Exhibit 99.1

 

FOR IMMEDIATE RELEASE FOR FURTHER INFORMATION
JULY 27, 2022 CONTACT SHAREHOLDER SERVICES
  (219) 853-7575

                                    

FINWARD BANCORP

ANNOUNCES EARNINGS FOR THE THREE AND SIX MONTHS ENDED

JUNE 30, 2022

 

Munster, Indiana - Finward Bancorp (Nasdaq: FNWD) (“Finward” or the “Bancorp”), the holding company for Peoples Bank (the “Bank”), today announced that net income available to common stockholders was $6.6 million, or $1.58 per diluted share, for the six months ended June 30, 2022, as compared to $8.1 million, or $2.33 per share, for the corresponding prior year period. For the three months ended June 30, 2022, the Bancorp’s net income totaled $4.4 million, or $1.03 per diluted share, as compared to $3.6 million, or $1.03 per share, for the three months ending June 30, 2021. Selected performance metrics are as follows for the periods presented:

 

Performance Ratios

 

Three months ended,

   

Six months ended,

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

June 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

   

2022

   

2021

 

Return on equity

    12.45 %     5.01 %     8.56 %     8.90 %     9.17 %     8.40 %     10.54 %

Return on assets

    0.85 %     0.44 %     0.83 %     0.87 %     0.90 %     0.65 %     1.04 %

Net interest margin - tax equivalent

    3.78 %     3.63 %     3.58 %     3.46 %     3.42 %     3.70 %     3.51 %

Noninterest income / average assets

    0.56 %     0.64 %     0.95 %     1.02 %     0.92 %     0.60 %     1.02 %

Noninterest expense / average assets

    2.91 %     3.33 %     3.18 %     3.04 %     2.76 %     3.11 %     2.75 %

Efficiency ratio

    75.15 %     87.10 %     78.28 %     75.87 %     70.79 %     80.89 %     67.38 %

 

Core net income for the six months ended June 30, 2022, amounted to $8.0 million, or $1.92 per diluted share, compared to $7.5 million, or $2.15 per diluted share for the six months ended June 30, 2021. Core net income for the three months ended June 30, 2022, amounted to $3.9 million, or $0.91 per diluted share, compared to $3.3 million, or $0.95 per diluted share for the three months ended June 30, 2021. Core net income is a non-GAAP measure. For the periods presented, the core net income measure excludes merger related expenses, net (gain) loss on securities, core deposit accretion, certificate of deposit purchase premium amortization, purchase discount amortization, and related tax benefit/(cost). Selected non-GAAP performance metrics are as follows for the periods presented:

 

Non-GAAP Performance Ratios

 

Three months ended,

   

Six Months Ended

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

June 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

   

2022

   

2021

 

Core return on equity

    13.78 %     11.32 %     7.83 %     8.46 %     9.42 %     12.43 %     10.75 %

Core return on assets

    0.75 %     0.83 %     0.71 %     0.75 %     0.83 %     0.79 %     0.95 %

Core noninterest expense / average assets

    2.83 %     2.67 %     3.12 %     2.98 %     2.70 %     2.76 %     2.68 %

Core efficiency ratio

    77.12 %     72.87 %     81.01 %     78.48 %     71.82 %     75.06 %     68.65 %

 

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

 

Highlights of the year-to-date period include:

 

 

Core net income benefiting from acquisition and internal growth: GAAP net income for the six months ended June 30, 2022, decreased $1.5 million compared to the six months ended June 30, 2021. However, core net income for the six months ended June 30, 2022, increased by $533 thousand, as compared to the six months ended June 30, 2021, primarily relating to the increase in interest-earning assets acquired from the acquisition of Royal Financial, Inc. (“Royal”), organic loan growth, and the continued ability to manage the net interest margin.

 

Net interest margin improved: The net interest margin for the six months ended June 30, 2022, was 3.50%, compared to 3.31% for the six months ended June 30, 2021. The tax-adjusted net interest margin (a non-GAAP measure) for the six months ended June 30, 2022, was 3.70%, compared to 3.51% for the six months ended June 30, 2021. The increased net interest margin and tax-adjusted margin is primarily related to increased loan balances from acquired and internally generated growth and reducing investment in the securities portfolio to fund increased loan demand. Internally generated loan growth (separate from the acquisition) totaled $57.2 million or 5.9%. Leading the internally generated loan growth was commercial real estate loans of $60.3 million or 12.6%. Additionally, interest expense continued to decrease during the quarter due to the Bancorp’s ability to manage the mix of deposits to fund the balance sheet with additional core deposits, while reducing reliance on certificates of deposits, and tax benefits from the investment in municipal securities. See Table 1 at the end of this press release for a reconciliation of the tax-adjusted net interest margin to the GAAP net interest margin.

 

 

 

 

Unrealized losses on the securities portfolio: Accumulated other comprehensive losses increased to $57.8 million during the quarter. However, during the quarter, securities portfolio cashflows from sales and regular amortization of the portfolio of $50 million were used to fund internally generated loan growth. The yield on the securities portfolio improved on a year-to-date basis to 2.12% at June 30, 2022, up from 1.99% at June 30, 2021. The securities portfolio also generated gains of $638 thousand from the sale of securities for the six months ended June 30, 2022. The effective duration of the securities portfolio was 6.8 years on June 30, 2022. Management continues to actively monitor the securities portfolio and does not currently anticipate the need to realize losses from the securities portfolio, and it is unlikely the Bancorp will be required to sell the investments before recovery of their amortized cost bases, which may be at maturity.

 

Gain on sale of loans: Increases in mortgage rates have dampened demand and slowed the sale of fixed rate mortgage loans into the secondary market. As a result, gains from the sale of loans for the six-months ended June 30, 2022, totaled $898 thousand, down from $3.2 million for the six-months ended June 30, 2021. During the six months ended June 30, 2022, the Bancorp originated $29.2 million in new fixed rate mortgage loans for sale, compared to $85.9 million during the six months ended June 30, 2021. During the six months ended June 30, 2022, the Bancorp originated $50.0 million in new mortgage loans retained in its portfolio, compared to $33.7 million during the six months ended June 30, 2021.

 

Building a digital-forward foundation: Primary focus remains on enhancing the customer experience and managing risk through our digital platforms. The Bank is planning enhancements to customer acquisition, onboarding, and servicing platforms to enhance customer experience and drive efficiency in these areas.

 

Optimizing the banking center footprint: Following the previous year’s successful closure of one banking center and the donation and leaseback of another, progress during the quarter continued towards the closure of two additional banking centers which closed on July 1st. The remaining 29 locations are being analyzed for footprint optimization opportunities, with additional locations showing the potential for reducing operating overhead. These efforts are reducing fixed costs, and allowing for redeployment of a portion of occupancy expenses into building a digital-forward foundation to meet customer expectations will continue Finward’s digital-first future.

