Attached files

file filename
8-K - BANKWELL FINANCIAL GROUP, INC. 8-K 4 25 18 - Bankwell Financial Group, Inc.bwfg8k-042518.htm


BANKWELL FINANCIAL GROUP REPORTS FIRST QUARTER NET INCOME OF $4.6 MILLION OR $0.59 PER SHARE, REPRESENTING 24% YEAR OVER YEAR GROWTH AND DECLARES SECOND QUARTER DIVIDEND
New Canaan, CT – April 25, 2018 – Bankwell Financial Group, Inc. (NASDAQ: BWFG) reported GAAP net income of $4.6 million or $0.59 per share for the first quarter of 2018, versus $3.7 million or $0.48 per share for the same period in 2017.
The Company's Board of Directors declared a $0.12 per share cash dividend, payable May 25, 2018 to shareholders of record on May 15, 2018.
Notes Bankwell Financial Group President and CEO, Christopher R. Gruseke:
"We are happy to announce year over year earnings growth of 24% for the first quarter of 2018.  Acknowledging that the lower corporate tax rate played a significant role, Bankwell nevertheless achieved solid organic growth in the face of a more competitive lending environment and several non-recurring charges."

"The heightened volatility experienced across the capital markets during the first quarter acted as a headwind against the lending environment in general.  Further, while too many banking institutions have seemingly demonstrated how recent tax cuts will impact their business models, Bankwell chose not to participate in a race to the bottom in lending spreads. We will continue our disciplined practice toward lending rates as we have never chosen to compete on price.  Thus far, our pipeline suggests improved volume at more favorable spreads for the second quarter."

"We note that our efficiency ratio took an uncharacteristic increase this quarter versus Q1'17.  Several factors contributed to this increase: 1) non-recurring expenses, such as a $363 thousand increase in professional fees, as well as approximately $300 thousand in loan origination costs, which could not be deferred due to lower loan volume, 2) forgone interest income on approximately $14 million in new non-performing loans (see below), and 3) planned investment in people and infrastructure, primarily geared toward deposit gathering activities."

"The first quarter also saw an addition of approximately $14 million in non-performing loans due to two recently impaired commercial loans with balances of approximately $10 million and $4 million, respectively. We are in the process of evaluating the various pathways to repayment on these credits and will provide an update in our next quarterly release."

"Finally, the next quarter will also see three new Bankwell branches open within our footprint in Fairfield County, CT.  We are excited to bring the Bankwell brand to these towns and expect those new customers will agree with their neighboring communities who have just voted Bankwell the "#1 Bank in Fairfield County for Customer Service."

1

First Quarter 2018 Highlights:
 
·
First quarter total revenue (net interest income plus non-interest income) was $15.0 million versus $14.2 million in the same period last year, a 6% increase.
 
·
First quarter diluted earnings per share were $0.59, an increase of 23% compared to the first quarter of 2017.
 
·
Return on average assets reached 1.03% for the quarter ended March 31, 2018 compared to 0.93% for the quarter ended March 31, 2017.
 
·
Return on average tangible common equity reached 11.56% in the first quarter of 2018 compared to 10.33% for the quarter ended March 31, 2017.
 
·
The tangible book value per common share at March 31, 2018 was $21.12, a 9% increase over March 31, 2017.
 
·
Tax equivalent net interest margin was 3.15% for the first quarter of 2018.
 
·
Total gross loans approached $1.6 billion for the first quarter of 2018.
 
·
Total assets surpassed $1.8 billion and grew at an annualized rate of 8% during the first quarter of 2018.
 
·
Total deposits exceeded $1.4 billion and grew at an annualized rate of 8% during the first quarter of 2018.
 
·
The allowance for loan losses was $18.8 million and represents 1.21% of total loans.
 
·
Investment securities totaled $120.6 million and represent 7% of total assets.
 
