Attached files

file filename
8-K - First Financial Northwest, Inc.8k33121.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 First Quarter Net Income of $2.5 Million or $0.26 per Diluted Share

Renton, Washington – April 27, 2021 - 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 March 31, 2021, of $2.5 million, or $0.26 per diluted share, compared to net income of $2.6 million, or $0.28 per diluted share, for the quarter ended December 31, 2020, and $1.7 million, or $0.17 per diluted share, for the quarter ended March 31, 2020.

“This quarter we continued to see accelerated success of our strategy to diversify the liability side of our balance sheet and reduce our cost of funds,” stated Joseph W. Kiley III, President and CEO. “During the quarter, deposits increased $40.0 million, with over half of the growth coming in the form of noninterest bearing demand deposits. In addition, higher cost certificate of deposit balances declined by $25.5 million in the quarter. This resulted in a further reduction in our cost of funds, with the average cost of deposits decreasing to 0.85% in the quarter ended March 31, 2021, compared to 1.03% in the quarter ended December 31, 2020, and 1.72% in the quarter ended March 31, 2020,” continued Kiley. “If market interest rates remain low, we expect this trend to continue as we have approximately $219.9 million in certificates of deposit maturing in the next 12 months at a weighted average rate of 1.69%. In addition, we have $83.0 million of certificates of deposit maturing in the subsequent 12 months at a weighted average rate of 1.58%,” continued Kiley.

“We opened our 15th office in Issaquah, Washington on March 1, 2021, and now intend to pause our expansion with a focus on growing relationships and improving efficiency throughout our existing branch network. Our strategy remains focused on improving the Bank’s deposit composition from a reliance on certificates of deposit to a more balanced deposit mix, and expanding our network for lending opportunities,” stated Kiley.

“Our lending teams continue to assist borrowers that may require additional support or closer monitoring due to the COVID-19 pandemic. As a result of our quarterly analysis of our loan portfolio, we downgraded to special mention $10.5 million of $12.2 million in total loans made to a single lending relationship. These downgrades offset improvements to economic environmental factors related to the COVID-19 pandemic used to calculate our allowance for loan losses, resulting in a provision for loan losses of $300,000 during the quarter, compared to a provision for loan losses of $600,000 in the quarter ended December 31, 2020,” concluded Kiley.




Highlights for the quarter ended March 31, 2021:

Total deposits increased $40.0 million to $1.13 billion, including a $23.2 million increase in noninterest bearing demand deposits.
The Company’s book value per share was $16.35, compared to $16.05 at December 31, 2020, and $15.03 at March 31, 2020.
The Company repurchased 89,019 shares at an average price of $13.03 per share.
The Company increased its regular quarterly cash dividend to shareholders to $0.11 per share from $0.10 per share.
The Bank’s Tier 1 leverage and total capital ratios were 10.2% and 15.6%, respectively, at March 31, 2021, compared to 10.3% and 15.6%, respectively, at December 31, 2020, and 10.3% and 14.7% at March 31, 2020.
The Bank recorded a $300,000 provision for loan losses based on management’s evaluation of the adequacy of the Allowance for Loan and Lease Losses (“ALLL”) including the estimated future impact of the COVID-19 pandemic.

Total deposits increased $40.0 million to $1.13 billion at March 31, 2021, from $1.09 billion at December 31, 2020, and increased $133.7 million from $1.00 billion at March 31, 2020. Demand deposits increased $29.1 million, while retail certificates of deposit decreased $25.5 million during the quarter. Retail deposits increased $159.1 million year over year, partially offset by the repayment of $25.5 million in brokered certificates of deposit over the same period.

The following table presents a breakdown of our total deposits (unaudited):

   
Mar 31,
2021
   
Dec 31,
2020
   
Mar 31,
2020
   
Three
Month
Change
   
One
Year
Change
 
Deposits:
 
(Dollars in thousands)
       
Noninterest-bearing demand
 
$
114,437
   
$
91,285
   
$
53,519
   
$
23,152
   
$
60,918
 
Interest-bearing demand
   
114,098
     
108,182
     
68,803
     
5,916
     
45,295
 
Statement savings
   
20,470
     
19,221
     
17,040
     
1,249
     
3,430
 
Money market
   
500,619
     
465,369
     
397,489
     
35,250
     
103,130
 
Certificates of deposit, retail (1)
   
384,031
     
409,576
     
437,676
     
(25,545
)
   
(53,645
)
Certificates of deposit, brokered
   
     
     
25,457
     
     
(25,457
)
Total deposits
 
$
1,133,655
   
$
1,093,633
   
$
999,984
   
$
40,022
     
133,671
 
(1) Balance of retail certificates of deposit for acquired branches are net of an aggregate fair value adjustment of $10,000 at March 31, 2021, $12,000 at December 31, 2020, and $22,000 at March 31, 2020.





2

The following tables present an analysis of total deposits by branch office (unaudited):
March 31, 2021
 
   
Noninterest-
bearing
demand
   
Interest-
bearing
demand
   
Statement
savings
   
Money
market
   
Certificates
of deposit,
retail
   
Total
 
(Dollars in thousands)
 
King County
                                   
Renton
 
$
41,934
   
$
48,476
   
$
14,070
   
$
255,917
   
$
318,113
   
$
678,510
 
Landing
   
8,425
     
2,904
     
133
     
16,165
     
6,912
     
34,539
 
Woodinville
   
4,351
     
7,350
     
757
     
18,530
     
6,076
     
37,064
 
Bothell
   
3,056
     
1,160
     
55
     
6,286
     
2,646
     
13,203
 
Crossroads
   
10,515
     
13,881
     
72
     
59,995
     
6,023
     
90,486
 
Kent
   
6,752
     
7,508
     
1
     
22,924
     
346
     
37,531
 
Kirkland
   
8,144
     
157
     
18
     
4,400
     
     
12,719
 
Issaquah (1)
   
