Bridgewater Bancshares, Inc. Announces Record Annual and Fourth Quarter 2019 Earnings

BLOOMINGTON, Minn.--()--Bridgewater Bancshares, Inc. (Nasdaq: BWB) (the Company), the parent company of Bridgewater Bank (the Bank), today announced net income of $8.6 million for the fourth quarter of 2019, a 10.4% increase over net income of $7.8 million for the fourth quarter of 2018. Net income per diluted common share for the fourth quarter of 2019 was $0.29, a 14.0% increase, compared to $0.25 per diluted common share for the same period in 2018.

“We are pleased to announce record earnings for the fourth quarter and full year of 2019, which reflects the hard work and dedication of our BWB team,” noted Chairman, Chief Executive Officer, and President, Jerry Baack. “We continue to work diligently to grow both sides of the balance sheet as demonstrated by the Company’s annual, organic growth of 14.8% in gross loans and 16.8% in deposits. Despite this challenging rate environment, we are encouraged by our net interest margin stabilization as we actively manage our deposit costs lower. As our loan trajectory continues, asset quality remains strong with our nonperforming assets to total assets ratio at just 0.02% at the end of the year. Heading into 2020, we look forward to further technology investments aimed at enhancing our current client experience and servicing prospective clients attracted to our responsive support and simple solutions. We are grateful to be operating within the vibrant Twin Cities market and continue to brand ourselves as the only locally led, publicly traded community bank.”

Fourth Quarter 2019 Financial Results

 

 

 

 

Diluted

 

Nonperforming

 

Adjusted

 

Tangible book

ROA

 

ROE

 

Earnings per share

 

assets to total assets

 

efficiency ratio (1)

 

value per share (2)

1.53%

 

14.16%

 

$

0.29

 

0.02%

 

44.3%

 

$

8.33

 

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

Linked-Quarter Highlights

  • Net income was $8.6 million for the fourth quarter of 2019, compared to $7.8 million for the third quarter of 2019, an increase of $766,000, or 9.8%.
  • Diluted earnings per common share for the fourth quarter of 2019 were $0.29, compared to $0.27 for the third quarter of 2019, an increase of 9.6%.
  • Annualized return on average assets (ROA) and return on average common equity (ROE) for the fourth quarter of 2019 were 1.53% and 14.16%, respectively, compared to annualized ROA and ROE of 1.43% and 13.31%, respectively, for the third quarter of 2019.
  • The ratio of nonperforming assets to total assets was 0.02% at December 31, 2019, compared to 0.04% at September 30, 2019.
  • The adjusted efficiency ratio, a non-GAAP financial measure which excludes the impact of the amortization of tax credit investments from noninterest expense, was 44.3% for the fourth quarter of 2019, compared to 42.9% for the third quarter of 2019.

Annual 2019 Highlights

  • Net income was $31.4 million for the year ended December 31, 2019, compared to $26.9 million for the year ended December 31, 2018, an increase of 16.7%.
  • Diluted earnings per common share for the year ended December 31, 2019 were $1.05, compared to $0.91 for the year ended December 31, 2018, an increase of 14.5%.
  • ROA and ROE for the year ended December 31, 2019 were 1.49% and 13.50%, respectively, compared to ROA and ROE of 1.51% and 13.87%, respectively, for the year ended December 31, 2018.
  • Tangible book value per share, a non-GAAP financial measure, was $8.33 at December 31, 2019, compared to $7.22 at December 31, 2018, an increase of 15.3%.
  • Gross loans increased $247.1 million, or 14.8%, at December 31, 2019, compared to December 31, 2018.
  • Deposits increased $262.4 million, or 16.8%, at December 31, 2019, compared to December 31, 2018.
  • Net loan charge-offs as a percent of average loans was 0.01% for the year ended December 31, 2019, compared to 0.00% for the year ended December 31, 2018.
  • The ratio of nonperforming assets to total assets decreased to 0.02% at December 31, 2019, compared to 0.03% at December 31, 2018.
  • The adjusted efficiency ratio, a non-GAAP financial measure was 43.3% for the year ended December 31, 2019, compared to 41.7% for the year ended December 31, 2018.

Key Financial Measures

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

December 31,

 

December 31,

 

 

 

2019

 

2019

 

2018

 

 

2019

 

2018

 

Per Common Share Data (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$

0.30

 

$

0.27

 

$

0.26

 

 

$

1.07

 

$

0.93

 

Diluted Earnings Per Share

 

 

0.29

 

 

0.27

 

 

0.25

 

 

 

1.05

 

 

0.91

 

Book Value Per Share

 

 

8.45

 

 

8.20

 

 

7.34

 

 

 

 

 

 

 

 

Tangible Book Value Per Share (2)

 

 

8.33

 

 

8.08

 

 

7.22

 

 

 

 

 

 

 

 

Basic Weighted Average Shares Outstanding

 

 

28,833,576

 

 

28,820,144

 

 

30,072,003

 

 

 

29,358,644

 

 

29,001,393

 

Diluted Weighted Average Shares Outstanding

 

 

29,561,103

 

 

29,497,961

 

 

30,506,824

 

 

 

29,996,776

 

 

29,436,214

 

Shares Outstanding at Period End

 

 

28,973,572

 

 

28,781,162

 

 

30,097,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets (Annualized)

 

 

1.53

%

 

1.43

%

 

1.58

%

 

 

1.49

%

 

1.51

%

Return on Average Common Equity (Annualized)

 

 

14.16

 

 

13.31

 

 

14.30

 

 

 

13.50

 

 

13.87

 

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

 

 

14.37

 

 

13.52

 

 

14.55

 

 

 

13.72

 

 

14.15

 

Yield on Interest Earning Assets

 

 

5.01

 

 

4.98

 

 

4.96

 

 

 

5.01

 

 

4.88

 

Yield on Total Loans, Gross

 

 

5.33

 

 

5.32

 

 

5.27

 

 

 

5.31

 

 

5.23

 

Cost of Interest Bearing Liabilities

 

 

1.96

 

 

2.04

 

 

1.92

 

 

 

2.03

 

 

1.65

 

Cost of Total Deposits

 

 

1.34

 

 

1.42

 

 

1.32

 

 

 

1.42

 

 

1.12

 

Net Interest Margin (3)

 

 

3.65

 

 

3.56

 

 

3.62

 

 

 

3.59

 

 

3.72

 

Efficiency Ratio (2)

 

 

49.6

 

 

45.6

 

 

60.0

 

 

 

47.4

 

 

46.5

 

Adjusted Efficiency Ratio (4)

 

 

44.3

 

 

42.9

 

 

42.1

 

