Attached files

file filename
8-K - FORM 8-K - PENSECO FINANCIAL SERVICES CORPd250510d8k.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: November 2, 2011

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

SCRANTON, PA, November 2, 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 September 30, 2011 of $2,818,000 or $0.86 per weighted average share compared with $3,044,000 or $0.93 per weighted average share from the year ago period, a decrease of $226,000 or 7.4%. Pre-provision net interest income decreased $198,000 or 2.4%. Net interest income, after provision for loan and lease losses, increased $215,000 or 2.9% during the 2011 period, due to a reduction in interest expense of $330,000 or 15.6% from lower funding costs and a $413,000 decrease in the provision for loan and lease losses, offset by a decrease in interest income of $528,000 or 5.1%. The decrease in interest income was primarily attributable to investment and loan cash flows being reinvested at historically low yields, including excess reserve deposits held at the Federal Reserve Bank of Philadelphia. Non-interest income decreased $67,000 or 1.8%. Non-interest expenses increased $255,000 or 3.5% due to increases in salaries and benefits and other operating expenses.

The Company reported net income for the nine months ended September 30, 2011 of $8,193,000 or $2.50 per weighted average share compared with $9,041,000 or $2.76 per weighted average share from the year ago period, a decrease of $848,000 or 9.4%. Pre-provision net interest income decreased $802,000 or 3.2%. Net interest income, after provision for loan and lease losses, decreased $792,000 or 3.4% during the 2011 period, due to a decrease in interest income of $1,516,000 or 4.8%, reduced interest expense of $714,000 or 11.3% from lower funding costs and an essentially unchanged provision for loan losses at $1,713,000. The decrease in interest income was primarily attributable to investment and loan cash flows being reinvested at historically low yields. Non-interest income increased $708,000 or 7.7% primarily as a result of the reversal in the first quarter of a $500,000 contingent liability recorded in connection with the with the 2009 Old Forge Bank acquisition. Non-interest expenses increased $732,000 or 3.5% due to increases in salaries and employee benefits and other operating expenses offset by reduced FDIC insurance expense.

Net income from core operations, which excludes the reversal of a contingent liability recorded in connection with the Merger, decreased $1,178,000 for the nine months ended September 30, 2011 to $7,863,000 compared to $9,041,000 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 decreased $67,000 or 1.8%, to $3,571,000 for the three months ended September 30, 2011, compared with $3,638,000 for the same period in 2010. Trust department income increased $31,000 or 7.8% due to an increase in the market value of trust assets and new business. Merchant transaction income increased $83,000 or 5.2%, due primarily to the increased volume of merchant transactions and new business. Brokerage fee income decreased $46,000 or 46.9%, mostly due to a lower volume of investor activity. Other fee income increased $72,000 or 19.0% mainly from increased debit card revenue related to the increased number of accounts. Other operating income decreased $113,000 largely due to net gains on the sale of other real estate owned property in 2010 and lower gains on mortgage loans sold. Realized gains (losses) on securities, net, decreased $89,000.

Total non-interest income increased $708,000 or 7.7% to $9,930,000 for the nine months ended September 30, 2011, compared with $9,222,000 for the same period in 2010. Trust department income increased $97,000 or 8.7% due to an increase in the market value of trust assets and new business. Service charges on deposit accounts decreased $101,000 or 6.2%, primarily due to decreased overdraft activity. Merchant transaction income increased $187,000 or 5.1%, due to the increased volume of merchant transactions primarily from new business. Brokerage fee income decreased $75,000 or 28.8% mostly due

 

4


to a lower volume of investor activity. Other fee income increased $118,000 or 10.3% mainly from increased debit card revenue related to the increased number of accounts. Other operating income increased $599,000 largely due to the reversal of a contingent liability of $500,000 recorded in connection with the Old Forge Bank acquisition. Realized gains (losses) on securities, net, decreased $102,000.

