First Western Reports First Quarter 2022 Financial Results
First Western Financial, Inc. (MYFW) reported a net income of $5.5 million for Q1 2022, an increase from $1.9 million in Q4 2021, but a decline from $6.0 million in Q1 2021. Diluted EPS rose to $0.57 from $0.23 in the previous quarter. Total assets increased by 1.9% to $2.58 billion. Net interest income surged 27.1%, reaching $18.3 million, while non-interest income fell 9.5% to $8.6 million. The book value per share grew by 1.8% to $23.68, highlighting robust financial health amid market challenges.
- Net interest income increased 27.1% to $18.3 million.
- Book value per share rose by 1.8% to $23.68.
- Total assets grew by 1.9% from Q4 2021.
- Return on average assets increased to 0.85% from 0.37% in Q4 2021.
- Net income decreased by 7.5% year-over-year from Q1 2021.
- Non-interest income fell by 9.5% from Q4 2021 and 18.7% from Q1 2021.
- Total loans decreased by 1.2% from Q4 2021.
First Quarter 2022 Summary
- Net income available to common shareholders of
$5.5 million in Q1 2022, compared to$1.9 million in Q4 2021 and$6.0 million in Q1 2021 - Diluted EPS of
$0.57 in Q1 2022, compared to$0.23 in Q4 2021 and$0.74 in Q1 2021 - Total income before non-interest expense of
$26.7 million in Q1 2022, compared to$23.1 million in Q4 2021 and$23.7 million in Q1 2021 - Book value per common share increased to
$23.68 , or1.8% , from$23.25 as of Q4 2021, and was up16.7% from$20.29 as of Q1 2021 - Total assets of
$2.58 billion , up1.9% from Q4 2021 and up16.5% from Q1 2021
DENVER, April 28, 2022 (GLOBE NEWSWIRE) -- First Western Financial, Inc., (“First Western” or the “Company”) (NASDAQ: MYFW), today reported financial results for the first quarter ended March 31, 2022.
Net income available to common shareholders was
Scott C. Wylie, CEO of First Western, commented, “Our first quarter results reflect the positive impact that the Teton Financial Services acquisition is having on our level of profitability even before we realize most of the cost savings projected for this transaction. On an adjusted basis excluding acquisition-related expenses, our return on average assets, return on average equity, and return on average tangible common equity all significantly increased compared to the fourth quarter of 2021.
“We were able to deliver our strong financial performance despite a high level of payoffs that impacted our loan growth in the quarter. Many of the payoffs were the result of our high net worth and entrepreneurial clients selling businesses and properties to take advantage of significant appreciation in the value of these assets. The high level of payoffs resulted in excess liquidity during the first quarter, although it positions us well to redeploy these funds into higher yielding earning assets as interest rates increase.
“Our loan pipeline continues to build and we expect to see further improvement in our profitability as we generate a higher level of loan growth, redeploy our excess liquidity, and fully realize the cost savings from the Teton acquisition. While macroeconomic and geopolitical issues have created a more challenging operating environment, we believe that we are well positioned to manage through these headwinds and continue to deliver strong results for our shareholders,” said Mr. Wylie.
