EX-99 2 ex99.htm EXHIBIT 99 - PRESS RELEASE ex99.htm

FOR IMMEDIATE RELEASE:
Contact:
Thomas R. Quinn, Jr.
President & CEO
Phone 717.530.2648
77 East King Street | Shippensburg PA
 
Orrstown Financial Services, Inc. Reports Third Quarter Operating Results;
Risk Assets Remain Stable

·  
Nonaccrual loans and other risk assets at September 30, 2012 remained stable at $64.4 million, compared to $63.4 million at June 30, 2012, resulting in significantly lower provision for loan losses of $5.1 million for the quarter ended September 30, 2012, compared to $23.0 million for the quarter ended June 30, 2012.
·  
Nonaccrual loans and other risk elements of $64.4 million represent a 43.4% reduction from December 31, 2011’s total of $113.8 million.
·  
Quarterly pre-tax loss narrowed to $2.3 million for the three months ended September 30, 2012, compared to $17.2 million for the quarter ended June 30, 2012.

SHIPPENSBURG, PA (October 29, 2012) Orrstown Financial Services, Inc. (the “Company”) (NASDAQ: ORRF) announced today a net loss for the quarter ended September 30, 2012 of $21.4 million, driven primarily by a $19.9 million non-cash valuation allowance against the deferred tax asset. These results compared to net income in the third quarter of 2011 of $4.3 million.  On a year-to-date basis, net loss totaled $39.5 million for the nine months ended September 30, 2012 compared to $2.5 million for the same period in 2011. During the third quarter of 2012, the Company recorded a $19.9 million valuation allowance against its deferred tax asset.  Excluding this valuation allowance, the net loss would have been $1.5 million and $19.6 million for the three and nine months ended September 30, 2012, respectively.  According to accounting rules, deferred tax asset valuation allowances may be reversed in future periods.

Diluted earnings (loss) per share amounted to ($2.65) for the quarter ended September 30, 2012, as compared to $0.54 for the third quarter of 2011.  On a year-to-date basis, diluted loss per share amounted to ($4.90) for the nine months in 2012, compared to ($0.31) for the same period in 2011. Excluding the aforementioned valuation allowance on the deferred tax asset, diluted loss per share would have equaled ($0.18) and ($2.43) for the three and nine months ended September 30, 2012, respectively.

Thomas R. Quinn, Jr., President & CEO, commented, “We are encouraged that during the third quarter of 2012 our nonaccrual loans and other risk elements stabilized on a linked quarter basis, and were reduced by 43.4% since December 31, 2011, allowing us to significantly decrease our provision for loan losses compared to the most recent three quarters.  Our allowance for loan losses as a percentage of total loans was 4.57% at September 30, 2012; and although this is high compared to our peers, it is principally a general reserve, as we have taken specific charge-offs on loans determined to be impaired. As a result, the provision for loan losses during the third quarter essentially matched the net charge-offs for the quarter.”

Quinn continued, “During the third quarter, we strengthened our executive management team by hiring a new Chief Operating Officer, Chief Financial Officer and Chief Risk Officer. Orrstown’s management team is committed to asset remediation and strengthening our balance sheet to better position the Bank for the future.  We continue to satisfy the quantitative tests to be deemed well capitalized by regulatory standards, and are diligently working to strengthen earnings and capital.”
 
1 of 13

OPERATING RESULTS

Net Interest Income

Net interest income totaled $9.0 million for the three months ended September 30, 2012, a $3.8 million, or 29.7%, decrease compared to the $12.8 million earned in the same period in 2011. For the nine months ended September 30, 2012, net interest income totaled $29.4 million, a decrease of $8.6 million from the $38.0 million earned in the same period in 2011. The decline in net interest income is a result of both a decline in the average interest rate earned as well as a decrease in the volume of interest earning assets. The net interest margin for the three months ended September 30, 2012, was 3.10%, compared to 3.66% for the same period in 2011. On a year-to-date basis, 2012’s net interest margin was 3.16%, as compared to 3.69% for the same period in 2011. The increase in the level of loans on nonaccrual status, combined with the low interest rate environment in which proceeds from asset sales and maturities have been reinvested, has put pressure on the Company’s net interest margin. Also contributing to the decrease in net interest income was a $125 million decline in average interest earning assets to $1.32 billion for the nine months ended September 30, 2012, from an average of $1.44 billion for the first nine months of 2011. During the past year, the Company has been able to effectively manage its cost of funds, which declined to 0.61% for the nine months ended September 30, 2012, an improvement over the cost of funds of 0.77% for the same period in 2011.

