EX-99.1 2 ffwm-ex991_6.htm EX-99.1 - EARNINGS RELEASE 2018 Q1 RESULTS ffwm-ex991_6.htm

Exhibit 99.1

 

First Foundation Announces 2018 First Quarter Financial Results

 

Earnings per fully diluted share of $0.23 for first quarter of 2018

 

Revenue growth of 28%

 

Annualized loan growth of 27%, annualized deposit growth of 22%

IRVINE, CA – First Foundation Inc. (NASDAQ: FFWM), a financial services company with two wholly-owned operating subsidiaries, First Foundation Advisors (“FFA”) and First Foundation Bank (“FFB”), announced today its financial results for the quarter ended March 31, 2018. As we present certain non-GAAP measures in this release, the reader should refer to the non-GAAP reconciliations set forth below under the section “Use of Non-GAAP Financial Measures.”

“First Foundation continues to grow as we attract new clients to the firm and see opportunities for future growth in our markets,” said Scott F. Kavanaugh, CEO. “We have completed the integration of staff and systems of Community 1st Bank and expect to complete our merger with Premier Business Bank in the second quarter of 2018.”

Highlights

Financial Results:

2018 first quarter compared to 2017 first quarter:

 

o

Total revenues were $43.2 million, an increase of 28%

 

o

Net interest income was $34.3 million, an increase of 32%

 

o

Income before taxes was $12.6 million, an increase of 39%

 

o

Earnings were $9.0 million, an increase of 47%

 

o

Earnings per fully diluted share were $0.23, compared to $0.18 in 2017, an increase of 27%

2018 Financial ratios:

 

o

Return on average tangible equity of 9.8% for the quarter

 

o

Return on average assets of 0.76% for the quarter

 

o

Efficiency ratio of 67.0% for the quarter

 

o

Total tangible shareholders’ equity of $379 million, tangible book value of $9.69 per share, and tangible common equity to tangible assets of 7.87%, in each case, as of March 31, 2018

Other Activity:

Loan originations totaled $420 million for the first quarter

Deposits increased by $193 million for the first quarter

Assets under management (“AUM”) at FFA decreased by $106 million for the first quarter, partially related to volatility experienced in the markets

$52 million of loans were sold in first quarter of 2018, with a gain of $0.5 million

“As we maintain loan rate and credit quality discipline, our loan production volumes may experience fluctuations,” said David DePillo, President of First Foundation Bank. “We have been successful in increasing our deposit base in the first quarter despite increasing competition for deposits.”


 


 

Details

Total loans, including loans held for sale, increased $245 million in the first quarter of 2018 as a result of $420 million of originations which were partially offset by the sale of $52 million of multifamily loans and payoffs or scheduled payments of $123 million.

The $193 million growth in deposits during the first quarter of 2018 included specialty deposits growth of $52 million, branch deposits growth of $16 million and wholesale deposits growth of $125 million.

The $106 million decrease in AUM during the first quarter of 2018 was the net result of $67 million of new accounts, $78 million of portfolio losses and terminations and net withdrawals of $96 million.

About First Foundation

First Foundation, a financial institution founded in 1990, provides personal banking, business banking and private wealth management. The Company has offices in California, Nevada and Hawaii with headquarters in Irvine, California. For more information, please visit www.firstfoundationinc.com.

We have two business segments, “Banking” and “Investment Management and Wealth Planning” (“Wealth Management”). Banking includes the operations of FFB and First Foundation Insurance Services, and Wealth Management includes the operations of FFA. The financial position and operating results of the stand-alone holding company, FFI, are included under the caption “Other” in certain of the tables that follow, along with any consolidation elimination entries.

Forward-Looking Statements

Statements in this news release regarding our expectations and beliefs about our future financial performance and financial condition, as well as trends in our business and markets are "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements often include words such as "believe," "expect," "anticipate," "intend," "plan," "estimate," "project," "outlook," or words of similar meaning, or future or conditional verbs such as "will," "would," "should," "could," or "may." The forward looking statements in this news release are based on current information and on assumptions that we make about future events and circumstances that are subject to a number of risks and uncertainties that are often difficult to predict and beyond our control. As a result of those risks and uncertainties, our actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward looking statements contained in this news release and could cause us to make changes to our future plans. Those risks and uncertainties include, but are not limited to the risk that certain conditions to the closing of the PBB Bancorp acquisition may not be satisfied on a timely basis or at all; the risk that the costs associated with the PBB Bancorp acquisition, which will be incurred whether or not the acquisition successfully closes, may be higher than we expect; the risk of incurring loan losses, which is an inherent risk of the banking business; the risk that we will not be able to continue our internal growth rate; the risk that we will not be able to access the securitization market on favorable terms or at all; the risk that the economic recovery in the United States will stall or will be adversely affected by domestic or international economic conditions and risks associated with the Federal Reserve Board taking actions with respect to interest rates, any of which could adversely affect our interest income and interest rate margins and, therefore, our future operating results; the risk that the performance of our investment management business or of the equity and bond markets could lead clients to move their funds from or close their investment accounts with us, which would reduce our assets under management and adversely affect our operating results; risks associated with changes in income tax laws and regulations; and risks associated with seeking new client relationships and maintaining existing client relationships. Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in Item 1A, entitled “Risk Factors” in our 2017 Annual Report on Form 10-K for the fiscal year ended December 31, 2017 that we filed with the SEC on March 16, 2018, and other documents we file with the SEC from time to time. We urge readers of this news release to review the Risk Factors section of that Annual Report and the Risk Factors section of other documents we file with the SEC from

