Finward Bancorp Announces Earnings for the Quarter and Nine Months Ended September 30, 2021


MUNSTER, Ind., Nov. 09, 2021 (GLOBE NEWSWIRE) -- Finward Bancorp (Nasdaq: FNWD) (the “Bancorp”), the holding company for Peoples Bank (the “Bank”), reported net income of $11.7 million, or $3.35 per share, for the nine months ended September 30, 2021. Net income for the nine months ended September 30, 2021, decreased by $999 thousand (7.9%), from the nine months ended September 30, 2020, primarily due to higher noninterest expense and lower noninterest income. For the nine months ended September 30, 2021, the return on average assets (ROA) was 0.98% and the return on average equity (ROE) was 9.96%.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

  • Prudently helping borrowers who are or may be unable to meet their contractual payment obligations because of the effects of COVID-19. Consistent with regulatory guidance, the Bancorp will consider deferring or modifying a loan customer’s repayment obligation if the customer’s cash flow has been negatively impacted by the pandemic. Outstanding borrower deferrals and modifications continue to decline. Loans modified to interest only payment or full payment deferral as part of the effects of COVID-19 as of September 30, 2021 and June 30, 2021, are as follows:
           
 (Dollars in thousands) (Unaudited) 
 As of September 30, 2021 Mortgage loans Commercial Loans 
   Number of Loans  Recorded Investment Number of Loans  Recorded Investment 
 Interest only 11 $1,485 - $- 
 Total $ 11 $1,485 - $- 
           
           
           
 (Dollars in thousands) (Unaudited) 
 As of June 30, 2021 Mortgage loans Commercial Loans 
   Number of Loans  Recorded Investment Number of Loans  Recorded Investment 
 Interest only 15 $1,656 1 $2,973 
 Full interest, partial principal -  - 2  1,021 
 Full payment deferral 1  98 -  - 
 Total $ 16 $1,754 3 $3,994 
           
  • As the Bancorp continues to monitor the borrowers that are in and outside of deferral status, some loan relationships may be deemed non-performing. As of September 30, 2021, a single large commercial real estate loan relationship, which operates a hotel, with a carrying balance of $5.0 million, continued to be deemed non-performing after COVID-19 pandemic stresses negatively impacted weak operating performance which occurred prior to the pandemic. Through management’s review of the loan relationship, a specific reserve within the allowance for loan losses was allocated as of September 30, 2021. As of September 30, 2021, the customer is currently in compliance with all modified loan terms. No other material COVID-19 impacted loans that are in deferral status have been deemed non-performing at this time. As of September 30, 2021, a total of 236 loans have come out of COVID-19 related deferral status with carrying balances of $85.9 million. All of these loans continue to be performing, except one commercial real estate loan with a carrying balance of $835 thousand and several residential real estate loans with total carrying balances of $964 thousand.

About Finward Bancorp
Finward Bancorp is a locally managed and independent financial holding company headquartered in Munster, Indiana, whose activities are primarily limited to holding the stock of Peoples Bank. Peoples Bank provides a wide range of personal, business, electronic and wealth management financial services from its 22 locations in Lake and Porter Counties in Northwest Indiana and South Chicagoland. Finward Bancorp’s common stock is quoted on the NASDAQ Stock Market, LLC under the symbol FNWD. The website ibankpeoples.com provides information on Peoples Bank’s products and services, and Finward Bancorp’s investor relations.

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

Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include: the significant risks and uncertainties for our business, results of operations, and financial condition, as well as our regulatory capital and liquidity ratios and other regulatory requirements caused by the COVID-19 pandemic, which will depend on several factors, including the scope and duration of the pandemic, its influence on financial markets, the effectiveness of our remote work arrangements and staffing levels in branches and other operational facilities, and actions taken by governmental authorities and other third parties in response to the pandemic; changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates, market liquidity, and capital markets, as well as the magnitude of such changes, which may reduce net interest margins; inflation; customer acceptance of the Bancorp’s products and services; customer borrowing, repayment, investment, and deposit practices; customer disintermediation; the introduction, withdrawal, success, and timing of business initiatives; competitive conditions; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions, and divestitures; economic conditions; and the impact, extent, and timing of technological changes, capital management activities, and other actions of the Federal Reserve Board and legislative and regulatory actions and reforms.

