Attached files

file filename
8-K - BANKWELL FINANCIAL GROUP, INC. 8-K 7 26 17 - Bankwell Financial Group, Inc.bwfg8k-72617.htm

BANKWELL FINANCIAL GROUP REPORTS RECORD SECOND QUARTER NET INCOME OF $3.8 MILLION OR $0.49 PER SHARE AND DECLARES THIRD QUARTER DIVIDEND
New Canaan, CT – July 26, 2017 – Bankwell Financial Group, Inc. (NASDAQ: BWFG) reported GAAP net income of $3.8 million or $0.49 per share for the second quarter of 2017, versus $2.9 million or $0.38 per share for the same period in 2016.
The Company's Board of Directors declared a $0.07 per share cash dividend, payable August 25, 2017 to shareholders of record on August 15, 2017.
Notes Bankwell Financial Group President and CEO, Christopher R. Gruseke:
"Bankwell has sustained steady momentum in all aspects of our business as we achieved a fourth consecutive quarter of record earnings. Loan demand remains robust, with gross loan fundings of $83 million for the second quarter. Meanwhile, our credit quality continues to be exceptional as nonperforming assets stood at just 0.31% of total assets.
On the deposit front, our investments in our franchise have borne fruit, as evidenced by retail deposit growth of more than 5% quarter over quarter. We have identified several promising locations within our footprint, with one branch application underway and one to two additional branch applications being contemplated.
As always, we remain steadfast in our focus on expense control and our commitment to deliver value to our shareholders. The combined efforts of our dedicated team have produced a year to date annualized ROAA of 0.90% and a year to date annualized ROAE of 10%. I thank all of my colleagues for their commitment to excellence and our loyal customers for choosing to 'Bankwell Instead'."
Second Quarter 2017 Highlights:
 
·
Second quarter diluted earnings per share were $0.49, an increase of 29% compared to the second quarter of 2016.
·
Second quarter total revenue (net interest income plus non-interest income) reached $14.6 million versus $12.7 million in the same period last year, a 15% increase.
·
Return on average assets reached 0.88% for the quarter ended June 30, 2017 compared to 0.82% for the quarter ended June 30, 2016.
·
Return on average tangible common equity reached 10.09 % in the second quarter of 2017 compared to 8.74% for the quarter ended June 30, 2016.
·
The tangible book value per common share at June 30, 2017 was $19.89, a 10% increase over June 30, 2016.
·
Tax equivalent net interest margin was 3.32% for the second quarter of 2017.
·
The efficiency ratio was 51.2% for the second quarter of 2017 and 54.7% for the six months ended June 30, 2017.
·
Total gross loans approached $1.5 billion and grew at an annualized rate of 16% during the second quarter of 2017 and 18% for the six months ended June 30, 2017.
·
Total assets approached $1.8 billion and grew at an annualized rate of 20% during the second quarter of 2017 and 16% for the six months ended June 30, 2017.
·
Total deposits exceeded $1.4 billion and grew at an annualized rate of 26% during the second quarter of 2017 and 19% for the six months ended June 30, 2017.
·
The allowance for loan losses was $19.5 million and represents 1.31% of total loans.
·
Nonperforming assets represented 0.31% of total assets as of June 30, 2017.
·
Investment securities totaled $114.6 million and represent 7% of total assets.

1

Earnings
Net income for the quarter ended June 30, 2017 was $3.8 million, an increase of 30% compared to the quarter ended June 30, 2016. Net income for the six months ended June 30, 2017 was $7.5 million, an increase of 27% compared to the six months ended June 30, 2016. Second quarter earnings included two adjustments that collectively reduced EPS by $0.01. The adjustments related to additional income tax expense resulting from treatment of acquisition related items on prior years' tax returns, which was partially offset by income recognized for the net effect of recording servicing assets and liabilities and related deferred fee income for various loan sales and participations sold for which servicing was retained by the Bank. The additional income tax expense of $0.3 million is reflected in the income tax expense line on the income statement and the additional net servicing income related to prior year loan sales is reflected in interest income in the pre-tax amount of $0.1 million and noninterest income in the pre-tax amount of $0.1 million on the income statement.
Revenues (net interest income plus non-interest income) for the quarter ended June 30, 2017 were $14.6 million, an increase of 15% compared to the quarter ended June 30, 2016. Revenues for the six months ended June 30, 2017 were $28.9 million, an increase of 16% compared to the six months ended June 30, 2016. Net interest income for the quarter ended June 30, 2017 was $13.6 million, an increase of 15% compared to the quarter ended June 30, 2016. Net interest income for the six months ended June 30, 2017 was $26.6 million, an increase of 14% compared to the six months ended June 30, 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 June 30, 2017 were $0.49 compared to $0.38 basic and diluted for the quarter ended June 30, 2016.
The Company's efficiency ratios for the quarters ended June 30, 2017 and June 30, 2016 were 51.2% and 57.1%, respectively. The Company's efficiency ratios for the six months ended June 30, 2017 and June 30, 2016 were 54.7% and 57.4%, respectively.
Noninterest Income and Expense
Noninterest income increased $145 thousand or 17% to $998 thousand for the three months ended June 30, 2017 compared to the three months ended June 30, 2016. Noninterest income increased $739 thousand or 48% to $2.3 million for the six months ended June 30, 2017 compared to the six months ended June 30, 2016. The increase in noninterest income was primarily driven by income earned from our additional purchases of Bank Owned Life Insurance, an increase in the gains and fees from the sales of loans and rental income earned from the tenants occupying the additional space in the executive headquarters building recently acquired in the fourth quarter of 2016.
Noninterest expense increased $366 thousand or 5% for the three months ended June 30, 2017 compared to the three months ended June 30, 2016. The increase was primarily driven by an increase in professional services due to an increase in fees paid in relation to strategic initiatives.
2

