U.S. Markets closed

Orrstown Financial Services, Inc. Reports Fourth Quarter 2019 Net Income and Announces Quarterly Dividend of $0.17 per Share

  • Year of organic growth and successful acquisition of Baltimore-based Hamilton Bank in 2019 drives 23% growth in total assets to $2.4 billion
  • Q4 net loan growth of $51 million, or 13% annually; commercial loan growth of 20% annualized; loan closings focused in second half of December that will provide 2020 benefit
  • New Maryland team recruited in second half of year; produced Maryland loan growth of $17 million or 20% annualized in Q4, with Maryland commercial loan growth of 71% annualized
  • Significant second half recruiting efforts lead to full year 72% growth in commercial relationship managers to 31 at year end; elevated salary and benefits costs in Q4 due to hiring related expenses and above trend health insurance expenses that is expected to moderate in 2020
  • Q4 fee income of $7.0 million or 28% of revenues; wealth management revenue of $2.5 million, interchange income of $0.9 million, service fees of $1.1 million, mortgage banking of $1.3 million, loan swap referral fees of $0.6 million, and $0.7 million in other income with no security gains
  • Net interest margin increased 7 basis points to 3.37% from prior quarter; falling rate pressure offset by balance sheet mix improvement efforts
  • Deposit cost of funds fell 12 basis points from Q3 to Q4 to 1.02% due to repricing of deposits and mix improvement
  • Book value per share grew 8.4% in 2019 to $19.93, with tangible book value per share (non-GAAP based financial measure) growing 5.5% to $17.65
  • The Board of Directors declared a cash dividend of $0.17 per common share, payable February 10, 2020, to shareholders of record as of February 3, 2020, a 13.3% increase over the dividend declared in the previous quarter.

SHIPPENSBURG, Pa., Jan. 21, 2020 (GLOBE NEWSWIRE) -- Orrstown Financial Services, Inc. ("Orrstown" or the “Company”) (ORRF), the parent company of Orrstown Bank (the “Bank”) and Wheatland Advisors, Inc. ("Wheatland"), announced earnings for the three months and year ended December 31, 2019. Net income, including the impact of merger related and branch consolidation expenses, totaled $4.2 million for the fourth quarter of 2019, compared with $1.2 million for the fourth quarter of 2018. Net income, including the impact of merger related and branch consolidation expenses, for the year ended December 31, 2019 totaled $16.9 million, compared with $12.8 million for the same period in 2018.  Diluted earnings per share totaled $0.38 and $1.61 for the quarter and year ended December 31, 2019, compared with $0.12 and $1.50 for the same periods in 2018. Earnings in 2019 were impacted by the acquisition of Mercersburg Financial Corporation ("Mercersburg"), completed on October 1, 2018, and Hamilton Bancorp, Inc. ("Hamilton"), completed on May 1, 2019.

Thomas R. Quinn, Jr., President & CEO, commented, “2019 was a year of growth and investment at Orrstown including the conversion of Mercersburg, the acquisition and conversion of Hamilton, and the hiring of team members across our franchise, all of which are intended to drive the future growth of the Company while improving profitability.  We ended the year strong and are beginning to see tangible signs of progress toward our 2020 strategic priorities, as evidenced by our commercial loan growth and favorable deposit mix shift in the quarter.  Our top priority will be to enhance the profitability of the bank through focus on continuation of growth in our relationship community bank, branch efficiency optimization, balance sheet mix optimization, and fee income growth, while never losing focus on the quality of the client experience.  We view the steps taken throughout 2019 as laying a solid foundation for successful execution in 2020 and beyond."

Addressing Orrstown's role as a community bank, Mr. Quinn noted, "One of our core values at Orrstown is to be actively engaged in the communities we serve, whether through financial support or volunteer service, with area non-profits and other organizations. In 2019, we were pleased to provide nearly $750,000 to help over 300 of these valuable community partners carry out their important missions, such as youth mentorship, financial literacy skill development, health and human services, and educational improvement programs. Our associates also contributed more than 9,200 hours of their time throughout the year to lend their skills and talents to more than 400 organizations in our markets through board or committee service or volunteer engagements. As a community bank, these efforts are central to our mission and play a key role in our continued success."

