SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) January 13, 2016
CITIZENS & NORTHERN CORPORATION
(Exact name of registrant as specified in its charter)
Pennsylvania | 0-16084 | 23-2451943 | ||
(State or other jurisdiction of | (Commission | (I.R.S. Employer | ||
incorporation) | File Number) | Identification No.) |
90-92 Main Street, Wellsboro, PA | 16901 | |
(Address of Principal Executive Office) | (Zip Code) |
Registrant’s telephone number, including area code (570) 724-3411
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ Written communications pursuant tor Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
ITEM 2.02. Results of Operations and Financial Condition
Citizens & Northern Corporation announced unaudited, consolidated financial results for the three-months and year ended December 31, 2015. On January 13, 2016, Citizens & Northern Corporation issued a press release titled “C&N Announces Fourth Quarter 2015 Unaudited Financial Results,” a copy of which is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference. Citizens & Northern Corporation’s “banCNotes,” a report that includes unaudited financial information, will be mailed to shareholders on or about January 20, 2016. A copy of the unaudited quarterly financial information included in banCNotes is furnished as Exhibit 99.2 to this Current Report on Form 8-K and is incorporated herein by reference. Also, supplemental, unaudited financial information is furnished as Exhibit 99.3 to this Current Report on Form 8-K and is incorporated herein by reference.
ITEM 9.01. Financial Statements and Exhibits
(a) | Not applicable. |
(b) | Not applicable. |
(c) | Not applicable. |
(d) | Exhibits. |
Exhibit 99.1: Press Release issued by Citizens & Northern Corporation dated January 13, 2016, titled “C&N Announces Fourth Quarter 2015 Unaudited Financial Results.”
Exhibit 99.2: Unaudited financial information included in “banCNotes” report to be mailed to shareholders on or about January 20, 2016.
Exhibit 99.3: Supplemental, unaudited financial information.
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Current Report on Form 8-K to be signed on its behalf by the undersigned, thereunto duly authorized.
CITIZENS & NORTHERN CORPORATION | ||
Date: 1/13/16 | By: | /s/ Mark A. Hughes |
Treasurer and Chief Financial Officer |
2
Exhibit 99.1
Contact: Charity Frantz | |
January 13, 2016 | 570-724-0225 |
charityf@cnbankpa.com |
C&N Announces FOURTH QUARTER 2015 UNAUDITED Financial RESULTS
For Immediate Release:
Wellsboro, PA – Citizens & Northern Corporation (C&N) announced its unaudited, consolidated financial results for the three-month and annual periods ended December 31, 2015.
Net income in the fourth quarter 2015 was $0.33 per diluted share, as compared to $0.35 per diluted share in the third quarter 2015 and the fourth quarter 2014. For the year ended December 31, 2015, net income per diluted share was $1.35 as compared to $1.38 in 2014. The return on average assets for the 2015 was 1.32%, and the return on average equity was 8.72%.
Highlights related to C&N’s earnings results were as follows:
· | Net interest income of $9,949,000 in the fourth quarter 2015 was down slightly from $10,008,000 in the third quarter 2015 and down $262,000 (2.6%) from the fourth quarter 2014 amount. On an annual basis, 2015 net interest income of $39,917,000 was down $970,000 (2.4%) from 2014. The net interest margin improved slightly to 3.69% in the fourth quarter 2015 as compared to 3.66% in the third quarter 2015, and was slightly lower than the 3.73% margin in the fourth quarter 2014. The reduction in net interest income in the most recent quarter reflected a reduction in earning assets, as the Pennsylvania state budget impasse led to reduced deposit balances held by municipal entities such as school districts, local governments and human service agencies. The reduction in municipal deposits led to average total deposits being $28.9 million (3.0%) lower in the fourth quarter 2015 than in the previous quarter and $23.6 million (2.4%) lower than the fourth quarter 2014 amount. In part due to lower deposit funding, the average balance of available-for-sale securities was $40.9 million lower in the fourth quarter 2015 as compared to the third quarter 2015. For the year ended December 31, 2015, the net interest margin of 3.69% was down from 3.80% in 2014. The decrease in margin in 2015 has resulted from reductions in yields on earning assets, mainly loans and available-for-sale securities, accompanied by a smaller decrease in average rates paid on deposits and borrowed funds. |
· | The provision for loan losses was $319,000 in the fourth quarter 2015, up slightly from $302,000 in the third quarter 2015 and up from $123,000 in the fourth quarter 2014. For the year ended December 31, 2015, the provision for loan losses totaled $845,000, up from $476,000 for 2014. The higher provision for loan losses in the fourth quarter and year for 2015 reflects an increase in loans outstanding, which resulted in an increase in the collectively determined portion of the allowance for loan losses. |
· | Total noninterest revenue of $3,994,000 in the fourth quarter 2015 was up slightly from the third quarter 2015 amount of $3,961,000, and up $192,000 (5.0%) from the fourth quarter 2014 amount. Noninterest revenue totaled $15,404,000 for year ended December 31, 2015, down slightly from $15,420,000 in 2014. C&N recognized a gain of $212,000 in the fourth quarter 2015 from a life insurance arrangement in which benefits were split between the Company and the heirs of a former employee. Also within noninterest revenue, gains from sales of residential mortgages and service charges on deposit accounts were lower in the fourth quarter 2015 as compared to the third quarter 2015. The most significant changes in components of noninterest revenue for the year ended December 31, 2015 as compared to the corresponding period in 2014 included the following: (1) decrease of $161,000 (3.2%) in service charges on deposit accounts, primarily as a result of lower overdraft fees; (2) reduction of $135,000 as the fair value of servicing rights declined $162,000 in 2015 as compared to $27,000 in 2014; (3) net increase in revenues from Trust and brokerage services of $74,000 (1.4%); and (4) an increase in other operating income of $315,000, including the fourth quarter 2015 life insurance-related gain previously described, an increase of $36,000 in dividends from Federal Home Loan Bank of Pittsburgh stock and an increase of $28,000 in revenue from merchant services. |
1
· | In the fourth quarter 2015, C&N had realized gains from securities of $1,776,000 and recognized a loss from prepayment of a borrowing of $1,663,000. In comparison, realized gains from securities totaled $79,000 in the third quarter 2015 and $210,000 in the fourth quarter 2014. The borrowing that was paid off in the fourth quarter 2015 was a $24 million repurchase agreement with a maturity date of December 20, 2017 and an interest rate of 4.265%. C&N opted to prepay the borrowing and has funded the prepayment with a series of short-term borrowings at an average rate of 0.86%. C&N sold a significant portion of its investments in stocks of banks and bank holding companies in the fourth quarter 2015, generating realized gains totaling $1,744,000. Management has estimated the combined result of the debt prepayment and reinvestment of proceeds from sales of the stocks will make a positive contribution in 2016 to fully taxable net interest income of approximately $524,000. For the year ended December 31, 2015, realized gains from available-for-sale securities totaled $2,861,000 and losses from prepayment of borrowings totaled $2,573,000; in comparison, in 2014, realized gains from securities totaled $1,104,000 and there were no losses from prepayment of borrowings. |
