Finward Bancorp Announces Earnings For The Three Months Ended March 31, 2022

MUNSTER, Ind., April 27, 2022 (GLOBE NEWSWIRE) -- Finward Bancorp (Nasdaq: FNWD) (“Finward” or the “Bancorp”), the holding company for Peoples Bank (the “Bank”), today announced that net income available to common stockholders was $2.1 million, or $0.53 per share, for the quarter ended March 31, 2022, as compared to $4.5 million, or $1.31 per share, for the corresponding prior year period. Selected performance metrics are as follows for the periods presented:

Performance Ratios   Three months ended,  
    (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  
    March 31,     December 31,     September 30,     June 30,     March 31,  
    2022     2021     2021     2021     2021  
Return on equity     5.01 %     8.56 %     8.90 %     9.17 %     11.94 %
Return on assets     0.44 %     0.83 %     0.87 %     0.90 %     1.18 %
Net interest margin - tax equivalent     3.63 %     3.58 %     3.46 %     3.42 %     3.59 %
Noninterest income / average assets     0.64 %     0.95 %     1.02 %     0.92 %     1.12 %
Noninterest expense / average assets     3.33 %     3.18 %     3.04 %     2.76 %     2.73 %
Efficiency ratio     87.10 %     78.28 %     75.87 %     70.79 %     64.14 %
                                         

 

The successful closing of the acquisition of Royal Financial, Inc. (“Royal”) in the first quarter of 2022, resulted in one-time expenses of approximately $2.5 million. Core earnings for the quarter ended March 31, 2022, amounted to $4.1 million, or $1.01 per share, compared to $4.1 million, or $1.19 per share for the quarter ended March 31, 2021. Core earnings is a non-GAAP measure. For the periods presented they exclude merger related expenses, net (gain) loss on securities, core deposit accretion, certificate of deposit purchase premium amortization, purchase discount amortization, and related tax benefit/(cost). Selected non-GAAP (“generally accepted accounting principles”) performance metrics are as follows for the periods presented:

Non-GAAP Performance Ratios   Three months ended,      
          (Unaudited)    (Unaudited) (Unaudited) (Unaudited)
          March 31, December 31, September 30, June 30, March 31,
          2022 2021 2021 2021 2021
Core return on equity     11.32% 7.83% 8.46% 9.42% 12.04%
Core return on assets     0.83% 0.71% 0.75% 0.83% 1.07%
Core noninterest expense / average assets 2.67% 3.12% 2.98% 2.70% 2.67%
Core efficiency ratio     72.87% 81.01% 78.48% 71.82% 65.74%

Refer to “Disclosure Regarding Non-GAAP Measures” and the “Reconciliation of the Non-GAAP Performance Ratios” table below for additional information regarding our non-GAAP measures and impact per period by operation.

Highlights of the recent quarter include:

  • Completion of Royal Financial acquisition: As of March 31, 2022, loans on the Finward balance sheet net of associated purchase discount related to the Royal merger totaled $437.3 million. Additionally, deposits on the Finward balance sheet related to the Royal merger totaled $432.8 million. Goodwill associated with the transaction totaled $11.7 million. Initially reported projections related to the Royal acquisition had an aggregate value of $52.9 million based on a closing stock price of $44.00. However, the actual aggregate value of the transaction totaled approximately $56.6 million due to a closing stock price of $47.65.
  • Core earnings stable: Net income for the three months ended March 31, 2022 decreased $2.4 million compared to the three months ended March 31, 2021. However, core earnings for the three months ended March 31, 2022, decreased by $51 thousand, as compared to the three months ended March 31, 2021, primarily relating to the increase in interest-earning assets acquired from the Royal acquisition and organic loan growth and continued ability to price deposit accounts appropriately to manage through the interest rate cycle.
  • Net interest margin steady: The net interest margin for the quarter ended March 31, 2022, was 3.41%, compared to 3.40% for the quarter ended March 31, 2021. The tax-adjusted net interest margin for the quarter ended March 31, 2022, was 3.63%, compared to 3.59% for the quarter ended March 31, 2021. The increased tax-equivalent margin is primarily related to decreased interest expense due to the Bancorp’s ability to manage through the interest rate cycle and tax benefits from the investment in municipal securities.
  • Building a digital-forward foundation: Progress continued to build on the Salesforce platform during the quarter. Our primary focus for this quarter and the next continues to be the deployment of nCino to fully leverage the digital integration between credit and lending while improving the customer experience and overall risk management of the loan portfolios. Expenses related to these initiatives were approximately $259 thousand for the quarter ended March 31, 2022, and approximately $146 thousand for the quarter ended March 31, 2021.
  • Optimizing the banking center footprint: Following the previous year’s successful closure of one banking center and the donation and leaseback of another, progress during the quarter continued towards the closure of two additional banking centers from the 30 current locations. Once those closures are complete, the remaining 28 locations are being analyzed for footprint optimization opportunities, with four additional locations showing the potential for reducing operating overhead. The redeployment of occupancy expenses into building a digital-forward foundation to meet customer expectations will continue Finward’s digital-first future.

