Attached files

file filename
8-K - BANKWELL FINANCIAL GROUP, INC. 8-K 1 25 17 - Bankwell Financial Group, Inc.bwfg8k-12517.htm

BANKWELL FINANCIAL GROUP REPORTS RECORD FOURTH QUARTER AND ANNUAL NET INCOME OF $3.3 MILLION OR $0.43 PER SHARE AND $12.4 MILLION OR $1.62 PER SHARE, RESPECTIVELY AND DECLARES FIRST QUARTER DIVIDEND
New Canaan, CT – January 25, 2017 – Bankwell Financial Group, Inc. (NASDAQ: BWFG) reported GAAP net income of $3.3 million or $0.43 per share for the fourth quarter of 2016, versus $2.6 million or $0.35 per share for the same period in 2015 and GAAP net income of $12.4 million or $1.62 per share for the year ended 2016, versus $9.0 million or $1.21 per share for the year ended 2015.
The Company's Board of Directors declared a $0.07 per share cash dividend, payable February 27, 2017 to shareholders of record on February 17, 2017.
Fourth Quarter and 2016 Highlights:

·
Fourth quarter total revenue (net interest income plus non-interest income) reached $13.7 million versus $12.1 million in the same period last year, a 13% increase.
 
·
Total revenue for the year ended December 31, 2016 reached $51.8 million versus $46.3 million in 2015, an increase of 12%.
 
·
Fourth quarter diluted earnings per share were $0.43, an increase of 23% compared to the fourth quarter of 2015.
 
·
Diluted earnings per share were $1.62 for the year ended December 31, 2016; an increase of 34% compared to the year ended 2015.
 
·
Tax equivalent net interest margin was 3.55% for the fourth quarter of 2016 and 3.54% for the year ended 2016.
·
Return on average assets reached 0.85% for the year ended December 31, 2016 compared to 0.75% for the year ended December 31, 2015.
·
Return on average tangible common equity reached 9.44% in the fourth quarter of 2016 and was 9.15% for the year ended December 31, 2016 compared to 6.83% for the year ended December 31, 2015.
·
The efficiency ratio reached 55.6% for the fourth quarter of 2016 and was 56.5% for the full year 2016, compared to 62.3% for the year ended 2015.
·
The tangible book value per common share at the end of 2016 was $18.98, a 9% increase over year-end 2015.
·
Total gross loans approached $1.4 billion and grew at an annualized rate of 12% during the fourth quarter of 2016 and grew by 19% for the full year ended 2016.
·
Total assets exceeded $1.6 billion and grew at an annualized rate of 16% during the fourth quarter and 22% for the full year ended 2016.
·
The allowance for loan losses was $18.0 million and represents 1.32% of total loans.
·
Nonperforming assets dropped to 0.20% of total assets as of December 31, 2016 compared to 0.38% as of December 31, 2015.
·
Investment securities totaled $104.6 million and represent 6% of total assets.
·
Total deposits reached $1.3 billion, increasing by $242 million or 23% compared to the year ended 2015.

Notes Bankwell Financial Group President and CEO, Christopher R. Gruseke:
"I am proud to announce 2016's results as Bankwell continues to improve its financial performance on behalf of its shareholders."
1


"We organically originated well over $400 million in loans again this year while maintaining top tier asset quality.  Further, we've made key executive hires which have positioned us well for the next phase of our successful growth."
"Looking to 2017, we will be making strategic investments in our deposit franchise. We expect these investments in people and product to bear fruit by the second half of 2017 and beyond. Nonetheless, we are committed to delivering only a modest increase in operating expenses for the full year and, barring exogenous events in the capital markets, our goal is to achieve double digit returns on equity for our shareholders in 2017."
Earnings
Net income for the quarter ended December 31, 2016 was $3.3 million, an increase of 27% compared to the quarter ended December 31, 2015. Net income for the year ended December 31, 2016 was $12.4 million, an increase of 37% compared to the year ended December 31, 2015. Revenues (net interest income plus non-interest income) for the quarter ended December 31, 2016 were $13.7 million, an increase of 13% compared to the quarter ended December 31, 2015. Revenues for the year ended December 31, 2016 were $51.8 million, an increase of 12% compared to the year ended December 31, 2015. Net interest income for the quarter ended December 31, 2016 was $13.3 million, an increase of 18% compared to the quarter ended December 31, 2015. Net interest income for the year ended December 31, 2016 was $49.1 million, an increase of 15% compared to the year ended December 31, 2015. 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 December 31, 2016 were $0.44 and $0.43, respectively, compared to $0.35 basic and diluted for the quarter ended December 31, 2015. Basic and diluted earnings per share for the year ended December 31, 2016 were $1.64 and $1.62, respectively, compared to $1.23 and $1.21, respectively, for the year ended December 31, 2015.
The Company continues to be disciplined in its spending decisions as indicated by our improving efficiency ratio. The Company's efficiency ratios for the quarters ended December 31, 2016 and December 31, 2015 were 55.6% and 62.4%, respectively. The Company's efficiency ratios for the year ended December 31, 2016 and December 31, 2015 were 56.5% and 62.3%, respectively.
Noninterest Income and Expense
Noninterest income decreased $439 thousand or 52% to $0.4 million for the three months ended December 31, 2016 compared to the three months ended December 31, 2015 and decreased $808 thousand or 23% to $2.7 million for the year ended December 31, 2016 compared to the year ended December 31, 2015. The decrease in noninterest income was primarily driven by a reduction in the gains and fees from the sales of loans for the three and twelve months ended December 31, 2016 when compared to the prior periods and a loss on the sale of a Commonwealth of Puerto Rico senior lien sales tax financing corporate bond.
Noninterest expense increased $87 thousand or 1% for the three months ended December 31, 2016 compared to the three months ended December 31, 2015. The increase was primarily driven by an increase in salaries and employee benefits and occupancy and equipment. Salaries and employee benefits increased $171 thousand or 4% for the three months ended December 31, 2016 compared to the three months ended December 31, 2015 as a result of an increase in full time equivalent employees. Occupancy and equipment expense increased $264 thousand or 20% for the three months ended December 31, 2016 compared to the three months ended December 31, 2015 as a result of an increase in IT related expenses to support growth initiatives and deposit operations. These increases were mostly offset with small decreases across various other expense categories.
2

