Exhibit 99.1

 

FOR IMMEDIATE RELEASE  FOR FURTHER INFORMATION
JANUARY 25, 2023  CONTACT SHAREHOLDER SERVICES
  (219) 853-7575

                                   

FINWARD BANCORP

ANNOUNCES EARNINGS FOR THE QUARTER AND TWELVE MONTHS ENDED

DECEMBER 31, 2022

 

Munster, Indiana - Finward Bancorp (Nasdaq: FNWD) (the “Bancorp”), the holding company for Peoples Bank (the “Bank”), today announced that net income available to common shareholders was $15.1 million, or $3.60 per diluted share, for the twelve months ended December 31, 2022, as compared to $15.0 million, or $4.30 per diluted share, for the corresponding prior year period. For the quarter ended December 31, 2022, the Bancorp’s net income totaled $4.0 million, or $0.93 per diluted share, as compared to $3.3 million, or $0.95 per diluted share, for the quarter ending December 31, 2021. Selected performance metrics are as follows for the periods presented:

 

Performance Ratios

 

Quarter 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,

 
   

2022

   

2022

   

2022

   

2022

   

2021

   

2022

   

2021

 

Return on equity

    12.96 %     13.65 %     12.45 %     5.01 %     8.56 %     10.47 %     9.61 %

Return on assets

    0.78 %     0.88 %     0.85 %     0.44 %     0.83 %     0.74 %     0.95 %

Noninterest income / average assets

    0.56 %     0.51 %     0.56 %     0.64 %     0.95 %     0.56 %     1.01 %

Noninterest expense / average assets

    3.07 %     2.90 %     2.91 %     3.33 %     3.18 %     3.05 %     2.96 %

Efficiency ratio

    79.63 %     74.54 %     75.15 %     87.10 %     78.28 %     78.95 %     72.28 %

 

Core net income for the twelve months ended December 31, 2022, amounted to $17.3 million, or $4.12 per diluted share, compared to $13.4 million, or $3.84 per diluted share for the twelve months ended December 31, 2021. Core net income for the quarter ended December 31, 2022, amounted to $4.6 million, or $1.08 per diluted share, compared to $2.8 million, or $0.81 per diluted share for the quarter ended December 31, 2021. Core net income is a non-GAAP measure. For the periods presented, the core net income measure excludes merger related expenses, net gain on securities, net loss recognized on the sale of premises and equipment, impairment charges on assets held for sale, 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

 

Quarter 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,

 
   

2022

   

2022

   

2022

   

2022

   

2021

   

2022

   

2021

 

Core return on equity

    19.47 %     17.75 %     13.78 %     11.32 %     7.83 %     14.83 %     9.44 %

Core return on assets

    0.90 %     0.90 %     0.75 %     0.83 %     0.71 %     0.85 %     0.85 %

Core noninterest expense / average assets

    2.75 %     2.78 %     2.83 %     2.67 %     3.12 %     2.76 %     2.90 %

Core efficiency ratio

    74.36 %     73.10 %     77.12 %     72.87 %     81.01 %     74.38 %     74.22 %

Net interest margin - tax equivalent

    3.73 %     3.84 %     3.78 %     3.63 %     3.58 %     3.74 %     3.51 %

 

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 twelve-month period include:

 

 

Core net income benefiting from acquisition and internal growth: Net income for the twelve months ended December 31, 2022, increased $117 thousand compared to the twelve months ended December 31, 2021. Additionally, core net income for the twelve months ended December 31, 2022, increased by $3.9 million, as compared to the twelve months ended December 31, 2021, primarily relating to the increase in interest-earning assets acquired from the acquisition of Royal Financial, Inc. (“Royal”), organic loan growth, and the overall improvement to the net interest margin during the year.

 

Net interest margin: The net interest margin for the twelve months ended December 31, 2022, was 3.56%, compared to 3.29% for the twelve months ended December 31, 2021. The tax-adjusted net interest margin (a non-GAAP measure) for the twelve months ended December 31, 2022, was 3.74%, compared to 3.51% for the twelve months ended December 31, 2021. The increased net interest margin and tax-adjusted margin is primarily related to increased loan balances from the acquisition of Royal, organic loan growth, and the ability to manage deposit and borrowing costs to support earning asset growth. Organic loan growth (separate from the Royal acquisition) totaled $96.5 million or 10.0%. 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. Despite the improvement to the net interest margin during the year, the overall increasing interest rate environment caused a contraction in the margin during the fourth quarter that will likely continue into 2023.

 

 

 

 

Unrealized losses on the securities portfolio: Accumulated other comprehensive losses were $64.3 million as of December 31, 2022. However, during the fourth quarter, securities portfolio cashflows from sales and regular paydowns of the portfolio of $8.5 million were used to fund internally generated loan originations. Furthermore, during full-year 2022, a total of $74.6 million of cashflows were redirected from the securities portfolio to fund internal loan growth. The yield on the securities portfolio improved to 2.22% for the twelve months ended December 31, 2022, up from 1.96% for the twelve months ended December 31, 2021. The securities portfolio also generated gains of $662 thousand from the sale of securities for the twelve months ended December 31, 2022. The effective duration of the securities portfolio was 6.6 years as of December 31, 2022. Management continues to actively manage the securities portfolio and does not currently anticipate the need to realize losses from the securities portfolio, as losses are currently driven by the interest rate environment and management feels are fully recoverable. Further, it remains unlikely the Bancorp will be required to sell the investments before recovery of their amortized cost basis, 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 twelve months ended December 31, 2022, totaled $1.4 million, down from $5.3 million for the twelve months ended December 31, 2021. During the twelve months ended December 31, 2022, the Bancorp originated $44.9 million in new fixed rate mortgage loans for sale, compared to $153.1 million during the twelve months ended December 31, 2021. During the twelve months ended December 31, 2022, the Bancorp originated $105.4 million in new mortgage loans retained in its portfolio, compared to $45.1 million during the twelve months ended December 31, 2021. These retained loans are primarily construction loans and adjustable-rate loans with a fixed-rate period of 7 years or less, and the Bank continues to sell longer-duration fixed rate mortgages into the secondary market.

 

Building a digital-forward foundation: Primary focus remains on enhancing the customer experience and managing risk through our digital platforms. The Bank transitioned to a new tech-enabled customer contact platform during October and is in process of transitioning all customer calls to the platform. In the first quarter, management is prioritizing the digitization and automation of back-office tasks to drive efficiency and improve the foundation for a digital-first banking experience. The Bank is also planning further 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 successful closure of one banking center and the donation and leaseback of another during 2021, we have successfully closed five branches during 2022, a reduction of 16%. Each branch closure and sale is expected to result in approximately $250 thousand in operational expense reduction, excluding personnel expenses. Impairment charges recorded on closed branches during the twelve-months ended 2022, totaled $1.2 million. The Bank’s remaining 26 locations are being analyzed for footprint optimization opportunities, with additional locations showing the potential for reducing operating overhead over the next 12 months. These efforts are reducing fixed costs and allowing for redeployment of a portion of occupancy expenses into building a digital-forward foundation to better meet the needs of the customers and communities the Bancorp serves.