Provision for Loan Losses

The provision for loan losses for the three months ended September 30, 2012 totaled $5.1 million, a decrease of $2.8 million compared to the third quarter of 2011’s provision of $7.9 million and a decrease of $17.9 million when compared to the second quarter of 2012’s provision of $23.0 million. On a year-to-date basis, the provision for loan losses was $47.3 million for the nine months ended September 30, 2012, compared to $32.3 million for the same period in 2011. The Company’s net charge offs during the nine months ended September 30, 2012 were $54.3 million, compared to $22.7 million for the same period in 2011. In 2012 the Company began charging off all specific reserves provided on impaired loans against the allowance for loan losses. This elevated level of charge offs significantly increased our two-year average historical loss factors, leading to additional general reserves required on non-criticized loans.

See the further discussion in the “Asset Quality” section below.

Noninterest Income

Noninterest income, excluding securities gains, totaled $4.9 million for the three months ended September 30 2012, compared to $6.6 million for the same period in 2011. For the nine months ended September 30, 2012, noninterest income, excluding securities gains,  totaled $13.3 million, compared to $16.0 million for the same period in 2011.

The Company sold its merchant processing business in the third quarter of 2011.  This business had contributed $1.3 million and $1.9 million in revenues for the three and nine months ended September 30, 2011, respectively, including the recognition of a gain of $995 thousand. In 2012, income recognized on merchant services consisted of amounts previously held back as gain until all conditions of the sales contract were satisfied.  Noninterest income for the three and nine months ended September 30, 2011 was favorably influenced by the sale of interest rate swaps of $673 thousand and $791 thousand, respectively, with no similar gains occurring in 2012.
 
Securities gains (losses) totaled ($2) thousand and $4.8 million for the three and nine months ended September 30, 2012, respectively, compared to $2.4 million and $3.2 million for the same periods in 2011.  Asset/liability management strategies, interest rate conditions, as well as maintaining capital levels,  factored into the decision to take elevated levels of security gains in the year-over-year period.

Noninterest expenses

Noninterest expenses amounted to $11.1 million for the three months ended September 30, 2012 compared to $10.8 million for the corresponding prior year period, an increase of 2.8%. On a year-to-date basis, noninterest expenses totaled $32.7 million for the nine months ended September 30, 2012, an increase of 9.0%, or $2.7 million, compared to $30.0 million for the same period in 2011.  Asset quality and regulatory matters have contributed significantly to the increase in noninterest expenses. Collection and problem loan expenses totaled $593 thousand and $1.9 million, respectively, for the three and nine months ended September 30 2012, compared to $359 thousand and $690 thousand, respectively, for the same periods in 2011. Real estate owned expenses, which include write-downs of properties to fair value less costs to dispose, totaled $230 and $706, respectively, for the three and nine months ended
 
2 of 13

 
 
September 30, 2012, compared to $235 thousand and $313 thousand, respectively, for the same periods in 2011. Professional service fees, including loan review assistance, legal fees and accounting expenses, have increased $300 thousand from $2.0 million for the nine months ended September 30, 2011 to $2.3 million in the same period in 2012. The increased complexity of the business, as well as complying with regulatory orders received in the first quarter of 2012, have led to additional assistance required from professional service providers.  Despite the increase in professional services costs on a year-to-date basis, for the three months ended September 30, 2012, professional services costs declined $400 thousand as compared to the same period in 2011.  This decrease was due to our retention in the third quarter of 2011 of third party service providers to assist us as we re-engineered our credit administration, loan review and loan workout functions, and hired regulatory consulting firms as we worked through regulatory matters.

