NEW CANAAN, Conn.--(BUSINESS WIRE)--
Bankwell Financial Group, Inc. (NASDAQ:BWFG) reported GAAP net income of
$5.1 million or $0.65 per share for the first quarter of 2019, versus
$4.6 million or $0.59 per share for the same period in 2018.
The Company's Board of Directors declared a $0.13 per share cash
dividend, payable May 24, 2019 to shareholders of record on May 14, 2019.
Notes Bankwell Financial Group President and CEO, Christopher R. Gruseke:
"I’m happy to announce a strong start to 2019. With another quarter of
loan originations in excess of $90 million, our team has managed to
excel without succumbing to a competitive pricing environment."
First Quarter 2019 Highlights:
-
First quarter diluted earnings per share were $0.65, an increase of
10% compared to the first quarter of 2018.
-
First quarter total revenue (net interest income plus noninterest
income) was $15.6 million versus $15.0 million in the same period last
year, a 4% increase.
-
Loan originations totaled $93.2 million with $61.8 million of loan
fundings for the first quarter of 2019.
-
Tax equivalent net interest margin was 3.19% for the first quarter of
2019.
-
Total noninterest income was $1.3 million for the first quarter of
2019, or 8% of total revenue.
-
The efficiency ratio was 57.5% for the first quarter of 2019 compared
to 62.0% for the same period in 2018.
-
Return on average assets for the first quarter of 2019 totaled 1.10%
compared to 1.03% for the same period in 2018.
-
Return on average stockholders’ equity for the first quarter of 2019
totaled 11.60% compared to 11.35% for the same period in 2018.
-
The tangible common equity ratio and tangible book value per share was
9.18% and $22.38, respectively.
-
Total gross loans were $1.6 billion for the first quarter of 2019.
-
The allowance for loan losses was $15.4 million and represents 0.97%
of total loans.
-
Investment securities totaled $119.8 million and represent 6% of total
assets.
-
Total deposits exceeded $1.5 billion and grew at an annualized rate of
5% during the first quarter of 2019.
Earnings
Revenues (net interest income plus noninterest income) for the quarter
ended March 31, 2019 were $15.6 million, an increase of 4% compared to
the quarter ended March 31, 2018. Net interest income for the quarter
ended March 31, 2019 was $14.3 million, an increase of 4% compared to
the quarter ended March 31, 2018. Net income for the quarter ended
March 31, 2019 was $5.1 million, an increase of 10% compared to the
quarter ended March 31, 2018. The increase in revenues, net interest
income and net income was aided by income recognized from fees as a
result of elevated loan pre-payments. Specifically, the Company
recognized just under $1.0 million in fees as a result of an early
pay-off from one lending relationship.
Basic and diluted earnings per share were each $0.65 for the quarter
ended March 31, 2019 compared to $0.59 for the quarter ended March 31,
2018.
The Company’s efficiency ratios for the quarters ended March 31, 2019
and March 31, 2018 were 57.5% and 62.0%, respectively. The decrease in
the efficiency ratio was driven by the aforementioned increase in
revenues and a decrease in noninterest expense from continued
disciplined expense management.
Noninterest Income and Expense
Noninterest income remained flat, totaling $1.3 million for the quarter
ended March 31, 2019 and March 31, 2018. Other noninterest income
increased $0.5 million primarily resulting from income recognized from
an interest rate swap fee recognized in the first quarter of 2019. This
increase was offset by a decrease of $0.3 million in gains and fees from
sales of loans and a decrease of $0.2 million in gains on the sales of
securities as compared to the quarter ended March 31, 2018.
Noninterest expense decreased $0.2 million or 2% for the quarter ended
March 31, 2019 compared to the quarter ended March 31, 2018. The
decrease was primarily driven by a decrease in salaries and employee
benefits and professional services. Salaries and employee benefits
totaled $4.8 million for the quarter ended March 31, 2019 compared to
$5.0 million for the same period in 2018, a decrease of $0.2 million.
The decrease in salaries and employee benefits was primarily driven by a
slight reduction in full time equivalent employees and an increase in
deferred loan origination costs as a result of higher loan volume as
compared to the quarter ended March 31, 2018. Full time equivalent
employees totaled 140 at March 31, 2019 compared to 144 at March 31,
2018. Professional services totaled $0.6 million for the quarter ended
March 31, 2019 compared to $0.8 million for the same period in 2018, a
decrease of $0.2 million. The decrease in professional services was
primarily driven by a decline in audit related fees. Noninterest expense
was negatively impacted by $0.3 million as a result of increased
occupancy and equipment cost related to prior year's branch expansion
and overall investment in technology.
Financial Condition
Assets totaled $1.90 billion at March 31, 2019, an annualized increase
of 5% compared to assets of $1.87 billion at December 31, 2018. Total
gross loans were $1.6 billion at March 31, 2019 and December 31, 2018,
with loan originations being offset by elevated loan pre-payments during
the first quarter of 2019. Deposits increased to $1.52 billion compared
to $1.50 billion at December 31, 2018, an annualized increase of 5% over
December 31, 2018.