 

Asset quality: At December 31, 2022, the allowance for loan losses totaled $12.9 million and is considered adequate by management. For the twelve months ended December 31, 2022, charge-offs, net of recoveries, totaled $446 thousand. The allowance for loan losses as a percentage of total loans was 0.85% at December 31, 2022, and the allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 127.3% at December 31, 2022. Management also considers reserves that are not part of the ALL that have been established from acquisition activity. When these additional reserves are included on a non-GAAP basis, the allowance for loan losses as a percentage of total loans was 1.31% at December 31, 2022, and the allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 195.9% at December 31, 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.

 

 

 

 

Personnel: A headcount freeze, and attrition plan remains in place, and has netted a reduction of 12 full time equivalents, or 4%, during the three months ended December 31, 2022.

 

Capital Adequacy: As of December 31, 2022, the Bancorp’s tier 1 capital to adjusted average assets ratio totaled 7.7%, and under all regulatory capital requirements, continues to be considered well capitalized. Tangible book value per share was $25.40 at December 31, 2022, up from $20.99 as of September 30, 2022 (a non-GAAP measure). The increase is due to recoveries of accumulated other comprehensive losses from the unrealized loss position on the securities portfolio as noted above. Excluding accumulated other comprehensive losses, tangible book value per share increased to $40.36 as of December 31, 2022, from $39.57 as of September 30, 2022 (a non-GAAP measure). Tangible capital represented 5.3% of tangible assets at December 31, 2022 (a non-GAAP measure). Tangible capital, excluding accumulated other comprehensive losses, was 8.5% at December 31, 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.

 

“Expense management has been a focus for 2022, and we took steps to further reduce fixed costs in the fourth quarter in anticipation of changing economic conditions in 2023. The Bank is healthy from a credit standpoint, which reflects our ability to originate high-quality, relationship-based assets in our footprint. We did see some contraction in our net interest margin in the 4th quarter, primarily due to increasing funding costs as we saw seasonal outflows of core funds in the month of December. Loan demand continues to be strong on the commercial side, supporting higher yields. Funding is a key lever to support the margin in 2023, and we are working to maintain core relationships and using on-balance sheet liquidity to reduce wholesale funding whenever possible,” said Benjamin Bochnowski, chief executive officer. “As yields have moved in, our unrealized losses have abated. As opportunities arise to reposition our securities portfolio to provide liquidity to fund loan growth, we will continue to do so throughout the year to maximize our margin and profitability during the year.”

 

Net Interest Income

 

Year-to-Date

                                               

(Dollars in thousands)

 

Average Balances, Interest, and Rates

 

(unaudited)

 

December 31, 2022

   

December 31, 2021

 
   

Average
Balance

   

Interest

   

Rate (%)

   

Average
Balance

   

Interest

   

Rate (%)

 

ASSETS

         

`

                                 

Interest bearing deposits in other financial institutions

  $ 21,685     $ 287       1.32     $ 43,375     $ 36       0.08  

Federal funds sold

    3,025       11       0.36       1,058       -       -  

Certificates of deposit in other financial institutions

    1,868       28       1.50       1,509       25       1.66  

Securities available-for-sale

    427,291       9,492       2.22       456,783       8,951       1.96  

Loans receivable

    1,431,017       62,133       4.34       968,185       41,573       4.29  

Federal Home Loan Bank stock

    3,675       84       2.29       3,462       70       2.02  

Total interest earning assets

    1,888,561     $ 72,035       3.81       1,474,372     $ 50,655       3.44  

Cash and non-interest bearing deposits in other financial institutions

    16,820                       14,829                  

Allowance for loan losses

    (13,385 )                     (13,353 )                

Other noninterest bearing assets

    146,259                       98,133                  

Total assets

  $ 2,038,255                     $ 1,573,981                  
                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY

                                               

Total deposits

  $ 1,823,598     $ 3,604       0.20     $ 1,381,101     $ 2,002       0.14  

Repurchase agreements

    20,649       195       0.94       17,789       47       0.26  

Borrowed funds

    26,806       1,087       4.06       2,448       31       1.27  

Total interest bearing liabilities

    1,871,053     $ 4,886       0.26       1,401,338     $ 2,080       0.15  

Other noninterest bearing liabilities

    23,132                       16,996                  

Total liabilities

    1,894,185                       1,418,334                  

Total stockholders' equity

    144,070                       155,647                  

Total liabilities and stockholders' equity

  $ 2,038,255                     $ 1,573,981                  

 

 

 

Net interest income was $67.1 million for the twelve months ended December 31, 2022, an increase of $18.6 million (38.2%), compared to $48.6 million for the twelve months ended December 31, 2021. The Bancorp’s net interest margin on a tax-adjusted basis (non-GAAP) was 3.74% for the twelve months ended December 31, 2022, compared to 3.51% for the twelve months ended December 31, 2021.

 

Quarter Ended

                                               

(Dollars in thousands)

 

Average Balances, Interest, and Rates

 

(unaudited)

 

December 31, 2022

   

December 31, 2021

 
   

Average
Balance

   

Interest

   

Rate (%)

   

Average
Balance

   

Interest

   

Rate (%)

 

ASSETS

                                               

Interest bearing deposits in other financial institutions

  $ 13,914     $ 124       3.56     $ 12,516     $ 3       0.10  

Federal funds sold

    1,460       3       0.82       1,039       -       -  

Certificates of deposit in other financial institutions

    2,218       13       2.34       1,706       4       0.94  

Securities available-for-sale

    360,865       2,197       2.44       521,069       2,523       1.94  

Loans receivable

    1,503,543       17,504       4.66       960,606       10,282       4.28  

Federal Home Loan Bank stock

    4,596       21       1.83       3,247       15       1.85  

Total interest earning assets

    1,886,596     $ 19,862       4.21       1,500,183     $ 12,827       3.42  

Cash and non-interest bearing deposits in other financial institutions

    3,240                       14,810                  

Allowance for loan losses

    (13,289 )                     (13,790 )                

Other noninterest bearing assets

    158,812                       99,837                  

Total assets

  $ 2,035,359                     $ 1,601,040                  
                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY

                                               

