EX-99.1 2 ex-99d1.htm EX-99.1 bwb_Ex99_1

Exhibit 99.1

Bridgewater Bancshares, Inc. Announces First Quarter 2019 Earnings

 

Bridgewater Bancshares, Inc. (Nasdaq: BWB) (the Company), the parent company of Bridgewater Bank (the Bank), today announced net income of $7.0  million for the first quarter of 2019, an 18.0% increase over net income of $6.0 million for the first quarter of 2018. Net income per diluted common share for the first quarter of 2019 was $0.23,  which was equal to net income per diluted common share in the same period in 2018, due to the impact of the issuance of shares in connection with the Company’s initial public offering in March of 2018.

 

“Bridgewater is off to a strong start in 2019,” noted Chairman, Chief Executive Officer, and President, Jerry Baack. “We are particularly pleased with our controlled loan growth of $59 million, or 14% on an annualized basis, and very strong deposit generation of $83 million, or 21%  on an annualized basis.   While our market remains fiercely competitive with regional players continuing to enter,  our deposit growth initiatives have never been stronger. New client relationships continue to be attracted to our local leadership and simple solutions.”

 

First Quarter 2019 Financial Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

Diluted

 

Adjusted

 

Tangible book

ROA

 

ROE

    

Earnings per share

    

Earnings per share

    

Efficiency ratio (1)

    

value per share (2)

1.42%

 

12.60%

 

$

0.23

 

$

0.23

 

43.1%

 

$

7.58


(1)

Ratio excludes the amortization of tax credit investments and represents a non-GAAP financial measure. See "Non-GAAP Financial Measures" for further details.

(2)

Represents a non-GAAP financial measure. See "Non-GAAP Financial Measures" for further details.

 

Highlights

 

·

Net income was $7.0 million for the first quarter of 2019 compared to $6.0 million for the first quarter of 2018, an increase of 18.0%.

 

·

Diluted earnings per common share was $0.23 for the first quarter of 2019, which was equal to the first quarter of 2018,  due to the impact of the issuance of shares in connection with the Company’s initial public offering in March of 2018.

 

·

Tangible book value per share, a non-GAAP financial measure, increased 5.0%, or $0.36, to $7.58 at March 31, 2019,  compared to $7.22 at December 31, 2018. Year-over-year tangible book value per share increased 16.7%, or $1.09. 

 

·

Annualized return on average assets (ROA) and return on average common equity (ROE) for the first quarter of 2019 were 1.42% and 12.60%, respectively, compared to annualized ROA and ROE of 1.48% and 16.16%, respectively, for the first quarter of 2018.

 

·

Gross loans increased $58.7 million, or 14.1% on an annualized basis, to $1.72 billion in the first quarter of 2019.  Year-over-year gross loans increased $318.2 million, or 22.6%.

 

·

Deposits increased $82.7 million, or 21.2% on an annualized basis, to $1.64 billion in the first quarter of 2019. Year-over-year deposits increased $290.6 million, or 21.5%.

 

·

Nonperforming assets to total assets remained the same at 0.08% for the first quarter of 2019 compared to the first quarter of 2018.

 

·

Adjusted efficiency ratio, a non-GAAP financial measure which excludes the impact of the amortization of tax credit investments from noninterest expense, was 43.1% for the first quarter of 2019, compared to 42.8% for the first quarter of 2018.  

 

Page 1 of 11


 

Key Financial Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Three Months Ended

 

 

 

 

March 31, 

 

December 31, 

 

 

March 31, 

 

March 31, 

 

 

 

    

2019

    

2018

 

    

2019

    

2018

 

 

Per Common Share Data (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$

0.23

 

$

0.26

 

 

$

0.23

 

$

0.23

 

 

Diluted Earnings Per Share

 

 

0.23

 

 

0.25

 

 

 

0.23

 

 

0.23

 

 

Book Value Per Share

 

 

7.70

 

 

7.34

 

 

 

7.70

 

 

6.62

 

 

Tangible Book Value Per Share (2)

 

 

7.58

 

 

7.22

 

 

 

7.58

 

 

6.49

 

 

Basic Weighted Average Shares Outstanding

 

 

30,097,638

 

 

30,072,003

 

 

 

30,097,638

 

 

25,755,764

 

 

Diluted Weighted Average Shares Outstanding

 

 

30,706,736

 

 

30,506,824

 

 

 

30,706,736

 

 

26,171,433

 

 

Shares Outstanding at Period End

 

 

30,097,674

 

 

30,097,274

 

 

 

30,097,674

 

 

30,059,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets (Annualized)

 

 

1.42

%  

 

1.58

%

 

 

1.42

%  

 

1.48

%

 

Return on Average Common Equity (Annualized)

 

 

12.60

 

 

14.30

 

 

 

12.60

 

 

16.16

 

 

Return on Average Tangible Common Equity (Annualized) (2)

 

 

12.81

 

 

14.55

 

 

 

12.81

 

 

16.59

 

 

Yield on Interest Earning Assets

 

 

4.99

 

 

4.96

 

 

 

4.99

 

 

4.76

 

 

Yield on Total Loans, Gross

 

 

5.27

 

 

5.27

 

 

 

5.27

 

 

5.11

 

 

Cost of Interest Bearing Liabilities

 

 

2.06

 

 

1.92

 

 

 

2.06

 

 

1.37

 

 

Cost of Total Deposits

 

 

1.46

 

 

1.32

 

 

 

1.46

 

 

0.92

 

 

Net Interest Margin (3)

 

 

3.54

 

 

3.62

 

 

 

3.54

 

 

3.77

 

 

Efficiency Ratio (2)

 

 

44.1

 

 

60.0

 

 

 

44.1

 

 

42.8

 

 

Adjusted Efficiency Ratio (4)

 

 

43.1

 

 

42.1

 

 

 

43.1

 

 

42.8

 

 