Noninterest expense increased $373 thousand or 13% for the year ended December 31, 2016 compared to the year ended December 31, 2015. The increase was primarily driven by an increase in occupancy and equipment and professional services. Occupancy and equipment expense increased $470 thousand or 9% for the year ended December 31, 2016 compared to the year ended December 31, 2015 as a result of an increase in IT related expenses to support growth initiatives and rent expense related to the opening of the Norwalk Branch in March of 2015. Professional services increased $207 thousand or 14% for the year ended December 31, 2016 compared to the year ended December 31, 2015 as a result of an increase in fees paid in relation to strategic initiatives.
Financial Condition
Assets totaled $1.6 billion at December 31, 2016, an increase of 22% compared to assets of $1.3 billion at December 31, 2015. This increase reflects strong organic loan growth. Total gross loans were $1.4 billion at December 31, 2016, an increase of 19% compared to December 31, 2015, driven by growth in commercial real estate loans of $147.8 million. Deposits increased to $1.3 billion, an increase of 23% over December 31, 2015.
Asset Quality
Asset quality remained exceptionally strong at December 31, 2016.  Non-performing assets as a percentage of total assets was 0.20% at December 31, 2016, down from 0.38% at December 31, 2015.  The allowance for loan losses at December 31, 2016 was $18.0 million, representing 1.32% of total loans.
Capital
Shareholders' equity totaled $145.9 million as of December 31, 2016, an increase of $14.1 million compared to December 31, 2015, primarily a result of net income for the year ended December 31, 2016 of $12.4 million and increases in capital due to stock-based compensation and the exercise of stock options and warrants, offset by cash dividends declared. As of December 31, 2016, the tangible common equity ratio and tangible book value per share were 8.78% and $18.98, 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, and legislative and regulatory changes that could adversely affect the business in which the Company and its subsidiaries are engaged.
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. 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.

4

BANKWELL FINANCIAL GROUP, INC.
                             
CONSOLIDATED BALANCE SHEETS (unaudited)
                         
(Dollars in thousands, except share data)
                             
                               
   
