Attached files

file filename
8-K - FORM 8-K - ORRSTOWN FINANCIAL SERVICES INCd8k.htm

Exhibit 99.1

LOGO

 

Section 2: EX – 99.1 (PRESS RELEASE)   
  

Filed by Orrstown Financial Services, Inc. Commission

File No.: 001-34292

FOR IMMEDIATE RELEASE:

Contact:

Bradley S. Everly

EVP, Chief Financial Officer

Phone 717.530.2604

77 East King Street | Shippensburg PA

Orrstown Financial Services, Inc. Announces Quarterly Operating Results

and Third Quarter Dividend

SHIPPENSBURG, PA (July 28, 2011)

 

   

Quarterly earnings declined from $3.9 million for the second quarter ended June 30, 2010 to a loss of $10.6 million in 2011. YTD earnings declined from $7.3 million in 2010 to a loss of $6.8 million in 2011.

 

   

Quarterly and year-to-date operating results include provision for loan losses of $21.2 million and $24.4 million for the periods. YTD provision for loan losses 1.85x net charge-offs for the period.

 

   

Net interest income for 2011 increased 13.4% and 15.6% on a quarter and year to date basis, respectively, over 2010 results.

 

   

Net interest margin increased on a linked-quarter basis to 3.71% in the second quarter from 3.68% in the first quarter of 2011

 

   

Efficiency ratio improved on a linked-quarter basis to 52.6% for the second quarter compared to 52.9% in the first quarter of 2011

 

   

Declaration of third quarter 2011 dividend of $0.23 per share, an increase of 4.6% over prior year

Orrstown Financial Services, Inc. (NASDAQ: ORRF) announced today a net loss for the quarter ended June 30, 2011 of $10.6 million, compared to net income in the second quarter of 2010 of $3.9 million, and a net loss for the six months ended June 30, 2011 of $6.8 million compared to net income of $7.3 million in 2010. Diluted earnings (loss) per share amounted to ($1.33) for the quarter ended June 30, 2011, as compared to $0.49 during the second quarter of 2010. On a year-to-date basis, diluted earnings (loss) per share totaled ($0.85) in 2011 compared to $1.01 in 2010.

The Company also announced that its Board of Directors declared a third quarter cash dividend of $0.23 per share, an increase of 4.6% over the third quarter of 2010, for shareholders of record on August 12, 2011. The dividend will be paid to shareholders on August 24, 2011.

“It’s very disappointing to report a loss for the quarter and a substantial, but temporary, departure from our historical results,” said Thomas R. Quinn, Jr., President and Chief Executive Officer. “After conducting an exhaustive review


of 75% of our commercial loan portfolio over the past few months, and in view of the persistent soft economy, we made the prudent decision to set aside a much larger loan loss provision that should position us well for the future. We have decisively addressed current and future credit quality issues and expect to return our focus to growing the company over the balance of the year.”

“Our key fundamental performance metrics are very solid. The largest component of our revenue, net interest income, improved by 15.6% year to date when compared to the same period in 2010, and our net interest margin has improved from the first to second quarter, from 3.68% to 3.71%, respectively. We also continue to closely monitor our expenses and improved our efficiency ratio from 52.9% for the first quarter to 52.6% for the second quarter.”

“Our capital ratios remain strong and are substantially above all regulatory minimums to be considered well capitalized, including a tier 1 leverage ratio of 8.5%, tier-1 risk based capital ratio of 12.6%, and total risk based capital ratio of 13.9%, and we are pleased to maintain our third quarter dividend at $0.23 per share,” according to Quinn.

QUARTERLY OPERATING RESULTS

Net loss for the quarter ended June 30, 2011 was $10.6 million, compared to net income of $3.9 million in 2010, resulting in diluted earnings (loss) per share of ($1.33) and $0.49 for the periods. As a result of the net loss for the period, the Company’s return on assets and return on tangible equity ratios were negative for the period, compared to 1.18% and 12.02% respectively in 2010.