As a result of the increase in noninterest expense, combined with declining net interest income, the Company’s efficiency ratio for the first nine months of 2012 increased to 71.7%, compared to 52.6% for the same period in 2011. The efficiency ratio expresses noninterest expense as a percentage of tax equivalent net interest income and noninterest income, excluding securities gains.  As the Company continues to address its asset quality issues and regulatory concerns, it anticipates the efficiency ratio will remain elevated in comparison to prior year’s results.

Income Taxes

During the quarter ended September 30, 2012, we evaluated our $19.9 million net deferred tax asset, which principally resulted from credit and credit related losses and expenses that the Company has recently experienced.  As a result of the taxable losses that have been generated during 2012, and our inability to fully offset the tax against the two preceding carryback years allowed by tax regulation, our net deferred tax asset is dependent on tax planning strategies and future taxable income.  Based on forecasted taxable income in the near future, combined with limited tax planning strategies, we were not able to conclude that the deferred tax asset would more likely than not be realized in its entirety, and as such, a valuation allowance was established for the full amount.   The valuation allowance represents a non-cash charge to income tax expense, and will be recoverable in future years as the Company returns to profitability.
 

FINANCIAL CONDITION

Assets decreased $248 million to $1.27 billion at September 30, 2012 from September 30, 2011. The Company has implemented a strategy designed to slow loan growth and reduce its risk weighted asset levels in order to maintain capital ratios at levels that exceed well capitalized limits.  Much of the reduction in the balance sheet was in the Company’s loan portfolio.  At September 30, 2012, loans, net of the allowance for loan losses, have declined by $196 million from September 30, 2011, with the net payoffs temporarily invested in interest bearing deposits with banks.

The decline in deposits of $166 million as of September 30, 2012 compared to September 30, 2011 is also part of the balance sheet deleveraging strategy designed to focus on core deposits and reduce levels of wholesale and institutional deposits.

Shareholders’ Equity

Shareholders’ equity totaled $87.3 million at September 30, 2012, a decrease of $71.9 million, or 45.1%, from $159 million at September 30, 2011. This decrease was primarily the result of the net loss posted for the period which includes the $19.9 million valuation allowance established on the net deferred tax asset, coupled with a decline in accumulated other comprehensive income.  Despite the decline in shareholders’ equity, the Company’s regulatory capital ratios continue to exceed all regulatory minimums to be considered well capitalized. At September 30, 2012 the Company’s regulatory capital ratios consisted of a Tier-1 Leverage ratio of 6.5%, a Tier-1 Risk-based capital ratio of 9.6%, and a Total Risk-based capital ratio of 10.9%.

Asset Quality

During the second quarter of 2011, the Company began to experience deterioration in asset quality as a result of continued softness in economic conditions and collateral values. During 2012, the Company continued to actively identify and monitor nonperforming assets and other risk assets, and acted aggressively to remediate these issues.  Risk assets, defined as nonaccrual loans, restructured loans, loans past due 90 days or more and still accruing, and real estate owned, totaled $64.4 million at September 30, 2012, a 1.6% increase from June 30, 2012, but a significant improvement of $49.4 million from December 31, 2011 and an improvement of $9.7 million from September 30, 2011.

 
3 of 13

 
Nonaccrual loans at September 30, 2012 totaled $57.8 million, an increase of $26.6 million from September 30, 2011, but a decrease of $25.9 million from December 31, 2011’s balance of $83.7 million. The Company’s focus on asset quality remediation, including loan workouts, additional information gathered from borrowers or additional structural enhancements, and sales of non-performing assets to third parties has driven this significant reduction over year end 2011. This net decrease in nonaccrual loans for the nine months ended September 30, 2012 was the result of $55.1 million in loans charged off, $39.7 million in proceeds received from loan sales and net pay downs, $5.0 million of loans returned to accrual status, and $2.7 million of loans foreclosed on and transferred to real estate owned, offset by $76.6 million of loans being moved to nonaccrual status during the period, including $19.3 million previously classified as accruing restructured loans.

During the first nine months of 2012, the Company received payments/payoffs on restructured loans totaling $4.3 million, and charged-off $1.5 million in connection with loan workouts.  Additionally, $19.3 million of restructured loans were migrated to nonaccrual status either due to missed payments or the Company’s determination that the borrowers would not be able to keep their payments current for a sustainable period of time.  Offsetting these declines was a $300 thousand nonaccruing troubled debt restructuring that was returned to accrual status.

