Exhibit 99.1.

 

FOR IMMEDIATE RELEASE FOR FURTHER INFORMATION
JANUARY 26, 2022 CONTACT SHAREHOLDER SERVICES
  (219) 853-7575

                                    

FINWARD BANCORP

ANNOUNCES EARNINGS FOR THE QUARTER AND TWELVE MONTHS ENDED

DECEMBER 31, 2021

 

Munster, Indiana - Finward Bancorp (Nasdaq: FNWD) (the “Bancorp”), the holding company for Peoples Bank (the “Bank”), reported net income of $15.0 million, or $4.30 per share, for the twelve months ended December 31, 2021. Net income for the twelve months ended December 31, 2021, decreased by $969 thousand (6.1%), from the twelve months ended December 31, 2020, primarily due to higher noninterest expense and lower noninterest income. For the twelve months ended December 31, 2021, the return on average assets (ROA) was 0.95% and the return on average equity (ROE) was 9.61%. In connection with the acquisition of Royal Financial, Inc. (OTCQX: RYFL) (“Royal”), which will close in the first quarter of 2022, the Bancorp incurred one-time expenses of approximately $838 thousand in the year ending 2021.

 

Excluding the one-time Royal acquisition costs, the Bancorp’s net income, as adjusted, was $15.7 million, or $4.52 per share, for the twelve months ended December 31, 2021. Excluding these same one-time Royal acquisition costs, the Bancorp’s ROA, as adjusted, was 1.00% and its ROE, as adjusted, was 10.11% for 2021. See Table 1 below for a reconciliation of these non-GAAP figures to the Bancorp’s GAAP figures.

 

For the quarter ended December 31, 2021, the Bancorp’s net income totaled $3.3 million, or $0.95 per share. Net income for the quarter ended December 31, 2021, increased by $550 thousand (19.9%), from the quarter ended December 31, 2020, primarily due to higher net interest income and lower income tax expense. For the fourth quarter of 2021, the ROA was 0.83% and the ROE was 8.56%.

 

During the twelve months ended December 31, 2021, total assets increased by $124.5 million (8.3%), with interest-earning assets increasing by $125.1 million (8.9%). On December 31, 2021, interest-earning assets totaled $1.5 billion compared to $1.4 billion at December 31, 2020. Earning assets represented 94.0% of total assets at December 31, 2021, and 93.5% of total assets at December 31, 2020. The increase in total assets and interest earning assets for the twelve months was primarily the result of increased securities and interest-bearing cash balances related to strong core deposit growth.

 

“2021 was a strong year coming off the record earnings we saw in 2020. We made significant investments in the future of the business in 2021, including a rebranding of Peoples Bank and investments in implementing Salesforce and nCino. Fourth quarter earnings were also impacted by roughly $838 thousand in one-time expenses related to the closing and integration of our pending Royal Financial acquisition. The merger is on track to close by the end of January, and we anticipate the significant portion of the remaining one-time expenses to be recognized in the first quarter. We will also benefit from initiatives related to our branch network and look to expand on our pilot branch closure in 2022,” said Benjamin Bochnowski, CEO.

 

“Asset quality was significantly improved as we were able to resolve a long-standing problem loan. We had an excellent opportunity to improve asset quality and have positioned the Bank for stability in the credit portfolio heading into 2022, with a strong allowance that we believe keeps us well reserved against any unexpected problems related to larger macroeconomic forces. Wage inflation, interest rates, and COVID all are headwinds for 2022, but we are actively managing the balance sheet and we continue to actively manage expenses to thrive in this uncertain environment,” he continued. “I remain extremely proud of our team and our dedication to our mission and our future as we navigate the next phase of the pandemic together.”

 

 

 

Net Interest Income

Net interest income was $48.6 million for the twelve months ended December 31, 2021, an increase of $2.7 million (5.9%), compared to $45.9 million for the twelve months ended December 31, 2020. The Bancorp’s net interest margin on a tax-adjusted basis was 3.51% for the twelve months ended December 31, 2021, compared to 3.63% for the twelve months ended December 31, 2020. Net interest income was $12.5 million for the quarter ended December 31, 2021, an increase of $350 thousand (2.9%), compared to $12.1 million for the quarter ended December 31, 2020. The Bancorp’s net interest margin on a tax-adjusted basis was 3.58% for the quarter ended December 31, 2021, compared to 3.68% for the quarter ended December 31, 2020. The increased net interest income for the quarter and the twelve 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 and higher securities income from additional investments in the securities portfolio. 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 as the rate cycle shifts.

 

Noninterest Income

Noninterest income from banking activities totaled $15.9 million for the twelve months ended December 31, 2021, compared to $18.1 million for the twelve months ended December 31, 2020, a decrease of $2.2 million or 12.1%. Noninterest income from banking activities totaled $3.8 million for the quarter ended December 31, 2021, compared to $4.7 million for the quarter ended December 31, 2020, a decrease of $893 thousand or 19.0%. The decrease in gain on sale of loans for the current quarter and twelve-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 twelve-month period is primarily the result of the Bancorp’s efforts to provide products and services to help customers be more successful, including debit card and ATM services. The increase in wealth management income for the current quarter and twelve-month period is the result of the Bancorp’s continued focus on expanding its wealth management line of business. The decrease in gains on the sale of securities for the current quarter and twelve-month period is a result of current market conditions and actively managing the portfolio.

