Attached files

file filename
8-K - FORM 8-K - First Financial Northwest, Inc.ffnw8k12419.htm
Exhibit 99.1

 
 
For more information, contact:
Joseph W. Kiley III, President and Chief Executive Officer
Rich Jacobson, Executive Vice President and Chief Financial Officer
(425) 255-4400

First Financial Northwest, Inc.
Reports Fourth Quarter Net Income of $2.2 Million or $0.21 per Diluted Share and
$14.9 Million or $1.43 per Diluted Share for the Year Ended December 31, 2018

Renton, Washington – January 24, 2019 - First Financial Northwest, Inc. (the "Company") (NASDAQ GS: FFNW), the holding company for First Financial Northwest Bank (the "Bank"), today reported net income for the quarter ended December 31, 2018, of $2.2 million, or $0.21 per diluted share, compared to net income of $2.8 million, or $0.27 per diluted share, for the quarter ended September 30, 2018, and $2.4 million, or $0.23 per diluted share, for the quarter ended December 31, 2017. For the year ended December 31, 2018, net income was $14.9 million, or $1.43 per diluted share, compared to $8.5 million, or $0.81 per diluted share, for the year ended December 31, 2017.

"I am very pleased with how we finished the year with significant lending momentum, particularly the strong growth in one-to-four family residential lending, and continued growth in our deposits across our network," stated Joseph W. Kiley III, President and Chief Executive Officer. "Our one-to-four residential team led our loan portfolio growth as net loans receivable increased $34.2 million during the year to exceed $1.0 billion at year end." Kiley continued, "We grew deposits across our network, increasing deposits by $22.8 million in the fourth quarter and $99.5 million during the year, as we ended the year with $939.0 million in total deposits, compared to $839.5 million at December 31, 2017." Kiley concluded, "I am also pleased to welcome Randy Riffle, Executive Vice President and Chief Credit Officer to lead our efforts to further modernize our credit culture by enhancing our overall customer experience thereby creating a competitive advantage for our sales teams, organically expand our business loan portfolio, including establishing an SBA lending platform in further support of our growth and loan and deposit portfolio diversification goals. Our focus on expanding our customer base and building deposits continues and our eleventh branch location is set to open at Kent Station in the first quarter of 2019."

Net loans receivable increased $34.2 million to $1.02 billion for the year ended December 31, 2018, from $988.7 million at December 31, 2017, and $27.3 million from $995.6 million at September 30, 2018. One-to-four family residential lending increased $63.3 million during the year to $342.0 million at December 31, 2018, more than offsetting the $57.8 million combined reduction in our multifamily real estate and construction/land development loan portfolios. The average balance of net loans receivable totaled $1.01 billion for the quarter ended December 31, 2018, compared to $993.3 million for the quarter ended September 30, 2018, and $963.1 million for the quarter ended December 31, 2017. For the year ended December 31, 2018, the average balance of net loans receivable was $995.8 million, compared to $878.4 million for the year ended December 31, 2017.

The Company recorded a $200,000 provision for loan losses for both the quarters ended December 31, 2018, and September 30, 2018, compared to a $1.2 million recapture of provision in the quarter ended December 31, 2017. The provision during the quarter ended December 31, 2018, was due to growth in net loans receivable and a change in loan mix, while the provision in the third quarter of 2018,
 

was due primarily to growth in net loans receivable. The recapture of provision in the quarter ended December 31, 2017, was due primarily to $2.0 million in recoveries during the quarter, reduced by the provision for loan losses required to increase the Allowance for Loan and Lease Losses ("ALLL"), as a result of the growth in net loans receivable. For the year ended December 31, 2018, the recapture of provision for loan losses totaled $4.0 million, which included $4.5 million in recoveries, compared to a recapture of provision for loan losses of $400,000 recorded for the year ended December 31, 2017, which included $2.3 million in recoveries.

As previously reported, the Bank expanded its geographic footprint during the year with the opening of a new branch at The Junction in Bothell, King County, in the second quarter of 2018. The Bank plans to open its eleventh branch location at Kent Station, located about eight miles south of its Renton headquarters, in the first quarter of 2019.

The following tables present an analysis of our total deposits by branch office (unaudited):
   
December 31, 2018
 
   
Noninterest-
bearing
demand
   
Interest-
bearing
demand
   
Statement
savings
   
Money
market
   
Certificates
of deposit,
retail
   
Certificates
of deposit,
brokered
   
Total
 
   
(Dollars in thousands)
 
King County
                                         
Renton
 
$
29,355
   
$
18,896
   
$
20,694
   
$
228,475
   
$
318,705
   
$
-
   
$
616,125
 
Landing
   
2,453
     
495
     
256
     
17,853
     
10,480
     
-
     
31,537
 
Woodinville (1)
   
1,362
     
3,771
     
549
     
19,024
     
7,217
     
-
     
31,923
 
Bothell
   
198
     
97
     
100
     
2,636
     
3,066
     
-
     
6,097
 
Crossroads
   
2,530
     
3,199
     
83
     
24,383
     
11,474
     
-
     
41,669
 
Total King County
   
35,898
     
26,458
     
21,682
     
292,371
     
350,942
     
-
     
727,351
 
                                                         
Snohomish County
                                                       
Mill Creek
   
1,485
     
3,226
     
658
     
12,272
     
10,524
     
-
     
28,165
 
Edmonds
   
2,698
     
2,532
     
157
     
15,175
     
16,123
     
-
     
36,685
 
Clearview (1)
   
3,496
     
3,968
     
1,283
     
6,743
     
2,489
     
-
     
17,979
 
Lake Stevens (1)
   
1,415
     
1,702
     
428
     
3,926
     
3,644
     
-
     
11,115
 
Smokey Point (1)
   
1,116
     
2,193
     
591
     
8,560
     
7,452
     
-
     
19,912
 
Total Snohomish County
   
10,210
     
13,621
     
3,117
     
46,676
     
40,232
     
-
     
113,856
 
                                                         
Total retail deposits
   
46,108
     
40,079
     
24,799
     
339,047
     
391,174
     
-
     
841,207
 
Brokered deposits
   
-
     
-
     
-
     
-
     
-
     
97,825
     
97,825
 
Total deposits
 
$
46,108
   
$
40,079
   
$
24,799
   
$
339,047
   
$
391,174
   
$
97,825
   
$
939,032
 
(1) Balance of retail certificates of deposit for acquired branches are net of an aggregate fair value adjustment of $58,000.
 