 

 

43.3

 

 

41.7

 

Noninterest Expense to Average Assets (Annualized)

 

 

1.87

 

 

1.66

 

 

2.25

 

 

 

1.75

 

 

1.78

 

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

 

 

1.67

 

 

1.56

 

 

1.58

 

 

 

1.59

 

 

1.59

 

Loan to Deposit Ratio

 

 

104.9

 

 

102.4

 

 

106.7

 

 

 

 

 

 

 

 

Core Deposits to Total Deposits

 

 

80.7

 

 

79.9

 

 

75.8

 

 

 

 

 

 

 

 

Tangible Common Equity to Tangible Assets (2)

 

 

10.65

 

 

10.43

 

 

11.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (Bank Only)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

 

11.01

%

 

10.88

%

 

10.82

%

 

 

 

 

 

 

 

Tier 1 Risk-based Capital Ratio

 

 

11.72

 

 

11.61

 

 

11.63

 

 

 

 

 

 

 

 

Total Risk-based Capital Ratio

 

 

12.16

 

 

12.44

 

 

12.76

 

 

 

 

 

 

 

 

 

(1) Includes shares of common stock and non-voting common stock. On October 25, 2018, the Company exchanged shares of common stock for all of the outstanding shares of non-voting common stock. Following the exchange, no shares of non-voting common stock were outstanding.
(2) Represents a non-GAAP financial measure. See "Non-GAAP Financial Measures" for further details.
(3) Amounts calculated on a tax-equivalent basis using the statutory federal tax rate of 21%.
(4) Ratio excludes the amortization of tax credit investments and represents a non-GAAP financial measure. See "Non-GAAP Financial Measures" for further details.

Selected Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

2019

 

2019

 

2019

 

2019

 

2018

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

2,268,830

 

$

2,232,339

 

$

2,123,631

 

$

2,048,111

 

$

1,973,741

Total Loans, Gross

 

 

1,912,038

 

 

1,846,218

 

 

1,784,903

 

 

1,723,629

 

 

1,664,931

Allowance for Loan Losses

 

 

22,526

 

 

22,124

 

 

21,362

 

 

20,607

 

 

20,031

Goodwill and Other Intangibles

 

 

3,487

 

 

3,535

 

 

3,582

 

 

3,630

 

 

3,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,823,310

 

 

1,802,236

 

 

1,699,265

 

 

1,643,666

 

 

1,560,934

Tangible Common Equity (1)

 

 

241,307

 

 

232,524

 

 

225,555

 

 

228,145

 

 

217,320

Total Shareholders' Equity

 

 

244,794

 

 

236,059

 

 

229,137

 

 

231,775

 

 

220,998

Average Total Assets - Quarter-to-Date

 

 

2,221,370

 

 

2,168,909

 

 

2,069,707

 

 

2,011,174

 

 

1,948,909

Average Common Equity - Quarter-to-Date

 

 

240,188

 

 

232,590

 

 

231,374

 

 

225,844

 

 

215,254

 

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

 

 

For the Three Months Ended

 

For the Year Ended

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

(dollars in thousands)

 

2019

 

2019

 

2018

 

2019

 

2018

Selected Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$

27,419

 

$

26,572

 

$

23,988

 

 

$

103,778

 

$

85,226

Interest Expense

 

 

7,491

 

 

7,637

 

 

6,546

 

 

 

29,646

 

 

20,488

Net Interest Income

 

 

19,928

 

 

18,935

 

 

17,442

 

 

 

74,132

 

 

64,738

Provision for Loan Losses

 

 

600

 

 

900

 

 

800

 

 

 

2,700

 

 

3,575

Net Interest Income after Provision for Loan Losses

 

 

19,328

 

 

18,035

 

 

16,642

 

 

 

71,432

 

 

61,163

Noninterest Income

 

 

1,112

 

 

946

 

 

857

 

 

 

3,826

 

 

2,543

Noninterest Expense

 

 

10,489

 

 

9,084

 

 

11,040

 

 

 

36,932

 

 

31,562

Income Before Income Taxes

 

 

9,951

 

 

9,897

 

 

6,459

 

 

 

38,326

 

 

32,144

Provision (Benefit) for Income Taxes

 

 

1,380

 

 

2,092

 

 

(1,302

)

 

 

6,923

 

 

5,224

Net Income

 

$

8,571

 

$

7,805

 

$

7,761

 

 

$

31,403

 

$

26,920

Income Statement

Net Interest Income

Net interest income was $19.9 million for the fourth quarter of 2019, an increase of $993,000, or 5.2%, from $18.9 million in the third quarter of 2019, and an increase of $2.5 million, or 14.3%, from $17.4 million in the fourth quarter of 2018. The linked-quarter increase in net interest income was due to growth in average interest earning assets, as well as a change in the mix of interest earning assets. The year-over-year increase in net interest income was largely attributable to growth in average interest earning assets, which increased by $249.9 million, or 12.9%, to $2.19 billion for the fourth quarter of 2019, from $1.94 billion for the fourth quarter of 2018. This increase in average interest earning assets was primarily due to continued organic growth in the loan portfolio.

Net interest margin (on a fully tax-equivalent basis) for the fourth quarter of 2019 was 3.65%, a 9 basis point increase from 3.56% in the third quarter of 2019, and a 3 basis point increase from 3.62% in the fourth quarter of 2018. The linked-quarter increase in net interest margin can be attributed to an increase in loan fee income and lower rates paid on deposits. The year-over-year increase in net interest margin can be largely attributed to an increase in interest and fees earned on loans which outpaced the higher rates paid on deposits and borrowings.

Interest income was $27.4 million for the fourth quarter of 2019, an increase of $847,000, or 3.2%, from $26.6 million in the third quarter of 2019, and an increase of $3.4 million, or 14.3%, from $24.0 million in the fourth quarter of 2018. The yield on interest earning assets (on a fully tax-equivalent basis) was 5.01% in the fourth quarter of 2019, compared to 4.98% in the third quarter of 2019, and 4.96% in the fourth quarter of 2018.

Loan interest income and loan fees remain the primary contributing factors to the linked-quarter and year-over-year increases in yield on interest earning assets, driving the aggregate loan yield to 5.33% in the fourth quarter of 2019, which is 1 basis point higher than 5.32% in the third quarter of 2019, and 6 basis points higher than 5.27% in the fourth quarter of 2018. While deferred loan fees are regularly amortized into income, fluctuations in the level of loan fees recognized can vary based on prepayments and other factors. Increased loan fees recognized in the fourth quarter of 2019 in comparison to the third quarter of 2019 and the fourth quarter of 2018 were primarily due to the accelerated recognition of deferred fees on loans that were paid off prior to maturity.

