Attached files

file filename
8-K - FORM 8-K - NORWOOD FINANCIAL CORP. - NORWOOD FINANCIAL CORPf9k_102616-0160.htm



 FOR IMMEDIATE RELEASE

NORWOOD FINANCIAL CORP
ANNOUNCES THIRD QUARTER EARNINGS

October 26, 2016 - Honesdale, Pennsylvania
Lewis J. Critelli, President and Chief Executive Officer of Norwood Financial Corp. (Nasdaq Global Market-NWFL) and its subsidiary, Wayne Bank, announced earnings for the three months ended September 30, 2016 of $612,000.  This represents a $1,165,000 decrease from the $1,777,000 earned in the same three-month period of 2015 due primarily to $1,659,000 of merger-related expenses incurred in connection with the acquisition of Delaware Bancshares, Inc. which closed on July 31, 2016.  Earnings per share (fully diluted) were $.15 in the 2016 period, decreasing from the $.48 earned in the similar period of last year.  Net income for the nine months ended September 30, 2016 totaled $4,365,000, which is $1,416,000 lower than the same period of 2015 primarily due to the merger costs recognized in the 2016 period.  Earnings per share (fully diluted) for the nine months ended September 30, 2016 totaled $1.15 per share compared to $1.57 per share in the 2015 period.  The annualized return on average assets and average equity for the nine-month period was 0.69% and 5.45%, respectively.
Total assets as of September 30, 2016 were $1.125 billion with loans receivable of $706.2 million, deposits of $922.2 million and stockholders' equity of $115.7 million.  Total assets have increased $375.7 million during the past twelve months while loans, deposits and stockholders' equity have increased $162.7 million, $350.9 million and $13.8 million, respectively.  As a direct result of the acquisition of Delaware Bancshares, Inc., total assets increased $368.6 million while loans, deposits and stockholders' equity increased $112.1 million, $327.3 million and $12.2 million, respectively.
 
1

Non-performing assets, which include non-performing loans and foreclosed real estate owned, totaled $7.6 million or 0.68% of total assets as of September 30, 2016 compared to $6.6 million or 0.86% of assets as of June 30, 2016 and $10.5 million or 1.40% of total assets as of September 30, 2015.  Net charge-offs were $84,000 for the quarter and totaled $2,733,000 for the nine months ended September 30, 2016 compared to $921,000 and $1,889,000, respectively, for the similar periods in 2015.  Based on management's analysis, the Company added $450,000 and $1,600,000 to the allowance for loan losses for the three and nine-month periods ended September 30, 2016, respectively, compared to $720,000 and $1,760,000, respectively, for the similar periods in 2015.  The allowance for loan losses totaled $6,164,000 as of September 30, 2016 and represented 274% of total non-performing loans, compared to $5,747,000 and 63% of non-performing loans as of September 30, 2015.
For the three months ended September 30, 2016, net interest income, on a fully taxable equivalent basis (fte), totaled $8,056,000, which represents an increase of $1,643,000 compared to the similar period in 2015 due primarily to growth from the acquisition.  Net interest margin (fte) for the 2016 period was 3.50% compared to 3.68% for the similar period in 2015 due primarily to a 23 basis point decrease in the yield on average earning assets.  Net interest income (fte) for the nine months ended September 30, 2016 totaled $21,348,000, an increase of $1,943,000 compared to the similar period in 2015 due primarily to the acquisition.  Net interest margin (fte) year-to-date for the 2016 period was 3.65% compared to 3.76% in 2015.
Other income for the three months ended September 30, 2016 totaled $1,399,000 compared to $1,071,000 for the similar period in 2015.  The increase reflects fees and service charges related to the twelve community offices acquired from Delaware
 
2

Bancshares, Inc.  For the nine months ended September 30, 2016, other income totaled $3,689,000 compared to $3,483,000 in the 2015 period.  Gains on the sales of investment securities totaled $269,000 on sales of $101.8 million for the 2016 year-to-date period compared to $508,000 on sales of $28.3 million in the corresponding 2015 period.  The increased volume of sales in the 2016 period includes the repositioning of the portfolio acquired.  Excluding gains from the sales of securities, other income improved $445,000 over the first nine months of 2015.
Other expenses totaled $7,679,000 for the three months ended September 30, 2016, compared to $4,070,000 in the similar period of 2015.  Merger costs totaled $1,659,000 during the period while expenses related to the operations of the twelve new community offices totaled $795,000.  For the nine months ended September 30, 2016, other expenses totaled $16,556,000 compared to $12,425,000 for the similar period in 2015, an increase of $4,131,000, which includes the costs related to the acquisition.
Mr. Critelli commented, "We successfully completed our acquisition of Delaware Bancshares, Inc. and integrated all the operating systems during the third quarter.  Norwood now has $1.1 billion in assets and operates 27 branches in a six county area in two states.  During the quarter, we recognized the majority of the expenses related to the acquisition, and we expect that fourth quarter earnings will begin to reflect the full benefit of the transaction.  We continue to search out opportunities available to us and we look forward to serving our growing base of stockholders and customers."
Norwood Financial Corp., through its subsidiary Wayne Bank, operates fifteen offices in Northeastern Pennsylvania and twelve offices in Delaware and Sullivan Counties, New York.  The New York offices represent locations that were assumed through the acquisition of Delaware Bancshares, Inc. and its wholly-owned subsidiary,
 
