Attached files

file filename
8-K - First Financial Northwest, Inc.8k63021ffnw.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 Second Quarter Net Income of $3.8 Million or $0.40 per Diluted Share

Renton, Washington – July 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 June 30, 2021, of $3.8 million, or $0.40 per diluted share, compared to net income of $2.5 million, or $0.26 per diluted share, for the quarter ended March 31, 2021, and $2.1 million, or $0.22 per diluted share, for the quarter ended June 30, 2020. For the six months ended June 30, 2021, net income was $6.3 million, or $0.66 per diluted share, compared to net income of $3.8 million, or $0.39 per diluted share, for the comparable six‑month period in 2020.

“I am pleased to report that we have no nonperforming loans and no loans over 30 days delinquent at June 30, 2021. During the quarter, a $2.0 million nonperforming loan paid off and our credit team continues to work diligently to maintain our excellent credit quality,” stated Joseph W. Kiley III, President and CEO. “In addition, we saw a further reduction in our cost of funds, with the average cost of deposits decreasing to 0.68% in the quarter ended June 30, 2021, compared to 0.85% in the quarter ended March 31, 2021, and 1.38% in the quarter ended June 30, 2020,” continued Kiley. “If market interest rates remain low, we expect this decline to continue as we have approximately $172.1 million in certificates of deposit maturing in the next 12 months and an additional $84.5 million of certificates of deposit maturing in the subsequent 12 months, all at a weighted average rate of 1.46%,” continued Kiley.

“As a result of our quarterly analysis of our loan portfolio, we downgraded to special mention $6.5 million of loans where we are a participating lender. These loans are secured by medical rehabilitation facilities and we expect improvement as elective medical procedures are currently being undertaken that were not available during the pandemic. In addition, we further downgraded $10.5 million in loans made to a single lending relationship to substandard. These substandard loans were analyzed for impairment and the analysis showed that no losses are anticipated from these loans. We also upgraded loans totaling $2.9 million in the quarter. As a result, we recorded a recapture of provision for loan losses of $700,000 during the quarter, compared to a provision for loan losses of $300,000 in the quarter ended March 31, 2021,” concluded Kiley.


Highlights for the quarter ended June 30, 2021:

Nonperforming loans reduced to none following resolution of a $2.0 million previously nonperforming multifamily loan.
The Company’s book value per share was $16.75, compared to $16.35 at March 31, 2021, and $15.32 at June 30, 2020.
The Company repurchased 43,430 shares at an average price of $14.21 per share during the quarter ended June 30, 2021, bringing the total to 132,449 shares repurchased at an average price of $13.42 per share under its most recent stock repurchase plan which went into effect February 1, 2021, and will expire no later than August 13, 2021.
The Company paid a regular quarterly cash dividend of $0.11 to shareholders.
The Bank’s Tier 1 leverage and total capital ratios were 10.2% and 15.7%, respectively, at June 30, 2021, compared to 10.2% and 15.6%, respectively, at March 31, 2021, and 10.0% and 15.0% at June 30, 2020.
The Bank recorded a $700,000 recapture of provision for loan losses based on management’s evaluation of the adequacy of the Allowance for Loan and Lease Losses (“ALLL”) including the estimated impact of the COVID-19 pandemic.
Deposits totaled $1.13 billion at June 30, 2021, March 31, 2021, and  June 30, 2020. The $52.3 million increase in money market deposits in the quarter ended June 30, 2021, more than offset the reduction in retail certificates of deposit based on strategic deposit pricing from the quarter ended March 31, 2021.
The following table presents a breakdown of our total deposits (unaudited):

   
Jun 30,
2021
   
Mar 31,
2021
   
Jun 30,
2020
   
Three
Month
Change
   
One
Year
Change
 
Deposits:
 
(Dollars in thousands)
       
Noninterest-bearing demand
 
$
111,240
   
$
114,437
   
$
91,593
   
$
(3,197
)
 
$
19,647
 
Interest-bearing demand
   
110,338
     
114,098
     
102,707
     
(3,760
)
   
7,631
 
Statement savings
   
21,281
     
20,470
     
18,946
     
811
     
2,335
 
Money market
   
552,964
     
500,619
     
429,987
     
52,345
     
122,977
 
Certificates of deposit, retail
   
338,479
     
384,031
     
450,487
     
(45,552
)
   
(112,008
)
Certificates of deposit, brokered
   
     
     
32,448
     
     
(32,448
)
Total deposits
 
$
1,134,302
   
$
1,133,655
   
$
1,126,168
   
$
647
   
$
8,134
 
2


The following tables present an analysis of total deposits by branch office (unaudited):

June 30, 2021
 
   
Noninterest-
bearing
demand
   
Interest-
bearing
demand
   
Statement
savings
   
Money
market
   
Certificates
of deposit,
retail
   
Total
 
(Dollars in thousands)
 
King County
                                   
Renton
 
$
41,247
   
$
46,092
   
$
14,611
   
$
296,292
   
$
285,563
   
$
683,805
 
Landing
   
6,324
     
3,827
     
177
     
22,677
     
5,905
     
38,910
 
Woodinville
   
4,546
     
7,115
     
729
     
18,631
     
5,230
     
36,251
 
Bothell
   
2,565
     
2,314
     
110
     
7,450
     
1,481
     
13,920
 
Crossroads
   
10,952
     
9,504
     
85
     
53,510
     
4,911
     
78,962
 
Kent
   
6,311
     
8,131
     
1
     
23,699
     
296
     
38,438
 
Kirkland
   
6,577
     
354
     
2
     
5,199
     
25
     
12,157
 
Issaquah (1)
   