The allowance for loan losses totaled $36.7 million at September 30, 2012, an $11.0 million increase from September 30, 2011.  As of September 30, 2012, the ratio of the allowance for loan losses to total loans was 4.57%, compared to 2.60% as of September 30, 2011.  The ratio of the allowance for loan losses to nonaccrual loans and restructured loans still accruing increased to 60.27% at September 30, 2012, from 37.57% at September 30, 2011. The increase in the coverage ratios reflect lower levels of risk assets, particularly the significant decrease in non-performing assets discussed above.

A priority of the Company is to continue to work through its nonaccrual loans and other risk elements, in an attempt to reduce the levels of these underperforming assets.  As new information is learned about borrowers or updated appraisals on real estate with lower fair values are obtained, the Company may continue to experience additional impaired loans.  Through increased human resources allocated to credit related issues, the Company believes it can continue to mitigate its risk of loss, and to reduce its level of nonaccrual and classified loans.
 
 
 
4 of 13

 
 



(Dollars in thousands, except per share data)
 
September 30, 2012
   
September 30, 2011
 
             
For Quarter Ended:
           
Net income (loss)
  $ (21,352 )   $ 4,314  
Diluted earnings (loss) per share
  $ (2.65 )   $ 0.54  
Dividends per share
  $ 0.00     $ 0.23  
Return on average assets
    (6.50 %)     1.11 %
Return on average equity
    (79.60 %)     10.82 %
Return on average tangible assets (1)
    (6.50 %)     1.13 %
Return on average tangible equity (1)
    (80.22 %)     12.54 %
Net interest income
  $ 9,029     $ 12,825  
Net interest margin
    3.10 %     3.66 %
                 
   
September 30, 2012
   
September 30, 2011
 
                 
For Nine Months Ended:
               
Net income (loss)
  $ (39,484 )   $ (2,482 )
Diluted earnings (loss) per share
  $ (4.90 )   $ (0.31 )
Dividends per share
  $ 0.00     $ 0.69  
Return on average assets
    (3.80 %)     (0.22 %)
Return on average equity
    (44.87 %)     (2.06 %)
Return on average tangible assets (1)
    (3.80 %)     (0.21 %)
Return on average tangible equity (1)
    (45.12 %)     (2.27 %)
Net interest income
  $ 29,417     $ 38,023  
Net interest margin
    3.16 %     3.69 %
                 
Balance Sheet Highlights:
 
September 30, 2012
   
September 30, 2011
 
Assets
  $ 1,269,319     $ 1,517,315  
Loans, gross
    811,787       996,488  
Allowance for loan losses
    36,700       25,677  
Deposits
    1,120,463       1,286,901  
Shareholders' equity
    87,320       159,171  
Tangible equity (1)
    86,436       138,630  

 
 
5 of 13

 
(1) Supplemental Reporting of Non-GAAP-based Financial Measures

Return on average tangible assets and return on average tangible equity are other non-GAAP-based financial measures calculated using non-GAAP-based amounts.  The most directly comparable GAAP-based measures are return on average assets and return on average equity, which are calculated using GAAP-based amounts.  The Company calculates the return on average tangible assets and equity by excluding the balance of intangible assets and their related amortization expense, net of tax, from the calculation of return on average assets and equity.  Management uses the return on average tangible assets and equity to assess the Company’s core operating results and believes that this is a better measure of our operating performance, as it is based on the Company's tangible assets and capital.  Further, we believe that by excluding the impact of purchase accounting adjustments it allows for a more meaningful comparison with the Company's peers, particularly those that may not have acquired other companies.  Lastly, the exclusion of goodwill and intangible assets is consistent with the treatment by bank regulatory agencies, which exclude these amounts from the calculation of risk-based capital ratios. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures.  A reconciliation of return on average assets and equity to return on average tangible assets and equity, respectively, is set forth below.