December 31,
   
September 30,
   
June 30,
   
March 31,
   
December 31,
 
   
2016
   
2016
   
2016
   
2016
   
2015
 
Assets
                             
Cash and due from banks
 
$
96,026
   
$
94,731
   
$
92,745
   
$
69,512
   
$
49,562
 
Federal funds sold
   
329
     
1,357
     
1,932
     
3,194
     
39,035
 
Cash and cash equivalents
   
96,355
     
96,088
     
94,677
     
72,706
     
88,597
 
                                         
Held to maturity investment securities, at amortized cost
   
16,859
     
16,909
     
16,959
     
17,010
     
10,226
 
Available for sale investment securities, at fair value
   
87,751
     
82,752
     
83,837
     
91,528
     
40,581
 
Loans held for sale
   
254
     
400
     
-
     
-
     
-
 
Loans receivable (net of allowance for loan losses of $17,982, $17,250,
                                 
$16,100, $14,810 and $14,169 at December 31, 2016, September 30, 2016,
                                 
June 30, 2016, March 31, 2016 and December 31, 2015, respectively)
1,343,895
     
1,305,065
     
1,256,949
     
1,177,905
     
1,129,748
 
Foreclosed real estate
   
272
     
272
     
492
     
878
     
1,248
 
Accrued interest receivable
   
4,958
     
4,499
     
4,708
     
4,370
     
4,071
 
Federal Home Loan Bank stock, at cost
   
7,943
     
7,943
     
7,393
     
7,158
     
6,554
 
Premises and equipment, net
   
17,835
     
10,314
     
10,659
     
10,830
     
11,163
 
Bank-owned life insurance
   
33,448
     
24,277
     
24,103
     
23,929
     
23,755
 
Goodwill
   
2,589
     
2,589
     
2,589
     
2,589
     
2,589
 
Other intangible assets
   
501
     
532
     
572
     
612
     
652
 
Deferred income taxes, net
   
9,085
     
9,874
     
9,487
     
8,814
     
8,337
 
Other assets
   
7,174
     
4,072
     
3,695
     
1,881
     
2,851
 
Total assets
 
$
1,628,919
   
$
1,565,586
   
$
1,516,120
   
$
1,420,210
   
$
1,330,372
 
                                         
Liabilities & Shareholders' Equity
                                       
Liabilities
                                       
Deposits
                                       
Noninterest-bearing
 
$
187,593
   
$
176,405
   
$
178,917
   
$
165,968
   
$
164,553
 
Interest-bearing
   
1,101,444
     
1,040,537
     
1,001,674
     
927,766
     
882,389
 
Total deposits
   
1,289,037
     
1,216,942
     
1,180,591
     
1,093,734
     
1,046,942
 
                                         
Advances from the Federal Home Loan Bank
   
160,000
     
175,000
     
165,000
     
160,000
     
120,000
 
Subordinated debentures
   
25,051
     
25,038
     
25,025
     
25,012
     
25,000
 
Accrued expenses and other liabilities
   
8,936
     
8,034
     
8,382
     
6,856
     
6,661
 
Total liabilities
   
1,483,024
     
1,425,014
     
1,378,998
     
1,285,602
     
1,198,603
 
                                         
                                         
Shareholders' equity
                                       
Common stock, no par value; 10,000,000 shares authorized, 7,620,663, 7,562,508,
                         
7,544,458, 7,530,791 and 7,516,291 shares issued at December 31, 2016,
                         
September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively
   
115,353
     
113,650
     
113,309
     
113,052
     
112,579
 
Retained earnings
   
29,652
     
26,859
     
24,097
     
21,578
     
18,963
 
Accumulated other comprehensive income (loss)
   
890
     
63
     
(284
)
   
(22
)
   
227
 
Total shareholders' equity
   
145,895
     
140,572
     
137,122
     
134,608
     
131,769
 
                                         
Total liabilities and shareholders' equity
 
$
1,628,919
   
$
1,565,586
   
$
1,516,120
   
$
1,420,210
   
$
1,330,372
 
                                         
 
5

 
BANKWELL FINANCIAL GROUP, INC.
                           
CONSOLIDATED STATEMENTS OF INCOME (unaudited)
                 
(Dollars in thousands, except per share data)
                           
                             
   
For the Quarter Ended    
 
For the Year Ended
   
December 31,
September 30,
June 30,
 
March 31,
December 31,
December 31,
December 31,
   
2016
 
2016
 
2016
 
2016
 
2015
 
2016
 
2015
Interest and dividend income
                           
Interest and fees on loans
 
 $           15,910
 
 $           14,914
 
 $         13,970
 
 $         13,283
 
 $          13,382
 
 $           58,077
 
 $           48,692
Interest and dividends on securities
 
                   657
 
                   688
 
                 711
 
                 684
 
                  490
 
                2,740
 
                1,964
Interest on cash and cash equivalents
 
                     75
 
                     31
 
                   30
 
                   37
 
                    36
 
                   173
 
                     98
Total interest income
 
              16,642
 
              15,633
 
            14,711
 
            14,004
 
             13,908
 
              60,990
 
              50,754
                             
Interest expense
                           
Interest expense on deposits
 
                2,438
 
                2,160
 
              1,962
 
              1,740
 
               1,776
 
                8,300
 
                5,681
Interest on borrowings
 
                   916
 
                   946
 
                 870
 
                 866
 
                  896
 
                3,598
 
                2,285
Total interest expense
 
                3,354
 
                3,106
 
              2,832
 
              2,606
 
               2,672
 
              11,898
 
                7,966
                             
Net interest income
 
              13,288
 
              12,527
 
            11,879
 
            11,398
 
             11,236
 
              49,092
 
              42,788
                             
Provision for loan losses
 
                   748
 
                1,219
 
              1,301
 
                 646
 
                  354
 
                3,914
 
                3,230
                             
Net interest income after provision for loan losses
 
              12,540
 
              11,308
 
            10,578
 
            10,752
 
             10,882
 
              45,178
 
              39,558
                             
Noninterest income
                           
Service charges and fees
 
                   242
 
                   241
 
                 235
 
                 245
 
                  258
 
                   963
 
                   933
Bank owned life insurance
 
                   171
 
                   174
 
                 174
 
                 174
 
                  178
 
                   693
 
                   727
Gains and fees from sales of loans
 
                     79
 
                   163
 
                 114
 
                 110
 
                  228
 
                   466
 
                1,113
Gain on sale of foreclosed real estate, net
 
                      -
 
                      -
 
                 128
 
                    -
 
                     -
 
                   128
 
                      -
Net (loss) gain on sale of available for sale securities
                  (207)
 
                      -
 
                   92
 
                    -
 
                     -
 
                  (115)
 
