Attached files

file filename
8-K - FORM 8-K - PENSECO FINANCIAL SERVICES CORPd487647d8k.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: February 15, 2013

Penseco Financial Services Corporation Reports Earnings as of December 31, 2012

SCRANTON, PA, February 15, 2013 – 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 December 31, 2012 of $2,708,000 – an increase of $239,000, or 9.7% – or $0.82 per basic and diluted weighted average share, compared with $2,469,000, or $0.75 per basic and diluted weighted average share, from the year ago period. Net interest income, after provision for loan and lease losses, increased $400,000, or 5.4%, during the 2012 period, due to a reduction in interest expense of $523,000, or 30.1%, from lower funding costs and a $521,000, or 78.0%, decrease in the provision for loan and lease losses, offset by a decrease in interest income of $644,000, or 6.6%. The decrease in interest income was primarily attributable to investment and loan cash flows being reinvested in securities that have historically low yields, including excess reserve deposits held at the Federal Reserve Bank of Philadelphia.

The Company reported net income for the twelve months ended December 31, 2012 of $10,589,000 – an increase of $58,000, or 0.6% – or $3.23 per basic and diluted weighted average share, compared with $10,531,000, or $3.21 per basic and diluted weighted average share, from the year ago period. Net interest income, after provision for loan and lease losses, increased $1,318,000, or 4.4%, during the 2012 period, due to a reduction in interest expense of $1,977,000, or 26.9%, from lower funding costs and a $1,457,000, or 61.2%, decrease in the provision for loan and lease losses, offset by a decrease in interest income of $2,116,000, or 5.3%. The decrease in interest income was primarily attributable to investment and loan cash flows being reinvested in securities that have historically low yields, including excess reserve deposits held at the Federal Reserve Bank of Philadelphia.

Net income from core operations increased $388,000, or 3.8%, for the twelve months ended December 31, 2012 to $10,589,000, compared to $10,201,000 for the same period in 2011. Net income from core operations is a non-GAAP measure of net income. The Company defines its core operations to exclude the reversal, in the three months ended in March 31, 2011, of a contingent liability recorded in connection with the 2009 acquisition of Old Forge Bank (the “Merger”). A reconciliation of the net income from core operations and disclosure of the non-GAAP adjusted return on average assets, adjusted return on average equity and adjusted dividend payout ratio derived from that measure are described in the Reconciliation of Non-GAAP Financial Measures included in this press release.

Non-Interest Income

Total non-interest income increased $103,000, or 3.8%, to $2,811,000 for the three months ended December 31, 2012, compared with $2,708,000 for the same period in 2011. This increase was primarily attributable to an impairment loss on bank equity investment securities of $78,000, recognized during the three months ended December 31, 2011, along with an increase of $20,000 in trust department income, and an increase of $34,000 in other operating income. These increases were partially offset by a decrease of $29,000 in net realized gains on securities.

Total non-interest income decreased $1,178,000, or 9.3%, to $11,441,000 for the twelve months ended December 31, 2012, compared with $12,619,000 for the same period in 2011. This decrease was attributable to a decrease of $380,000 in merchant transaction income due to lower volume, a decrease of $369,000 in other operating income due to income recorded in connection with the reversal of a contingent liability of $500,000 during the quarter ended March 31, 2011, a decrease of $349,000 in net realized gains on securities, as well as a decrease of $129,000 in service charges on deposit accounts. These decreases were partially offset by increased gains on the sale of residential mortgage loans of $322,000.

Non-Interest Expenses

Total non-interest expenses increased $90,000, or 1.3%, to $7,158,000 for the three months ended December 31, 2012 compared with $7,068,000 for the same period in 2011. This increase in total non-interest expense included an increase of $101,000 in FDIC insurance assessments. Other operating expenses increased $209,000, resulting primarily from increased Pennsylvania shares tax expense. These increases were partially offset by a decrease in premises and equipment expense of $131,000, due primarily to lower equipment maintenance and repairs and depreciation expense and a decrease in salaries and employee benefits of $81,000.

 

1


Total non-interest expenses increased $58,000, or 0.2%, to $29,099,000 for the twelve months ended December 31, 2012 compared with $29,041,000 for the same period in 2011. Salaries and employee benefits increased $170,000 during the year ended December 31, 2012 compared to the year ended December 31, 2011. Other operating expenses increased $919,000 during the 2012 fiscal year, primarily as the result of increased Pennsylvania shares tax expense. These increases were offset by a decrease in premises and equipment expense of $615,000, due primarily to lower equipment maintenance and repairs and depreciation expense. Merchant transaction expenses decreased $424,000, due to lower volume.