Non-Interest Expenses

Total non-interest expenses increased $255,000 or 3.5%, to $7,456,000 for the three months ended September 30, 2011 compared with $7,201,000 for the same period in 2010. Salaries and employee benefits increased $220,000 or 6.9%, 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 $21,000 or 1.9% due to the increased volume of merchant transactions. FDIC insurance assessments decreased $242,000 or 94.5%, resulting from recently passed banking legislation along with the new FDIC bank pricing methodology which affected the three months ended September 30, 2011. Other operating expenses increased $257,000 or 14.3% due to a severance payment of $90,000, an increase of $30,000 in consulting and advisory expenses, contributions of $30,000, other real estate owned expense of $20,000, cardholder expense of $16,000, along with increased general operating expenses.

Total non-interest expenses increased $732,000 or 3.5% to $21,775,000 for the nine months ended September 30, 2011 compared with $21,043,000 for the same period of 2010. Salaries and employee benefits increased $726,000 or 7.7%, due primarily to merit-based increases in salaries for existing personnel and increased staffing for loan production and monitoring asset quality. Expense of premises and fixed assets increased $41,000 or 1.5% largely due to increased occupancy expenses and additional depreciation from branch renovations. Merchant transaction expenses increased $70,000 or 2.8% due to the increased volume of merchant transactions. FDIC insurance assessments decreased $456,000 or 51.1%, resulting from recently passed banking legislation along with the new FDIC bank pricing methodology which affected the nine months ended September 30, 2011. Other operating expenses increased $351,000 or 6.4% due to a severance payment of $90,000, an increase of $74,000 in consulting and advisory expenses, contributions of $73,000, cardholder expense of $52,000, other real estate owned expense of $29,000, along with increased general operating expenses.

Asset Quality

The Company maintains an allowance for loan and lease losses, which reflects management’s estimate 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 1.05% and 1.05% as of September 30, 2011 and 2010, respectively.

Non-accrual loans equaled $3,453,000, or 0.54%, of loans at September 30, 2011, a decrease of $581,000, or 14.4%, 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 $1,502,000, or 0.24%, of average outstanding loans for the nine months ended September 30, 2011, compared to $1,523,000, or 0.25%, of average loans outstanding for the nine months ended September 30, 2010.

As of September 30, 2011, the Company had total impaired loans of $3,830,000. Of the total allowance for loan and lease losses, $662,000 is specifically related to these impaired loans at September 30, 2011.

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

Income Tax Expense

Applicable income taxes increased $119,000 or 14.3% and $32,000 or 1.3% primarily due to higher taxable income for the three months and nine months ended September 30, 2011, respectively.

 

5


PENSECO FINANCIAL SERVICES CORPORATION

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

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

PERFORMANCE RATIOS

        

Return on Average Assets

     1.20     1.37       -12.41

Return on Average Equity

     8.88     9.94       -10.66

Net Interest Margin (1)

     3.88     4.08       -4.90

Efficiency Ratio (2)

     63.26     59.64       6.07
     Nine Months Ended              

PERFORMANCE RATIOS

        

Return on Average Assets

     1.20     1.36       -11.76

Return on Average Equity

     8.76     9.99       -12.31

Net Interest Margin (1)

     3.84     4.13       -7.02

Efficiency Ratio (2)

     63.00     60.61       3.94

STOCKHOLDERS’ VALUE

        

Net Income

   $ 8,193      $ 9,041      $ (848     -9.38

Earnings per share

     2.50        2.76        (0.26     -9.42

Dividends Per Share

     1.26        1.26        —          —     

Book Value Per Share

     39.22        37.78        1.44        3.81

Market Value Per Share

     38.00        35.10        2.90        8.26

Market Value/Book Value

     96.89     92.91       4.28

Price Earnings Multiple

     11.40     9.54       19.50

Dividend Payout Ratio

     50.40     45.65       10.41

Dividend Yield

     4.42     4.79       -7.72

SAFETY AND SOUNDNESS

        

