Attached files

file filename
8-K - FORM 8-K - PENSECO FINANCIAL SERVICES CORPd619641d8k.htm

Exhibit 99.1

NEWS RELEASE

 

CONTACT: Patrick Scanlon, Senior Vice President, Finance Division Head
     Penseco Financial Services Corporation
     (570) 346-7741

 

FOR RELEASE: 8:00 A.M. Eastern Time: November 1, 2013

Penseco Financial Services Corporation Reports Earnings as of September 30, 2013

SCRANTON, PA, November 1, 2013 – Penseco Financial Services Corporation (OTCQB: PFNS) (the “Company”), the Scranton, Pennsylvania based financial holding company of Penn Security Bank & Trust Company, reported net income for the three months ended September 30, 2013 of $2,486,000, or $0.76 per basic and diluted weighted average share, compared with $2,552,000, or $0.78 per basic and diluted weighted average share, from the year ago period, a decrease of $66,000, or 2.6%. The most recent period includes $215,000 of merger related expenses not included in the same period of 2012. Net interest income decreased $269,000, or 3.4%. Net interest income, after provision for loan and lease losses, decreased $323,000, or 4.3%, during the 2013 period, due to a decrease in interest income of $579,000, or 6.2%, and an increase in the provision for loan and lease losses of $54,000, offset by a decrease in interest expense of $310,000, or 24.6%, from lower funding costs.

The Company reported net income for the nine months ended September 30, 2013 of $7,851,000, or $2.40 per basic and diluted weighted average share, compared with $7,881,000, or $2.41 per basic and diluted weighted average share, from the year ago period, a decrease of $30,000, or 0.4%. Net interest income decreased $896,000, or 3.7%. Net interest income, after provision for loan and lease losses, decreased $1,444,000, or 6.1%, during the 2013 period, due to a decrease in interest income of $2,100,000, or 7.4%, and an increase in the provision for loan and lease losses of $548,000, offset by a decrease in interest expense of $1,204,000, or 29.0%, from lower funding costs. The decrease in interest income for the three and nine months ended September 30, 2013 was primarily attributable to investment and loan cash flows being reinvested at lower yields, including excess reserve deposits held at the Federal Reserve Bank of Philadelphia.

Agreement and Plan of Merger

On June 28, 2013, the Company entered into a merger agreement with Peoples Financial Services Corp. (“Peoples”), pursuant to which the Company would merge with and into Peoples. The merger agreement provides that shareholders of the Company will receive a fixed ratio of 1.3636 shares of Peoples common stock for each outstanding share of Company common stock, subject to potential adjustment upon the occurrence of certain unforeseen events described in the merger agreement. Upon closing of the transaction, the Company’s shareholders are expected to own approximately 59% of the common stock in the combined company and Peoples shareholders are expected to own approximately 41%. As of September 30, 2013, Peoples had preliminary, unaudited consolidated total assets, net loans, total deposits, and total shareholders’ equity of $714.4 million, $505.1 million, $621.8 million, and $68.3 million, respectively. Upon completion of the merger, the combined company is expected to have approximately $1.6 billion in assets. The transaction has been unanimously approved by the board of directors of both the Company and Peoples, and has received required approvals from the Federal Deposit Insurance Corporation, the Pennsylvania Department of Banking, and the Federal Reserve Bank of Philadelphia. The transaction remains subject to the approvals of the shareholders of both the Company and Peoples and the satisfaction of other customary closing conditions. It is expected to be completed in the fourth quarter of 2013.

The Company believes the merger, once completed, will present an opportunity to significantly increase earnings per share for Penseco shareholders and better position the Company for growth into the future. We expect the merger will create a larger, more profitable company that can better serve the consumer and business segments that we target in our footprint. The special meeting of Penseco shareholders’, relative to the plan of merger between Penseco and Peoples will be held on Thursday, November 21, 2013, at 2:00 p.m. at the Hilton Hotel Scranton and Conference Center, 100 Adams Avenue, Scranton, Pa. For more information relating to the merger, please see the discussion under the heading “Additional Information About The Transaction and Where to Find It” included in this press release.