MERGER AND ACQUISITION and BRANCH CONSOLIDATION ACTIVITY

The Company incurred merger related expenses totaling $0 and $8.0 million for the quarter and year ended December 31, 2019, representing principally data processing contract termination costs, employee contract termination costs and legal and consulting fees for the Hamilton acquisition and system conversion expenses for both the Mercersburg and Hamilton acquisitions, all of which are included in noninterest expenses. The Company also recorded $1.0 million in expense related to the previously announced consolidation of 5 branch locations, representing severance benefits for impacted employees, lease terminations costs, owned real estate write downs and other branch exit related expenses. The consolidations are on schedule and expected to be completed in January 2020.

DISCUSSION OF RESULTS

Balance Sheet

Loans
Due to the significant addition of commercial relationship managers, period end loans grew $51 million, or 13% annualized, in the fourth quarter of 2019 as compared with the third quarter of 2019. Commercial loans grew $47 million, or 20% annualized, in the quarter with much of the closing activity focused in the latter half of December. Home equity loans grew $4 million in the fourth quarter, or 10% annualized, as a result of a successful marketing and outreach campaign. Mortgage loan originations were solid, but the Company continues to sell most of its loan production in the secondary market. Mortgage loan outstandings on the balance sheet fell $17 million, or 20% annualized, in the quarter as the Company continues to execute its balance sheet mix optimization strategy. Installment loan growth of $12 million in the quarter included an early fourth quarter purchase of $14 million of auto loans. This was the continuation of a short term strategy to deploy some excess cash into short duration, high quality earning assets.

Deposits
Total core (nonmaturity) deposits increased $9 million in the fourth quarter, or 2.7% annualized, to $1.35 billion. The cost of core deposits fell 3 basis points to 0.64% due to some reductions in interest-bearing core deposit rates in the quarter. Time deposits, net of brokered and subscription accounts, fell $4 million in the quarter, or 3.3% annualized, primarily in the Maryland market. The loan to deposit ratio increased in the quarter from 83% to 88% due to the planned runoff in brokered and subscription deposits of $54 million, combined with loan growth of $51 million. The Company will selectively use brokered channels as needed and is targeting a 90-95% loan to deposit ratio over the long term.

Other
Borrowings increased by $118 million in the quarter, as the Company made progress towards longer term objectives of balance sheet mix optimization along with managing to a 90-95% loan to deposit target. Investment securities increased by $14 million as excess cash flows were invested into securities early in the fourth quarter. As the Company continues to execute its plan to grow relationship loans, it will look to reduce its investment portfolio concentration to fund some of this loan growth either through scheduled paydowns or through sales. Total assets grew by $70 million in the quarter with much of the growth occurring in the last several weeks of the quarter. We expect limited total balance sheet growth in 2020 as the Company reinvests lower margin investments and mortgages into relationship commercial and consumer loans.

Income Statement

Net Interest Income and Margin
Net interest income totaled $17.9 million in the fourth quarter of 2019 compared with $18.1 million in the third quarter of 2019. Average interest-earning assets fell by $65 million in the quarter while the net interest margin increased by 7 basis points to 3.37%. Factors impacting this quarterly change were balance sheet mix optimization efforts (an average interest bearing cash reduction favorably impacted margin by 10 basis points), a previous period one-time termination expense for early termination of brokered deposits (favorably impacted margin by 4 basis points) and other factors, including the negative impacts of an asset sensitive balance sheet (negatively impacted margin by 7 basis points). 

The Company focused on improving the balance sheet mix in this low rate environment to preserve net interest margin. Tangible indications of these efforts in the quarter included an average cash reduction of $74 million, an average mortgage loans reduction of $20 million, and an average commercial loans increase of $8 million, while average brokered deposits decreased $80 million. Ending period loans were higher than average loans by $38 million, which will provide a benefit to Q1 2020 net interest income.

An early termination expense for brokered deposits, totaling $0.2 million in the third quarter of 2019, was not repeated in fourth quarter results. Lastly, the Company has an asset sensitive balance sheet with concentrations in variable rate commercial loans and investment securities. It also has significant concentrations in core deposits with a low cost of funds. With this profile, the Company will normally experience net interest margin pressure as interest rates fall and net interest margin expansion as rates rise. If the external environment continues to favor low interest rates, the Company will continue to focus on mix optimization to preserve margin, while also obtaining its fair share of rate sensitive fee revenues from mortgage loans to be sold in the secondary market and loan swap referral income for commercial real estate clients.