“With the successful integration of the Royal Financial franchise, we are now delivering a better experience to our new Royal customers with Finward platforms and services. With integration expenses largely behind us, we will continue to tackle big technology investments and expenses to improve our digital user experience and operating environment throughout 2022. Despite the rapidly-changing environment, we continue to deliver financial performance that allows for the ongoing investments in the digital transformation process for Peoples Bank and Finward Bancorp,” said Benjamin Bochnowski, president and chief executive officer. 

Net Interest Income

  Year-to-Date                      
  (Dollars in thousands) Average Balances, Interest, and Rates
  (unaudited) March 31, 2022   March 31, 2021
    Average Balance   Interest   Rate (%)   Average Balance   Interest   Rate (%)
  ASSETS                      
  Interest bearing deposits in other financial institutions $ 22,295     $ 8   0.14   $ 51,688     $ 12   0.09
  Federal funds sold   8,015       -   -     788       -   -
  Certificates of deposit in other financial institutions   1,725       3   0.70     1,598       8   2.00
  Securities available-for-sale   510,119       2,575   2.02     383,877       1,941   2.02
  Loans receivable   1,274,407       13,286   4.17     975,593       10,746   4.41
  Federal Home Loan Bank stock   4,027       22   2.19     3,918       20   2.04
  Total interest earning assets   1,820,588     $ 15,894   3.49     1,417,462     $ 12,727   3.59
  Cash and non-interest bearing deposits in other financial institutions   20,183               33,719          
  Allowance for loan losses   (13,367 )             (12,662 )        
  Other noninterest bearing assets   127,943               98,316          
      Total assets $ 1,955,347             $ 1,536,835          
                         
  LIABILITIES AND STOCKHOLDERS' EQUITY                      
  Total deposits $ 1,737,620     $ 337   0.08   $ 1,348,160     $ 651   0.19
  Repurchase agreements   19,390       16   0.33     14,479       10   0.28
  Borrowed funds   6,091       6   0.39     2,967       20   2.70
  Total interest bearing liabilities   1,763,101     $ 359   0.08     1,365,606     $ 681   0.20
  Other noninterest bearing liabilities   21,872               19,049          
      Total liabilities   1,784,973               1,384,655          
      Total stockholders' equity   170,374               152,180          
      Total liabilities and stockholders' equity $ 1,955,347             $ 1,536,835          
                         

Net interest income for the quarter ended March 31, 2022, increased to $15.9 million, as compared to $12.7 million for the quarter ended March 31, 2021, reflecting increased interest earning assets primarily as a result of the Royal acquisition and an improvement in net interest margin. Average interest-earning assets increased by $419.1 million for the quarter ended March 31, 2022, as compared to December 31, 2022, primarily concentrated in loans receivable as a result of the Royal acquisition, and organic loan growth. Average loans receivable, net of allowance for loan losses, increased by $298.1 million for the quarter ended March 31, 2022, as compared to the same prior year period. Net interest margin for the quarter ended March 31, 2022 increased to 3.41% from 3.40% for the same prior year period. The net interest margin improvement was primarily due to lower interest expense attributable to the Bancorp’s ability to manage through the interest rate cycle. For the quarter ended March 31, 2022, the cost of average interest-bearing liabilities decreased to 0.08%, from 0.20% for the quarter ended March 31, 2021. The total cost of deposits (including noninterest bearing deposits) was 0.08% for the quarter ended March 31, 2022, compared to 0.19% for the quarter ended March 31, 2021.

Noninterest Income

(Dollars in thousands)                                
(Unaudited)   Quarter Ended March 31,     3/31/2022 vs. 3/31/2021  
    2022     2021     $ Change     % Change  
Noninterest income:                                
Fees and service charges    $ 1,304      $ 1,066      $ 238       22.3 %
Gain on sale of loans held-for-sale, net     607       2,049       (1,442 )     -70.4 %
Wealth management operations     595       607       (12 )     -2.0 %
Gain on sale of securities, net     381       417       (36 )     -8.6 %
Increase in cash value of bank owned life insurance     252       169       83       49.1 %
Gain (loss) on sale of foreclosed real estate     -       (9 )     9       -100.0 %
Other     5       14       (9 )     -64.3 %
                                 
Total noninterest income    $ 3,144      $ 4,313      $ (1,169 )     -27.1 %

The decrease in gain on sale of loans is the result of significant refinance activity which started in 2020 and continued into the prior year due to the economic and low rate environment, which resulted in more loans originated and sold. We anticipate the demand for mortgage loans will continue to revert to normal levels as borrowing rates on loans increase. The increase in fees and service charges for the three-month period is primarily the result of changes in customer usage of bank services.

