Attached files

file filename
8-K - FORM 8-K - ORRSTOWN FINANCIAL SERVICES INCform8-k2018xq2earningsrele.htm
Exhibit 99

newlogo.jpg
FOR IMMEDIATE RELEASE:                 
Contact:
David P. Boyle
Executive Vice President & CFO
Phone 717.530.2294
77 East King Street | Shippensburg PA


Orrstown Financial Services, Inc. Reports Second Quarter 2018 Net Income of $4.0 Million
and Announces Quarterly Dividend of $0.13 per Share


Net income for the quarter ended June 30, 2018 totaled $4.0 million, or $0.48 per diluted share, compared with $3.3 million, or $0.40 per diluted share, for the same period in 2017. Net income for the six months ended June 30, 2018 totaled $7.6 million, or $0.92 per diluted share, compared with $5.3 million, or $0.65 per diluted share, for the same period in 2017.
Gross loans outstanding at June 30, 2018, excluding loans held for sale, totaled $1.06 billion, an increase of $53.9 million, or 10.8% annualized, compared with the December 31, 2017 balance totaling $1.01 billion. In a year-over-year comparison, gross loans outstanding at June 30, 2018 increased 13.9% over June 30, 2017.
Deposits totaled $1.33 billion at June 30, 2018, growing 8.7%, compared with the December 31, 2017 balance totaling $1.22 billion.
Net interest income for the quarter ended June 30, 2018 totaled $12.4 million, an increase of 15.3% over the quarter ended June 30, 2017, which totaled $10.7 million. Net interest income for the six months ended June 30, 2018 totaled $24.0 million, a 14.7% increase compared with $21.0 million for the same period in 2017. Net interest margin, on a taxable-equivalent basis, totaled 3.32% for the second quarter in 2018 compared with 3.26% for the first quarter of 2018 and 3.35% for the second quarter of 2017. Net interest margin, on a taxable-equivalent basis, totaled 3.29% for the six months ended June 30, 2018 compared with 3.35% for the same period in 2017. Yields and interest income on tax-exempt assets reflected the Company's lower statutory tax rate in 2018.
The Board of Directors declared a cash dividend of $0.13 per common share, payable August 3, 2018, to shareholders of record as of July 28, 2018, a 30.0% increase over the dividend declared in July, 2017.


SHIPPENSBURG, PA (July 18, 2018) -- Orrstown Financial Services, Inc. (the “Company”) (NASDAQ: ORRF), the parent company of Orrstown Bank (the “Bank”) and Wheatland Advisors, Inc. ("Wheatland"), announced earnings for the three and six months ended June 30, 2018. Net income totaled $4.0 million for the second quarter of 2018, compared with $3.3 million for the same period in 2017. Net income for the six months ended June 30, 2018 totaled $7.6 million, compared with $5.3 million for the same period in 2017. Diluted earnings per share totaled $0.48 and $0.92 for the quarter and six months ended June 30, 2018, compared with $0.40 and $0.65 for the same periods in 2017. Earnings in the second quarter of 2018 continued to reflect increased interest income from expanding loan and investment portfolios in an increased rate environment, partially offset by increases in interest expense.

Commenting on the Company’s results for the first half of 2018, Thomas R. Quinn, Jr., President and CEO, said, “We are very encouraged by our continued solid loan and deposit growth and pleased that we were able to expand our net interest income from the first to second quarters of this year despite competitive pricing pressure.”  He continued, noting that, “Over the next several quarters we expect to execute several key elements of our strategic plan, including organic growth via

1



four new full-service branches in Lancaster County, and growth through merger and acquisition activity as we integrate the First Community Bank of Mercersburg.”


OPERATING RESULTS

Net Interest Income

Net interest income totaled $12.4 million in the second quarter of 2018, a 15.3% increase compared with $10.7 million for the same period in 2017. Net interest income totaled $24.0 million for the six months ended June 30, 2018, a 14.7% increase compared with $21.0 million for the same period in 2017. Net interest margin on a taxable-equivalent basis totaled 3.32% for the second quarter of 2018, compared with 3.26% for the first quarter of 2018 and 3.35% for the second quarter of 2017. Net interest margin on a taxable-equivalent basis totaled 3.29% for the six months ended June 30, 2018, compared with 3.35% for the same period in 2017. Yields and interest income on tax-exempt assets were computed on a taxable-equivalent basis assuming a 21% tax rate in 2018 and a 34% tax rate in 2017, reflecting the 21% statutory tax rate that became effective on January 1, 2018, under the Tax Cuts and Jobs Act of 2017. Taxable-equivalent yields on interest-earning assets and costs of interest-bearing liabilities both increased from 2017 to 2018, reflecting the increased interest rate environment between years. The change in the statutory tax rate was the principal factor in the decrease in net interest margin on a taxable-equivalent basis from 2017 to 2018.