3

 NBDC Bank.  The Company's stock is traded on the Nasdaq Global Market, under the symbol, "NWFL".
Forward-Looking Statements
The Private Securities Litigation Reform Act of 1995 contains safe harbor provisions regarding forward-looking statements.  When used in this discussion, the words "believes", "anticipates", "contemplates", "expects", and similar expressions are intended to identify forward-looking statements.  Such statements are subject to certain risks and uncertainties, which could cause actual results to differ materially from those projected.  Those risks and uncertainties include changes in federal and state laws, changes in interest rates, risks associated with the acquisition of Delaware Bancshares, Inc., the ability to control costs and expenses, demand for real estate, government fiscal policies, cybersecurity and general economic conditions.  The Company undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.
Non-GAAP Financial Measures
This release references tax-equivalent interest income and net interest income, which are non-GAAP (Generally Accepted Accounting Principles) financial measures.  Tax-equivalent interest income and net interest income are derived from GAAP interest income and net interest income using an assumed tax rate of 34%.  We believe the presentation of interest income and net interest income on a tax–equivalent basis ensures comparability of interest income and net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice.

4



The following reconciles net interest income to net interest income on a fully taxable equivalent basis:
 
 
(dollars in thousands)
 
Three months ended
September 30
   
Nine months ended
September 30
 
   
2016
   
2015
   
2016
   
2015
 
Net interest income
 
$
7,570
   
$
6,053
   
$
20,139
   
$
18,409
 
Tax equivalent basis adjustment
   using 34% marginal tax rate
   
486
     
360
     
1,209
     
996
 
Net interest income on a fully
   taxable equivalent basis
 
$
8,056
   
$
6,413
   
$
21,348
   
$
19,405
 

Contact:    William S. Lance
   Executive Vice President &
                Chief Financial Officer
   NORWOOD FINANCIAL CORP
   570-253-8505
                www.waynebank.com
 
 
5

 
 
NORWOOD FINANCIAL CORP.
       
Consolidated Balance Sheets
       
(dollars in thousands, except share data)
       
 (unaudited)
       
 
   
September 30
 
   
2016
   
2015
 
ASSETS
           
   Cash and due from banks
 
$
19,404
   
$
11,164
 
   Interest-bearing deposits with banks
   
13,729
     
552
 
          Cash and cash equivalents
   
33,133
     
11,716
 
                 
  Securities available for sale
   
310,126
     
153,305
 
  Loans receivable
   
706,199
     
543,536
 
  Less: Allowance for loan losses
   
6,164
     
5,747
 
     Net loans receivable
   
700,035
     
537,789
 
  Regulatory stock, at cost
   
2,351
     
2,488
 
  Bank premises and equipment, net
   
13,617
     
6,503
 
  Bank owned life insurance
   
35,889
     
18,686
 
  Foreclosed real estate owned
   
5,386
     
1,345
 
  Accrued interest receivable
   
3,541
     
2,499
 
  Goodwill
   
11,679
     
9,715
 
  Other intangible assets
   
652
     
309
 
  Deferred tax asset
   
5,560
     
3,345
 
  Other assets
   
3,088
     
1,629
 
          TOTAL ASSETS
 
$
1,125,057
   
$
749,329
 
                 
LIABILITIES
               
   Deposits:
               
