Second Quarter 2018 Summary
- Net income available to common shareholders of $0.5 million, compared to a net loss to common shareholders of $0.2 million in Q2 2017
- Diluted EPS of $0.08, compared to $(0.03) in Q2 2017
- Gross revenue of $14.5 million, compared to $13.1 million in Q2 2017
- Total loans, excluding loans held for sale, of $841.5 million, a 12.4% annualized increase from Q1 2018 and a 13.7% increase from Q2 2017
- Total deposits of $843.7 million, a 12.5% annualized increase from Q1 2018 and a 9.2% increase from Q2 2017
- Total assets under management of $5.42 billion, a 4.3% annualized increase from Q1 2018 and a 6.0% increase from Q2 2017
- Net interest margin of 3.29%, up 4 basis points from Q1 2018, up 19 basis points from Q2 2017
DENVER, Aug. 30, 2018 (GLOBE NEWSWIRE) — First Western Financial, Inc., (“First Western” or the “Company”) (NASDAQ:MYFW), a financial services holding company, today reported financial results for the second quarter ended June 30, 2018.
For the second quarter of 2018, net income available to common shareholders was $0.5 million, or $0.08 per diluted share, compared to $0.6 million, or $0.11 per diluted share, for the first quarter of 2018, and a net loss to common shareholders of $0.2 million, or $(0.03) per diluted share, for the second quarter of 2017.
“Our second quarter results are consistent with our expectations and reflect significant year-over-year improvement in our profitability, driven by strong revenue growth, a higher level of efficiencies and continued outstanding credit quality,” said Scott C. Wylie, CEO of First Western. “We are very pleased with the recent completion of our initial public offering. The capital raised in the IPO should enable us to further our momentum and pursue the growth opportunities available to us. We also made several changes during the first half of 2018 to streamline our operations and further enhance our efficiencies. We believe we have reached an inflection point where we can generate higher balance sheet growth and realize greater operating leverage, which should result in continued steady improvement in our profitability in the second half of 2018 and beyond.”
| For the Three Months Ended | ||||||||||||
| June 30, | March 30, | June, 30 | ||||||||||
| (Dollars in thousands, except per share data) | 2018 | 2018 | 2017 | |||||||||
| Earnings Summary | ||||||||||||
| Net interest income | $ | 7,577 | $ | 7,360 | $ | 6,667 | ||||||
| Less: Provision for credit losses | — | (187 | ) | 262 | ||||||||
| Total non-interest income | 6,892 | 7,292 | 6,489 | |||||||||
| Total non-interest expense | 13,084 | 13,286 | 12,282 | |||||||||
| Income before income taxes | 1,385 | 1,553 | 612 | |||||||||
| Income tax expense | 337 | 367 | 208 | |||||||||
| Net income | 1,048 | 1,186 | 404 | |||||||||
| Preferred stock dividends | (562 | ) | (561 | ) | (573 | ) | ||||||
| Net income (loss) available to common shareholders | $ | 486 | $ | 625 | $ | (169 | ) | |||||
| Basic and diluted earnings per common share | $ | 0.08 | $ | 0.11 | $ | (0.03 | ) | |||||
| Return on average assets | 0.41 | % | 0.48 | % | 0.17 | % | ||||||
| Return on average shareholders’ equity | 3.99 | % | 4.59 | % | 1.64 | % | ||||||
| Return on tangible common equity(1) | 0.89 | % | 1.17 | % | (0.37 | )% | ||||||
| Net interest margin | 3.29 | % | 3.25 | % | 3.10 | % | ||||||
| Efficiency ratio(1) | 88.84 | % | 89.11 | % | 91.96 | % | ||||||
| (1) Represents a Non-GAAP financial measure. See “Reconciliation of Non-GAAP Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure. | ||||||||||||
Operating Results for the Second Quarter 2018
Revenue
Gross revenue (total income before non-interest expense, less gains on securities sold, plus provision for credit losses) was $14.5 million for the second quarter 2018, compared to $14.7 million for the first quarter of 2018. The slight decline in revenue was driven by a $0.4 million decrease in non-interest income, partially offset by a $0.2 million increase in net interest income.