Total deposits

  $ 1,793,583     $ 2,007       0.45     $ 1,403,559     $ 350       0.10  

Repurchase agreements

    19,799       102       2.06       18,771       12       0.26  

Borrowed funds

    72,772       944       5.19       6,769       8       0.47  

Total interest bearing liabilities

    1,886,154     $ 3,053       0.65       1,429,099     $ 370       0.10  

Other noninterest bearing liabilities

    27,055                       17,177                  

Total liabilities

    1,913,209                       1,446,276                  

Total stockholders' equity

    122,150                       154,764                  

Total liabilities and stockholders' equity

  $ 2,035,359                     $ 1,601,040                  

 

Net interest income was $16.8 million for the quarter ended December 31, 2022, an increase of $4.4 million (34.9%), compared to $12.5 million for the quarter ended December 31, 2021. The Bancorp’s net interest margin was 3.56% for the quarter ended December 31, 2022, compared to 3.32% for the quarter ended December 31, 2021. The Bancorp’s net interest margin on a tax-adjusted basis (non-GAAP) was 3.73% for the quarter ended December 31, 2022, compared to 3.58% for the quarter ended December 31, 2021. The increased net interest income and net interest margin for the quarter and the twelve months was primarily the result of the increased earning assets acquired through the Royal acquisition, the reallocation of securities cashflows into organic loan growth, and managing interest expense.

 

 

 

Noninterest Income

 

 

(Dollars in thousands, except per share data)

 

Twelve Months Ended December 31,

   

12/31/2022 vs. 12/31/2021

 
   

2022

   

2021

   

$ Change

   

% Change

 

Noninterest income:

                               

Fees and service charges

    6,257       5,388       869       16.1 %

Wealth management operations

    2,113       2,375       (262 )     -11.0 %

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

    1,368       5,296       (3,928 )     -74.2 %

Gain on sale of securities, net

    662       1,987       (1,325 )     -66.7 %

Increase in cash value of bank owned life insurance

    810       715       95       13.3 %

Gain on sale of foreclosed real estate

    16       47       (31 )     -66.0 %

Other

    283       139       144       103.6 %
                                 

Total noninterest income

    11,509       15,947       (4,438 )     -27.8 %

 

(Dollars in thousands, except per share data)

 

Quarter Ended December 31,

   

12/31/2022 vs. 12/31/2021

 
   

2022

   

2021

   

$ Change

   

% Change

 

Noninterest income:

                               

Fees and service charges

    1,823       1,378       445       32.3 %

Wealth management operations

    523       588       (65 )     -11.1 %

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

    126       902       (776 )     -86.0 %

Gain on sale of securities, net

    -       711       (711 )     -100.0 %

Increase in cash value of bank owned life insurance

    182       178       4       2.2 %

Gain on sale of foreclosed real estate

    16       20       (4 )     -20.0 %

Other

    169       31       138       445.2 %
                                 

Total noninterest income

    2,839       3,808       (969 )     -25.4 %

 

The increase in fees and service charges, for the quarter and the twelve months ended December 31, 2022, is primarily the result of the acquisition of Royal and the resulting increase in our customer base. The decrease in wealth management operations, for the quarter and the twelve-month periods, is the result of lower fee income year over year due to market conditions. The decrease in gain on sale of loans, for the quarter and the twelve-month periods, is the result of significant refinance activity in 2021 due to the economic and low-rate environment, which resulted in more loans originated and sold in 2021 compared to 2022. 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 decrease in gains on the sale of securities, for the quarter and the year-to-date periods, is a result of current market conditions and actively repositioning the portfolio.

 

 

 

Noninterest Expense

 

(Dollars in thousands, except per share data)

 

Twelve Months Ended December 31,

   

12/31/2022 vs. 12/31/2021

 
   

2022

   

2021

   

$ Change

   

% Change

 

Noninterest expense:

                               

Compensation and benefits

    28,990       24,241       4,749       19.6 %

Occupancy and equipment

    6,785       5,537       1,248       22.5 %

Data processing

    6,750       3,648       3,102       85.0 %

Marketing

    1,907       1,085       822       75.8 %

Impairment charge on assets held for sale

    1,232       -       1,232       0.0 %

Federal deposit insurance premiums

    1,228       861       367       42.6 %

Professional services

    1,211       1,205       6       0.5 %

Net loss recognized on sale of premises and equipment

    303       -       303       0.0 %

Other

    13,694       10,059       3,635       36.1 %
                                 

Total noninterest expense

    62,100       46,636       15,464       33.2 %

 

 

(Dollars in thousands, except per share data)

 

Quarter Ended December 31,

   

12/31/2022 vs. 12/31/2021

 
   

2022

   

2021

   

$ Change

   

% Change

 

Noninterest expense:

                               

Compensation and benefits

    6,587       6,617       (30 )     -0.5 %

Occupancy and equipment

    1,752       1,461       291       19.9 %

Data processing

    1,238       1,651       (413 )     -25.0 %

Marketing

    284       357       (73 )     -20.4 %

Impairment charge on assets held for sale

    1,232       -       1,232       0.0 %

Federal deposit insurance premiums

    279       241       38       15.8 %

Professional services

    393       250       143       57.2 %

Net loss recognized on sale of premises and equipment

    49       -       49       0.0 %

Other

    3,831       2,155       1,676       77.8 %
                                 

Total noninterest expense

    15,645       12,732       2,913       22.9 %

 

The increase in compensation and benefits, for the twelve months ended December 31, 2022, is primarily the result of the Royal acquisition, management’s continued focus on talent management, and wage inflation. The increase in data processing expense for the twelve-month period ending December 31, 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 data processing expense, for the quarter ending December 31, 2022, is due to increased system utilization due to growth of the Bank, and continued investment in technological advancements such as Salesforce and nCino. The increase in occupancy and equipment expense, for the quarter and the twelve-month periods, is primarily related to the Royal acquisition and higher operating costs. Marketing expenses, for the twelve-month period ended December 31, 2022, have increased to enhance brand recognition in new markets and gain more wallet share. The increase in impairment charge on assets held for sale, for the quarter and twelve-month periods, is the result of impairment on the carrying value of branches held for sale. The increase in federal deposit insurance premiums, for the quarter and the twelve-month periods, is primarily the result of growth of the bank’s average assets. The increase in net loss recognized on sale of premises and equipment, for the quarter and twelve-month periods, is the result of the sale of a branch to reduce future fixed costs, allowing for redeployment of a portion of occupancy expenses into building a digital-forward foundation so that Finward can better serve its customers. The increase in other operating expenses for the twelve-month period ending December 31, 2022, 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. The increase in other operating expenses for the quarter ending December 31, 2022, is primarily due to higher utilization of outside consultants related to bank initiatives during the quarter.