 
2
 
 
September 30, 2018
 
 
 
Noninterest-
bearing
demand
   
Interest-
bearing
demand
   
Statement
savings
   
Money
market
   
Certificates
of deposit,
retail
   
Certificates
of deposit,
brokered
   
Total
 
               
(Dollars in thousands)
             
King County:
                                         
Renton
 
$
31,796
   
$
19,998
   
$
20,508
   
$
213,882
   
$
317,126
   
$
-
   
$
603,310
 
The Landing
   
2,458
     
772
     
58
     
17,796
     
8,944
     
-
     
30,028
 
Woodinville (1)
   
1,535
     
3,874
     
538
     
20,335
     
6,813
     
-
     
33,095
 
Bothell
   
48
     
103
     
8
     
2,435
     
1,684
     
-
     
4,278
 
Crossroads
   
1,249
     
4,797
     
84
     
21,846
     
9,339
     
-
     
37,315
 
Total King County
   
37,086
     
29,544
     
21,196
     
276,294
     
343,906
     
-
     
708,026
 
 
                                                       
Snohomish County:
                                                       
Mill Creek
   
1,437
     
2,952
     
571
     
11,287
     
8,779
     
-
     
25,026
 
Edmonds
   
4,416
     
2,033
     
45
     
16,452
     
11,007
     
-
     
33,953
 
Clearview (1)
   
4,187
     
3,058
     
1,037
     
7,101
     
2,272
     
-
     
17,655
 
Lake Stevens (1)
   
2,434
     
2,452
     
483
     
3,901
     
2,576
     
-
     
11,846
 
Smokey Point (1)
   
1,620
     
1,915
     
774
     
7,990
     
5,391
     
-
     
17,690
 
Total Snohomish County
   
14,094
     
12,410
     
2,910
     
46,731
     
30,025
     
-
     
106,170
 
 
                                                       
Total retail deposits
   
51,180
     
41,954
     
24,106
     
323,025
     
373,931
     
-
     
814,196
 
Brokered deposits
   
-
     
-
     
-
     
-
     
-
     
102,083
     
102,083
 
Total deposits
 
$
51,180
   
$
41,954
   
$
24,106
   
$
323,025
   
$
373,931
   
$
102,083
   
$
916,279
 
 (1) Balance of retail certificates of deposit for acquired branches are net of an aggregate fair value adjustment of $69,000.


Highlights for the quarter and the year ended December 31, 2018:
·
Net loans receivable increased to $1.02 billion at December 31, 2018, from $995.6 million at September 30, 2018, and $988.7 million at December 31, 2017. The Company's one-to-four residential loan portfolio increased to $342.0 million at December 31, 2018, compared to $327.9 million at September 30, 2018, and $278.7 million at December 31, 2017, representing a year over year growth of $63.3 million in one-to-four residential loans.
·
Total deposits increased to $939.0 million at December 31, 2018, from $916.3 million at September 30, 2018, and $839.5 million at December 31, 2017.
·
The Company increased the regular quarterly cash dividend to shareholders to $0.08 per share in the quarter ended June 30, 2018, from $0.07 per share previously.
·
During the year ended December 31, 2018, the Company repurchased 203,900 shares of its common stock at an average price of $15.43 per share under a stock repurchase plan authorized by the Board of Directors on October 24, 2018. The plan, which commenced on November 5, 2018, and will expire no later than May 3, 2019, authorizes the repurchase of up to 550,000 shares of the Company's common stock, or approximately 5.0% of its outstanding shares.
·
The Company's book value per share was $14.35 at December 31, 2018, compared to $14.17 at September 30, 2018, and $13.27 at December 31, 2017.
·
The Bank's Tier 1 leverage and total capital ratios at December 31, 2018, were 10.4% and 14.7%, respectively, compared to 10.4% and 14.8% at September 30, 2018, and 10.2% and 13.8% at December 31, 2017.
·
Based on management's evaluation of the adequacy of the ALLL, there was a $200,000 provision for loan losses during the quarter ended December 31, 2018.
 
3
The ALLL represented 1.29% of total loans receivable, net of undisbursed funds, at December 31, 2018, compared to 1.30% at September 30, 2018, and 1.28% at December 31, 2017. Nonperforming assets totaled $1.2 million at December 31, 2018, compared to $967,000 at September 30, 2018, and $662,000 at December 31, 2017. The increase in the Company's nonperforming assets since December 31, 2017, was primarily due to one $325,000 nonperforming commercial real estate loan in the quarter ended September 30, 2018, and one $272,000 nonperforming one-to-four family residential loan in the quarter ended December 31, 2018. The $325,000 nonperforming commercial real estate loan was paid in full in the first quarter of 2019.
The following table presents a breakdown of our nonperforming assets (unaudited):
   
Dec 31,
   
Sep 30,
   
Dec 31,
   
Three
Month
   
One
Year
 
   
2018
   
2018
   
2017
   
Change
   
Change
 
   
(Dollars in thousands)
 
Nonperforming loans:
                             
One-to-four family residential
 
$
382
   
$
113
   
$
128
   
$
269
   
$
254
 
Commercial real estate
   
326
     
325
     
-
     
1
     
326
 
Consumer
   
44
     
46
     
51
     
(2
)
   
(7
)
Total nonperforming loans
   
752
     
484
     
179
     
268
     
573
 
                                         
Other real estate owned ("OREO")
   
483
     
483
     
483
     
-
     
-
 
                                         
Total nonperforming assets (1)
 
$
1,235
   
$
967
   
$
662
   
$
268
   
$
573
 
                                         
Nonperforming assets as a
                                       
percent of total assets
   
0.10
%
   
0.08
%
   
0.05
%
               
(1) The difference between nonperforming assets reported above, and the totals reported by other industry sources, is due to their inclusion of all Troubled Debt Restructured Loans ("TDRs") as nonperforming loans, although 100% of our TDRs were performing in accordance with their restructured terms at December 31, 2018.

OREO totaled $483,000 at December 31, 2018, September 30, 2018, and December 31, 2017. The Company continues to actively market its two remaining OREO properties in an effort to minimize holding costs.

In circumstances where a customer is experiencing significant financial difficulties, the Company may elect to restructure the loan so the customer can continue to make payments while minimizing the potential loss to the Company. Such restructures must be classified as TDRs.

The following table presents a breakdown of our TDRs (unaudited):
   
Dec 31,
2018
   
Sep 30,
2018
   
Dec 31,
2017
   
Three
Month
Change
   
One
Year
Change
 
   
(Dollars in thousands)
 
Performing TDRs:
                             
One-to-four family residential
 
$
6,941
   
$
9,458
   
$
13,434
   
$
(2,517
)
 
$
(6,493
)
Multifamily
   
     
1,116
     
1,134
     
(1,116
)
   
(1,134
)
Commercial real estate
   
2,415
     
2,601
     
3,194
     
(186
)
   
(779
)
Consumer
   
43
     
43
     
43
     
     
 
Total TDRs
 
$
9,399
   
$
13,218
   
$
17,805
   
$
(3,819
)
 
$
(8,406
)

4

Net interest income for the quarter ended December 31, 2018, totaled $10.0 million, compared to $10.1 million for the quarter ended September 30, 2018, and $10.4 million for the quarter ended December 31, 2017. The decline in net interest income was due primarily to increases in the cost of interest bearing liabilities that outpaced the increases in income from interest earning assets. For the year ended December 31, 2018, net interest income totaled $41.2 million, compared to $37.6 million for the year ended December 31, 2017. The primary contributor to the increase in the year ended December 31, 2018, was higher average loan balances. In addition, the Company received $1.0 million in additional interest income in the quarter ended March 31, 2018, relating to interest payments on loans previously charged off.