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 1.11% and 1.06% as of December 31, 2012 and 2011, respectively.

Non-accrual loans equaled $2,280,000, or 0.37% of outstanding loans, at December 31, 2012, representing a decrease of $886,000, or 28.0%, from $3,166,000 non-accrual loans, or 0.50% of outstanding loans, at December 31, 2011. There were no commitments to lend additional funds to borrowers whose loans were in non-accrual status at December 31, 2012.

Net loan charge-offs amounted to $685,000, or 0.11%, of average outstanding loans for the twelve months ended December 31, 2012, compared to $2,170,000, or 0.35%, of average outstanding loans outstanding for the twelve months ended December 31, 2011.

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

Income Tax Expense

Income taxes increased $174,000, or 29.8%, and $24,000, or 0.8%, for the three months and twelve months ended December 31, 2012, respectively, primarily due to higher taxable income.

Restatement

During the quarter ended June 30, 2012, the Company became aware that the actuarially computed value of its postretirement benefit liability was inaccurate. The postretirement benefit plan provides employees with life insurance coverage that continues at various levels after retirement. Due to a change in the assumptions provided by the Company to its actuary as to the cost of future premiums, the actuarially computed unfunded liability was understated.

The restatement resulted in the following changes to numbers previously reported:

As of December 31, 2010, an increase in other liabilities (postretirement liability) of $2,206,000 and an increase in other assets (deferred taxes) of $750,000 resulted in a net decrease to Stockholder’s Equity of $1,456,000, from $121,922,000 to $120,466,000.

As of September 30, 2011, an increase in other liabilities (postretirement liability) of $2,404,000 and an increase in other assets (deferred taxes) of $817,000 resulted in a net decrease to Stockholder’s Equity of $1,587,000, from $128,496,000 to $126,909,000.

For the three months ended December 31, 2011, an increase of $66,000 in employee benefits expense and a decrease of $23,000 in applicable income taxes, or a net reduction in net income of $43,000 from $2,512,000 to $2,469,000 or approximately $0.02 per share. Comprehensive income also was reduced by $80,000, from $1,880,000 to $1,800,000.

For the twelve months ended December 31, 2011, an increase of $264,000 in employee benefits expense and a decrease of $90,000 in applicable income taxes, or a net reduction in net income of $174,000 from $10,705,000 to $10,531,000 or approximately $0.06 per share. Comprehensive income also was reduced by $211,000, from $12,582,000 to $12,371,000.

As of December 31, 2011, an increase in other liabilities (postretirement liability) of $2,525,000 and an increase in other assets (deferred taxes) of $858,000 resulted in a net decrease to Stockholder’s Equity of $1,667,000, from $129,000,000 to $127,333,000.

 

2


PENSECO FINANCIAL SERVICES CORPORATION

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

     December 31,     December 31,     Inc / (Dec)     %  
     2012     2011*     $     Change  
     Three Months Ended              

PERFORMANCE RATIOS

        

Return on Average Assets

     1.17     1.04       12.50

Return on Average Equity

     8.13     7.71       5.45

Net Interest Margin (1)

     3.98     3.95       0.76

Efficiency Ratio (2)

     65.87     64.83       1.60
     Twelve Months Ended              

PERFORMANCE RATIOS

        

Return on Average Assets

     1.14     1.13       0.88

Return on Average Equity

     8.07     8.45       -4.50

Net Interest Margin (1)

     4.05     4.02       0.75

Efficiency Ratio (2)

     66.02     63.88       3.35

STOCKHOLDERS’ VALUE

        

Net Income

   $ 10,589      $ 10,531      $ 58        0.55

Earnings per share - Basic

     3.23        3.21        0.02        0.62

Earnings per share - Diluted

     3.23        3.21        0.02        0.62

Dividends Per Share

     1.68        1.68        —           —     

Book Value Per Share

     40.43        38.87        1.56        4.01

Market Value Per Share

     37.00        37.50        (0.50     -1.33

Market Value/Book Value

     91.52     96.48       -5.14

Price Earnings Multiple

     11.46x        11.68x          -1.88

Dividend Payout Ratio

     52.01     52.34       -0.63

Dividend Yield

     4.54     4.48       1.34

SAFETY AND SOUNDNESS

        