Asset Quality
Nonperforming assets as a percentage of total assets was 0.70% at
March 31, 2019, down from 0.75% at December 31, 2018. Net charge-offs to
average loans decreased to 0.01% for the quarter ended March 31, 2019
compared to 0.41% for the quarter ended December 31, 2018. The allowance
for loan losses at March 31, 2019 was $15.4 million, representing 0.97%
of total loans. The Company continues to work on the resolution of its
previously disclosed large nonperforming lending relationship and
progress to date has been in line with the Company's estimates.
Capital
Shareholders’ equity totaled $176.8 million as of March 31, 2019, an
increase of $2.6 million compared to December 31, 2018, primarily a
result of net income for the quarter ended March 31, 2019 of $5.1
million, offset by dividends paid of $1.0 million and a $2.1 million
impact to accumulated other comprehensive income driven by fair value
marks related to hedge positions involving interest rate swaps. As of
March 31, 2019, the tangible common equity ratio and tangible book value
per share were 9.18% and $22.38, respectively.
About Bankwell Financial Group
Bankwell is a commercial bank that serves the banking needs of residents
and businesses throughout Fairfield and New Haven Counties, Connecticut.
For more information about this press release, interested parties may
contact Christopher R. Gruseke, President and Chief Executive Officer or
Penko Ivanov, Executive Vice President and Chief Financial Officer of
Bankwell Financial Group at (203) 652-0166.
For more information, visit www.mybankwell.com.
This press release may contain certain forward-looking statements
about the Company. Forward-looking statements include statements
regarding anticipated future events and can be identified by the fact
that they do not relate strictly to historical or current facts. They
often include words such as “believe,” “expect,” “anticipate,”
“estimate,” and “intend” or future or conditional verbs such as “will,”
“would,” “should,” “could,” or “may.” Forward-looking statements, by
their nature, are subject to risks and uncertainties. Certain factors
that could cause actual results to differ materially from expected
results include increased competitive pressures, changes in the interest
rate environment, general economic conditions or conditions within the
securities markets, and legislative and regulatory changes that could
adversely affect the business in which the Company and its subsidiaries
are engaged.
Non-GAAP Financial Measures
In addition to evaluating the Company's financial performance in
accordance with U.S. generally accepted accounting principles ("GAAP"),
management may evaluate certain non-GAAP financial measures, such as the
efficiency ratio. A computation and reconciliation of certain non-GAAP
financial measures used for these purposes is contained in the
accompanying Reconciliation of GAAP to Non-GAAP Measures tables. We
believe that providing certain non-GAAP financial measures provides
investors with information useful in understanding our financial
performance, our performance trends and financial position. For example,
the Company believes that the efficiency ratio is useful in the
assessment of financial performance, including noninterest expense
control. The Company believes that tangible common equity and tangible
book value per share is useful to evaluate the relative strength of the
Company's capital position. We utilize these measures for internal
planning and forecasting purposes. These non-GAAP financial measures
should not be considered a substitute for GAAP basis measures and
results, and we strongly encourage investors to review our consolidated
