Fourth Quarter 2019 Summary
- Net income available to common shareholders of $2.6 million in Q4 2019, compared to $2.4 million in Q3 2019 and $1.7 million in Q4 2018
- Diluted EPS of $0.32 in Q4 2019, compared to $0.30 in Q3 2019 and $0.22 in Q4 2018
- Net income for Q4 2019 increased 49.2% and Diluted EPS increased 45.5%
- Average total loans increased $125.0 million from Q4 2018, or 14.0%, to $1.02 billion
- Gross loans of $998.0 million, an annualized increase of 30.8% from Q3 2019 and an increase of 11.6% from December 31, 2018
- Average deposits increased $50.2 million, an annualized increase of 19.3% from Q3 2019 and an increase of 24.2% from Q4 2018
- Total assets under management were $6.19 billion at December 31, 2019, an annualized increase of 4.7% from Q3 2019 and an increase of 18.2% from December 31, 2018
- 43,116 shares of MYFW common stock repurchased in Q4 2019
DENVER, Jan. 23, 2020 (GLOBE NEWSWIRE) -- First Western Financial, Inc., (“First Western” or the “Company”) (NASDAQ: MYFW), today reported financial results for the fourth quarter ended December 31, 2019.
Net income available to common shareholders was $2.6 million, or $0.32 per diluted share, for the fourth quarter of 2019. This compares to $2.4 million, or $0.30 per diluted share, for the third quarter of 2019, and $1.7 million, or $0.22 per diluted share, for the fourth quarter of 2018.
“We delivered another strong quarter highlighted by a record level of loan production,” said Scott C. Wylie, CEO of First Western. “During the fourth quarter, we originated $146.1 million in loans with significant contributions across all of our major lending areas. Economic conditions in our markets remain very healthy, presenting good opportunities to continue building our roster of high net worth clientele, growing our assets under management, and adding high-quality loans to our portfolio. We anticipate another year of solid organic balance sheet growth in 2020 we believe that will result in further revenue growth and improved operating leverage.”
| For the Three Months Ended | ||||||||||
| December 31, | September 30, | December 31, | ||||||||
| (Dollars in thousands, except per share data) | 2019 | 2019 | 2018 | |||||||
| Earnings Summary | ||||||||||
| Net interest income | $ | 8,190 | $ | 7,940 | $ | 7,899 | ||||
| Less: provision for credit losses | 447 | 100 | 349 | |||||||
| Total non-interest income | 8,228 | 8,788 | 6,351 | |||||||
| Total non-interest expense | 13,082 | 13,442 | 11,649 | |||||||
| Income before income taxes | 2,889 | 3,186 | 2,252 | |||||||
| Income tax expense | 317 | 780 | 528 | |||||||
| Net income available to common shareholders | 2,572 | 2,406 | 1,724 | |||||||
| Basic earnings per common share | 0.33 | 0.30 | 0.22 | |||||||
| Diluted earnings per common share | $ | 0.32 | $ | 0.30 | $ | 0.22 | ||||
| Return on average assets (annualized) | 0.82 | % | 0.80 | % | 0.66 | % | ||||
| Return on average shareholders' equity (annualized) | 8.06 | 7.74 | 5.98 | |||||||
| Return on tangible common equity (annualized)(1) | 9.85 | 9.39 | 7.52 | |||||||
| Net interest margin | 2.91 | 2.95 | 3.29 | |||||||
| Efficiency ratio(1) | 80.54 | % | 80.62 | % | 80.60 | % | ||||
______________
(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 Fourth Quarter 2019
Revenue
Gross revenue (total income before non-interest expense, less net gains on sales of securities and assets, plus provision for credit losses) was $16.2 million for the fourth quarter of 2019, compared to $16.6 million for the third quarter of 2019. The decrease in revenue was primarily attributable to a lower net gain on mortgage loans sold resulting from seasonally slower fourth quarter mortgage activity.
