Exhibit 99.1.

 

Filed by Finward Bancorp pursuant to Rule 425

under the Securities Act of 1933 and deemed filed

pursuant to Rule 14a-12 of the Securities

Exchange Act of 1934

Subject Company: Finward Bancorp

Commission File No. 000-26128

 

FOR IMMEDIATE RELEASE FOR FURTHER INFORMATION
NOVEMBER 9, 2021 CONTACT SHAREHOLDER SERVICES
  (219) 853-7575

 

FINWARD BANCORP

ANNOUNCES EARNINGS FOR THE QUARTER AND NINE MONTHS ENDED

SEPTEMBER 30, 2021

 

Munster, Indiana - Finward Bancorp (the “Bancorp”), the holding company for Peoples Bank (the “Bank”), reported net income of $11.7 million, or $3.35 per share, for the nine months ended September 30, 2021. Net income for the nine months ended September 30, 2021, decreased by $999 thousand (7.9%), from the nine months ended September 30, 2020, primarily due to higher noninterest expense and lower noninterest income. For the nine months ended September 30, 2021, the return on average assets (ROA) was 0.98% and the return on average equity (ROE) was 9.96%.

 

For the quarter ended September 30, 2021, the Bancorp’s net income totaled $3.5 million, or $1.02 per share. Net income for the quarter ended September 30, 2021, decreased by $1.1 million (24.5%), from the quarter ended September 30, 2020, primarily due to higher noninterest expense and lower noninterest income. For the third quarter of 2021, the ROA was 0.87% and the ROE was 8.90%.

 

During the nine months ended September 30, 2021, total assets increased by $113.6 million (7.6%), with interest-earning assets increasing by $110.6 million (7.9%). On September 30, 2021, interest-earning assets totaled $1.5 billion compared to $1.4 billion at December 31, 2020. Earning assets represented 93.8% of total assets at September 30, 2021, and 93.5% of total assets at December 31, 2020. The increase in total assets and interest earning assets for the nine months was primarily the result of increased securities and interest-bearing cash balances related to strong core deposit growth.

 

“The third quarter was another strong quarter for Finward Bancorp, with earnings steady from the prior quarter. Commercial loan demand is healthy, and mortgage lending activity was stable from the prior quarter. Nearly 85% of our employees have been vaccinated, allowing us to focus on our customers and our business strategy. Overall, economic conditions remain strong locally, and we are well positioned to take advantage of opportunities in the market,” said Benjamin Bochnowski, President & CEO. “PPP fees continue to come in to support income, and interest expense saw further reduction. Other bank services such as Wealth Management are outperforming last year’s levels. Credit is healthy, with another quarter of net recoveries and normalized provision levels.”

 

“We are also focusing on the best ways to serve our customers as we work on closing and integrating our pending merger with Royal Financial. We recently announced the consolidation of our three Orland Park branches down to two in response to shifting customer preferences, and executed a pilot project with Purdue University Northwest. In this innovative partnership, we were able to enter into a donation-leaseback arrangement with the University. The University will have space to help build out their economic corridor, and we will maintain a branch presence while reducing operating costs for the branch by over 60%. We expect to find similar opportunities to optimize our delivery channels in the coming quarters,” said Bochnowski. “The regulatory applications for our pending acquisition of Royal Financial have been filed, and efforts remain on track for close in the early first quarter 2022. Integration remains on track for the second quarter of 2022. Additionally, our listing application was also approved late in October, and I am proud to say that our first day of trading on the NASDAQ Capital Market was November 3, 2021. This is an important milestone in our evolution as a company and am incredibly proud of the work that our team put in to get us here,” he continued.

 

 

 

Net Interest Income

Net interest income was $36.1 million for the nine months ended September 30, 2021, an increase of $2.3 million (6.9%), compared to $33.8 million for the nine months ended September 30, 2020. The Bancorp’s net interest margin on a tax-adjusted basis was 3.49% for the nine months ended September 30, 2021, compared to 3.62% for the nine months ended September 30, 2020. Net interest income was $12.2 million for the quarter ended September 30, 2021, an increase of $512 thousand (4.4%), compared to $11.7 million for the quarter ended September 30, 2020. The Bancorp’s net interest margin on a tax-adjusted basis was 3.46% for the quarter ended September 30, 2021, compared to 3.58% for the quarter ended September 30, 2020. The increased net interest income for the quarter and the nine months was primarily the result of lower interest expense attributable to the Bancorp’s ability to manage through the current historically low interest rate cycle. The decrease in the net interest margin is a result of lower reinvestment rates on the Bancorp’s loan and securities portfolios. Management has adjusted deposit pricing to align with the current interest rate cycle and remains prepared to adjust rates paid on interest bearing deposits.

 

Noninterest Income

Noninterest income from banking activities totaled $12.1 million for the nine months ended September 30, 2021, compared to $13.4 million for the nine months ended September 30, 2020, a decrease of $1.3 million or 9.7%. Noninterest income from banking activities totaled $4.1 million for the quarter ended September 30, 2021, compared to $4.9 million for the quarter ended September 30, 2020, a decrease of $709 thousand or 14.6%. The decrease in gain on sale of loans for the current quarter and nine-month period is the result of significant refinance activity in the prior year due to the economic and rate environment, which resulted in more loans originated and sold. The increase in fees and service charges for the nine-month period is primarily the result of changes in customer usage of bank services as our community recovers from the pandemic. The increase in wealth management income for the current quarter and nine-month period is the result of the Bancorp’s continued focus on expanding its wealth management line of business. The increase in gains on the sale of securities for the current quarter is a result of current market conditions and actively managing the portfolio.