Noninterest Expense to Average Assets (Annualized)

 

 

1.59

 

 

2.25

 

 

 

1.59

 

 

1.61

 

 

Adjusted Noninterest Expense to Average Assets (Annualized) (4)

 

 

1.55

 

 

1.58

 

 

 

1.55

 

 

1.61

 

 

Loan to Deposit Ratio

 

 

104.9

 

 

106.7

 

 

 

104.9

 

 

103.9

 

 

Core Deposits to Total Deposits

 

 

75.8

 

 

74.2

 

 

 

75.8

 

 

74.5

 

 

Tangible Common Equity to Tangible Assets (2)

 

 

11.16

 

 

11.03

 

 

 

11.16

 

 

11.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (Bank Only)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

 

10.88

%  

 

10.82

%  

 

 

10.88

%  

 

11.51

%  

 

Tier 1 Risk-based Capital Ratio

 

 

11.71

 

 

11.63

 

 

 

11.71

 

 

12.67

 

 

Total Risk-based Capital Ratio

 

 

12.83

 

 

12.76

 

 

 

12.83

 

 

13.86

 

 


(1)

Includes shares of common stock and non-voting common stock. On October 25, 2018, the Company exchanged shares of common stock for all of the outstanding shares of non-voting common stock. Following the exchange, no shares of non-voting common stock were outstanding.

(2)

Represents a non-GAAP financial measure. See "Non-GAAP Financial Measures" for further details.

(3)

Amounts calculated on a tax-equivalent basis using the statutory federal tax rate of 21%.

(4)

Ratio excludes the amortization of tax credit investments and represents a non-GAAP financial measure. See "Non-GAAP Financial Measures" for further details.

 

Page 2 of 11


 

Selected Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

 

 

 

March 31, 

 

March 31,

 

 

 

(dollars in thousands)

    

2019

    

2018

 

% Change

 

    

2019

    

2018

 

% Change

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

2,048,111

 

$

1,973,741

 

3.8

%

 

$

2,048,111

 

$

1,681,597

 

21.8

%

Total Loans, Gross

 

 

1,723,629

 

 

1,664,931

 

3.5

 

 

 

1,723,629

 

 

1,405,420

 

22.6

 

Allowance for Loan Losses

 

 

20,607

 

 

20,031

 

2.9

 

 

 

20,607

 

 

17,121

 

20.4

 

Goodwill and Other Intangibles

 

 

3,630

 

 

3,678

 

(1.3)

 

 

 

3,630

 

 

3,821

 

(5.0)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,643,666

 

 

1,560,934

 

5.3

 

 

 

1,643,666

 

 

1,353,036

 

21.5

 

Tangible Common Equity (1)

 

 

228,145

 

 

217,320

 

5.0

 

 

 

228,145

 

 

195,218

 

16.9

 

Total Shareholders' Equity

 

 

231,775

 

 

220,998

 

4.9

 

 

 

231,775

 

 

199,039

 

16.4

 

Average Total Assets - Quarter-to-Date

 

 

2,011,174

 

 

1,948,909

 

3.2

 

 

 

2,011,174

 

 

1,625,749

 

23.7

 

Average Common Equity - Quarter-to-Date

 

 

225,844

 

 

215,254

 

4.9

 

 

 

225,844

 

 

149,318

 

51.3

 


(1)

Represents a non-GAAP financial measure. See "Non-GAAP Financial Measures" for further details.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

For the Three Months Ended

 

 

 

 

 

March 31, 

 

December 31, 

 

 

 

 

March 31, 

 

March 31, 

 

 

 

(dollars in thousands)

 

2019

    

2018

 

% Change

 

 

2019

    

2018

 

% Change

 

Selected Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$

24,267

 

$

23,988

 

1.2

%

 

$

24,267

 

$

18,710

 

29.7

%

Interest Expense

 

 

7,136

 

 

6,546

 

9.0

 

 

 

7,136

 

 

3,947

 

80.8

 

Net Interest Income

 

 

17,131

 

 

17,442

 

(1.8)

 

 

 

17,131

 

 

14,763

 

16.0

 

Provision for Loan Losses

 

 

600

 

 

800

 

(25.0)

 

 

 

600

 

 

600

 

 -

 

Net Interest Income after Provision for Loan Losses

 

 

16,531

 

 

16,642

 

(0.7)

 

 

 

16,531

 

 

14,163

 

16.7

 

Noninterest Income

 

 

634

 

 

857

 

(26.0)

 

 

 

634

 

 

387

 

63.8

 

Noninterest Expense

 

 

7,885

 

 

11,040

 

(28.6)

 

 

 

7,885

 

 

6,532

 

20.7

 

Income Before Income Taxes

 

 

9,280

 

 

6,459

 

43.7

 

 

 

9,280

 

 

8,018

 

15.7

 

Provision (Benefit) for Income Taxes

 

 

2,262

 

 

(1,302)

 

273.7

 

 

 

2,262

 

 

2,068

 

9.4

 

Net Income

 

$

7,018

 

$

7,761

 

(9.6)

 

 

$

7,018

 

$

5,950

 

17.9

 

 

Income Statement

 

Net Interest Income

 

Net interest income was $17.1 million for the first quarter of 2019,  a decrease of $311,000, or 1.8%, from $17.4 million in the fourth quarter of 2018, and an increase of $2.4 million, or 16.0%, from  $14.8 million in the first quarter of 2018.  The linked-quarter decrease in net interest income was due to continued pressure from rising deposit and borrowing costs, as well as decreased loan fees recognized during the period. The year-over-year increase in net interest income was largely attributable to growth in average interest earning assets, which increased by 23.4% to $1.99 billion for the first quarter of 2019, from $1.61 billion for the first quarter of 2018. This increase in average interest earning assets was primarily due to continued organic growth in the loan portfolio.