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

 

 

Three Months Ended

 

 

 

December 31, 2019

 

 

September 30, 2019

 

 

June 30, 2019

 

 

 

March 31, 2019

 

 

December 31, 2018

 

Interest

 

5.00

%

 

5.07

%

 

5.10

%

 

 

5.07

%

 

4.98

%

Fees

 

0.33

 

 

0.25

 

 

0.23

 

 

 

0.20

 

 

0.29

 

Yield on Loans

 

5.33

%

 

5.32

%

 

5.33

%

 

 

5.27

%

 

5.27

%

Interest expense was $7.5 million for the fourth quarter of 2019, a decrease of $146,000, or 1.9%, from $7.6 million in the third quarter of 2019, and an increase of $945,000, or 14.4%, from $6.5 million in the fourth quarter of 2018. The cost of interest bearing liabilities decreased to 1.96% in the fourth quarter of 2019 from 2.04% in the third quarter of 2019, primarily due to lower rates paid on deposits, particularly on savings and money market accounts. On a year-over-year basis, the cost of interest bearing liabilities was up 4 basis points from 1.92% in the fourth quarter of 2018 to 1.96% in the fourth quarter of 2019 due to higher costs and repricing of deposits and borrowings during the period. Local market competition for deposits remains fierce, driving top of market rates to remain competitive on interest bearing deposits.

A summary of the Company’s average balances, interest yields and rates, and net interest margin for the three months ended December 31, 2019, September 30, 2019 and December 31, 2018 is as follows:

 

 

For the Three Months Ended

 

 

 

December 31, 2019

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

Average

 

Interest

 

Yield/

 

 

Average

 

Interest

 

Yield/

 

 

Average

 

Interest

 

Yield/

 

 

 

Balance

 

& Fees

 

Rate

 

 

Balance

 

& Fees

 

Rate

 

 

Balance

 

& Fees

 

Rate

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Investments

 

$

45,818

 

$

150

 

 

1.30

%

 

$

73,970

 

$

346

 

 

1.86

%

 

$

21,249

 

$

63

 

 

1.18

%

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Investment Securities

 

 

168,911

 

 

1,228

 

 

2.88

 

 

 

151,319

 

 

1,095

 

 

2.87

 

 

 

140,858

 

 

918

 

 

2.59

 

Tax-Exempt Investment Securities (1)

 

 

95,015

 

 

1,019

 

 

4.26

 

 

 

95,575

 

 

1,031

 

 

4.28

 

 

 

114,356

 

 

1,196

 

 

4.15

 

Total Investment Securities

 

 

263,926

 

 

2,247

 

 

3.38

 

 

 

246,894

 

 

2,126

 

 

3.42

 

 

 

255,214

 

 

2,114

 

 

3.29

 

Loans (2)

 

 

1,872,234

 

 

25,132

 

 

5.33

 

 

 

1,805,920

 

 

24,220

 

 

5.32

 

 

 

1,654,415

 

 

21,978

 

 

5.27

 

Federal Home Loan Bank Stock

 

 

7,947

 

 

103

 

 

5.13

 

 

 

8,111

 

 

96

 

 

4.72

 

 

 

7,759

 

 

83

 

 

4.24

 

Total Interest Earning Assets

 

 

2,189,925

 

 

27,632

 

 

5.01

%

 

 

2,134,895

 

 

26,788

 

 

4.98

%

 

 

1,938,637

 

 

24,238

 

 

4.96

%

Noninterest Earning Assets

 

 

31,445

 

 

 

 

 

 

 

 

34,014

 

 

 

 

 

 

 

 

10,272

 

 

 

 

 

 

Total Assets

 

$

2,221,370

 

 

 

 

 

 

 

$

2,168,909

 

 

 

 

 

 

 

$

1,948,909

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Transaction Deposits

 

 

257,777

 

 

503

 

 

0.77

%

 

 

250,667

 

 

511

 

 

0.81

%

 

 

173,825

 

 

197

 

 

0.45

%

Savings and Money Market Deposits

 

 

487,424

 

 

1,963

 

 

1.60

 

 

 

453,340

 

 

2,080

 

 

1.82

 

 

 

426,185

 

 

1,675

 

 

1.56

 

Time Deposits

 

 

353,351

 

 

2,151

 

 

2.41

 

 

 

359,329

 

 

2,229

 

 

2.46

 

 

 

301,372

 

 

1,633

 

 

2.15

 

Brokered Deposits

 

 

243,358

 

 

1,447

 

 

2.36

 

 

 

242,600

 

 

1,389

 

 

2.27

 

 

 

265,523

 

 

1,614

 

 

2.41

 

Federal Funds Purchased

 

 

3,011

 

 

14

 

 

1.82

 

 

 

 

 

 

 

 

 

 

50,228

 

 

315

 

 

2.49

 

Notes Payable

 

 

13,000

 

 

123

 

 

3.75

 

 

 

13,500

 

 

127

 

 

3.73

 

 

 

15,000

 

 

152

 

 

4.02

 

FHLB Advances

 

 

136,554

 

 

897

 

 

2.61

 

 

 

143,690

 

 

908

 

 

2.51

 

 

 

95,467

 

 

559

 

 

2.32

 

Subordinated Debentures

 

 

24,725

 

 

393

 

 

6.31

 

 

 

24,699

 

 

393

 

 

6.31

 

 

 

24,621

 

 

401

 

 

6.46

 

Total Interest Bearing Liabilities

 

 

1,519,200

 

 

7,491

 

 

1.96

%

 

 

1,487,825

 

 

7,637

 

 

2.04

%

 

 

1,352,221

 

 

6,546

 

 

1.92

%

Noninterest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Transaction Deposits

 

 

451,265

 

 

 

 

 

 

 

 

434,021

 

 

 

 

 

 

 

 

370,792

 

 

 

 

 

 

Other Noninterest Bearing Liabilities

 

 

10,717

 

 

 

 

 

 

 

 

14,473

 

 

 

 

 

 

 

 

10,642

 

 

 

 

 

 

Total Noninterest Bearing Liabilities

 

 

461,982

 

 

 

 

 

 

 

 

448,494

 

 

 

 

 

 

 

 

381,434

 

 

 

 

 

 

Shareholders' Equity

 

 

240,188

 

 

 

 

 

 

 

 

232,590

 

 

 

 

 

 

 

 

215,254

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

2,221,370

 

 

 

 

 

 

 

$

2,168,909

 

 

 

 

 

 

 

$

1,948,909

 

 

 

 

 

 

Net Interest Income / Interest Rate Spread

 