Noninterest Expense

(Dollars in thousands)                                
(Unaudited)   Quarter Ended March 31,     3/31/2022 vs. 3/31/2021  
    2022     2021     $ Change     % Change  
Noninterest expense:                                
Compensation and benefits   $ 7,367      $ 5,685     $ 1,682       29.6 %
Data processing     3,054       674       2,380       353.1 %
Occupancy and equipment     1,500       1,372       128       9.3 %
Marketing     651       199       452       227.1 %
Federal deposit insurance premiums     219       180       39       21.7 %
Other     3,478       2,383       1,095       46.0 %
                                 
Total noninterest expense   $ 16,269     $ 10,493     $ 5,776       55.0 %
                                 

For the three months ended March 31, 2022, the increase in compensation and benefits is primarily the result of the Royal acquisition and management’s continued focus on talent management and retention. The increase in data processing expense in primarily the result of data conversion expenses related to the acquisition of Royal, increased system utilization due to growth of the Bank, and continued investment in technological advancements such as Salesforce and nCino. The increase in occupancy and equipment expense is primarily related to the Royal acquisition and related assets brought over. The increase in marketing expense is primarily the result of the Royal acquisition. The increase in other operating expenses is primarily the result of one-time expenses related to the acquisition of Royal and continued investments in strategic initiatives focusing on growth of the organization.

Income Tax Expense
The provision for income taxes was $275 thousand for the quarter ended March 31, 2022, as compared to $745 thousand for the quarter ended March 31, 2021. The effective tax rate was 11.4% for the quarter ended March 31, 2022, as compared to 14.1% for the quarter ended March 31, 2021. The Bancorp’s lower current period effective tax rate is a result of a greater increase to tax preferred income relative to earnings.

Lending
The Bancorp’s loan portfolio totaled $1.4 billion on March 31, 2022, compared to $966.7 million on December 31, 2021, an increase of $473.0 million or 48.9%. The increase is primarily the result of the Royal acquisition, as well as organic loan portfolio growth. During the first three months of 2022 the Bancorp originated $98.0 million in new commercial loans, compared to $94.9 million during the three months ended March 31, 2021. During the three months ended March 31, 2022, the Bancorp originated $15.7 million in new fixed rate mortgage loans for sale, compared to $49.1 million during the three months ended March 31, 2021. The loan portfolio represents 74.1% of earning assets and is comprised of 63.2% commercial related credits.

Asset Quality
At March 31, 2022, non-performing loans totaled $7.7 million, compared to $7.3 million at December 31, 2021, an increase of $433 thousand or 6.0%. The Bancorp’s ratio of non-performing loans to total loans was 0.54% at March 31, 2022, compared to 0.76% at December 31, 2021. The Bancorp’s ratio of non-performing assets to total assets was 0.41% at March 31, 2022, compared to 0.51% at December 31, 2021.  

For the three months ended March 31, 2022, no provisions to the ALL were required, compared to $578 thousand for the three months ended March 31, 2021, a decrease of $578 thousand. For the three months ended March 31, 2022, recoveries, net of charge-offs, totaled $44 thousand. At March 31, 2022, the allowance for loan losses totaled $13.4 million and is considered adequate by management. Non-performing loans totaled $7.7 million at March 31, 2022, as compared to $7.3 million at December 31, 2021.The allowance for loan losses as a percentage of total loans was 0.93% at March 31, 2022, compared to 1.38% at December 31, 2021. The allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 174.0% at March 31, 2022, compared to 183.8% at December 31, 2021.

Management also considers reserves that are not part of the ALL that have been established from acquisition activity. The Bancorp acquired loans for which there was evidence of credit quality deterioration since origination and it was determined that it was probable that the Bancorp would be unable to collect all contractually required principal and interest payments. Additionally, the Bancorp has acquired loans where there was no evidence of credit quality deterioration since origination and has marked these loans to their fair values. When these additional reserves are included on a non-GAAP basis, the allowance for loan losses as a percentage of total loans was 1.55% at March 31, 2022, and the allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 287.7% at March 31, 2022. See Table 1 below for a reconciliation of these non-GAAP figures to the Bancorp’s GAAP figures.

Investing
The Bancorp’s securities portfolio totaled $464.3 million at March 31, 2022, compared to $526.9 million at December 31, 2021, a decrease of $62.6 million or 11.9%. The decrease is attributable to increased unrealized losses within the portfolio and a return of liquidity from the securities portfolio. The securities portfolio represents 23.9% of earning assets and provides a consistent source of liquidity and earnings to the Bancorp. Cash and cash equivalents totaled $54.5 million on March 31, 2022, compared to $33.2 million on December 31, 2021, an increase of $21.3 million or 64.3%. The increase in cash and cash equivalents is primarily the result of the timing of investments in interest earnings assets relative to the inflow of deposits and repurchase agreements.