Stockholders’ Equity/Assets

     14.43     13.76       4.87

Total Capital/Risk Weighted Assets

     18.36     16.87       8.83

Tier 1 Capital/Risk Weighted Assets

     17.18     15.77       8.94

Tier 1 Capital/Average Assets

     11.50     10.82       6.28

Non-performing Assets/Total Assets

     0.32     0.51       -37.25

Non-performing loans to period end loans

     0.37     0.50       -26.00

Allowance for loan and lease losses to period end loans

     1.11     1.06       4.72

BALANCE SHEET HIGHLIGHTS

        

Total Assets

   $ 918,042      $ 925,532      $ (7,490     -0.81

Total Investments

     177,293        191,208        (13,915     -7.28

Net Loans

     616,580        624,811        (8,231     -1.32

Allowance for Loan and Lease Losses

     6,950        6,711        239        3.56

Total Deposits

     721,948        720,518        1,430        0.20

Stockholders’ Equity

     132,446        127,333        5,113        4.02

 

(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 and loans comparable to taxable investments and loans, a tax equivalent adjustment is made to interest income. This adjustment increased interest income by $528 and $545 for the three months ended December 31, 2012 and 2011, respectively and by $2,239 and $2,298 for the twelve months ended December 31, 2012 and 2011, 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 $64 and $74 for the three months ended December 31, 2012 and 2011, respectively and $267 and $304 for the twelve months ended December 31, 2012 and 2011, respectively.

 

3


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED BALANCE SHEETS

(unaudited)

(in thousands, except per share amounts)

 

     December 31,     December 31,  
     2012     2011*  

ASSETS

    

Cash and due from banks

   $ 15,581      $ 13,184   

Interest bearing balances with banks

     32,263        21,296   

Federal funds sold

     —          —     
  

 

 

   

 

 

 

Cash and Cash Equivalents

     47,844        34,480   

Investment securities:

    

Available-for-sale, at fair value

     161,391        167,486   

Held-to-maturity (fair value of $16,774 and $24,969, respectively)

     15,902        23,722   
  

 

 

   

 

 

 

Total Investment Securities

     177,293        191,208   

Loans, net of unearned income

     623,530        631,522   

Less: Allowance for loan and lease losses

     6,950        6,711   
  

 

 

   

 

 

 

Loans, Net

     616,580        624,811   

Bank premises and equipment

     15,137        13,095   

Other real estate owned

     656        1,571   

Accrued interest receivable

     2,862        3,252   

Goodwill

     26,398        26,398   

Bank owned life insurance

     17,616        15,870   

Federal Home Loan Bank stock

     4,212        4,953   

Other assets

     9,444        9,894   
  

 

 

   

 

 

 

Total Assets

   $ 918,042      $ 925,532   
  

 

 

   

 

 

 

LIABILITIES

    

Deposits:

    

Non-interest bearing

   $ 151,121      $ 134,799   

Interest bearing

     570,827        585,719   
  

 

 

   

 

 

 

Total Deposits

     721,948        720,518   

Other borrowed funds:

    

Securities sold under agreements to repurchase

     8,019        9,981   

Short-term borrowings

     —          —     

Long-term borrowings

     45,397        58,220   

Accrued interest payable

     716        1,010   

Other liabilities

     9,516        8,470   
  

 

 

   

 

 

 

Total Liabilities

     785,596        798,199   
  

 

 

   

 

 

 

STOCKHOLDERS’ EQUITY

    

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

     33        33   

Surplus

     48,905        48,865   

Retained earnings

     83,798        78,713   

Accumulated other comprehensive income

     (290     (278
  

 

 

   

 

 

 

Total Stockholders’ Equity

     132,446        127,333   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 918,042      $ 925,532   
  

 

 

   

 

 

 

 

* - as restated

 

4


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

(in thousands, except per share amounts)

 

     Three Months Ended     Twelve Months Ended  
     December 31,     December 31,  
     2012      2011*     2012      2011*  

INTEREST INCOME

          

Interest and fees on loans and leases

   $ 8,014       $ 8,452      $ 32,539       $ 33,585   

Interest and dividends on investments:

          

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

     484         567        2,282         2,724   

States & political subdivisions

     633         746        2,660         3,273   

Other securities

     20         19        63         64   

Interest on Federal funds sold

     —           —          —           2   

Interest on balances with banks

     20         31        47         59   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Interest Income

     9,171         9,815        37,591         39,707   
  

 

 

    

 

 

   

 

 

    

 

 

 

INTEREST EXPENSE

          

Interest on time deposits of $100,000 or more

     281         336        1,180         1,436   

Interest on other deposits

     486         842        2,244         3,522   

Interest on other borrowed funds

     445         557        1,938         2,381   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Interest Expense