 

Asset Quality: At June 30, 2022, the allowance for loan losses totaled $13.4 million and is considered adequate by management. For the six months ended June 30, 2022, recoveries, net of charge-offs, totaled $63 thousand. On a non-GAAP basis, the allowance for loan losses as a percentage of total loans was 1.45% at June 30, 2022, and the allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 212.7% at June 30, 2022. See Table 1 at the end of this press release for a reconciliation of the adjusted allowance for loan losses to total loans and coverage ratio to the related GAAP ratios.

 

Capital Adequacy: As of June 30, 2022, the Bancorp’s tier 1 leverage capital to adjusted average assets ratio totaled 7.8%, and under all regulatory capital requirements, continues to be considered well capitalized. Tangible book value per share decreased to $25.24 at June 30, 2022, from $30.01 as of March 31, 2022 (a non-GAAP measure). The decrease is due to continued accumulated other comprehensive losses on the security portfolio as noted above. Excluding accumulated other comprehensive losses, tangible book value per share increased to $38.69 as of June 30, 2022, from $37.80 as of March 31, 2022 (a non-GAAP measure). Tangible capital represented 5.2% of tangible assets at June 30, 2022 (a non-GAAP measure). Tangible capital, excluding accumulated other comprehensive losses, was 8.0% at June 30, 2022 (a non-GAAP measure). See Table 1 at the end of this press release for a reconciliation of the tangible book value per share, tangible book value per share adjusted for accumulated other losses, tangible capital as a percentage of tangible assets, and tangible capital as a percentage of tangible assets adjusted for accumulated other comprehensive losses to the related GAAP ratios.

 

“Despite the rapidly changing economic environment, we improved our core net income and net interest margin during the second quarter and made significant progress in rebalancing our earning assets. Changes in consumer demands for fixed rate mortgages has slowed our ability to generate gains from the sales of loans; however, we continue to grow our residential real estate loan portfolio. Cashflows from our securities portfolio, along with securities sales in a volatile market and growth in core deposits, have supported strong commercial loan growth with commercial real estate loans increasing by 12.6% year-to-date. We are actively managing our expense base to achieve greater economies of scale, and continue to perform at levels that generate capital and allow for the ongoing investments in the digital transformation process for Peoples Bank and Finward Bancorp,” said Benjamin Bochnowski, president and chief executive officer.

 

 

 

Net Interest Income

Year-to-Date

                                               

(Dollars in thousands)

 

Average Balances, Interest, and Rates

 

(unaudited)

 

June 30, 2022

   

June 30, 2021

 
   

Average
Balance

   

Interest

   

Rate (%)

   

Average
Balance

   

Interest

   

Rate (%)

 

ASSETS

         

`

                                 

Interest bearing deposits in other financial institutions

  $ 24,032     $ 53       0.44     $ 54,195     $ 21       0.08  

Federal funds sold

    4,683       2       0.09       1,040       -       -  

Certificates of deposit in other financial institutions

    1,674       6       0.72       1,535       15       1.95  

Securities available-for-sale

    474,016       5,024       2.12       408,753       4,065       1.99  

Loans receivable*

    1,366,900       28,507       4.17       976,059       21,021       4.31  

Federal Home Loan Bank stock

    3,530       42       2.38       3,681       40       2.17  

Total interest earning assets

    1,874,835     $ 33,634       3.59       1,445,263     $ 25,162       3.48  

Cash and non-interest bearing deposits in other financial institutions

    20,821                       35,055                  

Allowance for loan losses

    (13,383 )                     (12,960 )                

Other noninterest bearing assets

    138,343                       97,967                  

Total assets

  $ 2,020,616                     $ 1,565,325                  
                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY

                                               

Total deposits

  $ 1,813,254     $ 726       0.08     $ 1,375,429     $ 1,200       0.17  

Repurchase agreements

    21,013       42       0.40       15,674       22       0.28  

Borrowed funds

    7,982       33       0.83       1,903       22       2.31  

Total interest bearing liabilities

    1,842,249     $ 801       0.09       1,393,006     $ 1,244       0.18  

Other noninterest bearing liabilities

    22,029                       18,295                  

Total liabilities

    1,864,278                       1,411,301                  

Total stockholders' equity

    156,338                       154,024                  

Total liabilities and stockholders' equity

  $ 2,020,616                     $ 1,565,325                  

 

Net interest income was $32.8 million for the six months ended June 30, 2022, an increase of $8.9 million (37.3%), compared to $23.9 million for the six months ended June 30, 2021. The Bancorp’s net interest margin on a tax-adjusted basis was 3.70% for the six months ended June 30, 2022, compared to 3.51% for the six months ended June 30, 2021.

 

Quarter-to-Date

                                               

(Dollars in thousands)

 

Average Balances, Interest, and Rates

 

(unaudited)

 

June 30, 2022

   

June 30, 2021

 
   

Average
Balance

   

Interest

   

Rate (%)

   

Average
Balance

   

Interest

   

Rate (%)

 

ASSETS

                                               

Interest bearing deposits in other financial institutions

  $ 25,679     $ 45       0.70     $ 57,543     $ 9       0.06  

Federal funds sold

    1,388       2       0.58       1,288       -       -  

Certificates of deposit in other financial institutions

    1,625       3       0.74       1,473       7       1.90  

Securities available-for-sale

    438,309       2,449       2.23       433,355       2,124       1.96  

Loans receivable

    1,457,625       15,221       4.18       976,520       10,275       4.21  

Federal Home Loan Bank stock

    3,038       20       2.63       3,446       20       2.32  

Total interest earning assets

    1,927,664     $ 17,740       3.68       1,473,625     $ 12,435       3.38  

Cash and non-interest bearing deposits in other financial institutions

    21,435                       36,377                  

Allowance for loan losses

    (13,399 )                     (13,255 )                

Other noninterest bearing assets

    149,339                       97,863                  

Total assets

  $ 2,085,039                     $ 1,594,610                  
                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY

                                               

Total deposits

  $ 1,884,712     $ 389       0.08     $ 1,402,398     $ 549       0.16  

Repurchase agreements

    22,618       26       0.46       16,855       12       0.28  

Borrowed funds

    9,851       27       1.10       1,720       2       0.47  

Total interest bearing liabilities

    1,917,181     $ 442       0.09       1,420,973     $ 563       0.16  

Other noninterest bearing liabilities

    25,443                       17,787                  

Total liabilities

    1,942,624                       1,438,760                  

Total stockholders' equity

    142,415                       155,850                  

Total liabilities and stockholders' equity

  $ 2,085,039                     $ 1,594,610                  

 

Net interest income was $17.3 million for the quarter ended June 30, 2022, an increase of $5.4 million (45.7%), compared to $11.9 million for the quarter ended June 30, 2021. The Bancorp’s net interest margin was 3.59% for the quarter ended June 30, 2022, compared to 3.22% for the quarter ended June 30, 2021. The Bancorp’s net interest margin on a tax-adjusted basis was 3.78% for the quarter ended June 30, 2022, compared to 3.42% for the quarter ended June 30, 2021. The increased net interest income and net interest margin for the three and the six months was primarily the result of the increased earnings assets acquired through the Royal acquisition, the ability to reallocate securities cashflows into organic loan growth, and maintaining lower interest expense.

