Attached files

file filename
8-K - 8-K - PEOPLES FINANCIAL SERVICES CORP.pfis-20210201x8k.htm

Exhibit 99.1

NEWS RELEASE

TO BUSINESS EDITOR:

PEOPLES FINANCIAL SERVICES CORP. Reports Fourth Quarter and Record Full Year 2020 Earnings

Scranton, PA, February 1, 2021/PRNEWSWIRE/ – Peoples Financial Services Corp. (“Peoples”) (NASDAQ: PFIS), the bank holding company for Peoples Security Bank and Trust Company, today reported unaudited financial results at and for the three and twelve months ended December 31, 2020. Peoples reported net income of $8.2 million, or $1.13 per diluted share for the three months ended December 31, 2020, a 62.6% increase when compared to $5.0 million, or $0.68 per share for the comparable period of 2019. The increase in earnings over the year ago period is a result of a  $2.9 million decrease to the provision for loan losses, a $0.9 million increase to noninterest income, and a $0.6 million increase to pre-provision net interest income, offset by higher noninterest expenses of $1.1 million and a higher income tax provision of $0.9 million.

Net income for the twelve months ended December 31, 2020, totaled $29.4 million or $4.00 per diluted share, a 14.1% increase when compared to $25.7 million or $3.47 per diluted share for 2019. The increase in earnings in the 2020 twelve month period is the result of higher pre-provision net interest income of $4.3 million due primarily to lower funding costs, higher noninterest income of $1.5 million and lower noninterest expense of $0.7 million, partially offset by a $1.3 million increase to the provision for loan losses and a $1.7 million increase to the income tax provision.

In addition to evaluating its results of operations in accordance with GAAP, Peoples routinely supplements its evaluation with an analysis of certain non-GAAP financial measures, such as tangible stockholders’ equity and core net income ratios. The reported results included in this release contain items, which Peoples considers non-core, namely gains and losses incurred within the investment securities portfolio. Peoples believes the reported non-GAAP financial measures provide information useful to investors in understanding its operating performance and trends. Where non-GAAP disclosures are used in this press release, a reconciliation to the comparable GAAP measure is provided in the accompanying tables. The non-GAAP financial measures Peoples uses may differ from the non-GAAP financial measures of other financial institutions.

Core net income, which we have defined to exclude gains or losses from our investment securities portfolio, for the three months ended December 31, totaled $8.0 million and $4.9 million in 2020 and 2019, respectively. Core net income per share for the three months ended December 31, 2020 was $1.10, a 61.6% increase from $0.67 reported for the same period in 2019. Core net income in the 2020 fourth quarter excludes a pre-tax $194 thousand gain on the sale of a mortgage-backed security and a $74 thousand realized gain on the sale of an equity investment.  Core net income for 2019 excludes a $126 thousand unrealized gain on our equity investment portfolio.

Core net income for the twelve months ended December 31, 2020 was $28.6 million or $3.90 per diluted share, an 11.8% increase when compared to $25.6 million or $3.46 per diluted share for the same period of 2019. Core net income for the current period excludes a pre-tax gain of $918 thousand on the sale of debt securities and a $6 thousand loss on our equity investment portfolio. 2019 core net income was impacted by a pre-tax gain of $23 thousand on the sale of debt securities and a $132 thousand unrealized gain on our equity investment securities portfolio.

NOTABLES

Record full year 2020 net income of $29.4 million or $4.00 per diluted share.
Loans, net growth of $239.7 million since December 31, 2019, including $189.7 million of Paycheck Protection Program ("PPP") commercial loans at December 31, 2020. Excluding PPP loans, loans increased $50.0 million or 2.6% since December 31, 2019.
Loans in deferral at December 31, 2020 totaled $6.1 million or 0.3% of total outstanding loan balances, excluding PPP loans. At September 30, 2020 loans in deferral totaled $51.0 million or 2.6% of outstanding loans, and at June 30, 2020 loans in deferral totaled $330.1 million or 16.7% of total outstanding loan balances, excluding PPP loans.
Deposits grew $465.6 million or 23.6% for the twelve months ended December 31, 2020 and grew $80.2 million during the three months ended December 31, 2020.

1


Efficiency ratio improved to 56.3% for the twelve months ended December 31, 2020, compared to 59.6% in the year ago period.
Book value per share improved to $43.92 at December 31, 2020 from $40.47 at December 31, 2019, and from $43.30 at September 30, 2020.
Tangible book value per share, a non-GAAP measure, increased to $35.00 at December 31, 2020 from $31.68 at December 31, 2019, and increased 1.7% from $34.40 at September 30, 2020.
The ratio of the allowance for loan losses to total loans was 1.26% and 1.17% at December 31, 2020 and December 31, 2019, respectively. Excluding PPP loans that do not carry an allowance for losses due to a 100% government guarantee, the ratio equaled 1.38% at December 31, 2020.
Dividends declared for the twelve months ended December 31, 2020 amounted to $1.44 per share, a 5.1% increase from 2019, representing a dividend payout ratio of 36.0%.
The Company repurchased 181,600 shares, or 2.5% of its shares outstanding, during 2020 under its previously announced share repurchase program.
Opened a new community banking branch in Doylestown, Bucks County, Pennsylvania during the first quarter of 2020.

 INCOME STATEMENT REVIEW

Calculated on a fully taxable equivalent basis (“FTE”), our tax-equivalent net interest margin for the three months ended December 31, 2020 was 3.00%, a decrease of 52 basis points when compared to 3.52% for the same period in 2019.  Our tax equivalent net interest margin for the twelve months ended December 31, 2020 was 3.25%, a decrease of 33 basis points when compare to 3.58% for the twelve month period in 2019. The tax-equivalent yield on interest-earning assets decreased 81 basis points to 3.49% during the three months ended December 31, 2020 from 4.30% during the year ago period.  For the twelve months ended December 31, 2020, the tax-equivalent yield on interest-earning assets decreased 59 basis points to 3.82% from 4.41% during the corresponding period of 2019. The decrease in yield is due to lower market rates the result of the Federal Open Market Committee ("FOMC") cutting the federal funds rate by 75 basis points during the second half of 2019, and aggressive actions to cut rates 150 basis points in the first three months of 2020. The decrease in market rates resulted in lower rates on our existing adjustable rate loans and affected rates on new originations. At the same time, we experienced lower interest-bearing liability costs due to lower market rates, partially offset, however by the additional interest expense on subordinated debt we issued during the second quarter of 2020. Our cost of funds, which represents our average rate paid on total interest-bearing liabilities, decreased 39 basis points to 0.67% for the three months ended December 31, 2020 when compared to 1.06% during the year ago period.  For the twelve months ended December 31, 2020 our average rate paid on total interest-bearing liabilities was 0.79% a decrease of 33 basis points when compared to 1.12% for the same period in 2019.