2

 


 

time to time. Also, our actual financial results in the future may differ from those currently expected due to additional risks and uncertainties of which we are not currently aware or which we do not currently view as, but in the future may become, material to our business or operating results. Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this news release, which speak only as of today's date, or to make predictions based solely on historical financial performance. We also disclaim any obligation to update forward-looking statements contained in this news release or in the above-referenced 2017 Annual Report on Form 10-K, whether as a result of new information, future events or otherwise, except as may be required by law or NASDAQ rules.

Contact:

John Michel

Chief Financial Officer

First Foundation Inc.

949-202-4160

jmichel@ff-inc.com

 

3

 


 

FIRST FOUNDATION INC.

CONSOLIDATED BALANCE SHEETS - Unaudited

(in thousands, except share and per share amounts)

 

 

 

 

March 31,

2018

 

December 31, 2017

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

177,356

 

 

$

120,394

 

Securities available-for-sale (“AFS”)

 

 

513,067

 

 

 

519,364

 

Loans held for sale

 

 

148,266

 

 

 

154,380

 

 

 

 

 

 

 

 

 

 

Loans, net of deferred fees

 

 

3,914,970

 

 

 

3,663,727

 

Allowance for loan and lease losses (“ALLL”)

 

 

(20,000

)

 

 

(18,400

)

Net loans

 

 

3,894,970

 

 

 

3,645,327

 

 

 

 

 

 

 

 

 

 

Investment in FHLB stock

 

 

22,626

 

 

 

19,060

 

Deferred taxes

 

 

13,629

 

 

 

12,143

 

Premises and equipment, net

 

 

6,716

 

 

 

6,581

 

Real estate owned (“REO”)

 

 

2,165

 

 

 

2,920

 

Goodwill and intangibles

 

 

33,551

 

 

 

33,576

 

Other assets

 

 

29,836

 

 

 

27,440

 

Total Assets

 

$

4,842,182

 

 

$

4,541,185

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits

 

$

3,636,192

 

 

$

3,443,527

 

Borrowings

 

 

769,000

 

 

 

678,000

 

Accounts payable and other liabilities

 

 

24,876

 

 

 

24,707

 

Total Liabilities

 

 

4,430,068

 

 

 

4,146,234

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

Common Stock, par value $.001: 70,000,000 shares authorized; 39,056,436 and 38,207,766 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively

 

 

39

 

 

 

38

 

Additional paid-in-capital

 

 

327,951

 

 

 

314,501

 

Retained earnings

 

 

94,479

 

 

 

85,503

 

Accumulated other comprehensive income (loss), net of tax

 

 

(10,355

)

 

 

(5,091

)

Total Shareholders’ Equity

 

 

412,114

 

 

 

394,951

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

4,842,182

 

 

$

4,541,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 


 

FIRST FOUNDATION INC.

CONSOLIDATED INCOME STATEMENTS - Unaudited

(in thousands, except share and per share amounts)

 

 

 

For the Quarter

Ended March 31,

 

 

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans

 

$

38,971

 

 

$

26,491

 

 

Securities

 

 

3,422

 

 

 

3,031

 

 

FHLB Stock, fed funds sold and deposits

 

 

926

 

 

 

838

 

 

Total interest income

 

 

43,319

 

 

 

30,360

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

 

5,872

 

 

 

3,192

 

 

Borrowings

 

 

3,179

 

 

 

1,110

 

 

Total interest expense

 

 

9,051

 

 

 

4,302

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

34,268

 

 

 

26,058

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

1,688

 

 

 

69

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

 

32,580

 

 

 

25,989

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Asset management, consulting and other fees

 

 

7,181

 

 

 

6,215

 

 

Gain on sale of loans

 

 

545

 

 

 

300

 

 

Other income

 

 

1,256

 

 

 

1,268

 

 

Total noninterest income

 

 

8,982

 

 

 

7,783

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

17,169

 

 

 

14,755

 

 

Occupancy and depreciation

 

 

4,171

 

 

 

3,414

 

 

Professional services and marketing costs

 

 

2,489

 

 

 

3,429

 

 

Customer service costs

 

 

2,771

 

 

 

693

 

 

Other expenses

 

 

2,388

 

 

 

2,418

 

 

Total noninterest expense

 

 

28,988

 

 

 

24,709

 

 

 

 

 

 

 

 

 

 

 

 

Income before taxes on income

 

 

12,574

 

 

 

9,063

 

 

Taxes on income

 

 

3,598

 

 

 

2,950

 

 

Net income

 

$

8,976

 

 

$

6,113

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.23

 

 

$

0.19

 

 

Diluted

 

$

0.23

 

 

$

0.18

 

 

Shares used in computation:

 

 

 

 

 

 

 

 

 

Basic

 

 

38,577,271

 

 

 

32,805,010

 

 

Diluted

 

 

39,124,732

 

 

 

33,961,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 


 

FIRST FOUNDATION INC.