Noninterest expense increased $1.5 million or 11% for the six months ended June 30, 2017 compared to the six months ended June 30, 2016. The increase was primarily driven by an increase in occupancy and equipment expenses, salaries and employee benefits and professional services. The increase in occupancy and equipment expenses was driven by increases in IT related expenses, one time charges relating to back office consolidation activity and maintenance costs for our recently acquired headquarters building. The increase in salaries and employee benefits was driven by an increase in full time equivalent employees. Average full time equivalent employees totaled 129 at June 30, 2017 compared to 122 at June 30, 2016. The increase in professional services was driven by an increase in fees paid in relation to strategic initiatives.
Financial Condition
Assets approached $1.8 billion at June 30, 2017, an annualized increase of 16% compared to assets of $1.6 billion at December 31, 2016. This increase reflects strong organic loan growth. Total gross loans were $1.5 billion at June 30, 2017, an annualized increase of 18% compared to December 31, 2016, driven by growth in commercial real estate loans of $57.8 million and commercial business loans of $53.4 million. Deposits increased to $1.4 billion, an annualized increase of 19% over December 31, 2016.
Asset Quality
Asset quality remained exceptionally strong at June 30, 2017.  Non-performing assets as a percentage of total assets was 0.31% at June 30, 2017, up from 0.20% at December 31, 2016.  The allowance for loan losses at March 31, 2017 was $19.5 million, representing 1.31% of total loans.
Capital
Shareholders' equity totaled $153.6 million as of June 30, 2017, an increase of $7.7 million compared to December 31, 2016, primarily a result of net income for the six months ended June 30, 2017 of $7.5 million. As of June 30, 2017, the tangible common equity ratio and tangible book value per share were 8.59% and $19.89, respectively.
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, legislative and regulatory changes that could adversely affect the business in which the Company and its subsidiaries are engaged and other risks and uncertainties disclosed from time to time in Bankwell's Annual Report on Form 10-K for the year ended December 31, 2016, as updated by other filings with the Securities and Exchange Commission ("SEC"). Bankwell does not have any obligation to update forward-looking statements.

3


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, tangible common equity and tangible book value per share. 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.

Annualized Data

Certain returns, yields and performance ratios are presented on an "annualized" basis. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full-year or year-over year amounts.

4

BANKWELL FINANCIAL GROUP, INC.        
CONSOLIDATED BALANCE SHEETS (unaudited)       
(Dollars in thousands, except share data)
               
   
June 30,
 
March 31,
 
December 31,
June 30,
   
2017
 
2017
 
2016
 
2016
Assets
               
Cash and due from banks
 
 $             84,802
 
 $             63,675
 
 $             96,026
 
 $             92,745
Federal funds sold
 
                  1,185
 
                10,280
 
                     329
 
                  1,932
Cash and cash equivalents
 
                85,987
 
                73,955
 
                96,355
 
                94,677
                 
Available for sale investment securities, at fair value
 
                90,951
 
                87,434
 
                87,751
 
                83,837
Held to maturity investment securities, at amortized cost
 
                23,615
 
                16,808
 
                16,859
 
                16,959
Loans held for sale
 
                        -
 
                        -
 
                     254
 
                        -
Loans receivable (net of allowance for loan losses of $19,536, $18,511,
           
$17,982 and $16,100 at June 30, 2017, March 31, 2017, December 31, 2016
           
and June 30, 2016, respectively)
 