Net Interest Income

Net interest income totaled $12.8 million for the three months ended June 30, 2011, a $1.5 million, or 13.4%, increase over 2010. The growth in net income came principally through an increase in interest earning assets, which averaged $1.45 billion for the quarter ended June 30, 2011, compared to $1.23 billion in 2010. Slightly offsetting the growth in interest earning assets was a 6 basis point decline in net interest margin. Despite the low interest rate environment, the Company has been able to manage its blend of interest earnings assets and liabilities so that net interest margin has only declined slightly, from 3.77% for the three months ended June 30, 2010 to 3.71% in 2011. The Company has been able to lower its overall cost of funds to 0.76% for the period, an improvement over the prior year’s cost of funds of 1.05% and the prior quarter’s cost of 0.84%.

Provision for Loan Losses

The provision for loan losses for the three months ended June 30, 2011 totaled $21.2 million, an increase over the second quarter 2010 provision of $5.0 million. The increase in the provision for loan losses was attributable to the following factors:

 

   

An elevated charge-off of $5.6 million above that which was initially reserved on a previously reported commercial credit in which the borrower is currently in bankruptcy. As a result of the bank’s recent termination of its involvement with the borrower’s Plan of Reorganization exit financing, it was determined prudent to charge-off the entire loan balance, as the bank is presently listed as an unsecured non-priority claimant in the pre-petition indebtedness.

 

   

Management reviewed several lending relationships with other borrowers in light of the issuance of new accounting guidance in 2011. During the past few months, the bank proactively took actions with these borrowers to enable them to repay their loans under revised terms and conditions, which was felt to mitigate loss potential to the bank while allowing the borrowers to work through these soft economic times. In many instances, the bank was able to increase the interest rate on the loans and obtain additional collateral support for the borrowings, in exchange for extension of the loan terms. According to the recently issued accounting guidance, these loans were determined to be restructured loans in the second quarter of 2011, and valuation reserves totaling $5.8 million were established on them, based principally on discounted cash flows. All restructured loans are currently performing in accordance with their modified conditions.


   

Prolonged softening real estate conditions, particularly in the bank’s southern market, have resulted in additional loan loss provision levels, as the allowance for loan losses was replenished for a $2.6 million real estate construction loan that was charged-off in the quarter. The underlying collateral securing the loan is currently listed for sale at a price in excess of the recently received independent appraised value. Real estate values are depressed due to lack of growth in the market, abundance of properties available, and appraiser conservatism in their assignment of values.

 

   

The bank’s recognition of continuing softness in overall economic conditions and deterioration of underlying collateral securing lending relationships resulted in an ongoing credit review process during the quarter that covered 75% of the commercial loan portfolio as measured in dollars. This led to downgraded internal risk ratings on many existing credits, and subsequently raised reserve levels. Loans classified as ‘substandard’ or ‘doubtful’ have increased to $149.0 million, compared to $90.4 million and $67.8 million at March 31, 2011 and December 31, 2010, respectively.

 

   

The continued economic pressures on customers and valuations on underlying collateral resulted in management increasing its qualitative reserve allocations on its loan portfolios to reflect these conditions. In addition, the $13.2 million in net charge-offs experienced in 2011 resulted in increased quantitative reserve allocations to specific loan portfolios

Noninterest Income

Noninterest income, excluding securities gains, totaled $4.7 million for the three months ended June 30, 2011, compared to $5.7 million in 2010. Included in 2010’s income was $239,000 recognized in life insurance death benefits upon the death of a former director and a gain on the sale of fixed rate for floating rate interest rate swaps in the amount of $778,000. Excluding these items, noninterest income remained consistent between the two periods, with some shift to deposit accounts charges, and less loan related fees received on prepayment penalties, letters of credit fees and other loan services. Trust and brokerage income increased 19.2%, the result of additional trust and brokerage assets under management.

