RENTON, Wash., Jan. 24, 2019 (GLOBE NEWSWIRE) -- First Financial Northwest, Inc. (the “Company”) (NASDAQ GS:
FFNW), the holding company for First Financial Northwest Bank (the “Bank”), today reported net income for the quarter ended
December 31, 2018, of $2.2 million, or $0.21 per diluted share, compared to net income of $2.8 million, or
$0.27 per diluted share, for the quarter ended September 30, 2018, and $2.4 million, or $0.23 per diluted share, for
the quarter ended December 31, 2017. For the year ended December 31, 2018, net income was $14.9 million, or $1.43
per diluted share, compared to $8.5 million, or $0.81 per diluted share, for the year ended December 31, 2017.
“I am very pleased with how we finished the year with significant lending momentum, particularly the strong
growth in one-to-four family residential lending, and continued growth in our deposits across our network,” stated Joseph W. Kiley
III, President and Chief Executive Officer. “Our one-to-four residential team led our loan portfolio growth as net loans receivable
increased $34.2 million during the year to exceed $1.0 billion at year end.” Kiley continued, “We grew deposits across
our network, increasing deposits by $22.8 million in the fourth quarter and $99.5 million during the year, as we ended
the year with $939.0 million in total deposits, compared to $839.5 million at December 31, 2017.” Kiley concluded,
“I am also pleased to welcome Randy Riffle, Executive Vice President and Chief Credit Officer to lead our efforts to further
modernize our credit culture by enhancing our overall customer experience thereby creating a competitive advantage for our sales
teams, organically expand our business loan portfolio, including establishing an SBA lending platform in further support of our
growth and loan and deposit portfolio diversification goals. Our focus on expanding our customer base and building deposits
continues and our eleventh branch location is set to open at Kent Station in the first quarter of 2019.”
Net loans receivable increased $34.2 million to $1.02 billion for the year ended December 31, 2018,
from $988.7 million at December 31, 2017, and $27.3 million from $995.6 million at September 30, 2018.
One-to-four family residential lending increased $63.3 million during the year to $342.0 million at December 31, 2018,
more than offsetting the $57.8 million combined reduction in our multifamily real estate and construction/land development loan
portfolios. The average balance of net loans receivable totaled $1.01 billion for the quarter ended December 31, 2018,
compared to $993.3 million for the quarter ended September 30, 2018, and $963.1 million for the quarter ended
December 31, 2017. For the year ended December 31, 2018, the average balance of net loans receivable was
$995.8 million, compared to $878.4 million for the year ended December 31, 2017.
The Company recorded a $200,000 provision for loan losses for both the quarters ended December 31, 2018, and
September 30, 2018, compared to a $1.2 million recapture of provision in the quarter ended December 31, 2017. The
provision during the quarter ended December 31, 2018, was due to growth in net loans receivable and a change in loan mix,
while the provision in the third quarter of 2018, was due primarily to growth in net loans receivable. The recapture of provision
in the quarter ended December 31, 2017, was due primarily to $2.0 million in recoveries during the quarter, reduced by the
provision for loan losses required to increase the Allowance for Loan and Lease Losses (“ALLL”), as a result of the growth in net
loans receivable. For the year ended December 31, 2018, the recapture of provision for loan losses totaled
$4.0 million, which included $4.5 million in recoveries, compared to a recapture of provision for loan losses of $400,000
recorded for the year ended December 31, 2017, which included $2.3 million in recoveries.
As previously reported, the Bank expanded its geographic footprint during the year with the opening of a new
branch at The Junction in Bothell, King County, in the second quarter of 2018. The Bank plans to open its eleventh branch location
at Kent Station, located about eight miles south of its Renton headquarters, in the first quarter of 2019.
The following tables present an analysis of our total deposits by branch office (unaudited):
|
December 31, 2018 |
|
Noninterest-
bearing
demand |
Interest-
bearing
demand |
Statement
savings |
Money
market |
Certificates
of deposit,
retail |
Certificates
of deposit,
brokered |
Total |
|
(Dollars in thousands) |
King County |
|
|
|
|
|
|
|
Renton |
$ |
29,355 |
$ |
18,896 |
$ |
20,694 |
$ |
228,475 |
$ |
318,705 |
$ |
- |
$ |
616,125 |
Landing |
|
2,453 |
|
495 |
|
256 |
|
17,853 |
|
10,480 |
|
- |
|
31,537 |
Woodinville (1) |
|
1,362 |
|
3,771 |
|
549 |
|
19,024 |
|
7,217 |
|
- |
|
31,923 |
Bothell |
|
198 |
|
97 |
|
100 |
|
2,636 |
|
3,066 |
|
- |
|
6,097 |
Crossroads |
|
2,530 |
|
3,199 |
|
83 |
|
24,383 |
|
11,474 |
|
- |
|
41,669 |
Total King County |
|
35,898 |
|
26,458 |
|
21,682 |
|
292,371 |
|
350,942 |
|
- |
|
727,351 |
|
|
|
|
|
|
|
|
Snohomish County |
|
|
|
|
|
|
|
Mill Creek |
|
1,485 |
|
3,226 |
|
658 |
|
12,272 |
|
10,524 |
|
- |
|
28,165 |
Edmonds |
|
2,698 |
|
2,532 |
|
157 |
|
15,175 |
|
16,123 |
|
- |
|
36,685 |
Clearview (1) |
|
3,496 |
|
3,968 |
|
1,283 |
|
6,743 |
|
2,489 |
|
- |
|
17,979 |
Lake Stevens (1) |
|
1,415 |
|
1,702 |
|
428 |
|
3,926 |
|
3,644 |
|
- |
|
11,115 |
Smokey Point (1) |
|
1,116 |
|
2,193 |
|
591 |
|
8,560 |
|
7,452 |
|
- |
|
19,912 |
Total Snohomish County |
|
10,210 |
|
13,621 |
|
3,117 |
|
46,676 |
|
40,232 |
|
- |
|
113,856 |
|
|
|
|
|
|
|
|
Total retail deposits |
|
46,108 |
|
40,079 |
|
24,799 |
|
339,047 |
|
391,174 |
|
- |
|
841,207 |
Brokered deposits |
|
- |
|
- |
|
- |
|
- |
|
- |
|
97,825 |
|
97,825 |
Total deposits |
$ |
46,108 |
$ |
40,079 |
$ |
24,799 |
$ |
339,047 |
$ |
391,174 |
$ |
97,825 |
$ |
939,032 |
(1) Balance of retail certificates of deposit for acquired branches are net of an aggregate fair
value adjustment of $58,000.
|
September 30, 2018 |
|
Noninterest-
bearing
demand |
|
Interest-
bearing
demand |
|
Statement
savings |
|
Money
market |
|
Certificates
of deposit,
retail |
|
Certificates
of deposit,
brokered |
|
Total |
|
|
|
|
|
|
(Dollars in thousands) |
|
|
|
|
|
King County: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Renton |
$ |
31,796 |
|
$ |
19,998 |
|
$ |
20,508 |
|
$ |
213,882 |
|
$ |
317,126 |
|
$ |
- |
|
$ |
603,310 |
|
The Landing |
|
2,458 |
|
|
772 |
|
|
58 |
|
|
17,796 |
|
|
8,944 |
|
|
- |
|
|
30,028 |
|
Woodinville (1) |
|
1,535 |
|
|
3,874 |
|
|
538 |
|
|
20,335 |
|
|
6,813 |
|
|
- |
|
|
33,095 |
|
Bothell |
|
48 |
|
|
103 |
|
|
8 |
|
|
2,435 |
|
|
1,684 |
|
|
- |
|
|
4,278 |
|
Crossroads |
|
1,249 |
|
|
4,797 |
|
|
84 |
|
|
21,846 |
|
|
9,339 |
|
|
- |
|
|
37,315 |
|
Total King County |
|
37,086 |
|
|
29,544 |
|
|
21,196 |
|
|
276,294 |
|
|
343,906 |
|
|
- |
|
|
708,026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Snohomish County: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mill Creek |
|
1,437 |
|
|
2,952 |
|
|
571 |
|
|
11,287 |
|
|
8,779 |
|
|
- |
|
|
25,026 |
|
Edmonds |
|
4,416 |
|
|
2,033 |
|
|
45 |
|
|
16,452 |
|
|
11,007 |
|
|
- |
|
|
33,953 |
|
Clearview (1) |
|
4,187 |
|
|
3,058 |
|
|
1,037 |
|
|
7,101 |
|
|
2,272 |
|
|
- |
|
|
17,655 |
|
Lake Stevens (1) |
|
2,434 |
|
|
2,452 |
|
|
483 |
|
|
3,901 |
|
|
2,576 |
|
|
- |
|
|
11,846 |
|
Smokey Point (1) |
|
1,620 |
|
|
1,915 |
|
|
774 |
|
|
7,990 |
|
|
5,391 |
|
|
- |
|
|
17,690 |
|
Total Snohomish County |
|
14,094 |
|
|
12,410 |
|
|
2,910 |
|
|
46,731 |
|
|
30,025 |
|
|
- |
|
|
106,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total retail deposits |
|
51,180 |
|
|
41,954 |
|
|
24,106 |
|
|
323,025 |
|
|
373,931 |
|
|
- |
|
|
814,196 |
|
Brokered deposits |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
102,083 |
|
|
102,083 |
|
Total deposits |
$ |
51,180 |
|
$ |
41,954 |
|
$ |
24,106 |
|
$ |
323,025 |
|
$ |
373,931 |
|
$ |
102,083 |
|
$ |
916,279 |
|
(1) Balance of retail certificates of deposit for acquired branches are net of an aggregate
fair value adjustment of $69,000.