           1,463,240
 
           1,406,407
 
           1,343,895
 
           1,256,949
Foreclosed real estate
 
                     222
 
                     272
 
                     272
 
                     492
Accrued interest receivable
 
                  5,239
 
                  5,180
 
                  4,958
 
                  4,708
Federal Home Loan Bank stock, at cost
 
                  8,033
 
                  8,033
 
                  7,943
 
                  7,393
Premises and equipment, net
 
                17,366
 
                17,618
 
                17,835
 
                10,659
Bank-owned life insurance
 
                39,034
 
                38,740
 
                33,448
 
                24,103
Goodwill
 
                  2,589
 
                  2,589
 
                  2,589
 
                  2,589
Other intangible assets
 
                     438
 
                     469
 
                     501
 
                     572
Deferred income taxes, net
 
                  8,957
 
                  8,954
 
                  9,085
 
                  9,487
Other assets
 
                10,133
 
                  5,783
 
                  7,174
 
                  3,695
Total assets
 
 $        1,755,804
 
 $        1,672,242
 
 $        1,628,919
 
 $        1,516,120
                 
Liabilities & Shareholders' Equity
               
Liabilities
               
Deposits
               
Noninterest-bearing
 
 $           176,495
 
 $           170,572
 
 $           187,593
 
 $           178,917
Interest-bearing
 
           1,237,790
 
           1,156,888
 
           1,101,444
 
           1,001,674
Total deposits
 
           1,414,285
 
           1,327,460
 
           1,289,037
 
           1,180,591
                 
Advances from the Federal Home Loan Bank
 
              150,000
 
              160,000
 
              160,000
 
              165,000
Subordinated debentures
 
                25,077
 
                25,064
 
                25,051
 
                25,025
Accrued expenses and other liabilities
 
                12,865
 
                10,046
 
                  8,936
 
                  8,382
Total liabilities
 
           1,602,227
 
           1,522,570
 
           1,483,024
 
           1,378,998
                 
                 
Shareholders' equity
               
Common stock, no par value; 10,000,000 shares authorized, 7,673,850, 7,638,706,
           
7,620,663 and 7,544,458 shares issued and outstanding at June 30, 2017,
           
March 31, 2017, December 31, 2016 and June 30, 2016, respectively
              116,502
 
              115,823
 
              115,353
 
              113,309
Retained earnings
 
                36,053
 
                32,820
 
                29,652
 
                24,097
Accumulated other comprehensive income (loss)
 
                  1,022
 
                  1,029
 
                     890
 
                    (284)
Total shareholders' equity
 
              153,577
 
              149,672
 
              145,895
 
              137,122
                 
Total liabilities and shareholders' equity
 
 $        1,755,804
 
 $        1,672,242
 
 $        1,628,919
 
 $        1,516,120
 
5

BANKWELL FINANCIAL GROUP, INC.            
CONSOLIDATED STATEMENTS OF INCOME (unaudited)          
(Dollars in thousands, except per share data)
                       
   
For the Quarter Ended   
 
For the Six Months Ended
   
June 30,
 
March 31,
 
December 31,
June 30,
 
June 30,
 
June 30,
   
2017
 
2017
 
2016
 
2016
 
2017
 
2016
Interest and dividend income
                       
Interest and fees on loans
 
 $           16,660
 
 $           15,513
 
 $           15,910
 
 $         13,970
 
 $         32,173
 
 $         27,253
Interest and dividends on securities
 
                   880
 
                   809
 
                   657
 
                 711
 
              1,689
 
              1,395
Interest on cash and cash equivalents
 
                   148
 
                   114
 
                     75
 
                   30
 
                 262
 
                   67
Total interest income
 
              17,688
 
              16,436
 
              16,642
 
            14,711
 
            34,124
 
            28,715
                         
Interest expense
                       
Interest expense on deposits
 
                3,095
 
                2,581
 
                2,438
 
              1,962
 
              5,676
 
              3,702
Interest on borrowings
 
                   952
 
                   907
 
                   916
 
                 870
 
              1,859
 
              1,736
Total interest expense
 
                4,047
 
                3,488
 
                3,354
 
              2,832
 
              7,535
 
              5,438
                         
Net interest income
 
              13,641
 
              12,948
 
              13,288
 
            11,879
 
            26,589
 
            23,277
                         
Provision for loan losses
 
                   895
 
                   543
 
                   748
 
              1,301
 
              1,438
 
              1,947
                         
Net interest income after provision for loan losses
 
              12,746
 
              12,405
 
              12,540
 
            10,578
 
            25,151
 
            21,330
                         
Noninterest income
                       
Bank owned life insurance
 
                   295
 
                   291
 
                   171
 
                 174
 
                 586
 
                 348
Service charges and fees
 
                   261
 
                   240
 
                   242
 
                 235
 
                 501
 
                 480
Gains and fees from sales of loans
 
                   199
 
                   324
 
                     79
 
                 114
 
                 523
 
                 224
Gain on sale of foreclosed real estate, net
 
                      -
 
                      -
 
                      -
 
                 128
 
                    -
 
                 128
Net gain (loss) on sale of available for sale securities
 
                      -
 
                   165
 
                  (207)
 
