News Details

Bridgewater Bancshares, Inc. Announces Earnings with Third Quarter 2018 Net Income up 38.2% over Third Quarter 2017

October 25, 2018

BLOOMINGTON, Minn.--(BUSINESS WIRE)-- Bridgewater Bancshares, Inc. (Nasdaq: BWB) (the Company), the parent company of Bridgewater Bank (the Bank), today announced net income of $6.5 million for the third quarter of 2018, a 38.2% increase over net income of $4.7 million for the third quarter of 2017. Net income per diluted common share for the third quarter of 2018 was $0.21, a 12.5% increase, compared to $0.19 per diluted common share for the same period in 2017.

“We had another strong quarter and I could not be more pleased with the results.” says Jerry Baack, Chairman, Chief Executive Officer, and President. “Our third quarter results demonstrate strong organic growth on both sides of the balance sheet, which is supported by our continued investments in our people and infrastructure. We look to finish this milestone year by focusing on the expansion of our operations into the St. Paul market, as well as remaining active in attracting and onboarding displaced clients and personnel from recent M&A dislocation in our market.”

 

THIRD QUARTER 2018 FINANCIAL RESULTS

                   
BasicDilutedTangible book

    ROA    

    ROE    

Earnings per shareEarnings per shareEfficiency ratio (1)value per share (1)
1.41%12.28%$0.22$0.2142.7%$6.89
         

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

 

Third Quarter 2018 Highlights

  • Annualized return on average assets (ROA) and return on average common equity (ROE) for the third quarter of 2018 were 1.41% and 12.28%, respectively, compared to annualized ROA and ROE of 1.23% and 14.07%, respectively, for the third quarter of 2017.
  • Net income was $6.5 million for the third quarter of 2018 compared to $4.7 million for the third quarter of 2017, an increase of 38.2%.
  • Diluted earnings per common share for the third quarter of 2018 were $0.21, compared to $0.19 for the third quarter of 2017.
  • Gross loans increased $328.0 million to $1.60 billion at the end of the third quarter of 2018 compared to $1.27 billion as of the same time last year, an increase of 25.8%.
  • Nonperforming assets to total assets decreased to 0.04%, compared to 0.13% in the third quarter of 2017.
 

Key Financial Measures

               
As of and for the Three Months EndedAs of and for the Nine Months Ended
September 30,September 30,September 30,September 30,
2018201720182017
Per Common Share Data (1)
Basic Earnings Per Share $ 0.22 $ 0.19 $ 0.67 $ 0.55
Diluted Earnings Per Share 0.21 0.19 0.66 0.55
Book Value Per Share 7.01 5.43
Tangible Book Value Per Share (2) 6.89 5.27
Basic Weighted Average Shares Outstanding 30,059,374 24,600,731 28,640,601 24,593,524
Diluted Weighted Average Shares Outstanding 30,489,648 24,819,939 29,070,876 24,812,732
Shares Outstanding at Period End 30,059,374 24,629,861
 
Selected Performance Ratios
Return on Average Assets (Annualized) 1.41 % 1.23 % 1.49 % 1.29 %
Return on Average Common Equity (Annualized) 12.28 14.07 13.70 14.44
Return on Average Tangible Common Equity (Annualized) (2) 12.51 14.50 13.99 14.91
Yield on Interest Earning Assets 4.92 4.77 4.85 4.74
Yield on Total Loans, Gross 5.25 5.13 5.22 5.08
Cost of Interest Bearing Liabilities 1.73 1.24 1.54 1.15
Cost of Total Deposits 1.19 0.81 1.05 0.78
Net Interest Margin (3) 3.71 3.89 3.76 3.93
Efficiency Ratio (2) 42.7 40.3 41.5 39.9
Noninterest Expense to Average Assets (Annualized) 1.64 1.61 1.60 1.58
Loan to Deposit Ratio 108.2 98.2
Core Deposits to Total Deposits 76.6 76.6
Tangible Common Equity to Tangible Assets (2) 11.01 8.36
 
Capital Ratios (Bank Only)
Tier 1 Leverage Ratio 11.16 % 10.12 %
Tier 1 Risk-based Capital Ratio 11.82 11.92
Total Risk-based Capital Ratio 12.95 13.14
 

(1) Includes shares of common stock and non-voting common stock.

