Attached files

file filename
EX-99.2 - EXHIBIT 99.2 - PRESENTATION MATERIAL - Bankwell Financial Group, Inc.ex99-2.htm
8-K - BANKWELL FINANCIAL GROUP, INC. 8-K 07 26 18 - Bankwell Financial Group, Inc.bwfg8k-072618.htm

BANKWELL FINANCIAL GROUP REPORTS RECORD SECOND QUARTER NET INCOME OF $4.7 MILLION OR $0.60 PER SHARE AND DECLARES THIRD QUARTER DIVIDEND
New Canaan, CT – July 26, 2018 – Bankwell Financial Group, Inc. (NASDAQ: BWFG) reported GAAP net income of $4.7 million or $0.60 per share for the second quarter of 2018, versus $3.8 million or $0.49 per share for the same period in 2017.
The Company's Board of Directors declared a $0.12 per share cash dividend, payable August 27, 2018 to shareholders of record on August 17, 2018.
Notes Bankwell Financial Group President and CEO, Christopher R. Gruseke:
"During the second quarter Bankwell improved its operating metrics on multiple fronts. We saw a return to more rational pricing, and loan origination exceeded $91 million, versus $55 million originated during Q1. Funded loans grew by $73 million in Q2, versus $28 million for Q1. Q2 performance represents annualized loan growth of approximately 10%."
"On the expense side, Q2 results demonstrated that Q1 performance did not represent the start of an unfavorable trend. The quarter's efficiency ratio was 58.2%, versus 62.0% in Q1, bringing the year to date ratio down to 60.1%. Our management team is committed to continue to drive the ratio down."
"June also saw the successful opening of three new branches in Fairfield County, CT. We are excited about our growth prospects in these markets and are confident that these branches will have made a meaningful impact on deposit balances by this time next year."
"In Q1 we disclosed the addition of two loan relationships, totaling $14 million, to non-performing asset ("NPA") balances. Subsequent to the end of the second quarter, the smaller of the two exposures disclosed in Q1, with an unpaid balance of approximately $4 million, was repaid in full. Our second quarter allowance for loan losses ("ALLL") included approximately $0.6 million in specific reserves for this credit."
"During Q2, for the larger of the two relationships, the NPA balance increased from $10 million to $13 million. The increase does not reflect further deterioration of the credit but is a result of the required re-purchase by Bankwell of the guaranteed portion of the loan sold to investors as part of the Small Business Administration's ("SBA") 7(a) Program. Our second quarter results include the addition of approximately $3 million in specific reserves associated with this relationship. We believe this specific reserve adequately provides against the risk of loss associated with this lending relationship based on the information available at this time. Meanwhile, we continue to work with the borrower to explore multiple pathways to repayment of these loans. The $3 million specific reserve was largely offset by a required reduction in the Bank's general loan loss reserve. Bankwell utilizes both its own and peer group historical loss data as part of its ALLL calculation. As higher historical loss periods are being replaced with periods with lower losses, the Bank's general ALLL reserve is recalculated to reflect the improving loss trends. There should be no confusion that, with or without the $3 million specific reserve recorded in Q2 2018, the reduction in the general ALLL reserve was required by the consistent application of our ALLL methodology."
"Bankwell's balance sheet and credit culture remain strong. Further, the Bank's general ALLL reserve provides a 256% coverage of NPAs that are not already covered by a specific reserve."

1


Additional Second Quarter 2018 Highlights:
 
·
Second quarter diluted earnings per share were $0.60, an increase of 22% compared to the second quarter of 2017.
 
·
Return on average assets reached 1.02% for the quarter ended June 30, 2018 compared to 0.88% for the quarter ended June 30, 2017.
 
·
Return on average tangible common equity reached 11.41% in the second quarter of 2018 compared to 10.09% for the quarter ended June 30, 2017.
 
·
The tangible book value per common share at June 30, 2018 was $21.56, an 8% increase over June 30, 2017.
 
·
Second quarter total revenue (net interest income plus non-interest income) was $15.0 million versus $14.6 million in the same period last year, a 3% increase.
 
·
The second quarter efficiency ratio totaled 58.2% compared to 62.0% for the first quarter of 2018.
 
·
The second quarter noninterest expense totaled $8.8 million compared to $9.2 million for the first quarter of 2018, reflecting the absence of Q1'18 non-recurring expenses.
 
·
Tax equivalent net interest margin was 3.14% for the second quarter of 2018.
 
·
Total gross loans approached $1.6 billion for the second quarter of 2018 and grew at an annualized rate of 10% during the second quarter of 2018.
 
·
Total assets approached $1.9 billion and grew at an annualized rate of 9% during the second quarter of 2018.
 
·
Total deposits approached $1.5 billion and grew at an annualized rate of 11% during the second quarter of 2018.
 
·
The allowance for loan losses was $19.0 million and represents 1.19% of total loans.
 
·
Investment securities totaled $114.1 million and represent 6% of total assets.
 