 
Earnings
Net income for the quarter ended March 31, 2018 was $4.6 million, an increase of 24% compared to the quarter ended March 31, 2017. Revenues (net interest income plus non-interest income) for the quarter ended March 31, 2018 were $15.0 million, an increase of 6% compared to the quarter ended March 31, 2017. Net interest income for the quarter ended March 31, 2018 was $13.7 million, an increase of 6% compared to the quarter ended March 31, 2017. The increase in net income was driven by an increase in interest and fees on loans and from a reduction in the corporate tax rate from 35% to 21% resulting from 2017 tax reform. The increase in interest and fees on loans was a result of commercial real estate and commercial business loan growth as compared to March 31, 2017.
Basic and diluted earnings per share were each $0.59 for the quarter ended March 31, 2018 compared to $0.49 and $0.48, respectively, for the quarter ended March 31, 2017.
The Company's efficiency ratio for the quarters ended March 31, 2018 and March 31, 2017 were 62.0% and 58.3%, respectively. The increase in the efficiency ratio was driven by an increase in noninterest expense. The temporary increase in noninterest expense reflected a nonrecurring increase in audit related expenses and a ramp up of costs associated with the opening of three new branch locations, which are expected to open in the second quarter of 2018.
Noninterest Income and Expense
Noninterest income increased $67 thousand or 5% to $1.3 million for the three months ended March 31, 2018 compared to the three months ended March 31, 2017. The increase in noninterest income was primarily driven by an increase in gains and fees from the sales of loans and a net gain on the sale of available for sale securities. Gain and fees from the sale of loans totaled $370 thousand for the quarter ended March 31, 2018 compared to $324 thousand for the same period in 2017, an increase of $46 thousand. The net gain on the sale of available for sale securities totaled $222 thousand for the quarter ended March 31, 2018 compared to a net gain on the sale of available for sale securities of $165 thousand for the same period in 2017.
2

Noninterest expense increased $969 thousand or 12% for the three months ended March 31, 2018 compared to the three months ended March 31, 2017. The increase was primarily driven by an increase in salaries and employee benefits and an increase in professional services. Salaries and employee benefits totaled $5.0 million for the quarter ended March 31, 2018 compared to $3.9 million for the same period in 2017, an increase of $1.1 million. The increase in salaries and employee benefits was primarily driven by an increase in full time equivalent employees and a reduction in deferred loan origination costs resulting from lower loan volume. The increase in full time equivalent employees is in line with year over year business growth and to a lesser degree, buildup of staffing for the three new branch locations expected to open in the second quarter of 2018. Full time equivalent employees totaled 144 at March 31, 2018 compared to 127 at March 31, 2017. Professional services totaled $775 thousand for the quarter ended March 31, 2018 compared to $412 thousand for the same period in 2017, an increase of $363 thousand. The increase in professional services was primarily driven by increases in audit related expenses.
Financial Condition
Assets totaled $1.83 billion at March 31, 2018, an annualized increase of 8% compared to assets of $1.80 billion at December 31, 2017. Total gross loans were $1.6 billion at March 31, 2018, an increase of $13.4 million compared to December 31, 2017, driven by disciplined growth in commercial real estate loans. Deposits increased to $1.43 billion, an annualized increase of 8% over December 31, 2017.
Asset Quality
Non-performing assets as a percentage of total assets was 1.14% at March 31, 2018, up from 0.31% at December 31, 2017. The increase in non-performing assets is primarily driven by two recently impaired commercial real estate loans. The allowance for loan losses was $18.8 million, representing 1.21% of total loans and $18.9 million, representing 1.23% of total loans at March 31, 2018 and December 31, 2017, respectively.
Capital
Shareholders' equity totaled $165.9 million as of March 31, 2018, an increase of $4.9 million compared to December 31, 2017, primarily a result of net income for the quarter ended March 31, 2018 of $4.6 million. As of March 31, 2018, the tangible common equity ratio and tangible book value per share were 8.92% and $21.12, 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)
         
             
   
