Bridgewater Bancshares, Inc. Announces Second Quarter 2024 Net Income of $8.1 Million, $0.26 Diluted Earnings Per Common Share

Author's Avatar
Jul 24, 2024

Bridgewater Bancshares, Inc. (Nasdaq: BWB) (the Company), the parent company of Bridgewater Bank (the Bank), today announced net income of $8.1 million for the second quarter of 2024, compared to $7.8 million for the first quarter of 2024, and $9.8 million for the second quarter of 2023. Earnings per diluted common share were $0.26 for the second quarter of 2024, compared to $0.24 for the first quarter of 2024, and $0.31 for the second quarter of 2023.

“Bridgewater saw positive profitability momentum during the second quarter as total revenue and net interest income both increased for the first time since the third quarter of 2022,” said Chairman and Chief Executive Officer, Jerry Baack. “We were pleased to see net interest margin hold steady as loan portfolio repricing increased. Meanwhile, the pace of balance sheet growth year-to-date remained on track with expectations, despite more moderated growth in the second quarter.

“Asset quality was superb once again as our Twin Cities-focused commercial real estate and multifamily portfolios continued to perform well despite a challenging environment. In addition, our unique corporate culture and responsive service model continued to shine as Bridgewater was recognized as a top workplace by the Star Tribune. Our ongoing focus on executing on our business model, serving our clients, and driving shareholder value over time, have now resulted in 30 consecutive quarters of tangible book value per share growth.”

Key Financial Measures

As of and for the Three Months Ended

As of and for the Six Months Ended

June 30,

March 31,

June 30,

June 30,

June 30,

2024

2024

2023

2024

2023

Per Common Share Data

Basic Earnings Per Share

$

0.26

$

0.25

$

0.32

$

0.51

$

0.70

Diluted Earnings Per Share

0.26

0.24

0.31

0.50

0.69

Book Value Per Share

13.63

13.30

12.25

13.63

12.25

Tangible Book Value Per Share (1)

13.53

13.20

12.15

13.53

12.15

Financial Ratios

Return on Average Assets (2)

0.70

%

0.69

%

0.88

%

0.69

%

0.97

%

Pre-Provision Net Revenue Return on Average Assets (1)(2)

0.94

0.95

1.16

0.95

1.32

Return on Average Shareholders' Equity (2)

7.49

7.35

9.69

7.42

10.69

Return on Average Tangible Common Equity (1)(2)

7.80

7.64

10.48

7.72

11.68

Net Interest Margin (3)

2.24

2.24

2.40

2.24

2.55

Core Net Interest Margin (1)(3)

2.17

2.18

2.31

2.18

2.46

Cost of Total Deposits

3.46

3.32

2.66

3.39

2.34

Cost of Funds

3.49

3.34

2.91

3.42

2.66

Efficiency Ratio (1)

58.7

58.2

52.3

58.5

48.9

Noninterest Expense to Average Assets (2)

1.35

1.33

1.28

1.34

1.29

Tangible Common Equity to Tangible Assets (1)

7.90

7.72

7.39

7.90

7.39

Common Equity Tier 1 Risk-based Capital Ratio (Consolidated) (4)

9.41

9.21

8.72

9.41

8.72

Balance Sheet and Asset Quality (dollars in thousands)

Total Assets

$

4,687,035

$

4,723,109

$

4,603,185

$

4,687,035

$

4,603,185

Total Loans, Gross

3,800,385

3,784,205

3,736,211

3,800,385

3,736,211

Deposits

3,807,712

3,807,225

3,577,932

3,807,712

3,577,932

Loan to Deposit Ratio

99.8

%

99.4

%

104.4

%

99.8

%

104.4

%

Net Loan Charge-Offs (Recoveries) to Average Loans (2)

0.00

0.00

0.00

0.00

0.00

Nonperforming Assets to Total Assets (5)

0.01

0.01

0.02

0.01

0.02

Allowance for Credit Losses to Total Loans

1.37

1.36

1.36

1.37

1.36

____________________________________

(1)

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

(2)

Annualized.

(3)

Amounts calculated on a tax-equivalent basis using the statutory federal tax rate of 21%.

(4)

Preliminary data. Current period subject to change prior to filings with applicable regulatory agencies.

(5)

Nonperforming assets are defined as nonaccrual loans plus 90 days past due and still accruing plus foreclosed assets.

Income Statement

Net Interest Margin and Net Interest Income

Net interest margin (on a fully tax-equivalent basis) for the second quarter of 2024 was 2.24%, stable with 2.24% in the first quarter of 2024, and a 16 basis point decline from 2.40% in the second quarter of 2023. Core net interest margin (on a fully tax-equivalent basis), a non-GAAP financial measure which excludes the impact of loan fees, was 2.17% for the second quarter of 2024, a one basis point decline from 2.18% in the first quarter of 2024, and a 14 basis point decline from 2.31% in the second quarter of 2023.

  • The linked-quarter margin remained stable.
  • The year-over-year decline in the margin was primarily due to higher funding costs, offset partially by higher earning asset yields.

Net interest income was $25.0 million for the second quarter of 2024, an increase of $365,000 from $24.6 million in the first quarter of 2024, and a decrease of $876,000 from $25.9 million in the second quarter of 2023.

  • The linked-quarter increase in net interest income was primarily due to growth and higher yields in the loan and securities portfolios.
  • The year-over year decrease in net interest income was primarily due to higher rates paid on deposits and growth in the rising interest rate environment, which outpaced the repricing of the loan and securities portfolios.

Interest income was $60.9 million for the second quarter of 2024, an increase of $2.2 million from $58.7 million in the first quarter of 2024, and an increase of $5.9 million from $55.0 million in the second quarter of 2023.

  • The yield on interest earning assets (on a fully tax-equivalent basis) was 5.41% in the second quarter of 2024, compared to 5.28% in the first quarter of 2024 and 5.06% in the second quarter of 2023.
  • The linked-quarter increase in the yield on interest earning assets was primarily due to growth and repricing of the loan portfolio at yields accretive to the existing portfolio.
  • The year-over-year increase in the yield on interest earning assets was primarily due to the purchase of higher yielding securities and the growth and repricing of the loan and securities portfolios in the rising interest rate environment.
  • Loan interest income and loan fees remain the primary contributing factors to the changes in the yield on interest earning assets. The aggregate loan yield increased to 5.50% in the second quarter of 2024, 12 basis points higher than 5.38% in the first quarter of 2024, and 31 basis points higher than 5.19% in the second quarter of 2023.
  • The core loan yield continues to rise as new loan originations and the existing portfolio reprice in the higher rate environment.