Stockholders’ Equity/Assets

     13.53     13.74       -1.53

Total Capital/Risk Weighted Assets

     16.75     16.72       0.18

Tier 1 Capital/Risk Weighted Assets

     15.66     15.63       0.19

Tier 1 Capital/Average Assets

     10.82     10.86       -0.37

Non-performing Assets/Total Assets

     0.59     0.64       -7.81

Non-performing loans to period end loans

     0.54     0.78       -30.77

Allowance for loan and lease losses to period end loans

     1.05     1.05       —     

BALANCE SHEET HIGHLIGHTS

        

Total Assets

   $ 949,531      $ 900,582      $ 48,949        5.44

Total Investments

     177,363        194,861        (17,498     -8.98

Net Loans

     631,130        614,053        17,077        2.78

Allowance for Loan and Lease Losses

     6,711        6,500        211        3.25

Total Deposits

     731,684        677,511        54,173        8.00

Stockholders’ Equity

     128,496        123,773        4,723        3.82

 

(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 $401 and $513 for the three months ended September 30, 2011 and 2010, respectively and by $1,301 and $1,664 for the nine months ended September 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 $73 and $83 for the three months ended September 30, 2011 and 2010, respectively and $230 and $258 for the nine months ended September 30, 2011 and 2010, respectively.

 

6


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED BALANCE SHEETS

(unaudited)

(in thousands, except per share amounts)

 

     September 30,
2011
     September 30,
2010
 

ASSETS

     

Cash and due from banks

   $ 60,565       $ 13,000   

Interest bearing balances with banks

     3,450         2,581   

Federal funds sold

     —           —     
  

 

 

    

 

 

 

Cash and Cash Equivalents

     64,015         15,581   

Investment securities:

     

Available-for-sale, at fair value

     149,156         156,933   

Held-to-maturity (fair value of $29,616 and $39,839, respectively)

     28,207         37,928   
  

 

 

    

 

 

 

Total Investment Securities

     177,363         194,861   

Loans, net of unearned income

     637,841         620,553   

Less: Allowance for loan and lease losses

     6,711         6,500   
  

 

 

    

 

 

 

Loans, Net

     631,130         614,053   

Bank premises and equipment

     13,192         13,314   

Other real estate owned

     2,109         925   

Accrued interest receivable

     3,145         3,673   

Goodwill

     26,398         26,398   

Bank owned life insurance

     15,749         15,226   

Federal Home Loan Bank stock

     5,214         6,402   

Other assets

     11,216         10,149   
  

 

 

    

 

 

 

Total Assets

   $ 949,531       $ 900,582   
  

 

 

    

 

 

 

LIABILITIES

     

Deposits:

     

Non-interest bearing

   $ 131,189       $ 113,746   

Interest bearing

     600,495         563,765   
  

 

 

    

 

 

 

Total Deposits

     731,684         677,511   

Other borrowed funds:

     

Securities sold under agreements to repurchase

     22,640         21,972   

Short-term borrowings

     863         143   

Long-term borrowings

     60,403         70,940   

Accrued interest payable

     1,041         1,143   

Other liabilities

     4,404         5,100   
  

 

 

    

 

 

 

Total Liabilities

     821,035         776,809   
  

 

 

    

 

 

 

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

     78,369         72,999   

Accumulated other comprehensive income

     1,229         1,876   
  

 

 

    

 

 

 

Total Stockholders’ Equity

     128,496         123,773   
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 949,531       $ 900,582   
  

 

 

    

 

 

 

 

7


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

(in thousands, except per share amounts)

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2011      2010      2011      2010  

INTEREST INCOME

           

Interest and fees on loans

   $ 8,463       $ 8,690       $ 25,133       $ 25,984   

Interest and dividends on investments:

           

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

     597         706         2,157         2,129   

States & political subdivisions

     803         999         2,527         3,232   

Other securities

     16         15         45         38   

Interest on Federal funds sold

     2         —           2         —     

Interest on balances with banks

     3         2         9         6   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Interest Income

     9,884         10,412         29,873         31,389   
  

 

 

    

 

 