 

 

 

Noninterest Income

(Dollars in thousands)

 

Six Months Ended June 30,

   

6/30/2022 vs. 6/30/2021

 
(unaudited)  

2022

   

2021

   

$ Change

   

% Change

 

Noninterest income:

                               

Fees and service charges

  $ 2,864     $ 2,537     $ 327       12.9 %

Wealth management operations

    1,183       1,183       0       0.0 %

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

    898       3,165       (2,267 )     -71.6 %

Gain on sale of securities, net

    639       686       (47 )     -6.9 %

Increase in cash value of bank owned life insurance

    445       357       88       24.6 %

Gain (loss) on sale of foreclosed real estate

    -       27       (27 )     -100.0 %

Other

    11       38       (27 )     -71.1 %
                                 

Total noninterest income

  $ 6,040     $ 7,993     $ (1,953 )     -24.4 %

 

 

(Dollars in thousands)

 

Three Months Ended June 30,

   

6/30/2022 vs. 6/30/2021

 
(unaudited)  

2022

   

2021

   

$ Change

   

% Change

 

Noninterest income:

                               

Fees and service charges

  $ 1,560     $ 1,471     $ 89       6.1 %

Wealth management operations

    588       576       12       2.1 %

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

    291       1,116       (825 )     -73.9 %

Gain on sale of securities, net

    258       269       (11 )     -4.1 %

Increase in cash value of bank owned life insurance

    193       188       5       2.7 %

Gain (loss) on sale of foreclosed real estate

    -       36       (36 )     -100.0 %

Other

    6       24       (18 )     -75.0 %
                                 

Total noninterest income

  $ 2,896     $ 3,680     $ (784 )     -21.3 %

 

The decrease in gain on sale of loans is the result of significant refinance activity which started in 2020 and continued into 2021 due to the economic and low-rate environment, which resulted in more loans originated and sold. We expect demand for fixed rate mortgage loans held-for-sale in the secondary market to be lower as borrowing rates on loans increase. The increase in fees and service charges is primarily the result of the acquisition of Royal and the resultant increase in our customer base.

 

Noninterest Expense

(Dollars in thousands)

 

Six Months Ended June 30,

   

6/30/2022 vs. 6/30/2021

 
(unaudited)  

2022

   

2021

   

$ Change

   

% Change

 

Noninterest expense:

                               

Compensation and benefits

  $ 14,905     $ 11,582     $ 3,323       28.7 %

Data processing

    4,300       1,125       3,175       282.2 %

Occupancy and equipment

    3,229       2,696       533       19.8 %

Marketing

    1,036       394       642       162.9 %

Federal deposit insurance premiums

    599       384       215       56.0 %

Other

    7,376       5,322       2,054       38.6 %
                                 

Total noninterest expense

  $ 31,445     $ 21,503     $ 9,942       46.2 %

 

 

(Dollars in thousands)

 

Three Months Ended June 30,

   

6/30/2022 vs. 6/30/2021

 
(unaudited)  

2022

   

2021

   

$ Change

   

% Change

 

Noninterest expense:

                               

Compensation and benefits

  $ 7,538     $ 5,897     $ 1,641       27.8 %

Data processing

    1,246       1,324       (78 )     -5.9 %

Occupancy and equipment

    1,729       597       1,132       189.6 %

Marketing

    385       195       190       97.4 %

Federal deposit insurance premiums

    380       204       176       86.3 %

Other

    3,898       2,793       1,105       39.6 %
                                 

Total noninterest expense

  $ 15,176     $ 11,010     $ 4,166       37.8 %

 

The increase in compensation and benefits is primarily the result of the Royal acquisition, management’s continued focus on talent management, and wage inflation. The increase in occupancy and equipment expense is primarily related to the Royal acquisition and higher operating costs. Marketing expenses have increased to enhance brand recognition in new markets and gain more wallet share. The increase in federal deposit insurance premiums is primarily the result of growth of the bank’s average assets. The increase in data processing expense for the six-month period ending June 30, 2022 is primarily the result of data conversion expenses related to the acquisition of Royal, increased system utilization due to growth of the Bank, and continued investment in technological advancements such as Salesforce and nCino. The increase in other operating expenses is primarily the result of one-time expenses related to the acquisition of Royal, continued investments in strategic initiatives focusing on growth of the organization, and inflationary pressures.

 

 

 

Income Tax Expense

The provision for income taxes was $862 thousand for the six months ended June 30, 2022, as compared to $1.1 million for the six months ended June 30, 2021. The effective tax rate was 11.6% for the six months ended June 30, 2022, as compared to 12.3% for the quarter ended June 30, 2021. The Bancorp’s lower current period effective tax rate is a result of a greater increase in tax preferred income relative to earnings. The provision for income taxes was $587 thousand for the three months ended June 30, 2022, as compared to $395 thousand for the three months ended June 30, 2021. The effective tax rate was 11.7% for the three months ended June 30, 2022, as compared to 10.0% for the three months ended June 30, 2021. The Bancorp’s higher current quarter effective tax rate is a result of higher earnings relative to tax preferred income.

 

Lending

The Bancorp’s loan portfolio totaled $1.5 billion on June 30, 2022, compared to $966.7 million on December 31, 2021, an increase of $507.7 million or 52.5%. The increase is primarily the result of the Royal acquisition, as well as organic loan portfolio growth. During the first six months of 2022 the Bancorp originated $196.9 million in new commercial loans, compared to $178.1 million during the six months ended June 30, 2021. During the six months ended June 30, 2022, the Bancorp originated $29.2 million in new fixed rate mortgage loans for sale, compared to $85.9 million during the six months ended June 30, 2021. During the six months ended June 30, 2022, the Bancorp originated $50.0 million in new mortgage loans retained in its portfolio, compared to $33.7 million during the six months ended June 30, 2021. The loan portfolio represents 76.0% of earning assets and is comprised of 63.1% commercial related credits.