Provision for Loan Losses

The provision for loan losses totaled $200 thousand in the second quarter of 2018, compared with $100 thousand in the same period in 2017. For the six months ended June 30, the provision for loan losses in 2018 totaled $400 thousand, compared with $100 thousand in 2017. The Company has experienced loan portfolio growth, as well as the benefit of favorable historical charge-off statistics and generally stable economic and market conditions for the last several years. These key factors were included in the quantitative and qualitative considerations used by management in the determination of the provision expense required to maintain an adequate allowance for loan losses.

Changes in historical charge-off statistics and additional loan portfolio growth are factors that may result in the need for a determination of additional provisions for loan losses in future quarters.

Noninterest Income

Noninterest income for the quarter ended June 30, 2018, excluding securities gains, totaled $5.5 million compared with $5.0 million in 2017. For the six months ended June 30, noninterest income in 2018, excluding securities gains, totaled $10.3 million, a $1.0 million increase, or 11.2%, compared with $9.3 million in 2017.

Trust, investment management and brokerage income increased $61 thousand and $374 thousand in comparing the quarter and six months ended June 30, from 2017 to 2018. Overall, fees have increased as additional revenues have been generated as marketplace volatility generated increased volumes. In addition, the six month comparison reflects increased estate fees recognized in the first quarter of 2018 compared with 2017.

Mortgage banking income decreased $134 thousand in comparing the second quarter of 2018 with 2017, reflecting decreased refinancing activity as mortgage rates have been rising as well as a shortage in available housing inventory. Mortgage banking income for the six months ended June 30, in comparing 2018 with 2017, was substantially unchanged.

Other income increased $529 thousand and $578 thousand in comparing the quarter and six months ended June 30, from 2017 to 2018, and reflects an increase of $406 thousand in service charges, commissions and fees experienced in the second quarter of 2018 from the second quarter of 2017.

Investment securities gains totaled $46 thousand and $862 thousand for the quarter and six months ended June 30, 2018, compared with $654 thousand and $657 thousand for the same periods in 2017. At times, the Company may accelerate earnings on securities through realized gains as opportunities become available to reposition part of the investment portfolio under asset/liability management strategies or to improve responsiveness of the portfolio to interest rate conditions, while also considering funding requirements of anticipated lending activity.


2



Noninterest Expenses

Noninterest expenses totaled $13.3 million and $26.3 million for the quarter and six months ended June 30, 2018, compared with $12.4 million and $24.6 million for the corresponding 2017 periods.

The principal drivers of increases in noninterest expenses in comparing these periods were salaries and employee benefits, and occupancy, furniture and equipment costs. The Company's expanded presence in Lancaster County, Pennsylvania, contributed to these increases with the addition of branch banking locations in the second and third quarters of 2017. In the third quarter of 2017, the Company also expanded its lending activities in York County, Pennsylvania, with the addition of two lenders focused in that region. Advertising and bank promotions expense decreased from 2017 to 2018, reflecting the increased activity in 2017 in connection with branch openings. New branch location openings in Lancaster County in the second half of 2018 are expected to increase costs in each of these expense categories.

Salaries and employee benefits totaled $7.9 million and $15.9 million for the quarter and six months ended June 30, 2018, compared with $7.4 million and $14.8 million for the same periods in 2017. A higher level of expense has been incurred over the last several quarters for additional employees as a result of the Company's new branches and overall expansion efforts, annual merit increases, increased incentive compensation, and incremental expense for additional share-based awards granted in 2018. Costs associated with the Company's self-insured group health plan decreased year-over-year due to improving claims experience.