Earnings
Net income for the quarter ended June 30, 2018 was $4.7 million, an increase of 25% compared to the quarter ended June 30, 2017. Net income for the six months ended June 30, 2018 was $9.3 million, an increase of 25% compared to the six months ended June 30, 2017. Revenues (net interest income plus non-interest income) for the quarter ended June 30, 2018 were $15.0 million, an increase of 3% compared to the quarter ended June 30, 2017. Revenues for the six months ended June 30, 2018 were $30.1 million, an increase of 4% compared to the six months ended June 30, 2017. Net interest income for the quarter ended June 30, 2018 was $13.9 million, an increase of 2% compared to the quarter ended June 30, 2017. Net interest income for the six months ended June 30, 2018 was $27.6 million, an increase of 4% compared to the six months ended June 30, 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, offset by increases in interest expense and noninterest expense. The increase in interest and fees on loans was a result of commercial real estate and commercial business loan growth as compared to June 30, 2017.
Basic and diluted earnings per share were each $0.60 for the quarter ended June 30, 2018 compared to $0.49 for the quarter ended June 30, 2017. Basic and diluted earnings per share were each $1.19 for the six months ended June 30, 2018 compared to $0.98 and $0.97, respectively, for the six months ended June 30, 2017.
The Company's efficiency ratio for the quarters ended June 30, 2018 and June 30, 2017 was 58.2% and 51.2%, respectively. The Company's efficiency ratio for the six months ended June 30, 2018 and June 30, 2017 was 60.1% and 54.7%, respectively.  The increase in the efficiency ratio was driven by an increase in noninterest expense as the Company continues to grow its balance sheet and the opening of three new branches during Q2.
2

Noninterest Income and Expense
Noninterest income increased $109 thousand or 11% to $1.1 million for the three months ended June 30, 2018 compared to the three months ended June 30, 2017. Noninterest income increased $176 thousand or 8% to $2.4 million for the six months ended June 30, 2018 compared to the six months ended June 30, 2017.  The increase in noninterest income was primarily driven by an increase in gains and fees from the sales of loans. Gains and fees from the sales of loans totaled $315 thousand for the quarter ended June 30, 2018 compared to $199 thousand for the same period in 2017, an increase of $116 thousand. Gains and fees from the sales of loans totaled $685 thousand for the six months ended June 30, 2018 compared to $523 thousand for the same period in 2017, an increase of $162 thousand.
Noninterest expense increased $1.2 million or 16% for the three months ended June 30, 2018 compared to the three months ended June 30, 2017. The increase was primarily driven by an increase in salaries and employee benefits and an increase in occupancy and equipment expense. Salaries and employee benefits totaled $4.5 million for the quarter ended June 30, 2018 compared to $3.8 million for the same period in 2017, an increase of $0.7 million. The increase in salaries and employee benefits was primarily driven by an increase in full time equivalent employees. The increase in full time equivalent employees is in line with year over year business growth and driven by staffing for the three new branch locations, opened during the second quarter of 2018. Average full time equivalent employees totaled 145 at June 30, 2018 compared to 129 at June 30, 2017. Occupancy and equipment expense totaled $1.7 million for the quarter ended June 30, 2018 compared to $1.4 million for the same period in 2017, an increase of $292 thousand. The increase in occupancy and equipment expense was primarily driven by expenditures associated with the opening of the new branch locations and improvements of existing infrastructure.
Noninterest expense increased $2.2 million or 14% for the six months ended June 30, 2018 compared to the six months ended June 30, 2017. The increase was primarily driven by an increase in salaries and employee benefits, occupancy and equipment expense and professional services. Salaries and employee benefits totaled $9.6 million for the six months ended June 30, 2018 compared to $7.7 million for the same period in 2017, an increase of $1.8 million. The increase in salaries and employee benefits was primarily driven by an increase in full time equivalent employees, which is in line with year over year business growth and driven by staffing for the three new branch locations and a reduction in deferred loan origination costs as a result of lower year-to-date loan volume. Occupancy and equipment expense totaled $3.3 million for the six months ended June 30, 2018 compared to $3.1 million for the same period in 2017, an increase of $217 thousand. The increase in occupancy and equipment expense was primarily driven by expenditures associated with the opening of the new branch locations and improvements of existing infrastructure. Professional services totaled $1.2 million for the six months ended June 30, 2017 compared to $935 thousand for the same period in 2017, an increase of $264 thousand. The increase in professional services was primarily driven by increases in audit related expenses.
Financial Condition
Assets totaled $1.9 billion at June 30, 2018, an annualized increase of 8% compared to assets of $1.8 billion at December 31, 2017. Total gross loans were $1.6 billion at June 30, 2018, an increase of $51.4 million compared to December 31, 2017, driven by disciplined growth in commercial loans. Deposits increased to $1.5 billion, an annualized increase of 10% over December 31, 2017.
3

Asset Quality
Non-performing assets as a percentage of total assets was 1.25% at June 30, 2018, up from 0.31% at December 31, 2017. The increase in non-performing assets is primarily driven by two recently impaired commercial loan relationships. Subsequent to the second quarter, the smaller of the two relationships, with an unpaid balance of approximately $4 million, was repaid in full. The allowance for loan losses was $19.0 million, representing 1.19% of total loans and $18.9 million, representing 1.23% of total loans at June 30, 2018 and December 31, 2017, respectively. The Bank's general ALLL provides a 256% coverage of NPAs that are not already covered by a specific reserve as of June 30, 2018.
Capital
Shareholders' equity totaled $169.6 million as of June 30, 2018, an increase of $8.5 million compared to December 31, 2017, primarily a result of net income for the six months ended June 30, 2018 of $9.3 million and equity from stock transactions totaling $1.5 million, offset by dividends paid of $1.9 million. As of June 30, 2018, the tangible common equity ratio and tangible book value per share were 8.92% and $21.56, 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.