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

Three Months Ended

June 30, 2024

March 30, 2024

December 31, 2023

September 30, 2023

June 30, 2023

Interest

5.42

%

5.31

%

5.25

%

5.16

%

5.09

%

Fees

0.08

0.07

0.08

0.10

0.10

Yield on Loans

5.50

%

5.38

%

5.33

%

5.26

%

5.19

%

Interest expense was $35.9 million for the second quarter of 2024, an increase of $1.8 million from $34.0 million in the first quarter of 2024, and an increase of $6.8 million from $29.1 million in the second quarter of 2023.

  • The cost of interest bearing liabilities was 4.19% in the second quarter of 2024, compared to 4.03% in the first quarter of 2024 and 3.59% in the second quarter of 2023.
  • The linked-quarter increase in the cost of interest bearing liabilities was primarily due to higher rates paid on deposits and an increase in the utilization of overnight borrowings.
  • The year-over-year increase in the cost of interest bearing liabilities was primarily due to continued deposit repricing in the higher rate environment.

Interest expense on deposits was $31.6 million for the second quarter of 2024, an increase of $1.4 million from $30.2 million in the first quarter of 2024, and an increase of $8.6 million from $23.0 million in the second quarter of 2023.

  • The cost of total deposits was 3.46% in the second quarter of 2024, compared to 3.32% in the first quarter of 2024 and 2.66% in the second quarter of 2023.
  • The linked-quarter increase in the cost of total deposits was primarily due to continued client demand for higher interest rates, increased competition, and changes in the mix of deposits.
  • The year-over-year increase in the cost of total deposits was primarily due to upward repricing of the deposit portfolio in the higher interest rate environment.

Provision for Credit Losses

The provision for credit losses on loans was $600,000 for the second quarter of 2024, compared to $850,000 for the first quarter of 2024 and $550,000 for the second quarter of 2023.

  • The provision for credit losses on loans recorded in the second quarter of 2024 was primarily attributable to changes in the mix of the loan portfolio.
  • The allowance for credit losses on loans to total loans was 1.37% at June 30, 2024, compared to 1.36% at both March 31, 2024 and June 30, 2023.

There was no provision for credit losses for off-balance sheet credit exposures for the second quarter of 2024, compared to a negative provision of $100,000 for the first quarter of 2024 and a negative provision of $500,000 for the second quarter of 2023.

  • No provision was recorded during the second quarter of 2024 due to unfunded commitments remaining stable as the migration to funded loans was offset by the volume of newly originated loans with unfunded commitments.

Noninterest Income

Noninterest income was $1.8 million for the second quarter of 2024, an increase of $213,000 from $1.6 million for the first quarter of 2024 and an increase of $348,000 from $1.4 million for the second quarter of 2023.

  • The linked-quarter increase was primarily due to a net gain on sale of securities and higher letter of credit fees, offset partially by a decrease in other income.
  • The year-over-year increase was primarily due to a net gain on sale of securities and an increase in the cash surrender value of bank-owned life insurance.

Noninterest Expense

Noninterest expense was $15.5 million for the second quarter of 2024, an increase of $350,000 from $15.2 million for the first quarter of 2024 and an increase of $1.3 million from $14.3 million for the second quarter of 2023.

  • The linked-quarter increase was primarily due to increases in salaries and employee benefits and other expense, offset partially by a decrease in the FDIC insurance assessment.
  • The year-over-year increase was primarily attributable to increases in salaries and employee benefits, higher derivative collateral fees and information technology and telecommunications, offset partially by a decrease in the FDIC insurance assessment.
  • The efficiency ratio, a non-GAAP financial measure, was 58.7% for the second quarter of 2024, compared to 58.2% for the first quarter of 2024, and 52.3% for the second quarter of 2023.
  • The Company had 258 full-time equivalent employees at June 30, 2024, compared to 255 employees at March 31, 2024, and 253 employees at June 30, 2023.

Income Taxes

The effective combined federal and state income tax rate for the second quarter of 2024 was 23.6%, a slight increase from 23.5% for the first quarter of 2024 and an increase from 24.3% for the second quarter of 2023.

Balance Sheet

Loans

(dollars in thousands)

June 30, 2024

March 31, 2024

December 31, 2023

September 30, 2023

June 30, 2023

Commercial

$

518,762

$

483,069

$

464,061

$

459,854

$

460,061

Construction and Land Development

134,096

200,970

232,804

294,818

351,069

1 - 4 Family Construction

60,551

65,606

65,087

64,463

69,648

Real Estate Mortgage:

1 - 4 Family Mortgage

416,944

417,773

402,396

404,716

400,708

Multifamily

1,404,835

1,389,345

1,388,541

1,378,669

1,314,524

CRE Owner Occupied

185,988

182,589

175,783

159,485

159,088

CRE Nonowner Occupied

1,070,050

1,035,702

987,306

951,263

971,532

Total Real Estate Mortgage Loans

3,077,817

3,025,409

2,954,026

2,894,133

2,845,852

Consumer and Other

9,159

9,151

8,304

9,003

9,581

Total Loans, Gross

3,800,385

3,784,205

3,724,282

3,722,271

3,736,211

Allowance for Credit Losses on Loans

(51,949

)

(51,347

)

(50,494

)

(50,585

)

(50,701

)

Net Deferred Loan Fees

(6,214

)

(6,356

)

(6,573

)

(7,222

)

(7,718

)

Total Loans, Net

$

3,742,222

$

3,726,502

$

3,667,215

$

3,664,464

$

3,677,792

Total gross loans at June 30, 2024 were $3.80 billion, an increase of $16.2 million, or 1.7% annualized, over total gross loans of $3.78 billion at March 31, 2024, and an increase of $64.2 million, or 1.7%, over total gross loans of $3.74 billion at June 30, 2023.

  • The increase in the loan portfolio during the second quarter of 2024 was due to increased loan originations, partially offset by elevated loan payoffs. The loan portfolio composition remained relatively stable during the quarter with the exception of the construction and land development portfolio which decreased.