Total interest income increased to $14.3 million during the quarter ended December 31, 2018, compared to $13.9 million in the quarter ended September 30, 2018, and $13.3 million in the quarter ended December 31, 2017. For the year ended December 31, 2018, total interest income increased to $55.9 million compared to $47.6 million in 2017. These increases were due primarily to the growth in the average balances of net loans receivable to $1.01 billion for the quarter ended December 31, 2018, compared to $993.3 million for the quarter ended September 30, 2018, and $963.1 million for the quarter ended December 31, 2017. For the year ended December 31, 2018, the average balance of net loans receivable was $995.8 million compared to $878.4 million for the prior year.

Total interest expense increased to $4.3 million for the quarter ended December 31, 2018, compared to $3.8 million for the quarter ended September 30, 2018, and $2.9 million for the quarter ended December 31, 2017. The higher level of interest expense in the quarter ended December 31, 2018, was due primarily to growth in total deposits along with increases in interest rates on deposits in a competitive, rising short term interest rate environment. Total deposits increased to $939.0 million at December 31, 2018, from $839.5 million at December 31, 2017. For the year ended December 31, 2018, interest expense totaled $14.7 million, compared to $10.0 million for the year ended December 31, 2017. This increase was primarily due to growth in deposit balances along with increasing short term interest rates. The Federal Reserve's Open Market Committee continued increasing their Fed Funds target rates throughout the year, impacting the rates paid on the Company's interest bearing liabilities. Total cost of deposits increased to 1.53% for the quarter ended December 31, 2018, from 1.31% for the quarter ended September 30, 2018, and 1.02% for the quarter ended December 31, 2017. For the year ended December 31, 2018, the total cost of deposits was 1.28% compared to 0.99% for the year ended December 31, 2017.  Advances from the FHLB totaled $146.5 million at December 31, 2018, compared to $149.0 million at September 30, 2018, and $216.0 million at December 31, 2017, as the Company's deposit gathering success allowed for a reduction in FHLB advances. The average cost of FHLB advances was 2.12% for the quarter ended December 31, 2018, compared to 2.05% for the quarter ended September 30, 2018, and 1.46% for the quarter ended December 31, 2017. For the year ended December 31, 2018, the average cost of FHLB advances was 1.92%, compared to 1.30% for the prior year. The balance of brokered certificates of deposits was $97.8 million at December 31, 2018, compared to $102.1 million at September 30, 2018, and $75.5 million at December 31, 2017.

5
The following table presents a breakdown of our total deposits (unaudited):
   
Dec 31,
2018
   
Sep 30,
2018
   
Dec 31,
2017
   
Three Month
Change
   
One Year
Change
 
Deposits:
 
(Dollars in thousands)
             
Noninterest-bearing
 
$
46,108
   
$
51,180
   
$
45,434
   
$
(5,072
)
 
$
674
 
Interest-bearing demand
   
40,079
     
41,954
     
38,224
     
(1,875
)
   
1,855
 
Statement savings
   
24,799
     
24,106
     
28,456
     
693
     
(3,657
)
Money market
   
339,047
     
323,025
     
318,636
     
16,022
     
20,411
 
Certificates of deposit, retail (1)
   
391,174
     
373,931
     
333,264
     
17,243
     
57,910
 
Certificates of deposit, brokered
   
97,825
     
102,083
     
75,488
     
(4,258
)
   
22,337
 
Total deposits
 
$
939,032
   
$
916,279
   
$
839,502
   
$
22,753
   
$
99,530
 
(1) Balance of retail certificates of deposit for acquired branches are net of an aggregate fair value adjustment of $58,000 at December 31, 2018, $69,000 at September 30, 2018, and $107,000 at December 31, 2017.

The Company's net interest margin was 3.41% for the quarter ended December 31, 2018, compared to 3.46% for the quarter ended September 30, 2018, and 3.65% for the quarter ended December 31, 2017. The compression in net interest margin during these periods was due to interest rates paid on interest bearing liabilities increasing more rapidly than yields earned on interest earning assets. Net interest margin for the year ended December 31, 2018, was 3.56%, compared to 3.60% for the year ended December 31, 2017.

Noninterest income for the quarter ended December 31, 2018, totaled $728,000, compared to $841,000 in the quarter ended September 30, 2018, and $211,000 in the quarter ended December 31, 2017. The decline from the prior quarter was due primarily to a reduction in the amount of Bank Owned Life Insurance ("BOLI") income recorded. For the year ended December 31, 2018, noninterest income increased to $2.9 million, from $2.2 million in 2017, due primarily to a net loss of $567,000 on the sale of investments recorded in 2017. After the U.S. Tax Cuts and Jobs Act of 2017 (the "Tax Act") was signed into law in December 2017, the Company elected to restructure a portion of its investment portfolio and sold approximately $37 million in fixed rate securities and reinvested the proceeds, primarily into adjustable rate securities.

Noninterest expense for the quarter ended December 31, 2018, increased to $7.7 million from $7.2 million in the quarter ended September 30, 2018, and $7.1 million in the quarter ended December 31, 2017. Salaries and employee benefits increased $245,000 from the prior quarter due primarily to an increase in the number of work days in the fourth quarter. Other general and administrative expenses increased $206,000, as the Company incurred a $225,000 wire related fraud loss in the fourth quarter. The Company has filed an insurance claim for the loss and expects to receive payment on the claim in the first quarter of 2019, subject to a $100,000 deductible. Noninterest expense increased to $29.5 million for the year ended December 31, 2018, compared to $26.8 million in 2017. This increase in noninterest expense was due primarily to our branch expansion over the past year. Salaries and employee benefits expense increased due to increased staffing in support of the new branches and development of new products, as well as standard salary increases. Higher occupancy and equipment expenses reflect our recently opened branch locations, while the increase in other general and administrative expenses also reflects the growth in the Company's operations.

The Company's federal income tax provision was $622,000 for the quarter ended December 31, 2018, compared to $707,000 for the quarter ended September 30, 2018, and $2.3 million for the quarter ended December 31, 2017. The primary reason for the change in the 2018 periods compared to the quarter ended December 31, 2017, was the reduction in the federal corporate income tax rate from 35% to 21% in 2018 due to the Tax Act. In addition, during the quarter ended December 31, 2017, the Company recorded a charge of
 
6
$807,000 through its federal income tax provision relating to changes to the Company's net deferred tax asset valuation as a result of the Tax Act's reduction in the federal corporate income tax rate.