361
     
     
1
     
325
     
     
687
 
Total King County
   
83,538
     
81,436
     
15,107
     
384,542
     
340,116
     
904,739
 
                                                 
Snohomish County
                                               
Mill Creek
   
4,811
     
4,258
     
1,414
     
14,553
     
8,286
     
33,322
 
Edmonds
   
13,210
     
8,672
     
615
     
37,765
     
17,910
     
78,172
 
Clearview
   
4,814
     
5,615
     
1,217
     
20,309
     
3,257
     
35,212
 
Lake Stevens
   
3,352
     
9,974
     
922
     
18,005
     
4,726
     
36,979
 
Smokey Point
   
3,418
     
3,690
     
1,098
     
22,330
     
9,736
     
40,272
 
Total Snohomish County
   
29,605
     
32,209
     
5,266
     
112,962
     
43,915
     
223,957
 
                                                 
Pierce County
                                               
University Place
   
940
     
174
     
24
     
670
     
     
1,808
 
Gig Harbor
   
354
     
279
     
73
     
2,445
     
     
3,151
 
Total Pierce County
   
1,294
     
453
     
97
     
3,115
     
     
4,959
 
                                                 
Total retail deposits
   
114,437
     
114,098
     
20,470
     
500,619
     
384,031
     
1,133,655
 
Total deposits
 
$
114,437
   
$
114,098
   
$
20,470
   
$
500,619
   
$
384,031
   
$
1,133,655
 
(1) Issaquah opened March 1, 2021.


December 31, 2020
 
   
Noninterest-
bearing
demand
   
Interest-
bearing
demand
   
Statement
savings
   
Money
market
   
Certificates
of deposit,
retail
   
Total
 
(Dollars in thousands)
 
King County
                                   
Renton
 
$
36,932
   
$
47,964
   
$
13,696
   
$
243,940
   
$
325,803
   
$
668,335
 
Landing
   
5,300
     
3,199
     
22
     
14,024
     
8,108
     
30,653
 
Woodinville
   
3,054
     
7,040
     
688
     
14,270
     
9,790
     
34,842
 
Bothell
   
2,153
     
1,760
     
53
     
5,502
     
3,233
     
12,701
 
Crossroads
   
6,719
     
5,249
     
58
     
56,836
     
10,994
     
79,856
 
Kent
   
5,047
     
8,607
     
     
23,052
     
1,077
     
37,783
 
Kirkland
   
5,205
     
113
     
30
     
3,757
     
     
9,105
 
Total King County
   
64,410
     
73,932
     
14,547
     
361,381
     
359,005
     
873,275
 
                                                 
Snohomish County
                                               
Mill Creek
   
3,176
     
2,765
     
1,411
     
14,823
     
9,289
     
31,464
 
Edmonds
   
12,074
     
13,735
     
351
     
30,807
     
19,989
     
76,956
 
Clearview
   
5,367
     
6,690
     
1,012
     
17,902
     
5,346
     
36,317
 
Lake Stevens
   
3,057
     
7,419
     
835
     
14,593
     
4,669
     
30,573
 
Smokey Point
   
2,788
     
3,237
     
1,005
     
21,575
     
11,278
     
39,883
 
Total Snohomish County
   
26,462
     
33,846
     
4,614
     
99,700
     
50,571
     
215,193
 
                                                 
Pierce County
                                               
University Place
   
377
     
215
     
15
     
1,578
     
     
2,185
 
Gig Harbor
   
36
     
189
     
45
     
2,710
     
     
2,980
 
Total Pierce County
   
413
     
404
     
60
     
4,288
     
     
5,165
 
                                                 
Total retail deposits
   
91,285
     
108,182
     
19,221
     
465,369
     
409,576
     
1,093,633
 
Total deposits
 
$
91,285
   
$
108,182
   
$
19,221
   
$
465,369
   
$
409,576
   
$
1,093,633
 


3

Net loans receivable totaled $1.10 billion at both March 31, 2021 and December 31, 2020, respectively, compared to $1.09 billion at March 31, 2020. The average balance of net loans receivable totaled $1.10 billion for the quarter ended March 31, 2021, compared to $1.13 billion for the quarter ended December 31, 2020, and $1.10 billion for the quarter ended March 31, 2020.

The Company recorded a $300,000 provision for loan losses in the quarter ended March 31, 2021, compared to a $600,000 provision for loan losses in the quarter ended December 31, 2020, and a $300,000 provision for loan losses in the quarter ended March 31, 2020. The provision in the quarter ended March 31, 2021, was primarily due to downgrades on $10.5 million of $12.2 million in total loans made to a single lending relationship secured by a bowling, roller skating and restaurant location, and a separate hostel business that continue to be adversely impacted by government-imposed restrictions due to the pandemic. Partially offsetting these downgrades were improvements to qualitative economic factors utilized to calculate our general reserves for the ALLL related to the COVID-19 pandemic based upon the improving financial conditions and economic outlook that existed as of March 31, 2021. The provision in the quarter ended December 31, 2020, was primarily due to risk rating downgrades on $34.2 million in commercial real estate loans, as any relationship that requested an additional loan payment deferral and demonstrated other weaknesses received additional scrutiny. The provision in the quarter ended March 31, 2020, was due primarily to COVID-19 related deterioration to the qualitative economic factors considered in calculating the general reserves for the ALLL.

The ALLL represented 1.39% of total loans receivable at March 31, 2021, compared to 1.36% of total loans receivable at December 31, 2020, and 1.22% of total loans receivable at March 31, 2020. Excluding Paycheck Protection Program (“PPP”) loan balances, which are 100% guaranteed by the Small Business Administration (“SBA”), the ALLL represented 1.45% of total loans receivable at March 31, 2021, compared to 1.41% of total loans receivable at December 31, 2020. The ALLL as a percent of total loans excluding PPP loans is a non-GAAP financial measure. See Non-GAAP Financial Measures at the end of this press release for a reconciliation to its nearest GAAP equivalent. As previously disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, we are awaiting financial information relating to $5.4 million in commercial real estate participation loans that were downgraded by the lead lender. To date, the Company has not received sufficient information to make a final determination, and accordingly, the risk rating on these loans have not been further downgraded. The Company estimates that further downgrade from the current watch status to “special mention” could impact the ALLL for the quarter ending June 30, 2021, by an amount between $400,000 and $500,000, which may result in an increase in the provision for loan losses next quarter.