Deposits

(dollars in thousands)

June 30, 2024

March 31, 2024

December 31, 2023

September 30, 2023

June 30, 2023

Noninterest Bearing Transaction Deposits

$

705,175

$

698,432

$

756,964

$

754,297

$

751,217

Interest Bearing Transaction Deposits

752,568

783,736

692,801

780,863

719,488

Savings and Money Market Deposits

943,994

979,773

935,091

872,534

860,613

Time Deposits

373,713

352,510

300,651

265,737

271,783

Brokered Deposits

1,032,262

992,774

1,024,441

1,002,078

974,831

Total Deposits

$

3,807,712

$

3,807,225

$

3,709,948

$

3,675,509

$

3,577,932

Total deposits at June 30, 2024 were $3.81 billion, an increase of $487,000, over total deposits of $3.81 billion at March 31, 2024, and an increase of $229.8 million, or 6.4%, over total deposits of $3.58 billion at June 30, 2023.

  • Core deposits, defined as total deposits excluding brokered deposits and time deposits greater than $250,000, decreased $52.7 million from the first quarter of 2024. Growth in core deposits can fluctuate from quarter to quarter, as deposit growth is not always linear. On a year-to-date basis, core deposits increased by $37.6 million, or 3.0% annualized.
  • Brokered deposits continue to be used as a supplemental funding source, as needed.
  • Uninsured deposits were 23% of total deposits as of June 30, 2024, compared to 26% of total deposits as of March 31, 2024.

Liquidity

Total on- and off-balance sheet liquidity was $2.22 billion as of June 30, 2024, compared to $2.25 billion at March 31, 2024 and $1.96 billion at June 30, 2023.

Primary Liquidity—On-Balance Sheet

June 30, 2024

March 31, 2024

December 31, 2023

September 30, 2023

June 30, 2023

(dollars in thousands)

Cash and Cash Equivalents

$

97,237

$

105,784

$

96,594

$

77,617

$

138,618

Securities Available for Sale

601,057

633,282

604,104

553,076

538,220

Less: Pledged Securities

(169,095

)

(169,479

)

(170,727

)

(164,277

)

(236,206

)

Total Primary Liquidity

$

529,199

$

569,587

$

529,971

$

466,416

$

440,632

Ratio of Primary Liquidity to Total Deposits

13.9

%

15.0

%

14.3

%

12.7

%

12.3

%

Secondary Liquidity—Off-Balance Sheet Borrowing Capacity

Net Secured Borrowing Capacity with the FHLB

$

451,171

$

446,801

$

498,736

$

516,501

$

400,792

Net Secured Borrowing Capacity with the Federal Reserve Bank

1,015,873

1,006,010

979,448

1,022,128

986,644

Unsecured Borrowing Capacity with Correspondent Lenders

200,000

200,000

200,000

150,000

108,000

Secured Borrowing Capacity with Correspondent Lender

26,250

26,250

26,250

26,250

26,250

Total Secondary Liquidity

$

1,693,294

$

1,679,061

$

1,704,434

$

1,714,879

$

1,521,686

Total Primary and Secondary Liquidity

$

2,222,493

$

2,248,648

$

2,234,405

$

2,181,295

$

1,962,318

Ratio of Primary and Secondary Liquidity to Total Deposits

58.4

%

59.1

%

60.2

%

59.3

%

54.8

%

Asset Quality

Overall asset quality remained superb due to the Company’s measured risk selection, consistent underwriting standards, active credit oversight, and experienced lending and credit teams.

  • Annualized net charge-offs as a percentage of average loans were 0.00% for each of the second quarter of 2024, the first quarter of 2024 and the second quarter of 2023.
  • At June 30, 2024, the Company’s nonperforming assets, which include nonaccrual loans, loans past due 90 days and still accruing, and foreclosed assets, were $678,000, or 0.01% of total assets, compared to $269,000, or 0.01%, of total assets at March 31, 2024, and $778,000, or 0.02%, of total assets at June 30, 2023.
  • Loans with potential weaknesses that warranted a watchlist risk rating at June 30, 2024 totaled $30.4 million, compared to $21.6 million at March 31, 2024, and $27.2 million at June 30, 2023.
  • Loans that warranted a substandard risk rating at June 30, 2024 totaled $33.9 million, compared to $33.8 million at March 31, 2024, and $33.8 million at June 30, 2023.

Capital

Total shareholders’ equity at June 30, 2024 was $439.2 million, an increase of $5.6 million, or 1.3%, compared to total shareholders’ equity of $433.6 million at March 31, 2024, and an increase of $30.1 million, or 7.4%, over total shareholders’ equity of $409.1 million at June 30, 2023.

  • The linked-quarter increase was primarily due to net income retained, offset partially by preferred stock dividends and stock repurchases.
  • The year-over-year increase was due to net income retained and a decrease in unrealized losses in the securities portfolio, offset partially by a decrease in unrealized gains in the derivatives portfolio, preferred stock dividends, and stock repurchases.
  • The Common Equity Tier 1 Risk-Based Capital Ratio was 9.41% at June 30, 2024, compared to 9.21% at March 31, 2024 and 8.72% at June 30, 2023.
  • Tangible common equity as a percentage of tangible assets, a non-GAAP financial measure, was 7.90% at June 30, 2024, compared to 7.72% at March 31, 2024, and 7.39% at June 30, 2023.

Tangible book value per share, a non-GAAP financial measure, was $13.53 as of June 30, 2024, an increase of 2.4% from $13.20 as of March 31, 2024, and an increase of 11.4% from $12.15 as of June 30, 2023.

  • The Company has increased tangible book value per share each of the past 30 quarters.

During the second quarter of 2024, the Company repurchased 252,707 shares of its common stock. Shares were repurchased at a weighted average price of $11.48 per share, for a total of $2.9 million.

  • The Company has $15.3 million remaining under its current share repurchase authorization.
  • On July 23, 2024, the Board of Directors ​​​​​​​​​​​extended the expiration date of the current share repurchase authorization from August 16, 2024 to August ​20, 2025.

Today, the Company also announced that its Board of Directors has declared a quarterly cash dividend on its 5.875% Non-Cumulative Perpetual Preferred Stock, Series A (Series A Preferred Stock). The quarterly cash dividend of $36.72 per share, equivalent to $0.3672 per depositary share, each representing a 1/100th interest in a share of the Series A Preferred Stock (Nasdaq: BWBBP), is payable on September 3, 2024 to shareholders of record of the Series A Preferred Stock at the close of business on August 15, 2024.