In the second quarter of 2018, the Company incurred $154 thousand in merger related costs, principally legal and professional fees, in connection with the announced merger of Mercersburg Financial Corporation ("Mercersburg") with the Company. The merger is expected to be completed in the fourth quarter of 2018, subject to required regulatory approvals and the approval of Mercersburg's shareholders.

Other line items within noninterest expenses showed fluctuations attributable to normal business operations between 2018 and 2017.

Income Taxes

Income tax expense totaled $374 thousand and $866 thousand for the quarter and six months ended June 30, 2018, compared with $516 thousand and $940 thousand for the same periods in 2017. The effective tax rate for the six months ended June 30, 2018 was 10.2%, compared with 15.0% for the six months ended June 30, 2017. The Company's effective tax rate is significantly less than the federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and securities and earnings on the cash value of life insurance policies, as well as tax credits. The decrease in the effective tax rate from 2017 to 2018 is principally due to the decrease in the Company's federal statutory rate, which changed from 34% to 21% effective January 1, 2018, under the Tax Cuts and Jobs Act of 2017.


FINANCIAL CONDITION

Assets totaled $1.64 billion at June 30, 2018, an increase of $85.3 million from $1.56 billion at December 31, 2017 and an increase of $169.2 million from June 30, 2017. The principal growth components were loans (summarized in the following table), which increased $53.9 million, or 5.3% (10.8% annualized) from $1.01 billion at December 31, 2017 to $1.06 billion at June 30, 2018 and increased $129.5 million, or 13.9%, year-over-year, and securities available for sale, which increased $34.1 million from December 31, 2017 to June 30, 2018 and $47.5 million year-over-year. The primary sources of funding for the year-over-year increases in loans and securities available for sale were deposit growth of $129.9 million, an overall increase in borrowings of $32.9 million and a $15.4 million decrease in cash and cash equivalents.


3



The following table presents loan balances, by loan class within segments, at June 30, 2018, December 31, 2017 and June 30, 2017.
(Dollars in thousands)
June 30, 2018
 
December 31, 2017
 
June 30, 2017
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
Owner occupied
$
119,507

 
$
116,811

 
$
116,419

Non-owner occupied
244,058

 
244,491

 
217,070

Multi-family
58,575

 
53,634

 
48,637

Non-owner occupied residential
84,009

 
77,980

 
68,621

Acquisition and development:
 
 
 
 
 
1-4 family residential construction
8,801

 
11,730

 
8,036

Commercial and land development
38,773

 
19,251

 
28,481

Commercial and industrial
130,280

 
115,663

 
97,913

Municipal
39,753

 
42,065

 
51,381

Residential mortgage:
 
 
 
 
 
First lien
167,499

 
162,509

 
150,173

Home equity – term
11,313

 
11,784

 
13,019

Home equity – lines of credit
132,528

 
132,192

 
127,262

Installment and other loans
28,787

 
21,902

 
7,370

 
$
1,063,883

 
$
1,010,012

 
$
934,382


The Company continues to grow in both its legacy and newer markets through its expanded sales force. Loan portfolio growth was experienced in nearly all loan segments from December 31, 2017 to June 30, 2018, with the largest dollar increases in the acquisition and development, commercial and industrial and commercial real estate segments. Acquisition and development loans grew $16.6 million, or 53.6%, as the need for new construction financing has increased in the market. Commercial and industrial loans grew $14.6 million, or 12.6%, and reflected the Company's additional emphasis on growing this segment to increase diversification of its loan portfolio. The commercial real estate segment also grew $13.2 million, or 2.7%, during this period. Partially offsetting 2018 growth in commercial real estate loans was the payoff of loans in connection with a business ownership transition and settlement of a nonaccrual loan. Year-over-year dollar growth in the loan portfolio was principally in the commercial real estate and commercial and industrial segments. Year-over-year dollar growth in installment and other loans was principally attributable to purchases of automobile financing loans as the Company continued to increase diversification in the portfolio.

The Company has continued to increase both noninterest-bearing and interest-bearing deposit relationships from enhanced cash management offerings delivered by its expanded sales force. Total deposits grew $106.4 million, or 8.7% from $1.22 billion at December 31, 2017 to $1.33 billion at June 30, 2018 due principally to growth in interest-bearing accounts. Approximately one-third of the growth in interest-bearing accounts occurred as certain larger depository relationships, previously enrolled in the Company's repurchase agreement program included in short-term borrowings, were enrolled in a program provided through a third party which provides full FDIC insurance on deposit amounts by exchanging or reciprocating larger depository relationships with other member banks. Year-over-year deposit growth totaled $129.9 million, or 10.9%, with growth principally in interest-bearing relationships.