 

Noninterest Expense

Noninterest expense totaled $33.9 million for the nine months ended September 30, 2021, compared to $30.1 million for the nine months ended September 30, 2020, an increase of $3.8 million or 12.5%. Noninterest expense totaled $12.4 million for the quarter ended September 30, 2021, compared to $10.0 million for the quarter ended September 30, 2020, an increase of $2.4 million or 23.6%. The increase in compensation and benefits for the current quarter and nine-month period is primarily the result of management’s continued focus on talent management and retention. The increase in occupancy and equipment for the current quarter and nine-month period is primarily related to facilities improvement efforts aimed at enhancing technology and efficiency. The increase in data processing expense for the current quarter and nine-month period is primarily the result of increased system utilization. The increase in marketing expense for the current quarter and nine-month period is the result of increased marketing and rebranding initiatives. The increase in other operating expenses for the current quarter and nine-month period is primarily the result of investments in strategic initiatives focusing on technological advancements and growth of the organization.

 

The Bancorp’s efficiency ratio was 75.87% for the quarter ended September 30, 2021, compared to 60.66% for the quarter ended September 30, 2020. The Bancorp’s efficiency ratio was 70.26% for the nine months ended September 30, 2021, compared to 63.83% for the nine months ended September 30, 2020. The increase in the efficiency ratio is the result of lower noninterest income and higher noninterest expense. The efficiency ratio is determined by dividing total noninterest expense by the sum of net interest income and total noninterest income for the period.

 

Lending

The Bancorp’s loan portfolio totaled $956.4 million at September 30, 2021, compared to $965.1 million at December 31, 2020, a decrease of $8.8 million or 0.9%. The decrease in loan balances is primarily the result of forgiveness and payoff of Paycheck Protection Program loans, and runoff of the 1-4 family residential first lien portfolio due to continued refinance activity due to continued historically low lending rates. During the nine months ended September 30, 2021, the Bancorp originated $258.1 million in new commercial loans, compared to $269.5 million during the nine months ended September 30, 2020. During the nine months ended September 30, 2021, the Bancorp originated $120.1 million in new fixed rate mortgage loans for sale, compared to $171.2 million during the nine months ended September 30, 2020. The loan portfolio is 63.4% of earning assets and is comprised of 63.4% commercial related credits.

 

 

 

Investing

The Bancorp’s securities portfolio totaled $531.0 million at September 30, 2021, compared to $410.7 million at December 31, 2020, an increase of $120.3 million or 29.3%. The increase is attributable to increased investment in the securities portfolio. The securities portfolio represents 35.2% of earning assets and provides a consistent source of liquidity and earnings to the Bancorp. Cash and cash equivalents totaled $31.8 million at September 30, 2021, compared to $19.9 million at December 31, 2020, an increase of $11.8 million or 59.4%. The increase in cash and cash equivalents is primarily the result of customers’ continued preference toward security and liquidity of assets.

 

Funding

At September 30, 2021, core deposits totaled $1.1 billion, compared to $1.0 billion at December 31, 2020, an increase of $124.8 million or 12.3%. The increase is the result of the Bancorp’s efforts to maintain and grow core deposits. Core deposits include checking, savings, and money market accounts and represented 81.2% of the Bancorp’s total deposits at September 30, 2021. During the nine months ended September 30, 2021, balances for noninterest bearing checking, interest bearing checking, savings, and money market accounts increased. The increase in these core deposits is a result of management’s sales efforts along with customer preferences for competitively priced short-term liquid investments. At September 30, 2021, balances for certificates of deposit totaled $263.9 million, compared to $284.8 million at December 31, 2020, a decrease of $20.9 million or 7.3%. The decrease in certificate of deposits was the result of product pricing strategies to lower excess liquidity on the balance sheet. In addition, at September 30, 2021, borrowings and repurchase agreements totaled $23.8 million, compared to $19.9 million at December 31, 2020, an increase of $4.0 million or 20.1%. The increase in short-term borrowings was a result of cyclical inflows of repurchase agreement balances.

 

Asset Quality

At September 30, 2021, non-performing loans totaled $13.5 million, compared to $14.4 million at December 31, 2020, a decrease of $822 thousand or 5.7%. The Bancorp’s ratio of non-performing loans to total loans was 1.42% at September 30, 2021, compared to 1.49% at December 31, 2020. The Bancorp’s ratio of non-performing assets to total assets was 0.91% at September 30, 2021, compared to 1.06% at December 31, 2020.

 

For the nine months ended September 30, 2021, $1.3 million in provisions to the allowance for loan losses were required, compared to $1.9 million for the nine months ended September 30, 2020, a decrease of $578 thousand or 30.9%. For the nine months ended September 30, 2021, recoveries, net of charge-offs, totaled $23 thousand. At September 30, 2021, the allowance for loan losses is considered adequate by management and totaled $13.8 million. The allowance for loan losses as a percentage of total loans was 1.44% at September 30, 2021, compared to 1.29% at December 31, 2020. The allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 101.71% at September 30, 2021, compared to 86.72% at December 31, 2020.