 

1


Non-Interest Income

Total non-interest income decreased $87,000, or 2.8%, to $3,027,000 for the three months ended September 30, 2013, compared with $3,114,000 for the corresponding period in 2012. There was an increase of $78,000 in trust department income, an increase of $39,000 in service charges on deposit accounts, an increase of $70,000 in brokerage fee income, an increase of $63,000 in other fee income and an increase of $30,000 in net realized gains on securities, offset by a $183,000 decrease in merchant transaction income, due to lower volume and a $172,000 decrease in other operating income, due to decreases in the gains on the sale of mortgage loans.

Total non-interest income increased $280,000, or 3.2%, to $8,910,000 for the nine months ended September 30, 2013, compared with $8,630,000 for the corresponding period in 2012. This increase was attributable to an increase of $169,000 in trust department income, an increase of $119,000 in brokerage fee income, an increase of $105,000 in other fee income and an increase of $136,000 in other operating income, offset by a $332,000 decrease in merchant transaction income, due to lower volume.

Non-Interest Expenses

Total non-interest expenses increased $25,000, or 0.3%, to $7,365,000 for the three months ended September 30, 2013 compared with $7,340,000 for the corresponding period in 2012. This increase was attributable to a $214,000 increase in other operating expense, primarily due to merger related costs of $215,000. Salaries and employee benefits decreased $73,000. Merchant transaction expense decreased $126,000, due to lower volume.

Total non-interest expenses decreased $595,000, or 2.7%, to $21,346,000 for the nine months ended September 30, 2013 compared with $21,941,000 for the corresponding period in 2012. This decrease was attributable to a $202,000 decrease in salaries and employee benefits due to lower full time equivalent employees compared to the prior year period. Merchant transaction expenses decreased $246,000, due to lower volume. FDIC insurance assessments decreased $98,000 in part from the refund of the pre-paid FDIC insurance assessment.

Asset Quality

The Company maintains an allowance for loan and lease losses which reflects management’s estimate of probable loan losses, as determined in accordance with the Company’s allowance for loan and lease losses methodology. The ratio of the allowance for loan and lease losses to total loans was 1.20% and 1.09% as of September 30, 2013 and 2012, respectively, and 1.11% as of December 31, 2012.

Non-accrual loans equaled $2,688,000, or 0.41% of outstanding loans, at September 30, 2013, representing an increase of $408,000 from $2,280,000 in non-accrual loans, or 0.37% of outstanding loans, at December 31, 2012. There were no commitments to lend additional funds to borrowers whose loans were in non-accrual status at September 30, 2013.

Net loan charge-offs amounted to $404,000, or 0.06%, of average outstanding loans for the nine months ended September 30, 2013, compared to $522,000, or 0.08%, of average outstanding loans outstanding for the nine months ended September 30, 2012.

The Company continues to proactively evaluate probable loan and lease losses and address delinquent loans by, among other things, obtaining current appraisals of collateral, increasing communication with borrowers and placing loans on non-accrual status when collection is in doubt and the loan is moving toward foreclosure or liquidation of collateral.

Income Tax Expense

Applicable income taxes decreased $369,000, or 48.5%, and $539,000, or 23.4%, for the three months and nine months ended September 30, 2013, respectively, from the corresponding period of the prior year. In the three and nine month periods, the decrease was primarily due to lower taxable income.

About Penseco Financial Services Corporation

Penseco Financial Services Corporation, through its subsidiary Penn Security Bank & Trust Company, operates thirteen offices in Lackawanna, Luzerne, Wayne and Monroe counties. The Company’s stock is quoted on the OTCQB market place maintained by OTC Market Groups, Inc. under the symbol “PFNS”.

 

2


Forward-Looking Statements

We make statements in this press release, and we may from time to time make other statements, regarding our outlook or expectations for future financial or operating results and/or other matters regarding or affecting Penseco Financial Services Corporation, Penn Security Bank & Trust Company or its subsidiaries (collectively, the “Company” or “we”), as well as those of Peoples Financial Services Corp., Peoples Neighborhood Bank, and its subsidiaries (collectively, “Peoples”), that are considered “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995 (the “PSLRA”). Such forward-looking statements may be identified by the use of such words as “believe,” “expect,” “anticipate,” “should,” “planned,” “estimated,” “intend” and “potential.” For these statements, the Company and Peoples claim the protection of the safe harbor for forward-looking statements contained in the PSLRA.