 

Noninterest Expense

Noninterest expense totaled $46.6 million for the twelve months ended December 31, 2021, compared to $41.6 million for the twelve months ended December 31, 2020, an increase of $5.0 million or 12.0%. Noninterest expense totaled $12.7 million for the quarter ended December 31, 2021, compared to $11.5 million for the quarter ended December 31, 2020, an increase of $1.2 million or 10.8%. The increase in compensation and benefits for the current quarter and twelve-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 twelve-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 twelve-month period is primarily the result of increased system utilization and investment in technological advancements such as Salesforce and nCino. The increase in marketing expense for the current quarter and twelve-month period is the result of increased marketing and rebranding initiatives. The increase in other operating expenses for the current quarter and twelve-month period is primarily the result of investments in strategic initiatives focusing on growth of the organization, such as the planned acquisition of Royal Financial.

 

The Bancorp’s efficiency ratio was 78.28% for the quarter ended December 31, 2021, compared to 68.40% for the quarter ended December 31, 2020. The Bancorp’s efficiency ratio was 72.28% for the twelve months ended December 31, 2021, compared to 65.03% for the twelve months ended December 31, 2020. The increase in the efficiency ratio is the result of lower noninterest income and higher noninterest expense. Excluding the one-time acquisition expenses associated with the Royal transaction, the efficiency ratio would have decreased to 70.98% for the twelve months ended December 31, 2021. See Table 1 below for a reconciliation of the non-GAAP figure to the Bancorp’s GAAP efficiency ratio. 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 $966.7 million at December 31, 2021, compared to $965.1 million at December 31, 2020, an increase of $1.6 million or 0.2%. The increase in loan balances is primarily the result of organic loan growth offset against loan paydowns and forgiveness within the PPP portfolio. During the twelve months ended December 31, 2021, the Bancorp originated $339.9 million in new commercial loans, compared to $333.3 million during the twelve months ended December 31, 2020. During the twelve months ended December 31, 2021, the Bancorp originated $153.1 million in new fixed rate mortgage loans for sale, compared to $224.9 million during the twelve months ended December 31, 2020. The loan portfolio is 63.4% of earning assets and is comprised of 64.4% commercial related credits.

 

 

 

In addition, the Bancorp participates 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 December 31, 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 December 31, 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 December 31, 2021, the Bancorp had remaining loan balances under the Paycheck Protection Program totaling $22.1 million.

 

Investing

The Bancorp’s securities portfolio totaled $526.9 million at December 31, 2021, compared to $410.7 million at December 31, 2020, an increase of $116.2 million or 28.3%. The increase is attributable to the investment of additional liquidity from the growth in core deposits. The securities portfolio represents 34.6% of earning assets and provides a consistent source of liquidity and earnings to the Bancorp. Cash and cash equivalents totaled $33.2 million at December 31, 2021, compared to $19.9 million at December 31, 2020, an increase of $13.3 million or 66.5%. 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

At December 31, 2021, core deposits totaled $1.2 billion, compared to $1.0 billion at December 31, 2020, an increase of $177.5 million or 17.4%. 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 83.3% of the Bancorp’s total deposits at December 31, 2021. During the twelve months ended December 31, 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 December 31, 2021, balances for certificates of deposit totaled $239.2 million, compared to $284.8 million at December 31, 2020, a decrease of $45.6 million or 16.0%. The decrease in certificate of deposits was the result of product pricing strategies to lower excess liquidity on the balance sheet. In addition, at December 31, 2021, borrowings and repurchase agreements totaled $14.6 million, compared to $19.9 million at December 31, 2020, a decrease of $5.3 million or 26.6%. The decrease in borrowings was a result of the availability of deposits to fund growth in the Bancorp’s asset base.

 

Asset Quality

At December 31, 2021, non-performing loans totaled $7.3 million, compared to $14.4 million at December 31, 2020, a decrease of $7.1 million or 49.5%. The Bancorp’s ratio of non-performing loans to total loans was 0.75% at December 31, 2021, compared to 1.49% at December 31, 2020. The Bancorp’s ratio of non-performing assets to total assets was 0.51% at December 31, 2021, compared to 1.06% at December 31, 2020. The improvement in both ratios is the result of the strategic sale of one large impaired commercial hotel loan that had a carrying balance of $5.1 million at the time of the sale.