 For the year ended December 31, 2018, the Company's federal income tax provision totaled $3.7 million on income before federal income tax provision of $18.6 million, compared to $4.9 million on pretax income of $13.4 million for the year ended December 31, 2017. The Company's federal income tax provision in 2018 benefited from the reduction in the federal corporate income tax rate, as well as from stock option exercises that occurred at prices higher than originally estimated, resulting in higher allowable expense recognition for tax purposes.

First Financial Northwest, Inc. is the parent company of First Financial Northwest Bank; an FDIC insured Washington State-chartered commercial bank headquartered in Renton, Washington, serving the Puget Sound Region through 10 full-service banking offices. The Bank expects to open its eleventh branch location at Kent Station in the first quarter of 2019. We are a part of the ABA NASDAQ Community Bank Index and the Russell 3000 Index. For additional information about us, please visit our website at ffnwb.com and click on the "Investor Relations" link at the bottom of the page.

Forward-looking statements:
When used in this press release and in other documents filed with or furnished to the Securities and Exchange Commission (the "SEC"), in press releases or other public stockholder communications, or in oral statements made with the approval of an authorized executive officer, the words or phrases "believe," "will," "will likely result," "are expected to," "will continue," "is anticipated," "estimate," "project," "plans," or similar expressions are intended to identify "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are not historical facts but instead represent management's current expectations and forecasts regarding future events many of which are inherently uncertain and outside of our control. Actual results may differ, possibly materially from those currently expected or projected in these forward-looking statements. Factors that could cause our actual results to differ materially from those described in the forward-looking statements, include, but are not limited to, the following: increased competitive pressures; changes in the interest rate environment; changes in general economic conditions and conditions within the securities markets; legislative and regulatory changes; and other factors described in the Company's latest Annual Report on Form 10-K and Quarterly Reports on Form 10-Q and other filings with the Securities and Exchange Commission – that are available on our website at www.ffnwb.com and on the SEC's website at www.sec.gov.

Any of the forward-looking statements that we make in this Press Release and in the other public statements are based upon management's beliefs and assumptions at the time they are made and may turn out to be wrong because of the inaccurate assumptions we might make, because of the factors illustrated above or because of other factors that we cannot foresee. Therefore, these factors should be considered in evaluating the forward-looking statements, and undue reliance should not be placed on such statements. We do not undertake and specifically disclaim any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could cause our actual results for 2019 and beyond to differ materially from those expressed in any forward-looking statements made by, or on behalf of, us and could negatively affect our operating and stock performance.

7

FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Dollars in thousands, except share data)
(Unaudited)
 
Assets
 
Dec 31,
2018
   
Sep 30,
2018
   
Dec 31,
2017
   
Three Month
Change
   
One Year
Change
 
                               
Cash on hand and in banks
 
$
8,122
   
$
7,167
   
$
9,189
     
13.3
%
   
(11.6
)%
Interest-earning deposits
   
8,888
     
19,094
     
6,942
     
(53.5
)
   
28.0
 
Investments available-for-sale, at fair value
   
142,170
     
140,868
     
132,242
     
0.9
     
7.5
 
Loans receivable, net of allowance of
     $13,347, $13,116, and $12,882, respectively
   
1,022,904
     
995,557
     
988,662
     
2.7
     
3.5
 
Federal Home Loan Bank ("FHLB") stock, at cost
   
7,310
     
7,410
     
9,882
     
(1.3
)
   
(26.0
)
Accrued interest receivable
   
4,068
     
4,664
     
4,084
     
(12.8
)
   
(0.4
)
Deferred tax assets, net
   
1,844
     
2,092
     
1,211
     
(11.9
)
   
52.3
 
Other real estate owned ("OREO")
   
483
     
483
     
483
     
0.0
     
0.0
 
Premises and equipment, net
   
21,331
     
21,277
     
20,614
     
0.3
     
3.5
 
Bank owned life insurance ("BOLI")
   
29,841
     
29,745
     
29,027
     
0.3
     
2.8
 
Prepaid expenses and other assets
   
3,458
     
4,460
     
5,738
     
(22.5
)
   
(39.7
)
Goodwill
   
889
     
889
     
889
     
0.0
     
0.0
 
Core deposit intangible
   
1,116
     
1,153
     
1,266
     
(3.2
)
   
(11.8
)
Total assets
 
$
1,252,424
   
$
1,234,859
   
$
1,210,229
     
1.4
%
   
3.5
%
                                         
Liabilities and Stockholders' Equity
                                       
                                         
Deposits
                                       
Noninterest-bearing deposits
 
$
46,108
   
$
51,180
   
$
45,434
     
(9.9
)%
   
1.5
%
Interest-bearing deposits
   
892,924
     
865,099
     
794,068
     
3.2
     
12.4
 
Total deposits
   
939,032
     
916,279
     
839,502
     
2.5
     
11.9
 
Advances from the FHLB
   
146,500
     
149,000
     
216,000
     
(1.7
)
   
(32.2
)
Advance payments from borrowers for taxes and insurance
   
2,933
     
4,737
     
2,515
     
(38.1
)
   
16.6
 
Accrued interest payable
   
478
     
541
     
326
     
(11.6
)
   
46.6
 
Other liabilities
   
9,743
     
9,589
     
9,252
     
1.6
     
5.3
 
Total liabilities
   
1,098,686
     
1,080,146
     
1,067,595
     
1.7
%
   
2.9
%
                                         
Commitments and contingencies
                                       
                                         
Stockholders' Equity
                                       
Preferred stock, $0.01 par value; authorized
                                       
10,000,000 shares; no shares issued or
outstanding
 
$
-
   
$
-
   
$
-
                 
Common stock, $0.01 par value; authorized
                                       
90,000,000 shares; issued and outstanding
10,710,656 shares at December 31, 2018,
10,914,556 shares at September 30, 2018, and
                                       
10,748,437 shares at December 31, 2017
   
107
     
109
     
107
     
(1.8
)%
   
0.0
%
Additional paid-in capital
   
93,773
     
96,664
     
94,173
     
(3.0
)
   
(0.4
)
Retained earnings, substantially restricted
   
66,343
     
65,004
     
54,642
     
2.1
     
21.4
 
Accumulated other comprehensive loss, net of tax
   
(2,253
)
   
(2,550
)
   
(928
)
   
(11.6
)
   
142.8
 
Unearned Employee Stock Ownership Plan
     ("ESOP") shares
   
(4,232
)
   
(4,514
)
   
(5,360
)
   
(6.2
)
   
(21.0
)
Total stockholders' equity
   
153,738
     
154,713
     
142,634
     
(0.6
)
   