Nonperforming loans totaled $2.0 million at March 31, 2021, down from $2.1 million at December 31, 2020, and $2.2 million at March 31, 2020. The balance, consisting of a single multifamily loan in foreclosure, declined in the quarter due to the release of approximately $74,000 in rents paid on the property previously held in receivership, which were applied against payments and late fees owed on the outstanding loan. The receiver has multiple offers on the property and the Company currently anticipates that this matter will be resolved in the second quarter without incurring a loss. OREO remained unchanged at $454,000 at March 31, 2021, December 31, 2020, and March 31, 2020.




4

The following table presents a breakdown of our nonperforming assets (unaudited):
   
Mar 31,
   
Dec 31,
   
Mar 31,
   
Three
Month
   
One
Year
 
   
2021
   
2020
   
2020
   
Change
   
Change
 
   
(Dollars in thousands)
 
Nonperforming loans:
                             
One-to-four family residential
 
 ─    
 ─    
$
91
   
 ─    
$
(91
)
Multifamily
   
2,036
     
2,104
     
2,104
     
(68
)
   
(68
)
Total nonperforming loans
   
2,036
     
2,104
     
2,195
     
(68
)
   
(159
)
                                         
Other real estate owned (“OREO”)
   
454
     
454
     
454
   
         
                                         
Total nonperforming assets (1)
 
$
2,490
   
$
2,558
   
$
2,649
   
$
(68
)
 
$
(159
)
                                         
Nonperforming assets as a
                                       
percent of total assets
   
0.17
%
   
0.18
%
   
0.20
%
               
(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 the Bank’s TDRs were performing in accordance with their restructured terms at March 31, 2021.

The Company accounts for certain loan modifications or restructurings as TDRs. In general, the modification or restructuring of a debt is considered a TDR if, for economic or legal reasons related to the borrower’s financial difficulties, the Company grants a concession to the borrower that it would not otherwise consider. At March 31, 2021, TDRs totaled $3.8 million, compared to $3.9 million at December 31, 2020, and $5.0 million at March 31, 2020. All TDRs were performing according to their modified repayment terms for the periods presented. As discussed below, The Coronavirus Aid, Relief, and Economic Security Act of 2020 (“CARES Act”), signed into law on March 27, 2020, provided guidance on the modification of loans due to the COVID‑19 pandemic, and outlined, among other criteria, that short-term modifications made on a good faith basis to borrowers who were current as defined under the CARES Act prior to any relief, are not TDRs. The Consolidated Appropriations Act, 2021 (“CAA”), signed into law on December 27, 2020, provided additional COVID relief and extended TDR relief to the earlier of 60 days after the national emergency termination date or January 1, 2022.

Net interest income totaled $10.7 million for both the quarters ended March 31, 2021 and December 31, 2020, compared to $9.7 million for the quarter ended March 31, 2020. The improvement from the year ago quarter was primarily due to lower deposit-related interest expense that more than offset the decline in interest income earned on loans, including fees.

Total interest income was $13.5 million for the quarter ended March 31, 2021, compared to $13.8 million for the quarter ended December 31, 2020, and $14.5 million for the quarter ended March 31, 2020. The decrease in the current quarter compared to the quarter ended December 31, 2020, was primarily due to lower interest income on loans, including fees, as yields on loans continue to decline as loans either adjust downward or are refinanced in this low interest rate environment. In addition, rates on new loans and investments are lower than the average yield on existing interest-earning assets, further adversely impacting interest income. The average balance and composition of the loan portfolio was relatively unchanged during the quarter as loan demand remained muted.

Total interest expense was $2.7 million for the quarter ended March 31, 2021, compared to $3.2 million for the quarter ended December 31, 2020, and $4.8 million for the quarter ended March 31, 2020. The average cost of interest-bearing deposits declined to 0.94% for the quarter ended March 31, 2021, compared to 1.12% for the quarter ended December 31, 2020, and 1.81% for the quarter ended March 31, 2020. The decline from the quarter ended December 31, 2020, was due primarily to the repricing of maturing

5

certificates of deposits to a lower interest rate, growth in noninterest bearing deposits, and reduction in the average balance of higher cost certificates of deposit. Advances from the FHLB remained unchanged at $120.0 million at both March 31, 2021 and December 31, 2020, but were down from $160.0 million at March 31, 2020. The FHLB advances are tied to cash flow hedge agreements utilized to assist in the Bank’s interest rate risk management efforts. The average cost of borrowings was 1.41% for the quarter ended March 31, 2021, compared to 1.40% for the quarter ended December 31, 2020, and 1.48% for the quarter ended March 31, 2020.

The net interest margin was 3.31% for the quarter ended March 31, 2021, compared to 3.29% for the quarter ended December 31, 2020, and 3.11% for the quarter ended March 31, 2020. The expansion in the net interest margin is due primarily to the 16 basis point reduction in the Company’s average cost of interest‑bearing liabilities during the quarter to 0.99% from 1.15% in the quarter ended December 31, 2020, and a 78 basis point reduction from 1.77% for the quarter ended March 31, 2020. Offsetting this improvement was an 11 basis point reduction in the average yield on interest-earning assets to 4.15% for the quarter ended March 31, 2021, from 4.26% in the quarter ended December 31, 2020, and a 51 basis point reduction from 4.66% in the quarter ended March 31, 2020. These asset yields were impacted favorably by net deferred fee recognition on PPP loans, with the recognition of previously unamortized deferred fees on forgiven PPP loans totaling $718,000 in the quarter ended March 31, 2021, and $420,000 in the quarter ended December 31, 2020. At March 31, 2021, the balance of net deferred fees relating to PPP loans totaled $1.5 million, which will be recognized in future periods.

Noninterest income for the quarter ended March 31, 2021, totaled $764,000, compared to $1.7 million for the quarter ended December 31, 2020, and $990,000 for the quarter ended March 31, 2020. The decrease in noninterest income for the quarter ended March 31, 2021, compared to the quarter ended December 31, 2020, was primarily due to a $950,000 decrease in loan related fees as these fees were abnormally high with approximately $954,000 in loan prepayment penalties and loan swap fee income recognized in the prior quarter, compared to $94,000 in the current quarter.