| For the Three Months Ended | ||||||||||||
| March 31, | December 31, | March 31, | ||||||||||
| (Dollars in thousands, except per share data) | 2022 | 2021 | 2021 | |||||||||
| Earnings Summary | ||||||||||||
| Net interest income | $ | 18,284 | $ | 14,387 | $ | 13,053 | ||||||
| Less: provision for loan losses | 210 | 812 | — | |||||||||
| Total non-interest income | 8,633 | 9,542 | 10,615 | |||||||||
| Total non-interest expense | 19,391 | 20,530 | 15,629 | |||||||||
| Income before income taxes | 7,316 | 2,587 | 8,039 | |||||||||
| Income tax expense | 1,792 | 670 | 2,040 | |||||||||
| Net income available to common shareholders | 5,524 | 1,917 | 5,999 | |||||||||
| Adjusted net income available to common shareholders(1) | 5,922 | 4,776 | 5,999 | |||||||||
| Basic earnings per common share | 0.59 | 0.24 | 0.76 | |||||||||
| Adjusted basic earnings per common share(1) | 0.63 | 0.59 | 0.76 | |||||||||
| Diluted earnings per common share | 0.57 | 0.23 | 0.74 | |||||||||
| Adjusted diluted earnings per common share(1) | 0.61 | 0.57 | 0.74 | |||||||||
| Return on average assets (annualized) | 0.85 | % | 0.37 | % | 1.16 | % | ||||||
| Adjusted return on average assets (annualized)(1) | 0.92 | 0.91 | 1.16 | |||||||||
| Return on average shareholders' equity (annualized) | 9.98 | 4.28 | 14.95 | |||||||||
| Adjusted return on average shareholders' equity (annualized)(1) | 10.70 | 10.66 | 14.95 | |||||||||
| Return on tangible common equity (annualized)(1) | 11.57 | 4.10 | 17.49 | |||||||||
| Adjusted return on tangible common equity (annualized)(1) | 12.41 | 10.21 | 17.49 | |||||||||
| Net interest margin | 2.98 | 2.92 | 2.90 | |||||||||
| Efficiency ratio(1) | 69.80 | 71.80 | 66.02 | |||||||||
______________________________
(1) Represents a Non-GAAP financial measure. See “Reconciliations of Non-GAAP Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.
Operating Results for the First Quarter 2022
Revenue
Gross revenue (1) was
(1) Represents a Non-GAAP financial measure. See “Reconciliations of Non-GAAP Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.
Net Interest Income
Net interest income for the first quarter of 2022 was
Relative to the first quarter of 2021, net interest income increased
Net Interest Margin
Net interest margin for the first quarter of 2022 increased to
The cost of interest-bearing deposits decreased slightly to
Relative to the first quarter of 2021, the net interest margin increased from
Non-interest Income
Non-interest income for the first quarter of 2022 was
Relative to the first quarter of 2021, non-interest income decreased
Non-interest Expense
Non-interest expense for the first quarter of 2022 was
Relative to the first quarter of 2021, non-interest expense increased
The impact of the mergers and acquisition activity is as follows (in thousands):
| As of or for the Three Months Ended | |||||||||||
| March 31, | December 31, | March 31, | |||||||||
| 2022 | 2021 | 2021 | |||||||||
| Adjusted Net Income Available to Common Shareholders(1) | |||||||||||
| Net income available to common shareholders | $ | 5,524 | $ | 1,917 | $ | 5,999 | |||||
| Plus: acquisition related expenses | |||||||||||
| Salaries and employee benefits | 229 | 547 | — | ||||||||
| Professional services | 112 | 713 | — | ||||||||
| Data processing | 115 | 2,428 | — | ||||||||
| Marketing | 70 | — | — | ||||||||
| Other | 1 | 8 | — | ||||||||
| Less: income tax impact | 129 | 837 | — | ||||||||
| Adjusted net income available to shareholders(1) | $ | 5,922 | $ | 4,776 | $ | 5,999 | |||||
| Adjusted Diluted Earnings Per Share(1) | |||||||||||
| Diluted earnings per share | $ | 0.57 | $ | 0.23 | $ | 0.74 | |||||
| Plus: acquisition related expenses net of income tax impact | 0.04 | 0.34 | — | ||||||||
| Adjusted diluted earnings per share(1) | $ | 0.61 | $ | 0.57 | $ | 0.74 | |||||
______________________________
(1) Represents a Non-GAAP financial measure. See “Reconciliations of Non-GAAP Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.
The Company’s efficiency ratio(1) was
(1) Represents a Non-GAAP financial measure. See “Reconciliations of Non-GAAP Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.