Fourth Quarter 2020 Results – Comparison to Prior-Year Quarter

Tax-equivalent net interest income for the three months ended December 31, increased $0.5 million or 2.5% to $20.1 million in 2020 from $19.6 million in 2019. The increase in tax equivalent net interest income was largely due to lower interest expense of $1.1 million, as continued focus has been on lowering deposit and borrowing costs in the current and expected low market rate environment. Partially offsetting the lower interest expense, was lower interest income of $0.6 due to a negative rate variance, as asset yields continued to reprice lower. The increase to total average earning assets of $454.4 million partially offset the lower yields. PPP loans averaged $211.1 million in the three-month period ended December 31, 2020 with interest and fees totaling $1.7 million. The tax-equivalent yield on the loan portfolio decreased to 3.97% for the three months ended December 31, 2020, compared to 4.62% for the comparable period in 2019 due to lower market rates and the lower yield earned on PPP loans which carry a 1.00% interest rate. Loans, net averaged $2.2 billion for the three months ended December 31, 2020 and $1.9 billion for the comparable period in 2019. For the three months ended December 31, the tax-equivalent yield on total investments decreased to 2.25% in 2020 from 2.42% in 2019. Average investments totaled $269.7 million in 2020 and $298.3 million in 2019. Average interest-bearing liabilities increased $302.5 million for the three months ended December 31, 2020, compared to the corresponding period last year due to higher customer savings rates, strong organic deposit growth of new customer relationships and the issuance of subordinated debt.

2


For the three months ended December 31, 2020, the provision for loan losses decreased $2.9 million to $1.1 million from $4.0 million in the year ago period which experienced a high level of charge-offs related to commercial loans and specifically to a pool of small business lines of credit.

Noninterest income for the three months ended December 31, 2020 was $4.7 million compared with $3.9 million for the year ago period, an increase of $0.8 million, or 22.3%. The increased noninterest income in the current period was driven by higher mortgage banking revenue of $0.5 million due to increased refinance activity from low market rates which resulted in a higher volume of loans sold into the secondary market, and proceeds of $0.6 million from death benefits on bank owned life insurance (BOLI) policies included in the service charges, fees category.  Partially, offsetting the increases were lower fee income of $0.3 million generated in the current period from commercial loan interest rate swap transactions.  

Noninterest expense increased $0.4 million or 2.6% to $14.0 million for the three months ended December 31, 2020, from $13.6 million for the three months ended December 31, 2019. Salaries and employee benefits decreased $0.3 million or 3.7% due to lower salaries and benefits from fewer full-time equivalent employees. Occupancy and equipment expenses were higher by $0.5 million due to investments in information technology related to computer software and mobile/digital banking solutions in the current period. FDIC insurance was $0.2 million higher in the current period primarily attributed to the receipt of a credit in 2019 related to the Deposit Insurance Fund's (DIF) minimum reserve ratio assessment.

Net Income Full Year Results

Tax-equivalent net interest income for the twelve months ended December 31, increased $3.9 million or 5.1% to $81.1 million in 2020 from $77.2 million in 2019. The increase in tax equivalent net interest income was due to lower interest expense of $3.5 million, resulting from lower funding costs, and higher interest income due primarily to a $257.5 million increase in average loans for the twelve months ended December 31, 2020 when compared to the same period in 2019. PPP loans averaged $148.3 million in the twelve-month period ended December 31, 2020 with interest and fees totaling $4.1 million. The tax-equivalent yield on the loan portfolio decreased to 4.16% for the twelve months ended December 31, 2020, compared to 4.71% for the comparable period in 2019 due to lower market rates and the lower yield earned on PPP loans which carry a 1.00% interest rate. Loans, net averaged $2.1 billion for the twelve months ended December 31, 2020 and $1.9 billion for the comparable period in 2019. For the twelve months ended December 31, the tax-equivalent yield on total investments decreased to 2.36% in 2020 from 2.47% in 2019. Average investments totaled $292.7 million in 2020 and $279.4 million in 2019. Average interest-bearing liabilities increased $204.4 million for the twelve months ended December 31, 2020, compared to the corresponding period last year due to higher customer savings rates, strong organic growth of new customer relationships and the issuance of subordinated debt.

The provision for loan losses totaled $7.4 million for the twelve months ended December 31, 2020 and $6.1 million for the comparable period of 2019. The increase to the provision for the twelve months ended December 31, 2020, results from the application of our loan losses methodology which includes monitoring of our asset quality and the general economic environment to assure the allowance for loan losses is adequate to cover estimated credit losses in the loan portfolio. Changes made during the first six months of 2020 to the qualitative factors, which related to economic decline resulting from the adverse impact of the COVID-19 crisis, was the primary reason for the higher provision.

Noninterest income for the twelve months ended December 31, 2020 was $16.6 million compared with $15.1 million for the year ago period, an increase of $1.5 million, or 10.1%. The increased noninterest income in the current period was driven by higher mortgage banking revenue of $1.0 million due to increased refinance activity from low market rates which resulted in a higher volume of loans sold into the secondary market, an increase of $0.9 million in net gains on the sale of investment securities, proceeds of $0.6 million from death benefits on BOLI policies, and higher fee income of $0.5 million generated from commercial loan interest rate swap transactions. Partially, offsetting the increases were lower service charges on consumer and commercial deposit accounts of $0.8 million, and lower wealth management and merchant revenue due to a reduction in volumes related to COVID-19.

Noninterest expense for the twelve months ended December 31, 2020 was $54.8 million, a $0.8 million or 1.4% decrease from $55.6 million during the year ago period.  The decrease was due to lower salaries and employee benefits in the current period of $1.2 million or 3.9% due to an increase to deferred loan origination cost benefit of $1.6 million related to the origination of PPP loans during the three months ended June 30, 2020, and lower other expenses of $0.3 million related to lower advertising expenses and bank travel and entertainment expenses due to COVID-19.  Partially offsetting the decreases, were increases to occupancy and equipment expenses of $0.9 million from investments in information technology related to computer software and mobile/digital banking solutions.