SELECTED FINANCIAL INFORMATION - Unaudited

(in thousands, except share and per share amounts and percentages)

 

 

 

 

For the Quarter

Ended March 31,

 

 

 

2018

 

2017

 

Selected Income Statement Data:

 

 

 

 

 

 

 

 

 

Net interest income

 

$

34,268

 

 

$

26,058

 

 

Provision for loan losses

 

 

1,688

 

 

 

69

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

Asset management, consulting and other fees

 

 

7,181

 

 

 

6,215

 

 

Gain on sale of loans

 

 

545

 

 

 

300

 

 

Other

 

 

1,256

 

 

 

1,268

 

 

Noninterest expense

 

 

28,988

 

 

 

24,709

 

 

Income before taxes

 

 

12,574

 

 

 

9,063

 

 

Net income

 

 

8,976

 

 

 

6,113

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.23

 

 

$

0.19

 

 

Diluted

 

 

0.23

 

 

 

0.18

 

 

 

 

 

 

 

 

 

 

 

 

Selected Performance Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets - annualized

 

 

0.76

%

 

 

0.69

%

 

Return on average equity - annualized

 

 

9.0

%

 

 

8.5

%

 

Return on average tangible equity – annualized(1)

 

 

9.8

%

 

 

8.6

%

 

Net yield on interest-earning assets

 

 

2.96

%

 

 

2.96

%

 

Efficiency ratio (2)

 

 

67.0

%

 

 

73.0

%

 

Noninterest income as a % of total revenues

 

 

20.8

%

 

 

23.0

%

 

 

 

 

 

 

 

 

 

 

 

Other Information:

 

 

 

 

 

 

 

 

 

Loan originations

 

$

420,410

 

 

$

381,913

 

 

Charge-offs / average loans - annualized

 

 

0.01

%

 

 

(0.03)

%

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Tangible equity is a non-GAAP financial measure. See disclosures regarding “Use of Non-GAAP Financial Measures” included as a separate section in this press release.

 

(2)

Efficiency Ratio is a non-GAAP financial measure: See disclosures regarding “Use of Non-GAAP Financial Measures” included as a separate section in this press release

 


6

 


 

FIRST FOUNDATION INC.

SELECTED FINANCIAL INFORMATION - Unaudited

(in thousands, except share and per share amounts and percentages)

 

 

 

 

 

 

 

March 31,

2018

 

December 31, 2017

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

177,356

 

 

$

120,394

 

 

Loans held for sale

 

 

148,266

 

 

 

154,380

 

 

Loans, net of deferred fees

 

 

3,914,970

 

 

 

3,663,727

 

 

ALLL

 

 

20,000

 

 

 

18,400

 

 

Total assets

 

 

4,842,182

 

 

 

4,541,185

 

 

Noninterest-bearing deposits

 

 

1,170,927

 

 

 

1,097,196

 

 

Interest-bearing deposits

 

 

2,465,265

 

 

 

2,346,331

 

 

Borrowings

 

 

769,000

 

 

 

678,000

 

 

Shareholders’ equity

 

 

412,114

 

 

 

394,951

 

 

 

 

 

 

 

 

 

 

 

 

Selected Capital Data:

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets(3)

 

 

7.87

%

 

 

8.02

%

 

Tangible book value per share(3)

 

$

9.69

 

 

$

9.46

 

 

Shares outstanding at end of period

 

 

39,056,436

 

 

 

38,207,766

 

 

 

 

 

 

 

 

 

 

 

 

Other Information:

 

 

 

 

 

 

 

 

 

Assets under management (end of period)

 

$

4,190,258

 

 

$

4,296,077

 

 

Number of employees

 

 

391

 

 

 

394

 

 

Loan to deposit ratio

 

 

111.7

%

 

 

110.9

%

 

Nonperforming assets to total assets

 

 

0.28

%

 

 

0.31

%

 

Ratio of ALLL to loans(4)

 

 

0.54

%

 

 

0.54

%

 

 

 

 

 

 

 

 

 

 

 

 

(3)

Tangible common equity and tangible book value are non-GAAP financial measures. See disclosures regarding “Use of Non-GAAP Financial Measures” included as a separate section in this press release.

(4)

This ratio excludes loans acquired in an acquisition as GAAP requires estimated credit losses for acquired loans to be recorded as discounts to those loans.

 

 

 

 


7

 


 

FIRST FOUNDATION INC.

