Attached files

file filename
8-K - FORM 8-K - PENSECO FINANCIAL SERVICES CORPd8k.htm

Exhibit 99.1

NEWS RELEASE

 

CONTACT:    Patrick Scanlon, Senior Vice President, Finance Division Head
   Penseco Financial Services Corporation
   (570) 346-7741
FOR RELEASE:    12:00 P.M. Eastern Time: August 1, 2011

Penseco Financial Services Corporation Reports Earnings as of June 30, 2011

SCRANTON, PA, August 1, 2011 — Penseco Financial Services Corporation (OTC Bulletin Board: PFNS) (the “Company”), the Scranton, Pennsylvania based financial holding company of Penn Security Bank & Trust Company, reported net income for the three months ended June 30, 2011 of $2,606,000 or $0.80 per weighted average share compared with $3,016,000 or $0.92 per weighted average share from the year ago period, a decrease of $410,000 or 13.6%. Pre-provision net interest income decreased $296,000 or 3.6%. Net interest income, after provision for loan and lease losses, decreased $658,000 or 8.5% during the 2011 period, due to a decrease in total interest income of $471,000 or 4.5% coupled with a $362,000 increase in the provision for loan and lease losses, partially offset by reduced interest expense of $175,000 or 8.3% from lower funding costs. The decrease in total interest income was primarily attributable to investment and loan cash flows being reinvested at historically low yields. Non-interest income increased $182,000 or 6.3% largely due to net gains on the sale of other real estate owned property. Non-interest expenses increased $64,000 or 0.9%.

The Company reported net income for the six months ended June 30, 2011 of $5,375,000 or $1.64 per weighted average share compared with $5,997,000 or $1.83 per weighted average share from the year ago period, a decrease of $622,000 or 10.4%. Pre-provision net interest income decreased $604,000 or 3.6%. Net interest income, after provision for loan and lease losses, decreased $1,007,000 or 6.3% during the 2011 period, due to a decrease in total interest income of $988,000 or 4.7% and a $403,000 increase in the provision for loan and lease losses, partially offset by reduced interest expense of $384,000 or 9.1% from lower funding costs. The decrease in total interest income was primarily attributable to investment and loan cash flows being reinvested at historically low yields. Non-interest income increased $775,000 or 13.9% primarily as a result of the reversal of a contingent liability recorded in connection with the 2009 Old Forge Bank acquisition and net gains on the sale of other real estate owned property. Non-interest expenses increased $477,000 or 3.4%.

Net income from core operations, which excludes the reversal of a contingent liability recorded in connection with the 2009 Old Forge Bank acquisition, decreased $952,000 for the six months ended June 30, 2011 to $5,045,000 compared to $5,997,000 for the same period in 2010. Net income from core operations is a non-GAAP measure of net income. A reconciliation of the net income from core operations and disclosure of the non-GAAP return on assets, return on equity and dividend payout ratio derived from that measure are described in the non-GAAP reconciliation included in this press release.

Non-Interest Income

Total non-interest income increased $182,000 or 6.3%, to $3,055,000 for the three months ended June 30, 2011, compared with $2,873,000 for the same period in 2010. Trust department income increased $48,000 or 14.2% due to an increase in the market value of trust assets and new business. Service charges on deposit accounts decreased $44,000 or 7.8%, primarily due to decreased overdraft activity. Merchant transaction income increased $56,000 or 6.4%, due primarily to the increased volume of merchant transactions and new business. Brokerage fee income decreased $15,000 or 16.3%, mostly due to a lower volume of investor activity. Other fee income increased $18,000 or 4.4%. Other operating income increased $143,000 largely due to net gains on the sale of other real estate owned property. Net realized gains (losses) on securities decreased $19,000, as a result of investment securities being sold and called.

Total non-interest income increased $775,000 or 13.9% to $6,359,000 for the six months ended June 30, 2011, compared with $5,584,000 for the same period in 2010. Trust department income increased $66,000 or 9.2% due to an increase in the market value of trust assets and new business. Service charges on deposit accounts decreased $104,000 or


9.5%, primarily due to decreased overdraft activity. Merchant transaction income increased $104,000 or 5.0%, due to the increased volume of merchant transactions primarily from new business. Brokerage fee income decreased $29,000 or 17.9% mostly due to a lower volume of investor activity. Other fee income increased $46,000 or 6.0% mainly from increased debit card discounts related to the increased number of accounts. Other operating income increased $712,000 largely due to the reversal of a contingent liability of $500,000 recorded in connection with the 2009 Old Forge Bank acquisition and net gains of $245,000 on the sale of other real estate owned property.