Income Taxes
The Company recorded income tax expense of
Loans
Total loans held for investment were
PPP loans were
Deposits
Total deposits were
Average total deposits for the first quarter of 2022 increased
Borrowings
Federal Home Loan Bank (“FHLB”) and Federal Reserve borrowings were
Assets Under Management
Total assets under management (“AUM”) decreased by
Credit Quality
Non-performing assets totaled
The Company recorded a provision of
Capital
As of March 31, 2022, First Western (“Consolidated”) and First Western Trust Bank (“Bank”) exceeded the minimum capital levels required by their respective regulators. As of March 31, 2022, the Bank was classified as “well capitalized,” as summarized in the following table:
| March 31, | |||
| 2022 | |||
| Consolidated Capital | |||
| Tier 1 capital to risk-weighted assets | 11.11 | % | |
| Common Equity Tier 1 ("CET1") to risk-weighted assets | 11.11 | ||
| Total capital to risk-weighted assets | 13.81 | ||
| Tier 1 capital to average assets | 7.67 | ||
| Bank Capital | |||
| Tier 1 capital to risk-weighted assets | 12.01 | ||
| CET1 to risk-weighted assets | 12.01 | ||
| Total capital to risk-weighted assets | 12.82 | ||
| Tier 1 capital to average assets | 8.27 | ||
Book value per common share increased
Tangible book value per common share (1) increased
(1) Represents a Non-GAAP financial measure. See “Reconciliations of Non-GAAP Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.
Conference Call, Webcast and Slide Presentation
The Company will host a conference call and webcast at 10:00 a.m. MT/ 12:00 p.m. ET on Friday, April 29, 2022. The call can be accessed via telephone at 877-405-1628. A recorded replay will be accessible through May 6, 2022 by dialing 855-859-2056; passcode 3759275.
A slide presentation relating to the first quarter 2022 results will be accessible prior to the scheduled conference call. The slide presentation and webcast of the conference call can be accessed on the Events and Presentations page of the Company’s investor relations website at https://myfw.gcs-web.com.
About First Western
First Western is a financial services holding company headquartered in Denver, Colorado, with operations in Colorado, Arizona, Wyoming and California. First Western and its subsidiaries provide a fully integrated suite of wealth management services on a private trust bank platform, which includes a comprehensive selection of deposit, loan, trust, wealth planning and investment management products and services. First Western’s common stock is traded on the Nasdaq Global Select Market under the symbol “MYFW.” For more information, please visit www.myfw.com.
Non-GAAP Financial Measures
Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with generally accepted accounting principles in the United States (“GAAP”). These non-GAAP financial measures include “Tangible Common Equity,” “Tangible Common Book Value per Share,” “Return on Tangible Common Equity,” “Efficiency Ratio,” “Gross Revenue,” “Allowance for Loan Losses to Bank Originated Loans Excluding PPP,” “Adjusted Net Income Available to Common Shareholders,” “Adjusted Basic Earnings Per Share,” “Adjusted Diluted Earnings Per Share,” “Adjusted Return on Average Assets,” “Adjusted Return on Average Shareholders’ Equity,” and “Adjusted Return on Tangible Common Equity”. The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company’s financial position and performance. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies. Reconciliation of non-GAAP financial measures, to GAAP financial measures are provided at the end of this press release.
Forward-Looking Statements
Statements in this news release regarding our expectations and beliefs about our future financial performance and financial condition, as well as trends in our business and markets are “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements often include words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “outlook,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “opportunity,” “could,” or “may.” The forward-looking statements in this news release are based on current information and on assumptions that we make about future events and circumstances that are subject to a number of risks and uncertainties that are often difficult to predict and beyond our control. As a result of those risks and uncertainties, our actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward-looking statements contained in this news release and could cause us to make changes to our future plans. Those risks and uncertainties include, without limitation, the COVID-19 pandemic and its effects; integration risks and projected cost savings in connection with acquisitions; the risk of geographic concentration in Colorado, Arizona, Wyoming and California; the risk of changes in the economy affecting real estate values and liquidity; the risk in our ability to continue to originate residential real estate loans and sell such loans; risks specific to commercial loans and borrowers; the risk of claims and litigation pertaining to our fiduciary responsibilities; the risk of competition for investment managers and professionals; the risk of fluctuation in the value of our investment securities; the risk of changes in interest rates; and the risk of the adequacy of our allowance for loan losses and the risk in our ability to maintain a strong core deposit base or other low-cost funding sources. Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in our Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (“SEC”) on March 15, 2022 (“Form 10-K”), and other documents we file with the SEC from time to time. We urge readers of this news release to review the “Risk Factors” section our Form 10-K and any updates to those risk factors set forth in our subsequent Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and our other filings with the SEC. Also, our actual financial results in the future may differ from those currently expected due to additional risks and uncertainties of which we are not currently aware or which we do not currently view as, but in the future may become, material to our business or operating results. Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this news release, which speak only as of today’s date, or to make predictions based solely on historical financial performance. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.