    

 

 

    

 

 

 

INTEREST EXPENSE

           

Interest on time deposits of $100,000 or more

     367         621         1,100         1,586   

Interest on other deposits

     833         818         2,680         2,678   

Interest on other borrowed funds

     585         676         1,824         2,054   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Interest Expense

     1,785         2,115         5,604         6,318   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income

     8,099         8,297         24,269         25,071   

Provision for loan and lease losses

     445         858         1,713         1,723   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income After Provision for Loan and Lease Losses

     7,654         7,439         22,556         23,348   
  

 

 

    

 

 

    

 

 

    

 

 

 

NON-INTEREST INCOME

           

Trust department income

     431         400         1,214         1,117   

Service charges on deposit accounts

     540         537         1,531         1,632   

Merchant transaction income

     1,680         1,597         3,853         3,666   

Brokerage fee income

     52         98         185         260   

Other fee income

     450         378         1,259         1,141   

Bank-owned life insurance income

     124         132         369         384   

Other operating income

     135         248         1,080         481   

Realized gains (losses) on securities, net

     159         248         439         541   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-Interest Income

     3,571         3,638         9,930         9,222   
  

 

 

    

 

 

    

 

 

    

 

 

 

NON-INTEREST EXPENSES

           

Salaries and employee benefits

     3,397         3,177         10,168         9,442   

Expense of premises and fixed assets

     887         888         2,714         2,673   

Merchant transaction expenses

     1,110         1,089         2,609         2,539   

FDIC insurance assessments

     14         256         436         892   

Other operating expenses

     2,048         1,791         5,848         5,497   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-Interest Expenses

     7,456         7,201         21,775         21,043   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     3,769         3,876         10,711         11,527   

Applicable income taxes

     951         832         2,518         2,486   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

   $ 2,818       $ 3,044       $ 8,193       $ 9,041   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares outstanding

     3,276,079         3,276,079         3,276,079         3,276,079   

Earnings per Common Share

   $ 0.86       $ 0.93       $ 2.50       $ 2.76   

Cash Dividends Declared Per Common Share

   $ 0.42       $ 0.42       $ 1.26       $ 1.26   

 

8


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

THREE MONTHS ENDED SEPTEMBER 30, 2011 AND 2010

(unaudited)

(in thousands, except per share amounts)

 

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

Balance, June 30, 2010

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

Comprehensive income:

             

Net income

     —           —           3,044        —           3,044   

Other comprehensive income, net of tax

             

Unrealized gains on securities, net of reclassification adjustment

     —           —           —          996         996   
          

 

 

    

 

 

 

Other comprehensive income

             996         996   
             

 

 

 

Comprehensive income

                4,040   

Cash dividends declared ($0.42 per share)

     —           —           (1,375     —           (1,375
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Balance, September 30, 2010

   $ 33       $ 48,865       $ 72,999      $ 1,876       $ 123,773   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Balance, June 30, 2011

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

Comprehensive income:

             

Net income

     —           —           2,818        —           2,818   

Other comprehensive income, net of tax

             

Unrealized gains on securities, net of reclassification adjustment

     —           —           —          1,111         1,111   
          

 

 

    

 

 

 

Other comprehensive income

             1,111         1,111   
             

 

 

 

Comprehensive income

                3,929   

Cash dividends declared ($0.42 per share)

     —           —           (1,376     —           (1,376
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Balance, September 30, 2011

   $ 33       $ 48,865       $ 78,369      $ 1,229       $ 128,496   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

9


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

NINE MONTHS ENDED SEPTEMBER 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

     —           —           9,041        —          9,041   

Other comprehensive income, net of tax

            

Unrealized gains on securities, net of reclassification adjustment

     —           —           —          1,463        1,463   
          

 

 

   

 

 

 

Other comprehensive income

             1,463        1,463   
            

 

 

 

Comprehensive income

               10,504   

Cash dividends declared ($1.26 per share)

     —           —           (4,128     —          (4,128
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2010