March 31,
 
December 31,
March 31,
   
2018
 
2017
 
2017
Assets
           
Cash and due from banks
 
 $          81,249
 
 $             70,545
 
 $             63,675
Federal funds sold
 
               2,121
 
                     186
 
                10,280
Cash and cash equivalents
 
                83,370
 
                70,731
 
                73,955
             
Available for sale investment securities, at fair value
             99,050
 
                92,188
 
                87,434
Held to maturity investment securities, at amortized cost
             21,546
 
                21,579
 
                16,808
Loans receivable (net of allowance for loan losses of $18,801, $18,904
   
and $18,511 at March 31, 2018, December 31, 2017
         
and March 31, 2017, respectively)
 
        1,534,565
 
           1,520,879
 
           1,406,407
Foreclosed real estate
 
                  487
 
                        -
 
                     272
Accrued interest receivable
 
               5,331
 
                  5,910
 
                  5,180
Federal Home Loan Bank stock, at cost
 
               9,310
 
                  9,183
 
                  8,033
Premises and equipment, net
 
             19,207
 
                18,196
 
                17,618
Bank-owned life insurance
 
             39,880
 
                39,618
 
                38,740
Goodwill
 
               2,589
 
                  2,589
 
                  2,589
Other intangible assets
 
                  358
 
                     382
 
                     469
Deferred income taxes, net
 
               4,716
 
                  4,904
 
                  8,954
Other assets
 
                10,834
 
                10,448
 
                  5,783
Total assets
 
 $        1,831,243
 
 $        1,796,607
 
 $        1,672,242
             
Liabilities & Shareholders' Equity
           
Liabilities
           
Deposits
           
Noninterest-bearing
 
 $           161,641
 
 $           172,638
 
 $           170,572
Interest-bearing
 
           1,264,886
 
           1,225,767
 
           1,156,888
Total deposits
 
           1,426,527
 
           1,398,405
 
           1,327,460
             
Advances from the Federal Home Loan Bank
              199,000
 
              199,000
 
              160,000
Subordinated debentures
 
                25,116
 
                25,103
 
                25,064
Accrued expenses and other liabilities
 
                14,653
 
                13,072
 
                10,046
Total liabilities
 
           1,665,296
 
           1,635,580
 
           1,522,570
             
             
Shareholders' equity
           
Common stock, no par value; 10,000,000 shares authorized,
       
7,831,804, 7,751,424 and 7,638,706 shares issued
         
and outstanding at March 31, 2018, December 31, 2017
       
and March 31, 2017, respectively
 
              119,363
 
              118,301
 
              115,823
Retained earnings
 
                44,695
 
                41,032
 
                32,820
Accumulated other comprehensive income
 
                  1,889
 
                  1,694
 
                  1,029
Total shareholders' equity
 
              165,947
 
              161,027
 
              149,672
 
           
Total liabilities and shareholders' equity
 
 $        1,831,243
 
 $        1,796,607
 
 $        1,672,242
 
5

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,
   
2018
 
2017
 
2017
Interest and dividend income
           
Interest and fees on loans
 
 $           17,418
 
 $           17,493
 
 $           15,513
Interest and dividends on securities
 
                   935
 
                   947
 
                   809
Interest on cash and cash equivalents
 
                   254
 
                   289
 
                   114
Total interest income
 
              18,607
 
              18,729
 
              16,436
             
Interest expense
           
Interest expense on deposits
 
                3,656
 
                3,602
 
                2,581
Interest on borrowings
 
                1,246
 
                1,213
 
                   907
Total interest expense
 
                4,902
 
                4,815
 
                3,488
             
Net interest income
 
              13,705
 
              13,914
 
              12,948
             
Provision (Credit) for loan losses
 
                     13
 
                  (495)
 
                   543
             
Net interest income after provision for loan losses
 
              13,692
 
              14,409
 
              12,405
             
Noninterest income
           
Gains and fees from sales of loans
 
                   370
 
                   868
 
                   324
Bank owned life insurance
 
                   263
 
                   289
 
                   291
Service charges and fees
 
                   256
 
                   252
 
                   240
Net gain on sale of available for sale securities
 
                   222
 
                      -
 
                   165
Loss on sale of foreclosed real estate, net
 
                      -
 
                    (78)
 