In addition to the above factors, we also caution that the actual amounts and timing of any future common stock dividends or share repurchases will be subject to various factors, including our capital position, financial performance, capital impacts of strategic initiatives, market conditions, and regulatory and accounting considerations, as well as any other factors that our Board of Directors deems relevant in making such a determination. Therefore, there can be no assurance that we will repurchase shares or pay any dividends to holders of our common stock, or as to the amount of any such repurchases or dividends. Further, statements about the effects of the COVID-19 pandemic on our business, operations, financial performance, and prospects may constitute forward-looking statements and are subject to the risk that the actual impacts may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable, and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties, and us.

Important Additional Information for Shareholders and Where to Find It

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

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

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

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

Disclosure Regarding Non-GAAP Measures

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

 Finward Bancorp  
 Quarterly Financial Report  
                      
 Key Ratios   Three months ended,  Nine months ended,  
      (Unaudited) (Unaudited)(Unaudited)(Unaudited) (Unaudited)  (Unaudited) (Unaudited)  
      September 30,June 30, March 31, December 31,September 30, September 30,September 30, 
       2021   2021   2021   2020   2020    2021   2020   
 Return on equity    8.90%  9.17%  11.94%  8.59%  12.83%   9.96%  11.96%  
 Return on assets    0.87%  0.90%  1.18%  0.88%  1.27%   0.98%  1.20%  
 Basic earnings per share  $1.02  $1.03  $1.30  $1.00  $1.35   $3.35  $3.65   
 Diluted earnings per share $1.02  $1.03  $1.30  $1.00  $1.35   $3.35  $3.65   
 Yield on loans    4.28%  4.21%  4.41%  4.61%  4.62%   4.30%  4.69%  
 Yield on security investments  1.94%  1.96%  2.02%  1.81%  1.91%   1.97%  2.13%  
 Total yield on earning assets  3.36%  3.38%  3.59%  3.77%  3.75%   3.44%  3.96%  
 Cost of deposits    0.13%  0.16%  0.19%  0.26%  0.33%   0.16%  0.49%  
 Cost of repurchase agreements  0.25%  0.28%  0.28%  0.33%  0.37%   0.27%  0.69%  
 Cost of borrowed funds   9.76%  0.47%  2.70%  2.74%  2.77%   3.09%  2.69%  
 Total cost of funds   0.13%  0.16%  0.20%  0.27%  0.35%   0.16%  0.52%  
 Net interest margin - tax equivalent  3.46%  3.42%  3.58%  3.66%  3.58%   3.49%  3.62%  
 Noninterest income / average assets 1.02%  0.92%  1.12%  1.27%  1.32%   1.02%  1.27%  
 Noninterest expense / average assets 3.04%  2.76%  2.73%  3.09%  2.72%   2.85%  2.86%  
 Net noninterest margin / average assets -2.02%  -1.84%  -1.61%  -1.83%  -1.40%   -1.83%  -1.58%  
 Efficiency ratio    75.87%  70.79%  64.14%  68.40%  60.66%   70.26%  63.83%  
 Effective tax rate    7.04%  9.96%  14.09%  6.15%  17.18%   10.78%  16.82%  
 Dividend declared per common share$0.31  $0.31  $0.31  $0.31  $0.31   $0.93  $0.93   
                      