SEGMENT REPORTING - Unaudited

(in thousands)

 

 

 

For the Quarter

Ended March 31,

 

 

 

2018

 

2017

 

Banking:

 

 

 

 

 

 

 

 

 

Interest income

 

$

43,319

 

 

$

30,360

 

 

Interest expense

 

 

8,520

 

 

 

4,277

 

 

Net interest income

 

 

34,799

 

 

 

26,083

 

 

Provision for loan losses

 

 

1,688

 

 

 

69

 

 

Noninterest income

 

 

2,557

 

 

 

2,516

 

 

Noninterest expense

 

 

21,811

 

 

 

18,331

 

 

Income before taxes on income

 

$

13,857

 

 

$

10,199

 

 

 

 

 

 

 

 

 

 

 

 

Wealth Management:

 

 

 

 

 

 

 

 

 

Noninterest income

 

$

6,414

 

 

$

5,457

 

 

Noninterest expense

 

 

5,817

 

 

 

5,190

 

 

Income before taxes on income

 

$

597

 

 

$

267

 

 

 

 

 

 

 

 

 

 

 

 

Other and Eliminations:

 

 

 

 

 

 

 

 

 

Interest income

 

$

 

 

$

 

 

Interest expense

 

 

531

 

 

 

25

 

 

Net interest income

 

 

(531

)

 

 

(25

)

 

Noninterest income

 

 

11

 

 

 

(190

)

 

Noninterest expense

 

 

1,360

 

 

 

1,188

 

 

Loss before taxes on income

 

$

(1,880

)

 

$

(1,403

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 


8

 


 

FIRST FOUNDATION INC.

ROLLING INCOME STATEMENTS - Unaudited

(in thousands, except share and per share amounts)

 

 

 

For the Quarter Ended

 

 

March 31,

2017

 

June 30,

2017

 

September 30,

2017

 

December 31,

2017

 

March 31,

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

26,491

 

 

$

29,982

 

 

$

31,236

 

 

$

33,998

 

 

$

38,971

 

Securities

 

 

3,031

 

 

 

3,126

 

 

 

3,023

 

 

 

3,227

 

 

 

3,422

 

FHLB Stock, fed funds sold and deposits

 

 

838

 

 

 

544

 

 

 

619

 

 

 

686

 

 

 

926

 

Total interest income

 

 

30,360

 

 

 

33,652

 

 

 

34,878

 

 

 

37,911

 

 

 

43,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

3,192

 

 

 

4,012

 

 

 

4,899

 

 

 

5,340

 

 

 

5,872

 

Borrowings

 

 

1,110

 

 

 

1,745

 

 

 

1,539

 

 

 

1,346

 

 

 

3,179

 

Total interest expense

 

 

4,302

 

 

 

5,757

 

 

 

6,438

 

 

 

6,686

 

 

 

9,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

26,058

 

 

 

27,895

 

 

 

28,440

 

 

 

31,225

 

 

 

34,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

69

 

 

 

1,092

 

 

 

701

 

 

 

900

 

 

 

1,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

 

25,989

 

 

 

26,803

 

 

 

27,739

 

 

 

30,325

 

 

 

32,580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset management, consulting and other fees

 

 

6,215

 

 

 

6,557

 

 

 

6,900

 

 

 

7,038

 

 

 

7,181

 

Gain on sale of loans

 

 

300

 

 

 

2,050

 

 

 

1,962

 

 

 

2,717

 

 

 

545

 

Other income

 

 

1,268

 

 

 

1,090

 

 

 

1,001

 

 

 

1,621

 

 

 

1,256

 

Total noninterest income

 

 

7,783

 

 

 

9,697

 

 

 

9,863

 

 

 

11,376

 

 

 

8,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

14,755

 

 

 

13,983

 

 

 

14,117

 

 

 

13,703

 

 

 

17,169

 

Occupancy and depreciation

 

 

3,414

 

 

 

3,879

 

 

 

3,801

 

 

 

4,302

 

 

 

4,171

 

Professional services and marketing costs

 

 

3,429

 

 

 

207

 

 

 

1,479

 

 

 

2,572

 

 

 

2,489

 

Customer service costs

 

 

693

 

 

 

1,319

 

 

 

2,229

 

 

 

2,800

 

 

 

2,771

 

Other expenses

 

 

2,418

 

 

 

2,825

 

 

 

1,767

 

 

 

5,284

 

 

 

2,388

 

Total noninterest expense

 

 

24,709

 

 

 

22,213

 

 

 

23,393

 

 

 

28,661

 

 

 

28,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before taxes on income

 

 

9,063

 

 

 

14,287

 

 

 

14,209

 

 

 

13,040

 

 

 

12,574

 

Taxes on income

 

 

2,950

 

 

 

4,671

 

 

 

4,629

 

 

 

10,767

 

 

 

3,598

 

Net income

 

$

6,113

 

 

$

9,616

 

 

$

9,580

 

 

$

2,273

 

 

$

8,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.19

 

 

$

0.29

 

 

$

0.28

 

 

$

0.06

 

 

$

0.23

 

Diluted

 

$

0.18

 

 

$

0.28

 

 

$

0.27

 

 

$

0.06

 

 

$

0.23

 

Shares used in computation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

32,805,010

 

 

 

33,623,671

 

 

 

34,565,949

 

 

 

36,890,085

 

 

 

38,577,271

 

Diluted

 

 

33,961,220

 

 

 

34,564,319

 

 

 

35,259,632

 

 

 

37,500,952

 

 

 

39,124,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


9

 


 

FIRST FOUNDATION INC.