· | Noninterest expenses, excluding loss on prepayment of borrowings, totaled $8,411,000 in the fourth quarter 2015, up from $8,117,000 in the third quarter 2015 and $8,250,000 in the fourth quarter 2014. For the year ended December 31, 2015, noninterest expenses, excluding loss on prepayment of borrowings, totaled $32,956,000, down $1,201,000 (3.5%) from 2014. Salaries and wages expense increased $104,000, and pensions and other employee benefits expense increased $68,000, in the fourth quarter 2015 as compared to the third quarter 2015 amounts. The increase in the most recent quarter in salaries and wages reflected the inclusion for the full quarter of a few personnel additions in the second half of the year, including lending and operations staff. The increase in the most recent quarter in employee benefits expense included an increase in health insurance expense resulting from higher claims on C&N’s partially self-insured plan. Other increases in noninterest expense in the fourth quarter 2015 as compared to the prior quarter include an increase in professional fees of $47,000, mainly from outsourced loan review expense, an increase in software subscriptions of $50,000 resulting from a catch-up adjustments on billings from a computer services vendor and an increase in other operating expense of $75,000, which included the effect of a $69,000 sales tax refund that had reduced expenses in the third quarter. The increase in noninterest expenses in the fourth quarter 2015 as compared to the fourth quarter 2014 included an increase in salaries and wages of $286,000 due to the addition of new personnel, including the CEO and additional lending staff. Pensions and other employee benefits expense was $122,000 lower in the fourth quarter 2015 as compared to the fourth quarter 2014 reflecting a pension charge for a partial plan settlement in 2014. Other operating expense was $128,000 higher in the fourth quarter 2015 than in the same period in 2014, reflecting increased expenses associated with employee training and development. The reduction in noninterest expenses for the year ended December 31, 2015 as compared to the corresponding period in 2014 included the following: (1) a reduction in salaries and wages expenses of $439,000, mainly due to severance expenses in 2014; (2) a reduction in employee benefit-related expenses of $349,000 due to lower employee health insurance expense as a result of lower claims; (3) a reduction in Pennsylvania shares tax expense of $176,000, mainly as a result of an increase in tax credits; (4) a reduction in professional fees expense of $161,000, as 2014 included expenses associated with an executive search; and (5) a reduction in other expenses of $182,000, including reductions in expenses from loan collection, other real estate properties and attorneys’ fees. |
2
Other Information:
Changes in other unaudited financial information are as follows:
· | Total assets amounted to $1,223,417,000 at December 31, 2015, as compared to $1,232,531,000 at September 30, 2015 and $1,241,963,000 at December 31, 2014. |
· | Net loans outstanding (excluding mortgage loans held for sale) were $696,991,000 at December 31, 2015, up from $672,449,000 at September 30, 2015 and up 11.8% from $623,209,000 at December 31, 2014. In comparing outstanding balances at December 31, 2015 and 2014, total residential mortgage loans increased $19.7 million, or 5.4%, and total commercial loans increased $54.2 million, or 21.4%. The major components of the growth in commercial loans outstanding were an increase in loan participations with other financial entities of $28.1 million and an increase in loans to political subdivisions (municipal loans) of $22.5 million. In 2015, average total loans for the year amounted to $657,727,000 or $30.0 million (4.8%) more than the corresponding amount for 2014. |
· | The outstanding balance of residential mortgages originated by C&N and sold to third parties, with servicing retained, totaled $152,448,000 at December 31, 2015 as compared to $152,275,000 at September 30, 2015 and $152,505,000 at December 31, 2014. |
· | Total nonperforming assets as a percentage of assets was 1.31% at December 31, 2015 as compared to 1.28% at September 30, 2015 and 1.34% at December 31, 2014. |
· | Deposits and repo sweep accounts totaled $940,530,000 at December 31, 2015, down from $966,856,000 at September 30, 2015 and $973,526,000 at December 31, 2014. As noted above, municipal deposits were down significantly in the fourth quarter 2015 as a result of the Pennsylvania state budget impasse and related delays in funding municipal entities. |
· | Total shareholders’ equity was $187,487,000 at December 31, 2015 as compared to $190,100,000 at September 30, 2015 and $188,362,000 at December 31, 2014. Tangible common equity as a percentage of tangible assets was 14.49% at December 31, 2015, up from 14.34% a year earlier. In July 2014, C&N announced a common stock repurchase plan for the repurchase of up to 622,500 shares, or 5% of the total shares outstanding on July 16, 2014. In the fourth quarter 2015, 23,800 shares were repurchased for a total cost of $471,000, at an average price of $19.79 per share. Cumulatively through December 31, 2015, 435,200 shares had been repurchased for a total cost of $8,417,000, at an average price of $19.34 per share. |
· | Assets under management by C&N’s Trust and Financial Management Group amounted to $814,788,000 at December 31, 2015, down 1.4% from a year earlier, reflecting the effect of a decrease in overall valuations of U.S. stocks. |
Citizens & Northern Corporation is the parent company of Citizens & Northern Bank, a local, independent community bank providing complete financial, investment and insurance services through 26 full service offices throughout Tioga, Bradford, Sullivan, Lycoming, Potter, Cameron and McKean counties in Pennsylvania and in Canisteo and South Hornell, NY. C&N can be found on the worldwide web at www.cnbankpa.com. The Company’s stock is listed on NASDAQ Capital Market Securities under the symbol CZNC.
Safe Harbor Statement: Except for historical information contained herein, the matters discussed in this release are forward-looking statements. Investors are cautioned that all forward-looking statements involve risks and uncertainty, including without limitation, the following: changes in monetary and fiscal policies of the Federal Reserve Board and the U.S. Government, particularly related to changes in interest rates; changes in general economic conditions; legislative or regulatory changes; downturn in demand for loan, deposit and other financial services in the Corporation’s market area; increased competition from other banks and non-bank providers of financial services; technological changes and increased technology-related costs; changes in management’s assessment of realization of securities and other assets; and changes in accounting principles, or the application of generally accepted accounting principles. Citizens & Northern disclaims any intention or obligation to publicly update or revise any forward-looking statements, whether as a result of events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.
3
EXHIBIT 99.2
December 31, 2015 | QUARTERLY REPORT |
Dear Shareholder:
“Creating Value Through Lifelong Relationships" is the Vision that has driven our efforts for more than 150 years, and continues to be the rallying call across the organization. Your Team is fully engaged in building on a very strong foundation to grow the franchise, consistent with this Vision, and to continue delivering long-term value to our Shareholders. During the fourth quarter of 2015, we maintained momentum in building customer relationships with loan growth totaling $25 million, which included increases in commercial, mortgage, and consumer categories. Each new loan involves a customer relationship that can be enhanced by the value delivered through our team of professional bankers and wealth managers. To reinforce this focus and further energize the Team, we had a kick-off event that engaged the entire Team in building a culture that aligns with our Vision.
We also completed work on a new website which will be rolled out by the end of January. This site provides new capabilities and will serve as the foundation for enhancing on-line services moving forward that will simplify and provide greater access to our customers. More to come throughout 2016 on this front.
I am very proud of our Team's commitment to engaging in our communities, as well. The results of our "Giving Back, Giving Together" initiative for 2015 to support the local food banks throughout our markets are described in the “Commitment to Community” article included in this edition of banCNotes. We produced amazing results and we will be working to support first responders in a similar fashion during 2016.
While we continue to invest in our people, future capacity, and communities, we also produced solid financial performance. Earnings per share were $.33 for the fourth quarter of 2015 as compared to $.35 in the third quarter of 2015 and the fourth quarter of 2014. For the year ended December 31, 2015, diluted earnings per share was $1.35 as compared to $1.38 in 2014. Return on average assets for 2015 was 1.32% and return on average equity was 8.72%.
Net interest income decreased slightly during the quarter due to a reduction in earning assets. This decline was primarily driven by lower municipal deposits resulting from the Pennsylvania state budget impasse, with an offsetting reduction in investment securities. The net interest margin during the fourth quarter was 3.69% as compared to 3.66% during the third quarter of 2015 and 3.73% in the fourth quarter of 2014. The Federal Reserve raised its target federal funds rate during December for the first time in nearly ten years. This change had virtually no impact on fourth quarter net interest income, and any significant impact on 2016 results will depend on additional Fed action to increase rates and any changes to the shape of the yield curve.
In the fourth quarter we continued efforts to support the future net interest margin by realizing gains on the sale of bank and bank holding company stocks totaling $1,744,000, and recognizing losses from prepayment of a borrowing of $1,663,000. We estimate that the combined impact of the debt prepayment and reinvestment of the proceeds from the stock sales will increase the fully taxable equivalent net interest margin by approximately $524,000 during 2016.