Conference Call and Webcast

The Company will host a conference call to discuss its second quarter 2024 financial results on Thursday, July 25, 2024 at 8:00 a.m. Central Time. The conference call can be accessed by dialing 844-481-2913 and requesting to join the Bridgewater Bancshares earnings call. To listen to a replay of the conference call via phone, please dial 877-344-7529 and enter access code 3041856. The replay will be available through August 1, 2024. The conference call will also be available via a live webcast on the Investor Relations section of the Company’s website, investors.bridgewaterbankmn.com, and archived for replay.

About the Company

Bridgewater Bancshares, Inc. (Nasdaq: BWB) is a St. Louis Park, Minnesota-based financial holding company. Bridgewater's banking subsidiary, Bridgewater Bank, is a premier, full-service Twin Cities bank dedicated to serving the diverse needs of commercial real estate investors, entrepreneurs, business clients and successful individuals. By pairing a range of deposit, lending, and treasury management solutions with a responsive service model, Bridgewater has seen continuous growth and profitability. With total assets of $4.7 billion and seven branches as of June 30, 2024, Bridgewater is considered one of the largest locally led banks in the State of Minnesota, and has received numerous awards for its growth, banking services, and esteemed corporate culture.

Use of Non-GAAP financial measures

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

Forward-Looking Statements

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

Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: interest rate risk, including the effects of sustained high interest rates; fluctuations in the values of the securities held in our securities portfolio, including as the result of changes in interest rates; business and economic conditions generally and in the financial services industry, nationally and within our market area, including high rates of inflation and possible recession; the effects of developments and events in the financial services industry, including the large-scale deposit withdrawals over a short period of time that resulted in recent bank failures; loan concentrations in our portfolio; the overall health of the local and national real estate market; our ability to successfully manage credit risk; our ability to maintain an adequate level of allowance for credit losses on loans; new or revised accounting standards; the concentration of large loans to certain borrowers; the concentration of large deposits from certain clients, who have balances above current FDIC insurance limits; our ability to successfully manage liquidity risk, which may increase our dependence on non-core funding sources such as brokered deposits, and negatively impact our cost of funds; our ability to raise additional capital to implement our business plan; our ability to implement our growth strategy and manage costs effectively; the composition of our senior leadership team and our ability to attract and retain key personnel; talent and labor shortages and high rates of employee turnover; the occurrence of fraudulent activity, breaches or failures of our or our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools; interruptions involving our information technology and telecommunications systems or third-party servicers; competition in the financial services industry, including from nonbank competitors such as credit unions and “fintech” companies; the effectiveness of our risk management framework; the commencement and outcome of litigation and other legal proceedings and regulatory actions against us; the impact of recent and future legislative and regulatory changes, including in response to the recent bank failures; risks related to climate change and the negative impact it may have on our customers and their businesses; the imposition of other governmental policies impacting the value of products produced by our commercial borrowers; severe weather, natural disasters, wide spread disease or pandemics, acts of war or terrorism or other adverse external events, including the ongoing Israeli-Palestinian conflict and the Russian invasion of Ukraine; potential impairment to the goodwill the Company recorded in connection with our past acquisition; changes to U.S. or state tax laws, regulations and guidance; potential changes in federal policy and at regulatory agencies as a result of the upcoming 2024 presidential election; and any other risks described in the “Risk Factors” sections of reports filed by the Company with the Securities and Exchange Commission.

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

Bridgewater Bancshares, Inc. and Subsidiaries

Financial Highlights

(dollars in thousands, except share data)

As of and for the Three Months Ended

June 30,

March 30,

December 31,

September 30,

June 30,

(dollars in thousands)

2024

2024

2023

2023

2023

Income Statement

Net Interest Income

$

24,996

$

24,631

$

25,314

$

25,421

$

25,872

Provision for (Recovery of) Credit Losses

600

750

(250

)

(600

)

50

Noninterest Income

1,763

1,550

1,409

1,726

1,415

Noninterest Expense

15,539

15,189

15,740

15,237

14,274

Net Income

8,115

7,831

8,873

9,629

9,816

Net Income Available to Common Shareholders

7,101

6,818

7,859

8,616

8,802

Per Common Share Data

Basic Earnings Per Share

$

0.26

$

0.25

$

0.28

$

0.31

$

0.32

Diluted Earnings Per Share

0.26

0.24

0.28

0.30

0.31

Book Value Per Share

13.63

13.30

12.94

12.47

12.25

Tangible Book Value Per Share (1)

13.53

13.20

12.84

12.37

12.15

Basic Weighted Average Shares Outstanding

27,386,713

27,691,401

27,870,430

27,943,409

27,886,425

Diluted Weighted Average Shares Outstanding

27,748,184

28,089,805

28,238,056

28,311,778

28,198,739

Shares Outstanding at Period End

27,348,049

27,589,827

27,748,965

28,015,505

27,973,995

Financial Ratios

Return on Average Assets (2)

0.70

%

0.69

%

0.77

%

0.85

%

0.88

%

Pre-Provision Net Revenue Return on Average Assets (1)(2)

0.94

0.95

0.96

1.01

1.16

Return on Average Shareholders' Equity (2)

7.49

7.35

8.43

9.23

9.69

Return on Average Tangible Common Equity (1)(2)

7.80

7.64

8.95

9.92

10.48

Net Interest Margin (3)

2.24

2.24

2.27

2.32

2.40

Core Net Interest Margin (1)(3)

2.17

2.18

2.21

2.24

2.31

Cost of Total Deposits

3.46

3.32

3.19

2.99

2.66

Cost of Funds

3.49

3.34

3.23

3.10

2.91

Efficiency Ratio (1)

58.7

58.2

58.8

56.1

52.3

Noninterest Expense to Average Assets (2)

1.35

1.33

1.37

1.34

1.28

Balance Sheet

Total Assets

$

4,687,035

$

4,723,109

$

4,611,990

$

4,557,070

$

4,603,185

Total Loans, Gross

3,800,385

3,784,205

3,724,282

3,722,271

3,736,211

Deposits

3,807,712

3,807,225

3,709,948

3,675,509

3,577,932

Total Shareholders' Equity

439,241

433,611

425,515

415,960

409,126

Loan to Deposit Ratio

99.8

%

99.4

%

100.4

%

101.3

%

104.4

%

Core Deposits to Total Deposits (4)