Funding
On March 31, 2022, core deposits totaled $1.5 billion, compared to $1.2 billion on December 31, 2021, an increase of $269.8 million or 22.6%. The increase is the result of the Royal acquisition, as well as Bancorp’s efforts to maintain and grow core deposits. Core deposits include checking, savings, and money market accounts and represented 77.3% of the Bancorp’s total deposits at March 31, 2022. During the first three months of 2022, balances for checking, savings, and money market accounts increased. The increase in these core deposits is a result of the Royal acquisition, as well as management’s sales efforts along with customer preferences for competitively priced short-term liquid investments. On March 31, 2022, balances for certificates of deposit totaled $430.4 million, compared to $239.2 million on December 31, 2021, an increase of $191.2 million or 79.9%. The increase related to certificate of deposits is primarily related to the Royal acquisition. In addition, on March 31, 2022, borrowings and repurchase agreements totaled $23.2 million, compared to $14.6 million at December 31, 2021, an increase of $8.7 million or 59.4%. The increase in short-term borrowings was the result of cyclical inflows of repurchase agreement balances.

Capital Adequacy
At March 31, 2022, shareholders’ equity stood at $157.6 million, and tangible capital represented 6.3% of tangible assets. The Bank’s regulatory capital ratios at March 31, 2022, were 11.8% for total capital to risk-weighted assets, 10.9% for both common equity tier 1 capital to risk-weighted assets and tier 1 capital to risk-weighted assets, and 8.2% for tier 1 leverage capital to adjusted average assets. Under all regulatory capital requirements, the Bank is considered well capitalized. The tangible book value of the Bancorp’s stock stood at $29.99 per share at March 31, 2022, compared to $40.91 at December 31, 2021, a decrease of $10.91 or 26.7%. Primarily as a result of increased net unrealized loss on securities available-for-sale, net of reclassification and tax effects.

Disclosures Regarding Non-GAAP Financial Measures
Reported amounts are presented in accordance with GAAP. In this press release the Bancorp also is providing certain financial measures that are identified as non-GAAP. The Bancorp’s management believes that the non-GAAP information, which consists of core return on equity, core return on assets, core noninterest expense/average assets, core efficiency ratio, core earnings, adjusted allowance for loan loss to total loans, adjusted allowance for loan loss to nonperforming loans, and reported net income excluding non-core operations, which can vary from period to period, provides a better comparison of period to period operating performance. Additionally, the Bancorp believes this information is utilized by regulators and market analysts to evaluate a company’s financial condition and, therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures which may be presented by other companies. Refer to Table 1 – Reconciliation of Non-GAAP Financial Measures at the end of this document for a reconciliation of the non-GAAP measures identified herein and their most comparable GAAP measures.

About Finward Bancorp
Finward Bancorp is a locally managed and independent financial holding company headquartered in Munster, Indiana, whose activities are primarily limited to holding the stock of Peoples Bank. Peoples Bank provides a wide range of personal, business, electronic and wealth management financial services from its 30 locations in Lake and Porter Counties in Northwest Indiana and Chicagoland. Finward Bancorp’s common stock is quoted on the NASDAQ Stock Market, LLC under the symbol FNWD. The website ibankpeoples.com provides information on Peoples Bank’s products and services, and Finward Bancorp’s investor relations.

Forward Looking Statements
This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of the Bancorp. For these statements, the Bancorp claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this communication should be considered in conjunction with the other information available about the Bancorp, including the information in the filings the Bancorp makes with the SEC. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. Forward-looking statements are typically identified by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance.

Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include: difficulties and delays in integrating Finward’s and Royal’s businesses or fully realizing cost savings and other benefits; business disruption following the merger; any continuing risks and uncertainties for our business, results of operations, and financial condition relating to the COVID-19 pandemic; changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates, market liquidity, and capital markets, as well as the magnitude of such changes, which may reduce net interest margins; inflation; customer acceptance of the Bancorp’s products and services; customer borrowing, repayment, investment, and deposit practices; customer disintermediation; the introduction, withdrawal, success, and timing of business initiatives; competitive conditions; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions, and divestitures; economic conditions; and the impact, extent, and timing of technological changes, capital management activities, and other actions of the Federal Reserve Board and legislative and regulatory actions and reforms. Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in Finward’s reports (such as the Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K) filed with the SEC and available at the SEC’s Internet website (www.sec.gov). All subsequent written and oral forward-looking statements concerning matters attributable to Finward or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above. Except as required by law, Finward does not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statement is made.

In addition to the above factors, we also caution that the actual amounts and timing of any future common stock dividends or share repurchases will be subject to various factors, including our capital position, financial performance, capital impacts of strategic initiatives, market conditions, and regulatory and accounting considerations, as well as any other factors that our Board of Directors deems relevant in making such a determination. Therefore, there can be no assurance that we will repurchase shares or pay any dividends to holders of our common stock, or as to the amount of any such repurchases or dividends.

