Attached files

file filename
8-K - BANKWELL FINANCIAL GROUP, INC. 8-K 4 27 16 - Bankwell Financial Group, Inc.bwfg8k-42716.htm

BANKWELL FINANCIAL GROUP REPORTS RECORD FIRST QUARTER NET INCOME OF $3.0 MILLION, $0.40 EARNINGS PER COMMON SHARE, 9.23% RETURN ON AVERAGE TANGIBLE COMMON EQUITY AND DECLARES SECOND QUARTER DIVIDEND
New Canaan, CT – April 27, 2016 – Bankwell Financial Group, Inc. (NASDAQ: BWFG) reported GAAP net income of $3.0 million for the first quarter of 2016. In addition, Bankwell Financial Group, Inc. reached record loan levels at $1.2 billion, driven by strong organic growth.
The Company's Board of Directors declared a $0.05 per share cash dividend, payable May 26, 2016 to shareholders of record on May 16, 2016.
First Quarter 2016 Highlights:
·
Total revenue (net interest income plus non-interest income) reached $12.1 million.
 
·
Diluted earnings per share were $0.40; an increase of 54% compared to the first quarter of 2015.
 
·
Tax equivalent net interest margin was 3.54%, compared to 3.89% in the first quarter of 2015.
 
·
Total non-interest income was $0.7 million, which is 6% of total revenue.
 
·
The efficiency ratio was 57.7%, compared to 66.0% in the first quarter of 2015.
 
·
The tangible common equity ratio and tangible book value per share were 9.26% and $17.76, respectively.
 
·
Total gross loans were $1.2 billion.
 
·
The allowance for loan losses was $14.8 million and represented 1.34% of total loans, excluding acquired loans.
 
·
Investment securities totaled $108.5 million and represented 8% of total assets.
 
·
Total deposits ended the quarter at $1.1 billion.

Notes Bankwell Financial Group CEO, Christopher R. Gruseke:
"Bankwell has begun 2016 with its best financial performance to date.  Despite the headwinds of increased volatility in the financial markets, we recorded net income of $3.0 million, or $0.40 per share for the quarter. We also grew our loan book, organically, by $49.0 million or 4.3% percent during that period. This organic growth was achieved without compromising on credit quality or pricing."
"During the first quarter, we observed competitor pricing at yields which could not possibly generate appropriate returns on capital. We practice a more disciplined approach to loan pricing, and our veteran lending team performed well versus the competition, resulting in a net interest margin of 3.54%. This margin was achieved while maintaining superior asset quality as indicated by our non-performing asset ratio of 0.30% of assets."

"In this low interest rate environment, only the low cost producers will thrive. We continue to look for efficiencies in every aspect of our business, and Bankwell achieved an efficiency ratio of 57.7% for the quarter, compared to 66.0% for the comparable period last year, a figure which puts us ahead of our own strategic plan. While we are quite pleased with this result, the bank plans to continue to invest in infrastructure and people. We expect several personnel additions during the remainder of the year, which will result in a more normalized rate of non-interest expense. Our 2016 plan for the full year remains intact to deliver an improved efficiency ratio over 2015's result of 62.4%."

"Finally, the combination of Bankwell's ability to generate high quality assets, our focus on cost control, and the strength of our team produced a return on average tangible common equity of 9.23%, versus 6.43% for the same period in 2015, demonstrating again this team's commitment to deliver value to our shareholders."
1