67.9

69.3

68.7

70.3

70.3

Uninsured Deposits to Total Deposits

22.5

26.0

24.3

22.2

22.1

Asset Quality

Net Loan Charge-Offs to Average Loans (2)

0.00

%

0.00

%

0.01

%

0.01

%

0.00

%

Nonperforming Assets to Total Assets (5)

0.01

0.01

0.02

0.02

0.02

Allowance for Credit Losses to Total Loans

1.37

1.36

1.36

1.36

1.36

Capital Ratios (Consolidated) (6)

Tier 1 Leverage Ratio

9.66

%

9.66

%

9.57

%

9.62

%

9.47

%

Common Equity Tier 1 Risk-based Capital Ratio

9.41

9.21

9.16

9.07

8.72

Tier 1 Risk-based Capital Ratio

11.03

10.83

10.79

10.69

10.33

Total Risk-based Capital Ratio

14.16

14.00

13.97

13.88

13.50

Tangible Common Equity to Tangible Assets (1)

7.90

7.72

7.73

7.61

7.39

____________________________________

(1)

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

(2)

Annualized.

(3)

Amounts calculated on a tax-equivalent basis using the statutory federal tax rate of 21%.

(4)

Core deposits are defined as total deposits less brokered deposits and certificates of deposit greater than $250,000.

(5)

Nonperforming assets are defined as nonaccrual loans plus 90 days past due and still accruing plus foreclosed assets.

(6)

Preliminary data. Current period subject to change prior to filings with applicable regulatory agencies.

Bridgewater Bancshares, Inc. and Subsidiaries

Consolidated Balance Sheets

(dollars in thousands, except share data)

June 30,

March 31,

December 31,

September 30,

June 30,

2024

2024

2023

2023

2023

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Assets

Cash and Cash Equivalents

$

134,093

$

143,355

$

128,562

$

124,358

$

177,101

Bank-Owned Certificates of Deposit

—

—

—

1,225

1,225

Securities Available for Sale, at Fair Value

601,057

633,282

604,104

553,076

538,220

Loans, Net of Allowance for Credit Losses

3,742,222

3,726,502

3,667,215

3,664,464

3,677,792

Federal Home Loan Bank (FHLB) Stock, at Cost

15,844

17,195

17,097

17,056

21,557

Premises and Equipment, Net

47,902

48,299

48,886

49,331

49,710

Accrued Interest

16,944

16,696

16,697

15,182

13,822

Goodwill

2,626

2,626

2,626

2,626

2,626

Other Intangible Assets, Net

171

180

188

197

206

Bank-Owned Life Insurance

35,090

34,778

34,477

34,209

33,958

Other Assets

91,086

100,196

92,138

95,346

86,968

Total Assets

$

4,687,035

$

4,723,109

$

4,611,990

$

4,557,070

$

4,603,185

Liabilities and Equity

Liabilities

Deposits:

Noninterest Bearing

$

705,175

$

698,432

$

756,964

$

754,297

$

751,217

Interest Bearing

3,102,537

3,108,793

2,952,984

2,921,212

2,826,715

Total Deposits

3,807,712

3,807,225

3,709,948

3,675,509

3,577,932

Federal Funds Purchased

—

—

—

—

195,000

Notes Payable

13,750

13,750

13,750

13,750

13,750

FHLB Advances

287,000

317,000

319,500

294,500

262,000

Subordinated Debentures, Net of Issuance Costs

79,479

79,383

79,288

79,192

79,096

Accrued Interest Payable

3,999

4,405

5,282

3,816

2,974

Other Liabilities

55,854

67,735

58,707

74,343

63,307

Total Liabilities

4,247,794

4,289,498

4,186,475

4,141,110

4,194,059

Shareholders' Equity

Preferred Stock- $0.01 par value; Authorized 10,000,000

Preferred Stock - Issued and Outstanding 27,600 Series A shares ($2,500 liquidation preference) at June 30, 2024 (unaudited), March 31, 2024 (unaudited), December 31, 2023, September 30, 2023 (unaudited), and June 30, 2023 (unaudited)

66,514

66,514

66,514

66,514

66,514

Common Stock- $0.01 par value; Authorized 75,000,000

Common Stock - Issued and Outstanding 27,348,049 at June 30, 2024 (unaudited), 27,589,827 at March 31, 2024 (unaudited), 27,748,965 at December 31, 2023, 28,015,505 at September 30, 2023 (unaudited), and 27,973,995 at June 30, 2023 (unaudited)

273

276

277

280

280

Additional Paid-In Capital

93,205

95,069

96,320

100,120

99,044

Retained Earnings

294,569

287,468

280,650

272,812

264,196

Accumulated Other Comprehensive Loss

(15,320

)

(15,716

)

(18,246

)

(23,766

)

(20,908

)

Total Shareholders' Equity

439,241

433,611

425,515

415,960

409,126

Total Liabilities and Equity

$

4,687,035

$

4,723,109

$

4,611,990

$

4,557,070

$

4,603,185

Bridgewater Bancshares, Inc. and Subsidiaries

Consolidated Statements of Income

(dollars in thousands, except per share data)

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

March 31,

December 31,

September 30,

June 30,

June 30,

June 30,

(dollars in thousands)

2024

2024

2023

2023

2023

2024

2023

Interest Income

Loans, Including Fees

$

51,385

$

49,581

$

49,727

$

48,999

$

47,721

$

100,966

$

92,676

Investment Securities

8,177

7,916

7,283

6,507

6,237

16,093

12,455

Other

1,316

1,172

1,543

1,303

1,043

2,488

1,862

Total Interest Income

60,878

58,669

58,553

56,809

55,001

119,547

106,993

Interest Expense

Deposits

31,618

30,190

29,448

27,225

22,998

61,808

39,372

Federal Funds Purchased

853

304

268

548

2,761

1,157

7,705

Notes Payable

296

295

299

296

285

591

548

FHLB Advances

2,125

2,258

2,220

2,316

2,092

4,383

2,953

Subordinated Debentures

990

991

1,004

1,003

993

1,981

1,976

Total Interest Expense

35,882

34,038

33,239

31,388

29,129

69,920

52,554

Net Interest Income

24,996

24,631

25,314

25,421

25,872

49,627

54,439

Provision for (Recovery of) Credit Losses

600

750

(250

)

(600

)

50

1,350

675

Net Interest Income After Provision for Credit Losses

24,396

23,881

25,564

26,021

25,822

48,277

53,764

Noninterest Income

Customer Service Fees

366

342

359

379

368

708

717

Net Gain (Loss) on Sales of Securities

320

93

(27

)