480
     
18
     
3
     
1,299
     
100
     
1,900
 
Total King County
   
79,002
     
77,355
     
15,718
     
428,757
     
303,511
     
904,343
 
                                                 
Snohomish County
                                               
Mill Creek
   
5,275
     
3,343
     
1,288
     
16,616
     
7,954
     
34,476
 
Edmonds
   
12,962
     
9,983
     
688
     
38,773
     
13,439
     
75,845
 
Clearview
   
5,662
     
5,676
     
1,456
     
21,899
     
1,796
     
36,489
 
Lake Stevens
   
3,106
     
9,613
     
937
     
19,874
     
4,561
     
38,091
 
Smokey Point
   
3,834
     
3,874
     
1,135
     
24,999
     
7,216
     
41,058
 
Total Snohomish County
   
30,839
     
32,489
     
5,504
     
122,161
     
34,966
     
225,959
 
                                                 
Pierce County
                                               
University Place
   
1,007
     
164
     
28
     
484
     
2
     
1,685
 
Gig Harbor
   
392
     
330
     
31
     
1,562
     
     
2,315
 
Total Pierce County
   
1,399
     
494
     
59
     
2,046
     
2
     
4,000
 
                                                 
Total retail deposits
   
111,240
     
110,338
     
21,281
     
552,964
     
338,479
     
1,134,302
 
Total deposits
 
$
111,240
   
$
110,338
   
$
21,281
   
$
552,964
   
$
338,479
   
$
1,134,302
 
 (1) Issaquah opened March 1, 2021.

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.


3


Net loans receivable declined to $1.08 billion at June 30, 2021, from $1.10 billion at March 31, 2021, and $1.14 billion at June 30, 2020. Loan repayments and loan forgiveness of Paycheck Protection Program (“PPP”) loans totaling $16.4 million contributed to this reduction. The average balance of net loans receivable totaled $1.09 billion for the quarter ended June 30, 2021, compared to $1.10 billion for the quarter ended March 31, 2021, and $1.12 billion for the quarter ended June 30, 2020.

The Company recorded a $700,000 recapture of provision for loan losses in the quarter ended June 30, 2021, compared to a $300,000 provision for loan losses in both the quarters ended March 31, 2021, and June 30, 2020. During the quarter ended June 30, 2021, management evaluated the adequacy of the ALLL and concluded that a $700,000 recapture of provision for loan losses was appropriate. This recapture of provision was primarily attributed to the downgrade to substandard of $10.5 million of loans made to a single lending relationship secured by a facility housing bowling, roller skating and restaurant operations, and a separate hostel business, as these properties continue to be adversely impacted by government-imposed restrictions due to the pandemic. The impairment analysis on these properties showed no anticipated loss on these loans, resulting in a recapture of provision. In addition, upgrades to $2.9 million of loans and a reduction in loan balances contributed to the recapture of provision for the quarter ended June 30, 2021. Partially offsetting this recapture of provision, $6.5 million of loans secured by medical rehabilitation facilities were downgraded to special mention during the quarter.

The ALLL represented 1.35% of total loans receivable at June 30, 2021, compared to 1.39% of total loans receivable at March 31, 2021, and 1.20% of total loans receivable at June 30, 2020. Excluding Paycheck Protection Program (“PPP”) loan balances, which are 100% guaranteed by the Small Business Administration (“SBA”), the ALLL represented 1.39% of total loans receivable at June 30, 2021, compared to 1.45% of total loans receivable at March 31, 2021, and 1.25% of total loans receivable at June 30, 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.

There were no nonperforming loans at June 30, 2021, compared to $2.0 million at March 31, 2021, and $2.2 million at June 30, 2020. The prior quarter’s nonperforming loan balance consisted of a single multifamily loan in foreclosure that was sold and repaid in full in the second quarter. OREO remained unchanged at $454,000 at June 30, 2021, March 31, 2021, and June 30, 2020.
The following table presents a breakdown of our nonperforming assets (unaudited):
   
Jun 30,
   
Mar 31,
   
Jun 30,
   
Three
Month
   
One
Year
 
   
2021
   
2021
   
2020
   
Change
   
Change
 
   
(Dollars in thousands)
 
Nonperforming loans:
                             
One-to-four family residential
 
$  
 ─    
 ─    
$
87
   
$

   
$
(87
)
Multifamily
 
     
2,036
     
2,104
     
(2,036
)
   
(2,104
)
Total nonperforming loans
 
     
2,036
     
2,191
     
(2,036
)
   
(2,191
)
                                       
Other real estate owned (“OREO”)
   
454
     
454
     
454
   
   
 
                                         
Total nonperforming assets (1)
 
$
454
   
$
2,490
   
$
2,645
   
$
(2,036
)
 
$
(2,191
)
                                         
Nonperforming assets as a percent
                                       
of total assets
   
0.03
%
   
0.17
%
   
0.19
%
               
(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 June 30, 2021.
4


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 June 30, 2021, TDRs totaled $3.6 million, compared to $3.8 million at March 31, 2021, and $4.3 million at June 30, 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 $11.3 million for the quarter ended June 30, 2021, compared to $10.7 million for the quarter ended March 31, 2021, and $10.1 million for the quarter ended June 30, 2020. The improvement was due to lower deposit-related interest expense and additional interest income from the payoff of the $2.0 million nonperforming loan in the quarter, as discussed below.