Noninterest expense totaled $8.1 million for the quarter ended March 31, 2021, compared to $8.4 million for the quarter ended December 31, 2020, and $8.3 million for the quarter ended March 31, 2020. Salaries and employee benefits for the quarter ended March 31, 2021, decreased $201,000 compared to the quarter ended December 31, 2020, due primarily to lower employee incentive accruals.

COVID-19 Related Information

The Bank is committed to assisting its customers and communities in response to the COVID-19 pandemic, including providing certain short-term loan modifications. In addition, the Bank is participating in the PPP as an SBA lender. The Bank continues to take the steps necessary while working with its loan customers to effectively manage the portfolio through the ongoing uncertainty surrounding the duration, impact and government response to the crisis.

Paycheck Protection Program
The SBA provides assistance to small businesses impacted by COVID-19 through the PPP, which was designed to provide near-term relief to help small businesses sustain operations. The SBA deadline for the first round of  PPP loan applications under the CARES Act was August 8, 2020. The CAA, among other things, authorized an additional $284.5 billion in PPP funding for eligible small businesses and nonprofits with an initial application deadline of March 31, 2021. The deadline for this second round of PPP was recently extended to May 31, 2021. As of March 31, 2021, there were 324 PPP loans outstanding totaling $45.2 million as compared to 372 PPP loans totaling $41.3 million at December 31, 2020. At March 31, 2021, 234 PPP loans have an outstanding balance of $150,000 or less, totaling $11.4 million, or 25.2% of total PPP loans outstanding, including 145 loans representing $3.3 million with an outstanding

6

balance of $50,000 or less. As of March 31, 2021, 374 PPP loans totaling $29.4 million had received forgiveness under the PPP loan program.

Modifications
The primary method of relief is to allow the borrower to defer their loan payments for three to six months, while certain borrowers are allowed to pay interest only or have payment deferrals for periods longer than six months depending upon their specific circumstances. The CARES Act and regulatory guidelines suspend the determination of certain loan modifications related to the COVID‑19 pandemic from being treated as TDRs. Recent legislation extended this accounting treatment through the earlier of 60 days after the national emergency termination date or January 1, 2022. The following table provides detail on the balance of loans remaining on deferral status as of March 31, 2021:

   
As of March 31, 2021
 
   
Balance of
loans with
modifications
of 4-6 months
   
Balance of
loans with
modifications
of greater
than 6 months
   
Total balance
of loans with
modifications
granted
   
Total loans
   
Modifications
as % of total
loans in each
category
 
   
(Dollars in thousands)
       
One-to-four family residential
 
$
462
   
$
1,589
   
$
2,051
   
$
379,246
     
0.5
%
Multifamily
   
-
     
2,347
     
2,347
     
140,068
     
1.7
 
                                         
Commercial real estate:
                                       
Office
   
7,153
     
-
     
7,153
     
83,176
     
8.6
 
Retail
   
-
     
7,811
     
7,811
     
110,843
     
7.0
 
Mobile home park
   
-
     
-
     
-
     
29,708
     
-
 
Hotel/motel
   
-
     
30,869
     
30,869
     
65,475
     
47.1
 
Nursing home
   
-
     
6,368
     
6,368
     
12,852
     
49.5
 
Warehouse
   
-
     
-
     
-
     
17,435
     
-
 
Storage
   
-
     
-
     
-
     
33,498
     
-
 
Other non-residential
   
-
     
-
     
-
     
32,483
     
-
 
Total commercial real estate
   
7,153
     
45,048
     
52,201
     
385,470
     
13.5
 
                                         
Construction/land
   
-
     
-
     
-
     
94,545
     
-
 
                                         
Business:
                                       
Aircraft
   
-
     
-
     
-
     
9,512
     
-
 
SBA
   
-
     
-
     
-
     
906
     
-
 
PPP
   
-
     
-
     
-
     
45,220
     
-
 
Other business
   
-
     
-
     
-
     
22,656
     
-
 
Total business
   
-
     
-
     
-
     
78,294
     
-
 
                                         
Consumer:
                                       
Classic/collectible auto
   
-
     
85
     
85
     
26,488
     
0.3
 
Other consumer
   
-
     
-
     
-
     
12,280
     
-
 
Total consumer
   
-
     
85
     
85
     
38,768
     
0.2
 
                                         
Total loans with COVID‑19 pandemic modifications
 
$
7,615
   
$
49,069
   
$
56,684
   
$
1,116,391
     
5.1
%

Total loans with modifications granted were $56.7 million, or 5.1% of total loans outstanding, at March 31, 2021, an increase from $45.2 million, or 4.0% of total loans outstanding at December 31, 2020. The increase in the quarter ended March 31, 2021, was primarily due to new modifications granted on loans related to an office building and a private tennis club. At September 30, 2020, total loans with modifications granted were $65.5 million, or 5.7% of total loans outstanding, compared to $132.1 million, or 11.4% of total loans

7

outstanding at June 30, 2020. As of March 31, 2021, $49.1 million in loans had been granted modifications of greater than six months, of which $30.9 million were for loans secured by hotel/motel asset class.

Additional Loan Portfolio Details
The Bank is monitoring its loan portfolio for potentially delinquent loans that have not requested a loan modification qualifying under the CARES Act or regulatory guidance. The following table presents the loan to value (“LTV”) ratios of select segments of our loan portfolio at March 31, 2021, that may more likely be impacted by COVID-19 pandemic considerations. The LTV ratio is derived by dividing the current loan balance by the lower of the original appraised value or purchase price of the real estate or other collateral:

   
As of March 31, 2021
 
   
LTV 0-60%
   
LTV 61-75%
   
LTV 76%+
   
Total
   
Average LTV
 
Category: (1)
 
(Dollars in thousands)
 
One-to-four family
 
$
234,829
   
$
146,909
   
$
25,325
   
$
407,063
     
42.70
%
Church
   
1,361
     
-
     
-
     
1,361
     
46.00
 
Classic auto
   
5,216
     
11,118
     
10,154
     
26,488
     
65.26
 
Gas station
   
3,484
     
-
     
504
     
3,988
     
50.66
 
Hotel / motel
   
54,449
     
11,026
     
-
     
65,475
     
59.67
 
Marina
   
7,767
     
-
     
-
     
7,767
     
37.80
 
Mobile home park
   
21,668
     
7,665
     
375
     
29,708
     
40.75
 
Nursing home
   
12,852
     
-
     
-
     
12,852
     
24.61
 
Office
   
58,888
     
23,968
     
4,273
     
87,129
     
44.63
 
Other non-residential
   
17,109
     
2,258
     
-
     
19,367
     
41.76
 
Retail
   
75,635
     
35,208
     
-
     
110,843
     
48.39
 
Storage
   
24,259
     
11,123
     
-
     
35,382
     
43.89
 
Warehouse
   
15,282
     
2,153
     
-
     
17,435
     
45.62
 
(1) Represents select segments of loans that may include construction loans; classifications may differ from those used elsewhere in this release because they are based on collateral type rather than loan category.