7.8
 
Total liabilities and stockholders' equity
 
$
1,252,424
   
$
1,234,859
   
$
1,210,229
     
1.4
%
   
3.5
%

8

FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Income Statements
(Dollars in thousands, except share data)
(Unaudited)

                               
   
Quarter Ended
             
   
Dec 31,
2018
   
Sep 30,
2018
   
Dec 31,
2017
   
Three
Month
Change
   
One Year
Change
 
Interest income
                             
Loans, including fees
 
$
13,024
   
$
12,631
   
$
12,269
     
3.1
%
   
6.2
%
Investments available-for-sale
   
1,124
     
1,063
     
903
     
5.7
     
24.5
 
Interest-earning deposits with banks
   
61
     
59
     
43
     
3.4
     
41.9
 
Dividends on FHLB Stock
   
115
     
135
     
85
     
(14.8
)
   
35.3
 
Total interest income
   
14,324
     
13,888
     
13,300
     
3.1
     
7.7
 
Interest expense
                                       
Deposits
   
3,595
     
2,912
     
2,117
     
23.5
     
69.8
 
FHLB advances
   
726
     
917
     
795
     
(20.8
)
   
(8.7
)
Total interest expense
   
4,321
     
3,829
     
2,912
     
12.8
     
48.4
 
Net interest income
   
10,003
     
10,059
     
10,388
     
(0.6
)
   
(3.7
)
Provision (recapture of provision) for loan losses
   
200
     
200
     
(1,200
)
   
0.0
     
(116.7
)
Net interest income after provision (recapture of
     provision) for loan losses
   
9,803
     
9,859
     
11,588
     
(0.6
)
   
(15.4
)
                                         
                                         
Noninterest income
                                       
Net gain (loss) on sale of investments
   
-
     
1
     
(670
)
   
(100.0
)
   
(100.0
)
BOLI income
   
96
     
245
     
133
     
(60.8
)
   
(27.8
)
Wealth management revenue
   
211
     
145
     
220
     
45.5
     
(4.1
)
Deposit related fees
   
178
     
167
     
169
     
6.6
     
5.3
 
Loan related fees
   
235
     
273
     
356
     
(13.9
)
   
(34.0
)
Other
   
8
     
10
     
3
     
(20.0
)
   
166.7
 
Total noninterest income
   
728
     
841
     
211
     
(13.4
)
   
245.0
 
                                         
                                         
Noninterest expense
                                       
Salaries and employee benefits
   
4,977
     
4,732
     
4,673
     
5.2
     
6.5
 
Occupancy and equipment
   
871
     
814
     
721
     
7.0
     
20.8
 
Professional fees
   
415
     
353
     
430
     
17.6
     
(3.5
)
Data processing
   
361
     
356
     
326
     
1.4
     
10.7
 
OREO related expenses (reimbursements), net
   
3
     
1
     
(81
)
   
200.0
     
(103.7
)
Regulatory assessments
   
111
     
126
     
161
     
(11.9
)
   
(31.1
)
Insurance and bond premiums
   
88
     
95
     
97
     
(7.4
)
   
(9.3
)
Marketing
   
75
     
85
     
68
     
(11.8
)
   
10.3
 
Other general and administrative
   
845
     
639
     
674
     
32.2
     
25.4
 
Total noninterest expense
   
7,746
     
7,201
     
7,069
     
7.6
     
9.6
 
Income before federal income tax  provision
   
2,785
     
3,499
     
4,730
     
(20.4
)
   
(41.1
)
Federal income tax provision
   
622
     
707
     
2,324
     
(12.0
)
   
(73.2
)
Net income
 
$
2,163
   
$
2,792
   
$
2,406
     
(22.5
)%
   
(10.1
)%
                                         
                                         
Basic earnings per share
 
$
0.21
   
$
0.27
   
$
0.24
                 
Diluted earnings per share
 
$
0.21
   
$
0.27
   
$
0.23
                 
                                         
Weighted average number of common shares
     outstanding
   
10,385,612
     
10,356,994
     
10,184,804
                 
Weighted average number of diluted shares
     outstanding
   
10,484,350
     
10,468,802
     
10,313,114
                 
9

FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Income Statements
(Dollars in thousands, except share data)
(Unaudited)

   
Year Ended December 31,
       
   
2018
   
2017
   
2016
   
One
Year
Change
   
Two
Year
Change
 
Interest income
                             
Loans, including fees
 
$
51,127
   
$
43,607
   
$
38,218
     
17.2
%
   
33.8
%
Investments available-for-sale
   
4,126
     
3,504
     
3,054
     
17.8
     
35.1
 
Interest-earning deposits with banks
   
202
     
237
     
235
     
(14.8
)
   
(14.0
)
Dividends on FHLB Stock
   
458
     
296
     
202
     
54.7
     
126.7
 
Total interest income
   
55,913
     
47,644
     
41,709
     
17.4
     
34.1
 
Interest expense
                                       
Deposits
   
11,218
     
7,517
     
6,101
     
49.2
     
83.9
 
FHLB advances
   
3,520
     
2,505
     
1,406
     
40.5
     
150.4
 
Total interest expense
   
14,738
     
10,022
     
7,507
     
47.1
     
96.3
 
Net interest income
   
41,175
     
37,622
     
34,202
     
9.4
     
20.4
 
(Recapture of provision) provision for loan losses
   
(4,000
)
   
(400
)
   
1,300
     
900.0
     
(407.7
)
Net interest income after (recapture of provision)
     provision for loan losses
   
45,175
     
38,022
     
32,902
     
18.8
     
37.3
 
                                         
Noninterest income
                                       
Net (loss) gain on sale of investments
   
(20
)
   
(567
)
   
50
     
(96.5
)
   
(140.0
)
BOLI
   
814
     
623
     
844
     
30.7
     
(3.6
)
Wealth management revenue
   
611
     
919
     
813
     
(33.5
)
   
(24.8
)
Deposit related fees
   
681
     
446
     
261
     
52.7
     
160.9
 
Loan related fees
   
768
     
776
     
671
     
(1.0
)
   
14.5
 
Other
   
24
     
11
     
12
     
118.2
     
100.0
 
Total noninterest income
   
2,878
     
2,208
     
2,651
     
30.3
     
8.6
 
                                         
Noninterest expense
                                       
Salaries and employee benefits
   
19,302
     
17,773
     
15,377
     
8.6
     
25.5
 
Occupancy and equipment
   
3,283
     
2,506
     
1,984
     
31.0
     
65.5
 
Professional fees
   
1,538
     
1,809
     
1,979
     
(15.0
)
   
(22.3
)
Data processing
   
1,392
     
1,457
     
911
     
(4.5
)
   
52.8
 
OREO related expenses (reimbursements), net
   
7
     
(67
)
   
294
     
(110.4
)
   
