Skip to main content

Finward Bancorp

For the period ended Dec 31, 2023. Filed Mar 28, 2024.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2023 · Filed Mar 28, 2024

FNWD$43.99+0.6%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Item 8. Financial Statements

To the Stockholders, Board of Directors, and Audit Committe

Finward Bancorp

Munster, Indiana

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of Finward Bancorp (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income (loss), changes in stockholders’ equity, and cash flows for each of the years then ended, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years then ended in conformity with accounting principles generally accepted in the United States of America.

Change in Accounting Principle

As discussed in Note 1 to the consolidated financial statements, the Company changed its method of accounting for credit losses effective January 1, 2023, due to the adoption of Accounting Standards Topic 326: Financial Instruments – Credit Losses. The adoption of the new credit loss standard and its subsequent application is also communicated as a critical audit matter.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits.

We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matter

The critical audit matter communicated below is a matter arising from the current-period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.

Allowance for Credit Losses

As discussed in Note 1 to the consolidated financial statements, the Company changed its method of accounting for credit losses effective January 1, 2023, due to the adoption of Accounting Standards Codification Topic 326:Financial Instruments–* Credit Losses.* * *The Company’s loan portfolio totaled $1.5 billion as of December 31, 2023, and the associated allowance for credit losses (“ACL”) on loans was $18.8 million. As discussed in Notes 1 and 4 to the consolidated financial statements, the Company measures expected credit losses for loans on a pooled basis when similar risk characteristics exist using relevant available information, from internal and external sources, relating to past events, current conditions, reasonable and supportable forecasts. Historical peer and Company credit loss experience provides the basis for the estimation of expected credit losses. Management also considers further adjustments to historical loss information for current conditions and reasonable and supportable forecasts that differ from the conditions that exist for the period over which historical information is evaluated as well as other changes in qualitative factors not inherently considered in the quantitative analyses. The resulting qualitative adjustments are applied to the relevant collectively evaluated loan pools.

We have identified the ACL, and more specifically the qualitative adjustments applied in the ACL, as a critical audit matter. The principal consideration for our determination is the high degree of judgment and subjectivity in auditing the assumptions utilized by management in calculating the qualitative reserve component. This required a high degree of judgement due to the nature and extent of audit evidence and effort required to address this matter.

The primary procedures we performed related to this critical audit matter included:

●Obtained an understanding of the Company’s process for establishing the ACL, including the selection and application of qualitative factors and related adjustments to establish the qualitative component of the ACL.
●Evaluated the relevancy and reliability of the underlying data used to derive the qualitative factors, including comparison to internal, external and/or peer data.
●Assessed the appropriateness and reasonableness of the qualitative factor adjustments, including evaluating management’s judgments as to which factors and relevant assessed risks impacted the qualitative adjustments for each loan pool.
●Tested the accuracy of the mathematical application of the qualitative factors to adjust the historical loss experience.

/s/ FORVIS, LLP

We have served as the Company’s auditor since 2021.

Indianapolis, Indiana

March 28, 2024

December 31,
(Dollars in thousands)20232022
ASSETS
Cash and non-interest bearing deposits in other financial institutions$17,942$19,965
Interest bearing deposits in other financial institutions67,64711,210
Federal funds sold419107
Total cash and cash equivalents86,00831,282
Certificates of deposit in other financial institutions-2,456
Securities available-for-sale371,374370,896
Loans held-for-sale3401,543
Loans receivable, net of deferred fees and costs1,512,5951,513,631
Less: Allowance for credit losses(18,768)(12,897)
Net loans receivable1,493,8271,500,734
Federal Home Loan Bank stock6,5476,547
Accrued interest receivable8,0457,421
Premises and equipment38,43640,212
Foreclosed real estate71-
Cash value of bank owned life insurance32,70231,936
Goodwill22,39522,395
Other intangible assets3,2724,794
Other assets45,26250,123
Total assets$2,108,279$2,070,339
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
Non-interest bearing$295,594$359,092
Interest bearing1,517,8271,415,925
Total1,813,4211,775,017
Repurchase agreements38,12415,503
Borrowed funds80,000120,000
Accrued expenses and other liabilities29,38923,426
Total liabilities1,960,9341,933,946
Commitments and contingencies
Stockholders' Equity:
Preferred stock, no par or stated value; 10,000,000 shares authorized, none outstanding--
Common stock, no par or stated value; 10,000,000 shares authorized; shares issued and outstanding: December 31, 2023 - 4,298,773 December 31, 2022 - 4,298,401--
Additional paid-in capital69,55569,032
Accumulated other comprehensive loss(51,613)(64,300)
Retained earnings129,403131,661
Total stockholders' equity147,345136,393
Total liabilities and stockholders' equity$2,108,279$2,070,339
(Dollars in thousands, except per share data)Year Ended December 31,
20232022
Interest income:
Loans receivable$74,762$62,133
Securities9,1189,576
Other interest earning assets1,903326
Total interest income85,78372,035
Interest expense:
Deposits25,4383,604
Repurchase agreements1,294195
Borrowed funds4,4961,087
Total interest expense31,2284,886
Net interest income54,55567,149
Provision for credit losses2,025-
Net interest income after provision for credit losses52,53067,149
Noninterest income:
Fees and service charges6,0246,257
Wealth management operations2,4842,113
Gain on sale of loans held-for-sale, net1,0811,368
Gain (loss) on sale of securities, net(48)662
Increase in cash value of bank owned life insurance766810
Gain (loss) on sale of foreclosed real estate(13)16
Other452283
Total noninterest income10,74611,509
Noninterest expense:
Compensation and benefits27,65528,990
Occupancy and equipment6,5576,785
Data processing4,7346,750
Marketing8401,907
Impairment charge on assets held for sale-1,232
Federal deposit insurance premiums2,0031,228
Professional services1,6031,211
Net (gain) recognized on sale of premises and equipment(276)303
Other12,11513,694
Total noninterest expense55,23162,100
Income before income tax expenses8,04516,558
Income tax expenses (benefits)(335)1,478
Net income$8,380$15,080
Earnings per common share:
Basic$1.96$3.61
Diluted$1.96$3.60
Dividends declared per common share$1.05$1.24

Consolidated Statements of Comprehensive Income (Loss)

(Dollars in thousands)Year Ended December 31,
20232022
Net income$8,380$15,080
Net change in net unrealized gains and losses on securities available-for-sale:
Unrealized gain (loss) arising during the period16,630(89,323)
Less: reclassification adjustment for losses (gains) included in net income48(662)
Net securities gain (loss) during the period16,678(89,985)
Tax effect(3,991)21,409
Other comprehensive income (loss), net of tax12,687(68,576)
Comprehensive income (loss), net of tax$21,067$(53,496)

Consolidated Statements of Changes in Stockholders’*** Equity***

Accumulated
Additional · Other
Common · Paid-in · Comprehensive · Retained · Total
(Dollars in thousands, except per share data) · Stock · Capital · (Loss)/Income · Earnings · Equity
Balance at January 1, 2022$-$30,430$4,276$121,909$156,615
Net income---15,08015,080
Other comprehensive loss, net of tax--(68,576)-(68,576)
Net surrender value of 3,115 restricted stock awards-(120)--(120)
Stock-based compensation expense-741--741
Issuance of 795,423 shares at $47.75 per share, for acquisition of Royal Financial, Inc.-37,981--37,981
Cash dividends, $1.24 per share---(5,328)(5,328)
Balance at December 31, 2022$-$69,032$(64,300)$131,661$136,393
Balance at January 1, 2023$-$69,032$(64,300)$131,661$136,393
Cumulative effect of change in accounting principle (ASU 2016-13)---(6,118)(6,118)
Net income---8,3808,380
Other comprehensive income, net of tax--12,687-12,687
Net surrender value of 5,684 restricted stock awards-(196)--(196)
Stock-based compensation expense-719--719
Cash dividends, $1.05 per share---(4,520)(4,520)
Balance at December 31, 2023$-$69,555$(51,613)$129,403$147,345
(Dollars in thousands)Year Ended December 31,
2023 · 2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income$8,380$15,080
Adjustments to reconcile net income to net cash provided by operating activities:
Origination of loans for sale(37,939)(44,856)
Sale of loans originated for sale40,21749,628
Depreciation and amortization, net of accretion7,1635,968
Deferred tax expense (benefit)(673)1,187
Stock based compensation expense719741
Loss (gain) on sale of securities, net48(662)
Gain on sale of loans held-for-sale, net(1,084)(1,470)
Loss (gain) on sale of premises and equipment, net(276)303
Impairment charge on assets held for sale-1,232
Loss (gain) on sale of foreclosed real estate13(16)
Gain on cash value of bank owned life insurance(766)(810)
Loss on derivatives3102
Provision for credit losses2,025-
Net change in:
Interest receivable2,105(141)
Other assets3,002(5,080)
Accrued expenses and other liabilities1,274(3,476)
Total adjustments15,8312,650
Net cash provided by operating activities24,21117,730
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from maturities of certificates of deposit in other financial institutions2,456232
Purchase of certificates of deposit in other financial institutions-(734)
Proceeds from maturities and pay downs of securities available-for-sale14,33241,524
Proceeds from sales of securities available-for-sale47653,953
Purchase of securities available-for-sale(123)(30,421)
Proceeds from bank owned life insurance-314
Net change in loans receivable(6,378)(93,998)
Proceeds from loans held for sale previously classified as loans receivable4,530-
Purchase of Federal Home Loan Bank Stock-(1,997)
Purchase of loans receivable-(2,663)
Purchase of premises and equipment, net(1,148)(3,031)
Proceeds from sale of premises and equipment7991,798
Proceeds from sale of foreclosed real estate7793
Cash and cash equivalents from acquisition activity, net-33,799
Net cash provided by (used in) investing activities15,021(1,131)
CASH FLOWS FROM FINANCING ACTIVITIES:
Change in deposits38,404(134,220)
Proceeds from borrowed funds80,000120,000
Repayment of borrowed funds(120,000)-
Net surrender value of restricted stock awards(196)(120)
Change in repurchase agreements22,621922
Dividends paid(5,335)(5,075)
Net cash provided by (used in) financing activities15,494(18,493)
Net change in cash and cash equivalents54,726(1,894)
Cash and cash equivalents at beginning of year31,28233,176
Cash and cash equivalents at end of year$86,008$31,282
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the year for:
Interest$28,528$4,572
Income taxes2411,347
Acquisition activity:
Fair value of assets acquired, including cash and cash equivalents$-$528,539
Value of goodwill and other intangible assets-14,506
Fair value of liabilities assumed-486,339
Cash paid for acquisition-18,725
Issuance of common stock for acquisition-37,981
Noncash activities:
Transfer of loans receivable to loans held for sale$4,530$-
Transfers from loans to foreclosed real estate135$-
Dividends declared not paid5171,332
Transfer of premises and equipment to other real estate-1,815
Initial recognition of ASU 2016-139,295-

Notes to Consolidated Financial Statements

Years ended December 31, 2023 and 2022

**NOTE1 -**Summary of Significant Accounting Policies

Principles of Consolidation– The consolidated financial statements include Finward Bancorp (the “Bancorp” or “Finward”) and Peoples Bank (the “Bank”), and the Bank’s wholly owned subsidiaries, Peoples Service Corporation, NWIN, LLC, NWIN Funding, Incorporated, and Columbia Development Company, LLC. The Bancorp’s business activities include being a holding company for the Bank. The Bancorp’s earnings are dependent upon the earnings of the Bank. Peoples Service Corporation provides insurance and annuity investments to the Bank’s wealth management customers. NWIN, LLC is located in Las Vegas, Nevada and serves as the Bank’s investment subsidiary and parent of a real estate investment trust, NWIN Funding, Inc. NWIN Funding, Inc. was formed as an Indiana Real Estate Investment Trust. The formation of NWIN Funding, Inc. provides the Bancorp with a vehicle that maybe used to raise capital utilizing portfolio mortgages as collateral, without diluting stock ownership. In addition, NWIN Funding, Inc. receives favorable state tax treatment for income generated by its operations. Columbia Development Company is a limited liability company that serves to hold certain real estate properties that are acquired through foreclosure. On* May 18, 2016,NWIN Risk Management, Inc., a captive insurance company incorporated in Nevada, was formed as a wholly owned subsidiary of the Holding Company. NWIN Risk Management, Inc. was dissolved as a corporate entity on August 9, 2023.*All assets of the subsidiary were distributed to the Holding Company upon decommissioning. All intercompany transactions and balances are eliminated in consolidation.

**Use of Estimates – Preparing financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period, as well as the disclosures provided. Actual results could differ from those estimates. Estimates associated with the allowance for credit losses are particularly susceptible to material change in the near term.

**Concentrations of Credit Risk – The Bancorp grants residential, commercial real estate, commercial business and installment loans to customers primarily in Lake County, in northwest Indiana, and Cook County, in northeast Illinois. The Bancorp is also an active lender in Porter County, and to a lesser extent, LaPorte, Newton and Jasper counties in Indiana; and DuPage, Lake, and Will counties in Illinois. Substantially all loans are secured by specific items of collateral including residences, commercial real estate, land development, business assets and consumer assets.

Cash Flow Reporting – For purposes of the statements of cash flows, the Bancorp considers cash on hand, noninterest bearing deposits in other financial institutions, all interest bearing deposits in other financial institutions with original maturities of90 days or less, and federal funds sold to be cash and cash equivalents. The Bancorp reports net cash flows for customer loan and deposit transactions and short-term borrowings with maturities of90 days or less.

Certificates of deposits in other financial institutions – Certificates of deposits in other financial institutions generally mature within5 years and are carried at cost.