 

 

 

 

20,141

 

 

3.05

%

 

 

 

 

 

19,151

 

 

2.94

%

 

 

 

 

 

17,692

 

 

3.04

%

Net Interest Margin (3)

 

 

 

 

 

 

 

3.65

%

 

 

 

 

 

 

 

3.56

%

 

 

 

 

 

 

 

3.62

%

Taxable Equivalent Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-Exempt Investment Securities

 

 

 

 

 

(213

)

 

 

 

 

 

 

 

 

(216

)

 

 

 

 

 

 

 

 

(250

)

 

 

 

Net Interest Income

 

 

 

 

$

19,928

 

 

 

 

 

 

 

 

$

18,935

 

 

 

 

 

 

 

 

$

17,442

 

 

 

 

     

(1) Interest income and average rates for tax-exempt investment securities are presented on a tax-equivalent basis, assuming a statutory federal income tax rate of 21%.
(2) Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.
(3) Net interest margin includes the tax equivalent adjustment and represents the annualized results of: (i) the difference between interest income on interest earning assets and the interest expense on interest bearing liabilities, divided by (ii) average interest earning assets for the period.

Provision for Loan Losses

The provision for loan losses was $600,000 for the fourth quarter of 2019, a decrease of $300,000 from $900,000 for the third quarter of 2019, and a decrease of $200,000 from $800,000 for the fourth quarter of 2018. The decrease in both periods was attributable to the strong asset quality and consistent performance of the loan portfolio within the diversified Twin Cities economy.

The following table presents a reconciliation of the Company’s allowance for loan losses for the periods indicated:

 

 

Three Months Ended

 

Year Ended

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

(dollars in thousands)

 

2019

 

2019

 

2018

 

2019

 

2018

Balance at Beginning of Period

 

$

22,124

 

 

$

21,362

 

 

$

18,949

 

 

$

20,031

 

 

$

16,502

 

Provision for Loan Losses

 

 

600

 

 

 

900

 

 

 

800

 

 

 

2,700

 

 

 

3,575

 

Charge-offs

 

 

(205

)

 

 

(144

)

 

 

(37

)

 

 

(388

)

 

 

(421

)

Recoveries

 

 

7

 

 

 

6

 

 

 

319

 

 

 

183

 

 

 

375

 

Balance at End of Period

 

$

22,526

 

 

$

22,124

 

 

$

20,031

 

 

$

22,526

 

 

$

20,031

 

Noninterest Income

Noninterest income was $1.1 million for the fourth quarter of 2019, an increase of $166,000 from $946,000 for the third quarter of 2019, and an increase of $255,000 from $857,000 for the fourth quarter of 2018. The linked-quarter increase was primarily due to increased letter of credit and swap fees, offset partially by decreased gains on sales of securities and foreclosed assets. The year-over-year increase was primarily due to increased swap fees, offset partially by decreased letter of credit fees.

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

 

 

Three Months Ended

 

Year Ended

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

(dollars in thousands)

 

2019

 

2019

 

2018

 

2019

 

2018

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer Service Fees

 

$

196

 

$

184

 

$

206

 

 

$

760

 

$

745

 

Net Gain (Loss) on Sales of Securities

 

 

 

 

58

 

 

(17

)

 

 

516

 

 

(125

)

Net Gain (Loss) on Sales of Foreclosed Assets

 

 

 

 

69

 

 

 

 

 

69

 

 

(225

)

Letter of Credit Fees

 

 

394

 

 

331

 

 

482

 

 

 

1,184

 

 

1,296

 

Debit Card Interchange Fees

 

 

105

 

 

116

 

 

104

 

 

 

418

 

 

391

 

Swap Fees

 

 

255

 

 

 

 

 

 

 

255

 

 

 

Other Income

 

 

162

 

 

188

 

 

82

 

 

 

624

 

 

461

 

Totals

 

$

1,112

 

$

946

 

$

857

 

 

$

3,826

 

$

2,543

 

Noninterest Expense

Noninterest expense was $10.5 million for the fourth quarter of 2019, an increase of $1.4 million from $9.1 million for the third quarter of 2019, and a decrease of $551,000 from $11.0 million for the fourth quarter of 2018. The linked-quarter increase was primarily due to increased salaries and employee benefits, occupancy and equipment, amortization of tax credit investments and FDIC insurance assessment. The year-over-year decrease was attributed to decreased amortization of tax credit investments, offset partially by increased salaries and employee benefits.

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

 

 

Three Months Ended

 

Year Ended

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

(dollars in thousands)

 

2019

 

2019

 

2018

 

2019

 

2018

Noninterest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

$

6,235

 

$

5,915

 

$

5,086

 

$

22,076

 

$

18,620

Occupancy and Equipment

 

 

883

 

 

761

 

 

584

 

 

3,085

 

 

2,351

FDIC Insurance Assessment

 

 

165

 

 

 

 

240

 

 

735

 

 

915

Data Processing

 

 

161

 

 

182

 

 

145

 

 

647

 

 

470

Professional and Consulting Fees

 

 

437

 

 

414

 

 

289

 

 

1,690

 

 

1,125

Information Technology and Telecommunications

 

 

319

 

 

233

 

 

258

 

 

996

 

 

932

Marketing and Advertising

 

 

299

 

 

339

 

 

431

 

 

1,507

 

 

1,342

Intangible Asset Amortization

 

 

48

 

 

48

 

 

48

 

 

191

 

 

191

Amortization of Tax Credit Investments

 

 

1,128

 

 

530

 

 

3,278

 

 

3,225

 

 

3,293

Other Expense

 

 

814

 

 

662

 

 

681

 

 

2,780

 

 

2,323

Totals

 

$

10,489

 

$

9,084

 

$

11,040

 

$

36,932

 

$

31,562

The Company had 160 full-time equivalent employees at December 31, 2019, compared to 158 employees at September 30, 2019, and 140 employees at December 31, 2018. Throughout the year, the increased head count included strategic hires in deposit gathering, lending, technology, and other supportive roles.

While the recognition of tax credit investments creates volatility in the level of total noninterest expense and concurrently the efficiency ratio, it directly reduces income tax expense and the effective tax rate. The efficiency ratio, a non-GAAP financial measure, was 49.6% for the fourth quarter of 2019, compared to 45.6% for the third quarter of 2019, and 60.0% for the fourth quarter of 2018. Excluding the impact of the amortization of tax credit investments, the adjusted efficiency ratio, a non-GAAP financial measure, was 44.3% for the fourth quarter of 2019, 42.9% for the third quarter of 2019 and 42.1% for the fourth quarter of 2018.