Securities gains totaled $469,000 for the three months ended June 30, 2011, compared to $1.781 million in 2010. The difference in gains taken between the two periods was the result of interest rate and market conditions, and the Company’s asset liability management strategies.

Noninterest expenses

Noninterest expenses amounted to $9.7 million for the three months ended June 30, 2011, as compared to $8.5 million for the corresponding prior year period. The increase in expenses can be attributed to increased professional services, including loan review assistance and legal costs associated with loan workouts and foreclosures, and a provision for off-balance sheet losses totaling $250,000 included in other expenses. FDIC insurance costs continue to elevate in light of increased deposits and higher assessments recorded in 2011 compared to 2010. The Company’s efficiency ratio for the second quarter of 2011 was favorable at 52.6%, despite being up slightly from 48.7% during 2nd quarter 2010, but improved sequentially from 52.9% during first quarter 2011. The efficiency ratio expresses noninterest expense as a percentage of tax equivalent net interest income and noninterest income, excluding securities gains.

YEAR TO DATE OPERATING RESULTS

On a year-to-date basis, the net loss for the six months ended June 30, 2011 was $6.8 million, compared to net income of $7.3 million in 2010, resulting in diluted earnings (loss) per share of ($0.85) and $1.01 for the year-to-date periods. As a result of the net loss for the period, the Company’s return on assets and return on tangible equity ratios were negative for the year, compared to 1.15% and 13.23% respectively in 2010.

Net Interest Income

Net interest income totaled $25.2 million for the six months ended June 30, 2011, a $3.4 million, or 15.6% increase over 2010. The growth in net interest income came principally through growth in volume as interest earning assets averaged $1.4 billion for the six months ended June 30, 2011, compared to $1.2 billion in 2010. Slightly offsetting


the growth in interest earning assets was a 7 basis point decline in net interest margin. Despite the low interest rate environment, the Company has been able to manage its blend of interest earnings assets and liabilities so that the net interest margin has only declined marginally, from 3.77% for the six months ended June 30, 2010 to 3.70% in 2011, which includes the lowering of its overall costs of funds to 0.80% for the six month period.

Provision for Loan Losses

The provision for loan losses for the six months ended June 30, 2011 totaled $24.4 million, an increase over the prior year’s amount of $6.4 million. The factors attributable to the increase in the provision for loan losses were consistent with the factors mentioned above under “Quarterly Operating Results”, and include specifically identifiable charge-offs of two relationships totaling $8.2 million, the establishment of valuation reserves of $5.8 million, determined principally through discounted cash flows, on restructured loans. Additionally, the elevated provision for loan losses resulted from downgrades in internal risk ratings of loans and loans considered impaired, which were influenced by continuing softness in economic conditions and deterioration of underlying collateral securing the loans.

Noninterest Income

Noninterest income, excluding securities gains, totaled $9.4 million for the six months ended June 30, 2011, compared to $9.7 million in 2010. Revenue increases were generated in most business lines, with trust and brokerage income and mortgage banking activities posting 21.9% and 30.0% increases respectively. Results for 2010 were favorably impacted by $239,000 recognized in life insurance death benefits upon the death of a former director and a gain on the sale of an interest rate swap totaling $778,000. A decline in loan related fees has been experienced in 2011, which include prepayment penalties, letters of credit fees and other loan related services.

Securities gains totaled $848,000 for the six months ended June 30, 2011, compared to $2.179 million in 2010. The difference in gains taken between the two periods was the result of interest rate and market conditions, and the Company’s asset liability management strategies.

Noninterest expenses

Noninterest expenses amounted to $19.2 million for the six months ended June 30, 2011, as compared to $17.2 million for the corresponding prior year period. The increase in expenses can be attributed to increased professional services, including loan review assistance and legal costs associated with loan workouts and foreclosures, plus a $250,000 provision for unfunded loan commitments included in other expenses. FDIC insurance costs continue to elevate in light of increased deposits and higher assessments recorded in 2011 compared to 2010. The Company’s efficiency ratio for the six months ended June 30, 2011 was 52.6 %, a slight improvement on 2010’s ratio of 52.9%.