CONTACT INVESTOR RELATIONS
(219) 853-7575


Finward Bancorp
Quarterly Financial Report
                           
Performance Ratios   Three months ended,
          (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)
          March 31,   December 31, September 30, June 30,   March 31,
            2022       2021       2021       2021       2021  
Return on equity     5.01 %     8.56 %     8.90 %     9.17 %     11.94 %
Return on assets     0.44 %     0.83 %     0.87 %     0.90 %     1.18 %
Yield on loans       4.17 %     4.28 %     4.28 %     4.21 %     4.41 %
Yield on security investments     2.02 %     1.94 %     1.94 %     1.96 %     2.02 %
Total yield on earning assets     3.49 %     3.42 %     3.36 %     3.38 %     3.59 %
Cost of deposits     0.08 %     0.10 %     0.13 %     0.16 %     0.19 %
Cost of repurchase agreements     0.33 %     0.26 %     0.25 %     0.28 %     0.28 %
Cost of borrowed funds     0.39 %     0.47 %     9.76 %     0.47 %     2.70 %
Total cost of funds     0.08 %     0.10 %     0.13 %     0.16 %     0.20 %
Net interest margin - tax equivalent     3.63 %     3.58 %     3.46 %     3.42 %     3.59 %
Noninterest income / average assets     0.64 %     0.95 %     1.02 %     0.92 %     1.12 %
Noninterest expense / average assets     3.33 %     3.18 %     3.04 %     2.76 %     2.73 %
Net noninterest margin / average assets     -2.68 %     -2.23 %     -2.02 %     -1.84 %     -1.61 %
Efficiency ratio       87.10 %     78.28 %     75.87 %     70.79 %     64.14 %
Effective tax rate     11.41 %     0.18 %     7.04 %     9.96 %     14.09 %
                           
Non-performing assets to total assets     0.41 %     0.51 %     0.91 %     0.85 %     0.92 %
Non-performing loans to total loans     0.54 %     0.76 %     1.42 %     1.27 %     1.32 %
Allowance for loan losses to non-performing loans   173.99 %     183.76 %     101.71 %     111.13 %     101.49 %
Allowance for loan losses to loans outstanding     0.93 %     1.38 %     1.44 %     1.42 %     1.34 %
Foreclosed real estate to total assets     0.00 %     0.00 %     0.01 %     0.02 %     0.03 %
                           
Basic earnings per share   $ 0.53     $ 0.95     $ 1.02     $ 1.03     $ 1.31  
Diluted earnings per share   $ 0.53     $ 0.95     $ 1.02     $ 1.03     $ 1.31  
Net worth / total assets     7.51 %     9.66 %     9.48 %     9.70 %     9.57 %
Book value per share   $ 36.71     $ 45.00     $ 43.85     $ 44.71     $ 42.76  
Tangible book value per share   $ 29.99     $ 40.91     $ 39.69     $ 40.48     $ 38.48  
Closing stock price   $ 46.21     $ 45.88     $ 41.05     $ 44.14     $ 41.82  
Price per earnings per share   $ 21.76     $ 12.07     $ 10.06     $ 10.71     $ 8.04  
Dividend declared per common share   $ 0.31     $ 0.31     $ 0.31     $ 0.31     $ 0.31  


Finward Bancorp
Quarterly Financial Report
                           
Balance Sheet Data                    
(Dollars in thousands)   (Unaudited)       (Unaudited)   (Unaudited)   (Unaudited)
          March 31,   December 31,   September 30,   June 30,   March 31,
          2022   2021   2021   2021   2021
Total assets   $ 2,097,845   $ 1,620,743   $ 1,609,924   $ 1,603,513   $ 1,555,348
Cash & cash equivalents     54,501     33,176     31,765     68,625     68,009
Certificates of deposit in other financial institutions        1,731     1,709     977     1,471     1,474
Securities - available for sale     464,321     526,889     531,010     473,927     422,868
                           
Loans receivable:                    
  Commercial real estate   $ 408,375   $ 317,145   $ 309,905   $ 315,087   $ 304,851
  Residential real estate     444,758     260,134     268,798     268,649     276,728
  Commercial business     112,396     115,772     125,922     149,414     163,896
  Construction and land development     153,394     123,822     110,289     104,154     97,400
  Multifamily     231,683     61,194     56,869     53,639     51,933
  Home equity     34,284     34,612     35,652     36,684     36,222
  Manufactured homes     38,634     37,887     32,857     26,453     26,260
  Government     8,176     8,991     9,841     8,462     9,372
  Consumer     921     582     650     544     438
  Farmland     -     -     205     309     315
    Total loans   $ 1,432,621   $ 960,139   $ 950,988   $ 963,395   $ 967,415
                           
Deposits:                      
  Core deposits:                    
    Noninterest bearing checking   $ 380,515   $ 295,294   $ 287,376   $ 275,819   $ 286,969
    Interest bearing checking     350,825     333,744     315,575     307,148     279,984
    Savings     425,634     293,976     284,681     277,944     271,910
    Money market       307,850     271,970     254,671     253,427     245,750
       Total core deposits     1,464,824     1,194,984     1,142,303     1,114,338     1,084,613
  Certificates of deposit     430,387     239,217     263,897     280,758     282,081
       Total deposits   $ 1,895,211   $ 1,434,201   $ 1,406,200   $ 1,395,096   $ 1,366,694
                           