     1,212         1,735        5,362         7,339   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net Interest Income

     7,959         8,080        32,229         32,368   

Provision for loan and lease losses

     147         668        924         2,381   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net Interest Income After Provision for Loan and Lease Losses

     7,812         7,412        31,305         29,987   
  

 

 

    

 

 

   

 

 

    

 

 

 

NON-INTEREST INCOME

          

Trust department income

     369         349        1,481         1,563   

Service charges on deposit accounts

     502         516        1,918         2,047   

Merchant transaction income

     835         817        4,290         4,670   

Brokerage fee income

     63         68        264         253   

Other fee income

     439         443        1,730         1,702   

Bank-owned life insurance income

     126         121        504         490   

Other operating income

     279         245        937         1,306   

Impairment losses on investment securities

     —           (78     —           (78

Realized gains (losses) on securities, net

     198         227        317         666   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Non-Interest Income

     2,811         2,708        11,441         12,619   
  

 

 

    

 

 

   

 

 

    

 

 

 

NON-INTEREST EXPENSES

          

Salaries and employee benefits

     3,504         3,585        14,121         13,951   

Premises and equipment

     716         847        2,946         3,561   

Merchant transaction expenses

     549         557        2,742         3,166   

FDIC insurance assessments

     115         14        458         450   

Other operating expenses

     2,274         2,065        8,832         7,913   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Non-Interest Expenses

     7,158         7,068        29,099         29,041   
  

 

 

    

 

 

   

 

 

    

 

 

 

Income before income taxes

     3,465         3,052        13,647         13,565   

Applicable income taxes

     757         583        3,058         3,034   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net Income

   $ 2,708       $ 2,469      $ 10,589       $ 10,531   
  

 

 

    

 

 

   

 

 

    

 

 

 

Weighted average shares outstanding - Basic

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

Weighted average shares outstanding - Diluted

     3,276,916         3,276,079        3,276,411         3,276,079   

Earnings per Common Share - Basic

   $ 0.82       $ 0.75      $ 3.23       $ 3.21   

Earnings per Common Share - Diluted

   $ 0.82       $ 0.75      $ 3.23       $ 3.21   

Cash Dividends Declared Per Common Share

   $ 0.42       $ 0.42      $ 1.68       $ 1.68   

 

* - as restated

 

5


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited)

(in thousands)

 

     Three Months Ended     Three Months Ended  
     December 31, 2012     December 31, 2011*  

Net Income

   $ 2,708      $ 2,469   
  

 

 

   

 

 

 

Other comprehensive income, net of tax:

    

Unrealized (losses) gains on securities arising during the period:

    

Unrealized holding (losses) gains

     (269     417   

Reclassification adjustment for gains included in net income

     (131     (150

Recognition of other-than-temporary impairment losses

     —          52   
  

 

 

   

 

 

 

Net unrealized (losses) gains on securities

     (400     319   

Change in funded statues of employee benefit plans

     (610     (988
  

 

 

   

 

 

 

Other comprehensive income

     (1,010     (669
  

 

 

   

 

 

 

Comprehensive Income

   $ 1,698      $ 1,800   
  

 

 

   

 

 

 
     Twelve Months Ended     Twelve Months Ended  
     December 31, 2012     December 31, 2011*  

Net Income

   $ 10,589      $ 10,531   
  

 

 

   

 

 

 

Other comprehensive income, net of tax:

    

Unrealized gains on securities arising during the period:

    

Unrealized holding gains

     807        3,216   

Reclassification adjustment for gains included in net income

     (209     (440

Recognition of other-than-temporary impairment losses

     —          52   
  

 

 

   

 

 

 

Net unrealized gains on securities

     598        2,828   

Change in funded statues of employee benefit plans

     (610     (988
  

 

 

   

 

 

 

Other comprehensive income

     (12     1,840   
  

 

 

   

 

 

 

Comprehensive Income

   $ 10,577      $ 12,371   
  

 

 

   

 

 

 

 

* - as restated

 

6


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

THREE MONTHS ENDED DECEMBER 31, 2012 AND 2011

(unaudited)

(in thousands, except per share amounts)

 

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

Balance, September 30, 2011*

   $ 33       $ 48,865       $ 77,620      $ 391      $ 126,909   

Net income*

     —           —           2,469        —          2,469   

Other comprehensive income (loss)

             (669     (669

Cash dividends declared ($0.42 per share)

     —           —           (1,376     —          (1,376
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, December 31, 2011*

