-
Completion of public offering provides capital for continued growth
-
Revenue growth in excess of 20%
-
Book value per share up 26% year to date
First Foundation Inc. (NASDAQ: FFWM), a financial services company with
two wholly-owned operating subsidiaries, First Foundation Advisors and
First Foundation Bank, which collectively provide investment management,
wealth planning, consulting, insurance, trust and banking services
primarily to high net-worth individuals and businesses, today reported
its financial results for the quarter ended September 30, 2015.
“First Foundation continued to deliver positive results in the third
quarter while making material investments in our people, products, and
technology,” said CEO Scott F. Kavanaugh. “I am pleased with the growth
opportunities that exist in all areas of the platform.”
Financial Highlights
-
The Company completed a public offering of common stock in August
2015, raising $131 million (net of underwriters discount and offering
expenses). The Company used a portion of the proceeds to pay off our
$30 million term loan. This offering increased the Company’s share
count by approximately 80%, impacting the comparability of the
earnings per share results;
-
Net income for the quarter ended September 30, 2015 was $2.8 million,
or $0.21 per fully diluted share, as compared to $2.7 million, or
$0.32 per fully diluted share for the quarter ended September 30,
2014, an increase of 4%. For the nine months ended September 30, 2015,
net income was $8.3 million, or $0.84 per fully diluted share, as
compared to $5.4 million, or $0.66 per fully diluted share for the
nine months ended September 30, 2014, an increase of 55%;
-
Total revenues, which consist of net interest income and noninterest
income, increased by 25% and 22%, respectively, for the quarter and
nine months ended September 30, 2015, as compared to the corresponding
periods in 2014;
-
Total loans increased by $479 million in the first nine months of
2015, equivalent to an annualized growth rate of 45%;
-
Tangible book value increased from $12.66 per share at December 31,
2014 to $15.96 per share at September 30, 2015; and
-
To support the Company’s continuing growth and to leverage the
additional capital raised in the public offering, First Foundation has
made significant investments in staffing. As a result, noninterest
expenses increased 29% during the third quarter of 2015 when compared
to the third quarter of 2014, due primarily to a 27% increase in total
employees during 2015; in addition, included in noninterest expenses
are $0.3 million of one-time costs related to the Pacific Rim Bank
acquisition.
About First Foundation
First Foundation, a financial institution founded in 1990, provides
integrated investment management, wealth planning, consulting,
insurance, trust and banking services. The Company is headquartered in
Irvine, California, with offices in Newport Beach, Pasadena, West Los
Angeles, Oakland, San Diego, Palm Desert and the Imperial Valley in
California; in Las Vegas, Nevada; and in Honolulu, Hawaii. For more
information, please visit our website at www.ff-inc.com.
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," or
words of similar meaning, or future or conditional verbs such as "will,"
"would," "should," "could" or "may." The forward-looking statements in
this news release are based on current information and on assumptions
that we make about future events and circumstances that are subject to a
number of risks and uncertainties that are often difficult to predict
and beyond our control. As a result of those risks and uncertainties,
our actual financial results in the future could differ, possibly
materially, from those expressed in or implied by the forward-looking
statements contained in this news release and could cause us to make
changes to our future plans. Those risks and uncertainties include, but
are not limited to, the risk of incurring loan losses, which is an
inherent risk of the banking business; the risk that the economic
recovery in the United States will stall or will be adversely affected
by domestic or international economic conditions and the risk that the
Federal Reserve Board will continue to keep interest rates low, any of
which could adversely affect our interest income and interest rate
margins and, therefore, our future operating results; the risk that the
performance of our investment management business or of the equity and
bond markets could lead clients to move their funds from or close their
investment accounts with us, which would reduce our assets under
management and adversely affect our operating results; and the risk that
we do not successfully integrate Pacific Rim Bank’s business and
customers or otherwise fail to achieve anticipated business enhancements
related to the acquisition. Additional information regarding these and
other risks and uncertainties to which our business and future financial
performance are subject is contained in Item 1A, entitled “Risk Factors”
in our 2014 Annual Report on Form 10-K for the fiscal year ended
December 31, 2014 that we filed with the SEC on March 16, 2015, and
other documents we file with the SEC from time to time. We urge readers
of this news release to review the Risk Factors section of that Annual
Report. 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. We also disclaim any obligation to update
forward-looking statements contained in this news release or in the
above-referenced 2014 Annual Report on Form 10-K, whether as a result of
new information, future events or otherwise, except as may be required
by law or NASDAQ rules.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRST FOUNDATION INC.