—

50

413

(6

)

Letter of Credit Fees

387

316

418

315

379

703

1,013

Debit Card Interchange Fees

155

141

152

150

155

296

293

Bank-Owned Life Insurance

312

301

268

252

238

613

472

FHLB Prepayment Income

—

—

—

493

—

—

299

Other Income

223

357

239

137

225

580

570

Total Noninterest Income

1,763

1,550

1,409

1,726

1,415

3,313

3,358

Noninterest Expense

Salaries and Employee Benefits

9,675

9,433

9,615

9,519

8,589

19,108

17,404

Occupancy and Equipment

1,092

1,057

1,062

1,101

1,075

2,149

2,284

FDIC Insurance Assessment

725

875

1,050

1,075

900

1,600

1,565

Data Processing

472

412

424

392

401

884

758

Professional and Consulting Fees

852

889

782

715

829

1,741

1,584

Derivative Collateral Fees

528

486

573

543

404

1,014

784

Information Technology and Telecommunications

812

796

812

683

711

1,608

1,394

Marketing and Advertising

317

322

324

222

321

639

583

Intangible Asset Amortization

8

9

9

9

34

17

82

Other Expense

1,058

910

1,089

978

1,010

1,968

1,905

Total Noninterest Expense

15,539

15,189

15,740

15,237

14,274

30,728

28,343

Income Before Income Taxes

10,620

10,242

11,233

12,510

12,963

20,862

28,779

Provision for Income Taxes

2,505

2,411

2,360

2,881

3,147

4,916

7,321

Net Income

8,115

7,831

8,873

9,629

9,816

15,946

21,458

Preferred Stock Dividends

(1,014

)

(1,013

)

(1,014

)

(1,013

)

(1,014

)

(2,027

)

(2,027

)

Net Income Available to Common Shareholders

$

7,101

$

6,818

$

7,859

$

8,616

$

8,802

$

13,919

$

19,431

Earnings Per Share

Basic

$

0.26

$

0.25

$

0.28

$

0.31

$

0.32

$

0.51

$

0.70

Diluted

0.26

0.24

0.28

0.30

0.31

0.50

0.69

Bridgewater Bancshares, Inc. and Subsidiaries

Analysis of Average Balances, Yields and Rates

(dollars in thousands, except per share data)

(Unaudited)

For the Three Months Ended

June 30, 2024

March 31, 2024

June 30, 2023

Average

Interest

Yield/

Average

Interest

Yield/

Average

Interest

Yield/

(dollars in thousands)

Balance

& Fees

Rate

Balance

& Fees

Rate

Balance

& Fees

Rate

Interest Earning Assets:

Cash Investments

$

81,672

$

922

4.54

%

$

75,089

$

829

4.44

%

$

59,963

$

587

3.93

%

Investment Securities:

Taxable Investment Securities

641,469

7,861

4.93

638,509

7,600

4.79

568,143

6,000

4.24

Tax-Exempt Investment Securities (1)

31,550

401

5.11

31,745

400

5.07

27,081

300

4.44

Total Investment Securities

673,019

8,262

4.94

670,254

8,000

4.80

595,224

6,300

4.24

Loans (1)(2)

3,771,768

51,592

5.50

3,729,355

49,858

5.38

3,716,534

48,066

5.19

Federal Home Loan Bank Stock

19,461

394

8.15

18,058

343

7.64

23,330

456

7.84

Total Interest Earning Assets

4,545,920

61,170

5.41

%

4,492,756

59,030

5.28

%

4,395,051

55,409

5.06

%

Noninterest Earning Assets

100,597

100,082

88,611

Total Assets

$

4,646,517

$

4,592,838

$

4,483,662

Interest Bearing Liabilities:

Deposits:

Interest Bearing Transaction Deposits

$

732,923

$

8,270

4.54

%

$

732,186

$

7,693

4.23

%

$

683,034

$

5,918

3.48

%

Savings and Money Market Deposits

914,397

9,459

4.16

896,844

8,781

3.94

861,947

7,048

3.28

Time Deposits

360,691

3,850

4.30

317,595

3,167

4.01

269,439

1,702

2.53

Brokered Deposits

976,467

10,039

4.13

1,014,197

10,549

4.18

896,989

8,330

3.72

Total Interest Bearing Deposits

2,984,478

31,618

4.26

2,960,822

30,190

4.10

2,711,409

22,998

3.40

Federal Funds Purchased

61,151

853

5.61

21,824

304

5.60

210,677

2,761

5.26

Notes Payable

13,750

296

8.64

13,750

295

8.64

13,750

285

8.33

FHLB Advances

306,396

2,125

2.79

318,648

2,258

2.85

242,714

2,092

3.46

Subordinated Debentures

79,424

990

5.02

79,328

991

5.02

79,041

993

5.04

Total Interest Bearing Liabilities

3,445,199

35,882

4.19

%

3,394,372

34,038

4.03

%

3,257,591

29,129

3.59

%

Noninterest Bearing Liabilities:

Noninterest Bearing Transaction Deposits

691,891

701,175

755,040

Other Noninterest Bearing Liabilities

73,842

69,043

64,684

Total Noninterest Bearing Liabilities

765,733

770,218

819,724

Shareholders' Equity

435,585

428,248

406,347

Total Liabilities and Shareholders' Equity

$

4,646,517

$

4,592,838

$

4,483,662

Net Interest Income / Interest Rate Spread

25,288

1.22

%

24,992

1.25

%

26,280

1.47

%

Net Interest Margin (3)

2.24

%

2.24

%

2.40

%

Taxable Equivalent Adjustment:

Tax-Exempt Investment Securities and Loans

(292

)

(361

)

(408

)

Net Interest Income

$

24,996

$

24,631

$

25,872

____________________________________

(1)

Interest income and average rates for tax-exempt investment securities and loans are presented on a tax-equivalent basis, assuming a statutory federal income tax rate of 21%.

(2)

Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

(3)

Net interest margin includes the tax equivalent adjustment and represents the annualized results of: (i) the difference between interest income on interest earning assets and the interest expense on interest bearing liabilities, divided by (ii) average interest earning assets for the period.