Income Taxes

The effective combined federal and state income tax rate for the fourth quarter of 2019 was 13.9%, a decrease from 21.1% for the third quarter of 2019, and an increase from (20.2)% for the fourth quarter of 2018. The lower effective combined rate in the fourth quarter of 2019 compared to the third quarter of 2019 was primarily due to the recognition of tax credits that became eligible to be applied. Conversely, the higher effective combined rate in the fourth quarter of 2019 compared to the fourth quarter of 2018 was primarily due to fewer tax credits being recognized. The effective combined federal and state income tax rate was 18.1% for the year ended December 31, 2019, compared to 16.3% for the year ended December 31, 2018.

Balance Sheet

Total assets at December 31, 2019 were $2.27 billion, a 1.6% increase from $2.23 billion at September 30, 2019, and a 15.0% increase from $1.97 billion at December 31, 2018. The increase in total assets was primarily due to organic loan growth.

Total gross loans at December 31, 2019 were $1.91 billion, an increase of $65.8 million, or 3.6%, over total gross loans of $1.85 billion at September 30, 2019, and an increase of $247.1 million, or 14.8%, over total gross loans of $1.66 billion at December 31, 2018.

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

 

 

December 31, 2019

 

September 30, 2019

 

June 30, 2019

 

March 31, 2019

 

December 31, 2018

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

276,035

 

 

$

291,723

 

 

$

287,804

 

 

$

284,807

 

 

$

260,833

 

Construction and Land Development

 

 

196,776

 

 

 

216,054

 

 

 

195,568

 

 

 

178,782

 

 

 

210,041

 

Real Estate Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 - 4 Family Mortgage

 

 

260,611

 

 

 

254,782

 

 

 

247,029

 

 

 

233,131

 

 

 

226,773

 

Multifamily

 

 

515,014

 

 

 

456,257

 

 

 

437,198

 

 

 

417,975

 

 

 

407,934

 

CRE Owner Occupied

 

 

66,584

 

 

 

71,209

 

 

 

68,681

 

 

 

66,130

 

 

 

64,458

 

CRE Nonowner Occupied

 

 

592,545

 

 

 

551,992

 

 

 

544,579

 

 

 

538,998

 

 

 

490,632

 

Total Real Estate Mortgage Loans

 

 

1,434,754

 

 

 

1,334,240

 

 

 

1,297,487

 

 

 

1,256,234

 

 

 

1,189,797

 

Consumer and Other

 

 

4,473

 

 

 

4,201

 

 

 

4,044

 

 

 

3,806

 

 

 

4,260

 

Total Loans, Gross

 

 

1,912,038

 

 

 

1,846,218

 

 

 

1,784,903

 

 

 

1,723,629

 

 

 

1,664,931

 

Allowance for Loan Losses

 

 

(22,526

)

 

 

(22,124

)

 

 

(21,362

)

 

 

(20,607

)

 

 

(20,031

)

Net Deferred Loan Fees

 

 

(5,512

)

 

 

(5,788

)

 

 

(5,157

)

 

 

(4,791

)

 

 

(4,515

)

Total Loans, Net

 

$

1,884,000

 

 

$

1,818,306

 

 

$

1,758,384

 

 

$

1,698,231

 

 

$

1,640,385

 

Total deposits at December 31, 2019 were $1.82 billion, an increase of $21.1 million, or 1.2%, over total deposits of $1.80 billion at September 30, 2019, and an increase of $262.4 million, or 16.8%, over total deposits of $1.56 billion at December 31, 2018. The linked-quarter decrease of $31.0 million in noninterest bearing transaction deposits was primarily due to seasonality among the Company’s title company deposit clients, which may experience higher fluctuations in their ordinary course of business.

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

 

 

December 31, 2019

 

September 30, 2019

 

June 30, 2019

 

March 31, 2019

 

December 31, 2018

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Transaction Deposits

 

$

447,509

 

$

478,493

 

$

409,198

 

$

404,937

 

$

369,203

Interest Bearing Transaction Deposits

 

 

264,627

 

 

243,889

 

 

231,318

 

 

180,459

 

 

179,567

Savings and Money Market Deposits

 

 

516,785

 

 

470,518

 

 

456,447

 

 

434,186

 

 

402,639

Time Deposits

 

 

360,027

 

 

363,308

 

 

359,338

 

 

346,163

 

 

318,356

Brokered Deposits

 

 

234,362

 

 

246,028

 

 

242,964

 

 

277,921

 

 

291,169

Total Deposits

 

$

1,823,310

 

$

1,802,236

 

$

1,699,265

 

$

1,643,666

 

$

1,560,934

Total shareholders’ equity at December 31, 2019 was $244.8 million, an increase of $8.7 million, or 3.7%, over total shareholders’ equity of $236.1 million at September 30, 2019, and an increase of $23.8 million, or 10.8%, over total shareholders’ equity of $221.0 million at December 31, 2018. The linked-quarter increase was due to net income retained, partially offset by a decrease in unrealized gains in the securities portfolio. The year-over-year increase was due to net income retained and increased unrealized gains in the securities portfolio, partially offset by stock repurchases made under the Company’s stock buyback program. There were no stock repurchases made under this program during the fourth quarter of 2019.

Tangible book value per share, a non-GAAP financial measure, was $8.33 as of December 31, 2019, an increase of 3.1% from $8.08 as of September 30, 2019, and an increase of 15.3% from $7.22 as of December 31, 2018.

Asset Quality

Asset quality metrics for the Company remained strong at December 31, 2019. Annualized net charge-offs (recoveries) as a percent of average loans for the fourth quarter of 2019 were 0.04%, compared to 0.03% for the third quarter of 2019, and (0.07)% for the fourth quarter of 2018. At December 31, 2019, the Company’s nonperforming assets, which include nonaccrual loans, loans past due 90 days and still accruing, and foreclosed assets, were $461,000, or 0.02% of total assets, as compared to $828,000, or 0.04% of total assets at September 30, 2019, and $581,000, or 0.03% of total assets at December 31, 2018.

About the Company

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

Use of Non-GAAP financial measures

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

Forward-Looking Statements

This earnings release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, statements concerning plans, estimates, calculations, forecasts and projections with respect to the anticipated future performance of the Company. These statements are often, but not always, identified by words such as “may”, “might”, “should”, “could”, “predict”, “potential”, “believe”, “expect”, “continue”, “will”, “anticipate”, “seek”, “estimate”, “intend”, “plan”, “projection”, “would”, “annualized”, “target” and “outlook”, or the negative version of those words or other comparable words of a future or forward-looking nature.

Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: loan concentrations in our portfolio; the overall health of the local and national real estate market; our ability to successfully manage credit risk; business and economic conditions generally and in the financial services industry, nationally and within our market area; our ability to maintain an adequate level of allowance for loan losses; the concentration of large loans to certain borrowers; the concentration of large deposits from certain customers; our ability to successfully manage liquidity risk; our dependence on non-core funding sources and our cost of funds; our ability to raise additional capital to implement our business plan; our ability to implement our growth strategy and manage costs effectively; the composition of our senior leadership team and our ability to attract and retain key personnel; the occurrence of fraudulent activity, breaches or failures of our information security controls or cybersecurity-related incidents; interruptions involving our information technology and telecommunications systems or third-party servicers; competition in the financial services industry; the effectiveness of our risk management framework; the commencement and outcome of litigation and other legal proceedings and regulatory actions against us; the impact of recent and future legislative and regulatory changes; interest rate risk; fluctuations in the values of the securities held in our securities portfolio; the imposition of tariffs or other governmental policies impacting the value of products produced by our commercial borrowers; severe weather, natural disasters, acts of war or terrorism or other adverse external events; and any other risks described in the “Risk Factors” sections of other reports filed by the Company with the Securities and Exchange Commission.

Any forward-looking statement made by us in this press release is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.

Bridgewater Bancshares, Inc. and Subsidiaries

Consolidated Balance Sheets

(dollars in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

2019

 

2019

 

2018

 

 

(Unaudited)

 

(Unaudited)

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

31,935

 

$

89,619

 

$

28,444

 

Bank-Owned Certificates of Deposit

 

 

2,654

 

 

2,654

 

 

3,305

 

Securities Available for Sale, at Fair Value

 

 

289,877

 

 

263,803

 

 

253,378

 

Loans, Net of Allowance for Loan Losses of $22,526 at December 31, 2019 (unaudited), $22,124 at September 30, 2019 (unaudited) and $20,031 at December 31, 2018

 

 

1,884,000

 

 

1,818,306

 

 

1,640,385

 

Federal Home Loan Bank (FHLB) Stock, at Cost

 

 

7,824

 

 

8,024

 

 

7,614

 

Premises and Equipment, Net

 

 

27,628

 

 

25,764

 

 

13,074

 

Accrued Interest

 

 

6,775

 

 

6,519

 

 

6,589

 

Goodwill

 

 

2,626

 

 

2,626

 

 

2,626

 

Other Intangible Assets, Net

 

 

861

 

 

909

 

 

1,052

 

Other Assets

 

 

14,650

 

 

14,115

 

 

17,274

 

Total Assets

 

$

2,268,830

 

$

2,232,339

 

$

1,973,741

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest Bearing

 

$

447,509

 

$

478,493

 

$

369,203

 

Interest Bearing

 

 

1,375,801

 

 

1,323,743

 

 

1,191,731

 

Total Deposits

 

 

1,823,310

 

 

1,802,236

 

 

1,560,934

 

Federal Funds Purchased

 

 

 

 

 

 

18,000

 

Notes Payable

 

 

13,000

 

 

13,500

 

 

15,000

 

FHLB Advances

 

 

136,500

 

 

141,500

 

 

124,000

 

Subordinated Debentures, Net of Issuance Costs

 

 

24,733

 

 

24,707

 

 

24,630

 

Accrued Interest Payable

 

 

1,982

 

 

1,763

 

 

1,806

 

Other Liabilities

 

 

24,511

 

 

12,574

 

 

8,373

 

Total Liabilities

 

 

2,024,036

 

 

1,996,280

 

 

1,752,743

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Preferred Stock- $0.01 par value

 

 

 

 

 

 

 

 

 

Authorized 10,000,000; None Issued and Outstanding at December 31, 2019, September 30, 2019 (unaudited) and December 31, 2018

 

 

 

 

 

 

 

Common Stock- $0.01 par value

 

 

 

 

 

 

 

 

 

Common Stock - Authorized 75,000,000; Issued and Outstanding 28,973,572 at December 31, 2019 (unaudited), 28,781,162 at September 30, 2019 (unaudited) and 30,097,274 at December 31, 2018

 

 

290

 

 

288

 

 

301

 

Additional Paid-In Capital

 

 

112,093

 

 

111,670

 

 

126,031

 

Retained Earnings

 

 

127,637

 

 

119,066

 

 

96,234

 

Accumulated Other Comprehensive Income (Loss)

 

 

4,774

 

 

5,035

 

 

(1,568

)

Total Shareholders' Equity

 

 

244,794

 

 

236,059

 

 

220,998

 

Total Liabilities and Shareholders' Equity

 

$

2,268,830

 

$

2,232,339

 

$

1,973,741

 

Bridgewater Bancshares, Inc. and Subsidiaries

Consolidated Statements of Income

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2019

 

2019

 

2018

 

2019

 

2018

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, Including Fees

 

$

25,132

 

$

24,220

 

$

21,978

 

 

$

94,852

 

$

78,033

 

Investment Securities

 

 

2,034

 

 

1,910

 

 

1,864

 

 

 

7,773

 

 

6,694

 

Other

 

 

253

 

 

442

 

 

146

 

 

 

1,153

 

 

499

 

Total Interest Income

 

 

27,419

 

 

26,572

 

 

23,988

 

 

 

103,778

 

 

85,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

6,064

 

 

6,209

 

 

5,119

 

 

 

23,996

 

 

15,972

 

Notes Payable

 

 

123

 

 

127

 

 

152

 

 

 

501

 

 

594

 

FHLB Advances

 

 

897

 

 

908

 

 

559

 

 

 

3,407

 

 

1,718

 

Subordinated Debentures

 

 

393

 

 

393

 

 

401

 

 

 

1,556

 

 

1,568

 

Federal Funds Purchased

 

 

14

 

 

 

 

315

 

 

 

186

 

 

636

 

Total Interest Expense

 

 

7,491

 

 

7,637

 

 

6,546

 

 

 

29,646

 

 

20,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

19,928

 

 

18,935

 

 

17,442

 

 

 

74,132

 

 

64,738

 

Provision for Loan Losses

 

 

600

 

 

900

 

 

800

 

 

 

2,700

 

 

3,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME AFTER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROVISION FOR LOAN LOSSES

 

 

19,328

 

 

18,035

 

 

16,642

 

 

 

71,432

 

 

61,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer Service Fees

 

 

196

 

 

184

 

 

206

 

 

 

760

 

 

745

 

Net Gain (Loss) on Sales of Available for Sale Securities

 

 

 

 

58

 

 

(17

)

 

 

516

 

 

(125

)

Net Gain (Loss) on Sales of Foreclosed Assets

 