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 15 full-service banking offices. 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.






8

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: the effect of the COVID-19 pandemic, including on our credit quality and business operations, as well as its impact on general economic and financial market conditions and other uncertainties resulting from the COVID‑19 pandemic, such as the extent and duration of the impact on public health, the U.S. and global economies, and consumer and corporate customers, including economic activity, employment levels and market liquidity; increased competitive pressures; changes in the interest rate environment; 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 2021 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.












9

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

Assets
 
Mar 31,
2021
   
Dec 31,
2020
   
Mar 31,
2020
   
Three
Month
Change
   
One
Year
Change
 
                               
Cash on hand and in banks
 
$
7,211
   
$
7,995
   
$
6,453
     
(9.8
)%
   
11.7
%
Interest-earning deposits with banks
   
75,023
     
72,494
     
22,063
     
3.5
     
240.0
 
Investments available-for-sale, at fair value
   
168,042
     
127,551
     
132,159
     
31.7
     
27.2
 
Annuity held-to-maturity
   
2,413
     
2,418
     
2,371
     
(0.2
)
   
1.8
 
Loans receivable, net of allowance of $15,502,
$15,174, and $13,530 respectively
   
1,098,832
     
1,100,582
     
1,092,128
     
(0.2
)
   
0.6
 
Federal Home Loan Bank ("FHLB") stock, at cost
   
6,465
     
6,410
     
8,010
     
0.9
     
(19.3
)
Accrued interest receivable
   
5,702
     
5,508
     
4,302
     
3.5
     
32.5
 
Deferred tax assets, net
   
1,163
     
1,641
     
2,227
     
(29.1
)
   
(47.8
)
Other real estate owned ("OREO")
   
454
     
454
     
454
     
0.0
     
0.0
 
Premises and equipment, net
   
22,512
     
22,579
     
22,591
     
(0.3
)
   
(0.3
)
Bank owned life insurance ("BOLI")
   
33,357
     
33,034
     
32,290
     
1.0
     
3.3
 
Prepaid expenses and other assets
   
3,398
     
1,643
     
1,898
     
106.8
     
79.0
 
Right of use asset ("ROU"), net
   
3,976
     
3,647
     
2,446
     
9.0
     
62.6
 
Goodwill
   
889
     
889
     
889
     
0.0
     
0.0
 
Core deposit intangible, net
   
789
     
824
     
932
     
(4.2
)
   
(15.3
)
Total assets
 
$
1,430,226
   
$
1,387,669
   
$
1,331,213
     
3.1
     
7.4
 
                                         
Liabilities and Stockholders' Equity
                                       
                                         
Deposits
                                       
Noninterest-bearing deposits
 
$
114,437
   
$
91,285
   
$
53,519
     
25.4
     
113.8
 
Interest-bearing deposits
   
1,019,218
     
1,002,348
     
946,465
     
1.7
     
7.7
 
Total deposits
   
1,133,655
     
1,093,633
     
999,984
     
3.7
     
13.4
 
Advances from the FHLB
   
120,000
     
120,000
     
160,000
     
0.0
     
(25.0
)
Advance payments from borrowers for taxes and
   insurance
   
4,813
     
2,498
     
4,960
     
92.7
     
(3.0
)
Lease liability, net
   
4,123
     
3,783
     
2,538
     
9.0
     
62.5
 
Accrued interest payable
   
197
     
211
     
236
     
(6.6
)
   
(16.5
)
Other liabilities
   
8,995
     
11,242
     
10,403
     
(20.0
)
   
(13.5
)
Total liabilities
   
1,271,783
     
1,231,367
     
1,178,121
     
3.3
     
8.0
 
                                         
Commitments and contingencies
                                       
                                         
Stockholders' Equity
                                       
Preferred stock, $0.01 par value; authorized
10,000,000 shares; no shares issued or
outstanding
 
$
-
   
$
-
   
$
-
     
n/a
     
n/a
 
Common stock, $0.01 par value; authorized
90,000,000 shares; issued and outstanding
9,692,610 shares at March 31, 2021,
9,736,875 shares at December 31, 2020,
and 10,184,411 shares at March 31, 2020
   
97
     
97
     
102
     
0.0
     
(4.9
)
Additional paid-in capital
   
81,099
     
82,095
     
86,357
     
(1.2
)
   
(6.1
)
Retained earnings
   
79,455
     
78,003
     
74,017
     
1.9
     
7.3
 
Accumulated other comprehensive loss, net of tax
   
(515
)
   
(1,918
)
   
(4,563
)
   
(73.1
)
   
(88.7
)
Unearned Employee Stock Ownership Plan
("ESOP") shares
   
(1,693
)
   
(1,975
)
   
(2,821
)
   
(14.3
)
   
(40.0
)
Total stockholders' equity
   
158,443
     
156,302
     
153,092
     
1.4
     
3.5
 
Total liabilities and stockholders' equity
 
$
1,430,226
   
$
1,387,669
   
$
1,331,213
     
3.1
%
   
7.4
%


10

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

   
Quarter Ended
             
   
Mar 31,
2021
   
Dec 31,
2020
   
Mar 31,
2020
   
Three
Month
Change
   
One
Year
Change
 
Interest income
                             
Loans, including fees
 
$
12,624
   
$
13,042
   
$
13,474
     
(3.2
)%
   
(6.3
)%
Investments available-for-sale
   
735
     
707
     
919
     
4.0
     
(20.0
)
Investments held-to-maturity
   
13
     
6
     
-
     
116.7
     
n/a
 
Interest-earning deposits with banks
   
12
     
7
     
31
     
71.4
     
(61.3
)
Dividends on FHLB Stock
   
79
     
81
     
76
     
(2.5
)
   