Highlights for the quarter and the year ended December 31, 2018:
- Net loans receivable increased to $1.02 billion at December 31, 2018, from $995.6 million at September 30, 2018, and $988.7
million at December 31, 2017. The Company’s one-to-four residential loan portfolio increased to $342.0 million at December 31,
2018, compared to $327.9 million at September 30, 2018, and $278.7 million at December 31, 2017, representing a year over year
growth of $63.3 million in one-to-four residential loans.
- Total deposits increased to $939.0 million at December 31, 2018, from $916.3 million at September 30, 2018, and $839.5
million at December 31, 2017.
- The Company increased the regular quarterly cash dividend to shareholders to $0.08 per share in the quarter ended June 30,
2018, from $0.07 per share previously.
- During the year ended December 31, 2018, the Company repurchased 203,900 shares of its common stock at an average
price of $15.43 per share under a stock repurchase plan authorized by the Board of Directors on October 24, 2018. The plan,
which commenced on November 5, 2018, and will expire no later than May 3, 2019, authorizes the repurchase of up to
550,000 shares of the Company’s common stock, or approximately 5.0% of its outstanding shares.
- The Company’s book value per share was $14.35 at December 31, 2018, compared to $14.17 at September 30, 2018, and $13.27 at
December 31, 2017.
- The Bank’s Tier 1 leverage and total capital ratios at December 31, 2018, were 10.4% and 14.7%, respectively, compared to
10.4% and 14.8% at September 30, 2018, and 10.2% and 13.8% at December 31, 2017.
- Based on management’s evaluation of the adequacy of the ALLL, there was a $200,000 provision for loan losses during the
quarter ended December 31, 2018.
The ALLL represented 1.29% of total loans receivable, net of undisbursed funds, at December 31, 2018,
compared to 1.30% at September 30, 2018, and 1.28% at December 31, 2017. Nonperforming assets totaled $1.2 million
at December 31, 2018, compared to $967,000 at September 30, 2018, and $662,000 at December 31, 2017. The increase in the Company’s
nonperforming assets since December 31, 2017, was primarily due to one $325,000 nonperforming commercial real estate loan in
the quarter ended September 30, 2018, and one $272,000 nonperforming one-to-four family residential loan in the quarter ended
December 31, 2018. The $325,000 nonperforming commercial real estate loan was paid in full in the first quarter of 2019.
The following table presents a breakdown of our nonperforming assets (unaudited):
|
Dec 31, |
|
Sep 30, |
|
Dec 31, |
|
Three
Month |
|
One
Year |
|
|
2018 |
|
|
|
2018 |
|
|
|
2017 |
|
|
Change |
|
Change |
|
(Dollars in thousands) |
Nonperforming loans: |
|
|
|
|
|
|
|
|
|
One-to-four family residential |
$ |
382 |
|
|
$ |
113 |
|
|
$ |
128 |
|
|
$ |
269 |
|
|
$ |
254 |
|
Commercial real estate |
|
326 |
|
|
|
325 |
|
|
|
- |
|
|
|
1 |
|
|
|
326 |
|
Consumer |
|
44 |
|
|
|
46 |
|
|
|
51 |
|
|
|
(2 |
) |
|
|
(7 |
) |
Total nonperforming loans |
|
752 |
|
|
|
484 |
|
|
|
179 |
|
|
|
268 |
|
|
|
573 |
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned (“OREO”) |
|
483 |
|
|
|
483 |
|
|
|
483 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming assets (1) |
$ |
1,235 |
|
|
$ |
967 |
|
|
$ |
662 |
|
|
$ |
268 |
|
|
$ |
573 |
|
|
|
|
|
|
|
|
|
|
|
Nonperforming assets as a |
|
|
|
|
|
|
|
|
|
percent of total assets |
|
0.10 |
% |
|
|
0.08 |
% |
|
|
0.05 |
% |
|
|
|
|
(1) The difference between nonperforming assets reported above, and the totals reported by other
industry sources, is due to their inclusion of all Troubled Debt Restructured Loans ("TDRs") as nonperforming loans, although 100%
of our TDRs were performing in accordance with their restructured terms at December 31, 2018.
OREO totaled $483,000 at December 31, 2018, September 30, 2018, and December 31, 2017. The Company
continues to actively market its two remaining OREO properties in an effort to minimize holding costs.
In circumstances where a customer is experiencing significant financial difficulties, the Company may elect to
restructure the loan so the customer can continue to make payments while minimizing the potential loss to the Company. Such
restructures must be classified as TDRs.
The following table presents a breakdown of our TDRs (unaudited):
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Dec 31,
2017 |
|
Three
Month
Change |
|
One
Year
Change |
|
(Dollars in thousands) |
Performing TDRs: |
|
|
|
|
|
|
|
|
|
One-to-four family residential |
$ |
6,941 |
|
$ |
9,458 |
|
$ |
13,434 |
|
$ |
(2,517 |
) |
|
$ |
(6,493 |
) |
Multifamily |
|
– |
|
|
1,116 |
|
|
1,134 |
|
|
(1,116 |
) |
|
|
(1,134 |
) |
Commercial real estate |
|
2,415 |
|
|
2,601 |
|
|
3,194 |
|
|
(186 |
) |
|
|
(779 |
) |
Consumer |
|
43 |
|
|
43 |
|
|
43 |
|
|
– |
|
|
|
– |
|
Total TDRs |
$ |
9,399 |
|
$ |
13,218 |
|
$ |
17,805 |
|
$ |
(3,819 |
) |
|
$ |
(8,406 |
) |
Net interest income for the quarter ended December 31, 2018, totaled $10.0 million, compared to
$10.1 million for the quarter ended September 30, 2018, and $10.4 million for the quarter ended
December 31, 2017. The decline in net interest income was due primarily to increases in the cost of interest bearing
liabilities that outpaced the increases in income from interest earning assets. For the year ended December 31, 2018, net
interest income totaled $41.2 million, compared to $37.6 million for the year ended December 31, 2017. The primary
contributor to the increase in the year ended December 31, 2018, was higher average loan balances. In addition, the Company
received $1.0 million in additional interest income in the quarter ended March 31, 2018, relating to interest payments on loans
previously charged off.
Total interest income increased to $14.3 million during the quarter ended December 31, 2018, compared to
$13.9 million in the quarter ended September 30, 2018, and $13.3 million in the quarter ended December 31, 2017. For the
year ended December 31, 2018, total interest income increased to $55.9 million compared to $47.6 million in 2017. These
increases were due primarily to the growth in the average balances of net loans receivable to $1.01 billion for the quarter
ended December 31, 2018, compared to $993.3 million for the quarter ended September 30, 2018, and $963.1 million for
the quarter ended December 31, 2017. For the year ended December 31, 2018, the average balance of net loans receivable
was $995.8 million compared to $878.4 million for the prior year.
Total interest expense increased to $4.3 million for the quarter ended December 31, 2018, compared to
$3.8 million for the quarter ended September 30, 2018, and $2.9 million for the quarter ended December 31, 2017. The
higher level of interest expense in the quarter ended December 31, 2018, was due primarily to growth in total deposits along
with increases in interest rates on deposits in a competitive, rising short term interest rate environment. Total deposits
increased to $939.0 million at December 31, 2018, from $839.5 million at December 31, 2017. For the year ended December 31, 2018,
interest expense totaled $14.7 million, compared to $10.0 million for the year ended December 31, 2017. This increase was
primarily due to growth in deposit balances along with increasing short term interest rates. The Federal Reserve’s Open Market
Committee continued increasing their Fed Funds target rates throughout the year, impacting the rates paid on the Company’s interest
bearing liabilities. Total cost of deposits increased to 1.53% for the quarter ended December 31, 2018, from 1.31% for the quarter
ended September 30, 2018, and 1.02% for the quarter ended December 31, 2017. For the year ended December 31, 2018, the total cost
of deposits was 1.28% compared to 0.99% for the year ended December 31, 2017. Advances from the FHLB totaled
$146.5 million at December 31, 2018, compared to $149.0 million at September 30, 2018, and $216.0 million at December 31,
2017, as the Company’s deposit gathering success allowed for a reduction in FHLB advances. The average cost of FHLB advances was
2.12% for the quarter ended December 31, 2018, compared to 2.05% for the quarter ended September 30, 2018, and 1.46% for the
quarter ended December 31, 2017. For the year ended December 31, 2018, the average cost of FHLB advances was 1.92%,
compared to 1.30% for the prior year. The balance of brokered certificates of deposits was $97.8 million at December 31,
2018, compared to $102.1 million at September 30, 2018, and $75.5 million at December 31, 2017.