1
The provision for loan losses was $319,000 during the fourth quarter, as compared to $302,000 during the third quarter of 2015. For the year ended December 31, 2015 the provision totaled $845,000 up from $476,000 in 2014, reflecting additions to the allowance for loan losses to support strong loan growth during the quarter and for the year. Credit quality remains strong as reflected by stable past due and non-performing loan metrics at December 31, 2015 compared to a year earlier.
Noninterest income, excluding securities gains increased during the fourth quarter of 2015 to $3.99 million as compared to $3.96 million in the third quarter and $3.80 million during the fourth quarter of 2014. For all of 2015, noninterest income was $15.4 million, essentially unchanged from 2014.
Noninterest expenses, excluding loss on prepayment of borrowings, totaled $8.4 million in the fourth quarter 2015 up from $8.1 million in the third quarter and $8.25 million in the fourth quarter 2014. For the year ended December 31, 2015, noninterest expenses, excluding loss on prepayment of borrowings, were $32.96 million, down $1.2 million, or 3.5%, from 2014.
Total assets and deposits declined modestly during the fourth quarter of 2015 compared to the prior quarter and year ended December 31, 2014. Total loans grew by $25 million during the fourth quarter and have increased by nearly $74 million since year end 2014.
C&N remains in a very strong capital position by all measures. The cash dividend paid during the fourth quarter was $.26 per share, resulting in a total payment of $1.04 for 2015. This total produced a yield of 4.95% based on the December 31, 2015 market price of $21.00.
We appreciate your support of C&N as both shareholders and customers and are committed to creating value through both of these relationships.
J. Bradley Scovill
President and CEO
2
CONDENSED, CONSOLIDATED EARNINGS INFORMATION
(In Thousands, Except Per Share Data) (Unaudited)
4TH | 4TH | |||||||||||||||
QUARTER | QUARTER | |||||||||||||||
2015 | 2014 | |||||||||||||||
(Current) | (Prior Year) | $ Incr. (Decr.) | % Incr. (Decr.) | |||||||||||||
Interest and Dividend Income | $ | 11,036 | $ | 11,468 | $ | (432 | ) | -3.77 | % | |||||||
Interest Expense | 1,087 | 1,257 | (170 | ) | -13.52 | % | ||||||||||
Net Interest Income | 9,949 | 10,211 | (262 | ) | -2.57 | % | ||||||||||
Provision for Loan Losses | 319 | 123 | 196 | 159.35 | % | |||||||||||
Net Interest Income After Provision for Loan Losses | 9,630 | 10,088 | (458 | ) | -4.54 | % | ||||||||||
Other Income | 3,994 | 3,802 | 192 | 5.05 | % | |||||||||||
Net Gains on Available-for-sale Securities | 1,776 | 210 | 1,566 | 745.71 | % | |||||||||||
Loss on Prepayment of Borrowings | 1,663 | 0 | 1,663 | |||||||||||||
Other Noninterest Expenses | 8,411 | 8,250 | 161 | 1.95 | % | |||||||||||
Income Before Income Tax Provision | 5,326 | 5,850 | (524 | ) | -8.96 | % | ||||||||||
Income Tax Provision | 1,261 | 1,482 | (221 | ) | -14.91 | % | ||||||||||
Net Income | $ | 4,065 | $ | 4,368 | $ | (303 | ) | -6.94 | % | |||||||
PER COMMON SHARE DATA: | ||||||||||||||||
Net Income – Basic | $ | 0.33 | $ | 0.36 | $ | (0.03 | ) | -8.33 | % | |||||||
Net Income – Diluted | $ | 0.33 | $ | 0.35 | $ | (0.02 | ) | -5.71 | % | |||||||
Dividend Per Share | $ | 0.26 | $ | 0.26 | $ | 0.00 | 0.00 | % | ||||||||
Number Shares Used in Computation - Basic | 12,180,435 | 12,302,646 | ||||||||||||||
Number Shares Used in Computation - Diluted | 12,203,951 | 12,325,409 |
CONDENSED, CONSOLIDATED EARNINGS INFORMATION
(In Thousands, Except Per Share Data) (Unaudited)
YEARS ENDED | ||||||||||||||||
DECEMBER 31, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
(Current) | (Prior Year) | $ Incr. (Decr.) | % Incr. (Decr.) | |||||||||||||
Interest and Dividend Income | $ | 44,519 | $ | 46,009 | $ | (1,490 | ) | -3.24 | % | |||||||
Interest Expense | 4,602 | 5,122 | (520 | ) | -10.15 | % | ||||||||||
Net Interest Income | 39,917 | 40,887 | (970 | ) | -2.37 | % | ||||||||||
Provision for Loan Losses | 845 | 476 | 369 | 77.52 | % | |||||||||||
Net Interest Income After Provision for Loan Losses | 39,072 | 40,411 | (1,339 | ) | -3.31 | % | ||||||||||
Other Income | 15,404 | 15,420 | (16 | ) | -0.10 | % | ||||||||||
Net Gains on Available-for-sale Securities | 2,861 | 1,104 | 1,757 | 159.15 | % | |||||||||||
Loss on Prepayment of Borrowings | 2,573 | 0 | 2,573 | |||||||||||||
Other Noninterest Expenses | 32,956 | 34,157 | (1,201 | ) | -3.52 | % | ||||||||||
Income Before Income Tax Provision | 21,808 | 22,778 | (970 | ) | -4.26 | % | ||||||||||
Income Tax Provision | 5,337 | 5,692 | (355 | ) | -6.24 | % | ||||||||||
Net Income | $ | 16,471 | $ | 17,086 | $ | (615 | ) | -3.60 | % | |||||||
PER COMMON SHARE DATA: | ||||||||||||||||
Net Income – Basic | $ | 1.35 | $ | 1.38 | $ | (0.03 | ) | -2.17 | % | |||||||
Net Income – Diluted | $ | 1.35 | $ | 1.38 | $ | (0.03 | ) | -2.17 | % | |||||||
Dividend Per Share | $ | 1.04 | $ | 1.04 | $ | 0.00 | 0.00 | % | ||||||||
Number Shares Used in Computation - Basic | 12,211,941 | 12,390,067 | ||||||||||||||
Number Shares Used in Computation - Diluted | 12,233,773 | 12,412,050 | ||||||||||||||
Market Value (Last Trade) | $ | 21.00 | $ | 20.67 | $ | 0.33 | 1.60 | % | ||||||||
Price Earnings Multiple (Annualized) | 15.56 | 14.98 | 0.58 | 3.87 | % | |||||||||||
Dividend Yield (Annualized) | 4.95 | % | 5.03 | % | -0.08 | % | -1.59 | % |
3
CONDENSED, CONSOLIDATED BALANCE SHEET DATA
(In Thousands, Except Per Share Data) (Unaudited)
DEC. 31, | DEC. 31, | DEC. 31, 2015 vs 2014 | ||||||||||||||
2015 | 2014 | $ Incr. (Decr.) | % Incr. (Decr.) | |||||||||||||
ASSETS | ||||||||||||||||
Cash & Due from Banks | $ | 36,061 | $ | 36,047 | $ | 14 | 0.04 | % | ||||||||
Available-for-sale Securities | 420,290 | 516,807 | (96,517 | ) | -18.68 | % | ||||||||||
Loans Held for Sale | 280 | 0 | 280 | |||||||||||||
Loans, Net | 696,991 | 623,209 | 73,782 | 11.84 | % | |||||||||||