The Company and Peoples caution you that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: prevailing economic and political conditions, particularly in our market area; credit risk associated with our lending activities; changes in interest rates, loan demand, real estate values and competition; changes in accounting principles, policies, and guidelines; changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; and other economic, competitive, governmental, regulatory and technological factors affecting the Company’s and Peoples’ operations, pricing, products and services and other factors that may be described in the Company’s Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission (“SEC”) from time to time.

In addition to these risks, acquisitions and business combinations—such as the business combination currently proposed between the Company and Peoples—present risks other than those presented by the nature of the business acquired. Acquisitions and business combinations may be substantially more expensive to complete than originally anticipated, and the anticipated benefits may be significantly harder—or take longer—to achieve than expected. As regulated financial institutions, our pursuit of attractive acquisition and business combination opportunities could be negatively impacted by regulatory delays or other regulatory issues. Regulatory and/or legal issues related to the pre-acquisition operations of an acquired or combined business may cause reputational harm to the Company or Peoples following the acquisition or combination, and integration of the acquired or combined business with ours may result in additional future costs arising as a result of those issues.

The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, the Company and Peoples assume no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

The following disclosure is made in accordance with Rule 165 of the Securities and Exchange Commission:

Additional Information About The Transaction and Where to Find It

Peoples Financial Services Corporation has filed a registration statement (Registration No. 333-190587) that includes a joint proxy statement/prospectus of Penseco Financial Services Corporation and Peoples Financial Services Corp. The parties have filed and will file other relevant documents concerning the proposed merger with the SEC. WE URGE INVESTORS TO READ THE FINAL PROXY STATEMENT/PROSPECTUS, WHICH WAS FIRST MAILED TO SHAREHOLDERS ON OR ABOUT OCTOBER 11, 2013, AND ANY OTHER DOCUMENTS FILED OR TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED MERGER OR INCORPORATED BY REFERENCE IN THE PROXY STATEMENT/PROSPECTUS BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION. Investors are able to obtain these documents free of charge at the SEC’s website, http://www.sec.gov/. In addition, documents filed with the SEC by Penseco Financial Services Corporation are available free of charge by written request to Mr. Patrick Scanlon, Senior Vice President, Finance Division Head, Penn Security Bank & Trust Company, 150 North Washington Avenue, Scranton, Pennsylvania 18503 or oral request to Mr. Scanlon at (570) 346-7741, extension 2316. Documents filed with the SEC by Peoples Financial Services Corporation are available free of charge by written request to Scott A. Seasock, Senior Vice President & Chief Financial Officer, 82 Franklin Avenue, Hallstead, PA 18822 or oral request to Scott A. Seasock at (570) 879-6110.

This document is not an offer to sell shares of Peoples’ securities which may be issued in the proposed transaction. Such securities are offered only by means of the joint proxy statement/prospectus referred to above.

 

3


PENSECO FINANCIAL SERVICES CORPORATION

FINANCIAL HIGHLIGHTS

(unaudited)

(in thousands, except per share amounts based on weighted average shares outstanding in each period)

 

     September 30,
2013
    September 30,
2012
    Inc / (Dec)
$
    %
Change
 
     Three Months Ended              

PERFORMANCE RATIOS

        

Return on Average Assets

     1.08     1.11       -2.70

Return on Average Equity

     7.43     7.69       -3.38

Net Interest Margin (1)

     3.90     4.05       -3.70

Efficiency Ratio (2)

     68.40     65.98       3.67
     Nine Months Ended              

PERFORMANCE RATIOS

        

Return on Average Assets

     1.13     1.14       -0.88

Return on Average Equity

     7.82     8.05       -2.86

Net Interest Margin (1)

     3.91     4.08       -4.17

Efficiency Ratio (2)

     66.12     66.69       -0.85

STOCKHOLDERS’ VALUE

        