Securities – The Bancorp classifies securities into held-to-maturity, available-for-sale, or trading categories. Held-to-maturity securities are those which management has the positive intent and the Bancorp has the ability to hold to maturity, and are reported at amortized cost. Available-for-sale securities are those the Bancorp* maydecide to sell if needed for liquidity, asset-liability management or other reasons. Available-for-sale securities are reported at fair value, with unrealized gains and losses reported in other comprehensive (loss) income, net of tax. At December 31, 2023,and2022,* all of the Bancorp’s securities were classified as available-for-sale. The Bancorp doesnot have a held to maturity or trading portfolio. Realized gains and losses resulting from the sale of securities recorded on the trade date are computed by the specific identification method. Interest and dividend income, adjusted by amortization of premiums or discounts on a level yield method, are included in earnings.

Page73 of122

Prior to the adoption of ASU2016-13, declines in the fair value of securities below their cost deemed to be other‑than‑temporary impairment (“OTTI”) were reflected in operations as realized losses. Upon adoption of ASU2016-13, for securities in a loss position, the Company evaluates whether the decline in fair value below amortized cost resulted from a credit loss or other factors, and if the loss is attributable to credit loss, the loss is recognized through an allowance for credit losses on securities. In assessing credit loss, the Company considers, among other things: the extent to which fair value is less than the amortized cost basis, adverse conditions specific to the security or industry, historical payment patterns, the likelihood of future payments and changes to the rating of a security by a rating agency.

The full amount of the loss will be charged to earnings if the Company intends to sell an impaired security or it is more likely thannot that the Company would be required to sell an impaired security before recovering its amortized cost basis. Changes in the allowance for credit losses would be recorded as a provision for credit losses. Losses would be charged against the allowance when management believes the security is uncollectible or management intends to sell or is required to sell the security. See Note3—Securities for additional information.

Loans Held-for-Sale – Mortgage loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or fair value, as determined by outstanding commitments from investors. Net unrealized losses, if any, are recorded as a valuation allowance and charged to earnings.

Mortgage loans held-for-sale can be sold with servicing rights retained or released. The carrying value of mortgage loans sold is reduced by the amount allocated to the servicing rights. Gains and losses on sales of mortgage loans are based on the difference between the selling price and the carrying value of the related loan sold.

Loans and Loan Interest Income – Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding, net of unearned interest, and net deferred loan fees and costs. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the level‑yield method without anticipating prepayments.

The accrual of interest income on mortgage and commercial loans is discontinued at the time the loan is90 days delinquent unless the loan is well-secured and in process of collection. Consumer loans are typically charged-offno later than when they reach120 days past due. Past due status is based on the contractual terms of the loan. In all cases, loans are placed on non-accrual status or charged-off at an earlier date if collection of principal or interest is considered doubtful.

Generally, interest accrued butnot received for loans placed on non-accrual status is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost‑recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

Allowance for credit losses – The allowance for credit losses is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes uncollectibility of the loan is confirmed. Expected recoveries donot exceed the aggregate of amounts previously charged off and expected to be charged off. Management estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. The allowance for credit losses is measured on a collective (segment) basis when similar risk characteristics exist. Segments generally reflect underlying collateral categories as well taking into consideration the risk ratings and unguaranteed balance of small business loans. Management considers various economic scenarios in its forecast when evaluating economic indicators and weights the various scenarios to arrive at the forecast that most reflects management’s expectation of future conditions. After atwo-year forecast period, atwo-year reversion period adjusts loss experience to the historical average on a straight-line basis.

Loans that donot share risk characteristics are evaluated on an individual basis. Loans evaluated individually arenot also included in the collective evaluation. When management determines that foreclosure is probable, expected credit losses are based on the fair value of the collateral, adjusted for undiscounted selling costs as appropriate. When the discounted cash flow method is used to determine the allowance for credit losses, management doesnot adjust the effective interest rate used to discount expected cash flows to incorporate expected prepayments.

Page74 of122

Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies: management has a reasonable expectation at the reporting date that a troubled debt restructuring will be executed with an individual borrower or the extension or renewal options are included in the original or modified contract at the reporting date and arenot unconditionally cancellable by the Bancorp.

Additionally, the allowance for credit losses calculation includes subjective adjustments for qualitative risk factors that are likely to cause estimated credit losses to differ from historical experience. These qualitative adjustments* mayincrease or reduce reserve levels and include adjustments for lending management experience and risk tolerance, loan review and audit results, asset quality and portfolio trends, loan portfolio growth, industry concentrations, trends in underlying collateral, external factors and economic conditionsnot* already captured.

The Company also maintains an allowance for credit losses on off-balance sheet credit exposures for unfunded loan commitments. This allowance is reflected as a component of other liabilities which represents management’s current estimate of expected losses in the unfunded loan commitments. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life based on management’s consideration of past events, current conditions and reasonable and supportable economic forecasts. Management tracks the level and trends in unused commitments and takes into consideration the same factors as those considered for purposes of the allowance for credit losses on outstanding loans.

Results for the full year and period end* December 31, 2023,*are presented under the current expected credit losses ("CECL") methodology while prior period amounts continue to be reported in accordance with the Allowance for loan and lease losses (“ALLL”) methodology.

A description of each segment of the loan portfolio, including the corresponding credit risk, is included below:

Residential real estate– We offer fixed and adjustable rate residential real estate loans with terms of up to30 years. We also offer a variety of lot loan options to consumers to purchase the lot on which they intend to build their home. We also offer traditional home equity loans and lines of credit. Our underwriting criteria for, and the risk associated with, home equity loans and lines of credit are generally the same as those forfirst mortgage loans.

Home Equity- Home equity loans typically have terms of20 years or less. We generally limit the extension of credit to90% of the available equity of each property. These loans carry risk associated with local employment and declining real estate values.

Commercial real estate- Commercial real estate loans are extensions of credit secured by owner occupied and non-owner occupied collateral. Commercial real estate loans generally have terms of10 years or less, although payments* maybe structured on a longer amortization basis. We attempt to reduce credit risk in the commercial real estate portfolio by emphasizing loans on owner-occupied industrial, office, and retail buildings where the loan-to-value ratio, established by independent appraisals, doesnot* generally exceed80% of cost of appraised value. We also generally require that a borrower’s cash flow exceed120% of monthly debt service obligations. Commercial real estate loans are generally viewed as having more risk of default than residential real estate loans. They are also typically larger than residential real estate loans and consumer loans and depend on cash flows from the owner’s business or the property to service the debt. Underwriting generally involves intensive analysis of the financial strength of the borrower and guarantor, liquidation value of the subject collateral, and any available secondary sources of repayment, with the greatest emphasis given to a borrower’s capacity to meet cash flow coverage requirements as set forth by Bank policies. Such repayment of owner occupied loans is commonly derived from the successful ongoing operations of the business occupying the property. These typically include small businesses and professional practices. Commercial real estate loans* may*also include government guaranteed loans secured by collateral in the form of residential real estate. Repayment of such loans generally comes from the generation of cash flow as the result of the borrower’s business operations

Construction and land development– Construction and land development loans are generally limited to a term of9 to24 months, although payments* maybe structured on a longer amortization basis. Most loans will mature and require payment in full upon completion and either the sale of the property or refinance into a permanent loan. We believe that construction and land development loans generally carry a higher degree of risk than long-term financing of stabilized, rented, and owner-occupied properties because repayment depends on the ultimate completion of the project and usually on the subsequent sale of the property. We attempt to reduce risk associated with construction and land development loans by obtaining personal guaranties and by keeping the maximum loan to value ratio at or below80%* of the lesser of cost or appraised value, depending on the project type. Generally we donot have interest reserves built into loan commitments but require periodic cash payments for interest from the borrower’s cash flow.

Multifamily- Multifamily loans are a subset of commercial real estate loans and generally carry similar terms and underwriting requirements. These loans are broken out as a separate segment due to unique risk characteristics that they exhibit. While similar in nature to other non-owner occupied commercial real estate, they are significantly impacted by the individual credit capacity of many more individual tenants than other commercial real estate as well as the condition and capacity of the local residential housing markets. The underlying real estate also has a lack of suitable alternative uses.

Commercial business - Commercial business loans are typically made to small and middle-market established businesses involved in professional services, accommodation and food services, health care, financial services, wholesale trade, manufacturing, distribution, retailing, and non-profits. Most clients are privately owned with markets that range from local to national in scope. Many of the loans to this segment are secured by liens on corporate assets and personal guarantees of the principals. The regional economic strength or weakness impacts the relative risk in this loan category. There is little concentration in anyone business sector, and loan risks are generally diversified among many borrowers. Risks associated with commercial and industrial loans include monitoring the condition of the collateral which often consists of inventory, accounts receivable, and other non-real estate assets. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service this debt.

Page75 of122

Consumer– Consumer loans are underwritten based on the borrower’s income, current debt level, past credit history, and the availability and value of collateral. Consumer rates are both fixed and variable, with negotiable terms. Our installment loans typically amortize over periods up toseven years. Although we typically require monthly principal and interest payments on our loan products, we will offer consumer loans at interest only with a single maturity date when a specific source of repayment is available. Consumer loans are generally considered to have greater risk than ourfirst andsecond mortgages on real estate because they* maybe unsecured, or, or if they are secured, the value of the collateral may*be difficult to assess and more likely to decrease in value than real estate.

Manufactured homes.** **The Bancorp purchases fixed rate closed loans from athird party that are subject to Bancorp’s underwriting requirements and secured by manufactured homes. The maturity date on these loans can range up to25 years. In addition, these loans have a reserve account held at the Bancorp.

Government- The Bancorp is permitted to purchase non-rated municipal securities, tax anticipation notes, and warrants within the local market area.

Troubled Loan Modifications– A troubled loan modification is undertaken to improve the likelihood that the loan will be repaid in full under the modified terms in accordance with a reasonable repayment schedule. All modified loans are evaluated to determine whether the loan should be reported as a troubled loan modification (TLM). A loan is a TLM when the Bancorp, for economic or legal reasons related to the borrower's financial difficulties, grants a type of loan modification to the borrower by modifying or renewing a loan under terms that the Bancorp wouldnot otherwise consider. To make this determination, the Bancorp must determine whether (a) the borrower is experiencing financial difficulties and (b) the Bancorp granted the borrower a modification for principal forgiveness, interest rate reduction, other-than-insignificant payment delay or other-than-insignificant term extension. This determination requires consideration of all of the facts and circumstances surrounding the modification. An overall general decline in the economy or some level of deterioration in a borrower's financial condition doesnot inherently mean the borrower is experiencing financial difficulties.

Some of the factors considered by management when determining whether a borrower is experiencing financial difficulties are: (1) is the borrower currently in default on any of its debts, (2) has the borrower declared or is the borrower in the process of declaring bankruptcy, and (3) is there doubt as to whether the borrower will continue to be a going concern based on factors including butnot limited to projections of insufficient cash flows to service debt in accordance with contractual terms and anticipated inability to obtain funding from other sources at a market rate.

Federal Home Loan Bank Stock– The Bank is a member of the FHLB system. Members are required to own a certain amount of stock based on the level of borrowings and other factors, and* may*invest in additional amounts. FHLB stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on ultimate recovery of par value. Both cash and stock dividends are reported as income.

Transfers of Financial Assets – Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Bancorp, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of the right) to pledge or exchange the transferred assets, and (3) the Bancorp doesnot maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

Premises and Equipment – Land is carried at cost. Premises and equipment are carried at cost less accumulated depreciation. Premises and related components are depreciated using the straight-line method with useful lives ranging from 15 to 39 years. Furniture and equipment are depreciated using the straight-line method with useful lives ranging from 2 to 10 years.

Page76 of122

**Foreclosed Real Estate – Assets acquired through or instead of loan foreclosure are initially recorded at fair value less estimated costs to sell when acquired, establishing a new cost basis. If fair value declines subsequent to foreclosure, a valuation allowance is recorded through expense. Operating costs after acquisition are expensed.

Long-term Assets – Premises and equipment and other long-term assets are reviewed for impairment when events indicate their carrying amount may*not* be recoverable from future undiscounted cash flows. If impaired, the assets are recorded at fair value.

**Bank Owned Life Insurance – The Bancorp has purchased life insurance policies on certain key executives. In accordance with accounting for split-dollar life insurance, Bank owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement.

Goodwill and Intangibles– The Bancorp records the assets acquired, including identified intangible assets, and the liabilities assumed in acquisitions at their fair values. These fair values often involve estimates based onthird-party valuations, such as appraisals, or internal valuations based on discounted cash flow analyses or other valuation techniques that* may*include estimates of attrition, inflation, asset growth rates or other relevant factors. In addition, the determination of the useful lives over which an intangible asset will be amortized is subjective. Under the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC)350, goodwill and indefinite-lived assets recorded are reviewed for impairment on an annual basis, as well as on an interim basis if events or changes indicate that the asset might be impaired. An impairment loss is recognized for any excess of carrying value over fair value of the goodwill or the indefinite-lived intangible asset.

Repurchase Agreements – Substantially all repurchase agreement liabilities represent amounts advanced by various customers that arenot covered by federal deposit insurance and are secured by securities owned by the Bancorp.

Income Taxes–* *Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax basis of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.

At* December 31, 2023and2022,* the Bancorp evaluated tax positions taken for filing with the Internal Revenue Service and all state jurisdictions in which it operates. The Bancorp believes that income tax filing positions will be sustained under examination and doesnot anticipate any adjustments that would result in a material adverse effect on the Bancorp's financial condition, results of operations, or cash flows. Accordingly, the Bancorp hasnot recorded any reserves or related accruals for interest and penalties for uncertain tax positions at* December 31, 2023and2022.*

Loan Commitments and Related Financial Instruments – Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and standby letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded.