Borrowings and repurchase agreements   $ 23,244   $ 14,581   $ 23,844   $ 24,399   $ 15,917
Stockholder's equity     157,637     156,615     152,569     155,569     148,770


Finward Bancorp
Quarterly Financial Report
                           
Consolidated Statements of Income   Three months ended,
(Dollars in thousands)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)
          March 31,   December 31,   September 30,   June 30,   March 31,
          2022   2021   2021   2021   2021 
Interest income:                    
Loans       $ 13,286   $ 10,282   $ 10,270   $ 10,275   $ 10,746  
Securities & short-term investments     2,608     2,545     2,396     2,160     1,981  
Total interest income     15,894     12,827     12,666     12,435     12,727  
Interest expense:                    
Deposits       337     350     452     549     651  
Borrowings       22     20     14     14     30  
Total interest expense     359     370     466     563     681  
Net interest income     15,535     12,457     12,200     11,872     12,046  
Provision for loan losses     -     216     139     576     578  
Net interest income after provision for loan losses     15,535     12,241     12,061     11,296     11,468  
Noninterest income:                    
Fees and service charges           1,304     1,378     1,473     1,471     1,066  
Gain on sale of loans held-for-sale, net           607     902     1,229     1,116     2,049  
Wealth management operations           595     588     604     576     607  
Gain on sale of securities, net           381     711     590     269     417  
Increase in cash value of bank owned life insurance           252     178     180     188     169  
Gain on sale of foreclosed real estate, net           -     20     -     36     (9 )
Other           5     31     70     24     14  
Total noninterest income     3,144     3,808     4,146     3,680     4,313  
Noninterest expense:                    
Compensation and benefits           7,367     6,617     6,042     5,897     5,685  
Occupancy and equipment           3,054     1,461     1,380     1,324     1,372  
Data processing           1,500     1,119     1,076     778     674  
Federal deposit insurance premiums           651     241     236     204     180  
Marketing           219     357     334     195     199  
Other           3,478     2,937     3,741     2,612     2,383  
Total noninterest expense     16,269     12,732     12,401     11,010     10,493  
Income before income taxes     2,410     3,317     3,806     3,966     5,288  
Income tax expenses     275     6     268     395     745  
Net income     $ 2,135   $ 3,311   $ 3,538   $ 3,571   $ 4,543  
                           



Finward Bancorp
Quarterly Financial Report
                           
Asset Quality   (Unaudited)       (Unaudited)   (Unaudited)   (Unaudited)
(Dollars in thousands)   March 31,   December 31,   September 30,   June 30,   March 31,
            2022       2021     2021   2021   2021
Nonaccruing loans   $ 7,200     $ 7,056     $ 11,027   $ 12,025   $ 12,257
Accruing loans delinquent more than 90 days     494       205       2,516     248     599
Securities in non-accrual     972       992       1,011     970     944
Foreclosed real estate     -       -       81     368     491
  Total nonperforming assets   $ 8,666     $ 8,253     $ 14,635   $ 13,611   $ 14,291
                           
Allowance for loan losses (ALL):                    
  ALL specific allowances for impaired loans   $ 716     $ 684     $ 1,904   $ 1,770   $ 1,884
  ALL general allowances for loan portfolio     12,671       12,659       11,870     11,869     11,163
    Total ALL   $ 13,387     $ 13,343     $ 13,774   $ 13,639   $ 13,047
                           
Troubled Debt Restructurings:                    
  Nonaccruing troubled debt restructurings, non-compliant (1) (2) $ 300     $ 1,122     $ 1,126   $ 1,269   $ 407
  Nonaccruing troubled debt restructurings, compliant (2)     265       306       102     -     366
  Accruing troubled debt restructurings     1,379       1,421       1,427     1,182     1,210
    Total troubled debt restructurings   $ 1,944     $ 2,849     $ 2,655   $ 2,451   $ 1,983
      (1) "non-compliant" refers to not being within the guidelines of the restructuring agreement                
      (2) included in nonaccruing loan balances presented above                    
                           
                           
          (Unaudited)              
          March 31,   Required            
           2022   To Be Well            
          Actual Ratio   Capitalized            
Capital Adequacy Bank                    
Common equity tier 1 capital to risk-weighted assets     10.9 %     6.5 %            
Tier 1 capital to risk-weighted assets     10.9 %     8.0 %            
Total capital to risk-weighted assets     11.8 %     10.0 %            
Tier 1 capital to adjusted average assets     8.2 %     5.0 %            
                           