3.9
 
Total interest income
   
13,463
     
13,843
     
14,500
     
(2.7
)
   
(7.2
)
Interest expense
                                       
Deposits
   
2,299
     
2,767
     
4,366
     
(16.9
)
   
(47.3
)
Other borrowings
   
418
     
426
     
470
     
(1.9
)
   
(11.1
)
Total interest expense
   
2,717
     
3,193
     
4,836
     
(14.9
)
   
(43.8
)
Net interest income
   
10,746
     
10,650
     
9,664
     
0.9
     
11.2
 
Provision for loan losses
   
300
     
600
     
300
     
(50.0
)
   
0.0
 
Net interest income after provision for loan losses
   
10,446
     
10,050
     
9,364
     
3.9
     
11.6
 
                                         
Noninterest income
                                       
BOLI income
   
269
     
204
     
254
     
31.9
     
5.9
 
Wealth management revenue
   
160
     
170
     
165
     
(5.9
)
   
(3.0
)
Deposit related fees
   
200
     
195
     
176
     
2.6
     
13.6
 
Loan related fees
   
132
     
1,082
     
392
     
(87.8
)
   
(66.3
)
Other
   
3
     
3
     
3
     
0.0
     
0.0
 
Total noninterest income
   
764
     
1,654
     
990
     
(53.8
)
   
(22.8
)
                                         
Noninterest expense
                                       
Salaries and employee benefits
   
4,945
     
5,146
     
5,212
     
(3.9
)
   
(5.1
)
Occupancy and equipment
   
1,100
     
1,147
     
1,071
     
(4.1
)
   
2.7
 
Professional fees
   
532
     
450
     
430
     
18.2
     
23.7
 
Data processing
   
697
     
711
     
694
     
(2.0
)
   
0.4
 
OREO related expenses, net
   
1
     
1
     
1
     
0.0
     
0.0
 
Regulatory assessments
   
121
     
142
     
144
     
(14.8
)
   
(16.0
)
Insurance and bond premiums
   
124
     
106
     
120
     
17.0
     
3.3
 
Marketing
   
29
     
64
     
64
     
(54.7
)
   
(54.7
)
Other general and administrative
   
580
     
668
     
532
     
(13.2
)
   
9.0
 
Total noninterest expense
   
8,129
     
8,435
     
8,268
     
(3.6
)
   
(1.7
)
Income before federal income tax provision
   
3,081
     
3,269
     
2,086
     
(5.8
)
   
47.7
 
Federal income tax provision
   
584
     
622
     
402
     
(6.1
)
   
45.3
 
Net income
 
$
2,497
   
$
2,647
   
$
1,684
     
(5.7
)%
   
48.3
%
                                         
Basic earnings per share
 
$
0.26
   
$
0.28
   
$
0.17
                 
Diluted earnings per share
 
$
0.26
   
$
0.28
   
$
0.17
                 
Weighted average number of common
shares outstanding
   
9,490,058
     
9,573,950
     
9,896,234
                 
Weighted average number of diluted
shares outstanding
   
9,566,671
     
9,603,493
     
9,978,060
                 


11

The following table presents a breakdown of the loan portfolio (unaudited):
   
March 31, 2021
   
December 31, 2020
   
March 31, 2020
 
   
Amount
   
Percent
   
Amount
   
Percent
   
Amount
   
Percent
 
   
(Dollars in thousands)
 
Commercial real estate:
                                   
Residential:
                                   
Micro-unit apartments
 
$
11,708
     
1.0
%
 
$
11,366
     
1.0
%
 
$
11,230
     
1.0
%
Other multifamily
   
128,360
     
11.5
     
125,328
     
11.2
     
158,238
     
14.3
 
Total multifamily residential
   
140,068
     
12.5
     
136,694
     
12.2
     
169,468
     
15.3
 
                                                 
Non-residential:
                                               
Office
   
83,176
     
7.5
     
84,311
     
7.5
     
95,911
     
8.7
 
Retail
   
110,843
     
9.9
     
114,117
     
10.2
     
122,460
     
11.1
 
Mobile home park
   
29,708
     
2.7
     
28,094
     
2.5
     
25,370
     
2.3
 
Hotel / motel
   
65,475
     
5.9
     
69,304
     
6.2
     
52,515
     
4.7
 
Nursing Home
   
12,852
     
1.1
     
12,868
     
1.2
     
11,783
     
1.1
 
Warehouse
   
17,435
     
1.6
     
17,484
     
1.6
     
17,489
     
1.6
 
Storage
   
33,498
     
3.0
     
33,671
     
3.0
     
34,551
     
3.1
 
Other non-residential
   
32,483
     
2.8
     
25,416
     
2.3
     
25,831
     
2.3
 
Total non-residential
   
385,470
     
34.5
     
385,265
     
34.5
     
385,910
     
34.9
 
                                                 
Construction/land:
                                               
One-to-four family residential
   
27,817
     
2.5
     
33,396
     
3.0
     
43,279
     
3.9
 
Multifamily
   
58,718
     
5.3
     
51,215
     
4.6
     
35,201
     
3.2
 
Commercial
   
5,837
     
0.5
     
5,783
     
0.5
     
22,946
     
2.1
 
Land development
   
2,173
     
0.2
     
1,813
     
0.2
     
5,975
     
0.5
 
Total construction/land
   
94,545
     
8.5
     
92,207
     
8.3
     
107,401
     
9.7
 
                                                 
One-to-four family residential:
                                               
Permanent owner occupied
   
199,845
     
17.9
     
206,323
     
18.5
     
203,045
     
18.4
 
Permanent non-owner occupied
   
179,401
     
16.1
     
175,637
     
15.7
     
168,208
     
15.2
 
Total one-to-four family residential
   
379,246
     
34.0
     
381,960
     
34.2
     
371,253
     
33.6
 
                                                 
Business:
                                               