 

For the twelve months ended December 31, 2021, $1.5 million in provisions to the allowance for loan losses were required, compared to $3.7 million for the twelve months ended December 31, 2020, a decrease of $2.2 million or 59.1%. For the twelve months ended December 31, 2021, charge-offs, net of recoveries, totaled $624 thousand. At December 31, 2021, the allowance for loan losses is considered adequate by management and totaled $13.3 million. The allowance for loan losses as a percentage of total loans was 1.38% at December 31, 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 183.76% at December 31, 2021, compared to 86.72% at December 31, 2020. The improvement in the coverage ratio as of December 31, 2021 is the result of the strategic sale of one large impaired commercial hotel loan that had a carrying balance of $5.1 million at the time of the sale.

 

 

 

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 December 31, 2021, total purchased credit impaired loan reserves totaled $1.4 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 $1.1 million at December 31, 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 1.63% at December 31, 2021, and the allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 217.20% at December 31, 2021. See Table 1 below for a reconciliation of these non-GAAP figures to the Bancorp’s GAAP figures.

 

The Bancorp continues to prudently help 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 December 31, 2021 and September 30, 2021, are as follows:

 

(Dollars in thousands)

 

(Unaudited)

 

As of December 31, 2021

 

Mortgage loans

   

Commercial Loans

 
   

Number of Loans

   

Recorded Investment

   

Number of Loans

   

Recorded Investment

 

Interest only

    6     $ 874       -     $ -  

Full payment deferral

    2       53       -       -  

Total $

    8     $ 927       -     $ -  

 

(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       -     $ -  

 

 

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 December 31, 2021, a total of 242 loans have come out of COVID-19 related deferral status with carrying balances of $86.6 million. All of these loans continue to be performing, except two commercial real estate loans with total carrying balances of $1.8 million and several residential real estate loans with total carrying balances of $1.1 million. 

 

Capital Adequacy

At December 31, 2021, shareholders’ equity stood at $156.6 million, and tangible capital represented 8.8% of total assets. The Bancorp’s regulatory capital ratios at December 31, 2021, were 14.2% for total capital to risk-weighted assets, 13.0% for both common equity tier 1 capital to risk-weighted assets and tier 1 capital to risk-weighted assets, and 8.6% for tier 1 leverage capital to adjusted average assets. Under all regulatory capital requirements, the Bancorp is considered well capitalized. The tangible book value of the Bancorp’s stock stood at $40.91 per share at December 31, 2021.

 

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 21 locations in Lake and Porter Counties in Northwest Indiana and South Chicagoland. Finward Bancorp’s common stock is listed on the Nasdaq Capital Market 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 ability to meet the closing conditions to the merger; delay in closing the merger; difficulties and delays in integrating Finward’s and Royal’s businesses or fully realizing cost savings and other benefits; business disruption following the merger; 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 Finward’s and Royal’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 the proposed transaction or other matters attributable to Finward or Royal Financial or any person acting on their 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. 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.

 

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,

   

Twelve months ended,

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

December 31,

   

December 31,

 
   

2021

   

2021

   

2021

   

2021

   

2020

   

2021

   

2020

 

Return on equity

    8.56 %     8.90 %     9.17 %     11.94 %     8.59 %     9.61 %     11.04 %

Return on assets

    0.83 %     0.87 %     0.90 %     1.18 %     0.88 %     0.95 %     1.12 %

Basic earnings per share

  $ 0.95     $ 1.02     $ 1.03     $ 1.30     $ 1.00     $ 4.30     $ 4.60  

Diluted earnings per share

  $ 0.95     $ 1.02     $ 1.03     $ 1.30     $ 1.00     $ 4.30     $ 4.60  

Yield on loans

    4.28 %     4.28 %     4.21 %     4.41 %     4.61 %     4.29 %     4.67 %

Yield on security investments

    1.94 %     1.94 %     1.96 %     2.02 %     1.81 %     1.96 %     2.03 %

Total yield on earning assets

    3.42 %     3.36 %     3.38 %     3.59 %     3.77 %     3.44 %     3.91 %

Cost of deposits

    0.10 %     0.13 %     0.16 %     0.19 %     0.26 %     0.14 %     0.43 %

Cost of repurchase agreements

    0.26 %     0.25 %     0.28 %     0.28 %     0.33 %     0.26 %     0.58 %

Cost of borrowed funds

    0.47 %     9.76 %     0.47 %     2.70 %     2.74 %     1.27 %     2.70 %

Total cost of funds

    0.10 %     0.13 %     0.16 %     0.20 %     0.27 %     0.15 %     0.45 %

Net interest margin - tax equivalent

    3.58 %     3.46 %     3.42 %     3.58 %     3.68 %     3.51 %     3.63 %

Noninterest income / average assets

    0.95 %     1.02 %     0.92 %     1.12 %     1.27 %     1.01 %     1.27 %

Noninterest expense / average assets

    3.18 %     3.04 %     2.76 %     2.73 %     3.09 %     2.96 %     2.92 %

Net noninterest margin / average assets

    -2.23 %     -2.02 %     -1.84 %     -1.61 %     -1.83 %     -1.95 %     -1.65 %

Efficiency ratio

    78.28 %     75.87 %     70.79 %     64.14 %     68.40 %     72.28 %     65.03 %

Effective tax rate

    0.18 %     7.04 %     9.96 %     14.09 %     6.15 %     8.63 %     14.83 %
                                                         

Non-performing assets to total assets

    0.51 %     0.91 %     0.85 %     0.92 %     1.06 %     0.51 %     1.06 %

Non-performing loans to total loans

    0.76 %     1.42 %     1.27 %     1.32 %     1.49 %     0.76 %     1.49 %

Allowance for loan losses to non-performing loans

    183.76 %     101.71 %     111.13 %     101.49 %     86.72 %     183.76 %     86.72 %