Relative to the second quarter of 2017, gross revenue increased 10.7% from $13.1 million. The increase in revenue from the second quarter of 2017 was attributable to a $0.9 million increase in net interest income and a $0.3 million increase in non-interest income (excluding gains on securities sold).
Net Interest Income
Net interest income for the second quarter of 2018 was $7.6 million, an increase of 2.9% from $7.4 million in the first quarter of 2018. The increase in net interest income from the first quarter was primarily attributable to a $14.5 million increase in average interest earning assets and the effect of a 4 basis point increase in the net interest margin.
Relative to the second quarter of 2017, net interest income increased 13.6% from $6.7 million. The increase in net interest income from the second quarter of 2017 was primarily driven by a $60.8 million increase in average interest earning assets, combined with the effect of a 19 basis point increase in the net interest margin.
Net Interest Margin
Net interest margin for the second quarter of 2018 was 3.29%, a 4 basis point increase from 3.25% for the first quarter of 2018. The increase in net interest margin was primarily attributable to a rising rate environment increasing the yield on interest earning assets from 3.98% to 4.13%, partially offset by an increase in total interest-bearing liabilities from 0.99% to 1.17%.
Relative to the second quarter of 2017, the net interest margin increased from 3.10%, primarily due to a rising rate environment increasing the yield on interest earning assets from 3.77%, partially offset by an increase in total interest-bearing liabilities from 0.89%.
Non-interest Income
Non-interest income for the second quarter of 2018 was $6.9 million, a decrease of 5.5% from $7.3 million in the first quarter of 2018. The decrease was primarily the result of a $0.3 million decrease in trust and investment management fees due primarily to closed accounts and withdrawals within our investment agency accounts. In addition, other fees declined by $0.3 million, primarily due to stronger production of insurance in the first quarter as compared to the second quarter, as well as a reduction in bank fees due to the retention of more deposits on the balance sheet and a reduction in the revenues received from selling excess deposits.
Non-interest income increased $0.4 million from $6.5 million in the second quarter of 2017, primarily as a result of a $0.6 million increase in the gain on sale of loans due to an increase in the amount of residential mortgages sold in the secondary market.
Non-interest Expense
Non-interest expense for the second quarter of 2018 was $13.1 million, a decrease of 1.5% from $13.3 million for the first quarter of 2018. The decrease was primarily attributable to lower salaries and employee benefits and lower professional fees, partially offset by higher technology and data processing costs.
Relative to the second quarter of 2017, non-interest expense increased $0.8 million from $12.3 million. The increase was primarily due to an increase in personnel expenses as a result of the expansion of mortgage production capabilities with the acquisition of EMC and severance costs related to headcount reductions, partially offset by lower professional fees.
The Company’s efficiency ratio was 88.8% in the second quarter of 2018, compared with 89.1% in the first quarter of 2018 and 92.0% in the second quarter of 2017.
Income Taxes
The Company recorded income tax expense of $0.3 million for the second quarter of 2018, representing an effective tax rate of 24.3%, compared to 23.6% reported for the first quarter of 2018 and 34.0% reported for the second quarter of 2017. The decrease in the effective tax rate in the second quarter of 2018, as compared to the second quarter of 2017, was attributable to the reduction in the federal corporate tax rate that was effective January 1, 2018.
Loan Portfolio
Gross loans, excluding mortgage loans held for sale, were $842.6 million at June 30, 2018, compared to $817.3 million at March 31, 2018 and $741.3 million at June 30, 2017. The increase in total loans from March 31, 2018, was primarily attributable to growth in securities lending, 1-4 family residential, construction loans and owner occupied commercial real estate.
Deposits
Total deposits were $843.7 million at June 30, 2018, compared to $818.2 million at March 31, 2018, and $772.9 million at June 30, 2017. The increase in total deposits from March 31, 2018 was due to an increase in money market deposits, primarily attributed to an increase in trust account related deposits.
Assets Under Management
Total assets under management were $5.42 billion at June 30, 2018, compared to $5.36 billion at March 31, 2018, and $5.11 billion at June 30, 2017. The increase in assets under management from March 31, 2018 was primarily attributable to an increase in managed trust assets and 401(k)/retirement assets.