Relative to the fourth quarter of 2018, gross revenue increased $2.0 million from $14.3 million. The increase was primarily due to growth in net interest income and net gain on mortgage loans sold resulting from increased mortgage activity and improvement in operational efficiencies within the Mortgage segment.
Net Interest Income
Net interest income for the fourth quarter of 2019 was $8.2 million, an increase of 3.1% from $7.9 million in the third quarter of 2019. The increase in net interest income was primarily attributable to a reduction in interest expense resulting from a 19 basis point decline in the cost of funds.
Relative to the fourth quarter of 2018, net interest income increased 3.7% from $7.9 million. The year-over-year increase in net interest income was due primarily to growth in average loans, offset by a decline in net interest margin.
Net Interest Margin
Net interest margin for the fourth quarter of 2019 decreased to 2.91% from 2.95% in the third quarter of 2019. The decrease was primarily driven by a 23 basis point decline in the yield on earning assets, partially offset by a 19 basis point decline in the cost of funds.
Relative to the fourth quarter of 2018, the net interest margin decreased from 3.29%, primarily due to a 28 basis point decline in the yield on earning assets, combined with a 7 basis point increase in the cost of funds.
Non-interest Income
Non-interest income for the fourth quarter of 2019 was $8.2 million, a decrease of 6.4% from $8.8 million in the third quarter of 2019. The decrease was primarily due to a lower net gain on mortgage loans sold resulting from seasonally slower fourth quarter mortgage activity.
Relative to the fourth quarter of 2018, non-interest income increased 29.6% from $6.4 million. The increase was primarily attributable to higher net gains on mortgage loans sold as a result of a higher volume of mortgages sold in the fourth quarter of 2019.
Non-interest Expense
Non-interest expense for the fourth quarter of 2019 was $13.1 million, a decrease of 2.7% from $13.4 million for the third quarter of 2019. The decrease was primarily attributable to a decline in equity compensation expenses correlating with the decline in mortgage earnings.
Non-interest expense increased 12.3% from $11.6 million in the fourth quarter of 2018. The increase was primarily due to higher salaries and employee benefits expense reflecting the growth of the organization over the past year and improved performance.
The Company’s efficiency ratio was 80.5% in the fourth quarter of 2019, which is relativity unchanged from the third quarter of 2019 and fourth quarter of 2018. The efficiency ratio remained reasonably flat during the third and fourth quarter of 2019 as a result of various acquisition and disposition related expenses.
Income Taxes
The Company recorded income tax expense of $0.3 million for the fourth quarter of 2019, representing an effective tax rate of 11.0%, compared to 24.5% for the third quarter of 2019. The decline in the effective tax rate was primarily attributable to tax-planning strategies driven by the impact of research and development tax credits.
Loan Portfolio
Total gross loans including mortgage loans held for sale were $1.05 billion at December 31, 2019, an increase of $50.5 million from the end of the prior quarter, and an increase of $137.5 million from December 31, 2018.
Gross loans, excluding mortgage loans held for sale, totaled $998.0 million at December 31, 2019, an increase of 30.8% annualized from $926.6 million at September 30, 2019, and an increase of 11.6% from $894.0 million at December 31, 2018. The increase in gross loans from September 30, 2019 was primarily due to growth in the 1-4 family residential, commercial and industrial, and commercial real estate portfolios.
Deposits
Total deposits were $1.09 billion at December 31, 2019, compared to $1.11 billion at September 30, 2019, and $937.8 million at December 31, 2018. The decrease in total deposits from September 30, 2019 was due to the intentional run-off of higher-cost time deposits following strong growth in core deposits experienced earlier in 2019.
Average total deposits for the fourth quarter of 2019 increased $50.2 million, or 19.3% annualized, from the third quarter of 2019 and increased $212.7 million, or 24.2%, from the fourth quarter of 2018.