Shareholders’ Equity

Shareholders’ equity totaled $145.1 million at June 30, 2018, an increase of $372 thousand, or 0.3%, from $144.8 million at December 31, 2017. The increase in net income for the first half of 2018 was offset by dividends declared on common stock and by a decrease in accumulated other comprehensive income (loss) from changes in unrealized gains and losses in securities available for sale.


4



Asset Quality

The allowance for loan losses totaled $13.4 million at June 30, 2018, compared with $12.8 million at December 31, 2017 and $12.8 million at June 30, 2017. Management believes the allowance for loan losses to total loans ratio remains adequate at 1.26% at June 30, 2018. Favorable historical charge-off data and management's emphasis on loan quality have been significant contributors to the determination that a small increase in the allowance for loan losses is adequate for the increasing loan portfolio.

Nonperforming and other risk assets, consisting of nonaccrual loans, other real estate owned, restructured loans still accruing and loans past due 90 days or more and still accruing totaled $6.5 million at June 30, 2018, compared with $12.0 million at December 31, 2017 and $7.4 million at June 30, 2017. One commercial loan, downgraded to nonaccrual status in the fourth quarter of 2017 and paid off in the second quarter of 2018, was the principal driver of the changes.

The allowance for loan losses to nonperforming loans totaled 268.9% at June 30, 2018 compared with 130.0% at December 31, 2017 and 247.1% at June 30, 2017, reflecting the changes in nonaccrual loans. The allowance for loan losses to nonperforming and restructured loans still accruing was similarly impacted and totaled 218.4% at June 30, 2018, compared with 116.1% at December 31, 2017 and 200.4% at June 30, 2017.

Classified loans, or loans rated substandard, doubtful or loss, totaled $14.3 million at June 30, 2018 (1.3% of total loans), compared with $20.0 million (2.0% of total loans) at December 31, 2017 and $21.0 million (2.2% of total loans) at June 30, 2017.








5



ORRSTOWN FINANCIAL SERVICES, INC.
 
 
 
 
 
 
 
Operating Highlights (Unaudited)
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
June 30,
 
June 30,
(Dollars in thousands, except per share information)
2018
 
2017
 
2018
 
2017
 
 
 
 
 
 
 
 
Net income
$
4,012

 
$
3,308

 
$
7,637

 
$
5,310

Diluted earnings per share
$
0.48

 
$
0.40

 
$
0.92

 
$
0.65

Dividends per share
$
0.13

 
$
0.10

 
$
0.25

 
$
0.20

Return on average assets
0.98
%
 
0.90
%
 
0.95
%
 
0.74
%
Return on average equity
11.31
%
 
9.49
%
 
10.84
%
 
7.78
%
Net interest income
$
12,353

 
$
10,718

 
$
24,037

 
$
20,955

Net interest margin
3.32
%
 
3.35
%
 
3.29
%
 
3.35
%

ORRSTOWN FINANCIAL SERVICES, INC.
 
 
 
 
 
Balance Sheet Highlights (Unaudited)
 
 
 
 
 
 
June 30,
 
December 31,
 
June 30,
(Dollars in thousands, except per share information)
2018
 
2017
 
2017
 
 
 
 
 
 
Assets
$
1,644,118

 
$
1,558,849

 
$
1,474,930

Loans, gross
1,063,883

 
1,010,012

 
934,382

Allowance for loan losses
(13,437
)
 
(12,796
)
 
(12,751
)
Deposits
1,325,866

 
1,219,515

 
1,195,936

Shareholders' equity
145,137

 
144,765

 
143,263

Book value per share
17.28

 
17.34

 
17.17



6



ORRSTOWN FINANCIAL SERVICES, INC.
 