Non-Interest Expenses

Total non-interest expenses increased $64,000 or 0.9%, to $6,869,000 for the three months ended June 30, 2011 compared with $6,805,000 for the same period in 2010. Salaries and employee benefits expense increased $154,000 or 5.0%, due primarily to merit-based increases in salaries for existing personnel and increased staffing for loan production and monitoring asset quality. Merchant transaction expenses increased $27,000 or 4.2% due to the increased volume of merchant transactions. FDIC insurance assessments decreased $190,000 or 51.4%, resulting from recently passed banking legislation. Other operating expenses increased $102,000 or 5.6% due to increased general operating expenses.

Total non-interest expenses increased $477,000 or 3.4% to $14,319,000 for the six months ended June 30, 2011 compared with $13,842,000 for the same period of 2010. Salaries and employee benefits expense increased $506,000 or 8.1%, due primarily to merit-based increases for salaries of existing personnel and increased staffing for loan production and monitoring asset quality. Expense of premises and fixed assets increased $42,000 or 2.4% largely due to increased occupancy expenses and additional depreciation from branch renovations. Merchant transaction expenses increased $49,000 or 3.4% due to the increased volume of merchant transactions. FDIC insurance assessments decreased $214,000 or 33.6%, resulting from recently passed banking legislation.

Asset Quality

The Company maintains an allowance for loan and lease losses, which reflects management’s analysis of probable loan losses, as determined in accordance with the Company’s allowance for loan and lease losses methodology. The ratio of the allowance for loan and lease losses to total loans was 1.08% and 1.07% as of June 30, 2011 and 2010, respectively.

Non-accrual loans equaled $5,747,000, or 0.93%, of loans at June 30, 2011, an increase of $1,713,000, or 42.5%, from $4,034,000, at December 31, 2010. There were no commitments to lend additional funds to borrowers whose loans are in non-accrual status.

Net loan charge-offs amounted to $988,000, or 0.16%, of average outstanding loans for the six months ended June 30, 2011, compared to $537,000, or 0.09%, of average loans outstanding for the six months ended June 30, 2010.

As of June 30, 2011, the Company had total impaired loans of $5,747,000. Management has determined $959,000 of the current reserve be specifically allocated to these impaired loans at June 30, 2011.

The Company continues to proactively evaluate probable loan losses and address delinquent loans by, among other things, obtaining current appraisals of collateral, increasing communication with clients and placing loans on non-accrual status when collection is in doubt and moving expeditiously in foreclosure actions.

Subsequent to June 30, 2011, approximately $1.2 million of non-accrual loans have been transferred to other real estate owned.

Income Tax Expense

Applicable income taxes decreased $130,000 or 15.5% and $87,000 or 5.3% due to lower taxable income for the three months and six months ended June 30, 2011, respectively.


PENSECO FINANCIAL SERVICES CORPORATION

FINANCIAL HIGHLIGHTS

(unaudited)

(in thousands, except per share amounts based on weighted average shares outstanding in each period)

 

     June 30,
2011
    June 30,
2010
    Inc / (Dec)
$
    %
Change
 
     Three Months Ended       

PERFORMANCE RATIOS

        

Return on Average Assets

     1.13     1.37       -17.52

Return on Average Equity

     8.38     10.00       -16.20

Net Interest Margin (1)

     3.77     4.14       -8.94

Efficiency Ratio (2)

     61.32     60.04       2.13
     Six Months Ended       

PERFORMANCE RATIOS

        

Return on Average Assets

     1.17     1.36       -13.97

Return on Average Equity

     8.67     10.02       -13.47

Net Interest Margin (1)

     3.82     4.16       -8.17

Efficiency Ratio (2)

     62.86     61.13       2.83

STOCKHOLDERS’ VALUE

        