Allowance for loan losses to loans outstanding

    1.38 %     1.44 %     1.42 %     1.34 %     1.29 %     1.38 %     1.29 %

Foreclosed real estate to total assets

    0.00 %     0.01 %     0.02 %     0.03 %     0.04 %     0.00 %     0.04 %
                                                         

Net worth / total assets

    9.66 %     9.48 %     9.70 %     9.57 %     10.14 %     9.66 %     10.14 %

Book value per share

  $ 45.00     $ 43.85     $ 44.71     $ 42.76     $ 43.80     $ 45.00     $ 43.80  

Tangible book value per share

  $ 40.91     $ 39.69     $ 40.48     $ 38.48     $ 39.41     $ 40.91     $ 39.41  

Closing stock price

  $ 45.88     $ 41.05     $ 44.14     $ 41.82     $ 35.10     $ 45.88     $ 35.10  

Price per earnings per share

  $ 12.07     $ 10.06     $ 10.71     $ 8.04     $ 8.78     $ 10.67     $ 7.63  

Dividend declared per common share

  $ 0.31     $ 0.31     $ 0.31     $ 0.31     $ 0.31     $ 1.24     $ 1.24  

 

 

 

Finward Bancorp

 

Quarterly Financial Report

 

 

Balance Sheet Data

                                       

(Dollars in thousands)

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

         
     

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
     

2021

   

2021

   

2021

   

2021

   

2020

 

Total assets

  $ 1,620,743     $ 1,609,924     $ 1,603,513     $ 1,555,348     $ 1,496,292  

Cash & cash equivalents

    33,176       31,765       68,625       68,009       19,922  

Certificates of deposit in other financial institutions

    1,709       977       1,471       1,474       1,897  

Securities - available for sale

    526,889       531,010       473,927       422,868       410,669  
                                           

Loans receivable:

                                       

Commercial real estate

  $ 317,145     $ 309,905     $ 315,087     $ 304,851     $ 298,257  

Residential real estate

    260,134       268,798       268,649       276,728       286,048  

Commercial business

    115,772       125,922       149,414       163,896       158,140  

Construction and land development

    123,822       110,289       104,154       97,400       93,562  

Multifamily

    61,194       56,869       53,639       51,933       50,571  

Home equity

    34,612       35,652       36,684       36,222       39,233  

Manufactured Homes

    37,887       32,857       26,453       26,260       24,232  

Government

    8,991       9,841       8,462       9,372       10,142  

Consumer

    582       650       544       438       1,025  

Farmland

    -       205       309       315       215  

Total loans

  $ 960,139     $ 950,988     $ 963,395     $ 967,415     $ 961,425  
                                           

Deposits:

                                         

Core deposits:

                                       

Noninterest bearing checking

  $ 295,294     $ 287,376     $ 275,819     $ 286,969     $ 241,620  

Interest bearing checking

    333,744       315,575       307,148       279,984       274,867  

Savings

    293,976       284,681       277,944       271,910       254,108  

Money market

    271,970       254,671       253,427       245,750       246,916  
Total core deposits     1,194,984       1,142,303       1,114,338       1,084,613       1,017,511  

Certificates of deposit

    239,217       263,897       280,758       282,081       284,828  
Total deposits   $ 1,434,201     $ 1,406,200     $ 1,395,096     $ 1,366,694     $ 1,302,339  
                                           

Borrowings and repurchase agreements

  $ 14,581     $ 23,844     $ 24,399     $ 15,917     $ 19,860  

Stockholder's equity

    156,615       152,569       155,569       148,770       151,689  

 

 

 

Finward Bancorp

 

Quarterly Financial Report

 

 

Consolidated Statements of Income

 

Three months ended,

   

Twelve months ended,

 

(Dollars in thousands)

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

December 31,

   

December 31,

 
   

2021

   

2021

   

2021

   

2021

   

2020

   

2021

   

2020

 

Interest income:

                                                       

Loans

  $ 10,282     $ 10,270     $ 10,275     $ 10,746     $ 11,278     $ 41,573     $ 44,867  

Securities & short-term investments

    2,545       2,396       2,160       1,981       1,733       9,082       6,754  

Total interest income

    12,827       12,666       12,435       12,727       13,011       50,655       51,621  

Interest expense:

                                                       

