EX-99.1 2 ex_133792.htm EXHIBIT 99.1 ex_133792.htm

Exhibit 99.1

  

FFBW, Inc. Announces December 31, 2018 Financial Results

 

FFBW, Inc. Posts Another Successful Quarter

 

Brookfield, WI, February 7, 2019FFBW, Inc. (Nasdaq: FFBW) (the “Company”), the parent company of First Federal Bank of Wisconsin (the “Bank”), a federally chartered stock savings bank offering full-service commercial banking, retail banking and residential lending, today announced unaudited financial results for the three months and year ended December 31, 2018. The December 31, 2018 results showed significant period-over-period earnings growth, improved asset quality, and solid loan portfolio growth. For the three months and year ended December 31, 2018, net income was $233,000, or $0.04 per share, and $1.1 million, or $0.17 per share, respectively, compared with net losses of $417,000, or $0.07 per share, and $186,000, or $0.03 per share, for the same respective periods last year.

 

Edward H. Schaefer, President and CEO, commented, “Our fourth quarter results marked a strong finish to a successful first full year as a public company. We were able to strategically realign our balance sheet, realizing a loss on sale of securities during the quarter, and still finished ahead of our budget. By selling more than $5.4 million in lower-yielding securities, we positioned ourselves to reinvest those funds into higher-yielding loans and securities, thereby increasing our future earnings.”

 

Fourth Quarter and Year-to-Date Highlights

 

 

Earnings growth. Quarterly earnings improved $650,000 from a loss of $417,000 to income of $233,000, and annual earnings increased more than $1.2 million from a loss of $186,000 to income of $1.1 million.

 

 

Asset quality improvement. Nonperforming assets decreased 58% to $789,000 at December 31, 2018 from $1.9 million as of December 31, 2017. Non-performing loans to total loans dropped to 0.36% at December 31, 2018 compared to 0.72% at December 31, 2017.

 

 

Strong loan portfolio growth. Net loans have increased 16% since December 31, 2017 to $199 million. Commercial loans have increased $26 million, while residential real estate and consumer loans have increased $2 million for the same period.

 

 

Repurchase Plan Announcement

 

On January 25, 2019, the Company announced that the Board of Directors authorized the repurchase of up to 5% of total outstanding shares of common stock (“the Repurchase Program”). The Company is not obligated to repurchase any such shares under the Repurchase Program, but will make decisions based on the prevailing market prices and in accordance with federal securities laws.

 

 

Income Statement and Balance Sheet Overview

 

Total interest and dividend income increased $375,000, or 15.4%, to $2.8 million for the fourth quarter of 2018 compared to $2.4 million for the prior year quarter. Average interest-earning assets increased $1.5 million, or 0.6%, for the quarter ended December 31, 2018 compared to the quarter ended December 31, 2017 and the weighted average yield on interest-earning assets increased 58 basis points for quarter to quarter. Total interest and dividend income increased $1.6 million, or 17.9%, to $10.6 million for the year ended December 31, 2018 compared to $9.0 million for 2017. Total average interest-earning assets increased $21.4 million, or 9.5%, for the year ended December 31, 2018 compared to the year ended December 31, 2017, and the weighted average yield on interest-earning assets increased 31 basis points year to year.

 

 

 

 

Total interest expense increased $272,000, or 72.9%, to $645,000 for the quarter ended December 31, 2018 compared to $373,000 for the quarter ended December 31, 2017. Average interest-bearing liabilities increased $4.7 million, or 2.6%, for the quarter ended December 31, 2018 compared to the quarter ended December 31, 2017, and the cost of funds increased 57 basis points to 1.40% for the quarter ended December 31, 2018 compared to 0.83% for the quarter ended December 31, 2017. The increase in average cost of funds was primarily the result of rising interest rates and competition within our market. Total interest expense increased $555,000, or 35.7%, to $2.1 million for the year ended December 31, 2018 compared to $1.6 million for the year ended December 31, 2017. Average interest-bearing liabilities increased $767,000, or 0.4%, for 2018 compared to 2017, and the cost of funds increased 30 basis points to 1.15% for the year ended December 31, 2018 compared to 0.85% for year ended December 31, 2017.