Assets Under Management
Total assets under management increased by $71.2 million during the fourth quarter to $6.19 billion at December 31, 2019, compared to $6.12 billion at September 30, 2019, and $5.24 billion at December 31, 2018. The increase was primarily attributable to market gains, additionally $79.8 million in new assets and $87.3 million in contributions were added in Q4 2019.
Credit Quality
Non-performing assets totaled $12.9 million, or 1.03% of total assets, at December 31, 2019, a decline from $14.6 million, or 1.15% of total assets, at September 30, 2019 due primarily to paydowns on non-performing loans.
The Company recorded a provision for loan losses of $0.4 million in the fourth quarter of 2019, primarily reflecting the strong growth in the loan portfolio.
Capital
At December 31, 2019, First Western (“Consolidated”) and First Western Trust Bank (“Bank”) exceeded the minimum capital levels required by their respective regulators. At December 31, 2019, the Bank was classified as “well capitalized,” as summarized in the following table:
| December 31, | |||
| 2019 | |||
| Consolidated Capital | |||
| Tier 1 capital to risk-weighted assets | 11.33 | % | |
| Common Equity Tier 1(1) (CET1) to risk-weighted assets | 11.33 | ||
| Total capital to risk-weighted assets | 12.89 | ||
| Tier 1 capital to average assets | 8.58 | ||
| Bank Capital | |||
| Tier 1 capital to risk-weighted assets | 10.69 | ||
| Common Equity Tier 1(1) (CET1) to risk-weighted assets | 10.69 | ||
| Total capital to risk-weighted assets | 11.55 | ||
| Tier 1 capital to average assets | 8.09 | % |
______________
(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.
Tangible book value per common share increased 2.5% to $13.15 at December 31, 2019, from $12.83 at September 30, 2019.
During the fourth quarter of 2019, the Company repurchased 43,116 shares of its common stock at an average price of $16.61 under its stock repurchase program, which authorized the repurchase of up to 300,000 shares of its common stock. As of December 31, 2019, the Company had up to 256,302 shares remaining under the current stock repurchase authorization.
Conference Call, Webcast and Slide Presentation
The Company will host a conference call and webcast at 10:00 a.m. MT/ 12:00 p.m. ET on Friday, January 24, 2020. The call can be accessed via telephone at 877-405-1628; passcode 4991799. A recorded replay will be accessible through January 31, 2020 by dialing 855-859-2056; passcode 4991799.
A slide presentation relating to the fourth quarter 2019 results will be accessible prior to the scheduled conference call. The slide presentation and webcast of the conference call can be accessed on the Events and Presentations page of the Company’s investor relations website at https://myfw.gcs-web.com.
About First Western
First Western 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,” “opportunity,” “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 Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (“SEC”) on March 21, 2019 (“Form 10-K”), 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 our Form 10-K and any updates to those risk factors set forth in our subsequent Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and our other filings with the SEC. 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