    Three Months Ended     Nine Months Ended  
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
   
2012
   
2011
   
2012
   
2011
 
                         
Return on average assets (GAAP basis)
    (6.50 %)     1.11 %     (3.80 %)     (0.22 %)
Effect of excluding average intangible
                               
assets and related amortization, net of tax
    0.00 %     0.02 %     0.00 %     0.01 %
Return on average tangible assets
    (6.50 %)     1.13 %     (3.80 %)     (0.21 %)
                                 
Return on average equity (GAAP basis)
    (79.60 %)     10.82 %     (44.87 %)     (2.06 %)
Effect of excluding average intangible
                               
assets and related amortization, net of tax
    (0.62 %)     1.72 %     (0.25 %)     (0.21 %)
Return on average tangible equity
    (80.22 %)     12.54 %     (45.12 %)     (2.27 %)


Tangible equity is a non-GAAP financial measure calculated using non-GAAP based amounts.  The most directly comparable GAAP based measure is shareholders’ equity.  In order to calculate tangible equity, Company management subtracts intangible assets from shareholders’ equity.  A reconciliation of tangible equity to shareholders’ equity is set forth below.

   
September 30,
   
December 31,
   
September 30,
 
(Dollars in thousands)
 
2012
   
2011
   
2011
 
For Three Months Ended:
                 
Shareholders' equity
  $ 87,320     $ 128,197     $ 159,171  
Less: intangible assets
    884       1,041       20,541  
Tangible equity
  $ 86,436     $ 127,156     $ 138,630  


This release references tax-equivalent net interest income which is a non-GAAP financial measure.  Tax-equivalent net interest income is derived from GAAP interest income and net interest income using an assumed tax rate of 35%.  We believe the presentation of net interest income on a tax–equivalent basis ensures comparability of net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice.

 
6 of 13

 

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

    
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
(Dollars in thousands)
 
2012
   
2011
   
2012
   
2011
 
                         
Net interest income
  $ 9,029     $ 12,825     $ 29,417     $ 38,023  
  Effect of tax exempt income
    545       720       1,780       2,122  
Net interest income, tax equivalent basis
  $ 9,574     $ 13,545     $ 31,197     $ 40,145  


 
7 of 13

 
 
ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY
       
CONDENSED CONSOLIDATED BALANCE SHEETS
                 
                   
   
(Unaudited)
   
(Audited)*
   
(Unaudited)
 
   
September 30,
   
December 31,
   
September 30,
 
(Dollars in thousands, Except per Share Data)
 
2012
   
2011
   
2011
 
Assets
                 
Cash and due from banks
  $ 13,960     $ 19,630     $ 16,233  
Federal funds sold
    0       0       0  
Cash and cash equivalents
    13,960       19,630       16,233  
                         
Short-term investments
    0       0       248  
Interest bearing deposits with banks
    93,644       90,039       65,398  
Restricted investments in bank stock
    10,615       11,758       9,757  
Securities available for sale
    291,649       310,365       354,042  
 
Loans held for sale
    8,049       2,553       7,470  
Loans
    803,738       965,440       989,018  
Less: Allowance for loan losses
    (36,700 )     (43,715 )     (25,677 )
Net Loans
    775,087       924,278       970,811  
                         
Premises and equipment, net
    26,929       27,183       27,125  
Cash surrender value of life insurance
    24,797       24,147       23,903  
Goodwill and intangible assets
    884       1,041       20,541  
Accrued interest receivable
    3,696       4,548       5,172  
Other assets
    28,058       31,108       24,085  
Total assets
  $ 1,269,319     $ 1,444,097     $ 1,517,315  
                         
Liabilities
                       
Deposits:
                       
   Non-interest bearing
  $ 113,115     $ 111,930     $ 116,839  
   Interest bearing
    1,007,348       1,104,972       1,170,062  
  Total deposits
    1,120,463       1,216,902       1,286,901  
                         
Short-term borrowings
    12,066       35,013       27,534  
Long-term debt
    37,808       53,798       34,120  
Accrued interest and other liabilities
    11,662       10,187       9,589  
Total liabilities
    1,181,999       1,315,900       1,358,144  
                         
Shareholders' Equity
                       
Preferred Stock, $1.25 par value per share; 500,000 shares authorized;
                       
    no shares issued or outstanding
    0       0       0  
Common stock, no par value - $ 0.05205 stated value per share
                       