Contacts:
Financial Profiles, Inc.
Tony Rossi
310-622-8221
MYFW@finprofiles.com
IR@myfw.com
First Western Financial, Inc.
Consolidated Financial Summary (unaudited)
| Three Months Ended | |||||||||||
| March 31, | December 31, | March 31, | |||||||||
| (Dollars in thousands, except per share amounts) | 2022 | 2021 | 2021 | ||||||||
| Interest and dividend income: | |||||||||||
| Loans, including fees | $ | 19,096 | $ | 15,398 | $ | 14,212 | |||||
| Investment securities | 337 | 225 | 196 | ||||||||
| Interest-bearing deposits in other financial institutions | 232 | 109 | 91 | ||||||||
| Total interest and dividend income | 19,665 | 15,732 | 14,499 | ||||||||
| Interest expense: | |||||||||||
| Deposits | 943 | 813 | 974 | ||||||||
| Other borrowed funds | 438 | 532 | 472 | ||||||||
| Total interest expense | 1,381 | 1,345 | 1,446 | ||||||||
| Net interest income | 18,284 | 14,387 | 13,053 | ||||||||
| Less: provision for loan losses | 210 | 812 | — | ||||||||
| Net interest income, after provision for loan losses | 18,074 | 13,575 | 13,053 | ||||||||
| Non-interest income: | |||||||||||
| Trust and investment management fees | 5,168 | 5,197 | 4,847 | ||||||||
| Net gain on mortgage loans | 2,494 | 2,470 | 5,196 | ||||||||
| Bank fees | 690 | 622 | 373 | ||||||||
| Risk management and insurance fees | 109 | 676 | 51 | ||||||||
| Income on company-owned life insurance | 86 | 88 | 88 | ||||||||
| Net gain on equity interests | 1 | 489 | — | ||||||||
| Other | 85 | — | 60 | ||||||||
| Total non-interest income | 8,633 | 9,542 | 10,615 | ||||||||
| Total income before non-interest expense | 26,707 | 23,117 | 23,668 | ||||||||
| Non-interest expense: | |||||||||||
| Salaries and employee benefits | 12,058 | 11,013 | 9,861 | ||||||||
| Occupancy and equipment | 1,882 | 1,588 | 1,409 | ||||||||
| Professional services | 1,526 | 2,164 | 1,279 | ||||||||
| Technology and information systems | 1,046 | 916 | 942 | ||||||||
| Data processing | 1,187 | 3,307 | 1,015 | ||||||||
| Marketing | 557 | 497 | 321 | ||||||||
| Amortization of other intangible assets | 77 | 4 | 4 | ||||||||
| Net (Gain)/loss on assets held for sale | (1 | ) | — | — | |||||||
| Other | 1,059 | 1,041 | 798 | ||||||||
| Total non-interest expense | 19,391 | 20,530 | 15,629 | ||||||||
| Income before income taxes | 7,316 | 2,587 | 8,039 | ||||||||
| Income tax expense | 1,792 | 670 | 2,040 | ||||||||
| Net income available to common shareholders | $ | 5,524 | $ | 1,917 | $ | 5,999 | |||||
| Earnings per common share: | |||||||||||
| Basic | $ | 0.59 | $ | 0.24 | $ | 0.76 | |||||
| Diluted | 0.57 | 0.23 | 0.74 | ||||||||
First Western Financial, Inc.