The increase from June 30, 2017 was due to increases across most asset categories, driven by contributions and market gains.
Credit Quality
Non-performing assets totaled $3.7 million, or 0.35% of total assets, at June 30, 2018, a decrease from $4.1 million, or 0.41% of total assets, at March 31, 2018.
The Company did not record any charge-offs in the second quarter.
The Company recorded no provision for loan losses for the second quarter of 2018, reflecting the lack of charge-offs and positive trends in the loan portfolio.
Capital
At June 30, 2018, the First Western (“Consolidated”) and First Western Trust (“Bank”) exceeded the minimum levels required by their regulator, as summarized in the following table:
| June 30, | |||
| 2018 | |||
| Consolidated Capital | |||
| Common Equity Tier 1(CET1) to risk-weighted assets | 7.04 | % | |
| Tier 1 capital to risk-weighted assets | 9.42 | % | |
| Total capital to risk-weighted assets | 12.12 | % | |
| Tier 1 capital to average assets | 7.74 | % | |
| Bank Capital | |||
| Common Equity Tier 1(CET1) to risk-weighted assets | 10.17 | % | |
| Tier 1 capital to risk-weighted assets | 10.17 | % | |
| Total capital to risk-weighted assets | 11.07 | % | |
| Tier 1 capital to average assets | 8.37 | % | |
About First Western Financial Inc.
First Western Financial, Inc. is a financial services holding company headquartered in Denver, Colorado, with operations in Colorado, Arizona, Wyoming and California. First Western and its subsidiaries provide a fully integrated suite of wealth management services on a private trust bank platform, which includes a comprehensive selection of deposit, loan, trust, wealth planning and investment management products and services. First Western’s common stock is traded on the Nasdaq Global Select Market under the symbol “MYFW.” For more information, please visit www.myfw.com.
Non-GAAP Financial Measures
Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with generally accepted accounting principles in the United States (“GAAP”). These non-GAAP financial measures include “Tangible Common Equity,” “Tangible Common Book Value per Share,” “Return on Tangible Common Equity,” “Efficiency Ratio,” and “Gross Revenue.” The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company’s financial position and performance. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies. Reconciliation of non-GAAP financial measures to GAAP financial measures are provided at the end of this press release.
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, without limitation, the risk of geographic concentration in Colorado, Arizona, Wyoming and California; the risk of changes in the economy affecting real estate values and liquidity; the risk in our ability to continue to originate residential real estate loans and sell such loans; risks specific to commercial loans and borrowers; the risk of claims and litigation pertaining to our fiduciary responsibilities; the risk of competition for investment managers and professionals; the risk of fluctuation in the value of our investment securities; the risk of changes in interest rates; and the risk of the adequacy of our allowance for credit losses and the risk in our ability to maintain a strong core deposit base or other low-cost funding sources. Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in our Prospectus filed with the U.S. Securities and Exchange Commission (“SEC”) dated July 18, 2018 (“Prospectus”), 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 Prospectus and the Risk Factors section of other documents we file with the SEC from 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. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.
Contacts:
Financial Profiles, Inc.