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)
               
                 
   
June 30,
 
March 31,
 
December 31,
June 30,
   
2018
 
2018
 
2017
 
2017
Assets
               
Cash and due from banks
 
 $             89,214
 
 $          81,249
 
 $             70,545
 
 $             84,802
Federal funds sold
 
                     105
 
               2,121
 
                     186
 
                  1,185
Cash and cash equivalents
 
                89,319
 
     83,370
 
                70,731
 
                85,987
 
               
Available for sale investment securities, at fair value
 
                92,608
 
             99,050
 
                92,188
 
                90,951
Held to maturity investment securities, at amortized cost
 
                21,505
 
             21,546
 
                21,579
 
                23,615
Loans receivable (net of allowance for loan losses of $19,006, $18,801,
           
$18,904 and $19,536 at June 30, 2018, March 31, 2018, December 31, 2017
           
and June 30, 2017, respectively)
 
           1,572,591
 
        1,534,565
 
           1,520,879
 
           1,463,240
Foreclosed real estate
 
                        -
 
                  487
 
                        -
 
                     222
Accrued interest receivable
 
                  5,522
 
               5,331
 
                  5,910
 
                  5,239
Federal Home Loan Bank stock, at cost
 
                  9,333
 
               9,310
 
                  9,183
 
                  8,033
Premises and equipment, net
 
                20,313
 
             19,207
 
                18,196
 
                17,366
Bank-owned life insurance
 
                40,146
 
             39,880
 
                39,618
 
                39,034
Goodwill
 
                  2,589
 
               2,589
 
                  2,589
 
                  2,589
Other intangible assets
 
                     334
 
                  358
 
                     382
 
                     438
Deferred income taxes, net
 
                  4,683
 
               4,716
 
                  4,904
 
                  8,957
Other assets
 
                11,859
 
                10,834
 
                10,448
 
                10,133
Total assets
 
 $        1,870,802
 
 $        1,831,243
 
 $        1,796,607
 
 $        1,755,804
                 
Liabilities & Shareholders' Equity
               
Liabilities
               
Deposits
               
Noninterest-bearing deposits
 
 $           168,295
 
 $           161,641
 
 $           172,638
 
 $           176,495
Interest-bearing deposits
 
           1,297,343
 
           1,264,886
 
           1,225,767
 
           1,237,790
Total deposits
 
           1,465,638
 
           1,426,527
 
           1,398,405
 
           1,414,285
                 
Advances from the Federal Home Loan Bank
 
              199,000
 
              199,000
 
              199,000
 
              150,000
Subordinated debentures
 
                25,129
 
                25,116
 
                25,103
 
                25,077
Accrued expenses and other liabilities
 
                11,462
 
                14,653
 
                13,072
 
                12,865
Total liabilities
 
           1,701,229
 
           1,665,296
 
           1,635,580
 
           1,602,227
                 
                 
Shareholders' equity
               
Common stock, no par value; 10,000,000 shares authorized, 7,841,720, 7,831,804,
           
7,751,424 and 7,673,850 shares issued and outstanding at June 30, 2018,
           
March 31, 2018, December 31, 2017 and June 30, 2017, respectively
              119,824
 
              119,363
 
              118,301
 
              116,502
Retained earnings
 
                48,470
 
                44,695
 
                41,032
 
                36,053
Accumulated other comprehensive income
 
                  1,279
 
                  1,889
 
                  1,694
 
                  1,022
Total shareholders' equity
 
              169,573
 
              165,947
 
              161,027
 
              153,577
 
               
Total liabilities and shareholders' equity
 
 $        1,870,802
 
 $        1,831,243
 
 $        1,796,607
 
 $        1,755,804
                 
 
5

BANKWELL FINANCIAL GROUP, INC.
                       
CONSOLIDATED STATEMENTS OF INCOME (unaudited)
                   
(Dollars in thousands, except per share data)
                       
                         
   
For the Quarter Ended   
 
For the Six Months Ended
   
June 30,
 
March 31,
 
December 31,
June 30,
 
June 30,
 
June 30,
   
2018
 
2018
 
2017
 
2017
 
2018
 
2017
Interest and dividend income
                       
Interest and fees on loans
 
 $           18,114
 
 $           17,418
 
 $           17,493
 
 $         16,660
 
 $         35,532
 
 $         32,173
Interest and dividends on securities
 
                   975
 
                   935
 
                   947
 
                 880
 
              1,910
 
              1,689
Interest on cash and cash equivalents
 
                   325
 
                   254
 
                   289
 
                 148
 
                 579
 
                 262
Total interest income
 
              19,414
 
              18,607
 
              18,729
 
            17,688
 
            38,021
 
            34,124
                         
Interest expense
                       
Interest expense on deposits
 
                4,309
 
                3,656
 
                3,602
 
              3,095
 
              7,965
 
              5,676
Interest on borrowings
 
                1,197
 
                1,246
 
                1,213
 
                 952
 
              2,443
 
              1,859
Total interest expense
 
                5,506
 
                4,902
 
                4,815
 
              4,047
 
            10,408
 
              7,535
                         
Net interest income
 
              13,908
 
              13,705
 
              13,914
 
            13,641
 
            27,613
 
            26,589
                         
Provision (Credit) for loan losses
 
                   310
 
                     13
 
                  (495)
 