Consolidated Financial Summary (unaudited)
| March 31, | December 31, | March 31, | |||||||||
| (Dollars in thousands) | 2022 | 2021 | 2021 | ||||||||
| Assets | |||||||||||
| Cash and cash equivalents: | |||||||||||
| Cash and due from banks | $ | 5,961 | $ | 6,487 | $ | 2,295 | |||||
| Federal funds sold | 1,273 | 1,491 | — | ||||||||
| Interest-bearing deposits in other financial institutions | 446,865 | 379,005 | 373,641 | ||||||||
| Total cash and cash equivalents | 454,099 | 386,983 | 375,936 | ||||||||
| Available-for-sale securities, at fair value | 58,727 | 55,562 | 30,843 | ||||||||
| Correspondent bank stock, at cost | 1,617 | 2,584 | 2,576 | ||||||||
| Mortgage loans held for sale, at fair value | 33,663 | 30,620 | 176,644 | ||||||||
| Loans (includes | 1,923,825 | 1,949,137 | 1,543,926 | ||||||||
| Allowance for loan losses | (13,885 | ) | (13,732 | ) | (12,539 | ) | |||||
| Premises and equipment, net | 23,539 | 23,976 | 5,778 | ||||||||
| Accrued interest receivable | 6,969 | 7,151 | 6,852 | ||||||||
| Accounts receivable | 6,445 | 5,267 | 10,175 | ||||||||
| Other receivables | 2,841 | 1,949 | 3,254 | ||||||||
| Goodwill and other intangible assets, net | 32,335 | 31,902 | 24,254 | ||||||||
| Deferred tax assets, net | 7,540 | 6,845 | 6,073 | ||||||||
| Company-owned life insurance | 15,889 | 15,803 | 15,537 | ||||||||
| Other assets | 22,940 | 23,327 | 22,269 | ||||||||
| Assets held for sale | 117 | 115 | — | ||||||||
| Total assets | $ | 2,576,661 | $ | 2,527,489 | $ | 2,211,578 | |||||
| Liabilities | |||||||||||
| Deposits: | |||||||||||
| Noninterest-bearing | $ | 654,401 | $ | 636,304 | $ | 593,388 | |||||
| Interest-bearing | 1,617,711 | 1,569,399 | 1,214,437 | ||||||||
| Total deposits | 2,272,112 | 2,205,703 | 1,807,825 | ||||||||
| Borrowings: | |||||||||||
| FHLB and Federal Reserve borrowings | 27,576 | 38,629 | 198,041 | ||||||||
| Subordinated notes | 32,523 | 39,031 | 24,248 | ||||||||
| Accrued interest payable | 312 | 355 | 612 | ||||||||
| Other liabilities | 20,872 | 24,730 | 19,413 | ||||||||
| Total liabilities | 2,353,395 | 2,308,448 | 2,050,139 | ||||||||
| Shareholders' Equity | |||||||||||
| Total shareholders’ equity | 223,266 | 219,041 | 161,439 | ||||||||
| Total liabilities and shareholders’ equity | $ | 2,576,661 | $ | 2,527,489 | $ | 2,211,578 | |||||
First Western Financial, Inc.
Consolidated Financial Summary (unaudited)
| March 31, | December 31, | March 31, | |||||||||
| (Dollars in thousands) | 2022 | 2021 | 2021 | ||||||||
| Loan Portfolio | |||||||||||
| Cash, Securities and Other(1) | $ | 271,811 | $ | 295,948 | $ | 363,155 | |||||
| Construction and Development | 151,651 | 178,716 | 110,024 | ||||||||
| 1-4 Family Residential | 602,412 | 580,872 | 452,591 | ||||||||
| Non-Owner Occupied CRE | 455,715 | 482,622 | 317,457 | ||||||||
| Owner Occupied CRE | 212,401 | 212,426 | 161,787 | ||||||||
| Commercial and Industrial | 237,144 | 203,584 | 141,770 | ||||||||
| Total loans held for investment | 1,931,134 | 1,954,168 | 1,546,784 | ||||||||
| Deferred (fees) costs and unamortized premiums/(unaccreted discounts), net | (7,309 | ) | (5,031 | ) | (2,858 | ) | |||||
| Gross loans | $ | 1,923,825 | $ | 1,949,137 | $ | 1,543,926 | |||||
| Mortgage loans held for sale, at fair value | $ | 33,663 | $ | 30,620 | $ | 176,644 | |||||
| Deposit Portfolio | |||||||||||
| Money market deposit accounts | $ | 1,108,315 | $ | 1,056,669 | $ | 918,940 | |||||
| Time deposits | 156,678 | 170,491 | 157,072 | ||||||||
| Negotiable order of withdrawal accounts | 319,648 | 309,940 | 130,540 | ||||||||
| Savings accounts | 33,070 | 32,299 | 7,885 | ||||||||
| Total interest-bearing deposits | 1,617,711 | 1,569,399 | 1,214,437 | ||||||||
| Noninterest-bearing accounts | 654,401 | 636,304 | 593,388 | ||||||||
| Total deposits | $ | 2,272,112 | $ | 2,205,703 | $ | 1,807,825 | |||||
______________________________
(1) Includes PPP loans of
First Western Financial, Inc.