(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% for 2018 and 35% for 2017.

 
 

Selected Financial Data

           
September 30,September 30,
(dollars in thousands)20182017

 % Change 

Selected Balance Sheet Data
Total Assets $ 1,885,793 $ 1,556,665 21.1 %
Total Loans, Gross 1,599,964 1,271,962 25.8
Allowance for Loan Losses 18,949 15,219 24.5
Goodwill and Other Intangibles 3,726 3,916 (4.9 )
 
Deposits 1,479,088 1,294,748 14.2
Tangible Common Equity (1) 207,126 129,759 59.6
Total Shareholders' Equity 210,852 133,675 57.7
Average Total Assets - Quarter-to-Date 1,816,485 1,505,307 20.7
Average Common Equity - Quarter-to-Date 208,773 131,862 58.3
 

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

 
                       
For the Three Months EndedFor the Nine Months Ended
September 30,September 30,September 30,September 30,
(dollars in thousands)20182017

 % Change 

20182017

 % Change 

Selected Income Statement Data
Interest Income $ 22,136 17,384 27.3 % $ 61,238 $ 47,770 28.2 %
Interest Expense   5,502   3,323 65.6   13,942   8,446 65.1
Net Interest Income   16,634   14,061 18.3   47,296   39,324 20.3
Provision for Loan Losses   1,275   1,200 6.3   2,775   2,975 (6.7 )
Net Interest Income after Provision for Loan Losses 15,359 12,861 19.4 44,521 36,349 22.5
Noninterest Income 814 987 (17.5 ) 1,686 1,953 (13.7 )
Noninterest Expense   7,526   6,109 23.2   20,522   16,634 23.4
Income Before Income Taxes 8,647 7,739 11.7 25,685 21,668 18.5
Provision for Income Taxes   2,184   3,064 (28.7 )   6,526   8,113 (19.6 )
Net Income $ 6,463 $ 4,675 38.2 $ 19,159 $ 13,555 41.3
 

Income Statement

Net Interest Income

Net interest income was $16.6 million for the third quarter of 2018, an increase of $2.6 million, or 18.3%, compared to $14.1 million for the third quarter of 2017. The increase in net interest income was largely attributable to growth in average interest earning assets, which increased by 21.0% to $1.81 billion for the three months ended September 30, 2018, from $1.49 billion for the three months ended September 30, 2017. 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 third quarter of 2018 was 3.71%, compared to 3.89% for the third quarter of 2017, a decrease of 18 basis points. While net interest margin has benefitted from the repricing of variable-rate loans and the origination of new loans at higher rates, this was offset by increased balances and rates on non-core deposits and borrowings. Furthermore, the new lower statutory federal tax rate reduced the tax equivalent adjustment by six basis points.

Interest income increased $4.8 million, or 27.3%, to $22.1 million for the third quarter of 2018, compared to $17.4 million for the third quarter of 2017, primarily due to the increase in average loan balances. The yield on interest earning assets (on a fully tax-equivalent basis) rose to 4.92% in the third quarter of 2018, compared to 4.77% in the third quarter of 2017. Loan interest income and loan fees remain the primary contributing factors to the increase in yield on interest earning assets, driving the aggregate loan yield 12 basis points higher from 5.13% in the third quarter of 2017 to 5.25% in the third quarter of 2018.

Interest expense increased $2.2 million to $5.5 million for the third quarter of 2018, compared to $3.3 million for the third quarter of 2017, primarily due to increases in interest rates and average balances of both deposits and borrowings. The cost of interest bearing liabilities increased to 1.73% in the third quarter of 2018 from 1.24% in the third quarter of 2017 due to higher costs of both deposits and borrowings compared to the third quarter of 2017.