financial statements in their entirety and not to rely on any single
financial measure.
|
|
|
| |
|
| |
|
| |
| BANKWELL FINANCIAL GROUP, INC. |
| CONSOLIDATED BALANCE SHEETS (unaudited) |
| (Dollars in thousands, except share data) |
| | | | | | | | | |
|
| | | | March 31,
2019 | | | December 31,
2018 | | | March 31,
2018 |
| Assets | | | | | | | | | | |
|
Cash and due from banks
| | | |
$
|
88,827
| | | |
$
|
75,411
| | | |
$
|
81,249
|
|
Federal funds sold
| | | |
4,764
|
| | |
2,701
|
| | |
2,121
|
|
Cash and cash equivalents
| | | |
93,591
| | | |
78,112
| | | |
83,370
|
| | | | | | | | | |
|
| Investment Securities | | | | | | | | | | |
| | | | | | | | | | | |
|
|
Marketable equity securities, at fair value
| | | |
2,049
| | | |
2,009
| | | |
—
|
|
Available for sale investment securities, at fair value
| | | |
96,423
| | | |
93,154
| | | |
99,050
|
|
Held to maturity investment securities, at amortized cost
| | | |
21,364
|
| | |
21,421
|
| | |
21,546
|
|
Total investment securities
| | | |
119,836
| | | |
116,584
| | | |
120,596
|
|
Loans receivable (net of allowance for loan losses of $15,430,
$15,462 and $18,801 at March 31, 2019, December 31, 2018 and March
31, 2018, respectively)
| | | |
1,578,609
| | | |
1,586,775
| | | |
1,534,565
|
|
Foreclosed real estate
| | | |
—
| | | |
—
| | | |
487
|
|
Accrued interest receivable
| | | |
6,534
| | | |
6,375
| | | |
5,331
|
| Federal Home Loan Bank stock, at cost
| | | |
7,475
| | | |
8,110
| | | |
9,310
|
|
Premises and equipment, net
| | | |
29,629
| | | |
19,771
| | | |
19,207
|
|
Bank-owned life insurance
| | | |
40,925
| | | |
40,675
| | | |
39,880
|
| Goodwill | | | |
2,589
| | | |
2,589
| | | |
2,589
|
|
Other intangible assets
| | | |
270
| | | |
290
| | | |
358
|
|
Deferred income taxes, net
| | | |
4,835
| | | |
4,347
| | | |
4,716
|
|
Other assets
| | | |
13,465
|
| | |
10,037
|
| | |
10,834
|
| Total assets | | | |
$
|
1,897,758
|
| | |
$
|
1,873,665
|
| | |
$
|
1,831,243
|
| | | | | | | | | |
|
| Liabilities & Shareholders’ Equity | | | | | | | | | | |
|
Liabilities
| | | | | | | | | | |
|
Deposits
| | | | | | | | | | |
|
Noninterest bearing deposits
| | | |
$
|
161,844
| | | |
$
|
173,198
| | | |
$
|
161,641
|
|
Interest bearing deposits
| | | |
1,359,521
|
| | |
1,329,046
|
| | |
1,264,886
|
|
Total deposits
| | | |
1,521,365
| | | |
1,502,244
| | | |
1,426,527
|
|
Advances from the Federal Home Loan Bank | | | |
150,000
| | | |
160,000
| | | |
199,000
|
|
Subordinated debentures
| | | |
25,168
| | | |
25,155
| | | |
25,116
|
|
Accrued expenses and other liabilities
| | | |
24,384
|
| | |
12,070
|
| | |
14,653
|
| Total liabilities | | | |
1,720,917
|
| | |
1,699,469
|
| | |
1,665,296
|
| | | | | | | | | |
|
|
Shareholders’ equity
| | | | | | | | | | |
|
Common stock, no par value; 10,000,000 shares authorized, 7,873,471,
7,842,271, and 7,831,804 shares issued and outstanding at March 31,
2019, December 31, 2018 and March 31, 2018, respectively
| | | |
120,750
| | | |
120,527
| | | |
119,363
|
|
Retained earnings
| | | |
59,247
| | | |
54,706
| | | |
44,695
|
|
Accumulated other comprehensive (loss) income
| | | |
(3,156
|
)
| | |
(1,037
|
)
| | |
1,889
|
| Total shareholders’ equity | | | |
176,841
|
| | |
174,196
|
| | |
165,947
|
| | | | | | | | | |
|
| Total liabilities and shareholders’ equity | | | |
$
|
1,897,758
|
| | |
$
|
1,873,665
|
| | |
$
|
1,831,243
|
| | | | | | | | | | | | | | |
|
|
|
|
| |
| BANKWELL FINANCIAL GROUP, INC. |
| CONSOLIDATED STATEMENTS OF INCOME (unaudited) |
| (Dollars in thousands, except share data) |
| | | |
|
| | | | For the Quarter Ended |
| | | | March 31,