3


 BALANCE SHEET REVIEW

At December 31, 2020, total assets, loans and deposits were $2.9 billion, $2.2 billion and $2.4 billion, respectively. Loans, net increased $239.8 million from December 31, 2019. The growth in loans was primarily in commercial and industrial loans resulting from our participation in the SBA's administered PPP, and to a lesser extent in commercial real estate loans. Since the establishment of the PPP during the second quarter of 2020 we originated $217.5 million in PPP loans, the majority of which were to existing customers and had initial terms of twenty-four months. Customers have started applying for forgiveness of these loans to the SBA, and through December 31, 2020, $27.8 million has been approved and forgiven. We expect a significant decline in these loan balances during the first six months of 2021 as our commercial customers are expected to continue to apply for and receive full or partial forgiveness of their loans under the PPP program. Total deposits increased $465.6 million or 23.6% from December 31, 2019 due to organic growth of customer relationships throughout all our markets, higher customer savings rates, and PPP loan proceeds retained coupled with additional deposits by our commercial borrowers. Non-interest bearing deposits increased $159.2 million or 34.4% and interest-bearing deposits increased $306.4 million or 20.3% during the twelve months ended December 31, 2020. Total investments were $303.3 million at December 31, 2020, including $296.0 million securities classified as available-for-sale and $7.2 million classified as held-to-maturity.

During June 2020, we issued $33.0 million aggregate principal amount of subordinated notes due 2030 (the "2020 Notes"), to accredited investors in a private placement.  The 2020 Notes are intended to be treated as Tier 2 capital for regulatory capital purposes.  The 2020 Notes bear interest at a rate of 5.375% per year for the first five years and then will float based on a benchmark rate, provided that the interest rate applicable to the outstanding principal balance during the period the 2020 Notes are floating will at no time be less than 4.75%. 

Stockholders' equity equaled $316.9 million or $43.92 per share at December 31, 2020, and $299.0 million or $40.47 per share at December 31, 2019. Tangible stockholders' equity improved to $35.00 per share at December 31, 2020, from $31.68 per share at December 31, 2019. Dividends declared for the twelve months ended December 31, 2020 amounted to $1.44 per share, a 5.1% increase from 2019, representing a dividend payout ratio of 36.0%.

ASSET QUALITY REVIEW

Nonperforming assets were $10.5 million or 0.48% of loans, net and foreclosed assets at December 31, 2020, compared to $10.5 million or 0.54% of loans, net and foreclosed assets at December 31, 2019, and $11.4 million or 0.52% of loans, net and foreclosed assets at September 30, 2020. The decrease in non-performing assets from the linked quarter was mainly due to the partial charge-off of a non-accrual commercial loan which was paid-off in January 2021, and payments received on other non-performing loans.  Our allowance for loan losses increased $4.7 million or 20.6% in 2020, due largely to the adjustment during the first six months of 2020 of qualitative factors in our allowance for loan losses methodology, which reflected economic decline due to COVID-19's adverse impact on economic and business operating conditions. The allowance for loan losses equaled $27.3 million or 1.26% of loans, net at December 31, 2020 compared to $22.7 million or 1.17% of loans, net, at December 31, 2019. Excluding PPP loans that do not carry an allowance for losses due to a 100% government guarantee, the ratio equaled 1.38% at December 31, 2020. Loans charged-off, net of recoveries, for the twelve months ended December 31, 2020, equaled $2.7 million or 0.13% of average loans, compared to $4.8 million or 0.26% of average loans for the comparable period last year.  The decrease in charge-offs was due to higher commercial loan charge-offs, including $2.3 million of small business lines of credit originated in our Greater Delaware Valley market, in the year ago period.

Impact of COVID-19

Operationally, as COVID-19 events unfold, our continued priority is the health and safety of our customers and employees.  Our management team continues to modify and enhance strategies and protocols intended to protect our workforce and customers, maintain services for customers, assure the functional continuity of our operating systems, controls and processes, and mitigate financial risks posed by changing market conditions. We have followed the recommendations of our state governments as to conducting business and have maintained safety protocols.  Currently we have found it necessary to temporarily limit our branch locations to drive-up services, with lobby access available by appointment only.

From a lending perspective, organic loan growth, with the exception of PPP loans, slowed during 2020 as we focused on managing our existing portfolio. We have participated in the Coronavirus Aid, Relief and Economic Security Act ("CARES Act"), Paycheck Protection Program, a $350 billion specialized low-interest loan program funded by the

4


U.S. Treasury Department and administered by the U.S. Small Business Administration. The PPP provides borrower guarantees for lenders, as well as loan forgiveness incentives for borrowers that utilize the loan proceeds to cover employee compensation-related business operating costs. Our loan officers guided our commercial customers through the application process and now are guiding them through the forgiveness process. During 2020, we had approved 1,450 PPP loans totaling $217.5 million. Substantially all of the loans were made to existing customers, funded under the two year PPP loan program, and the loan proceeds initially were deposited with our institution. At origination, loan fee income totaled $7.0 million and is being earned primarily over the 24-month duration of the loans as a part of the loan yield. PPP loan forgiveness commenced during the fourth quarter of 2020 with $27.8 million being received.  We expect the majority of the remaining $189.7 million to be forgiven during 2021.  At December 31, 2020, $4.0 million of fees remain to be earned in future periods and may be accelerated based on the timing of forgiveness of PPP loans by the SBA.  In addition, the Company is participating in the 2021 second round of PPP lending and has received approval by the SBA on 273 applications totaling $46.2 million.  The loans are expected to close during January and February. 

From a credit risk perspective, we have taken actions to identify and assess our COVID-19 related credit exposures based on asset class and borrower type. From the onset of the crisis, we worked to proactively monitor our loan portfolio by contacting many of our borrowers to evaluate the impact of the pandemic on them, their businesses and the underlying collateral for our loans. The Company implemented a customer payment deferral program to assist both consumer and business borrowers that may be experiencing financial hardship due to COVID-19 related challenges. For borrowers who received a loan payment deferral we are working with the borrowers to evaluate the potential for further deterioration of credit quality at the end of the deferral period. We evaluated our commercial loan and commercial real estate loan portfolios to identify those loans in industries that are most at risk or where other information indicates the borrower may be significantly impacted by the effects of COVID-19. The Company granted payment deferral requests for up to six months to a total of 481 commercial loans with outstanding loan balances of $306.9 million and to 505 consumer loans with outstanding balances of $23.3 million. At December 31, 2020, the majority of loans are no longer in deferral as borrowers have begun to make their regular payments.  Outstanding loan balances remaining in deferral at December 31, 2020 totaled $6.1 million, a decrease of $324.0 million from the $330.1 million in deferral at June 30, 2020.  As a percentage of total loan balances, excluding PPP loans, loans in deferral represented 0.6% of loans outstanding at December 31, 2020 compared to 16.7% of loans outstanding at June 30, 2020.  At December 31, 2020, commercial loan balances remaining in deferral total $5.8 million while consumer loans total $0.3 million. Loan deferrals and modifications have been executed consistent with the guidelines of the CARES Act. Pursuant to the CARES Act, loan deferrals are not included in our nonperforming loans disclosed above. Loans in deferral status will continue to accrue interest during the deferral period unless otherwise classified as nonperforming.