Bridgewater Bancshares, Inc. and Subsidiaries

Analysis of Average Balances, Yields and Rates

(dollars in thousands, except per share data)

(Unaudited)

For the Six Months Ended

June 30, 2024

June 30, 2023

Average

Interest

Yield/

Average

Interest

Yield/

(dollars in thousands)

Balance

& Fees

Rate

Balance

& Fees

Rate

Interest Earning Assets:

Cash Investments

$

78,380

$

1,751

4.49

%

$

61,599

$

1,034

3.38

%

Investment Securities:

Taxable Investment Securities

639,989

15,461

4.86

571,176

11,958

4.22

Tax-Exempt Investment Securities (1)

31,648

801

5.09

28,435

629

4.46

Total Investment Securities

671,637

16,262

4.87

599,611

12,587

4.23

Loans (1)(2)

3,750,561

101,450

5.44

3,673,728

93,332

5.12

Federal Home Loan Bank Stock

18,760

737

7.90

24,639

828

6.77

Total Interest Earning Assets

4,519,338

120,200

5.35

%

4,359,577

107,781

4.99

%

Noninterest Earning Assets

100,340

85,087

Total Assets

$

4,619,678

$

4,444,664

Interest Bearing Liabilities:

Deposits:

Interest Bearing Transaction Deposits

$

733,714

$

15,963

4.38

%

$

570,964

$

8,698

3.07

%

Savings and Money Market Deposits

905,620

18,240

4.05

952,865

13,547

2.87

Time Deposits

339,143

7,017

4.16

258,865

2,771

2.16

Brokered Deposits

995,332

20,588

4.16

820,651

14,356

3.53

Total Interest Bearing Deposits

2,973,809

61,808

4.18

2,603,345

39,372

3.05

Federal Funds Purchased

41,487

1,157

5.61

312,329

7,705

4.97

Notes Payable

13,750

591

8.64

13,750

548

8.03

FHLB Advances

312,522

4,383

2.82

185,785

2,953

3.21

Subordinated Debentures

79,376

1,981

5.02

78,994

1,976

5.05

Total Interest Bearing Liabilities

3,420,944

69,920

4.11

%

3,194,203

52,554

3.32

%

Noninterest Bearing Liabilities:

Noninterest Bearing Transaction Deposits

695,373

786,009

Other Noninterest Bearing Liabilities

71,445

59,504

Total Noninterest Bearing Liabilities

766,818

845,513

Shareholders' Equity

431,916

404,948

Total Liabilities and Shareholders' Equity

$

4,619,678

$

4,444,664

Net Interest Income / Interest Rate Spread

50,280

1.24

%

55,227

1.67

%

Net Interest Margin (3)

2.24

%

2.55

%

Taxable Equivalent Adjustment:

Tax-Exempt Investment Securities and Loans

(653

)

(788

)

Net Interest Income

$

49,627

$

54,439

Bridgewater Bancshares, Inc. and Subsidiaries

Asset Quality Summary

(dollars in thousands)

(unaudited)

As of and for the Three Months Ended

As of and for the Six Months Ended

June 30,

March 31,

December 31,

September 30,

June 30,

June 30,

June 30,

(dollars in thousands)

2024

2024

2023

2023

2023

2024

2023

Allowance for Credit Losses

Balance at Beginning of Period

$

51,347

$

50,494

$

50,585

$

50,701

$

50,148

$

50,494

$

47,996

Impact of Adopting CECL

—

—

—

—

—

—

650

Provision for Credit Losses

600

850

—

—

550

1,450

2,050

Charge-offs

(10

)

(2

)

(95

)

(122

)

(3

)

(12

)

(7

)

Recoveries

12

5

4

6

6

17

12

Net Charge-offs

$

2

$

3

$

(91

)

$

(116

)

$

3

$

5

$

5

Balance at End of Period

51,949

51,347

50,494

50,585

50,701

51,949

50,701

Allowance for Credit Losses to Total Loans

1.37

%

1.36

%

1.36

%

1.36

%

1.36

%

1.37

%

1.36

%

As of and for the Three Months Ended

As of and for the Six Months Ended

June 30,

March 31,

December 31,

September 30,

June 30,

June 30,

June 30,

(dollars in thousands)

2024

2024

2023

2023

2023

2024

2023

Provision for Credit Losses on Loans

$

600

$

850

$

—

$

—

$

550

$

1,450

$

2,050

Recovery of Credit Losses for Off-Balance Sheet Credit Exposures

—

(100

)

(250

)

(600

)

(500

)

(100

)

(1,375

)

Provision for (Recovery of) Credit Losses

$

600

$

750

$

(250

)

$

(600

)

$

50

$

1,350

$

675

As of and for the Three Months Ended

June 30,

March 31,

December 31,

September 30,

June 30,

(dollars in thousands)

2024

2024

2023

2023

2023

Selected Asset Quality Data

Loans 30-89 Days Past Due

$

502

$

—

$

15,110

$

11

$

—

Loans 30-89 Days Past Due to Total Loans

0.01

%

0.00

%

0.41

%

0.00

%

0.00

%

Nonperforming Loans

$

678

$

249

$

919

$

749

$

662

Nonperforming Loans to Total Loans

0.02

%

0.01

%

0.02

%

0.02

%

0.02

%

Nonaccrual Loans to Total Loans

0.02

0.01

0.02

0.02

0.02

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

0.02

0.01

0.02

0.02

0.02

Foreclosed Assets

$

—

$

20

$

—

$

—

$

116

Nonperforming Assets (1)

678

269

919

749

778

Nonperforming Assets to Total Assets (1)

0.01

%

0.01

%

0.02

%

0.02

%

0.02

%

Net Loan Charge-Offs (Annualized) to Average Loans

0.00

0.00

0.01

0.01

0.00

Watchlist Risk Rating Loans

$

30,436

$

21,624

$

26,485

$

26,877

$

27,215

Substandard Risk Rating Loans

33,908

33,829

35,858

35,621

33,821

____________________________________

(1)

Nonperforming assets are defined as nonaccrual loans plus 90 days past due and still accruing plus foreclosed assets.

