Attached files

file filename
8-K - BANKWELL FINANCIAL GROUP, INC. 8-K 4 26 17 - Bankwell Financial Group, Inc.bwfg8k-42717.htm


BANKWELL FINANCIAL GROUP REPORTS RECORD FIRST QUARTER NET INCOME OF $3.7 MILLION OR $0.48 PER SHARE, EXCEEDS 10% RETURN ON EQUITY AND DECLARES SECOND QUARTER DIVIDEND
New Canaan, CT – April 26, 2017 – Bankwell Financial Group, Inc. (NASDAQ: BWFG) reported GAAP net income of $3.7 million or $0.48 per share for the first quarter of 2017, versus $3.0 million or $0.40 per share for the same period in 2016.
The Company's Board of Directors declared a $0.07 per share cash dividend, payable May 26, 2017 to shareholders of record on May 16, 2017.
Notes Bankwell Financial Group President and CEO, Christopher R. Gruseke:
"Bankwell has begun the year with an outstanding first quarter performance. Our strategy of disciplined growth continues to succeed as we increased loan balances at an annualized rate of 18%. We also achieved an important goal by crossing the 10% ROE threshold. Further, we are honored to have been recognized as the only Connecticut bank to be included in the 'Top 100 Best Performing Community Banks of 2016' nationwide by S & P Global."
"I congratulate my colleagues, whose teamwork and dedication to an outstanding customer experience, made these results possible. With a solid start to the year we look forward to continuing this momentum and to provide another year of strong earnings for our shareholders."
First Quarter 2017 Highlights:
 
·
First quarter total revenue (net interest income plus non-interest income) reached $14.2 million versus $12.1 million in the same period last year, an 18% increase.
 
·
First quarter diluted earnings per share were $0.48, an increase of 20% compared to the first quarter of 2016.
 
·
Return on average assets reached 0.93% for the quarter ended March 31, 2017 compared to 0.89% for the quarter ended March 31, 2016.
 
·
Return on average tangible common equity reached 10.33% in the first quarter of 2017 compared to 9.23% for the quarter ended March 31, 2016.
 
·
The tangible book value per common share at March 31, 2017 was $19.44, a 9% increase over March 31, 2016.
 
·
Tax equivalent net interest margin was 3.35% for the first quarter of 2017.
 
·
The efficiency ratio was 58.3% for the first quarter of 2017.
 
·
Total gross loans exceeded $1.4 billion and grew at an annualized rate of 18% during the first quarter of 2017.
 
·
Total assets approached $1.7 billion and grew at an annualized rate of 11% during the first quarter of 2017.
 
·
Total deposits exceeded $1.3 billion and grew at an annualized rate of 12% during the first quarter of 2017.
 
·
The allowance for loan losses was $18.5 million and represents 1.30% of total loans.
 
·
Nonperforming assets represented 0.28% of total assets as of March 31, 2017.
 
·
Investment securities totaled $104.2 million and represent 6% of total assets.
 