                      -
Other
 
                   116
 
                   172
 
                 110
 
                 143
 
                  176
 
                   541
 
                   711
Total noninterest income
 
                   401
 
                   750
 
                 853
 
                 672
 
                  840
 
                2,676
 
                3,484
                             
Noninterest expense
                           
Salaries and employee benefits
 
                4,419
 
                3,909
 
              3,817
 
              3,811
 
               4,248
 
              15,956
 
              16,065
Occupancy and equipment
 
                1,576
 
                1,435
 
              1,392
 
              1,408
 
               1,312
 
                5,811
 
                5,341
Data processing
 
                   402
 
                   417
 
                 377
 
                 407
 
                  366
 
                1,603
 
                1,523
Professional services
 
                   397
 
                   521
 
                 370
 
                 366
 
                  414
 
                1,654
 
                1,447
Marketing
 
                   304
 
                   242
 
                 263
 
                 139
 
                  278
 
                   948
 
                   985
FDIC insurance
 
                   146
 
                   177
 
                 168
 
                 169
 
                  185
 
                   660
 
                   672
Director fees
 
                   135
 
                   128
 
                 140
 
                 155
 
                  198
 
                   558
 
                   622
Amortization of intangibles
 
                     32
 
                     39
 
                   40
 
                   40
 
                    43
 
                   151
 
                   196
Foreclosed real estate
 
                       8
 
                     47
 
                   30
 
                   72
 
                    95
 
                   157
 
                   168
Merger and acquisition related expenses
 
                      -
 
                      -
 
                    -
 
                    -
 
                      2
 
                      -
 
                       2
Other
 
                   349
 
                   566
 
                 618
 
                 513
 
                  540
 
                2,046
 
                2,150
Total noninterest expense
 
                7,768
 
                7,481
 
              7,215
 
              7,080
 
               7,681
 
              29,544
 
              29,171
                             
Income before income tax expense
 
                5,173
 
                4,577
 
              4,216
 
              4,344
 
               4,041
 
              18,310
 
              13,871
                             
Income tax expense
 
                1,850
 
                1,437
 
              1,320
 
              1,353
 
               1,423
 
                5,960
 
                4,841
                             
Net income
 
 $             3,323
 
 $             3,140
 
 $           2,896
 
 $           2,991
 
 $            2,618
 
 $           12,350
 
 $             9,030
                             
                             
Net income attributable to common shareholders
 
 $             3,323
 
 $             3,140
 
 $           2,896
 
 $           2,991
 
 $            2,575
 
 $           12,350
 
 $             8,905
                             
Earnings Per Common Share:
                           
Basic
 
 $               0.44
 
 $               0.42
 
 $             0.38
 
 $             0.40
 
 $              0.35
 
 $               1.64
 
 $               1.23
Diluted
 
                  0.43
 
                  0.41
 
                0.38
 
                0.40
 
                 0.35
 
                  1.62
 
                  1.21
                             
Weighted Average Common Shares Outstanding:
                           
Basic
 
         7,418,820
 
         7,397,067
 
       7,387,712
 
       7,380,217
 
        7,169,570
 
         7,396,019
 
         7,071,550
Diluted
 
         7,560,319
 
         7,488,752
 
       7,467,954
 
       7,431,747
 
        7,234,431
 
         7,491,052
 
         7,140,558
Dividends per common share
 
 $               0.07
 
 $               0.05
 
 $             0.05
 
 $             0.05
 
 $              0.05
 
 $               0.22
 
 $               0.05
 
6

BANKWELL FINANCIAL GROUP, INC.
                             
CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)
                 
(Dollars in thousands, except per share data)
                   
                               
                               
     
For the Quarter Ended    
 
For the Year Ended
     
December 31,
September 30,
June 30,
 
March 31,
December 31,
December 31,
December 31,
     
2016
 
2016
 
2016
 
2016
 
2015
 
2016
 
2015
Performance ratios:
                             
Return on average assets
   
0.84%
 
0.85%
 
0.82%
 
0.89%
 
0.78%
 
0.85%
 
0.75%
Return on average stockholders' equity
   
9.23%
 
8.96%
 
8.54%
 
9.01%
 
7.68%
 
8.94%
 
6.76%
Return on average tangible common equity
 
9.44%
 
9.16%
 
8.74%
 
9.23%
 
7.74%
 
9.15%
 
6.83%
Net interest margin
   
3.55%
 
3.57%
 
3.50%
 
3.54%
 
3.63%
 
3.54%
 
3.77%
Efficiency ratio (1)
   
55.6%
 
55.7%
 
57.1%
 
57.7%
 
62.4%
 
56.5%
 
62.3%
                               
Net loan charge-offs as a % of average loans
 
0.00%
 
0.01%
 
0.00%
 
0.00%
 
0.01%
 
0.01%
 
0.01%
                               
     
As of         
     
     
December 31,
2016
 
September 30,
2016
 
June 30,
2016
 
March 31,
2016
 
December 31,
2015
     
Capital ratios:
                             
Total Common Equity Tier 1 Capital to Risk-Weighted Assets (2)           
11.59%  
11.64%
 
11.76%
 
12.24%
 
12.18%
       
Total Capital to Risk-Weighted Assets (2)
   