Earnings
Net income for the quarter ended March 31, 2016 was $3.0 million, an increase of 60% compared to the quarter ended March 31, 2015. Revenues (net interest income plus non-interest income) for the quarter ended March 31, 2016 were $12.1 million, an increase of 15% compared to the quarter ended March 31, 2015. Net interest income for the quarter ended March 31, 2016 was $11.4 million, an increase of 15% compared to the quarter ended March 31, 2015. Our strong net income, revenues and net interest income was fueled by record earning asset growth.
Basic and diluted earnings per share for the quarter ended March 31, 2016 was $0.40, compared to $0.26 for the quarter ended March 31, 2015.
The Company continues to focus on expense control as indicated by our improving efficiency ratio. The Company's efficiency ratio for the quarters ended March 31, 2016 and March 31, 2015 were 57.7% and 66.0%, respectively.
Noninterest Income and Expense
Noninterest income increased $73 thousand to $0.7 million for the three months ended March 31, 2016 compared to the three months ended March 31, 2015. The increase in noninterest income was primarily driven by an increase in service charges and fees on checking accounts, increased ATM and debit card fees, and an increase in other income as a result of income recognized on the early pay-off of purchased credit impaired loans.
Noninterest expense increased only 1.5% for the three months ended March 31, 2016 compared to the three months ended March 31, 2015. The increase was primarily driven by an increase in data processing and foreclosed real estate, offset by a decrease in salaries and employee benefits. Salaries and employee benefits decreased $151 thousand to $3.8 million for the three months ended March 31, 2016 compared to the three months ended March 31, 2015 as a result of an increase in open positions.
Financial Condition
Assets totaled $1.4 billion at March 31, 2016, an annualized increase of 27% compared to assets of $1.3 billion at December 31, 2015. This increase reflects strong organic loan growth. Total gross loans were $1.2 billion at March 31, 2016, an annualized increase of 17% compared to December 31, 2015. Commercial real estate loans have experienced the most significant growth, up by $54.0 million.
Deposits increased to $1.1 billion, an annualized increase of 18% over December 31, 2015, with core deposits (total deposits less time deposits) showing an annualized increase of 6% over December 31, 2015 to $619.0 million primarily reflecting increases in money market and NOW accounts.
Asset Quality
Asset quality remained exceptionally strong at March 31, 2016.  Non-performing assets as a percentage of total assets was 0.30% at March 31, 2016, down from 0.38% at December 31, 2015.  The allowance for loan losses at March 31, 2016 was $14.8 million, representing 1.34% of total loans, excluding acquired loans.

2


Capital
Shareholders' equity totaled $134.5 million as of March 31, 2016, an increase of $2.7 million compared to December 31, 2015, primarily a result of net income for the quarter ended March 31, 2016 of $3.0 million. As of March 31, 2016, the tangible common equity ratio and tangible book value per share were 9.26% and $17.76, 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 Ernest J. Verrico Sr., 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.


3

BANKWELL FINANCIAL GROUP, INC.
CONSOLIDATED BALANCE SHEETS (unaudited)
           
(Dollars in thousands, except share data)
             
             
March 31,
 
December 31,
March 31,
             
2016
 
2015
 
2015
Assets
                     
Cash and due from banks
       
 $             69,512
 
 $             49,562
 
 $             19,428
Federal funds sold
         
                  3,194
 
                39,035
 
                        -
Cash and cash equivalents
       
                72,706
 
88,597
 
19,428
                       
Held to maturity investment securities, at amortized cost
 
                17,010
 
                10,226
 
                11,398
Available for sale investment securities, at fair value
 
                91,528
 
                40,581
 
                50,736
Loans receivable (net of allowance for loan losses of $14,810,
         
$14,169 and $11,596 at March 31, 2016, December 31, 2015 and
         
March 31, 2015, respectively)
       
           1,177,905
 
           1,129,748
 
              964,034
Foreclosed real estate
       
                     878
 
                  1,248
 
                     830
Accrued interest receivable
       
                  4,370
 
                  4,071
 
                  3,342
Federal Home Loan Bank stock, at cost
     
                  7,158
 
                  6,554
 
                  6,794
Premises and equipment, net
       
                10,830
 
                11,163
 
                12,120
Bank-owned life insurance
       
                23,929
 
                23,755
 
                23,211
Goodwill 
         
                  2,589
 
                  2,589
 
                  2,589
Other intangible assets
       
                     612
 
                     652
 
                     797
Deferred income taxes, net
       
                  8,677
 
                  8,337
 
                  7,436
Other assets
         
                  1,881
 
                  2,851
 
                  1,748
Total assets
         
 $        1,420,073
 
 $        1,330,372
 
 $        1,104,463
                       
Liabilities & Shareholders' Equity
               
Liabilities
                     
Deposits 
                   
Noninterest-bearing
         
 $           165,968
 
 $           164,553
 
 $           142,920
Interest-bearing
         
              927,766
 
              882,389
 
              691,783
Total deposits
         
           1,093,734
 
           1,046,942
 
              834,703
                       
Advances from the Federal Home Loan Bank
   
              160,000
 
              120,000
 
              133,000
Subordinated debentures
       
                25,012
 
                25,000
 
                        -
Accrued expenses and other liabilities
     
                  6,856
 
                  6,661
 
                  5,352
Total liabilities
         
           1,285,602
 
           1,198,603
 
              973,055
                       
                       
Shareholders' equity
                 
Preferred stock, senior noncumulative perpetual, Series C, no par;
         
10,980 shares issued and outstanding at March 31, 2015
           
liquidation value of $1,000 per share.
     