Consolidated Financial Summary (unaudited) (continued)
| As of or for the Three Months Ended | ||||||||||||
| March 31, | December 31, | March 31, | ||||||||||
| (Dollars in thousands) | 2022 | 2021 | 2021 | |||||||||
| Average Balance Sheets | ||||||||||||
| Assets | ||||||||||||
| Interest-earning assets: | ||||||||||||
| Interest-bearing deposits in other financial institutions | $ | 474,593 | $ | 277,915 | $ | 213,577 | ||||||
| Federal funds sold | 1,349 | 1,491 | — | |||||||||
| Available-for-sale securities | 55,739 | 36,001 | 31,935 | |||||||||
| Loans | 1,922,770 | 1,653,919 | 1,554,990 | |||||||||
| Interest-earning assets | 2,454,451 | 1,969,326 | 1,800,502 | |||||||||
| Mortgage loans held for sale | 22,699 | 39,112 | 175,891 | |||||||||
| Total interest-earning assets, plus mortgage loans held for sale | 2,477,150 | 2,008,438 | 1,976,393 | |||||||||
| Allowance for loan losses | (13,715 | ) | (13,224 | ) | (12,541 | ) | ||||||
| Noninterest-earning assets | 121,650 | 96,333 | 100,415 | |||||||||
| Total assets | $ | 2,585,085 | $ | 2,091,547 | $ | 2,064,267 | ||||||
| Liabilities and Shareholders’ Equity | ||||||||||||
| Interest-bearing liabilities: | ||||||||||||
| Interest-bearing deposits | $ | 1,605,314 | $ | 1,195,986 | $ | 1,163,010 | ||||||
| FHLB and Federal Reserve borrowings | 33,104 | 49,115 | 137,626 | |||||||||
| Subordinated notes | 32,939 | 39,017 | 24,259 | |||||||||
| Total interest-bearing liabilities | 1,671,357 | 1,284,118 | 1,324,895 | |||||||||
| Noninterest-bearing liabilities: | ||||||||||||
| Noninterest-bearing deposits | 668,705 | 608,693 | 557,707 | |||||||||
| Other liabilities | 23,555 | 19,566 | 21,151 | |||||||||
| Total noninterest-bearing liabilities | 692,260 | 628,259 | 578,858 | |||||||||
| Total shareholders’ equity | 221,468 | 179,170 | 160,514 | |||||||||
| Total liabilities and shareholders’ equity | $ | 2,585,085 | $ | 2,091,547 | $ | 2,064,267 | ||||||
| Yields/Cost of funds (annualized) | ||||||||||||
| Interest-bearing deposits in other financial institutions | 0.20 | % | 0.16 | % | 0.17 | % | ||||||
| Available-for-sale securities | 2.42 | 2.50 | 2.45 | |||||||||
| Loans | 3.97 | 3.72 | 3.66 | |||||||||
| Interest-earning assets | 3.20 | 3.20 | 3.22 | |||||||||
| Mortgage loans held for sale | 3.37 | 3.14 | 2.62 | |||||||||
| Total interest-earning assets, plus mortgage loans held for sale | 3.21 | 3.19 | 3.17 | |||||||||
| Interest-bearing deposits | 0.23 | 0.27 | 0.33 | |||||||||
| FHLB and Federal Reserve borrowings | 0.47 | 0.45 | 0.38 | |||||||||
| Subordinated notes | 4.85 | 4.89 | 5.61 | |||||||||
| Total interest-bearing liabilities | 0.33 | 0.42 | 0.44 | |||||||||
| Net interest margin | 2.98 | 2.92 | 2.90 | |||||||||
| Net interest rate spread | 2.87 | 2.78 | 2.78 | |||||||||
First Western Financial, Inc.
