.61% 2.57% 1.84% Q3 Q4 Q1 Q2 Q3
 
2021 2021 2022 2022 2022
 
Securities Yield
 
- Cost of Funds Spread Based on approximate fair value. A
 
tax rate of 21% is used to calculate the fully tax equivalent yield 22
 
ex992p23i0
 
 
Quarterly selected financials (unaudited) CROSSFIRST BANKSAHRES,
 
INC. (Dollar; in thousands except perchare data: CrossFIrst
 
Bankshares, Inc. Quarterly Financials For the Three Months Ended
 
9/30/22 6/30/22 3/31/22 12/31/21 9/30/21 Income Statement Data:
 
Interest income Interest expense s 65,550 15.855 s 52840 6131
 
s 47,760 4,645 s 49202 5757 s 475n 5510 Net interest income 49.695
 
46.709 43,115 43,445 41,801 Provision for credit losses 3354
 
2.155 (625) (5.000) (10.000) Non-interest income 3780 4201
 
4,942 4,796 0105) Non-interest expense 28.451 29203 27666 26.715
 
24.036 Net income before taxes 21690 19372 21016 26.526
 
26.660 Income tax expense 4,410 4,027 4.188 5725 5660 Net income
 
17280 15545 16,828 20.801 21.000 Non-GAAP core operating
 
income'1 s 17344 s 16374 s 16,828 s 20.801 s 25898 Balance
 
Sheet Data: Cash and cash equivalents s 309135 s 277,678 s 276.927
 
s 482727 s 316,722 Securities 656.527 695647 722778 745.969 708.106
 
) Gross loans (net of unearned income) 4,677,646 4,528254 4349568
 
4256215 4233,117 Allowance for credit losses1 55.864 55.817
 
55251 58375 64152 Goodwill and intangibles 71 91 no 130 149
 
Total assets 5.848.977 5708311 5518,121 5621,457 5401,151 Non-interest
 
bearing deposits 1115.934 1.163.462 1,110284 1,163224
 
960.999 Total deposits 4987515 4,744,420 4,621680 4683597
 
4.436.597 Borrowings and repurchase agreements 205349 296.606
 
226.600 236.600 276.600 Trust preferred securities net of
 
fair value adjustments 1048 1035 1022 1.009 997 Stockholders Equity
 
580.547 608.016 623.199 667573 652407 Tangible common stockholders'equity11
 
s 580.476 s 607,924 s 623.089 s 667,443 s 652257 Share and
 
Per Share Data: Basic earnings per com mon share s 035 s 031
 
s 033 s 0.41 s 0.41 Diluted earnings per common share 035 031 033
 
0.40 0.41 Book value per share 1190 1227 1253 1323 1279
 
Tangible
book value per share s 1190 s 1227 s 1253 s 1523 s 1279 Basic weighted
 
average common shares outstanding 49266.811 49.758263 50251297
 
50893.493 50990.113 Diluted weighted average common shares
 
outstanding 49,721,493 50203.725 50.910,490 51660723 51605.721
 
Shares outstanding at end of period 48787696 _ 49.555949 49.728253 50450045
 
51.002698 Represents a non-GAAP financial measure. See Non-GAAP
 
Reconciliation slides at the end of this presentation for additional
 
detail. Implemented CECL on January 1, 2022, all prior quarters
 
presented represent the allowance for loan losses. 23
 
ex992p24i0
 
 
Quarterly selected financials (unaudited) CROSSFIRST BANKSAHRES,
 
INC. 9/30/22 Selected-RaUQs; Return or average assets1: 1-19%
 
Non-GAAP core operating return on average assetS1);: 119
 
Return on average common equity 11.18 Yield on earning
 
assets 462 Yield on earning assets - tax equivalent^ 4.62 Yield
 
on securities 266 Yield on securities - tax equivale nt’3 3.07
 
Yield on bans 508 Cost of funds 125 Cos tof interest-bearing
 
liabilities 159 Cost of interest-bearing deposits 156 Cost of
 
de posits 120 Cost of other borrowings 2.13 Net interest margin -
 
tax equivalent3 3.56 Non-interest expense to average assets
 
1.96 Efficiency ratio ’1 5520 Non-GAAR core operating efficiency
 
ratio {FTE)ow 5229 Non-iinterest bearing de posits to total de posits
 
2255 Loans to deposits 9579 % Credit Quality Ratios; Allowance
 
for credit losses to total loans 1.19 % Allowance for credit losses *
 
RUC to total loartí51 154 Non performing assets to total assets 051
 
Nonperforming bans to total loans 057
 
Allowance for credit losses to nonperforming loans 523.89 Net charge
 