The following table presents a breakdown of our total deposits (unaudited):
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Dec 31,
2017 |
|
Three
Month
Change |
|
One
Year
Change |
Deposits: |
(Dollars in thousands) |
|
|
|
|
Noninterest-bearing |
$ |
46,108 |
|
$ |
51,180 |
|
$ |
45,434 |
|
$ |
(5,072 |
) |
|
$ |
674 |
|
Interest-bearing demand |
|
40,079 |
|
|
41,954 |
|
|
38,224 |
|
|
(1,875 |
) |
|
|
1,855 |
|
Statement savings |
|
24,799 |
|
|
24,106 |
|
|
28,456 |
|
|
693 |
|
|
|
(3,657 |
) |
Money market |
|
339,047 |
|
|
323,025 |
|
|
318,636 |
|
|
16,022 |
|
|
|
20,411 |
|
Certificates of deposit, retail (1) |
|
391,174 |
|
|
373,931 |
|
|
333,264 |
|
|
17,243 |
|
|
|
57,910 |
|
Certificates of deposit, brokered |
|
97,825 |
|
|
102,083 |
|
|
75,488 |
|
|
(4,258 |
) |
|
|
22,337 |
|
Total deposits |
$ |
939,032 |
|
$ |
916,279 |
|
$ |
839,502 |
|
$ |
22,753 |
|
|
$ |
99,530 |
|
(1) Balance of retail certificates of deposit for acquired branches are net of an aggregate fair
value adjustment of $58,000 at December 31, 2018, $69,000 at September 30, 2018, and $107,000 at December 31, 2017.
The Company’s net interest margin was 3.41% for the quarter ended December 31, 2018, compared to 3.46% for the
quarter ended September 30, 2018, and 3.65% for the quarter ended December 31, 2017. The compression in net interest
margin during these periods was due to interest rates paid on interest bearing liabilities increasing more rapidly than yields
earned on interest earning assets. Net interest margin for the year ended December 31, 2018, was 3.56%, compared to 3.60% for
the year ended December 31, 2017.
Noninterest income for the quarter ended December 31, 2018, totaled $728,000, compared to $841,000 in the
quarter ended September 30, 2018, and $211,000 in the quarter ended December 31, 2017. The decline from the prior quarter was
due primarily to a reduction in the amount of Bank Owned Life Insurance (“BOLI”) income recorded. For the year ended December 31,
2018, noninterest income increased to $2.9 million, from $2.2 million in 2017, due primarily to a net loss of $567,000 on the
sale of investments recorded in 2017. After the U.S. Tax Cuts and Jobs Act of 2017 (the “Tax Act”) was signed into law in December
2017, the Company elected to restructure a portion of its investment portfolio and sold approximately $37 million in fixed
rate securities and reinvested the proceeds, primarily into adjustable rate securities.
Noninterest expense for the quarter ended December 31, 2018, increased to $7.7 million from $7.2 million in the
quarter ended September 30, 2018, and $7.1 million in the quarter ended December 31, 2017. Salaries and employee benefits
increased $245,000 from the prior quarter due primarily to an increase in the number of work days in the fourth quarter. Other
general and administrative expenses increased $206,000, as the Company incurred a $225,000 wire related fraud loss in the fourth
quarter. The Company has filed an insurance claim for the loss and expects to receive payment on the claim in the first quarter of
2019, subject to a $100,000 deductible. Noninterest expense increased to $29.5 million for the year ended December 31, 2018,
compared to $26.8 million in 2017. This increase in noninterest expense was due primarily to our branch expansion over the past
year. Salaries and employee benefits expense increased due to increased staffing in support of the new branches and development of
new products, as well as standard salary increases. Higher occupancy and equipment expenses reflect our recently opened branch
locations, while the increase in other general and administrative expenses also reflects the growth in the Company’s
operations.
The Company’s federal income tax provision was $622,000 for the quarter ended December 31, 2018, compared to
$707,000 for the quarter ended September 30, 2018, and $2.3 million for the quarter ended December 31, 2017. The primary
reason for the change in the 2018 periods compared to the quarter ended December 31, 2017, was the reduction in the federal
corporate income tax rate from 35% to 21% in 2018 due to the Tax Act. In addition, during the quarter ended December 31, 2017, the
Company recorded a charge of $807,000 through its federal income tax provision relating to changes to the Company’s net deferred
tax asset valuation as a result of the Tax Act’s reduction in the federal corporate income tax rate.
For the year ended December 31, 2018, the Company’s federal income tax provision totaled
$3.7 million on income before federal income tax provision of $18.6 million, compared to $4.9 million on pretax
income of $13.4 million for the year ended December 31, 2017. The Company’s federal income tax provision in 2018
benefited from the reduction in the federal corporate income tax rate, as well as from stock option exercises that occurred at
prices higher than originally estimated, resulting in higher allowable expense recognition for tax purposes.
First Financial Northwest, Inc. is the parent company of First Financial Northwest Bank; an FDIC insured
Washington State-chartered commercial bank headquartered in Renton, Washington, serving the Puget Sound Region through 10
full-service banking offices. The Bank expects to open its eleventh branch location at Kent Station in the first quarter of 2019.
We are a part of the ABA NASDAQ Community Bank Index and the Russell 3000 Index. For additional information about us, please visit
our website at ffnwb.com and click on the “Investor Relations” link at the bottom of the page.
Forward-looking statements:
When used in this press release and in other documents filed with or furnished to the Securities and Exchange Commission (the
“SEC”), in press releases or other public stockholder communications, or in oral statements made with the approval of an authorized
executive officer, the words or phrases “believe,” “will,” “will likely result,” “are expected to,” “will continue,” “is
anticipated,” “estimate,” “project,” “plans,” or similar expressions are intended to identify “forward-looking statements” within
the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not historical facts
but instead represent management's current expectations and forecasts regarding future events many of which are inherently
uncertain and outside of our control. Actual results may differ, possibly materially from those currently expected or projected in
these forward-looking statements. Factors that could cause our actual results to differ materially from those described in the
forward-looking statements, include, but are not limited to, the following: increased competitive pressures; changes in the
interest rate environment; changes in general economic conditions and conditions within the securities markets; legislative and
regulatory changes; and other factors described in the Company’s latest Annual Report on Form 10-K and Quarterly Reports on Form
10-Q and other filings with the Securities and Exchange Commission – that are available on our website at www.ffnwb.com and on the SEC's website at www.sec.gov.
Any of the forward-looking statements that we make in this Press Release and in the other public statements
are based upon management's beliefs and assumptions at the time they are made and may turn out to be wrong because of the
inaccurate assumptions we might make, because of the factors illustrated above or because of other factors that we cannot foresee.