                   92
 
                 165
 
                   92
Other
 
                   243
 
                   246
 
                   116
 
                 110
 
                 489
 
                 253
Total noninterest income
 
                   998
 
                1,266
 
                   401
 
                 853
 
              2,264
 
              1,525
                         
Noninterest expense
                       
Salaries and employee benefits
 
                3,800
 
                3,929
 
                4,331
 
              3,747
 
              7,729
 
              7,484
Occupancy and equipment
 
                1,439
 
                1,692
 
                1,576
 
              1,392
 
              3,131
 
              2,800
Professional services
 
                   523
 
                   412
 
                   397
 
                 370
 
                 935
 
                 736
Data processing
 
                   401
 
                   445
 
                   402
 
                 377
 
                 846
 
                 784
Marketing
 
                   311
 
                   266
 
                   304
 
                 263
 
                 577
 
                 402
FDIC insurance
 
                   243
 
                   383
 
                   146
 
                 168
 
                 626
 
                 337
Director fees
 
                   243
 
                   233
 
                   223
 
                 210
 
                 476
 
                 439
Foreclosed real estate
 
                     60
 
                       7
 
                       8
 
                   30
 
                   67
 
                 102
Amortization of intangibles
 
                     31
 
                     31
 
                     32
 
                   40
 
                   62
 
                   80
Other
 
                   530
 
                   836
 
                   349
 
                 618
 
              1,366
 
              1,131
Total noninterest expense
 
                7,581
 
                8,234
 
                7,768
 
              7,215
 
            15,815
 
            14,295
                         
Income before income tax expense
 
                6,163
 
                5,437
 
                5,173
 
              4,216
 
            11,600
 
              8,560
                         
Income tax expense
 
                2,394
 
                1,735
 
                1,850
 
              1,320
 
              4,129
 
              2,673
                         
Net income
 
 $             3,769
 
 $             3,702
 
 $             3,323
 
 $           2,896
 
 $           7,471
 
 $           5,887
                         
                         
Earnings Per Common Share:
                       
Basic
 
 $               0.49
 
 $               0.49
 
 $               0.44
 
 $             0.38
 
 $             0.98
 
 $             0.78
Diluted
 
                  0.49
 
                  0.48
 
                  0.43
 
                0.38
 
                0.97
 
                0.78
                         
Weighted Average Common Shares Outstanding:
                       
Basic
 
         7,550,734
 
         7,525,268
 
         7,418,820
 
       7,387,712
 
       7,538,069
 
       7,383,965
Diluted
 
         7,645,930
 
         7,632,123
 
         7,560,319
 
       7,467,954
 
       7,638,350
 
       7,446,456
Dividends per common share
 
 $               0.07
 
 $               0.07
 
 $               0.07
 
 $             0.05
 
 $             0.14
 
 $             0.10
 
6

BANKWELL FINANCIAL GROUP, INC.             
CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)           
(Dollars in thousands, except per share data)
                     
                             
     
For the Quarter Ended  
 
For the Six Months Ended
     
June 30,
 
March 31,
December 31,
June 30,
 
June 30,
 
June 30,
 
     
2017
 
2017
 
2016
 
2016
 
2017
 
2016
 
Performance ratios:
                           
Return on average assets
   
0.88%
 
0.93%
 
0.84%
 
0.82%
 
0.90%
 
0.85%
 
Return on average stockholders' equity
   
9.89%
 
10.12%
 
9.23%
 
8.54%
 
10.00%
 
8.77%
 
Return on average tangible common equity
 
10.09%
 
10.33%
 
9.44%
 
8.74%
 
10.21%
 
8.98%
 
Net interest margin
   
3.32%
 
3.35%
 
3.55%
 
3.50%
 
3.34%
 
3.52%
 
Efficiency ratio (1)
   
51.2%
 
58.3%
 
55.6%
 
57.1%
 
54.7%
 
57.4%
 
                             
Net loan charge-offs (recoveries) as a % of average loans
                  (0.01)
%
0.00
%
0.00
%
0.00
%
                  (0.01)
%
0.00
%
                             
     
As of      
         
     
June 30,
2017
March 31,
2017
December 31,
2016
June 30,
2016
         
Capital ratios:
                           
Total Common Equity Tier 1 Capital to Risk-Weighted Assets (2)
10.91%
 
11.16%
 
11.59%
 
11.76%
         
Total Capital to Risk-Weighted Assets (2)
   
12.16%
 
12.41%
 
12.85%
 
13.01%
         
Tier I Capital to Risk-Weighted Assets (2)
   
10.91%
 
11.16%
 
11.59%
 
11.76%
         
Tier I Capital to Average Assets (2)
   
9.75%
 
10.06%
 
10.10%
 
10.59%
         
Tangible common equity to tangible assets
 
8.59%
 
8.78%
 
8.78%
 
8.85%
         
                             
Tangible book value per common share (3)
   
 $               19.89
 
 $               19.44
 
 $               18.98
 
 $               18.12
         
                             
Asset quality:
                           