 

Net interest margin (on a fully tax-equivalent basis) for the first quarter of 2019 was 3.54%, a decrease from 3.62% in the fourth quarter of 2018 and from 3.77% in the first quarter of 2018. While net interest margin has benefitted from the repricing of variable-rate loans and the origination of new loans at higher rates, it compressed due to decreased loan fees recognized and increased rates on deposits and borrowings.

 

Interest income was $24.3 million for the first quarter of 2019, an increase of $279,000, or 1.2%, from $24.0 million in the fourth quarter of 2018, and an increase of  $5.6 million, or 29.7%, from $18.7 million in the first quarter of 2018. The yield on interest earning assets (on a fully tax-equivalent basis) rose to 4.99% in the first quarter of 2019, compared to 4.96% in the fourth quarter of 2018 and 4.76% in the first quarter of 2018.  

 

Loan interest income and loan fees remain the primary contributing factors to the increase in yield on interest earning assets, driving the aggregate loan yield 16 basis points higher from 5.11% in the first quarter of 2018 to 5.27% in the fourth quarter of 2018 and 5.27% in the first quarter of 2019.  As the composition of the aggregate loan yield has shifted, solid loan growth at yields accretive to the existing portfolio yield, has enabled the Company to offset the decrease in loan fee income. While deferred loan fees are regularly amortized into

Page 3 of 11


 

income, fluctuations in the level of loan fees recognized can vary based on prepayments and other factors. In addition, in an effort to manage loan growth commensurate with deposit growth, the Company was more active in participating new loan originations, which resulted in sharing loan fees and subsequently reducing the amount of loan fees that would otherwise contribute to the aggregate loan yield.

 

A summary of interest and fees recognized on loans for the dates indicated is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

    

June 30, 2018

 

    

March 31, 2018

 

Interest

 

5.07

%  

 

4.98

%  

 

4.87

%  

 

 

4.80

%  

 

4.74

%

Fees

 

0.20

 

 

0.29

 

 

0.38

 

 

 

0.49

 

 

0.37

 

Yield on Loans

 

5.27

%  

 

5.27

%  

 

5.25

%  

 

 

5.29

%  

 

5.11

%

 

Interest expense was $7.1 million for the first quarter of 2019, an increase of $590,000, or 9.0%, from $6.5 million in the fourth quarter of 2018, and an increase of $3.2 million, or 80.8%, from $3.9 million in the first quarter of 2018. The cost of interest bearing liabilities increased to 2.06% in the first quarter of 2019 from 1.92% in the fourth quarter of 2018, and 1.37% in the first quarter of 2018. The increase is due to higher costs and repricing of deposits and borrowings during both periods.

 

A summary of the Company’s average balances, interest yields and rates, and net interest margin for the three months ended March 31, 2019, December 31, 2018, and March 31, 2018 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

March 31, 2019

 

December 31, 2018

 

March 31, 2018

 

 

 

Average

 

Interest

 

Yield/

 

Average

 

Interest

 

Yield/

 

Average

 

Interest

 

Yield/

 

 

    

Balance

    

& Fees

    

Rate

    

Balance

    

& Fees

    

Rate

 

Balance

    

& Fees

    

Rate

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Investments

 

$

27,945

 

$

87

 

1.27

%

$

21,249

 

$

63

 

1.18

%

$

21,693

 

$

49

 

0.92

%

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Investment Securities

 

 

138,397

 

 

973

 

2.85

 

 

140,858

 

 

918

 

2.59

 

 

119,218

 

 

633

 

2.15

 

Tax-Exempt Investment Securities (1)

 

 

110,463

 

 

1,173

 

4.31

 

 

114,356

 

 

1,196

 

4.15

 

 

114,828

 

 

1,183

 

4.18

 

Total Investment Securities

 

 

248,860

 

 

2,146

 

3.50

 

 

255,214

 

 

2,114

 

3.29

 

 

234,046

 

 

1,816

 

3.15

 

Loans (2)

 

 

1,707,908

 

 

22,179

 

5.27

 

 

1,654,415

 

 

21,978

 

5.27

 

 

1,353,031

 

 

17,048

 

5.11

 

Federal Home Loan Bank Stock

 

 

7,911

 

 

100

 

5.12

 

 

7,759

 

 

83

 

4.24

 

 

5,393

 

 

45

 

3.38

 

Total Interest Earning Assets

 

 

1,992,624

 

 

24,512

 

4.99

%

 

1,938,637

 

 

24,238

 

4.96

%

 

1,614,163

 

 

18,958

 

4.76

%

Noninterest Earning Assets

 

 

18,550

 

 

 

 

 

 

 

10,272

 

 

 

 

 

 

 

11,586

 

 

 

 

 

 

Total Assets

 

$

2,011,174

 

 

 

 

 

 

$

1,948,909

 

 

 

 

 

 

$

1,625,749

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Transaction Deposits

 

 

181,033

 

 

232

 

0.52

%

 

173,825

 

 

197

 

0.45

%

 

168,509

 

 

113

 

0.27

%

Savings and Money Market Deposits

 

 

414,811

 

 

1,766

 

1.73

 

 

426,185

 

 

1,675

 

1.56

 

 

354,009

 

 

756

 

0.87

 

Time Deposits

 

 

329,511

 

 

1,880

 

2.31

 

 

301,372

 

 

1,633

 

2.15

 

 

298,333

 

 

1,223

 

1.66

 

Brokered Deposits

 

 

292,067

 

 

1,825

 

2.53

 

 

265,523

 

 

1,614

 

2.41

 

 

211,058

 

 

917

 

1.76

 

Federal Funds Purchased

 

 

24,956

 

 

160

 

2.59

 

 

50,228

 

 

315

 

2.49

 

 

28,511

 

 

118

 

1.68

 

Notes Payable

 

 

14,500

 

 

121

 

3.38

 

 

15,000

 

 

152

 

4.02

 

 

16,500

 

 

152

 

3.74

 