Total interest income was $13.6 million for the quarter ended June 30, 2021, compared to $13.5 million for the quarter ended March 31, 2021, and $14.1 million for the quarter ended June 30, 2020. The decrease in the current quarter compared to the quarter ended June 30, 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, which further adversely impacts interest income. The average balance of loans receivable declined by $6.7 million in the quarter ended June 30, 2021, compared to the quarter ended March 31, 2021, negatively impacting interest income. However, the quarter ended June 30, 2021, was positively impacted by the receipt of $394,000 in interest and late charges from the payoff of the $2.0 million nonperforming loan, resulting in a modest increase in total interest income from the quarter ended March 31, 2021.

Total interest expense was $2.3 million for the quarter ended June 30, 2021, compared to $2.7 million for the quarter ended March 31, 2021, and $4.0 million for the quarter ended June 30, 2020. The average cost of interest-bearing deposits declined to 0.75% for the quarter ended June 30, 2021, compared to 0.94% for the quarter ended March 31, 2021, and 1.49% for the quarter ended June 30, 2020. The decline from the quarter ended March 31, 2021, was due primarily to the repricing of maturing certificates of deposits to a lower interest rate and a reduction in the average balance of higher cost certificates of deposit. Advances from the FHLB remained unchanged at $120.0 million for the quarters ended June 30, 2021, March 31, 2021, and June 30, 2020. The FHLB advances are tied to cash flow hedge agreements where the Bank pays a fixed rate and receives a variable rate in return to assist in the Bank’s interest rate risk management efforts. The average cost of borrowings was 1.37% for the quarter ended June 30, 2021, compared to 1.41% for the quarter ended March 31, 2021, and 1.08% for the quarter ended June 30, 2020.

The net interest margin was 3.36% for the quarter ended June 30, 2021, compared to 3.31% for the quarter ended March 31, 2021, and 3.12% for the quarter ended June 30, 2020. The expansion in the net interest margin is due to a number of factors, including the 17 basis point reduction in the Company’s average cost of interest‑bearing liabilities during the quarter to 0.82% from 0.99% for the quarter ended March 31, 2021, and a 62 basis point reduction from 1.44% for the quarter ended June 30, 2020. Offsetting this improvement was a nine basis point reduction in the average yield on interest-earning assets to 4.06% for the quarter ended June 30, 2021, from 4.15% for the quarter ended March 31, 2021, and a 31 basis point reduction from 4.37% for the quarter ended June 30, 2020. These asset yields were impacted by net deferred fee recognition on PPP loans, with the recognition of previously unamortized deferred fees and costs on


5


forgiven PPP loans totaling $512,000 in the quarter ended June 30, 2021, compared to $718,000 in the quarter ended March 31, 2021. At June 30, 2021, the balance of net deferred fees relating to PPP loans totaled $1.1 million, which will be recognized in future periods. In addition, the payoff of the $2.0 million nonperforming loan resulted in recognition of $394,000 in interest and late charge income during the quarter, further contributing to the improvement in the net interest margin for the quarter ended June 30, 2021.

Noninterest income for the quarter ended June 30, 2021, totaled $972,000, compared to $764,000 for the quarter ended March 31, 2021, and $789,000 for the quarter ended June 30, 2020. The increase in noninterest income for the quarter ended June 30, 2021, compared to the quarter ended March 31, 2021, was primarily due to higher loan related fees in the current quarter, including an increase of $162,000 in prepayment penalty income.

Noninterest expense totaled $8.2 million for the quarter ended June 30, 2021, compared to $8.1 million for the quarter ended March 31, 2021, and $7.9 million for the quarter ended June 30, 2020. Salaries and employee benefits for the quarter ended June 30, 2021, increased $117,000 compared to the quarter ended March 31, 2021, while occupancy and equipment increased $87,000 between the same periods, due to various maintenance items. In addition, the aforementioned payoff of a nonperforming loan resulted in an $84,000 reimbursement of legal fees, contributing to the reduction in professional fees during the quarter ended June 30, 2021.

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 and participating in the PPP as an SBA lender. The Bank continues to work with its loan customers and manage its portfolio through the ongoing uncertainty surrounding the impact, duration and government response to the crisis.

Paycheck Protection Program
The SBA provided 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 final round of PPP loan applications was May 31, 2021. As of June 30, 2021, there were 275 PPP loans outstanding totaling $30.8 million, compared to 324 PPP loans outstanding totaling $45.2 million as of March 31, 2021, and 372 PPP loans totaling $41.3 million as of December 31, 2020. As of June 30, 2021, 211 PPP loans have an outstanding balance of $150,000 or less, totaling $10.0 million, or 32.4% of total PPP loans outstanding, including 135 loans representing $3.1 million with an outstanding balance of $50,000 or less. As of June 30, 2021, 457 PPP loans totaling $46.7 million were approved for forgiveness under the PPP loan program.

Modifications
The primary method of relief is to allow borrowers to defer their loan payments for three to six months, while certain borrowers are allowed to pay interest only or were granted 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 June 30, 2021:
6



   
As of June 30, 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
 
$
-
   
$
1,063
   
$
1,063
   
$
370,935
     
0.3
%
Multifamily
   
-
     
-
     
-
     
142,881
     
-
 
                                         
Commercial real estate:
                                       
Office
   
-
     
7,153
     
7,153
     
83,120
     
8.6
 
Retail
   
-
     
3,972
     
3,972
     
103,175
     
3.8
 
Mobile home park
   
-
     
-
     
-
     
26,894
     
-
 
Hotel/motel
   
-
     
16,613
     
16,613
     
65,446
     
25.4
 
Nursing home
   
-
     
6,368
     
6,368
     
12,818
     
49.7
 
Warehouse
   
-
     
-
     
-
     
17,217
     
-
 
Storage
   
-
     
-
     
-
     
33,332
     
-
 
Other non-residential
   
-
     
-
     
-
     
28,704
     
-
 
Total commercial real estate
   
-
     
34,106
     
34,106
     
370,706
     
9.2
 
                                         
Construction/land
   
-
     
-
     
-
     
104,922
     
-
 
                                         
Business:
                                       