 

Management also considers reserves on loans from acquisition activity that are not part of the allowance for loan losses. 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. At September 30, 2021, total purchased credit impaired loan reserves totaled $1.3 million compared to $2.1 million at December 31, 2020. Additionally, the Bancorp has acquired loans without evidence of credit quality deterioration since origination and has marked these loans to their fair values. As part of the fair value of loans receivable, there was a net fair value discount for loans acquired of $1.2 million at September 30, 2021, compared to $2.0 million at December 31, 2020. When these additional reserves are included on a pro forma basis, the allowance for loan losses as a percentage of total loans was 1.71% at September 30, 2021, and the allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 120.70% at September 30, 2021. See Table 1 below for a reconciliation of these non-GAAP figures to the Bancorp’s GAAP figures.

 

Capital Adequacy

At September 30, 2021, shareholders’ equity stood at $152.6 million, and tangible capital represented 8.6% of total assets. The Bancorp’s regulatory capital ratios at September 30, 2021, were 14.4% for total capital to risk-weighted assets, 13.1% for both common equity tier 1 capital to risk-weighted assets and tier 1 capital to risk-weighted assets, and 8.4% for tier 1 leverage capital to adjusted average assets. Under all regulatory capital requirements, the Bancorp is considered well capitalized. The book value of the Bancorp’s stock stood at $43.85 per share at September 30, 2021.

 

 

 

Impacts of COVID-19

The COVID-19 pandemic began to affect the Bancorp’s operations during March 2020, and as of the date of this release, continues to influence operating decisions. In response to the pandemic, the Bancorp’s management implemented the following policy actions:

 

Participating in the U.S. Small Business Administration’s Paycheck Protection Program (“PPP”), a program initiated to help small businesses maintain their workforces during the pandemic. As of September 30, 2021, the Bancorp approved 782 applications totaling $91.5 million for the first round, with an average loan size of approximately $117 thousand. These loans helped local business owners retain 10,758 employees based on the borrowers’ applications. The Bancorp’s SBA lender fee is averaging approximately 3.80% for the first round of the program, and fees will be earned over the life of the associated loans. The first round of PPP closed in August of 2020. On December 21, 2020, Congress passed the Consolidated Appropriations Act, 2021, which included provisions for a second round of PPP funding in 2021. As of September 30, 2021, the Bancorp approved 420 applications totaling $37.5 million for the second round, with an average loan size of approximately $89 thousand. These loans will help local business owners retain 4,410 employees based on the borrowers’ applications. The Bancorp’s SBA lender fee is averaging approximately 5.32% for this program, and fees will be earned over the life of the associated loans. As of September 30, 2021, the Bancorp had remaining loan balances under the Paycheck Protection Program totaling $32.9 million.

 

 

Prudently helping borrowers who are or may be unable to meet their contractual payment obligations because of the effects of COVID-19. Consistent with regulatory guidance, the Bancorp will consider deferring or modifying a loan customer’s repayment obligation if the customer’s cash flow has been negatively impacted by the pandemic. Outstanding borrower deferrals and modifications continue to decline. Loans modified to interest only payment or full payment deferral as part of the effects of COVID-19 as of September 30, 2021 and June 30, 2021, are as follows:

 

(Dollars in thousands)

 

(Unaudited)

 

As of September 30, 2021

 

Mortgage loans

   

Commercial Loans

 
   

Number of Loans

   

Recorded Investment

   

Number of Loans

   

Recorded Investment

 

Interest only

    11     $ 1,485       -     $ -  

Total $

    11     $ 1,485       -     $ -  

 

(Dollars in thousands)

 

(Unaudited)

 

As of June 30, 2021

 

Mortgage loans

   

Commercial Loans

 
   

Number of Loans

   

Recorded Investment

   

Number of Loans

   

Recorded Investment

 

Interest only

    15     $ 1,656       1     $ 2,973  

Full interest, partial principal

    -       -       2       1,021  

Full payment deferral

    1       98       -       -  

Total $

    16     $ 1,754       3     $ 3,994  

 

 

As the Bancorp continues to monitor the borrowers that are in and outside of deferral status, some loan relationships may be deemed non-performing. As of September 30, 2021, a single large commercial real estate loan relationship, which operates a hotel, with a carrying balance of $5.0 million, continued to be deemed non-performing after COVID-19 pandemic stresses negatively impacted weak operating performance which occurred prior to the pandemic. Through management’s review of the loan relationship, a specific reserve within the allowance for loan losses was allocated as of September 30, 2021. As of September 30, 2021, the customer is currently in compliance with all modified loan terms. No other material COVID-19 impacted loans that are in deferral status have been deemed non-performing at this time. As of September 30, 2021, a total of 236 loans have come out of COVID-19 related deferral status with carrying balances of $85.9 million. All of these loans continue to be performing, except one commercial real estate loan with a carrying balance of $835 thousand and several residential real estate loans with total carrying balances of $964 thousand.  

 

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 22 locations in Lake and Porter Counties in Northwest Indiana and South 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: the significant risks and uncertainties for our business, results of operations, and financial condition, as well as our regulatory capital and liquidity ratios and other regulatory requirements caused by the COVID-19 pandemic, which will depend on several factors, including the scope and duration of the pandemic, its influence on financial markets, the effectiveness of our remote work arrangements and staffing levels in branches and other operational facilities, and actions taken by governmental authorities and other third parties in response to the 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.

 

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. Further, statements about the effects of the COVID-19 pandemic on our business, operations, financial performance, and prospects may constitute forward-looking statements and are subject to the risk that the actual impacts may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable, and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties, and us.