A summary of the Company’s average balances, interest yields and rates, and net interest margin for the three months ended September 30, 2018 and 2017 is as follows:

 

Consolidated Average Balances, Interest Yields and Rates

                       
For the Three Months Ended
September 30, 2018September 30, 2017
AverageInterestYield/AverageInterestYield/
Balance& FeesRateBalance& FeesRate
(dollars in thousands)
Interest Earning Assets:
Cash Investments $ 23,822 $ 72 1.20 % $ 40,480 $ 110 1.08 %
Investment Securities:
Taxable Investment Securities 132,197 839 2.52 102,592 491 1.90
Tax-Exempt Investment Securities (1)   116,042   1,204   4.12   130,772   1,610   4.88
Total Investment Securities 248,239 2,043 3.27 233,364 2,101 3.57
Loans (2) 1,526,765 20,207 5.25 1,214,501 15,707 5.13
Federal Home Loan Bank Stock   6,619   67   4.02     3,772   29   3.05  
Total Interest Earning Assets 1,805,445 22,389 4.92 % 1,492,117 17,947 4.77 %
Noninterest Earning Assets   11,040   13,190
Total Assets $ 1,816,485 $ 1,505,307
Interest Bearing Liabilities:
Interest Bearing Transaction Deposits 171,923 165 0.38 % 178,074 97 0.22 %
Savings and Money Market Deposits 398,092 1,373 1.37 302,885 619 0.81
Time Deposits 295,320 1,490 2.00 288,782 1,117 1.53
Brokered Deposits 241,355 1,294 2.13 193,587 758 1.55
Federal Funds Purchased 27,391 147 2.13 3,420 10 1.16
Notes Payable 15,500 144 3.69 17,500 162 3.67
FHLB Advances 89,652 488 2.16 53,217 212 1.58
Subordinated Debentures   24,595   401   6.47     21,562   348   6.40  
Total Interest Bearing Liabilities 1,263,828 5,502 1.73 % 1,059,027 3,323 1.24 %
Noninterest Bearing Liabilities:
Noninterest Bearing Transaction Deposits 335,483 307,361
Other Noninterest Bearing Liabilities   8,401   7,057
Total Noninterest Bearing Liabilities 343,884 314,418
Shareholders' Equity   208,773   131,862
Total Liabilities and Shareholders' Equity $ 1,816,485 $ 1,505,307
Net Interest Income / Interest Rate Spread 16,887 3.19 % 14,624 3.53 %
Net Interest Margin (3) 3.71 % 3.89 %
Taxable Equivalent Adjustment:
Tax-Exempt Investment Securities   (253 )   (563 )
Net Interest Income $ 16,634   $ 14,061  
 

(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% in 2018 and 35% in 2017.

(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 $1.3 million for the third quarter of 2018, an increase of $75,000 compared to the provision for loan losses of $1.2 million for the third quarter of 2017. The provision increased in the third quarter of 2018 primarily due to higher loan growth in comparison to the third quarter of 2017.

A reconciliation of the Company’s allowance for loan losses for the three and nine month periods ended September 30, 2018 and 2017 is as follows:

               
Three Months EndedNine Months Ended
September 30,September 30,
(dollars in thousands)2018201720182017
Balance at Beginning of Period $ 17,666 $ 14,053 $ 16,502 $ 12,333
Provision for Loan Losses 1,275 1,200 2,775 2,975
Charge-offs (11 ) (47 ) (384 ) (130 )
Recoveries   19     13     56     41  
Balance at September 30, $ 18,949   $ 15,219   $ 18,949   $ 15,219  
 

Noninterest Income

Noninterest income was $814,000 for the third quarter of 2018, a decrease of $173,000 from $987,000 for the third quarter of 2017.

The following table presents the major components of noninterest income for the three and nine month periods ended September 30, 2018, compared to the three and nine month periods ended September 30, 2017:

                       
Three Months EndedNine Months Ended
September 30,Increase/September 30,Increase/
(dollars in thousands)20182017(Decrease)20182017(Decrease)
Noninterest Income:
Customer Service Fees $ 184 $ 174 $ 10 $ 539 $ 483 $ 56
Net Gain (Loss) on Sales of Securities (49 ) 15 (64 ) (108 ) (51 ) (57 )
Net Gain (Loss) on Sales of Foreclosed Assets (88 ) 202 (290 ) (225 ) 352 (577 )
Letter of Credit Fees 447 387 60 814 634 180
Debit Card Interchange Fees 99 101 (2 ) 287 293 (6 )
Other Income   221     108   113     379     242     137  
Totals $ 814   $ 987 $ (173 ) $ 1,686   $ 1,953   $ (267 )
 

Noninterest Expense

Noninterest expense was $7.5 million for the third quarter of 2018, an increase of $1.4 million, or 23.2% from $6.1 million for the third quarter of 2017. The increase was primarily driven by a $1.2 million increase in salaries and employee benefits as the result of merit increases and increased staff to meet the needs of the Company’s growth. The increase was partially offset by a decrease of $456,000 in professional and consulting fees due to higher expenses incurred in the third quarter of 2017 in contemplation of the initial public offering, in comparison to the third quarter of 2018.