Aircraft
   
-
     
-
     
-
     
9,315
     
-
 
SBA
   
-
     
-
     
-
     
884
     
-
 
PPP
   
-
     
-
     
-
     
30,823
     
-
 
Other business
   
-
     
-
     
-
     
26,409
     
-
 
Total business
   
-
     
-
     
-
     
67,431
     
-
 
                                         
Consumer:
                                       
Classic/collectible auto
   
-
     
-
     
-
     
30,593
     
-
 
Other consumer
   
-
     
-
     
-
     
10,752
     
-
 
Total consumer
   
-
     
-
     
-
     
41,345
     
-
 
                                         
Total loans with COVID‑19
    pandemic modifications
 
$
-
   
$
35,169
   
$
35,169
   
$
1,098,220
     
3.2
%

Total loans with modifications granted were $35.2 million, or 3.2% of total loans outstanding at June 30, 2021, a decrease from $56.7 million, or 5.1% of total loans outstanding at March 31, 2021, and $132.1 million, or 11.4% of total loans outstanding at June 30, 2020. The decline in the current quarter is due to the improvement in economic conditions in our market areas, and the return to regular payments for many of our loan customers. As of June 30, 2021, all of these loans had been granted modifications of greater than six months.

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 its loan portfolio at June 30, 2021, that may be more likely to 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:
7



   
As of June 30, 2021
 
   
LTV 0-60%
   
LTV 61-75%
   
LTV 76%+
   
Total
   
Average LTV
 
Category: (1)
 
(Dollars in thousands)
 
One-to-four family
 
$
241,997
   
$
144,389
   
$
20,672
   
$
407,058
     
46.89
%
Church
   
1,351
     
-
     
-
     
1,351
     
45.61
 
Classic/collectible auto
   
5,781
     
12,454
     
12,358
     
30,593
     
77.24
 
Gas station
   
3,463
     
-
     
499
     
3,962
     
50.31
 
Hotel/motel
   
54,160
     
11,286
     
-
     
65,446
     
59.70
 
Marina
   
7,754
     
-
     
-
     
7,754
     
37.72
 
Mobile home park
   
18,854
     
7,665
     
375
     
26,894
     
45.64
 
Nursing home
   
12,818
     
-
     
-
     
12,818
     
24.58
 
Office
   
44,651
     
38,190
     
4,245
     
87,086
     
40.19
 
Other non-residential
   
13,396
     
2,241
     
-
     
15,637
     
44.90
 
Retail
   
72,122
     
31,053
     
-
     
103,175
     
48.23
 
Storage
   
24,342
     
11,079
     
-
     
35,421
     
43.74
 
Warehouse
   
15,084
     
2,133
     
-
     
17,217
     
47.91
 
(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.

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.
8


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

Assets
 
Jun 30,
2021
   
Mar 31,
2021
   
Jun 30,
2020
   
Three
Month
Change
   
One
Year
Change
 
Cash on hand and in banks
 
$
7,518
   
$
7,211
   
$
7,688
     
4.3
%
   
(2.2
)%
Interest-earning deposits with banks
   
72,045
     
75,023
     
66,250
     
(4.0
)
   
8.7
 
Investments available-for-sale, at fair value
   
187,873
     
168,042
     
128,874
     
11.8
     
45.8
 
Annuity held-to-maturity, at amortized cost
   
2,419
     
2,413
     
2,395
     
0.2
     
1.0
 
Loans receivable, net of allowance of $14,878,
    $15,502, and $13,836 respectively
   
1,081,640
     
1,098,832
     
1,138,243
     
(1.6
)
   
(5.0
)
Federal Home Loan Bank ("FHLB") stock, at cost
   
6,465
     
6,465
     
6,410
     
0.0
     
0.9
 
Accrued interest receivable
   
5,498
     
5,702
     
4,981
     
(3.6
)
   
10.4
 
Deferred tax assets, net
   
688
     
1,163
     
2,007
     
(40.8
)
   
(65.7
)
Other real estate owned ("OREO")
   
454
     
454
     
454
     
0.0
     
0.0
 
Premises and equipment, net
   
22,567
     
22,512
     
22,222
     
0.2
     
1.6
 
Bank owned life insurance ("BOLI"), net
   
35,536
     
33,357
     
32,561
     
6.5
     
9.1
 
Prepaid expenses and other assets
   
2,332
     
3,398
     
1,513
     
(31.4
)
   
54.1
 
Right of use asset ("ROU"), net
   
4,025
     
3,976
     
2,972
     
1.2
     
35.4
 
Goodwill
   
889
     
889
     
889
     
0.0
     
0.0
 
Core deposit intangible, net
   
754
     
789
     
896
     
(4.4
)
   
(15.8
)
Total assets
 
$
1,430,703
   
$
1,430,226
   
$
1,418,355
     
0.0
%
   
0.9
%
                                         
Liabilities and Stockholders' Equity
                                       
                                         
Deposits
                                       
Noninterest-bearing deposits
 
$
111,240
   
$
114,437
   
$
91,593
     
(2.8
)%
   
21.5
%
Interest-bearing deposits
   
1,023,062
     
1,019,218
     
1,034,575
     
0.4
     
(1.1
)
Total deposits
   
1,134,302
     
1,133,655
     
1,126,168
     
0.1
     
0.7
 
Advances from the FHLB
   
120,000
     
120,000
     
120,000
     
0.0
     
0.0
 
Advance payments from borrowers for taxes and
    insurance
   
2,616
     
4,813
     
2,475
     
(45.6
)
   