1

Earnings
Net income for the quarter ended March 31, 2017 was $3.7 million, an increase of 24% compared to the quarter ended March 31, 2016. Revenues (net interest income plus non-interest income) for the quarter ended March 31, 2017 were $14.2 million, an increase of 18% compared to the quarter ended March 31, 2016. Net interest income for the quarter ended March 31, 2017 was $12.9 million, an increase of 14% compared to the quarter ended March 31, 2016. Our strong net income, revenues and net interest income growth were fueled by continued earning asset growth.
Basic and diluted earnings per share for the quarter ended March 31, 2017 were $0.49 and $0.48, respectively, compared to $0.40 basic and diluted for the quarter ended March 31, 2016.
The Company's efficiency ratios for the quarters ended March 31, 2017 and March 31, 2016 were 58.3% and 57.7%, respectively. The slight increase in the efficiency ratio was driven by an increase in non-interest expense.
Noninterest Income and Expense
Noninterest income increased $594 thousand or 88% to $1.3 million for the three months ended March 31, 2017 compared to the three months ended March 31, 2016. The increase in noninterest income was primarily driven by an increase in gains and fees from the sales of loans and a gain on sale of available for sale securities. Gain and fees from the sale of loans totaled $324 thousand for the quarter ended March 31, 2017 compared to $110 thousand for the same period in 2016, an increase of $214 thousand. The gain on sale of available for sale securities totaled $165 thousand for the quarter ended March 31, 2017 compared to no gain for the same period in 2016.
Noninterest expense increased $1.2 million or 16% for the three months ended March 31, 2017 compared to the three months ended March 31, 2016. The increase was primarily driven by an increase in other expense and an increase in occupancy and equipment expense. Other expenses totaled $836 thousand for the quarter ended March 31, 2017 compared to $513 thousand for the same period in 2016, an increase of $323 thousand. The increase in other expenses was primarily due to the reserve on unfunded commitments. Occupancy and equipment expense totaled $1.7 million for the quarter ended March 31, 2017 compared to $1.4 million for the same period in 2016, an increase of $284 thousand. The increase in occupancy and equipment expense was primarily driven by increases in IT related expenses, one time charges relating to back office consolidation activity and maintenance costs for our recently acquired HQ building.
Financial Condition
Assets approached $1.7 billion at March 31, 2017, an annualized increase of 11% compared to assets of $1.6 billion at December 31, 2016. This increase reflects strong organic loan growth. Total gross loans were $1.4 billion at March 31, 2017, an annualized increase of 18% compared to December 31, 2016, driven by growth in commercial real estate loans of $41.6 million. Deposits increased to $1.3 billion, an annualized increase of 12% over December 31, 2016.
Asset Quality
Asset quality remained exceptionally strong at March 31, 2017.  Non-performing assets as a percentage of total assets was 0.28% at March 31, 2017, up slightly from 0.20% at December 31, 2016.  The allowance for loan losses at March 31, 2017 was $18.5 million, representing 1.30% of total loans.
Capital
Shareholders' equity totaled $149.7 million as of March 31, 2017, an increase of $3.8 million compared to December 31, 2016, primarily a result of net income for the quarter ended March 31, 2017 of $3.7 million. As of March 31, 2017, the tangible common equity ratio and tangible book value per share were 8.78% and $19.44, respectively.
2

About Bankwell Financial Group
Bankwell is a commercial bank that serves the banking and lending needs of residents and businesses throughout Fairfield and New Haven Counties, CT.  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 table. 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 non-interest 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.
 
 
3

BANKWELL FINANCIAL GROUP, INC.
           
CONSOLIDATED BALANCE SHEETS (unaudited)
       
(Dollars in thousands, except share data) 
           
   
March 31,
December 31,
March 31,
   
2017
 
2016
 
2016
Assets
           
Cash and due from banks
 
 $             63,675
 
 $             96,026
 
 $             69,512
Federal funds sold
 
                10,280
 
                     329
 
                  3,194
Cash and cash equivalents
 
                73,955
 
                96,355
 
                72,706
             
Held to maturity investment securities, at amortized cost
                16,808
 
                16,859
 
                17,010
Available for sale investment securities, at fair value
                87,434
 
                87,751
 
                91,528
Loans held for sale
 
                        -
 
                     254
 
                        -
Loans receivable (net of allowance for loan losses of $18,511, $17,982
       
and $14,810 at March 31, 2017,  December 31, 2016
           
and March 31, 2016, respectively)
 
           1,406,407
 
           1,343,895
 
           1,177,905
Foreclosed real estate
 
                     272
 
                     272
 
                     878
Accrued interest receivable
 
                  5,180
 
                  4,958
 
                  4,370
Federal Home Loan Bank stock, at cost
 
                  8,033
 
                  7,943
 
                  7,158
Premises and equipment, net
 
                17,618
 
                17,835
 
                10,830
Bank-owned life insurance
 
                38,740
 
                33,448
 
                23,929
Goodwill
 
                  2,589
 
                  2,589
 
                  2,589
Other intangible assets
 
                     469
 
                     501
 
                     612
Deferred income taxes, net
 
                  8,954
 
                  9,085
 
                  8,814
Other assets
 
                  5,783
 
                  7,174
 
                  1,881
Total assets
 
 $        1,672,242
 
 $        1,628,919
 
 $        1,420,210
             
Liabilities & Shareholders' Equity
           
Liabilities
           
Deposits
           
Noninterest-bearing
 
 $           170,572
 
 $           187,593
 
 $           165,968
Interest-bearing
 
           1,156,888
 
           1,101,444
 
              927,766
Total deposits
 
           1,327,460
 
           1,289,037
 
           1,093,734
             
Advances from the Federal Home Loan Bank
 
              160,000
 
              160,000
 
              160,000
Subordinated debentures
 
                25,064
 
                25,051
 
                25,012
Accrued expenses and other liabilities
 
                10,046
 
                  8,936
 
                  6,856
Total liabilities
 
           1,522,570
 
           1,483,024
 
           1,285,602
             
             
Shareholders' equity
           
Common stock, no par value; 10,000,000 shares authorized, 7,638,706, 7,620,663
   
and 7,530,791 shares issued at March 31, 2017, December 31, 2016
   
and March 31, 2016, respectively
 
              115,823
 
              115,353
 
              113,052
Retained earnings
 
                32,820
 
                29,652
 
                21,578
Accumulated other comprehensive income (loss)
 