-offs (recoveries) to average loans11 0.16 % Capital Patios: Total
 
stockholders' equity to total assets 9.92 % Common equity
 
tier 1 capital ratio 11.04 Tier 1 risk-based capital ratio Ï105 Total
 
risk-based capital ratio 1209 Tier 1 leverage ratio T1.45 %
 
CrossFIrst Bankshares, Inc. Quarterly Financials For the Three
 
Months Ended 6/30/22 3/31/22 12/31/21 9/30/21 1.12 % 123 % 150 %
 
154 % 120 123 150 1.90 10.15 10.44 1257 12.92 592 559 365
 
3.56 3.98 364 3.72 3.64 266 259 2.49 246 507 300 302 304 428 400
 
4.17 4.00 050 059 0.48 0.46 0.66 051 0.61 057 0.56 0.41 0.43 0.47
 
0.42 051 033 058 166 195 303 1.82 552 529 330 323 2.n 202 193
 
1.76 5756 5757 5538 59.06 5508 5666 5452 50.45 2452 24.02 24.84
 
21.66 9544 % 94.11 % 9087 % 95.41 % 125 % 127 % 157 %
 
151 % 155 158 - - 054 064 058 0.92 0.66 0.79 0.74 115 186.92
 
15960
18519 131.76 0.10 % 0.10 % 007 % 013 % 10.65 % 1129 % 11.88
 
% 1208 % 1151 1188 12.46 12.61 1155 1190 12.48 12.63
 
1260 1292 1361 13.88 11.77 % 1161 % 11.84 % 1177
 
% (1) Interim periods are annualized. (2) Represents a
 
non-GAAP financial measure. See Non-GAAP Reconciliation slides at
 
the end of this presentation for additional detail. (3) Tax-exempt
 
income is calculated on a tax-equivalent basis. Tax-exempt income
 
includes municipal securities, which is exempt from federal taxation. A
 
tax rate of 21% is used. (4) Efficiency ratio is non-interest
 
expense divided by the sum of net interest income and non-interest
 
income; non-GAAP core operating efficiency ratio (FTE) is adjusted
 
for non-core or non-recurring items (5) Includes the accrual
 
for off-balance sheet credit risk from unfunded commitments (“RUC”)
 
that resulted from CECL adoption on January 1, 2022. 24
 
ex992p25i0
 
 
Non-gaap reconciliations CROSSFIRST BANKSAHRES, INC. For
 
the Three Months Ended (Dollars in thousand!) 9/30/22 6/30/22 3/3*22
 
12/31/21 9/30/21 Net income s 17.2» s 15.545 s «828 s 20»1
 
s 210» Add Acquisition costs 81 239 less:Taxeffect"’
 
17 M Acquisition costs. ne 1 o ( 1 a« 64 B9 Add Em Uo.tc separation
 
1063 - - • LessiTaiefect"1 223 Em doyee separalion.nf* ol la« 840
 
Add Lbirmiral loss on ojiitysocnity • • 62» Less: Taxefecl"1
 
1302 Lbirmirod losson mutysccLnty.netofla* 4898 Non GAAP
 
core operating income non-GAAP CoreQwiatna Return on A vana*
 
A »9tt: s 17.3« s «.574 s «828 s 20»1 s 26898 Nel Income
 
s 17.2» s «545 s «828 s 20»1 s 210» Non GAAP coreoperat'ngincome
 
Avnagcassebs s 17.3« 5.764347 s «574 5.545657 s «828 6563739
 
s 20»1 5.490482 s 26898 6406984 GAAP return on average
 
assets 119 % 112 9i 123 % 150 % 154 9b Non GAAP co re
 
opnabng return onaacrageassets IS 9i 120 9i 123 % 150 9i 190 9» Non
 
-GAAP core Qreiatina Ernenne» Ratio: Non Irenes! rapense
 
(rumeraor) s 28.451 s 29203 s 278» s 26.7« s 24036 Nelireeiea income
 
49.695 46709 4216 42445 41801 Taxcgjivalere interns! income1''
 
820 808 775 762 748 Non Irenes! ficome a7» 4201 4342 4796
 
<4*35» Add.AcgUsitian costs 81 239 Add: Em^ta yec separation
 
• 1063 - - • Add. Jrrmliaid loss o n ajuty secuiily 62» Non GAAP
 
opnabngre»nje (deromirntor) s 54376 s 53020 s 48832 s 49003
 
s 47.6« GAAP DfidmcyRalo 5320 % 5736 % 57.57 % 5638
 
% 5906 % Non GAAP core opnabng eiidency ratio (FTE) 5232
 
% 5508 % 56.» % 5452 % »45 96 Represents the tax impact of the
 
adjustments at a tax rate of 21.0%. Tax exempt income (tax-free
 
municipal securities) is calculated on a tax equivalent basis. The incremental
 
tax rate used is 21.0%. 25
 
ex992p26i0
 
 
NON-GAAP RECONCILIATIONS CROSSFIRST BANKSHARES,
 
INC. As of or for the Year Ended December 31, Nine Months
 
Ended September 30, 2021 2020 2019 2018 2022 2021 Non-GAAP
 
core Operating income: Net income Add: Acquisition costs Less
 
Tax effect" s 69.413 s 12601 S 28.473 S 19.590 s
 
49.655 320 67 s 48.612 Acquisition costs net of tax - - - - 255 - Add:
 