 

Net interest margin was 3.48% and 3.44% for the three and twelve months ended December 31, 2018, compared to 3.34% and 3.29% for the three and twelve months ended December 31, 2017, respectively.

 

The loan loss provision was $98,000 for the quarter ended December 31, 2018 compared to $253,000 the quarter ended December 31, 2017. The net recoveries for the 2018 were $1,000, 0.00%, of average total loans. The loan loss provision was $513,000 for the year ended December 31, 2018 compared to $419,000 for the year ended December 31, 2017. Net charge-offs for 2018 were $195,000, 0.10% of average total loans. At December 31, 2018, our allowance for loan loss is $2.1 million, or 1.05%, of total loans. Management believes the allowance is adequate for future probable losses.

 

Noninterest income decreased to $39,000 for the three months ended December 31, 2018 compared to $264,000 for the three months ended December 31, 2017. The decreased resulted primarily from a $224,000 loss from sale of securities completed in the fourth quarter as part of a balance sheet restructuring strategy to sell more than $5.4 million of securities with below market book yields and redeploy those funds into higher yielding assets. By redeploying those funds into higher yielding loans and securities, management expects an earnback period of approximately 1.15 years. Both gain on sale of loans and service charges and other fees improved for the three months ended December 31, 2018 compared to the same period in the prior year.

 

Compared to 2017, noninterest income decreased $191,000. This was primarily due to the following: (1) gain on sale of loans dropped $22,000 in 2018 compared to 2017 due to management’s decision to retain more mortgage loans in the loan portfolio rather than selling to the secondary market, (2) a loss of $224,000 from the sale of securities recognized in the fourth quarter, and (3) 2017 included a gain on the sales of two office buildings. This was partially offset by the increase in service charges and other fees of $92,000 year over year.

 

Noninterest expense decreased $421,000 to $1.8 million for the three months ended December 31, 2018 compared to $2.2 million for the three months ended December 31, 2017. The Company had decreases in other noninterest expense, occupancy and equipment, and foreclosed assets while having increases in salaries and employee benefits, data processing, and professional fees. Noninterest expense decreased $524,000 to $7.3 million for the year ended December 31, 2018 compared to $7.8 million for the year ended December 31, 2017. The Company had decreases in other noninterest expense and occupancy and equipment while having increases in salaries and employee benefits, data processing, foreclosed assets, and professional fees. The other noninterest expense decrease is due to the third quarter 2017 donation of our former downtown office to a local community group and the fourth quarter 2017 donation to FFBW Community Foundation, Inc.

 

Total assets increased $6.2 million to $262.7 million at December 31, 2018 from $256.5 million at December 31, 2017. This increase was primarily due to the increase in total loans of $27.3 million to $198.7 million at December 31, 2018 from $171.4 million at December 31, 2017. The increase in loans resulted from increases in our commercial real estate loans of $16.2 million, development loans of $6.3 million, and multifamily loans of $2.8 million. The increase in loans was offset by decreases in cash and cash equivalents of $7.3 million and available for sale securities of $14.3 million. Total deposits increased $292,000 to $183.2 million at December 31, 2018 from $182.9 million at December 31, 2017, primarily due to the increase in certificates required to fund the increasing loan activity.

 

 

 

 

Nonaccrual loans decreased to $720,000, or 0.36% of total loans, at December 31, 2018 from $1.2 million, or 0.72% of total loans, at December 31, 2017. Non-performing assets decreased to $789,000, or 0.30% of total assets, at December 31, 2018 compared to $1.9 million, or 0.73% of total assets, at December 31, 2017.

 

The following table presents the estimated regulatory capital ratios for the Company, the Bank, and the minimum requirements for the Bank at December 31, 2018.

