EX-99.1 2 d244598dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

FOR IMMEDIATE RELEASE

NORWOOD FINANCIAL CORP

ANNOUNCES THIRD QUARTER EARNINGS

October 26, 2021—Honesdale, Pennsylvania

Lewis J. Critelli, President and Chief Executive Officer of Norwood Financial Corp. (Nasdaq Global Market-NWFL) and its subsidiary, Wayne Bank, announced earnings for the three months ended September 30, 2021 of $6,981,000 which represents an increase of $1,982,000, or 39.6%, over the $4,999,000 earned in the same three-month period of 2020. The increase in earnings was due to a $1.7 million increase in net interest income, including fee income recognized on Paycheck Protection Program (“PPP”) loans forgiven, and a $1.1 million reduction in the provision for loan losses. Earnings per share (fully diluted) were $0.85 in the three-months ended September 30, 2021, which represents an increase from the $0.62 earned in the same period of 2020. The annualized returns on average assets and average tangible equity for the current three-month period were 1.36% and 15.72%, respectively, compared to 1.11% and 11.72% for the three-month period ended September 30, 2020. Net income for the nine months ended September 30, 2021, totaled $18,277,000, which is $8,710,000, or 91.1%, higher than the same period of 2020, primarily due to the benefits derived from the Company’s acquisition of UpState New York Bancorp, Inc. (“UpState”), which closed on July 7, 2020. Earnings per share (fully diluted) for the nine months ended September 30, 2021, totaled $2.23 per share compared to $1.39 per share in the 2020 period.

 

1


Total assets as of September 30, 2021 were $2.054 billion, with loans receivable of $1.371 billion, deposits of $1.723 billion and stockholders’ equity of $202.6 million. Total assets have increased $211.6 million during the past twelve months while loans have decreased $43.7 million and deposits have increased $206.6 million. The increases in assets and deposits reflect growth due to significant stimulus funds received as a result of PPP loans that have been forgiven and the Coronavirus Aid, Relief, and Economic Security Act, (“CARES Act”), while the decrease in loans includes a $59.2 million reduction in PPP loans due to forgiveness.

For the three months ended September 30, 2021, net interest income, on a fully taxable equivalent basis (fte), totaled $17,186,000, which represents an increase of $1,639,000, compared to the same period in 2020. A $150.5 million increase in average securities contributed to the increased income. Net interest margin (fte) for the 2021 period was 3.61%, compared to 3.73% for the similar period in 2020. Net interest income (fte) for the nine months ended September 30, 2021 totaled $49,429,000, an increase of $13,891,000, compared to the similar period in 2020 due primarily to a higher volume of earning assets. The net interest margin (fte) year-to-date for the 2021 period was 3.54%, which exceeded the 3.51% recorded in the same period of 2020. All increases include the benefits derived from the acquisition of UpState.

Total other income for the three months ended September 30, 2021 was $2,128,000, compared to $2,072,000 for the same period in 2020. The increase in total other income is primarily due to a higher level of service charges and fees. For the nine months ended September 30, 2021, total other income was $6,304,000, compared to $5,119,000 in the same period of 2020.

Total other expenses were $9,592,000 for the three months ended September 30, 2021, compared to $9,380,000 in the same period of 2020. The higher level of expense during the three months ended September 30, 2021, was due primarily to a $679,000 increase in salaries and benefits costs. For the nine months ended September 30, 2021, other expenses totaled $28,536,000, compared to $24,531,000 for the same period in 2020. The increase includes costs related to the operation of four additional community offices acquired from UpState in 2020.

 

2


Mr. Critelli commented, “Our results for the first nine months of 2021 reflect the positive impact of, and earnings accretion resulting from, our acquisition of UpState, as well as the continued impact of economic stimulus on our earnings and balance sheet. We recently broke ground on our new facility in Penn Yan, New York, and we look forward to serving the community from our new location. We appreciate the opportunity to serve our expanded base of stockholders and customers.”