FINANCIAL CONDITION

Assets grew $19.6 million to $1.53 billion at June 30, 2011 from $1.51 billion at December 31, 2010. The Company was able to increase gross loans outstanding by $37.0 million from $966.9 million at year-end to $1.0 billion at June 30, 2011. This asset growth was funded principally through cash flow from available for sale securities, which decreased $10.7 million for the first six months of 2011 and increases in deposits during the period. Deposits increased by 6.0% to $1.3 billion at June 30, 2011, from $1.2 billion at December 31, 2010.

Stockholders’ Equity

Stockholders’ equity decreased $7.0 million for the first six months of 2011, and totaled $153.4 million at June 30, 2011. This decrease was primarily the result of the net loss posted for the period and dividends declared; slightly offset by an increase in accumulated other comprehensive income. Despite the decline in shareholders’ equity, the Company’s regulatory capital ratios remain strong and exceed all minimums to be considered well capitalized, including tier-1 leverage ratio of 8.5%, tier-1 risk-based capital ratio of 12.6% and total risk-based capital ratio of 13.9%.


Asset Quality

The Company continues to monitor its classified loans in light of the continued softness in economic conditions and collateral values. As a result of this monitoring, additional nonperforming assets and other risk elements were identified. Total risk elements, which include nonaccrual loans, other real estate owned, restructured loans still accruing and loans past due 90 days or more still accruing, increased to $54.5 million at June 30, 2011 from $18.8 million and $18.4 million at March 31, 2011 and December 31, 2010, respectively.

The largest increase in risk elements was restructured loans still accruing, which totaled $34.9 million at June 30, 2011, compared to approximately $1.2 million at March 31, 2011 and December 31, 2010. As noted above, the Company designated certain relationships in which management worked with the borrower and modified terms and conditions, principally extension of loan maturities, as restructured loans. Despite the Company’s ability to increase the rate on many of these loans to a floor rate of interest and strengthening of loan quality with additional collateral in certain instances, the loans were designated as restructured as the borrowers were experiencing financial difficulties, and the new rates were below a market rate of interest for similar risk characteristics. The Company proactively took actions with these borrowers to enable them to repay their loans under revised terms and conditions, which were felt to mitigate loss potential to the bank while allowing the borrowers to work through these softened economic times. All restructured notes are performing in accordance with their revised terms.

Nonaccrual loans increased from $13.9 million at December 31, 2010 to $14.8 million at June 30, 2011, an increase of 6.2%, or $866,000. The net increase in nonaccrual loans is the result of $10.3 million of loans, classified as nonaccrual at December 31, 2010, being charged-off and loans totaling $11.2 million being moved to nonaccrual status during the period.

During the quarter ended June 30, 2011, the Company increased the number of personnel in its loan workout and credit review departments and outsourced certain credit review responsibilities in order to mitigate the Company’s risk of loss, and to reduce its level of nonaccrual and classified loans.


Summary of Financial Highlights:

 

For Quarter Ended:    June 30, 2011     June 30, 2010     % Change  

Net Income (loss)

   ($ 10,623,000   $ 3,904,000        -372.1

Basic earnings (loss) per share

   ($ 1.33   $ 0.49        -371.4

Diluted earnings (loss) per share

   ($ 1.33   $ 0.49        -371.4

Dividends per share

   $ 0.23      $ 0.22        4.6

Return on average assets

     (2.77 %)      1.18  

Return on average equity

     (26.03 %)      10.20  

Return on average tangible assets (1)

     (2.80 %)      1.22  

Return on average tangible equity (1)

     (29.69 %)      12.02  

Net interest income

     12,810,000        11,300,000        13.4

Net interest margin

     3.71     3.77  
For Six Months Ended:    June 30, 2011     June 30, 2010     % Change  