Asset Quality
The allowance for loan losses totaled $14.7 million at December 31, 2019, compared with $14.8 million at September 30, 2019. Asset quality trends continue to exhibit low levels of charge-offs and non-performing loans; the provision for loan losses totaled $0 in the fourth quarter for 2019, compared with $300,000 in the third quarter of 2019. Management believes the allowance for loan losses to total loans ratio remains adequate at 0.89% at December 31, 2019. At September 30, 2019, the allowance for loan losses to total loans ratio totaled 0.93%. 

Net charge-offs remained low in the quarter ended December 31, 2019 and totaled $154,000, equating to 0.04% annualized as compared with net recoveries totaling $49,000, or (0.01%) annualized, in the previous quarter. Nonperforming loans increased $4 million in the fourth quarter, due principally to a downgrade of one commercial relationship, and totaled 0.65% of loans at December 31, 2019, compared with 0.44% of loans at September 30, 2019. The Company has also experienced some mild credit quality migration to lower ratings in the acquired portfolios, but continues to believe that this is normal acquisition-related activity, and it is anticipated that this migration will slow in the coming quarters as the Company works through the acquired loan portfolios. Overall, asset quality continues to be solid and the allowance for loan losses to nonperforming loans ratio ended the quarter at 208%.

Noninterest Income
Noninterest income for the quarter ended December 31, 2019, excluding securities gains, totaled $7.0 million, compared with $6.3 million in the third quarter of 2019. The Company continues to focus on growth in relationship fee-based revenue for commercial and retail clients.

Total wealth management income for the quarter ended December 31, 2019 totaled $2.5 million, which is flat with the previous quarter. The Company continues to look to build this business over the coming years and has recently begun efforts to offer wealth management products in the acquired Hamilton Bank market in Maryland.

In the fourth quarter of 2019, service charges totaled $1.1 million and interchange income on debit cards totaled $0.9 million, which are flat with the previous quarter. These stable sources of fee revenue should grow over time as we add retail and commercial clients. In the fourth quarter, approximately 18% of service charges were from cash management services. Growth in these sources is an area of opportunity and focus in future years.

Mortgage banking income for the quarter ended December 31, 2019 increased by $0.7 million to $1.3 million. In the third quarter of 2019, a $205,000 impairment charge was recognized due to decreasing interest rates on the mortgage servicing asset. In the fourth quarter, $170,000 of this impairment was recovered due to an increase in interest rates.  Loans sold in the quarter totaled $32.8 million compared with $34.4 million in the previous quarter. With interest rates at low levels and recent market expansion efforts, the Company sees an opportunity to increase market share with our existing clients by increasing our focus on branch referrals and local market outreach efforts.

Loan swap referral fees totaled $0.6 million in the fourth quarter of 2019, which is flat with the previous quarter. In mid- 2019, the Company began offering interest rate hedging products through a third party whereby it receives a fee at closing, for primarily commercial real estate credits. With our market expansion efforts and building of our experienced relationship manager team, we added this product to better serve our clients. This fee revenue will fluctuate from quarter to quarter, but we continue to see client demand to fix their loan interest rates in this current rate environment.

Noninterest Expenses
Noninterest expenses totaled $19.7 million in the fourth quarter of 2019 compared with $18.1 million in the third quarter. Fourth quarter 2019 results include $1.0 million of branch consolidation expenses and third quarter 2019 includes $0.5 million of merger related charges.

Salaries and employee benefits totaled $11.4 million in the fourth quarter of 2019 as compared with $10.5 million in the previous quarter. $0.4 million of this increase was due to higher than average health insurance expenses under the Company's self-insured group health plan. This expense may fluctuate from quarter to quarter, but it is anticipated that health insurance expenses will decline to normalized levels in future quarters. The remaining variance of $0.5 million is due primarily to the costs associated with the recruitment of new relationship managers and secondarily for increases in incentives for new business. The recruitment efforts and related expenses were elevated in the fourth quarter and it is anticipated that these costs will decrease in coming quarters.