                  1,029
 
                     890
 
                      (22)
Total shareholders' equity
 
              149,672
 
              145,895
 
              134,608
             
Total liabilities and shareholders' equity
 
 $        1,672,242
 
 $        1,628,919
 
 $        1,420,210
 
4

BANKWELL FINANCIAL GROUP, INC.
           
CONSOLIDATED STATEMENTS OF INCOME (unaudited)
     
(Dollars in thousands, except per share data) 
 
For the Quarter Ended
   
March 31,
December 31,
March 31,
   
2017
 
2016
 
2016
Interest and dividend income
           
Interest and fees on loans
 
 $           15,513
 
 $           15,910
 
 $         13,283
Interest and dividends on securities
 
                   809
 
                   657
 
                 684
Interest on cash and cash equivalents
 
                   114
 
                     75
 
                   37
Total interest income
 
              16,436
 
              16,642
 
            14,004
             
Interest expense
           
Interest expense on deposits
 
                2,581
 
                2,438
 
              1,740
Interest on borrowings
 
                   907
 
                   916
 
                 866
Total interest expense
 
                3,488
 
                3,354
 
              2,606
             
Net interest income
 
              12,948
 
              13,288
 
            11,398
             
Provision for loan losses
 
                   543
 
                   748
 
                 646
             
Net interest income after provision for loan losses
 
              12,405
 
              12,540
 
            10,752
             
Noninterest income
           
Gains and fees from sales of loans
 
                   324
 
                     79
 
                 110
Bank owned life insurance
 
                   291
 
                   171
 
                 174
Service charges and fees
 
                   240
 
                   242
 
                 245
Net gain (loss) on sale of available for sale securities
                   165
 
                  (207)
 
                    -
Other
 
                   246
 
                   116
 
                 143
Total noninterest income
 
                1,266
 
                   401
 
                 672
             
Noninterest expense
           
Salaries and employee benefits
 
                3,929
 
                4,419
 
              3,811
Occupancy and equipment
 
                1,692
 
                1,576
 
              1,408
Data processing
 
                   445
 
                   402
 
                 407
Professional services
 
                   412
 
                   397
 
                 366
FDIC insurance
 
                   383
 
                   146
 
                 169
Marketing
 
                   266
 
                   304
 
                 139
Director fees
 
                   233
 
                   135
 
                 155
Amortization of intangibles
 
                     31
 
                     32
 
                   40
Foreclosed real estate
 
                       7
 
                       8
 
                   72
Other
 
                   836
 
                   349
 
                 513
Total noninterest expense
 
                8,234
 
                7,768
 
              7,080
             
Income before income tax expense
 
                5,437
 
                5,173
 
              4,344
             
Income tax expense
 
                1,735
 
                1,850
 
              1,353
             
Net income
 
 $             3,702
 
 $             3,323
 
 $           2,991
             
             
Net income attributable to common shareholders
 
 $             3,702
 
 $             3,323
 
 $           2,991
             
Earnings Per Common Share:
           
Basic
 
 $               0.49
 
 $               0.44
 
 $             0.40
Diluted
 
                  0.48
 
                  0.43
 
                0.40
             
Weighted Average Common Shares Outstanding:
           
Basic
 
         7,525,268
 
         7,418,820
 
       7,380,217
Diluted
 
         7,632,123
 
         7,560,319
 
       7,431,747
Dividends per common share
 
 $               0.07
 
 $               0.07
 
 $             0.05
 
5

BANKWELL FINANCIAL GROUP, INC.
         
CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)
   
(Dollars in thousands, except per share data)
       
   
For the Quarter Ended
   
March 31,
December 31,
March 31,
   
2017
 
2016
 
2016
Performance ratios:
           
Return on average assets
 
0.93%
 
0.84%
 
0.89%
Return on average stockholders' equity
 
10.12%
 
9.23%
 
9.01%
Return on average tangible common equity
10.33%
 
9.44%
 
9.23%
Net interest margin
 
3.35%
 
3.55%
 
3.54%
Efficiency ratio (1)
 
58.3%
 
55.6%
 
57.7%
             
Net loan charge-offs as a % of average loans
0.00%
 
0.00%
 
0.00%
             
   
As of    
   
March 31,
2017
December 31,
2016
March 31,
2016
Capital ratios:
           
Total Common Equity Tier 1 Capital to Risk-Weighted Assets (2)
11.16%
 
11.59%
 
12.24%
Total Capital to Risk-Weighted Assets (2)
 
12.41%
 
12.85%
 
13.48%
Tier I Capital to Risk-Weighted Assets (2)
 
11.16%
 
11.59%
 
12.24%
Tier I Capital to Average Assets (2)
 
10.06%
 
10.10%
 
10.85%
Tangible common equity to tangible assets
8.78%
 
8.78%
 
9.27%
             
Tangible book value per common share (3)
 
 $               19.44
 
 $               18.98
 
 $               17.78
             
Asset quality:
           
Nonaccrual loans
 
 $               4,434
 
 $               2,937
 
 $               3,398
Other real estate owned
 
                     272
 
                     272
 
                     878
Total non-performing assets
 
 $               4,706
 
 $               3,209
 
 $               4,276
             
Loans past due 90 days and still accruing
 
 $                      -
 
 $                      -
 
 $                    89
             
Nonperforming loans as a % of total loans
 
0.31%
 
0.22%
 
0.28%
   
 
       
Nonperforming assets as a % of total assets
0.28%
 
0.20%
 
0.30%
             
Allowance for loan losses as a % of total loans
1.30%
 
1.32%
 
1.24%
             
Allowance for loan losses as a % of nonperforming loans
417.48%
 
612.26%
 
435.84%
 
(1)
Efficiency ratio is defined as noninterest expense, less merger and acquisition related expenses, other real estate owned expenses and amortization of intangible assets, divided by our operating revenue, which is equal to net interest income plus non-interest 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 stock awards of 98,176, 96,594 and 138,423 as of March 31, 2017, December 31, 2016 and March 31, 2016, respectively.
 
6

BANKWELL FINANCIAL GROUP, INC.
                   
LOAN & DEPOSIT PORTFOLIO (unaudited)
                   
(Dollars in thousands)
                   
                     
   
March 31,
 
December 31,
 
March 31,
 
QTD
 
YTD
Period End Loan Composition
 
2017
 
2016
 
2016
 
% Change
% Change
Residential Real Estate
 
 $         181,034
 
 $         181,310
 
 $         184,134
 
-0.2%
 
-1.7%
Commercial Real Estate
 
            886,933
 
            845,322
 
            751,571
 
4.9%
 
18.0%
Construction
 
            107,766
 
            107,441
 
              82,528
 
0.3%
 
30.6%
Home equity
 
              14,108
 
              14,419
 
              15,789
 
-2.2%
 
-10.6%
Total Real Estate Loans
 
       1,189,841
 
       1,148,492
 
       1,034,022
 
3.6%
 
15.1%
                     
Commercial Business
 
            237,827
 
            215,914
 
            160,903
 
10.1%
 
47.8%
                     
Consumer
 
               1,063
 
               1,533
 
               1,552
 
-30.7%
 
-31.5%
Total Loans
 
 $    1,428,731
 
 $    1,365,939
 
 $    1,196,477
 
4.6%
 
19.4%
                     
                     
                     
                     
   
March 31,
 
December 31,
 
March 31,
 
QTD
 
YTD
Period End Deposit Composition
 
2017
 
2016
 
2016
 
% Change
% Change
Noninterest-bearing demand
 
 $         170,572
 
 $         187,593
 
 $         165,968
 
-9.1%
 
2.8%
NOW
 
              57,077
 
              53,851
 
              62,639
 
6.0%
 
-8.9%
Money Market
 
            367,241
 
            349,131
 
            316,440
 
5.2%
 
16.1%
Savings
 
            117,395
 
              96,601
 
              73,987
 
21.5%
 
58.7%
Time
 
            615,175
 
            601,861
 
            474,700
 
2.2%
 
29.6%
Total Deposits
 
 $    1,327,460
 
 $    1,289,037
 
 $    1,093,734
 
3.0%
 
21.4%
 
 
7

BANKWELL FINANCIAL GROUP, INC.
                 