 

At December 31, 2018

 

Company

   

Bank

   

Minimum Requirement For Capital Adequacy Purposes

   

Minimum Requirement to Be Well Capitalized Under Prompt Corrective Action Provisions

 

Tier 1 leverage ratio

    22.8 %     18.4 %     4.0 %     5.0 %

Common equity Tier 1 capital ratio

    29.3 %     23.7 %     4.5 %     6.5 %

Tier1 capital ratio

    29.3 %     23.7 %     6.0 %     8.0 %

Total capital ratio

    30.4 %     24.7 %     8.0 %     10.0 %

 

 

About the Company

 

FFBW, Inc. is the holding company for First Federal Bank of Wisconsin, a wholly owned subsidiary. The Company’s stock trades on the NASDAQ Capital Market under the symbol “FFBW.”  First Federal Bank of Wisconsin is a full-service federally chartered stock savings bank based in Waukesha, Wisconsin, servicing customers in Waukesha and Milwaukee Counties in Wisconsin through 4 branch locations.

 

Cautionary Statement Regarding Forward-Looking Statements

 

This release contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect” and words of similar meaning. These forward-looking statements include, but are not limited to: statements of our goals, intentions and expectations; statements regarding our business plans, prospects, growth and operating strategies; statements regarding the quality of our loan and investment portfolios; and estimates of our risks and future costs and benefits. These forward-looking statements are based on current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: general economic conditions, either nationally or in our market areas, that are worse than expected; changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; our ability to access cost-effective funding; fluctuations in real estate values and both residential and commercial real estate market conditions; demand for loans and deposits in our market area; our ability to implement and change our business strategies; competition among depository and other financial institutions; inflation and changes in the interest rate environment that reduce our margins and yields, our mortgage banking revenues, the fair value of financial instruments or our level of loan originations, or increase the level of defaults, losses and prepayments on loans we have made and make; adverse changes in the securities or secondary mortgage markets; changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements, including as a result of Basel III; the impact of the Dodd-Frank Act and the implementing regulations; changes in the quality or composition of our loan or investment portfolios; technological changes that may be more difficult or expensive than expected; the inability of third-party providers to perform as expected; our ability to manage market risk, credit risk and operational risk in the current economic environment; our ability to enter new markets successfully and capitalize on growth opportunities; our ability to successfully integrate into our operations any assets, liabilities, customers, systems and management personnel we may acquire and our ability to realize related revenue synergies and cost savings within expected time frames, and any goodwill charges related thereto; changes in consumer spending, borrowing and savings habits; changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission or the Public Company Accounting Oversight Board; our ability to retain key employees; our compensation expense associated with equity allocated or awarded to our employees; and changes in the financial condition, results of operations or future prospects of issuers of securities that we own. Because of these and a wide variety of other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements.

 

Contact: Nikola B. Schaumberg, CFO

(262) 542-4448

 

 

 

 

FFBW, Inc.

Balance Sheets

December 31, 2018 (Unaudited) and December 31, 2017

(In thousands, except share data)

 

   

December 31,

   

December 31,

 

 

 

2018

   

2017

 
Assets                 

Cash and due from banks

  $ 1,746     $ 3,285  

Fed funds sold

    2,742       8,528  

Cash and cash equivalents

    4,488       11,813  

Available for sale securities, stated at fair value

    43,751       58,012  

Loans held for sale

    679       109  

Loans, net of allowance for loan and lease losses of $2,118 and $1,800, respectively

    198,694       171,355  

Premises and equipment, net

    5,057       5,290  

Foreclosed assets

    69       619  

FHLB stock, at cost

    739       514  

Accrued interest receivable

    768       782  

Cash value of life insurance

    7,007       6,558  

Other assets

    1,474       1,429  

TOTAL ASSETS

  $ 262,726     $ 256,481  
                 

Liabilities and Equity

               

Deposits

  $ 183,205     $ 182,913  

Advance payments by borrowers for taxes and insurance

    55       36  

FHLB advances

    17,750       12,750  

Accrued interest payable

    70       37  

Other liabilities

    1,284       1,256  

Total liabilities

  $ 202,364     $ 196,992  

Preferred stock ($0.01 par value, 1,000,000 authorized, no shares issued or outstanding as of December 31, 2018 and 2017, respectively)

  $ -     $ -  

Common stock ($0.01 par value, 19,000,000 authorized, 6,696,742 and 6,612,500 issued and outstanding as of December 31, 2018 and 2017, respectively)