      (Unaudited) (Unaudited)(Unaudited)(Unaudited) (Unaudited)       
      September 30,June 30, March 31, December 31,September 30,      
       2021   2021   2021   2020   2020        
 Net worth / total assets   9.47%  9.70%  9.57%  10.14%  9.99%       
 Book value per share  $43.85  $44.71  $42.76  $43.80  $42.70        
 Non-performing assets to total assets 0.91%  0.85%  0.92%  1.06%  1.11%       
 Non-performing loans to total loans  1.42%  1.27%  1.32%  1.49%  1.54%       
 Allowance for loan losses to non-performing loans     101.71%  111.13%  101.49%  86.72%  71.14%       
 Allowance for loan losses to loans outstanding     1.44%  1.42%  1.34%  1.29%  1.10%       
 Foreclosed real estate to total assets 0.01%  0.02%  0.03%  0.04%  0.03%       
                      


Finward Bancorp 
Quarterly Financial Report 
               
Balance Sheet Data            
(Dollars in thousands)  (Unaudited) (Unaudited) (Unaudited)   (Unaudited) 
     September 30,June 30, March 31, December 31,September 30,
      2021  2021  2021  2020  2020 
Total assets   $1,609,924 $1,603,513 $1,555,348 $1,496,292 $1,479,954 
Cash & cash equivalents   31,765  68,625  68,009  19,922  84,447 
Certificates of deposit in other financial institutions     977  1,471  1,474  1,897  1,901 
Securities - available for sale  531,010  473,927  422,868  410,669  324,181 
               
Loans receivable:           
 Commercial real estate $309,905 $315,087 $304,851 $298,257 $285,701 
 Residential real estate  268,798  268,649  276,728  286,048  284,381 
 Commercial business  125,922  149,414  163,896  158,140  184,406 
 Construction and land development 110,289  104,154  97,400  93,562  89,176 
 Multifamily   56,869  53,639  51,933  50,571  50,701 
 Home equity   35,652  36,684  36,222  39,233  42,127 
 Manufactured Homes  32,857  26,453  26,260  24,232  21,991 
 Government   9,841  8,462  9,372  10,142  13,205 
 Consumer   650  544  438  1,025  467 
 Farmland   205  309  315  215  218 
  Total loans $950,988 $963,395 $967,415 $961,425 $972,373 
               
Deposits:             
 Core deposits:           
  Noninterest bearing checking $287,376 $275,819 $286,969 $241,620 $258,170 
  Interest bearing checking 315,575  307,148  279,984  274,867  258,734 
  Savings   284,681  277,944  271,910  254,108  240,215 
  Money market  254,671  253,427  245,750  246,916  238,098 
   Total core deposits  1,142,303  1,114,338  1,084,613  1,017,511  995,217 
 Certificates of deposit  263,897  280,758  282,081  284,828  285,439 
   Total deposits$1,406,200 $1,395,096 $1,366,694 $1,302,339 $1,280,656 
               
Borrowings and repurchase agreements$23,844 $24,399 $15,917 $19,860 $31,145 
Stockholder's equity   152,569  155,569  148,770  151,689  147,873 
               