    50,000,000 shares authorized; 8,066,091, 8,055,787
                       
    and 8,041,067 shares issued; 8,065,279; 8,054,975
                       
    and 8,040,255 shares outstanding
    420       419       419  
Additional paid - in capital
    122,616       122,514       122,324  
Retained earnings (accumulated deficit)
    (38,289 )     1,195       30,676  
Accumulated other comprehensive income
    2,593       4,089       5,772  
Treasury stock - common,  812 shares, at cost
    (20 )     (20 )     (20 )
Total shareholders' equity
    87,320       128,197       159,171  
Total liabilities and shareholders' equity
  $ 1,269,319     $ 1,444,097     $ 1,517,315  
                         
*The consolidated balance sheet at December 31, 2011 has been derived from audited financial statements at that date.
       
 
 
8 of 13

 

ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

    
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
(Dollars in thousands, Except per Share Data)
 
2012
   
2011
   
2012
   
2011
 
Interest and dividend income
                       
Interest and fees on loans
  $ 9,567     $ 12,406     $ 30,717     $ 37,224  
Interest and dividends on investment securities
                               
Taxable
    768       2,287       3,105       6,746  
Tax-exempt
    325       756       1,413       2,296  
Short-term investments
    71       42       214       87  
Total interest and dividend income
    10,731       15,491       35,449       46,353  
                                 
Interest expense
                               
Interest on deposits
    1,519       2,322       5,359       7,206  
Interest on short-term borrowings
    20       68       113       286  
Interest on long-term debt
    163       276       560       838  
Total interest expense
    1,702       2,666       6,032       8,330  
                                 
Net interest income
    9,029       12,825       29,417       38,023  
Provision for loan losses
    5,100       7,900       47,300       32,325  
Net interest income after provision for loan losses
    3,929       4,925       (17,883 )     5,698  
                                 
Noninterest income
                               
Service charges on deposit accounts
    1,564       1,674       4,626       4,804  
Other service charges, commissions and fees
    368       323       966       1,020  
Trust department income
    1,096       1,046       3,348       3,092  
Brokerage income
    364       372       1,148       1,260  
Mortgage banking activities
    931       927       2,143       2,259  
Earnings on life insurance
    251       256       749       836  
Merchant processing revenue
    149       1,310       149       1,850  
Other income
    159       692       145       916  
Investment securities gains (losses)
    (2 )     2,351       4,824       3,199  
Total noninterest income
    4,880       8,951       18,098       19,236  
                                 
Noninterest expenses
                               
Salaries and employee benefits
    4,874       4,690       14,508       13,698  
Occupancy expense
    491       477       1,518       1,516  
Furniture and equipment
    754       672       2,159       2,045  
Data processing
    171       375       434       1,036  
Telephone
    137       141       479       482  
Advertising and bank promotions
    434       276       1,115       830  
FDIC Insurance
    788       690       2,019       2,002  
Professional services
    729       1,125       2,281       1,993  
Taxes other than income
    231       226       695       636  
Collection expense
    593       359       1,890       690  
OREO Expense
    230       235       706       313  
Intangible asset amortization
    52       52       157       157  
Other operating expenses
    1,649       1,509       4,788       4,590  
Total noninterest expenses
    11,133       10,827       32,749       29,988  
Income (loss) before income tax (benefit)
    (2,324 )     3,049       (32,534 )     (5,054 )
Income tax expense (benefit)
    19,028       (1,265 )     6,950       (2,572 )
Net income (loss)
  $ (21,352 )   $ 4,314     $ (39,484 )   $ (2,482 )
                                 
Per share information:
                               
Basic earnings (loss) per share
  $ (2.65 )   $ 0.54     $ (4.90 )   $ (0.31 )
Diluted earnings (loss) per share
    (2.65 )     0.54       (4.90 )     (0.31 )
Dividends per share
    0.00       0.23       0.00       0.69  
Average shares and common stock equivalents outstanding
    8,065,268       8,026,925       8,061,682       8,017,550  


 
9 of 13

 

ANALYSIS OF NET INTEREST INCOME
Average Balances and Interest Rates, Taxable Equivalent Basis
 