FHLB Advances

 

 

124,000

 

 

775

 

2.54

 

 

95,467

 

 

559

 

2.32

 

 

68,278

 

 

299

 

1.78

 

Subordinated Debentures

 

 

24,647

 

 

377

 

6.20

 

 

24,621

 

 

401

 

6.46

 

 

24,544

 

 

369

 

6.10

 

Total Interest Bearing Liabilities

 

 

1,405,525

 

 

7,136

 

2.06

%

 

1,352,221

 

 

6,546

 

1.92

%

 

1,169,742

 

 

3,947

 

1.37

%

Noninterest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Transaction Deposits

 

 

369,912

 

 

 

 

 

 

 

370,792

 

 

 

 

 

 

 

295,587

 

 

 

 

 

 

Other Noninterest Bearing Liabilities

 

 

9,893

 

 

 

 

 

 

 

10,642

 

 

 

 

 

 

 

11,102

 

 

 

 

 

 

Total Noninterest Bearing Liabilities

 

 

379,805

 

 

 

 

 

 

 

381,434

 

 

 

 

 

 

 

306,689

 

 

 

 

 

 

Shareholders' Equity

 

 

225,844

 

 

 

 

 

 

 

215,254

 

 

 

 

 

 

 

149,318

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

2,011,174

 

 

 

 

 

 

$

1,948,909

 

 

 

 

 

 

$

1,625,749

 

 

 

 

 

 

Net Interest Income / Interest Rate Spread

 

 

 

 

 

17,376

 

2.93

%

 

 

 

 

17,692

 

3.04

%

 

 

 

 

15,011

 

3.39

%

Net Interest Margin (3)

 

 

 

 

 

 

 

3.54

%

 

 

 

 

 

 

3.62

%

 

 

 

 

 

 

3.77

%

Taxable Equivalent Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-Exempt Investment Securities

 

 

 

 

 

(245)

 

 

 

 

 

 

 

(250)

 

 

 

 

 

 

 

(248)

 

 

 

Net Interest Income

 

 

 

 

$

17,131

 

 

 

 

 

 

$

17,442

 

 

 

 

 

 

$

14,763

 

 

 


(1)

Interest income and average rates for tax-exempt investment securities are presented on a tax-equivalent basis, assuming a statutory federal income tax rate of 21%.

(2)

Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

(3)

Net interest margin includes the tax equivalent adjustment and represents the annualized results of: (i) the difference between interest income on interest earning assets and the interest expense on interest bearing liabilities, divided by (ii) average interest earning assets for the period.

Page 4 of 11


 

 

 

Provision for Loan Losses

 

A reconciliation of the Company’s allowance for loan losses for the three months ended March 31, 2019, December 31, 2018 and March 31, 2018 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

 

March 31, 

 

December 31, 

 

March 31, 

 

March 31, 

(dollars in thousands)

    

2019

    

2018

    

2019

    

2018

Balance at Beginning of Period

 

$

20,031

 

$

18,949

 

$

20,031

 

$

16,502

Provision for Loan Losses

 

 

600

 

 

800

 

 

600

 

 

600

Charge-offs

 

 

(36)

 

 

(37)

 

 

(36)

 

 

(12)

Recoveries

 

 

12

 

 

319

 

 

12

 

 

31

Balance at End of Period

 

$

20,607

 

$

20,031

 

$

20,607

 

$

17,121

 

Noninterest Income

 

Noninterest income was $634,000 for the first quarter of 2019,  a decrease of $223,000 from $857,000 for the fourth quarter of 2018, and an increase of $247,000 from $387,000 for the first quarter of 2018.  

 

The following table presents the major components of noninterest income for the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

Three Months Ended

 

 

 

 

 

March 31, 

 

December 31,

 

Increase/

 

 

March 31, 

 

March 31, 

 

Increase/

(dollars in thousands)

 

2019

    

2018

    

(Decrease)

 

    

2019

    

2018

    

(Decrease)

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer Service Fees

 

$

191

 

$

206

 

$

(15)

 

 

$

191

 

$

170

 

$

21

Net Gain (Loss) on Sales of Securities

 

 

(5)

 

 

(17)

 

 

12

 

 

 

(5)

 

 

 —

 

 

(5)

Net Gain (Loss) on Sales of Foreclosed Assets

 

 

 —

 

 

 —

 

 

 —

 

 

 

 —

 

 

 4

 

 

(4)

Letter of Credit Fees

 

 

246

 

 

482

 

 

(236)

 

 

 

246

 

 

70

 

 

176

Debit Card Interchange Fees

 

 

88

 

 

104

 

 

(16)

 

 

 

88

 

 

92

 

 

(4)

Other Income

 

 

114

 

 

82

 

 

32

 

 

 

114

 

 

51

 

 

63

Totals

 

$

634

 

$

857

 

$

(223)

 

 

$

634

 

$

387

 

$

247

Noninterest Expense

 

Noninterest expense was $7.9 million for the first quarter of 2019, a decrease of $3.2 million from $11.0 million for the fourth quarter of 2018, and an increase of $1.4 million from $6.5 million for the first quarter of 2018. The decrease from the fourth quarter of 2018 was primarily driven by a $3.1 million reduction in the amortization of tax credit investments. The increase from the first quarter of 2018 was attributed to investments in employees, technology, marketing, and other operating costs to meet the needs of the Company’s growth.