                        -
 
                        -
 
                10,980
Common stock, no par value; 10,000,000 shares authorized,
           
7,530,791, 7,516,291 and 7,243,252 shares issued at
             
March 31, 2016, December 31, 2015 and March 31, 2015, respectively
              113,052
 
              112,579
 
              107,765
Retained earnings
         
                21,578
 
                18,963
 
                12,280
Accumulated other comprehensive (loss) income
   
                    (159)
 
                     227
 
                     383
Total shareholders' equity
       
              134,471
 
              131,769
 
              131,408
                       
Total liabilities and shareholders' equity
     
 $        1,420,073
 
 $        1,330,372
 
 $        1,104,463

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,
           
2016
 
2015
 
2015
Interest and dividend income
               
Interest and fees on loans
     
 $         13,283
 
 $          13,383
 
 $         10,757
Interest and dividends on securities
   
                 684
 
                  489
 
                 504
Interest on cash and cash equivalents
   
                   37
 
                    36
 
                   12
Total interest income
       
            14,004
 
             13,908
 
            11,273
                     
Interest expense
                 
Interest expense on deposits
     
              1,740
 
               1,776
 
              1,038
Interest on borrowings
       
                 866
 
                  896
 
                 341
Total interest expense
       
              2,606
 
               2,672
 
              1,379
                     
Net interest income
       
            11,398
 
             11,236
 
              9,894
                     
Provision for loan losses
     
                 646
 
                  354
 
                 733
                     
Net interest income after provision for loan losses
 
            10,752
 
             10,882
 
              9,161
                     
Noninterest income
                 
Service charges and fees
     
                 245
 
                  258
 
                 208
Bank owned life insurance
     
                 174
 
                  178
 
                 183
Gains and fees from sales of loans
     
                 110
 
                  228
 
                   89
Gain on sale of foreclosed real estate, net
   
                    -
 
                     -
 
                   18
Other
         
                 143
 
                  176
 
                 101
Total noninterest income
     
                 672
 
                  840
 
                 599
                     
Noninterest expense
                 
Salaries and employee benefits
     
              3,811
 
               4,248
 
              3,962
Occupancy and equipment
     
              1,408
 
               1,312
 
              1,349
Data processing
       
                 407
 
                  366
 
                 336
Professional services
       
                 366
 
                  414
 
                 325
FDIC insurance
       
                 169
 
                  185
 
                 158
Director fees
       
                 155
 
                  198
 
                 148
Marketing
         
                 139
 
                  278
 
                 148
Foreclosed real estate
       
                   72
 
                    95
 
                     5
Amortization of intangibles
     
                   40
 
                    43
 
                   51
Merger and acquisition related expenses
   
                    -
 
                      2
 
                    -
Other
         
                 513
 
                  540
 
                 490
Total noninterest expense
     
              7,080
 
               7,681
 
              6,972
                     
Income before income tax expense
     
              4,344
 
               4,041
 
              2,788
                     
Income tax expense
       
              1,353
 
               1,423
 
                 915
                     
Net income
         
 $           2,991
 
 $            2,618
 
 $           1,873
                     
                     
Net income attributable to common shareholders
 
 $           2,991
 
 $            2,575
 
 $           1,846
                     
Earnings Per Common Share:
               
Basic
         
 $             0.40
 
 $              0.35
 
 $             0.26
Diluted
         
                0.40
 
                 0.35
 
                0.26
                     
Weighted Average Common Shares Outstanding:
           
Basic
         
       7,380,217
 
        7,169,570
 
       7,028,499
Diluted
         
       7,431,747
 
        7,234,431
 
       7,056,141
Dividends per common share
     
 $             0.05
 
 $              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,
               
2016
 
2015
 
2015
Performance ratios:
                   
Return on average assets
         
0.89%
 
0.78%
 
0.70%
Return on average stockholders' equity
     
9.01%
 
7.68%
 
5.81%
Return on average tangible common equity
     
9.23%
 
7.74%
 
6.43%
Net interest margin
           
3.54%
 
3.63%
 
3.89%
Efficiency ratio (1)
           
57.7%
 
62.4%
 
66.0%
                         
Net loan charge-offs as a % of average loans
     
0.00%
 
0.01%
 
0.00%
                         
               
As of    
               
March 31,
2016
December 31,
2015
March 31,
2015
Capital ratios:
                     
Total Common Equity Tier 1 Capital to Risk-Weighted Assets (2)
 