                 895
 
                 323
 
              1,438
                         
Net interest income after provision (credit) for loan losses
              13,598
 
              13,692
 
              14,409
 
            12,746
 
            27,290
 
            25,151
                         
Noninterest income
                       
Gains and fees from sales of loans
 
                   315
 
                   370
 
                   868
 
                 199
 
                 685
 
                 523
Bank owned life insurance
 
                   265
 
                   263
 
                   289
 
                 295
 
                 528
 
                 586
Service charges and fees
 
                   265
 
                   256
 
                   252
 
                 261
 
                 521
 
                 501
Loss on sale of foreclosed real estate, net
 
                      -
 
                      -
 
                    (78)
 
                    -
 
                    -
 
                    -
Net gain on sale of available for sale securities
 
                      -
 
                   222
 
                      -
 
                    -
 
                 222
 
                 165
Other
 
                   262
 
                   222
 
                   210
 
                 243
 
                 484
 
                 489
Total noninterest income
 
                1,107
 
                1,333
 
                1,541
 
                 998
 
              2,440
 
              2,264
                         
Noninterest expense
                       
Salaries and employee benefits
 
                4,539
 
                5,028
 
                4,603
 
              3,800
 
              9,567
 
              7,729
Occupancy and equipment
 
                1,731
 
                1,617
 
                1,585
 
              1,439
 
              3,348
 
              3,131
Data processing
 
                   509
 
                   525
 
                   399
 
                 401
 
              1,034
 
                 846
Marketing
 
                   479
 
                   297
 
                   321
 
                 311
 
                 776
 
                 577
Professional services
 
                   424
 
                   775
 
                   457
 
                 523
 
              1,199
 
                 935
Director fees
 
                   274
 
                   215
 
                   229
 
                 243
 
                 489
 
                 476
FDIC insurance
 
                   203
 
                   214
 
                   225
 
                 243
 
                 417
 
                 626
Amortization of intangibles
 
                     24
 
                     24
 
                     25
 
                   31
 
                   48
 
                   62
Other
 
                   581
 
                   508
 
                   735
 
                 590
 
              1,089
 
              1,433
Total noninterest expense
 
                8,764
 
                9,203
 
                8,579
 
              7,581
 
            17,967
 
            15,815
                         
Income before income tax expense
 
                5,941
 
                5,822
 
                7,371
 
              6,163
 
            11,763
 
            11,600
                         
Income tax expense
 
                1,226
 
                1,222
 
                5,275
 
              2,394
 
              2,448
 
              4,129
                         
Net income
 
 $             4,715
 
 $             4,600
 
 $             2,096
 
 $           3,769
 
 $           9,315
 
 $           7,471
                         
                         
Earnings Per Common Share:
                       
Basic
 
 $               0.60
 
 $               0.59
 
 $               0.27
 
 $             0.49
 
 $             1.19
 
 $             0.98
Diluted
 
                  0.60
 
                  0.59
 
                  0.27
 
                0.49
 
                1.19
 
                0.97
                         
Weighted Average Common Shares Outstanding:
                       
Basic
 
         7,722,892
 
         7,676,813
 
         7,624,931
 
       7,550,734
 
       7,699,977
 
       7,538,069
Diluted
 
         7,761,560
 
         7,722,120
 
         7,702,770
 
       7,645,930
 
       7,747,068
 
       7,638,350
Dividends per common share
 
 $               0.12
 
 $               0.12
 
 $               0.07
 
 $             0.07
 
 $             0.24
 
 $             0.14
 
6

BANKWELL FINANCIAL GROUP, INC.
                 
CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)
             
(Dollars in thousands, except per share data)
                 
                           
   
For the Quarter Ended  
 
For the Six Months Ended
   
June 30,
 
March 31,
December 31,
June 30,
 
June 30,
 
June 30,
 
   
2018
 
2018
 
2017
 
2017
 
2018
 
2017
 
Performance ratios:
                         
Return on average assets*
 
1.02%
 
1.03%
 
0.46%
 
0.88%
 
1.03%
 
0.90%
 
Return on average stockholders' equity*
 
11.21%
 
11.35%
 
5.15%
 
9.89%
 
11.28%
 
10.00%
 
Return on average tangible common equity*
 11.41%  
11.56%
 
5.25%
 
10.09%
 
11.48%
 
10.21%
 
Net interest margin
 
3.14%
 
3.15%
 
3.23%
 
3.32%
 
3.15%
 
3.34%
 
Efficiency ratio (1)
 
58.2%
 
62.0%
 
55.1%
 
51.2%
 
60.1%
 
54.7%
 
                           
Net loan charge-offs (recoveries) as a % of average loans
0.01%
 
 
0.01%
 
0.01%
 
                  (0.01%)
 
0.01%
 
                  (0.01%)
 
                           
*All metrics, as of December 31, 2017, measuring return were impacted primarily as a result of the Tax Cut and Jobs Act passed in December 2017 along with several other smaller items.  Please refer to the 4Q'17 Earnings Release for further detail.
 