Our Asset Liability Management Committee meets to review our capital adequacy and liquidity contingency funding plan due to the high degree of uncertainty around the magnitude and duration of the economic impact of the COVID-19 pandemic. The Company's capital planning and capital management activities, coupled with its historically strong earnings performance and prudent dividend practices, have allowed us to build strong capital reserves. Because of the uncertain economic impact of COVID-19, however, during the second quarter of 2020 the Company issued $33.0 million aggregate principal amount 5.375% fixed-to-floating rate subordinated notes due June 2030.  The notes are intended to qualify as Tier 2 capital for regulatory purposes. At December 31, 2020, all of the Company's regulatory capital ratios exceeded all well-capitalized thresholds.

Additionally, the Company's liquidity position remains strong. At December 31, 2020, the Company's cash and due from banks balances, which include federal funds sold, were $228.2 million and we maintained $156.6 million of availability at the Federal Reserve Bank's discount window.  We may also utilize the Federal Reserve's Paycheck Protection Program Liquidity Facility ("PPPLF") by pledging the PPP loans as collateral; at December 31, 2020, $189.7 million would be available to borrow for a term equal to the maturity date of the loans pledged.  The Company also maintains an available-for-sale investment securities portfolio, comprised primarily of highly liquid U.S.Treasury and U.S. agency securities, highly-rated municipal securities and U.S. agency-backed mortgage backed securities. This portfolio serves as a ready source of liquidity and capital. At December 31, 2020, the Company's available-for-sale investment securities portfolio totaled $296.0 million, $233.4 million of which was unencumbered. Net unrealized gains on the portfolio were $9.7 million. The Bank's unused borrowing capacity at the Federal Home Loan Bank of Pittsburgh at December 31, 2020 was $523.6 million.

The COVID-19 crisis is expected to continue to impact the Company's financial results, as well as demand for its products and services during 2021 and potentially beyond. The short and long-term implications of the COVID-19 crisis, and related monetary and fiscal stimulus measures, on our future revenues, earnings results, allowance for loan losses, capital reserves, and liquidity are uncertain at this time.

5


About Peoples:

Peoples Financial Services Corp. is the parent company of Peoples Security Bank and Trust Company, a community bank serving Bucks, Lackawanna, Lebanon, Lehigh, Luzerne, Monroe, Montgomery, Northampton, Schuylkill, Susquehanna, and Wyoming Counties in Pennsylvania and Broome County in New York through 26 offices. Each office, interdependent with the community, offers a comprehensive array of financial products and services to individuals, businesses, not-for-profit organizations and government entities. Peoples’ business philosophy includes offering direct access to senior management and other officers and providing friendly, informed and courteous service, local and timely decision making, flexible and reasonable operating procedures and consistently applied credit policies.

SOURCE: Peoples Financial Services Corp.

/Contact: 

MEDIA/INVESTORS, Marie L. Luciani, Investor Relations Officer, 570.346.7741 or marie.luciani@psbt.com

Co:

Peoples Financial Services Corp.

St:

Pennsylvania

In:

Fin

Safe Harbor 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 Peoples Financial Services Corp. and Peoples Security Bank and Trust Company (collectively, “Peoples”) that are considered “forward-looking statements” as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. 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, Peoples claims the protection of the statutory safe harbors for forward-looking statements.

Peoples cautions 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; the unfolding COVID-19 crisis and the governmental responses to the crisis; 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; our ability to identify and address cyber-security risks and other economic, competitive, governmental, regulatory and technological factors affecting Peoples’ operations, pricing, products and services and other factors that may be described in Peoples’ Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission from time to time.

In addition to these risks, acquisitions and business combinations, 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 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, Peoples assumes 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.

[TABULAR MATERIAL FOLLOWS]

6


Summary Data

Peoples Financial Services Corp.

Five Quarter Trend

(In thousands, except share and per share data)

  

Dec 31

  

Sept 30

  

June 30

  

Mar 31

  

Dec 31

 

2020

2020

2020

2020

2019

 

Key performance data:

Share and per share amounts:

Net income

$

1.13

$

1.14

$

1.03

$

0.72

$

0.68

Core net income (1)

$

1.10

$

1.09

$

1.03

$

0.70

$

0.67

Cash dividends declared

$

0.36

$

0.36

$

0.36

$

0.36

$

0.35

Book value

$

43.92

$

43.30

$

42.55

$

41.68

$

40.47

Tangible book value (1)

$

35.00

$

34.40

$

33.74

$

32.86

$

31.68

Market value:

High

$

40.40

$

39.38

$

39.40

$

50.10

$

53.43

Low

$

34.47

$

32.51

$

30.24

$

35.60

$

44.46

Closing

$

36.76

$

34.76

$

38.19

$

39.74

$

50.35

Market capitalization

$

265,231

$

251,743

$

280,042

$

291,820

$

372,010

Common shares outstanding

 

7,215,202

 

7,242,326

 

7,332,856

 

7,343,240

 

7,388,480

Selected ratios:

Return on average stockholders’ equity

 

10.32

 

10.58

 

9.87

 

7.05

 

6.69

Core return on average stockholders’ equity (1)

 

10.05

 

10.12

 

9.83

 

6.90

 

6.55

Return on average tangible stockholders’ equity

 

12.96

 

13.34

 

12.49

 

8.99

 

8.55

Core return on average tangible stockholders’ equity (1)

 

12.62

 

12.76

 

12.44

 

8.79

 

8.38

Return on average assets

 

1.13

%

 

1.21

%

 

1.13

%

 

0.86

%

 

0.83

%

Core return on average assets (1)

 

1.10

 

1.16

 

1.12

 

0.84

 

0.81

Stockholders’ equity to total assets

 

10.99

 

11.18

 

11.56

 

12.03

 

12.08

Efficiency ratio (2)

 

56.35

 

55.94

 

54.01

 

57.88

 

57.63

Nonperforming assets to loans, net, and foreclosed assets

 

0.48

 

0.52

 

0.62

 

0.60

 

0.54

Net charge-offs to average loans, net

 

0.05

 

0.26

 

0.10

 

0.10

 

0.78

Allowance for loan losses to loans, net

 

1.26

 

1.21

 

1.24

 

1.27

 

1.17

Interest-bearing assets yield (FTE) (3)

 

3.49

 

3.73

 

3.90

 

4.25

 

4.30

Cost of funds

 

0.67

 

0.76

 

0.75

 

1.01

 

1.06

Net interest spread (FTE) (3)

 

2.81

 

2.97

 

3.15

 

3.24

 

3.24

Net interest margin (FTE) (3)

 

3.00

 

3.19

 

3.36

 

3.50

 

3.52

(1)See Reconciliation of Non-GAAP financial measures.
(2)Total noninterest expense less amortization of intangible assets divided by tax-equivalent net interest income and noninterest income less net gains(losses) on investment securities available-for-sale.
(3)Tax-equivalent adjustments were calculated using the federal statutory tax rate prevailing during the indicated periods of 21%.