Norwood Financial Corp is the parent company of Wayne Bank, which operates from fourteen offices throughout Northeastern Pennsylvania and sixteen offices in Delaware, Sullivan, Ontario, Otsego and Yates Counties, New York. The Company’s stock trades on the Nasdaq Global Market under the symbol “NWFL”.

Forward-Looking Statements

The Private Securities Litigation Reform Act of 1995 contains safe harbor provisions regarding forward-looking statements. When used in this discussion, the words “believes”, “anticipates”, “contemplates”, “expects”, and similar expressions are intended to identify forward-looking statements. Such statements are subject to certain risks and uncertainties, which could cause actual results to differ materially from those projected. Those risks and uncertainties include changes in federal and state laws, changes in interest rates, the risks and uncertainty posed by, and the effect and impact of, the COVID-19 pandemic on the economy and the Company’s results of operation and financial condition, the ability to control costs and expenses, demand for real estate, government fiscal and trade policies, cybersecurity and general economic conditions. The Company undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

 

3


Non-GAAP Financial Measures

This release references fully taxable equivalent net interest income, which is a non-GAAP (Generally Accepted Accounting Principles) financial measure. Fully taxable equivalent net interest income was derived from GAAP interest income and net interest income using an assumed tax rate of 21%. We believe the presentation of net interest income on a fully taxable equivalent basis ensures comparability of net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice.

The following reconciles net interest income to net interest income on a taxable equivalent basis:

 

(dollars in thousands)    Three months ended
September 30
     Nine months ended
September 30
 
     2021      2020      2021      2020  

Net interest income

   $ 16,989      $ 15,330      $ 48,817      $ 34,862  

Tax equivalent basis adjustment using 21% marginal tax rate

     197        217        612        676  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income on a fully taxable equivalent basis

   $ 17,186      $ 15,547      $ 49,429      $ 35,538  
  

 

 

    

 

 

    

 

 

    

 

 

 

This release also references average tangible equity, which is also a non-GAAP financial measure. Average tangible equity is calculated by deducting average goodwill and other intangible assets from average stockholders’ equity. The Company believes that disclosure of tangible equity ratios enhances investor understanding of our financial position and improves the comparability of our financial data.

 

4


The following reconciles average equity to average tangible equity:

 

     Three months ended
September 30
    Nine months ended
September 30
 
(dollars in thousands)    2021     2020     2021     2020  

Average equity

   $ 205,848     $ 187,478     $ 201,102     $ 157,695  

Average goodwill and other intangibles

     (29,712     (17,800     (29,757     (13,643
  

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible equity

   $ 176,136     $ 169,678     $ 171,345     $ 144,052  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Contact:

William S. Lance

Executive Vice President &

Chief Financial Officer

NORWOOD FINANCIAL CORP

570-253-8505

www.waynebank.com

 

5


NORWOOD FINANCIAL CORP.

Consolidated Balance Sheets

(dollars in thousands, except share and per share data)

(unaudited)

 

     September 30  
     2021     2020  

ASSETS

    

Cash and due from banks

   $ 28,353     $ 23,874  

Interest-bearing deposits with banks

     191,580       100,566  
  

 

 

   

 

 

 

Cash and cash equivalents

     219,933       124,440  

Securities available for sale

     361,988       197,436  

Loans receivable

     1,371,002       1,414,662  

Less: Allowance for loan losses

     16,103       11,674  
  

 

 

   

 

 

 

Net loans receivable

     1,354,899       1,402,988  

Regulatory stock, at cost

     3,898       3,876  

Bank premises and equipment, net

     17,364       18,124  

Bank owned life insurance

     39,864       39,400  

Foreclosed real estate owned

     1,876       965  

Accrued interest receivable

     6,049       6,104  

Goodwill

     29,266       30,213  

Other intangible assets

     434       565  

Other assets

     18,120       17,996  
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 2,053,691     $ 1,842,107  
  

 

 

   

 

 

 

LIABILITIES

    

Deposits:

    