 

 

 

69

 

 

 

 

69

 

 

(225

)

Other Income

 

 

916

 

 

635

 

 

668

 

 

 

2,481

 

 

2,148

 

Total Noninterest Income

 

 

1,112

 

 

946

 

 

857

 

 

 

3,826

 

 

2,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

 

6,235

 

 

5,915

 

 

5,086

 

 

 

22,076

 

 

18,620

 

Occupancy and Equipment

 

 

883

 

 

761

 

 

584

 

 

 

3,085

 

 

2,351

 

Other Expense

 

 

3,371

 

 

2,408

 

 

5,370

 

 

 

11,771

 

 

10,591

 

Total Noninterest Expense

 

 

10,489

 

 

9,084

 

 

11,040

 

 

 

36,932

 

 

31,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

 

9,951

 

 

9,897

 

 

6,459

 

 

 

38,326

 

 

32,144

 

Provision (Benefit) for Income Taxes

 

 

1,380

 

 

2,092

 

 

(1,302

)

 

 

6,923

 

 

5,224

 

NET INCOME

 

$

8,571

 

$

7,805

 

$

7,761

 

 

$

31,403

 

$

26,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.30

 

$

0.27

 

$

0.26

 

 

$

1.07

 

$

0.93

 

Diluted

 

 

0.29

 

 

0.27

 

 

0.25

 

 

 

1.05

 

 

0.91

 

Dividends Paid Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Bridgewater Bancshares, Inc. and Subsidiaries

Summary Quarterly Consolidated Financial Data

(dollars in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Three Months Ended

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2019

 

2019

 

2019

 

2019

 

2018

 

Selected Asset Quality Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 30-89 Days Past Due

 

$

403

 

$

 

$

470

 

 

$

387

 

$

311

 

 

Loans 30-89 Days Past Due to Total Loans

 

 

0.02

%

 

0.00

%

 

0.03

 

%

 

0.02

%

 

0.02

 

%

Nonperforming Loans

 

$

461

 

$

828

 

$

555

 

 

$

1,557

 

$

581

 

 

Nonperforming Loans to Total Loans

 

 

0.02

%

 

0.04

%

 

0.03

 

%

 

0.09

%

 

0.03

 

%

Foreclosed Assets

 

$

 

$

 

$

1,033

 

 

$

 

$

 

Nonaccrual Loans to Total Loans

 

 

0.02

%

 

0.04

%

 

0.03

 

%

 

0.09

%

 

0.03

 

%

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

 

 

0.02

 

 

0.04

 

 

0.03

 

 

 

0.09

 

 

0.03

 

 

Nonperforming Assets (1)

 

$

461

 

$

828

 

$

1,588

 

 

$

1,557

 

$

581

 

 

Nonperforming Assets to Total Assets (1)

 

 

0.02

%

 

0.04

%

 

0.07

 

%

 

0.08

%

 

0.03

 

%

Allowance for Loan Losses to Total Loans

 

 

1.18

 

 

1.20

 

 

1.20

 

 

 

1.20

 

 

1.20

 

 

Allowance for Loans Losses to Nonperforming Loans

 

 

4,886.33

 

 

2,671.98

 

 

3,849.01

 

 

 

1,323.51

 

 

3,447.68

 

 

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

 

 

0.04

 

 

0.03

 

 

(0.04

)

 

 

0.01

 

 

(0.07

)

 

 

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

Non-GAAP Financial Measures

(dollars in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Expense

 

$

10,489

 

 

 

$

9,084

 

 

 

$

11,040

 

 

 

$

36,932

 

 

 

$

31,562

 

 

Less: Amortization of Intangible Assets

 

 

(48

)

 

 

 

(48

)

 

 

 

(48

)

 

 

 

(191

)

 

 

 

(191

)

 

Adjusted Noninterest Expense

 

$

10,441

 

 

 

$

9,036

 

 

 

$

10,992

 

 

 

$

36,741

 

 

 

$

31,371

 

 

Net Interest Income

 

$

19,928

 

 

 

$

18,935

 

 

 

$

17,442

 

 

 

$

74,132

 

 

 

$

64,738

 

 

Noninterest Income

 

 

1,112

 

 

 

 

946

 

 

 

 

857

 

 

 

 

3,826

 

 

 

 

2,543

 

 

Less: (Gain) Loss on Sales of Securities

 

 

 

 

 

 

(58

)

 

 

 

17

 

 

 

 

(516

)

 

 

 

125

 

 

Adjusted Operating Revenue

 

$

21,040

 

 

 

$

19,823

 

 

 

$

18,316

 

 

 

$

77,442

 

 

 

$

67,406

 

 

Efficiency Ratio

 

 

49.6

 

%

 

 

45.6

 

%

 

 

60.0

 

%

 

 

47.4

 

%

 

 

46.5

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Expense

 

$

10,489

 

 

 

$

9,084

 

 

 

$

11,040

 

 

 

$

36,932

 

 

 

$

31,562

 

 

Less: Amortization of Tax Credit Investments

 

 

(1,128

)

 

 

 

(530

)

 

 

 

(3,278

)

 

 

 

(3,225

)

 

 

 

(3,293

)

 

Less: Amortization of Intangible Assets

 

 

(48

)

 

 

 

(48

)

 

 

 

(48

)

 

 

 

(191

)

 

 

 

(191

)

 

Adjusted Noninterest Expense

 

$

9,313

 

 

 

$

8,506

 

 

 

$

7,714

 

 

 

$

33,516

 

 

 

$

28,078

 

 

Net Interest Income

 

$

19,928

 

 

 

$

18,935

 

 

 

$

17,442

 

 

 

$

74,132

 

 

 

$

64,738

 

 

Noninterest Income

 

 

1,112

 

 

 

 

946

 

 

 

 

857

 

 

 

 

3,826

 

 

 

 

2,543

 

 

Less: (Gain) Loss on Sales of Securities

 

 

 

 

 

 

(58

)

 

 

 

17

 

 

 

 

(516

)

 

 

 

125

 

 

Adjusted Operating Revenue

 

$

21,040

 

 

 

$

19,823

 

 

 

$

18,316

 

 

 

$

77,442

 

 

 

$

67,406

 

 

Adjusted Efficiency Ratio

 

 

44.3

 

%

 

 

42.9

 

%

 

 

42.1

 

%

 

 

43.3

 

%

 

 

41.7

 

%

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

December 31,

 

September 30,

 

December 31,

 

 

December 31,

 

December 31,

 

 

2019

 

2019

 

2018

 

 

2019

 

2018

(dollars in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity and Tangible Common Equity/Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity

 