 

Income Tax Expense

The provision for income taxes was $1.5 million for the twelve months ended December 31, 2022, as compared to $1.4 million for the twelve months ended December 31, 2021. The effective tax rate was 8.9% for the twelve months ended December 31, 2022, as compared to 8.6% for the twelve months ended December 31, 2021. The provision for income taxes was $45 thousand for the quarter ended December 31, 2022, as compared to $6 thousand for the quarter ended December 31, 2021. The effective tax rate was 1.1% for the quarter ended December 31, 2022, as compared to 0.2% for the quarter ended December 31, 2021. The Bancorp’s higher current effective tax rate for the twelve months ended 31, 2022, is a result of higher earnings relative to tax preferred income. The decrease in effective tax rate quarter-over-quarter is due to tax benefits resulting from the recognition of impairment on assets held for sale.

 

 

 

Lending

The Bancorp’s loan portfolio totaled $1.5 billion on December 31, 2022, compared to $966.7 million on December 31, 2021, an increase of $546.9 million or 56.6%. The increase is primarily the result of the Royal acquisition, as well as organic loan portfolio growth. During the first twelve months of 2022 the Bancorp originated $376.0 million in new commercial loans, compared to $339.9 million during the twelve months ended December 31, 2021. During the twelve months ended December 31, 2022, the Bancorp originated $44.9 million in new fixed rate mortgage loans for sale, compared to $153.1 million during the twelve months ended December 31, 2021. During the twelve months ended December 31, 2022, the Bancorp originated $105.4 million in new mortgage loans retained in its portfolio, compared to $45.1 million during the twelve months ended December 31, 2021. The loan portfolio represents 73.1% of earning assets and is comprised of 62.1% commercial related credits.

 

Asset Quality

At December 31, 2022, non-performing loans totaled $10.1 million, compared to $7.3 million at December 31, 2021, an increase of $2.9 million or 39.6%. The Bancorp’s ratio of non-performing loans to total loans was 0.67% at December 31, 2022, compared to 0.76% at December 31, 2021. The Bancorp’s ratio of non-performing assets to total assets was 0.54% at December 31, 2022, compared to 0.51% at December 31, 2021.

 

For the twelve months ended December 31, 2022, no provisions to the ALL were required, compared to $1.5 million for the twelve months ended December 31, 2021, a decrease of $1.5 million. For the quarter ended December 31, 2022, no provisions to the ALL were required, compared to $216 thousand for the quarter ended December 31, 2021, a decrease of $216 thousand. For the twelve months ended December 31, 2022, charge-offs, net of recoveries, totaled $446 thousand. For the quarter ended December 31, 2022, charge-offs, net of recoveries, totaled $483 thousand. At December 31, 2022, the allowance for loan losses totaled $12.9 million and is considered adequate by management. The allowance for loan losses as a percentage of total loans was 0.85% at December 31, 2022, compared to 1.38% at December 31, 2021. The allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 127.3% at December 31, 2022, compared to 183.8% at December 31, 2021.

 

Management also considers reserves that are not part of the ALL that have been established from acquisition activity. The Bancorp acquired loans for which there was evidence of credit quality deterioration since origination, and it was determined that it was probable that the Bancorp would be unable to collect all contractually required principal and interest payments. Additionally, the Bancorp has acquired loans where there was no evidence of credit quality deterioration since origination and has marked these loans to their fair values. When these additional reserves are included on a non-GAAP basis, the allowance for loan losses as a percentage of total loans was 1.31% at December 31, 2022, and the allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 195.9% at December 31, 2022. See Table 1 below for a reconciliation of these non-GAAP figures to the Bancorp’s GAAP figures.

 

Investing

The Bancorp’s securities portfolio totaled $370.9 million at December 31, 2022, compared to $526.9 million at December 31, 2021, a decrease of $156.0 million or 29.6%. 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 19.5% of earning assets and provides a consistent source of liquidity and earnings to the Bancorp. Cash and cash equivalents totaled $31.3 million on December 31, 2022, compared to $33.2 million on December 31, 2021, a decrease of $1.9 million or 5.7%. The decrease in cash and cash equivalents is primarily the result of the timing of investments in interest earning assets relative to the inflow and outflow of deposits and repurchase agreements.

 

Funding

On December 31, 2022, core deposits totaled $1.4 billion, compared to $1.2 billion on December 31, 2021, an increase of $216.9 million or 18.2%. The increase is the result of the Royal acquisition, which added $279.9 million of core deposits at the time of 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 79.5% of the Bancorp’s total deposits at December 31, 2022. During the twelve months of 2022, balances for checking, and savings 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 December 31, 2022, balances for certificates of deposit totaled $363.1 million, compared to $239.2 million on December 31, 2021, an increase of $123.9 million or 51.8%. The increase in certificate of deposit balances is related to the Royal acquisition, which added $195.2 million of certificates at the time of acquisition, along with efforts by the bank to maintain lower cost of deposits in the future. In addition, on December 31, 2022, borrowings and repurchase agreements totaled $135.5 million, compared to $14.6 million at December 31, 2021, an increase of $120.9 million or 829.3%. 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 December 31, 2022, shareholders’ equity stood at $136.4 million, a decrease of $20.2 million, or 12.9% 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 $64.3 million at December 31, 2022. The Bank’s regulatory capital ratios at December 31, 2022, were 12.1% for total capital to risk-weighted assets, 11.2% for both common equity tier 1 capital to risk-weighted assets and tier 1 capital to risk-weighted assets, and 7.7% for tier 1 capital to adjusted average assets. Under all regulatory capital requirements, the Bank is considered well capitalized. Tangible capital represented 5.3% of tangible assets at December 31, 2022. The tangible book value of the Bancorp’s stock stood at $25.40 per share at December 31, 2022, compared to $40.91 at December 31, 2021. 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 manage 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 26 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

 

Quarter 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,

 
   

2022

   

2022

   

2022

   

2022

   

2021

   

2022

   

2021

 