Therefore, these factors should be considered in evaluating the forward-looking statements, and undue reliance should not be placed
on such statements. We do not undertake and specifically disclaim any obligation to revise any forward-looking statements to
reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could
cause our actual results for 2019 and beyond to differ materially from those expressed in any forward-looking statements made by,
or on behalf of, us and could negatively affect our operating and stock performance.
|
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Dollars in thousands, except share data)
(Unaudited) |
|
Assets |
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Dec 31,
2017 |
|
Three
Month
Change |
|
One
Year
Change |
|
|
|
|
|
|
|
|
|
|
Cash on hand and in banks |
$ |
8,122 |
|
|
$ |
7,167 |
|
|
$ |
9,189 |
|
|
13.3 |
% |
|
(11.6 |
)% |
Interest-earning deposits |
|
8,888 |
|
|
|
19,094 |
|
|
|
6,942 |
|
|
(53.5 |
) |
|
28.0 |
|
Investments available-for-sale, at fair value |
|
142,170 |
|
|
|
140,868 |
|
|
|
132,242 |
|
|
0.9 |
|
|
7.5 |
|
Loans receivable, net of allowance of $13,347, $13,116, and $12,882, respectively |
|
1,022,904 |
|
|
|
995,557 |
|
|
|
988,662 |
|
|
2.7 |
|
|
3.5 |
|
Federal Home Loan Bank ("FHLB") stock, at cost |
|
7,310 |
|
|
|
7,410 |
|
|
|
9,882 |
|
|
(1.3 |
) |
|
(26.0 |
) |
Accrued interest receivable |
|
4,068 |
|
|
|
4,664 |
|
|
|
4,084 |
|
|
(12.8 |
) |
|
(0.4 |
) |
Deferred tax assets, net |
|
1,844 |
|
|
|
2,092 |
|
|
|
1,211 |
|
|
(11.9 |
) |
|
52.3 |
|
Other real estate owned ("OREO") |
|
483 |
|
|
|
483 |
|
|
|
483 |
|
|
0.0 |
|
|
0.0 |
|
Premises and equipment, net |
|
21,331 |
|
|
|
21,277 |
|
|
|
20,614 |
|
|
0.3 |
|
|
3.5 |
|
Bank owned life insurance ("BOLI") |
|
29,841 |
|
|
|
29,745 |
|
|
|
29,027 |
|
|
0.3 |
|
|
2.8 |
|
Prepaid expenses and other assets |
|
3,458 |
|
|
|
4,460 |
|
|
|
5,738 |
|
|
(22.5 |
) |
|
(39.7 |
) |
Goodwill |
|
889 |
|
|
|
889 |
|
|
|
889 |
|
|
0.0 |
|
|
0.0 |
|
Core deposit intangible |
|
1,116 |
|
|
|
1,153 |
|
|
|
1,266 |
|
|
(3.2 |
) |
|
(11.8 |
) |
Total assets |
$ |
1,252,424 |
|
|
$ |
1,234,859 |
|
|
$ |
1,210,229 |
|
|
1.4 |
% |
|
3.5 |
% |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
$ |
46,108 |
|
|
$ |
51,180 |
|
|
$ |
45,434 |
|
|
(9.9 |
)% |
|
1.5 |
% |
Interest-bearing deposits |
|
892,924 |
|
|
|
865,099 |
|
|
|
794,068 |
|
|
3.2 |
|
|
12.4 |
|
Total deposits |
|
939,032 |
|
|
|
916,279 |
|
|
|
839,502 |
|
|
2.5 |
|
|
11.9 |
|
Advances from the FHLB |
|
146,500 |
|
|
|
149,000 |
|
|
|
216,000 |
|
|
(1.7 |
) |
|
(32.2 |
) |
Advance payments from borrowers for taxes and insurance |
|
2,933 |
|
|
|
4,737 |
|
|
|
2,515 |
|
|
(38.1 |
) |
|
16.6 |
|
Accrued interest payable |
|
478 |
|
|
|
541 |
|
|
|
326 |
|
|
(11.6 |
) |
|
46.6 |
|
Other liabilities |
|
9,743 |
|
|
|
9,589 |
|
|
|
9,252 |
|
|
1.6 |
|
|
5.3 |
|
Total liabilities |
|
1,098,686 |
|
|
|
1,080,146 |
|
|
|
1,067,595 |
|
|
1.7 |
% |
|
2.9 |
% |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity |
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value; authorized 10,000,000 shares; no shares issued or |
|
|
|
|
|
|
|
|
|
outstanding |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
Common stock, $0.01 par value; authorized 90,000,000 shares; issued and outstanding |
|
|
|
|
|
|
|
|
|
10,710,656 shares at December 31, 2018, 10,914,556 shares at September 30, 2018, and |
|
|
|
|
|
|
|
|
|
10,748,437 shares at December 31, 2017 |
|
107 |
|
|
|
109 |
|
|
|
107 |
|
|
(1.8 |
)% |
|
0.0 |
% |
Additional paid-in capital |
|
93,773 |
|
|
|
96,664 |
|
|
|
94,173 |
|
|
(3.0 |
) |
|
(0.4 |
) |
Retained earnings, substantially restricted |
|
66,343 |
|
|
|
65,004 |
|
|
|
54,642 |
|
|
2.1 |
|
|
21.4 |
|
Accumulated other comprehensive loss, net of tax |
|
(2,253 |
) |
|
|
(2,550 |
) |
|
|
(928 |
) |
|
(11.6 |
) |
|
142.8 |
|
Unearned Employee Stock Ownership Plan ("ESOP") shares |
|
(4,232 |
) |
|
|
(4,514 |
) |
|
|
(5,360 |
) |
|
(6.2 |
) |
|
(21.0 |
) |
Total stockholders' equity |
|
153,738 |
|
|
|
154,713 |
|
|
|
142,634 |
|
|
(0.6 |
) |
|
7.8 |
|
Total liabilities and stockholders' equity |
$ |
1,252,424 |
|
|
$ |
1,234,859 |
|
|
$ |
1,210,229 |
|
|
1.4 |
% |
|
3.5 |
% |
|
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Income Statements
(Dollars in thousands, except share data)
(Unaudited) |
|
|
Quarter Ended |
|
|
|
|
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Dec 31,
2017 |
|
Three
Month
Change |
|
One
Year
Change |
Interest income |
|
|
|
|
|
|
|
|
|
Loans, including fees |
$ |
13,024 |
|
$ |
12,631 |
|
$ |
12,269 |
|
|
3.1 |
% |
|
6.2 |
% |
Investments available-for-sale |
|
1,124 |
|
|
1,063 |
|
|
903 |
|
|
5.7 |
|
|
24.5 |
|
Interest-earning deposits with banks |
|
61 |
|
|
59 |
|
|
43 |
|
|
3.4 |
|
|
41.9 |
|
Dividends on FHLB Stock |
|
115 |
|
|
135 |
|
|
85 |
|
|
(14.8 |
) |
|
35.3 |
|
Total interest income |
|
14,324 |
|
|
13,888 |
|
|
13,300 |
|
|
3.1 |
|
|
7.7 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
Deposits |
|
3,595 |
|
|
2,912 |
|
|
2,117 |
|
|
23.5 |
|
|
69.8 |
|
FHLB advances |
|
726 |
|
|
917 |
|
|
795 |
|
|
(20.8 |
) |
|
(8.7 |
) |
Total interest expense |
|
4,321 |
|
|
3,829 |
|
|
2,912 |
|
|
12.8 |
|
|
48.4 |
|
Net interest income |
|
10,003 |
|
|
10,059 |
|
|
10,388 |
|
|
(0.6 |
) |
|
(3.7 |
) |
Provision (recapture of provision) for loan losses |
|
200 |
|
|
200 |
|
|
(1,200 |
) |
|
0.0 |
|
|
(116.7 |
) |
Net interest income after provision (recapture of provision) for loan losses |
|
9,803 |
|
|
9,859 |
|
|
11,588 |
|
|
(0.6 |
) |
|
(15.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income |
|
|
|
|
|
|
|
|
|
Net gain (loss) on sale of investments |
|
- |
|
|
1 |
|
|
(670 |
) |
|
(100.0 |
) |
|
(100.0 |
) |
BOLI income |
|
96 |
|
|
245 |
|
|
133 |
|
|
(60.8 |
) |
|
(27.8 |
) |
Wealth management revenue |
|
211 |
|
|
145 |
|
|
220 |
|
|
45.5 |
|
|
(4.1 |
) |
Deposit related fees |
|
178 |
|
|
167 |
|
|
169 |
|
|
6.6 |
|
|
5.3 |
|
Loan related fees |
|
235 |
|
|
273 |
|
|
356 |
|
|
(13.9 |
) |
|
(34.0 |
) |
Other |
|
8 |
|