MYFW@finprofiles.com
IR@myfw.com
| First Western Financial, Inc. | |||||||||
| Consolidated Financial Summary (unaudited) | |||||||||
| Three Months Ending | |||||||||
| December 31, | September 30, | December 31, | |||||||
| (Dollars in thousands, except per share data) | 2019 | 2019 | 2018 | ||||||
| Interest and dividend income: | |||||||||
| Loans, including fees | $ | 10,554 | $ | 10,672 | $ | 9,866 | |||
| Investment securities | 321 | 312 | 273 | ||||||
| Federal funds sold and other | 478 | 489 | 206 | ||||||
| Total interest and dividend income | 11,353 | 11,473 | 10,345 | ||||||
| Interest expense: | |||||||||
| Deposits | 2,995 | 3,363 | 2,179 | ||||||
| Other borrowed funds | 168 | 170 | 267 | ||||||
| Total interest expense | 3,163 | 3,533 | 2,446 | ||||||
| Net interest income | 8,190 | 7,940 | 7,899 | ||||||
| Less: provision for credit losses | 447 | 100 | 349 | ||||||
| Net interest income, after provision for credit losses | 7,743 | 7,840 | 7,550 | ||||||
| Non-interest income: | |||||||||
| Trust and investment management fees | 4,748 | 4,824 | 4,752 | ||||||
| Net gain on mortgage loans sold | 2,577 | 3,291 | 791 | ||||||
| Bank fees | 261 | 283 | 333 | ||||||
| Risk management and insurance fees | 367 | 176 | 380 | ||||||
| Net gain on sale of securities | — | 119 | — | ||||||
| Net gain on sale of assets | 183 | — | — | ||||||
| Income on company-owned life insurance | 92 | 95 | 95 | ||||||
| Total non-interest income | 8,228 | 8,788 | 6,351 | ||||||
| Total income before non-interest expense | 15,971 | 16,628 | 13,901 | ||||||
| Non-interest expense: | |||||||||
| Salaries and employee benefits | 7,990 | 8,504 | 6,710 | ||||||
| Occupancy and equipment | 1,369 | 1,388 | 1,414 | ||||||
| Professional services | 962 | 745 | 814 | ||||||
| Technology and information systems | 928 | 961 | 954 | ||||||
| Data processing | 783 | 854 | 659 | ||||||
| Marketing | 300 | 272 | 378 | ||||||
| Amortization of other intangible assets | 7 | 52 | 163 | ||||||
| Other | 743 | 666 | 557 | ||||||
| Total non-interest expense | 13,082 | 13,442 | 11,649 | ||||||
| Income before income taxes | 2,889 | 3,186 | 2,252 | ||||||
| Income tax expense | 317 | 780 | 528 | ||||||
| Net income available to common shareholders | $ | 2,572 | $ | 2,406 | $ | 1,724 | |||
| Earnings per common share: | |||||||||
| Basic | $ | 0.33 | $ | 0.30 | $ | 0.22 | |||
| Diluted | $ | 0.32 | $ | 0.30 | $ | 0.22 | |||
| First Western Financial, Inc. | |||||||||
| Consolidated Financial Summary (unaudited) (continued) | |||||||||
| December 31, | September 30, | December 31, | |||||||
| (Dollars in thousands) | 2019 | 2019 | 2018 | ||||||
| ASSETS | |||||||||
| Cash and cash equivalents: | |||||||||
| Cash and due from banks | $ | 4,180 | $ | 3,828 | $ | 1,574 | |||
| Interest-bearing deposits in other financial institutions | 74,458 | 142,348 | 71,783 | ||||||
| Total cash and cash equivalents | 78,638 | 146,176 | 73,357 | ||||||
| Available-for-sale securities | 58,903 | 61,491 | 44,901 | ||||||
| Correspondent bank stock, at cost | 585 | 582 | 2,488 | ||||||
| Mortgage loans held for sale | 48,312 | 69,231 | 14,832 | ||||||