Bridgewater Bancshares, Inc. and Subsidiaries

Non-GAAP Financial Measures

(dollars in thousands)

(unaudited)

For the Three Months Ended

For the Six Months Ended

June 30,

March 31,

December 31,

September 30,

June 30,

June 30,

June 30,

(dollars in thousands)

2024

2024

2023

2023

2023

2024

2023

Pre-Provision Net Revenue

Noninterest Income

$

1,763

$

1,550

$

1,409

$

1,726

$

1,415

$

3,313

$

3,358

Less: (Gain) Loss on Sales of Securities

(320

)

(93

)

27

—

(50

)

(413

)

6

Less: FHLB Advance Prepayment Income

—

—

—

(493

)

—

—

(299

)

Total Operating Noninterest Income

1,443

1,457

1,436

1,233

1,365

2,900

3,065

Plus: Net Interest Income

24,996

24,631

25,314

25,421

25,872

49,627

54,439

Net Operating Revenue

$

26,439

$

26,088

$

26,750

$

26,654

$

27,237

$

52,527

$

57,504

Noninterest Expense

$

15,539

$

15,189

$

15,740

$

15,237

$

14,274

$

30,728

$

28,343

Total Operating Noninterest Expense

$

15,539

$

15,189

$

15,740

$

15,237

$

14,274

$

30,728

$

28,343

Pre-Provision Net Revenue

$

10,900

$

10,899

$

11,010

$

11,417

$

12,963

$

21,799

$

29,161

Plus:

Non-Operating Revenue Adjustments

320

93

(27

)

493

50

413

293

Less:

Provision (Recovery of) for Credit Losses

600

750

(250

)

(600

)

50

1,350

675

Provision for Income Taxes

2,505

2,411

2,360

2,881

3,147

4,916

7,321

Net Income

$

8,115

$

7,831

$

8,873

$

9,629

$

9,816

$

15,946

$

21,458

Average Assets

$

4,646,517

$

4,592,838

$

4,567,446

$

4,504,937

$

4,483,662

$

4,619,678

$

4,444,644

Pre-Provision Net Revenue Return on Average Assets

0.94

%

0.95

%

0.96

%

1.01

%

1.16

%

0.95

%

1.32

%

Core Net Interest Margin

Net Interest Income (Tax-equivalent Basis)

$

25,288

$

24,992

$

25,683

$

25,822

$

26,280

$

50,280

$

55,227

Less: Loan Fees

(767

)

(608

)

(751

)

(914

)

(941

)

(1,374

)

(1,939

)

Core Net Interest Income

$

24,521

$

24,384

$

24,932

$

24,908

$

25,339

$

48,906

$

53,288

Average Interest Earning Assets

$

4,545,920

$

4,492,756

$

4,480,428

$

4,416,424

$

4,395,050

$

4,519,338

$

4,359,577

Core Net Interest Margin

2.17

%

2.18

%

2.21

%

2.24

%

2.31

%

2.18

%

2.46

%

Efficiency Ratio

Noninterest Expense

$

15,539

$

15,189

$

15,740

$

15,237

$

14,274

$

30,728

$

28,343

Less: Amortization of Intangible Assets

(8

)

(9

)

(9

)

(9

)

(34

)

(17

)

(82

)

Adjusted Noninterest Expense

$

15,531

$

15,180

$

15,731

$

15,228

$

14,240

$

30,711

$

28,261

Net Interest Income

$

24,996

$

24,631

$

25,314

$

25,421

$

25,872

$

49,627

$

54,439

Noninterest Income

1,763

1,550

1,409

1,726

1,415

3,313

3,358

Less: Gain (Loss) on Sales of Securities

(320

)

(93

)

27

—

(50

)

(413

)

6

Adjusted Operating Revenue

$

26,439

$

26,088

$

26,750

$

27,147

$

27,237

$

52,527

$

57,803

Efficiency Ratio

58.7

%

58.2

%

58.8

%

56.1

%

52.3

%

58.5

%

48.9

%

Bridgewater Bancshares, Inc. and Subsidiaries

Non-GAAP Financial Measures

(dollars in thousands)

(unaudited)

For the Three Months Ended

For the Six Months Ended

June 30,

March 31,

December 31,

September 30,

June 30,

June 30,

June 30,

(dollars in thousands)

2024

2024

2023

2023

2023

2024

2023

Tangible Common Equity and Tangible Common Equity/Tangible Assets

Total Shareholders' Equity

$

439,241

$

433,611

$

425,515

$

415,960

$

409,126

Less: Preferred Stock

(66,514

)

(66,514

)

(66,514

)

(66,514

)

(66,514

)

Total Common Shareholders' Equity

372,727

367,097

359,001

349,446

342,612

Less: Intangible Assets

(2,797

)

(2,806

)

(2,814

)

(2,823

)

(2,832

)

Tangible Common Equity

$

369,930

$

364,291

$

356,187

$

346,623

$

339,780

Total Assets

$

4,687,035

$

4,723,109

$

4,611,990

$

4,557,070

$

4,603,185

Less: Intangible Assets

(2,797

)

(2,806

)

(2,814

)

(2,823

)

(2,832

)

Tangible Assets

$

4,684,238

$

4,720,303

$

4,609,176

$

4,554,247

$

4,600,353

Tangible Common Equity/Tangible Assets

7.90

%

7.72

%

7.73

%

7.61

%

7.39

%

Tangible Book Value Per Share

Book Value Per Common Share

$

13.63

$

13.30

$

12.94

$

12.47

$

12.25

Less: Effects of Intangible Assets

(0.10

)

(0.10

)

(0.10

)

(0.10

)

(0.10

)

Tangible Book Value Per Common Share

$

13.53

$

13.20

$

12.84

$

12.37

$

12.15

Return on Average Tangible Common Equity

Net Income Available to Common Shareholders

$

7,101

$

6,818

$

7,859

$

8,616

$

8,802

$

13,919

$

19,431

Average Shareholders' Equity

$

435,585

$

428,248

$

417,789

$

414,047

$

406,347

$

431,916

$

404,948

Less: Average Preferred Stock

(66,514

)

(66,514

)

(66,514

)

(66,514

)

(66,514

)

(66,514

)

(66,514

)

Average Common Equity

369,071

361,734

351,275

347,533

339,833

365,402

338,434

Less: Effects of Average Intangible Assets

(2,802

)

(2,811

)

(2,819

)

(2,828

)

(2,846

)

(2,806

)

(2,870

)

Average Tangible Common Equity

$

366,269

$

358,923

$

348,456

$

344,705

$

336,987

$

362,596

$

335,564

Return on Average Tangible Common Equity

7.80

%

7.64

%

8.95

%

9.92

%

10.48

%

7.72

%

11.68

%

CT?id=bwnews&sty=20240723536911r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20240723536911/en/