 

The following table presents the major components of noninterest expense for the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

Three Months Ended

 

 

 

 

 

March 31, 

 

December 31,

 

Increase/

 

 

March 31, 

 

March 31, 

 

Increase/

(dollars in thousands)

 

2019

    

2018

    

(Decrease)

 

    

2019

    

2018

    

(Decrease)

Noninterest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

$

4,802

 

$

5,086

 

$

(284)

 

 

$

4,802

 

$

4,318

 

$

484

Occupancy and Equipment

 

 

656

 

 

584

 

 

72

 

 

 

656

 

 

574

 

 

82

FDIC Insurance Assessment

 

 

285

 

 

240

 

 

45

 

 

 

285

 

 

270

 

 

15

Data Processing

 

 

153

 

 

145

 

 

 8

 

 

 

153

 

 

32

 

 

121

Professional and Consulting Fees

 

 

388

 

 

289

 

 

99

 

 

 

388

 

 

301

 

 

87

Information Technology and Telecommunications

 

 

236

 

 

258

 

 

(22)

 

 

 

236

 

 

183

 

 

53

Marketing and Advertising

 

 

465

 

 

431

 

 

34

 

 

 

465

 

 

284

 

 

181

Intangible Asset Amortization

 

 

48

 

 

48

 

 

 —

 

 

 

48

 

 

48

 

 

 —

Amortization of Tax Credit Investments

 

 

177

 

 

3,278

 

 

(3,101)

 

 

 

177

 

 

 —

 

 

177

Other Expense

 

 

675

 

 

681

 

 

(6)

 

 

 

675

 

 

522

 

 

153

Totals

 

$

7,885

 

$

11,040

 

$

(3,155)

 

 

$

7,885

 

$

6,532

 

$

1,353

 

The Company had 143 full-time equivalent employees at March 31, 2019, compared to 140 employees at December 31, 2018, and 118 employees at March 31, 2018. The increases include key strategic hires, particularly in deposit gathering roles, as the Company continues to capitalize on M&A disruption.  While the recognition of tax credit investments creates volatility in the level of total noninterest expense and concurrently the efficiency ratio, it directly reduces income tax expense and the effective tax rate. The efficiency ratio, a non-GAAP financial measure, was 44.1% for the first quarter of 2019, compared to 60.0% for the fourth quarter of 2018, and 42.8% for the first

Page 5 of 11


 

quarter of 2018. Excluding the impact of the amortization of tax credit investments, the adjusted efficiency ratio, a non-GAAP financial measure, was 43.1% for the first quarter of 2019, 42.1% for the fourth quarter of 2018, and 42.8% for the first quarter of 2018.

 

Income Taxes

 

The effective combined federal and state income tax rate for the first quarter of 2019 was 24.4%, an increase from (20.2)% for the fourth quarter of 2018, and a decrease from 25.8% for the first quarter of 2018. The higher effective combined rate in the first quarter of 2019 compared to the fourth quarter of 2018 was primarily due to the recognition of $3.8 million of tax credit investments.  

 

Balance Sheet

 

Total assets at March 31, 2019 were $2.05 billion, a 3.8% increase from $1.97 billion at December 31, 2018, and a 21.8% increase from $1.68 billion at March 31, 2018. The increase in total assets was primarily due to organic loan growth. 

 

Total gross loans at  March 31, 2019 were $1.72 billion, an increase of $58.7 million, or 3.5%, over total gross loans of $1.66 billion at December  31, 2018, and an increase of $318.2 million, or 22.6%, over total gross loans of $1.41 billion at March 31, 2018. 

 

The following table details the composition of the Company’s loan portfolio, by category, at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

March 31, 2018

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

284,807

 

$

260,833

 

$

235,502

 

$

204,072

 

$

199,262

 

Construction and Land Development

 

 

178,782

 

 

210,041

 

 

187,919

 

 

164,492

 

 

147,842

 

Real Estate Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 - 4 Family Mortgage

 

 

233,131

 

 

226,773

 

 

224,124

 

 

213,265

 

 

200,573

 

Multifamily

 

 

417,975

 

 

407,934

 

 

389,511

 

 

340,888

 

 

332,770

 

CRE Owner Occupied

 

 

66,130

 

 

64,458

 

 

65,905

 

 

65,891

 

 

67,512

 

CRE Nonowner Occupied

 

 

538,998

 

 

490,632

 

 

492,499

 

 

470,437

 

 

453,498

 

Total Real Estate Mortgage Loans

 

 

1,256,234

 

 

1,189,797

 

 

1,172,039

 

 

1,090,481

 

 

1,054,353

 

Consumer and Other

 

 

3,806

 

 

4,260

 

 

4,504

 

 

4,275

 

 

3,963

 

Total Loans, Gross

 

 

1,723,629

 

 

1,664,931

 

 

1,599,964

 

 

1,463,320

 

 

1,405,420

 

Allowance for Loan Losses

 

 

(20,607)

 

 

(20,031)

 

 

(18,949)

 

 

(17,666)

 

 

(17,121)

 

Net Deferred Loan Fees

 

 

(4,791)

 

 

(4,515)

 

 

(4,308)

 

 

(4,058)

 

 

(4,130)

 

Total Loans, Net

 

$

1,698,231

 

$

1,640,385

 

$

1,576,707

 

$

1,441,596

 

$

1,384,169

 

 

Total deposits at March 31, 2019 were $1.64 billion, an increase of $82.7 million, or 5.3%, over total deposits of $1.56 billion at December 31, 2018, and an increase of $290.6 million, or 21.5%, over total deposits of $1.35 billion at March 31, 2018. 

 

The following table details the composition of the Company’s deposit portfolio, by category, at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

March 31, 2018

 

 

(dollars in thousands)

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Transaction Deposits

 

$

404,937

 

$

369,203

 

$

342,292

 

$

323,320

 

$

315,036

 

 

Interest Bearing Transaction Deposits

 

 

180,459

 

 

179,567

 

 

175,455

 

 

178,045

 

 

164,899

 

 

Savings and Money Market Deposits

 

 

434,186

 

 

402,639

 

 

416,140

 

 

381,942

 

 

339,541

 

 

Time Deposits

 

 

346,163

 

 

318,356

 

 

290,887

 

 

300,701

 

 

304,743

 

 

Brokered Deposits

 

 

277,921

 

 

291,169

 

 

254,314

 

 

230,683

 

 

228,817

 

 

Total Deposits

 

$

1,643,666

 

$

1,560,934

 

$

1,479,088

 

$

1,414,691

 

$

1,353,036

 

 

 

Total shareholders’ equity at March 31, 2019 was $231.8 million, an increase of $10.8 million, or 4.9%, over total shareholders’ equity of $221.0 million at December 31, 2018, and an increase of $32.8 million, or 16.4%, over total shareholders’ equity of $199.0 million at March 31, 2018. The increase in total shareholders’ equity was primarily due to net income retained.