Net income (loss)

   ($ 6,796,000   $ 7,310,000        -193.0

Basic earnings (loss) per share

   ($ 0.85   $ 1.01        -184.2

Diluted earnings (loss) per share

   ($ 0.85   $ 1.01        -184.2

Dividends per share

   $ 0.46      $ 0.44        4.6

Return on average assets

     (0.90 %)      1.15  

Return on average equity

     (8.44 %)      11.04  

Return on average tangible assets (1)

     (0.90 %)      1.18  

Return on average tangible equity (1)

     (9.57 %)      13.23  

Net interest income

   $ 25,198,000      $ 21,797,000        15.6

Net interest margin

     3.70     3.77  
Balance Sheet Highlights:    June 30, 2011     June 30, 2010     % Change  

Assets

   $ 1,531,290,000      $ 1,358,756,000        12.7

Loans, gross

     1,003,978,000        898,128,000        11.8

Allowance for loan losses

     27,212,000        14,582,000        86.6

Deposits

     1,260,206,000        1,089,550,000        15.7

Shareholders’ equity

     153,441,000        157,903,000        -2.8

Tangible equity (1)

     132,848,000        137,095,000        -3.1

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

Return on average tangible assets and return on average tangible equity are 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 the return on average tangible assets and equity, respectively, is set forth below.


     June 30,
2011
    June 30,
2010
 

For Quarter Ended:

    

Return on average assets (GAAP basis)

     (2.77 %)      1.18

Effect of excluding average intangible assets and related amortization, net of tax

     (0.03 %)      0.04
                

Return on average tangible assets

     (2.80 %)      1.22
                

Return on average equity (GAAP basis)

     (26.03 %)      10.20

Effect of excluding average intangible assets and related amortization, net of tax

     (3.66 %)      1.82
                

Return on average tangible equity

     (29.69 %)      12.02
                
     June 30,
2011
    June 30,
2010
 

For Six Months Ended:

    

Return on average assets (GAAP basis)

     (0.90 %)      1.15

Effect of excluding average intangible assets and related amortization, net of tax

     0.00     0.03
                

Return on average tangible assets

     (0.90 %)      1.18
                

Return on average equity (GAAP basis)

     (8.44 %)      11.04

Effect of excluding average intangible assets and related amortization, net of tax

     (1.13 %)      2.19
                

Return on average tangible equity

     (9.57 %)      13.23
                

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.

 

      June 30, 2011      June 30, 2010  

Total At End of Quarter:

     

Shareholders’ equity

   $ 153,441,000       $ 157,903,000   

Less: intangible assets

     20,593,000         20,808,000   
                 

Tangible equity

   $ 132,848,000       $ 137,095,000   
                 


ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

 

(Dollars in thousands, Except per Share Data)    (Unaudited)
June 30,
2011
    (Audited)*
December 31,
2010
    (Unaudited)
June 30,
2010
 

Assets

      

Cash and due from banks

   $ 14,470      $ 10,400      $ 17,838   

Federal funds sold

     2,230        8,800        20,705   
                        

Cash and cash equivalents

     16,700        19,200        38,543   
                        

Short-term investments

     2,728        2,728        6,247   

Interest bearing deposits with banks

     3,585        925        0   

Restricted investments in bank stock

     9,331        8,798        8,056   

Securities available for sale

     421,073        431,772        327,907   

Loans held for sale

     4,945        2,693        4,175   

Loans

     999,033        964,293        893,953   

Less: Allowance for loan losses

     (27,212     (16,020     (14,582
                        

Net Loans

     976,766        950,966        883,546   
                        

Premises and equipment, net

     27,340        27,774        28,566   

Cash surrender value of life insurance

     23,670        22,649        22,312   

Goodwill and intangible assets

     20,593        20,698        20,808   

Accrued interest receivable

     5,685        5,715        4,762   

Other assets

     23,819        20,497        18,009   
                        

Total assets

   $ 1,531,290      $ 1,511,722      $ 1,358,756   
                        

Liabilities

      