Nonaccrual loans
   
 $               5,303
 
 $               4,434
 
 $               2,937
 
 $               3,609
         
Other real estate owned
   
                     222
 
                     272
 
                     272
 
                     492
         
Total non-performing assets
   
 $               5,525
 
 $               4,706
 
 $               3,209
 
 $               4,101
         
                             
                             
Nonperforming loans as a % of total loans
   
0.36%
 
0.31%
 
0.22%
 
0.28%
         
     
 
 
 
                 
Nonperforming assets as a % of total assets
 
0.31%
 
0.28%
 
0.20%
 
0.27%
         
                             
Allowance for loan losses as a % of total loans
 
1.31%
 
1.30%
 
1.32%
 
1.26%
         
                             
Allowance for loan losses as a % of nonperforming loans
368.40%
 
417.48%
 
612.26%
 
446.11%
         
                             
(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 shares of 103,220, 98,176, 96,594 and 152,090 as of June 30, 2017, March 31, 2017, December 31, 2016 and June 30, 2016, respectively.
 
7

BANKWELL FINANCIAL GROUP, INC.          
LOAN & DEPOSIT PORTFOLIO (unaudited)          
(Dollars in thousands)
                   
                     
   
June 30,
 
March 31,
 
December 31,
 
Current QTD
 
YTD
Period End Loan Composition
 
2017
 
2017
 
2016
 
% Change
 
% Change
Residential Real Estate
 
 $         181,005
 
 $         181,034
 
 $         181,310
 
0.0%
 
(0.2%)
Commercial Real Estate
 
            903,080
 
            886,933
 
            845,322
 
1.8%
 
6.8%
Construction
 
            117,348
 
            107,766
 
            107,441
 
8.9%
 
9.2%
Home equity
 
              14,587
 
              14,108
 
              14,419
 
3.4%
 
1.2%
Total Real Estate Loans
 
       1,216,020
 
       1,189,841
 
       1,148,492
 
2.2%
 
5.9%
                     
Commercial Business
 
            269,311
 
            237,827
 
            215,914
 
13.2%
 
24.7%
                     
Consumer
 
                  957
 
               1,063
 
               1,533
 
(10.0%)
 
(37.6%)
Total Loans
 
 $    1,486,288
 
 $    1,428,731
 
 $    1,365,939
 
4.0%
 
8.8%
                     
                     
                     
                     
   
June 30,
 
March 31,
 
December 31,
 
Current QTD
 
YTD
Period End Deposit Composition
 
2017
 
2017
 
2016
 
% Change
 
% Change
Noninterest-bearing demand
 
 $         176,495
 
 $         170,572
 
 $         187,593
 
3.5%
 
(5.9%)
NOW
 
              67,938
 
              57,077
 
              53,851
 
19.0%
 
26.2%
Money Market
 
            401,107
 
            367,241
 
            349,131
 
9.2%
 
14.9%
Savings
 
            113,449
 
            117,395
 
              96,601
 
(3.4%)
 
17.4%
Time
 
            655,296
 
            615,175
 
            601,861
 
6.5%
 
8.9%
Total Deposits
 
 $    1,414,285
 
 $    1,327,460
 
 $    1,289,037
 
6.5%
 
9.7%
 
 
 
8

BANKWELL FINANCIAL GROUP, INC.         
NONINTEREST INCOME & EXPENSE - QTD (unaudited)        
(Dollars in thousands)
                 
                   
 
For the Quarter Ended  
       
Noninterest income
June 30,
 
March 31,
 
June 30,
 
Jun 17 vs. Mar 17
 
Jun 17 vs. Jun 16
 
2017
 
2017
 
2016
 
% Change
 
% Change
Bank owned life insurance
 $               295
 
 $               291
 
 $               174
 
1.4%
 
69.5%
Service charges and fees
                  261
 
                  240
 
                  235
 
8.8%
 
11.1%
Gains and fees from sales of loans
                  199
 
                  324
 
                  114
 
(38.6%)
 
74.6%
Gain on sale of foreclosed real estate, net
                    -
 
                    -
 
                  128
 
0.0%
 
(100.0%)
Net gain (loss) on sale of available for sale securities
                    -
 
                  165
 
                    92
 
(100.0%)
 
(100.0%)
Other
                  243
 
                  246
 
                  110
 
(1.2%)
 
120.9%
Total noninterest income
 $              998
 
 $           1,266
 
 $              853
 
(21.2%)
 
17.0%
                   
 
 
For the Quarter Ended   
     
Noninterest expense
June 30,
 
March 31,
 
June 30,
 
Jun 17 vs. Mar 17
 
Jun 17 vs. Jun 16
 
2017
 
2017
 
2016
 
% Change
 
% Change
Salaries and employee benefits
 $             3,800
 
 $             3,929
 
 $             3,747
 
(3.3%)
 
1.4%
Occupancy and equipment
               1,439
 
               1,692
 
               1,392
 
(15.0%)
 
3.4%
Professional services
                  523
 
                  412
 
                  370
 
26.9%
 
41.4%
Data processing
                  401
 
                  445
 
                  377
 
(9.9%)
 