(97.6
)
Regulatory assessments
   
502
     
491
     
420
     
2.2
     
19.5
 
Insurance and bond premiums
   
443
     
399
     
349
     
11.0
     
26.9
 
Marketing
   
344
     
270
     
194
     
27.4
     
77.3
 
Other general and administrative
   
2,650
     
2,171
     
1,441
     
22.1
     
83.9
 
Total noninterest expense
   
29,461
     
26,809
     
22,949
     
9.9
     
28.4
 
Income before federal income tax  provision
   
18,592
     
13,421
     
12,604
     
38.5
     
47.5
 
Federal income tax provision
   
3,693
     
4,942
     
3,712
     
(25.3
)
   
(0.5
)
Net income
 
$
14,899
   
$
8,479
   
$
8,892
     
75.7
%
   
67.6
%
                                         
Basic earnings per share
 
$
1.44
   
$
0.82
   
$
0.75
                 
Diluted earnings per share
 
$
1.43
   
$
0.81
   
$
0.74
                 
                                         
Weighted average number of common shares
     outstanding
   
10,306,835
     
10,289,049
     
11,868,278
                 
Weighted average number of diluted shares
     outstanding
   
10,424,187
     
10,437,449
     
12,028,428
                 

10

The following table presents a breakdown of our loan portfolio (unaudited):
   
December 31, 2018
   
September 30, 2018
   
December 31, 2017
 
   
Amount
   
Percent
   
Amount
   
Percent
   
Amount
   
Percent
 
   
(Dollars in thousands)
 
Commercial real estate:
                                   
Residential:
                                   
Micro-unit apartments
 
$
14,076
     
1.3
%
 
$
14,141
     
1.3
%
 
$
7,020
     
0.6
%
Other multifamily
   
155,279
     
13.8
     
162,380
     
14.7
     
177,882
     
16.3
 
Total multifamily
   
169,355
     
15.1
     
176,521
     
16.0
     
184,902
     
16.9
 
                                                 
Non-residential:
                                               
Office
   
100,495
     
8.9
     
96,542
     
8.8
     
112,327
     
10.2
 
Retail
   
131,222
     
11.7
     
139,085
     
12.6
     
129,875
     
11.9
 
Mobile home park
   
16,003
     
1.4
     
15,649
     
1.4
     
19,970
     
1.8
 
Warehouse
   
25,398
     
2.3
     
22,252
     
2.0
     
22,701
     
2.1
 
Storage
   
32,462
     
2.9
     
32,625
     
3.0
     
32,201
     
2.9
 
Other non-residential
   
68,239
     
6.1
     
54,332
     
4.9
     
44,768
     
4.1
 
Total non-residential
   
373,819
     
33.3
     
360,485
     
32.7
     
361,842
     
33.0
 
                                                 
Construction/land development:
                                               
One-to-four family residential
   
86,604
     
7.7
     
84,912
     
7.7
     
87,404
     
8.0
 
Multifamily
   
83,642
     
7.4
     
80,607
     
7.3
     
108,439
     
9.9
 
Commercial
   
18,300
     
1.6
     
21,385
     
2.0
     
5,325
     
0.5
 
Land
   
6,740
     
0.7
     
7,113
     
0.7
     
36,405
     
3.3
 
Total construction/land development
   
195,286
     
17.4
     
194,017
     
17.7
     
237,573
     
21.7
 
                                                 
One-to-four family residential:
                                               
Permanent owner occupied
   
194,141
     
17.3
     
184,698
     
16.8
     
148,304
     
13.6
 
Permanent non-owner occupied
   
147,825
     
13.2
     
143,226
     
13.0
     
130,351
     
11.9
 
Total one-to-four family residential
   
341,966
     
30.5
     
327,924
     
29.8
     
278,655
     
25.5
 
                                                 
Business
                                               
Aircraft
   
11,058
     
1.0
     
10,172
     
0.9
     
12,491
     
1.1
 
Other business
   
19,428
     
1.7
     
19,483
     
1.8
     
10,596
     
1.0
 
Total business
   
30,486
     
2.7
     
29,655
     
2.7
     
23,087
     
2.1
 
                                                 
Consumer
   
12,970
     
1.0
     
12,419
     
1.1
     
9,133
     
0.8
 
Total loans
   
1,123,882
     
100.0
%
   
1,101,021
     
100.0
%
   
1,095,192
     
100.0
%
Less:
                                               
Loans in Process ("LIP")
   
86,453
             
91,232
             
92,498
         
Deferred loan fees, net
   
1,178
             
1,116
             
1,150
         
ALLL
   
13,347
             
13,116
             
12,882
         
Loans receivable, net
 
$
1,022,904
           
$
995,557
           
$
988,662
         
                                                 
Concentrations of credit: (1)
                                               
Construction loans as % of total capital
   
81.9
%
           
77.1
%
           
108.6
%
       
Total non-owner occupied commercial
     real estate as % of total capital
   
451.8
%
           
454.5
%
           
514.0
%
       
                                                 
(1) Concentrations of credit percentages are for First Financial Northwest Bank only using classifications in accordance with FDIC guidelines

11

FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Key Financial Measures
(Dollars in thousands, except per share data)
(Unaudited)

   
At or For the Quarter Ended
 
   
Dec 31,
   
Sep 30,
   
Jun 30,
   
Mar 31,
   
Dec 31,
 
   
2018
   
2018
   
2018
   
2018
   
2017
 
       
Performance Ratios:
                             
Return on assets
   
0.69
%
   
0.90
%
   
1.01
%
   
2.28
%
   
0.80
%
Return on equity
   
5.54
     
7.17
     
8.28
     
19.16
     
6.70
 
Dividend payout ratio
   
38.10
     
29.63
     
26.67
     
10.47
     
29.17
 
Equity-to-assets ratio
   
12.28
     
12.53
     
12.46
     
12.13
     
11.79
 
Tangible equity ratio
   
12.13
     
12.38
     
12.31
     
11.98
     
11.63
 
Net interest margin
   
3.41
     
3.46
     
3.50
     
3.88
     
3.65
 
Average interest-earning assets to average
   interest-bearing liabilities
   
114.27
     
115.20
     
114.21
     
113.46
     
113.32
 
Efficiency ratio
   
72.18
     
66.06
     
69.38
     
60.42
     
66.69
 
Noninterest expense as a percent of average
   total assets
   
2.49
     
2.33
     
2.44
     
2.34
     
2.34
 
Book value per share
 
$
14.35
   
$
14.17
   
$
13.97
   
$
13.80
   
$
13.27
 
Tangible book value per share
   
14.17
     
13.99
     
13.78
     
13.60
     
13.07
 
                                         
Capital Ratios: (1)
                                       