  Table 1 - Reconciliation of the Non-GAAP Performance Measures                  
                     
  (Dollars in thousands) Three Months Ended
  (unaudited) March 31, 2022   December 31, 2021   September 31, 2021 June 30, 2021   March 31, 2021
  Calculation of core net income                  
  Net income $ 2,135     $ 3,311     $ 3,538     $ 3,571     $ 4,543  
  Realized loss/(gain) on securities   (381 )     (771 )     (590 )     (269 )     (417 )
  Merger related expenses   2,852       -       -       -       -  
  CD premium amortization   (129 )     -       -       -       -  
  Core deposit amortization   347       249       249       249       248  
  Purchase discount amortization   (234 )     (144 )     (271 )     (300 )     (359 )
  Related tax benefit/(cost)   (516 )     127       129       67       111  
(A) Core net income $ 4,074     $ 2,772     $ 3,055     $ 3,318     $ 4,126  
                     
  Calculation of core diluted earnings per share                  
(A) Core net income $ 4,074     $ 2,832     $ 3,055     $ 3,318     $ 4,126  
  Diluted average common shares outstanding   4,020,815       3,479,988       3,479,139       3,478,392       3,471,604  
  Core diluted earnings per share $ 1.01     $ 0.81     $ 0.88     $ 0.95     $ 1.19  
                     
  Calculation of core return on average assets                  
(A) Core net income $ 4,074     $ 2,832     $ 3,055     $ 3,318     $ 4,126  
  Average total assets   1,955,347       1,601,040       1,631,654       1,594,610       1,536,835  
  Core return on average assets   0.83 %     0.71 %     0.75 %     0.83 %     1.07 %
                     
  Calculation of core pre-provision net revenue                  
  Net interest income $ 15,535     $ 12,457     $ 12,200     $ 11,872     $ 12,046  
  Non-interest income   3,144       3,808       4,146       3,680       4,313  
  Non-interest expense   (16,269 )     (12,732 )     (12,401 )     (11,010 )     (10,493 )
  Pre-provision net revenue   2,410       3,533       3,945       4,542       5,866  
  Realized loss/(gain) on securities   (381 )     (711 )     (590 )     (269 )     (417 )
  Core deposit amortization   347       249       249       249       248  
  Purchase discount amortization   (234 )     (144 )     (271 )     (300 )     (359 )
(B) Core pre-provision net revenue $ 2,142     $ 2,927     $ 3,333     $ 4,222     $ 5,338  
                     
  Calculation of core pre-provision net revenue to average assets                  
(B) Core pre-provision net revenue $ 2,142     $ 2,927     $ 3,333     $ 4,222     $ 5,338  
  Average total assets   1,955,347       1,601,040       1,631,654       1,594,610       1,536,835  
  Core pre-provision net revenue to average assets   0.44 %     0.73 %     0.82 %     1.06 %     1.39 %
                     
  Calculation of tangible assets (excluding PPP)                  
  Total assets $ 2,097,845     $ 1,620,743     $ 1,609,924     $ 1,603,513     $ 1,555,348  
  Goodwill   (22,851 )     (11,109 )     (11,109 )     (11,109 )     (11,109 )
  Other Intangibles   (5,998 )     (3,126 )     (3,374 )     (3,622 )     (3,126 )
  Paycheck Protection Plan ("PPP") loans   (9,983 )     (22,072 )     (32,892 )     (50,304 )     (66,295 )
(C) Tangible assets (excluding PPP) $ 2,059,013     $ 1,584,436     $ 1,562,549     $ 1,538,478     $ 1,474,818  
                     
  Calculation of tangible common equity                  
  Total stockholder's equity $ 157,637     $ 156,615     $ 152,569     $ 155,569     $ 156,615  
  Goodwill   (22,851 )     (11,109 )     (11,109 )     (11,109 )     (11,109 )
  Other intangibles   (5,998 )     (3,126 )     (3,374 )     (3,622 )     (3,126 )
(D) Tangible common equity $ 128,788     $ 142,380     $ 138,086     $ 140,838     $ 142,380  
                     
  Calculation of tangible common equity to tangible assets (excluding PPP)                
(D) Tangible common equity $ 128,788     $ 142,380     $ 138,086     $ 140,838     $ 142,380  
(C) Tangible assets (excluding PPP)   2,059,013       1,584,436       1,562,549       1,538,478       1,474,818  
  Tangible common equity to tangible assets   6.25 %     8.99 %     8.84 %     9.15 %     9.65 %
                     
  Calculation of average tangible common equity                  
  Average stockholder's common equity $ 170,374     $ 159,010     $ 159,010     $ 155,850     $ 152,180  
  Average goodwill   (21,251 )     (11,109 )     (11,109 )     (11,109 )     (11,109 )
  Average other intangibles   (5,174 )     (3,270 )     (3,523 )     (3,770 )     (4,018 )
(E) Average tangible stockholders' common equity $ 143,949     $ 144,631     $ 144,378     $ 140,971     $ 137,053  
                     
  Calculation of core return on average common equity                  
(A) Core net income $ 4,074     $ 2,832     $ 3,055     $ 3,318     $ 4,126  
(E) Average tangible common equity   143,949       144,631       144,378       140,971       137,053  
  Core return on average common equity   11.32 %     7.83 %     8.46 %     9.42 %     12.04 %
                     