 

Asset Quality

At June 30, 2022, non-performing loans totaled $10.0 million, compared to $7.3 million at December 31, 2021, an increase of $2.8 million or 38.0%. The Bancorp’s ratio of non-performing loans to total loans was 0.68% at June 30, 2022, compared to 0.76% at December 31, 2021. The Bancorp’s ratio of non-performing assets to total assets was 0.53% at June 30, 2022, compared to 0.51% at December 31, 2021.

 

For the six months ended June 30, 2022, no provisions to the ALL were required, compared to $1.2 million for the six months ended June 30, 2021, a decrease of $1.2 million. For the three months ended June 30, 2022, no provisions to the ALL were required, compared to $576 thousand for the three months ended June 30, 2021, a decrease of $576 thousand. For the six months ended June 30, 2022, recoveries, net of charge-offs, totaled $63 thousand. For the three months ended June 30, 2022, recoveries, net of charge-offs, totaled $19 thousand. At June 30, 2022, the allowance for loan losses totaled $13.4 million and is considered adequate by management. The allowance for loan losses as a percentage of total loans was 0.91% at June 30, 2022, compared to 1.38% at December 31, 2021. The allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 133.8% at June 30, 2022, compared to 183.8% at December 31, 2021.

 

Management also considers reserves that are not part of the ALL that have been established from acquisition activity. The Bancorp acquired loans for which there was evidence of credit quality deterioration since origination and it was determined that it was probable that the Bancorp would be unable to collect all contractually required principal and interest payments. Additionally, the Bancorp has acquired loans where there was no evidence of credit quality deterioration since origination and has marked these loans to their fair values. When these additional reserves are included on a non-GAAP basis, the allowance for loan losses as a percentage of total loans was 1.45% at June 30, 2022, and the allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 212.7% at June 30, 2022. See Table 1 below for a reconciliation of these non-GAAP figures to the Bancorp’s GAAP figures.

 

Investing

The Bancorp’s securities portfolio totaled $400.5 million at June 30, 2022, compared to $526.9 million at December 31, 2021, a decrease of $126.4 million or 24.0%. The decrease is attributable to increased unrealized losses within the portfolio and the use of cashflows from the securities portfolio to fund loan growth. The securities portfolio represents 20.6% of earning assets and provides a consistent source of liquidity and earnings to the Bancorp. Cash and cash equivalents totaled $79.3 million on June 30, 2022, compared to $33.2 million on December 31, 2021, an increase of $46.1 million or 139.0%. The increase in cash and cash equivalents is primarily the result of the timing of investments in interest earnings assets relative to the inflow and outflow of deposits and repurchase agreements.

 

Funding

On June 30, 2022, core deposits totaled $1.5 billion, compared to $1.2 billion on December 31, 2021, an increase of $323.8 million or 27.1%. The increase is the result of the Royal acquisition, as well as the Bancorp’s efforts to maintain and grow core deposits. Core deposits include checking, savings, and money market accounts and represented 79.2% of the Bancorp’s total deposits at June 30, 2022. During the first six months of 2022, balances for checking, savings, and money market accounts increased. The increase in these core deposits is a result of the Royal acquisition, as well as management’s sales efforts along with customer preferences for competitively priced short-term liquid investments. On June 30, 2022, balances for certificates of deposit totaled $398.4 million, compared to $239.2 million on December 31, 2021, an increase of $159.2 million or 66.5%. The increase related to certificate of deposits is related to the Royal acquisition, which added $195.2 million of certificates at the time of acquisition. In addition, on June 30, 2022, borrowings and repurchase agreements totaled $24.5 million, compared to $14.6 million at December 31, 2021, an increase of $10.0 million or 68.3%. The increase in short-term borrowings was the result of cyclical inflows and outflows of interest-earning assets and interest-bearing liabilities.

 

 

 

Capital Adequacy

At June 30, 2022, shareholders’ equity stood at $136.7 million, a decrease of $20.0 million, or 12.7% from December 31, 2021. This decrease is the result of net unrealized losses in the securities portfolio which resulted in an accumulated comprehensive loss of $57.8 million at June 30, 2022. The Bank’s regulatory capital ratios at June 30, 2022, were 11.4% for total capital to risk-weighted assets, 10.5% for both common equity tier 1 capital to risk-weighted assets and tier 1 capital to risk-weighted assets, and 7.8% for tier 1 leverage capital to adjusted average assets. Under all regulatory capital requirements, the Bank is considered well capitalized. Tangible capital represented 5.2% of tangible assets at June 30, 2022.The tangible book value of the Bancorp’s stock stood at $25.24 per share at June 30, 2022, compared to $40.91 at December 31, 2021, a decrease of $15.67 or 38.3%. This is primarily the result of increased net unrealized loss on securities available-for-sale, net of reclassification and tax effects. Management continues to actively monitor the securities portfolio and does not currently anticipate the need to realize losses from the securities portfolio that would result in reductions to retained earnings.

 

Disclosures Regarding Non-GAAP Financial Measures

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

 

About Finward Bancorp

Finward Bancorp is a locally managed and independent financial holding company headquartered in Munster, Indiana, whose activities are primarily limited to holding the stock of Peoples Bank. Peoples Bank provides a wide range of personal, business, electronic and wealth management financial services from its 29 locations in Lake and Porter Counties in Northwest Indiana and Chicagoland. Finward Bancorp’s common stock is quoted on the NASDAQ Stock Market, LLC under the symbol FNWD. The website ibankpeoples.com provides information on Peoples Bank’s products and services, and Finward Bancorp’s investor relations.

 

Forward Looking Statements

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

 

 

 

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

 

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

 

 

 

Finward Bancorp

Quarterly Financial Report

 

Performance Ratios

 

Three months ended,

   

Six months ended,

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

June 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

   

2022

   

2021

 