 

Tangible book value per share, a non-GAAP financial measure, was $7.58 as of March 31, 2019, an increase of 5.0% from $7.22 as of December 31, 2018, and an increase of 16.7% from $6.49 as of March 31, 2018.

 

Asset Quality

Asset quality metrics for the Company remained strong at March 31, 2019. Annualized net charge-offs (recoveries) as a percent of average loans for the first quarter of 2019 were 0.01%, compared to (0.07)% for the fourth quarter of 2018, and (0.01)% for the first quarter of 2018. At March 31, 2019, the Company’s nonperforming assets, which include nonaccrual loans and foreclosed assets, were $1.6 million, or 0.08% of total assets, as compared to $581,000, or 0.03% of total assets at December 31, 2018, and $1.4 million, or 0.08% of total assets at March 31, 2018. 

Page 6 of 11


 

 

About the Company

 

Bridgewater Bancshares, Inc. is a financial holding company headquartered in Bloomington, Minnesota. The Company has two wholly owned subsidiaries, Bridgewater Bank, a Minnesota-chartered commercial bank founded in November 2005, and Bridgewater Risk Management, Inc., a captive insurance company founded in December 2016. Bridgewater Bank has two wholly owned subsidiaries, Bridgewater Investment Management, Inc. and BWB Holdings, LLC. Bridgewater Bank currently operates through 7 branches in Bloomington, Greenwood, Minneapolis (2), St. Louis Park, Orono, and St. Paul, all located within the Minneapolis-St. Paul-Bloomington metropolitan statistical area.

 

Investor Relations Contact:

Jerry Baack

Chief Executive Officer

investorrelations@bwbmn.com

952-893-6866

 

Use of Non-GAAP financial measures

 

In addition to the results presented in accordance with U.S. Generally Accepted Accounting Principles (GAAP), the Company routinely supplements its evaluation with an analysis of certain non-GAAP financial measures. The Company believes these non-GAAP financial measures, in addition to the related GAAP measures, provide meaningful information to investors to help them understand the Company’s operating performance and trends, and to facilitate comparisons with the performance of peers. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of non-GAAP disclosures used in this earnings release to the comparable GAAP measures are provided in the accompanying tables.

 

Forward-Looking Statements

This earnings release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995.  Forward-looking statements include, without limitation, statements concerning plans, estimates, calculations, forecasts and projections with respect to the anticipated future performance of the Company. These statements are often, but not always, identified by words such as “may”, “might”, “should”, “could”, “predict”, “potential”, “believe”, “expect”, “continue”, “will”, “anticipate”, “seek”, “estimate”, “intend”, “plan”, “projection”, “would”, “annualized”, “target” and “outlook”, or the negative version of those words or other comparable words of a future or forward-looking nature.  Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions.  Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control.  Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: loan concentrations in our portfolio; the overall health of the local and national real estate market; our ability to successfully manage credit risk; business and economic conditions generally and in the financial services industry, nationally and within our market area; our ability to maintain an adequate level of allowance for loan losses; our high concentration of large loans to certain borrowers; our ability to successfully manage liquidity risk; our dependence on non-core funding sources and our cost of funds; our ability to raise additional capital to implement our business plan; our ability to implement our growth strategy and manage costs effectively; the composition of our senior leadership team and our ability to attract and retain key personnel; the occurrence of fraudulent activity, breaches or failures of our information security controls or cybersecurity-related incidents; interruptions involving our information technology and telecommunications systems or third-party servicers; competition in the financial services industry; the effectiveness of our risk management framework; the commencement and outcome of litigation and other legal proceedings and regulatory actions against us; the impact of recent and future legislative and regulatory changes; interest rate risk; fluctuations in the values of the securities held in our securities portfolio; the imposition of tariffs or other governmental policies impacting the value of products produced by our commercial borrowers; and any other risks described in the “Risk Factors” sections of other reports filed by the Company with the Securities and Exchange Commission.  Any forward-looking statement made by us in this press release is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.

Page 7 of 11


 

 

Bridgewater Bancshares, Inc. and Subsidiaries
Consolidated Balance Sheets

(dollars in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

March 31, 

 

    

2019

    

2018

    

2018

 

 

(Unaudited)

 

 

 

 

(Unaudited)

ASSETS

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

48,750

 

$

28,444

 

$

20,125

Bank-Owned Certificates of Deposits

 

 

2,948

 

 

3,305

 

 

3,803

Securities Available for Sale, at Fair Value

 

 

250,285

 

 

253,378

 

 

236,819

Loans, Net of Allowance for Loan Losses of 20,607 at March 31, 2019, $20,031 at December 31, 2018 and $17,121 at March 31, 2018

 

 

1,698,231

 

 

1,640,385

 

 

1,384,169

Federal Home Loan Bank (FHLB) Stock, at Cost

 

 

7,324

 

 

7,614

 

 

5,214

Premises and Equipment, Net

 

 

15,697

 

 

13,074

 

 

10,151

Foreclosed Assets

 

 

 —

 

 

 —

 

 

288

Accrued Interest

 

 

7,058

 

 

6,589

 

 

5,753

Goodwill

 

 

2,626

 

 

2,626

 

 

2,626

Other Intangible Assets, Net

 

 

1,004

 

 

1,052

 

 

1,195

Other Assets

 

 

14,188

 

 

17,274

 

 

11,454

Total Assets

 