6.4%
Marketing
                  311
 
                  266
 
                  263
 
16.9%
 
18.3%
FDIC insurance
                  243
 
                  383
 
                  168
 
(36.6%)
 
44.6%
Director fees
                  243
 
                  233
 
                  210
 
4.3%
 
15.7%
Foreclosed real estate
                    60
 
                     7
 
                    30
 
757.1%
 
100.0%
Amortization of intangibles
                    31
 
                    31
 
                    40
 
0.0%
 
(22.5%)
Other
                  530
 
                  836
 
                  618
 
(36.6%)
 
(14.2%)
Total noninterest expense
 $           7,581
 
 $           8,234
 
 $           7,215
 
(7.9%)
 
5.1%
 
 
9

BANKWELL FINANCIAL GROUP, INC.     
NONINTEREST INCOME & EXPENSE - YTD (unaudited)     
(Dollars in thousands)
         
           
 
For the Six Months Ended
   
Noninterest income
June 30,
 
June 30,
 
Jun 17 vs. Jun 16
 
2017
 
2016
 
% Change
Bank owned life insurance
 $               586
 
 $               348
 
68.4%
Gains and fees from sales of loans
                  523
 
                  224
 
133.5%
Service charges and fees
                  501
 
                  480
 
4.4%
Gain on sale of foreclosed real estate, net
                    -
 
                  128
 
(100.0%)
Net gain on sale of available for sale securities
                  165
 
                    92
 
79.3%
Other
                  489
 
                  253
 
93.3%
Total noninterest income
 $           2,264
 
 $           1,525
 
48.5%
           
 
           
 
For the Six Months Ended
   
Noninterest expense
June 30,
 
June 30,
 
Jun 17 vs. Jun 16
 
2017
 
2016
 
% Change
Salaries and employee benefits
 $             7,729
 
 $             7,484
 
3.3%
Occupancy and equipment
               3,131
 
               2,800
 
11.8%
Professional services
                  935
 
                  736
 
27.0%
Data processing
                  846
 
                  784
 
7.9%
FDIC insurance
                  626
 
                  337
 
85.8%
Marketing
                  577
 
                  402
 
43.5%
Director fees
                  476
 
                  439
 
8.4%
Foreclosed real estate
                    67
 
                  102
 
(34.3%)
Amortization of intangibles
                    62
 
                    80
 
(22.5%)
Other
               1,366
 
               1,131
 
20.8%
Total noninterest expense
 $         15,815
 
 $         14,295
 
10.6%
 
 
10

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
6/30/2017
 
3/31/2017
 
12/31/2016
 
06/30/2016
Total Equity
 $         153,577
 
 $         149,672
 
 $         145,895
 
 $         137,122
Less:
             
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  438
 
                  469
 
                  501
 
                  572
Tangible Common Equity
 $       150,550
 
 $       146,614
 
 $       142,805
 
 $       133,961
               
Total Assets
 $       1,755,804
 
 $       1,672,242
 
 $       1,628,919
 
 $       1,516,120
Less:
             
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  438
 
                  469
 
                  501
 
                  572
Tangible Assets
 $    1,752,777
 
 $    1,669,184
 
 $    1,625,829
 
 $    1,512,959
               
Tangible Common Equity to Tangible Assets
8.59%
 
8.78%
 
8.78%
 
8.85%
               
               
 
As of      
Computation of Tangible Book Value per Common Share
6/30/2017
 
3/31/2017
 
12/31/2016
 
06/30/2016
Total shareholders' equity
 $         153,577
 
 $         149,672
 
 $         145,895
 
 $         137,122
Less:
             
Preferred stock
                    -
 
                    -
 
                    -
 
                    -
Common shareholders' equity
          153,577
 
          149,672
 
          145,895
 
          137,122
Less:
             
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  438
 
                  469
 
                  501
 
                  572
Tangible common shareholders' equity
          150,550
 
          146,614
 
          142,805
 
          133,961
Common shares issued
         7,673,850
 
         7,638,706
 
         7,620,663
 
         7,544,458
Less:
             
Shares of unvested restricted stock
            103,220
 
              98,176
 
              96,594
 
            152,090
Common shares outstanding
       7,570,630
 
       7,540,530
 
       7,524,069
 
       7,392,368
Book value per share
 $            20.29
 
 $            19.85
 
 $            19.39
 
 $            18.55
Less:
             
Effects of intangible assets
 $              0.40
 
 $              0.41
 
 $              0.41
 
 $              0.43
               
Tangible Book Value per Common Share
 $           19.89
 
 $           19.44
 
 $           18.98
 
 $           18.12
 
11

BANKWELL FINANCIAL GROUP, INC.           
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (unaudited) - Continued      
(Dollars in thousands, except share data)
                     
                       
                       