12.85%
 
12.89%
 
13.01%
 
13.48%
 
13.39%
       
Tier I Capital to Risk-Weighted Assets (2)
   
11.59%
 
11.64%
 
11.76%
 
12.24%
 
12.18%
       
Tier I Capital to Average Assets (2)
   
10.10%
 
10.45%
 
10.59%
 
10.85%
 
10.84%
       
Tangible common equity to tangible assets
 
8.78%
 
8.80%
 
8.85%
 
9.27%
 
9.68%
       
                               
Tangible book value per common share (3)
   
 $               18.98
 
 $               18.57
 
 $               18.12
 
 $               17.78
 
 $               17.43
       
                               
Asset quality:
                             
Nonaccrual loans
   
 $               2,937
 
 $               3,644
 
 $               3,609
 
 $               3,398
 
 $               3,791
       
Other real estate owned
   
                     272
 
                     272
 
                     492
 
                     878
 
                  1,248
       
Total non-performing assets
   
 $               3,209
 
 $               3,916
 
 $               4,101
 
 $               4,276
 
 $               5,039
       
                               
Loans past due 90 days and still accruing
   
 $                      -
 
 $                      -
 
 $                  105
 
 $                    89
 
 $               1,105
       
                               
Nonperforming loans as a % of total loans
   
0.22%
 
0.27%
 
0.28%
 
0.28%
 
0.33%
       
                               
Nonperforming assets as a % of total assets
 
0.20%
 
0.25%
 
0.27%
 
0.30%
 
0.38%
       
                               
Allowance for loan losses as a % of total loans
 
1.32%
 
1.30%
 
1.26%
 
1.24%
 
1.23%
       
                               
Allowance for loan losses as a % of nonperforming loans
612.26%
 
473.38%
 
446.11%
 
435.84%
 
373.76%
       
 
(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 unvested restricted stock awards of 96,594 160,708, 152,090, 138,423 and 143,323 as of December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively.
 
7

BANKWELL FINANCIAL GROUP, INC.
                   
LOAN & DEPOSIT PORTFOLIO (unaudited)
                   
(Dollars in thousands)
                   
                     
                     
   
December 31,
 
September 30,
 
December 31,
 
QTD
 
YTD
Period End Loan Composition
 
2016
 
2016
 
2015
 
% Change
% Change
Residential Real Estate
 
 $         181,310
 
 $         178,996
 
 $         177,184
 
1.3%
 
2.3%
Commercial Real Estate
 
            845,322
 
            817,006
 
            697,542
 
3.5%
 
21.2%
Construction
 
            107,441
 
            104,915
 
              82,273
 
2.4%
 
30.6%
Home equity
 
              14,419
 
              15,050
 
              15,926
 
-4.2%
 
-9.5%
Total Real Estate Loans
 
       1,148,492
 
       1,115,967
 
          972,925
 
2.9%
 
18.0%
                     
Commercial Business
 
            215,914
 
            208,600
 
            172,853
 
3.5%
 
24.9%
                     
Consumer
 
               1,533
 
               1,660
 
               1,735
 
-7.7%
 
-11.6%
Total Loans
 
 $    1,365,939
 
 $    1,326,227
 
 $    1,147,513
 
3.0%
 
19.0%
                     
                     
                     
                     
   
December 31,
 
September 30,
 
December 31,
 
QTD
 
YTD
Period End Deposit Composition
 
2016
 
2016
 
2015
 
% Change
% Change
Noninterest-bearing demand
 
 $         187,593
 
 $         176,405
 
 $         164,553
 
6.3%
 
14.0%
NOW
 
              53,851
 
              55,679
 
              51,008
 
-3.3%
 
5.6%
Money Market
 
            349,131
 
            326,805
 
            296,838
 
6.8%
 
17.6%
Savings
 
              96,601
 
              63,501
 
              97,846
 
52.1%
 
-1.3%
Time
 
            601,861
 
            594,552
 
            436,697
 
1.2%
 
37.8%
Total Deposits
 
 $    1,289,037
 
 $    1,216,942
 
 $    1,046,942
 
5.9%
 
23.1%
                     
                     
 
 
8

BANKWELL FINANCIAL GROUP, INC.
         
NONINTEREST INCOME & EXPENSE - QTD (unaudited)
       
(Dollars in thousands)
         
           
 
For the Quarter Ended
   
Noninterest income
December 31,
 
December 31,
   
 
2016
 
2015
 
% Change
Service charges and fees
 $               242
 
 $               258
 
-6.2%
Bank owned life insurance
                  171
 
                  178
 
-3.9%
Gains and fees from sales of loans
                    79
 
                  228
 
-65.4%
Net loss on sale of available for sale securities
                (207)
 
                    -
 
100.0%
Other
                  116
 
                  176
 
-34.1%
Total noninterest income
 $              401
 
 $              840
 
-52.3%
           
           
           