NONINTEREST INCOME & EXPENSE - QTD (unaudited)
               
(Dollars in thousands)
                 
 
For the Quarter Ended  
       
Noninterest income
March 31,
 
December 31,
 
March 31,
 
Mar 17 vs. Dec 16
 
Mar 17 vs. Mar 16
 
2017
 
2016
 
2016
 
% Change
 
% Change
Gains and fees from sales of loans
 $               324
 
 $                 79
 
 $               110
 
310.1%
 
194.5%
Bank owned life insurance
                  291
 
                  171
 
                  174
 
70.2%
 
67.2%
Service charges and fees
                  240
 
                  242
 
                  245
 
-0.8%
 
-2.0%
Net gain (loss) on sale of available for sale securities
                  165
 
                (207)
 
                    -
 
-179.7%
 
100.0%
Other
                  246
 
                  116
 
                  143
 
112.1%
 
72.0%
Total noninterest income
 $           1,266
 
 $              401
 
 $              672
 
215.7%
 
88.4%
                   
                   
                   
 
For the Quarter Ended  
       
Noninterest expense
March 31,
 
December 31,
 
March 31,
 
Mar 17 vs. Dec 16
 
Mar 17 vs. Mar 16
 
2017
 
2016
 
2016
 
% Change
 
% Change
Salaries and employee benefits
 $             3,929
 
 $             4,419
 
 $             3,811
 
-11.1%
 
3.1%
Occupancy and equipment
               1,692
 
               1,576
 
               1,408
 
7.4%
 
20.2%
Data processing
                  445
 
                  402
 
                  407
 
10.7%
 
9.3%
Professional services
                  412
 
                  397
 
                  366
 
3.8%
 
12.6%
FDIC insurance
                  383
 
                  146
 
                  169
 
162.3%
 
126.6%
Marketing
                  266
 
                  304
 
                  139
 
-12.5%
 
91.4%
Director fees
                  233
 
                  135
 
                  155
 
72.6%
 
50.3%
Amortization of intangibles
                    31
 
                    32
 
                    40
 
-3.1%
 
-22.5%
Foreclosed real estate
                     7
 
                     8
 
                    72
 
-12.5%
 
-90.3%
Other
                  836
 
                  349
 
                  513
 
139.5%
 
63.0%
Total noninterest expense
 $           8,234
 
 $           7,768
 
 $           7,080
 
6.0%
 
16.3%
                   
 
 
8

BANKWELL FINANCIAL GROUP, INC.
         
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (unaudited)
(Dollars in thousands, except share data)
         
           
           
 
As of    
Computation of Tangible Common Equity to Tangible Assets
3/31/2017
 
12/31/2016
 
03/31/2016
Total Equity
 $         149,672
 
 $         145,895
 
 $         134,608
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  469
 
                  501
 
                  612
Tangible Common Equity
 $       146,614
 
 $       142,805
 
 $       131,407
           
Total Assets
 $       1,672,242
 
 $       1,628,919
 
 $       1,420,210
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  469
 
                  501
 
                  612
Tangible Assets
 $    1,669,184
 
 $    1,625,829
 
 $    1,417,009
           
Tangible Common Equity to Tangible Assets
8.78%
 
8.78%
 
9.27%
           
           
 
As of    
Computation of Tangible Book Value per Common Share
3/31/2017
 
12/31/2016
 
03/31/2016
Total shareholders' equity
 $         149,672
 
 $         145,895
 
 $         134,608
Less:
         
Preferred stock
                    -
 
                    -
 
                    -
Common shareholders' equity
          149,672
 
          145,895
 
          134,608
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  469
 
                  501
 
                  612
Tangible common shareholders' equity
          146,614
 
          142,805
 
          131,407
Common shares issued
         7,638,706
 
         7,620,663
 
         7,530,791
Less:
         
Shares of unvested restricted stock
              98,176
 
              96,594
 
            138,423
Common shares outstanding
       7,540,530
 
       7,524,069
 
       7,392,368
Book value per share
 $            19.85
 
 $            19.39
 
 $            18.21
Less:
         
Effects of intangible assets
 $              0.41
 
 $              0.41
 
 $              0.43
           
Tangible Book Value per Common Share
 $           19.44
 
 $           18.98
 
 $           17.78
 
 
9

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
3/31/2017
 
12/31/2016
 
03/31/2016
Noninterest expense
 $             8,234
 
 $             7,768
 
 $             7,080
Less:
         
Amortization of intangible assets
                    31
 
                    32
 
                    40
Foreclosed real estate expenses
                     7
 
                     8
 
                    72
Adjusted noninterest expense
 $           8,196
 
 $           7,728
 
 $           6,968
Net interest income
 $           12,948
 
 $           13,288
 
 $           11,398
Noninterest income
               1,266
 
                  401
 
                  672
Less:
         
Gains (losses) on sales of securities
                  165
 
                (207)
 