7


Peoples Financial Services Corp.

Consolidated Statements of Income

(In thousands, except per share data)

    

Dec 31

    

Dec 31

 

Year Ended

2020

2019

 

Interest income:

Interest and fees on loans:

Taxable

$

83,683

$

82,488

Tax-exempt

 

3,736

 

4,309

Interest and dividends on investment securities:

Taxable

 

5,334

 

4,435

Tax-exempt

 

1,178

 

1,878

Dividends

 

97

 

84

Interest on interest-bearing deposits in other banks

 

31

 

65

Interest on federal funds sold

 

66

 

122

Total interest income

 

94,125

 

93,381

Interest expense:

Interest on deposits

 

11,739

 

14,995

Interest on short-term borrowings

 

848

 

1,642

Interest on long-term debt

 

702

 

1,231

Interest on subordinated debt

1,035

Total interest expense

 

14,324

 

17,868

Net interest income

 

79,801

 

75,513

Provision for loan losses

 

7,400

 

6,100

Net interest income after provision for loan losses

 

72,401

 

69,413

Noninterest income:

Service charges, fees, commissions

 

6,809

 

7,236

Merchant services income

 

824

 

973

Commissions and fees on fiduciary activities

 

2,125

 

2,087

Wealth management income

 

1,282

 

1,524

Mortgage banking income

 

1,595

 

600

Bank owned life insurance income

 

774

 

755

Interest rate swap revenue

2,321

1,790

Net gain (loss) on investment securities

 

(6)

 

132

Net gain on sale of investment securities available-for-sale

918

23

Total noninterest income

 

16,642

 

15,120

Noninterest expense:

Salaries and employee benefits expense

 

30,135

 

31,374

Net occupancy and equipment expense

 

12,840

 

11,911

Amortization of intangible assets

 

606

 

730

Other expenses

 

11,287

 

11,627

Total noninterest expense

 

54,868

 

55,642

Income before income taxes

 

34,175

 

28,891

Provision for income tax expense

 

4,821

 

3,155

Net income

$

29,354

$

25,736

Other comprehensive income:

Unrealized gain on investment securities available-for-sale

$

8,779

$

5,109

Reclassification adjustment for gains included in net income

 

(918)

 

(23)

Change in pension liability

(1,398)

639

Change in derivative fair value

315

441

Income tax related to other comprehensive income

 

1,424

 

1,295

Other comprehensive income, net of income taxes

 

5,354

 

4,871

Comprehensive income

$

34,708

$

30,607

Share and per share amounts:

Net income - basic

$

4.02

$

3.48

Net income - diluted

4.00

3.47

Cash dividends declared

$

1.44

$

1.37

Average common shares outstanding - basic

 

7,304,956

 

7,395,429

Average common shares outstanding - diluted

7,337,843

7,412,369

8


Peoples Financial Services Corp.

Consolidated Statements of Income

(In thousands, except per share data)

    

Dec 31

    

Sept 30

    

June 30

    

Mar 31

    

Dec 31

 

Three months ended

2020

2020

2020

2020

2019

 

Interest income:

Interest and fees on loans:

Taxable

$

20,705

$

20,901

$

21,160

$

20,917

$

20,804

Tax-exempt

 

888

 

876

 

941

 

1,031

 

1,035

Interest and dividends on investment securities available-for-sale:

Taxable

 

1,111

 

1,250

 

1,420

 

1,548

 

1,308

Tax-exempt

 

304

 

280

 

295

 

299

 

385

Dividends

 

26

 

23

 

25

 

23

 

24

Interest on interest-bearing deposits in other banks

 

4

 

4

 

5

 

24

 

15

Interest on federal funds sold

 

47

 

12

 

6

 

 

45

Total interest income

 

23,085

23,346

23,852

 

23,842

 

23,616

Interest expense:

Interest on deposits

 

2,614

 

2,758

 

2,864

 

3,503

 

3,905

Interest on short-term borrowings

 

91

 

82

 

102

 

573

 

151

Interest on long-term debt

 

127

 

139

 

231

 

205

 

308

Interest on subordinated debt

444

443

148

Total interest expense

 

3,276

 

3,422

 

3,345

 

4,281

 

4,364

Net interest income

 

19,809

 

19,924

 

20,507

 

19,561

 

19,252

Provision for loan losses

 

1,050

 

1,050

 

1,800

 

3,500

 

4,000

Net interest income after provision for loan losses

 

18,759

18,874

18,707

 

16,061

 

15,252

Noninterest income:

Service charges, fees, commissions

 

2,187

 

1,584

 

1,433

 

1,605

 

1,730

Merchant services income

 

101

 

137

 

472

 

114

 

136

Commissions and fees on fiduciary activities

 

551

 

575

 

493

 

506

 

519

Wealth management income

 

392

 

272

 

231

 

387

 

382

Mortgage banking income

 

658

 

488

 

312

 

137

 

143

Bank owned life insurance income

 

202

 

192

 

193

 

187

 

188

Interest rate swap revenue

374

1,228

249

470

646

Net gain (loss) on investment securities

76

2

39

(123)

126

Net gain on sale of investment securities available-for-sale

194

457

267

Total noninterest income

 

4,735

4,935

3,422

 

3,550

 

3,870

Noninterest expense:

Salaries and employee benefits expense

 

7,400

 

7,831

 

7,048

 

7,856

 

7,686

Net occupancy and equipment expense

 

3,588

 

3,131

 

3,042

 

3,079

 

3,104

Amortization of intangible assets

 

144

 

154

 

154

 

154

 

173

Other expenses

 

2,869

 

2,858

 

2,998

 

2,562

 

2,681

Total noninterest expense

 

14,001

 

13,974

 