| Loans, net of allowance of $7,875, $7,675 and $7,451 | 990,132 | 918,911 | 886,515 | ||||||
| Premises and equipment, net | 5,218 | 5,483 | 6,100 | ||||||
| Accrued interest receivable | 3,048 | 2,968 | 2,844 | ||||||
| Accounts receivable | 5,238 | 4,978 | 4,492 | ||||||
| Other receivables | 1,006 | 865 | 1,391 | ||||||
| Other real estate owned, net | 658 | 658 | 658 | ||||||
| Goodwill | 19,686 | 19,686 | 24,811 | ||||||
| Other intangible assets, net | 28 | 36 | 402 | ||||||
| Deferred tax assets, net | 5,047 | 4,765 | 4,306 | ||||||
| Company-owned life insurance | 15,086 | 14,993 | 14,709 | ||||||
| Other assets | 16,544 | 17,549 | 2,518 | ||||||
| Assets held for sale | 3,553 | 3,553 | — | ||||||
| Total assets | $ | 1,251,682 | $ | 1,271,925 | $ | 1,084,324 | |||
| LIABILITIES | |||||||||
| Deposits: | |||||||||
| Noninterest-bearing | $ | 240,068 | $ | 231,535 | $ | 202,856 | |||
| Interest-bearing | 846,716 | 877,369 | 734,902 | ||||||
| Total deposits | 1,086,784 | 1,108,904 | 937,758 | ||||||
| Borrowings: | |||||||||
| Federal Home Loan Bank Topeka borrowings | 10,000 | 10,000 | 15,000 | ||||||
| Subordinated notes | 6,560 | 6,560 | 6,560 | ||||||
| Accrued interest payable | 299 | 356 | 231 | ||||||
| Other liabilities | 20,244 | 20,262 | 7,900 | ||||||
| Liabilities held for sale | 117 | 111 | — | ||||||
| Total liabilities | 1,124,004 | 1,146,193 | 967,449 | ||||||
| SHAREHOLDERS’ EQUITY | |||||||||
| Total shareholders’ equity | 127,678 | 125,732 | 116,875 | ||||||
| Total liabilities and shareholders’ equity | $ | 1,251,682 | $ | 1,271,925 | $ | 1,084,324 | |||
| First Western Financial, Inc. | |||||||||
| Consolidated Financial Summary (unaudited) (continued) | |||||||||
| As of | |||||||||
| December 31, | September 30, | December 31, | |||||||
| (Dollars in thousands) | 2019 | 2019 | 2018 | ||||||
| Loan Portfolio | |||||||||
| Cash, Securities and Other | $ | 146,701 | $ | 146,622 | $ | 114,165 | |||
| Construction and Development | 28,120 | 42,059 | 31,897 | ||||||
| 1 - 4 Family Residential | 400,134 | 366,238 | 350,852 | ||||||
| Non-Owner Occupied CRE | 165,179 | 138,753 | 173,741 | ||||||
| Owner Occupied CRE | 127,968 | 119,497 | 108,480 | ||||||
| Commercial and Industrial | 128,457 | 111,187 | 113,660 | ||||||
| Total loans held for investment | 996,559 | 924,356 | 892,795 | ||||||
| Deferred costs, net | 1,448 | 2,230 | 1,171 | ||||||
| Gross loans | $ | 998,007 | $ | 926,586 | $ | 893,966 | |||
| Total mortgage loans held for sale | $ | 48,312 | $ | 69,231 | $ | 14,832 | |||
| Deposit Portfolio | |||||||||
| Money market deposit accounts | $ | 615,575 | $ | 620,434 | $ | 489,506 | |||
| Time deposits | 134,913 | 170,457 | 178,743 | ||||||
| Negotiable order of withdrawal accounts | 91,921 | 83,022 | 64,853 | ||||||
| Savings accounts | 4,307 | 3,456 | 1,800 | ||||||
| Total interest-bearing deposits | 846,716 | 877,369 | 734,902 | ||||||
| Noninterest-bearing accounts | 240,068 | 231,535 | 202,856 | ||||||
| Total deposits | $ | 1,086,784 | $ | 1,108,904 | $ | 937,758 | |||
| First Western Financial, Inc. | |||||||||||||
| Consolidated Financial Summary (unaudited) (continued) | |||||||||||||
| For the Three Months Ended | |||||||||||||
| December 31, | September 30, | December 31, | |||||||||||