Return on equity

    12.96 %     13.65 %     12.45 %     5.01 %     8.56 %     10.47 %     9.61 %

Return on assets

    0.78 %     0.88 %     0.85 %     0.44 %     0.83 %     0.74 %     0.95 %

Yield on loans

    4.66 %     4.34 %     4.18 %     4.17 %     4.28 %     4.34 %     4.29 %

Yield on security investments

    2.44 %     2.30 %     2.23 %     2.02 %     1.94 %     2.22 %     1.96 %

Total yield on earning assets

    4.21 %     3.88 %     3.68 %     3.49 %     3.42 %     3.81 %     3.44 %

Cost of deposits

    0.45 %     0.19 %     0.08 %     0.08 %     0.10 %     0.20 %     0.14 %

Cost of repurchase agreements

    2.06 %     0.98 %     0.46 %     0.33 %     0.26 %     0.94 %     0.26 %

Cost of borrowed funds

    5.19 %     2.52 %     1.10 %     0.39 %     0.47 %     4.06 %     1.27 %

Total cost of funds

    0.65 %     0.22 %     0.09 %     0.08 %     0.10 %     0.26 %     0.15 %

Noninterest income / average assets

    0.56 %     0.51 %     0.56 %     0.64 %     0.95 %     0.56 %     1.01 %

Noninterest expense / average assets

    3.07 %     2.90 %     2.91 %     3.33 %     3.18 %     3.05 %     2.96 %

Net noninterest margin / average assets

    -2.52 %     -2.39 %     -2.36 %     -2.68 %     -2.23 %     -2.48 %     -1.95 %

Efficiency ratio

    79.63 %     74.54 %     75.15 %     87.10 %     78.28 %     78.95 %     72.28 %

Effective tax rate

    1.12 %     11.14 %     11.70 %     11.41 %     0.18 %     8.93 %     8.63 %
                                                         

Non-performing assets to total assets

    0.54 %     0.58 %     0.53 %     0.47 %     0.51 %     0.54 %     0.51 %

Non-performing loans to total loans

    0.67 %     0.73 %     0.68 %     0.62 %     0.76 %     0.67 %     0.76 %

Allowance for loan losses to non-performing loans

    127.26 %     122.64 %     133.78 %     150.28 %     183.76 %     127.26 %     183.76 %

Allowance for loan losses to loans outstanding

    0.85 %     0.89 %     0.91 %     0.93 %     1.38 %     0.85 %     1.38 %

Foreclosed real estate to total assets

    0.00 %     0.00 %     0.00 %     0.00 %     0.00 %     0.00 %     0.00 %
                                                         

Basic earnings per share

  $ 0.93     $ 1.07     $ 1.04     $ 0.53     $ 0.95     $ 3.61     $ 4.30  

Diluted earnings per share

  $ 0.93     $ 1.07     $ 1.04     $ 0.53     $ 0.95     $ 3.60     $ 4.30  

Net worth / total assets

    6.59 %     5.75 %     6.50 %     7.51 %     9.66 %     6.59 %     9.66 %

Book value per share

  $ 31.73     $ 27.46     $ 31.80     $ 36.71     $ 45.00     $ 31.73     $ 45.00  

Closing stock price

  $ 36.20     $ 34.01     $ 37.49     $ 46.21     $ 45.88     $ 36.20     $ 45.88  

Price per earnings per share

  $ 9.70     $ 7.92     $ 8.97     $ 21.76     $ 12.07     $ 10.02     $ 10.66  

Dividend declared per common share

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

 

 

Non-GAAP Performance Ratios

 

Quarter 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,

 
   

2022

   

2022

   

2022

   

2022

   

2021

   

2022

   

2021

 

Core return on equity

    19.47 %     17.75 %     13.78 %     11.32 %     7.83 %     14.83 %     9.44 %

Core return on assets

    0.90 %     0.90 %     0.75 %     0.83 %     0.71 %     0.85 %     0.85 %

Core noninterest expense / average assets

    2.75 %     2.78 %     2.83 %     2.67 %     3.12 %     2.76 %     2.90 %

Core efficiency ratio

    74.36 %     73.10 %     77.12 %     72.87 %     81.01 %     74.38 %     74.22 %

Net interest margin - tax equivalent

    3.73 %     3.84 %     3.78 %     3.63 %     3.58 %     3.74 %     3.51 %

Tangible book value per diluted share

  $ 25.41     $ 20.99     $ 25.24     $ 30.01     $ 40.91     $ 25.41     $ 40.91  

Tangible book value per diluted share adjusted for AOCI

  $ 40.36     $ 39.57     $ 38.69     $ 37.80     $ 39.68     $ 40.36     $ 39.68  

 

 

 

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,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

Total assets

  $ 2,070,339     $ 2,052,986     $ 2,101,485     $ 2,097,845     $ 1,620,743  

Cash & cash equivalents

    31,282       38,296       79,302       54,501       33,176  

Certificates of deposit in other financial institutions

    2,456       2,214       1,482       1,731       1,709  

Securities - available for sale

    370,896       359,035       400,466       464,320       526,889  
                                         

Loans receivable:

                                       

Commercial real estate

  $ 486,431     $ 452,852     $ 420,735     $ 408,375     $ 317,145  

Residential real estate

    484,595       471,565       459,151       444,753       260,134  

Commercial business

    93,278       95,372       103,649       112,396       115,772  

Construction and land development

    108,926       134,301       153,422       150,810       123,822  

Multifamily

    251,014       258,377       248,495       234,267       61,194  

Home equity

    38,978       37,578       35,672       34,284       34,612  

Manufactured homes

    34,882       35,866       37,693       38,636       37,887  

Government

    9,549       9,649       8,081       8,176       8,991  

Consumer

    918       827       1,673       924       582  

Farmland

    -       -       -       -       -  

Total loans

  $ 1,508,571     $ 1,496,387     $ 1,468,571     $ 1,432,621     $ 960,139  
                                         

Deposits:

                                       

Core deposits:

                                       

Noninterest bearing checking

  $ 359,092     $ 386,137     $ 370,567     $ 380,515     $ 295,294  

Interest bearing checking

    396,285       422,559       384,689       350,825       333,744  

Savings

    402,365       427,505       436,203       425,634       293,976  

Money market

    254,157       269,110       327,360       307,850       271,970  

Total core deposits

    1,411,899       1,505,311       1,518,819       1,464,824       1,194,984  

Certificates of deposit

    363,118       327,653       398,396       430,387       239,217  

Total deposits

  $ 1,775,017     $ 1,832,964     $ 1,917,215     $ 1,895,211     $ 1,434,201  
                                         

Borrowings and repurchase agreements

  $ 135,503     $ 78,140     $ 24,536     $ 23,244     $ 14,581  

Stockholder's equity

    136,393       118,023       136,654       157,637       156,615  

 

 

 

Finward Bancorp

 

Quarterly Financial Report

 

 

Consolidated Statements of Income

 

Quarter 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,

 
   

2022

   

2022

   

2022

   

2022

   

2021

   

2022

   

2021

 

Interest income:

                                                       

Loans

  $ 17,504     $ 16,122     $ 15,221     $ 13,286     $ 10,282     $ 62,133     $ 41,573  

Securities & short-term investments

    2,358       2,417       2,519       2,608       2,545       9,902       9,082  

Total interest income

    19,862       18,539       17,740       15,894       12,827       72,035       50,655  

Interest expense:

                                                       

Deposits

    2,007       871       389       337       350       3,604       2,002  

Borrowings

    1,046       161       53       22       20       1,282       78  

Total interest expense

    3,053       1,032       442       359       370       4,886       2,080  

Net interest income

    16,809       17,507       17,298       15,535       12,457       67,149       48,575  