Finward Bancorp 
Quarterly Financial Report 
                    
Consolidated Statements of IncomeThree months ended,  Nine months ended, 
(Dollars in thousands)  (Unaudited) (Unaudited)(Unaudited)(Unaudited) (Unaudited)  (Unaudited) (Unaudited) 
     September 30,June 30, March 31, December 31,September 30, September 30,September 30,
      2021  2021  2021   2020   2020   2021  2020 
Interest income:                  
Loans    $10,270 $10,275 $10,746  $11,278  $11,263  $31,291 $33,589 
Securities & short-term investments 2,396  2,160  1,981   1,733   1,573   6,537  5,021 
Total interest income   12,666  12,435  12,727   13,011   12,836   37,828  38,610 
Interest expense:                  
Deposits    452  549  651   827   1,050   1,652  4,494 
Borrowings    14  14  30   77   98   58  342 
Total interest expense  466  563  681   904   1,148   1,710  4,836 
Net interest income   12,200  11,872  12,046   12,107   11,688   36,118  33,774 
Provision for loan losses   139  576  578   1,816   849   1,293  1,871 
Net interest income after provision for loan losses     12,061  11,296  11,468   10,291   10,839   34,825  31,903 
Noninterest income:                 
  Gain on sale of loans held-for-sale, net 1,229  1,116  2,049   1,551   2,420   4,394  6,037 
  Fees and service charges  1,473  1,471  1,066   1,488   1,473   4,010  3,673 
  Wealth management operations  604  576  607   533   537   1,787  1,605 
  Gain on sale of securities, net  590  269  417   974   197   1,276  1,374 
  Increase in cash value of bank owned life insurance     180  188  169   174   177   537  534 
  Gain on sale of foreclosed real estate, net     -  36  (9)  (49)  24   27  127 
  Other    70  24  14   30   27   108  97 
Total noninterest income  4,146  3,680  4,313   4,701   4,855   12,139  13,447 
Noninterest expense:                 
  Compensation and benefits  6,042  5,897  5,685   6,408   5,517   17,624  16,447 
  Occupancy and equipment  1,380  1,324  1,372   1,079   1,150   4,076  3,854 
  Data processing   872  597  528   596   583   1,997  1,671 
  Marketing    334  195  199   168   216   728  571 
  Federal deposit insurance premiums 236  204  180   217   176
   620  564 
  Other    3,537  2,793  2,529   3,028   2,393   8,859  7,033 
Total noninterest expense  12,401  11,010  10,493   11,496   10,035   33,904  30,140 
Income before income taxes  3,806  3,966  5,288   3,496   5,659   13,060  15,210 
Income tax expenses   268  395  745   735   972   1,408  2,559 
Net income   $3,538 $3,571 $4,543  $2,761  $4,687  $11,652 $12,651 
                    


               
Finward Bancorp 
Quarterly Financial Report 
               
Asset Quality (Unaudited)  (Unaudited)   (Unaudited)   (Unaudited) 
(Dollars in thousands) September 30,June 30,  March 31, December 31,September 30,
      2021   2021   2021  2020  2020 
Nonaccruing loans $11,027  $12,025  $12,257 $13,799 $14,481 
Accruing loans delinquent more than 90 days  2,516   248   599  566  579 
Securities in non-accrual  1,011   970   944  929  879 
Foreclosed real estate  81   368   491  538  501 
 Total nonperforming assets $14,635  $13,611  $14,291 $15,832 $16,440 
               
Allowance for loan losses (ALL):           
 ALL specific allowances for impaired loans $1,904  $1,770  $1,884 $1,775 $1,330 
 ALL general allowances for loan portfolio  11,870   11,869   11,163  10,683  9,384 
  Total ALL $13,774  $13,639  $13,047 $12,458 $10,714 
               
Troubled Debt Restructurings:           
 Nonaccruing troubled debt restructurings, non-compliant (1) (2) $1,126  $1,269  $407 $155 $441 
 Nonaccruing troubled debt restructurings, compliant (2)  102   -   366  383  113 
 Accruing troubled debt restructurings  1,427   1,182   1,210  1,583  1,536 
  Total troubled debt restructurings $2,655  $2,451  $1,983 $2,121 $2,090 
   (1) "non-compliant" refers to not being within the guidelines of the restructuring agreement        
   (2) included in nonaccruing loan balances presented above               
               
                 
     (Unaudited)           
     September 30, Required        
      2021   To Be Well        
     Actual Ratio  Capitalized        
Capital Adequacy Bancorp             
Common equity tier 1 capital to risk-weighted assets  13.1%   N/A        
Tier 1 capital to risk-weighted assets  13.1%   N/A        
Total capital to risk-weighted assets  14.4%   N/A        
Tier 1 capital to adjusted average assets  8.2%   N/A        
                 
Capital Adequacy Bank             
Common equity tier 1 capital to risk-weighted assets  12.8%   6.5%        
Tier 1 capital to risk-weighted assets  12.8%   8.0%        
Total capital to risk-weighted assets  14.1%   10.0%        
Tier 1 capital to adjusted average assets  8.0%   5.0%        
                 