As part of mortgage banking operations, the Company enters into commitments to originate loans whereby the interest rate on these loans is determined prior to funding (“interest rate lock commitments”). Similar to loans held for sale, the fair value of rate lock commitments is subject to change primarily due to changes in interest rates. The interest rate lock commitments on mortgage loans intended to be sold are recorded at fair value with changes in fair value recorded in current earnings as part of gain on sale of loans held-for-sale, net.

*Earnings Per Common Share– *Basic earnings per common share is net income divided by the weighted-average number of common shares outstanding during the period. The restricted shares issued provide for dividend and voting rights and are therefore considered participating securities. Accordingly, all restricted stock is included in basic earnings per share.

*Comprehensive (Loss) Income– *Comprehensive (loss) income consists of net income and other comprehensive (loss) income. Other comprehensive (loss) income includes unrealized gains and losses on securities available-for-sale.

Page77 of122

Loss Contingencies – Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management doesnot believe such matters currently exist that will have a material effect on the financial statements.

Restrictions on Cash –– As part of derivative contracts entered into by the Bancorp, cash balances of $4.1 million were pledged as collateral at December 31, 2023.At December 31, 2023,the Company’s correspondent cash accounts exceeded federally insured limits by $18.7 million. Additionally, the Company had approximately $56.2 million of cash held by the FRB and the FHLB, which isnot federally insured.

**Fair Value of Financial Instruments – Fair values of financial instruments are estimated using relevant market information and other assumptions, as more fully disclosed in a separate note. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments and other factors, especially in the absence of broad markets for particular instruments. Changes in assumptions or in market conditions could significantly affect the estimates.

Operating Segments – While the Bancorp's executive management monitors the revenue streams of the various products and services, the identifiable segments arenot material and operations are managed and financial performance is evaluated on a company-wide basis. Accordingly, all of the Bancorp's financial service operations are considered by management to be aggregated inone reportable operating segment.

Reclassification – Certain amounts appearing in the consolidated financial statements and notes thereto as of and for the year ended December 31, 2022,* mayhave been reclassified to conform to the December 31, 2023*presentation.

Trust Assets – Assets of the Bancorp’s wealth management department, other than cash on deposit at the Bancorp, arenot included in these consolidated financial statements because they arenot assets of the Bancorp.

Dividends– Banking regulations require maintaining certain capital levels and these regulations, along with certain provisions of state law, maylimit the dividends paid by the Bank to the Bancorp or by the Bancorp to shareholders. Pursuant to the MOU discussed in Note12, the Bank must seek regulatory approval prior to paying cash dividends.

Adoption of New Accounting Pronouncements–* In June 2016,FASB issued ASU2016*-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments (“CECL”). The ASU includes increased disclosures and various changes to the accounting and measurement of financial assets including the Bancorp’s loans and available-for-sale debt securities. Each financial asset presented on the balance sheet would have a unique allowance for credit losses (“ACL”) valuation account that is deducted from the amortized cost basis to present the net carrying value at the amount expected to be collected on the financial asset. The amendments in this ASU also eliminate the probable initial recognition threshold in current GAAP and instead, reflect an entity’s current estimate of all expected credit losses using reasonable and supportable forecasts. The new credit loss guidance became effective for the Bancorp as of* January 1, 2023.On January 1, 2023,the Bancorp adopted ASUNo.* 2016-13 using a modified retrospective transition method, resulting in an implementation entry of $9.3 million, increasing the ACL by $6.1 million and unfunded commitment liability of $3.1 million, retained earnings decreased $6.2 million and a deferred tax asset of $2.2 million was generated. The majority of the implementation entry is related to including acquired loan portfolios in the model and the addition of using economic forecasts in estimating future losses. In addition, $1.0 million of non-accretable credit loan discounts on purchase credit impaired loans now classified as purchase credit deteriorated were reallocated to the ACL.

Upon adopting ASU2016-13, the Bancorp didnot record an allowance as of* January 1, 2023,*with respect to its available-for-sale debt securities as the majority of these securities are municipal securities for which the risk of loss is minimal.

Page78 of122

The main drivers of the dayone adjustment related to implementation is summarized in the following table:

As Reported Under
(Dollars in thousands)Pre-ASC 326 AdoptionImpact of ASC 326ASC 326
Allowance for credit lossesDecember 31, 2022AdoptionJanuary 1, 2023
Residential real estate$3,021$2,223$5,244
Home equity410128538
Commercial real estate5,7841,4467,230
Construction and land development1,2531,7352,988
Multifamily1,0071411,148
Farmland---
Commercial business1,3653251,690
Consumer572279
Manufactured homes-112112
Government-5555
Total allowance for credit losses on loans$12,897$6,187$19,084
Accrued expenses and other liabilities-3,1083,108
Total allowance for credit losses$12,897$9,295$22,192

In* March 2022,the FASB issued ASU2022*-02, Financial Instruments—Credit Losses (Topic326): Troubled Debt Restructurings and Vintage Disclosures, which addresses and amends areas identified by the FASB as part of its post-implementation review of the accounting standard that introduced the CECL model. The amendments eliminate the accounting guidance for troubled debt restructurings by companies that have adopted the CECL model and enhance the disclosure requirements for loan refinancings and restructurings made with borrowers experiencing financial difficulty. In addition, the amendments require disclosure of current-period gross writeoffs for financing receivables and net investment in leases by year of origination in the vintage disclosures. ASU2022-02 was effective for fiscal years beginning after* December 15, 2022,including interim periods within those fiscal years for entities that have adopted the CECL accounting standard. The Bancorp adopted ASU2022*-02 on* January 1, 2023*without material effect on the Bancorp's financial statements.

Upcoming Accounting Pronouncements -In March 2020,the FASB issued ASUNo. 2020-04 “Reference Rate Reform (Topic848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. In* January 2021,the FASB issued ASU2021*-01 which clarifies that certain optional expedients and exceptions in Topic848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. In* Decemberof2022,* the FASB issued ASUNo. 2022-06 which extended the period of time preparers can utilize the reference rate reform relief guidance in Topic848. The guidance ensures the relief in Topic848 covers the period of time during which a significant number of modifications* maytake place and the ASU defers the sunset date of Topic848* from* December 31, 2022to December 31, 2024.The Bancorp continues to implement its transition plan after the cessation of LIBOR and the modification of its loans and other financial instruments with attributes that were either directly or indirectly influenced by LIBOR. The Bancorp expects to utilize the LIBOR transition relief allowed under ASU2020*-04, ASU2021-01 and ASU2022-06, as applicable, and doesnot expect such adoption to have a material impact on its accounting and disclosures.

In* June 2022,the FASB issued ASUNo.* 2022-03 “Fair Value Measurements (Topic820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions.” These amendments clarify that a contractual restriction on the sale of an equity security isnot considered part of the unit of account of the equity security and, therefore, isnot considered in measuring fair value. This guidance is effective for public business entities for fiscal years, including interim periods within those fiscal years, beginning after* December 15, 2023.Early adoption is permitted. The Bancorp has assessed ASU2022*-03 and doesnot expect it to have a material impact on its accounting and disclosures.

Page79 of122

In* March 2023,the FASB issued Accounting Standards (ASU)No. 2023-02 “Investments Equity Method and Joint Ventures (Topic323*): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method.” These amendments allow reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. This guidance is effective for public business entities for fiscal years including interim periods within those fiscal years, beginning after* December 15, 2023.Early adoption is permitted in any interim period. ASU2023*-02 didnot have a material impact on our consolidated financial statements.

In* July 2023,the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU")2023-03, “Presentation of Financial Statements (Topic205*), Income Statement - Reporting Comprehensive Income (Topic220), Distinguishing Liabilities from Equity (Topic480), Equity (Topic505), and Compensation - Stock Compensation (Topic718): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting BulletinNo. 120, SEC Staff Announcement at the* March 24, 2022EITF Meeting, and Staff Accounting Bulletin Topic6.B,* Accounting Series Release280 - General Revision of Regulation S-X: Income or Loss Applicable to Common Stock” (“ASU2023-03”). This ASU amends various paragraphs in the accounting codification pursuant to the issuance of Commission Staff Bulletin ("SAB") number120. ASU2023-03 doesnot provide any new guidance, so there isno transition or effective date. ASU2023-03 didnot have a material impact on our condensed consolidated financial statements.

In* October 2023,the FASB issued ASU2023*-06, Disclosure Improvements: Codification Amendment in Response to the SEC’s Disclosure Update and Simplification Initiative. The ASU incorporates several disclosure and presentation requirements currently residing in the SEC Regulations S-X and S-K. The amendments will be applied prospectively and are effective when the SEC removes the related requirements from Regulations S-X or S-K. Any amendments the SEC doesnot remove by* June 30, 2027willnot* be effective. As we are currently subject to these SEC requirements, this ASU isnot expected to have a material impact on our consolidated financial statements or related disclosures.

In* November 2023,the FASB issued ASU2023*-07, Segment Reporting (Topic280): Improvements to Reportable Segment Disclosures, which requires all public entities to provide enhanced disclosures about significant segment expenses. The amendments in this ASU are to be applied retrospectively and are effective for our annual financial statements starting in fiscal2024 and interim periods starting in fiscal2025, with early adoption permitted. We are currently evaluating the impact of this accounting standard, but donot expect it to have a material impact on our consolidated financial statements.

Income Taxes. In* December 2023,the FASB issued ASU2023*-09, Income Taxes (Topic740): Improvements to Income Tax Disclosures, which enhances transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid and to improve the effectiveness of income tax disclosures. This accounting standards update will be effective for us for fiscal year2025, with early adoption permitted. We are currently evaluating the impact of this accounting standard, but donot expect it to have a material impact on our consolidated financial statements.

**NOTE2 – **Acquisition Activity

On* January 31, 2022,Finward completed its previously announced acquisition of Royal Financial, Inc., a Delaware corporation (“RYFL”), pursuant to an Agreement and Plan of Merger dated July 28, 2021 (the “Merger Agreement”) between Finward and RYFL. The stockholders of both Finward and RYFL approved the Merger Agreement at the respective stockholder meetings of the companies held on December 13, 2021.*Pursuant to the Merger Agreement, RYFL merged with and into Finward, with Finward as the surviving corporation (the “Merger”), and Royal Savings Bank, an Illinois state-chartered savings bank and wholly-owned subsidiary of RYFL, merged with and into Peoples Bank, the wholly-owned Indiana state-chartered commercial bank subsidiary of Finward, with Peoples Bank as the surviving bank.

Under the terms of the merger agreement, RYFL stockholders who owned101 or more shares of RYFL common stock were permitted to elect to receive either 0.4609 shares of Finward common stock or $20.14 in cash, or a combination of both, for each share of RYFL common stock owned, subject to proration and allocation provisions such that 65% of the shares of RYFL common stock outstanding immediately prior to the closing of the merger were converted into the right to receive shares of Finward common stock and the remaining 35% of the outstanding RYFL shares were converted into the right to receive cash. Stockholders holding less than 101 shares of RYFL common stock received fixed consideration of $20.14 in cash per share andno stock consideration.

Page80 of122

As a result of RYFL stockholder stock and cash elections and the related allocation and proration provisions of the merger agreement, Finward issued 795,423 shares of its common stock and paid cash consideration of approximately $18.7 million in the Merger. Based on the* January 28, 2022,closing price of $47.75 per share of Finward common stock, the transaction had an implied valuation of approximately $56.7 million. In connection with the acquisition, Robert W. Youman, was appointed to the boards of directors of Finward and Peoples Bank effective as of the closing of the Merger. RYFL had a home office andeight* branch offices in Cook County and DuPage County, Illinois. The acquisition has further expanded the Bank’s banking center network in Cook County and DuPage County, Illinois.

Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on the valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on estimates and assumptions that are subject to change, the final purchase price for the RYFL acquisition is allocated as follows (in thousands):

ASSETS
Cash and due from banks$52,524
Investment securities, available for sale-
Certificate of deposit in other financial institutions245
Total Loans450,757
Premises and equipment, net13,896
FHLB stock1,303
Goodwill11,286
Core deposit intangible3,220
Interest receivable1,836
Other assets7,978
Total assets purchased$543,045
Common shares issued37,981
Cash paid18,725
Total purchase price$56,706
LIABILITIES
Deposits
Non-interest bearing$32,095
NOW accounts63,639
Savings and money market184,149
Certificates of deposits195,153
Total Deposits475,036
Interest payable75
Other liabilities11,228
Total liabilities assumed$486,339

During the year-ended* December 31, 2022,adjustments were made to the carrying value of other assets of $409 thousand, due to the valuation of prepaids and deferred tax assets brought over in the acquisition, and premises and equipment, net, of $48 thousand, due to a correction in the valuation of buildings, and in addition, a correction was made to the valuation of shares issued increasing the value by $79 thousand. The resulting impact of these changes was a decrease to the goodwill balance related to the RYFL acquisition of $378 thousand. Goodwill related to the RYFL transaction isnot* expected to be deductible for tax purposes.

Goodwill of approximately $11.5 million, which is the excess of the acquisition consideration over the fair value of net assets acquired, has been recorded in the RYFL acquisition and is the result of expected operational synergies and other factors. This goodwill isnot expected to be deductible for tax purposes.

Gross loans acquired during the RYFL transaction totaled $456.7 million.