Deposits

    350       452       549       651       827       2,002       5,321  

Borrowings

    20       14       14       30       77       78       419  

Total interest expense

    370       466       563       681       904       2,080       5,740  

Net interest income

    12,457       12,200       11,872       12,046       12,107       48,575       45,881  

Provision for loan losses

    216       139       576       578       1,816       1,509       3,687  

Net interest income after provision for loan losses

    12,241       12,061       11,296       11,468       10,291       47,066       42,194  

Noninterest income:

                                                       

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

    902       1,229       1,116       2,049       1,551       5,296       7,588  

Fees and service charges

    1,378       1,473       1,471       1,066       1,488       5,388       5,161  

Wealth management operations

    588       604       576       607       533       2,375       2,138  

Gain on sale of securities, net

    711       590       269       417       974       1,987       2,348  

Increase in cash value of bank owned life insurance

    178       180       188       169       174       715       708  

Gain on sale of foreclosed real estate, net

    20       -       36       (9 )     (49 )     47       78  

Other

    31       70       24       14       30       139       127  

Total noninterest income

    3,808       4,146       3,680       4,313       4,701       15,947       18,148  

Noninterest expense:

                                                       

Compensation and benefits

    6,617       6,042       5,897       5,685       6,408       24,241       22,855  

Occupancy and equipment

    1,461       1,380       1,324       1,372       1,079       5,537       4,933  

Data processing

    1,651       872       597       528       596       3,648       2,267  

Marketing

    357       334       195       199       168       1,085       732  

Federal deposit insurance premiums

    241       236       204       180       217       861       788  

Other

    2,405       3,537       2,793       2,529       3,028       11,264       10,061  

Total noninterest expense

    12,732       12,401       11,010       10,493       11,496       46,636       41,636  

Income before income taxes

    3,317       3,806       3,966       5,288       3,496       16,377       18,706  

Income tax expenses

    6       268       395       745       735       1,414       2,774  

Net income

  $ 3,311     $ 3,538     $ 3,571     $ 4,543     $ 2,761     $ 14,963     $ 15,932  

 

 

 

Finward Bancorp

 

Quarterly Financial Report

 

 

Asset Quality

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

         

(Dollars in thousands)

 

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2021

   

2021

   

2021

   

2021

   

2020

 

Nonaccruing loans

  $ 7,056     $ 11,027     $ 12,025     $ 12,257     $ 13,799  

Accruing loans delinquent more than 90 days

    205       2,516       248       599       566  

Securities in non-accrual

    992       1,011       970       944       929  

Foreclosed real estate

    -       81       368       491       538  

Total nonperforming assets

  $ 8,253     $ 14,635     $ 13,611     $ 14,291     $ 15,832  
                                         

Allowance for loan losses (ALL):

                                       

ALL specific allowances for impaired loans

  $ 684     $ 1,904     $ 1,770     $ 1,884     $ 1,775  

ALL general allowances for loan portfolio

    12,659       11,870       11,869       11,163       10,683  

Total ALL

  $ 13,343     $ 13,774     $ 13,639     $ 13,047     $ 12,458  
                                         

Troubled Debt Restructurings:

                                       

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

  $ 1,122     $ 1,126     $ 1,269     $ 407     $ 155  

Nonaccruing troubled debt restructurings, compliant (2)

    306       102       -       366       383  

Accruing troubled debt restructurings

    1,421       1,427       1,182       1,210       1,583  

Total troubled debt restructurings

  $ 2,849     $ 2,655     $ 2,451     $ 1,983     $ 2,121  

 

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

(2) included in nonaccruing loan balances presented above

 


 

   

(Unaudited)

         
   

December 31,

   

Required

 
   

2021

   

To Be Well

 
   

Actual Ratio

   

Capitalized

 

Capital Adequacy Bancorp

               

Common equity tier 1 capital to risk-weighted assets

    13.0%       N/A  

Tier 1 capital to risk-weighted assets

    13.0%       N/A  

Total capital to risk-weighted assets

    14.2%       N/A  

Tier 1 capital to adjusted average assets

    8.6%       N/A  
                 

Capital Adequacy Bank

               

Common equity tier 1 capital to risk-weighted assets

    12.7%       6.5%  

Tier 1 capital to risk-weighted assets

    12.7%       8.0%  

Total capital to risk-weighted assets

    14.0%       10.0%  

Tier 1 capital to adjusted average assets

    8.4%       5.0%  

 

 

 

Quarter-to-Date

                                               

(Dollars in thousands)

 

Average Balances, Interest, and Rates

 

(unaudited)

 

December 31, 2021

   

December 31, 2020

 
   

Average
Balance

   

Interest

   

Rate (%)

   

Average
Balance

   

Interest

   

Rate (%)

 

ASSETS

                                               