Aircraft
   
9,512
     
0.8
     
10,811
     
0.9
     
13,741
     
1.2
 
Small Business Administration ("SBA")
   
906
     
0.1
     
928
     
0.1
     
753
     
0.1
 
Paycheck Protection Plan ("PPP")
   
45,220
     
4.1
     
41,251
     
3.7
     
-
     
0.0
 
Other business
   
22,656
     
2.0
     
27,673
     
2.5
     
20,208
     
1.8
 
Total business
   
78,294
     
7.0
     
80,663
     
7.2
     
34,702
     
3.1
 
                                                 
Consumer:
                                               
Classic auto
   
26,488
     
2.4
     
29,359
     
2.6
     
22,029
     
2.0
 
Other consumer
   
12,280
     
1.1
     
11,262
     
1.0
     
15,196
     
1.4
 
Total consumer
   
38,768
     
3.5
     
40,621
     
3.6
     
37,225
     
3.4
 
                                                 
Total loans
   
1,116,391
     
100.0
%
   
1,117,410
     
100.0
%
   
1,105,959
     
100.0
%
Less:
                                               
Deferred loan fees, net
   
2,057
             
1,654
             
301
         
ALLL
   
15,502
             
15,174
             
13,530
         
Loans receivable, net
 
$
1,098,832
           
$
1,100,582
           
$
1,092,128
         
                                                 
Concentrations of credit: (1)
                                               
Construction loans as % of total capital
   
64.0
%
           
61.6
%
           
77.6
%
       
Total non-owner occupied commercial real estate as % of total capital
   
391.8
%
           
390.1
%
           
437.7
%
       
(1) Concentrations of credit percentages are for First Financial Northwest Bank only using classifications in accordance with FDIC regulatory guidelines.

12

FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Key Financial Measures
(Unaudited)

   
At or For the Quarter Ended
 
   
Mar 31,
   
Dec 31,
   
Sep 30,
   
Jun 30,
   
Mar 31,
 
   
2021
   
2020
   
2020
   
2020
   
2020
 
   
(Dollars in thousands, except per share data)
 
Performance Ratios: (1)
                             
Return on assets
   
0.73
%
   
0.77
%
   
0.60
%
   
0.63
%
   
0.51
%
Return on equity
   
6.42
     
6.76
     
5.34
     
5.59
     
4.30
 
Dividend payout ratio
   
42.31
     
35.71
     
45.45
     
45.45
     
58.82
 
Equity-to-total assets
   
11.08
     
11.26
     
11.34
     
10.86
     
11.50
 
Tangible equity-to-tangible assets (2)
   
10.97
     
11.15
     
11.22
     
10.74
     
11.38
 
Net interest margin
   
3.31
     
3.29
     
3.07
     
3.12
     
3.11
 
Average interest-earning assets to average
interest-bearing liabilities
   
117.92
     
116.42
     
116.08
     
115.96
     
113.97
 
Efficiency ratio
   
70.63
     
68.55
     
70.88
     
73.18
     
77.60
 
Noninterest expense as a percent of average total
assets
   
2.36
     
2.46
     
2.26
     
2.33
     
2.51
 
Book value per common share
 
$
16.35
   
$
16.05
   
$
15.62
   
$
15.32
   
$
15.03
 
Tangible book value per share (2)
   
16.17
     
15.88
     
15.44
     
15.14
     
14.85
 
                                         
Capital Ratios: (3)
                                       
Tier 1 leverage ratio
   
10.15
%
   
10.29
%
   
10.03
%
   
10.02
%
   
10.25
%
Common equity tier 1 capital ratio
   
14.36
     
14.32
     
14.01
     
13.70
     
13.42
 
Tier 1 capital ratio
   
14.36
     
14.32
     
14.01
     
13.70
     
13.42
 
Total capital ratio
   
15.62
     
15.57
     
15.26
     
14.95
     
14.67
 
                                         
Asset Quality Ratios:
                                       
Nonperforming loans as a percent of total loans
   
0.18
%
   
0.19
%
   
0.18
%
   
0.19
%
   
0.20
%
Nonperforming assets as a percent of total assets
   
0.17
     
0.18
     
0.19
     
0.19
     
0.20
 
ALLL as a percent of total loans
   
1.39
     
1.36
     
1.27
     
1.20
     
1.22
 
ALLL as a percent of nonperforming loans
   
761.39
     
721.20
     
692.40
     
631.49
     
616.40
 
Net (recoveries) charge-offs to average loans
receivable, net
   
(0.00
)
   
(0.00
)
   
(0.00
)
   
(0.00
)
   
(0.00
)
                                         
Allowance for Loan Losses:
                                       
ALLL, beginning of the quarter
 
$
15,174
   
$
14,568
   
$
13,836
   
$
13,530
   
$
13,218
 
Provision
   
300
     
600
     
700
     
300
     
300
 
Charge-offs
   
-
     
(2
)
   
-
     
-
     
-
 
Recoveries
   
28
     
8
     
32
     
6
     
12
 
ALLL, end of the quarter
 
$
15,502
   
$
15,174
   
$
14,568
   
$
13,836
   
$
13,530
 
(1) Performance ratios are calculated on an annualized basis.
(2) Tangible equity excludes goodwill and core deposit intangible assets. Tangible assets exclude goodwill and other intangible assets. The tangible equity-to-tangible assets ratio and tangible book value per share are non-GAAP financial measures. Refer to Non-GAAP Financial Measures at the end of this press release for a reconciliation to the nearest GAAP equivalents.
(3) Capital ratios are for First Financial Northwest Bank only.