|
10 |
|
|
3 |
|
|
(20.0 |
) |
|
166.7 |
|
Total noninterest income |
|
728 |
|
|
841 |
|
|
211 |
|
|
(13.4 |
) |
|
245.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense |
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
4,977 |
|
|
4,732 |
|
|
4,673 |
|
|
5.2 |
|
|
6.5 |
|
Occupancy and equipment |
|
871 |
|
|
814 |
|
|
721 |
|
|
7.0 |
|
|
20.8 |
|
Professional fees |
|
415 |
|
|
353 |
|
|
430 |
|
|
17.6 |
|
|
(3.5 |
) |
Data processing |
|
361 |
|
|
356 |
|
|
326 |
|
|
1.4 |
|
|
10.7 |
|
OREO related expenses (reimbursements), net |
|
3 |
|
|
1 |
|
|
(81 |
) |
|
200.0 |
|
|
(103.7 |
) |
Regulatory assessments |
|
111 |
|
|
126 |
|
|
161 |
|
|
(11.9 |
) |
|
(31.1 |
) |
Insurance and bond premiums |
|
88 |
|
|
95 |
|
|
97 |
|
|
(7.4 |
) |
|
(9.3 |
) |
Marketing |
|
75 |
|
|
85 |
|
|
68 |
|
|
(11.8 |
) |
|
10.3 |
|
Other general and administrative |
|
845 |
|
|
639 |
|
|
674 |
|
|
32.2 |
|
|
25.4 |
|
Total noninterest expense |
|
7,746 |
|
|
7,201 |
|
|
7,069 |
|
|
7.6 |
|
|
9.6 |
|
Income before federal income tax provision |
|
2,785 |
|
|
3,499 |
|
|
4,730 |
|
|
(20.4 |
) |
|
(41.1 |
) |
Federal income tax provision |
|
622 |
|
|
707 |
|
|
2,324 |
|
|
(12.0 |
) |
|
(73.2 |
) |
Net income |
$ |
2,163 |
|
$ |
2,792 |
|
$ |
2,406 |
|
|
(22.5 |
)% |
|
(10.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
$ |
0.21 |
|
$ |
0.27 |
|
$ |
0.24 |
|
|
|
|
|
Diluted earnings per share |
$ |
0.21 |
|
$ |
0.27 |
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding |
|
10,385,612 |
|
|
10,356,994 |
|
|
10,184,804 |
|
|
|
|
|
Weighted average number of diluted shares outstanding |
|
10,484,350 |
|
|
10,468,802 |
|
|
10,313,114 |
|
|
|
|
|
|
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Consolidated Income Statements
(Dollars in thousands, except share data)
(Unaudited) |
|
|
Year Ended December 31, |
|
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2016 |
|
One
Year
Change |
|
Two
Year
Change |
Interest income |
|
|
|
|
|
|
|
|
|
Loans, including fees |
$ |
51,127 |
|
|
$ |
43,607 |
|
|
$ |
38,218 |
|
17.2 |
% |
|
33.8 |
% |
Investments available-for-sale |
|
4,126 |
|
|
|
3,504 |
|
|
|
3,054 |
|
17.8 |
|
|
35.1 |
|
Interest-earning deposits with banks |
|
202 |
|
|
|
237 |
|
|
|
235 |
|
(14.8 |
) |
|
(14.0 |
) |
Dividends on FHLB Stock |
|
458 |
|
|
|
296 |
|
|
|
202 |
|
54.7 |
|
|
126.7 |
|
Total interest income |
|
55,913 |
|
|
|
47,644 |
|
|
|
41,709 |
|
17.4 |
|
|
34.1 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
Deposits |
|
11,218 |
|
|
|
7,517 |
|
|
|
6,101 |
|
49.2 |
|
|
83.9 |
|
FHLB advances |
|
3,520 |
|
|
|
2,505 |
|
|
|
1,406 |
|
40.5 |
|
|
150.4 |
|
Total interest expense |
|
14,738 |
|
|
|
10,022 |
|
|
|
7,507 |
|
47.1 |
|
|
96.3 |
|
Net interest income |
|
41,175 |
|
|
|
37,622 |
|
|
|
34,202 |
|
9.4 |
|
|
20.4 |
|
(Recapture of provision) provision for loan losses |
|
(4,000 |
) |
|
|
(400 |
) |
|
|
1,300 |
|
900.0 |
|
|
(407.7 |
) |
Net interest income after (recapture of provision) provision for loan losses |
|
45,175 |
|
|
|
38,022 |
|
|
|
32,902 |
|
18.8 |
|
|
37.3 |
|
|
|
|
|
|
|
|
|
|
|
Noninterest income |
|
|
|
|
|
|
|
|
|
Net (loss) gain on sale of investments |
|
(20 |
) |
|
|
(567 |
) |
|
|
50 |
|
(96.5 |
) |
|
(140.0 |
) |
BOLI |
|
814 |
|
|
|
623 |
|
|
|
844 |
|
30.7 |
|
|
(3.6 |
) |
Wealth management revenue |
|
611 |
|
|
|
919 |
|
|
|
813 |
|
(33.5 |
) |
|
(24.8 |
) |
Deposit related fees |
|
681 |
|
|
|
446 |
|
|
|
261 |
|
52.7 |
|
|
160.9 |
|
Loan related fees |
|
768 |
|
|
|
776 |
|
|
|
671 |
|
(1.0 |
) |
|
14.5 |
|
Other |
|
24 |
|
|
|
11 |
|
|
|
12 |
|
118.2 |
|
|
100.0 |
|
Total noninterest income |
|
2,878 |
|
|
|
2,208 |
|
|
|
2,651 |
|
30.3 |
|
|
8.6 |
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense |
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
19,302 |
|
|
|
17,773 |
|
|
|
15,377 |
|
8.6 |
|
|
25.5 |
|
Occupancy and equipment |
|
3,283 |
|
|
|
2,506 |
|
|
|
1,984 |
|
31.0 |
|
|
65.5 |
|
Professional fees |
|
1,538 |
|
|
|
1,809 |
|
|
|
1,979 |
|
(15.0 |
) |
|
(22.3 |
) |
Data processing |
|
1,392 |
|
|
|
1,457 |
|
|
|
911 |
|
(4.5 |
) |
|
52.8 |
|
OREO related expenses (reimbursements), net |
|
7 |
|
|
|
(67 |
) |
|
|
294 |
|
(110.4 |
) |
|
(97.6 |
) |
Regulatory assessments |
|
502 |
|
|
|
491 |
|
|
|
420 |
|
2.2 |
|
|
19.5 |
|
Insurance and bond premiums |
|
443 |
|
|
|
399 |
|
|
|
349 |
|
11.0 |
|
|
26.9 |
|
Marketing |
|
344 |
|
|
|
270 |
|
|
|
194 |
|
27.4 |
|
|
77.3 |
|
Other general and administrative |
|
2,650 |
|
|
|
2,171 |
|
|
|
1,441 |
|
22.1 |
|
|
83.9 |
|
Total noninterest expense |
|
29,461 |
|
|
|
26,809 |
|
|
|
22,949 |
|
9.9 |
|
|
28.4 |
|
Income before federal income tax provision |
|
18,592 |
|
|
|
13,421 |
|
|
|
12,604 |
|
38.5 |
|
|
47.5 |
|
Federal income tax provision |
|
3,693 |
|
|
|
4,942 |
|
|
|
3,712 |
|
(25.3 |
) |
|
(0.5 |
) |
Net income |
$ |
14,899 |
|
|
$ |
8,479 |
|
|
$ |
8,892 |
|
75.7 |
% |
|
67.6 |
% |
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
$ |
1.44 |
|
|
$ |
0.82 |
|
|
$ |
0.75 |
|
|
|
|
Diluted earnings per share |
$ |
1.43 |
|
|
$ |
0.81 |
|
|
$ |
0.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding |
|
10,306,835 |
|
|
|
10,289,049 |
|
|
|
11,868,278 |
|
|
|
|
Weighted average number of diluted shares outstanding |
|
10,424,187 |
|
|
|
10,437,449 |
|
|
|
12,028,428 |
|
|
|
|
The following table presents a breakdown of our loan portfolio (unaudited):
|
December 31, 2018 |
|
September 30, 2018 |
|
December 31, 2017 |
|
|
Amount |
|
Percent |
|
Amount |
|
Percent |
|
Amount |
|
Percent |
|
|
(Dollars in thousands) |
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
Residential: |
|
|
|
|
|
|
|
|
|
|
|
|
Micro-unit apartments |
$ |
14,076 |
|
|
1.3 |
% |
$ |
14,141 |
|
|
1.3 |
% |
$ |
7,020 |
|
|
0.6 |
% |
Other multifamily |
|
155,279 |
|
|
13.8 |
|
|
162,380 |
|
|
14.7 |
|
|
177,882 |
|
|
16.3 |
|
Total multifamily |
|
169,355 |
|
|
15.1 |
|
|
176,521 |
|
|
16.0 |
|
|
184,902 |
|
|
16.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-residential: |
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
100,495 |