2019 |
|
| December 31,
2018 |
|
| March 31,
2018 |
| Interest and dividend income | | | | | | | | | | |
|
Interest and fees on loans
| | | |
$
|
20,096
| | | |
$
|
20,030
| | | |
$
|
17,418
|
|
Interest and dividends on securities
| | | |
997
| | | |
1,009
| | | |
935
|
|
Interest on cash and cash equivalents
| | | |
383
|
| | |
504
|
| | |
254
|
|
Total interest and dividend income
| | | |
21,476
|
| | |
21,543
|
| | |
18,607
|
| | | | | | | | | |
|
| Interest expense | | | | | | | | | | |
|
Interest expense on deposits
| | | |
6,100
| | | |
5,942
| | | |
3,656
|
|
Interest expense on borrowings
| | | |
1,103
|
| | |
1,134
|
| | |
1,246
|
|
Total interest expense
| | | |
7,203
|
| | |
7,076
|
| | |
4,902
|
| | | | | | | | | |
|
| Net interest income | | | |
14,273
| | | |
14,467
| | | |
13,705
|
| Provision for loan losses | | | |
195
|
| | |
2,795
|
| | |
13
|
| | | | | | | | | | | |
|
| Net interest income after provision for loan losses | | | |
14,078
|
| | |
11,672
|
| | |
13,692
|
| | | | | | | | | |
|
| Noninterest income | | | | | | | | | | |
|
Service charges and fees
| | | |
249
| | | |
284
| | | |
256
|
|
Bank owned life insurance
| | | |
249
| | | |
262
| | | |
263
|
|
Gains and fees from sales of loans
| | | |
89
| | | |
149
| | | |
370
|
|
Net gain on sale of available for sale securities
| | | |
—
| | | |
—
| | | |
222
|
|
Other
| | | |
721
|
| | |
(94
|
)
| | |
222
|
|
Total noninterest income
| | | |
1,308
|
| | |
601
|
| | |
1,333
|
| | | | | | | | | |
|
| Noninterest expense | | | | | | | | | | |
|
Salaries and employee benefits
| | | |
4,836
| | | |
4,503
| | | |
5,028
|
|
Occupancy and equipment
| | | |
1,887
| | | |
1,671
| | | |
1,617
|
|
Professional services
| | | |
590
| | | |
583
| | | |
775
|
|
Data processing
| | | |
512
| | | |
487
| | | |
525
|
|
Marketing
| | | |
193
| | | |
416
| | | |
297
|
|
Director fees
| | | |
189
| | | |
295
| | | |
215
|
| FDIC insurance
| | | |
123
| | | |
159
| | | |
214
|
|
Amortization of intangibles
| | | |
19
| | | |
20
| | | |
24
|
|
Other
| | | |
626
|
| | |
662
|
| | |
508
|
|
Total noninterest expense
| | | |
8,975
|
| | |
8,796
|
| | |
9,203
|
| | | | | | | | | |
|
| Income before income tax expense | | | |
6,411
| | | |
3,477
| | | |
5,822
|
| Income tax expense | | | |
1,331
|
| | |
216
|
| | |
1,222
|
| Net income | | | |
$
|
5,080
|
| | |
$
|
3,261
|
| | |
$
|
4,600
|
| | | | | | | | | |
|
| Earnings Per Common Share: | | | | | | | | | | |
|
Basic
| | | |
$
|
0.65
| | | |
$
|
0.42
| | | |
$
|
0.59
|
|
Diluted
| | | |
$
|
0.65
| | | |
$
|
0.41
| | | |
$
|
0.59
|
| | | | | | | | | |
|
|
Weighted Average Common Shares Outstanding:
| | | | | | | | | | |
|
Basic
| | | |
7,760,460
| | | |
7,749,616
| | | |
7,676,813
|
|
Diluted
| | | |
7,776,378
| | | |
7,781,153
| | | |
7,722,120
|
|
Dividends per common share
| | | |
$
|
0.13
| | | |
$
|
0.12
| | | |
$
|
0.12
|
| | | | | | | | | | | | | | |
|
|
|
|
| |
| BANKWELL FINANCIAL GROUP, INC. |
| CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited) |
| (Dollars in thousands, except share data) |
| | | |
|
| | | | For the Quarter Ended |
| | | | March 31,
2019 |
|
| December 31,
2018 |
|
| March 31,
2018 |
|
Performance ratios:
| | | | | | | | | | |
|
Return on average assets
| | | |
1.10
|
%
| | |
0.69
|
%
| | |
1.03
|
%
|
|
Return on average stockholders' equity
| | | |
11.60
|
%
| | |
7.28
|
%
| | |
11.35
|
%
|
|
Return on average tangible common equity
| | | |
11.80
|
%
| | |
7.40
|
%
| | |
11.56
|
%
|
|
Net interest margin
| | | |
3.19
|
%
| | |
3.20
|
%
| | |
3.15
|
%
|
|
Efficiency ratio(1) | | | |
57.5
|
%
| | |
58.2
|
%
| | |
62.0
|
%
|
| | | | | | | | | |
|
|