CONSOLIDATED BALANCE SHEETS - Unaudited
(in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2015
|
|
|
|
|
|
December 31,
2014
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
$
|
206,338
|
|
|
|
|
|
|
$
|
29,692
|
|
Securities available-for-sale (“AFS”)
|
|
|
|
|
|
|
|
|
360,559
|
|
|
|
|
|
|
|
138,270
|
|
Loans held for sale
|
|
|
|
|
|
|
|
|
108,903
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, net of deferred fees
|
|
|
|
|
|
|
|
|
1,536,005
|
|
|
|
|
|
|
|
1,166,392
|
|
Allowance for loan and lease losses (“ALLL”)
|
|
|
|
|
|
|
|
|
(11,300
|
)
|
|
|
|
|
|
|
(10,150
|
)
|
Net loans
|
|
|
|
|
|
|
|
|
1,524,705
|
|
|
|
|
|
|
|
1,156,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in FHLB stock
|
|
|
|
|
|
|
|
|
17,820
|
|
|
|
|
|
|
|
12,361
|
|
Deferred taxes
|
|
|
|
|
|
|
|
|
11,969
|
|
|
|
|
|
|
|
9,748
|
|
Premises and equipment, net
|
|
|
|
|
|
|
|
|
2,397
|
|
|
|
|
|
|
|
2,187
|
|
Real estate owned (“REO”)
|
|
|
|
|
|
|
|
|
4,492
|
|
|
|
|
|
|
|
334
|
|
Goodwill and intangibles
|
|
|
|
|
|
|
|
|
2,481
|
|
|
|
|
|
|
|
197
|
|
Other assets
|
|
|
|
|
|
|
|
|
9,083
|
|
|
|
|
|
|
|
6,393
|
|
Total Assets
|
|
|
|
|
|
|
|
$
|
2,248,747
|
|
|
|
|
|
|
$
|
1,355,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
$
|
1,321,527
|
|
|
|
|
|
|
$
|
962,954
|
|
Borrowings
|
|
|
|
|
|
|
|
|
660,000
|
|
|
|
|
|
|
|
282,886
|
|
Accounts payable and other liabilities
|
|
|
|
|
|
|
|
|
9,924
|
|
|
|
|
|
|
|
10,088
|
|
Total Liabilities
|
|
|
|
|
|
|
|
|
1,991,451
|
|
|
|
|
|
|
|
1,255,928
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, par value $.001: 20,000,000 shares authorized;
15,962,686 and 7,845,182 shares issued and outstanding at September
30, 2015 and December 31, 2014, respectively
|
|
|
|
|
|
|
|
|
16
|
|
|
|
|
|
|
|
8
|
|
Additional paid-in-capital
|
|
|
|
|
|
|
|
|
226,796
|
|
|
|
|
|
|
|
78,204
|
|
Retained earnings
|
|
|
|
|
|
|
|
|
28,714
|
|
|
|
|
|
|
|
20,384
|
|
Accumulated other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
1,770
|
|
|
|
|
|
|
|
900
|
|
Total Shareholders’ Equity
|
|
|
|
|
|
|
|
|
257,296
|
|
|
|
|
|
|
|
99,496
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
$
|
2,248,747
|
|
|
|
|
|
|
$
|
1,355,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRST FOUNDATION INC.