Page81 of122

The following pro-forma and earnings (unaudited) of the combined company are presented as if the RYFL merger had occurred on* January 1, 2023,and January 1, 2022:*

For the twelve months endedFor the twelve months ended
(in thousands)December 31, 2023December 31, 2022
Selected Financial Data
Interest income$85,783$73,730
Interest expense(31,228)(4,987)
Provision for loan losses(2,025)-
Non-interest income10,74611,648
Non-interest expense (1)(55,231)(60,228)
Income before provision for income taxes8,04520,163
Income tax expense335(2,235)
Net income$8,380$17,928
Earnings per common share:
Basic$1.96$4.29
Diluted$1.96$4.28
(1)Excludes $2.9 million in pre-tax merger expenses for the twelve months ended December 31, 2022.

For the year ended* December 31, 2022,the Bancorp recorded$2.9* million in pre-taxone-time merger expenses related to the RYFL acquisition, and these expenses have been allocated to the following non-interest expense line items within the income statement:

(in thousands)Twelve months ended
Noninterest expense:December 31, 2022
Compensation and benefits$132
Data processing1,929
Marketing135
Other656
Period merger expense$2,852

Page82 of122

**NOTE3 – **Securities

The estimated fair value of available-for-sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows:

(Dollars in thousands)
Gross · Gross · Estimated
Cost · Unrealized · Unrealized · Fair
Basis · Gains · Losses · Value
U.S. government sponsored entities$8,884$-$(1,001)$7,883
U.S. treasury securities----
Collateralized mortgage obligations and residential mortgage-backed securities149,410-(25,946)123,464
Municipal securities278,81360(40,203)238,670
Collateralized debt obligations2,170-(813)1,357
Total securities available-for-sale$439,277$60$(67,963)$371,374
(Dollars in thousands)
Gross · Gross · Estimated
Cost · Unrealized · Unrealized · Fair
Basis · Gains · Losses · Value
U.S. government sponsored entities$8,883$-$(1,258)$7,625
U.S. treasury securities389--389
Collateralized mortgage obligations and residential mortgage-backed securities163,000-(28,884)134,116
Municipal securities281,0327(53,321)227,718
Collateralized debt obligations2,173-(1,125)1,048
Total securities available-for-sale$455,477$7$(84,588)$370,896

The cost basis, estimated fair value of available-for-sale securities, and carrying amount, if different, at* December 31, 2023,by contractual maturity were as follows. Securitiesnot* due at a single maturity date, primarily mortgage-backed securities, are shown separately.

(Dollars in thousands)
Available-for-sale
Estimated
CostFair
December 31, 2023BasisValue
Due in one year or less$250$249
Due from one to five years10,4339,325
Due from five to ten years21,80120,486
Due over ten years257,383217,850
Collateralized mortgage obligations and residential mortgage-backed securities149,410123,464
Total$439,277$371,374

Page83 of122

Sales of available-for-sale securities were as follows:

(Dollars in thousands)
December 31,December 31,
20232022
Proceeds$476$53,953
Gross gains-733
Gross losses(48)(71)

The tax benefits related to these net realized losses were approximately $11 thousand for2023. The tax provisions related to these net realized gains were approximately $157 thousand for2022.

Accumulated other comprehensive income/(loss) balances, net of tax, related to available-for-sale securities, were as follows:

(Dollars in thousands)
Unrealized gain/(loss)
Ending balance, December 31, 2022$(64,300)
Current period change12,687
Ending balance, December 31, 2023$(51,613)
(Dollars in thousands)
Unrealized gain/(loss)
Ending balance, December 31, 2021$4,276
Current period change(68,576)
Ending balance, December 31, 2022$(64,300)

Securities with carrying values of approximately $324.1 million and $223.7 million were pledged as of* December 31, 2023and2022,* respectively, as collateral for repurchase agreements, public funds, and for other purposes as permitted or required by law.

Securities with unrealized losses at* December 31, 2023,and2022,* not recognized in income are as follows:

(Dollars in thousands)
Less than 12 months · 12 months or longer · Total
Estimated · Estimated · Estimated · Percentage of
Fair · Unrealized · Fair · Unrealized · Fair · Unrealized · Total Portfolio
Value · Losses · Value · Losses · Value · Losses · in Loss Position
U.S. government sponsored entities$-$-$7,883$(1,001)$7,883$(1,001)100.0%
Collateralized mortgage obligations and residential mortgage-backed securities--123,464(25,946)123,464(25,946)100.0%
Municipal securities--229,595(40,203)229,595(40,203)96.2%
Collateralized debt obligations--1,357(813)1,357(813)100.0%
Total temporarily impaired$-$-$362,299$(67,963)$362,299$(67,963)97.6%
Number of securities-434434

Page84 of122

(Dollars in thousands)
Less than 12 months · 12 months or longer · Total
Estimated · Estimated · Estimated · Percentage of
Fair · Unrealized · Fair · Unrealized · Fair · Unrealized · Total Portfolio
Value · Losses · Value · Losses · Value · Losses · in Loss Position
U.S. government sponsored entities$-$-$7,625$(1,258)$7,625$(1,258)100.0%
Collateralized mortgage obligations and residential mortgage-backed securities32,700(4,955)101,416(23,929)134,116(28,884)100.0%
Municipal securities171,581(35,935)52,961(17,386)224,542(53,321)98.6%
Collateralized debt obligations--1,048(1,125)1,048(1,125)100.0%
Total temporarily impaired$204,281$(40,890)$163,050$(43,698)$367,331$(84,588)99.0%
Number of securities311135446

Unrealized losses on securities havenot been recognized into income because the securities are of high credit quality or have undisrupted cash flows. Management has the intent and ability to hold those securities for the foreseeable future, and the decline in fair value is largely due to changes in interest rates and volatility in securities markets. The fair values are expected to recover as the securities approach maturity.

AFS securities arenot within the scope of the CECL methodology; however, the accounting for credit losses on these securities is affected by ASC326-30. ASC326 allows for prospective adoption of previously recorded other-than-temporary impairment (OTTI) on AFS securities. At adoption, the Bank had $173 thousand of previously recorded credit impairment on trust preferred AFS securities. The Bank believes this continues to represent the expected credit losses of the amortized cost basis, therefore,no additional ACL has been established for AFS debt securities at* January 1, 2023.The need for an ACL is monitored quarterly and is measured by evaluating the present value of cash flows as compared to the amortized cost basis of the security. After adoption, if there is a decrease in future expected cash flows due to a deterioration in credit, an ACL will be recorded. If there is an improvement in credit, any previously recorded ACL will be reduced. Improvement in credit beyond any ACL that has been established will be recorded in the income statement in the period in which the cash recovery is received. At December 31, 2023collateralized debt obligations with a cost basis of $2.2 million and fair value of $1.4 million had previously recorded impairment of $173 thousand, which willnot* be recoverable until maturity of the security.

**NOTE4 – **Loans Receivable

Year end loans are summarized below:

(Dollars in thousands)
December 31, 2023December 31, 2022
Loans secured by real estate:
Residential real estate$484,948$484,595
Home equity46,59938,978
Commercial real estate503,202486,431
Construction and land development115,227108,926
Multifamily219,917251,014
Total loans secured by real estate1,369,8931,369,944
Commercial business97,38693,278
Consumer610918
Manufactured homes30,84534,882
Government10,0219,549
Loans receivable1,508,7551,508,571
Add (less):
Net deferred loan origination costs3,7055,083
Undisbursed loan funds135(23)
Loans receivable, net of deferred fees and costs$1,512,595$1,513,631

Page85 of122

The Bancorp's age analysis of past due loans is summarized below:

(Dollars in thousands)30-59 Days Past Due60-89 Days Past DueGreater Than 90 Days Past Due and AccruingTotal Past Due and AccruingCurrentAccruing LoansNon-accrual LoansTotal Loans Receivable
Residential real estate$5,857$4,362$1,131$11,350$471,905$483,255$1,693$484,948
Home equity22618-24445,88746,13146846,599
Commercial real estate3,1682627124,142498,227502,369833503,202
Construction and land development.2,523--2,523112,704115,227-115,227
Multifamily5,333--5,333210,869216,2023,715219,917
Commercial business10529-13494,35594,4892,89797,386
Consumer12--125966082610
Manufactured homes634379-1,01329,83230,845-30,845
Government----10,02110,021-10,021
Total$17,858$5,050$1,843$24,751$1,474,396$1,499,147$9,608$1,508,755
Residential real estate$3,758$2,520$166$6,444$472,804$479,248$5,347$484,595
Home equity31542-35738,02738,38459438,978
Commercial real estate1,399150-1,549481,640483,1893,242486,431
Construction and land development2,673--2,673106,253108,926-108,926
Multifamily1,724616-2,340241,610243,9507,064251,014
Commercial business1,775--1,77589,62291,3971,88193,278
Consumer3--3915918-918
Manufactured homes6012568293933,94334,882-34,882
Government----9,5499,549-9,549
Total$12,248$3,584$248$16,080$1,474,363$1,490,443$18,128$1,508,571

Page86 of122

The following table shows the amortized cost of loans, segregated by portfolio segment, credit quality rating and year of origination as of* December 31, 2023,and gross charge-offs for the year ended December 31, 2023.*

December 31, 2023 · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving · Revolving Converted to Term · Total
Total Loans Receivable$148,105$323,820$321,183$234,861$108,683$274,027$94,893$3,183$1,508,755
Total current period gross charge-off$(95)$(150)$-$(367)$(50)$(1,882)$(27)$-(2,571)
Residential real estate
Pass (1-6)$20,740$97,671$106,778$115,001$23,873$113,987$1,716$-$479,766
Special Mention (7)405-4731734311,602--3,084
Substandard (8)-786152471217472--2,098
Total$21,145$98,457$107,403$115,645$24,521$116,061$1,716$-$484,948
Current period gross charge-off-(40)-(25)(39)(893)--(997)
Home equity
Pass (1-6)$110$114$101$14$61$2,051$42,801$700$45,952
Special Mention (7)----4317063168
Substandard (8)-161---67251-479
Total$110$275$101$14$65$2,149$43,122$763$46,599
Current period gross charge-off-----(16)(27)-(43)
Commercial real estate
Pass (1-6)$52,880$127,607$90,108$55,236$56,255$108,489$2,649$-$493,224
Special Mention (7)-692,4291,2741,1232,397142-7,434
Substandard (8)---230-2,314--2,544
Total$52,880$127,676$92,537$56,740$57,378$113,200$2,791$-$503,202
Current period gross charge-off-----(372)--(372)
Construction and land development
Pass (1-6)$48,518$24,948$13,411$1,732$4,284$473$12,539$2,420$108,325
Special Mention (7)365764,2052,256----6,902
Total$48,883$25,024$17,616$3,988$4,284$473$12,539$2,420$115,227
Current period gross charge-off---------
Multifamily
Pass (1-6)$9,333$53,493$78,122$41,773$13,156$19,609$186$-$215,672
Substandard (8)--1,6661,562-1,017--4,245
Total$9,333$53,493$79,788$43,335$13,156$20,626$186$-$219,917
Current period gross charge-off---------
Commercial business
Pass (1-6)$13,110$13,774$9,327$5,705$4,105$12,905$33,954$-$92,880
Special Mention (7)37319758-129436417-1,610
Substandard (8)431,094256214-1,121168-2,896
Total$13,526$15,065$9,641$5,919$4,234$14,462$34,539$-$97,386
Current period gross charge-off-(110)-(342)(11)(601)--(1,064)
Consumer
Pass (1-6)$338$73$108$4$14$71$-$-$608
Substandard (8)---2----2
Total$338$73$108$6$14$71$-$-$610
Current period gross charge-off(95)-------(95)
Manufactured homes
Pass (1-6)$-$1,942$12,556$9,214$5,031$2,102$-$-$30,845
Total$-$1,942$12,556$9,214$5,031$2,102$-$-$30,845
Current period gross charge-off---------
Government
Pass (1-6)$1,890$1,815$1,433$-$-$4,883$-$-$10,021
Total$1,890$1,815$1,433$-$-$4,883$-$-$10,021
Current period gross charge-off---------

Page87 of122

The Bancorp's credit quality indicators are summarized below at* December 31, 2022:*

(Dollars in thousands)1-678
Loan SegmentPassSpecial mentionSubstandardTotal
Residential real estate$477,222$1,338$6,035$484,595
Home equity37,98138561238,978
Commercial real estate474,0554,9557,421486,431
Construction and land development106,5802,346-108,926
Multifamily242,0911,8597,064251,014
Commercial business90,6947031,88193,278
Consumer918--918
Manufactured homes34,882--34,882
Government9,549--9,549
Total$1,473,972$11,586$23,013$1,508,571

The Bancorp has established a standard loan grading system to assist management, lenders and review personnel in their analysis and supervision of the loan portfolio. The use and application of these grades by the Bancorp is uniform and conforms to regulatory definitions. Thehe Bancorp reassesses its risk ratings annually, andno changes to our credit quality indicators have occurred. The loan grading system is as follows:

1 – Superior Quality

Loans in this category are substantially risk free. Loans fully collateralized by a Bank certificate of deposit or Bank deposits with a hold are substantially risk free.

2 – Excellent Quality

The borrower generates excellent and consistent cash flow for debt coverage, excellent average credit scores, excellent liquidity and net worth and are reputable operators with over15 years’ experience. Current and debt to tangible net worth ratios are excellent. Loan to value is substantially below policy and collateral condition is excellent.

3 – Great Quality

The borrower generates more than sufficient cash flow to fund debt service and cash flow is improving. Average credit scores are very strong. Operators are reputable with significant years of experience. Liquidity, net worth, current and debt to tangible net worth ratios are very strong. Loan to value is significantly below policy and collateral condition is significantly above average.

4 – Above Average Quality

The borrower generates more than sufficient cash flow to fund debt service but cash flow trends* may*be stable or slightly declining. Average credit scores are strong. The borrower is a reputable operator with many years of experience. Liquidity, net worth, current and debt to tangible net worth ratios are strong. Loan to value is below policy and collateral condition is above average.