Fourth quarter 2019 expense for advertising increased by $0.3 million from the previous quarter due to an increase in charitable contributions. The Company received certain tax credits associated with a portion of these increased contributions which allowed the Company to reduce its Pennsylvania bank shares tax expense, included in taxes other than income, by $0.2 million in the fourth quarter. 

FDIC insurance expense reflects credits received in the fourth quarter of 2019, similar to those received in the third quarter, under the FDIC's regulations to provide credits, when the reserve ratio reaches 1.38 percent, to banks with consolidated assets under $10 billion. The Company expects FDIC insurance expense to increase after its available credits partially reduce first quarter 2020 expense.

Income Taxes
The Company's effective tax rate for 2019 was 13.8% compared with 11.4% for 2018 and generally reflected increased profitability. The Company's effective tax rate is significantly less than the 21% federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and securities and income from life insurance policies, as well as tax credits. In 2019, the Company recorded a tax benefit of $0.2 million, or approximately $0.02 per diluted share, related to a favorable tax law clarification concerning the treatment of life insurance assets of an acquired entity and a tax benefit of $0.3 million, or approximately $0.03 per diluted share, related to an increase in its deferred state income tax asset for the effect of the state tax rate change resulting from the Hamilton acquisition. These tax benefit items had the effect of lowering the effective tax rate for 2019 by approximately 2.6%.

Capital

Shareholders’ equity totaled $223 million at December 31, 2019, an increase of $50 million from $173 million at December 31, 2018. The increase was attributable to the issuance of shares of the Company's common stock in connection with the acquisition of Hamilton, growth in retained earnings, and an improvement in accumulated other comprehensive loss from changes in net unrealized gains and losses in securities available for sale.

Investor Relations Contact: Media Contact:
Matthew C. Schultheis, CFA Luke Bernstein
Director Strategic Planning and Investor Relations Corporate Communications Officer
Phone (717) 510-7127 Phone (717) 510-7107


 
ORRSTOWN FINANCIAL SERVICES, INC.
FINANCIAL HIGHLIGHTS (Unaudited)
               
               
  Three Months Ended   Year Ended
  December 31,   December 31,   December 31,   December 31,
(Dollars in thousands, except per share amounts ) 2019   2018   2019   2018
               
Profitability for the period:              
Net interest income $ 17,941     $ 14,750     $ 69,295     $ 52,156  
Provision for loan losses 0     200     900     800  
Noninterest income 7,030     5,015     28,541     21,024  
Noninterest expenses 19,709     18,283     77,302     57,935  
Income before income taxes 5,262     1,282     19,634     14,445  
Income tax expense 1,028     130     2,710     1,640  
Net income available to common shareholders $ 4,234     $ 1,152     $ 16,924     $ 12,805  
               
Financial ratios:              
Return on average assets (1) 0.72 %   0.24 %   0.76 %   0.75 %
Return on average equity (1) 7.53 %   2.70 %   8.21 %   8.56 %
Net interest margin (1) 3.37 %   3.35 %   3.43 %   3.31 %
Efficiency ratio 72.7 %   76.6 %   71.1 %   74.0 %
Income per common share:              
Basic $ 0.39     $ 0.13     $ 1.63     $ 1.53  
Diluted $ 0.38     $ 0.12     $ 1.61     $ 1.50  
               
Average equity to average assets 9.60 %   8.85 %   9.26 %   8.75 %
               
(1) Quarterly ratios are annualized.              
               


 
ORRSTOWN FINANCIAL SERVICES, INC.
FINANCIAL HIGHLIGHTS (Unaudited)
(continued)      
  December 31,   December 31,
  2019   2018
At period-end:      
Total assets $ 2,383,274     $ 1,934,388  
Total deposits 1,875,522     1,558,756  
Loans, net of allowance for loan losses 1,629,675     1,233,643  
Loans held-for-sale 9,138     3,340  
Securities available for sale 490,386     465,844  
Borrowings 217,936     147,519  
Subordinated notes 31,847     31,859  
Shareholders' equity 223,249     173,433  
       