ROLLING SEGMENT REPORTING - Unaudited

(in thousands)

 

 

 

For the Quarter Ended

 

 

March 31,

2017

 

June 30,

2017

 

September 30,

2017

 

December 31,

2017

 

March 31,

2018

Banking:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

30,360

 

 

$

33,652

 

 

$

34,877

 

 

$

37,912

 

 

$

43,319

 

Interest expense

 

 

4,277

 

 

 

5,575

 

 

 

6,210

 

 

 

6,468

 

 

 

8,520

 

Net interest income

 

 

26,083

 

 

 

28,077

 

 

 

28,667

 

 

 

31,444

 

 

 

34,799

 

Provision for loan losses

 

 

69

 

 

 

1,092

 

 

 

701

 

 

 

900

 

 

 

1,688

 

Noninterest income

 

 

2,516

 

 

 

4,165

 

 

 

3,955

 

 

 

5,380

 

 

 

2,557

 

Noninterest expense

 

 

18,331

 

 

 

15,842

 

 

 

17,333

 

 

 

22,484

 

 

 

21,811

 

Income before taxes on income

 

$

10,199

 

 

$

15,308

 

 

$

14,588

 

 

$

13,440

 

 

$

13,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth Management:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

$

5,457

 

 

$

5,745

 

 

$

6,133

 

 

$

6,221

 

 

$

6,414

 

Noninterest expense

 

 

5,190

 

 

 

5,042

 

 

 

5,096

 

 

 

5,141

 

 

 

5,817

 

Income before taxes on income

 

$

267

 

 

$

703

 

 

$

1,037

 

 

$

1,080

 

 

$

597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other and Eliminations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

 

Interest expense

 

 

25

 

 

 

182

 

 

 

228

 

 

 

218

 

 

 

531

 

Net interest income

 

 

(25

)

 

 

(182

)

 

 

(228

)

 

 

(218

)

 

 

(531

)

Noninterest income

 

 

(190

)

 

 

(213

)

 

 

(224

)

 

 

(226

)

 

 

11

 

Noninterest expense

 

 

1,188

 

 

 

1,329

 

 

 

964

 

 

 

1,036

 

 

 

1,360

 

Loss before taxes on income

 

$

(1,403

)

 

$

(1,724

)

 

$

(1,416

)

 

$

(1,480

)

 

$

(1,880

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


10

 


 

FIRST FOUNDATION INC.

SELECTED INFORMATION: INTEREST MARGIN - Unaudited

(in thousands, except percentages)

 

 

 

For the Quarter

Ended March 31,

 

 

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

Average Balances:

 

 

 

 

 

 

 

 

 

Loans

 

$

3,942,402

 

 

$

2,932,011

 

 

Securities

 

 

519,259

 

 

 

511,962

 

 

Total interest-earnings assets

 

 

4,620,086

 

 

 

3,516,207

 

 

Deposits: interest-bearing

 

 

2,322,051

 

 

 

1,916,422

 

 

Deposits: noninterest-bearing

 

 

1,220,435

 

 

 

700,613

 

 

Borrowings

 

 

735,024

 

 

 

634,422

 

 

 

 

 

 

 

 

 

 

 

 

Average Yield / Rate

 

 

 

 

 

 

 

 

 

Loans

 

 

3.96

%

 

 

3.62

%

 

Securities

 

 

2.64

%

 

 

2.37

%

 

Total interest-earnings assets

 

 

3.76

%

 

 

3.46

%

 

Deposits (interest-bearing only)

 

 

1.03

%

 

 

0.68

%

 

Deposits (noninterest and interest-bearing)

 

 

0.67

%

 

 

0.49

%

 

Borrowings

 

 

1.75

%

 

 

0.71

%

 

Total interest-bearing liabilities

 

 

1.20

%

 

 

0.68

%

 

 

 

 

 

 

 

 

 

 

 

Net Interest Rate Spread

 

 

2.56

%

 

 

2.78

%

 

 

 

 

 

 

 

 

 

 

 

Net Yield on Interest-earning Assets

 

 

2.96

%

 

 

2.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

March 31,

2017

 

June 30,

2017

 

September 30,

2017

 

December 31,

2017

 

March 31,

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,932,011

 

 

$

3,240,755

 

 

$

3,345,159

 

 

$

3,584,283

 

 

$

3,942,402

 

Securities

 

 

511,962

 

 

 

496,896

 

 

 

481,741

 

 

 

502,477

 

 

 

519,259

 

Total interest-earnings assets

 

 

3,516,207

 

 

 

3,822,758

 

 

 

3,930,860

 

 

 