   $ 33       $ 48,865       $ 72,999      $ 1,876      $ 123,773   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, December 31, 2010

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

Comprehensive income:

            

Net income

     —           —           8,193        —          8,193   

Other comprehensive income, net of tax

            

Unrealized gains on securities, net of reclassification adjustment

     —           —           —          2,509        2,509   
          

 

 

   

 

 

 

Other comprehensive income

             2,509        2,509   
            

 

 

 

Comprehensive income

               10,702   

Cash dividends declared ($1.26 per share)

     —           —           (4,128     —          (4,128
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2011

   $ 33       $ 48,865       $ 78,369      $ 1,229      $ 128,496   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

10


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 herein exclude the effect of the reversal of a contingent liability recorded in the Merger. 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 Schedule 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
September 30,
       
     2011     2010     Change  

Net interest income after provision for loan and lease losses

   $ 7,654      $ 7,439      $ 215   

Non-interest income

     3,571        3,638        (67

Non-interest expense

     (7,456     (7,201     (255

Income tax (provision) benefit

     (951     (832     (119
  

 

 

   

 

 

   

 

 

 

Net income

     2,818        3,044        (226

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”

   $ 2,818      $ 3,044      $ (226
  

 

 

   

 

 

   

 

 

 

Adjusted Return on Average Assets

     1.20     1.37  

Adjusted Return on Average Equity

     8.88     9.94  

Adjusted Dividend Payout Ratio

     48.84     45.16  

 

11


Return on average equity (ROE) and return on average assets (ROA) for the three months ended September 30, 2011 was 8.88% and 1.20%, respectively. ROE was 9.94% and ROA was 1.37% for the same period last year. The dividend payout ratio was 48.84% for the three months ended September 30, 2011 and 45.16% for the same period last year.

 

     Nine Months Ended
September 30,
       
     2011     2010     Change  

Net interest income after provision for loan and lease losses

   $ 22,556      $ 23,348      $ (792

Non-interest income

     9,930        9,222        708   

Non-interest expense

     (21,775     (21,043     (732

Income tax benefit (provision)

     (2,518     (2,486     (32
  

 

 

   

 

 

   

 

 

 

Net income

     8,193        9,041        (848

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”

   $ 7,863      $ 9,041      $ (1,178
  

 

 

   

 

 

   

 

 

 

Adjusted Return on Average Assets

     1.08     1.36  

Adjusted Return on Average Equity

     8.40     9.99  

Adjusted Dividend Payout Ratio

     52.50     45.65  

Return on average equity (ROE) and return on average assets (ROA) for the nine months ended September 30, 2011 was 8.76% (8.40% excluding the reversal of a contingent liability) and 1.20% (1.08% excluding the reversal of a contingent liability), respectively. ROE was 9.99% and ROA was 1.36% for the same period last year. The dividend payout ratio was 50.40% (52.50% excluding the reversal of a contingent liability) for the nine months ended September 30, 2011 and 45.65% for the same period last year.

 

12


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.

 

     September 30, 2011     September 30, 2010  
Tangible Assets           

Total Assets

      $ 949,531         $ 900,582   

Less:

          

Goodwill

     26,398           26,398      

Core Deposit Intangible

     1,179           1,493      
  

 

 

      

 

 

    
        27,577           27,891   
     

 

 

      

 

 

 

Tangible Assets

      $ 921,954         $ 872,691   
     

 

 

      

 

 

 
Tangible Equity           

Total Equity

      $ 128,496         $ 123,773   

Less:

          

Goodwill

     26,398           26,398      

Core Deposit Intangible

     1,179           1,493      
  

 

 

      

 

 

    
        27,577           27,891   
     

 

 

      

 

 

 

Tangible Equity

      $ 100,919         $ 95,882   
     

 

 

      

 

 

 

Tangible Equity / Tangible Assets

        10.95        10.99

Tangible Book Value Per Share

      $ 30.81         $ 29.27   

Market Value / Tangible Book Value

        123.35        119.92

 

13