Net loan charge-offs as a % of average loans
| | | |
0.01
|
%
| | |
0.41
|
%
| | |
0.01
|
%
|
| | | |
|
| | | |
|
| | | | As of |
| | | | March 31,
2019 | | | December 31,
2018 | | | March 31,
2018 |
|
Capital ratios:
| | | | | | | | | | |
|
Total Common Equity Tier 1 Capital to Risk-Weighted Assets(2) | | | |
12.00
|
%
| | |
11.56
|
%
| | |
11.18
|
%
|
|
Total Capital to Risk-Weighted Assets(2) | | | |
12.94
|
%
| | |
12.50
|
%
| | |
12.35
|
%
|
| Tier I Capital to Risk-Weighted Assets(2) | | | |
12.00
|
%
| | |
11.56
|
%
| | |
11.18
|
%
|
| Tier I Capital to Average Assets(2) | | | |
10.53
|
%
| | |
10.14
|
%
| | |
9.90
|
%
|
|
Tangible common equity to tangible assets
| | | |
9.18
|
%
| | |
9.16
|
%
| | |
8.92
|
%
|
| | | | | | | | | |
|
|
Tangible book value per common share(3) | | | |
$
|
22.38
| | | |
$
|
22.06
| | | |
$
|
21.12
| |
| | | | | | | | | |
|
|
Asset quality:
| | | | | | | | | | |
|
Nonaccrual loans
| | | |
$
|
13,233
| | | |
$
|
14,082
| | | |
$
|
20,374
| |
|
Other real estate owned
| | | |
—
|
| | |
—
|
| | |
487
|
|
|
Total nonperforming assets
| | | |
$
|
13,233
|
| | |
$
|
14,082
|
| | |
$
|
20,861
|
|
| | | | | | | | | |
|
|
Nonperforming loans as a % of total loans
| | | |
0.83
|
%
| | |
0.88
|
%
| | |
1.31
|
%
|
|
Nonperforming assets as a % of total assets
| | | |
0.70
|
%
| | |
0.75
|
%
| | |
1.14
|
%
|
|
Allowance for loan losses as a % of total loans
| | | |
0.97
|
%
| | |
0.96
|
%
| | |
1.21
|
%
|
|
Allowance for loan losses as a % of nonperforming loans
| | | |
116.60
|
%
| | |
109.80
|
%
| | |
92.28
|
%
|
|
(1) Efficiency ratio is defined as noninterest expense, less other
real estate owned expenses and amortization of intangible assets,
divided by our operating revenue, which is equal to net interest
income plus noninterest income excluding gains and losses on sales
of securities and gains and losses on other real estate owned. In
our judgment, the adjustments made to operating revenue allow
investors and analysts to better assess our operating expenses in
relation to our core operating revenue by removing the volatility
that is associated with certain one-time items and other discrete
items that are unrelated to our core business.
|
|
|
|
(2) Represents Bank ratios. Current period capital ratios are
preliminary subject to finalization of the FDIC Call Report.
|
|
|
|
(3) Excludes unvested restricted shares of 99,061, 77,624, and
114,336 as of March 31, 2019, December 31, 2018, and March 31, 2018,
respectively.
|
|
|
|
|
|
| |
|
| |
|
| |
| BANKWELL FINANCIAL GROUP, INC. |
| LOAN & DEPOSIT PORTFOLIO (unaudited) |
| (Dollars in thousands) |
| | | | | | | | | |
|
| Period End Loan Composition | | | | March 31,
2019 | | | December 31,
2018 | | | % Change |
| Residential Real Estate | | | |
$
|
174,054
| | | |
$
|
178,079
| | | |
(2.3
|
)%
|
| Commercial Real Estate(1) | | | |
1,097,354
| | | |
1,094,066
| | | |
0.3
|
%
|
|
Construction
| | | |
88,653
|
| | |
73,191
|
| | |
21.1
|
%
|
| Total Real Estate Loans | | | | 1,360,061 | | | | 1,345,336 | | | | 1.1 | % |
| | | | | | | | | |
|
|
Commercial Business
| | | |
236,110
| | | |
258,978
| | | |
(8.8
|
)%
|
| | | | | | | | | |
|
|
Consumer
| | | |
248
|
| | |
412
|
| | |
(39.8
|
)%
|
| Total Loans | | | | $ | 1,596,419 |
| | | $ | 1,604,726 |
| | | (0.5 | )% |
| | | | | | | | | |
|
|
(1) Includes owner occupied commercial real estate.
|
|
|
|
|
| Period End Deposit Composition | | | | March 31,
2019 | | | December 31,
2018 | | | % Change |
|
Noninterest bearing demand
| | | |
$
|
161,844
| | | |
$
|
173,198
| | | |
(6.6
|
)%
|
|
NOW
| | | |
61,719
| | | |
61,869
| | | |
(0.2
|
)%
|
|
Money Market
| | | |
469,095
| | | |