Tier 1 leverage ratio
   
10.37
%
   
10.37
%
   
10.22
%
   
10.44
%
   
10.20
%
Common equity tier 1 capital ratio
   
13.43
     
13.58
     
13.21
     
13.13
     
12.52
 
Tier 1 capital ratio
   
13.43
     
13.58
     
13.21
     
13.13
     
12.52
 
Total capital ratio
   
14.68
     
14.83
     
14.47
     
14.38
     
13.77
 
                                         
Asset Quality Ratios: (2)
                                       
Nonperforming loans as a percent of total
   loans
   
0.07
%
   
0.05
%
   
0.02
%
   
0.02
%
   
0.02
%
Nonperforming assets as a percent of total
   assets
   
0.10
     
0.08
     
0.05
     
0.05
     
0.05
 
ALLL as a percent of total loans
   
1.29
     
1.30
     
1.27
     
1.31
     
1.28
 
Net (recoveries) charge-offs to average loans
   receivable, net
   
(0.00
)
   
(0.02
)
   
(0.00
)
   
(0.43
)
   
(0.20
)
                                         
Allowance for Loan Losses:
                                       
ALLL, beginning of the quarter
 
$
13,116
   
$
12,754
   
$
13,136
   
$
12,882
   
$
12,110
 
Provision (Recapture of provision)
   
200
     
200
     
(400
)
   
(4,000
)
   
(1,200
)
Charge-offs
   
-
     
-
     
-
     
-
     
-
 
Recoveries
   
31
     
162
     
18
     
4,254
     
1,972
 
ALLL, end of the quarter
 
$
13,347
   
$
13,116
   
$
12,754
   
$
13,136
   
$
12,882
 
(1) Capital ratios are for First Financial Northwest Bank only.
(2) Loans are reported net of undisbursed funds.
12

FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Key Financial Measures (continued)
(Dollars in thousands)
(Unaudited)

   
At or For the Quarter Ended
 
   
Dec 31,
   
Sep 30,
   
Jun 30,
   
Mar 31,
   
Dec 31,
 
   
2018
   
2018
   
2018
   
2018
   
2017
 
       
Yields and Costs:
                             
Yield on loans
   
5.13
%
   
5.05
%
   
5.00
%
   
5.37
%
   
5.05
%
Yield on investments available-for-sale
   
3.17
     
3.00
     
2.87
     
2.65
     
2.52
 
Yield on interest-earning deposits
   
2.27
     
1.92
     
1.48
     
1.32
     
1.23
 
Yield on FHLB stock
   
6.63
     
6.27
     
4.21
     
4.40
     
3.42
 
Yield on interest-earning assets
   
4.88
%
   
4.77
%
   
4.70
%
   
4.98
%
   
4.67
%
                                         
Cost of interest-bearing deposits
   
1.61
%
   
1.40
%
   
1.22
%
   
1.15
%
   
1.08
%
Cost of FHLB advances
   
2.12
     
2.05
     
1.92
     
1.66
     
1.46
 
Cost of interest-bearing liabilities
   
1.68
%
   
1.52
%
   
1.37
%
   
1.25
%
   
1.16
%
                                         
Cost of total deposits
   
1.53
%
   
1.31
%
   
1.15
%
   
1.09
%
   
1.02
%
Cost of funds
   
1.61
     
1.44
     
1.30
     
1.20
     
1.11
 
                                         
Average Balances:
                                       
Loans
 
$
1,006,905
   
$
993,272
   
$
997,059
   
$
985,799
   
$
963,097
 
Investments available-for-sale
   
140,568
     
140,584
     
141,035
     
142,236
     
141,962
 
Interest-earning deposits
   
10,653
     
12,223
     
11,927
     
11,717
     
13,843
 
FHLB stock
   
6,886
     
8,540
     
10,004
     
9,593
     
9,859
 
Total interest-earning assets
 
$
1,165,012
   
$
1,154,619
   
$
1,160,025
   
$
1,149,345
   
$
1,128,761
 
                                         
Interest-bearing deposits
 
$
883,672
   
$
825,055
   
$
801,852
   
$
804,451
   
$
780,671
 
FHLB advances
   
135,886
     
177,250
     
213,857
     
208,544
     
215,418
 
Total interest-bearing liabilities
 
$
1,019,558
   
$
1,002,305
   
$
1,015,709
   
$
1,012,995
   
$
996,089
 
Noninterest-bearing deposits
   
47,580
     
53,982
     
50,145
     
46,071
     
46,029
 
Total deposits and borrowings
 
$
1,067,138
   
$
1,056,287
   
$
1,065,854
   
$
1,059,066
   
$
1,042,118
 
                                         
Average assets
 
$
1,236,460
   
$
1,225,189
   
$
1,229,341
   
$
1,218,418
   
$
1,199,774
 
Average stockholders' equity
   
154,958
     
154,444
     
150,243
     
144,786
     
142,390
 

13

FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Key Financial Measures (continued)
(Dollars in thousands, except per share data)
(Unaudited)

   
At or For the Year Ended December 31,
 
   
2018
   
2017
   
2016
   
2015
   
2014
 
       
Performance Ratios:
                             
Return on assets
   
1.21
%
   
0.76
%
   
0.88
%
   
0.96
%
   
1.17
%
Return on equity
   
9.86
     
5.94
     
5.55
     
5.15
     
5.85
 
Dividend payout ratio
   
21.53
     
32.93
     
32.02
     
35.57
     
27.73
 
Equity-to-assets
   
12.28
     
11.79
     
13.31
     
17.42
     
19.36
 
Tangible equity ratio
   
12.13
     
11.63
     
13.31
     
17.42
     
19.36
 
Net interest margin
   
3.56
     
3.60
     
3.60
     
3.38
     
3.77
 
Average interest-earning assets to average interest-bearing liabilities
   
114.28
     
114.07
     
117.11
     
120.45
     
121.15
 
Efficiency ratio
   
66.88
     
67.31
     
62.27
     
62.66
     
56.37
 
Noninterest expense as a percent of average total assets
   
2.40
     
2.42
     
2.27
     
2.07
     
2.03
 
Book value per share
 
$
14.35
   
$
13.27
   
$
12.63
   
$
12.40
   
$
11.96
 
Tangible book value per share
   
14.17
     
13.07
     
12.63
     
12.40
     
11.96
 
                                         
Capital Ratios: (1)
                                       
Tier 1 leverage ratio
   
10.37
%
   
10.20
%
   
11.17
%
   
11.61
%
   
11.79
%
Common equity tier 1 capital ratio
   
13.43
     
12.52
     
14.38
     
16.36
     
n/a
 
Tier 1 capital ratio
   
13.43
     
12.52
     
14.38
     
16.36
     
18.30
 
Total capital ratio
   
14.68
     
13.77
     
15.63
     
17.62
     
19.56
 
                                         
Asset Quality Ratios: (2)
                                       