                      -
Other
 
                   222
 
                   210
 
                   246
Total noninterest income
 
                1,333
 
                1,541
 
                1,266
             
Noninterest expense
           
Salaries and employee benefits
 
                5,028
 
                4,603
 
                3,929
Occupancy and equipment
 
                1,617
 
                1,585
 
                1,692
Professional services
 
                   775
 
                   457
 
                   412
Data processing
 
                   525
 
                   399
 
                   445
Marketing
 
                   297
 
                   321
 
                   266
Director fees
 
                   215
 
                   229
 
                   233
FDIC insurance
 
                   214
 
                   225
 
                   383
Amortization of intangibles
 
                     24
 
                     25
 
                     31
Foreclosed real estate
 
                      -
 
                      -
 
                       7
Other
 
                   508
 
                   735
 
                   836
Total noninterest expense
 
                9,203
 
                8,579
 
                8,234
             
Income before income tax expense
 
                5,822
 
                7,371
 
                5,437
             
Income tax expense
 
                1,222
 
                5,275
 
                1,735
             
Net income
 
 $             4,600
 
 $             2,096
 
 $             3,702
             
             
Earnings Per Common Share:
           
Basic
 
 $               0.59
 
 $               0.27
 
 $               0.49
Diluted
 
                  0.59
 
                  0.27
 
                  0.48
             
Weighted Average Common Shares Outstanding:
           
Basic
 
         7,676,813
 
         7,624,931
 
         7,525,268
Diluted
 
         7,722,120
 
         7,702,770
 
         7,632,123
Dividends per common share
 
 $               0.12
 
 $               0.07
 
 $               0.07
 
6

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,
   
2018
 
2017
 
2017
 
Performance ratios:
             
Return on average assets *
 
1.03%
 
0.46%
 
0.93%
 
Return on average stockholders' equity *
 
11.35%
 
5.15%
 
10.12%
 
Return on average tangible common equity *
 
11.56%
 
5.25%
 
10.33%
 
Net interest margin
 
3.15%
 
3.23%
 
3.35%
 
Efficiency ratio (1)
 
62.0%
 
55.1%
 
58.3%
 
               
Net loan charge-offs as a % of average loans
 
0.01%
 
0.01%
 
0.00%
 
 
* All metrics, as of December 31, 2017, measuring return were significantly impacted by certain non-recurring items, including $3.3 million for a write-down of our deferred tax asset resulting from tax reform, ($0.9) million for a change in loan reserve methodology, ($0.6) million resulting from income recognized from servicing assets and $0.2 million resulting from charges due to reductions in workforce. Excluding the non-recurring items, the company's return on average assets, return on average stockholders' equity and return on average tangible common equity would have been approximately 0.90%, 10.05% and 10.24% for the quarter ended December 31, 2017.
 
   
As of    
 
   
March 31,
2018
 
December 31,
2017
 
March 31,
2017
 
Capital ratios:
             
Total Common Equity Tier 1 Capital to Risk-Weighted Assets (2)
11.18%
 
10.99%
 
11.16%
 
Total Capital to Risk-Weighted Assets (2)
 
12.35%
 
12.19%
 
12.41%
 
Tier I Capital to Risk-Weighted Assets (2)
 
11.18%
 
10.99%
 
11.16%
 
Tier I Capital to Average Assets (2)
 
9.90%
 
9.61%
 
10.06%
 
Tangible common equity to tangible assets
 
8.92%
 
8.81%
 
8.78%
 
               
Tangible book value per common share (3)
 
 $            21.12
 
 $            20.59
 
 $            19.44
 
               
Asset quality:
             
Nonaccrual loans
 
 $          20,374
 
 $            5,481
 
 $            4,434
 
Other real estate owned
 
                  487
 
                    -
 
                  272
 
Total non-performing assets
 
 $          20,861
 
 $            5,481
 
 $            4,706
 
               
               