Net Income

   $ 5,375      $ 5,997      $ (622     -10.37

Earnings per share

     1.64        1.83        (0.19     -10.38

Dividends Per Share

     0.84        0.84        —          —     

Book Value Per Share

     38.44        36.97        1.47        3.98

Market Value Per Share

     38.20        32.53        5.67        17.43

Market Value/Book Value

     99.38     87.99       12.94

Price Earnings Multiple

     11.65     8.89       31.05

Dividend Payout Ratio

     51.22     45.90       11.59

Dividend Yield

     4.40     5.16       -14.73

SAFETY AND SOUNDNESS

        

Stockholders’ Equity/Assets

     13.49     13.73       -1.75

Total Capital/Risk Weighted Assets

     16.78     16.58       1.21

Tier 1 Capital/Risk Weighted Assets

     15.64     15.46       1.16

Tier 1 Capital/Average Assets

     10.67     10.53       1.33

Non-performing Assets/Total Assets

     0.63     0.46       36.96

Non-performing loans to period end loans

     0.93     0.46       102.17

Allowance for loan and lease losses to period end loans

     1.08     1.07       0.93

BALANCE SHEET HIGHLIGHTS

        

Total Assets

   $ 933,269      $ 882,384      $ 50,885        5.77

Total Investments

     183,841        188,402        (4,561     -2.42

Net Loans

     612,093        603,236        8,857        1.47

Allowance for Loan and Lease Losses

     6,711        6,500        211        3.25

Total Deposits

     716,855        654,268        62,587        9.57

Stockholders’ Equity

     125,943        121,108        4,835        3.99

 

(1) The net interest margin is equal to tax equivalent net interest income divided by average interest earning assets. In order to make pre-tax income on tax-exempt investments comparable to taxable investments, a tax equivalent adjustment is made to interest income. This adjustment increased interest income by $441 and $563 for the three months ended June 30, 2011 and 2010, respectively and by $888 and $1,150 for the six months ended June 30, 2011 and 2010, respectively. The Company believes that the tax equivalent presentation is consistent with industry practice. Although the Company believes that these financial measures enhance investors’ understanding of our business and performance, these measures should not be considered an alternative to GAAP.
(2) The efficiency ratio is equal to non-interest expenses, excluding amortization of core deposit intangible expense, divided by the sum of net interest income and non-interest income. Amortization of core deposit intangible expense is included in other operating expenses, and was $74 and $83 for the three months ended June 30, 2011 and 2010, respectively and $157 and $175 for the six months ended June 30, 2011 and 2010, respectively.


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED BALANCE SHEETS

(unaudited)

(in thousands, except per share amounts)

 

     June 30,
2011
     June 30,
2010
 

ASSETS

     

Cash and due from banks

   $ 15,608       $ 11,316   

Interest bearing balances with banks

     25,880         2,197   

Federal funds sold

     20,000         —     
  

 

 

    

 

 

 

Cash and Cash Equivalents

     61,488         13,513   

Investment securities:

     

Available-for-sale, at fair value

     148,904         147,362   

Held-to-maturity (fair value of $36,237 and $43,371, respectively)

     34,937         41,040   
  

 

 

    

 

 

 

Total Investment Securities

     183,841         188,402   

Loans, net of unearned income

     618,804         609,736   

Less: Allowance for loan and lease losses

     6,711         6,500   
  

 

 

    

 

 

 

Loans, Net

     612,093         603,236   

Bank premises and equipment

     13,283         13,033   

Other real estate owned

     169         1,269   

Accrued interest receivable

     3,402         3,951   

Goodwill

     26,398         26,398   

Bank owned life insurance

     15,625         14,644   

Federal Home Loan Bank stock

     5,489         6,402   

Other assets

     11,481         11,536   
  

 

 

    

 

 

 

Total Assets

   $ 933,269       $ 882,384   
  

 

 

    

 

 

 

LIABILITIES

     

Deposits:

     

Non-interest bearing

   $ 118,053       $ 108,202   

Interest bearing

     598,802         546,066   
  

 

 

    

 

 

 

Total Deposits

     716,855         654,268   

Other borrowed funds:

     

Securities sold under agreements to repurchase

     22,165         18,435   

Short-term borrowings

     407         13,311   

Long-term borrowings

     62,567         67,525   

Accrued interest payable

     1,016         1,196   

Other liabilities

     4,316         6,541   
  

 

 

    

 

 

 

Total Liabilities

     807,326         761,276   
  

 

 

    

 

 

 

STOCKHOLDERS’ EQUITY

     