CONSOLIDATED INCOME STATEMENTS - Unaudited
(in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter
Ended September 30,
|
|
|
|
For the Nine Months
Ended September 30,
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
$
|
15,634
|
|
|
|
|
$
|
11,404
|
|
|
|
|
$
|
41,097
|
|
|
|
|
$
|
31,735
|
Securities
|
|
|
|
|
1,107
|
|
|
|
|
|
799
|
|
|
|
|
|
2,744
|
|
|
|
|
|
1,741
|
FHLB Stock, fed funds sold and deposits
|
|
|
|
|
367
|
|
|
|
|
|
181
|
|
|
|
|
|
1,418
|
|
|
|
|
|
514
|
Total interest income
|
|
|
|
|
17,108
|
|
|
|
|
|
12,384
|
|
|
|
|
|
45,259
|
|
|
|
|
|
33,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
1,328
|
|
|
|
|
|
953
|
|
|
|
|
|
3,366
|
|
|
|
|
|
2,595
|
Borrowings
|
|
|
|
|
319
|
|
|
|
|
|
284
|
|
|
|
|
|
1,137
|
|
|
|
|
|
682
|
Total interest expense
|
|
|
|
|
1,647
|
|
|
|
|
|
1,237
|
|
|
|
|
|
4,503
|
|
|
|
|
|
3,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
15,461
|
|
|
|
|
|
11,147
|
|
|
|
|
|
40,756
|
|
|
|
|
|
30,713
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
|
|
570
|
|
|
|
|
|
-
|
|
|
|
|
|
1,473
|
|
|
|
|
|
235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses
|
|
|
|
|
14,891
|
|
|
|
|
|
11,147
|
|
|
|
|
|
39,283
|
|
|
|
|
|
30,478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset management, consulting and other fees
|
|
|
|
|
5,870
|
|
|
|
|
|
5,812
|
|
|
|
|
|
17,642
|
|
|
|
|
|
16,053
|
Other income
|
|
|
|
|
998
|
|
|
|
|
|
925
|
|
|
|
|
|
1,850
|
|
|
|
|
|
2,651
|
Total noninterest income
|
|
|
|
|
6,868
|
|
|
|
|
|
6,737
|
|
|
|
|
|
19,492
|
|
|
|
|
|
18,704
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
|
|
|
10,870
|
|
|
|
|
|
8,764
|
|
|
|
|
|
29,440
|
|
|
|
|
|
25,278
|
Occupancy and depreciation
|
|
|
|
|
2,561
|
|
|
|
|
|
1,867
|
|
|
|
|
|
6,486
|
|
|
|
|
|
5,499
|
Professional services and marketing costs
|
|
|
|
|
1,481
|
|
|
|
|
|
1,192
|
|
|
|
|
|
4,051
|
|
|
|
|
|
4,540
|
Other expenses
|
|
|
|
|
2,044
|
|
|
|
|
|
1,272
|
|
|
|
|
|
4,311
|
|
|
|
|
|
4,195
|
Total noninterest expense
|
|
|
|
|
16,956
|
|
|
|
|
|
13,095
|
|
|
|
|
|
44,288
|
|
|
|
|
|
39,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes on income
|
|
|
|
|
4,803
|
|
|
|
|
|
4,789
|
|
|
|
|
|
14,487
|
|
|
|
|
|
9,670
|
Taxes on income
|
|
|
|
|
2,041
|
|
|
|
|
|
2,130
|
|
|
|
|
|
6,157
|
|
|
|
|
|
4,282
|
Net income
|
|
|
|
$
|
2,762
|
|
|
|
|
$
|
2,659
|
|
|
|
|
$
|
8,330
|
|
|
|
|
$
|
5,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.22
|
|
|
|
|
$
|
0.34
|
|
|
|
|
$
|
0.87
|
|
|
|
|
$
|
0.70
|
Diluted
|
|
|
|
$
|
0.21
|
|
|
|
|
$
|
0.32
|
|
|
|
|
$
|
0.84
|
|
|
|
|
$
|
0.66
|
Shares used in computation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
12,623,924
|
|
|
|
|
|
7,735,350
|
|
|
|
|
|
9,534,056
|
|
|
|
|
|
7,734,372
|
Diluted
|
|
|
|
|
13,074,935
|
|
|
|
|
|
8,240,424
|
|
|
|
|
|
9,926,445
|
|
|
|
|
|
8,188,633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRST FOUNDATION INC.