    67       66  

Additional paid in capital

    28,326       28,296  

Retained earnings

    34,995       33,937  

Unallocated common stock of Employee Stock Ownership Plan ("ESOP") (243,303 and 256,263 shares at December 31, 2018 and 2017, respectively)

    (2,433 )     (2,563 )

Accumulated other comprehensive loss, net of income taxes

    (593 )     (247 )

Total equity

  $ 60,362     $ 59,489  

TOTAL LIABILITIES AND EQUITY

  $ 262,726     $ 256,481  

 

 

 

 

FFBW, Inc.

Statements of Income

Three Months and Year Ended December 31, 2018 and 2017 (Unaudited)

(In thousands, except share data)

 

   

Three months ended December 31,

   

Years ended December 31,

 
   

2018

   

2017

   

2018

   

2017

 

Interest and dividend income:

                               

Loans, including fees

  $ 2,491     $ 2,081     $ 9,192     $ 7,817  

Securities

                               

Taxable

    296       270       1,290       943  

Tax-exempt

    -       27       49       142  

Other

    30       64       78       93  

Total interest and dividend income

    2,817       2,442       10,609       8,995  

Interest expense:

                               

Interest-bearing deposits

    538       316       1,677       1,314  

Borrowed funds

    107       57       432       240  

Total interest expense

    645       373       2,109       1,554  

Net interest income

    2,172       2,069       8,500       7,441  

Provision for loan losses

    98       253       513       419  

Net interest income after provision for loan losses

    2,074       1,816       7,987       7,022  

Noninterest income:

                               

Service charges and other fees

    86       75       371       279  

Net gain on sale of loans

    102       52       244       266  

Net gain (loss) on sale of securities

    (224 )     -       (204 )     20  

Increase in cash surrender value of insurance

    50       47       194       196  

Other noninterest income

    25       90       95       130  

Total noninterest income

    39       264       700       891  

Noninterest expense:

                               

Salaries and employee benefits

    1,019       976       4,248       3,960  

Occupancy and equipment

    255       294       1,002       1,109  

Data processing

    177       159       719       605  

Foreclosed assets, net

    -       5       36       27  

Professional fees

    178       165       508       506  

Other noninterest expense

    181       632       798       1,628  

Total noninterest expense

    1,810       2,231       7,311       7,835  

Income (loss) before income taxes

    303       (151 )     1,376       78  

Provision (credit) for income taxes

    70       266       318       264  

Net income (loss)

  $ 233     $ (417 )   $ 1,058     $ (186 )
                                 

Earnings (loss) per share

                               

Basic

  $ 0.04     $ (0.07 )   $ 0.17     $ (0.03 )

Diluted

  $ 0.04     $ (0.07 )   $ 0.17     $ (0.03 )

 

 

 

 

FFBW, Inc.

Statements of Income

(In thousands, except share data)

 

   

For the Quarter Ended

 
   

December 31, 2018

   

September 30, 2018

   

June 30, 2018

   

March 30, 2018

   

December 31, 2017

 

Total interest and dividend income

  $ 2,817     $ 2,738     $ 2,700     $ 2,354     $ 2,442  

Total interest expense

    645       607       458       399       373  

Net interest income

    2,172       2,131       2,242       1,955       2,069  

Provision for loan losses

    98       111       189       115       253  

Net interest income after provision for loan losses

    2,074       2,020       2,053       1,840       1,816  

Total noninterest income

    39       250       200       211       264  

Total noninterest expense

    1,810       1,810       1,816       1,875       2,231  

Income (loss) before income taxes

    303       460       437       176       (151 )

Provision for income taxes

    70       111       84       53       266  

Net income (loss)

  $ 233     $ 349     $ 353     $ 123     $ (417 )
                                         

Earnings (loss) per share

                                       

Basis

  $ 0.04     $ 0.05     $ 0.06     $ 0.02     $ (0.07 )

Diluted

  $ 0.04     $ 0.05     $ 0.06     $ 0.02     $ (0.07 )

 

 

 

 

FFBW, Inc.