  Calculation of core yield on loans                  
  Interest income on loans $ 13,286     $ 10,282     $ 10,270     $ 10,275     $ 10,746  
  Loan accretion income   (234 )     (144 )     (271 )     (300 )     (359 )
  Adjusted interest income on loans   13,052       10,138       9,999       9,975       10,387  
  Average loan balances   1,274,407       960,606       960,274       976,520       975,593  
  Core yield on loans   4.10 %     4.22 %     4.17 %     4.09 %     4.26 %
                     
  Calculation of adjusted allowance for loan loss to total loans                  
  Allowance for loan losses $ (13,387 )   $ (13,343 )   $ (13,774 )   $ (13,639 )   $ (13,343 )
  Additional reserves not part of the allowance for loan loss   (8,749 )     (2,428 )     (2,572 )     (3,420 )     (3,720 )
(F) Adjusted allowance for loan loss   (22,136 )     (15,771 )     (16,346 )     (17,059 )     (17,063 )
  Total loans   1,439,728       966,720       956,352       969,491       981,902  
  Adjusted allowance for loan loss to total loans   1.54 %     1.63 %     1.71 %     1.76 %     1.74 %
                     
  Calculation of adjusted allowance for loan loss to nonperforming loans                
(F) Adjusted allowance for loan loss $ (22,136 )   $ (15,771 )   $ (16,346 )   $ (17,059 )   $ (17,063 )
  Nonperforming loans   7,694       7,261       13,543       12,273       12,856  
  Adjusted allowance for loan loss to nonperforming loans (coverage ratios)   287.70 %     217.20 %     120.70 %     139.00 %     132.72 %
                     
  Calculation of adjusted allowance for loan loss to total loans excluding PPP                
(F) Adjusted allowance for loan loss $ (22,136 )   $ (15,771 )   $ (16,346 )   $ (17,059 )   $ (17,063 )
  Total loans   1,439,728       966,720       956,352       969,491       975,593  
  PPP loans   (9,983 )     (22,072 )     (32,892 )     (50,304 )     (66,295 )
  Total loans excluding PPP   1,429,745       944,648       923,460       919,187       909,298  
  Adjusted allowance for loan loss to total loans excluding PPP   1.55 %     1.67 %     1.77 %     1.86 %     1.88 %
                     
  Calculation of core revenue                  
  Net interest income $ 15,535     $ 12,457     $ 12,200     $ 11,872     $ 12,046  
  Non-interest income   3,144       3,808       4,146       3,680       4,313  
  CD premium amortization   (129 )     -       -       -       -  
  Purchase discount amortization   (234 )     (144 )     (271 )     (300 )     (359 )
  Realized loss/(gain) on securities   (381 )     (711 )     (590 )     (269 )     (417 )
(G) Core revenue $ 17,935     $ 15,410     $ 15,485     $ 14,983     $ 15,583  
                     
  Calculation of core non-interest expense                  
  Non-interest expense $ 16,269     $ 12,732     $ 12,401     $ 11,010     $ 10,493  
  Merger related expenses   (2,852 )     -       -       -       -  
  Core deposit amortization   (347 )     (249 )     (249 )     (249 )     (248 )
(H) Core non-interest expense $ 13,070     $ 12,483     $ 12,152     $ 10,761     $ 10,245  
                     
  Calculation of core efficiency ratio                  
(H) Core non-interest expense $ 13,070     $ 12,483     $ 12,152     $ 10,761     $ 10,245  
(G) Core revenue   17,935       15,410       15,485       14,983       15,583  
  Core efficiency ratio   72.87 %     81.01 %     78.48 %     71.82 %     65.74 %
                     
  Calculation of core non-interest expense to total average assets                  
(H) Core non-interest expense $ 13,070     $ 12,483     $ 12,152     $ 10,761     $ 10,245  
  Average total assets   1,955,347       1,601,040       1,631,654       1,594,610       1,536,835  
  Core non-interest expense to total average assets   2.67 %     3.12 %     2.98 %     2.70 %     2.67 %
                     
  Calculation of tax adjusted net interest margin                  
  Net interest income $ 15,535     $ 12,457     $ 12,200     $ 11,872     $ 12,046  
  Tax adjusted interest on securities and loans   966       959       851       745       677  
  Adjusted net interest income   16,501       13,416       13,051       12,617       12,723  
  Total average earning assets   1,820,588       1,500,183       1,506,674       1,473,625       1,417,462  
  Tax adjusted net interest margin   3.63 %     3.58 %     3.46 %     3.42 %     3.59 %
                     
  Efficiency Ratio                  
  Total non-interest expense $ 16,269     $ 12,732     $ 12,401     $ 11,010     $ 10,493  
  Total revenue   18,679       16,265       16,346       15,552       16,359  
  Efficiency ratio   87.10 %     78.28 %     75.87 %     70.79 %     64.14 %
                     

Source: Finward Bancorp