SELECTED FINANCIAL INFORMATION - Unaudited
(in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter
Ended September 30,
|
|
|
|
For the Nine Months
Ended September 30,
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
Selected Income Statement Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
$
|
15,461
|
|
|
|
|
$
|
11,147
|
|
|
|
|
$
|
40,756
|
|
|
|
|
$
|
30,713
|
|
Provision for loan losses
|
|
|
|
|
570
|
|
|
|
|
|
-
|
|
|
|
|
|
1,473
|
|
|
|
|
|
235
|
|
Noninterest Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset management, consulting and other fees
|
|
|
|
|
5,870
|
|
|
|
|
|
5,812
|
|
|
|
|
|
17,642
|
|
|
|
|
|
16,053
|
|
Other
|
|
|
|
|
998
|
|
|
|
|
|
925
|
|
|
|
|
|
1,850
|
|
|
|
|
|
2,651
|
|
Noninterest expense
|
|
|
|
|
16,956
|
|
|
|
|
|
13,095
|
|
|
|
|
|
44,288
|
|
|
|
|
|
39,512
|
|
Income before taxes
|
|
|
|
|
4,803
|
|
|
|
|
|
4,789
|
|
|
|
|
|
14,487
|
|
|
|
|
|
9,670
|
|
Net income
|
|
|
|
|
2,762
|
|
|
|
|
|
2,659
|
|
|
|
|
|
8,330
|
|
|
|
|
|
5,388
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.22
|
|
|
|
|
$
|
0.34
|
|
|
|
|
$
|
0.87
|
|
|
|
|
$
|
0.70
|
|
Diluted
|
|
|
|
|
0.21
|
|
|
|
|
|
0.32
|
|
|
|
|
|
0.84
|
|
|
|
|
|
0.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Performance Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets - annualized
|
|
|
|
|
0.59
|
%
|
|
|
|
|
0.87
|
%
|
|
|
|
|
0.68
|
%
|
|
|
|
|
0.63
|
%
|
Return on average equity - annualized
|
|
|
|
|
5.8
|
%
|
|
|
|
|
11.5
|
%
|
|
|
|
|
8.1
|
%
|
|
|
|
|
7.9
|
%
|
Net yield on interest-earning assets
|
|
|
|
|
3.43
|
%
|
|
|
|
|
3.73
|
%
|
|
|
|
|
3.45
|
%
|
|
|
|
|
3.68
|
%
|
Efficiency ratio(2)
|
|
|
|
|
75.9
|
%
|
|
|
|
|
73.1
|
%
|
|
|
|
|
73.5
|
%
|
|
|
|
|
77.6
|
%
|
Noninterest income as a % of total revenues
|
|
|
|
|
30.8
|
%
|
|
|
|
|
37.8
|
%
|
|
|
|
|
32.4
|
%
|
|
|
|
|
37.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan originations
|
|
|
|
$
|
213,489
|
|
|
|
|
$
|
150,386
|
|
|
|
|
$
|
626,128
|
|
|
|
|
$
|
389,890
|
|
Charge-offs to average loans - annualized
|
|
|
|
|
0.00
|
%
|
|
|
|
|
-
|
%
|
|
|
|
|
0.03
|
%
|
|
|
|
|
-
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2015
|
|
|
|
|
|
December 31,
2014
|
|
|
|
|
|
|
|
|
Selected Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
$
|
206,338
|
|
|
|
|
|
|
$
|
29,692
|
|
|
|
|
|
|
|
|
|
Loans, net of deferred fees
|
|
|
|
|
|
|
|
|
|
1,536,005
|
|
|
|
|
|
|
|
1,166,392
|
|
|
|
|
|
|
|
|
|
Allowance for loan and lease losses (“ALLL”)
|
|
|
|
|
|
|
|
|
|
(11,300
|
)
|
|
|
|
|
|
|
(10,150
|
)
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
|
|
|
|
|
|
2,248,747
|
|
|
|
|
|
|
|
1,355,424
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits
|
|
|
|
|
|
|
|
|
|
322,859
|
|
|
|
|
|
|
|
246,137
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits
|
|
|
|
|
|
|
|
|
|
998,668
|
|
|
|
|
|
|
|
716,817
|
|
|
|
|
|
|
|
|
|
Borrowings - FHLB Advances
|
|
|
|
|
|
|
|
|
|
660,000
|
|
|
|
|
|
|
|
263,000
|
|
|
|
|
|
|
|
|
|
Borrowings – term note
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
19,886
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
|
|
|
|
257,296
|
|
|
|
|
|
|
|
99,496
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Capital Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity to tangible assets(1)
|
|
|
|
|
|
|
|
|
|
11.34
|
%
|
|
|
|
|
|
|
7.33
|
%
|
|
|
|
|
|