Interest bearing deposits in other financial institutions

  $ 12,516     $ 3       0.10     $ 24,352     $ 10       0.16  

Federal funds sold

    1,039       -       -       1,089       4       1.47  

Certificates of deposit in other financial institutions

    1,706       4       0.94       1,899       10       2.11  

Securities available-for-sale

    521,069       2,523       1.94       371,552       1,684       1.81  

Loans receivable

    960,606       10,282       4.28       978,943       11,278       4.61  

Federal Home Loan Bank stock

    3,247       15       1.85       3,918       25       2.55  

Total interest earning assets

    1,500,183     $ 12,827       3.42       1,381,753     $ 13,011       3.77  

Cash and non-interest bearing deposits in other financial institutions

    14,810                       14,942                  

Allowance for loan losses

    (13,790 )                     (10,988 )                

Other noninterest bearing assets

    99,837                       100,401                  

Total assets

  $ 1,601,040                     $ 1,486,108                  
                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY

                                               

Total deposits

  $ 1,403,559     $ 350       0.10     $ 1,289,401     $ 827       0.26  

Repurchase agreements

    18,771       12       0.26       17,926       15       0.33  

Borrowed funds

    6,769       8       0.47       9,059       62       2.74  

Total interest bearing liabilities

    1,429,099     $ 370       0.10       1,316,386     $ 904       0.27  

Other noninterest bearing liabilities

    17,177                       16,905                  

Total liabilities

    1,446,276                       1,333,291                  

Total stockholders' equity

    154,764                       152,817                  

Total liabilities and stockholders' equity

  $ 1,601,040                     $ 1,486,108                  
                                                 
                                                 

Return on average assets

    0.83 %                     0.88 %                

Return on average equity

    8.56 %                     8.59 %                

Net interest margin (average earning assets)

    3.32 %                     3.50 %                

Net interest margin (average earning assets) - tax equivalent

    3.58 %                     3.68 %                
                                                 

 

Year-to-Date

                                               

(Dollars in thousands)

 

Average Balances, Interest, and Rates

 

(unaudited)

 

December 31, 2021

   

December 31, 2020

 
   

Average
Balance

   

Interest

   

Rate (%)

   

Average
Balance

   

Interest

   

Rate (%)

 

ASSETS

                                               

Interest bearing deposits in other financial institutions

  $ 43,375     $ 36       0.08     $ 37,582     $ 182       0.48  

Federal funds sold

    1,058       -       -       2,307       15       0.65  

Certificates of deposit in other financial institutions

    1,509       25       1.66       1,869       45       2.41  

Securities available-for-sale

    456,783       8,951       1.96       314,298       6,392       2.03  

Loans receivable

    968,185       41,573       4.29       961,187       44,867       4.67  

Federal Home Loan Bank stock

    3,462       70       2.02       3,916       120       3.06  

Total interest earning assets

    1,474,372     $ 50,655       3.44       1,321,159     $ 51,621       3.91  

Cash and non-interest bearing deposits in other financial institutions

    14,829                       16,879                  

Allowance for loan losses

    (13,353 )                     (9,881 )                

Other noninterest bearing assets

    98,133                       99,019                  

Total assets

  $ 1,573,981                     $ 1,427,176                  
                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY

                                               

Total deposits

  $ 1,381,101     $ 2,002       0.14     $ 1,239,314     $ 5,321       0.43  

Repurchase agreements

    17,789       47       0.26       14,956       87       0.58  

Borrowed funds

    2,448       31       1.27       12,298       332       2.70  

Total interest bearing liabilities

    1,401,338     $ 2,080       0.15       1,266,568     $ 5,740       0.45  

Other noninterest bearing liabilities

    16,996                       16,333                  

Total liabilities

    1,418,334                       1,282,901                  

Total stockholders' equity

    155,647                       144,275                  

Total liabilities and stockholders' equity

  $ 1,573,981                     $ 1,427,176                  
                                                 
                                                 

Return on average assets

    0.95 %                     1.12 %                

Return on average equity

    9.61 %                     11.04 %                

Net interest margin (average earning assets)

    3.29 %                     3.47 %                

Net interest margin (average earning assets) - tax equivalent

    3.51 %                     3.63 %                

 

 

 

 

Table 1 - Reconciliation of the Non-GAAP Performance Ratios

                               
                                   
 

(Dollars in thousands)

 

Three Months Ended

   

Twelve Months Ended

 
 

(unaudited)

 

December 31, 2021

   

December 31, 2020

   

December 31, 2021

   

December 31, 2020

 
 

Calculation of core net income

                               
 

Net income

  $ 3,311     $ 2,761     $ 14,963     $ 15,932  
 

Realized loss/(gain) on securities

    (711 )     (974 )     (1,987 )     (2,348 )
 

Core deposit accretion

    249       249       994       994  
 

Purchase discount amortization

    (144 )     (489 )     (1,041 )     (1,919 )
 

Related tax benefit/(cost)

    127       255       427       687  

(A) 

Core net income

  $ 2,832     $ 1,802     $ 13,356     $ 13,346  
                                   
 

Calculation of core diluted earnings per share

                               

(A) 