|
|
8.9 |
|
|
96,542 |
|
|
8.8 |
|
|
112,327 |
|
|
10.2 |
|
Retail |
|
131,222 |
|
|
11.7 |
|
|
139,085 |
|
|
12.6 |
|
|
129,875 |
|
|
11.9 |
|
Mobile home park |
|
16,003 |
|
|
1.4 |
|
|
15,649 |
|
|
1.4 |
|
|
19,970 |
|
|
1.8 |
|
Warehouse |
|
25,398 |
|
|
2.3 |
|
|
22,252 |
|
|
2.0 |
|
|
22,701 |
|
|
2.1 |
|
Storage |
|
32,462 |
|
|
2.9 |
|
|
32,625 |
|
|
3.0 |
|
|
32,201 |
|
|
2.9 |
|
Other non-residential |
|
68,239 |
|
|
6.1 |
|
|
54,332 |
|
|
4.9 |
|
|
44,768 |
|
|
4.1 |
|
Total non-residential |
|
373,819 |
|
|
33.3 |
|
|
360,485 |
|
|
32.7 |
|
|
361,842 |
|
|
33.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction/land development: |
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential |
|
86,604 |
|
|
7.7 |
|
|
84,912 |
|
|
7.7 |
|
|
87,404 |
|
|
8.0 |
|
Multifamily |
|
83,642 |
|
|
7.4 |
|
|
80,607 |
|
|
7.3 |
|
|
108,439 |
|
|
9.9 |
|
Commercial |
|
18,300 |
|
|
1.6 |
|
|
21,385 |
|
|
2.0 |
|
|
5,325 |
|
|
0.5 |
|
Land |
|
6,740 |
|
|
0.7 |
|
|
7,113 |
|
|
0.7 |
|
|
36,405 |
|
|
3.3 |
|
Total construction/land development |
|
195,286 |
|
|
17.4 |
|
|
194,017 |
|
|
17.7 |
|
|
237,573 |
|
|
21.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential: |
|
|
|
|
|
|
|
|
|
|
|
|
Permanent owner occupied |
|
194,141 |
|
|
17.3 |
|
|
184,698 |
|
|
16.8 |
|
|
148,304 |
|
|
13.6 |
|
Permanent non-owner occupied |
|
147,825 |
|
|
13.2 |
|
|
143,226 |
|
|
13.0 |
|
|
130,351 |
|
|
11.9 |
|
Total one-to-four family residential |
|
341,966 |
|
|
30.5 |
|
|
327,924 |
|
|
29.8 |
|
|
278,655 |
|
|
25.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business |
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft |
|
11,058 |
|
|
1.0 |
|
|
10,172 |
|
|
0.9 |
|
|
12,491 |
|
|
1.1 |
|
Other business |
|
19,428 |
|
|
1.7 |
|
|
19,483 |
|
|
1.8 |
|
|
10,596 |
|
|
1.0 |
|
Total business |
|
30,486 |
|
|
2.7 |
|
|
29,655 |
|
|
2.7 |
|
|
23,087 |
|
|
2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
12,970 |
|
|
1.0 |
|
|
12,419 |
|
|
1.1 |
|
|
9,133 |
|
|
0.8 |
|
Total loans |
|
1,123,882 |
|
|
100.0 |
% |
|
1,101,021 |
|
|
100.0 |
% |
|
1,095,192 |
|
|
100.0 |
% |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
Loans in Process ("LIP") |
|
86,453 |
|
|
|
|
|
91,232 |
|
|
|
|
|
92,498 |
|
|
|
|
Deferred loan fees, net |
|
1,178 |
|
|
|
|
|
1,116 |
|
|
|
|
|
1,150 |
|
|
|
|
ALLL |
|
13,347 |
|
|
|
|
|
13,116 |
|
|
|
|
|
12,882 |
|
|
|
|
Loans receivable, net |
$ |
1,022,904 |
|
|
|
|
$ |
995,557 |
|
|
|
|
$ |
988,662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentrations of credit: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
Construction loans as % of total capital |
|
81.9 |
% |
|
|
|
|
77.1 |
% |
|
|
|
|
108.6 |
% |
|
|
|
Total non-owner occupied commercial real estate as % of total capital |
|
451.8 |
% |
|
|
|
|
454.5 |
% |
|
|
|
|
514.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Concentrations of credit percentages are for First Financial Northwest Bank only using
classifications in accordance with FDIC guidelines
|
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Key Financial Measures
(Dollars in thousands, except per share data)
(Unaudited) |
|
|
At or For the Quarter Ended |
|
Dec 31, |
|
Sep 30, |
|
Jun 30, |
|
Mar 31, |
|
Dec 31, |
|
|
2018 |
|
|
|
2018 |
|
|
|
2018 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
Performance Ratios: |
|
|
|
|
|
|
|
|
|
Return on assets |
|
0.69 |
% |
|
|
0.90 |
% |
|
|
1.01 |
% |
|
|
2.28 |
% |
|
|
0.80 |
% |
Return on equity |
|
5.54 |
|
|
|
7.17 |
|
|
|
8.28 |
|
|
|
19.16 |
|
|
|
6.70 |
|
Dividend payout ratio |
|
38.10 |
|
|
|
29.63 |
|
|
|
26.67 |
|
|
|
10.47 |
|
|
|
29.17 |
|
Equity-to-assets ratio |
|
12.28 |
|
|
|
12.53 |
|
|
|
12.46 |
|
|
|
12.13 |
|
|
|
11.79 |
|
Tangible equity ratio |
|
12.13 |
|
|
|
12.38 |
|
|
|
12.31 |
|
|
|
11.98 |
|
|
|
11.63 |
|
Net interest margin |
|
3.41 |
|
|
|
3.46 |
|
|
|
3.50 |
|
|
|
3.88 |
|
|
|
3.65 |
|
Average interest-earning assets to average interest-bearing liabilities |
|
114.27 |
|
|
|
115.20 |
|
|
|
114.21 |
|
|
|
113.46 |
|
|
|
113.32 |
|
Efficiency ratio |
|
72.18 |
|
|
|
66.06 |
|
|
|
69.38 |
|
|
|
60.42 |
|
|
|
66.69 |
|
Noninterest expense as a percent of average total assets |
|
2.49 |
|
|
|
2.33 |
|
|
|
2.44 |
|
|
|
2.34 |
|
|
|
2.34 |
|
Book value per share |
$ |
14.35 |
|
|
$ |
14.17 |
|
|
$ |
13.97 |
|
|
$ |
13.80 |
|
|
$ |
13.27 |
|
Tangible book value per share |
|
14.17 |
|
|
|
13.99 |
|
|
|
13.78 |
|
|
|
13.60 |
|
|
|
13.07 |
|
|
|
|
|
|
|
|
|
|
|
Capital Ratios: (1) |
|
|
|
|
|
|
|
|
|
Tier 1 leverage ratio |
|
10.37 |
% |
|
|
10.37 |
% |
|
|
10.22 |
% |
|
|
10.44 |
% |
|
|
10.20 |
% |
Common equity tier 1 capital ratio |
|
13.43 |
|
|
|
13.58 |
|
|
|
13.21 |
|
|
|
13.13 |
|
|
|
12.52 |
|
Tier 1 capital ratio |
|
13.43 |
|
|
|
13.58 |
|
|
|
13.21 |
|
|
|
13.13 |
|
|
|
12.52 |
|
Total capital ratio |
|
14.68 |
|
|
|
14.83 |
|
|
|
14.47 |
|
|
|
14.38 |
|
|
|
13.77 |
|
|
|
|
|
|
|
|
|
|
|
Asset Quality Ratios: (2) |
|
|
|
|
|
|
|
|
|
Nonperforming loans as a percent of total loans |
|
0.07 |
% |
|
|
0.05 |
% |
|
|
0.02 |
% |
|
|
0.02 |
% |
|
|
0.02 |
% |
Nonperforming assets as a percent of total assets |
|
0.10 |
|
|
|
0.08 |
|
|
|
0.05 |
|
|
|
0.05 |
|
|
|
0.05 |
|
ALLL as a percent of total loans |
|
1.29 |
|
|
|
1.30 |
|
|
|
1.27 |
|
|
|
1.31 |
|
|
|
1.28 |
|
Net (recoveries) charge-offs to average loans receivable, net |
|
(0.00 |
) |
|
|
(0.02 |
) |
|
|
(0.00 |
) |
|
|
(0.43 |
) |
|
|
(0.20 |
) |
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses: |
|
|
|
|
|
|
|
|
|
ALLL, beginning of the quarter |
$ |
13,116 |
|
|
$ |
12,754 |
|
|
$ |
13,136 |
|
|
$ |
12,882 |
|
|
$ |
12,110 |
|
Provision (Recapture of provision) |
|
200 |
|
|
|
200 |
|
|
|
(400 |
) |
|
|
(4,000 |
) |
|
|
(1,200 |
) |
Charge-offs |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Recoveries |
|
31 |
|
|
|
162 |
|
|
|
18 |
|
|
|
4,254 |
|
|
|
1,972 |
|
ALLL, end of the quarter |
$ |
13,347 |
|
|
$ |
13,116 |
|
|
$ |
12,754 |
|
|
$ |
13,136 |
|
|
$ |
12,882 |
|
(1) Capital ratios are for First Financial Northwest Bank only.