 
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
June 30,
 
December 31,
 
June 30,
(Dollars in thousands)
2018
 
2017
 
2017
Assets
 
 
 
 
 
Cash and cash equivalents
$
22,582

 
$
29,807

 
$
38,012

Securities available for sale
449,419

 
415,308

 
401,904

 
 
 
 
 
 
 
 
Loans held for sale
5,495

 
6,089

 
5,182

 
 
 
 
 
 
Loans
1,063,883

 
1,010,012

 
934,382

Less: Allowance for loan losses
(13,437
)
 
(12,796
)
 
(12,751
)
 
Net loans
1,050,446

 
997,216

 
921,631

 
 
 
 
 
 
 
 
Premises and equipment, net
34,558

 
34,809

 
35,036

Other assets
81,618

 
75,620

 
73,165

 
 
Total assets
$
1,644,118

 
$
1,558,849

 
$
1,474,930

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
Deposits:
 
 
 
 
 
 
Noninterest-bearing
$
178,704

 
$
162,343

 
$
157,703

 
Interest-bearing
1,147,162

 
1,057,172

 
1,038,233

 
 
Total deposits
1,325,866

 
1,219,515

 
1,195,936

Borrowings
147,473

 
177,391

 
114,553

Accrued interest and other liabilities
25,642

 
17,178

 
21,178

 
 
Total liabilities
1,498,981

 
1,414,084

 
1,331,667

 
 
 
 
 
 
 
 
Shareholders' Equity
 
 
 
 
 
Common stock
438

 
435

 
435

Additional paid - in capital
126,402

 
125,458

 
124,727

Retained earnings
21,584

 
16,042

 
15,324

Accumulated other comprehensive income (loss)
(2,693
)
 
2,845

 
2,857

Treasury stock
(594
)
 
(15
)
 
(80
)
 
 
Total shareholders' equity
145,137

 
144,765

 
143,263

 
 
Total liabilities and shareholders' equity
$
1,644,118

 
$
1,558,849

 
$
1,474,930



7



ORRSTOWN FINANCIAL SERVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
 
June 30,
 
June 30,
 
June 30,
 
June 30,
(Dollars in thousands, except per share information)
 
2018
 
2017
 
2018
 
2017
Interest and dividend income
 
 
 
 
 
 
 
 
Interest and fees on loans
 
$
11,731

 
$
9,851

 
$
22,787

 
$
19,055

Interest and dividends on investment securities
 
3,593

 
2,617

 
6,812

 
5,243

 
Total interest and dividend income
 
15,324

 
12,468

 
29,599

 
24,298

Interest expense
 
 
 
 
 
 
 
 
Interest on deposits
 
2,161

 
1,484

 
3,985

 
2,810

Interest on borrowings
 
810

 
266

 
1,577

 
533

 
Total interest expense
 
2,971

 
1,750

 
5,562

 
3,343

Net interest income
 
12,353

 
10,718

 
24,037

 
20,955

Provision for loan losses
 
200

 
100

 
400

 
100

 
Net interest income after provision for loan losses
 
12,153

 
10,618

 
23,637

 
20,855

 
 
 
 
 
 
 
 
 
 
Noninterest income
 
 
 
 
 
 
 
 
Service charges on deposit accounts
 
1,463

 
1,429

 
2,881

 
2,787

Trust, investment management and brokerage income
 
2,202

 
2,141

 
4,428

 
4,054

Mortgage banking activities
 
679

 
813

 
1,314

 
1,316

Other income
 
1,115

 
586

 
1,722

 
1,144

Investment securities gains
 
46

 
654

 
862

 
657

 
Total noninterest income
 
5,505

 
5,623

 
11,207

 
9,958

 
 
 
 
 
 
 
 
 
 
Noninterest expenses
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
7,855

 
7,422

 
15,877

 
14,822

Occupancy, furniture and equipment
 
1,747

 
1,531

 
3,464

 
3,024

Data processing
 
595

 
664

 
1,214

 
1,175

Advertising and bank promotions
 
237

 
391

 
619

 
778

FDIC insurance
 
172

 
178

 
338

 
315

Professional services
 
559

 
485

 
928

 
993

Collection and problem loan
 
21

 
3

 
78

 
78

Real estate owned
 
53

 
(12
)
 
78

 
8

Taxes other than income
 
251

 
220

 
502

 
448

Merger related
 
154

 
0

 
154

 
0

Other operating expenses
 
1,628

 
1,535

 
3,089

 
2,922

 
Total noninterest expenses
 
13,272

 
12,417

 
26,341

 
24,563

 
Income before income tax expense
 
4,386

 
3,824

 
8,503

 
6,250

Income tax expense
 
374

 
516

 
866

 
940

Net income
 
$
4,012

 
$
3,308

 
$
7,637

 
$
5,310

 
 