 

Important Additional Information for Shareholders and Where to Find It

 

In connection with the proposed merger between the Bancorp and Royal Financial, Inc. (“RYFL”), the Bancorp has filed with the SEC a Registration Statement on Form S-4 that includes a Joint Proxy Statement of the Bancorp and RYFL and a Prospectus of the Bancorp (the “Joint Proxy Statement/Prospectus”), as well as other relevant documents concerning the proposed transaction. SHAREHOLDERS AND INVESTORS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE JOINT PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY CONTAIN IMPORTANT INFORMATION.

 

 

 

The Joint Proxy Statement/Prospectus and other relevant materials, and any other documents the Bancorp has filed with the SEC, may be obtained free of charge at the SEC’s website at www.sec.gov. In addition, investors and security holders may obtain copies of the documents the Bancorp has filed with the SEC, free of charge, from the Bancorp at www.ibankpeoples.com under the tab “Investor Relations – SEC Filings.” Alternatively, these documents can be obtained free of charge from the Bancorp upon written request to Finward Bancorp, Attn: Shareholder Services, 9204 Columbia Avenue, Munster, Indiana 46321, or by calling (219) 836-4400, and from RYFL upon written request to Royal Financial, Inc., Attn: Corporate Secretary, 9226 South Commercial Avenue, Chicago, Illinois 60617, or by calling (773) 768-4800. The information available through the Bancorp’s website is not and shall not be deemed part of this press release or incorporated by reference into other filings the Bancorp makes with the SEC.

 

The Bancorp and RYFL and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from the stockholders of the Bancorp and RYFL in connection with the proposed merger. Information about the directors and executive officers of the Bancorp is set forth in the Bancorp’s Annual Report on Form 10-K filed with the SEC on March 22, 2021, and in the proxy statement for the Bancorp’s 2021 annual meeting of shareholders, as filed with the SEC on Schedule 14A on March 31, 2021. Additional information regarding the interests of these participants and any other persons who may be deemed participants in the transaction may be obtained by reading the Joint Proxy Statement/Prospectus regarding the proposed merger. Free copies of this document may be obtained as described in the preceding paragraph.

 

This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval.

 

Disclosure Regarding Non-GAAP Measures

 

This press release includes certain financial measures that are identified as non-GAAP. However, certain non-GAAP performance measures are used by management to evaluate and measure the Bancorp’s performance. Although these non-GAAP financial measures are frequently used by investors to evaluate a financial institution, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP. This supplemental information should not be considered in isolation or as a substitute for the related GAAP measures. See the attached Table 1 at the end of this press release for a reconciliation of the non-GAAP earnings measures identified herein and their most comparable GAAP measures.

 

 

 

Finward Bancorp

Quarterly Financial Report

 

Key Ratios

 

Three months ended,

   

Nine months ended,

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2021

   

2020

   

2020

   

2021

   

2020

 

Return on equity

    8.90 %     9.17 %     11.94 %     8.59 %     12.83 %     9.96 %     11.96 %

Return on assets

    0.87 %     0.90 %     1.18 %     0.88 %     1.27 %     0.98 %     1.20 %

Basic earnings per share

  $ 1.02     $ 1.03     $ 1.30     $ 1.00     $ 1.35     $ 3.35     $ 3.65  

Diluted earnings per share

  $ 1.02     $ 1.03     $ 1.30     $ 1.00     $ 1.35     $ 3.35     $ 3.65  

Yield on loans

    4.28 %     4.21 %     4.41 %     4.61 %     4.62 %     4.30 %     4.69 %

Yield on security investments

    1.94 %     1.96 %     2.02 %     1.81 %     1.91 %     1.97 %     2.13 %

Total yield on earning assets

    3.36 %     3.38 %     3.59 %     3.77 %     3.75 %     3.44 %     3.96 %

Cost of deposits

    0.13 %     0.16 %     0.19 %     0.26 %     0.33 %     0.16 %     0.49 %

Cost of repurchase agreements

    0.25 %     0.28 %     0.28 %     0.33 %     0.37 %     0.27 %     0.69 %

Cost of borrowed funds

    9.76 %     0.47 %     2.70 %     2.74 %     2.77 %     3.09 %     2.69 %

Total cost of funds

    0.13 %     0.16 %     0.20 %     0.27 %     0.35 %     0.16 %     0.52 %

Net interest margin - tax equivalent

    3.46 %     3.42 %     3.58 %     3.66 %     3.58 %     3.49 %     3.62 %

Noninterest income / average assets

    1.02 %     0.92 %     1.12 %     1.27 %     1.32 %     1.02 %     1.27 %

Noninterest expense / average assets

    3.04 %     2.76 %     2.73 %     3.09 %     2.72 %     2.85 %     2.86 %

Net noninterest margin / average assets

    -2.02 %     -1.84 %     -1.61 %     -1.83 %     -1.40 %     -1.83 %     -1.58 %

Efficiency ratio

    75.87 %     70.79 %     64.14 %     68.40 %     60.66 %     70.26 %     63.83 %

Effective tax rate

    7.04 %     9.96 %     14.09 %     6.15 %     17.18 %     10.78 %     16.82 %

Dividend declared per common share

  $ 0.31     $ 0.31     $ 0.31     $ 0.31     $ 0.31     $ 0.93     $ 0.93  
                                                         
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

                 
   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

                 
   

2021

   

2021

   

2021

   

2020

   

2020

                 