12.24%
 
12.18%
 
12.08%
Total Capital to Risk-Weighted Assets (2)
     
13.48%
 
13.39%
 
13.26%
Tier I Capital to Risk-Weighted Assets (2)
     
12.24%
 
12.18%
 
12.08%
Tier I Capital to Average Assets (2)
       
10.85%
 
10.84%
 
10.99%
Tangible common equity to tangible assets
     
9.26%
 
9.68%
 
10.63%
                         
Tangible book value per common share (3)
     
 $               17.76
 
 $               17.43
 
 $               16.62
                         
Asset quality:
                     
Nonaccrual loans
           
 $               3,398
 
 $               3,791
 
 $               2,451
Other real estate owned
         
                     878
 
                  1,248
 
                     830
Total non-performing assets
         
 $               4,276
 
 $               5,039
 
 $               3,281
                         
Loans past due 90 days and still accruing
     
 $                    89
 
 $               1,105
 
 $               1,671
                         
Nonperforming loans as a % of total loans
     
0.28%
 
0.33%
 
0.25%
                         
Nonperforming assets as a % of total assets
     
0.30%
 
0.38%
 
0.30%
                         
Allowance for loan losses as a % of total loans
     
1.24%
 
1.23%
 
1.18%
                         
Allowance for loan losses as a % of nonperforming loans
   
435.84%
 
373.76%
 
473.11%
 
(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.

(3) Excludes preferred stock and unvested restricted stock awards of 138,423, 143,323 and 200,962 as of March 31, 2016, December 31, 2015 and March 31, 2015, respectively.
6

BANKWELL FINANCIAL GROUP, INC.        
LOAN & DEPOSIT PORTFOLIO (unaudited)
               
(Dollars in thousands)
                   
                     
                     
   
March 31,
 
December 31,
 
March 31,
 
Mar 16 vs. Dec 15
 
Mar 16 vs. Mar 15
Period End Loan Composition
2016
 
2015
 
2015
 
% Change
 
% Change
Residential Real Estate
 
 $         184,134
 
 $         177,184
 
 $         172,629
 
3.9%
 
6.7%
Commercial Real Estate
 
            751,571
 
            697,542
 
            566,119
 
7.7%
 
32.8%
Construction
 
              82,528
 
              82,273
 
              68,724
 
0.3%
 
20.1%
Home equity
 
              15,789
 
              15,926
 
              18,412
 
-0.9%
 
-14.2%
Total Real Estate Loans
 
       1,034,022
 
          972,925
 
          825,884
 
6.3%
 
25.2%
                     
Commercial Business
 
            160,903
 
            172,853
 
            150,326
 
-6.9%
 
7.0%
                     
Consumer
 
               1,552
 
               1,735
 
               2,437
 
-10.5%
 
-36.3%
Total Loans
 
 $    1,196,477
 
 $    1,147,513
 
 $       978,647
 
4.3%
 
22.3%
                     
                     
   
March 31,
 
December 31,
 
March 31,
 
Mar 16 vs. Dec 15
 
Mar 16 vs. Mar 15
Period End Deposit Composition
2016
 
2015
 
2015
 
% Change
 
% Change
Noninterest-bearing demand
 
 $         165,968
 
 $         164,553
 
 $         142,920
 
0.9%
 
16.1%
NOW
 
              62,639
 
              51,008
 
              60,990
 
22.8%
 
2.7%
Money Market
 
            316,440
 
            296,838
 
            242,917
 
6.6%
 
30.3%
Savings
 
              73,987
 
              97,846
 
              86,502
 
-24.4%
 
-14.5%
Time
 
            474,700
 
            436,697
 
            301,374
 
8.7%
 
57.5%
Total Deposits
 
 $    1,093,734
 
 $    1,046,942
 
 $       834,703
 
4.5%
 
31.0%
                     
 
 
 
7

BANKWELL FINANCIAL GROUP, INC.        
NONINTEREST INCOME & EXPENSE (unaudited)
           
(Dollars in thousands)
                 
                   
 
For the Quarter Ended  
       
Noninterest income
March 31,
 
December 31,
 
March 31,
 
Mar 16 vs. Dec 15
 
Mar 16 vs. Mar 15
 
2016
 
2015
 
2015
 
% Change
 
% Change
Service charges and fees
 $               245
 
 $               258
 
 $               208
 
-5.0%
 
17.8%
Bank owned life insurance
                  174
 
                  178
 
                  183
 
-2.2%
 
-4.9%
Gains and fees from sales of loans
                  110
 
                  228
 
                    89
 
-51.8%
 
23.6%
Gain on sale of foreclosed real estate, net
                    -
 
                    -
 
                    18
 
0.0%
 
-100.0%
Other
                  143
 
                  176
 
                  101
 
-18.8%
 
41.6%
Total noninterest income
 $              672
 
 $              840
 
 $              599
 
-20.0%
 
12.2%
                   
                   
 