Employee separation - - - - 1.063 - Less Tax effect" - - -
 
- 223 - Employee separation, net of tax - - - - 840 - Add: Unrealized
 
loss on equity security 6200 - - - - 6200 Less Tax effect*1
 
1302 - - - - 1.302 Unrealized loss on equity security, net of tax 4.898
 
- - - - 4.898 Add: restructuring charges - - - 4.735 - - Less Tax
 
effect1 - - - 1381 - - Restructuring charges net of tax - - -
 
3352 - - Add: fixed asset impairments - - 424 171 - - Less Tax
 
effect5* - - 109 44 - - Fixed asset impairments net of tax - - 315 127
 
- - Add: Goodwill impairments* - 7.397 - - - - Add: State tax
 
credit 3 - - (1261) (3329) - - Add: Accelerated employee benefits
 
719 - - - - 719 Less Tax effect ~* 210 - - - - 210 Accelerated
 
employee benefits net of tax 509 - - - - 509 Less BOU settlement benefits5*
 
1.841 - - - - 1841 Non-GAAP core operating income l 72979 *
 
'9993 5 27.A27 5 19.940 50.7-6 V 52178 Non-GAAP Core Operating
 
Return on Average. Assets: Net income s 69.413 s 12601 S 28.473
 
S 19.590 s 49.655 s 48.612 Non-GAAP core operating income 72979
 
19998 27.427 19.940 50.746
 
52178 Average assets s 5.591.471 s 5.358.479 S 4. ¿99.764
 
S 3.494.655 s 5625.317 s 5.625.304 GAAP Return on average
 
assets 124 % 024 % 0.63 % 0.56 % 1.18 % 1.16 % Non-GAAP core
 
operating return on average assets 121 % 0.37 % 0.61 % 0.57 %
 
121 % 124 % Represents the tax impact of the adjustments above
 
at a tax rate of 25.73% from 2018 through 2020 and at 21%
 
for 2021 and 2022, plus a permanent tax benefit associated with stock
 
-based grants. Represents
the tax impact of the adjustments above at a tax rate of 25.73% for fiscal
 
years 2018 and after. No tax effect associated with the 2017
 
Tax Act adjustment or state tax credit or the goodwill
 
impairment. 26
 
ex992p27i0
 
 
NON-GAAP RECONCILIATIONS CROSSFIRST BANKSHARES,
 
INC. As of or for the Year Ended Nine Months Ended December
 
31,September 30, 2021 2020 —I 2019 2018 2022 — X 2021 Non-CAAP
 
Core Operating Efficiency Ratio: Non-interest expense S 99382
 
S 99,968 s 87,640 S 85,755 S 85,319 S 72,667 Less: Accelerated
 
employee benefits 719 - - - - 719 Less: goodwill impairment - 7,397 -
 
- - - Less: restructuring charges - - - 4,733 - - Non-CAAP non-interest
 
expense (numerator) s 98,663 s 92371 s 87,640 $ 81,022 s 85,319
 
s 71,948 Net interest income 168,691 160,249 141,444 110,368
 
139,519 125,246 Tax equivalent interest income1' 2,948 2,732
 
2,522 3,099 2,403 2,186 Non-interest income 13,660 11,733 8,707
 
6,083 12,922 8,864 Add: Acquisition costs - - - - 320 - Add:
 
Employee separation - - - - 1,063 - Add: Unrealized loss on equity
 
security 6,200 - - - - 6,200 Add: fixed asset impairments - - 424 171
 
- - Less: BOU settlement benefits21 1,841 - - - - 1,841 Non-CAAP
 
Operating revenue (denominator) S 189,658 s 174,714 s 153,097 $
 
119,721 s 156227 s 140,655 CAAP Efficiency Ratio 54.50 %
 
58.13 % 5837 % 73.64 % 55.97 % 54.18 % Non-CAAP Core
 
Operating Efficiency Ratio (FTE) 52.02 % 52.98 % 5725 % 67.68
 
% 54.61 % 51.15 % Tax exempt income (tax-free
 
municipal securities) is calculated on a tax equivalent basis. The incremental
 
tax rate used is 21.0%. No tax effect associated with the 2017 Tax
 
Act adjustment or state tax credit or the goodwill impairment. 27
 
ex992p28i0
 
 
Non-gaap reconciliations CROSSFIRST BANKSAHRES, INC. 9/30/22
 
(Dollars in thousands, except per share data) Stockholders equity
 
Less: Goodwill and other intangible assets s 580.547 71 Tangible
 
Stockholders Equity 580.476 Share outstanding at end of period 48.787.69
 
6
 
Book value per share s 1190 Tangible book value per sha
 
e $ 1190 For the Three Months Ended 6/30/22 3/3V22 s 608.016
 
91 s 623.199 It) s 607 925 $ 623.089 49.535.949 49.728253 s 2.27 s
 
12.53 s 2.27 5 12.53 12/31/21 9/30/21 s 667.573 CO s 652.407
 
149 s 667.443 s 652 2 58 50.450.045 51.002.698 s G23 s 12.79 s G23
 
s 12.79 28