Deposits:

      

Non-interest bearing

   $ 112,495      $ 104,646      $ 102,725   

Interest bearing

     1,147,711        1,083,731        986,825   
                        

Total deposits

     1,260,206        1,188,377        1,089,550   
                        

Short-term borrowings

     62,878        87,850        45,367   

Long-term debt

     44,753        65,178        57,132   

Accrued interest and other liabilities

     10,012        9,833        8,804   
                        

Total liabilities

     1,377,849        1,351,238        1,200,853   
                        

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; 8,014,722, 7,986,966 and 7,972,398 shares issued; 8,013,910; 7,985,667 and 7,970,559 shares outstanding

     417        416        415   

Additional paid - in capital

     121,962        121,508        120,814   

Retained earnings

     28,207        38,680        32,999   

Accumulated other comprehensive income (loss)

     2,875        (88     3,728   

Treasury stock - common, 812, 1,299 and 1,839 shares, at cost

     (20     (32     (53
                        

Total shareholders’ equity

     153,441        160,484        157,903   
                        

Total liabilities and shareholders’ equity

   $ 1,531,290      $ 1,511,722      $ 1,358,756   
                        

 

* The consolidated balance sheet at December 31, 2010 has been derived from audited financial statements at that date.


ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

 

     Three Months Ended  
(Dollars in thousands, Except per Share Data)    June 30,
2011
    June 30,
2010
 

Interest and dividend income

    

Interest and fees on loans

   $ 12,383      $ 12,205   

Interest and dividends on investment securities

    

Taxable

     2,364        1,890   

Tax-exempt

     769        408   

Short-term investments

     21        33   
                

Total interest and dividend income

     15,537        14,536   
                

Interest expense

    

Interest on deposits

     2,359        2,747   

Interest on short-term borrowings

     95        81   

Interest on long-term debt

     273        408   
                

Total interest expense

     2,727        3,236   
                

Net interest income

     12,810        11,300   

Provision for loan losses

     21,230        5,000   
                

Net interest income after provision for loan losses

     (8,420     6,300   
                

Other income

    

Service charges on deposit accounts

     1,645        1,593   

Other service charges, commissions and fees

     327        633   

Trust department income

     1,034        904   

Brokerage income

     484        370   

Mortgage banking activities

     636        664   

Earnings on life insurance

     250        443   

Merchant processing fees

     285        288   

Other income

     79        806   

Investment securities gains

     469        1,781   
                

Total other income

     5,209        7,482   
                

Other expenses

    

Salaries and employee benefits

     4,176        4,478   

Occupancy expense

     477        475   

Furniture and equipment

     692        659   

Data processing

     349        309   

Telephone

     165        184   

Advertising and bank promotions

     296        231   

FDIC Insurance

     762        290   

Professional services

     546        154   

Taxes other than income

     205        222   

Intangible asset amortization

     53        63   

Other operating expenses

     2,001        1,453   
                

Total other expenses

     9,722        8,518   
                

Income (loss) before income tax (benefit)

     (12,933     5,264   

Income tax expense (benefit)

     (2,310     1,360   
                

Net income (loss)

   $ (10,623   $ 3,904   
                

Per share information:

    

Basic earnings (loss) per share

   $ (1.33   $ 0.49   

Diluted earnings (loss) per share

     (1.33     0.49   

Dividends per share

     0.23        0.22   

Average shares and common stock equivalents outstanding

     7,999,650        7,979,286   


ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

 

     Six Months Ended  
     June 30,     June 30,  
(Dollars in thousands, Except per Share Data)    2011     2010  

Interest and dividend income

    

Interest and fees on loans

   $ 24,818      $ 24,044   

Interest and dividends on investment securities

    