| (Dollars in thousands) | 2019 | 2019 | 2018 | ||||||||||
| Average Balance Sheets | |||||||||||||
| Average Assets | |||||||||||||
| Interest-earning assets: | |||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 108,245 | $ | 88,782 | $ | 36,563 | |||||||
| Available-for-sale securities | 58,745 | 51,368 | 46,219 | ||||||||||
| Loans | 958,497 | 937,260 | 878,145 | ||||||||||
| Interest-earning assets | 1,125,487 | 1,077,410 | 960,927 | ||||||||||
| Mortgage loans held for sale | 59,813 | 52,546 | 15,148 | ||||||||||
| Total interest earning-assets, plus loans held for sale | 1,185,300 | 1,129,956 | 976,075 | ||||||||||
| Allowance for loan losses | (7,756 | ) | (7,584 | ) | (7,240 | ) | |||||||
| Noninterest-earning assets | 78,934 | 81,171 | 68,962 | ||||||||||
| Total assets | $ | 1,256,478 | $ | 1,203,543 | $ | 1,037,797 | |||||||
| Average Liabilities and Shareholders’ Equity | |||||||||||||
| Interest-bearing liabilities: | |||||||||||||
| Interest-bearing deposits | $ | 865,489 | $ | 826,490 | $ | 674,691 | |||||||
| Federal Home Loan Bank Topeka borrowings | 10,000 | 10,567 | 26,959 | ||||||||||
| Subordinated notes | 6,560 | 6,560 | 6,560 | ||||||||||
| Total interest-bearing liabilities | 882,049 | 843,617 | 708,210 | ||||||||||
| Noninterest-bearing liabilities: | |||||||||||||
| Noninterest-bearing deposits | 226,948 | 215,721 | 205,059 | ||||||||||
| Other liabilities | 19,912 | 19,881 | 9,214 | ||||||||||
| Total noninterest-bearing liabilities | 246,860 | 235,602 | 214,273 | ||||||||||
| Shareholders’ equity | 127,569 | 124,324 | 115,314 | ||||||||||
| Total liabilities and shareholders’ equity | $ | 1,256,478 | $ | 1,203,543 | $ | 1,037,797 | |||||||
| Yields (annualized) | |||||||||||||
| Interest-bearing deposits in other financial institutions | 1.77 | % | 2.20 | % | 2.25 | % | |||||||
| Available-for-sale securities | 2.19 | 2.43 | 2.36 | ||||||||||
| Loans | 4.40 | 4.55 | 4.49 | ||||||||||
| Interest-earning assets | 4.03 | 4.26 | 4.31 | ||||||||||
| Mortgage loans held for sale | 3.63 | 3.46 | 4.33 | ||||||||||
| Total interest-earning assets, plus mortgage loans held for sale | 4.01 | 4.22 | 4.31 | ||||||||||
| Interest-bearing deposits | 1.38 | 1.63 | 1.29 | ||||||||||
| Federal Home Loan Bank Topeka borrowings | 1.96 | 1.93 | 2.20 | ||||||||||
| Subordinated notes | 7.26 | 7.26 | 7.26 | ||||||||||
| Total interest-bearing liabilities | 1.43 | 1.68 | 1.38 | ||||||||||
| Net interest margin | 2.91 | 2.95 | 3.29 | ||||||||||
| Interest rate spread | 2.60 | % | 2.58 | % | 2.93 | % | |||||||
| First Western Financial, Inc. | ||||||||||
| Consolidated Financial Summary (unaudited) (continued) | ||||||||||
| As of and for the Three Months Ended | ||||||||||
| December 31, | September 30, | December 31, | ||||||||
| (Dollars in thousands, except share and per share data) | 2019 | 2019 | 2018 | |||||||
| Asset Quality | ||||||||||
| Nonperforming loans | $ | 12,270 | $ | 13,980 | $ | 19,052 | ||||
| Nonperforming assets | 12,928 | 14,638 | 19,710 | |||||||
| Net charge-offs | 248 | — | 16 | |||||||
| Nonperforming loans to total loans | 1.23 | % | 1.51 | % | 2.13 | % | ||||
| Nonperforming assets to total assets | 1.03 | 1.15 | 1.82 | |||||||
| Allowance for loan losses to nonperforming loans | 64.18 | 54.90 | 39.11 | |||||||