     
As of      
   
     
June 30,
2018
March 31,
2018
December 31,
2017
June 30,
2017
   
Capital ratios:
                     
Total Common Equity Tier 1 Capital to Risk-Weighted Assets (2)
11.31%
 
11.18%
 
10.99%
 
10.91%
   
Total Capital to Risk-Weighted Assets (2)
   
12.47%
 
12.35%
 
12.19%
 
12.16%
   
Tier I Capital to Risk-Weighted Assets (2)
   
11.31%
 
11.18%
 
10.99%
 
10.91%
   
Tier I Capital to Average Assets (2)
   
10.03%
 
9.90%
 
9.61%
 
9.75%
   
Tangible common equity to tangible assets
 
8.92%
 
8.92%
 
8.81%
 
8.59%
   
 
                     
Tangible book value per common share (3)
   
 $              21.56
 
 $               21.12
 
 $              20.59
 
 $               19.89
   
                       
Asset quality:
                     
Nonaccrual loans
   
 $            23,325
 
 $             20,374
 
 $              5,481
 
 $               5,303
   
Other real estate owned
   
                       -
 
                     487
 
                       -
 
                     222
   
Total non-performing assets (4)
   
 $            23,325
 
 $             20,861
 
 $              5,481
 
 $               5,525
   
                       
                       
Nonperforming loans as a % of total loans
   
1.46%
 
1.31%
 
0.36%
 
0.36%
   
                 
 
   
Nonperforming assets as a % of total assets
1.25%
 
1.14%
 
0.31%
 
0.31%
   
                       
Allowance for loan losses as a % of total loans
1.19%
 
1.21%
 
1.23%
 
1.31%
   
                       
Allowance for loan losses as a % of nonperforming loans (5)
81.48%
 
92.28%
 
344.90%
 
368.40%
   
                       
 
(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 112,099, 114,336, 75,186 and 103,220 as of June 30, 2018, March 31, 2018, December 31, 2017 and June 30, 2017, respectively.

(4)
Total NPAs do not reflect the payoff of a $4 million nonaccrual commercial loan which occurred subsequent to June 30, 2018.

(5)
The Bank's General ALLL provides a 256% coverage of NPAs that are not already covered by a specific reserve as of June 30, 2018.
 
7

BANKWELL FINANCIAL GROUP, INC.
                   
LOAN & DEPOSIT PORTFOLIO (unaudited)
                   
(Dollars in thousands)
                   
                     
                     
   
June 30,
 
March 31,
 
December 31,
 
Current QTD
 
YTD
Period End Loan Composition
 
2018
 
2018
 
2017
 
% Change
 
% Change
Residential Real Estate
 
 $         188,546
 
 $         195,638
 
 $         193,524
 
(3.6%)
 
(2.6%)
Commercial Real Estate
 
         1,042,689
 
         1,005,962
 
            987,242
 
3.7%
 
5.6%
Construction
 
            100,147
 
              87,309
 
            101,636
 
14.7%
 
(1.5%)
Total Real Estate Loans
 
       1,331,382
 
       1,288,909
 
       1,282,402
 
3.3%
 
3.8%
                     
Commercial Business
 
            262,625
 
            267,052
 
            259,995
 
(1.7%)
 
1.0%
                     
Consumer
 
                  406
 
                  446
 
                  619
 
(9.0%)
 
(34.4%)
Total Loans
 
 $    1,594,413
 
 $    1,556,407
 
 $    1,543,016
 
2.4%
 
3.3%
                     
 
                     
   
June 30,
 
March 31,
 
December 31,
 
Current QTD
 
YTD
Period End Deposit Composition
 
2018
 
2018
 
2017
 
% Change
 
% Change
Noninterest-bearing demand
 
 $         168,295
 
 $         161,641
 
 $         172,638
 
4.1%
 
(2.5%)
NOW
 
              66,207
 
              58,416
 
              58,942
 
13.3%
 
12.3%
Money Market
 
            497,760
 
            479,524
 
            451,804
 
3.8%
 
10.2%
Savings
 
            113,496
 
              96,664
 
              83,758
 
17.4%
 
35.5%
Time
 
            619,880
 
            630,282
 
            631,263
 
(1.7%)
 
(1.8%)
Total Deposits
 
 $    1,465,638
 
 $    1,426,527
 
 $    1,398,405
 
2.7%
 
4.8%
                     
 
 
8

BANKWELL FINANCIAL GROUP, INC.
                 