4,208,592

 

 

 

4,620,086

 

Deposits: interest-bearing

 

 

1,916,422

 

 

 

2,054,400

 

 

 

2,157,282

 

 

 

2,274,163

 

 

 

2,322,051

 

Deposits: noninterest-bearing

 

 

700,613

 

 

 

809,129

 

 

 

1,013,753

 

 

 

1,244,750

 

 

 

1,220,435

 

Borrowings

 

 

634,422

 

 

 

679,055

 

 

 

454,273

 

 

 

367,701

 

 

 

735,024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Yield / Rate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

3.62

%

 

 

3.70

%

 

 

3.73

%

 

 

3.79

%

 

 

3.96

%

Securities

 

 

2.37

%

 

 

2.52

%

 

 

2.51

%

 

 

2.57

%

 

 

2.64

%

Total interest-earnings assets

 

 

3.46

%

 

 

3.52

%

 

 

3.55

%

 

 

3.60

%

 

 

3.76

%

Deposits (interest-bearing only)

 

 

0.68

%

 

 

0.78

%

 

 

0.90

%

 

 

0.93

%

 

 

1.03

%

Deposits (noninterest and interest-bearing)

 

 

0.49

%

 

 

0.56

%

 

 

0.61

%

 

 

0.60

%

 

 

0.67

%

Borrowings

 

 

0.71

%

 

 

1.03

%

 

 

1.34

%

 

 

1.45

%

 

 

1.75

%

Total interest-bearing liabilities

 

 

0.68

%

 

 

0.84

%

 

 

0.98

%

 

 

1.00

%

 

 

1.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Rate Spread

 

 

2.78

%

 

 

2.68

%

 

 

2.57

%

 

 

2.60

%

 

 

2.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Yield on Interest-earning Assets

 

 

2.96

%

 

 

2.92

%

 

 

2.90

%

 

 

2.97

%

 

 

2.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


11

 


 

Use of Non-GAAP Financial Measures

 

To supplement our unaudited condensed consolidated financial statements presented in accordance with GAAP, we use certain non-GAAP measures (including, but not limited to, non-GAAP net income and non-GAAP financial ratios) of financial performance. These supplemental performance measures may vary from, and may not be comparable to, similarly titled measures by other companies in our industry. Non-GAAP financial measures are not in accordance with, or an alternative for, GAAP. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. A non-GAAP financial measure may also be a financial metric that is not required by GAAP or other applicable requirement.

 

We believe that these non-GAAP financial measures, when taken together with the corresponding GAAP financial measures (as applicable), provide meaningful supplemental information regarding our performance by providing additional information used by management that is not otherwise required by GAAP or other applicable requirements. Our management uses, and believes that investors benefit from referring to, these non-GAAP financial measures in assessing our operating results and when planning, forecasting and analyzing future periods. These non-GAAP financial measures also facilitate a comparison of our performance to prior periods. We believe these measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. However, these non-GAAP financial measures should be considered in addition to, not as a substitute for or superior to, net income or other financial measures prepared in accordance with GAAP. In the information below, we have provided a reconciliation of, where applicable, the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release, or a reconciliation of the non-GAAP calculation of the financial measure.

 

In this press release, we use certain non-GAAP financial ratios and measures that are not required by GAAP or exclude certain financial items from calculations that are otherwise required under GAAP, including:

 

 

The efficiency ratio is the ratio of noninterest expense to the sum of net interest income and noninterest income and may exclude one-time items of income or expense.

 

 

Tangible common equity (also referred to as tangible book value or tangible equity) and tangible assets, are equal to common equity and assets, respectively, less $33.6 million of goodwill and intangible assets as of March 31, 2018 and December 31, 2017. We believe that this information is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of capital ratios.

 

 

Average tangible equity is equal to average common equity less $33.6 million and $2.1 million of average goodwill and intangible assets for the quarters ended March 31, 2018 and March 31, 2017, respectively. We believe that this information is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of capital ratios.


 

12

 


 

Discussion of Changes in Results of Operations and Financial Position

Quarter Ended March 31, 2018 as Compared to Quarter Ended March 31, 2017

Our net income and income before taxes in the first quarter of 2018 were $9.0 million and $12.6 million, respectively, as compared to $6.1 million and $9.1 million, respectively, in the first quarter of 2017. The $3.5 million increase in income before taxes was the result of a $3.7 million increase in income before taxes for Banking and a $0.3 million increase in income before taxes for Wealth Management which were partially offset by a $0.5 million increase in corporate interest expense. The increase in Banking was due to higher net interest income which was partially offset by a higher provision for loan losses and higher noninterest expenses. The increase in Wealth Management was due to higher noninterest income which was partially offset by higher noninterest expenses.

Our effective tax rate for the first quarter of 2018 was 28.6% as compared to 32.5% for the first quarter of 2017. As a result of reduced federal tax rates, our statutory tax rate decreased from 41.6% in 2017 to 29.0% in 2018. During the first quarter of 2017, we realized a 930 basis point reduction in our effective tax rate related to excess tax benefits resulting from the exercise of stock awards.