(2) Loans are reported net of undisbursed funds.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Key Financial Measures (continued)
(Dollars in thousands)
(Unaudited)
|
At or For the Quarter Ended |
|
Dec 31, |
|
Sep 30, |
|
Jun 30, |
|
Mar 31, |
|
Dec 31, |
|
|
|
2018 |
|
|
2018 |
|
|
|
2018 |
|
|
|
2018 |
|
|
2017 |
|
|
|
|
|
Yields and Costs: |
|
|
|
|
|
|
|
|
|
|
Yield on loans |
|
5.13 |
% |
|
|
5.05 |
% |
|
|
5.00 |
% |
|
|
5.37 |
% |
|
|
5.05 |
% |
|
Yield on investments available-for-sale |
|
3.17 |
|
|
|
3.00 |
|
|
|
2.87 |
|
|
|
2.65 |
|
|
|
2.52 |
|
|
Yield on interest-earning deposits |
|
2.27 |
|
|
|
1.92 |
|
|
|
1.48 |
|
|
|
1.32 |
|
|
|
1.23 |
|
|
Yield on FHLB stock |
|
6.63 |
|
|
|
6.27 |
|
|
|
4.21 |
|
|
|
4.40 |
|
|
|
3.42 |
|
|
Yield on interest-earning assets |
|
4.88 |
% |
|
|
4.77 |
% |
|
|
4.70 |
% |
|
|
4.98 |
% |
|
|
4.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of interest-bearing deposits |
|
1.61 |
% |
|
|
1.40 |
% |
|
|
1.22 |
% |
|
|
1.15 |
% |
|
|
1.08 |
% |
|
Cost of FHLB advances |
|
2.12 |
|
|
|
2.05 |
|
|
|
1.92 |
|
|
|
1.66 |
|
|
|
1.46 |
|
|
Cost of interest-bearing liabilities |
|
1.68 |
% |
|
|
1.52 |
% |
|
|
1.37 |
% |
|
|
1.25 |
% |
|
|
1.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of total deposits |
|
1.53 |
% |
|
|
1.31 |
% |
|
|
1.15 |
% |
|
|
1.09 |
% |
|
|
1.02 |
% |
|
Cost of funds |
|
1.61 |
|
|
|
1.44 |
|
|
|
1.30 |
|
|
|
1.20 |
|
|
|
1.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balances: |
|
|
|
|
|
|
|
|
|
|
Loans |
$ |
1,006,905 |
|
|
$ |
993,272 |
|
|
$ |
997,059 |
|
|
$ |
985,799 |
|
|
$ |
963,097 |
|
|
Investments available-for-sale |
|
140,568 |
|
|
|
140,584 |
|
|
|
141,035 |
|
|
|
142,236 |
|
|
|
141,962 |
|
|
Interest-earning deposits |
|
10,653 |
|
|
|
12,223 |
|
|
|
11,927 |
|
|
|
11,717 |
|
|
|
13,843 |
|
|
FHLB stock |
|
6,886 |
|
|
|
8,540 |
|
|
|
10,004 |
|
|
|
9,593 |
|
|
|
9,859 |
|
|
Total interest-earning assets |
$ |
1,165,012 |
|
|
$ |
1,154,619 |
|
|
$ |
1,160,025 |
|
|
$ |
1,149,345 |
|
|
$ |
1,128,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
$ |
883,672 |
|
|
$ |
825,055 |
|
|
$ |
801,852 |
|
|
$ |
804,451 |
|
|
$ |
780,671 |
|
|
FHLB advances |
|
135,886 |
|
|
|
177,250 |
|
|
|
213,857 |
|
|
|
208,544 |
|
|
|
215,418 |
|
|
Total interest-bearing liabilities |
$ |
1,019,558 |
|
|
$ |
1,002,305 |
|
|
$ |
1,015,709 |
|
|
$ |
1,012,995 |
|
|
$ |
996,089 |
|
|
Noninterest-bearing deposits |
|
47,580 |
|
|
|
53,982 |
|
|
|
50,145 |
|
|
|
46,071 |
|
|
|
46,029 |
|
|
Total deposits and borrowings |
$ |
1,067,138 |
|
|
$ |
1,056,287 |
|
|
$ |
1,065,854 |
|
|
$ |
1,059,066 |
|
|
$ |
1,042,118 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
$ |
1,236,460 |
|
|
$ |
1,225,189 |
|
|
$ |
1,229,341 |
|
|
$ |
1,218,418 |
|
|
$ |
1,199,774 |
|
|
Average stockholders' equity |
|
154,958 |
|
|
|
154,444 |
|
|
|
150,243 |
|
|
|
144,786 |
|
|
|
142,390 |
|
|
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Key Financial Measures (continued)
(Dollars in thousands, except per share data)
(Unaudited)
|
At or For the Year Ended December 31, |
|
|
2018 |
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2014 |
|
|
|
Performance Ratios: |
|
|
|
|
|
|
|
|
|
Return on assets |
|
1.21 |
% |
|
|
0.76 |
% |
|
|
0.88 |
% |
|
|
0.96 |
% |
|
|
1.17 |
% |
Return on equity |
|
9.86 |
|
|
|
5.94 |
|
|
|
5.55 |
|
|
|
5.15 |
|
|
|
5.85 |
|
Dividend payout ratio |
|
21.53 |
|
|
|
32.93 |
|
|
|
32.02 |
|
|
|
35.57 |
|
|
|
27.73 |
|
Equity-to-assets |
|
12.28 |
|
|
|
11.79 |
|
|
|
13.31 |
|
|
|
17.42 |
|
|
|
19.36 |
|
Tangible equity ratio |
|
12.13 |
|
|
|
11.63 |
|
|
|
13.31 |
|
|
|
17.42 |
|
|
|
19.36 |
|
Net interest margin |
|
3.56 |
|
|
|
3.60 |
|
|
|
3.60 |
|
|
|
3.38 |
|
|
|
3.77 |
|
Average interest-earning assets to average interest-bearing liabilities |
|
114.28 |
|
|
|
114.07 |
|
|
|
117.11 |
|
|
|
120.45 |
|
|
|
121.15 |
|
Efficiency ratio |
|
66.88 |
|
|
|
67.31 |
|
|
|
62.27 |
|
|
|
62.66 |
|
|
|
56.37 |
|
Noninterest expense as a percent of average total assets |
|
2.40 |
|
|
|
2.42 |
|
|
|
2.27 |
|
|
|
2.07 |
|
|
|
2.03 |
|
Book value per share |
$ |
14.35 |
|
|
$ |
13.27 |
|
|
$ |
12.63 |
|
|
$ |
12.40 |
|
|
$ |
11.96 |
|
Tangible book value per share |
|
14.17 |
|
|
|
13.07 |
|
|
|
12.63 |
|
|
|
12.40 |
|
|
|
11.96 |
|
|
|
|
|
|
|
|
|
|
|
Capital Ratios: (1) |
|
|
|
|
|
|
|
|
|
Tier 1 leverage ratio |
|
10.37 |
% |
|
|
10.20 |
% |
|
|
11.17 |
% |
|
|
11.61 |
% |
|
|
11.79 |
% |
Common equity tier 1 capital ratio |
|
13.43 |
|
|
|
12.52 |
|
|
|
14.38 |
|
|
|
16.36 |
|
|
n/a |
Tier 1 capital ratio |
|
13.43 |
|
|
|
12.52 |
|
|
|
14.38 |
|
|
|
16.36 |
|
|
|
18.30 |
|
Total capital ratio |
|
14.68 |
|
|
|
13.77 |
|
|
|
15.63 |
|
|
|
17.62 |
|
|
|
19.56 |
|
|
|
|
|
|
|
|
|
|
|
Asset Quality Ratios: (2) |
|
|
|
|
|
|
|
|
|
Nonperforming loans as a percent of total loans |
|
0.07 |
% |
|
|
0.02 |
% |
|
|
0.10 |
% |
|
|
0.16 |
% |
|
|
0.20 |
% |
Nonperforming assets as a percent of total assets |
|
0.10 |
|
|
|
0.05 |
|
|
|
0.31 |
|
|
|
0.48 |
|
|
|
1.13 |
|
ALLL as a percent of total loans |
|
1.29 |
|
|
|
1.28 |
|
|
|
1.32 |
|
|
|
1.36 |
|
|
|
1.55 |
|
Net charge-offs (recoveries) to average loans receivable, net |
|
(0.45 |
) |
|
|
(0.27 |
) |
|
|
(0.02 |
) |
|
|
(0.18 |
) |
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses: |
|
|
|
|
|
|
|
|
|
ALLL, beginning of the year |
$ |
12,882 |
|
|
$ |
10,951 |
|
|
$ |
9,463 |
|
|
$ |
10,491 |
|
|
$ |
12,994 |
|
Provision (recapture of provision) |
|
(4,000 |
) |
|
|
(400 |
) |
|
|
1,300 |
|
|
|
(2,200 |
) |
|
|
(2,100 |
) |
Charge-offs |
|
- |
|
|
|
- |
|
|
|
(83 |
) |
|
|
(362 |
) |
|
|
(642 |
) |
Recoveries |
|
4,465 |
|
|
|
2,331 |
|
|
|
271 |
|
|
|
1,534 |
|
|
|
239 |
|
ALLL, end of the year |
$ |
13,347 |
|
|
$ |
12,882 |
|
|
$ |
10,951 |
|
|
$ |
9,463 |
|
|
$ |
10,491 |
|
(1) Capital ratios are for First Financial Northwest Bank only.