5.7
 
Lease liability, net
   
4,176
     
4,123
     
3,070
     
1.3
     
36.0
 
Accrued interest payable
   
193
     
197
     
218
     
(2.0
)
   
(11.5
)
Other liabilities
   
7,795
     
8,995
     
12,448
     
(13.3
)
   
(37.4
)
Total liabilities
   
1,269,082
     
1,271,783
     
1,264,379
     
(0.2
)
   
0.4
 
                                         
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
     9,651,180 shares at June 30, 2021, 9,692,610
     shares at March 31, 2021, and 10,048,961 
     shares at June 30, 2020
   
97
     
97
     
100
     
0.0
     
(3.0
)
Additional paid-in capital
   
80,770
     
81,099
     
85,119
     
(0.4
)
   
(5.1
)
Retained earnings
   
82,224
     
79,455
     
75,181
     
3.5
     
9.4
 
Accumulated other comprehensive loss, net of tax
   
(59
)
   
(515
)
   
(3,885
)
   
(88.5
)
   
(98.5
)
Unearned Employee Stock Ownership Plan
("ESOP") shares
   
(1,411
)
   
(1,693
)
   
(2,539
)
   
(16.7
)
   
(44.4
)
Total stockholders' equity
   
161,621
     
158,443
     
153,976
     
2.0
     
5.0
 
Total liabilities and stockholders' equity
 
$
1,430,703
   
$
1,430,226
   
$
1,418,355
     
0.0
%
   
0.9
%
9

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

   
Quarter Ended
             
   
Jun 30,
2021
   
Mar 31,
2021
   
Jun 30,
2020
   
Three
Month
Change
   
One
Year
Change
 
Interest income
                             
Loans, including fees
 
$
12,641
   
$
12,624
   
$
13,183
     
0.1
%
   
(4.1
)%
Investments available-for-sale
   
850
     
735
     
796
     
15.6
     
6.8
 
Investments held-to-maturity
   
4
     
13
     
9
     
(69.2
)
   
(55.6
)
Interest-earning deposits with banks
   
17
     
12
     
8
     
41.7
     
112.5
 
Dividends on FHLB Stock
   
83
     
79
     
81
     
5.1
     
2.5
 
Total interest income
   
13,595
     
13,463
     
14,077
     
1.0
     
(3.4
)
Interest expense
                                       
Deposits
   
1,915
     
2,299
     
3,666
     
(16.7
)
   
(47.8
)
Other borrowings
   
413
     
418
     
344
     
(1.2
)
   
20.1
 
Total interest expense
   
2,328
     
2,717
     
4,010
     
(14.3
)
   
(41.9
)
Net interest income
   
11,267
     
10,746
     
10,067
     
4.8
     
11.9
 
(Recapture of provision) provision for
    loan losses
   
(700
)
   
300
     
300
     
(333.3
)
   
(333.3
)
Net interest income after (recapture of
    provision) provision for loan losses
   
11,967
     
10,446
     
9,767
     
14.6
     
22.5
 
                                         
Noninterest income
                                       
Net gain on sale of investments
   
-
     
-
     
69
     
n/a
     
(100.0
)
BOLI income
   
246
     
269
     
254
     
(8.6
)
   
(3.1
)
Wealth management revenue
   
167
     
160
     
183
     
4.4
     
(8.7
)
Deposit related fees
   
227
     
200
     
184
     
13.5
     
23.4
 
Loan related fees
   
281
     
132
     
97
     
112.9
     
189.7
 
Other
   
51
     
3
     
2
     
1600.0
     
2450.0
 
Total noninterest income
   
972
     
764
     
789
     
27.2
     
23.2
 
                                         
Noninterest expense
                                       
Salaries and employee benefits
   
5,062
     
4,945
     
4,801
     
2.4
     
5.4
 
Occupancy and equipment
   
1,187
     
1,100
     
1,031
     
7.9
     
15.1
 
Professional fees
   
389
     
532
     
455
     
(26.9
)
   
(14.5
)
Data processing
   
680
     
697
     
687
     
(2.4
)
   
(1.0
)
OREO related expenses, net
   
-
     
1
     
5
     
(100.0
)
   
(100.0
)
Regulatory assessments
   
113
     
121
     
127
     
(6.6
)
   
(11.0
)
Insurance and bond premiums
   
111
     
124
     
103
     
(10.5
)
   
7.8
 
Marketing
   
23
     
29
     
29
     
(20.7
)
   