   
Three Months Ended
 
   
September 30, 2012
   
September 30, 2011
 
         
Tax
   
Tax
         
Tax
   
Tax
 
   
Average
   
Equivalent
   
Equivalent
   
Average
   
Equivalent
   
Equivalent
 
(Dollars in thousands)
 
Balance
   
Interest
   
Rate
   
Balance
   
Interest
   
Rate
 
Assets
                                   
Federal funds sold
                                   
& interest bearing
                                   
bank balances
  $ 106,059     $ 71       0.27 %   $ 48,621     $ 42       0.34 %
Securities
    295,578       1,268       1.71       408,951       3,450       3.38  
Loans
    827,553       9,937       4.78       1,002,964       12,719       4.97  
Total interest-earning
                                               
assets
    1,229,190       11,276       3.65       1,460,536       16,211       4.38  
Other assets
    77,234                       87,511                  
Total
  $ 1,306,424                     $ 1,548,047                  
                                                 
Liabilities and Shareholders' Equity
                                         
Interest bearing
                                               
demand deposits
  $ 495,095     $ 248       0.20     $ 503,972     $ 415       0.33  
Savings deposits
    73,757       31       0.17       72,845       36       0.20  
Time deposits
    439,628       1,240       1.12       585,030       1,871       1.27  
Short term borrowings
    20,647       20       0.39       53,015       68       0.51  
Long term debt
    38,006       163       1.71       43,192       276       2.55  
Total interest bearing
                                               
liabilities
    1,067,133       1,702       0.63       1,258,054       2,666       0.84  
Non-interest bearing
                                               
demand deposits
    122,050                       121,749                  
Other
    10,611                       10,094                  
Total Liabilities
    1,199,794                       1,389,897                  
Shareholders' Equity
    106,630                       158,150                  
Total
  $ 1,306,424               0.55 %   $ 1,548,047               0.72 %
Net interest income (FTE)/
                                               
net interest spread
            9,574       3.02 %             13,545       3.54 %
Net interest margin
                    3.10 %                     3.66 %
Tax-equivalent adjustment
            (545 )                     (720 )        
Net interest income
          $ 9,029                     $ 12,825          



 
10 of 13

 

ANALYSIS OF NET INTEREST INCOME
Average Balances and Interest Rates, Taxable Equivalent Basis



   
Nine Months Ended
 
   
September 30, 2012
   
September 30, 2011
 
         
Tax
   
Tax
         
Tax
   
Tax
 
   
Average
   
Equivalent
   
Equivalent
   
Average
   
Equivalent
   
Equivalent
 
(Dollars in thousands)
 
Balance
   
Interest
   
Rate
   
Balance
   
Interest
   
Rate
 
Assets
                                   
Federal funds sold
                                   
& interest bearing
                                   
bank balances
  $ 108,526     $ 214       0.26 %   $ 32,184     $ 87       0.36 %
Securities
    322,369       5,279       2.19       413,483       10,277       3.32  
Loans
    887,111       31,736       4.78       997,504       38,111       5.06  
Total interest-earning
                                               
assets
    1,318,006       37,229       3.77       1,443,171       48,475       4.46  
Other assets
    70,605                       89,389                  
Total
  $ 1,388,611                     $ 1,532,560                  
                                                 
Liabilities and Shareholders' Equity
                                         
Interest bearing
                                               
demand deposits
  $ 517,094     $ 1,008       0.26     $ 463,737     $ 1,280       0.37  
Savings deposits
    74,236       93       0.17       70,784       110       0.21  
Time deposits
    471,006       4,258       1.21       593,612       5,816       1.31  
Short term borrowings
    37,058       113       0.41       73,882       286       0.52  
Long term debt
    45,558       560       1.64       46,027       838       2.43  
Total interest bearing
                                               
liabilities
    1,144,952       6,032       0.70       1,248,042       8,330       0.89  
Non-interest bearing
                                               
demand deposits
    116,194                       113,662                  
Other
    9,914                       9,901                  
Total Liabilities
    1,271,060                       1,371,605                  
Shareholders' Equity
    117,551                       160,955                  
Total
  $ 1,388,611               0.61 %   $ 1,532,560               0.77 %
Net interest income (FTE)/
                                               
net interest spread
            31,197       3.07 %             40,145       3.57 %
Net interest margin
                    3.16 %                     3.69 %
Tax-equivalent adjustment
            (1,780 )                     (2,122 )        
Net interest income
          $ 29,417                     $ 38,023          