Core net income

  $ 2,832     $ 1,802     $ 13,356     $ 13,346  
 

Diluted average common shares outstanding

    3,479,988       3,462,990       3,477,309       3,461,948  
 

Core diluted earnings per share

  $ 0.81     $ 0.52     $ 3.84     $ 3.86  
                                   
 

Calculation of core return on average assets

                               

(A) 

Core net income

  $ 2,832     $ 1,802     $ 13,356     $ 13,346  
 

Average total assets

    1,601,040       1,486,108       1,573,981       1,427,176  
 

Core return on average assets

    0.71 %     0.49 %     0.85 %     0.94 %
                                   
 

Calculation of core pre-provision net revenue

                               
 

Net interest income

  $ 12,457     $ 12,107     $ 48,575     $ 45,881  
 

Non-interest income

    3,808       4,701       15,947       18,148  
 

Non-interest expense

    (12,732 )     (11,496 )     (46,636 )     (41,636 )
 

Pre-provision net revenue

    3,533       5,312       17,886       22,393  
 

Realized loss/(gain) on securities

    (711 )     (974 )     (1,987 )     (2,348 )
 

Core deposit accretion

    249       249       994       994  
 

Purchase discount amortization

    (144 )     (489 )     (1,041 )     (1,919 )

(B) 

Core pre-provision net revenue

  $ 2,927     $ 4,098     $ 15,852     $ 19,120  
                                   
 

Calculation of core pre-provision net revenue to average assets

                               

(B) 

Core pre-provision net revenue

  $ 2,927     $ 4,098     $ 15,852     $ 19,120  
 

Average total assets

    1,601,040       1,486,108       1,573,981       1,427,176  
 

Core pre-provision net revenue to average assets

    0.73 %     1.10 %     1.01 %     1.34 %
                                   
 

Calculation of tangible assets (excluding PPP)

                               
 

Total assets

  $ 1,620,743     $ 1,496,292     $ 1,620,743     $ 1,496,292  
 

Goodwill

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

Other Intangibles

    (3,126 )     (4,119 )     (3,126 )     (4,119 )
 

Paycheck Protection Plan ("PPP") loans

    (22,072 )     (67,175 )     (22,072 )     (67,175 )

(C) 

Tangible assets (excluding PPP)

  $ 1,584,436     $ 1,413,889     $ 1,584,436     $ 1,413,889  
                                   
 

Calculation of tangible common equity

                               
 

Total stockholder's equity

  $ 156,615     $ 151,689     $ 156,615     $ 151,689  
 

Goodwill

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

Other intangibles

    (3,126 )     (4,119 )     (3,126 )     (4,119 )

(D) 

Tangible common equity

  $ 142,380     $ 136,461     $ 142,380     $ 136,461  
                                   
 

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

                         

(D) 

Tangible common equity

  $ 142,380     $ 136,461     $ 142,380     $ 136,461  

(C) 

Tangible assets (excluding PPP)

    1,584,436       1,413,889       1,584,436       1,413,889  
 

Tangible common equity to tangible assets

    8.99 %     9.65 %     8.99 %     9.65 %
                                   
 

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

    (3,270 )     (4,269 )     (3,643 )     (4,639 )

(E) 

Average tangible stockholders' common equity

  $ 144,631     $ 130,738     $ 141,193     $ 125,347  
                                   
 

Calculation of core return on average common equity

                               

(A) 

Core net income

  $ 2,832     $ 1,802     $ 13,356     $ 13,346  

(E) 

Average tangible common equity

    144,631       130,738       141,193       125,347  
 

Core return on average common equity

    7.83 %     5.51 %     9.46 %     10.65 %
                                   
 

Calculation of core yield on loans

                               
 

Interest income on loans

  $ 10,282     $ 11,278     $ 41,573     $ 44,867  
 

Loan accretion income

    (144 )     (489 )     (1,041 )     (1,919 )
 

Adjusted interest income on loans

    10,138       10,789       40,532       42,948  
 

Average loan balances

    960,606       978,943       968,185       961,187  
 

Core yield on loans

    4.22 %     4.41 %     4.19 %     4.47 %
                                   
 

Calculation of adjusted allowance for loan loss to total loans

                               
 

Allowance for loan losses

  $ (13,343 )   $ (12,458 )   $ (13,343 )   $ (12,458 )
 

Additional reserves not part of the allowance for loan loss

    (2,428 )     (4,098 )     (2,428 )     (4,098 )

(F) 

Adjusted allowance for loan loss

    (15,771 )     (16,556 )     (15,771 )     (16,556 )
 

Total loans

    966,720       981,902       966,720       981,902  
 

Adjusted allowance for loan loss to total loans

    1.63 %     1.69 %     1.63 %     1.69 %
                                   
 

Calculation of adjusted allowance for loan loss to nonperforming loans

                         

(F) 

Adjusted allowance for loan loss

  $ (15,771 )   $ (16,556 )   $ (15,771 )   $ (16,556 )
 

Nonperforming loans

    7,261       14,365       7,261       14,365  
 

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

    217.20 %     115.25 %     217.20 %     115.25 %
                                   
 

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

                         