(20.7
)
Other general and administrative
   
625
     
580
     
706
     
7.8
     
(11.5
)
Total noninterest expense
   
8,190
     
8,129
     
7,944
     
0.8
     
3.1
 
Income before federal income tax 
    provision
   
4,749
     
3,081
     
2,612
     
54.1
     
81.8
 
Federal income tax provision
   
939
     
584
     
469
     
60.8
     
100.2
 
Net income
 
$
3,810
   
$
2,497
   
$
2,143
     
52.6
%
   
77.8
%
                                         
Basic earnings per share
 
$
0.40
   
$
0.26
   
$
0.22
                 
Diluted earnings per share
 
$
0.40
   
$
0.26
   
$
0.22
                 
Weighted average number of common
    shares outstanding
   
9,434,004
     
9,490,058
     
9,808,854
                 
Weighted average number of diluted
    shares outstanding
   
9,528,623
     
9,566,671
     
9,819,664
                 
10

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

   
Six Months Ended
June 30,
       
   
2021
   
2020
   
One Year
Change
 
Interest income
                 
Loans, including fees
 
$
25,265
   
$
26,657
     
(5.2
)%
Investments available-for-sale
   
1,586
     
1,715
     
(7.5
)
Investments held-to-maturity
   
16
     
11
     
45.5
 
Interest-earning deposits with banks
   
29
     
37
     
(21.6
)
Dividends on FHLB Stock
   
162
     
157
     
3.2
 
Total interest income
   
27,058
     
28,577
     
(5.3
)
Interest expense
                       
Deposits
   
4,213
     
8,032
     
(47.5
)
Other borrowings
   
832
     
814
     
2.2
 
Total interest expense
   
5,045
     
8,846
     
(43.0
)
Net interest income
   
22,013
     
19,731
     
11.6
 
(Recapture of provision) provision for loan losses
   
(400
)
   
600
     
(166.7
)
Net interest income after (recapture of provision) provision for loan losses
   
22,413
     
19,131
     
17.2
 
                         
Noninterest income
                       
Net gain on sale of investments
   
-
     
69
     
(100.0
)
BOLI income
   
515
     
509
     
1.2
 
Wealth management revenue
   
327
     
348
     
(6.0
)
Deposit related fees
   
426
     
359
     
18.7
 
Loan related fees
   
413
     
489
     
(15.5
)
Other
   
55
     
4
     
1275.0
 
Total noninterest income
   
1,736
     
1,778
     
(2.4
)
                         
Noninterest expense
                       
Salaries and employee benefits
   
10,007
     
10,013
     
(0.1
)
Occupancy and equipment
   
2,286
     
2,103
     
8.7
 
Professional fees
   
921
     
885
     
4.1
 
Data processing
   
1,377
     
1,381
     
(0.3
)
OREO related expenses, net
   
1
     
6
     
(83.3
)
Regulatory assessments
   
235
     
271
     
(13.3
)
Insurance and bond premiums
   
235
     
223
     
5.4
 
Marketing
   
53
     
93
     
(43.0
)
Other general and administrative
   
1,204
     
1,236
     
(2.6
)
Total noninterest expense
   
16,319
     
16,211
     
0.7
 
Income before federal income tax provision
   
7,830
     
4,698
     
66.7
 
Federal income tax provision
   
1,523
     
871
     
74.9
 
Net income
 
$
6,307
   
$
3,827
     
64.8
%
                         
Basic earnings per share
 
$
0.66
   
$
0.39
         
Diluted earnings per share
 
$
0.66
   
$
0.39
         
Weighted average number of common shares outstanding
   
9,461,876
     
9,852,544
         
Weighted average number of diluted shares outstanding
   
9,546,784
     
9,890,239
         
11

The following table presents a breakdown of the loan portfolio (unaudited):

   
June 30, 2021
   
March 31, 2021
   
June 30, 2020
 
   
Amount
   
Percent
   
Amount
   
Percent
   
Amount
   
Percent
 
   
(Dollars in thousands)
 
Commercial real estate:
                                   
Residential:
                                   
Micro-unit apartments
 
$
11,652
     
1.1
%
 
$
11,708
     
1.0
%
 
$
11,177
     
1.0
%
Other multifamily
   
131,229
     
11.9
     
128,360
     
11.5
     
148,194
     
12.8
 
Total multifamily residential
   
142,881
     
13.0
     
140,068
     
12.5
     
159,371
     
13.8
 
                                                 
Non-residential:
                                               
Office
   
83,120
     
7.6
     
83,176
     
7.5
     
83,439
     
7.3
 
Retail
   
103,175
     
9.4
     
110,843
     
9.9
     
121,936
     
10.6
 
Mobile home park
   
26,894
     
2.4
     
29,708
     
2.7
     
25,961
     
2.2
 
Hotel / motel
   
65,446
     
6.0
     
65,475
     
5.9
     
68,165
     
5.9
 
Nursing Home
   
12,818
     
1.2
     
12,852
     
1.1
     
11,768
     
1.0
 
Warehouse
   
17,217
     
1.6
     
17,435
     
1.6
     
17,422
     
1.5
 
Storage
   
33,332
     
3.0
     
33,498
     
3.0
     
36,266
     
3.1
 
Other non-residential
   
28,704
     
2.5
     
32,483
     
2.8
     
25,793
     
2.2
 
Total non-residential
   
370,706
     
33.7
     
385,470
     
34.5
     
390,750
     
33.8
 
                                                 
Construction/land:
                                               
One-to-four family residential
   
36,123
     
3.3
     
27,817
     
2.5
     
45,128
     
3.9
 
Multifamily
   
56,090
     
5.1
     
58,718
     
5.3
     
40,120
     
3.5
 
Commercial
   
6,056
     
0.6
     
5,837
     
0.5
     
6,134
     
0.5
 
Land development
   
6,653
     
0.6
     
2,173
     
0.2
     
5,115
     
0.4
 
Total construction/land
   
104,922
     
9.6
     
94,545
     
8.5
     
96,497
     
8.3
 
                                                 
One-to-four family residential:
                                               