Intangible Assets | 11,972 | 11,994 | (22 | ) | -0.18 | % | ||||||||||
Other Assets | 57,823 | 53,906 | 3,917 | 7.27 | % | |||||||||||
TOTAL ASSETS | $ | 1,223,417 | $ | 1,241,963 | $ | (18,546 | ) | -1.49 | % | |||||||
LIABILITIES | ||||||||||||||||
Deposits | $ | 935,615 | $ | 967,989 | $ | (32,374 | ) | -3.34 | % | |||||||
Repo Sweep Accounts | 4,915 | 5,537 | (622 | ) | -11.23 | % | ||||||||||
Total Deposits and Repo Sweeps | 940,530 | 973,526 | (32,996 | ) | -3.39 | % | ||||||||||
Borrowed Funds | 87,348 | 73,060 | 14,288 | 19.56 | % | |||||||||||
Other Liabilities | 8,052 | 7,015 | 1,037 | 14.78 | % | |||||||||||
TOTAL LIABILITIES | 1,035,930 | 1,053,601 | (17,671 | ) | -1.68 | % | ||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||||
Common Shareholders' Equity, Excluding Accumulated | ||||||||||||||||
Other Comprehensive Income | 184,959 | 183,002 | 1,957 | 1.07 | % | |||||||||||
Accumulated Other Comprehensive Income: | ||||||||||||||||
Net Unrealized Gains/Losses on | ||||||||||||||||
Available-for-sale Securities | 2,493 | 5,281 | (2,788 | ) | -52.79 | % | ||||||||||
Defined Benefit Plans | 35 | 79 | (44 | ) | -55.70 | % | ||||||||||
TOTAL SHAREHOLDERS' EQUITY | 187,487 | 188,362 | (875 | ) | -0.46 | % | ||||||||||
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY | $ | 1,223,417 | $ | 1,241,963 | $ | (18,546 | ) | -1.49 | % |
4 |
EXHIBIT 99.3 – Supplemental, Unaudited Financial Information
CONDENSED, CONSOLIDATED FINANCIAL HIGHLIGHTS
(In Thousands, Except Per Share Data) (Unaudited)
YEARS ENDED | % | |||||||||||
DECEMBER 31, | INCREASE | |||||||||||
2015 | 2014 | (DECREASE) | ||||||||||
EARNINGS PERFORMANCE | ||||||||||||
Net Income | $ | 16,471 | $ | 17,086 | -3.60 | % | ||||||
Return on Average Assets | 1.32 | % | 1.38 | % | -4.35 | % | ||||||
Return on Average Equity | 8.72 | % | 9.21 | % | -5.32 | % | ||||||
BALANCE SHEET HIGHLIGHTS | ||||||||||||
Total Assets | $ | 1,223,417 | $ | 1,241,963 | -1.49 | % | ||||||
Available-for-Sale Securities | 420,290 | 516,807 | -18.68 | % | ||||||||
Loans (Net) | 696,991 | 623,209 | 11.84 | % | ||||||||
Allowance for Loan Losses | 7,889 | 7,336 | 7.54 | % | ||||||||
Deposits and Repo Sweep Accounts | 940,530 | 973,526 | -3.39 | % | ||||||||
OFF-BALANCE SHEET | ||||||||||||
Outstanding Balance of Mortgage Loans Sold with Servicing Retained | 152,448 | 152,505 | -0.04 | % | ||||||||
Trust Assets Under Management | 814,788 | 825,918 | -1.35 | % | ||||||||
SHAREHOLDERS' VALUE | ||||||||||||
(PER COMMON SHARE) | ||||||||||||
Net Income - Basic | $ | 1.35 | $ | 1.38 | -2.17 | % | ||||||
Net Income - Diluted | $ | 1.35 | $ | 1.38 | -2.17 | % | ||||||
Dividends | $ | 1.04 | $ | 1.04 | 0.00 | % | ||||||
Common Book Value | $ | 15.39 | $ | 15.34 | 0.33 | % | ||||||
Tangible Common Book Value | $ | 14.41 | $ | 14.36 | 0.35 | % | ||||||
Market Value (Last Trade) | $ | 21.00 | $ | 20.67 | 1.60 | % | ||||||
Market Value / Common Book Value | 136.45 | % | 134.75 | % | 1.26 | % | ||||||
Market Value / Tangible Common Book Value | 145.73 | % | 143.94 | % | 1.24 | % | ||||||
Price Earnings Multiple (Annualized) | 15.56 | 14.98 | 3.87 | % | ||||||||
Dividend Yield (Annualized) | 4.95 | % | 5.03 | % | -1.59 | % | ||||||
Common Shares Outstanding, End of Period | 12,180,623 | 12,279,980 | -0.81 | % | ||||||||
SAFETY AND SOUNDNESS | ||||||||||||
Tangible Common Equity / Tangible Assets | 14.49 | % | 14.34 | % | 1.05 | % | ||||||
Nonperforming Assets / Total Assets | 1.31 | % | 1.34 | % | -2.24 | % | ||||||
Allowance for Loan Losses / Total Loans | 1.12 | % | 1.16 | % | -3.45 | % | ||||||
Total Risk Based Capital Ratio (a) | 24.45 | % | 27.60 | % | -11.41 | % | ||||||
Tier 1 Risk Based Capital Ratio (a) | 23.40 | % | 26.26 | % | -10.89 | % | ||||||
Common Equity Tier 1 Risk Based Capital Ratio (a) | 23.40 | % | ||||||||||
Leverage Ratio (a) | 14.31 | % | 13.89 | % | 3.02 | % | ||||||
AVERAGE BALANCES | ||||||||||||
Average Assets | $ | 1,243,209 | $ | 1,239,897 | 0.27 | % | ||||||
Average Equity | $ | 188,905 | $ | 185,469 | 1.85 | % |
(a) Capital ratios for the most recent period are estimated. The Common Equity Tier 1 Risk Based Capital Ratio became applicable to the Corporation in the first quarter 2015.
1 |
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION
(In Thousands) (Unaudited)
For the Three Months Ended: | ||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | Mar. 31, | Dec. 31, | Sept. 30, | June 30, | Mar. 31, | |||||||||||||||||||||||||
2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | |||||||||||||||||||||||||
Interest income | $ | 11,036 | $ | 11,134 | $ | 11,186 | $ | 11,163 | $ | 11,468 | $ | 11,572 | $ | 11,563 | $ | 11,406 | ||||||||||||||||
Interest expense | 1,087 | 1,126 | 1,176 | 1,213 | 1,257 | 1,287 | 1,290 | 1,288 | ||||||||||||||||||||||||
Net interest income | 9,949 | 10,008 | 10,010 | 9,950 | 10,211 | 10,285 | 10,273 | 10,118 | ||||||||||||||||||||||||
Provision (credit) for loan losses | 319 | 302 | 221 | 3 | 123 | 218 | 446 | (311 | ) | |||||||||||||||||||||||
Net interest income after provision (credit) | ||||||||||||||||||||||||||||||||
for loan losses | 9,630 | 9,706 | 9,789 | 9,947 | 10,088 | 10,067 | 9,827 | 10,429 | ||||||||||||||||||||||||
Other income | 3,994 | 3,961 | 3,962 | 3,487 | 3,802 | 3,887 | 3,980 | 3,751 | ||||||||||||||||||||||||
Net gains on available-for-sale securities | 1,776 | 79 | 932 | 74 | 210 | 760 | 103 | 31 | ||||||||||||||||||||||||
Loss on prepayment of borrowings | 1,663 | 0 | 910 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
Other expenses | 8,411 | 8,117 | 7,964 | 8,464 | 8,250 | 9,036 | 8,347 | 8,524 | ||||||||||||||||||||||||
Income before income tax provision | 5,326 | 5,629 | 5,809 | 5,044 | 5,850 | 5,678 | 5,563 | 5,687 | ||||||||||||||||||||||||
Income tax provision | 1,261 | 1,395 | 1,452 | 1,229 | 1,482 | 1,411 | 1,400 | 1,399 | ||||||||||||||||||||||||