Provision for loan losses

    -       -       -       -       216       -       1,509  

Net interest income after provision for loan losses

    16,809       17,507       17,298       15,535       12,241       67,149       47,066  

Noninterest income:

                                                       

Fees and service charges

    1,823       1,570       1,560       1,304       1,378       6,257       5,388  

Wealth management operations

    523       407       588       595       588       2,113       2,375  

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

    126       344       291       607       902       1,368       5,296  

Gain on sale of securities, net

    -       23       258       381       711       662       1,987  

Increase in cash value of bank owned life insurance

    182       183       193       252       178       810       715  

Gain on sale of foreclosed real estate, net

    16       -       -       -       20       16       47  

Other

    169       103       6       5       31       283       139  

Total noninterest income

    2,839       2,630       2,896       3,144       3,808       11,509       15,947  

Noninterest expense:

                                                       

Compensation and benefits

    6,587       7,498       7,538       7,367       6,617       28,990       24,241  

Occupancy and equipment

    1,752       1,804       1,729       1,500       1,461       6,785       5,537  

Data processing

    1,238       1,212       1,246       3,054       1,651       6,750       3,648  

Marketing

    284       587       385       651       357       1,907       1,085  

Impairment charge on assets held for sale

    1,232       -       -       -       -       1,232       -  

Federal deposit insurance premiums

    279       350       380       219       241       1,228       861  

Net loss recognized on sale of premises and equipment

    49       254       -       -       -       303       -  

Other

    4,224       3,305       3,898       3,478       2,405       14,905       11,264  

Total noninterest expense

    15,645       15,010       15,176       16,269       12,732       62,100       46,636  

Income before income taxes

    4,003       5,127       5,018       2,410       3,317       16,558       16,377  

Income tax expenses

    45       571       587       275       6       1,478       1,414  

Net income

  $ 3,958     $ 4,556     $ 4,431     $ 2,135     $ 3,311     $ 15,080     $ 14,963  

 

 

 

Finward Bancorp

Quarterly Financial Report

 

Asset Quality

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

         

(Dollars in thousands)

 

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

Nonaccruing loans

  $ 9,886     $ 8,943     $ 8,813     $ 8,414     $ 7,056  

Accruing loans delinquent more than 90 days

    248       1,982       1,208       494       205  

Securities in non-accrual

    1,048       1,027       1,030       972       992  

Foreclosed real estate

    -       -       -       -       -  

Total nonperforming assets

  $ 11,182     $ 11,952     $ 11,051     $ 9,880     $ 8,253  
                                         

Allowance for loan losses (ALL):

                                       

ALL specific allowances for impaired loans

  $ 338     $ 749     $ 731     $ 716     $ 684  

ALL general allowances for loan portfolio

    12,559       12,649       12,675       12,671       12,659  

Total ALL

  $ 12,897     $ 13,398     $ 13,406     $ 13,387     $ 13,343  
                                         

Troubled Debt Restructurings:

                                       

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

  $ 343     $ 452     $ 308     $ 300     $ 1,122  

Nonaccruing troubled debt restructurings, compliant (2)

    815       542       657       265       306  

Accruing troubled debt restructurings

    2,753       3,480       1,484       1,379       1,421  

Total troubled debt restructurings

  $ 3,911     $ 4,474     $ 2,449     $ 1,944     $ 2,849  

 

(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

 
   

2022

   

To Be Well

 
   

Actual Ratio

   

Capitalized

 

Capital Adequacy Bank

               

Common equity tier 1 capital to risk-weighted assets

    11.2%       6.5%  

Tier 1 capital to risk-weighted assets

    11.2%       8.0%  

Total capital to risk-weighted assets

    12.1%       10.0%  

Tier 1 capital to adjusted average assets

    7.7%       5.0%  

 

 

 

 

Table 1 - Reconciliation of the Non-GAAP Performance Measures

                                                                 
                                                                     
 

(Dollars in thousands)

 

Quarter Ended

   

Twelve Months Ended

 
 

(unaudited)

 

December 31, 2022

     

September 30, 2022

     

June 30, 2022

     

March 31, 2022

     

December 31, 2021

   

December 31, 2022

     

December 31, 2021

 
 

Calculation of core net income

                                                                 
 

Net income

  $ 3,958       $ 4,556       $ 4,431       $ 2,135       $ 3,311     $ 15,080       $ 14,963  
 

Realized loss/(gain) on securities

    -         (23 )       (258 )       (381 )       (771 )     (662 )       (1,987 )
 

Net loss recognized on sale of premises and equipment

    49         254         -         -         -       303         -  
 

Impairment charge on assets held for sale

    1,232         -         -         -         -       1,232         -  
 

Merger related expenses

    -         -         -         2,852         -       2,852         -  
 

CD premium amortization

    (103 )       (134 )       (175 )       (129 )       -       (541 )       -  
 

Core deposit amortization

    395         400         410         347         249       1,552         994  
 

Purchase discount amortization

    (760 )       (342 )       (613 )       (234 )       (144 )     (1,949 )       (1,041 )
 

Related tax benefit/(cost)

    (171 )       (33 )       134         (516 )       127       (585 )       427  

(A)

Core net income

  $ 4,600       $ 4,678       $ 3,929       $ 4,074       $ 2,772     $ 17,282       $ 13,356  
                                                                     
 

Calculation of core diluted earnings per share

                                                                 

(A)

Core net income

  $ 4,600       $ 4,678       $ 3,929       $ 4,074       $ 2,832     $ 17,282       $ 13,356  
 

Diluted average common shares outstanding

    4,261,506         4,260,596         4,258,503         4,020,815         3,479,988       4,193,340         3,477,309  
 

Core diluted earnings per share

  $ 1.08       $ 1.10       $ 0.92       $ 1.01       $ 0.81     $ 4.12       $ 3.84  
                                                                     
 

Calculation of core return on average assets

                                                                 

(A)

Core net income

  $ 4,600       $ 4,678       $ 3,929       $ 4,074       $ 2,832     $ 17,282       $ 13,356  
 

Average total assets

    2,035,359         2,069,139         2,085,039         1,955,347         1,601,040       2,038,255         1,573,981  
 

Core return on average assets

    0.90 %       0.90 %       0.75 %       0.83 %       0.71 %     0.85 %       0.85 %
                                                                     
 

Calculation of core pre-provision net revenue

                                                                 
 

Net interest income

  $ 16,809       $ 17,507       $ 17,298       $ 15,535       $ 12,457     $ 67,149       $ 48,575  
 

Non-interest income

    2,839         2,630         2,896         3,144         3,808       11,509         15,947  
 

Non-interest expense

    (15,645 )       (15,010 )       (15,176 )       (16,269 )       (12,732 )     (62,100 )       (46,636 )
 