Tony Rossi
310-622-8221
Larry Clark
310-622-8223
[email protected]
[email protected]
| First Western Financial, Inc. Consolidated Financial Summary (unaudited) |
||||||||||||
| Three Months Ending | ||||||||||||
| June 30, | March 31, | June, 30 | ||||||||||
| (Dollars in thousands, except per share data) | 2018 | 2018 | 2017 | |||||||||
| Interest and dividend income: | ||||||||||||
| Loans, including fees | $ | 9,074 | $ | 8,602 | $ | 7,372 | ||||||
| Investment securities | 281 | 277 | 667 | |||||||||
| Federal funds sold and other | 150 | 127 | 65 | |||||||||
| Total interest and dividend income | 9,505 | 9,006 | 8,104 | |||||||||
| Interest expense: | ||||||||||||
| Deposits | 1,411 | 1,160 | 889 | |||||||||
| Other borrowed funds | 517 | 486 | 548 | |||||||||
| Total interest expense | 1,928 | 1,646 | 1,437 | |||||||||
| Net interest income | 7,577 | 7,360 | 6,667 | |||||||||
| Less: Provision for credit losses | — | (187 | ) | 262 | ||||||||
| Net interest income, after provision for credit losses | 7,577 | 7,547 | 6,405 | |||||||||
| Non-interest income: | ||||||||||||
| Trust and investment management fees | 4,689 | 4,954 | 4,810 | |||||||||
| Net gain on mortgage loans sold | 1,359 | 1,251 | 771 | |||||||||
| Bank fees | 455 | 610 | 553 | |||||||||
| Risk management and insurance fees | 284 | 383 | 165 | |||||||||
| Income on company-owned life insurance | 105 | 94 | 107 | |||||||||
| Net gain on sale of securities | — | — | 83 | |||||||||
| Total non-interest income | 6,892 | 7,292 | 6,489 | |||||||||
| Total income before non-interest expense | 14,469 | 14,839 | 12,894 | |||||||||
| Non-interest expense: | ||||||||||||
| Salaries and employee benefits | 7,660 | 8,180 | 6,831 | |||||||||
| Occupancy and equipment | 1,527 | 1,485 | 1,516 | |||||||||
| Professional services | 1,008 | 1,063 | 1,160 | |||||||||
| Technology and information systems | 1,000 | 824 | 937 | |||||||||
| Data processing | 687 | 640 | 647 | |||||||||
| Marketing | 316 | 285 | 366 | |||||||||
| Amortization of other intangible assets | 230 | 230 | 184 | |||||||||
| Other | 656 | 579 | 641 | |||||||||
| Total non-interest expense | 13,084 | 13,286 | 12,282 | |||||||||
| Income before income taxes | 1,385 | 1,553 | 612 | |||||||||
| Income tax expense | 337 | 367 | 208 | |||||||||
| Net income | 1,048 | 1,186 | 404 | |||||||||
| Preferred stock dividends | (562 | ) | (561 | ) | (573 | ) | ||||||
| Net income (loss) available to common shareholders | $ | 486 | $ | 625 | $ | (169 | ) | |||||
| Earnings (Loss) per common share: | ||||||||||||
| Basic and diluted | $ | 0.08 | $ | 0.11 | $ | (0.03 | ) | |||||
| First Western Financial, Inc. Consolidated Financial Summary (unaudited) (continued) |
|||||||||
| June 30, | March 31, | June 30, | |||||||
| 2018 | 2018 | 2017 | |||||||
| (Dollars in thousands) | |||||||||
| ASSETS | |||||||||
| Cash and cash equivalents: | |||||||||
| Cash and due from banks | $ | 994 | $ | 1,287 | $ | 939 | |||
| Interest-bearing deposits in other financial institutions | 57,470 | 35,789 | 29,551 | ||||||
| Total cash and cash equivalents | 58,464 | 37,076 | 30,490 | ||||||
| Available-for-sale securities | 47,890 | 49,859 | 99,932 | ||||||
| Correspondent bank stock, at cost | 3,477 | 2,326 | 4,750 | ||||||
| Mortgage loans held for sale | 35,064 | 22,146 | 10,679 | ||||||
| Loans, net of allowance of $7,100, $7,100, $7,287, and $6,981 | 835,544 | 810,192 | 734,271 | ||||||