Quarter-to-Date            
(Dollars in thousands)Average Balances, Interest, and Rates 
(unaudited)September 30, 2021 September 30, 2020 
 Average
Balance
 Interest Rate (%) Average
Balance
 Interest Rate (%) 
ASSETS            
Interest bearing deposits in other financial institutions$53,786  $12 0.09 $72,920  $22 0.12 
Federal funds sold 1,112   - -  719   7 3.89 
Certificates of deposit in other financial institutions 1,262   6 1.90  1,877   10 2.13 
Securities available-for-sale 486,993   2,363 1.94  315,090   1,506 1.91 
Loans receivable 960,274   10,270 4.28  975,794   11,263 4.62 
Federal Home Loan Bank stock 3,247   15 1.85  3,918   28 2.86 
Total interest earning assets 1,506,674  $12,666 3.36  1,370,318  $12,836 3.75 
Cash and non-interest bearing deposits in other financial institutions 41,378       15,814      
Allowance for loan losses (13,688)      (9,917)     
Other noninterest bearing assets 97,290       98,879      
    Total assets$1,631,654       $1,475,094       
             
LIABILITIES AND STOCKHOLDERS' EQUITY            
Total deposits$1,436,125  $452 0.13 $1,282,698  $1,050 0.33 
Repurchase agreements 20,970   13 0.25  16,246   15 0.37 
Borrowed funds 41   1 9.76  12,000   83 2.77 
Total interest bearing liabilities 1,457,136  $466 0.13  1,310,944  $1,148 0.35 
Other noninterest bearing liabilities 15,508       18,034      
    Total liabilities 1,472,644       1,328,978      
    Total stockholders' equity 159,010       146,116      
    Total liabilities and stockholders' equity$1,631,654       $1,475,094       
             
             
Return on average assets 0.87%      1.27%     
Return on average equity 8.90%      12.83%     
Net interest margin (average earning assets) 3.24%       3.41%      
Net interest margin (average earning assets) - tax equivalent 3.46%      3.58%     
             
             
Year-to-Date            
(Dollars in thousands)Average Balances, Interest, and Rates 
 September 30, 2021 September 30, 2020 
 Average
Balance
 Interest Rate (%) Average
Balance
 Interest Rate (%) 
ASSETS            
Interest bearing deposits in other financial institutions$53,774  $33 0.08 $42,025  $91 0.29 
Federal funds sold 1,064   - -  2,716   92 4.52 
Certificates of deposit in other financial institutions 1,443   21 1.94  1,859   35 2.51 
Securities available-for-sale 435,119   6,428 1.97  295,073   4,708 2.13 
Loans receivable 970,740   31,291 4.30  954,985   33,589 4.69 
Federal Home Loan Bank stock 3,535   55 2.07  3,916   95 3.23 
Total interest earning assets 1,465,675  $37,828 3.44  1,300,574  $38,610 3.96 
Cash and non-interest bearing deposits in other financial institutions 37,186       17,530      
Allowance for loan losses (13,205)      (9,508)     
Other noninterest bearing assets 97,674       98,611      
    Total assets$1,587,330       $1,407,207       
             
LIABILITIES AND STOCKHOLDERS' EQUITY            
Total deposits$1,395,883  $1,652 0.16 $1,222,497  $4,494 0.49 
Repurchase agreements 17,458   35 0.27  13,959   72 0.69 
Borrowed funds 992   23 3.09  13,386   270 2.69 
Total interest bearing liabilities 1,414,333  $1,710 0.16  1,249,842  $4,836 0.52 
Other noninterest bearing liabilities 17,052       16,270      
    Total liabilities 1,431,385       1,266,112      
    Total stockholders' equity 155,945       141,095      
    Total liabilities and stockholders' equity$1,587,330       $1,407,207       
             