(2) Loans are reported net of undisbursed funds.
FIRST FINANCIAL NORTHWEST, INC. AND SUBSIDIARIES
Key Financial Measures (continued)
(Dollars in thousands)
(Unaudited)
|
At or For the Year Ended December 31, |
|
|
2018 |
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2014 |
|
|
|
Yields and Costs: |
|
|
|
|
|
|
|
|
|
Yield on loans |
|
5.13 |
% |
|
|
4.96 |
% |
|
|
4.99 |
% |
|
|
5.18 |
% |
|
|
5.37 |
% |
Yield on investments available-for-sale |
|
2.92 |
|
|
|
2.61 |
|
|
|
2.31 |
|
|
|
1.84 |
|
|
|
1.74 |
|
Yield on interest-earning deposits |
|
1.74 |
|
|
|
1.07 |
|
|
|
0.52 |
|
|
|
0.26 |
|
|
|
0.25 |
|
Yield on FHLB stock |
|
5.24 |
|
|
|
3.32 |
|
|
|
2.62 |
|
|
|
1.06 |
|
|
|
0.10 |
|
Yield on interest-earning assets |
|
4.83 |
|
|
|
4.57 |
|
|
|
4.39 |
|
|
|
4.13 |
|
|
|
4.50 |
|
|
|
|
|
|
|
|
|
|
|
Cost of deposits |
|
1.35 |
% |
|
|
1.04 |
% |
|
|
0.94 |
% |
|
|
0.89 |
% |
|
|
0.87 |
% |
Cost of FHLB advances |
|
1.92 |
|
|
|
1.30 |
|
|
|
0.86 |
|
|
|
0.95 |
|
|
|
0.91 |
|
Cost of interest-bearing liabilities |
|
1.46 |
% |
|
|
1.10 |
% |
|
|
0.92 |
% |
|
|
0.90 |
% |
|
|
0.88 |
% |
|
|
|
|
|
|
|
|
|
|
Cost of total deposits |
|
1.28 |
% |
|
|
0.99 |
% |
|
|
0.90 |
% |
|
|
0.86 |
% |
|
|
0.85 |
% |
Cost of funds |
|
1.39 |
|
|
|
1.05 |
|
|
|
0.89 |
|
|
|
0.88 |
|
|
|
0.87 |
|
|
|
|
|
|
|
|
|
|
|
Average Balances: |
|
|
|
|
|
|
|
|
|
Loans |
$ |
995,810 |
|
|
$ |
878,449 |
|
|
$ |
765,948 |
|
|
$ |
667,739 |
|
|
$ |
675,353 |
|
Investments available-for-sale |
|
141,100 |
|
|
|
134,105 |
|
|
|
132,372 |
|
|
|
121,893 |
|
|
|
131,474 |
|
Interest-earning deposits |
|
11,628 |
|
|
|
22,194 |
|
|
|
45,125 |
|
|
|
104,476 |
|
|
|
46,776 |
|
FHLB stock |
|
8,748 |
|
|
|
8,914 |
|
|
|
7,714 |
|
|
|
6,527 |
|
|
|
6,899 |
|
Total interest-earning assets |
$ |
1,157,286 |
|
|
$ |
1,043,662 |
|
|
$ |
951,159 |
|
|
$ |
900,635 |
|
|
$ |
860,502 |
|
|
|
|
|
|
|
|
|
|
|
Deposits |
$ |
828,965 |
|
|
$ |
722,666 |
|
|
$ |
648,324 |
|
|
$ |
614,185 |
|
|
$ |
581,435 |
|
FHLB advances |
|
183,667 |
|
|
|
192,227 |
|
|
|
163,893 |
|
|
|
133,527 |
|
|
|
128,839 |
|
Total interest-bearing liabilities |
$ |
1,012,632 |
|
|
$ |
914,893 |
|
|
$ |
812,217 |
|
|
$ |
747,712 |
|
|
$ |
710,274 |
|
Noninterest-bearing deposits |
|
49,461 |
|
|
|
39,127 |
|
|
|
27,596 |
|
|
|
23,509 |
|
|
|
11,022 |
|
Total deposits and borrowings |
$ |
1,062,093 |
|
|
$ |
954,020 |
|
|
$ |
839,813 |
|
|
$ |
771,221 |
|
|
$ |
721,296 |
|
|
|
|
|
|
|
|
|
|
|
Average assets |
$ |
1,227,396 |
|
|
$ |
1,108,656 |
|
|
$ |
1,010,243 |
|
|
$ |
958,154 |
|
|
$ |
910,448 |
|
Average stockholders' equity |
|
151,145 |
|
|
|
142,647 |
|
|
|
160,192 |
|
|
|
177,904 |
|
|
|
182,598 |
|
Non-GAAP Financial Measures
In addition to financial results presented in accordance with generally accepted accounting principles utilized
in the United States ("GAAP"), this earnings release contains non-GAAP financial measures of the tangible equity ratio and tangible
book value. The Company's intangible assets consist of goodwill and core deposit intangible. Tangible equity is calculated by
subtracting intangible assets from total stockholder's equity. Tangible assets is calculated by subtracting intangible assets from
total assets. The tangible equity ratio is tangible equity divided by tangible assets. Tangible book value per share is calculated
by dividing tangible equity by the number of common shares outstanding. The Company believes that these non-GAAP measures provide a
more consistent presentation of our capital and facilitate peer comparison that is desired by investors.
Non-GAAP financial measures have limitations, are not required to be uniformly applied and are not audited. They
should not be considered in isolation and are not a substitute for other measures in this earnings release that are presented in
accordance with GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.
The following table provides a reconciliation between the GAAP and non-GAAP measures. All financial measures
reported for periods prior to December 31, 2017, are considered GAAP financial measures:
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
$ |
153,738 |
|
|
$ |
154,713 |
|
|
$ |
152,554 |
|
|
$ |
148,755 |
|
|
$ |
142,634 |
|
Less: |
|
|
|
|
|
|
|
|
|
Goodwill |
|
889 |
|
|
|
889 |
|
|
|
889 |
|
|
|
889 |
|
|
|
889 |
|
Core deposit intangible |
|
1,116 |
|
|
|
1,153 |
|
|
|
1,191 |
|
|
|
1,228 |
|
|
|
1,266 |
|
Tangible equity |
$ |
151,733 |
|
|
$ |
152,671 |
|
|
$ |
150,474 |
|
|
$ |
146,638 |
|
|
$ |
140,479 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
1,252,424 |
|
|
|
1,234,859 |
|
|
|
1,224,065 |
|
|
|
1,226,358 |
|
|
|
1,210,229 |
|
Less: |
|
|
|
|
|
|
|
|
|
Goodwill |
|
889 |
|
|
|
889 |
|
|
|
889 |
|
|
|
889 |
|
|
|
889 |
|
Core deposit intangible |
|
1,116 |
|
|
|
1,153 |
|
|
|
1,191 |
|
|
|
1,228 |
|
|
|
1,266 |
|
Tangible assets |
$ |
1,250,419 |
|
|
$ |
1,232,817 |
|
|
$ |
1,221,985 |
|
|
$ |
1,224,241 |
|
|
$ |
1,208,074 |
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding at period end |
|
10,710,656 |
|
|
|
10,914,556 |
|
|
|
10,916,556 |
|
|
|
10,779,424 |
|
|
|
10,748,437 |
|
|
|
|
|
|
|
|
|
|
|
Equity to assets ratio |
|
12.28 |
% |
|
|
12.53 |
% |
|
|
12.46 |
% |
|
|
12.13 |
% |
|
|
11.79 |
% |
Tangible equity ratio |
|
12.13 |
|
|
|
12.38 |
|
|
|
12.31 |
|
|
|
11.98 |
|
|
|
11.63 |
|
Book value per share |
$ |
14.35 |
|
|
$ |
14.17 |
|
|
$ |
13.97 |
|
|
$ |
13.80 |
|
|
$ |
13.27 |
|
Tangible book value per share |
|
14.17 |
|
|
|
13.99 |
|
|
|
13.78 |
|
|
|
13.60 |
|
|
|
13.07 |
|
For more information, contact:
Joseph W. Kiley III, President and Chief Executive Officer
Rich Jacobson, Executive Vice President and Chief Financial Officer
(425) 255-4400