13,242

 

13,651

 

13,644

Income before income taxes

 

9,493

 

9,835

 

8,887

 

5,960

 

5,478

Income tax expense

 

1,308

 

1,523

 

1,311

 

679

 

446

Net income

$

8,185

$

8,312

$

7,576

$

5,281

$

5,032

Other comprehensive income:

Unrealized gain (loss) on investment securities available-for-sale

$

(305)

$

(639)

$

2,094

$

7,629

$

(102)

Reclassification adjustment for gains included in net income

(194)

(457)

(267)

Change in pension liability

(1,398)

639

Change in derivative fair value

(41)

(137)

(543)

1,036

(218)

Income tax related to other comprehensive income

 

(407)

 

(260)

 

326

 

1,765

 

67

Other comprehensive income, net of income taxes

 

(1,531)

 

(973)

 

1,225

 

6,633

 

252

Comprehensive income

$

6,654

$

7,339

$

8,801

$

11,914

$

5,284

Share and per share amounts:

Net income - basic

$

1.13

$

1.14

$

1.03

$

0.72

$

0.68

Net income - diluted

1.13

1.14

1.03

0.71

0.68

Cash dividends declared

$

0.36

$

0.36

$

0.36

$

0.36

$

0.35

Average common shares outstanding - basic

 

7,222,810

 

7,277,189

 

7,341,636

 

7,379,438

 

7,388,488

Average common shares outstanding - diluted

7,257,874

7,312,253

7,376,700

7,405,703

7,410,899

9


Peoples Financial Services Corp.

Details of Net Interest and Net Interest Margin

(In thousands, fully taxable equivalent basis)

    

Dec 31

    

Sept 30

    

June 30

    

Mar 31

    

Dec 31

 

Three months ended

2020

2020

2020

2020

2019

 

Net interest income:

Interest income

Loans, net:

Taxable

$

20,705

$

20,901

$

21,160

$

20,917

$

20,804

Tax-exempt

 

1,124

 

1,109

 

1,191

 

1,305

 

1,311

Total loans, net

 

21,829

22,010

22,351

 

22,222

 

22,115

Investments:

Taxable

 

1,137

 

1,273

 

1,445

 

1,571

 

1,332

Tax-exempt

 

385

 

354

 

374

 

378

 

487

Total investments

 

1,522

 

1,627

 

1,819

 

1,949

 

1,819

Interest on interest-bearing balances in other banks

 

4

 

4

 

5

 

24

 

15

Federal funds sold

 

47

 

12

 

6

 

 

45

Total interest income

 

23,402

23,653

24,181

 

24,195

 

23,994

Interest expense:

Deposits

 

2,614

 

2,758

 

2,864

 

3,503

 

3,905

Short-term borrowings

 

91

 

82

 

102

 

573

 

151

Long-term debt

 

127

 

139

 

231

 

205

 

308

Subordinated debt

444

443

148

Total interest expense

 

3,276

 

3,422

 

3,345

 

4,281

 

4,364

Net interest income

$

20,126

$

20,231

$

20,836

$

19,914

$

19,630

Loans, net:

Taxable

 

3.98

%  

 

4.04

%  

 

4.19

%  

 

4.60

%  

 

4.67

%

Tax-exempt

 

3.80

%  

 

3.70

%  

 

3.75

%  

 

3.88

%  

 

3.88

%

Total loans, net

 

3.97

%  

 

4.02

%  

 

4.16

%  

 

4.55

%  

 

4.62

%

Investments:

Taxable

 

2.03

%  

 

2.09

%  

 

2.24

%  

 

2.36

%  

 

2.29

%

Tax-exempt

 

3.30

%  

 

3.56

%  

 

3.46

%  

 

3.10

%  

 

2.88

%

Total investments

 

2.25

%  

 

2.30

%  

 

2.41

%  

 

2.48

%  

 

2.42

%

Interest-bearing balances with banks

 

0.06

%  

 

0.08

%  

 

0.16

%  

 

1.17

%  

 

1.12

%

Federal funds sold

 

0.10

%  

 

0.11

%  

 

0.14

%  

 

 

1.85

%

Total interest-bearing assets

 

3.49

%  

 

3.73

%  

 

3.90

%  

 

4.25

%  

 

4.30

%

Interest expense:

Deposits

 

0.57

%  

 

0.65

%  

 

0.72

%  

 

0.92

%  

 

1.00

%

Short-term borrowings

 

0.72

%  

 

0.65

%  

 

0.44

%  

 

1.62

%  

 

2.00

%

Long-term debt

 

2.70

%  

 

2.59

%  

 

1.13

%  

 

2.54

%  

 

2.52

%

Subordinated debt

5.38

%  

5.37

%  

5.38

%  

Total interest-bearing liabilities

 

0.67

%  

 

0.76

%  

 

0.75

%  

 

1.01

%  

 

1.06

%

Net interest spread

 

2.81

%  

 

2.97

%  

 

3.15

%  

 

3.24

%  

 

3.24

%

Net interest margin

 

3.00

%  

 

3.19

%  

 

3.36

%  

 

3.50

%  

 

3.52

%

10


Peoples Financial Services Corp.

Consolidated Balance Sheets

(In thousands)

    

Dec 31

    

Sept 30

    

June 30

    

Mar 31

    

Dec 31

 

At period end

2020

2020

2020

2020

2019

 

Assets:

Cash and due from banks

$

29,287

$

42,940

$

27,146

$

22,181

$

26,943

Interest-bearing balances in other banks

 

15,905

 

20,972

 

14,788

 

13,146

 

4,210

Federal funds sold

183,000

102,300

10,000

Investment securities:

Available-for-sale

 

295,911

 

247,404

 

287,709

 

302,884

 

330,478

Equity investments carried at fair value

 

138

 

341

 

338

 

299

 

423

Held-to-maturity

 

7,225

 

7,297

 

7,401

 

7,520

 

7,656

Loans held for sale

 

837

 

2,161

 

1,939

 

270

 

986

Loans, net

 

2,177,982

 

2,188,463

 

2,181,909

 

2,023,155

 

1,938,240

Less: allowance for loan losses

 

27,344

 

26,584

 

26,957

 

25,686

 

22,677

Net loans

 

2,150,638

 

2,161,879

 

2,154,952

 

1,997,469

 

1,915,563

Premises and equipment, net

 

47,045

 

47,926

 

48,378

 

48,619

 

47,932

Accrued interest receivable

 

8,255

 

8,595

 

8,368

 

7,283

 

6,981

Goodwill

 

63,370

 

63,370

 

63,370

 