             
Return on average assets 0.98%      1.20%     
Return on average equity 9.96%      11.96%     
Net interest margin (average earning assets) 3.29%      3.46%     
Net interest margin (average earning assets) - tax equivalent 3.49%      3.62%     
             


           
 Table 1 - Reconciliation of the Non-GAAP Performance Ratios        
           
       
 (Dollars in thousands)Three Months Ended Nine Months Ended  
 (unaudited)September 30, 2021 September 30, 2020  September 30, 2021 September 30, 2020  
 Calculation of core net income                 
 Net income$3,538  $4,687  $11,652  $12,651   
 Realized loss/(gain) on securities (590)  (197)  (1,276)  (1,374)  
 Core deposit accretion 249   249   745   745   
 Purchase discount amortization (271)  (398)  (897)  (1,430)  
 Related tax benefit/(cost) 129   73   300   432   
(A)Core net income$3,055  $4,414  $10,524  $11,024   
           
 Calculation of core diluted earnings per share         
(A)Core net income$3,055  $4,414  $10,524  $11,024   
 Diluted average common shares outstanding 3,479,139   3,463,136   3,476,406   3,461,598   
 Core diluted earnings per share$0.88  $1.27  $3.03  $3.18   
           
 Calculation of core return on average assets         
(A)Core net income$3,055  $4,414  $10,524  $11,024   
 Average total assets 1,631,654   1,475,094   1,587,330   1,407,207   
 Core return on average assets 0.75%  1.20%  0.88%  1.04%  
           
 Calculation of core pre-provision net revenue         
 Net interest income$12,200  $11,688  $36,118  $33,774   
 Non-interest income 4,146   4,855   12,139   13,447   
 Non-interest expense (12,401)  (10,035)  (33,904)  (30,140)  
 Pre-provision net revenue 3,945   6,508   14,353   17,081   
 Realized loss/(gain) on securities (590)  (197)  (1,276)  (1,374)  
 Core deposit accretion 249   249   745   745   
 Purchase discount amortization (271)  (398)  (897)  (1,430)  
(B)Core pre-provision net revenue$3,333  $6,162  $12,925  $15,022   
           
 Calculation of core pre-provision net revenue to average assets        
(B)Core pre-provision net revenue$3,333  $6,162  $12,925  $15,022   
 Average total assets 1,631,654   1,475,094   1,587,330   1,407,207   
 Core pre-provision net revenue to average assets 0.82%  1.67%  1.09%  1.42%  
           
 Calculation of tangible assets (excluding PPP)         
 Total assets$1,609,924  $1,474,034  $1,609,924  $1,474,034   
 Goodwill (11,109)  (11,109)  (11,109)  (11,109)  
 Other Intangibles (3,374)  (4,368)  (3,374)  (4,368)  
 Paycheck Protection Plan ("PPP") loans (32,892)  (91,453)  (32,892)  (91,453)  
(C)Tangible assets (excluding PPP)$1,562,549  $1,367,104  $1,562,549  $1,367,104   
           
 Calculation of tangible common equity         
 Total stockholder's equity$152,569  $147,873  $152,569  $147,873   
 Goodwill (11,109)  (11,109)  (11,109)  (11,109)  
 Other intangibles (3,374)  (4,368)  (3,374)  (4,368)  
(D)Tangible common equity$138,086  $132,396  $138,086  $132,396   
           
 Calculation of tangible common equity to tangible assets (excluding PPP)       
(D)Tangible common equity$138,086  $132,396  $138,086  $132,396   
(C)Tangible assets (excluding PPP) 1,562,549   1,367,104   1,562,549   1,367,104   
 Tangible common equity to tangible assets 8.84%  9.68%  8.84%  9.68%  
           
 Calculation of average tangible common equity         
 Average stockholder's common equity$159,010  $146,116  $155,945  $141,095   
 Average goodwill (11,109)  (11,109)  (11,109)  (11,109)  
 Average other intangibles (3,523)  (4,517)  (3,768)  (4,763)  
(E)Average tangible stockholders' common equity$144,378  $130,490  $141,068  $125,223   
           