5 – Average Quality

Borrowers are considered creditworthy and can repay the debt in the normal course of business, however, cash flow trends* may*be inconsistent or fluctuating. Average credit scores are satisfactory and years of experience is acceptable. Liquidity and net worth are satisfactory. Current and debt to tangible net worth ratios are average. Loan to value is slightly below policy and the collateral condition is slightly above average.

Page88 of122

6 – Pass

Borrowers are considered credit worthy but financial condition* mayshow signs of weakness due to internal or external factors. Cash flow trends maybe declining annually. Average credit scores may*be low but remain acceptable. Borrower has limited years of experience. Liquidity, net worth, current and debt to tangible net worth ratios are below average. Loan to value is nearing policy limits and collateral condition is average.

7 – Special Mention

A special mention asset has identified weaknesses that deserve Management’s close attention. If left uncorrected, these weaknesses* mayresult in deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date. Special mention assets arenot* adversely classified and donot expose the Bank institution to sufficient risk to warrant adverse classification. There is still adequate protection by the current sound worth and paying capacity of the obligor or of the collateral pledged. The Special Mention rating is viewed as transitional and will be monitored closely.

Loans in this category* mayexhibit some of the following risk factors. Cash flow trends maybe consistently declining or maybe questionable. Debt coverage ratios maybe at or near1:1.* Average credit scores* maybe very weak or the borrower mayhave minimal years of experience. Liquidity, net worth, current and debt to tangible net worth ratios maybe very weak. Loan to value maybe at policy limits or mayexceed policy limits. Collateral condition may*be below average.

8 – Substandard

This classification consists of loans which are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged. Financial statements normally reveal some or all of the following: poor trends, lack of earnings and cash flow, excessive debt, lack of liquidity, and the absence of creditor protection. Loans are still considered collectible, but due to increased risks and defined weaknesses of the credit, some loss could be incurred in collection if the deficiencies arenot corrected.

9 – Doubtful

Such loans have been placed on nonaccrual status and* may*be heavily dependent upon collateral possessing a value that is difficult to determine or based upon some near-term event which lacks clear certainty. These loans have all of the weaknesses of those classified as Substandard; however, based on existing conditions, these weaknesses make full collection of the principal balance highly improbable.

10 – Loss

Loans that are considered uncollectible and of such little value that continuing to carry them as assets isnot warranted.

Performing loans are loans that are paying as agreed and are approximately less thanninety days past due on payments of interest and principal.

Non-performing loans include those loans that are90 days or more past due and those loans that have

been placed on non-accrual status.

Page89 of122

Loan Modification Disclosures Pursuant to ASU2022-02

The following table shows the amortized cost of loans at* December 31, 2023,that were both experiencing financial difficulty and modified during the year ended December 31, 2023,*segregated by portfolio segment and type of modification. The percentage of the amortized cost of loans that were modified to borrowers in financial distress as compared to the amortized cost of each segment of financial receivable is also presented below.

(Dollars in thousands) · Payment Delay · Term Extension · Interest Rate Reduction · Combination Term Extension and Interest Rate Reduction · % of Total Segment Financing Receivables
Residential Real Estate$-$868$-$-0.18%
Total$-$868$-$-0.06%

There wereno commitments to lend additional amounts to the borrowers included in the previous table.

The Bancorp closely monitors the performance of loans and leases that have been modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table shows the performance of such loans and leases that have been modified during the year ended* December 31, 2023.*

(Dollars in thousands) · Current · 30-59 Days Past Due · 60-89 Days Past Due · Greater Than 90 Days Past Due
Residential Real Estate$868$-$-$-
Total$868$-$-$-

Upon the Bancorp’s determination that a modified loan has subsequently been deemed uncollectible, the loan or lease is written off. Therefore, the amortized cost of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount.

Troubled Debt Restructuring (TDR) Disclosures Prior to the Adoption of ASU2022-02

During the year ending* December 31, 2022,nine residential real estate loans tonine* customers totaling $743 thousand were modified to include deferral of principal or interest resulting in troubled debt restructuring classification. Two home equity loans totwo customers totaling $189 thousand were modified to include deferral of principal or interest resulting in troubled debt restructuring classification. One commercial real estate loan totaling $1.4 million was provided a short-term renewal resulting in troubled debt restructuring classification. No troubled debt restructuring loans had subsequently defaulted during the year ending* December 31, 2022.*

As of* December 31, 2023,the Bancorp hadone* residential real estate loan in the process of foreclosure totaling $32 thousand. The Bancorp wasnot in the process of foreclosing on any residential real estate loan as of* December 31, 2022.*

All of the loans classified as troubled debt restructurings are also considered impaired. The valuation basis for the Bancorp’s troubled debt restructurings is based on the present value of cash flows, unless consistent cash flows arenot present, then the fair value of the collateral securing the loan is the basis for valuation.

Page90 of122

Acquired Loan Purchase Discounts

As part of the fair value of loans receivable, there was a net fair value discount for loans acquired of $5.2 million at* December 31, 2023,compared to $5.5 million at December 31, 2022.*

Accretable yield, or income recorded for thetwelve months ended* December 31,*is as follows:

(dollars in thousands)Total
2022$1,010
20231,078

Accretable yield, or income expected to be recorded in the future is as follows:

(dollars in thousands)Total
2024$673
2025667
2026484
2027313
2028 and thereafter3,068
Total$5,205

AllowanceforCredit**Losses

The allowance for credit losses is established for current expected credit losses on the Bancorp’s loan portfolios utilizing guidance in Accounting Standards Codification (ASC) Topic326. The Bancorp adopted ASU2016-13 on* January 1, 2023.Therefore, as of December 31, 2022,the provision for credit losses and other allowance for loan loss disclosures for the year ended December 31, 2022,*were calculated under the incurred loss method.

The determination of the allowance requires significant judgment to estimate credit losses measured on a collective pool basis when similar risk characteristics exist, and for loans evaluated individually. In determining the allowance, the Bancorp estimates expected future losses for the loan’s entire contractual term adjusted for expected payments when appropriate. The allowance estimate considers relevant available information, from internal and external sources relating to the historical loss experience, current conditions, and reasonable and supportable forecasts for the Bancorp’s outstanding loan balances. The allowance is an estimation that reflects management’s evaluation of expected losses related to the Bancorp’s financial assets measured at amortized cost. To ensure that the allowance is maintained at an adequate level, a detailed analysis is performed on a quarterly basis and an appropriate provision is made to adjust the allowance.

The Bancorp categorizes the loan portfolios intonine segments based on similar risk characteristics. Loans within each segment are collectively evaluated using the Probability of Default (“PD”)/Loss Given Default (“LGD”) methodology (PD/LGD). In creating the CECL model, the Bancorp has established atwo-year reasonable and supportable forecast period with atwo-year straight line reversion to the long-term historical average. Due to its minimal loss history, the Bancorp elected to use peer data for a more reasonable calculation. The following table shows the changes in the allowance for loan losses, segregated by portfolio segment, for the year ended* December 31, 2023,and2022.*

Page91 of122

(Dollars in thousands)Beginning BalanceAdoption of ASC 326PCD Gross-upCharge-offsRecoveriesProvisionsEnding Balance
The Bancorp's activity in the allowance for credit losses, by loan segment, is summarized below for the twelve months ended December 31, 2023:
Allowance for credit losses:
Residential real estate$3,021$1,688$535$(997)$149$(412)$3,984
Home equity4109929(43)-203698
Commercial real estate5,7841,003443(372)31847,045
Construction and land development1,2531,735---1,2184,206
Multifamily1,007141--131(346)933
Commercial business1,3653205(1,064)2657581,649
Consumer57517(95)1587
Manufactured homes-112---69181
Government-55---1065
Total$12,897$5,158$1,029$(2,571)$563$1,692$18,768

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for thetwelve months ended* December 31, 2022:*

Allowance for loan losses:
Residential real estate$2,480$-$-$(29)$53$517$3,021
Home equity357----53410
Commercial real estate5,515--(431)-7005,784
Construction and land development2,119----(866)1,253
Multifamily848----1591,007
Commercial business2,009--(57)89(676)1,365
Consumer15--(91)2011357
Manufactured homes-------
Government-------
Total$13,343$-$-$(608)$162$-$12,897

A collateral dependent loan relies solely on the operation or sale of the collateral for repayment. In evaluating the overall risk associated with the loan, the Bancorp considers character, overall financial condition and resources, and payment record of the borrower; the prospects for support from any financially responsible guarantors; and the nature and degree of protection provided by the cash flow and value of any underlying collateral. However, as other sources of repayment become inadequate over time, the significance of the collateral's value increases and the loan* may*become collateral dependent.

The table below presents the amortized cost basis and allowance for credit losses (“ACL”) allocated for collateral dependent loans in accordance with ASC326, which are individually evaluated to determine expected credit losses.

(Dollars in thousands)December 31, 2023
Real Estate · Equipment/Inventory · Accounts Receivable · Other · Total · ACL Allocation
Residential real estate$30$-$-$-$-$30
Commercial real estate2,541---2,54153
Multifamily4,244---4,24485
Commercial business-1,5831,5571923,332738
$6,815$1,583$1,557$192$10,117$906

A deferred cost reserve is maintained for the portfolio of manufactured home loans that have been purchased. This reserve is available for use for manufactured home loan nonperformance and costs associated with nonperformance. If the segment performs in line with expectations, the deferred cost reserve is paid as a premium to thethird party originator of the loan. The unamortized balance of the deferred cost reserve totaled $3.5 million and $4.6 million as of* December 31, 2023,and December 31, 2022,*respectively, and is included in net deferred loan origination cost.

Page92 of122

The following table presents non–accrual loans, and loans past due over90 days still on accrual by class of loans:

As of December 31, 2023Nonaccrual with No Allowance for Credit LossNonaccrualLoans Past Due over 90 Days Still Accruing
Residential real estate$442$1,251$1,131
Home equity161307-
Commercial real estate603230712
Construction and land development---
Multifamily2,3571,358-
Commercial business1,7241,173-
Consumer-2-
Manufactured homes---
Government---
Total$5,287$4,321$1,843

The Bancorp's impairment analysis is summarized below:

Ending Balances
(Dollars in thousands)Individually evaluated for impairment reservesCollectively evaluated for impairment reservesLoan receivablesIndividually evaluated for impairmentPurchased credit impaired individually evaluated for impairmentCollectively evaluated for impairment
The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at December 31, 2022:
Residential real estate$24$2,997$484,595$1,518$988$482,089
Home equity340738,97829412538,559
Commercial real estate135,771486,4312,3922,935481,104
Construction and land development-1,253108,926--108,926
Multifamily-1,007251,0146,739382243,893
Commercial business2971,06893,2781,75895390,567
Consumer-57918-17901
Manufactured homes--34,882--34,882
Government--9,549--9,549
Total$337$12,560$1,508,571$12,701$5,400$1,490,470
(dollars in thousands)Interest income recognized during the period on nonaccrual loans
Residential real estate$173
Home equity19
Commercial real estate70
Construction and land development9
Multifamily31
Commercial business156
Consumer2
Total$460

Page93 of122

For the twelve months ended
As of December 31, 2022 · December 31, 2022
(Dollars in thousands) · Recorded Investment · Unpaid Principal Balance · Related Allowance · Average Recorded Investment · Interest Income Recognized
With no related allowance recorded:
Residential real estate$2,255$3,711$-$2,528$202
Home equity399416-25312
Commercial real estate5,3145,406-3,409205
Construction & land development---344-
Multifamily7,1217,163-3,38716
Farmland-----
Commercial business2,2782,392-1,36576
Consumer1717-15-
Manufactured homes-----
Government-----
With an allowance recorded:
Residential real estate$251$276$24$194$5
Home equity20203211
Commercial real estate131413678-
Construction & land development-----
Multifamily-----
Farmland-----
Commercial business43356129735213
Consumer-----
Manufactured homes-----
Government-----
Total:
Residential real estate$2,506$3,987$24$2,722$207
Home equity$419$436$3$274$13
Commercial real estate$5,327$5,420$13$4,087$205
Construction & land development$-$-$-$344$-
Multifamily$7,121$7,163$-$3,387$16
Farmland$-$-$-$-$-
Commercial business$2,711$2,953$297$1,717$89
Consumer$17$17$-$15$-
Manufactured homes$-$-$-$-$-
Government$-$-$-$-$-

Accrued interest receivable on loans totaled $5.7 million and is excluded from the estimate of credit losses. The Bancorp made the accounting policy election tonot measure an ACL for accrued interest receivable. Accrued interest deemed uncollectible will be written off through interest income.

Page94 of122

Liability for Credit Losses on Unfunded Loan Commitments

The liability for credit losses inherent in unfunded loan commitments is included in accrued expenses and other liabilities on the Consolidated Balance Sheet. The adequacy of the reserve for unfunded commitments is determined quarterly based on methodology similar to the methodology for determining the ACL. The following table shows the changes in the liability for credit losses on unfunded loan commitments.

Year ended,
December 31,
(Dollars in thousands)2023
Balance, beginning of period · $ · -
Adoption of ASC 3263,108
Provision333
Balance, end of period$3,441

**Note5 – **Premises and Equipment, Net

At year end, premises and equipment are summarized as follows:

(Dollars in thousands)
20232022
Cost:
Land$11,773$11,773
Buildings and improvements41,79440,753
Furniture and equipment19,40119,434
Total cost72,96871,960
Less accumulated depreciation(34,532)(31,748)
Premises and equipment, net$38,436$40,212

Depreciation expense was approximately $2.9 million and $3.0 million for2023 and2022, respectively.