Net income | $ | 4,065 | $ | 4,234 | $ | 4,357 | $ | 3,815 | $ | 4,368 | $ | 4,267 | $ | 4,163 | $ | 4,288 | ||||||||||||||||
Net income per share – basic | $ | 0.33 | $ | 0.35 | $ | 0.36 | $ | 0.31 | $ | 0.36 | $ | 0.34 | $ | 0.33 | $ | 0.35 | ||||||||||||||||
Net income per share – diluted | $ | 0.33 | $ | 0.35 | $ | 0.36 | $ | 0.31 | $ | 0.35 | $ | 0.34 | $ | 0.33 | $ | 0.34 |
QUARTERLY CONDENSED, CONSOLIDATED BALANCE SHEET INFORMATION
(In Thousands) (Unaudited)
As of: | ||||||||||||
Dec. 31, | Sept. 30, | Dec. 31, | ||||||||||
2015 | 2015 | 2014 | ||||||||||
ASSETS | ||||||||||||
Cash & Due from Banks | $ | 36,061 | $ | 32,221 | $ | 36,047 | ||||||
Available-for-Sale Securities | 420,290 | 461,713 | 516,807 | |||||||||
Loans Held for Sale | 280 | 76 | 0 | |||||||||
Loans, Net | 696,991 | 672,449 | 623,209 | |||||||||
Intangible Assets | 11,972 | 11,978 | 11,994 | |||||||||
Other Assets | 57,823 | 54,094 | 53,906 | |||||||||
TOTAL ASSETS | $ | 1,223,417 | $ | 1,232,531 | $ | 1,241,963 | ||||||
LIABILITIES | ||||||||||||
Deposits | $ | 935,615 | $ | 961,112 | $ | 967,989 | ||||||
Repo Sweep Accounts | 4,915 | 5,744 | 5,537 | |||||||||
Total Deposits and Repo Sweeps | 940,530 | 966,856 | 973,526 | |||||||||
Borrowed Funds | 87,348 | 67,342 | 73,060 | |||||||||
Other Liabilities | 8,052 | 8,233 | 7,015 | |||||||||
TOTAL LIABILITIES | 1,035,930 | 1,042,431 | 1,053,601 | |||||||||
SHAREHOLDERS' EQUITY | ||||||||||||
Common Shareholders' Equity, Excluding | ||||||||||||
Accumulated Other Comprehensive Income/ Loss | 184,959 | 183,978 | 183,002 | |||||||||
Accumulated Other Comprehensive Income/ Loss: | ||||||||||||
Net Unrealized Gains/Losses on | ||||||||||||
Available-for-sale Securities | 2,493 | 6,116 | 5,281 | |||||||||
Defined Benefit Plans Adjustment, Net | 35 | 6 | 79 | |||||||||
TOTAL SHAREHOLDERS' EQUITY | 187,487 | 190,100 | 188,362 | |||||||||
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY | $ | 1,223,417 | $ | 1,232,531 | $ | 1,241,963 |
2 |
AVAILABLE-FOR-SALE SECURITIES
(In Thousands)
December 31, 2015 | September 30, 2015 | December 31, 2014 | ||||||||||||||||||||||
Amortized | Fair | Amortized | Fair | Amortized | Fair | |||||||||||||||||||
Cost | Value | Cost | Value | Cost | Value | |||||||||||||||||||
Obligations of U.S. Government agencies | $ | 10,663 | $ | 10,483 | $ | 15,664 | $ | 15,621 | $ | 27,221 | $ | 26,676 | ||||||||||||
Obligations of states and political subdivisions: | ||||||||||||||||||||||||
Tax-exempt | 103,414 | 107,757 | 108,115 | 112,396 | 120,086 | 124,839 | ||||||||||||||||||
Taxable | 34,317 | 34,597 | 34,464 | 35,124 | 33,637 | 33,878 | ||||||||||||||||||
Mortgage-backed securities | 73,227 | 73,343 | 71,681 | 72,697 | 82,479 | 83,903 | ||||||||||||||||||
Collateralized mortgage obligations, | ||||||||||||||||||||||||
Issued by U.S. Government agencies | 193,145 | 191,715 | 216,981 | 218,052 | 239,620 | 238,823 | ||||||||||||||||||
Other collateralized debt obligations | 9 | 9 | 34 | 34 | 34 | 34 | ||||||||||||||||||
Total debt securities | 414,775 | 417,904 | 446,939 | 453,924 | 503,077 | 508,153 | ||||||||||||||||||
Marketable equity securities | 1,680 | 2,386 | 5,365 | 7,789 | 5,605 | 8,654 | ||||||||||||||||||
Total | $ | 416,455 | $ | 420,290 | $ | 452,304 | $ | 461,713 | $ | 508,682 | $ | 516,807 |
Summary of Loans by Type
(Excludes Loans Held for Sale)
(In Thousands)
Dec. 31, | Sept. 30, | Dec. 31, | ||||||||||
2015 | 2015 | 2014 | ||||||||||
Residential mortgage: | ||||||||||||
Residential mortgage loans - first liens | $ | 304,783 | $ | 298,096 | $ | 291,882 | ||||||
Residential mortgage loans - junior liens | 21,146 | 20,601 | 21,166 | |||||||||
Home equity lines of credit | 39,040 | 38,585 | 36,629 | |||||||||
1-4 Family residential construction | 21,121 | 23,633 | 16,739 | |||||||||
Total residential mortgage | 386,090 | 380,915 | 366,416 | |||||||||
Commercial: | ||||||||||||
Commercial loans secured by real estate | 154,779 | 135,760 | 145,878 | |||||||||
Commercial and industrial | 75,196 | 72,011 | 50,157 | |||||||||
Political subdivisions | 40,007 | 40,186 | 17,534 | |||||||||
Commercial construction and land | 5,122 | 6,852 | 6,938 | |||||||||
Loans secured by farmland | 7,019 | 7,521 | 7,916 | |||||||||
Multi-family (5 or more) residential | 9,188 | 9,181 | 8,917 | |||||||||
Agricultural loans | 4,671 | 4,588 | 3,221 | |||||||||
Other commercial loans | 12,152 | 12,691 | 13,334 | |||||||||
Total commercial | 308,134 | 288,790 | 253,895 | |||||||||
Consumer | 10,656 | 10,160 | 10,234 | |||||||||
Total | 704,880 | 679,865 | 630,545 | |||||||||
Less: allowance for loan losses | (7,889 | ) | (7,416 | ) | (7,336 | ) | ||||||
Loans, net | $ | 696,991 | $ | 672,449 | $ | 623,209 |
Loans Held for Sale
(In Thousands)
Dec. 31, | Sept. 30, | Dec. 31, | ||||||||||
2015 | 2015 | 2014 | ||||||||||
Residential mortgage loans originated and serviced - outstanding balance | $ | 152,728 | $ | 152,351 | $ | 152,505 | ||||||
Less: outstanding balance of loans sold | (152,448 | ) | (152,275 | ) | (152,505 | ) | ||||||
Loans held for sale, net | $ | 280 | $ | 76 | $ | 0 |
3 |
ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES
(In Thousands)
3 Months | 3 Months | Year | Year | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
Dec. 31, | Sept. 30, | Dec. 31, | Dec. 31, | |||||||||||||
2015 | 2015 | 2015 | 2014 | |||||||||||||
Balance, beginning of period | $ | 7,416 | $ | 7,300 | $ | 7,336 | $ | 8,663 | ||||||||
Charge-offs | (66 | ) | (197 | ) | (562 | ) | (2,139 | ) | ||||||||
Recoveries | 220 | 11 | 270 | 336 | ||||||||||||
Net recoveries (charge-offs) | 154 | (186 | ) | (292 | ) | (1,803 | ) | |||||||||
Provision for loan losses | 319 | 302 | 845 | 476 | ||||||||||||
Balance, end of period | $ | 7,889 | $ | 7,416 | $ | 7,889 | $ | 7,336 |
PAST DUE AND IMPAIRED LOANS, NONPERFORMING ASSETS
AND TROUBLED DEBT RESTRUCTURINGS (TDRs)
(In Thousands)
Dec 31, | Sept. 30, | Dec 31, | ||||||||||
2015 | 2015 | 2014 | ||||||||||