$

2,048,111

 

$

1,973,741

 

$

1,681,597

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

  

 

 

  

 

 

  

LIABILITIES

 

 

  

 

 

  

 

 

  

Deposits:

 

 

  

 

 

  

 

 

  

Noninterest Bearing

 

$

404,937

 

$

369,203

 

$

315,036

Interest Bearing

 

 

1,238,729

 

 

1,191,731

 

 

1,038,000

Total Deposits

 

 

1,643,666

 

 

1,560,934

 

 

1,353,036

Federal Funds Purchased

 

 

 —

 

 

18,000

 

 

9,000

Notes Payable

 

 

14,500

 

 

15,000

 

 

16,500

FHLB Advances

 

 

124,000

 

 

124,000

 

 

73,000

Subordinated Debentures, Net of Issuance Costs

 

 

24,656

 

 

24,630

 

 

24,552

Accrued Interest Payable

 

 

1,679

 

 

1,806

 

 

1,085

Other Liabilities

 

 

7,835

 

 

8,373

 

 

5,385

Total Liabilities

 

 

1,816,336

 

 

1,752,743

 

 

1,482,558

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

  

 

 

  

 

 

  

Preferred Stock- $0.01 par value

 

 

 

 

 

 

 

 

 

Authorized 10,000,000; None Issued and Outstanding at March 31, 2019 (unaudited), December 31, 2018 and March 31, 2018 (unaudited)

 

 

 —

 

 

 —

 

 

 —

Common Stock- $0.01 par value

 

 

 

 

 

  

 

 

  

Common Stock - Authorized 75,000,000; Issued and Outstanding 30,097,674 at March 31, 2019 (unaudited), 30,097,274 at December 31, 2018 and 27,235,832 at March 31, 2018 (unaudited)

 

 

301

 

 

301

 

 

272

Non-voting Common Stock- Authorized 10,000,000; Issued and Outstanding -0- at March 31, 2019 (unaudited) and December 31, 2018 and 2,823,542 at March 31, 2018 (unaudited)

 

 

 —

 

 

 —

 

 

28

Additional Paid-In Capital

 

 

126,209

 

 

126,031

 

 

125,326

Retained Earnings

 

 

103,252

 

 

96,234

 

 

75,264

Accumulated Other Comprehensive Income (Loss)

 

 

2,013

 

 

(1,568)

 

 

(1,851)

Total Shareholders' Equity

 

 

231,775

 

 

220,998

 

 

199,039

Total Liabilities and Equity

 

$

2,048,111

 

$

1,973,741

 

$

1,681,597

 

 

Page 8 of 11


 

Bridgewater Bancshares, Inc. and Subsidiaries
Consolidated Statements of Income

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

 

March 31, 

 

December 31, 

 

March 31, 

 

March 31, 

 

    

2019

    

2018

    

2019

    

2018

INTEREST INCOME

 

 

  

 

 

  

 

 

  

 

 

  

Loans, Including Fees

 

$

22,179

 

$

21,978

 

$

22,179

 

$

17,048

Investment Securities

 

 

1,901

 

 

1,864

 

 

1,901

 

 

1,567

Other

 

 

187

 

 

146

 

 

187

 

 

95

Total Interest Income

 

 

24,267

 

 

23,988

 

 

24,267

 

 

18,710

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

  

 

 

  

 

 

  

 

 

  

Deposits

 

 

5,703

 

 

5,119

 

 

5,703

 

 

3,009

Notes Payable

 

 

121

 

 

152

 

 

121

 

 

152

FHLB Advances

 

 

775

 

 

559

 

 

775

 

 

299

Subordinated Debentures

 

 

377

 

 

401

 

 

377

 

 

369

Federal Funds Purchased

 

 

160

 

 

315

 

 

160

 

 

118

Total Interest Expense

 

 

7,136

 

 

6,546

 

 

7,136

 

 

3,947

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

17,131

 

 

17,442

 

 

17,131

 

 

14,763

Provision for Loan Losses

 

 

600

 

 

800

 

 

600

 

 

600

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME AFTER

 

 

  

 

 

  

 

 

  

 

 

  

PROVISION FOR LOAN LOSSES

 

 

16,531

 

 

16,642

 

 

16,531

 

 

14,163

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

  

 

 

  

 

 

  

 

 

  

Customer Service Fees

 

 

191

 

 

206

 

 

191

 

 

170

Net Loss on Sales of Available for Sale Securities

 

 

(5)

 

 

(17)

 

 

(5)

 

 

 —

Net Gain on Sales of Foreclosed Assets

 

 

 —

 

 

 —

 

 

 —

 

 

 4

Other Income

 

 

448

 

 

668

 

 

448

 

 

213

Total Noninterest Income

 

 

634

 

 

857

 

 

634

 

 

387

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE

 

 

  

 

 

  

 

 

  

 

 

  

Salaries and Employee Benefits

 

 

4,802

 

 

5,086

 

 

4,802

 

 

4,318

Occupancy and Equipment

 

 

656

 

 

584

 

 

656

 

 

574

Other Expense

 

 

2,427

 

 

5,370

 

 

2,427

 

 

1,640

Total Noninterest Expense

 

 

7,885

 

 

11,040

 

 

7,885

 

 

6,532

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

 

9,280

 

 

6,459

 

 

9,280

 

 

8,018

Provision (Benefit) for Income Taxes

 

 

2,262

 

 

(1,302)

 

 

2,262

 

 

2,068

NET INCOME

 

$

7,018

 

$

7,761

 

$

7,018

 

$

5,950

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE

 

 

  

 

 

  

 

 

  

 

 

  

Basic

 

$

0.23

 

$

0.26

 

$

0.23

 

$

0.23

Diluted

 

 

0.23

 

 

0.25

 

 

0.23

 

 

0.23

Dividends Paid Per Share

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

Page 9 of 11


 