 
For the Quarter Ended
   
Noninterest expense
December 31,
 
December 31,
   
 
2016
 
2015
 
% Change
Salaries and employee benefits
 $             4,419
 
 $             4,248
 
4.0%
Occupancy and equipment
               1,576
 
               1,312
 
20.1%
Data processing
                  402
 
                  366
 
9.8%
Professional services
                  397
 
                  414
 
-4.1%
Marketing
                  304
 
                  278
 
9.4%
FDIC insurance
                  146
 
                  185
 
-21.1%
Director fees
                  135
 
                  198
 
-31.8%
Amortization of intangibles
                    32
 
                    43
 
-25.6%
Foreclosed real estate
                     8
 
                    95
 
-91.6%
Merger and acquisition related expenses
                    -
 
                     2
 
-100.0%
Other
                  349
 
                  540
 
-35.4%
Total noninterest expense
 $           7,768
 
 $           7,681
 
1.1%
           
 
 
9

BANKWELL FINANCIAL GROUP, INC.
         
NONINTEREST INCOME & EXPENSE - YTD (unaudited)
         
(Dollars in thousands)
         
           
 
For the Year Ended
   
Noninterest income
December 31,
 
December 31,
   
 
2016
 
2015
 
% Change
Service charges and fees
 $               963
 
 $               933
 
3.2%
Bank owned life insurance
                  693
 
                  727
 
-4.7%
Gains and fees from sales of loans
                  466
 
               1,113
 
-58.1%
Gain on sale of foreclosed real estate, net
                  128
 
                    -
 
100.0%
Net loss on sale of available for sale securities
                (115)
 
                    -
 
100.0%
Other
                  541
 
                  711
 
-23.9%
Total noninterest income
 $           2,676
 
 $           3,484
 
-23.2%
           
           
           
 
For the Year Ended
   
Noninterest expense
December 31,
 
December 31,
   
 
2016
 
2015
 
% Change
Salaries and employee benefits
 $           15,956
 
 $           16,065
 
-0.7%
Occupancy and equipment
               5,811
 
               5,341
 
8.8%
Professional services
               1,654
 
               1,447
 
14.3%
Data processing
               1,603
 
               1,523
 
5.3%
Marketing
                  948
 
                  985
 
-3.8%
FDIC insurance
                  660
 
                  672
 
-1.8%
Director fees
                  558
 
                  622
 
-10.3%
Foreclosed real estate
                  157
 
                  168
 
-6.5%
Amortization of intangibles
                  151
 
                  196
 
-23.0%
Merger and acquisition related expenses
                    -
 
                     2
 
-100.0%
Other
               2,046
 
               2,150
 
-4.8%
Total noninterest expense
 $         29,544
 
 $         29,171
 
1.3%
           
 
 
 
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
12/31/2016
 
9/30/2016
 
06/30/2016
03/31/2016
12/31/2015
Total Equity
 $         145,895
 
 $         140,572
 
 $         137,122
 
 $         134,608
 
 $         131,769
Less:
                 
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  501
 
                  532
 
                  572
 
                  612
 
                  652
Tangible Common Equity
 $       142,805
 
 $       137,451
 
 $       133,961
 
 $       131,407
 
 $       128,528
                   
Total Assets
 $       1,628,919
 
 $       1,565,586
 
 $       1,516,120
 
 $       1,420,210
 
 $       1,330,372
Less:
                 
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  501
 
                  532
 
                  572
 
                  612
 
                  652
Tangible Assets
 $    1,625,829
 
 $    1,562,465
 
 $    1,512,959
 
 $    1,417,009
 
 $    1,327,131
                   
Tangible Common Equity to Tangible Assets
8.78%
 
8.80%
 
8.85%
 
9.27%
 
9.68%
                   
                   
 
As of        
Computation of Tangible Book Value per Common Share
12/31/2016
 
9/30/2016
 
06/30/2016
03/31/2016
12/31/2015
Total shareholders' equity
 $         145,895
 
 $         140,572
 
 $         137,122
 
 $         134,608
 
 $         131,769
Less:
                 
Preferred stock
                    -
 
                    -
 
                    -
 
                    -
 
                    -
Common shareholders' equity
          145,895
 
          140,572
 
          137,122
 
          134,608
 
          131,769
Less:
                 
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  501
 
                  532
 
                  572
 
                  612
 
                  652
Tangible common shareholders' equity
          142,805
 
          137,451
 
          133,961
 
          131,407
 
          128,528
Common shares issued
         7,620,663
 
         7,562,508
 
         7,544,458
 
         7,530,791
 
         7,516,291
Less:
                 
Shares of unvested restricted stock
              96,594
 
            160,708
 
            152,090
 
            138,423
 
            143,323
Common shares outstanding
       7,524,069
 
       7,401,800
 
       7,392,368
 
       7,392,368
 
       7,372,968
Book value per share
 $            19.39
 
 $            18.99
 
 $            18.55
 
 $            18.21
 
 $            17.87
Less:
                 
Effects of intangible assets
 $              0.41
 
 $              0.42
 
 $              0.43
 
 $              0.43
 
 $              0.44
                   
Tangible Book Value per Common Share
 $           18.98
 
 $           18.57
 
 $           18.12
 
 $           17.78
 
 $           17.43
                   
 
 