Impaired loans with a valuation allowance | $ | 1,933 | $ | 1,963 | $ | 3,241 | ||||||
Impaired loans without a valuation allowance | 8,041 | 7,812 | 9,075 | |||||||||
Total impaired loans | $ | 9,974 | $ | 9,775 | $ | 12,316 | ||||||
Total loans past due 30-89 days and still accruing | $ | 7,057 | $ | 4,780 | $ | 7,121 | ||||||
Nonperforming assets: | ||||||||||||
Total nonaccrual loans | $ | 11,517 | $ | 11,632 | $ | 12,610 | ||||||
Total loans past due 90 days or more and still accruing | 3,229 | 2,833 | 2,843 | |||||||||
Total nonperforming loans | 14,746 | 14,465 | 15,453 | |||||||||
Foreclosed assets held for sale (real estate) | 1,260 | 1,363 | 1,189 | |||||||||
Total nonperforming assets | $ | 16,006 | $ | 15,828 | $ | 16,642 | ||||||
Loans subject to troubled debt restructurings (TDRs): | ||||||||||||
Performing | $ | 1,267 | $ | 1,043 | $ | 1,807 | ||||||
Nonperforming | 5,097 | 5,182 | 5,388 | |||||||||
Total TDRs | $ | 6,364 | $ | 6,225 | $ | 7,195 | ||||||
Total nonperforming loans as a % of loans | 2.09 | % | 2.13 | % | 2.45 | % | ||||||
Total nonperforming assets as a % of assets | 1.31 | % | 1.28 | % | 1.34 | % | ||||||
Allowance for loan losses as a % of total loans | 1.12 | % | 1.09 | % | 1.16 | % | ||||||
Allowance for loan losses as a % of nonperforming loans | 53.50 | % | 51.27 | % | 47.47 | % |
4 |
Analysis of Average Daily Balances and Annualized Rates
(Dollars in Thousands)
3 Months | 3 Months | 3 Months | ||||||||||||||||||||||
Ended | Rate of | Ended | Rate of | Ended | Rate of | |||||||||||||||||||
12/31/2015 | Return/ | 9/30/2015 | Return/ | 12/31/2014 | Return/ | |||||||||||||||||||
Average | Cost of | Average | Cost of | Average | Cost of | |||||||||||||||||||
Balance | Funds % | Balance | Funds % | Balance | Funds % | |||||||||||||||||||
EARNING ASSETS | ||||||||||||||||||||||||
Available-for-sale securities, at amortized cost: | ||||||||||||||||||||||||
Taxable | $ | 327,225 | 2.05 | % | $ | 361,481 | 2.02 | % | $ | 383,802 | 2.10 | % | ||||||||||||
Tax-exempt | 105,118 | 4.99 | % | 111,735 | 5.14 | % | 121,735 | 5.22 | % | |||||||||||||||
Total available-for-sale securities | 432,343 | 2.76 | % | 473,216 | 2.75 | % | 505,537 | 2.85 | % | |||||||||||||||
Interest-bearing due from banks | 20,168 | 0.39 | % | 19,774 | 0.44 | % | 31,655 | 0.39 | % | |||||||||||||||
Loans held for sale | 406 | 5.86 | % | 245 | 8.10 | % | 151 | 7.88 | % | |||||||||||||||
Loans receivable: | ||||||||||||||||||||||||
Taxable | 629,294 | 5.04 | % | 610,516 | 5.10 | % | 587,675 | 5.40 | % | |||||||||||||||
Tax-exempt | 61,339 | 4.52 | % | 63,219 | 4.50 | % | 39,909 | 5.28 | % | |||||||||||||||
Total loans receivable | 690,633 | 5.00 | % | 673,735 | 5.05 | % | 627,584 | 5.40 | % | |||||||||||||||
Total Earning Assets | 1,143,550 | 4.07 | % | 1,166,970 | 4.04 | % | 1,164,927 | 4.16 | % | |||||||||||||||
Cash | 16,390 | 16,961 | 16,310 | |||||||||||||||||||||
Unrealized gain/loss on securities | 7,637 | 7,015 | 8,222 | |||||||||||||||||||||
Allowance for loan losses | (7,525 | ) | (7,376 | ) | (7,476 | ) | ||||||||||||||||||
Bank premises and equipment | 15,499 | 15,808 | 16,415 | |||||||||||||||||||||
Intangible Asset - Core Deposit Intangible | 32 | 38 | 58 | |||||||||||||||||||||
Intangible Asset - Goodwill | 11,942 | 11,942 | 11,942 | |||||||||||||||||||||
Other assets | 38,037 | 38,294 | 38,442 | |||||||||||||||||||||
Total Assets | $ | 1,225,562 | $ | 1,249,652 | $ | 1,248,840 | ||||||||||||||||||
INTEREST-BEARING LIABILITIES | ||||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||
Interest checking | $ | 195,439 | 0.11 | % | $ | 197,189 | 0.11 | % | $ | 190,681 | 0.11 | % | ||||||||||||
Money market | 192,825 | 0.16 | % | 202,106 | 0.15 | % | 198,999 | 0.14 | % | |||||||||||||||
Savings | 127,744 | 0.10 | % | 128,939 | 0.10 | % | 122,955 | 0.10 | % | |||||||||||||||
Certificates of deposit | 116,699 | 0.68 | % | 125,886 | 0.66 | % | 128,750 | 0.73 | % | |||||||||||||||
Individual Retirement Accounts | 107,484 | 0.41 | % | 109,661 | 0.41 | % | 116,672 | 0.40 | % | |||||||||||||||
Other time deposits | 678 | 0.00 | % | 1,514 | 0.26 | % | 677 | 0.59 | % | |||||||||||||||
Total interest-bearing deposits | 740,869 | 0.25 | % | 765,295 | 0.25 | % | 758,734 | 0.27 | % | |||||||||||||||
Borrowed funds: | ||||||||||||||||||||||||
Short-term | 17,395 | 0.39 | % | 12,972 | 0.28 | % | 6,886 | 0.12 | % | |||||||||||||||
Long-term | 59,929 | 3.96 | % | 62,876 | 3.98 | % | 73,092 | 4.03 | % | |||||||||||||||
Total borrowed funds | 77,324 | 3.16 | % | 75,848 | 3.34 | % | 79,978 | 3.69 | % | |||||||||||||||
Total Interest-bearing Liabilities | 818,193 | 0.53 | % | 841,143 | 0.53 | % | 838,712 | 0.59 | % | |||||||||||||||
Demand deposits | 207,534 | 212,022 | 213,230 | |||||||||||||||||||||
Other liabilities | 9,149 | 8,803 | 9,144 | |||||||||||||||||||||
Total Liabilities | 1,034,876 | 1,061,968 | 1,061,086 | |||||||||||||||||||||
Stockholders' equity, excluding | ||||||||||||||||||||||||
other comprehensive income/loss | 185,716 | 183,116 | 182,336 | |||||||||||||||||||||
Other comprehensive income/loss | 4,970 | 4,568 | 5,418 | |||||||||||||||||||||
Total Stockholders' Equity | 190,686 | 187,684 | 187,754 | |||||||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 1,225,562 | $ | 1,249,652 | $ | 1,248,840 | ||||||||||||||||||
Interest Rate Spread | 3.54 | % | 3.51 | % | 3.57 | % | ||||||||||||||||||
Net Interest Income/Earning Assets | 3.69 | % | 3.66 | % | 3.73 | % | ||||||||||||||||||
Total Deposits (Interest-bearing and Demand) | $ | 948,403 | $ | 977,317 | $ | 971,964 |
(1) Annualized rates of return on tax-exempt securities and loans are presented on a fully taxable-equivalent basis, using the
Corporation’s marginal federal income tax rate of 35%.
(2) Nonaccrual loans have been included with loans for the purpose of analyzing net interest earnings.
(3) Rates of return on earning assets and costs of funds are presented on an annualized basis.