Nonperforming loans as a percent of total loans
   
0.07
%
   
0.02
%
   
0.10
%
   
0.16
%
   
0.20
%
Nonperforming assets as a percent of total assets
   
0.10
     
0.05
     
0.31
     
0.48
     
1.13
 
ALLL as a percent of total loans
   
1.29
     
1.28
     
1.32
     
1.36
     
1.55
 
Net charge-offs (recoveries) to average loans receivable, net
   
(0.45
)
   
(0.27
)
   
(0.02
)
   
(0.18
)
   
0.06
 
                                         
Allowance for Loan Losses:
                                       
ALLL, beginning of the year
 
$
12,882
   
$
10,951
   
$
9,463
   
$
10,491
   
$
12,994
 
Provision (recapture of provision)
   
(4,000
)
   
(400
)
   
1,300
     
(2,200
)
   
(2,100
)
Charge-offs
   
-
     
-
     
(83
)
   
(362
)
   
(642
)
Recoveries
   
4,465
     
2,331
     
271
     
1,534
     
239
 
ALLL, end of the year
 
$
13,347
   
$
12,882
   
$
10,951
   
$
9,463
   
$
10,491
 
(1) Capital ratios are for First Financial Northwest Bank only.
(2) Loans are reported net of undisbursed funds.
14

FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Key Financial Measures (continued)
(Dollars in thousands)
(Unaudited)

   
At or For the Year Ended December 31,
 
   
2018
   
2017
   
2016
   
2015
   
2014
 
       
Yields and Costs:
                             
Yield on loans
   
5.13
%
   
4.96
%
   
4.99
%
   
5.18
%
   
5.37
%
Yield on investments available-for-sale
   
2.92
     
2.61
     
2.31
     
1.84
     
1.74
 
Yield on interest-earning deposits
   
1.74
     
1.07
     
0.52
     
0.26
     
0.25
 
Yield on FHLB stock
   
5.24
     
3.32
     
2.62
     
1.06
     
0.10
 
Yield on interest-earning assets
   
4.83
     
4.57
     
4.39
     
4.13
     
4.50
 
                                         
Cost of deposits
   
1.35
%
   
1.04
%
   
0.94
%
   
0.89
%
   
0.87
%
Cost of FHLB advances
   
1.92
     
1.30
     
0.86
     
0.95
     
0.91
 
Cost of interest-bearing liabilities
   
1.46
%
   
1.10
%
   
0.92
%
   
0.90
%
   
0.88
%
                                         
Cost of total deposits
   
1.28
%
   
0.99
%
   
0.90
%
   
0.86
%
   
0.85
%
Cost of funds
   
1.39
     
1.05
     
0.89
     
0.88
     
0.87
 
                                         
Average Balances:
                                       
Loans
 
$
995,810
   
$
878,449
   
$
765,948
   
$
667,739
   
$
675,353
 
Investments available-for-sale
   
141,100
     
134,105
     
132,372
     
121,893
     
131,474
 
Interest-earning deposits
   
11,628
     
22,194
     
45,125
     
104,476
     
46,776
 
FHLB stock
   
8,748
     
8,914
     
7,714
     
6,527
     
6,899
 
Total interest-earning assets
 
$
1,157,286
   
$
1,043,662
   
$
951,159
   
$
900,635
   
$
860,502
 
                                         
Deposits
 
$
828,965
   
$
722,666
   
$
648,324
   
$
614,185
   
$
581,435
 
FHLB advances
   
183,667
     
192,227
     
163,893
     
133,527
     
128,839
 
Total interest-bearing liabilities
 
$
1,012,632
   
$
914,893
   
$
812,217
   
$
747,712
   
$
710,274
 
Noninterest-bearing deposits
   
49,461
     
39,127
     
27,596
     
23,509
     
11,022
 
Total deposits and borrowings
 
$
1,062,093
   
$
954,020
   
$
839,813
   
$
771,221
   
$
721,296
 
                                         
Average assets
 
$
1,227,396
   
$
1,108,656
   
$
1,010,243
   
$
958,154
   
$
910,448
 
Average stockholders' equity
   
151,145
     
142,647
     
160,192
     
177,904
     
182,598
 
15

Non-GAAP Financial Measures

In addition to financial results presented in accordance with generally accepted accounting principles utilized in the United States ("GAAP"), this earnings release contains non-GAAP financial measures of the tangible equity ratio and tangible book value. The Company's intangible assets consist of goodwill and core deposit intangible. Tangible equity is calculated by subtracting intangible assets from total stockholder's equity. Tangible assets is calculated by subtracting intangible assets from total assets. The tangible equity ratio is tangible equity divided by tangible assets. Tangible book value per share is calculated by dividing tangible equity by the number of common shares outstanding. The Company believes that these non-GAAP measures provide a more consistent presentation of our capital and facilitate peer comparison that is desired by investors.

Non-GAAP financial measures have limitations, are not required to be uniformly applied and are not audited. They should not be considered in isolation and are not a substitute for other measures in this earnings release that are presented in accordance with GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

The following table provides a reconciliation between the GAAP and non-GAAP measures. All financial measures reported for periods prior to December 31, 2017, are considered GAAP financial measures:


 
 
Dec 31,
2018
   
Sep 30,
2018
   
Jun 30,
2018
   
Mar 31,
2018
   
Dec 31,
2017
 
 
                             
Total stockholders' equity
 
$
153,738
   
$
154,713
   
$
152,554
   
$
148,755
   
$
142,634
 
Less:
                                       
Goodwill
   
889
     
889
     
889
     
889
     
889
 
Core deposit intangible
   
1,116
     
1,153
     
1,191
     
1,228
     
1,266
 
Tangible equity
 
$
151,733
   
$
152,671
   
$
150,474
   
$
146,638
   
$
140,479
 
 
                                       
Total assets
   
1,252,424
     
1,234,859
     
1,224,065
     
1,226,358
     
1,210,229
 
Less:
                                       
Goodwill
   
889
     
889
     
889
     
889
     
889
 
Core deposit intangible
   
1,116
     
1,153
     
1,191
     
1,228
     
1,266
 
Tangible assets
 
$
1,250,419
   
$
1,232,817
   
$
1,221,985
   
$
1,224,241
   
$
1,208,074
 
 
                                       
Common shares outstanding at
   period end
   
10,710,656
     
10,914,556
     
10,916,556
     
10,779,424
     
10,748,437
 
 
                                       
Equity to assets ratio
   
12.28
%
   
12.53
%
   
12.46
%
   
12.13
%
   
11.79
%
Tangible equity ratio
   
12.13
     
12.38
     
12.31
     
11.98
     
11.63
 
Book value per share
 
$
14.35
   
$
14.17
   
$
13.97
   
$
13.80
   
$
13.27
 
Tangible book value per share
   
14.17
     
13.99
     
13.78
     
13.60
     
13.07
 




16