Common stock; $ .01 par value, 15,000,000 shares authorized, 3,276,079 shares issued and outstanding

     33         33   

Surplus

     48,865         48,865   

Retained earnings

     76,927         71,330   

Accumulated other comprehensive income

     118         880   
  

 

 

    

 

 

 

Total Stockholders’ Equity

     125,943         121,108   
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 933,269       $ 882,384   
  

 

 

    

 

 

 


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

(in thousands, except per share amounts)

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2011      2010      2011      2010  

INTEREST INCOME

           

Interest and fees on loans

   $ 8,328       $ 8,608       $ 16,670       $ 17,294   

Interest and dividends on investments:

           

U.S. Treasury securities and U.S. Agency obligations

     745         704         1,560         1,423   

States & political subdivisions

     857         1,094         1,724         2,233   

Other securities

     15         12         29         23   

Interest on Federal funds sold

     —           —           —           —     

Interest on balances with banks

     4         2         6         4   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Interest Income

     9,949         10,420         19,989         20,977   
  

 

 

    

 

 

    

 

 

    

 

 

 

INTEREST EXPENSE

           

Interest on time deposits of $100,000 or more

     363         532         733         965   

Interest on other deposits

     955         886         1,847         1,860   

Interest on other borrowed funds

     604         679         1,239         1,378   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Interest Expense

     1,922         2,097         3,819         4,203   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income

     8,027         8,323         16,170         16,774   

Provision for loan and lease losses

     899         537         1,268         865   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income After Provision for Loan and Lease Losses

     7,128         7,786         14,902         15,909   
  

 

 

    

 

 

    

 

 

    

 

 

 

NON-INTEREST INCOME

           

Trust department income

     385         337         783         717   

Service charges on deposit accounts

     519         563         991         1,095   

Merchant transaction income

     931         875         2,173         2,069   

Brokerage fee income

     77         92         133         162   

Other fee income

     431         413         809         763   

Bank-owned life insurance income

     125         130         245         252   

Other operating income

     315         172         945         233   

Realized gains (losses) on securities, net

     272         291         280         293   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-Interest Income

     3,055         2,873         6,359         5,584   
  

 

 

    

 

 

    

 

 

    

 

 

 

NON-INTEREST EXPENSES

           

Salaries and employee benefits

     3,246         3,092         6,771         6,265   

Expense of premises and fixed assets

     806         835         1,827         1,785   

Merchant transaction expenses

     666         639         1,499         1,450   

FDIC insurance assessments

     180         370         422         636   

Other operating expenses

     1,971         1,869         3,800         3,706   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-Interest Expenses

     6,869         6,805         14,319         13,842   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     3,314         3,854         6,942         7,651   

Applicable income taxes

     708         838         1,567         1,654   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

   $ 2,606       $ 3,016       $ 5,375       $ 5,997   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares outstanding

     3,276,079         3,276,079         3,276,079         2,994,059   

Earnings per Common Share

   $ 0.80       $ 0.92       $ 1.64       $ 1.83   

Cash Dividends Declared Per Common Share

   $ 0.42       $ 0.42       $ 0.84       $ 0.84   


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

THREE MONTHS ENDED JUNE 30, 2011 AND 2010

(unaudited)

(in thousands, except per share amounts)

 

     Common
Stock
     Surplus      Retained
Earnings
    Accumulated
Other
Comprehensive
Income
    Total
Stockholders’
Equity
 

Balance, March 31, 2010

   $ 33       $ 48,865       $ 69,691      $ 503      $ 119,092   

Comprehensive income:

            

Net income

     —           —           3,016        —          3,016   

Other comprehensive income, net of tax

            

Unrealized gains on securities, net of reclassification adjustment

     —           —           —          377        377   
          

 

 

   

 

 

 

Other comprehensive income

             377        377   
            

 

 

 

Comprehensive income

               3,393   

Cash dividends declared ($0.42 per share)

     —           —           (1,377     —          (1,377
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, June 30, 2010

   $ 33       $ 48,865       $ 71,330      $ 880      $ 121,108   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, March 31, 2011

   $ 33       $ 48,865       $ 75,697      $ (1,320   $ 123,275   

Comprehensive income:

            

Net income

     —           —           2,606        —          2,606   

Other comprehensive income, net of tax

            