Permanent owner occupied
   
191,906
     
17.5
     
199,845
     
17.9
     
208,484
     
18.1
 
Permanent non-owner occupied
   
179,029
     
16.3
     
179,401
     
16.1
     
173,729
     
15.1
 
Total one-to-four family residential
   
370,935
     
33.8
     
379,246
     
34.0
     
382,213
     
33.2
 
                                                 
Business
                                               
Aircraft
   
9,315
     
0.8
     
9,512
     
0.8
     
15,460
     
1.3
 
Small Business Administration ("SBA")
   
884
     
0.1
     
906
     
0.1
     
737
     
0.1
 
Paycheck Protection Plan ("PPP")
   
30,823
     
2.8
     
45,220
     
4.1
     
51,661
     
4.5
 
Other business
   
26,409
     
2.4
     
22,656
     
2.0
     
18,212
     
1.6
 
Total business
   
67,431
     
6.1
     
78,294
     
7.0
     
86,070
     
7.5
 
                                                 
Consumer
                                               
Classic auto
   
30,593
     
2.8
     
26,488
     
2.4
     
24,767
     
2.1
 
Other consumer
   
10,752
     
1.0
     
12,280
     
1.1
     
14,464
     
1.3
 
Total consumer
   
41,345
     
3.8
     
38,768
     
3.5
     
39,231
     
3.4
 
                                                 
Total loans
   
1,098,220
     
100.0
%
   
1,116,391
     
100.0
%
   
1,154,132
     
100.0
%
Less:
                                               
Deferred loan fees, net
   
1,702
             
2,057
             
2,053
         
ALLL
   
14,878
             
15,502
             
13,836
         
Loans receivable, net
 
$
1,081,640
           
$
1,098,832
           
$
1,138,243
         
                                                 
Concentrations of credit: (1)
                                               
Construction loans as % of total capital
   
69.3
%
           
64.0
%
           
67.3
%
       
Total non-owner occupied commercial
real estate as % of total capital
   
384.4
%
           
391.8
%
           
420.7
%
       
(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
 
   
Jun 30,
   
Mar 31,
   
Dec 31,
   
Sep 30,
   
Jun 30,
 
   
2021
   
2021
   
2020
   
2020
   
2020
 
   
(Dollars in thousands, except per share data)
 
Performance Ratios: (1)
                             
Return on assets
   
1.07
%
   
0.73
%
   
0.77
%
   
0.60
%
   
0.63
%
Return on equity
   
9.54
     
6.42
     
6.76
     
5.34
     
5.59
 
Dividend payout ratio
   
27.50
     
42.31
     
35.71
     
45.45
     
45.45
 
Equity-to-total assets
   
11.30
     
11.08
     
11.26
     
11.34
     
10.86
 
Tangible equity-to-tangible assets (2)
   
11.19
     
10.97
     
11.15
     
11.22
     
10.74
 
Net interest margin
   
3.36
     
3.31
     
3.29
     
3.07
     
3.12
 
Average interest-earning assets to average interest-
    bearing liabilities
   
117.99
     
117.92
     
116.42
     
116.08
     
115.96
 
Efficiency ratio
   
66.92
     
70.63
     
68.55
     
70.88
     
73.18
 
Noninterest expense as a percent of average total
    assets
   
2.31
     
2.36
     
2.46
     
2.26
     
2.33
 
Book value per common share
 
$
16.75
   
$
16.35
   
$
16.05
   
$
15.62
   
$
15.32
 
Tangible book value per share (2)
   
16.58
     
16.17
     
15.88
     
15.44
     
15.14
 
                                         
Capital Ratios: (3)
                                       
Tier 1 leverage ratio
   
10.15
%
   
10.15
%
   
10.29
%
   
10.03
%
   
10.02
%
Common equity tier 1 capital ratio
   
14.45
     
14.36
     
14.32
     
14.01
     
13.70
 
Tier 1 capital ratio
   
14.45
     
14.36
     
14.32
     
14.01
     
13.70
 
Total capital ratio
   
15.70
     
15.62
     
15.57
     
15.26
     
14.95
 
                                         
Asset Quality Ratios:
                                       
Nonperforming loans as a percent of total loans
   
0.00
     
0.18
     
0.19
     
0.18
     
0.19
 
Nonperforming assets as a percent of total assets
   
0.03
     
0.17
     
0.18
     
0.19
     
0.19
 
ALLL as a percent of total loans
   
1.35
     
1.39
     
1.36
     
1.27
     
1.20
 
Net (recoveries) charge-offs to average loans
receivable, net
   
(0.01
)
   
(0.00
)
   
(0.00
)
   
(0.00
)
   
(0.00
)
                                         
Allowance for Loan Losses:
                                       
ALLL, beginning of the quarter
 
$
15,502
   
$
15,174
   
$
14,568
   
$
13,836
   
$
13,530
 
Provision
   
(700
)
   
300
     
600
     
700
     
300
 
Charge-offs
   
-
     
-
     
(2
)
   
-
     
-
 
Recoveries
   
76
     
28
     
8
     
32
     
6
 
ALLL, end of the quarter
 
$
14,878
   
$
15,502
   
$
15,174
   
$
14,568
   
$
13,836
 
(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
 
   
Jun 30,
   
Mar 31,
   
Dec 31,
   
Sep 30,
   
Jun 30,
 
   
2021
   
2021
   
2020
   
2020
   
2020
 
   
(Dollars in thousands, except per share data)
 
Yields and Costs: (1)
                             