Net worth / total assets

    9.48 %     9.70 %     9.57 %     10.14 %     9.99 %                

Book value per share

  $ 43.85     $ 44.71     $ 42.76     $ 43.80     $ 42.70                  

Non-performing assets to total assets

    0.91 %     0.85 %     0.92 %     1.06 %     1.11 %                

Non-performing loans to total loans

    1.42 %     1.27 %     1.32 %     1.49 %     1.54 %                

Allowance for loan losses to non-performing loans

    101.71 %     111.13 %     101.49 %     86.72 %     71.14 %                

Allowance for loan losses to loans outstanding

    1.44 %     1.42 %     1.34 %     1.29 %     1.10 %                

Foreclosed real estate to total assets

    0.01 %     0.02 %     0.03 %     0.04 %     0.03 %                

 

 

 

Finward Bancorp

Quarterly Financial Report

 

Balance Sheet Data

                                       

(Dollars in thousands)

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

           

(Unaudited)

 
   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2021

   

2021

   

2021

   

2020

   

2020

 

Total assets

  $ 1,609,924     $ 1,603,513     $ 1,555,348     $ 1,496,292     $ 1,479,954  

Cash & cash equivalents

    31,765       68,625       68,009       19,922       84,447  

Certificates of deposit in other financial institutions

    977       1,471       1,474       1,897       1,901  

Securities - available for sale

    531,010       473,927       422,868       410,669       324,181  
                                         

Loans receivable:

                                       

Commercial real estate

  $ 309,905     $ 315,087     $ 304,851     $ 298,257     $ 285,701  

Residential real estate

    268,798       268,649       276,728       286,048       284,381  

Commercial business

    125,922       149,414       163,896       158,140       184,406  

Construction and land development

    110,289       104,154       97,400       93,562       89,176  

Multifamily

    56,869       53,639       51,933       50,571       50,701  

Home equity

    35,652       36,684       36,222       39,233       42,127  

Manufactured Homes

    32,857       26,453       26,260       24,232       21,991  

Government

    9,841       8,462       9,372       10,142       13,205  

Consumer

    650       544       438       1,025       467  

Farmland

    205       309       315       215       218  

Total loans

  $ 950,988     $ 963,395     $ 967,415     $ 961,425     $ 972,373  
                                         

Deposits:

                                       

Core deposits:

                                       

Noninterest bearing checking

  $ 287,376     $ 275,819     $ 286,969     $ 241,620     $ 258,170  

Interest bearing checking

    315,575       307,148       279,984       274,867       258,734  

Savings

    284,681       277,944       271,910       254,108       240,215  

Money market

    254,671       253,427       245,750       246,916       238,098  
Total core deposits     1,142,303       1,114,338       1,084,613       1,017,511       995,217  

Certificates of deposit

    263,897       280,758       282,081       284,828       285,439  
Total deposits   $ 1,406,200     $ 1,395,096     $ 1,366,694     $ 1,302,339     $ 1,280,656  
                                         

Borrowings and repurchase agreements

  $ 23,844     $ 24,399     $ 15,917     $ 19,860     $ 31,145  

Stockholder's equity

    152,569       155,569       148,770       151,689       147,873  

 

 

 

Finward Bancorp

Quarterly Financial Report

 

Consolidated Statements of Income

 

Three months ended,

   

Nine months ended,

 

(Dollars in thousands)

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2021

   

2020

   

2020

   

2021

   

2020

 

Interest income:

                                                       

Loans

  $ 10,270     $ 10,275     $ 10,746     $ 11,278     $ 11,263     $ 31,291     $ 33,589  

Securities & short-term investments

    2,396       2,160       1,981       1,733       1,573       6,537       5,021  

Total interest income

    12,666       12,435       12,727       13,011       12,836       37,828       38,610  

Interest expense:

                                                       

Deposits

    452       549       651       827       1,050       1,652       4,494  

Borrowings

    14       14       30       77       98       58       342  

Total interest expense

    466       563       681       904       1,148       1,710       4,836  

Net interest income

    12,200       11,872       12,046       12,107       11,688       36,118       33,774  

Provision for loan losses

    139       576       578       1,816       849       1,293       1,871  

Net interest income after provision for loan losses

    12,061       11,296       11,468       10,291       10,839       34,825       31,903  

Noninterest income:

                                                       

Gain on sale of loans held-for-sale, net

    1,229       1,116       2,049       1,551       2,420       4,394       6,037  

Fees and service charges

    1,473       1,471       1,066       1,488       1,473       4,010       3,673  

Wealth management operations

    604       576       607       533       537       1,787       1,605  

Gain on sale of securities, net

    590       269       417       974       197       1,276       1,374  

Increase in cash value of bank owned life insurance

    180       188       169       174       177       537       534  

Gain on sale of foreclosed real estate, net

    -       36       (9 )     (49 )     24       27       127  

Other

    70       24       14       30       27       108       97  

Total noninterest income

    4,146       3,680       4,313       4,701       4,855       12,139       13,447  

Noninterest expense:

                                                       

Compensation and benefits

    6,042       5,897       5,685       6,408       5,517       17,624       16,447  

Occupancy and equipment

    1,380       1,324       1,372       1,079       1,150       4,076       3,854  

Data processing

    872       597       528       596       583       1,997       1,671  

Marketing

    334       195       199       168       183       728       571  

Federal deposit insurance premiums

    236       204       180       217       209       620       564  

Other

    3,537       2,793       2,529       3,028       2,393       8,859       7,033  

Total noninterest expense

    12,401       11,010       10,493       11,496       10,035       33,904       30,140  