 
For the Quarter Ended  
 
For the Six Months Ended
Computation of Efficiency Ratio
6/30/2017
 
3/31/2017
 
12/31/2016
 
06/30/2016
06/30/2017
06/30/2016
Noninterest expense
 $             7,581
 
 $             8,234
 
 $             7,768
 
 $             7,215
 
 $       15,815
 
 $       14,295
Less:
                     
Amortization of intangible assets
                    31
 
                    31
 
                    32
 
                    40
 
                62
 
                80
Foreclosed real estate expenses
                    60
 
                     7
 
                     8
 
                    30
 
                67
 
              102
Adjusted noninterest expense
 $           7,490
 
 $           8,196
 
 $           7,728
 
 $           7,145
 
 $      15,686
 
 $      14,113
Net interest income
 $           13,641
 
 $           12,948
 
 $           13,288
 
 $           11,879
 
 $       26,589
 
 $       23,277
Noninterest income
                  998
 
               1,266
 
                  401
 
                  853
 
            2,264
 
            1,525
Less:
                     
Gains (losses) on sales of securities
                    -
 
                  165
 
                (207)
 
                    92
 
              165
 
                92
Gains on sale of foreclosed real estate
                    -
 
                    -
 
                    -
 
                  128
 
                -
 
              128
Adjusted operating revenue
 $         14,639
 
 $         14,049
 
 $         13,896
 
 $         12,512
 
 $      28,688
 
 $      24,582
                       
Efficiency ratio
51.2%
 
58.3%
 
55.6%
 
57.1%
 
54.7%
 
57.4%
                       
 
                       
   For the Quarter Ended  
For the Six Months Ended
Computation of Return on Average Tangible Common Equity
6/30/2017
 
3/31/2017
 
12/31/2016
 
06/30/2016
06/30/2017
06/30/2016
Net Income Attributable to Common Shareholders
 $             3,769
 
 $             3,702
 
 $             3,323
 
 $             2,896
 
 $         7,471
 
 $         5,887
Total average shareholders' equity
            152,898
 
            148,349
 
            143,152
 
            136,389
 
        150,629
 
        134,933
Less:
                     
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
 
            2,589
 
            2,589
Other intangibles
                  438
 
                  469
 
                  501
 
                  572
 
              438
 
              572
Average tangible common equity
            149,871
 
            145,291
 
            140,062
 
            133,228
 
        147,602
 
        131,772
                       
Annualized Return on Average Tangible Common Equity
10.09%
 
10.33%
 
9.44%
 
8.74%
 
10.21%
 
8.98%
 
 
12

BANKWELL FINANCIAL GROUP, INC.            
NET INTEREST MARGIN ANALYSIS ON A FULLY TAX EQUIVALENT BASIS            
(Dollars in thousands)
                       
                         
   
For the Quarter Ended        
   
June 30, 2017  
 
June 30, 2016  
   
Average
     
Yield/
 
Average
     
Yield/
   
Balance
 
Interest
 
Rate
 
Balance
 
Interest
 
Rate
Assets:
                       
Cash and Fed funds sold
 
 $          86,543
 
 $           148
 
0.69%
 
 $        30,728
 
 $             28
 
0.37%
Securities (1)
 
           105,850
 
              947
 
3.58%
 
         105,886
 
              795
 
3.00%
Loans:
                       
Commercial real estate
 
           899,344
 
         10,230
 
4.50%
 
         761,796
 
           8,772
 
4.56%
Residential real estate
 
           181,810
 
           1,648
 
3.63%
 
         180,649
 
           1,612
 
3.57%
Construction (2)
 
           109,681
 
           1,299
 
4.69%
 
           96,122
 
           1,099
 
4.52%
Commercial business
 
           251,981
 
           3,304
 
5.19%
 
         173,235
 
           2,309
 
5.27%
Home equity
 
             14,582
 
              168
 
4.62%
 
           15,313
 
              155
 
4.08%
Consumer
 
               1,320
 
                11
 
3.21%
 
             1,918
 
                24
 
5.10%
Total loans
 
        1,458,718
 
         16,660
 
4.52%
 
      1,229,033
 
         13,971
 
4.50%
Federal Home Loan Bank stock
 
               8,033
 
                81
 
4.02%
 
             7,556
 
                58
 
3.09%
Total earning assets
 
        1,659,144
 
         17,836
 
4.25%
 
      1,373,203
 
         14,852
 
4.28%
Other assets
 
             61,588
         
           53,637
       
Total assets
 
 $     1,720,732
         
 $   1,426,840
       
                         
Liabilities and shareholders' equity:
                       
Interest-bearing liabilities:
                       