 Calculation of core return on average common equity        
(A)Core net income$3,055  $4,414  $10,524  $11,024   
(E)Average tangible common equity 144,378   130,490   141,068   125,223   
 Core return on average common equity 8.46%  13.53%  9.95%  11.74%  
           
 Calculation of core yield on loans         
 Interest income on loans$10,270  $11,263  $31,291  $33,589   
 Loan accretion income (271)  (398)  (897)  (1,430)  
 Adjusted interest income on loans 9,999   10,865   30,394   32,159   
 Average loan balances 960,274   975,794   970,740   954,985   
 Core yield on loans 4.17%  4.45%  4.17%  4.49%  
           
 Calculation of adjusted allowance for loan loss to total loans        
 Allowance for loan losses$(13,774) $(9,866) $(13,774) $(9,866)  
 Additional reserves not part of the allowance for loan loss (2,572)  (4,587)  (2,572)  (4,587)  
(F)Adjusted allowance for loan loss (16,346)  (14,453)  (16,346)  (14,453)  
 Total loans 956,352   981,902   956,352   981,902   
 Adjusted allowance for loan loss to total loans 1.71%  1.47%  1.71%  1.47%  
           
 Calculation of adjusted allowance for loan loss to nonperforming loans        
(F)Adjusted allowance for loan loss$(16,346) $(14,453) $(16,346) $(14,453)  
 Nonperforming loans 13,543   15,060   13,543   15,060   
 Adjusted allowance for loan loss to nonperforming loans (coverage ratios) 120.70%  95.97%  120.70%  95.97%  
           
 Calculation of adjusted allowance for loan loss to total loans excluding PPP      
(F)Adjusted allowance for loan loss$(16,346) $(14,453) $(16,346) $(14,453)  
 Total loans 956,352   975,794   956,352   954,985   
 PPP loans (32,892)  (91,453)  (32,892)  (91,453)  
 Total loans excluding PPP 923,460   884,341   923,460   863,532   
 Adjusted allowance for loan loss to total loans excluding PPP 1.77%  1.63%  1.77%  1.67%  
           
 Calculation of core revenue          
 Net interest income$12,200  $11,688  $36,118  $33,774   
 Non-interest income 4,146   4,855   12,139   13,447   
 Realized loss/(gain) on securities (590)  (197)  (1,276)  (1,374)  
(G)Core revenue$15,756  $16,346  $46,981  $45,847   
           
 Calculation of core non-interest expense         
 Non-interest expense$12,401  $10,035  $33,904  $30,140   
 Core deposit accretion 249   249   745   745   
 Purchase discount amortization (271)  (398)  (897)  (1,430)  
(H)Core non-interest expense$12,379  $9,886  $33,752  $29,455   
           
 Calculation of core efficiency ratio         
(H)Core non-interest expense$12,379  $9,886  $33,752  $29,455   
(G)Core revenue 15,756   16,346   46,981   45,847   
 Core efficiency ratio 78.57%  60.48%  71.84%  64.25%  
           
 Calculation of core non-interest expense to total average assets        
(H)Core non-interest expense$12,379  $9,886  $33,752  $29,455   
 Average total assets 1,631,654   1,475,094   1,587,330   1,407,207   
 Core non-interest expense to total average assets 0.76%  0.67%  2.13%  2.09%  
           
 Calculation of tax adjusted net interest margin         
 Net interest income$12,200  $11,688  $36,118  $33,774   
 Tax adjusted interest on securities and loans 851   567   2,273   1,497   
 Adjusted net interest income 13,051   12,255   38,391   35,271   
 Total average earning assets 1,506,674   1,370,318   1,465,675   1,300,574   
 Tax adjusted net interest margin 3.46%  3.58%  3.49%  3.62%  
           

FOR FURTHER INFORMATION

CONTACT SHAREHOLDER SERVICES
(219) 853-7575