63,370

 

63,370

Other intangible assets, net

 

960

 

1,104

 

1,257

 

1,411

 

1,565

Other assets

 

81,231

 

99,373

 

74,778

 

79,320

 

69,220

Total assets

$

2,883,802

$

2,805,662

$

2,700,424

$

2,543,772

$

2,475,327

Liabilities:

Deposits:

Noninterest-bearing

$

622,475

$

579,196

$

575,206

$

467,315

$

463,238

Interest-bearing

 

1,814,638

 

1,777,688

 

1,634,918

 

1,542,680

 

1,508,251

Total deposits

 

2,437,113

 

2,356,884

 

2,210,124

 

2,009,995

 

1,971,489

Short-term borrowings

 

50,000

 

50,000

 

50,000

 

164,150

 

152,150

Long-term debt

 

14,769

 

20,269

 

60,938

 

32,250

 

32,733

Subordinated debt

33,000

33,000

33,000

Accrued interest payable

 

736

 

1,289

 

872

 

1,336

 

1,277

Other liabilities

 

31,307

 

30,597

 

33,446

 

29,978

 

18,668

Total liabilities

 

2,566,925

2,492,039

2,388,380

 

2,237,709

 

2,176,317

Stockholders’ equity:

Common stock

 

14,414

 

14,468

 

14,649

 

14,670

 

14,777

Capital surplus

 

129,291

 

130,038

 

133,002

 

133,159

 

135,251

Retained earnings

 

171,023

 

165,437

 

159,739

 

154,806

 

152,187

Accumulated other comprehensive gain (loss)

 

2,149

 

3,680

 

4,654

 

3,428

 

(3,205)

Total stockholders’ equity

 

316,877

 

313,623

 

312,044

 

306,063

 

299,010

Total liabilities and stockholders’ equity

$

2,883,802

$

2,805,662

$

2,700,424

$

2,543,772

$

2,475,327

11


Peoples Financial Services Corp.

Consolidated Balance Sheets

(In thousands)

    

Dec 31

    

Sept 30

    

June 30

    

Mar 31

    

Dec 31

 

Average quarterly balances

2020

2020

2020

2020

2019

 

Assets:

Loans, net:

Taxable

$

2,068,600

$

2,059,357

$

2,032,852

$

1,830,455

$

1,766,373

Tax-exempt

 

117,650

 

119,202

 

127,624

 

135,260

 

134,040

Total loans, net

 

2,186,250

2,178,559

2,160,476

 

1,965,715

 

1,900,413

Investments:

Taxable

 

223,333

 

241,904

 

260,160

 

267,179

 

231,079

Tax-exempt

 

46,361

 

39,591

 

43,466

 

49,046

 

67,208

Total investments

 

269,694

 

281,495

 

303,626

 

316,225

 

298,287

Interest-bearing balances with banks

 

26,232

 

20,250

 

12,595

 

8,263

 

5,317

Federal funds sold

 

185,874

 

45,439

 

17,480

 

 

9,629

Total interest-bearing assets

 

2,668,050

 

2,525,743

 

2,494,177

 

2,290,203

 

2,213,646

Other assets

 

204,348

 

199,433

 

210,017

 

193,507

 

192,121

Total assets

$

2,872,398

$

2,725,176

$

2,704,194

$

2,483,710

$

2,405,767

Liabilities and stockholders’ equity:

Deposits:

Interest-bearing

$

1,829,248

$

1,690,440

$

1,605,841

$

1,524,265

$

1,549,978

Noninterest-bearing

 

596,880

 

587,448

 

574,194

 

462,508

 

459,248

Total deposits

 

2,426,128

 

2,277,888

 

2,180,035

 

1,986,773

 

2,009,226

Short-term borrowings

 

50,000

 

50,038

 

93,447

 

142,121

 

30,018

Long-term debt

 

18,699

 

21,354

 

82,117

 

32,477

 

48,468

Subordinated debt

33,000

33,000

11,074

Other liabilities

 

28,946

 

30,454

 

28,798

 

21,096

 

19,452

Total liabilities

 

2,556,773

2,412,734

2,395,471

 

2,182,467

 

2,107,164

Stockholders’ equity

 

315,625

 

312,442

 

308,723

 

301,243

 

298,603

Total liabilities and stockholders’ equity

$

2,872,398

$

2,725,176

$

2,704,194

$

2,483,710

$

2,405,767

12


Peoples Financial Services Corp.

Asset Quality Data

(In thousands)

    

Dec 31

    

Sept 30

    

June 30

    

Mar 31

    

Dec 31

 

2020

2020

2020

2020

2019

 

At quarter end

Nonperforming assets:

Nonaccrual/restructured loans

$

9,799

$

10,692

$

12,214

$

10,760

$

9,699

Accruing loans past due 90 days or more

 

71

 

52

 

291

 

423

 

378

Foreclosed assets

 

632

 

649

 

964

 

903

 

450

Total nonperforming assets

$

10,502

$

11,393

$

13,469

$

12,086

$

10,527

Three months ended

Allowance for loan losses:

Beginning balance

$

26,584

$

26,957

$

25,686

$

22,677

$

22,392

Charge-offs

 

522

 

1,542

 

617

 

798

 

3,809

Recoveries

 

232

 

119

 

88

 

307

 

94

Provision for loan losses

 

1,050

 

1,050

 

1,800

 

3,500

 

4,000

Ending balance

$

27,344

$

26,584

$

26,957

$

25,686

$

22,677

13


Peoples Financial Services Corp.

Reconciliation of Non-GAAP Financial Measures

(In thousands, except share and per share data)

    

Dec 31

    

Sept 30

June 30

    

Mar 31

    

Dec 31

 

Three months ended

2020

2020

2020

2020

2019

 

Core net income per share:

Net income GAAP

$

8,185

$

8,312

$

7,576

$

5,281

$

5,032

Adjustments:

Less: gain on investment securities

(270)

(459)

(39)

(144)

(126)

Add: gain on investment securities tax adjustment

57

96

8

30

26

Net income Core

$

7,972

$

7,949

$

7,545

$

5,167

$

4,932

Average common shares outstanding - basic

 

7,222,810

 

7,277,189

 

7,341,636

 

7,379,438

 

7,388,488

Core net income per share

$

1.10

$

1.09

$

1.03

$

0.70

$

0.67

Tangible book value:

Total stockholders’ equity

$

316,877

$

313,623

$

312,044

$

306,063

$

299,010

Less: Goodwill

 

63,370

 

63,370

 

63,370

 

63,370

 

63,370

Less: Other intangible assets, net

 