Nonperforming loans as a % of total loans
 
1.31%
 
0.36%
 
0.31%
 
               
Nonperforming assets as a % of total assets
 
1.14%
 
0.31%
 
0.28%
 
               
Allowance for loan losses as a % of total loans
1.21%
 
1.23%
 
1.30%
 
               
Allowance for loan losses as a % of nonperforming loans
92.28%
 
344.90%
 
417.48%
 
 
(1)
Efficiency ratio is defined as noninterest expense, less other real estate owned expenses and amortization of intangible assets, divided by our operating revenue, which is equal to net interest income plus 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 114,336, 75,186, and 98,176 as of March 31, 2018, December 31, 2017 and March 31, 2017, respectively.
 
7

BANKWELL FINANCIAL GROUP, INC.
         
LOAN & DEPOSIT PORTFOLIO (unaudited)
         
               
               
   
March 31,
 
December 31,
   
Current QTD
Period End Loan Composition
2018
 
2017
   
% Change
Residential Real Estate
 
 $         195,638
 
 $         193,524
   
1.1%
Commercial Real Estate
 
         1,005,962
 
            987,242
   
1.9%
Construction
 
              87,309
 
            101,636
   
(14.1%)
Total Real Estate Loans
 
       1,288,909
 
       1,282,402
   
0.5%
               
Commercial Business
 
            267,052
 
            259,995
   
2.7%
               
Consumer
 
                  446
 
                  619
   
(27.9%)
Total Loans
 
 $    1,556,407
 
 $    1,543,016
   
0.9%
               
               
               
               
   
March 31,
 
December 31,
   
Current QTD
Period End Deposit Composition
2018
 
2017
   
% Change
Noninterest-bearing demand
 
 $         161,641
 
 $         172,638
   
(6.4%)
NOW
 
              58,416
 
              58,942
   
(0.9%)
Money Market
 
            479,524
 
            451,804
   
6.1%
Savings
 
              96,664
 
              83,758
   
15.4%
Time
 
            630,282
 
            631,263
   
(0.2%)
Total Deposits
 
 $    1,426,527
 
 $    1,398,405
   
2.0%
 
 
 
 
8

BANKWELL FINANCIAL GROUP, INC.
               
NONINTEREST INCOME & EXPENSE - QTD (unaudited)
       
(Dollars in thousands)
                 
                   
 
For the Quarter Ended  
       
Noninterest income
March 31,
 
December 31,
March 31,
 
Mar 18 vs. Dec 17
Mar 18 vs. Mar 17
 
2018
 
2017
 
2017
 
% Change
 
% Change
Gains and fees from sales of loans
 $               370
 
 $               868
 
 $               324
 
(57.4%)
 
14.2%
Bank owned life insurance
                  263
 
                  289
 
                  291
 
(9.0%)
 
(9.6%)
Service charges and fees
                  256
 
                  252
 
                  240
 
1.6%
 
6.7%
Net gain on sale of available for sale securities
                  222
 
                    -
 
                  165
 
100.0%
 
34.5%
Loss on sale of foreclosed real estate, net
                    -
 
                  (78)
 
                    -
 
(100.0%)
 
0.0%
Other
                  222
 
                  210
 
                  246
 
5.7%
 
(9.8%)
Total noninterest income
 $           1,333
 
 $           1,541
 
 $           1,266
 
(13.5%)
 
5.3%
                   
                   
                   
 
For the Quarter Ended  
       
Noninterest expense
March 31,
 
December 31,
March 31,
 
Mar 18 vs. Dec 17
Mar 18 vs. Mar 17
 
2018
 
2017
 
2017
 
% Change
 
% Change
Salaries and employee benefits
 $             5,028
 
 $             4,603
 
 $             3,929
 
9.2%
 
28.0%
Occupancy and equipment
               1,617
 
               1,585
 
               1,692
 
2.0%
 
(4.4%)
Professional services
                  775
 
                  457
 
                  412
 
69.6%
 
88.1%
Data processing
                  525
 
                  399
 
                  445
 
31.6%
 
18.0%
Marketing
                  297
 
                  321
 
                  266
 
(7.5%)
 