| Promissory notes from related parties | 2,125 | 5,795 | 5,770 | ||||||
| Premises and equipment, net | 6,255 | 6,477 | 7,532 | ||||||
| Accrued interest receivable | 2,565 | 2,378 | 2,103 | ||||||
| Accounts receivable | 5,504 | 5,504 | 4,626 | ||||||
| Other receivables | 1,908 | 1,009 | — | ||||||
| Other real estate owned, net | 658 | 658 | 2,761 | ||||||
| Goodwill | 24,811 | 24,811 | 24,811 | ||||||
| Other intangible assets, net | 773 | 1,003 | 1,082 | ||||||
| Deferred tax assets, net | 4,971 | 5,810 | 8,382 | ||||||
| Company-owned life insurance | 14,515 | 14,410 | 14,110 | ||||||
| Other assets | 2,049 | 2,167 | 1,718 | ||||||
| Total assets | $ | 1,046,573 | $ | 991,621 | $ | 953,017 | |||
| LIABILITIES | |||||||||
| Deposits: | |||||||||
| Noninterest-bearing | $ | 212,225 | $ | 223,582 | $ | 208,490 | |||
| Interest-bearing | 631,517 | 594,645 | 564,459 | ||||||
| Total deposits | 843,742 | 818,227 | 772,949 | ||||||
| Borrowings: | |||||||||
| Federal Home Loan Bank Topeka borrowings | 75,598 | 47,928 | 61,563 | ||||||
| Subordinated Notes | 13,435 | 13,435 | 13,435 | ||||||
| Accrued interest payable | 231 | 216 | 191 | ||||||
| Other liabilities | 8,609 | 7,660 | 7,840 | ||||||
| Total liabilities | 941,615 | 887,466 | 855,978 | ||||||
| SHAREHOLDERS’ EQUITY | |||||||||
| Total shareholders’ equity | 104,958 | 104,155 | 97,039 | ||||||
| Total liabilities and shareholders’ equity | $ | 1,046,573 | $ | 991,621 | $ | 953,017 | |||
| First Western Financial, Inc. Consolidated Financial Summary (unaudited) (continued) |
|||||||||
| As of | |||||||||
| June 30, | March 31, | June, 30 | |||||||
| (Dollars in thousands) | 2018 | 2018 | 2017 | ||||||
| Loan Portfolio | |||||||||
| Cash, Securities and Other | $ | 135,393 | $ | 123,659 | $ | 128,313 | |||
| Construction and Development | 35,760 | 29,150 | 29,860 | ||||||
| 1 – 4 Family Residential | 307,794 | 298,007 | 257,153 | ||||||
| Non-Owner Occupied CRE | 164,438 | 167,617 | 164,967 | ||||||
| Owner Occupied CRE | 98,393 | 92,508 | 79,967 | ||||||
| Commercial and Industrial | 99,711 | 105,265 | 80,144 | ||||||
| Total loans held for investment | $ | 841,489 | $ | 816,206 | $ | 740,404 | |||
| Deferred costs, net | 1,155 | 1,086 | 848 | ||||||
| Gross loans | $ | 842,644 | $ | 817,292 | $ | 741,252 | |||
| Total loans held for sale | $ | 35,064 | $ | 22,146 | $ | 10,679 | |||
| Deposit Portfolio | |||||||||
| Money market deposit accounts | $ | 394,759 | $ | 328,427 | $ | 271,457 | |||
| Demand deposit accounts | 166,670 | 185,459 | 216,605 | ||||||
| Time deposits | 68,742 | 78,970 | 74,877 | ||||||
| Savings accounts | 1,346 | 1,789 | 1,520 | ||||||
| Total interest-bearing deposits | $ | 631,517 | $ | 594,645 | $ | 564,459 | |||
| Noninterest-bearing accounts | $ | 212,225 | $ | 223,582 | $ | 208,490 | |||
| Total deposits | $ | 843,742 | $ | 818,227 | $ | 772,949 | |||
| First Western Financial, Inc. Consolidated Financial Summary (unaudited) (continued) |
||||||||||||
| For the Three Months Ended | ||||||||||||
| June 30, | March 31, | June, 30 | ||||||||||
| (Dollars in thousands) | 2018 | 2018 | 2017 | |||||||||
| Average Balance Sheets | ||||||||||||
| Average Assets | ||||||||||||
| Interest-earnings assets: | ||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 35,550 | $ | 36,375 | $ | 27,326 | ||||||
| Available-for-sale securities | 49,821 | 51,732 | 116,057 | |||||||||