The following table presents the major components of noninterest expense for the three and nine month periods ended September 30, 2018, compared to the three and nine month periods ended September 30, 2017:

                       
Three Months EndedNine Months Ended
September 30,Increase/September 30,Increase/
(dollars in thousands)20182017(Decrease)20182017(Decrease)
Noninterest Expense:
Salaries and Employee Benefits $ 4,910 $ 3,685 $ 1,225 $ 13,534 $ 9,945 $ 3,589
Occupancy and Equipment 596 570 26 1,767 1,629 138
FDIC Insurance Assessment 240 15 225 675 525 150
Data Processing 167 138 29 325 464 (139 )
Professional and Consulting Fees 313 769 (456 ) 836 1,328 (492 )
Information Technology and Telecommunications 271 178 93 674 500 174
Marketing and Advertising 347 206 141 911 736 175
Intangible Asset Amortization 48 48 143 143
Other Expense   634   500   134     1,657   1,364   293  
Totals $ 7,526 $ 6,109 $ 1,417   $ 20,522 $ 16,634 $ 3,888  
 

Full-time equivalent employees increased from 115 at the end of the third quarter of 2017 to 139 at the end of the third quarter of 2018. The increase includes key strategic hires, particularly in deposit gathering roles, as the Company continues to capitalize on M&A disruption. Despite increased overhead, the Company experienced only a marginal increase in the efficiency ratio, a non-GAAP financial measure. The efficiency ratio was 42.7% for the third quarter of 2018, compared to 40.3% for the third quarter of 2017.

Income Taxes

The effective combined federal and state income tax rate for the third quarter of 2018 was 25.3%, compared to 39.6% for the third quarter of 2017. The lower effective combined rate was primarily due to the reduction in the federal corporate tax rate from 35% to 21%.

Balance Sheet

Total assets at September 30, 2018 were $1.89 billion, a 7.6% increase from $1.75 billion at June 30, 2018, and a 21.1% increase from $1.56 billion at September 30, 2017. The increase in total assets was primarily due to organic loan growth.

Total gross loans at September 30, 2018 were $1.60 billion, an increase of $136.6 million, or 9.3%, over total gross loans of $1.46 billion at June 30, 2018, and an increase of $328.0 million, or 25.8%, over total gross loans of $1.27 billion at September 30, 2017.

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

                   
September 30, 2018June 30, 2018March 31, 2018December 31, 2017September 30, 2017
(dollars in thousands)
Commercial and Industrial $ 235,502 $ 204,072 $ 199,262 $ 217,753 $ 192,840
Construction and Land Development 187,919 164,492 147,842 130,586 119,427
Real Estate Mortgage:
1 - 4 Family Mortgage 224,124 213,265 200,573 195,707 187,573
Multifamily 389,511 340,888 332,770 317,872 286,191
CRE Owner Occupied 65,905 65,891 67,512 65,909 59,208
CRE Nonowner Occupied   492,499     470,437     453,498     415,034     422,269  
Total Real Estate Mortgage Loans 1,172,039 1,090,481 1,054,353 994,522 955,241
Consumer and Other   4,504     4,275     3,963     4,252     4,454  
Total Loans, Gross 1,599,964 1,463,320 1,405,420 1,347,113 1,271,962
Allowance for Loan Losses (18,949 ) (17,666 ) (17,121 ) (16,502 ) (15,219 )
Net Deferred Loan Fees   (4,308 )   (4,058 )   (4,130 )   (4,104 )   (4,128 )
Total Loans, Net $ 1,576,707   $ 1,441,596   $ 1,384,169   $ 1,326,507   $ 1,252,615  
 

Total deposits at September 30, 2018 were $1.48 billion, an increase of $64.4 million, or 4.6%, over total deposits of $1.41 billion at June 30, 2018, and an increase of $184.3 million, or 14.2%, over total deposits of $1.29 billion at September 30, 2017.