Unrealized gains on securities, net of reclassification adjustment

     —           —           —          1,438        1,438   
          

 

 

   

 

 

 

Other comprehensive income

             1,438        1,438   
            

 

 

 

Comprehensive income

               4,044   

Cash dividends declared ($0.42 per share)

     —           —           (1,376     —          (1,376
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, June 30, 2011

   $ 33       $ 48,865       $ 76,927      $ 118      $ 125,943   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

SIX MONTHS ENDED JUNE 30, 2011 AND 2010

(unaudited)

(in thousands, except per share amounts)

 

     Common
Stock
     Surplus      Retained
Earnings
    Accumulated
Other
Comprehensive
Income
    Total
Stockholders’
Equity
 

Balance, December 31, 2009

   $ 33       $ 48,865       $ 68,086      $ 413      $ 117,397   

Comprehensive income:

            

Net income

     —           —           5,997        —          5,997   

Other comprehensive income, net of tax

            

Unrealized gains on securities, net of reclassification adjustment

     —           —           —          467        467   
          

 

 

   

 

 

 

Other comprehensive income

             467        467   
            

 

 

 

Comprehensive income

               6,464   

Cash dividends declared ($0.84 per share)

     —           —           (2,753     —          (2,753
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, June 30, 2010

   $ 33       $ 48,865       $ 71,330      $ 880      $ 121,108   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, December 31, 2010

   $ 33       $ 48,865       $ 74,304      $ (1,280   $ 121,922   

Comprehensive income:

            

Net income

     —           —           5,375        —          5,375   

Other comprehensive income, net of tax

            

Unrealized gains on securities, net of reclassification adjustment

     —           —           —          1,398        1,398   
          

 

 

   

 

 

 

Other comprehensive income

             1,398        1,398   
            

 

 

 

Comprehensive income

               6,773   

Cash dividends declared ($0.84 per share)

     —           —           (2,752     —          (2,752
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, June 30, 2011

   $ 33       $ 48,865       $ 76,927      $ 118      $ 125,943   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 


About Penseco Financial Services Corporation

Penseco Financial Services Corporation, through its subsidiary Penn Security Bank & Trust Company, operates twelve offices in Lackawanna, Luzerne, Wayne and Monroe counties. The Company’s stock is quoted on the OTC Bulletin Board, under the symbol, “PFNS”.

Safe Harbor Forward-Looking Statements

This press release, as well as other written communications made from time to time by the Company and its subsidiaries and oral communications made from time to time by management of the Company, may contain statements relating to the future results of the Company (including certain projections and business trends) that are considered “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995 (the “PSLRA”). Such forward-looking statements may be identified by the use of such words as “believe,” “expect,” “anticipate,” “should,” “planned,” “estimated,” “intend” and “potential”. For these statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the PSLRA.

The Company cautions you that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: prevailing economic and political conditions, particularly in our market area; credit risk associated with our lending activities; changes in interest rates, loan demand, real estate values and competition; changes in accounting principles, policies, and guidelines; changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; and other economic, competitive, governmental, regulatory and technological factors affecting the Company’s operations, pricing, products and services and other factors that may be described in the Company’s Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission from time to time. The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, the Company assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.


Non-GAAP Financial Measures

Core Earnings Calculation

Certain financial measures reported in this press release exclude the effect of the reversal of a contingent liability recorded in the acquisition of Old Forge Bank on April 1, 2009. Management of the Company believes that investors’ understanding of the Company’s performance is enhanced by disclosing these non-GAAP financial measures as a reasonable basis for comparison of the Company’s ongoing results of operations. These non-GAAP measures should not be considered a substitute for GAAP-basis measures and results. Our non-GAAP measures may not be comparable to non-GAAP measures of other companies. The non-GAAP reconciliation provides a disclosure of these non-GAAP financial measures to the most closely analogous measure determined in accordance with GAAP.

The following table presents the reconciliation of non-GAAP financial measures to reported GAAP financial measures.