|
|
|
Tangible book value per share(1)
|
|
|
|
|
|
|
|
|
$
|
15.96
|
|
|
|
|
|
|
$
|
12.66
|
|
|
|
|
|
|
|
|
|
Shares outstanding at end of period
|
|
|
|
|
|
|
|
|
|
15,962,686
|
|
|
|
|
|
|
|
7,845,182
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets under management (end of period)
|
|
|
|
|
|
|
|
|
$
|
3,294,677
|
|
|
|
|
|
|
$
|
3,221,674
|
|
|
|
|
|
|
|
|
|
Number of employees
|
|
|
|
|
|
|
|
|
|
269
|
|
|
|
|
|
|
|
211
|
|
|
|
|
|
|
|
|
|
Loan to deposit ratio
|
|
|
|
|
|
|
|
|
|
123.6
|
%
|
|
|
|
|
|
|
118.9
|
%
|
|
|
|
|
|
|
|
|
Nonperforming assets to total assets
|
|
|
|
|
|
|
|
|
|
0.29
|
%
|
|
|
|
|
|
|
0.11
|
%
|
|
|
|
|
|
|
|
|
Ratio of ALLL to loans(3)
|
|
|
|
|
|
|
|
|
|
0.76
|
%
|
|
|
|
|
|
|
0.87
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
Tangible common equity (also referred to as tangible book value)
and tangible assets are equal to common equity and assets,
respectively, less $2.5 million and $0.2 million of intangible
assets as of September 30, 2015 and December 31, 2014,
respectively.
|
(2)
|
|
|
The efficiency ratio is the ratio of noninterest expense to the sum
of net interest income and noninterest income.
|
(3)
|
|
|
This ratio excludes loans acquired in an acquisition as GAAP
requires estimated credit losses for acquired loans to be recorded
as discounts to those loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRST FOUNDATION INC.
SEGMENT REPORTING - Unaudited
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter
Ended September 30,
|
|
|
|
For the Nine Months
Ended September 30,
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
$
|
17,108
|
|
|
|
|
$
|
12,384
|
|
|
|
|
$
|
45,259
|
|
|
|
|
$
|
33,990
|
|
Interest expense
|
|
|
|
|
1,509
|
|
|
|
|
|
1,014
|
|
|
|
|
|
3,829
|
|
|
|
|
|
2,753
|
|
Net interest income
|
|
|
|
|
15,599
|
|
|
|
|
|
11,370
|
|
|
|
|
|
41,430
|
|
|
|
|
|
31,237
|
|
Provision for loan losses
|
|
|
|
|
570
|
|
|
|
|
|
-
|
|
|
|
|
|
1,473
|
|
|
|
|
|
235
|
|
Noninterest income
|
|
|
|
|
1,839
|
|
|
|
|
|
967
|
|
|
|
|
|
4,501
|
|
|
|
|
|
2,780
|
|
Noninterest expense
|
|
|
|
|
11,653
|
|
|
|
|
|
8,216
|
|
|
|
|
|
28,138
|
|
|
|
|
|
22,773
|
|
Income before taxes on income
|
|
|
|
$
|
5,215
|
|
|
|
|
$
|
4,919
|
|
|
|
|
$
|
16,320
|
|
|
|
|
$
|
12,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wealth Management:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income
|
|
|
|
$
|
5,171
|
|
|
|
|
$
|
5,113
|
|
|
|
|
$
|
15,426
|
|
|
|
|
$
|
14,400
|
|
Noninterest expense
|
|
|
|
|
4,685
|
|
|
|
|
|
4,351
|
|
|
|
|
|
13,950
|
|
|
|
|
|
13,576
|
|
Income before taxes on income
|
|
|
|
$
|
486
|
|
|
|
|
$
|
762
|
|
|
|
|
$
|
1,476
|
|
|
|
|
$
|
824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other and Eliminations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
Interest expense
|
|
|
|
|
138
|
|
|
|
|
|
223
|
|
|
|
|
|
674
|
|
|
|
|
|
524
|
|
Net interest income
|
|
|
|
|
(138
|
)
|
|
|
|
|
(223
|
)
|
|
|
|
|
(674
|
)
|
|
|
|
|
(524
|
)
|
Noninterest income
|
|
|
|
|
(142
|
)
|
|
|
|
|
(141
|
)
|
|
|
|
|
(435
|
)
|
|
|
|
|
(390
|
)
|
Noninterest expense
|
|
|
|
|
618
|
|
|
|
|
|
528
|
|
|
|
|
|
2,200
|
|
|
|
|
|
3,163
|
|
Income before taxes on income
|
|
|
|
$
|
(898
|
)
|
|
|
|
$
|
(892
|
)
|
|
|
|
$
|
(3,309
|
)
|
|
|
|
$
|
(4,077
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRST FOUNDATION INC.