   $ 33       $ 48,865       $ 78,713      $ (278   $ 127,333   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2012

   $ 33       $ 48,890       $ 82,467      $ 720      $ 132,110   

Stock-based compensation

        15             15   

Net income

     —           —           2,708        —          2,708   

Other comprehensive income (loss)

             (1,010     (1,010

Cash dividends declared ($0.42 per share)

     —           —           (1,377     —          (1,377
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, December 31, 2012

   $ 33       $ 48,905       $ 83,798      $ (290   $ 132,446   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

* - as restated

 

7


PENSECO FINANCIAL SERVICES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

TWELVE MONTHS ENDED DECEMBER 31, 2012 AND 2011

(unaudited)

(in thousands, except per share amounts)

 

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

Balance, December 31, 2010*

   $ 33       $ 48,865       $ 73,686      $ (2,118   $ 120,466   

Net income*

     —           —           10,531        —          10,531   

Other comprehensive income

             1,840        1,840   

Cash dividends declared ($1.68 per share)

     —           —           (5,504     —          (5,504
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, December 31, 2011*

   $ 33       $ 48,865       $ 78,713      $ (278   $ 127,333   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, December 31, 2011*

   $ 33       $ 48,865       $ 78,713      $ (278   $ 127,333   

Stock-based compensation

        40             40   

Net income

     —           —           10,589        —          10,589   

Other comprehensive income

             (12     (12

Cash dividends declared ($1.68 per share)

     —           —           (5,504     —          (5,504
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, December 30, 2012

   $ 33       $ 48,905       $ 83,798      $ (290   $ 132,446   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

* - as restated

 

8


About Penseco Financial Services Corporation

Penseco Financial Services Corporation, through its subsidiary Penn Security Bank & Trust Company, operates thirteen 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.

Reconciliation of Non-GAAP Financial Measures

Core Operations Calculation

Certain financial measures for the three and twelve months ended December 31, 2011 reported herein exclude the effect of the reversal of a contingent liability recorded in connection with the 2009 acquisition of Old Forge Bank. 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 following table presents the reconciliation of non-GAAP financial measures to reported GAAP financial measures:

 

     Twelve Months Ended        
     December 31,        
     2012     2011*     Change  

Unadjusted (GAAP)

      

Net interest income after provision for loan and lease losses

   $ 31,305      $ 29,987      $ 1,318   

Non-interest income

     11,441        12,619        (1,178

Non-interest expense

     (29,099     (29,041     (58

Income tax (provision) benefit

     (3,058     (3,034     (24
  

 

 

   

 

 

   

 

 

 

Net income

     10,589        10,531        58   

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”

   $ 10,589      $ 10,201      $ 388   
  

 

 

   

 

 

   

 

 

 

Adjusted Return on Average Assets

     1.14     1.09  

Adjusted Return on Average Equity

     8.07     8.18  

Adjusted Dividend Payout Ratio

     52.01     54.02  

 

* - as restated

 

9


Return on average equity (ROE) and return on average assets (ROA) for the twelve months ended December 31, 2012 was 8.07% and 1.14%, respectively. ROE was 8.45% (8.18% excluding the reversal of a contingent liability) and ROA was 1.13% (1.09% excluding the reversal of a contingent liability) for the same period last year. The dividend payout ratio was 52.01% for the twelve months ended December 31, 2012 and 52.34% (54.02% excluding the reversal of a contingent liability) for the same period last year.

Tangible Assets and Equity

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 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.

 

     December 31, 2012     December 31, 2011*  
Tangible Assets           

Total Assets

      $ 918,042         $ 925,532   

Less:

          

Goodwill

     26,398           26,398      

Core Deposit Intangible

     838           1,106      
  

 

 

      

 

 

    
        27,236           27,504   
     

 

 

      

 

 

 

Tangible Assets

      $ 890,806         $ 898,028   
     

 

 

      

 

 

 
Tangible Equity           

Total Equity

      $ 132,446         $ 127,333   

Less:

          

Goodwill

     26,398           26,398      

Core Deposit Intangible

     838           1,106      
  

 

 

      

 

 

    
        27,236           27,504   
     

 

 

      

 

 

 

Tangible Equity

      $ 105,210         $ 99,829   
     

 

 

      

 

 

 

Tangible Equity / Tangible Assets

        11.81        11.12

Tangible Book Value Per Share

      $ 32.12         $ 30.47   

Market Value / Tangible Book Value

        115.19        123.07

 

* - as restated

 

10