Return on equity

    12.45 %     5.01 %     8.56 %     8.90 %     9.17 %     8.40 %     10.54 %

Return on assets

    0.85 %     0.44 %     0.83 %     0.87 %     0.90 %     0.65 %     1.04 %

Yield on loans

    4.18 %     4.17 %     4.28 %     4.28 %     4.21 %     4.17 %     4.31 %

Yield on security investments

    2.23 %     2.02 %     1.94 %     1.94 %     1.96 %     2.12 %     1.99 %

Total yield on earning assets

    3.68 %     3.49 %     3.42 %     3.36 %     3.38 %     3.59 %     3.48 %

Cost of deposits

    0.08 %     0.08 %     0.10 %     0.13 %     0.16 %     0.08 %     0.17 %

Cost of repurchase agreements

    0.46 %     0.33 %     0.26 %     0.25 %     0.28 %     0.40 %     0.28 %

Cost of borrowed funds

    1.10 %     0.39 %     0.47 %     9.76 %     0.47 %     0.83 %     2.31 %

Total cost of funds

    0.09 %     0.08 %     0.10 %     0.13 %     0.16 %     0.09 %     0.18 %

Net interest margin - tax equivalent

    3.78 %     3.63 %     3.58 %     3.46 %     3.42 %     3.70 %     3.51 %

Noninterest income / average assets

    0.56 %     0.64 %     0.95 %     1.02 %     0.92 %     0.60 %     1.02 %

Noninterest expense / average assets

    2.91 %     3.33 %     3.18 %     3.04 %     2.76 %     3.11 %     2.75 %

Net noninterest margin / average assets

    -2.36 %     -2.68 %     -2.23 %     -2.02 %     -1.84 %     -2.51 %     -1.73 %

Efficiency ratio

    75.15 %     87.10 %     78.28 %     75.87 %     70.79 %     80.89 %     67.38 %

Effective tax rate

    11.70 %     11.41 %     0.18 %     7.04 %     9.96 %     11.60 %     12.32 %
                                                         

Non-performing assets to total assets

    0.53 %     0.47 %     0.51 %     0.91 %     0.85 %     0.53 %     0.85 %

Non-performing loans to total loans

    0.68 %     0.62 %     0.76 %     1.42 %     1.27 %     0.68 %     1.27 %

Allowance for loan losses to non-performing loans

    133.78 %     150.28 %     183.76 %     101.71 %     111.13 %     133.78 %     111.13 %

Allowance for loan losses to loans outstanding

    0.91 %     0.93 %     1.38 %     1.44 %     1.42 %     0.91 %     1.42 %

Foreclosed real estate to total assets

    0.00 %     0.00 %     0.00 %     0.01 %     0.02 %     0.00 %     0.02 %
                                                         

Basic earnings per share

  $ 1.04     $ 0.53     $ 0.95     $ 1.02     $ 1.03     $ 1.60     $ 2.33  

Diluted earnings per share

  $ 1.03     $ 0.53     $ 0.95     $ 1.02     $ 1.03     $ 1.58     $ 2.33  

Net worth / total assets

    6.50 %     7.51 %     9.66 %     9.48 %     9.70 %     6.50 %     9.70 %

Book value per share

  $ 31.80     $ 36.71     $ 45.00     $ 43.85     $ 44.71     $ 31.80     $ 44.71  

Tangible book value per share

  $ 25.24     $ 30.01     $ 40.91     $ 39.69     $ 40.48     $ 25.24     $ 40.48  

Closing stock price

  $ 37.49     $ 46.21     $ 45.88     $ 41.05     $ 44.14     $ 37.49     $ 44.14  

Price per earnings per share

  $ 8.97     $ 21.76     $ 12.07     $ 10.06     $ 10.71     $ 11.73     $ 9.47  

Dividend declared per common share

  $ 0.31     $ 0.31     $ 0.31     $ 0.31     $ 0.31     $ 0.62     $ 0.62  

 

Non-GAAP Performance Ratios

 

Three months ended,

   

Six Months Ended

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

June 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

   

2022

   

2021

 

Core return on equity

    13.78 %     11.32 %     7.83 %     8.46 %     9.42 %     12.43 %     10.75 %

Core return on assets

    0.75 %     0.83 %     0.71 %     0.75 %     0.83 %     0.79 %     0.95 %

Core noninterest expense / average assets

    2.83 %     2.67 %     3.12 %     2.98 %     2.70 %     2.76 %     2.68 %

Core efficiency ratio

    77.12 %     72.87 %     81.01 %     78.48 %     71.82 %     75.06 %     68.65 %

 

 

 

Finward Bancorp

Quarterly Financial Report

 

Balance Sheet Data

                                       

(Dollars in thousands)

 

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

 

Total assets

  $ 2,101,485     $ 2,097,845     $ 1,620,743     $ 1,609,924     $ 1,603,513  

Cash & cash equivalents

    79,302       54,501       33,176       31,765       68,625  

Certificates of deposit in other financial institutions

    1,482       1,731       1,709       977       1,471  

Securities - available for sale

    400,466       464,320       526,889       531,010       473,927  
                                         

Loans receivable:

                                       

Commercial real estate

  $ 420,735     $ 408,375     $ 317,145     $ 309,905     $ 315,087  

Residential real estate

    459,151       444,753       260,134       268,798       268,649  

Commercial business

    103,649       112,396       115,772       125,922       149,414  

Construction and land development

    153,422       150,810       123,822       110,289       104,154  

Multifamily

    248,495       234,267       61,194       56,869       53,639  

Home equity

    35,672       34,284       34,612       35,652       36,684  

Manufactured homes

    37,693       38,636       37,887       32,857       26,453  

Government

    8,081       8,176       8,991       9,841       8,462  

Consumer

    1,673       924       582       650       544  

Farmland

    -       -       -       205       309  

Total loans

  $ 1,468,571     $ 1,432,621     $ 960,139     $ 950,988     $ 963,395  
                                         

Deposits:

                                       

Core deposits:

                                       

Noninterest bearing checking

  $ 370,567     $ 380,515     $ 295,294     $ 287,376     $ 275,819  

Interest bearing checking

    384,689       350,825       333,744       315,575       307,148  

Savings

    436,203       425,634       293,976       284,681       277,944  

Money market

    327,360       307,850       271,970       254,671       253,427  

Total core deposits

    1,518,819       1,464,824       1,194,984       1,142,303       1,114,338  

Certificates of deposit

    398,396       430,387       239,217       263,897       280,758  

Total deposits

  $ 1,917,215     $ 1,895,211     $ 1,434,201     $ 1,406,200     $ 1,395,096  
                                         

Borrowings and repurchase agreements

  $ 24,536     $ 23,244     $ 14,581     $ 23,844     $ 24,399  

Stockholder's equity

    136,654       157,637       156,615       152,569       155,569  

 

 

 

Finward Bancorp

Quarterly Financial Report

 

Consolidated Statements of Income

 

Three months ended,

   

Six months ended,

 

(Dollars in thousands)

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

June 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

   

2022

   

2021

 

Interest income:

                                                       

Loans

  $ 15,221     $ 13,286     $ 10,282     $ 10,270     $ 10,275     $ 28,507     $ 21,021  

Securities & short-term investments

    2,519       2,608       2,545       2,396       2,160       5,127       4,141  

Total interest income

    17,740       15,894       12,827       12,666       12,435       33,634       25,162  

Interest expense:

                                                       

Deposits

    389       337       350       452       549       726       1,200  

Borrowings

    53       22       20       14       14       75       44  

Total interest expense

    442       359       370       466       563       801       1,244  

Net interest income

    17,298       15,535       12,457       12,200       11,872       32,833       23,918  

Provision for loan losses

    -       -       216       139       576       -       1,154  

Net interest income after provision for loan losses

    17,298       15,535       12,241       12,061       11,296       32,833       22,764  

Noninterest income:

                                                       

Fees and service charges

    1,560       1,304       1,378       1,473       1,471       2,864       2,537  

Wealth management operations

    588       595       588       604       576       1,183       1,183  

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

    291       607       902       1,229       1,116       898       3,165  

Gain on sale of securities, net

    258       381       711       590       269       639       686  

Increase in cash value of bank owned life insurance

    193       252       178       180       188       445       357  

Gain on sale of foreclosed real estate, net

    -       -       20       -       36       -       27  

Other

    6       5       31       70       24       11       38  

Total noninterest income

    2,896       3,144       3,808       4,146       3,680       6,040       7,993  

Noninterest expense:

                                                       

Compensation and benefits

    7,538       7,367       6,617       6,042       5,897       14,905       11,582  

Data processing

    1,729       1,500       1,119       1,076       597       4,300       1,125  

Occupancy and equipment

    1,246       3,054       1,461       1,380       1,324       3,229       2,696  

Marketing

    380       219       357       334       195       1,036       394  

Federal deposit insurance premiums

    385       651       241       236       204       599       384  

Other

    3,898       3,478       2,937       3,741       2,793       7,376       5,322  

Total noninterest expense

    15,176       16,269       12,732       12,401       11,010       31,445       21,503  

Income before income taxes

    5,018       2,410       3,317       3,806       3,966       7,428       9,254  

Income tax expenses

    587       275       6       268       395       862       1,140  

Net income

  $ 4,431     $ 2,135     $ 3,311     $ 3,538     $ 3,571     $ 6,566     $ 8,114  

 

 

 

Finward Bancorp

Quarterly Financial Report

 

Asset Quality

 

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 

(Dollars in thousands)

 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

 

Nonaccruing loans

  $ 8,813     $ 8,414     $ 7,056     $ 11,027     $ 12,025  

Accruing loans delinquent more than 90 days

    1,208       494       205       2,516       248  

Securities in non-accrual

    1,030       972       992       1,011       970  

Foreclosed real estate

    -       -       -       81       368  

Total nonperforming assets

  $ 11,051     $ 9,880     $ 8,253     $ 14,635     $ 13,611  
                                         

Allowance for loan losses (ALL):

                                       

ALL specific allowances for impaired loans

  $ 731     $ 716     $ 684     $ 1,904     $ 1,770  

ALL general allowances for loan portfolio

    12,675       12,671       12,659       11,870       11,869  

Total ALL

  $ 13,406     $ 13,387     $ 13,343     $ 13,774     $ 13,639  
                                         

Troubled Debt Restructurings:

                                       

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

  $ 308     $ 300     $ 1,122     $ 1,126     $ 1,269  

Nonaccruing troubled debt restructurings, compliant (2)

    657       265       306       102       -  

Accruing troubled debt restructurings

    1,484       1,379       1,421       1,427       1,182  

Total troubled debt restructurings

  $ 2,449     $ 1,944     $ 2,849     $ 2,655     $ 2,451  

 

 

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

 

(2) included in nonaccruing loan balances presented above

 

   

(Unaudited)

         
   

June 30,

   

Required

 
   

2022

   

To Be Well

 
   

Actual Ratio

   

Capitalized

 

Capital Adequacy Bank

               

Common equity tier 1 capital to risk-weighted assets

    10.5 %     6.5 %

Tier 1 capital to risk-weighted assets

    10.5 %     8.0 %

Total capital to risk-weighted assets

    11.4 %     10.0 %

Tier 1 capital to adjusted average assets

    7.8 %     5.0 %

 

 

 

 

Table 1 - Reconciliation of the Non-GAAP Performance Measures

   
 

(Dollars in thousands)

 

Three Months Ended

   

Six Months Ended

 
 

(unaudited)

 

June 30, 2022

   

March 31, 2022

   

December 31, 2021

   

September 31, 2021

   

June 30, 2021

   

June 30, 2022

   

June 30, 2021

 
 

Calculation of core net income

                                                       
 

Net income

  $ 4,431     $ 2,135     $ 3,311     $ 3,538     $ 3,571     $ 6,566     $ 8,114  
 

Realized loss/(gain) on securities

    (258 )     (381 )     (771 )     (590 )     (269 )     (639 )     (686 )
 

Merger related expenses

    -       2,852       -       -       -       2,852       -  
 

CD premium amortization

    (175 )     (129 )     -       -       -       (304 )     -  
 

Core deposit amortization

    410       347       249       249       249       757       497  
 

Purchase discount amortization

    (613 )     (234 )     (144 )     (271 )     (300 )     (847 )     (626 )
 

Related tax benefit/(cost)

    134       (516 )     127       129       67       (382 )     171  

(A)

Core net income

  $ 3,929     $ 4,074     $ 2,772     $ 3,055     $ 3,318     $ 8,003     $ 7,470  
                                                           
 

Calculation of core diluted earnings per share

                                                       

(A)

Core net income

  $ 3,929     $ 4,074     $ 2,832     $ 3,055     $ 3,318     $ 8,003     $ 7,470  
 

Diluted average common shares outstanding

    4,295,742       4,020,815       3,479,988       3,479,139       3,478,392       4,159,038       3,475,017  
 

Core diluted earnings per share

  $ 0.91     $ 1.01     $ 0.81     $ 0.88     $ 0.95     $ 1.92     $ 2.15  
                                                           
 

Calculation of core return on average assets

                                                       

(A)

Core net income

  $ 3,929     $ 4,074     $ 2,832     $ 3,055     $ 3,318     $ 8,003     $ 7,470  
 

Average total assets

    2,085,039       1,955,347       1,601,040       1,631,654       1,594,610       2,020,616       1,565,325  
 

Core return on average assets

    0.75 %     0.83 %     0.71 %     0.75 %     0.83 %     0.79 %     0.95 %
                                                           
 

Calculation of core pre-provision net revenue

                                                       
 

Net interest income

  $ 17,298     $ 15,535     $ 12,457     $ 12,200     $ 11,872     $ 32,833     $ 23,918  
 

Non-interest income

    2,896       3,144       3,808       4,146       3,680       6,040       7,993  
 

Non-interest expense

    (15,176 )     (16,269 )     (12,732 )     (12,401 )     (11,010 )     (31,445 )     (21,503 )
 

Pre-provision net revenue

    5,018       2,410       3,533       3,945       4,542       7,428       10,408  
 

Realized loss/(gain) on securities

    (258 )     (381 )     (711 )     (590 )     (269 )     (639 )     (686 )
 

Core deposit amortization

    410       347       249       249       249       757       497  
 

Purchase discount amortization

    (613 )     (234 )     (144 )     (271 )     (300 )     (847 )     (626 )

(B)