     Non-interest bearing demand
 
$
200,481
   
$
115,313
 
     Interest-bearing
   
721,763
     
456,040
 
          Total deposits
   
922,244
     
571,353
 
  Short-term borrowings
   
33,156
     
41,546
 
  Other borrowings
   
34,294
     
29,162
 
  Junior subordinated debentures
   
8,248
     
-
 
  Accrued interest payable
   
1,040
     
996
 
  Other liabilities
   
10,375
     
4,332
 
            TOTAL LIABILITIES
   
1,009,357
     
647,389
 
                 
STOCKHOLDERS' EQUITY
               
  Common Stock, $.10 par value, authorized 10,000,000 shares
               
         issued:  2016: 4,156,273 shares, 2015:  3,718,018 shares
   
416
     
372
 
  Surplus
   
47,576
     
35,310
 
  Retained earnings
   
66,210
     
66,431
 
  Treasury stock, at cost: 2016: 32,797 shares, 2015: 33,299 shares
   
(908
)
   
(894
)
  Accumulated other comprehensive income
   
2,406
     
721
 
           TOTAL STOCKHOLDERS' EQUITY
   
115,700
     
101,940
 
                 
          TOTAL LIABILITIES AND
               
                 STOCKHOLDERS' EQUITY
 
$
1,125,057
   
$
749,329
 

 
6

NORWOOD FINANCIAL CORP.
               
Consolidated Statements of Income
               
(dollars in thousands, except per share data)
               
  (unaudited)
               
 
   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
   
2016
   
2015
   
2016
   
2015
 
INTEREST INCOME
                       
    Loans receivable, including fees
 
$
7,267
   
$
5,958
   
$
19,752
   
$
17,943
 
    Securities
   
1,239
     
911
     
3,008
     
2,884
 
    Other
   
22
     
3
     
28
     
15
 
         Total Interest income
   
8,528
     
6,872
     
22,788
     
20,842
 
                                 
INTEREST EXPENSE
                               
   Deposits
   
677
     
611
     
1,838
     
1,833
 
   Short-term borrowings
   
65
     
19
     
142
     
47
 
   Other borrowings
   
216
     
189
     
669
     
553
 
        Total Interest expense
   
958
     
819
     
2,649
     
2,433
 
NET INTEREST INCOME
   
7,570
     
6,053
     
20,139
     
18,409
 
PROVISION FOR LOAN LOSSES
   
450
     
720
     
1,600
     
1,760
 
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
   
7,120
     
5,333
     
18,539
     
16,649
 
                                 
OTHER INCOME
                               
    Service charges and fees
   
829
     
592
     
2,000
     
1,776
 
    Income from fiduciary activities
   
126
     
126
     
342
     
341
 
    Net realized gains on sales of securities
   
0
     
63
     
269
     
508
 
    Gains on sales of loans, net
   
0
     
16
     
54
     
56
 
    Earnings and proceeds on life insurance policies
   
283
     
167
     
616
     
497
 
    Other
   
161
     
107
     
408
     
305
 
           Total other income
   
1,399
     
1,071
     
3,689
     
3,483
 
                                 
OTHER EXPENSES
                               
      Salaries and  employee benefits
   
3,070
     
2,175
     
7,620
     
6,383
 
      Occupancy, furniture and equipment
   
755
     
473
     
1,736
     
1,571
 
      Data processing
   
423
     
247
     
949
     
682
 
      Taxes, other than income
   
205
     
175
     
535
     
525
 
      Professional fees
   
185
     
140
     
516
     
447
 
      FDIC Insurance assessment
   
170
     
119
     
402
     
278
 
      Foreclosed real estate owned
   
119
     
47
     
582
     
436
 
      Merger related
   
1,659
     
-
     
1,664
     
-
 
      Other
   
1,093
     
694
     
2,552
     
2,103
 
             Total other expenses
   
7,679
     
4,070
     
16,556
     
12,425
 
                                 
INCOME BEFORE TAX
   
840
     
2,334
     
5,672
     
7,707
 
INCOME TAX EXPENSE
   
228
     
557
     
1,307
     
1,926
 
NET INCOME
 
$
612
   
$
1,777
   
$
4,365
   
$
5,781
 
                                 
Basic earnings per share
 
$
0.15
   
$
0.48
   
$
1.16
   
$
1.57
 
                                 
Diluted earnings per share
 
$
0.15
   
$
0.48
   
$
1.15
   
$
1.57
 
                                 
 
 
7

 
NORWOOD FINANCIAL CORP.
       