                    -
Adjusted operating revenue
 $         14,049
 
 $         13,896
 
 $         12,070
           
Efficiency ratio
58.3%
 
55.6%
 
57.7%
           
           
 
For the Quarter Ended
Computation of Return on Average Tangible Common Equity
3/31/2017
 
12/31/2016
 
03/31/2016
Net Income Attributable to Common Shareholders
 $             3,702
 
 $             3,323
 
 $             2,991
Total average shareholders' equity
            148,349
 
            143,152
 
            133,474
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  469
 
                  501
 
                  612
Average tangible common equity
            145,291
 
            140,062
 
            130,273
           
Annualized Return on Average Tangible Common Equity
10.33%
 
9.44%
 
9.23%
 
 
10

BANKWELL FINANCIAL GROUP, INC.
                     
NET INTEREST MARGIN ANALYSIS ON A FULLY TAX EQUIVALENT BASIS  
                 
(Dollars in thousands)
                     
                       
 
For the Quarter Ended        
 
March 31, 2017 
 
March 31, 2016 
 
Average
     
Yield/
 
Average
     
Yield/
 
Balance
 
Interest
 
Rate
 
Balance
 
Interest
 
Rate
Assets:
                     
Cash and Fed funds sold
 $          68,416
 
 $           114
 
0.68%
 
 $        32,764
 
 $             37
 
0.45%
Securities (1)
           101,857
 
              861
 
3.38%
 
         101,987
 
              763
 
2.99%
Loans:
                     
Commercial real estate
           854,733
 
           9,684
 
4.53%
 
         714,059
 
           8,350
 
4.63%
Residential real estate
           179,783
 
           1,590
 
3.54%
 
         177,353
 
           1,596
 
3.60%
Construction (2)
           105,320
 
           1,249
 
4.74%
 
           86,482
 
              969
 
4.43%
Commercial business
           228,422
 
           2,826
 
4.95%
 
         165,987
 
           2,190
 
5.22%
Home equity
             13,717
 
              150
 
4.43%
 
           15,603
 
              157
 
4.03%
Consumer
               1,690
 
                14
 
3.47%
 
             1,738
 
                21
 
4.87%
Total loans
        1,383,665
 
         15,513
 
4.48%
 
      1,161,222
 
         13,283
 
4.53%
Federal Home Loan Bank stock
               8,020
 
                79
 
3.98%
 
             6,560
 
                56
 
3.46%
Total earning assets
        1,561,958
 
 $      16,567
 
4.24%
 
      1,302,533
 
 $      14,139
 
4.29%
Other assets
             59,681
         
           54,733
       
Total assets
 $     1,621,639
         
 $   1,357,266
       
                       
Liabilities and shareholders' equity:
                     
Interest-bearing liabilities:
                     
NOW
 $          54,593
 
                27
 
0.20%
 
 $        56,617
 
                38
 
0.27%
Money market
           343,992
 
              566
 
0.67%
 
         306,105
 
              398
 
0.52%
Savings
           111,012
 
              185
 
0.68%
 
           82,061
 
                86
 
0.42%
Time
           595,452
 
           1,803
 
1.23%
 
         454,312
 
           1,218
 
1.08%
Total interest-bearing deposits
        1,105,049
 
           2,581
 
0.95%
 
         899,095
 
           1,740
 
0.78%
Borrowed Money
           182,053
 
              907
 
1.99%
 
         145,444
 
              866
 
2.35%
Total interest-bearing liabilities
        1,287,102
 
 $        3,488
 
1.10%
 
      1,044,539
 
 $        2,606
 
1.00%
Noninterest-bearing deposits
           174,795
         
         172,574
       
Other liabilities
             11,393
         
             6,679
       
Total liabilities
        1,473,290
         
      1,223,792
       
Shareholders' equity
           148,349
         
         133,474
       
Total liabilities and shareholders'  equity
 $     1,621,639
         
 $   1,357,266
       
Net interest income (3)
   
 $      13,079
         
 $      11,533
   
Interest rate spread
       
3.14%
         
3.29%
Net interest margin (4)
       
3.35%
         
3.54%
 
(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 $131 thousand and $135 thousand, respectively for the three months ended March 31, 2017 and 2016.
(4)
Net interest income as a percentage of earning assets.

11