| Loans | 829,944 | 812,306 | 706,009 | |||||||||
| Promissory notes from related parties | 5,305 | 5,756 | 10,441 | |||||||||
| Interest earning-assets | 920,620 | 906,169 | 859,833 | |||||||||
| Mortgage loans held-for-sale | 31,570 | 18,416 | 8,805 | |||||||||
| Total interest earning-assets, plus loans held-for-sale | 952,190 | 924,585 | 868,638 | |||||||||
| Allowance for loan losses | (7,100 | ) | (7,170 | ) | (6,728 | ) | ||||||
| Noninterest-earnings assets | 73,245 | 72,070 | 87,458 | |||||||||
| Total assets | $ | 1,018,335 | $ | 989,485 | $ | 949,368 | ||||||
| Average Liabilities and Shareholders’ Equity | ||||||||||||
| Interest-bearing liabilities: | ||||||||||||
| Interest-bearing deposits | $ | 588,916 | $ | 595,148 | $ | 569,146 | ||||||
| Federal Home Loan Bank Topeka borrowings | 54,185 | 55,517 | 55,620 | |||||||||
| Convertible subordinated debentures | — | — | 4,717 | |||||||||
| Subordinated notes | 13,435 | 13,436 | 13,435 | |||||||||
| Term Promissory Note | — | — | 990 | |||||||||
| Total interest-bearing liabilities | $ | 656,536 | $ | 664,101 | $ | 643,908 | ||||||
| Noninterest-bearing liabilities: | ||||||||||||
| Noninterest-bearing deposits | 249,085 | 214,980 | 200,795 | |||||||||
| Other liabilities | 7,875 | 7,049 | 6,287 | |||||||||
| Total noninterest-bearing liabilities | $ | 256,960 | $ | 222,029 | $ | 207,082 | ||||||
| Shareholders’ equity | $ | 104,839 | $ | 103,355 | $ | 98,378 | ||||||
| Total liabilities and shareholders’ equity | $ | 1,018,335 | $ | 989,485 | $ | 949,368 | ||||||
| Yields | ||||||||||||
| Interest-bearing deposits in other financial institutions | 1.69 | % | 1.40 | % | 0.95 | % | ||||||
| Available-for-sale securities | 2.26 | % | 2.14 | % | 2.30 | % | ||||||
| Loans | 4.34 | % | 4.20 | % | 4.09 | % | ||||||
| Promissory notes from related parties | 4.75 | % | 4.52 | % | 5.94 | % | ||||||
| Interest earning-assets | 4.13 | % | 3.98 | % | 3.77 | % | ||||||
| Mortgage loans held-for-sale | 3.81 | % | 4.34 | % | 3.82 | % | ||||||
| Total interest earning-assets, plus loans held-for-sale | 4.12 | % | 3.98 | % | 3.77 | % | ||||||
| Interest-bearing deposits | 0.96 | % | 0.78 | % | 0.62 | % | ||||||
| Federal Home Loan Bank Topeka borrowings | 1.92 | % | 1.65 | % | 1.38 | % | ||||||
| Convertible subordinated debentures | — | % | — | % | 7.29 | % | ||||||
| Subordinated notes | 7.65 | % | 7.65 | % | 7.65 | % | ||||||
| Term Promissory Note | — | % | — | % | 5.25 | % | ||||||
| Total interest-bearing liabilities | 1.17 | % | 0.99 | % | 0.89 | % | ||||||
| Net interest margin | 3.29 | % | 3.25 | % | 3.10 | % | ||||||
| Interest rate spread | 2.96 | % | 2.99 | % | 2.88 | % | ||||||
| First Western Financial, Inc. Consolidated Financial Summary (unaudited) (continued) |
||||||||||
| As of and for the Three Months Ended | ||||||||||
| June 30, | March 30, | June, 30 | ||||||||
| (Dollars in thousands, except per share data) | 2018 | 2018 | 2017 | |||||||
| Asset Quality | ||||||||||
| Nonperforming loans | $ | 3,052 | $ | 3,394 | $ | 5,323 | ||||
| Nonperforming assets | 3,710 | 4,052 | 8,084 | |||||||
| Net charge-offs (recoveries) | — | — | (18 | ) | ||||||
| Nonperforming loans to total loans | 0.36 | % | 0.42 | % | 0.72 | % | ||||
| Nonperforming assets to total assets | 0.35 | % | 0.41 | % | 0.85 | % | ||||
| Allowance for loan losses to nonperforming loans | 232.63 | % | 209.19 | % | 131.17 | % | ||||