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

                   
September 30, 2018June 30, 2018March 31, 2018December 31, 2017September 30, 2017
(dollars in thousands)
Noninterest Bearing Transaction Deposits $ 342,292 $ 323,320 $ 315,036 $ 292,539 $ 303,824
Interest Bearing Transaction Deposits 175,455 178,045 164,899 177,292 173,947
Savings and Money Market Deposits 416,140 381,942 339,541 369,942 330,935
Time Deposits 290,887 300,701 304,743 292,096 289,084
Brokered Deposits   254,314   230,683   228,817   207,481   196,958
Total Deposits $ 1,479,088 $ 1,414,691 $ 1,353,036 $ 1,339,350 $ 1,294,748
 

Total shareholders’ equity at September 30, 2018 was $210.9 million, an increase of $4.9 million, or 2.4%, over total shareholders’ equity of $205.9 million at June 30, 2018, and an increase of $77.2 million, or 57.7%, over total shareholders’ equity of $133.7 million at September 30, 2017. The increase in total shareholders’ equity for the three months ended September 30, 2018 compared to the three months ended June 30, 2018, was primarily due to net income retained. The increase in total shareholders’ equity for the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017, was primarily due to capital raised in the initial public offering.

Asset Quality

Asset quality metrics for the Company remained strong at September 30, 2018. Annualized net charge-offs as a percent of average loans for the third quarter of 2018 were 0.00%, compared to 0.10% for the second quarter of 2018, and 0.01% for the third quarter of 2017. At September 30, 2018, the Company’s nonperforming assets, which include nonaccrual loans and other real estate owned, were $718,000, or 0.04% of total assets, as compared to $894,000, or 0.05% of total assets at June 30, 2018, and $2.0 million, or 0.13% of total assets at September 30, 2017.

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 press 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; our high concentration of large loans to certain borrowers; 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; 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)

       
September 30,December 31,
20182017
(Unaudited)
ASSETS
Cash and Cash Equivalents $ 21,537 $ 23,725
Bank-owned Certificates of Deposits 3,305 3,072
Securities Available for Sale, at Fair Value 240,786 229,491
Loans, Net of Allowance for Loan Losses of $18,949 at September 30, 2018 (unaudited) and $16,502 at December 31, 2017 1,576,707 1,326,507
Federal Home Loan Bank (FHLB) Stock, at Cost 7,814 5,147
Premises and Equipment, Net 11,387 10,115
Foreclosed Assets 581
Accrued Interest 6,400 5,342
Goodwill 2,626 2,626
Other Intangible Assets, Net 1,100 1,243
Other Assets   14,131     8,763
Total Assets $ 1,885,793   $ 1,616,612
 
LIABILITIES AND EQUITY
LIABILITIES
Deposits:
Noninterest Bearing $ 342,292 $ 292,539
Interest Bearing   1,136,796     1,046,811
Total Deposits 1,479,088 1,339,350
Federal Funds Purchased 53,000 23,000
Notes Payable 15,500 17,000
FHLB Advances 94,000 68,000
Subordinated Debentures, Net of Issuance Costs 24,604 24,527
Accrued Interest Payable 1,230 1,408
Other Liabilities   7,519     6,165
Total Liabilities   1,674,941     1,479,450
 
SHAREHOLDERS' EQUITY
Preferred Stock- $0.01 par value
Authorized 10,000,000; None Issued and Outstanding at September 30, 2018 (unaudited) and December 31, 2017
Common Stock- $0.01 par value
Common Stock - Authorized 75,000,000; Issued and Outstanding 27,235,832 at September 30, 2018 (unaudited) and 20,834,001 at December 31, 2017 272 208
Non-voting Common Stock- Authorized 10,000,000; Issued and Outstanding 2,823,542 at September 30, 2018 (unaudited) and 3,845,860 at December 31, 2017 28 38
Additional Paid-In Capital 125,715 66,324
Retained Earnings 88,473 69,508
Accumulated Other Comprehensive Income (Loss)   (3,636 )   1,084
Total Shareholders' Equity   210,852     137,162
Total Liabilities and Equity $ 1,885,793   $ 1,616,612
 