 

     Three Months Ended
June 30,
       
     2011     2010     Change  

Net interest income after provision for loan and lease losses

   $ 7,128      $ 7,786      $ (658

Non-interest income

     3,055        2,873        182   

Non-interest expense

     (6,869     (6,805     (64

Income tax (provision) benefit

     (708     (838     130   
  

 

 

   

 

 

   

 

 

 

Net income

     2,606        3,016        (410

Adjustments

      

Non-interest income

      

Reversal of a contingent liability recorded in the Merger

     —          —          —     
  

 

 

   

 

 

   

 

 

 

Total adjustments pre-tax

     —          —          —     

Income tax provision (benefit)

     —          —          —     
  

 

 

   

 

 

   

 

 

 

After tax adjustments to GAAP

     —          —          —     
  

 

 

   

 

 

   

 

 

 

Adjusted “net income from core operations”

   $ 2,606      $ 3,016      $ (410
  

 

 

   

 

 

   

 

 

 

Adjusted Return on Average Assets

     1.13     1.37  

Adjusted Return on Average Equity

     8.38     10.00  

Adjusted Dividend Payout Ratio

     52.50     45.65  

Return on average equity (ROE) and return on average assets (ROA) for the three months ended June 30, 2011 was 8.38% and 1.13%, respectively. ROE was 10.00% and ROA was 1.37% for the same period last year. The dividend payout ratio was 52.50% for the three months ended June 30, 2011 and 45.65% for the same period last year.


    

Six Months Ended

June 30,

       
     2011     2010     Change  

Net interest income after provision for loan and lease losses

   $ 14,902      $ 15,909      $ (1,007

Non-interest income

     6,359        5,584        775   

Non-interest expense

     (14,319     (13,842     (477

Income tax benefit (provision)

     (1,567     (1,654     87   
  

 

 

   

 

 

   

 

 

 

Net income

     5,375        5,997        (622

Adjustments

      

Non-interest income

      

Reversal of a contingent liability recorded in the Merger

     (500     —          (500
  

 

 

   

 

 

   

 

 

 

Total adjustments pre-tax

     (500     —          (500

Income tax provision (benefit)

     170        —          170   
  

 

 

   

 

 

   

 

 

 

After tax adjustments to GAAP

     (330     —          (330
  

 

 

   

 

 

   

 

 

 

Adjusted “net income from core operations”

   $ 5,045      $ 5,997      $ (952
  

 

 

   

 

 

   

 

 

 

Adjusted Return on Average Assets

     1.10     1.36  

Adjusted Return on Average Equity

     8.14     10.02  

Adjusted Dividend Payout Ratio

     54.55     45.90  

Return on average equity (ROE) and return on average assets (ROA) for the six months ended June 30, 2011 was 8.67% (8.14% excluding the reversal of a contingent liability) and 1.17% (1.10% excluding the reversal of a contingent liability), respectively. ROE was 10.02% and ROA was 1.36% for the same period last year. The dividend payout ratio was 51.22% (54.55% excluding the reversal of a contingent liability) for the six months ended June 30, 2011 and 45.90% for the same period last year.


Management believes that tangible assets, tangible equity, and the related ratios of tangible equity to tangible assets, tangible book value per share, and market value to tangible book value, are useful to investors in evaluating the Company’s results of operations and financial condition. Our intangible assets, namely goodwill and the core deposit intangible, are the result of our accounting for the Old Forge Bank merger, and we would not be able to sell those assets separately from all other assets of the business. Tangible equity and tangible book value per share are used generally as conservative measures of net worth, approximating liquidation value.

The following table presents a reconciliation of tangible assets / tangible equity.

 

     June 30, 2011     June 30, 2010  
Tangible Assets           

Total Assets

      $ 933,269         $ 882,384   

Less:

          

Goodwill

     26,398           26,398      

Core Deposit Intangible

     1,253           1,576      
  

 

 

      

 

 

    
        27,651           27,974   
     

 

 

      

 

 

 

Tangible Assets

      $ 905,618         $ 854,410   
     

 

 

      

 

 

 
Tangible Equity           

Total Equity

      $ 125,943         $ 121,108   

Less:

          

Goodwill

     26,398           26,398      

Core Deposit Intangible

     1,253           1,576      
  

 

 

      

 

 

    
        27,651           27,974   
     

 

 

      

 

 

 

Tangible Equity

      $ 98,292         $ 93,134   
     

 

 

      

 

 

 

Tangible Equity / Tangible Assets

        10.85        10.90

Tangible Book Value Per Share

      $ 30.00         $ 28.43   

Market Value / Tangible Book Value

        127.33        114.42