Note6 – Goodwill and Other Intangible Assets

At year end, goodwill and other intangible assets are summarized as follows:

(Dollars in thousands)20232022
Goodwill balance January 1,$22,395$11,109
Goodwill acquired - Royal Financial-11,286
Goodwill balance December 31,$22,395$22,395

Goodwill arising from business combinations represents the value attributable to unidentifiable intangible assets in the business acquired. The Bancorp’s goodwill relates to the value inherent in the banking industry and that value is dependent upon the ability of the Bancorp to provide quality, cost effective banking services in a competitive marketplace. Goodwill is tested annually for impairment. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated and goodwill is written down to its implied fair value. There hasnot been any impairment of goodwill identified or recorded.

Page95 of122

In addition to goodwill, a core deposit intangible was established from previous acquisitions. The Bancorp had core deposit intangible balances of $3.3 million and $4.8 million as of* December 31, 2023,and2022,* respectively. The table below summarizes the annual amortization:

The amortization recorded for the year ended December 31, is as follows:
(dollars in thousands)Total
2022$1,552
2023$1,522
Amortization to be recorded in future periods, is as follows:
(dollars in thousands)Total
2024$1,411
2025688
2026360
2027294
Thereafter519
Total$3,272

For the RYFL acquisition, as part of the fair value of certificates of deposit, a fair value premium was established of $1.0 million. Approximately $217 thousand and $541 thousand of amortization was taken as income during the year ended* December 31, 2023and2022,* respectively. Amortization to be recorded in future periods is $124 thousand in2024, $72 thousand in2025, and $54 thousand thereafter.

**Note7 – **Income Taxes

At year-end, components of income tax expense (benefit) consist of the following:

(Dollars in thousands)
20232022
Federal:
Current$92$(169)
Deferred(584)1,074
State:
Current246460
Deferred, net of valuation allowance(89)113
Income tax expense (benefit)$(335)$1,478

Page96 of122

Effective tax rates differ from the federal statutory rate of 21% for2023 and2022 applied to income before income taxes due to the following:

(Dollars in thousands)
20232022
Federal statutory rate21%21%
Tax expense at statutory rate$1,689$3,477
State tax, net of federal effect124453
Tax exempt income(1,314)(1,419)
Bank owned life insurance(161)(153)
Captive insurance(159)(282)
Tax credit investments(531)(494)
Non-deductible transaction costs-98
Other17(202)
Total income tax expense (benefit)$(335)$1,478

At* December 31,*the components of the net deferred tax asset recorded in other assets in the consolidated balance sheets are as follows:

(Dollars in thousands)
20232022
Deferred tax assets:
Allowance for credit losses$5,686$3,346
Deferred compensation356361
Unrealized depreciation on securities available-for-sale, net16,28520,280
Net operating loss6,5467,010
Tax credits68352
Nonaccrual loan interest income99288
Share based compensation293339
Unqualified deferred compensation plan6765
Other-than-temporary impairment4142
Accrued compensation26055
Purchase accounting426364
Deferred loan costs, net of fees337339
Other313190
Total deferred tax assets31,39232,731
Deferred tax liabilities:
Depreciation(1,213)(1,322)
Prepaid expenses(491)(637)
Mortgage servicing rights(249)(295)
Deferred stock dividends(119)(121)
Goodwill(608)(533)
Partnership(383)(366)
Other(201)(213)
Total deferred tax liabilities(3,264)(3,487)
Valuation allowance(62)-
Net deferred tax asset$28,066$29,244

Page97 of122

At* December 31, 2023,the Bancorp has Indiana net operating loss carryforwards of approximately $3.1 million which will expire in2038* ifnot used. The Bancorp also has a state tax credit carryforward of approximately $79 thousand which expires from2024 to2033. Management has concluded that the state net operating losses are more likely thannot to be utilized and thereforeno valuation allowance is necessary. A valuation allowance, net of federal effect, of $62 thousand was recorded in2023 on the state tax credit carryforward, as it isnot expected to be utilized before expiration.

The Bancorp acquired $3.3 million of federal net operating loss carryforwards and $7.2 million of Illinois net operating loss carryforwards with the acquisition of First Personal Financial Corp during2018, of which $2.2 million of the federal losses expire in years ranging from2029 to2035, $1.1 million of the federal losses donot expire, and the Illinois losses expire in years ranging from2028 to2036. Under Section382 of the Internal Revenue Code, the annual limitation on the use of the federal loss carryforwards is $362 thousand for First Personal while there isno limitation on the use of the Illinois loss carryforwards. Management has determined that all of the loss carryforwards are more likely thannot to be utilized before expiration.

The Bancorp acquired $7.2 million of federal net operating loss carryforwards and $11.4 million of Illinois net operating loss carryforwards with the acquisition of AJS Bancorp Inc. during2019, of which $3.6 million of the federal loss carryforwards expire in years ranging from2029 to2034, $3.6 million of the federal loss carryforwards donot expire, and the Illinois loss carryforwards expire in years ranging from2028 to2037. Under Section382 of the Internal Revenue Code, the annual limitation on the use of the federal losses is $834 thousand for AJS, while there isno limitation on the use of the Illinois loss carryforwards. Management has determined that all of the losses are more likely thannot to be utilized before expiration.

The Bancorp acquired $3.3 million of federal net operating loss carryforwards and $57.9 million of Illinois net operating loss carryforwards with the acquisition of Royal Financial, Inc. during2022, of which $2.7 million of the federal loss carryforwards expire in years ranging from2030 to2036, $623 thousand of the federal loss carryforwards donot expire, and the Illinois losses expire in years ranging from2026 to2032. Under Section382 of the Internal Revenue Code, the annual limitation on the use of the federal loss carryforwards is $822 thousand for Royal, while there isno limitation on the use of the Illinois loss carryforwards. Management has determined that all of the loss carryforwards are more likely thannot to be utilized before expiration.

At* December 31, 2023*$6.3 million of the federal loss carryforwards, $68.1 million of the Illinois loss carryforward and $3.0 million of Indiana loss carryforwards remain; the benefit of which is reflected in deferred tax assets.

The Bancorp qualified under provisions of the Internal Revenue Code, to deduct from taxable income a provision for bad debts in excess of the provision for such losses charged to income in the financial statements, if any. Accordingly, retained earnings at both* December 31, 2023and2022* includes, approximately $14.5 million, for whichno provision for federal income taxes has been made. If, in the future this portion of retained earnings is used for any purpose other than to absorb bad debt losses, federal income taxes would be imposed at the then applicable rate. The unrecorded deferred income tax liability on the above amounts was approximately $3.8 million at both* December 31, 2023and2022.*

The Bancorp hadno unrecognized tax benefits at any time during2023 or2022 and doesnot anticipate any significant increase or decrease in unrecognized tax benefits during2023. Should the accrual of any interest or penalties relative to unrecognized tax benefits be necessary, it is the Bancorp's policy to record such accruals through income tax accounts; no such accruals existed at any time during2023 or2022.

The Bancorp and its subsidiaries are subject to US Federal income tax as well as income tax of the states of Indiana and Illinois. The Bancorp isno longer subject to examination by taxing authorities for the years before2020.

**Note8 – **Deposits

The aggregate amount of retail and brokered certificates of deposit with a balance of*$250* thousand or more was approximately $137.1 million at* December 31, 2023and $93.6 million at December 31, 2022.Brokered certificates of deposit totaled $29.9 million at December 31, 2023and $40.0 million at December 31, 2022.*

Page98 of122

The Bancorp’s end-of-period deposit portfolio balances were as follows:

(Dollars in thousands)December 31, 2023December 31, 2022
BalanceBalance
Checking$653,529$755,377
Savings302,782402,365
Money market324,993254,157
Certificates of deposit532,117363,118
Total deposits$1,813,421$1,775,017

At* December 31, 2023,*scheduled maturities of certificates of deposit were as follows:

(Dollars in thousands)
2024$482,124
202541,841
20264,193
20273,678
2028 and thereafter281
Total$532,117

As of* December 31, 2023,and2022,* approximately $530.2 million and $516.1 million, respectively, of our deposit portfolio was uninsured.

**Note9 – **Borrowed Funds

At* December 31, 2023and2022,* borrowed funds and their outstanding rates are summarized below:

(Dollars in thousands)
December 31, · December 31,
2023 · 2022
Fixed rate advances from the Federal Reserve with outstanding rates of 4.38% as of December 31, 2023$80,000$-
Fixed rate advances from the FHLB with outstanding rates of 4.30% as of December 31, 2022$-$120,000
Total$80,000$120,000

Outstanding borrowings at* December 31, 2023were scheduled to mature in2024.*

On* March 12, 2023,the Federal Reserve Board announced the creation of a new Bank Term Funding Program (the “BTFP”). The BTFP offers loans of up toone* year to banks, savings associations, credit unions, and other eligible depository institutions pledging U.S. Treasury securities, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets are valued at par for purposes of the collateral pledge under the BTFP. During thefirst quarter of2023, the Bancorp participated in the BTFP by accessing $100 million of low-cost capital under the program, and reducing that funding to $80 million by paying off BTFP funds as liquidity needs changed throughout the year. As of* December 31, 2023,*the Bancorp had pledged securities as collateral for the program with a par value of $105.3 million.

Fixed rate advances from the FHLB were collateralized by mortgage loans with a carrying value totaling approximately $593.0 million at* December 31, 2022.In addition to the fixed rate advances, the Bank maintains a $25.0 million line of credit with the Federal Home Loan Bank of Indianapolis. The Bank didnot have a balance on the line of credit at December 31, 2023or2022.* The Bank hadno other borrowings at* December 31, 2023,or2022.*

Page99 of122

At* December 31, 2023,*the Bank had available approximately $824.0 million in credit lines with various money center banks, including the FHLB and Federal Reserve.

Repurchase agreements generally mature withinone year and are secured by U.S. government and U.S. agency securities, under the Bank’s control. At* December 31,*information concerning these retail repurchase agreements is summarized below:

(Dollars in thousands)
20232022
Ending balance$38,124$15,503
Average balance during the year35,54320,649
Maximum month-end balance during the year48,94728,328
Securities underlying the agreements at year end:
Carrying value54,45832,660
Fair value54,45832,660
Average interest rate during the year4.00%0.94%
Average interest rate at year end5.14%2.43%

Note10 – Employees’ Benefit Plans**

The Bancorp maintains an Unqualified Deferred Compensation Plan (the “UDC Plan”). The purpose of the UDC Plan is to provide deferred compensation to key senior management employees of the Bancorp in order to recognize their substantial contributions to the Bank and provide them with additional financial security as inducement to remain with the Bank. The Compensation Committee selects which persons shall be participants in the UDC Plan. Participants’ accounts are credited each year with an amount based on a formula involving the participant’s employer funded contributions under all qualified plans and the limitations imposed by Internal Revenue Code subsection401(a)(17) and Code section415. The unqualified deferred compensation plan liability at* December 31, 2023and2022* was approximately $263 thousand and $251 thousand, respectively. The UDC Plan expense amounted to approximately $7 thousand for2023 and $4 thousand for2022.

Directors have deferred some of their fees in consideration of future payments. Fee deferrals, including interest, totaled approximately $52 thousand and $53 thousand for2023 and2022, respectively. The deferred fee liability at both* December 31, 2023and2022* was approximately $1.4 million.

**Note11 – **Stock Based Compensation

The Bancorp’s2015 Stock Option and Incentive Plan (the “Incentive Plan”), permits the grant of equity awards for up to 250,000 shares of common stock. Awards granted under the Incentive Plan* may*be in the form of incentive stock options, non-qualified stock options, restricted stock, unrestricted stock, performance shares, or performance units. The purposes of the Plan are (i) to align the personal interests of plan participants with those of the shareholders of the Bancorp, (ii) to encourage key individuals to accept or continue employment or service with the Bancorp and its subsidiaries, and (iii) to furnish incentives to such key individuals to improve operations and increase profits by providing such key individuals the opportunity to acquire common stock of the Bancorp or to receive monetary payments based on the value of such common stock.

Page100 of122

Restricted stock awards are generally granted with an award price equal to the market price of the Bancorp’s common stock on the award date. Restricted stock awards have been issued with athree year cliff-vesting period. Forfeiture provisions exist for personnel that separate employment before the vesting period expires. Compensation expense related to restricted stock awards is recognized over the vesting period. Total compensation cost that has been charged to expense for those plans was approximately $719 thousand and $741 thousand for the years ended* December 31, 2023and2022,* respectively.

When awarded restricted shares vest, employees of the Bank can elect to surrender a portion of their vested shares back to the Bancorp to cover the tax liability of their awards. Shares were surrendered with a total value of $196 thousand and $120 thousand for the years ended* December 31, 2023and2022,* respectively.

A summary of changes in the Bancorp’s non-vested restricted stock for the year ended* December 31, 2023,*follows:

Non-vested SharesSharesWeighted Average Grant Date Fair Value
Non-vested at January 1, 202355,833$43.87
Granted11,13734.10
Vested(17,549)44.24
Forfeited(7,772)43.21
Non-vested at December 31, 202341,649$41.22

As of* December 31, 2023,*there was approximately $661 thousand of total unrecognized compensation cost related to non-vested restricted shares granted under the Incentive Plan. The cost is expected to be recognized over a weighted-average period of 1.2 years.

**Note12 – **Regulatory Capital

The Bank is subject to regulatory capital guidelines adopted by the FDIC. Capital adequacy guidelines and prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet various capital requirements can initiate regulatory action. Prompt corrective action regulations providefive classifications, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms arenot used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At* December 31, 2023,and2022,* the most recent regulatory notifications categorized the Bank is well capitalized under the regulatory framework for prompt corrective action. There areno conditions or events since that notification that management believes have changed the Bank’s category.