 
Bridgewater Bancshares, Inc. and Subsidiaries
Consolidated Statements of Income

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

               
Three Months EndedNine Months Ended
September 30,September 30,
2018201720182017
INTEREST INCOME
Loans, Including Fees $ 20,207 $ 15,707 $ 56,055 $ 43,060
Investment Securities 1,790 1,538 4,830 4,444
Other   139     139   353     266  
Total Interest Income   22,136     17,384   61,238     47,770  
 
INTEREST EXPENSE
Deposits 4,322 2,591 10,853 6,897
Notes Payable 144 162 442 497
FHLB Advances 488 212 1,159 585
Subordinated Debentures 401 348 1,167 348
Federal Funds Purchased   147     10   321     119  
Total Interest Expense   5,502     3,323   13,942     8,446  
 
NET INTEREST INCOME 16,634 14,061 47,296 39,324
Provision for Loan Losses   1,275     1,200   2,775     2,975  
 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

15,359 12,861 44,521 36,349
 
NONINTEREST INCOME
Customer Service Fees 184 174 539 483
Net Gain (Loss) on Sales of Available for Sale Securities (49 ) 15 (108 ) (51 )
Net Gain (Loss) on Sales of Foreclosed Assets (88 ) 202 (225 ) 352
Other Income   767     596   1,480     1,169  
Total Noninterest Income   814     987   1,686     1,953  
 
NONINTEREST EXPENSE
Salaries and Employee Benefits 4,910 3,685 13,534 9,945
Occupancy and Equipment 596 570 1,767 1,629
Other Expense   2,020     1,854   5,221     5,060  
Total Noninterest Expense   7,526     6,109   20,522     16,634  
 
INCOME BEFORE INCOME TAXES 8,647 7,739 25,685 21,668
Provision for Income Taxes   2,184     3,064   6,526     8,113  
NET INCOME $ 6,463   $ 4,675 $ 19,159   $ 13,555  
 
EARNINGS PER SHARE
Basic $ 0.22 $ 0.19 $ 0.67 $ 0.55
Diluted 0.21 0.19 0.66 0.55
Dividends Paid Per Share
 
 
Bridgewater Bancshares, Inc. and Subsidiaries
Summary Quarterly Consolidated Financial Data (Unaudited)

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

           
As of and for the Three Months Ended
September 30,June 30,September 30,
201820182017
Selected Asset Quality Data
Loans 30-89 Days Past Due $ 12 $ 645 $ 989
Loans 30-89 Days Past Due to Total Loans 0.00 % 0.04 % 0.08 %
Nonperforming Loans $ 718 $ 746 $ 1,286
Nonperforming Loans to Total Loans 0.04 % 0.05 % 0.10 %
Foreclosed Assets $ $ 148 $ 761
Nonaccrual Loans to Total Loans 0.04 % 0.05 % 0.10 %
Nonaccrual Loans and Loans Past Due 90 Days and Still Accruing to Total Loans 0.04 0.05 0.10
Nonperforming Assets (1) $ 718 $ 894 $ 2,047
Nonperforming Assets to Total Assets (1) 0.04 % 0.05 % 0.13 %
Allowance for Loan Losses to Total Loans 1.18 1.21 1.20
Allowance for Loans Losses to Nonperforming Loans 2,639.14 2,368.10 1,183.44
Net Loan Charge-Offs (Recoveries) (Annualized) to Average Loans 0.00 0.10 0.01
 

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

 
 

Non-GAAP Financial Measures

           
As of and for the Three Months EndedAs of and for the Nine Months Ended
September 30,September 30,September 30,September 30,
2018201720182017
(dollars in thousands, except share data)
Efficiency Ratio
Noninterest Expense $ 7,526 $ 6,109 $ 20,522 $ 16,634
Less: Amortization of Intangible Assets   (48 )   (48 )   (143 )   (143 )
Adjusted Noninterest Expense $ 7,478   $ 6,061   $ 20,379   $ 16,491  
Net Interest Income 16,634 14,061 47,296 39,324
Noninterest Income 814 987 1,686 1,953
Less: (Gain) Loss on Sales of Securities   49     (15 )   108     51  
Adjusted Operating Revenue $ 17,497   $ 15,033   $ 49,090   $ 41,328  
Efficiency Ratio 42.7 % 40.3 % 41.5 % 39.9 %
 