Financial Highlights (Unaudited)
       
(dollars in thousands, except per share data)
       
 
             
For the Three Months Ended September 30
 
2016
   
2015
 
             
Net interest income
 
$
7,570
   
$
6,053
 
Net income
   
612
     
1,777
 
                 
Net interest spread (fully taxable equivalent)
   
3.37
%
   
3.53
%
Net interest margin (fully taxable equivalent)
   
3.50
%
   
3.68
%
Return on average assets
   
0.24
%
   
0.95
%
Return on average equity
   
2.13
%
   
6.95
%
Basic earnings per share
 
$
0.15
   
$
0.48
 
Diluted earnings per share
 
$
0.15
   
$
0.48
 
                 
For the Nine Months Ended September 30
               
                 
Net interest income
 
$
20,139
   
$
18,409
 
Net income
   
4,365
     
5,781
 
                 
Net interest spread (fully taxable equivalent)
   
3.50
%
   
3.62
%
Net interest margin (fully taxable equivalent)
   
3.65
%
   
3.76
%
Return on average assets
   
0.69
%
   
1.05
%
Return on average equity
   
5.45
%
   
7.65
%
Basic earnings per share
 
$
1.16
   
$
1.57
 
Diluted earnings per share
 
$
1.15
   
$
1.57
 
                 
As of September 30
               
                 
Total assets
 
$
1,125,057
   
$
749,329
 
Total loans receivable
   
706,199
     
543,536
 
Allowance for loan losses
   
6,164
     
5,747
 
Total deposits
   
922,244
     
571,353
 
Stockholders' equity
   
115,700
     
101,940
 
Trust assets under management
   
136,307
     
127,815
 
                 
Book value per share
 
$
25.94
   
$
27.42
 
Equity to total assets
   
10.28
%
   
13.60
%
Allowance to total loans receivable
   
0.87
%
   
1.06
%
Nonperforming loans to total loans
   
0.32
%
   
1.69
%
Nonperforming assets to total assets
   
0.68
%
   
1.40
%
 
 
8

 
NORWOOD FINANCIAL CORP.
                   
Consolidated Balance Sheets (unaudited)
                   
(dollars in thousands)
                   
 
   
September 30
   
June 30
   
March 31
   
December 31
   
September 30
 
   
2016
   
2016
   
2016
   
2015
   
2015
 
ASSETS
                             
   Cash and due from banks
 
$
19,404
   
$
8,171
   
$
8,709
   
$
9,744
   
$
11,164
 
   Interest-bearing deposits with banks
   
13,729
     
4,444
     
254
     
266
     
552
 
        Cash and cash equivalents
   
33,133
     
12,615
     
8,963
     
10,010
     
11,716
 
                                         
  Securities available for sale
   
310,126
     
129,721
     
143,948
     
138,851
     
153,305
 
  Loans receivable
   
706,199
     
581,220
     
565,787
     
559,925
     
543,536
 
   Less: Allowance for loan losses
   
6,164
     
5,798
     
7,642
     
7,298
     
5,747
 
     Net loans receivable
   
700,035
     
575,422
     
558,145
     
552,627
     
537,789
 
  Regulatory stock, at cost
   
2,351
     
2,228
     
2,982
     
3,412
     
2,488
 
  Bank owned life insurance
   
35,889
     
19,082
     
18,951
     
18,820
     
18,686
 
  Bank premises and equipment, net
   
13,617
     
6,328
     
6,390
     
6,472
     
6,503
 
  Foreclosed real estate owned
   
5,386
     
5,414
     
2,855
     
2,847
     
1,345
 
  Goodwill and other intangibles
   
12,331
     
9,952
     
9,975
     
10,000
     
10,024
 
  Other assets
   
12,189
     
7,067
     
7,895
     
7,466
     
7,473
 
          TOTAL ASSETS
 
$
1,125,057
   
$
767,829
   
$
760,104
   
$
750,505
   
$
749,329
 
             
.
     
.
     
.
     
.
 
LIABILITIES
                                       
   Deposits:
                                       
     Non-interest bearing demand
 
$
200,481
   
$
121,743
   
$
113,225
   
$
107,814
   
$
115,313
 
     Interest-bearing deposits
   
721,763
     
462,516
     
447,266
     
443,095
     
456,040
 
          Total deposits
   
922,244
     
584,259
     
560,491
     
550,909
     
571,353
 
   Other borrowings
   
83,946
     
74,679
     
91,528
     
94,361
     
70,708
 
   Other liabilities
   
3,167
     
4,300
     
5,387
     
4,237
     
5,328
 
            TOTAL LIABILITIES
   
1,009,357
     
663,238
     
657,406
     
649,507
     
647,389
 
                                         
STOCKHOLDERS' EQUITY
   
115,700
     
104,591
     
102,698
     
100,998
     
101,940
 
                                         
          TOTAL LIABILITIES AND
                                       
                 STOCKHOLDERS' EQUITY
 
$
1,125,057
   
$
767,829
   
$
760,104
   
$
750,505
   
$
749,329
 
 
 
9

 
NORWOOD FINANCIAL CORP.
                   