For the Quarter Ended  
       
Noninterest expense
March 31,
 
December 31,
 
March 31,
 
Mar 16 vs. Dec 15
 
Mar 16 vs. Mar 15
 
2016
 
2015
 
2015
 
% Change
 
% Change
Salaries and employee benefits
 $             3,811
 
 $             4,248
 
 $             3,962
 
-10.3%
 
-3.8%
Occupancy and equipment
               1,408
 
               1,312
 
               1,349
 
7.3%
 
4.4%
Data processing
                  407
 
                  366
 
                  336
 
11.2%
 
21.1%
Professional services
                  366
 
                  414
 
                  325
 
-11.6%
 
12.6%
FDIC insurance
                  169
 
                  185
 
                  158
 
-8.6%
 
7.0%
Director fees
                  155
 
                  198
 
                  148
 
-21.7%
 
4.7%
Marketing
                  139
 
                  278
 
                  148
 
-50.0%
 
-6.1%
Foreclosed real estate
                    72
 
                    95
 
                     5
 
-24.2%
 
1340.0%
Amortization of intangibles
                    40
 
                    43
 
                    51
 
-7.0%
 
-21.6%
Merger and acquisition related expenses
                    -
 
                     2
 
                    -
 
-100.0%
 
0.0%
Other
                  513
 
                  540
 
                  490
 
-5.0%
 
4.7%
Total noninterest expense
 $           7,080
 
 $           7,681
 
 $           6,972
 
-7.8%
 
1.5%
 
 
 
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
03/31/2016
 
12/31/2015
 
03/31/2015
Total Equity
 $         134,471
 
 $         131,769
 
 $         131,408
Less:
         
Preferred stock
                    -
 
                    -
 
              10,980
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  612
 
                  652
 
                  797
Tangible Common Equity
 $       131,270
 
 $       128,528
 
 $       117,042
           
Total Assets
 $       1,420,073
 
 $       1,330,372
 
 $       1,104,463
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  612
 
                  652
 
                  797
Tangible Assets
 $    1,416,872
 
 $    1,327,131
 
 $    1,101,077
           
Tangible Common Equity to Tangible Assets
9.26%
 
9.68%
 
10.63%
           
           
 
As of    
Computation of Tangible Book Value per Common Share
03/31/2016
 
12/31/2015
 
03/31/2015
Total shareholders' equity
 $         134,471
 
 $         131,769
 
 $         131,408
Less:
         
Preferred stock
                    -
 
                    -
 
              10,980
Common shareholders' equity
          134,471
 
          131,769
 
          120,428
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  612
 
                  652
 
                  797
Tangible common shareholders' equity
          131,270
 
          128,528
 
          117,042
Common shares issued
         7,530,791
 
         7,516,291
 
         7,243,252
Less:
         
Shares of unvested restricted stock
            138,423
 
            143,323
 
            200,962
Common shares outstanding
       7,392,368
 
       7,372,968
 
       7,042,290
Book value per share
 $            18.19
 
 $            17.87
 
 $            17.10
Less:
         
Effects of intangible assets
 $              0.43
 
 $              0.44
 
 $              0.48
           
Tangible Book Value per Common Share
 $           17.76
 
 $           17.43
 
 $           16.62
 
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
03/31/2016
 
12/31/2015
 
03/31/2015
Noninterest expense
 $             7,080
 
 $             7,681
 
 $             6,972
Less:
         
Amortization of intangible assets
                    40
 
                    43
 
                    51
Foreclosed real estate expenses
                    72
 
                    95
 
                     5
Merger and acquisition expense
                    -
 
                     2
 
                    -
Adjusted noninterest expense
 $           6,968
 
 $           7,541
 
 $           6,916
Net interest income
 $           11,398
 
 $           11,236
 
 $             9,894
Noninterest income
                  672
 
                  840
 
                  599
Less:
         
Gains (losses) on sales of securities
                    -
 
                    -
 
                    -
Gains on sale of foreclosed real estate
                    -
 
                    -
 
                    18
Adjusted operating revenue
 $         12,070
 
 $         12,076
 
 $         10,475
           
Efficiency ratio
57.7%
 
62.4%
 
66.0%
           
           
 