Pre-provision net revenue

    4,003         5,127         5,018         2,410         3,533       16,558         17,886  
 

Realized loss/(gain) on securities

    -         (23 )       (258 )       (381 )       (711 )     (662.00 )       (1,987 )
 

Core deposit amortization

    395         400         410         347         249       1,552         994  
 

Purchase discount amortization

    (760 )       (342 )       (613 )       (234 )       (144 )     (1,949 )       (1,041 )

(B)

Core pre-provision net revenue

  $ 3,638       $ 5,162       $ 4,557       $ 2,142       $ 2,927     $ 15,499       $ 15,852  
                                                                     
 

Calculation of core pre-provision net revenue to average assets

                                                                 

(B)

Core pre-provision net revenue

  $ 3,638       $ 5,162       $ 4,557       $ 2,142       $ 2,927     $ 15,499       $ 15,852  
 

Average total assets

    2,035,359         2,069,139         2,085,039         1,955,347         1,601,040       2,038,255         1,573,981  
 

Core pre-provision net revenue to average assets

    0.71 %       1.00 %       0.87 %       0.44 %       0.73 %     0.76 %       1.01 %
                                                                     
 

Calculation of tangible assets (excluding PPP)

                                                                 
 

Total assets

  $ 2,070,339       $ 2,052,986       $ 2,101,485       $ 2,097,845       $ 1,620,743     $ 2,070,339       $ 1,620,743  
 

Goodwill

    (22,395 )       (22,615 )       (22,615 )       (22,774 )       (11,109 )     (22,395 )       (11,109 )
 

Other Intangibles

    (4,794 )       (5,188 )       (5,588 )       (5,998 )       (3,126 )     (4,794 )       (3,126 )
 

Paycheck Protection Plan ("PPP") loans

    -         (226 )       (570 )       (9,983 )       (22,072 )     -         (22,072 )

(C)

Tangible assets (excluding PPP)

  $ 2,043,150       $ 2,024,957       $ 2,072,712       $ 2,059,090       $ 1,584,436     $ 2,043,150       $ 1,584,436  
                                                                     
 

Calculation of tangible common equity

                                                                 
 

Total stockholder's equity

  $ 136,393       $ 118,023       $ 136,654       $ 157,637       $ 156,615     $ 136,393       $ 156,615  
 

Goodwill

    (22,395 )       (22,615 )       (22,615 )       (22,774 )       (11,109 )     (22,395 )       (11,109 )
 

Other intangibles

    (4,794 )       (5,188 )       (5,588 )       (5,998 )       (3,126 )     (4,794 )       (3,126 )

(D)

Tangible common equity

  $ 109,204       $ 90,220       $ 108,451       $ 128,865       $ 142,380     $ 109,204       $ 142,380  
                                                                     
 

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

                                                           

(D)

Tangible common equity

  $ 109,204       $ 90,220       $ 108,451       $ 128,865       $ 142,380     $ 109,204       $ 142,380  
 

Accumulated other comprehensive loss (income)

    64,300         79,839         57,781         33,462         (4,276 )     64,300         (4,276 )

(I)

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

  $ 173,504  

#

  $ 170,059  

#

  $ 166,232  

#

  $ 162,327  

#

  $ 138,104     $ 173,504  

#

  $ 138,104  
                                                                     
 

Calculation of tangible book value per diluted share

                                                                 

(D)

Tangible common equity

  $ 109,204       $ 90,220       $ 108,451       $ 128,865       $ 142,380     $ 109,204       $ 142,380  
 

Shares outstanding

    4,298,401         4,297,900         4,296,949         4,294,136         3,480,701       4,298,401         3,480,701  
 

Tangible book value per diluted share

  $ 25.41       $ 20.99       $ 25.24       $ 30.01       $ 40.91     $ 25.41       $ 40.91  
                                                                     
 

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)

  $ 173,504       $ 170,059       $ 166,232       $ 162,327       $ 138,104     $ 173,504       $ 138,104  
 

Diluted average common shares outstanding

    4,298,401         4,297,900         4,296,949         4,294,136         3,480,701       4,298,401         3,480,701  
 

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

  $ 40.36       $ 39.57       $ 38.69       $ 37.80       $ 39.68     $ 40.36       $ 39.68  
                                                                     
 

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

                                                                 

(D)

Tangible common equity

  $ 109,204       $ 90,220       $ 108,451       $ 128,865       $ 142,380     $ 109,204       $ 142,380  

(C)

Tangible assets (excluding PPP)

    2,043,150         2,024,957         2,072,712         2,059,090         1,584,436       2,043,150         1,584,436  
 

Tangible common equity to tangible assets

    5.34 %       4.46 %       5.23 %       6.26 %       8.99 %     5.34 %       8.99 %
 

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

                                                                 

(I)

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

  $ 173,504       $ 170,059       $ 166,232       $ 162,327       $ 138,104     $ 173,504       $ 138,104  

(C)

Tangible assets (excluding PPP)

    2,043,150         2,024,957         2,072,712         2,059,090         1,584,436       2,043,150         1,584,436  
 

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

    8.49 %       8.40 %       8.02 %       7.88 %       8.72 %     8.49 %       8.72 %
                                                                     
 

Calculation of average tangible common equity

                                                                 
 

Average stockholder's common equity

  $ 122,150       $ 133,482       $ 142,415       $ 170,374       $ 159,010     $ 144,070       $ 155,647  
 

Average goodwill

    (22,615 )       (22,615 )       (22,543 )       (21,251 )       (11,109 )     (22,157 )       (11,109 )
 

Average other intangibles

    (5,038 )       (5,438 )       (5,850 )       (5,174 )       (3,270 )     (5,375 )       (3,126 )

(E)

Average tangible stockholders' common equity

  $ 94,497       $ 105,429       $ 114,022       $ 143,949       $ 144,631     $ 116,538       $ 141,412  
                                                                     
 

Calculation of core return on average common equity

                                                                 

(A)

Core net income

  $ 4,600       $ 4,678       $ 3,929       $ 4,074       $ 2,832     $ 17,282       $ 13,356  

(E)

Average tangible common equity

    94,497         105,429         114,022         143,949         144,631       116,538         141,412  
 

Core return on average common equity

    19.47 %       17.75 %       13.78 %       11.32 %       7.83 %     14.83 %       9.44 %
                                                                     
 

Calculation of core yield on loans

                                                                 
 

Interest income on loans

  $ 17,504       $ 16,122       $ 15,221       $ 13,286       $ 10,282     $ 62,133       $ 41,573  
 

Loan accretion income

    (760 )       (342 )       (613 )       (234 )       (144 )     (1,949 )       (1,041 )
 