(F) 

Adjusted allowance for loan loss

  $ (15,771 )   $ (16,556 )   $ (15,771 )   $ (16,556 )
 

Total loans

    966,720       978,943       966,720       961,187  
 

PPP loans

    (22,072 )     (67,175 )     (22,072 )     (67,175 )
 

Total loans excluding PPP

    944,648       911,768       944,648       894,012  
 

Adjusted allowance for loan loss to total loans excluding PPP

    1.67 %     1.82 %     1.67 %     1.85 %
                                   
 

Calculation of core revenue

                               
 

Net interest income

  $ 12,457     $ 12,107     $ 48,575     $ 45,881  
 

Non-interest income

    3,808       4,701       15,947       18,148  
 

Realized loss/(gain) on securities

    (711 )     (974 )     (1,987 )     (2,348 )

(G) 

Core revenue

  $ 15,554     $ 15,834     $ 62,535     $ 61,681  
                                   
 

Calculation of core non-interest expense

                               
 

Non-interest expense

  $ 12,732     $ 11,496     $ 46,636     $ 41,636  
 

Core deposit accretion

    249       249       994       994  
 

Purchase discount amortization

    (144 )     (489 )     (1,041 )     (1,919 )

(H) 

Core non-interest expense

  $ 12,837     $ 11,256     $ 46,589     $ 40,711  
                                   
 

Calculation of core efficiency ratio

                               

(H) 

Core non-interest expense

  $ 12,837     $ 11,256     $ 46,589     $ 40,711  

(G) 

Core revenue

    15,554       15,834       62,535       61,681  
 

Core efficiency ratio

    82.53 %     71.09 %     74.50 %     66.00 %
                                   
 

Calculation of core non-interest expense to total average assets

                               

(H) 

Core non-interest expense

  $ 12,837     $ 11,256     $ 46,589     $ 40,711  
 

Average total assets

    1,601,040       1,486,108       1,573,981       1,427,176  
 

Core non-interest expense to total average assets

    0.80 %     0.76 %     2.96 %     2.85 %
                                   
 

Calculation of tax adjusted net interest margin

                               
 

Net interest income

  $ 12,457     $ 12,107     $ 48,575     $ 45,881  
 

Tax adjusted interest on securities and loans

    959       622       3,232       2,119  
 

Adjusted net interest income

    13,416       12,729       51,807       48,000  
 

Total average earning assets

    1,500,183       1,381,753       1,474,372       1,321,159  
 

Tax adjusted net interest margin

    3.58 %     3.68 %     3.51 %     3.63 %

 

 

 

   

Twelve Months

 
   

Ended

 
   

December 31,

 

($ in thousands)

 

2021

 
   

(Unaudited)

 

Net income

  $ 14,963  

Income tax expense

    1,414  

Income before income taxes

    16,377  

One-time acquisition costs

    838  

Income before income taxes, net of one time acquisition expense

    17,215  

Income taxes, net of one time acquisition expense

    1,486  

Net income, net of one time acquisition expense

  $ 15,729  

Net income change, net of one time acquisition expense

    -1.3 %

 

 

($ in thousands, except per share data)

 

(Unaudited)

 

For the twelve months ended, December 31, 2021

 

GAAP

   

One-time

acqusition

costs - tax

effected

   

Non-GAAP

 

Net income

  $ 14,963     $ 766     $ 15,729  

Weighted average common shares outstanding

    3,477,309               3,477,309  

Earnings per share

  $ 4.30             $ 4.52  

 

 

($ in thousands)

 

(Unaudited)

 

For the twelve months ended, December 31, 2021

 

GAAP

   

One-time

acquisition

costs - tax

effected

   

Non-GAAP

 

Net income

  $ 14,963     $ 766     $ 15,729  

Average assets

  $ 1,573,981             $ 1,573,981  

ROA

    0.95 %             1.00 %

 

 

($ in thousands)

 

(Unaudited)

 

For the twelve months ended, December 31, 2021

 

GAAP

   

One-time

acquisition

costs - tax

effected

   

Non-GAAP

 

Net income

  $ 14,963     $ 766     $ 15,729  

Average equity

  $ 155,647             $ 155,647  

ROE

    9.61 %             10.11 %

 

 

For the twelve months ended, December 31, 2021

 

GAAP

   

One-time

acquisition

costs

   

Non-GAAP

 

Noninterest expense

    46,636       (838 )     45,798  

Interest income

    50,655               50,655  

Interest expense

    2,080               2,080  

Noninterest income

    15,947               15,947  

Efficiency ratio

    72.28 %             70.98 %

 

 

($ in thousands)

 

(Unaudited)

 

For the twelve months ended, December 31, 2019

 

GAAP

   

One-time

acquisition

costs - tax

effected

   

Non-GAAP

 

Noninterest expense

  $ 46,636     $ (838 )   $ 45,798  

Average assets

  $ 1,573,981             $ 1,573,981  

Non-interest expense as % of average assets

    2.96 %             2.91 %