ROLLING INCOME STATEMENTS - Unaudited
(in thousands)
|
|
|
|
|
|
|
|
|
|
For the Quarter Ended
|
|
|
|
|
September 30,
2014
|
|
|
|
December 31,
2014
|
|
|
|
March 31,
2015
|
|
|
|
June 30,
2015
|
|
|
|
September 30,
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
$
|
11,404
|
|
|
|
|
$
|
12,405
|
|
|
|
|
$
|
12,101
|
|
|
|
|
$
|
13,362
|
|
|
|
|
$
|
15,634
|
Securities
|
|
|
|
|
799
|
|
|
|
|
|
804
|
|
|
|
|
|
815
|
|
|
|
|
|
822
|
|
|
|
|
|
1,107
|
FHLB Stock, fed funds sold and deposits
|
|
|
|
|
181
|
|
|
|
|
|
199
|
|
|
|
|
|
242
|
|
|
|
|
|
809
|
|
|
|
|
|
367
|
Total interest income
|
|
|
|
|
12,384
|
|
|
|
|
|
13,408
|
|
|
|
|
|
13,158
|
|
|
|
|
|
14,993
|
|
|
|
|
|
17,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
953
|
|
|
|
|
|
991
|
|
|
|
|
|
923
|
|
|
|
|
|
1,115
|
|
|
|
|
|
1,328
|
Borrowings
|
|
|
|
|
284
|
|
|
|
|
|
316
|
|
|
|
|
|
364
|
|
|
|
|
|
454
|
|
|
|
|
|
319
|
Total interest expense
|
|
|
|
|
1,237
|
|
|
|
|
|
1,307
|
|
|
|
|
|
1,287
|
|
|
|
|
|
1,569
|
|
|
|
|
|
1,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
11,147
|
|
|
|
|
|
12,101
|
|
|
|
|
|
11,871
|
|
|
|
|
|
13,424
|
|
|
|
|
|
15,461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
150
|
|
|
|
|
|
753
|
|
|
|
|
|
570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses
|
|
|
|
|
11,147
|
|
|
|
|
|
12,101
|
|
|
|
|
|
11,721
|
|
|
|
|
|
12,671
|
|
|
|
|
|
14,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset management, consulting and other fees
|
|
|
|
|
5,812
|
|
|
|
|
|
5,745
|
|
|
|
|
|
5,850
|
|
|
|
|
|
5,922
|
|
|
|
|
|
5,870
|
Other income
|
|
|
|
|
925
|
|
|
|
|
|
300
|
|
|
|
|
|
354
|
|
|
|
|
|
498
|
|
|
|
|
|
998
|
Total noninterest income
|
|
|
|
|
6,737
|
|
|
|
|
|
6,045
|
|
|
|
|
|
6,204
|
|
|
|
|
|
6,420
|
|
|
|
|
|
6,868
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
|
|
|
8,764
|
|
|
|
|
|
8,272
|
|
|
|
|
|
9,180
|
|
|
|
|
|
9,390
|
|
|
|
|
|
10,870
|
Occupancy and depreciation
|
|
|
|
|
1,867
|
|
|
|
|
|
1,826
|
|
|
|
|
|
1,957
|
|
|
|
|
|
1,968
|
|
|
|
|
|
2,561
|
Professional services and marketing costs
|
|
|
|
|
1,192
|
|
|
|
|
|
1,455
|
|
|
|
|
|
1,058
|
|
|
|
|
|
1,512
|
|
|
|
|
|
1,481
|
Other expenses
|
|
|
|
|
1,272
|
|
|
|
|
|
1,442
|
|
|
|
|
|
1,163
|
|
|
|
|
|
1,104
|
|
|
|
|
|
2,044
|
Total noninterest expense
|
|
|
|
|
13,095
|
|
|
|
|
|
12,995
|
|
|
|
|
|
13,358
|
|
|
|
|
|
13,974
|
|
|
|
|
|
16,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes on income
|
|
|
|
|
4,789
|
|
|
|
|
|