In addition to establishing the minimum regulatory capital requirements, the regulations limit capital distributions by the institution and certain discretionary bonus payments to management if an institution doesnot hold a “capital conservation buffer” consisting of2.5% of common equity Tier1 capital to risk-weighted assets above the amount necessary to meet its minimum risk-based capital requirements.

Page101 of122

In addition, the following table shows that, at* December 31, 2023,and2022,* the Bank’s capital exceeded all applicable regulatory capital requirements. The dollar amounts are in millions.

(Dollars in millions) · Minimum Required To Be
Minimum Required For · Well Capitalized Under Prompt
ActualCapital Adequacy PurposesCorrective Action Regulations
December 31, 2023AmountRatioAmountRatioAmountRatio
Common equity tier 1 capital to risk-weighted assets$168.310.4%$72.64.5%$104.96.5%
Tier 1 capital to risk-weighted assets$168.310.4%$96.96.0%$129.18.0%
Total capital to risk-weighted assets$183.311.4%$129.18.0%$161.410.0%
Tier 1 capital to adjusted average assets$168.37.8%$86.64.0%$108.25.0%
(Dollars in millions) · Minimum Required To Be
Minimum Required For · Well Capitalized Under Prompt
ActualCapital Adequacy PurposesCorrective Action Regulations
December 31, 2022AmountRatioAmountRatioAmountRatio
Common equity tier 1 capital to risk-weighted assets$161.310.1%$71.64.5%$103.46.5%
Tier 1 capital to risk-weighted assets$161.310.1%$95.56.0%$127.38.0%
Total capital to risk-weighted assets$174.210.9%$127.38.0%$159.110.0%
Tier 1 capital to adjusted average assets$161.37.7%$84.34.0%$105.45.0%

The Bancorp’s ability to pay dividends to its shareholders is largely dependent upon the Bank’s ability to pay dividends to the Bancorp. Under Indiana law, the Bank* maypay dividends from its undivided profits (generally, earnings less losses, bad debts, taxes and other operating expenses) as is considered expedient by the Bank’s Board of Directors. However, the Bank must obtain the approval of the Indiana Department of Financial Institutions (DFI) if the total of all dividends declared by the Bank during the current year, including the proposed dividend, would exceed the sum of retained net income for the year to date plus its retained net income for the previoustwo* years. For this purpose, “retained net income,” means net income as calculated for call report purposes, less all dividends declared for the applicable period. An exemption from DFI approval would require that the Bank have been assigned a composite uniform financial institutions rating of1 or2 as a result of the most recent federal or state examination; the proposed dividend wouldnot result in a Tier1 leverage ratio below 7.5%; and that the Banknot be subject to any corrective action, supervisory order, supervisory agreement, or board approved operating agreement. The aggregate amount of dividends that* maybe declared by the Bank in2023,* without the need for qualifying for an exemption or prior DFI approval, is its2023 net profit. Moreover, the FDIC and the Federal Reserve Board* mayprohibit the payment of dividends if it determines that the payment of dividends would constitute an unsafe or unsound practice in light of the financial condition of the Bank. Additionally, as noted in the “Regulatory Developments Regarding the Bancorp and the Bank” section of the Management Discussion and Analysis, on November 7, 2023,the Bank entered into MOU with the FDIC which noted the Bank will refrain from paying cash dividends without prior regulatory approval. On December 26, 2023,the Board of Directors of the Bancorp declared afourth* quarter dividend of $0.12 per share. The Bancorp’sfourth quarter dividend was paid to shareholders on* February 5, 2024.*

Page102 of122

**Note13 – **Earnings per Common Share

Earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding. A reconciliation of the numerators and denominators of the basic earnings per common share and diluted earnings per common share computations for2023 and2022 is presented below.

(dollars in thousands except per share data)
20232022
Basic earnings per common share:
Net income as reported$8,380$15,080
Weighted average common shares outstanding4,273,8244,176,125
Basic earnings per common share$1.96$3.61
Diluted earnings per common share:
Net income as reported$8,380$15,080
Weighted average common shares outstanding4,273,8244,176,125
Add: Dilutive effect of unvested restricted stock awards8,45817,357
Weighted average common and dilutive potential common shares outstanding4,282,2824,193,482
Diluted earnings per common share$1.96$3.60

**Note14 – **Related Party Transactions

The Bancorp had aggregate loans outstanding to directors and executive officers (with individual balances exceeding $120 thousand) of approximately $3.8 million at* December 31, 2023,and approximately $3.5 million at December 31, 2022.For the year ended December 31, 2023,*the following activity occurred on these loans:

(Dollars in thousands)
Aggregate balance at the beginning of the year$3,529
New loans650
Repayments(383)
Aggregate balance at the end of the year$3,796

Deposits from directors and executive officers totaled approximately $4.0 million and $3.7 million at* December 31, 2023,and2022,* respectively.

**Note15 – **Commitments and Contingencies

The Bancorp is a party to financial instruments in the normal course of business to meet the financing needs of its customers. These financial instruments, which include commitments to make loans and standby letters of credit, arenot reflected in the accompanying consolidated financial statements. Such financial instruments are recorded when they are funded.

The Bancorp’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to originate loans and standby letters of credit is represented by the contractual amount of those instruments. Commitments generally have fixed expiration dates or other termination clauses and* mayrequire the payment of a fee. The Bancorp uses the same credit policy to make such commitments as it uses for on-balance sheet items. Since commitments to make loans mayexpire without being used, the amount doesnot* necessarily represent future cash commitments.

Page103 of122

The Bancorp had outstanding commitments to originate loans as follows:

(Dollars in thousands)
Fixed · Variable
(Dollars in thousands)RateRateTotal
December 31, 2023:
Residential real estate$7$22,086$22,093
Home equity46,4445,60152,045
Commercial real estate1,3657,7759,140
Construction and land development13,01035,39048,400
Multifamily1171,0581,175
Consumer28,611-28,611
Commercial business99381,62382,616
Lot---
Total$90,547$153,533$244,080
December 31, 2022:
Residential real estate$3$21,980$21,983
Home equity48,7965,63654,432
Commercial real estate3,16611,61014,776
Construction and land development24,29622,42746,723
Multifamily8841,3382,222
Consumer29,586-29,586
Commercial business82375,62376,446
Lot-6,1436,143
Total$107,554$144,757$252,311

Standby letters of credit are conditional commitments issued by the Bancorp to guarantee the performance of a customer to athird party. At* December 31, 2023,and2022,* the Bancorp had standby letters of credit totaling approximately $18.3 million and $13.7 million, respectively, which arenot included in the tables above. The Bancorp evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bancorp upon extension of credit, is based on management’s credit evaluation of the borrower. Collateral obtained* may*include accounts receivable, inventory, property, land or other assets.

**Note16 – **Derivative Financial Instruments

The Bancorp uses derivative financial instruments to help manage exposure to interest rate risk and the effects that changes in interest rates* mayhave on net income and the fair value of assets and liabilities. The Bancorp has certain interest rate derivative positions that arenot* designated as hedging instruments. Derivative assets and liabilities are recorded at fair value on the Consolidated Balance Sheet and donot take into account the effects of master netting agreements. Master netting agreements allow the Bancorp to settle all derivative contracts held with a single counterparty on a net basis, and to offset net derivative positions with related collateral, where applicable. These derivative positions relate to transactions in which the Bancorp enters into an interest rate swap with a client while at the same time entering into an offsetting interest rate swap with another financial institution. In connection with each transaction, the Bancorp agrees to pay interest to the client on a notional amount at a variable interest rate and receive interest from the client on the same notional amount at a fixed interest rate. At the same time, the Bancorp agrees to pay another financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows the client to effectively convert a variable rate loan to a fixed rate. Because the terms of the swaps with the customers and the other financial institutions offset each other, with the only difference being counterparty credit risk, changes in the fair value of the underlying derivative contracts arenot materially different and donot significantly impact the Bancorp’s results of operations.

The Bancorp enters into commitments to originate loans whereby the interest rate on the loan is determined prior to funding (i.e., interest rate lock commitment). The interest rate lock commitments are considered derivatives and are recorded on the accompanying consolidated balance sheets at fair value in accordance with FASB ASC815, Derivatives and Hedging.

Page104 of122

The following table shows the amounts of non-hedging derivative financial instruments:

Asset derivatives · Liability derivatives
(Dollars in thousands) · Statement of Financial Condition classification · Fair value · Statement of Financial Condition classification · Fair value
Interest rate swap contractsOther assets$5,591Other liabilities$5,591
Interest rate lock commitmentsOther assets35N/A-
Total$5,626$5,591
Asset derivatives · Liability derivatives
(Dollars in thousands) · Statement of Financial Condition classification · Fair value · Statement of Financial Condition classification · Fair value
Interest rate swap contractsOther assets$8,972Other liabilities$8,972
Interest rate lock commitmentsOther assets38N/A-
Total$9,010$8,972

The following table shows the amounts included in the Statements of Income for non-hedging derivative financial instruments:

Year-ended
(Dollars in thousands) · Statement of Income Classification · 2023 · 2022
Interest rate swap contractsFees and service charges$387$267
Interest rate lock commitmentsGain on sale of loans held-for-sale, net(3)(103)
Total$384$164

Page105 of122

The following table shows the offsetting of financial assets and derivative assets:

Gross Amounts not Offset in the
Statement of Financial Condition
Gross Amounts of · Gross Amounts Offset in the · Net Amounts of Assets Presented · Cash Collateral
(Dollars in thousands) · Recognized Assets · Statement of Financial Condition · in the Statement of Financial Condition · Financial Instruments · Received · Net Amount
Interest rate swap contracts$5,591$-$5,591$-$4,050$1,541
Interest rate lock commitments35-35--35
Total$5,626$-$5,626$-$4,050$1,576
Gross Amounts not Offset in the
Statement of Financial Condition
Gross Amounts of · Gross Amounts Offset in the · Net Amounts of Liabilities Presented · Cash Collateral
(Dollars in thousands) · Recognized Liabilities · Statement of Financial Condition · in the Statement of Financial Condition · Financial Instruments · Received · Net Amount
Interest rate swap contracts$8,972$-$8,972$-$-$8,972
Interest rate lock commitments38-38--38
Total$9,010$-$9,010$-$-$9,010

The following table shows the offsetting of financial liabilities and derivative liabilities:

Gross Amounts not Offset in the
Statement of Financial Condition
Gross Amounts of · Gross Amounts Offset in the · Net Amounts of Liabilities Presented · Cash Collateral
(Dollars in thousands) · Recognized Liabilities · Statement of Financial Condition · in the Statement of Financial Condition · Financial Instruments · Pledged · Net Amount
Interest rate swap contracts$5,591$-$5,591$-$-$5,591
Total$5,591$-$5,591$-$-$5,591
Gross Amounts not Offset in the
Statement of Financial Condition
Gross Amounts of · Gross Amounts Offset in the · Net Amounts of Liabilities Presented · Cash Collateral
(Dollars in thousands) · Recognized Liabilities · Statement of Financial Condition · in the Statement of Financial Condition · Financial Instruments · Pledged · Net Amount
Interest rate swap contracts$8,972$-$8,972$-$3,930$5,042
Total$8,972$-$8,972$-$3,930$5,042

Page106 of122

**Note17 – **Fair Values of Financial Instruments

The Fair Value Measurements Topic (the “Topic”) establishes a hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The Topic describesthree levels of inputs that* may*be used to measure fair value:

Level1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level2: Significant other observable inputs other than Level1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that arenot active; or other inputs that are observable or can be corroborated by observable market data.

Level3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The fair values of securities available for sale are determined on a recurring basis by obtaining quoted prices on nationally recognized securities exchanges or pricing models utilizing significant observable inputs such as matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities. Different judgments and assumptions used in pricing could result in different estimates of value. In certain cases where market data isnot readily available because of lack of market activity or little public disclosure, values* maybe based on unobservable inputs and classified in Level3* of the fair value hierarchy.

Prior to the adoption of ASU2016-13, declines in the fair value of securities below their cost deemed to be other‑than‑temporary impairment (“OTTI”) were reflected in operations as realized losses. Upon adoption of ASU2016-13, for securities in a loss position, the Company evaluates whether the decline in fair value below amortized cost resulted from a credit loss or other factors, and if the loss is attributable to credit loss, the loss is recognized through an allowance for credit losses on securities. In assessing credit loss, the Company considers, among other things: the extent to which fair value is less than the amortized cost basis, adverse conditions specific to the security or industry, historical payment patterns, the likelihood of future payments and changes to the rating of a security by a rating agency. The full amount of the loss will be charged to earnings if the Company intends to sell an impaired security or it is more likely thannot that the Company would be required to sell an impaired security before recovering its amortized cost basis. Changes in the allowance for credit losses would be recorded as a provision for credit losses. Losses would be charged against the allowance when management believes the security is uncollectible or management intends to sell or is required to sell the security.

Impairment related to a credit loss must be measured using the discounted cash flow method. Credit loss recognition is limited to the fair value of the security. The impairment is recognized by establishing an ACL through provision for credit losses. Impairment related to noncredit factors is recognized in accumulated other comprehensive income, net of applicable taxes. The Bank evaluates AFS security impairment on a quarterly basis. ASC326 allows for prospective adoption of previously recorded other-than-temporary impairment on AFS securities. This allows the Bank to maintain the same amortized cost basis of the securities before and after adoption date. At adoption, the Bank has $173 thousand of previously recorded credit impairment on trust preferred AFS securities. The Bank believes this continues to represent the expected credit losses of the amortized cost basis, therefore, has established an ACL for AFS debt securities. The ACL is monitored quarterly and is measured by evaluating the present value of cash flows as compared to the amortized cost basis of the security. To the extent that there are improvements in credit related to these securities, the ACL will be reduced to account for the improvements. If any improvements in credit exceed the amount of previously reduced amortized cost bases, recoveries will be recorded through the income statement in the period received.