Taxable

     4,459        3,436   

Tax-exempt

     1,540        776   

Short-term investments

     45        63   
                

Total interest and dividend income

     30,862        28,319   
                

Interest expense

    

Interest on deposits

     4,884        5,427   

Interest on short-term borrowings

     218        245   

Interest on long-term debt

     562        850   
                

Total interest expense

     5,664        6,522   
                

Net interest income

     25,198        21,797   

Provision for loan losses

     24,425        6,420   
                

Net interest income after provision for loan losses

     773        15,377   
                

Other income

    

Service charges on deposit accounts

     3,130        3,032   

Other service charges, commissions and fees

     697        1,029   

Trust department income

     2,046        1,664   

Brokerage income

     888        743   

Mortgage banking activities

     1,332        1,025   

Earnings on life insurance

     580        605   

Merchant processing fees

     540        545   

Other income

     224        1,007   

Investment securities gains

     848        2,179   
                

Total other income

     10,285        11,829   
                

Other expenses

    

Salaries and employee benefits

     9,008        9,076   

Occupancy expense

     1,039        1,034   

Furniture and equipment

     1,373        1,260   

Data processing

     661        603   

Telephone

     341        356   

Advertising and bank promotions

     554        411   

FDIC Insurance

     1,312        834   

Professional services

     868        447   

Taxes other than income

     410        355   

Intangible asset amortization

     105        128   

Other operating expenses

     3,490        2,674   
                

Total other expenses

     19,161        17,178   
                

Income (loss) before income tax (benefit)

     (8,103     10,028   

Income tax expense (benefit)

     (1,307     2,718   
                

Net income (loss)

   $ (6,796   $ 7,310   
                

Per share information:

    

Basic earnings (loss) per share

   $ (0.85   $ 1.01   

Diluted earnings (loss) per share

     (0.85     1.01   

Dividends per share

     0.46        0.44   

Average shares and common stock equivalents outstanding

     8,012,784        7,266,355   

 


ANALYSIS OF NET INTEREST INCOME

Average Balances and Interest Rates, Taxable Equivalent Basis

 

     Three Months Ended  
     June 30, 2011     June 30, 2010  
            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

   $ 29,556       $ 21        0.28   $ 32,301       $ 33        0.41

Securities

     406,048         3,547        3.50        298,894         2,518        3.41   

Loans

     1,013,111         12,687        4.96        901,812         12,383        5.45   
                                                  

Total interest-earning assets

     1,448,715         16,255        4.47        1,233,007         14,934        4.82   
                                      

Other assets

     88,585             94,011        
                          

Total

   $ 1,537,300           $ 1,327,018        
                          

Liabilities and Shareholders’ Equity

              

Interest bearing demand deposits

   $ 466,086       $ 416        0.36      $ 402,872       $ 732        0.73   

Savings deposits

     71,806         36        0.20        63,679         45        0.28   

Time deposits

     596,138         1,907        1.28        483,824         1,970        1.63   

Short term borrowings

     72,943         95        0.52        67,571         81        0.48   

Long term debt

     44,936         273        2.43        50,620         408        3.19   
                                                  

Total interest bearing liabilities

     1,251,909         2,727        0.87        1,068,566         3,236        1.22   
                                      

Non-interest bearing demand deposits

     111,957             96,099        

Other

     9,753             8,896        
                          

Total Liabilities

     1,373,619             1,173,561        

Shareholders’ Equity

     163,681             153,457        
                                      

Total

   $ 1,537,300           0.76   $ 1,327,018           1.05
                                      

Net interest income (FTE)/ net interest spread

        13,528        3.60      $ 11,698        3.60
                          

Net interest margin

          3.71          3.77
                          

Tax-equivalent adjustment

        (718          (398  
                          

Net interest income

      $ 12,810           $ 11,300     
                          

 

NOTES: Yields and interest income on tax-exempt assets have been computed on a fully taxable equivalent basis assuming a 35% tax rate.