Net interest income for Banking increased 33% from $26.1 million in the first quarter of 2017, to $34.8 million in the first quarter of 2018 due to a 31% increase in interest-earning assets. On a consolidated basis, a decrease in our net interest rate spread was offset by a higher proportion of noninterest-bearing deposits and equity balances. As a result, our net yield on interest earning assets was 2.96% in both the first quarter of 2017 and the first quarter of 2018. The decrease in the net interest rate spread from 2.78% in the first quarter of 2017 to 2.56% in the first quarter of 2018 was due to an increase in the cost of interest-bearing liabilities from 0.68% in the first quarter of 2017 to 1.20% in the first quarter of 2018 which was partially offset by an increase in yield on total interest-earning assets from 3.46% in the first quarter of 2017 to 3.76% in the first quarter of 2018. The yield on interest-earning assets increased as new loans and securities added to the portfolio bear interest rates higher than the current portfolio rates as a result of increases in market rates. The increase in the cost of interest-bearing liabilities was due to increased costs of interest-bearing deposits, resulting from increases in deposit market rates, and increased costs of borrowings as the average rate on FHLB advances increased from 0.70% in the first quarter of 2017 to 1.55% in the first quarter of 2018. The average balance outstanding under the holding company line of credit increased from $2.2 million in the first quarter of 2017 to $41.6 million in the first quarter of 2018, resulting in a $0.5 million increase in corporate interest expense.

The provision for loan losses in the first quarter of 2018 was $1.7 million as compared to $0.1 million in the first quarter of 2017. The $1.7 million provision in the first quarter of 2018, during which we increased our loan balances by 7%, allowed us to maintain an ALLL equal to 54 basis points of non-acquired loans as compared to a decrease in our ALLL percentage in the first quarter of 2017.

Noninterest income in Banking in the first quarter of 2018 was comparable to the first quarter of 2017 as a $0.2 million increase in gain on sale of loans was offset by decrease in insurance revenues.  During the first quarter of 2018 we realized $0.5 million in gains on the sale of $52 million of multifamily loans, while in the first quarter of 2017 we realized $0.3 million of gains on the sale of $21 million of multifamily loans. Noninterest income for Wealth Management increased by $1.0 million in the first quarter of 2018 when compared to the corresponding period in 2017 due to higher levels of AUM.

Noninterest expense in Banking increased from $18.3 million in the first quarter of 2017 to $21.8 million in the first quarter of 2018, due increases in staffing and costs associated with the Bank’s expansion, including the acquisition of Community 1st Bank (“C1B”) in November 2017, and the growth of its balances of loans and deposits. Compensation and benefits for Banking increased $2.2 million or 22% during the first quarter of 2018 as compared to the first quarter of 2017 due to salary increases and an increase in the number of full time equivalent

13

 


 

employees (“FTE”) in Banking, which increased to 338.4 in the first quarter of 2018 from 290.0 in the first quarter of 2017 as a result of the increased staffing related to the C1B acquisition and additional personnel added to support the growth in loans and deposits. A $0.7 million increase in occupancy and depreciation for Banking in the first quarter of 2018 as compared to the first quarter of 2017 was due to costs related to the C1B acquisition and increases in our data processing costs due to increased volumes and the implementation of enhancements. The $1.2 million decrease in professional services and marketing was due to costs incurred in the first quarter of 2017 related to the resolution of an outstanding litigation matter. Customer service costs for Banking increased from $0.7 million in the first quarter of 2017 to $2.8 million in the first quarter of 2018 due to a 70% increase in average balances and increases in the earnings credit rates paid on the balances. The increases in the earnings credit rates reflects the increases in short term market rates during the first quarter of 2018 when compared to the first quarter of 2017. The increase in noninterest expense for Wealth Management was due to a $0.2 million increase in compensations and benefits and a $0.4 million increase in professional services and marketing costs. The increase in compensation and benefits for Wealth Management was due to raises given in the first quarter of 2018. The increase in professional services and marketing for Wealth Management was due to the legal related costs and increases in referral fees due to higher levels of AUM.

Quarter Ended March 31, 2018 as Compared to Quarter Ended December 31, 2017

Our net income and income before taxes in the first quarter of 2018 were $9.0 million and $12.6 million, respectively, as compared to $2.3 million and $13.0 million, respectively, in the fourth quarter of 2017.

Income before taxes for Banking increased by $0.4 million, while income before taxes for Wealth Management decreased by $0.5 million and corporate interest expense increased by $0.3 million. The increase in Banking was due to higher net interest income and lower noninterest expenses which were partially offset by a higher provision for loans losses and lower noninterest income. The decrease in Wealth Management was due to lower noninterest income and higher noninterest expenses.