11.7%
Director fees
                  215
 
                  229
 
                  233
 
(6.1%)
 
(7.7%)
FDIC insurance
                  214
 
                  225
 
                  383
 
(4.9%)
 
(44.1%)
Amortization of intangibles
                    24
 
                    25
 
                    31
 
(4.0%)
 
(22.6%)
Foreclosed real estate
                    -
 
                    -
 
                     7
 
0.0%
 
(100.0%)
Other
                  508
 
                  735
 
                  836
 
(30.9%)
 
(39.2%)
Total noninterest expense
 $           9,203
 
 $           8,579
 
 $           8,234
 
7.3%
 
11.8%
 
 
9

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
March 31,
December 31,
March 31,
 
2018
 
2017
 
2017
Total Equity
 $         165,947
 
 $         161,027
 
 $         149,672
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  358
 
                  382
 
                  469
Tangible Common Equity
 $       163,000
 
 $       158,056
 
 $       146,614
           
Total Assets
 $       1,831,243
 
 $       1,796,607
 
 $       1,672,242
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  358
 
                  382
 
                  469
Tangible Assets
 $    1,828,296
 
 $    1,793,636
 
 $    1,669,184
           
Tangible Common Equity to Tangible Assets
8.92%
 
8.81%
 
8.78%
           
           
 
As of    
Computation of Tangible Book Value per Common Share
March 31,
December 31,
March 31,
 
2018
 
2017
 
2017
Total shareholders' equity
 $         165,947
 
 $         161,027
 
 $         149,672
Less:
         
Preferred stock
                    -
 
                    -
 
                    -
Common shareholders' equity
          165,947
 
          161,027
 
          149,672
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  358
 
                  382
 
                  469
Tangible common shareholders' equity
          163,000
 
          158,056
 
          146,614
Common shares issued
         7,831,804
 
         7,751,424
 
         7,638,706
Less:
         
Shares of unvested restricted stock
            114,336
 
              75,186
 
              98,176
Common shares outstanding
       7,717,468
 
       7,676,238
 
       7,540,530
Book value per share
 $            21.50
 
 $            20.98
 
 $            19.85
Less:
         
Effects of intangible assets
 $              0.38
 
 $              0.39
 
 $              0.41
           
Tangible Book Value per Common Share
 $           21.12
 
 $           20.59
 
 $           19.44
 
 
10

BANKWELL FINANCIAL GROUP, INC.
         
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (unaudited) - Continued
(Dollars in thousands, except share data)
         
           
           
 
For the Quarter Ended
Computation of Efficiency Ratio
March 31,
December 31,
March 31,
 
2018
 
2017
 
2017
Noninterest expense
 $             9,203
 
 $             8,579
 
 $             8,234
Less:
         
Amortization of intangible assets
                    24
 
                    25
 
                    31
Foreclosed real estate expenses
                    -
 
                    -
 
                     7
Adjusted noninterest expense
 $           9,179
 
 $           8,554
 
 $           8,196
Net interest income
 $           13,705
 
 $           13,914
 
 $           12,948
Noninterest income
               1,333
 
               1,541
 
               1,266
Less:
         
Gains on sales of securities
                  222
 
                    -
 
                  165
Loss on sale of foreclosed real estate
                    -
 
                  (78)
 
                    -
Adjusted operating revenue
 $         14,816
 
 $         15,533
 
 $         14,049
           
Efficiency ratio
62.0%
 
55.1%
 
58.3%
           
           
 
For the Quarter Ended
Computation of Return on Average Tangible Common Equity
March 31,
December 31,
March 31,
 
2018
 
2017
 
2017
Net Income Attributable to Common Shareholders
 $             4,600
 
 $             2,096
 
 $             3,702
Total average shareholders' equity
 $         164,369
 
 $         161,477
 
 $         148,349
Less:
         
Goodwill
               2,589
 
               2,589
 
               2,589
Other intangibles
                  358
 
                  382
 
                  469
Average tangible common equity
 $         161,422
 
 $         158,506
 
 $         145,291
           
Annualized Return on Average Tangible Common Equity
11.56%
 
5.25%
 
10.33%
 
 
 
11

BANKWELL FINANCIAL GROUP, INC.
                       