 
 
11 of 13

 



Nonperforming Assets / Risk Elements
                       
   
September 30,
   
June 30,
   
December 31,
   
September 30,
 
(Dollars in Thousands)
 
2012
   
2012
   
2011
   
2011
 
Nonaccrual loans (cash basis)
  $ 57,780     $ 56,917     $ 83,697     $ 31,174  
Other real estate (OREO)
    2,575       2,337       2,165       2,754  
     Total nonperforming assets
    60,355       59,254       85,862       33,928  
Restructured loans still accruing
    3,113       2,831       27,917       37,175  
Loans past due 90 days or more and still accruing
    923       1,275       0       2,956  
     Total risk assets
  $ 64,391     $ 63,360     $ 113,779     $ 74,059  
                                 
Loans 30-89 days past due
  $ 5,435     $ 6,219     $ 6,723     $ 21,365  
                                 
Asset quality ratios:
                               
     Total nonaccrual loans to loans
    7.19 %     6.79 %     8.67 %     3.15 %
     Total nonperforming assets to assets
    4.75 %     4.46 %     5.95 %     2.24 %
     Total nonperforming assets to total loans and OREO
    7.49 %     7.05 %     8.87 %     3.42 %
     Total risk assets to total loans and OREO
    7.99 %     7.54 %     11.76 %     7.47 %
     Total risk assets to total assets
    5.07 %     4.77 %     7.88 %     4.88 %
                                 
     Allowance for loan losses to total loans
    4.57 %     4.32 %     4.53 %     2.60 %
     Allowance for loan losses to nonaccrual loans
    63.52 %     63.66 %     52.23 %     82.37 %
     Allowance for loan losses to nonaccrual and
                               
          restructured loans still accruing
    60.27 %     60.65 %     39.17 %     37.57 %

 
Roll Forward of  Allowance for Loan Losses
    
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
(Dollars in Thousands)
 
2012
   
2011
   
2012
   
2011
 
                         
Balance at beginning of period
  $ 36,235     $ 27,212     $ 43,715     $ 16,020  
Provision for loan losses
    5,100       7,900       47,300       32,325  
Recoveries
    510       4       2,808       27  
Loans charged-off
    (5,145 )     (9,439 )     (57,123 )     (22,695 )
Balance at end of period
  $ 36,700     $ 25,677     $ 36,700     $ 25,677  

 
 
12 of 13

 

About the Company:

With $1.3 billion in assets, Orrstown Financial Services, Inc. and its wholly-owned subsidiary, Orrstown Bank, provide a full range of consumer and business financial services through twenty-one banking offices and two remote service facilities located in Cumberland, Franklin and Perry Counties, Pennsylvania and Washington County, Maryland.  Orrstown Financial Services, Inc.’s stock is traded on the NASDAQ Capital Market under the symbol ORRF.

Safe Harbor Statement:
 
This news release may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995.  Actual results and trends could differ materially from those set forth in such statements due to various risks, uncertainties and other factors.  Such risks, uncertainties and other factors that could cause actual results and experience to differ from those projected include, but are not limited to, the following: ineffectiveness of the Company's business strategy due to changes in current or future market conditions; the effects of competition, including industry consolidation and development of competing financial products and services; changes in laws and regulations, including the recent Dodd-Frank Wall Street Reform and Consumer Protection Act; interest rate movements; changes in credit quality; inability to raise capital under favorable conditions, volatilities in the securities markets; and deteriorating economic conditions, and other risks and uncertainties, including those detailed in Orrstown Financial Services, Inc.'s filings with the Securities and Exchange Commission. The statements are valid only as of the date hereof and Orrstown Financial Services, Inc. disclaims any obligation to update this information.
 
 
The review period for subsequent events extends up to and including the filing date of a public company’s financial statements, when filed with the Securities and Exchange Commission. Accordingly, the consolidated financial information presented in this announcement is subject to change.
 

 
 
# # #
 
 13 of 13