Income before income taxes

    3,806       3,966       5,288       3,496       5,659       13,060       15,210  

Income tax expenses

    268       395       745       735       972       1,408       2,559  

Net income

  $ 3,538     $ 3,571     $ 4,543     $ 2,761     $ 4,687     $ 11,652     $ 12,651  

 

 

Finward Bancorp

Quarterly Financial Report

 

Asset Quality

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

           

(Unaudited)

 

(Dollars in thousands)

 

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2021

   

2021

   

2021

   

2020

   

2020

 

Nonaccruing loans

  $ 11,027     $ 12,025     $ 12,257     $ 13,799     $ 14,481  

Accruing loans delinquent more than 90 days

    2,516       248       599       566       579  

Securities in non-accrual

    1,011       970       944       929       879  

Foreclosed real estate

    81       368       491       538       501  

Total nonperforming assets

  $ 14,635     $ 13,611     $ 14,291     $ 15,832     $ 16,440  
                                         

Allowance for loan losses (ALL):

                                       

ALL specific allowances for impaired loans

  $ 1,904     $ 1,770     $ 1,884     $ 1,775     $ 1,330  

ALL general allowances for loan portfolio

    11,870       11,869       11,163       10,683       9,384  

Total ALL

  $ 13,774     $ 13,639     $ 13,047     $ 12,458     $ 10,714  
                                         

Troubled Debt Restructurings:

                                       

Nonaccruing troubled debt restructurings, non-compliant (1) (2)

  $ 1,126     $ 1,269     $ 407     $ 155     $ 441  

Nonaccruing troubled debt restructurings, compliant (2)

    102       -       366       383       113  

Accruing troubled debt restructurings

    1,427       1,182       1,210       1,583       1,536  

Total troubled debt restructurings

  $ 2,655     $ 2,451     $ 1,983     $ 2,121     $ 2,090  

 

 

(1)

"non-compliant" refers to not being within the guidelines of the restructuring agreement

 

(2)

included in nonaccruing loan balances presented above

 


 

   

(Unaudited)

         
   

September 30,

   

Required

 
   

2021

   

To Be Well

 
   

Actual Ratio

   

Capitalized

 

Capital Adequacy Bancorp

               

Common equity tier 1 capital to risk-weighted assets

    13.1 %     N/A  

Tier 1 capital to risk-weighted assets

    13.1 %     N/A  

Total capital to risk-weighted assets

    14.4 %     N/A  

Tier 1 capital to adjusted average assets

    8.4 %     N/A  
                 

Capital Adequacy Bank

               

Common equity tier 1 capital to risk-weighted assets

    12.8 %     6.5 %

Tier 1 capital to risk-weighted assets

    12.8 %     8.0 %

Total capital to risk-weighted assets

    14.1 %     10.0 %

Tier 1 capital to adjusted average assets

    8.2 %     5.0 %
 

Quarter-to-Date

                                               

(Dollars in thousands)

 

Average Balances, Interest, and Rates

 

(unaudited)

 

September 30, 2021

   

September 30, 2020

 
   

Average
Balance

   

Interest

   

Rate (%)

   

Average
Balance

   

Interest

   

Rate (%)

 

ASSETS

                                               

Interest bearing deposits in other financial institutions

  $ 53,786     $ 12       0.09     $ 72,920     $ 22       0.12  

Federal funds sold

    1,112       -       -       719       7       3.89  

Certificates of deposit in other financial institutions

    1,262       6       1.90       1,877       10       2.13  

Securities available-for-sale

    486,993       2,363       1.94       315,090       1,506       1.91  

Loans receivable

    960,274       10,270       4.28       975,794       11,263       4.62  

Federal Home Loan Bank stock

    3,247       15       1.85       3,918       28       2.86  

Total interest earning assets

    1,506,674     $ 12,666       3.36       1,370,318     $ 12,836       3.75  

Cash and non-interest bearing deposits in other financial institutions

    41,378                       15,814                  

Allowance for loan losses

    (13,688 )                     (9,917 )                

Other noninterest bearing assets

    97,290                       98,879                  

Total assets

  $ 1,631,654                     $ 1,475,094                  
                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY

                                               

Total deposits

  $ 1,436,125     $ 452       0.13     $ 1,282,698     $ 1,050       0.33  

Repurchase agreements

    20,970       13       0.25       16,246       15       0.37  

Borrowed funds

    41       1       9.76       12,000       83       2.77  

Total interest bearing liabilities

    1,457,136     $ 466       0.13       1,310,944     $ 1,148       0.35  

Other noninterest bearing liabilities

    15,508                       18,034                  

Total liabilities

    1,472,644                       1,328,978                  

Total stockholders' equity

    159,010                       146,116                  

Total liabilities and stockholders' equity

  $ 1,631,654                     $ 1,475,094                  
                                                 
                                                 

Return on average assets

    0.87 %                     1.27 %                

Return on average equity

    8.90 %                     12.83 %                

Net interest margin (average earning assets)

    3.24 %   $ 12,200               3.41 %   $ 11,688          

Net interest margin (average earning assets) - tax equivalent

    3.46 %                     3.58 %                

 

Year-to-Date

                                               

(Dollars in thousands)

 

Average Balances, Interest, and Rates

 
   

September 30, 2021

   

September 30, 2020

 
   

Average
Balance

   

Interest

   

Rate (%)

   

Average
Balance

   

Interest

   

Rate (%)

 

ASSETS

                                               