Non-interest bearing demand

   $ 442,534     $ 372,237  

Interest-bearing

     1,279,988       1,143,685  
  

 

 

   

 

 

 

Total deposits

     1,722,522       1,515,922  

Short-term borrowings

     78,246       69,294  

Other borrowings

     33,136       46,438  

Accrued interest payable

     1,341       2,194  

Other liabilities

     15,838       17,712  
  

 

 

   

 

 

 

TOTAL LIABILITIES

     1,851,083       1,651,560  

STOCKHOLDERS’ EQUITY

    

Preferred Stock, no par value per share, authorized 5,000,000 shares

     —         —    

Common Stock, $.10 par value per share, authorized: 20,000,000 shares, issued: 2021: 8,245,951 shares, 2020: 8,210,982 shares

     825       821  

Surplus

     96,100       95,108  

Retained earnings

     105,668       90,422  

Treasury stock, at cost: 2021: 51,568 shares, 2020: 13,778 shares

     (1,423     (469

Accumulated other comprehensive income

     1,438       4,665  
  

 

 

   

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

     202,608       190,547  
  

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

     $2,053,691       $1,842,107  
  

 

 

   

 

 

 


NORWOOD FINANCIAL CORP.

Consolidated Statements of Income

(dollars in thousands, except per share data)

(unaudited)

 

     Three Months Ended September 30,      Nine Months Ended September 30,  
     2021     2020      2021      2020  

INTEREST INCOME

          

Loans receivable, including fees

   $ 16,859     $ 16,260      $ 49,107      $ 37,711  

Securities

     1,468       1,031        3,936        3,272  

Other

     72       18        174        43  
  

 

 

   

 

 

    

 

 

    

 

 

 

Total Interest income

     18,399       17,309        53,217        41,026  

INTEREST EXPENSE

          

Deposits

     1,167       1,676        3,627        5,096  

Short-term borrowings

     71       61        214        244  

Other borrowings

     172       242        559        824  
  

 

 

   

 

 

    

 

 

    

 

 

 

Total Interest expense

     1,410       1,979        4,400        6,164  
  

 

 

   

 

 

    

 

 

    

 

 

 

NET INTEREST INCOME

     16,989       15,330        48,817        34,862  

PROVISION FOR LOAN LOSSES

     750       1,850        3,750        3,850  
  

 

 

   

 

 

    

 

 

    

 

 

 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

     16,239       13,480        45,067        31,012  

OTHER INCOME

          

Service charges and fees

     1,485       1,301        4,268        3,201  

Income from fiduciary activities

     209       205        550        533  

Net realized gains on sales of securities

     35       33        56        71  

Gains on sales of loans, net

     39       164        177        285  

Earnings and proceeds on life insurance policies

     200       217        767        638  

Other

     160       152        486        391  
  

 

 

   

 

 

    

 

 

    

 

 

 

Total other income

     2,128       2,072        6,304        5,119  

OTHER EXPENSES

          

Salaries and employee benefits

     5,491       4,812        15,616        11,878  

Occupancy, furniture and equipment

     1,163       1,109        3,568        2,983  

Data processing and related operations

     594       746        1,760        1,649  

Taxes, other than income

     229       214        763        641  

Professional fees

     189       292        1,072        735  

FDIC Insurance assessment

     177       144        512        186  

Foreclosed real estate

     (15     31        27        44  

Amortization of intangibles

     28       35        96        79  

Merger related

     —         386        0        1,983  

Other

     1,736       1,611        5,122        4,353  
  

 

 

   

 

 

    

 

 

    

 

 

 

Total other expenses

     9,592       9,380        28,536        24,531  

INCOME BEFORE TAX

     8,775       6,172        22,835        11,600  

INCOME TAX EXPENSE

     1,794       1,173        4,558        2,033  
  

 

 

   

 

 

    

 

 

    

 

 

 

NET INCOME

   $ 6,981     $ 4,999      $ 18,277      $ 9,567  
  

 

 

   

 

 

    

 

 

    

 

 

 

Basic earnings per share

   $ 0.85     $ 0.62      $ 2.23      $ 1.39  
  

 

 

   

 

 

    

 

 

    

 

 

 

Diluted earnings per share

   $ 0.85     $ 0.62      $ 2.23      $ 1.39  
  

 

 

   

 

 

    

 

 

    

 

 

 

 

7


NORWOOD FINANCIAL CORP.