NONINTEREST INCOME & EXPENSE - QTD (unaudited)
               
(Dollars in thousands)
                 
                   
 
For the Quarter Ended  
       
Noninterest income
June 30,
 
March 31,
 
June 30,
 
June 18 vs. March 18
June 18 vs. June 17
 
2018
 
2018
 
2017
 
% Change
 
% Change
Gains and fees from sales of loans
 $               315
 
 $               370
 
 $               199
 
(14.9%)
 
58.3%
Bank owned life insurance
                  265
 
                  263
 
                  295
 
0.8%
 
(10.2%)
Service charges and fees
                  265
 
                  256
 
                  261
 
3.5%
 
1.5%
Net gain on sale of available for sale securities
                    -
 
                  222
 
                    -
 
(100.0%)
 
0.0%
Other
                  262
 
                  222
 
                  243
 
18.0%
 
7.8%
Total noninterest income
 $           1,107
 
 $           1,333
 
 $              998
 
(17.0%)
 
10.9%
                   
                   
 
 
For the Quarter Ended  
       
Noninterest expense
June 30,
 
March 31,
 
June 30,
 
June 18 vs. March 18
June 18 vs. June 17
 
2018
 
2018
 
2017
 
% Change
 
% Change
Salaries and employee benefits
 $             4,539
 
 $             5,028
 
 $             3,800
 
(9.7%)
 
19.4%
Occupancy and equipment
               1,731
 
               1,617
 
               1,439
 
7.1%
 
20.3%
Data processing
                  509
 
                  525
 
                  401
 
(3.0%)
 
26.9%
Marketing
                  479
 
                  297
 
                  311
 
61.3%
 
54.0%
Professional services
                  424
 
                  775
 
                  523
 
(45.3%)
 
(18.9%)
Director fees
                  274
 
                  215
 
                  243
 
27.4%
 
12.8%
FDIC insurance
                  203
 
                  214
 
                  243
 
(5.1%)
 
(16.5%)
Amortization of intangibles
                    24
 
                    24
 
                    31
 
0.0%
 
(22.6%)
Other
                  581
 
                  508
 
                  590
 
14.4%
 
(1.5%)
Total noninterest expense
 $           8,764
 
 $           9,203
 
 $           7,581
 
(4.8%)
 
15.6%
                   
 
 
9

BANKWELL FINANCIAL GROUP, INC.
         
NONINTEREST INCOME & EXPENSE - YTD (unaudited)
         
(Dollars in thousands)
         
           
 
For the Six Months Ended
   
Noninterest income
June 30,
 
June 30,
 
June 18 vs. June 17
 
2018
 
2017
 
% Change
Gains and fees from sales of loans
 $               685
 
 $               523
 
31.0%
Bank owned life insurance
                  528
 
                  586
 
(9.9%)
Service charges and fees
                  521
 
                  501
 
4.0%
Net gain on sale of available for sale securities
                  222
 
                  165
 
34.5%
Other
                  484
 
                  489
 
(1.0%)
Total noninterest income
 $           2,440
 
 $           2,264
 
7.8%
           
           
 
           
 
For the Six Months Ended
   
Noninterest expense
June 30,
 
June 30,
 
June 18 vs. June 17
 
2018
 
2017
 
% Change
Salaries and employee benefits
 $             9,567
 
 $             7,729
 
23.8%
Occupancy and equipment
               3,348
 
               3,131
 
6.9%
Professional services
               1,199
 
                  935
 
28.2%
Data processing
               1,034
 
                  846
 
22.2%
Marketing
                  776
 
                  577
 
34.5%
Director fees
                  489
 
                  476
 
2.7%
FDIC insurance
                  417
 
                  626
 
(33.4%)
Amortization of intangibles
                    48
 
                    62
 
(22.6%)
Other
               1,089
 
               1,433
 
(24.0%)
Total noninterest expense
 $         17,967
 
 $         15,815
 
13.6%
           
 
 
10

BANKWELL FINANCIAL GROUP, INC.
             
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (unaudited)
   
(Dollars in thousands, except share data)
             
               
               
 
As of      
Computation of Tangible Common Equity to Tangible Assets
6/30/2018
 
3/31/2018
 
12/31/2017
 
6/30/2017
Total Equity
 $         169,573
 
 $         165,947
 
 $         161,027
 
 $         153,577
Less:
             
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  334
 
                  358
 
                  382
 
                  438
Tangible Common Equity
 $       166,650
 
 $       163,000
 
 $       158,056
 
 $       150,550
               
Total Assets
 $       1,870,802
 
 $       1,831,243
 
 $       1,796,607
 
 $       1,755,804
Less:
             
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  334
 
                  358
 
                  382
 
                  438
Tangible Assets
 $    1,867,879
 
 $    1,828,296
 
 $    1,793,636
 
 $    1,752,777
               
Tangible Common Equity to Tangible Assets
8.92%
 
8.92%
 
8.81%
 
8.59%
               
               
 
As of      
Computation of Tangible Book Value per Common Share
6/30/2018
 
3/31/2018
 
12/31/2017
 
06/30/2017
Total shareholders' equity
 $         169,573
 
 $         165,947
 
 $         161,027
 
 $         153,577
Less:
             
Preferred stock
                    -
 
                    -
 
                    -
 
                    -
Common shareholders' equity
 $       169,573
 
 $       165,947
 
 $       161,027
 
 $       153,577
Less:
             
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
Other intangibles
                  334
 
                  358
 
                  382
 
                  438
Tangible common shareholders' equity
 $       166,650
 
 $       163,000
 
 $       158,056
 
 $       150,550
Common shares issued
         7,841,720
 
         7,831,804
 
         7,751,424
 
         7,673,850
Less:
             
Shares of unvested restricted stock
            112,099
 
            114,336
 
              75,186
 
            103,220
Common shares outstanding
       7,729,621
 
       7,717,468
 
       7,676,238
 
       7,570,630
Book value per share
 $            21.94
 
 $            21.50
 
 $            20.98
 
 $            20.29
Less:
             
Effects of intangible assets
 $              0.38
 
 $              0.38
 
 $              0.39
 
 $              0.40
               
Tangible Book Value per Common Share
 $           21.56
 
 $           21.12
 
 $           20.59
 
 $           19.89
 
11

BANKWELL FINANCIAL GROUP, INC.
                     