471,968
| | | |
(0.6
|
)%
|
|
Savings
| | | |
178,960
| | | |
180,487
| | | |
(0.8
|
)%
|
|
Time
| | | |
649,747
|
| | |
614,722
|
| | |
5.7
|
%
|
| Total Deposits | | | | $ | 1,521,365 |
| | | $ | 1,502,244 |
| | | 1.3 | % |
| | | | | | | | | | | | | | |
|
|
|
|
| |
|
| |
|
| |
BANKWELL FINANCIAL GROUP, INC. |
| NONINTEREST INCOME & EXPENSE - QTD (unaudited) |
| (Dollars in thousands) |
| | | | For the Quarter Ended | | | | | | |
| Noninterest income | | | | March 31,
2019 |
|
| December 31,
2018 |
|
| March 31,
2018 | | | Mar 19 vs. Dec 18
% Change | | | Mar 19 vs. Mar 18
% Change |
|
Service charges and fees
| | | |
$
|
249
| | | |
$
|
284
| | | |
$
|
256
| | | |
(12.3
|
)%
| | |
(2.7
|
)%
|
|
Bank owned life insurance
| | | |
249
| | | |
262
| | | |
263
| | | |
(5.0
|
)%
| | |
(5.3
|
)%
|
|
Gains and fees from sales of loans
| | | |
89
| | | |
149
| | | |
370
| | | |
(40.3
|
)%
| | |
(75.9
|
)%
|
|
Net gain on sale of available for sale securities
| | | |
—
| | | |
—
| | | |
222
| | | |
—
|
%
| | |
(100.0
|
)%
|
|
Other
| | | |
721
|
| | |
(94
|
)
| | |
222
|
| | |
867.0
|
%
| | |
224.8
|
%
|
| Total noninterest income | | | | $ | 1,308 |
| | | $ | 601 |
| | | $ | 1,333 |
| | | 117.6 | % | | | (1.9 | )% |
| | | | | | | | | |
|
| | | | | | | | | |
|
| | | | For the Quarter Ended | | | | | | |
| Noninterest expense | | | | March 31,
2019 | | | December 31,
2018 | | | March 31,
2018 | | | Mar 19 vs. Dec 18
% Change | | | Mar 19 vs. Mar 18
% Change |
|
Salaries and employee benefits
| | | |
$
|
4,836
| | | |
$
|
4,503
| | | |
$
|
5,028
| | | |
7.4
|
%
| | |
(3.8
|
)%
|
|
Occupancy and equipment
| | | |
1,887
| | | |
1,671
| | | |
1,617
| | | |
12.9
|
%
| | |
16.7
|
%
|
|
Professional services
| | | |
590
| | | |
583
| | | |
775
| | | |
1.2
|
%
| | |
(23.9
|
)%
|
|
Data processing
| | | |
512
| | | |
487
| | | |
525
| | | |
5.1
|
%
| | |
(2.5
|
)%
|
|
Marketing
| | | |
193
| | | |
416
| | | |
297
| | | |
(53.6
|
)%
| | |
(35.0
|
)%
|
|
Director fees
| | | |
189
| | | |
295
| | | |
215
| | | |
(35.9
|
)%
| | |
(12.1
|
)%
|
| FDIC insurance
| | | |
123
| | | |
159
| | | |
214
| | | |
(22.6
|
)%
| | |
(42.5
|
)%
|
|
Amortization of intangibles
| | | |
19
| | | |
20
| | | |
24
| | | |
(5.0
|
)%
| | |
(20.8
|
)%
|
|
Other
| | | |
626
|
| | |
662
|
| | |
508
|
| | |
(5.4
|
)%
| | |
23.2
|
%
|
| Total noninterest expense | | | | $ | 8,975 |
| | | $ | 8,796 |
| | | $ | 9,203 |
| | | 2.0 | % | | | (2.5 | )% |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
| |
| BANKWELL FINANCIAL GROUP, INC. |
| RECONCILIATION OF GAAP TO NON-GAAP MEASURES (unaudited) |
| (Dollars in thousands) |
| | | |
|
| | | | As of |
| Computation of Tangible Common Equity to Tangible Assets | | | | March 31,
2019 |
|
| December 31,
2018 |
|
| March 31,
2018 |
|
Total Equity
| | | |
$
|
176,841
| | | |
$
|
174,196
| | | |
$
|
165,947
| |
|
Less:
| | | | | | | | | | |
| Goodwill | | | |
2,589
| | | |
2,589
| | | |
2,589
| |
|
Other intangibles
| | | |
270
|
| | |
290
|
| | |
358
|
|
| Tangible Common Equity | | | | $ | 173,982 |
| | | $ | 171,317 |
| | | $ | 163,000 |
|
| | | | | | | | | |
|
|
Total Assets
| | | |
$
|
1,897,758
| | | |
$
|
1,873,665
| | | |
$
|
1,831,243
| |
|
Less:
| | | | | | | | | | |
| Goodwill | | | |
2,589
| | | |
2,589
| | | |
2,589
| |
|
Other intangibles
| | | |
270
|
| | |
290
|
| | |
358
|
|
| Tangible Assets | | | | $ | 1,894,899 |
| | | $ | 1,870,786 |
| | | $ | 1,828,296 |
|
| | | | | | | | | |
|
| Tangible Common Equity to Tangible Assets | | | | 9.18 | % | | | 9.16 | % | | | 8.92 | % |
| | | |
|
| | | |
|
| | | | As of |
| Computation of Tangible Book Value per Common Share | | | | March 31,