13

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

   
At or For the Quarter Ended
 
   
Mar 31,
   
Dec 31,
   
Sep 30,
   
Jun 30,
   
Mar 31,
 
   
2021
   
2020
   
2020
   
2020
   
2020
 
   
(Dollars in thousands)
 
Yields and Costs: (1)
                             
Yield on loans
   
4.66
%
   
4.61
%
   
4.49
%
   
4.72
%
   
4.94
%
Yield on investments available-for-sale
   
1.91
     
2.21
     
2.32
     
2.41
     
2.72
 
Yield on investments held-to-maturity
   
2.18
     
0.99
     
0.99
     
1.52
     
--
 
Yield on interest-earning deposits
   
0.09
     
0.11
     
0.10
     
0.10
     
1.18
 
Yield on FHLB stock
   
5.00
     
4.99
     
4.95
     
4.84
     
4.62
 
Yield on interest-earning assets
   
4.15
%
   
4.26
%
   
4.16
%
   
4.37
%
   
4.66
%
                                         
Cost of interest-bearing deposits
   
0.94
%
   
1.12
%
   
1.27
%
   
1.49
%
   
1.81
%
Cost of borrowings
   
1.41
     
1.40
     
1.28
     
1.08
     
1.48
 
Cost of interest-bearing liabilities
   
0.99
%
   
1.15
%
   
1.27
%
   
1.44
%
   
1.77
%
                                         
Cost of total deposits
   
0.85
%
   
1.03
%
   
1.18
%
   
1.38
%
   
1.72
%
Cost of funds
   
0.91
     
1.07
     
1.19
     
1.34
     
1.69
 
                                         
Average Balances:
                                       
Loans
 
$
1,099,364
   
$
1,126,554
   
$
1,137,742
   
$
1,122,913
   
$
1,096,091
 
Investments available-for-sale
   
155,795
     
127,456
     
128,885
     
133,038
     
135,765
 
Investments held-to-maturity
   
2,413
     
2,410
     
2,399
     
2,378
     
2,061
 
Interest-earning deposits
   
52,336
     
26,092
     
32,701
     
30,989
     
10,555
 
FHLB stock
   
6,412
     
6,459
     
6,592
     
6,736
     
6,615
 
Total interest-earning assets
 
$
1,316,320
   
$
1,288,971
   
$
1,308,319
   
$
1,296,054
   
$
1,251,087
 
                                         
Interest-bearing deposits
 
$
996,295
   
$
985,945
   
$
1,002,518
   
$
989,549
   
$
970,062
 
Borrowings
   
120,000
     
121,218
     
124,543
     
128,154
     
127,707
 
Total interest-bearing liabilities
 
$
1,116,295
   
$
1,107,163
   
$
1,127,061
   
$
1,117,703
   
$
1,097,769
 
Noninterest-bearing deposits
   
99,013
     
83,719
     
81,694
     
82,750
     
53,199
 
Total deposits and borrowings
 
$
1,215,308
   
$
1,190,882
   
$
1,208,755
   
$
1,200,453
   
$
1,150,968
 
                                         
Average assets
 
$
1,394,213
   
$
1,366,061
   
$
1,383,736
   
$
1,371,269
   
$
1,324,845
 
Average stockholders' equity
   
157,856
     
155,765
     
154,988
     
154,115
     
157,492
 
(1) Yields and costs are annualized.






14


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 that include tangible equity; tangible assets; tangible book value per share; tangible equity-to-tangible assets; and ALLL as a percent of total loans excluding PPP loans. The Company believes that these non-GAAP financial measures and ratios as presented are useful for both investors and management to understand the effects of certain items and provides an alternative view of the Company’s performance over time and in comparison to the Company’s competitors. 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 tables provide a reconciliation between the GAAP and non-GAAP measures:

    Quarter Ended  
     Mar 31, 2021
     Dec 31, 2020
     Sep 30, 2020
     Jun 30, 2020
     Mar 31, 2020
 
             (Dollars in thousands, except per share data)       
 
Tangible equity to tangible assets and tangible book value per share:                                        
Total stockholders' equity (GAAP)
 
$
158,443
   
$
156,302
   
$
154,778
   
$
153,976
   
$
153,092
 
Less:
                                       
Goodwill
   
889
     
889
     
889
     
889
     
889
 
Core deposit intangible, net
   
789
     
824
     
860
     
896
     
932
 
Tangible equity (Non-GAAP)
 
$
156,765
   
$
154,589
   
$
153,029
   
$
152,191
   
$
151,271
 
 
                                       
Total assets (GAAP)
 
$
1,430,226
   
$
1,387,669
   
$
1,365,469
   
$
1,418,355
   
$
1,331,213
 
Less:
                                       
Goodwill
   
889
     
889
     
889
     
889
     
889
 
Core deposit intangible, net
   
789
     
824
     
860
     
896
     
932
 
Tangible assets (Non-GAAP)
 
$
1,428,548
   
$
1,385,956
   
$
1,363,720
   
$
1,416,570
   
$
1,329,392
 
 
                                       
Common shares outstanding at period end
   
9,692,610
     
9,736,875
     
9,911,607
     
10,048,961
     
10,184,411
 
 
                                       
Equity-to-total assets (GAAP)
   
11.08
%
   
11.26
%
   
11.34
%
   
10.86
%
   
11.50
%
Tangible equity-to-tangible assets (Non-GAAP)
   
10.97
     
11.15
     
11.22
     
10.74
     
11.38
 
Book value per share (GAAP)
 
$
16.35
   
$
16.05
   
$
15.62
   
$
15.32
   
$
15.03
 
Tangible book value per share (Non-GAAP)
   
16.17
     
15.88
     
15.44
     
15.14
     
14.85
 
ALLL on loans to total loans receivable, excluding PPP loans:
                                       
Allowance for loan losses
 
$
15,502
   
$
15,174
   
$
14,568
   
$
13,836
   
$
13,530
 
                                         
Total loans (GAAP)
 
$
1,116,391
   
$
1,117,410
   
$
1,150,481
   
$
1,154,132
   
$
1,105,959
 
Less:
                                       
PPP loans
   
45,220
     
41,251
     
52,045
     
51,661
     
-
 
Total loans excluding PPP loans (Non-GAAP)
 
$
1,071,171
   
$
1,076,159
   
$
1,098,436
   
$
1,102,471
   
$
1,105,959
 
                                         
ALLL as a percent of total loans (GAAP)
   
1.39
%
   
1.36
%
   
1.27
%
   
1.20
%
   
1.22
%
ALLL as a percent of total loans excluding
PPP loans (Non-GAAP)
   
1.45
     
1.41
     
1.33
     
1.25
     
1.22
 




15