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (unaudited) - Continued
               
(Dollars in thousands, except share data)
                     
                       
                       
 
For the Quarter Ended   
 
For the Six Months Ended
Computation of Efficiency Ratio
6/30/2018
 
3/31/2018
 
12/31/2017
 
06/30/2017
 
06/30/2018
06/30/2017
Noninterest expense
 $            8,764
 
 $            9,203
 
 $            8,579
 
 $            7,581
 
 $        17,967
 
 $        15,815
Less:
                     
Amortization of intangible assets
                    24
 
                    24
 
                    25
 
                    31
 
                  48
 
                  62
Foreclosed real estate expenses
                     -
 
                     -
 
                     -
 
                    60
 
                   -
 
                  67
Adjusted noninterest expense
 $            8,740
 
 $            9,179
 
 $            8,554
 
 $            7,490
 
 $        17,919
 
 $        15,686
Net interest income
 $          13,908
 
 $          13,705
 
 $          13,914
 
 $          13,641
 
 $        27,613
 
 $        26,589
Noninterest income
               1,107
 
               1,333
 
               1,541
 
                  998
 
             2,440
 
             2,264
Less:
                     
Gain on sales of securities
                     -
 
                  222
 
                     -
 
                     -
 
                222
 
                165
Loss on sale of foreclosed real estate
                     -
 
                     -
 
                   (78)
 
                     -
 
                   -
 
                   -
Adjusted operating revenue
 $          15,015
 
 $          14,816
 
 $          15,533
 
 $          14,639
 
 $        29,831
 
 $        28,688
                       
Efficiency ratio
58.2%
 
62.0%
 
55.1%
 
51.2%
 
60.1%
 
54.7%
                       
 
                       
  For the Quarter Ended    
For the Six Months Ended
Computation of Return on Average Tangible Common Equity
6/30/2018
 
3/31/2018
 
12/31/2017
 
06/30/2017
 
06/30/2018
06/30/2017
Net Income Attributable to Common Shareholders
 $            4,715
 
 $            4,600
 
 $            2,096
 
 $            3,769
 
 $          9,315
 
 $          7,471
Total average shareholders' equity
 $        168,684
 
 $        164,369
 
 $        161,477
 
 $        152,898
 
 $      166,540
 
 $      150,629
Less:
                     
Goodwill
               2,589
 
               2,589
 
               2,589
 
               2,589
 
             2,589
 
             2,589
Other intangibles
                  334
 
                  358
 
                  382
 
                  438
 
                334
 
                438
Average tangible common equity
 $        165,761
 
 $        161,422
 
 $        158,506
 
 $        149,871
 
 $      163,617
 
 $      147,602
                       
Annualized Return on Average Tangible Common Equity
11.41%
 
11.56%
 
5.25%
 
10.09%
 
11.48%
 
10.21%
 
12

BANKWELL FINANCIAL GROUP, INC.
                       
NET INTEREST MARGIN ANALYSIS ON A FULLY TAX EQUIVALENT BASIS
                       
(Dollars in thousands)
                       
                         
   
For the Quarter Ended        
   
June 30, 2018
 
June 30, 2017 
   
Average
     
Yield/
 
Average
     
Yield/
   
Balance
 
Interest
 
Rate (5)
 
Balance
 
Interest
 
Rate (5)
Assets:
                       
Cash and Fed funds sold
 
 $          81,879
 
 $           325
 
1.59%
 
 $        86,543
 
 $           148
 
0.69%
Securities (1)
 
           119,893
 
              921
 
3.07%
 
         105,850
 
              947
 
3.58%
Loans:
                       
Commercial real estate
 
           996,269
 
         11,400
 
4.53%
 
         899,344
 
         10,230
 
4.50%
Residential real estate
 
           193,336
 
           1,786
 
3.69%
 
         196,392
 
           1,816
 
3.70%
Construction (2)
 
             92,945
 
           1,180
 
5.02%
 
         109,681
 
           1,299
 
4.69%
Commercial business
 
           283,865
 
           3,740
 
5.21%
 
         251,981
 
           3,304
 
5.19%
Consumer
 
                  536
 
                  8
 
5.97%
 
             1,320
 
                11
 
3.21%
Total loans
 
        1,566,951
 
         18,114
 
4.57%
 
      1,458,718
 
         16,660
 
4.52%
Federal Home Loan Bank stock
 
               9,330
 
              125
 
5.37%
 
             8,033
 
                81
 
4.02%
Total earning assets
 
        1,778,053
 
         19,485
 
4.34%
 
      1,659,144
 
         17,836
 
4.25%
Other assets
 
             68,334
         
           61,588
       
Total assets
 
 $     1,846,387
         
 $   1,720,732
       
                         
Liabilities and shareholders' equity:
                       