Financial Highlights (Unaudited)

(dollars in thousands, except per share data)

 

For the Three Months Ended September 30

   2021     2020  

Net interest income

   $ 16,989     $ 15,330  

Net income

     6,981       4,999  

Net interest spread (fully taxable equivalent)

     3.49     3.55

Net interest margin (fully taxable equivalent)

     3.61     3.73

Return on average assets

     1.36     1.11

Return on average equity

     13.50     10.64

Return on average tangible equity

     15.72     11.72

Basic earnings per share

   $ 0.85     $ 0.62  

Diluted earnings per share

   $ 0.85     $ 0.62  

For the Nine Months Ended September 30

   2021     2020  

Net interest income

   $ 48,817     $ 34,862  

Net income

     18,277       9,567  

Net interest spread (fully taxable equivalent)

     3.43     3.30

Net interest margin (fully taxable equivalent)

     3.54     3.51

Return on average assets

     1.23     0.88

Return on average equity

     12.19     8.13

Return on average tangible equity

     14.26     8.87

Basic earnings per share

   $ 2.23     $ 1.39  

Diluted earnings per share

   $ 2.23     $ 1.39  

As of September 30

   2021     2020  

Total assets

   $ 2,053,691     $ 1,842,107  

Total loans receivable

     1,371,002       1,414,662  

Allowance for loan losses

     16,103       11,674  

Total deposits

     1,722,522       1,515,922  

Stockholders’ equity

     202,608       190,547  

Trust assets under management

     187,689       155,166  

Book value per share

   $ 24.90     $ 23.30  

Tangible book value per share

   $ 21.27     $ 19.55  

Equity to total assets

     9.87     10.34

Allowance to total loans receivable

     1.17     0.83

Nonperforming loans to total loans

     0.14     0.29

Nonperforming assets to total assets

     0.18     0.27

 

8


NORWOOD FINANCIAL CORP.

Consolidated Balance Sheets (unaudited)

(dollars in thousands)

 

     September 30
2021
     June 30
2021
     March
2021
     December 31
2020
     September 30
2020
 

ASSETS

              

Cash and due from banks

   $ 28,353      $ 34,831      $ 20,364      $ 19,445      $ 23,874  

Interest-bearing deposits with banks

     191,580        170,342        190,135        92,248        100,566  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents

     219,933        205,173        210,499        111,693        124,440  

Securities available for sale

     361,988        333,636        275,224        226,586        197,436  

Loans receivable

     1,371,002        1,386,654        1,421,568        1,410,732        1,414,662  

Less: Allowance for loan losses

     16,103        15,340        14,509        13,150        11,674  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net loans receivable

     1,354,899        1,371,314        1,407,059        1,397,582        1,402,988  

Regulatory stock, at cost

     3,898        4,084        4,043        3,981        3,876  

Bank owned life insurance

     39,864        39,665        39,471        39,608        39,400  

Bank premises and equipment, net

     17,364        17,298        17,648        17,814        18,124  

Foreclosed real estate owned

     1,876        844        844        965        965  

Goodwill and other intangibles

     29,700        29,727        29,785        29,820        30,778  

Other assets

     24,169        23,823        25,263        23,815        24,100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL ASSETS

   $ 2,053,691      $ 2,025,564      $ 2,009,836      $ 1,851,864      $ 1,842,107  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

LIABILITIES

              

Deposits:

              

Non-interest bearing demand

   $ 442,534      $ 435,824      $ 415,395      $ 359,559      $ 372,237  

Interest-bearing deposits

     1,279,988        1,253,117        1,269,793        1,175,826        1,143,685  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