 
 
 
 
 
 
 
 
Per share information:
 
 
 
 
 
 
 
 
 
Basic earnings per share
 
$
0.50

 
$
0.41

 
$
0.94

 
$
0.66

 
Diluted earnings per share
 
0.48

 
0.40

 
0.92

 
0.65

 
Dividends per share
 
0.13

 
0.10

 
0.25

 
0.20

 
Weighted-average shares outstanding - diluted
8,283,102

 
8,207,689

 
8,275,748

 
8,202,935




8



ORRSTOWN FINANCIAL SERVICES, INC.
 
 
 
 
 
 
 
 
 
 
 
ANALYSIS OF NET INTEREST INCOME
 
 
 
 
 
 
 
 
 
 
 
Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
June 30, 2018
 
June 30, 2017
 
 
 
Taxable-
 
Taxable-
 
 
 
Taxable-
 
Taxable-
 
Average
 
Equivalent
 
Equivalent
 
Average
 
Equivalent
 
Equivalent
(Dollars in thousands)
Balance
 
Interest
 
Rate
 
Balance
 
Interest
 
Rate
Assets
 
 
 
 
 
 
 
 
 
 
 
Federal funds sold & interest-bearing bank balances
$
9,189

 
$
46

 
2.01
%
 
$
12,380

 
$
46

 
1.49
%
Securities
470,993

 
3,815

 
3.25

 
416,823

 
2,986

 
2.87

Loans
1,055,562

 
11,825

 
4.49

 
928,739

 
10,065

 
4.35

Total interest-earning assets
1,535,744

 
15,686

 
4.10

 
1,357,942

 
13,097

 
3.87

Other assets
108,087

 
 
 
 
 
109,793

 
 
 
 
Total
$
1,643,831

 
 
 
 
 
$
1,467,735

 
 
 
 
Liabilities and Shareholders' Equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
$
741,161

 
1,006

 
0.54

 
$
641,111

 
474

 
0.30

Savings deposits
99,407

 
39

 
0.16

 
96,261

 
38

 
0.16

Time deposits
300,576

 
1,116

 
1.49

 
303,473

 
972

 
1.28

Short-term borrowings
87,463

 
402

 
1.84

 
99,983

 
189

 
0.76

Long-term debt
83,686

 
408

 
1.96

 
10,634

 
77

 
2.90

Total interest-bearing liabilities
1,312,293

 
2,971

 
0.91

 
1,151,462

 
1,750

 
0.61

Noninterest-bearing demand deposits
172,813

 
 
 
 
 
161,236

 
 
 
 
Other
16,408

 
 
 
 
 
15,205

 
 
 
 
Total Liabilities
1,501,514

 
 
 
 
 
1,327,903

 
 
 
 
Shareholders' Equity
142,317

 
 
 
 
 
139,832

 
 
 
 
Total
$
1,643,831

 
 
 
 
 
$
1,467,735

 
 
 
 
Taxable-equivalent net interest income / net interest spread
 
 
12,715

 
3.19
%
 
 
 
11,347

 
3.26
%
Taxable-equivalent net interest margin
 
 
 
 
3.32
%
 
 
 
 
 
3.35
%
Taxable-equivalent adjustment
 
 
(362
)
 
 
 
 
 
(629
)
 
 
Net interest income
 
 
$
12,353

 
 
 
 
 
$
10,718

 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOTES:
 
 
 
 
 
 
 
 
 
 
 
(1) Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate in 2018 and a 34% tax rate in 2017.
(2) For yield calculation purposes, nonaccruing loans are included in the average loan balance.


9



ORRSTOWN FINANCIAL SERVICES, INC.
 