NOW
 
 $          61,002
 
                20
 
0.13%
 
 $        57,123
 
                32
 
0.23%
Money market
 
           383,919
 
              771
 
0.81%
 
         321,354
 
              449
 
0.56%
Savings
 
           113,736
 
              217
 
0.76%
 
           69,069
 
                66
 
0.38%
Time
 
           644,222
 
           2,088
 
1.30%
 
         511,086
 
           1,415
 
1.11%
Total interest-bearing deposits
 
        1,202,879
 
           3,096
 
1.03%
 
         958,632
 
           1,962
 
0.82%
Borrowed Money
 
           184,958
 
              952
 
2.04%
 
         157,732
 
              870
 
2.18%
Total interest-bearing liabilities
 
        1,387,837
 
 $        4,048
 
1.17%
 
      1,116,364
 
 $        2,832
 
1.02%
Noninterest-bearing deposits
 
           167,111
         
         167,190
       
Other liabilities
 
             12,886
         
             6,897
       
Total liabilities
 
        1,567,834
         
      1,290,451
       
Shareholders' equity
 
           152,898
         
         136,389
       
Total liabilities and shareholders'  equity
 
 $     1,720,732
         
 $   1,426,840
       
Net interest income (3)
     
 $      13,788
         
 $      12,020
   
Interest rate spread
         
3.08%
         
3.26%
Net interest margin (4)
         
3.32%
         
3.50%
 
(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 $147 thousand and $141 thousand, respectively for the three months ended June 30, 2017 and 2016.
(4)
Net interest income as a percentage of earning assets.
 
13

BANKWELL FINANCIAL GROUP, INC.            
NET INTEREST MARGIN ANALYSIS ON A FULLY TAX EQUIVALENT BASIS            
(Dollars in thousands)
                       
                         
   
For the Six Months Ended       
   
June 30, 2017  
 
June 30, 2016  
   
Average
     
Yield/
 
Average
     
Yield/
   
Balance
 
Interest
 
Rate
 
Balance
 
Interest
 
Rate
Assets:
                       
Cash and Fed funds sold
 
 $          77,440
 
 $           262
 
0.68%
 
 $        31,704
 
 $             64
 
0.41%
Securities (1)
 
           103,852
 
           1,808
 
3.48%
 
         103,939
 
           1,559
 
3.00%
Loans:
                       
Commercial real estate
 
           877,078
 
         19,914
 
4.52%
 
         737,924
 
         17,122
 
4.59%
Residential real estate
 
           180,747
 
           3,238
 
3.58%
 
         178,998
 
           3,208
 
3.58%
Construction (2)
 
           107,515
 
           2,548
 
4.71%
 
           91,305
 
           2,067
 
4.48%
Commercial business
 
           240,477
 
           6,131
 
5.07%
 
         169,639
 
           4,499
 
5.25%
Home equity
 
             14,114
 
              318
 
4.54%
 
           15,458
 
              312
 
4.05%
Consumer
 
               1,484
 
                25
 
3.40%
 
             1,738
 
                21
 
2.44%
Total loans
 
        1,421,415
 
         32,174
 
4.50%
 
      1,195,062
 
         27,229
 
4.51%
Federal Home Loan Bank stock
 
               8,027
 
              159
 
3.97%
 
             7,058
 
              116
 
3.28%
Total earning assets
 
        1,610,734
 
         34,403
 
4.25%
 
      1,337,763
 
         28,968
 
4.28%
Other assets
 
             60,633
         
           54,403
       
Total assets
 
 $     1,671,367
         
 $   1,392,166
       
                         
Liabilities and shareholders' equity:
                       
Interest-bearing liabilities:
                       
NOW
 
 $          57,816
 
                46
 
0.16%
 
 $        56,855
 
                70
 
0.25%
Money market
 
           364,048
 
           1,337
 
0.74%
 
         313,727
 
              847
 
0.54%
Savings
 
           112,372
 
              402
 
0.72%
 
           75,565
 
              151
 
0.40%
Time
 
           619,950
 
           3,892
 
1.27%
 
         482,715
 
           2,634
 
1.10%
Total interest-bearing deposits
 
        1,154,186
 
           5,677
 
0.99%
 
         928,862
 
           3,702
 
0.80%
Borrowed Money
 
           183,514
 
           1,858
 
2.01%
 
         151,604
 
           1,736
 
2.26%
Total interest-bearing liabilities
 
        1,337,700
 
 $        7,535
 
1.14%
 
      1,080,466
 
 $        5,438
 
1.01%
Noninterest-bearing deposits
 
           170,886
         
         169,853
       
Other liabilities
 
             12,152
         
             6,914
       
Total liabilities
 
        1,520,738
         
      1,257,233
       
Shareholders' equity
 
           150,629
         
         134,933
       
Total liabilities and shareholders'  equity
 
 $     1,671,367
         
 $   1,392,166
       
Net interest income (3)
     
 $      26,868
         
 $      23,530
   
Interest rate spread
         
3.11%
         
3.27%
Net interest margin (4)
         
3.34%
         
3.52%
 
(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 $279 thousand and $253 thousand, respectively for the six months ended June 30, 2017, and 2016.
(4)
Net interest income as a percentage of earning assets.
 

14