     1,722,522        1,688,941        1,685,188        1,535,385        1,515,922  

Borrowings

     111,382        119,858        112,283        105,762        115,732  

Other liabilities

     17,179        16,266        17,258        15,932        19,906  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL LIABILITIES

     1,851,083        1,825,065        1,814,729        1,657,079        1,651,560  

STOCKHOLDERS’ EQUITY

     202,608        200,499        195,107        194,785        190,547  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

     $2,053,691        $2,025,564        $2,009,836        $1,851,864        $1,842,107  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

9


NORWOOD FINANCIAL CORP.

Consolidated Statements of Income (unaudited)

(dollars in thousands, except per share data)

 

Three months ended    September 30
2021
    June 30
2021
    March 31
2021
    December 31
2020
    September 30
2020
 

INTEREST INCOME

          

Loans receivable, including fees

   $ 16,859     $ 16,102     $ 16,146     $ 16,336     $ 16,260  

Securities

     1,468       1,356       1,112       1,064       1,031  

Other

     72       59       43       29       18  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

     18,399       17,517       17,301       17,429       17,309  

INTEREST EXPENSE

          

Deposits

     1,167       1,205       1,255       1,514       1,676  

Borrowings

     243       259       270       301       303  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     1,410       1,464       1,525       1,815       1,979  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME

     16,989       16,053       15,776       15,614       15,330  

PROVISION FOR LOAN LOSSES

     750       1,500       1,500       1,600       1,850  

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

     16,239       14,553       14,276       14,014       13,480  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OTHER INCOME

          

Service charges and fees

     1,485       1,532       1,247       1,913       1,301  

Income from fiduciary activities

     209       181       160       150       205  

Net realized gains on sales of securities

     35       —         21       —         33  

Gains on sales of loans, net

     39       109       29       241       164  

Earnings and proceeds on life insurance policies

     200       194       374       208       217  

Other

     160       171       158       149       152  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

     2,128       2,187       1,989       2,661       2,072  

OTHER EXPENSES

          

Salaries and employee benefits

     5,491       5,171       4,953       5,243       4,812  

Occupancy, furniture and equipment, net

     1,163       1,186       1,220       1,165       1,109  

Foreclosed real estate

     (15     13       30       8       31  

FDIC insurance assessment

     177       154       181       213       144  

Merger related

     —         —         —         66       386  

Other

     2,776       2,968       3,068       3,214       2,898  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other expenses

     9,592       9,492       9,452       9,909       9,380  

INCOME BEFORE TAX

     8,775       7,248       6,813       6,766       6,172  

INCOME TAX EXPENSE

     1,794       1,493       1,271       1,253       1,173  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

   $ 6,981     $ 5,755     $ 5,542     $ 5,513     $ 4,999  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per share

   $ 0.85     $ 0.70     $ 0.68     $ 0.67     $ 0.62  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ 0.85     $ 0.70     $ 0.67     $ 0.67     $ 0.62  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Book Value per share

   $ 24.90     $ 24.47     $ 23.82     $ 23.72     $ 23.30  

Tangible Book Value per share

     21.27       20.85       20.20       20.10       19.55  

Return on average assets (annualized)

     1.36     1.15     1.18     1.18     1.11

Return on average equity (annualized)

     13.50     11.59     11.39     11.32     10.64

Return on average tangible equity (annualized)

     15.78     13.63     13.42     13.46     11.75

Net interest spread (fte)

     3.49     3.32     3.46     3.50     3.55

Net interest margin (fte)

     3.61     3.44     3.59     3.65     3.73

Allowance for loan losses to total loans

     1.17     1.11     1.02     0.93     0.83

Net charge-offs to average loans (annualized)

     0.00     0.19     0.04     0.04     0.14

Nonperforming loans to total loans

     0.20     0.28     0.22     0.24     0.29

Nonperforming assets to total assets

     0.22     0.24     0.20     0.24     0.27

 

10