Consolidated Financial Summary (unaudited) (continued)
| As of or for the Three Months Ended | ||||||||||||
| March 31, | December 31, | March 31, | ||||||||||
| (Dollars in thousands, except share and per share amounts) | 2022 | 2021 | 2021 | |||||||||
| Asset Quality | ||||||||||||
| Non-performing loans | $ | 4,309 | $ | 4,327 | $ | 4,021 | ||||||
| Non-performing assets | 4,309 | 4,327 | 4,021 | |||||||||
| Net charge-offs/(recoveries) | 57 | 44 | — | |||||||||
| Non-performing loans to total loans | 0.22 | % | 0.22 | % | 0.26 | % | ||||||
| Non-performing assets to total assets | 0.17 | 0.17 | 0.18 | |||||||||
| Allowance for loan losses to non-performing loans | 322.23 | 317.36 | 311.84 | |||||||||
| Allowance for loan losses to total loans | 0.72 | 0.70 | 0.81 | |||||||||
| Allowance for loan losses to bank originated loans excluding PPP(1) | 0.87 | 0.88 | 1.01 | |||||||||
| Net charge-offs to average loans(2) | 0.00 | 0.00 | 0.00 | |||||||||
| Assets Under Management | $ | 7,199,328 | $ | 7,351,840 | $ | 6,485,647 | ||||||
| Market Data | ||||||||||||
| Book value per share at period end | $ | 23.68 | $ | 23.25 | $ | 20.29 | ||||||
| Tangible book value per common share(1) | 20.25 | 19.87 | 17.24 | |||||||||
| Weighted average outstanding shares, basic | 9,418,318 | 8,043,469 | 7,935,664 | |||||||||
| Weighted average outstanding shares, diluted | 9,762,602 | 8,370,998 | 8,103,603 | |||||||||
| Shares outstanding at period end | 9,430,007 | 9,419,271 | 7,957,900 | |||||||||
| Consolidated Capital | ||||||||||||
| Tier 1 capital to risk-weighted assets | 11.11 | % | 10.54 | % | 10.31 | % | ||||||
| CET1 to risk-weighted assets | 11.11 | 10.54 | 10.31 | |||||||||
| Total capital to risk-weighted assets | 13.81 | 13.54 | 13.11 | |||||||||
| Tier 1 capital to average assets | 7.67 | 9.31 | 7.35 | |||||||||
| Bank Capital | ||||||||||||
| Tier 1 capital to risk-weighted assets | 12.01 | % | 11.40 | % | 10.60 | % | ||||||
| CET1 to risk-weighted assets | 12.01 | 11.40 | 10.60 | |||||||||
| Total capital to risk-weighted assets | 12.82 | 12.19 | 11.57 | |||||||||
| Tier 1 capital to average assets | 8.27 | 10.05 | 7.53 | |||||||||
______________________________
(1) Represents a Non-GAAP financial measure. See “Reconciliation of Non-GAAP Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.
(2) Value results in an immaterial amount.
First Western Financial, Inc.
Consolidated Financial Summary (unaudited) (continued)
| Reconciliations of Non-GAAP Financial Measures | ||||||||||||
| As of or for the Three Months Ended | ||||||||||||
| March 31, | December 31, | March 31, | ||||||||||
| (Dollars in thousands, except share and per share amounts) | 2022 | 2021 | 2021 | |||||||||
| Tangible Common | ||||||||||||
| Total shareholders' equity | $ | 223,266 | $ | 219,041 | $ | 161,439 | ||||||
| Less: goodwill and other intangibles, net | 32,335 | 31,902 | 24,254 | |||||||||
| Tangible common equity | $ | 190,931 | $ | 187,139 | $ | 137,185 | ||||||
| Common shares outstanding, end of period | 9,430,007 | 9,419,271 | 7,957,900 | |||||||||
| Tangible common book value per share | $ | 20.25 | $ | 19.87 | $ | 17.24 | ||||||
| Net income available to common shareholders | $ | 5,524 | $ | 1,917 | $ | 5,999 | ||||||
| Return on tangible common equity (annualized) | 11.57 | % | 4.10 | % | 17.49 | % | ||||||
| Efficiency | ||||||||||||
| Non-interest expense | $ | 19,391 | $ | 20,530 | $ | 15,629 | ||||||
| Less: amortization | 77 | 4 | 4 | |||||||||
| Less: acquisition related expenses | 527 | 3,696 | — | |||||||||