Interest bearing deposits in other financial institutions

  $ 53,774     $ 33       0.08     $ 42,025     $ 91       0.29  

Federal funds sold

    1,064       -       -       2,716       92       4.52  

Certificates of deposit in other financial institutions

    1,443       21       1.94       1,859       35       2.51  

Securities available-for-sale

    435,119       6,428       1.97       295,073       4,708       2.13  

Loans receivable

    970,740       31,291       4.30       954,985       33,589       4.69  

Federal Home Loan Bank stock

    3,535       55       2.07       3,916       95       3.23  

Total interest earning assets

    1,465,675     $ 37,828       3.44       1,300,574     $ 38,610       3.96  

Cash and non-interest bearing deposits in other financial institutions

    37,186                       17,530                  

Allowance for loan losses

    (13,205 )                     (9,508 )                

Other noninterest bearing assets

    97,674                       98,611                  

Total assets

  $ 1,587,330                     $ 1,407,207                  
                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY

                                               

Total deposits

  $ 1,395,883     $ 1,652       0.16     $ 1,222,497     $ 4,494       0.49  

Repurchase agreements

    17,458       35       0.27       13,959       72       0.69  

Borrowed funds

    992       23       3.09       13,386       270       2.69  

Total interest bearing liabilities

    1,414,333     $ 1,710       0.16       1,249,842     $ 4,836       0.52  

Other noninterest bearing liabilities

    17,052                       16,270                  

Total liabilities

    1,431,385                       1,266,112                  

Total stockholders' equity

    155,945                       141,095                  

Total liabilities and stockholders' equity

  $ 1,587,330                     $ 1,407,207                  
                                                 
                                                 

Return on average assets

    0.98 %                     1.20 %                

Return on average equity

    9.96 %                     11.96 %                

Net interest margin (average earning assets)

    3.29 %   $ 36,118               3.46 %   $ 33,774          

Net interest margin (average earning assets) - tax equivalent

    3.49 %                     3.62 %                
                      3.28                       3.44  
 

 

 

Table 1 - Reconciliation of the Non-GAAP Performance Ratios

                               
                                   
 

(Dollars in thousands)

 

Three Months Ended

   

Nine Months Ended

 
 

(unaudited)

 

September 30, 2021

   

September 30, 2020

   

September 30, 2021

   

September 30, 2020

 
 

Calculation of core net income

                               
 

Net income

  $ 3,538     $ 4,687     $ 11,652     $ 12,651  
 

Realized loss/(gain) on securities

    (590 )     (197 )     (1,276 )     (1,374 )
 

Core deposit accretion

    249       249       745       745  
 

Purchase discount amortization

    (271 )     (398 )     (897 )     (1,430 )
 

Related tax benefit/(cost)

    129       73       300       432  

(A)

Core net income

  $ 3,055     $ 4,414     $ 10,524     $ 11,024  
                                   
 

Calculation of core diluted earnings per share

                               

(A)

Core net income

  $ 3,055     $ 4,414     $ 10,524     $ 11,024  
 

Diluted average common shares outstanding

    3,479,139       3,463,136       3,476,406       3,461,598  
 

Core diluted earnings per share

  $ 0.88     $ 1.27     $ 3.03     $ 3.18  
                                   
 

Calculation of core return on average assets

                               

(A)

Core net income

  $ 3,055     $ 4,414     $ 10,524     $ 11,024  
 

Average total assets

    1,631,654       1,475,094       1,587,330       1,407,207  
 

Core return on average assets

    0.75 %     1.20 %     0.88 %     1.04 %
                                   
 

Calculation of core pre-provision net revenue

                               
 

Net interest income

  $ 12,200     $ 11,688     $ 36,118     $ 33,774  
 

Non-interest income

    4,146       4,855       12,139       13,447  
 

Non-interest expense

    (12,401 )     (10,035 )     (33,904 )     (30,140 )
 

Pre-provision net revenue

    3,945       6,508       14,353       17,081  
 

Realized loss/(gain) on securities

    (590 )     (197 )     (1,276 )     (1,374 )
 

Core deposit accretion

    249       249       745       745  
 

Purchase discount amortization

    (271 )     (398 )     (897 )     (1,430 )

(B)

Core pre-provision net revenue

  $ 3,333     $ 6,162     $ 12,925     $ 15,022  
                                   
 

Calculation of core pre-provision net revenue to average assets

                               

(B)

Core pre-provision net revenue

  $ 3,333     $ 6,162     $ 12,925     $ 15,022  
 

Average total assets

    1,631,654       1,475,094       1,587,330       1,407,207  
 

Core pre-provision net revenue to average assets

    0.82 %     1.67 %     1.09 %     1.42 %
                                   
 

Calculation of tangible assets (excluding PPP)

                               
 

Total assets

  $ 1,609,924     $ 1,474,034     $ 1,609,924     $ 1,474,034  
 

Goodwill

    (11,109 )     (11,109 )     (11,109 )     (11,109 )
 

Other Intangibles

    (3,374 )     (4,368 )     (3,374 )     (4,368 )
 

Paycheck Protection Plan ("PPP") loans

    (32,892 )     (91,453 )     (32,892 )     (91,453 )

(C)

Tangible assets (excluding PPP)

  $ 1,562,549     $ 1,367,104     $ 1,562,549     $ 1,367,104  
                                   
 

Calculation of tangible common equity

                               
 

Total stockholder's equity

  $ 152,569     $ 147,873     $ 152,569     $ 147,873  
 

Goodwill

    (11,109 )     (11,109 )     (11,109 )     (11,109 )
 

Other intangibles

    (3,374 )     (4,368 )     (3,374 )     (4,368 )