NET INTEREST MARGIN ANALYSIS ON A FULLY TAX EQUIVALENT BASIS
                       
(Dollars in thousands)
                       
                         
   
For the Quarter Ended        
   
March 31, 2018
  
 
March 31, 2017
  
   
Average
     
Yield/
 
Average
     
Yield/
   
Balance
 
Interest
 
Rate (5)
 
Balance
 
Interest
 
Rate (5)
Assets:
                       
Cash and Fed funds sold
 
 $          69,164
 
 $           254
 
1.49%
 
 $        68,416
 
 $           114
 
0.68%
Securities (1)
 
           117,084
 
              888
 
3.04%
 
         101,857
 
              861
 
3.38%
Loans:
                       
Commercial real estate
 
           976,294
 
         10,868
 
4.45%
 
         854,733
 
           9,684
 
4.53%
Residential real estate
 
           197,897
 
           1,799
 
3.64%
 
         193,500
 
           1,740
 
3.60%
Construction (2)
 
             95,384
 
           1,146
 
4.81%
 
         105,320
 
           1,249
 
4.74%
Commercial business
 
           280,812
 
           3,597
 
5.12%
 
         228,422
 
           2,826
 
4.95%
Consumer
 
                  637
 
                  8
 
4.97%
 
             1,690
 
                14
 
3.47%
Total loans
 
        1,551,024
 
         17,418
 
4.49%
 
      1,383,665
 
         15,513
 
4.48%
Federal Home Loan Bank stock
 
               9,306
 
              118
 
5.12%
 
             8,020
 
                79
 
3.98%
Total earning assets
 
        1,746,578
 
 $      18,678
 
4.28%
 
      1,561,958
 
 $      16,567
 
4.24%
Other assets
 
             66,794
         
           59,681
       
Total assets
 
 $     1,813,372
         
 $   1,621,639
       
                         
Liabilities and shareholders' equity:
                       
Interest-bearing liabilities:
                       
NOW
 
 $          58,329
 
 $             19
 
0.13%
 
 $        54,593
 
 $             27
 
0.20%
Money market
 
           466,653
 
           1,162
 
1.01%
 
         343,992
 
              566
 
0.67%
Savings
 
             93,947
 
              196
 
0.85%
 
         111,012
 
              185
 
0.68%
Time
 
           625,728
 
           2,280
 
1.48%
 
         595,452
 
           1,803
 
1.23%
Total interest-bearing deposits
 
        1,244,657
 
           3,657
 
1.19%
 
      1,105,049
 
           2,581
 
0.95%
Borrowed Money
 
           224,108
 
           1,246
 
2.22%
 
         182,053
 
              907
 
1.99%
Total interest-bearing liabilities
 
        1,468,765
 
 $        4,903
 
1.35%
 
      1,287,102
 
 $        3,488
 
1.10%
Noninterest-bearing deposits
 
           166,289
         
         174,795
       
Other liabilities
 
             13,949
         
           11,393
       
Total liabilities
 
        1,649,003
         
      1,473,290
       
Shareholders' equity
 
           164,369
         
         148,349
       
Total liabilities and shareholders'  equity
 
 $     1,813,372
         
 $   1,621,639
       
Net interest income (3)
     
 $      13,775
         
 $      13,079
   
Interest rate spread
         
2.93%
         
3.14%
Net interest margin (4)
         
3.15%
         
3.35%
 
(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 $70 thousand and $131 thousand, respectively for the quarters ended March 31, 2018 and 2017.

(4)
Net interest income as a percentage of earning assets.

(5)
Yields are calculated using the contractual day count convention for each respective product type.
 

12