Yield on loans
   
4.64
%
   
4.66
%
   
4.61
%
   
4.49
%
   
4.72
%
Yield on investments available-for-sale
   
1.92
     
1.91
     
2.21
     
2.32
     
2.41
 
Yield on investments held-to-maturity
   
0.66
     
2.18
     
0.99
     
0.99
     
1.52
 
Yield on interest-earning deposits
   
0.11
     
0.09
     
0.11
     
0.10
     
0.10
 
Yield on FHLB stock
   
5.13
     
5.00
     
4.99
     
4.95
     
4.84
 
Yield on interest-earning assets
   
4.06
%
   
4.15
%
   
4.26
%
   
4.16
%
   
4.37
%
                                         
Cost of interest-bearing deposits
   
0.75
%
   
0.94
%
   
1.12
%
   
1.27
%
   
1.49
%
Cost of borrowings
   
1.37
     
1.41
     
1.40
     
1.28
     
1.08
 
Cost of interest-bearing liabilities
   
0.82
%
   
0.99
%
   
1.15
%
   
1.27
%
   
1.44
%
                                         
Cost of total deposits
   
0.68
%
   
0.85
%
   
1.03
%
   
1.18
%
   
1.38
%
Cost of funds
   
0.75
     
0.91
     
1.07
     
1.19
     
1.34
 
                                         
Average Balances:
                                       
Loans
 
$
1,092,710
   
$
1,099,364
   
$
1,126,554
   
$
1,137,742
   
$
1,122,913
 
Investments available-for-sale
   
177,713
     
155,795
     
127,456
     
128,885
     
133,038
 
Investments held-to-maturity
   
2,415
     
2,413
     
2,410
     
2,399
     
2,378
 
Interest-earning deposits
   
64,035
     
52,336
     
26,092
     
32,701
     
30,989
 
FHLB stock
   
6,485
     
6,412
     
6,459
     
6,592
     
6,736
 
Total interest-earning assets
 
$
1,343,358
   
$
1,316,320
   
$
1,288,971
   
$
1,308,319
   
$
1,296,054
 
                                         
Interest-bearing deposits
 
$
1,018,083
   
$
996,295
   
$
985,945
   
$
1,002,518
   
$
989,549
 
Borrowings
   
120,494
     
120,000
     
121,218
     
124,543
     
128,154
 
Total interest-bearing liabilities
   
1,138,577
     
1,116,295
     
1,107,163
     
1,127,061
     
1,117,703
 
Noninterest-bearing deposits
   
110,207
     
99,013
     
83,719
     
81,694
     
82,750
 
Total deposits and borrowings
 
$
1,248,784
   
$
1,215,308
   
$
1,190,882
   
$
1,208,755
   
$
1,200,453
 
                                         
Average assets
 
$
1,424,126
   
$
1,394,213
   
$
1,366,061
   
$
1,383,736
   
$
1,371,269
 
Average stockholders' equity
   
160,189
     
157,856
     
155,765
     
154,988
     
154,115
 
(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   
 
     
Jun 30,
2021
     
Mar 31,
2021
     
Dec 31,
2020
     
Sep 30,
2020
     
Jun 30,
2020
 
              (Dollars in thousands, except per share data)        
         
Tangible equity to tangible assets and tangible book value per share:
                                       
Total stockholders' equity (GAAP)
 
$
161,621
   
$
158,443
   
$
156,302
   
$
154,778
   
$
153,976
 
Less:
                                       
Goodwill
   
889
     
889
     
889
     
889
     
889
 
Core deposit intangible, net
   
754
     
789
     
824
     
860
     
896
 
Tangible equity (Non-GAAP)
 
$
159,978
   
$
156,765
   
$
154,589
   
$
153,029
   
$
152,191
 
 
                                       
Total assets (GAAP)
 
$
1,430,703
   
$
1,430,226
   
$
1,387,669
   
$
1,365,469
   
$
1,418,355
 
Less:
                                       
Goodwill
   
889
     
889
     
889
     
889
     
889
 
Core deposit intangible, net
   
754
     
789
     
824
     
860
     
896
 
Tangible assets (Non-GAAP)
 
$
1,429,060
   
$
1,428,548
   
$
1,385,956
   
$
1,363,720
   
$
1,416,570
 
 
                                       
Common shares outstanding at period end
   
9,651,180
     
9,692,610
     
9,736,875
     
9,911,607
     
10,048,961
 
 
                                       
Equity-to-total assets (GAAP)
   
11.30
%    
11.08
%    
11.26
%    
11.34
%    
10.86
%
Tangible equity-to-tangible assets (Non-GAAP)
   
11.19
     
10.97
     
11.15
     
11.22
     
10.74
 
Book value per share (GAAP)
 
$
16.75
   
$
16.35
   
$
16.05
   
$
15.62
   
$
15.32
 
Tangible book value per share (Non-GAAP)
   
16.58
     
16.17
     
15.88
     
15.44
     
15.14
 
ALLL on loans to total loans receivable, excluding PPP loans:
Allowance for loan losses
 
$
14,878
   
$
15,502
   
$
15,174
   
$
14,568
   
$
13,836
 
                                         
Total loans (GAAP)
 
$
1,098,220
   
$
1,116,391
   
$
1,117,410
   
$
1,150,481
   
$
1,154,132
 
Less:
                                       
PPP loans
   
30,823
     
45,220
     
41,251
     
52,045
     
51,661
 
Total loans excluding PPP loans (Non-GAAP)
 
$
1,067,397
   
$
1,071,171
   
$
1,076,159
   
$
1,098,436
   
$
1,102,471
 
                                         
ALLL as a percent of total loans (GAAP)
   
1.35
%
   
1.39
%
   
1.36
%
   
1.27
%
   
1.20
%
ALLL as a percent of total loans excluding
PPP loans (Non-GAAP)
   
1.39
     
1.45
     
1.41
     
1.33
     
1.25
 

15