(D)

Tangible common equity

  $ 138,086     $ 132,396     $ 138,086     $ 132,396  
                                   
 

Calculation of tangible common equity to tangible assets (excluding PPP)

                         

(D)

Tangible common equity

  $ 138,086     $ 132,396     $ 138,086     $ 132,396  

(C)

Tangible assets (excluding PPP)

    1,562,549       1,367,104       1,562,549       1,367,104  
 

Tangible common equity to tangible assets

    8.84 %     9.68 %     8.84 %     9.68 %
                                   
 

Calculation of average tangible common equity

                               
 

Average stockholder's common equity

  $ 159,010     $ 146,116     $ 155,945     $ 141,095  
 

Average goodwill

    (11,109 )     (11,109 )     (11,109 )     (11,109 )
 

Average other intangibles

    (3,523 )     (4,517 )     (3,768 )     (4,763 )

(E)

Average tangible stockholders' common equity

  $ 144,378     $ 130,490     $ 141,068     $ 125,223  
                                   
 

Calculation of core return on average common equity

                               

(A)

Core net income

  $ 3,055     $ 4,414     $ 10,524     $ 11,024  

(E)

Average tangible common equity

    144,378       130,490       141,068       125,223  
 

Core return on average common equity

    8.46 %     13.53 %     9.95 %     11.74 %

 

 

 

                                   
 

Calculation of core yield on loans

                               
 

Interest income on loans

  $ 10,270     $ 11,263     $ 31,291     $ 33,589  
 

Loan accretion income

    (271 )     (398 )     (897 )     (1,430 )
 

Adjusted interest income on loans

    9,999       10,865       30,394       32,159  
 

Average loan balances

    960,274       975,794       970,740       954,985  
 

Core yield on loans

    4.17 %     4.45 %     4.17 %     4.49 %
                                   
 

Calculation of adjusted allowance for loan loss to total loans

                               
 

Allowance for loan losses

  $ (13,774 )   $ (9,866 )   $ (13,774 )   $ (9,866 )
 

Additional reserves not part of the allowance for loan loss

    (2,572 )     (4,587 )     (2,572 )     (4,587 )

(F)

Adjusted allowance for loan loss

    (16,346 )     (14,453 )     (16,346 )     (14,453 )
 

Total loans

    956,352       981,902       956,352       981,902  
 

Adjusted allowance for loan loss to total loans

    1.71 %     1.47 %     1.71 %     1.47 %
                                   
 

Calculation of adjusted allowance for loan loss to nonperforming loans

                         

(F)

Adjusted allowance for loan loss

  $ (16,346 )   $ (14,453 )   $ (16,346 )   $ (14,453 )
 

Nonperforming loans

    13,543       15,060       13,543       15,060  
 

Adjusted allowance for loan loss to nonperforming loans (coverage ratios)

    120.70 %     95.97 %     120.70 %     95.97 %
                                   
 

Calculation of adjusted allowance for loan loss to total loans excluding PPP

                         

(F)

Adjusted allowance for loan loss

  $ (16,346 )   $ (14,453 )   $ (16,346 )   $ (14,453 )
 

Total loans

    956,352       975,794       956,352       954,985  
 

PPP loans

    (32,892 )     (91,453 )     (32,892 )     (91,453 )
 

Total loans excluding PPP

    923,460       884,341       923,460       863,532  
 

Adjusted allowance for loan loss to total loans excluding PPP

    1.77 %     1.63 %     1.77 %     1.67 %
                                   
 

Calculation of core revenue

                               
 

Net interest income

  $ 12,200     $ 11,688     $ 36,118     $ 33,774  
 

Non-interest income

    4,146       4,855       12,139       13,447  
 

Realized loss/(gain) on securities

    (590 )     (197 )     (1,276 )     (1,374 )

(G)

Core revenue

  $ 15,756     $ 16,346     $ 46,981     $ 45,847  
                                   
 

Calculation of core non-interest expense

                               
 

Non-interest expense

  $ 12,401     $ 10,035     $ 33,904     $ 30,140  
 

Core deposit accretion

    249       249       745       745  
 

Purchase discount amortization

    (271 )     (398 )     (897 )     (1,430 )

(H)

Core non-interest expense

  $ 12,379     $ 9,886     $ 33,752     $ 29,455  
                                   
 

Calculation of core efficiency ratio

                               

(H)

Core non-interest expense

  $ 12,379     $ 9,886     $ 33,752     $ 29,455  

(G)

Core revenue

    15,756       16,346       46,981       45,847  
 

Core efficiency ratio

    78.57 %     60.48 %     71.84 %     64.25 %
                                   
 

Calculation of core non-interest expense to total average assets

                               

(H)

Core non-interest expense

  $ 12,379     $ 9,886     $ 33,752     $ 29,455  
 

Average total assets

    1,631,654       1,475,094       1,587,330       1,407,207  
 

Core non-interest expense to total average assets

    0.76 %     0.67 %     2.13 %     2.09 %
                                   
 

Calculation of tax adjusted net interest margin

                               
 

Net interest income

  $ 12,200     $ 11,688     $ 36,118     $ 33,774  
 

Tax adjusted interest on securities and loans

    851       567       2,273       1,497  
 

Adjusted net interest income

    13,051       12,255       38,391       35,271  
 

Total average earning assets

    1,506,674       1,370,318       1,465,675       1,300,574  
 

Tax adjusted net interest margin

    3.46 %     3.58 %     3.49 %     3.62 %