| Adjusted non-interest expense | $ | 18,787 | $ | 16,830 | $ | 15,625 | ||||||
| Total income before non-interest expense | $ | 26,707 | $ | 23,117 | $ | 23,668 | ||||||
| Less: net gain on equity interests | 1 | 489 | — | |||||||||
| Plus: provision for loan losses | 210 | 812 | — | |||||||||
| Gross revenue | $ | 26,916 | $ | 23,440 | $ | 23,668 | ||||||
| Efficiency ratio | 69.80 | % | 71.80 | % | 66.02 | % | ||||||
| Allowance to Bank Originated Loans Excluding PPP | ||||||||||||
| Total loans held for investment | $ | 1,931,134 | $ | 1,954,168 | $ | 1,546,784 | ||||||
| Less: loans acquired | 323,563 | 360,661 | 120,839 | |||||||||
| Less: bank originated PPP loans | 13,109 | 40,062 | 183,005 | |||||||||
| Less: purchased loans accounted for under fair value | 6,368 | — | — | |||||||||
| Bank originated loans excluding PPP | $ | 1,588,094 | $ | 1,553,445 | $ | 1,242,940 | ||||||
| Allowance for loan losses | $ | 13,885 | $ | 13,732 | $ | 12,539 | ||||||
| Allowance for loan losses to bank originated loans excluding PPP | 0.87 | % | 0.88 | % | 1.01 | % | ||||||
First Western Financial, Inc.
Consolidated Financial Summary (unaudited) (continued)
| As of or for the Three Months Ended | ||||||||||||
| March 31, | December 31, | March 31, | ||||||||||
| (Dollars in thousands, except share and per share data) | 2022 | 2021 | 2021 | |||||||||
| Adjusted Net Income Available to Common Shareholders | ||||||||||||
| Net income available to common shareholders | $ | 5,524 | $ | 1,917 | $ | 5,999 | ||||||
| Plus: acquisition related expenses | 527 | 3,696 | — | |||||||||
| Less: income tax impact | 129 | 837 | — | |||||||||
| Adjusted net income available to shareholders | $ | 5,922 | $ | 4,776 | $ | 5,999 | ||||||
| Adjusted Basic Earnings Per Share | ||||||||||||
| Basic earnings per share | $ | 0.59 | $ | 0.24 | $ | 0.76 | ||||||
| Plus: acquisition related expenses net of income tax impact | 0.04 | 0.35 | — | |||||||||
| Adjusted basic earnings per share | $ | 0.63 | $ | 0.59 | $ | 0.76 | ||||||
| Adjusted Diluted Earnings Per Share | ||||||||||||
| Diluted earnings per share | $ | 0.57 | $ | 0.23 | $ | 0.74 | ||||||
| Plus: acquisition related expenses net of income tax impact | 0.04 | 0.34 | — | |||||||||
| Adjusted diluted earnings per share | $ | 0.61 | $ | 0.57 | $ | 0.74 | ||||||
| Adjusted Return on Average Assets (annualized) | ||||||||||||
| Return on average assets | 0.85 | % | 0.37 | % | 1.16 | % | ||||||
| Plus: acquisition related expenses net of income tax impact | 0.07 | 0.54 | — | |||||||||
| Adjusted return on average assets | 0.92 | % | 0.91 | % | 1.16 | % | ||||||
| Adjusted Return on Average Shareholders' Equity (annualized) | ||||||||||||
| Return on average shareholders' equity | 9.98 | % | 4.28 | % | 14.95 | % | ||||||
| Plus: acquisition related expenses net of income tax impact | 0.72 | 6.38 | — | |||||||||
| Adjusted return on average shareholders' equity | 10.70 | % | 10.66 | % | 14.95 | % | ||||||
| Adjusted Return on Tangible Common Equity (annualized) | ||||||||||||
| Return on tangible common equity | 11.57 | % | 4.10 | % | 17.49 | % | ||||||
| Plus: acquisition related expenses net of income tax impact | 0.84 | 6.11 | — | |||||||||
| Adjusted return on tangible common equity | 12.41 | % | 10.21 | % | 17.49 | % | ||||||
FAQ
What were First Western Financial's Q1 2022 earnings results?
How did First Western Financial perform compared to Q4 2021?
What is the outlook for First Western Financial's loan growth?