The table below shows the allowance for collateralized debt credit losses:

(Dollars in thousands)
Allowance for
collateralized debt credit losses
Ending balance, December 31, 2022$173
Additions not previously recognized-
Ending balance, December 31, 2023$173

Page107 of122

The Bancorp’s subordination for each trust preferred security is calculated by taking the total performing collateral and subtracting the sum of the total collateral within the Bancorp’s class and the total collateral within all senior classes, and then stating this result as a percentage of the total performing collateral. This measure is an indicator of the level of collateral that can default before potential cash flow disruptions* mayoccur. In addition, management calculates subordination assuming future collateral defaults by utilizing the default/deferral assumptions in the Bancorp’s impairment analysis. Subordination assuming future default/deferral assumptions is calculated by deducting future defaults from the current performing collateral. At December 31, 2023and2022,* management reviewed the subordination levels for each security in context of the level of current collateral defaults and deferrals within each security; the potential for additional defaults and deferrals within each security; the length of time that the security has been in “payment in kind” status; and the Bancorp’s class position within each security.

At* December 31, 2023and2022,* the trust preferred securities with a cost basis of $2.2 million have been placed in “payment in kind” status. The Bancorp’s securities that are classified as “payment in kind” are a result ofnot receiving the scheduled quarterly interest payments. For the securities in “payment in kind” status, management anticipates to receive the unpaid contractual interest payments from the issuer, because of the self-correcting cash flow waterfall provisions within the structure of the securities. When a tranche senior to the Bancorp’s position fails the coverage test, the Bancorp’s interest cash flows are paid to the senior tranche and recorded as a reduction of principal. The coverage test represents an over collateralization target by stating the balance of the performing collateral as a percentage of the balance of the Bancorp’s tranche, plus the balance of all senior tranches. The principal reduction in the senior tranche continues until the appropriate coverage test is passed. As a result of the principal reduction in the senior tranche, more cash is available for future payments to the Bancorp’s tranche. Management willnot capitalize the “payment in kind” interest payments to the book value of the securities and will keep these securities in non-accrual status until the quarterly interest payments resume.

The fair value of the Bancorp’s interest rate swap contracts, both assets and liabilities, are valued by athird-party pricing agent using an income approach and are classified within Level2 of the valuation hierarchy.

The fair value of the Bancorp’s interest rate lock commitments is based on the price of the underlying loans expected to be sold to an investor while taking into consideration the probability the rate lock commitments will close and are classified within Level2 of the valuation hierarchy. The Bancorp utilized athird party pricing service for classifying and valuing the fair value of trust preferred securities held. These securities were categorized as unobservable Level3 and priced using an Option-Adjusted Discounted Cash flow model to value these securities. The significant inputs to this model include yield, prepayment speed, default rate, and loss severity.

Page108 of122

Assets and Liabilities Measured at Fair Values on a Recurring Basis

There wereno transfers to or from Levels1 and2 during the years ended* December 31, 2023and2022.* Changes in Level3 assets relate to the result of changes in estimated fair values, payments received, and sales of securities that have been classified as Level3 during all of2023 and2022. Assets measured at fair value on a recurring basis are summarized below:

(Dollars in thousands)
Fair Value Measurements at December 31, 2023 Using
(Dollars in thousands) · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Assets:
Interest rate swap contracts$5,591$-$5,591$-
Interest rate lock commitments35-35-
Available-for-sale debt securities:
U.S. government sponsored entities7,883-7,883-
Collateralized mortgage obligations and residential mortgage-backed securities123,464-123,464-
Municipal securities238,670-238,670-
Collateralized debt obligations1,357--1,357
Total securities available-for-sale$371,374$-$370,017$1,357
Liabilities:
Interest rate swap contracts$5,591$-$5,591$-
(Dollars in thousands)
Fair Value Measurements at December 31, 2022 Using
(Dollars in thousands) · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Assets:
Interest rate swap contracts$8,972$-$8,972$-
Interest rate lock commitments38-38-
Available-for-sale debt securities:
U.S. government sponsored entities7,625-7,625-
U.S. treasury securities389-389-
Collateralized mortgage obligations and residential mortgage-backed securities.134,116-134,116-
Municipal securities227,718-227,718-
Collateralized debt obligations1,048--1,048
Total securities available-for-sale$370,896$-$369,848$1,048
Liabilities:
Interest rate swap contracts$8,972$-$8,972$-

Page109 of122

A reconciliation of available-for-sale securities, which require significant adjustment based on unobservable data, is presented below:** **

(Dollars in thousands)
Estimated Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Available-for- sale securities
Beginning balance, January 1, 2022$992
Principal payments-
Total unrealized gains, included in other comprehensive income56
Ending balance, December 31, 2022$1,048
Beginning balance, January 1, 2023$1,048
Principal payments(3)
Total unrealized gains, included in other comprehensive loss312
Ending balance, December 31, 2023$1,357

Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis

Assets and liabilities measured at fair value on a non-recurring basis are summarized below:

(Dollars in thousands)
Fair Value Measurements at December 31, 2023 Using
(Dollars in thousands) · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Collateral dependent loans$8,673$-$-$8,673
(Dollars in thousands)
Fair Value Measurements at December 31, 2022 Using
(Dollars in thousands) · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Impaired loans$2,620$-$-$2,620

Fair value is determined, where possible, using market prices derived from an appraisal or evaluation, which are considered to be Level2 inputs. However, certain assumptions and unobservable inputs are often used by the appraiser, therefore, qualifying the assets as Level3 in the fair value hierarchy. Collateral dependent loans can include accruing loans that exhibit risk characteristics which differ from their pool or non-performing loans with risk characteristicsnot similar to other special attention loans in their pool. Individual reserves are determined based on an analysis of the loan’s expected future cash flows, the loan’s observable market value, or the fair value of the collateral less costs to sell. When foreclosure is probable, impairment is determined based on the collateral’s fair value less costs to sell. As a practical expedient, fair value less costs to sell* may*be used when developing the estimate of credit losses.

Page110 of122

The following table shows carrying values and related estimated fair values of financial instruments as of the dates indicated. Estimated fair values are further categorized by the inputs used to measure fair value. Items that arenot financial instruments arenot included.

December 31, 2023 · Estimated Fair Value Measurements at December 31, 2023 Using
(Dollars in thousands) · Carrying Value · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Financial assets:
Cash and cash equivalents$86,008$86,008$86,008$-$-
Loans held-for-sale340349-349-
Loans receivable, net1,493,8271,412,069--1,412,069
Federal Home Loan Bank stock6,5476,547-6,547-
Accrued interest receivable8,0458,045-8,045-
Financial liabilities:
Non-interest bearing deposits295,594295,594295,594--
Interest bearing deposits1,517,8271,513,640985,710527,930-
Repurchase agreements38,12437,93831,0336,905-
Borrowed funds80,00079,791-79,791-
Accrued interest payable3,0653,065-3,065-
December 31, 2022 · Estimated Fair Value Measurements at December 31, 2022 Using
(Dollars in thousands) · Carrying Value · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Financial assets:
Cash and cash equivalents$31,282$31,282$31,282$-$-
Certificates of deposit in other financial institutions2,4562,404-2,404-
Loans held-for-sale1,5431,555-1,555-
Loans receivable, net1,500,7341,437,496--1,437,496
Federal Home Loan Bank stock6,5476,547-6,547-
Accrued interest receivable7,4217,421-7,421-
Financial liabilities:
Non-interest bearing deposits359,092359,092359,092--
Interest bearing deposits1,415,9251,414,7381,052,807361,931-
Repurchase agreements15,50315,3617,9757,386-
Borrowed funds120,000119,689-119,689-
Interest rate swap agreements8,9728,972-8,972-
Accrued interest payable336336-336-

Page111 of122

The following methods were used to estimate the fair value of financial instruments presented in the preceding table for the periods ended* December 31, 2023and2022:*

Cash and cash equivalent carrying amounts approximate fair value. Certificates of deposits in other financial institutions fair value amounts are based on estimates of the rate the Bancorp would receive on similar deposits (Level2). Loans held-for-sale comprise residential mortgages and are priced based on values established by the secondary mortgage markets (Level2). The estimated fair value for net loans receivable is based on the exit price notion which is the exchange price that would be received to transfer the loans at the most advantageous market price in an orderly transaction between market participants on the measurement date (Level3). Federal Home Loan Bank stock is estimated at book value due to restrictions that limit the sale or transfer of the security. Fair values of accrued interest receivable and payable approximate book value, as the carrying values are determined using the observable interest rate, balance, and last payment date.

Non-interest and interest bearing deposits, which include checking, savings, and money market deposits, are estimated to have fair values based on the amount payable as of the reporting date (Level1). The fair value of fixed-maturity certificates of deposit (included in interest bearing deposits) are based on estimates of the rate the Bancorp would pay on similar deposits, applied for the time period until maturity (Level2). Estimated fair values for short-term repurchase agreements, which represent sweeps from demand deposits to accounts secured by pledged securities, are estimated based on the amount payable as of the reporting date (Level1). Longer-term repurchase agreements, with contractual maturity dates ofthree months or more, are based on estimates of the rate the Bancorp would pay on similar deposits, applied for the time period until maturity (Level2). The fair value of FHLB Advances and proceeds from the Federal Reserve BTFP are estimated by discounting the future cash flows using quoted rates for similar advances with similar maturities (Level2). The estimated fair value of other financial instruments, and off-balance sheet loan commitments, approximate cost and arenot considered significant to this presentation.

Page112 of122

**Note18 – **Parent Company Only Statements

(Dollars in thousands)
Finward Bancorp
Condensed Balance Sheets
December 31,December 31,
20232022
Assets
Cash on deposit with Peoples Bank$3,846$2,061
Investment in Peoples Bank144,266131,431
Investment in NWIN Risk Management, Inc-2,401
Dividends receivable from Peoples Bank5161,331
Other assets-538
Total assets$148,628$137,762
Liabilities and stockholders’ equity
Dividends payable$516$1,333
Other liabilities76736
Total liabilities1,2831,369
Additional paid in capital69,55569,032
Accumulated other comprehensive (loss)(51,613)(64,300)
Retained earnings129,403131,661
Total stockholders’ equity147,345136,393
Total liabilities and stockholders’ equity$148,628$137,762
(Dollars in thousands)
Finward Bancorp
Condensed Statements of Income
Year Ended December 31,
20232022
Dividends from Peoples Bank$4,529$24,263
Dividends from NWIN Risk66925
Operating expenses(104)(117)
Income before income taxes and equity in undistributed income of Peoples Bank4,49125,071
Income tax benefit(21)(50)
Income before equity in undistributed income of Peoples Bank4,51225,121
Equity in undistributed (distributions in excess of) income of Peoples Bank income of NWIN Risk Management, Inc731431
Net income$8,380$15,080

Page113 of122

(Dollars in thousands)
Finward Bancorp
Condensed Statements of Comprehensive Income
Year Ended December 31,
20232022
Net Income$8,380$15,080
Net change in net unrealized gains and losses on securities available-for-sale:
Unrealized loss arising during the period16,630(89,323)
Less: reclassification adjustment for gains (loss) included in net income48(662)
Net securities gain (loss) during the period16,678(89,985)
Tax effect(3,991)21,409
Other comprehensive loss, net of tax12,687(68,576)
Comprehensive (loss) income, net of tax$21,067$(53,496)
(Dollars in thousands)
Finward Bancorp
Condensed Statements of Cash Flows
Year Ended December 31,
20232021
Cash flows from operating activities:
Net income$8,380$15,080
Adjustments to reconcile net income to net cash provided by operating activities
Distributions in excess of income (equity in undistributed income):
Peoples Bank(3,137)10,472
NWIN Risk Management, Inc(729)(431)
Stock based compensation expense718741
Change in other assets1,353(218)
Change in other liabilities731(846)
Net cash provided by operating activities7,31624,798
Cash flows from investing activities:
Cash and cash equivalents from acquisition activity, net-(18,725)
Net cash used in investing activities-(18,725)
Cash flows from financing activities:
Dividends paid(5,335)(5,075)
Net surrender value of restricted stock awards(196)(120)
Net cash used in financing activities(5,531)(5,195)
Net change in cash1,784878
Cash at beginning of year2,0611,183
Cash at end of year$3,846$2,061
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
Income taxes$335$1,347
Dividends declared not paid5161,332

Page114 of122

**Note19 – **Subsequent Events

Entry into A Material Definitive Agreement

Sale-Leaseback Transaction - On* January 29, 2024,the Bank entered into an agreement for the purchase and sale of property (the “Sale Agreement”), with MountainSeed Real Estate Services, LLC (the “Buyer”), a Georgia limited liability company, which provides for the sale to the Buyer of5* properties owned and operated as branch locations by the Bank (the “Properties”) for an aggregate purchase price of $17.2 million, including certain closing adjustments. Four of the Properties are located in Lake County, Indiana andone Property is located in Cook County, Illinois.

Under the Sale Agreement, the Bank agreed, concurrently with the closing of the sale of the Properties, to enter into lease agreements (the “Lease Agreements”) with the Buyer under which the Bank will lease each of the Properties. Each of the Lease Agreements has an initial term of15 years. The Bank’s obligations under the Lease Agreements are guaranteed by the Bancorp. The sale-leaseback transaction closed on* February 22, 2024.*

The Bancorp didnot close any branches or exit any markets as part of the sale-leaseback transaction.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.