Bridgewater Bancshares, Inc. and Subsidiaries
Summary Quarterly Consolidated Financial Data

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Three Months Ended

 

 

 

March 31, 

 

December 31, 

 

March 31, 

 

 

    

2019

    

2018

    

2018

    

Selected Asset Quality Data

    

 

 

  

 

 

  

 

 

 

Loans 30-89 Days Past Due

 

$

387

  

$

311

  

$

19

 

Loans 30-89 Days Past Due to Total Loans

 

 

0.02

%  

 

0.02

%  

 

0.00

%

Nonperforming Loans

 

$

1,557

  

$

581

  

$

1,128

 

Nonperforming Loans to Total Loans

 

 

0.09

%  

 

0.03

%  

 

0.08

%

Foreclosed Assets

 

$

 —

  

$

 —

  

$

288

 

Nonaccrual Loans to Total Loans

 

 

0.09

%  

 

0.03

%  

 

0.08

%

Nonaccrual Loans and Loans Past Due 90 Days and Still Accruing to Total Loans

 

 

0.09

 

 

0.03

 

 

0.08

 

Nonperforming Assets (1)

 

$

1,557

  

$

581

  

$

1,416

 

Nonperforming Assets to Total Assets (1)

 

 

0.08

%  

 

0.03

%  

 

0.08

%

Allowance for Loan Losses to Total Loans

 

 

1.20

  

 

1.20

  

 

1.22

 

Allowance for Loans Losses to Nonperforming Loans

 

 

1,323.51

  

 

3,447.68

  

 

1,517.82

 

Net Loan Charge-Offs (Recoveries) (Annualized) to Average Loans

 

 

0.01

  

 

(0.07)

  

 

(0.01)

 


(1)

Nonperforming assets are defined as nonaccrual loans plus loans 90 days past due plus foreclosed assets.

 

Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

March 31, 

 

December 31, 

 

 

March 31, 

 

March 31, 

 

 

    

2019

    

2018

    

    

2019

    

2018

    

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Expense

 

$

7,885

 

$

11,040

 

 

$

7,885

 

$

6,532

 

Less: Amortization of Intangible Assets

 

 

(48)

 

 

(48)

 

 

 

(48)

 

 

(48)

 

Adjusted Noninterest Expense

 

$

7,837

 

$

10,992

 

 

$

7,837

 

$

6,484

 

Net Interest Income

 

 

17,131

 

 

17,442

 

 

 

17,131

 

 

14,763

 

Noninterest Income

 

 

634

 

 

857

 

 

 

634

 

 

387

 

Less: Loss on Sales of Securities

 

 

 5

 

 

17

 

 

 

 5

 

 

 —

 

Adjusted Operating Revenue

 

$

17,770

 

$

18,316

 

 

$

17,770

 

$

15,150

 

Efficiency Ratio

 

 

44.1

%  

 

60.0

%  

 

 

44.1

%  

 

42.8

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Expense

 

$

7,885

 

$

11,040

 

 

$

7,885

 

$

6,532

 

Less: Amortization of Tax Credit Investments

 

 

(177)

 

 

(3,278)

 

 

 

(177)

 

 

 —

 

Less: Amortization of Intangible Assets

 

 

(48)

 

 

(48)

 

 

 

(48)

 

 

(48)

 

Adjusted Noninterest Expense

 

$

7,660

 

$

7,714

 

 

$

7,660

 

$

6,484

 

Net Interest Income

 

 

17,131

 

 

17,442

 

 

 

17,131

 

 

14,763

 

Noninterest Income

 

 

634

 

 

857

 

 

 

634

 

 

387

 

Less: Loss on Sales of Securities

 

 

 5

 

 

17

 

 

 

 5

 

 

 —

 

Adjusted Operating Revenue

 

$

17,770

 

$

18,316

 

 

$

17,770

 

$

15,150

 

Adjusted Efficiency Ratio

 

 

43.1

%  

 

42.1

%  

 

 

43.1

%  

 

42.8

%  

Page 10 of 11


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Three Months Ended

 

 

 

March 31, 

 

December 31, 

 

 

March 31, 

 

March 31, 

 

 

 

2019

    

2018

    

    

2019

    

2018

    

(dollars in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity and Tangible Common Equity/Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity

 

$

231,775

 

$

220,998

 

 

$

231,775

 

$

199,039

 

Less: Intangible Assets

 

 

(3,630)

 

 

(3,678)

 

 

 

(3,630)

 

 

(3,821)

 

Tangible Common Equity

 

 

228,145

 

 

217,320

 

 

 

228,145

 

 

195,218

 

Total Assets

 

 

2,048,111

 

 

1,973,741

 

 

 

2,048,111

 

 

1,681,597

 

Less: Intangible Assets

 

 

(3,630)

 

 

(3,678)

 

 

 

(3,630)

 

 

(3,821)

 

Tangible Assets

 

$

2,044,481

 

$

1,970,063

 

 

$

2,044,481

 

$

1,677,776

 

Tangible Common Equity/Tangible Assets

 

 

11.16

%  

 

11.03

%  

 

 

11.16

%  

 

11.64

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Common Share

 

$

7.70

 

$

7.34

 

 

$

7.70

 

$

6.62

 

Less: Effects of Intangible Assets

 

 

(0.12)

 

 

(0.12)

 

 

 

(0.12)

 

 

(0.13)

 

Tangible Book Value Per Common Share

 

$

7.58

 

$

7.22

 

 

$

7.58

 

$

6.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Common Equity

 

$

225,844

 

$

215,254

 

 

$

225,844

 

$

149,318

 

Less: Effects of Average Intangible Assets

 

 

(3,653)

 

 

(3,701)

 

 

 

(3,653)

 

 

(3,844)

 

Average Tangible Common Equity

 

$

222,191

 

$

211,553

 

 

$

222,191

 

$

145,474

 

 

 

Page 11 of 11