 
 
 
 
 
 
 
 
 
 
ANALYSIS OF NET INTEREST INCOME
 
 
 
 
 
 
 
 
 
 
 
Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended
 
June 30, 2018
 
June 30, 2017
 
 
 
Taxable-
 
Taxable-
 
 
 
Taxable-
 
Taxable-
 
Average
 
Equivalent
 
Equivalent
 
Average
 
Equivalent
 
Equivalent
(Dollars in thousands)
Balance
 
Interest
 
Rate
 
Balance
 
Interest
 
Rate
Assets
 
 
 
 
 
 
 
 
 
 
 
Federal funds sold & interest-bearing bank balances
$
11,717

 
$
101

 
1.74
%
 
$
8,981

 
$
64

 
1.44
%
Securities
459,892

 
7,210

 
3.16

 
416,087

 
5,996

 
2.91

Loans
1,043,258

 
22,967

 
4.44

 
912,127

 
19,487

 
4.31

Total interest-earning assets
1,514,867

 
30,278

 
4.03

 
1,337,195

 
25,547

 
3.85

Other assets
105,964

 
 
 
 
 
108,696

 
 
 
 
Total
$
1,620,831

 
 
 
 
 
$
1,445,891

 
 
 
 
Liabilities and Shareholders' Equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
$
729,362

 
1,814

 
0.50

 
$
625,170

 
837

 
0.27

Savings deposits
98,400

 
77

 
0.16

 
94,795

 
74

 
0.16

Time deposits
291,257

 
2,094

 
1.45

 
300,117

 
1,899

 
1.28

Short-term borrowings
93,584

 
765

 
1.65

 
102,303

 
361

 
0.71

Long-term debt
83,731

 
812

 
1.96

 
16,017

 
172

 
2.17

Total interest-bearing liabilities
1,296,334

 
5,562

 
0.87

 
1,138,402

 
3,343

 
0.59

Noninterest-bearing demand deposits
166,440

 
 
 
 
 
154,904

 
 
 
 
Other
16,053

 
 
 
 
 
14,900

 
 
 
 
Total Liabilities
1,478,827

 
 
 
 
 
1,308,206

 
 
 
 
Shareholders' Equity
142,004

 
 
 
 
 
137,685

 
 
 
 
Total
$
1,620,831

 
 
 
 
 
$
1,445,891

 
 
 
 
Taxable-equivalent net interest income / net interest spread
 
 
24,716

 
3.16
%
 
 
 
22,204

 
3.26
%
Taxable-equivalent net interest margin
 
 
 
 
3.29
%
 
 
 
 
 
3.35
%
Taxable-equivalent adjustment
 
 
(679
)
 
 
 
 
 
(1,249
)
 
 
Net interest income
 
 
$
24,037

 
 
 
 
 
$
20,955

 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOTES:
 
 
 
 
 
 
 
 
 
 
 
(1) Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate in 2018 and a 34% tax rate in 2017.
(2) For yield calculation purposes, nonaccruing loans are included in the average loan balance.


10



ORRSTOWN FINANCIAL SERVICES, INC.
 
 
 
 
 
 
 
Nonperforming Assets / Risk Elements (Unaudited)
 
 
 
 
 
 
 
 
June 30,
 
March 31,
 
December 31,
 
June 30,
(Dollars in thousands)
2018
 
2018
 
2017
 
2017
 
 
 
 
 
 
 
 
Nonaccrual loans (cash basis)
$
4,998

 
$
9,144

 
$
9,843

 
$
5,160

Other real estate (OREO)
395

 
1,329

 
961

 
1,012

Total nonperforming assets
5,393

 
10,473

 
10,804

 
6,172

Restructured loans still accruing
1,156

 
1,166

 
1,183

 
1,204

Loans past due 90 days or more and still accruing
0

 
0

 
0

 
0

Total nonperforming and other risk assets
$
6,549

 
$
11,639

 
$
11,987

 
$
7,376

 
 
 
 
 
 
 
 
Loans 30-89 days past due
$
1,857

 
$
2,081

 
$
5,277

 
$
1,069

 
 
 
 
 
 
 
 
Asset quality ratios:
 
 
 
 
 
 
 
Total nonperforming loans to total loans
0.47
%
 
0.88
%
 
0.97
%
 
0.55
%
Total nonperforming assets to total assets
0.33
%
 
0.64
%
 
0.69
%
 
0.42
%
Total nonperforming assets to total loans and OREO
0.51
%
 
1.00
%
 
1.07
%
 
0.66
%
Total risk assets to total loans and OREO
0.62
%
 
1.11
%
 
1.19
%
 
0.79
%
Total risk assets to total assets
0.40
%
 
0.71
%
 
0.77
%
 
0.50
%
 
 
 
 
 
 
 