Credit quality and capital ratios (1):      
Allowance for loan losses to total loans 0.89 %   1.12 %
Total nonaccrual loans to total loans 0.65 %   0.41 %
Nonperforming assets to total assets 0.46 %   0.27 %
Allowance for loan losses to nonaccrual loans 138 %   271 %
Total risk-based capital:      
Orrstown Financial Services, Inc. 14.0 %   15.6 %
Orrstown Bank 13.4 %   13.4 %
Tier 1 risk-based capital:      
Orrstown Financial Services, Inc. 11.3 %   12.0 %
Orrstown Bank 12.4 %   12.3 %
Tier 1 common equity risk-based capital:      
Orrstown Financial Services, Inc. 11.3 %   12.0 %
Orrstown Bank 12.4 %   12.3 %
Tier 1 leverage capital:      
Orrstown Financial Services, Inc. 8.5 %   8.4 %
Orrstown Bank 9.4 %   8.6 %
       
Book value per common share $ 19.93     $ 18.39  
       
(1) Capital ratios are estimated, subject to regulatory filings      
       


 
ORRSTOWN FINANCIAL SERVICES, INC.
CONSOLIDATED BALANCE SHEETS (Unaudited)
       
(Dollars in thousands, except per share amounts ) December 31, 2019   December 31, 2018
Assets      
Cash and due from banks $ 25,969     $ 26,156  
Interest-bearing deposits with banks 30,493     45,664  
Federal funds sold 0     16,995  
Cash and cash equivalents 56,462     88,815  
Restricted investments in bank stocks 16,184     10,842  
Securities available for sale 490,386     465,844  
Loans held for sale 9,138     3,340  
Loans 1,644,330     1,247,657  
Less: Allowance for loan losses (14,655 )   (14,014 )
Net loans 1,629,675     1,233,643  
Premises and equipment, net 37,524     38,201  
Cash surrender value of life insurance 63,613     41,327  
Goodwill 19,925     12,592  
Other intangible assets, net 7,180     3,910  
Accrued interest receivable 6,040     5,927  
Other assets 47,147     29,947  
Total assets $ 2,383,274     $ 1,934,388  
Liabilities      
Deposits:      
Noninterest-bearing $ 249,450     $ 204,843  
Interest-bearing 1,626,072     1,353,913  
Total deposits 1,875,522     1,558,756  
Short-term borrowings 154,869     64,069  
Long-term debt 63,067     83,450  
Subordinated notes 31,847     31,859  
Accrued interest and other liabilities 34,720     22,821  
Total liabilities 2,160,025     1,760,955  
Shareholders’ Equity      
Preferred stock, $1.25 par value per share; 500,000 shares
authorized; no shares issued or outstanding
0     0  
Common stock, no par value—$0.05205 stated value per share
50,000,000 shares authorized; 11,220,604 and 9,439,255
shares issued; 11,199,874 and 9,430,224 shares outstanding
584     491  
Additional paid—in capital 188,365     151,678  
Retained earnings 35,246     24,472  
Accumulated other comprehensive loss (480 )   (2,972 )
Treasury stock—common, 20,730 and 9,031 shares, at cost (466 )   (236 )
Total shareholders’ equity 223,249     173,433  
Total liabilities and shareholders’ equity $ 2,383,274     $ 1,934,388  
               


 
ORRSTOWN FINANCIAL SERVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
               
  Three Months Ended   Year Ended
  December 31,   December 31,   December 31,   December 31,
(In thousands, except per share amounts ) 2019   2018   2019   2018
Interest income              
Loans $ 20,083     $ 14,874     $ 75,071     $ 50,632  
Investment securities - taxable 3,572     3,104     14,530     10,858  
Investment securities - tax-exempt 271     1,016     2,054     3,850  
Short-term investments 102     158     1,339     327  
Total interest income 24,028     19,152     92,994     65,667  
Interest expense              
Deposits 4,908     3,439     19,310     10,229  
Short-term borrowings 307     480     623     1,577  
Long-term debt 371     410     1,779     1,632  
Subordinated notes 501     73     1,987     73  
Total interest expense 6,087     4,402     23,699     13,511  
Net interest income 17,941     14,750     69,295     52,156  
Provision for loan losses 0     200     900     800  
Net interest income after provision for loan losses 17,941     14,550     68,395     51,356  
Noninterest income              
Service charges 1,119     1,042     4,209     4,140  
Interchange Income 859     774     3,281     2,821  
Loan swap referral fees 568     0     1,197     0  
Wealth management income 2,478     2,060     9,681     8,611  
Mortgage banking activities 1,306     614     3,049     2,663  
Other income 682     410     2,375     1,783  
Investment securities gains 18     115     4,749     1,006  
Total noninterest income 7,030     5,015     28,541     21,024  
Noninterest expenses              
Salaries and employee benefits 11,407     9,037     39,495     32,524  
Occupancy, furniture and equipment 2,433     1,934     9,048     7,163  
Data processing, telephone, and communication 1,136     1,010     4,406     3,427  
Advertising and bank promotions 619     694     1,967     1,592  
FDIC insurance (30 )   174     367     681  
Professional services 876     343     2,954     1,847  
Taxes other than income 92     251     1,018     1,012  
Intangible asset amortization 475     214     1,571     286  
Merger related and branch consolidation expenses 988     2,724     8,964     3,197  
Insurance claim receivable write off 0     0     615     0  
Other operating expenses 1,713     1,902     6,897     6,206  
Total noninterest expenses 19,709     18,283     77,302     57,935  
Income before income tax expense 5,262     1,282     19,634     14,445  
Income tax expense 1,028     130     2,710     1,640  
Net income $ 4,234     $ 1,152     $ 16,924     $ 12,805  
               