Non-performing Assets

(In thousands)

 

   

At December 31,

 
   

2018

   

2017

   

2016

 
                         

Non-accrual loans:

                       

Commercial:

                       

Development

  $ -     $ -     $ -  

Real estate

    -       -       -  

Commercial and industrial

    20       114       126  

Residential real estate and consumer:

                       

1-4 family owner-occupied

    365       580       1,698  

1-4 family investor-owned

    241       549       827  

Multifamily

    -       -       248  

Consumer

    94       -       -  

Total

    720       1,243       2,899  
                         

Accruing loans 90 days or more past due:

                       

Residential real estate and consumer:

                       

Consumer

    -       -       -  

Total loans 90 days or more past due

    -       -       -  

Total non-performing loans

    720       1,243       2,899  

Foreclosed assets

    69       619       667  

Other non-performing assets

    -       -       -  

Total non-performing assets

  $ 789     $ 1,862     $ 3,566  
                         

Troubled debt restructurings:

                       

Commercial:

                       

Development

  $ -     $ -     $ -  

Real estate

    -       -       14  

Commercial and industrial

    67       192       127  

Residential real estate and consumer:

                       

1-4 family owner-occupied

    785       630       2,104  

1-4 family investor-owned

    241       808       2,454  

Multifamily

    -       -       468  

Consumer

    108       -       -  

Total

  $ 1,201     $ 1,630     $ 5,167  
                         

Ratios:

                       

Total non-performing loans to total loans

    0.36 %     0.72 %     1.72 %

Total non-performing loans to total assets

    0.27 %     0.48 %     1.20 %

Total non-performing assets to total assets

    0.30 %     0.73 %     1.48 %

 

 

 

 

FFBW, Inc.

Yield and Cost

 

   

For the Year Ended December 31,

 
   

2018

   

2017

 
   

Average Outstanding Balance

   

Interest

   

Yield/ Rate

   

Average Outstanding Balance

   

Interest

   

Yield/ Rate

 
   

(Dollars in thousands)

 

Interest-earning assets:

                                               

Loans

  $ 189,233     $ 9,192       4.86 %   $ 170,577     $ 7,817       4.58 %

Investment securities

    55,030       1,339       2.43       47,602       1,085       2.28  

Interest-bearing deposits

    2,278       42       1.84       7,024       79       1.12  

FHLB stock

    765       36       4.71       700       14       2.00  

Total interest-earning assets

    247,306       10,609       4.29       225,903       8,995       3.98  

Noninterest-earning assets

    20,763                       20,454                  

Allowance for loan losses

    (1,912 )                     (1,542 )                

Total assets

  $ 266,157                     $ 244,815                  
                                                 

Interest-bearing liabilities:

                                               

Demand accounts

  $ 5,225       24       0.46 %   $ 3,254       11       0.34 %

Money market accounts

    51,855       433       0.84       54,956       282       0.51  

Savings accounts

    15,394       29       0.19       16,447       16       0.10  

Health savings accounts

    11,462       30       0.26       11,485       30       0.26  

Certificates of deposit

    76,277       1,161       1.52       77,990       975       1.25  

Total interest-bearing deposits

    160,213       1,677       1.05       164,132       1,314       0.80  

Borrowings

    22,552       432       1.92       17,866       240       1.34  

Total interest-bearing liabilities

    182,765       2,109       1.15       181,998       1,554       0.85  

Noninterest-bearing deposits

    19,631                       20,902                  

Other noninterest bearing liabilities

    229                       2,083                  

Total liabilities

    202,625                       204,983                  

Equity

    63,532                       36,832                  

Total liabilities and equity

  $ 266,157                     $ 241,815                  

Net interest income

          $ 8,500                     $ 7,441          

Net interest rate spread (1)

                    3.14 %                     3.13 %

Net interest-earning assets (2)

  $ 64,541                     $ 43,905                  

Net interest margin (3)

                    3.44 %                     3.29 %

Average interest-earning assets to interest-bearing liabilities

    135 %                     124 %                

 

 

(1)

Interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(2)

Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

(3)

Net interest margin represents net interest income divided by total interest-earning assets.