5,151
|
|
|
|
|
|
4,567
|
|
|
|
|
|
5,117
|
|
|
|
|
|
4,803
|
Taxes on income
|
|
|
|
|
2,130
|
|
|
|
|
|
2,145
|
|
|
|
|
|
1,941
|
|
|
|
|
|
2,175
|
|
|
|
|
|
2,041
|
Net income
|
|
|
|
$
|
2,659
|
|
|
|
|
$
|
3,006
|
|
|
|
|
$
|
2,626
|
|
|
|
|
$
|
2,942
|
|
|
|
|
$
|
2,762
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.34
|
|
|
|
|
$
|
0.39
|
|
|
|
|
$
|
0.33
|
|
|
|
|
$
|
0.36
|
|
|
|
|
$
|
0.22
|
Diluted
|
|
|
|
$
|
0.32
|
|
|
|
|
$
|
0.37
|
|
|
|
|
$
|
0.32
|
|
|
|
|
$
|
0.35
|
|
|
|
|
$
|
0.21
|
Shares used in computation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
7,735,350
|
|
|
|
|
|
7,744,940
|
|
|
|
|
|
7,855,457
|
|
|
|
|
|
8,070,386
|
|
|
|
|
|
12,623,924
|
Diluted
|
|
|
|
|
8,240,424
|
|
|
|
|
|
8,195,144
|
|
|
|
|
|
8,211,145
|
|
|
|
|
|
8,425,029
|
|
|
|
|
|
13,074,935
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRST FOUNDATION INC.
SELECTED INFORMATION: INTEREST MARGIN - Unaudited
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter
Ended September 30,
|
|
|
|
For the Nine Months
Ended September 30,
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
$
|
1,562,960
|
|
|
|
|
$
|
1,038,829
|
|
|
|
|
$
|
1,378,191
|
|
|
|
|
$
|
978,725
|
|
Securities
|
|
|
|
|
190,107
|
|
|
|
|
|
133,430
|
|
|
|
|
|
154,538
|
|
|
|
|
|
96,111
|
|
Deposits
|
|
|
|
|
1,298,268
|
|
|
|
|
|
906,865
|
|
|
|
|
|
1,120,730
|
|
|
|
|
|
855,415
|
|
Borrowings
|
|
|
|
|
334,022
|
|
|
|
|
|
206,320
|
|
|
|
|
|
334,260
|
|
|
|
|
|
178,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Yield / Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
4.00
|
%
|
|
|
|
|
4.39
|
%
|
|
|
|
|
3.98
|
%
|
|
|
|
|
4.33
|
%
|
Securities
|
|
|
|
|
2.33
|
%
|
|
|
|
|
2.37
|
%
|
|
|
|
|
2.37
|
%
|
|
|
|
|
2.42
|
%
|
Deposits
|
|
|
|
|
0.41
|
%
|
|
|
|
|
0.42
|
%
|
|
|
|
|
0.40
|
%
|
|
|
|
|
0.41
|
%
|
Borrowings
|
|
|
|
|
0.38
|
%
|
|
|
|
|
0.55
|
%
|
|
|
|
|
0.45
|
%
|
|
|
|
|
0.51
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Rate Spread
|
|
|
|
|
3.30
|
%
|
|
|
|
|
3.58
|
%
|
|
|
|
|
3.33
|
%
|
|
|
|
|
3.54
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Yield on Interest-earning Assets
|
|
|
|
|
3.43
|
%
|
|
|
|
|
3.73
|
%
|
|
|
|
|
3.45
|
%
|
|
|
|
|
3.68
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![](http://cts.businesswire.com/ct/CT?id=bwnews&sty=20151022005406r1&sid=ntxv4&distro=nx&lang=en)
View source version on businesswire.com: http://www.businesswire.com/news/home/20151022005406/en/
Copyright Business Wire 2015