Interest-bearing liabilities:
                       
NOW
 
 $          63,870
 
 $             21
 
0.13%
 
 $        61,002
 
 $             20
 
0.13%
Money market
 
           496,548
 
           1,518
 
1.23%
 
         383,919
 
              771
 
0.81%
Savings
 
           100,893
 
              267
 
1.06%
 
         113,736
 
              217
 
0.76%
Time
 
           619,262
 
           2,503
 
1.62%
 
         644,222
 
           2,087
 
1.30%
Total interest-bearing deposits
 
        1,280,573
 
           4,309
 
1.35%
 
      1,202,879
 
           3,095
 
1.03%
Borrowed money
 
           224,120
 
           1,197
 
2.11%
 
         184,958
 
              952
 
2.04%
Total interest-bearing liabilities
 
        1,504,693
 
 $        5,506
 
1.47%
 
      1,387,837
 
 $        4,047
 
1.17%
Noninterest-bearing deposits
 
           160,275
         
         167,111
       
Other liabilities
 
             12,735
         
           12,886
       
Total liabilities
 
        1,677,703
         
      1,567,834
       
Shareholders' equity
 
           168,684
         
         152,898
       
Total liabilities and shareholders'  equity
 
 $     1,846,387
         
 $   1,720,732
       
Net interest income (3)
     
 $      13,979
         
 $      13,789
   
Interest rate spread
         
2.87%
         
3.08%
Net interest margin (4)
         
3.14%
         
3.32%
 
(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 $71 thousand and $148 thousand, respectively for the three months ended June 30, 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.
 
13

BANKWELL FINANCIAL GROUP, INC.
                       
NET INTEREST MARGIN ANALYSIS ON A FULLY TAX EQUIVALENT BASIS
                     
(Dollars in thousands)
                       
   
For the Six Months Ended     
   
June 30, 2018  
 
June 30, 2017  
   
Average
     
Yield/
 
Average
     
Yield/
   
Balance
 
Interest
 
Rate (5)
 
Balance
 
Interest
 
Rate (5)
Assets:
                       
Cash and Fed funds sold
 
 $          75,634
 
 $             579
 
1.54%
 
 $        77,440
 
 $           262
 
0.68%
Securities (1)
 
           118,502
 
             1,809
 
3.05%
 
         103,852
 
           1,808
 
3.48%
Loans:
                       
Commercial real estate
 
           986,204
 
           22,269
 
4.49%
 
         877,078
 
         19,914
 
4.52%
Residential real estate
 
           195,628
 
             3,585
 
3.67%
 
         194,861
 
           3,556
 
3.65%
Construction (2)
 
             94,161
 
             2,326
 
4.91%
 
         107,515
 
           2,548
 
4.71%
Commercial business
 
           282,324
 
             7,336
 
5.17%
 
         240,477
 
           6,130
 
5.07%
Consumer
 
                  586
 
                  16
 
5.43%
 
             1,484
 
                25
 
3.40%
Total loans
 
        1,558,903
 
           35,532
 
4.53%
 
      1,421,415
 
         32,173
 
4.50%
Federal Home Loan Bank stock
 
               9,318
 
                243
 
5.21%
 
             8,027
 
              159
 
3.97%
Total earning assets
 
        1,762,357
 
           38,163
 
4.31%
 
      1,610,734
 
         34,402
 
4.25%
Other assets
 
             67,571
         
           60,633
       
Total assets
 
 $     1,829,928
         
 $   1,671,367
       
                         
Liabilities and shareholders' equity:
                       
Interest-bearing liabilities:
                       
NOW
 
 $          61,117
 
 $               39
 
0.13%
 
 $        57,816
 
 $             46
 
0.16%
Money market
 
           481,723
 
             2,680
 
1.12%
 
         364,048
 
           1,337
 
0.74%
Savings
 
             97,429
 
                463
 
0.96%
 
         112,372
 
              402
 
0.72%
Time
 
           622,508
 
             4,783
 
1.55%
 
         619,950
 
           3,891
 
1.27%
Total interest-bearing deposits
 
        1,262,777
 
             7,965
 
1.27%
 
      1,154,186
 
           5,676
 
0.99%
Borrowed money
 
           224,114
 
             2,443
 
2.17%
 
         183,514
 
           1,859
 
2.01%
Total interest-bearing liabilities
 
        1,486,891
 
 $        10,408
 
1.41%
 
      1,337,700
 
 $        7,535
 
1.14%
Noninterest-bearing deposits
 
           163,256
         
         170,886
       
Other liabilities
 
             13,241
         
           12,152
       
Total liabilities
 
        1,663,388
         
      1,520,738
       
Shareholders' equity
 
           166,540
         
         150,629
       
Total liabilities and shareholders'  equity
 
 $     1,829,928
         
 $   1,671,367
       
Net interest income (3)
     
 $        27,755
         
 $      26,867
   
Interest rate spread
         
2.90%
         
3.11%
Net interest margin (4)
         
3.15%
         
3.34%
 
(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 $142 thousand and $278 thousand, respectively for the six months ended June 30, 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.

14