Tangible Common Equity and Tangible Common Equity/Tangible Assets
Common Equity $ 210,852 $ 133,675
Less: Intangible Assets   (3,726 )   (3,916 )
Tangible Common Equity   207,126     129,759  
Total Assets 1,885,793 1,556,665
Less: Intangible Assets   (3,726 )   (3,916 )
Tangible Assets $ 1,882,067   $ 1,552,749  
Tangible Common Equity/Tangible Assets 11.01 % 8.36 %
 
Tangible Book Value Per Share
Book Value Per Common Share $ 7.01 $ 5.43
Less: Effects of Intangible Assets   (0.12 )   (0.16 )
Tangible Book Value Per Common Share $ 6.89   $ 5.27  
 
Average Tangible Common Equity
Average Common Equity $ 208,773 $ 131,862 $ 186,949 $ 125,539
Less: Effects of Average Intangible Assets   (3,748 )   (3,932 )   (3,797 )   (3,980 )
Average Tangible Common Equity $ 205,025   $ 127,930   $ 183,152   $ 121,559  
 
 
Bridgewater Bancshares, Inc. and Subsidiaries
Analysis of Average Balances, Yields and Rates (year-to-date)

(Unaudited)

 
                       
For the Nine Months Ended
September 30, 2018September 30, 2017
AverageInterestYield/AverageInterestYield/
Balance& FeesRateBalance& FeesRate
(dollars in thousands)
Interest Earning Assets:
Cash Investments $ 23,540 $ 188 1.07 % $ 26,537 $ 180 0.91 %
Investment Securities:
Taxable Investment Securities 125,668 1,960 2.09 99,280 1,342 1.81
Tax-Exempt Investment Securities (1)   117,284   3,634   4.14   132,556   4,772   4.81
Total Investment Securities 242,952 5,594 3.08 231,836 6,114 3.53
Loans (2) 1,436,152 56,055 5.22 1,132,217 43,060 5.08
Federal Home Loan Bank Stock   5,837   165   3.78     4,111   86   2.80  
Total Interest Earning Assets 1,708,481 62,002 4.85 % 1,394,701 49,440 4.74 %
Noninterest Earning Assets   11,410   11,931
Total Assets $ 1,719,891 $ 1,406,632
Interest Bearing Liabilities:
Interest Bearing Transaction Deposits 178,518 438 0.33 % 156,532 273 0.23 %
Savings and Money Market Deposits 366,198 3,006 1.10 266,964 1,503 0.75
Time Deposits 299,566 4,099 1.83 285,721 3,212 1.50
Brokered Deposits 220,733 3,310 2.00 174,633 1,909 1.46
Federal Funds Purchased 22,743 321 1.89 15,535 119 1.02
Notes Payable 16,000 442 3.69 18,000 497 3.69
FHLB Advances 78,212 1,159 1.98 52,454 585 1.49
Subordinated Debentures   24,570   1,167   6.35     7,267   348   6.40  
Total Interest Bearing Liabilities 1,206,540 13,942 1.54 % 977,106 8,446 1.16 %
Noninterest Bearing Liabilities:
Noninterest Bearing Transaction Deposits 317,437 300,313
Other Noninterest Bearing Liabilities   8,965   3,674
Total Noninterest Bearing Liabilities 326,402 303,987
Shareholders' Equity   186,949   125,539
Total Liabilities and Shareholders' Equity $ 1,719,891 $ 1,406,632
Net Interest Income / Interest Rate Spread 48,060 3.31 % 40,994 3.58 %
Net Interest Margin (3) 3.76 % 3.93 %
Taxable Equivalent Adjustment:
Tax-Exempt Investment Securities   (764 )   (1,670 )
Net Interest Income $ 47,296   $ 39,324  
 

(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% in 2018 and 35% in 2017.

(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.

 

Bridgewater Bancshares, Inc.
Investor Relations:
Jerry Baack, 952-893-6866
Chief Executive Officer
investorrelations@bwbmn.com

Source: Bridgewater Bancshares, Inc.