In the fourth quarter of 2017, we recorded a $5.4 million tax charge, attributable to the remeasurement of the net deferred tax asset as a result of the reduced corporate tax rate under the Tax Cuts and Jobs Act enacted in the fourth quarter of 2017. As a result, the effective tax rate for the fourth quarter of 2017 was 82.6% as compared to a statutory rate of approximately 41.5%. As a result of reduced federal tax rates, our statutory tax rate decreased from in 41.6% in 2017 to 29.0% in 2018. Our effective tax rate in the first quarter of 2018 was 28.6%.

Net interest income for Banking increased 11% from $31.4 million in the fourth quarter of 2017 to $34.8 million in the first quarter of 2018 due to a 10% increase in interest-earning assets. On a consolidated basis, a decrease in our net interest rate spread was offset by a higher proportion of equity balances. As a result, our net yield on interest earning assets was 2.97% in the fourth quarter of 2017 and 2.96% in the first quarter of 2018. The decrease in the net interest rate spread from 2.60% in the fourth quarter of 2017 to 2.56% in the first quarter of 2018 was due to an increase in the cost of interest-bearing liabilities, which increased from 1.00% in the fourth quarter of 2017 to 1.20% in the first quarter of 2018, which was partially offset by an increase in yield on total interest-earning assets, which increased from 3.60% in the fourth quarter of 2017 to 3.76% in the first quarter of 2018. The yield on interest-earning assets increased as new loans and securities added to the portfolio bear interest rates higher than the current portfolio rates as a result of increases in market rates. The increase in the cost of interest-bearing liabilities was due to increased costs of interest-bearing deposits, resulting from increases in deposit market rates, and increased costs of borrowings as the average rate on FHLB advances increased from 1.28% in the fourth quarter of 2017 to 1.55% in the first quarter of 2018. The average balance outstanding under the holding company line of credit increased from $17.4 million in the fourth quarter of 2017 to $41.6 million in the first quarter of 2018, resulting in a $0.3 million increase in corporate interest expenses.

14

 


 

The provision for loan losses in the first quarter of 2018 was $1.7 million as compared to $0.9 million in the fourth quarter of 2017 primarily because the increase in outstanding loan balances, excluding acquired loans, was 43% higher in the first quarter of 2018 as compared to the fourth quarter of 2017.

Noninterest income in Banking decreased from $5.4 million in the fourth quarter of 2017 to $2.6 million in the first quarter of 2018 primarily due to lower gains on sales of loans. During the first quarter of 2018 we realized $0.5 million in gains on the sale of $52 million of multifamily loans, while in the fourth quarter of 2017 we realized $2.7 million of gains on the sale of $167 million of multifamily loans. In addition, loan related fees, including prepayment fees, were $0.5 million lower in the first quarter of 2018 as compared to the fourth quarter of 2017.

Noninterest expense in Banking decreased from $22.5 million in the fourth quarter of 2017 to $21.8 million in the first quarter of 2018. Compensation and benefit costs for Banking increased $3.1 million due to a 2% increase in FTE and seasonal increases in costs associated with raises, employer taxes and employer contributions to retirement plans. Legal costs for Banking decreased by $0.6 million during the first quarter of 2018 as compared to the fourth quarter of 2017 due to higher costs incurred during the fourth quarter of 2017 related to litigation matters. The increase in noninterest expense for Wealth Management was due to a $0.3 million increase in compensations and benefits and a $0.3 million increase in professional services and marketing costs. The increase in compensation and benefits for Wealth Management was due to seasonal increases in costs associated with raises, employer taxes and employer contributions to retirement plans. The increase in professional services and marketing for Wealth Management was due to the legal related costs. On a consolidated basis, other expenses were $2.9 million lower during the first quarter of 2018 as compared to the fourth quarter of 2017 primarily due to $2.6 million of one-time costs related to the acquisition of C1B incurred in the fourth quarter of 2017.

Changes in Financial Position

During the first quarter of 2018, total assets increased by $301 million primarily due to increases in cash and cash equivalents and loans. Cash and cash equivalents increased to $177 million at March 31, 2018 from $120 million at December 31, 2017 as we increased our on balance sheet liquidity to maintain compliance with regulatory guidelines. Loans and loans held for sale increased by $245 million as a result of $420 million of originations which were partially offset by the sale of $52 million of multifamily loans and payoffs or scheduled payments of $123 million. Deposits increased by $193 million as our specialty deposits, branch deposits and wholesale deposits increased by $52 million, $16 million and $125 million, respectively. Borrowings increased by $91 million due primarily to the additional borrowings utilized to support our loan growth. During 2018, the Company sold 0.6 million shares of its common stock through its at-the-market offering at an average price of $18.46 per share, generating net proceeds of $11.3 million. At March 31, 2018, the outstanding balance on the holding company line of credit was $30 million as compared to $50 million at December 31, 2017.

Our credit quality remains strong as our ratio of non-performing assets to total assets is at 0.28% at March 31, 2018. We recorded a $0.1 million loan chargeoff in the first quarter of 2018 as compared to 0.2 million of recoveries in first quarter of 2017. The ratio of the allowance for loan and lease losses to loans, excluding loans acquired in acquisitions, was 0.54% at March 31, 2018 and December 31, 2017.

  

15