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 Year Ended
Computation of Efficiency Ratio
12/31/2016
 
09/30/2016
06/30/2016
03/31/2016
12/31/2015
 
12/31/2016
 
12/31/2015
Noninterest expense
 $             7,768
 
 $             7,481
 
 $             7,215
 
 $             7,080
 
 $             7,681
 
 $           29,544
 
 $           29,171
Less:
                         
Amortization of intangible assets
                    32
 
                    39
 
                    40
 
                    40
 
                    43
 
                  151
 
                  196
Foreclosed real estate expenses
                     8
 
                    47
 
                    30
 
                    72
 
                    95
 
                  157
 
                  168
Merger and acquisition expense
                    -
 
                    -
 
                    -
 
                    -
 
                     2
 
                    -
 
                     2
Adjusted noninterest expense
 $           7,728
 
 $           7,395
 
 $           7,145
 
 $           6,968
 
 $           7,541
 
 $         29,236
 
 $         28,805
Net interest income
 $           13,288
 
 $           12,527
 
 $           11,879
 
 $           11,398
 
 $           11,236
 
 $           49,092
 
 $           42,788
Noninterest income
                  401
 
                  750
 
                  853
 
                  672
 
                  840
 
               2,676
 
               3,484
Less:
                         
Gains (losses) on sales of securities
                (207)
 
                    -
 
                    92
 
                    -
 
                    -
 
                (115)
 
                    -
Gains on sale of foreclosed real estate
                    -
 
                    -
 
                  128
 
                    -
 
                    -
 
                  128
 
                    -
Adjusted operating revenue
 $         13,896
 
 $         13,277
 
 $         12,512
 
 $         12,070
 
 $         12,076
 
 $         51,755
 
 $         46,272
                           
Efficiency ratio
55.6%
 
55.7%
 
57.1%
 
57.7%
 
62.4%
 
56.5%
 
62.3%
                           
                           
 
For the Quarter Ended    
 
For the Year Ended
Computation of Return on Average Tangible Common Equity
12/31/2016
 
09/30/2016
06/30/2016
03/31/2016
12/31/2015
 
12/31/2016
 
12/31/2015
Net Income Attributable to Common Shareholders
 $             3,323
 
 $             3,140
 
 $             2,896
 
 $             2,991
 
 $             2,575
 
 $           12,350
 
 $             8,905
Total average shareholders' equity
            143,152
 
            139,449
 
            136,389
 
            133,474
 
            135,311
 
            138,131
 
            133,553
Less:
                         
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  501
 
                  532
 
                  572
 
                  612
 
                  652
 
                  501
 
                  652
Average tangible common equity
            140,062
 
            136,328
 
            133,228
 
            130,273
 
            132,070
 
            135,041
 
            130,312
                           
Annualized Return on Average Tangible Common Equity
9.44%
 
9.16%
 
8.74%
 
9.23%
 
7.74%
 
9.15%
 
6.83%
 
 
 
12

BANKWELL FINANCIAL GROUP, INC.
                       
NET INTEREST MARGIN ANALYSIS ON A FULLY TAX EQUIVALENT BASIS
                       
(Dollars in thousands)
                       
   
For the Quarter Ended        
   
December 31, 2016
 
December 31, 2015  
   
Average
     
Yield/
 
Average
     
Yield/
   
Balance
 
Interest
 
Rate
 
Balance
 
Interest
 
Rate
Assets:
                       
Cash and Fed funds sold
 
 $          70,313
 
 $             75
 
0.42%
 
 $        47,162
 
 $             36
 
0.31%
Securities (1)
 
             93,375
 
              725
 
3.11%
 
           52,405
 
              544
 
4.15%
Loans:
                       
Commercial real estate
 
           825,522
 
         10,110
 
4.79%
 
         687,447
 
           8,358
 
4.76%
Residential real estate
 
           180,294
 
           1,603
 
3.56%
 
         174,815
 
           1,556
 
3.56%
Construction (2)
 
           112,456
 
           1,304
 
4.54%
 
           89,338
 
              996
 
4.36%
Commercial business
 
           206,587
 
           2,709
 
5.13%
 
         170,954
 
           2,224
 
5.09%
Home equity
 
             14,193
 
              154
 
4.31%
 
           16,011
 
              155
 
3.83%
Consumer
 
               1,121
 
                15
 
5.33%
 
             1,943
 
                24
 
4.98%
Acquired loans (net of mark)
 
                  573
 
                15
 
10.10%
 
             2,058
 
                70
 
13.43%
Total loans
 
        1,340,746
 
         15,910
 
4.64%
 
      1,142,566
 
         13,383
 
4.58%
Federal Home Loan Bank stock
 
               7,943
 
                70
 
3.52%
 
             6,640
 
                57
 
3.45%
Total earning assets
 
        1,512,377
 
 $      16,780
 
4.34%
 
      1,248,773
 
 $      14,020
 
4.39%
Other assets
 
             57,850
         
           76,443
       
Total assets
 
 $     1,570,227
         
 $   1,325,216
       
                         
Liabilities and shareholders' equity:
                       
Interest-bearing liabilities:
                       