Net Income

   $ 7,851      $ 7,881      $ (30     -0.38

Earnings per share - Basic

     2.40        2.41        (0.01     -0.41

Earnings per share - Diluted

     2.40        2.41        (0.01     -0.41

Dividends Per Share

     1.26        1.26                 

Book Value Per Share

     40.78        40.33        0.45        1.12

Market Value Per Share

     45.00        38.25        6.75        17.65

Market Value/Book Value

     110.35     94.84       16.35

Price Earnings Multiple

     14.06x        11.90x          18.15

Dividend Payout Ratio

     52.50     52.28       0.42

Dividend Yield

     3.73     4.39       -15.03

SAFETY AND SOUNDNESS

        

Stockholders’ Equity/Assets

     14.60     14.55       0.34

Total Capital/Risk Weighted Assets

     17.63     17.38       1.44

Tier 1 Capital/Risk Weighted Assets

     16.38     16.24       0.86

Tier 1 Capital/Average Assets

     11.76     11.40       3.16

Non-performing Assets/Total Assets

     0.30     0.35       -14.29

Non-performing Loans to period end Loans

     0.41     0.40       2.50

Allowance for loan and lease losses to period end loans

     1.20     1.09       10.09

BALANCE SHEET HIGHLIGHTS

        

Total Assets

   $ 917,497      $ 908,194      $ 9,303        1.02

Total Investments

     167,000        181,393        (14,393     -7.93

Net Loans

     648,075        632,094        15,981        2.53

Allowance for Loan and Lease Losses

     7,871        6,966        905        12.99

Total Deposits

     728,300        705,132        23,168        3.29

Stockholders’ Equity

     133,973        132,110        1,863        1.41

 

(1) The net interest margin is equal to tax equivalent net interest income divided by average interest earning assets. In order to make pre-tax income on tax-exempt investments and loans comparable to taxable investments and loans, a tax equivalent adjustment, based on a 34% tax rate, is made to interest income. This adjustment increased interest income by $543 and $541 for the three months ended September 30, 2013 and 2012, respectively and by $1,616 and $1,711 for the nine months ended September 30, 2013 and 2012, respectively. The Company believes that the tax equivalent presentation is consistent with industry practice. Although the Company believes that these financial measures enhance investors’ understanding of our business and performance, these measures should not be considered an alternative to GAAP.

 

(2) The efficiency ratio is equal to non-interest expenses divided by the sum of net interest income and non-interest income.

 

4


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED BALANCE SHEETS

(unaudited)

(in thousands, except per share amounts)

 

     September 30,
2013
    September 30,
2012
 

ASSETS

    

Cash and due from banks

   $ 14,306      $ 11,901   

Interest bearing balances with banks

     14,016        6,414   

Federal funds sold

              
  

 

 

   

 

 

 

Cash and Cash Equivalents

     28,322        18,315   

Investment securities:

    

Available-for-sale, at fair value

     148,921        163,703   

Held-to-maturity (fair value of $17,858 and $18,786, respectively)

     18,079        17,690   
  

 

 

   

 

 

 

Total Investment Securities

     167,000        181,393   

Loans, net of unearned income

     655,946        639,060   

Less: Allowance for loan and lease losses

     7,871        6,966   
  

 

 

   

 

 

 

Loans, Net

     648,075        632,094   

Bank premises and equipment

     14,823        15,013   

Other real estate owned

     94        582   

Accrued interest receivable

     2,641        3,073   

Goodwill

     26,398        26,398   

Bank-owned life insurance

     17,215        17,490   

Federal Home Loan Bank stock

     2,895        4,764   

Other assets

     10,034        9,072   
  

 

 

   

 

 

 

Total Assets

   $ 917,497      $ 908,194   
  

 

 

   

 

 

 

LIABILITIES

    

Deposits:

    

Non-interest bearing

   $ 153,552      $ 141,181   

Interest bearing

     574,748        563,951   
  

 

 

   

 

 

 

Total Deposits

     728,300        705,132   

Other borrowed funds:

    

Securities sold under agreements to repurchase

     10,144        11,873   

Short-term borrowings

              

Long-term borrowings

     34,971        49,576   

Accrued interest payable

     502        815   

Other liabilities

     9,607        8,688   
  

 

 

   

 

 

 

Total Liabilities

     783,524        776,084   
  

 

 

   

 

 

 

STOCKHOLDERS’ EQUITY

    