Core pre-provision net revenue

  $ 4,557     $ 2,142     $ 2,927     $ 3,333     $ 4,222     $ 6,699     $ 9,593  
                                                           
 

Calculation of core pre-provision net revenue to average assets

                                                       

(B)

Core pre-provision net revenue

  $ 4,557     $ 2,142     $ 2,927     $ 3,333     $ 4,222     $ 6,699     $ 9,593  
 

Average total assets

    2,085,039       1,955,347       1,601,040       1,631,654       1,594,610       2,020,616       1,565,325  
 

Core pre-provision net revenue to average assets

    0.87 %     0.44 %     0.73 %     0.82 %     1.06 %     0.66 %     1.23 %
                                                           
 

Calculation of tangible assets (excluding PPP)

                                                       
 

Total assets

  $ 2,101,485     $ 2,097,845     $ 1,620,743     $ 1,609,924     $ 1,603,513     $ 2,101,485     $ 1,603,513  
 

Goodwill

    (22,615 )     (22,774 )     (11,109 )     (11,109 )     (11,109 )     (22,615 )     (11,109 )
 

Other Intangibles

    (5,588 )     (5,998 )     (3,126 )     (3,374 )     (3,622 )     (5,588 )     (3,622 )
 

Paycheck Protection Plan ("PPP") loans

    (570 )     (9,983 )     (22,072 )     (32,892 )     (50,304 )     (570 )     (50,304 )

(C)

Tangible assets (excluding PPP)

  $ 2,072,712     $ 2,059,090     $ 1,584,436     $ 1,562,549     $ 1,538,478     $ 2,072,712     $ 1,538,478  
                                                           
 

Calculation of tangible common equity

                                                       
 

Total stockholder's equity

  $ 136,654     $ 157,637     $ 156,615     $ 152,569     $ 155,569     $ 136,654     $ 155,569  
 

Goodwill

    (22,615 )     (22,774 )     (11,109 )     (11,109 )     (11,109 )     (22,615 )     (11,109 )
 

Other intangibles

    (5,588 )     (5,998 )     (3,126 )     (3,374 )     (3,622 )     (5,588 )     (3,622 )

(D)

Tangible common equity

  $ 108,451     $ 128,865     $ 142,380     $ 138,086     $ 140,838     $ 108,451     $ 140,838  
                                                           
 

Calculation of tangible common equity adjusted for accumulated other comprehensive loss (income)

                                                 

(D)

Tangible common equity

  $ 108,451     $ 128,865     $ 142,380     $ 138,086     $ 140,838     $ 108,451     $ 140,838  
 

Accumulated other comprehensive loss (income)

    57,781       33,462       (4,276 )     (2,608 )     (8,209 )     57,781       (8,209 )

(I)

Tangible common equity adjusted for accumulated other comprehensive loss (income)

  $ 166,232     $ 162,327     $ 138,104     $ 135,478     $ 132,629     $ 166,232     $ 132,629  
                                                           
 

Calculation of tangible book value per diluted share

                                                       

(D)

Tangible common equity

  $ 108,451     $ 128,865     $ 142,380     $ 138,086     $ 140,838     $ 108,451     $ 140,838  
 

Shares outstanding

    4,296,949       4,294,136       3,480,701       3,479,139       3,479,139       4,296,949       3,479,139  
 

Tangible book value per diluted share

  $ 25.24     $ 30.01     $ 40.91     $ 39.69     $ 40.48     $ 25.24     $ 40.48  
                                                           
 

Calculation of tangible book value per diluted share adjusted for accumulated other comprehensive loss (income)

                                                 

(I)

Tangible common equity adjusted for accumulated other comprehensive loss (income)

  $ 166,232     $ 162,327     $ 138,104     $ 135,478     $ 132,629     $ 166,232     $ 132,629  
 

Diluted average common shares outstanding

    4,296,949       4,294,136       3,480,701       3,479,139       3,479,139       4,296,949       3,479,139  
 

Tangible book value per diluted share adjusted for accumulated other comprehensive loss (income)

  $ 38.69     $ 37.80     $ 39.68     $ 38.94     $ 38.12     $ 38.69     $ 38.12  
                                                           
 

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

                                                       

(D)

Tangible common equity

  $ 108,451     $ 128,865     $ 142,380     $ 138,086     $ 140,838     $ 108,451     $ 140,838  

(C)

Tangible assets (excluding PPP)

    2,072,712       2,059,090       1,584,436       1,562,549       1,538,478       2,072,712       1,538,478  
 

Tangible common equity to tangible assets

    5.23 %     6.26 %     8.99 %     8.84 %     9.15 %     5.23 %     9.15 %
 

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

                                                       

(I)

Tangible common equity adjusted for accumulated other comprehensive losses (income)

  $ 166,232     $ 162,327     $ 138,104     $ 135,478     $ 132,629     $ 166,232     $ 132,629  

(C)

Tangible assets (excluding PPP)

    2,072,712       2,059,090       1,584,436       1,562,549       1,538,478       2,072,712       1,538,478  
 

Tangible common equity adjusted for accumulated other comprehensive loss (income) to tangible assets

    8.02 %     7.88 %     8.72 %     8.67 %     8.62 %     8.02 %     8.62 %
                                                           
 

Calculation of average tangible common equity

                                                       
 

Average stockholder's common equity

  $ 142,415     $ 170,374     $ 159,010     $ 159,010     $ 155,850     $ 155,945     $ 154,024  
 

Average goodwill

    (22,543 )     (21,251 )     (11,109 )     (11,109 )     (11,109 )     (21,691 )     (11,109 )
 

Average other intangibles

    (5,850 )     (5,174 )     (3,270 )     (3,523 )     (3,770 )     (5,514 )     (3,893 )

(E)

Average tangible stockholders' common equity

  $ 114,022     $ 143,949     $ 144,631     $ 144,378     $ 140,971     $ 128,740     $ 139,022  
                                                           
 

Calculation of core return on average common equity

                                                       

(A)

Core net income

  $ 3,929     $ 4,074     $ 2,832     $ 3,055     $ 3,318     $ 8,003     $ 7,470  

(E)

Average tangible common equity

    114,022       143,949       144,631       144,378       140,971       128,740       139,022  
 

Core return on average common equity

    13.78 %     11.32 %     7.83 %     8.46 %     9.42 %     12.43 %     10.75 %
                                                           
 

Calculation of core yield on loans

                                                       
 

Interest income on loans

  $ 15,221     $ 13,286     $ 10,282     $ 10,270     $ 10,275     $ 28,507     $ 21,021  
 

Loan accretion income

    (613 )     (234 )     (144 )     (271 )     (300 )     (847 )     (626 )
 

Adjusted interest income on loans

    14,608       13,052       10,138       9,999       9,975       27,660       20,395  
 