For yield calculation purposes, nonaccruing loans are included in the average loan balance.


ANALYSIS OF NET INTEREST INCOME

Average Balances and Interest Rates, Taxable Equivalent Basis

 

     Six Months Ended  
     June 30, 2011     June 30, 2010  
            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

   $ 23,749       $ 45        0.38   $ 28,031       $ 63        0.45

Securities

     415,787         6,828        3.29        264,061         4,630        3.51   

Loans

     994,729         25,393        5.10        895,971         24,409        5.43   
                                                  

Total interest-earning assets

     1,434,265         32,266        4.50        1,188,063         29,102        4.89   
                                      

Other assets

     90,422             93,842        
                          

Total

   $ 1,524,687           $ 1,281,905        
                          

Liabilities and Shareholders’ Equity

              

Interest bearing demand deposits

   $ 443,289       $ 865        0.39      $ 376,749       $ 1,411        0.76   

Savings deposits

     69,735         74        0.21        62,078         90        0.29   

Time deposits

     597,975         3,945        1.33        462,590         3,926        1.68   

Short term borrowings

     84,489         218        0.52        94,554         245        0.52   

Long term debt

     47,467         562        2.38        51,950         850        3.28   
                                                  

Total interest bearing liabilities

     1,242,955         5,664        0.92        1,047,921         6,522        1.25   
                                      

Non-interest bearing demand deposits

     109,551             92,235        

Other

     9,801             8,215        
                          

Total Liabilities

     1,362,307             1,148,371        

Shareholders’ Equity

     162,380             133,534        
                                      

Total

   $ 1,524,687           0.80   $ 1,281,905           1.12
                                      

Net interest income (FTE)/ net interest spread

        26,602        3.58      $ 22,580        3.64
                          

Net interest margin

          3.70          3.77
                          

Tax-equivalent adjustment

        (1,404          (783  
                          

Net interest income

      $ 25,198           $ 21,797     
                          

 

NOTES: Yields and interest income on tax-exempt assets have been computed on a fully taxable equivalent basis assuming a 35% tax rate.

For yield calculation purposes, nonaccruing loans are included in the average loan balance.


Nonperforming Assets / Risk Elements

 

     June 30,     March 31,     December 31,     June 30,  
(Dollars in Thousands)    2011     2011     2010     2010  

Nonaccrual loans (cash basis)

   $ 14,762      $ 13,106      $ 13,896      $ 14,496   

Other real estate (OREO)

     1,240        847        1,112        1,264   
                                

Total nonperforming assets

     16,002        13,953        15,008        15,760   

Restructured loans still accruing

     34,844        1,177        1,181        0   

Loans past due 90 days or more and still accruing

     3,617        3,687        2,248        7,255   
                                

Total risk assets

   $ 54,463      $ 18,817      $ 18,437      $ 23,015   
                                

Asset quality ratios:

        

Nonaccrual loans to loans

     1.48     1.33     1.44     1.62

Nonperforming assets to assets

     1.05     0.92     0.99     1.16

Total risk assets to total loans and OREO real estate

     5.44     1.91     1.91     2.57

Total risk assets to total assets

     3.56     1.24     1.22     1.69

Allowance for loan losses to nonaccrual and restructured loans still accruing

     54.86     128.80     106.25     100.59

Roll Forward of Allowance for Loan Losses

 

     Three Months Ended     Six Months Ended  
     June 30,     June 30,     June 30,     June 30,  
(Dollars in Thousands)    2011     2010     2011     2010  

Balance at beginning of period

   $ 18,398      $ 12,020      $ 16,020      $ 11,067   

Provision for loan losses

     21,230        5,000        24,425        6,420   

Recoveries

     16        67        23        85   

Loans charged-off

     (12,432     (2,505     (13,256     (2,990
                                

Balance at end of period

   $ 27,212      $ 14,582      $ 27,212      $ 14,582   
                                

About the Company:

With over $1.5 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; 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.

# # #