Common stock; $ .01 par value, 15,000,000 shares authorized,

3,285,145 shares issued and outstanding at September 30, 2013

3,276,079 shares issued and outstanding at September 30, 2012

     33        33   

Surplus

     48,956        48,890   

Retained earnings

     87,517        82,467   

Accumulated other comprehensive income

     (2,533     720   
  

 

 

   

 

 

 

Total Stockholders’ Equity

     133,973        132,110   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 917,497      $ 908,194   
  

 

 

   

 

 

 

 

5


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

(in thousands, except per share amounts)

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2013      2012      2013      2012  

INTEREST INCOME

     

Interest and fees on loans and leases

   $ 7,609       $ 8,059       $ 23,029       $ 24,525   

Interest and dividends on investments:

     

U.S. Treasury securities and U.S. Agency obligations

     386         544         1,239         1,798   

States & political subdivisions

     658         645         1,927         2,027   

Other securities

     22         14         57         43   

Interest on Federal funds sold

                               

Interest on balances with banks

     18         10         68         27   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Interest Income

     8,693         9,272         26,320         28,420   
  

 

 

    

 

 

    

 

 

    

 

 

 

INTEREST EXPENSE

     

Interest on time deposits of $100,000 or more

     260         287         784         899   

Interest on other deposits

     387         500         1,184         1,758   

Interest on other borrowed funds

     305         475         978         1,493   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Interest Expense

     952         1,262         2,946         4,150   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income

     7,741         8,010         23,374         24,270   

Provision for loan and lease losses

     525         471         1,325         777   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income After Provision for Loan and Lease Losses

     7,216         7,539         22,049         23,493   
  

 

 

    

 

 

    

 

 

    

 

 

 

NON-INTEREST INCOME

     

Trust department income

     487         409         1,281         1,112   

Service charges on deposit accounts

     528         489         1,482         1,416   

Merchant transaction income

     1,174         1,357         3,123         3,455   

Brokerage fee income

     130         60         320         201   

Other fee income

     490         427         1,396         1,291   

Bank-owned life insurance income

     117         129         356         378   

Other operating income

     68         240         794         658   

Impairment losses on investment securities

                               

Realized gains (losses) on securities, net

     33         3         158         119   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-Interest Income

     3,027         3,114         8,910         8,630   
  

 

 

    

 

 

    

 

 

    

 

 

 

NON-INTEREST EXPENSES

     

Salaries and employee benefits

     3,340         3,413         10,415         10,617   

Premises and equipment

     685         678         2,187         2,230   

Merchant transaction expenses

     740         866         1,947         2,193   

FDIC insurance assessments

     116         113         245         343   

Other operating expenses

     2,484         2,270         6,552         6,558   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-Interest Expenses

     7,365         7,340         21,346         21,941   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     2,878         3,313         9,613         10,182   

Applicable income taxes

     392         761         1,762         2,301   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

   $ 2,486       $ 2,552       $ 7,851       $ 7,881   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares outstanding - Basic

     3,276,079         3,276,079         3,276,079         3,276,079   

Weighted average shares outstanding - Diluted

     3,278,182         3,276,529         3,277,738         3,276,243   

Earnings per Common Share - Basic

   $ 0.76       $ 0.78       $ 2.40       $ 2.41   

Earnings per Common Share - Diluted

   $ 0.76       $ 0.78       $ 2.40       $ 2.41   

Cash Dividends Declared Per Common Share

   $ 0.42       $ 0.42       $ 1.26       $ 1.26   

 

6


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited)

(in thousands)

 

     Three Months Ended
September 30, 2013
    Three Months Ended
September 30, 2012
 

Net Income

   $ 2,486      $ 2,552   

Other comprehensive income, net of tax:

    

Unrealized (losses) gains on securities:

    

Unrealized holding (losses) gains arising during the period

     (13     550   

Less: reclassification adjustment for gains (losses) included in net income

     22        (1
  

 

 

   

 

 

 

Other comprehensive income

     (35     551   
  

 

 

   

 

 

 

Comprehensive Income

   $ 2,451      $ 3,103   
  

 

 

   

 

 

 
     Nine Months Ended
September 30, 2013
    Nine Months Ended
September 30, 2012
 

Net Income

   $ 7,851      $ 7,881   

Other comprehensive income, net of tax:

    

Unrealized (losses) gains on securities:

    