Adjusted interest income on loans

    16,744         15,780         14,608         13,052         10,138       60,184         40,532  
 

Average loan balances

    1,503,543         1,484,678         1,457,625         1,274,407         960,606       1,431,017         968,185  
 

Core yield on loans

    4.45 %       4.25 %       4.01 %       4.10 %       4.22 %     4.21 %       4.19 %
                                                                     
 

Calculation of adjusted allowance for loan loss to total loans

                                                                 
 

Allowance for loan losses

  $ (12,897 )     $ (13,398 )     $ (13,406 )     $ (13,387 )     $ (13,343 )   $ (12,897 )     $ (13,343 )
 

Additional reserves not part of the allowance for loan loss

    (6,960 )       (7,708 )       (7,908 )       (8,749 )       (2,428 )     (6,960 )       (2,428 )

(F)

Adjusted allowance for loan loss

    (19,857 )       (21,106 )       (21,314 )       (22,136 )       (15,771 )     (19,857 )       (15,771 )
 

Total loans

    1,513,631         1,502,696         1,474,381         1,439,728         966,720       1,513,631         966,720  
 

Adjusted allowance for loan loss to total loans

    1.31 %       1.40 %       1.45 %       1.54 %       1.63 %     1.31 %       1.63 %
                                                                     
 

Calculation of adjusted allowance for loan loss to nonperforming loans

                                                                 

(F)

Adjusted allowance for loan loss

  $ (19,857 )     $ (21,106 )     $ (21,314 )     $ (22,136 )     $ (15,771 )   $ (19,857 )     $ (15,771 )
 

Nonperforming loans

    10,134         10,925         10,021         8,908         7,261       10,134         7,261  
 

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

    195.94 %       193.19 %       212.69 %       248.50 %       217.20 %     195.94 %       217.20 %
                                                                     
 

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

                                                                 

(F)

Adjusted allowance for loan loss

  $ (19,857 )     $ (21,106 )     $ (21,314 )     $ (22,136 )     $ (15,771 )   $ (19,857 )     $ (15,771 )
 

Total loans

    1,513,631         1,502,696         1,474,381         1,439,728         966,720       1,513,631         966,720  
 

PPP loans

    -         (226 )       (570 )       (9,983 )       (22,072 )     -         (22,072 )
 

Total loans excluding PPP

    1,513,631         1,502,470         1,473,811         1,429,745         944,648       1,513,631         944,648  
 

Adjusted allowance for loan loss to total loans excluding PPP

    1.31 %       1.40 %       1.45 %       1.55 %       1.67 %     1.31 %       1.67 %
 

Calculation of core revenue

                                                                 
 

Net interest income

  $ 16,809       $ 17,507       $ 17,298       $ 15,535       $ 12,457     $ 67,149       $ 48,575  
 

Non-interest income

    2,839         2,630         2,896         3,144         3,808       11,509         15,947  
 

CD premium amortization

    (103 )       (134 )       (175 )       (129 )       -       (541 )       -  
 

Purchase discount amortization

    (760 )       (342 )       (613 )       (234 )       (144 )     (1,949 )       (1,041 )
 

Realized loss/(gain) on securities

    -         (23 )       (258 )       (381 )       (711 )     (662 )       (1,987 )

(G)

Core revenue

  $ 18,785       $ 19,638       $ 19,148       $ 17,935       $ 15,410     $ 75,506       $ 61,494  
                                                                     
 

Calculation of core non-interest expense

                                                                 
 

Non-interest expense

  $ 15,645       $ 15,010       $ 15,176       $ 16,269       $ 12,732     $ 62,100       $ 46,636  
 

Impairment charge on assets held for sale

    (1,232 )       -         -         -         -       (1,232 )       -  
 

Net loss recognized on sale of premises and equipment

    (49 )       (254 )       -         -         -       (303 )       -  
 

Merger related expenses

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

Core deposit amortization

    (395 )       (400 )       (410 )       (347 )       (249 )     (1,552 )       (994 )

(H)

Core non-interest expense

  $ 13,969       $ 14,356       $ 14,766       $ 13,070       $ 12,483     $ 56,161       $ 45,642  
                                                                     
 

Calculation of core efficiency ratio

                                                                 

(H)

Core non-interest expense

  $ 13,969       $ 14,356       $ 14,766       $ 13,070       $ 12,483     $ 56,161       $ 45,642  

(G)

Core revenue

    18,785         19,638         19,148         17,935         15,410       75,506         61,494  
 

Core efficiency ratio

    74.36 %       73.10 %       77.12 %       72.87 %       81.01 %     74.38 %       74.22 %
                                                                     
 

Calculation of non-interest expense to total average assets

                                                                 
 

Non-interest expense

  $ 15,645       $ 15,010       $ 15,176       $ 16,269       $ 12,732     $ 62,100       $ 46,636  
 

Average total assets

    2,035,359         2,069,139         2,085,039         1,955,347         1,601,040       2,038,255         1,573,981  
 

Non-interest expense to total average assets

    3.07 %       2.90 %       2.91 %       3.33 %       3.18 %     3.05 %       2.96 %
                                                                     
 

Calculation of core non-interest expense to total average assets

                                                                 

(H)

Core non-interest expense

  $ 13,969       $ 14,356       $ 14,766       $ 13,070       $ 12,483     $ 56,161       $ 45,642  
 

Average total assets

    2,035,359         2,069,139         2,085,039         1,955,347         1,601,040       2,038,255         1,573,981  
 

Core non-interest expense to total average assets

    2.75 %       2.78 %       2.83 %       2.67 %       3.12 %     2.76 %       2.90 %
                                                                     
 

Calculation of tax adjusted net interest margin

                                                                 
 

Net interest income

  $ 16,809       $ 17,507       $ 17,298       $ 15,535       $ 12,457     $ 67,149       $ 48,575  
 

Tax adjusted interest on securities and loans

    791         817         930         966         959       3,504         3,232  
 

Adjusted net interest income

    17,600         18,324         18,228         16,501         13,416       70,653         51,807  
 

Total average earning assets

    1,886,596         1,910,722         1,927,664         1,820,588         1,500,183       1,888,561         1,474,372  
 

Tax adjusted net interest margin

    3.73 %       3.84 %       3.78 %       3.63 %       3.58 %     3.74 %       3.51 %
                                                                     
 

Efficiency Ratio

                                                                 
 

Total non-interest expense

  $ 15,645       $ 15,010       $ 15,176       $ 16,269       $ 12,732     $ 62,100       $ 46,636  
 

Total revenue

    19,648         20,137         20,194         18,679         16,265       78,658         64,522  
 

Efficiency ratio

    79.63 %       74.54 %       75.15 %       87.10 %       78.28 %     78.95 %       72.28 %