5 |
Analysis of Average Daily Balances and Annualized Rates
(Dollars in Thousands)
Year | Year | |||||||||||||||
Ended | Rate of | Ended | Rate of | |||||||||||||
12/31/2015 | Return/ | 12/31/2014 | Return/ | |||||||||||||
Average | Cost of | Average | Cost of | |||||||||||||
Balance | Funds % | Balance | Funds % | |||||||||||||
EARNING ASSETS | ||||||||||||||||
Available-for-sale securities, at amortized cost: | ||||||||||||||||
Taxable | $ | 366,448 | 2.07 | % | $ | 371,125 | 2.16 | % | ||||||||
Tax-exempt | 112,700 | 5.21 | % | 123,809 | 5.31 | % | ||||||||||
Total available-for-sale securities | 479,148 | 2.81 | % | 494,934 | 2.95 | % | ||||||||||
Interest-bearing due from banks | 22,201 | 0.42 | % | 32,510 | 0.39 | % | ||||||||||
Loans held for sale | 222 | 7.21 | % | 204 | 7.84 | % | ||||||||||
Loans receivable: | ||||||||||||||||
Taxable | 603,771 | 5.19 | % | 589,120 | 5.45 | % | ||||||||||
Tax-exempt | 53,956 | 4.72 | % | 38,633 | 5.54 | % | ||||||||||
Total loans receivable | 657,727 | 5.15 | % | 627,753 | 5.46 | % | ||||||||||
Total Earning Assets | 1,159,298 | 4.09 | % | 1,155,401 | 4.24 | % | ||||||||||
Cash | 16,639 | 16,865 | ||||||||||||||
Unrealized gain/loss on securities | 8,871 | 6,350 | ||||||||||||||
Allowance for loan losses | (7,380 | ) | (7,992 | ) | ||||||||||||
Bank premises and equipment | 15,911 | 16,789 | ||||||||||||||
Intangible Asset - Core Deposit Intangible | 41 | 70 | ||||||||||||||
Intangible Asset - Goodwill | 11,942 | 11,942 | ||||||||||||||
Other assets | 37,887 | 40,472 | ||||||||||||||
Total Assets | $ | 1,243,209 | $ | 1,239,897 | ||||||||||||
INTEREST-BEARING LIABILITIES | ||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||
Interest checking | $ | 195,940 | 0.11 | % | $ | 183,874 | 0.12 | % | ||||||||
Money market | 196,585 | 0.15 | % | 198,990 | 0.14 | % | ||||||||||
Savings | 128,355 | 0.10 | % | 121,685 | 0.10 | % | ||||||||||
Certificates of deposit | 121,803 | 0.68 | % | 134,732 | 0.79 | % | ||||||||||
Individual Retirement Accounts | 110,659 | 0.41 | % | 120,016 | 0.39 | % | ||||||||||
Other time deposits | 1,031 | 0.10 | % | 1,039 | 0.10 | % | ||||||||||
Total interest-bearing deposits | 754,373 | 0.26 | % | 760,336 | 0.28 | % | ||||||||||
Borrowed funds: | ||||||||||||||||
Short-term | 11,428 | 0.28 | % | 6,744 | 0.13 | % | ||||||||||
Long-term | 66,214 | 4.00 | % | 73,196 | 4.03 | % | ||||||||||
Total borrowed funds | 77,642 | 3.45 | % | 79,940 | 3.70 | % | ||||||||||
Total Interest-bearing Liabilities | 832,015 | 0.55 | % | 840,276 | 0.61 | % | ||||||||||
Demand deposits | 213,828 | 205,082 | ||||||||||||||
Other liabilities | 8,461 | 9,070 | ||||||||||||||
Total Liabilities | 1,054,304 | 1,054,428 | ||||||||||||||
Stockholders' equity, excluding | ||||||||||||||||
other comprehensive income/loss | 183,125 | 181,271 | ||||||||||||||
Other comprehensive income/loss | 5,780 | 4,198 | ||||||||||||||
Total Stockholders' Equity | 188,905 | 185,469 | ||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 1,243,209 | $ | 1,239,897 | ||||||||||||
Interest Rate Spread | 3.54 | % | 3.63 | % | ||||||||||||
Net Interest Income/Earning Assets | 3.69 | % | 3.80 | % | ||||||||||||
Total Deposits (Interest-bearing and Demand) | $ | 968,201 | $ | 965,418 |
(1) Annualized rates of return on tax-exempt securities and loans are presented on a fully taxable-equivalent basis, using the
Corporation’s marginal federal income tax rate of 35%.
(2) Nonaccrual loans have been included with loans for the purpose of analyzing net interest earnings.
(3) Rates of return on earning assets and costs of funds are presented on an annualized basis.
6 |
COMPARISON OF NONINTEREST INCOME
(In Thousands)
Three Months Ended | Years Ended | |||||||||||||||||||
Dec. 31, | Sept. 30, | Dec. 31, | Dec. 31, | Dec. 31, | ||||||||||||||||
2015 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||
Service charges on deposit accounts | $ | 1,235 | $ | 1,302 | $ | 1,213 | $ | 4,864 | $ | 5,025 | ||||||||||
Service charges and fees | 121 | 137 | 133 | 494 | 538 | |||||||||||||||
Trust and financial management revenue | 1,148 | 1,123 | 1,165 | 4,626 | 4,490 | |||||||||||||||
Brokerage revenue | 199 | 215 | 219 | 839 | 901 | |||||||||||||||
Insurance commissions, fees and premiums | 22 | 24 | 15 | 109 | 118 | |||||||||||||||
Interchange revenue from debit card transactions | 479 | 482 | 485 | 1,935 | 1,959 | |||||||||||||||
Net gains from sales of loans | 162 | 243 | 211 | 735 | 768 | |||||||||||||||
(Decrease) increase in fair value of servicing rights | (25 | ) | 13 | (62 | ) | (162 | ) | (27 | ) | |||||||||||
Increase in cash surrender value of life insurance | 92 | 95 | 98 | 386 | 376 | |||||||||||||||
Net (loss) gain from premises and equipment | 0 | (1 | ) | 0 | (1 | ) | 8 | |||||||||||||
Other operating income | 561 | 328 | 325 | 1,579 | 1,264 | |||||||||||||||
Total other operating income, before realized | ||||||||||||||||||||
gains on available-for-sale securities, net | $ | 3,994 | $ | 3,961 | $ | 3,802 | $ | 15,404 | $ | 15,420 |
COMPARISON OF NONINTEREST EXPENSE
(In Thousands)
Three Months Ended | Years Ended | |||||||||||||||||||
Dec. 31, | Sept. 30, | Dec. 31, | Dec. 31, | Dec. 31, | ||||||||||||||||
2015 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||
Salaries and wages | $ | 3,848 | $ | 3,744 | $ | 3,562 | $ | 14,682 | $ | 15,121 | ||||||||||
Pensions and other employee benefits | 1,084 | 1,016 | 1,206 | 4,420 | 4,769 | |||||||||||||||
Occupancy expense, net | 589 | 623 | 626 | 2,574 | 2,628 | |||||||||||||||
Furniture and equipment expense | 462 | 477 | 460 | 1,860 | 1,859 | |||||||||||||||
FDIC Assessments | 149 | 155 | 156 | 603 | 600 | |||||||||||||||
Pennsylvania shares tax | 297 | 311 | 336 | 1,174 | 1,350 | |||||||||||||||
Professional fees | 175 | 128 | 272 | 538 | 699 | |||||||||||||||
Automated teller machine and interchange expense | 253 | 234 | 256 | 988 | 924 | |||||||||||||||
Software subscriptions | 259 | 209 | 209 | 876 | 784 | |||||||||||||||
Other operating expense | 1,295 | 1,220 | 1,167 | 5,241 | 5,423 | |||||||||||||||
Total noninterest expense, before loss on | ||||||||||||||||||||
prepayment of borrowings | 8,411 | 8,117 | 8,250 | 32,956 | 34,157 | |||||||||||||||
Loss on prepayment of borrowings | 1,663 | 0 | 0 | 2,573 | 0 | |||||||||||||||
Total noninterest expense | $ | 10,074 | $ | 8,117 | $ | 8,250 | $ | 35,529 | $ | 34,157 |
7 |
4&0QYRB.\[
MY@O'C",U9(>1-8E"H"W(#.(9S3R574=+D;I$:-?VU,ZO^ZH "(#L ([]- 9
M/3,V\W21QC5ZG>WM^FNT-NT]25OJ)',%J$ DD %LLAB!SYP[>5_(EP\PO9DZ
M7E#.=1IUC6AX*R(Q\@E)*JJP5ECPDX22(#5DN19M(M#E,0Q3#U$ '8=(K4E\
MS3G+A&=W-W-VKLF^HV6[ZRHERP%(@%@9_P"D./RAZ M!$AQ#?N P@/QTF8$S(F8N-I-!JJ52JFI3GZ;$ L@(DS5)7U%FJ!6=4P)\28\[N_<)_J[! HE /4HD+OVD* @(D,
M'Q,&PF_U".ODXEJEE;6=%Z*UZ%Y45FD)U!(@94)(43GS!CTK>+5H5$+B5K,?