Share information:              
Basic earnings per share $ 0.39     $ 0.13     $ 1.63     $ 1.53  
Diluted earnings per share $ 0.38     $ 0.12     $ 1.61     $ 1.50  
Weighted average shares - basic 10,966     9,154     10,362     8,360  
Weighted average shares - diluted 11,097     9,316     10,514     8,537  
                       



 
ORRSTOWN FINANCIAL SERVICES, INC.
ANALYSIS OF NET INTEREST INCOME 
Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited)
Three Months Ended
  12/31/2019   09/30/19   06/30/19   03/31/19   12/31/2018
(Dollars in
thousands)
Average
Balance
  Taxable-Equivalent
Interest
  Taxable-Equivalent
Rate
 
Average
Balance
 
Taxable-Equivalent
Interest
 
Taxable-Equivalent

Rate
  Average
Balance
 
Taxable-Equivalent
Interest
 
Taxable-Equivalent
Rate
 
Average
Balance
 
Taxable-Equivalent
Interest
  Taxable-Equivalent
Rate
 
Average
Balance
 
Taxable-Equivalent
Interest

Taxable-Equivalent
Rate
Assets                                                                              
Federal funds sold & interest-bearing bank balances $ 21,895   $ 102   1.84%   96,212   $ 561   2.31%   $ 84,843   $ 503   2.38%   $ 29,108   $ 173   2.41%   $ 29,124   $ 158   2.15%  
Securities (1) 504,072   3,916   3.08   496,482   4,177   3.34   496,803   4,479   3.62   499,755   4,558   3.70   506,891   4,390   3.44  
Loans (1)(2)(3) 1,606,608   20,207   4.99   1,604,491   20,306   5.02   1,497,445   19,782   5.30   1,257,654   15,273   4.93   1,239,998   14,993   4.80  
Total interest-earning assets 2,132,575   24,225   4.51   2,197,185   25,044   4.52   2,079,091   24,764   4.78   1,786,517   20,004   4.54   1,776,013   19,541   4.37  
Other assets 191,585           193,946           175,566         137,802           134,897        
Total $ 2,324,160           2,391,131           $ 2,254,657         $ 1,924,319           $ 1,910,910        
Liabilities and Shareholders' Equity                                                        
Interest-bearing demand deposits $ 955,975   2,136   0.89   954,824   2,206   0.92   $ 922,612   2,062   0.90   $ 845,092   1,850   0.89   $ 851,686   1,752   0.82  
Savings deposits 142,524   55   0.15   151,692   81   0.21   146,063   81   0.22   114,314   43   0.15   114,307   44   0.15  
Time deposits (4) 559,486   2,717   1.93   658,587   3,508   2.11   575,660   2,749   1.92   403,095   1,822   1.83   384,559   1,643   1.70  
Short-term borrowings 65,767   307   1.85   10,497   39   1.48   9,594   34   1.41   42,124   243   2.34   74,310   480   2.56  
Long-term debt 63,122   371   2.33   74,524   433   2.30   97,161   532   2.19   88,076   443   2.04   83,504   410   1.95  
Subordinated notes 31,839   501   6.23   31,826   490   6.10   31,819   499   6.28   31,886   497   6.32   4,517   73   6.41  
Total interest-bearing liabilities 1,818,713   6,087   1.33   1,881,950   6,757   1.42   1,782,909   5,957   1.34   1,524,587   4,898   1.30   1,512,883   4,402   1.15  
Noninterest-bearing demand deposits 247,107           252,211           235,046         202,365           208,582        
Other 35,282           35,720           31,692         23,310           20,236        
Total Liabilities 2,101,102           2,169,881           2,049,647         1,750,262           1,741,701        
Shareholders' Equity 223,058           221,250           205,010         174,057           169,209        
Total $ 2,324,160           2,391,131           $ 2,254,657         $ 1,924,319           $ 1,910,910        
Taxable-equivalent net interest income / net interest spread     18,138   3.18%       18,287   3.10%       18,807   3.44%       15,106   3.24%       15,139   3.21%  
Taxable-equivalent net interest margin         3.37%           3.30%         3.63%           3.43%           3.38%  
Taxable-equivalent adjustment     (197)           (208)           (292)           (346)           (389)    
Net interest income     $ 17,941           $ 18,079           $ 18,515           $ 14,760           $ 14,750    
Ratio of average interest-earning assets to average interest-bearing liabilities         117%           117%         117%           117%           117%  
                                                         