960

 

1,104

 

1,257

 

1,411

 

1,565

Total tangible stockholders’ equity

$

252,547

$

249,149

$

247,417

$

241,282

$

234,075

Common shares outstanding

 

7,215,202

 

7,242,326

 

7,332,856

 

7,343,240

 

7,388,480

Tangible book value per share

$

35.00

$

34.40

$

33.74

$

32.86

$

31.68

Core return on average stockholders’ equity:

Net income GAAP

$

8,185

$

8,312

$

7,576

$

5,281

$

5,032

Adjustments:

Less: gain on investment securities

(270)

(459)

(39)

(144)

(126)

Add: gain on investment securities tax adjustment

57

96

8

30

26

Net income Core

$

7,972

$

7,949

$

7,545

$

5,167

$

4,932

Average stockholders’ equity

$

315,625

$

312,442

$

308,723

$

301,243

$

298,603

Core return on average stockholders’ equity

 

10.05

%  

 

10.12

%  

 

9.83

%  

 

6.90

%  

 

6.55

%

Return on average tangible equity:

Net income GAAP

$

8,185

$

8,312

$

7,576

$

5,281

$

5,032

Average stockholders’ equity

$

315,625

$

312,442

$

308,723

$

301,243

$

298,603

Less: average intangibles

 

64,402

 

64,551

 

64,704

 

64,879

 

65,022

Average tangible stockholders’ equity

$

251,223

$

247,891

$

244,019

$

236,364

$

233,581

Return on average tangible stockholders’ equity

 

12.96

%  

 

13.34

%  

 

12.49

%  

 

8.99

%  

 

8.55

%

Core return on average tangible stockholders’ equity:

Net income GAAP

$

8,185

$

8,312

$

7,576

$

5,281

$

5,032

Adjustments:

Less: gain on investment securities

(270)

(459)

(39)

(144)

(126)

Add: gain on investment securities tax adjustment

57

96

8

30

26

Net income Core

$

7,972

$

7,949

$

7,545

$

5,167

$

4,932

Average stockholders’ equity

$

315,625

$

312,442

$

308,723

$

301,243

$

298,603

Less: average intangibles

 

64,402

64,551

64,704

 

64,879

 

65,022

Average tangible stockholders’ equity

$

251,223

$

247,891

$

244,019

$

236,364

$

233,581

Core return on average tangible stockholders’ equity

 

12.62

%  

 

12.76

%  

 

12.44

%  

 

8.79

%  

 

8.38

%

Core return on average assets:

Net income GAAP

$

8,185

$

8,312

$

7,576

$

5,281

$

5,032

Adjustments:

Less: (gain) loss on investment securities

(270)

(459)

(39)

(144)

(126)

Add: (gain) loss on investment securities tax adjustment

57

96

8

30

26

Net income Core

$

7,972

$

7,949

$

7,545

$

5,167

$

4,932

Average assets

$

2,872,398

$

2,725,176

$

2,704,194

$

2,483,710

$

2,405,767

Core return on average assets

 

1.10

%  

 

1.16

%  

 

1.12

%  

 

0.84

%  

 

0.81

%

14


Peoples Financial Services Corp.

Reconciliation of Non-GAAP Financial Measures

(In thousands, except share and per share data)

    

Dec 31

    

Dec 31

 

Year Ended

2020

2019

 

Core net income per share:

Net income (GAAP)

$

29,354

$

25,736

Adjustments:

Less: Gain on investment securities

 

(912)

 

(155)

Add: Gain on investment securities tax adjustment

192

 

33

Net income Core

$

28,634

$

25,614

Average basic common shares outstanding

 

7,304,956

 

7,395,429

Average diluted common shares outstanding

7,337,843

7,412,369

Core net income per share - basic

$

3.92

$

3.46

Core net income per share - diluted

$

3.90

$

3.46

15


Peoples Financial Services Corp.

Reconciliation of Non-GAAP Financial Measures

(In thousands, except share and per share data)

The following table reconciles the non-GAAP financial measures of FTE net interest income for the three and twelve months ended December 31, 2020 and 2019:

Three months ended December 31

    

2020

    

2019

    

Interest income (GAAP)

$

23,085

$

23,616

Adjustment to FTE

 

317

 

377

Interest income adjusted to FTE (non-GAAP)

 

23,402

 

23,993

Interest expense

 

3,276

 

4,364

Net interest income adjusted to FTE (non-GAAP)

$

20,126

$

19,629

Twelve months ended December 31

    

2020

    

2019

Interest income (GAAP)

$

94,125

$

93,381

Adjustment to FTE

 

1,306

 

1,644

Interest income adjusted to FTE (non-GAAP)

 

95,431

 

95,025

Interest expense

 

14,324

 

17,868

Net interest income adjusted to FTE (non-GAAP)

$

81,107

$

77,157

The efficiency ratio is noninterest expenses, less amortization of intangible assets, as a percentage of FTE net interest income plus noninterest income less gains on equity securities and gains on sale of assets. The following table reconciles the non-GAAP financial measures of the efficiency ratio to GAAP for the three and twelve months ended December 31, 2020 and 2019:

Three months ended December 31

    

2020

    

2019

    

Efficiency ratio (non-GAAP):

Noninterest expense (GAAP)

$

14,001

$

13,644

Less: amortization of intangible assets expense

 

144

 

173

Noninterest expense adjusted for amortization of assets expense (non-GAAP)

13,857

13,471

Net interest income (GAAP)

19,809

19,252

Plus: taxable equivalent adjustment

317

377

Noninterest income (GAAP)

4,735

3,870

Less: net gains on equity securities

76

126

Less: net gains on sale of securities

194

Net interest income (FTE) plus noninterest income (non-GAAP)

$

24,591

$

23,373

Efficiency ratio (non-GAAP)

56.35

%

57.63

%

Twelve months ended December 31

    

2020

    

2019

    

Efficiency ratio (non-GAAP):

Noninterest expense (GAAP)

$

54,868

$

55,642

Less: amortization of intangible assets expense

 

606

 

730

Noninterest expense adjusted for amortization of assets expense (non-GAAP)

54,262

54,912

Net interest income (GAAP)

79,801

75,513

Plus: taxable equivalent adjustment

1,306

1,644

Noninterest income (GAAP)

16,642

15,120

Less: net gains (losses) on equity securities

(6)

132

Less: net gains on sale of investment securities

918

23

Net interest income (FTE) plus noninterest income (non-GAAP)

$

96,837

$

92,122

Efficiency ratio (non-GAAP)

56.03

%

59.61

%

16