NOW
 
 $          57,271
 
                22
 
0.15%
 
 $        51,778
 
                15
 
0.11%
Money market
 
           331,623
 
              504
 
0.60%
 
         294,219
 
              404
 
0.54%
Savings
 
             77,428
 
              100
 
0.52%
 
         101,590
 
              201
 
0.78%
Time
 
           589,871
 
           1,809
 
1.22%
 
         434,976
 
           1,156
 
1.05%
Total interest-bearing deposits
 
        1,056,193
 
           2,435
 
0.92%
 
         882,563
 
           1,776
 
0.80%
Borrowed Money
 
           182,947
 
              916
 
1.99%
 
         145,015
 
              896
 
2.45%
Total interest-bearing liabilities
 
        1,239,140
 
 $        3,351
 
1.08%
 
      1,027,578
 
 $        2,672
 
1.03%
Noninterest-bearing deposits
 
           178,106
         
         155,276
       
Other liabilities
 
               9,829
         
             7,051
       
Total liabilities
 
        1,427,075
         
      1,189,905
       
Shareholders' equity
 
           143,152
         
         135,311
       
Total liabilities and shareholders'  equity
 
 $     1,570,227
         
 $   1,325,216
       
Net interest income (3)
     
 $      13,429
         
 $      11,348
   
Interest rate spread
         
3.26%
         
3.36%
Net interest margin (4)
         
3.55%
         
3.63%
 
(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 $138 thousand and $112 thousand, respectively for the three months ended December 31, 2016, and 2015.
(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 Year Ended        
   
December 31, 2016  
 
December 31, 2015  
   
Average
     
Yield/
 
Average
     
Yield/
   
Balance
 
Interest
 
Rate
 
Balance
 
Interest
 
Rate
Assets:
                       
Cash and Fed funds sold
 
 $          41,838
 
 $           173
 
0.41%
 
 $        39,632
 
 $             97
 
0.25%
Securities (1)
 
             99,905
 
           3,046
 
3.05%
 
           59,009
 
           2,243
 
3.80%
Loans:
                       
Commercial real estate
 
           772,100
 
         36,496
 
4.65%
 
         611,289
 
         29,835
 
4.81%
Residential real estate
 
           179,096
 
           6,410
 
3.58%
 
         174,527
 
           6,282
 
3.60%
Construction (2)
 
           100,611
 
           4,602
 
4.50%
 
           76,292
 
           3,505
 
4.53%
Commercial business
 
           185,523
 
           9,791
 
5.19%
 
         156,039
 
           8,089
 
5.11%
Home equity
 
             14,951
 
              621
 
4.16%
 
           17,163
 
              649
 
3.78%
Consumer
 
               1,560
 
                81
 
5.17%
 
             2,350
 
              115
 
4.88%
Acquired loans (net of mark)
 
                  790
 
                76
 
9.57%
 
             2,672
 
              225
 
8.42%
Total loans
 
        1,254,631
 
         58,077
 
4.55%
 
      1,040,332
 
         48,700
 
4.62%
Federal Home Loan Bank stock
 
               7,366
 
              255
 
3.46%
 
             6,715
 
              168
 
2.50%
Total earning assets
 
        1,403,740
 
 $      61,551
 
4.31%
 
      1,145,688
 
 $      51,208
 
4.41%
Other assets
 
             54,580
         
           60,191
       
Total assets
 
 $     1,458,320
         
 $   1,205,879
       
                         
Liabilities and shareholders' equity:
                       
Interest-bearing liabilities:
                       
NOW
 
 $          56,123
 
              109
 
0.19%
 
 $        55,696
 
                62
 
0.11%
Money market
 
           317,210
 
           1,835
 
0.58%
 
         263,900
 
           1,411
 
0.53%
Savings
 
             72,800
 
              315
 
0.43%
 
           96,841
 
              693
 
0.72%
Time
 
           524,237
 
           6,039
 
1.15%
 
         365,179
 
           3,515
 
0.96%
Total interest-bearing deposits
 
           970,370
 
           8,298
 
0.86%
 
         781,616
 
           5,681
 
0.73%
Borrowed Money
 
           164,450
 
           3,598
 
2.19%
 
         129,390
 
           2,285
 
1.77%
Total interest-bearing liabilities
 
        1,134,820
 
 $      11,896
 
1.05%
 
         911,006
 
 $        7,966
 
0.87%
Noninterest-bearing deposits
 
           172,098
         
         154,950
       
Other liabilities
 
             13,271
         
             6,370
       
Total liabilities
 
        1,320,189
         
      1,072,326
       
Shareholders' equity
 
           138,131
         
         133,553
       
Total liabilities and shareholders'  equity
 
 $     1,458,320
         
 $   1,205,879
       
Net interest income (3)
     
 $      49,655
         
 $      43,242
   
Interest rate spread
         
3.26%
         
3.54%
Net interest margin (4)
         
3.54%
         
3.77%
                         
(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 $557 thousand and $454 thousand, respectively for the year ended December 31, 2016, and 2015.
(4)
Net interest income as a percentage of earning assets.

14