 
ORRSTOWN FINANCIAL SERVICES, INC.
ANALYSIS OF NET INTEREST INCOME
Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited)
(continued)
  Year Ended
  December 31, 2019   December 31, 2018
      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 $ 58,100     $ 1,339       2.30 %   $ 16,442     $ 327       1.99 %
Securities (1) 499,282     17,130       3.43     479,517     15,731       3.28  
Loans (1)(2)(3) 1,492,815     75,568       5.06     1,100,626     51,026       4.64  
Total interest-earning assets 2,050,197     94,037       4.59     1,596,585     67,084       4.20  
Other assets 174,924             114,012          
Total $ 2,225,121             $ 1,710,597          
Liabilities and Shareholders' Equity                      
Interest-bearing demand deposits $ 920,025     8,253       0.90     $ 767,863     4,968       0.65  
Savings deposits 138,761     261       0.19     102,189     159       0.16  
Time deposits (4) 549,937     10,796       1.96     324,118     5,102       1.57  
Short-term borrowings 32,001     623       1.95     81,172     1,577       1.94  
Long-term debt 80,636     1,779       2.21     83,640     1,632       1.95  
Subordinated notes 31,842     1,987       6.24     1,139     73       6.41  
Total interest-bearing liabilities 1,753,202     23,699       1.35     1,360,121     13,511       0.99  
Noninterest-bearing demand deposits 234,354             183,387          
Other 31,544             17,427          
Total Liabilities 2,019,100             1,560,935          
Shareholders' Equity 206,021             149,662          
Total $ 2,225,121             $ 1,710,597          
Taxable-equivalent net interest income / net interest spread     70,338       3.24 %       53,573       3.21 %
Taxable-equivalent net interest margin         3.43 %           3.36 %
Taxable-equivalent adjustment     (1,043 )             (1,417 )      
Net interest income     $ 69,295               $ 52,156        
Ratio of average interest-earning assets to average interest-bearing liabilities         117 %           117 %
                       
NOTES TO ANALYSIS OF NET INTEREST INCOME:
(1) Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate.
(2) Average balances include nonaccrual loans.
(3) Interest income on loans includes prepayment and late fees, where applicable, prior periods have been adjusted to include these fees.
(4)  For the three months ended September 30, 2019, expenses associated with the early redemption of brokered time deposits totaled $215,000, and increased the cost of funds by 13 basis points.For the year ended December 31, 2019, these expenses totaled $215,000, and increased the cost of funds by 3 basis points.
 


...
 
ORRSTOWN FINANCIAL SERVICES, INC.
HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)
                   
(In thousands, except per share
amounts )
December 31,
2019
  September 30,
2019
  June 30,
2019
  March 31,
2019
  December 31,
2018
Profitability for the quarter:                  
Net interest income $ 17,941     $ 18,079     $ 18,515     $ 14,760     $ 14,750  
Provision for loan losses 0     300     200     400     200  
Noninterest income 7,030     8,602     7,774     5,135     5,015  
Noninterest expenses 19,709