Consolidated Statements of Income (unaudited)
                   
(dollars in thousands, except per share data)
                   
 
   
September 30
   
June 30
   
March 31
   
December 31
   
September 30
 
Three months ended
 
2016
   
2016
   
2016
   
2015
   
2015
 
INTEREST INCOME
                             
    Loans receivable, including fees
 
$
7,267
   
$
6,351
   
$
6,135
   
$
6,058
   
$
5,958
 
    Securities
   
1,239
     
878
     
890
     
877
     
911
 
    Other
   
22
     
5
     
1
     
1
     
3
 
         Total interest income
   
8,528
     
7,234
     
7,026
     
6,936
     
6,872
 
                                         
INTEREST EXPENSE
                                       
    Deposits
   
677
     
580
     
581
     
587
     
611
 
    Borrowings
   
281
     
260
     
270
     
237
     
208
 
        Total interest expense
   
958
     
840
     
851
     
824
     
819
 
NET INTEREST INCOME
   
7,570
     
6,394
     
6,175
     
6,112
     
6,053
 
PROVISION FOR LOAN LOSSES
   
450
     
700
     
450
     
2,820
     
720
 
NET INTEREST INCOME AFTER PROVISION
                                       
     FOR LOAN LOSSES
   
7,120
     
5,694
     
5,725
     
3,292
     
5,333
 
                                         
OTHER INCOME
                                       
    Service charges and fees
   
840
     
604
     
574
     
651
     
595
 
    Income from fiduciary activities
   
126
     
114
     
102
     
99
     
126
 
    Net realized gains on sales of securities
   
0
     
205
     
64
     
118
     
63
 
    Gains on sales of loans, net
   
(11
)
   
18
     
30
     
61
     
13
 
    Earnings and proceeds on life insurance policies
   
283
     
166
     
167
     
167
     
167
 
    Other
   
161
     
116
     
130
     
120
     
107
 
           Total other income
   
1,399
     
1,223
     
1,067
     
1,216
     
1,071
 
                                         
OTHER EXPENSES
                                       
    Salaries and  employee benefits
   
3,070
     
2,248
     
2,303
     
2,152
     
2,175
 
    Occupancy, furniture and equipment, net
   
755
     
487
     
495
     
511
     
473
 
    Foreclosed real estate owned
   
119
     
432
     
31
     
475
     
47
 
    FDIC insurance assessment
   
170
     
117
     
115
     
133
     
119
 
    Merger related
   
1,659
     
5
     
-
     
-
     
-
 
    Other
   
1,906
     
1,239
     
1,405
     
1,403
     
1,256
 
             Total other expenses
   
7,679
     
4,528
     
4,349
     
4,674
     
4,070
 
                                         
INCOME (LOSS) BEFORE TAX
   
840
     
2,389
     
2,443
     
(166
)
   
2,334
 
INCOME TAX EXPENSE (BENEFIT)
   
228
     
511
     
567
     
(294
)
   
557
 
NET INCOME
 
$
612
   
$
1,878
   
$
1,876
   
$
128
   
$
1,777
 
                                         
Basic earnings per share
 
$
0.15
   
$
0.51
   
$
0.51
   
$
0.04
   
$
0.48
 
                                         
Diluted earnings per share
 
$
0.15
   
$
0.51
   
$
0.51
   
$
0.04
   
$
0.48
 
                                         
Book Value per share
 
$
25.94
   
$
27.99
   
$
27.88
   
$
27.39
   
$
27.42
 
                                         
Return on average equity (annualized)
   
5.45
%
   
7.28
%
   
7.33
%
   
0.50
%
   
6.95
%
Return on average assets (annualized)
   
0.69
%
   
0.99
%
   
1.00
%
   
0.07
%
   
0.95
%
                                         
Net interest spread (fte)
   
3.37
%
   
3.63
%
   
3.55
%
   
3.58
%
   
3.53
%
Net interest margin (fte)
   
3.50
%
   
3.79
%
   
3.70
%
   
3.73
%
   
3.68
%
                                         
Allowance for loan losses to total loans
   
0.87
%
   
1.00
%
   
1.35
%
   
1.30
%
   
1.06
%
Net charge-offs to average loans (annualized)
   
0.05
%
   
1.78
%
   
0.08
%
   
0.92
%
   
0.68
%
Nonperforming loans to total loans
   
0.32
%
   
0.21
%
   
1.21
%
   
1.27
%
   
1.69
%
Nonperforming assets to total assets
   
0.68
%
   
0.86
%
   
1.28
%
   
1.33
%
   
1.40
%
 
10