For the Quarter Ended  
Computation of Return on Average Tangible Common Equity
03/31/2016
 
12/31/2015
 
03/31/2015
Net Income Attributable to Common Shareholders
 $             2,991
 
 $             2,575
 
 $             1,846
Total average shareholders' equity
            133,474
 
            135,311
 
            130,812
Less:
         
Preferred stock
                    -
 
                    -
 
              10,980
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  612
 
                  652
 
                  797
Average tangible common equity
            130,273
 
            132,070
 
            116,446
           
Annualized Return on Average Tangible Common Equity
9.23%
 
7.74%
 
6.43%
 
 
10

BANKWELL FINANCIAL GROUP, INC.           
NET INTEREST MARGIN ANALYSIS ON A FULLY TAX EQUIVALENT BASIS
           
(Dollars in thousands)
                       
                             
       
For the Quarter Ended        
       
March 31, 2016  
 
March 31, 2015  
       
Average
     
Yield/
 
Average
     
Yield/
       
Balance
 
Interest
 
Rate
 
Balance
 
Interest
 
Rate
Assets:
                           
Cash and Fed funds sold
   
 $          32,764
 
 $             37
 
0.45%
 
 $        18,868
 
 $             12
 
0.25%
Securities (1)
     
           101,987
 
              763
 
2.99%
 
           66,508
 
              592
 
3.56%
Loans:
                           
Commercial real estate
   
           712,628
 
           8,325
 
4.62%
 
         524,215
 
           6,270
 
4.78%
Residential real estate
   
           177,353
 
           1,596
 
3.60%
 
         173,304
 
           1,579
 
3.65%
Construction (2)
     
             86,482
 
              969
 
4.43%
 
           67,885
 
              794
 
4.68%
Commercial business
   
           165,987
 
           2,190
 
5.22%
 
         146,056
 
           1,856
 
5.08%
Home equity
     
             15,603
 
              157
 
4.03%
 
           18,067
 
              170
 
3.82%
Consumer
     
               1,738
 
                21
 
4.87%
 
             2,806
 
                34
 
4.85%
Acquired loans (net of mark)
 
               1,431
 
                25
 
7.15%
 
             3,106
 
                54
 
7.06%
Total loans
     
        1,161,222
 
         13,283
 
4.53%
 
         935,439
 
         10,757
 
4.60%
Federal Home Loan Bank stock
 
               6,560
 
                56
 
3.44%
 
             6,440
 
                26
 
1.59%
Total earning assets
   
        1,302,533
 
 $      14,139
 
4.29%
 
      1,027,255
 
 $      11,387
 
4.43%
Other assets
     
             54,733
         
           52,634
       
Total assets
     
 $     1,357,266
         
 $   1,079,889
       
                             
Liabilities and shareholders' equity:
                       
Interest-bearing liabilities:
                         
NOW
     
 $          56,617
 
                38
 
0.27%
 
 $        52,568
 
                15
 
0.11%
Money market
     
           306,105
 
              398
 
0.52%
 
         229,984
 
              281
 
0.50%
Savings
     
             82,061
 
                86
 
0.42%
 
           79,958
 
                86
 
0.44%
Time
     
           454,312
 
           1,218
 
1.08%
 
         306,072
 
              656
 
0.87%
Total interest-bearing deposits
 
           899,095
 
           1,740
 
0.78%
 
         668,582
 
           1,038
 
0.63%
Borrowed Money
   
           145,444
 
              866
 
2.39%
 
         120,217
 
              341
 
1.15%
Total interest-bearing liabilities
 
        1,044,539
 
 $        2,606
 
1.00%
 
         788,799
 
 $        1,379
 
0.71%
Noninterest-bearing deposits
 
           172,574
         
         153,674
       
Other liabilities
     
               6,679
         
             6,604
       
Total liabilities
     
        1,223,792
         
         949,077
       
Shareholders' equity
   
           133,474
         
         130,812
       
Total liabilities and shareholders'  equity
 $     1,357,266
         
 $   1,079,889
       
Net interest income (3)
       
 $      11,533
         
 $      10,008
   
Interest rate spread
           
3.29%
         
3.72%
Net interest margin (4)
           
3.54%
         
3.89%
 
(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 $135 thousand and $114 thousand, respectively for the three months ended March 31, 2016, and 2015.
(4) Net interest income as a percentage of earning assets.

11