2019 | | | December 31,
2018 | | | March 31,
2018 |
|
Total shareholders' equity
| | | |
$
|
176,841
| | | |
$
|
174,196
| | | |
$
|
165,947
|
|
Less:
| | | | | | | | | | |
|
Preferred stock
| | | |
—
|
| | |
—
|
| | |
—
|
| Common shareholders' equity | | | | 176,841 | | | | 174,196 | | | | 165,947 |
|
Less:
| | | | | | | | | | |
| Goodwill | | | |
2,589
| | | |
2,589
| | | |
2,589
|
|
Other intangibles
| | | |
270
|
| | |
290
|
| | |
358
|
| Tangible common shareholders' equity | | | | 173,982 | | | | 171,317 | | | | 163,000 |
|
Common shares issued
| | | |
7,873,471
| | | |
7,842,271
| | | |
7,831,804
|
|
Less:
| | | | | | | | | | |
|
Shares of unvested restricted stock
| | | |
99,061
|
| | |
77,624
|
| | |
114,336
|
| Common shares outstanding | | | | 7,774,410 | | | | 7,764,647 | | | | 7,717,468 |
|
Book value per share
| | | |
$
|
22.75
| | | |
$
|
22.43
| | | |
$
|
21.50
|
|
Less:
| | | | | | | | | | |
|
Effects of intangible assets
| | | |
$
|
0.37
| | | |
$
|
0.37
| | | |
$
|
0.38
|
| | | | | | | | | |
|
| Tangible Book Value per Common Share | | | | $ | 22.38 | | | | $ | 22.06 | | | | $ | 21.12 |
| | | | | | | | | | | | | | |
|
|
|
|
| |
| BANKWELL FINANCIAL GROUP, INC. |
| RECONCILIATION OF GAAP TO NON-GAAP MEASURES (unaudited) -
Continued |
| (Dollars in thousands, except share data) |
| | | |
|
| | | | For the Quarter Ended |
| Computation of Efficiency Ratio | | | | March 31,
2019 |
|
| December 31,
2018 |
|
| March 31,
2018 |
|
Noninterest expense
| | | |
$
|
8,975
| | | |
$
|
8,796
| | | |
$
|
9,203
| |
|
Less:
| | | | | | | | | | |
|
Amortization of intangible assets
| | | |
19
|
| | |
20
|
| | |
24
|
|
| Adjusted noninterest expense | | | | $ | 8,956 |
| | | $ | 8,776 |
| | | $ | 9,179 |
|
|
Net interest income
| | | |
$
|
14,273
| | | |
$
|
14,467
| | | |
$
|
13,705
| |
|
Noninterest income
| | | |
1,308
| | | |
601
| | | |
1,333
| |
|
Less:
| | | | | | | | | | |
|
Net gain on sale of available for sale securities
| | | |
—
|
| | |
—
|
| | |
222
|
|
| Adjusted operating revenue | | | | $ | 15,581 |
| | | $ | 15,068 |
| | | $ | 14,816 |
|
| | | | | | | | | |
|
| Efficiency ratio | | | | 57.5 | % | | | 58.2 | % | | | 62.0 | % |
| | | |
|
| | | |
|
| | | | For the Quarter Ended |
| Computation of Return on Average Tangible Common Equity | | | | March 31,
2019 | | | December 31,
2018 | | | March 31,
2018 |
| | | | | | | | | | | | | | | |
|
|
Net Income Attributable to Common Shareholders
| | | |
$
|
5,080
|
| | |
$
|
3,261
|
| | |
$
|
4,600
|
|
| | | | | | | | | | | | | | | |
|
|
Total average shareholders' equity
| | | |
$
|
177,532
| | | |
$
|
177,685
| | | |
$
|
164,369
| |
|
Less:
| | | | | | | | | | |
|
Average Goodwill | | | |
2,589
| | | |
2,589
| | | |
2,589
| |
|
Average Other intangibles
| | | |
283
|
| | |
302
|
| | |
374
|
|
| | | | | | | | | | | | | | | |
|
|
Average tangible common equity
| | | |
$
|
174,660
|
| | |
$
|
174,794
|
| | |
$
|
161,406
|
|
| | | | | | | | | |
|
| Annualized Return on Average Tangible Common Equity | | | | 11.80 | % | | | 7.40 | % | | | 11.56 | % |
| | | | | | | | | | | | |
|
|
|
|
| |
| BANKWELL FINANCIAL GROUP, INC. |
| NET INTEREST MARGIN ANALYSIS ON A FULLY TAX EQUIVALENT BASIS |
| (Dollars in thousands) |
| | | |
|
| | | | For the Quarter Ended |
| | | | March 31, 2019 |
|
| March 31, 2018 |
| | | | Average
Balance |
|
| Interest |
|
| Yield/
Rate (5) | | | Average
Balance |
|
| Interest |
|
| Yield/
Rate (5) |
|
Assets:
| | | | | | | | | | | | | | | | | | | |
|
Cash and Fed funds sold
| | | |
$
|
73,128
| | | |
$
|
383
| | | |
2.12
|
%
| | |
$
|
69,164
| | | |
$
|
254
| | | |
1.49
|
%
|
|
Securities(1) | | | |
117,575
| | | |
932
| | | |
3.17