Average loan balances

    1,457,625       1,274,407       960,606       960,274       976,520       1,366,900       976,059  
 

Core yield on loans

    4.01 %     4.10 %     4.22 %     4.17 %     4.09 %     4.05 %     4.18 %
                                                           
 

Calculation of adjusted allowance for loan loss to total loans

                                                       
 

Allowance for loan losses

  $ (13,406 )   $ (13,387 )   $ (13,343 )   $ (13,774 )   $ (13,639 )   $ (13,406 )   $ (13,639 )
 

Additional reserves not part of the allowance for loan loss

    (7,908 )     (8,749 )     (2,428 )     (2,572 )     (3,420 )     (7,908 )     (3,420 )

(F)

Adjusted allowance for loan loss

    (21,314 )     (22,136 )     (15,771 )     (16,346 )     (17,059 )     (21,314 )     (17,059 )
 

Total loans

    1,474,381       1,439,728       966,720       956,352       969,491       1,474,381       969,491  
 

Adjusted allowance for loan loss to total loans

    1.45 %     1.54 %     1.63 %     1.71 %     1.76 %     1.45 %     1.76 %
                                                           
 

Calculation of adjusted allowance for loan loss to nonperforming loans

                                                       

(F)

Adjusted allowance for loan loss

  $ (21,314 )   $ (22,136 )   $ (15,771 )   $ (16,346 )   $ (17,059 )   $ (21,314 )   $ (17,059 )
 

Nonperforming loans

    10,021       8,908       7,261       13,543       12,273       10,021       12,273  
 

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

    212.69 %     248.50 %     217.20 %     120.70 %     139.00 %     212.69 %     139.00 %

 

 

 

 

  Table 1 - Reconciliation of the Non-GAAP Performance Measures
   

 

  (Dollars in thousands)  

Three Months Ended

   

Six Months Ended

 
 

(unaudited)

 

June 30, 2022

   

March 31, 2022

   

December 31, 2021

   

September 31, 2021

   

June 30, 2021

   

June 30, 2022

   

June 30, 2021

 
 

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

                                                       

(F)

Adjusted allowance for loan loss

  $ (21,314 )   $ (22,136 )   $ (15,771 )   $ (16,346 )   $ (17,059 )   $ (21,314 )   $ (17,059 )
 

Total loans

    1,474,381       1,439,728       966,720       956,352       969,491       1,474,381       969,491  
 

PPP loans

    (570 )     (9,983 )     (22,072 )     (32,892 )     (50,304 )     (570 )     (50,304 )
 

Total loans excluding PPP

    1,473,811       1,429,745       944,648       923,460       919,187       1,473,811       919,187  
 

Adjusted allowance for loan loss to total loans excluding PPP

    1.45 %     1.55 %     1.67 %     1.77 %     1.86 %     1.45 %     1.86 %
                                                           
 

Calculation of core revenue

                                                       
 

Net interest income

  $ 17,298     $ 15,535     $ 12,457     $ 12,200     $ 11,872     $ 32,833     $ 23,918  
 

Non-interest income

    2,896       3,144       3,808       4,146       3,680       6,040       7,993  
 

CD premium amortization

    (175 )     (129 )     -       -       -       (304 )     -  
 

Purchase discount amortization

    (613 )     (234 )     (144 )     (271 )     (300 )     (847 )     (626 )
 

Realized loss/(gain) on securities

    (258 )     (381 )     (711 )     (590 )     (269 )     (639 )     (686 )

(G)

Core revenue

  $ 19,148     $ 17,935     $ 15,410     $ 15,485     $ 14,983     $ 37,083     $ 30,599  
                                                           
 

Calculation of core non-interest expense

                                                       
 

Non-interest expense

  $ 15,176     $ 16,269     $ 12,732     $ 12,401     $ 11,010     $ 31,445     $ 21,503  
 

Merger related expenses

    0       (2,852 )     -       -       -       (2,852 )     -  
 

Core deposit amortization

    (410 )     (347 )     (249 )     (249 )     (249 )     (757 )     (497 )

(H)

Core non-interest expense

  $ 14,766     $ 13,070     $ 12,483     $ 12,152     $ 10,761     $ 27,836     $ 21,006  
                                                           
 

Calculation of core efficiency ratio

                                                       

(H)

Core non-interest expense

  $ 14,766     $ 13,070     $ 12,483     $ 12,152     $ 10,761     $ 27,836     $ 21,006  

(G)

Core revenue

    19,148       17,935       15,410       15,485       14,983       37,083       30,599  
 

Core efficiency ratio

    77.12 %     72.87 %     81.01 %     78.48 %     71.82 %     75.06 %     68.65 %
                                                           
 

Calculation of non-interest expense to total average assets

                                                       
 

Non-interest expense

  $ 15,176     $ 16,269     $ 12,732     $ 12,401     $ 11,010     $ 31,445     $ 21,503  
 

Average total assets

    2,085,039       1,955,347       1,601,040       1,631,654       1,594,610       2,020,616       1,565,325  
 

Non-interest expense to total average assets

    2.91 %     3.33 %     3.18 %     3.04 %     2.76 %     3.11 %     2.75 %
                                                           
 

Calculation of core non-interest expense to total average assets

                                                       

(H)

Core non-interest expense

  $ 14,766     $ 13,070     $ 12,483     $ 12,152     $ 10,761     $ 27,836     $ 21,006  
 

Average total assets

    2,085,039       1,955,347       1,601,040       1,631,654       1,594,610       2,020,616       1,565,325  
 

Core non-interest expense to total average assets

    2.83 %     2.67 %     3.12 %     2.98 %     2.70 %     2.76 %     2.68 %
                                                           
 

Calculation of tax adjusted net interest margin

                                                       
 

Net interest income

  $ 17,298     $ 15,535     $ 12,457     $ 12,200     $ 11,872     $ 32,833     $ 23,918  
 

Tax adjusted interest on securities and loans

    930       966       959       851       745       1,896       1,422  
 

Adjusted net interest income

    18,228       16,501       13,416       13,051       12,617       34,729       25,340  
 

Total average earning assets

    1,927,664       1,820,588       1,500,183       1,506,674       1,473,625       1,874,835       1,445,263  
 

Tax adjusted net interest margin

    3.78 %     3.63 %     3.58 %     3.46 %     3.42 %     3.70 %     3.51 %
                                                           
 

Efficiency Ratio

                                                       
 

Total non-interest expense

  $ 15,176     $ 16,269     $ 12,732     $ 12,401     $ 11,010     $ 31,445     $ 21,503  
 

Total revenue

    20,194       18,679       16,265       16,346       15,552       38,873       31,911  
 

Efficiency ratio

    75.15 %     87.10 %     78.28 %     75.87 %     70.79 %     80.89 %     67.38 %