 
Allowance for loan losses to total loans
1.26
%
 
1.25
%
 
1.27
%
 
1.36
%
Allowance for loan losses to nonperforming loans
268.85
%
 
142.17
%
 
130.00
%
 
247.11
%
Allowance for loan losses to nonperforming and restructured loans still accruing
218.35
%
 
126.09
%
 
116.05
%
 
200.36
%

Allowance for Loan Losses Activity (Unaudited)
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
June 30,
 
June 30,
(Dollars in thousands)
2018
 
2017
 
2018
 
2017
 
 
 
 
 
 
 
 
Balance, beginning of period
$
13,000

 
$
12,668

 
$
12,796

 
$
12,775

Provision for loan losses
200

 
100

 
400

 
100

Recoveries
370

 
61

 
445

 
83

Charge-offs
(133
)
 
(78
)
 
(204
)
 
(207
)
Balance, end of period
$
13,437

 
$
12,751

 
$
13,437

 
$
12,751





11



About the Company

With over $1.6 billion in assets, Orrstown Financial Services, Inc. and its wholly-owned subsidiaries, Orrstown Bank and Wheatland Advisors, Inc., provide a wide range of consumer and business financial services through banking and financial advisory offices in Berks, Cumberland, Dauphin, Franklin, Lancaster, Perry and York Counties, Pennsylvania and Washington County, Maryland. Orrstown Bank is an Equal Housing Lender and its deposits are insured up to the legal maximum by the FDIC. Orrstown Financial Services, Inc.’s common stock is traded on Nasdaq (ORRF). For more information about Orrstown Financial Services, Inc. and Orrstown Bank, visit www.orrstown.com. For more information about Wheatland Advisors, Inc., visit www.wheatlandadvisors.com.

On May 31, 2018, the Company and Mercersburg Financial Corporation announced the signing of a definitive agreement under which Mercersburg will merge with and into the Company. In connection with the merger agreement, Mercersburg's subsidiary bank, First Community Bank of Mercersburg, will be merged with and into Orrstown Bank. The merger is expected to be completed in the fourth quarter of 2018, subject to required regulatory approvals and the approval of Mercersburg's shareholders.

Cautionary Note Regarding Forward-looking Statements:

This release may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, which are subject to risks and uncertainties. The forward-looking statements, which are based on currently available information, typically contain words such as “believe,” “expect,” “estimate,” “anticipate,” “intend,” “plan,” “aim,” “will,” “may,” “should,” “could,” “would,” and similar expressions. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made.

Actual results and trends could differ materially from those set forth in such statements and there can be no assurances that the Company will be able to continue to successfully execute on our strategic growth plan into Dauphin, Lancaster, York and Berks counties, Pennsylvania, with newer markets continuing to be receptive to our community banking model; to take advantage of market disruption; and to experience sustained growth in loans and deposits or maintain the momentum experienced to date from these actions. Factors that could cause actual results to differ from those expressed or implied by the forward looking statements include, but are not limited to: ineffectiveness of the Company's strategic growth plan due to changes in current or future market conditions; the effects of competition and how it may impact our community banking model, including industry consolidation and development of competing financial products and services; the integration of the Company's strategic acquisitions; the inability to fully achieve expected savings, efficiencies or synergies from mergers and acquisitions, or taking longer than estimated for such savings, efficiencies and synergies to be realized; changes in laws and regulations, including the Dodd-Frank Wall Street Reform and Consumer Protection Act; interest rate movements; changes in credit quality; inability to raise capital, if necessary, under favorable conditions; volatilities in the securities markets; deteriorating economic conditions; expenses associated with pending litigation and legal proceedings; and other risks and uncertainties, including those detailed in Orrstown Financial Services, Inc.'s Annual Report on Form 10-K for the year ended December 31, 2017 and Form 10-Q for the quarter ended March 31, 2018, under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” and in other filings, including Form S-4 Registration Statement for the announced merger of Mercersburg Financial Corporation into the Company, made with the Securities and Exchange Commission. The statements are valid only as of the date hereof and Orrstown Financial Services, Inc. disclaims any obligation to update this information.

The review period for subsequent events extends up to and includes the filing date of a public company’s financial statements, when filed with the Securities and Exchange Commission. Accordingly, the consolidated financial information presented in this announcement is subject to change.


####

12