| Allowance for loan losses to total loans | 0.79 | 0.83 | 0.83 | |||||||
| Net charge-offs to average loans | 0.03 | % | — | % | — | % | ||||
| Assets under management | $ | 6,187,707 | $ | 6,116,510 | $ | 5,235,177 | ||||
| Market Data | ||||||||||
| Book value per share at period end | $ | 16.08 | $ | 15.75 | $ | 14.67 | ||||
| Tangible book value per common share(1) | $ | 13.15 | $ | 12.83 | $ | 11.50 | ||||
| Weighted average outstanding shares, basic | 7,906,516 | 7,890,794 | 7,873,718 | |||||||
| Weighted average outstanding shares, diluted | 7,950,279 | 7,914,794 | 7,887,512 | |||||||
| Shares outstanding at period end | 7,940,168 | 7,983,284 | 7,968,420 | |||||||
| Consolidated Capital | ||||||||||
| Tier 1 capital to risk-weighted assets | 11.33 | % | 11.73 | % | 11.35 | % | ||||
| Common Equity Tier 1(1) (CET1) to risk-weighted assets | 11.33 | 11.73 | 11.35 | |||||||
| Total capital to risk-weighted assets | 12.89 | 13.36 | 13.06 | |||||||
| Tier 1 capital to average assets | 8.58 | 8.76 | 9.28 | |||||||
| Bank Capital | ||||||||||
| Tier 1 capital to risk-weighted assets | 10.69 | 10.98 | 10.55 | |||||||
| Common Equity Tier 1(1) (CET1) to risk-weighted assets | 10.69 | 10.98 | 10.55 | |||||||
| Total capital to risk-weighted assets | 11.55 | 11.87 | 11.47 | |||||||
| Tier 1 capital to average assets | 8.09 | % | 8.19 | % | 8.63 | % | ||||
______________
(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 | ||||||||||
| December 31, | September 30, | December 31, | ||||||||
| (Dollars in thousands, except share and per share data) | 2019 | 2019 | 2018 | |||||||
| Tangible common | ||||||||||
| Total shareholders' equity | $ | 127,678 | $ | 125,732 | $ | 116,875 | ||||
| Less: | ||||||||||
| Goodwill | 19,686 | 19,686 | 24,811 | |||||||
| Assets held for sale | 3,553 | 3,553 | — | |||||||
| Other intangibles, net | 28 | 36 | 402 | |||||||
| Tangible common equity | $ | 104,411 | $ | 102,457 | $ | 91,662 | ||||
| Common shares outstanding, end of period | 7,940,168 | 7,983,284 | 7,968,420 | |||||||
| Tangible common book value per share | $ | 13.15 | $ | 12.83 | $ | 11.50 | ||||
| Net income available to common shareholders | $ | 2,572 | $ | 2,406 | $ | 1,724 | ||||
| Return on tangible common equity (annualized) | 9.85 | % | 9.39 | % | 7.52 | % | ||||
| Efficiency | ||||||||||
| Non-interest expense | $ | 13,082 | $ | 13,442 | $ | 11,649 | ||||
| Less: Amortization | 7 | 52 | 163 | |||||||
| Adjusted non-interest expense | $ | 13,075 | $ | 13,390 | $ | 11,486 | ||||
| Net interest income | $ | 8,190 | $ | 7,940 | $ | 7,899 | ||||
| Non-interest income | 8,228 | 8,788 | 6,351 | |||||||
| Less: Net gain on sale of securities | — | 119 | — | |||||||
| Less: Net gain on sale of assets | 183 | — | — | |||||||
| Total income | $ | 16,235 | $ | 16,609 | $ | 14,250 | ||||
| Efficiency ratio | 80.54 | % | 80.62 | % | 80.60 | % | ||||
| Total income before non-interest expense | $ | 15,971 | $ | 16,628 | $ | 13,901 | ||||
| Less: Net gain on sale of securities | — | 119 | — | |||||||
| Less: Net gain on sale of assets | 183 | — | — | |||||||
| Plus: Provision for credit losses | 447 | 100 | 349 | |||||||
| Gross revenue | $ | 16,235 | $ | 16,609 | $ | 14,250 | ||||