$

244,794

 

 

$

236,059

 

 

$

220,998

 

 

 

 

 

 

 

 

Less: Intangible Assets

 

 

(3,487

)

 

 

(3,535

)

 

 

(3,678

)

 

 

 

 

 

 

 

Tangible Common Equity

 

 

241,307

 

 

 

232,524

 

 

 

217,320

 

 

 

 

 

 

 

 

Total Assets

 

 

2,268,830

 

 

 

2,232,339

 

 

 

1,973,741

 

 

 

 

 

 

 

 

Less: Intangible Assets

 

 

(3,487

)

 

 

(3,535

)

 

 

(3,678

)

 

 

 

 

 

 

 

Tangible Assets

 

$

2,265,343

 

 

$

2,228,804

 

 

$

1,970,063

 

 

 

 

 

 

 

 

Tangible Common Equity/Tangible Assets

 

 

10.65

 

%

 

10.43

 

%

 

11.03

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Common Share

 

$

8.45

 

 

$

8.20

 

 

$

7.34

 

 

 

 

 

 

 

 

Less: Effects of Intangible Assets

 

 

(0.12

)

 

 

(0.12

)

 

 

(0.12

)

 

 

 

 

 

 

 

Tangible Book Value Per Common Share

 

$

8.33

 

 

$

8.08

 

 

$

7.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Common Equity

 

$

240,188

 

 

$

232,590

 

 

$

215,254

 

 

 

$

232,539

 

 

$

194,083

 

Less: Effects of Average Intangible Assets

 

 

(3,510

)

 

 

(3,558

)

 

 

(3,701

)

 

 

 

(3,582

)

 

 

(3,772

)

Average Tangible Common Equity

 

$

236,678

 

 

$

229,032

 

 

$

211,553

 

 

 

$

228,957

 

 

$

190,311

 

Bridgewater Bancshares, Inc. and Subsidiaries

Analysis of Average Balances, Yields and Rates (year-to-date)

(dollars in thousands, except per share data) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

December 31, 2018

 

 

 

Average

 

Interest

 

Yield/

 

Average

 

Interest

 

Yield/

 

 

 

Balance

 

& Fees

 

Rate

 

Balance

 

& Fees

 

Rate

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Investments

 

$

46,366

 

$

755

 

 

1.63

%

$

22,962

 

$

250

 

 

1.09

%

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Investment Securities

 

 

149,967

 

 

4,354

 

 

2.90

 

 

129,486

 

 

2,878

 

 

2.22

 

Tax-Exempt Investment Securities (1)

 

 

101,012

 

 

4,327

 

 

4.28

 

 

116,557

 

 

4,830

 

 

4.14

 

Total Investment Securities

 

 

250,979

 

 

8,681

 

 

3.46

 

 

246,043

 

 

7,708

 

 

3.13

 

Loans (2)

 

 

1,785,937

 

 

94,852

 

 

5.31

 

 

1,491,166

 

 

78,033

 

 

5.23

 

Federal Home Loan Bank Stock

 

 

7,916

 

 

398

 

 

5.03

 

 

6,321

 

 

249

 

 

3.94

 

Total Interest Earning Assets

 

 

2,091,198

 

 

104,686

 

 

5.01

%

 

1,766,492

 

 

86,240

 

 

4.88

%

Noninterest Earning Assets

 

 

23,013

 

 

 

 

 

 

 

11,100

 

 

 

 

 

 

Total Assets

 

$

2,114,211

 

 

 

 

 

 

$

1,777,592

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Transaction Deposits

 

 

223,376

 

 

1,634

 

 

0.73

%

 

177,335

 

 

635

 

 

0.36

%

Savings and Money Market Deposits

 

 

447,040

 

 

7,747

 

 

1.73

 

 

381,318

 

 

4,681

 

 

1.23

 

Time Deposits

 

 

349,148

 

 

8,379

 

 

2.40

 

 

300,021

 

 

5,731

 

 

1.91

 

Brokered Deposits

 

 

261,023

 

 

6,236

 

 

2.39

 

 

232,022

 

 

4,924

 

 

2.12

 

Federal Funds Purchased

 

 

7,433

 

 

186

 

 

2.50

 

 

29,671

 

 

637

 

 

2.15

 

Notes Payable

 

 

13,750

 

 

501

 

 

3.64

 

 

15,750

 

 

594

 

 

3.77

 

FHLB Advances

 

 

133,968

 

 

3,407

 

 

2.54

 

 

82,562

 

 

1,718

 

 

2.08

 

Subordinated Debentures

 

 

24,686

 

 

1,556

 

 

6.30

 

 

24,582

 

 

1,568

 

 

6.38

 

Total Interest Bearing Liabilities

 

 

1,460,424

 

 

29,646

 

 

2.03

%

 

1,243,261

 

 

20,488

 

 

1.65

%

Noninterest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Transaction Deposits

 

 

414,377

 

 

 

 

 

 

 

330,898

 

 

 

 

 

 

Other Noninterest Bearing Liabilities

 

 

6,871

 

 

 

 

 

 

 

9,350

 

 

 

 

 

 

Total Noninterest Bearing Liabilities

 

 

421,248

 

 

 

 

 

 

 

340,248

 

 

 

 

 

 

Shareholders' Equity

 

 

232,539

 

 

 

 

 

 

 

194,083

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

2,114,211

 

 

 

 

 

 

$

1,777,592

 

 

 

 

 

 

Net Interest Income / Interest Rate Spread

 

 

 

 

 

75,040

 

 

2.98

%

 

 

 

 

65,752

 

 

3.23

%

Net Interest Margin (3)

 

 

 

 

 

 

 

3.59

%

 

 

 

 

 

 

3.72

%

Taxable Equivalent Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-Exempt Investment Securities

 

 

 

 

 

(908

)

 

 

 

 

 

 

 

(1,014

)

 

 

 

Net Interest Income

 

 

 

 

$

74,132

 

 

 

 

 

 

 

$

64,738

 

 

 

 

 

(1) Interest income and average rates for tax-exempt investment securities are presented on a tax-equivalent basis, assuming a statutory federal income tax rate of 21%.
(2) Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.
(3) Net interest margin includes the tax equivalent adjustment and represents the annualized results of: (i) the difference between interest income on interest earning assets and the interest expense on interest bearing liabilities, divided by (ii) average interest earning assets for the period.

 

Contacts

Investor Relations Contact:
Jerry Baack
Chief Executive Officer
investorrelations@bwbmn.com
952-893-6866

Contacts

Investor Relations Contact:
Jerry Baack
Chief Executive Officer
investorrelations@bwbmn.com
952-893-6866