|
%
| | |
117,084
| | | |
888
| | | |
3.04
|
%
|
|
Loans:
| | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
| | | |
1,065,636
| | | |
12,426
| | | |
4.66
|
%
| | |
976,294
| | | |
10,868
| | | |
4.45
|
%
|
|
Residential real estate
| | | |
176,490
| | | |
1,703
| | | |
3.86
|
%
| | |
197,897
| | | |
1,799
| | | |
3.64
|
%
|
|
Construction(2) | | | |
81,136
| | | |
1,124
| | | |
5.54
|
%
| | |
95,384
| | | |
1,146
| | | |
4.81
|
%
|
|
Commercial business
| | | |
276,744
| | | |
4,838
| | | |
6.99
|
%
| | |
280,812
| | | |
3,597
| | | |
5.12
|
%
|
|
Consumer
| | | |
323
|
| | |
5
|
| | |
6.42
|
%
| | |
637
|
| | |
8
|
| | |
4.97
|
%
|
|
Total loans
| | | |
1,600,329
| | | |
20,096
| | | |
5.02
|
%
| | |
1,551,024
| | | |
17,418
| | | |
4.49
|
%
|
| Federal Home Loan Bank stock
| | | |
7,587
|
| | |
137
|
| | |
7.30
|
%
| | |
9,306
|
| | |
118
|
| | |
5.12
|
%
|
|
Total earning assets
| | | |
1,798,619
| | | |
$
|
21,548
|
| | |
4.79
|
%
| | |
1,746,578
| | | |
$
|
18,678
|
| | |
4.28
|
%
|
|
Other assets
| | | |
78,903
|
| | | | | | | | |
66,794
|
| | | | | | |
|
Total assets
| | | |
$
|
1,877,522
|
| | | | | | | | |
$
|
1,813,372
|
| | | | | | |
| | | | | | | | | | | | | | | | | | |
|
|
Liabilities and shareholders' equity:
| | | | | | | | | | | | | | | | | | | |
|
Interest bearing liabilities:
| | | | | | | | | | | | | | | | | | | |
|
NOW
| | | |
$
|
58,812
| | | |
$
|
47
| | | |
0.33
|
%
| | |
$
|
58,329
| | | |
$
|
19
| | | |
0.13
|
%
|
|
Money market
| | | |
473,084
| | | |
1,981
| | | |
1.70
|
%
| | |
466,653
| | | |
1,162
| | | |
1.01
|
%
|
|
Savings
| | | |
180,367
| | | |
769
| | | |
1.73
|
%
| | |
93,947
| | | |
196
| | | |
0.85
|
%
|
|
Time
| | | |
627,510
|
| | |
3,303
|
| | |
2.13
|
%
| | |
625,728
|
| | |
2,279
|
| | |
1.48
|
%
|
|
Total interest bearing deposits
| | | |
1,339,773
| | | |
6,100
| | | |
1.85
|
%
| | |
1,244,657
| | | |
3,656
| | | |
1.19
|
%
|
|
Borrowed Money
| | | |
175,515
|
| | |
1,103
|
| | |
2.51
|
%
| | |
224,108
|
| | |
1,246
|
| | |
2.22
|
%
|
|
Total interest bearing liabilities
| | | |
1,515,288
| | | |
$
|
7,203
|
| | |
1.93
|
%
| | |
1,468,765
| | | |
$
|
4,902
|
| | |
1.35
|
%
|
|
Noninterest bearing deposits
| | | |
163,558
| | | | | | | | | |
166,289
| | | | | | | |
|
Other liabilities
| | | |
21,144
|
| | | | | | | | |
13,949
|
| | | | | | |
|
Total liabilities
| | | |
1,699,990
| | | | | | | | | |
1,649,003
| | | | | | | |
|
Shareholders' equity
| | | |
177,532
|
| | | | | | | | |
164,369
|
| | | | | | |
|
Total liabilities and shareholders' equity
| | | |
$
|
1,877,522
|
| | |
| | | | | |
$
|
1,813,372
|
| | |
| | | |
|
Net interest income(3) | | | | | | |
$
|
14,345
|
| | | | | | | | |
$
|
13,776
|
| | | |
|
Interest rate spread
| | | | | | | | | |
2.86
|
%
| | | | | | | | |
2.93
|
%
|
|
Net interest margin(4) | | | | | | | | | |
3.19
|
%
| | | | | | | | |
3.15
|
%
|
|
(1) Average balances and yields for securities are based on
amortized cost.
|
|
(2) Includes commercial and residential real estate construction.
|
|
(3) The adjustment for securities and loans taxable equivalency
amounted to $72 thousand and $71 thousand, respectively, for the
three months ended March 31, 2019 and 2018.
|
|
(4) Net interest income as a percentage of earning assets.
|
|
(5) Yields are calculated using the contractual day count convention
for each respective product type.
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20190424006083/en/
Bankwell Financial Group
Christopher R. Gruseke
President and
Chief Executive Officer
(203) 652-0166
Penko Ivanov
Executive Vice President and Chief Financial Officer
(203)
652-0166
Source: Bankwell Financial Group, Inc.