M+QGRXX2B3?#"HPEYY0X7K]@1!Y%GM?[J\8F,8J2P03-S*M07'--)D$VR4609O81
M"#DJ9)G!-PG!3,6@U,#%14 ,FGL)0-N8NF,31?UN"RX_MSC$]V]/USMOW8K]
MQKVPH:CICO,)70O24OY6" ,LI X DXQTV\6^>N&&;
I(JZR_;&)"3?&J_P"=961R-A \MD-*P'7E9NG6>2.RRC17RY_>!WCXLE0LB&7,^0
M[2,?PAN^DT9R=!VY8OA^E2>GP3]UH"Q2@(-D"F.0-^XP[[:]2_;3]KM;9VJT
M^Y^]@M2L*;Y;8@X,PE,@JO G#'C&C;Z[C?W#,EHTD82)!PES /7\HZQYDRM4
M<-T&:O\ ;7*B<9#M%5BMFK=1U(R;PB)C-HV-8MR'4
PBS0".ARRPD.(*F/U*(%#J(:R-6K3Q92"[$@2Q/A+PCJNM=ZN
MS^W[33[FU>E?:W7*(KT2K>F3A.IE=9">' ](Y8<_)!IE_P N.#Z]7\Y16"+>
MEC^B0$UD6/?M'_\ VSR29A,R:<"NNL[0;(R NW:3'VU-@,=*C$3^Y0+23Q=B*ST&QHKR[5->*EK)68&'KX2QEC%^
MT"PR+)46J8@45NG;OL&F'^G72FY&8#GX"<;MKEQ8[8[I]N]!IR^MM=.JBL#R
M6K2H@3QG^ESP'$>Z/?EWX10U%Y#X-YBX^(V8PMWS;C2K9;AD4DVR"%Q<62-/
M W)HF0"@<\V5NH@^#U.L0AO4XZCN$\PK2D2P'X_XQJW?WM;I.F:]8]T]"\EQ
M<:W06L ,,S5D!8<<<#T Z1ZC_P#VQZ?^SZ?X:N?JCVZH'I,.4Q^;VEVV[0
MV^6P;:C&& P$61APBV9%$P;&22,'R,F40_@(:HMIFFNQ=[>@7/,TU)^,H>*E
M1?E9A[S%H6+$W]3-J;\VZ(_A\2?+4#Z#H=02>RM&'C1IG_VQ(+JZ'"I4'^X_
MQA)(Z/35*NFQ9IK$ 2D6(V1*J0IA$3%*H4@'*!A'J #UU-;:5I=G_P#B6UO2
MG_)31?\ T@0UZ]:IC4=F/B2?SCZA(0=]R%'<.T=RAU+\AZ=0U="J%R #)TY?
M"(CC@>$?*YCV#TJ9'C%F[(BH55(CELBN5)4H"!54RJD.!%"@([PWU#=6E
MI?4O0O:5.M1_E=0Z_!@1$E*K5H&=%F0_Y21^4?.2#A$SE43AXLBA#%.10D>T
M*
JZ)WMTG?8'> & HB4.G32S'S
M-)HN:UM#1-
PQ0=OB(_AMW:,>4(5I_K8
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M[$+RP/"%D$.TH[;?@([_ "]!TUISB1 H'] DI[_WPO[" _M]O3T^/;^GKMH7-/QAU<*5_K$A?
M?^Z*DZ!\3?GN&WR_JT-B>D,MUDN))^,4$![M]S?E]6W\=MM X
.*J#@[A!86ZPG.4QT@#;ZJ&U.-[KJ#";EQCTK+%\[@%
M'8)%S)J%;BQJBM(-=E2/SCX!-9FT(9-3P'_600 /IP-/W\=KLZW1RQV [28.
MW4N.4K3_ 'VPVXVJP#C^ZRBS\(*O*R_^[X%CCIDN!4V% 2L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M'9G!"N!,*X>[@2LZX^L[,NC6?=Q?T#=)D,K8^C,=+Y
-S8^$[Q:!P
M0U2R>>+,91%@FE@*S@Z3FQ0_*3U0?1@"53\%#H__ $\!DG7WVI+=9VV_>58)
M+4W838>J2>SM^NBEOPO65Y>IT.8JUUR*0&65)L2?HJ? 223LBJ;XXG]2(+ )
M!#P/ E1^U8UER5+1>WG:ED^9J)GO8!D*=F*C3:A/-K >MPZ.0+-9K/\ U*=J
M/I#R@625!HVCSF_5HM6ONN4@JE* ?GW,]0^[AZV1.?X'5B> "^HAZ'_8=@@
M/(_ ^X^/\N X3[N\J@=/5O,)Q @9[PN80#V'R4TX]3]%!$1 ?54P>O\ #XX$
M"'8YU'[#X,Z1*ILQ9^T+:/,='9XJUWL[C5RZN9$^&6+"Y(5I2.KD,V-<7P)M
M:/\ O*9& JM#%'], @! ]0*#L.\5FC,?;C=5\4NH8$Y>PZIL5!0.4ZHI/,43
MC=0R"OJ8H'*17X^!\#P)R>O?J(QSUBYDD=G<&; W2(U\RAK;$LMD<;YSLR]M
M*XN=7914W5,L1-]EEF1:\Q@(I62;O6SOV32:J%*DBG1L 5\]XO<_6K='79!.QU.(9"H28:,&[E-V80.5,S?R(
M'#R \#KG7W-W[N_[_IOL:-5T,#89T'AHBC-L1WR69!G)25815MAJTRL%-3,#
MR*.ZM4O)O))QZ_IV H$9@918XF '>V[KAI_:#7>_#7^41C6V1H7?AO>M?[@^
M;H'5IN6(G ]/4CA%?Q]=*&LHJJ1LBG[^JB"X', F23\ SG[/+^\3787L.J6=
MGMM7R1B&AX.PN]A[LZ?N9NH1N.[!?X2,I(C)?_*;1U9!L=NV2$1(FCX GY?'
M 4#[KY^O0-W>FO,EP1WRLO6@XUDD=LL=PVU6;MKE]E=
MO\W9 B+'E);)SVG3C5WB*+@+ "B$BR2@E*W&O52+("0?J+-P!,OP(3F;BZ6W
M/=7K=R'IKENW4>
!-=<$80FI
M=I897$F(:!CA_/,4%F[*9?4RM1T"\DF:#@3N4&SQ5E[D*H/L!3>/QX"\?\O,
M?8I5MYL)C@' . < X!P#@' . < X!P#@' . < X!P#@' . < X!P#@' . <
MX!P#@' . < X!P#@' . < X!P#@' . < X!P#@' . < X!P#@' U?\O,?8I5
"_]D!
end