Unrealized holding (losses) gains arising during the period

     (2,139     1,068   

Less: reclassification adjustment for gains (losses) included in net income

     104        70   
  

 

 

   

 

 

 

Other comprehensive income

     (2,243     998   
  

 

 

   

 

 

 

Comprehensive Income

   $ 5,608      $ 8,879   
  

 

 

   

 

 

 

 

7


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

THREE MONTHS ENDED SEPTEMBER 30, 2013 AND 2012

(unaudited)

(in thousands, except per share amounts)

 

     Common
Stock
     Surplus      Retained
Earnings
    Accumulated
Other
Comprehensive
Income
    Total
Stockholders’
Equity
 

Balance, June 30, 2012

   $ 33       $ 48,875       $ 81,290      $ 169      $ 130,367   

Stock-based compensation

        15             15   

Net income

                     2,552               2,552   

Other comprehensive income

             551        551   

Cash dividends declared ($0.42 per share)

                     (1,375            (1,375
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2012

   $ 33       $ 48,890       $ 82,467      $ 720      $ 132,110   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, June 30, 2013

   $ 33       $ 48,938       $ 86,412      $ (2,498   $ 132,885   

Stock-based compensation

        18             18   

Net income

                     2,486               2,486   

Other comprehensive income

             (35     (35

Cash dividends declared ($0.42 per share)

                     (1,381            (1,381
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2013

   $ 33       $ 48,956       $ 87,517      $ (2,533   $ 133,973   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

8


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2012

(unaudited)

(in thousands, except per share amounts)

 

     Common
Stock
     Surplus      Retained
Earnings
    Accumulated
Other
Comprehensive
Income
    Total
Stockholders’
Equity
 

Balance, December 31, 2011

   $ 33       $ 48,865       $ 78,713      $ (278   $ 127,333   

Stock-based compensation

             25                       25   

Net income

                     7,881               7,881   

Other comprehensive income

                            998        998   

Cash dividends declared ($1.26 per share)

                     (4,127            (4,127
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2012

   $ 33       $ 48,890       $ 82,467      $ 720      $ 132,110   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, December 31, 2012

   $ 33       $ 48,905       $ 83,798      $ (290   $ 132,446   

Stock-based compensation

             51                       51   

Net income

                     7,851               7,851   

Other comprehensive income

                            (2,243     (2,243

Cash dividends declared ($1.26 per share)

                     (4,132            (4,132
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2013

   $ 33       $ 48,956       $ 87,517      $ (2,533   $ 133,973   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

9


Reconciliation of Non-GAAP Financial Measures

Tangible Assets and Equity

Management believes that tangible assets, tangible equity, and the related ratios of tangible equity to tangible assets, tangible book value per share, and market value to tangible book value, are useful to investors in evaluating the Company’s results of operations and financial condition. Our intangible assets, namely goodwill and the core deposit intangible, are the result of our accounting for the April 2009 merger of Old Forge Bank into Penn Security Bank & Trust Company, and we would not be able to sell those assets separately from all other assets of the business. Tangible equity and tangible book value per share are used generally as conservative measures of net worth, approximating liquidation value.

The following table presents a reconciliation of tangible assets / tangible equity.

 

     September 30, 2013             September 30, 2012  
Tangible Assets                  

Total Assets

      $   917,497                $   908,194   

Less:

                 

Goodwill

     26,398                  26,398      

Core Deposit Intangible

     663                  903      
  

 

 

             

 

 

    
        27,061                  27,301   
     

 

 

             

 

 

 

Tangible Assets

      $ 890,436                $ 880,893   
     

 

 

             

 

 

 
 
Tangible Equity                  

Total Equity

      $ 133,973                $ 132,110   

Less:

                 

Goodwill

     26,398                  26,398      

Core Deposit Intangible

     663                  903      
  

 

 

             

 

 

    
        27,061                  27,301   
     

 

 

             

 

 

 

Tangible Equity

      $ 106,912                $ 104,809   
     

 

 

             

 

 

 
 

Tangible Equity / Tangible Assets

        12.01%                  11.90%   
 

Tangible Book Value Per Share

      $ 32.55                $ 31.99   
 

Market Value / Tangible Book Value

        138.25%                  119.57%   

 

10