| Allowance for loan losses to total loans | 0.84 | % | 0.87 | % | 0.94 | % | ||||
| Net charge-offs to average loans | — | % | — | % | — | % | ||||
| Assets under management | $ | 5,415,918 | $ | 5,358,316 | $ | 5,109,887 | ||||
| Market Data | ||||||||||
| Book value per share at period end | $ | 13.52 | $ | 13.42 | $ | 12.91 | ||||
| Tangible book value per common share(1) | $ | 9.19 | $ | 9.05 | $ | 8.24 | ||||
| Shares outstanding at period end | 5,917,667 | 5,900,698 | 5,544,078 | |||||||
| Consolidated Capital | ||||||||||
| Common Equity Tier 1(CET1) to risk-weighted assets | 7.04 | % | 7.04 | % | 5.84 | % | ||||
| Tier 1 capital to risk-weighted assets | 9.42 | % | 9.44 | % | 7.98 | % | ||||
| Total capital to risk-weighted assets | 12.12 | % | 12.31 | % | 11.46 | % | ||||
| Tier 1 capital to average assets | 7.74 | % | 7.72 | % | 6.74 | % | ||||
| Bank Capital | ||||||||||
| Common Equity Tier 1(CET1) to risk-weighted assets | 10.17 | % | 10.36 | % | 9.64 | % | ||||
| Tier 1 capital to risk-weighted assets | 10.17 | % | 10.36 | % | 9.64 | % | ||||
| Total capital to risk-weighted assets | 11.07 | % | 11.29 | % | 10.59 | % | ||||
| Tier 1 capital to average assets | 8.37 | % | 8.43 | % | 8.17 | % | ||||
| (1) Represents a Non-GAAP financial measure. See “Reconciliation of Non-GAAP Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure. | ||||||||||
| First Western Financial, Inc. Consolidated Financial Summary (unaudited) (continued) |
||||||||||||
| Reconciliations of Non-GAAP Financial Measures | ||||||||||||
| As of and for the Three Months Ended | ||||||||||||
| June 30, | March 31, | June, 30 | ||||||||||
| (Dollars in thousands, except share and per share data) | 2018 | 2018 | 2017 | |||||||||
| Tangible common | ||||||||||||
| Total shareholders’ equity | $ | 104,958 | $ | 104,155 | $ | 97,039 | ||||||
| Less: | ||||||||||||
| Preferred stock (liquidation preference) | 24,968 | 24,968 | 25,468 | |||||||||
| Goodwill | 24,811 | 24,811 | 24,811 | |||||||||
| Other intangibles, net | 773 | 1,003 | 1,082 | |||||||||
| Tangible common equity | $ | 54,406 | $ | 53,373 | $ | 45,678 | ||||||
| Common shares outstanding, end of period | 5,917,667 | 5,900,698 | 5,544,078 | |||||||||
| Tangible common book value per share | $ | 9.19 | $ | 9.05 | $ | 8.24 | ||||||
| Net income, as reported | $ | 1,048 | $ | 1,186 | $ | 404 | ||||||
| Less: Preferred stock dividends | 562 | 561 | 573 | |||||||||
| Income (loss) available to common shareholders | $ | 486 | $ | 625 | $ | (169 | ) | |||||
| Return on tangible common equity | 0.89 | % | 1.17 | % | (0.37 | )% | ||||||
| Efficiency | ||||||||||||
| Non-interest expense | $ | 13,084 | $ | 13,286 | $ | 12,282 | ||||||
| Less: Amortization | 230 | 230 | 184 | |||||||||
| Adjusted non-interest expense | $ | 12,854 | $ | 13,056 | $ | 12,098 | ||||||
| Net interest income | $ | 7,577 | $ | 7,360 | $ | 6,667 | ||||||
| Non-interest income | 6,892 | 7,292 | 6,489 | |||||||||
| Total income | $ | 14,469 | $ | 14,652 | $ | 13,156 | ||||||
| Efficiency ratio | 88.84 | % | 89.11 | % | 91.96 | % | ||||||
| Total income before non-interest expense | $ | 14,469 | $ | 14,839 | $ | 12,894 | ||||||
| Less: Net gain on sale of securities | — | — | 83 | |||||||||
| Plus: (Release) provision for credit losses | — | (187 | ) | 262 | ||||||||
| Gross Revenue | $ | 14,469 | $ | 14,652 | $ | 13,073 | ||||||