Attached files

file filename
8-K - FORM 8-K - PENNS WOODS BANCORP INCd571279d8k.htm

Exhibit 99.1

Press Release – For Immediate Release

July 19, 2013

Penns Woods Bancorp, Inc. Reports Second Quarter 2013 Operating Earnings

Williamsport, PA – July 19, 2013 - Penns Woods Bancorp, Inc. (NASDAQ:PWOD)

Penns Woods Bancorp, Inc. continued its strong earnings and growth during the recently completed second quarter of 2013. Earnings of $7,343,000 were achieved for the six month period ending June 30, 2013 resulting in basic and dilutive earnings per share of $1.84.

Highlights

 

   

Completion of the acquisition of Luzerne National Bank Corporation effective June 1, 2013 resulted in an increase in net loans of $254,057,000; investments of $21,140,000; deposits of $279,867,000; and assets of $329,209,000.

 

   

Net income from core operations (“operating earnings”), which is a non-GAAP measure of net income excluding net securities gains and bank owned life insurance gains on death benefits, decreased to $2,818,000 for the three months ended June 30, 2013 compared to $3,286,000 for the same period of 2012. Net income from core operations decreased to $5,851,000 for the six months ended June 30, 2013 compared to $6,477,000 for the same period of 2012.

 

   

Operating earnings per share for the three months ended June 30, 2013 were $0.68 basic and dilutive compared to $0.86 basic and dilutive for the same period of 2012. Operating earnings per share for the six months ended June 30, 2013 were $1.46 basic and dilutive compared to $1.69 basic and dilutive for the same period of 2012.

 

   

Return on average assets was 1.48% for the three months ended June 30, 2013 compared to 1.67% for the corresponding period of 2012. Return on average assets was 1.59% for the six months ended June 30, 2013 compared to 1.78% for the corresponding period of 2012.

 

   

Return on average equity was 13.54% for the three months ended June 30, 2013 compared to 15.48% for the corresponding period of 2012. Return on average equity was 14.45% for the six months ended June 30, 2013 compared to 16.42% for the corresponding period of 2012.

 

   

The results for the three and six months ended June 30, 2013 were negatively impacted by $535,000 and $623,000 in expenses related to the acquisition of Luzerne National Bank Corporation.

“The results for the three and six months ended June 30, 2013 have been impacted by the completed acquisition of Luzerne National Bank Corporation into the Penns Woods Bancorp, Inc. family. The acquisition not only resulted in a significant increase in assets, loans, and deposits, but also more than doubled the population residing within the counties we are located. Access to the population base and businesses located within Luzerne and Lackawanna Counties will allow us to continue our strategic path of growing our balance sheet by acquiring high quality earning assets funded by core deposit growth. In addition to the completed acquisition, we continue to invest in revenue streams for the future including planned branches in Lewisburg and Loyalsock, the expansion of our residential secondary market footprint, and growth in our commercial services department,” said Richard A. Grafmyre, CFP®, President and CEO.


A reconciliation of the non-GAAP financial measures of operating earnings, operating return on assets, operating return on equity, and operating earnings per share, described in the highlights, to the comparable GAAP financial measures is included at the end of this press release.

Net Income

Net income, as reported under GAAP, for the three and six months ended June 30, 2013 was $3,659,000 and $7,343,000 compared to $3,398,000 and $7,087,000 for the same period of 2012. Results for the three and six months ended June 30, 2013 compared to 2012 were impacted by an increase in after-tax securities gains of $729,000 (from a gain of $112,000 to a gain of $841,000) for the three month periods and an increase in after-tax securities gains of $991,000 (from a gain of $501,000 to a gain of $1,492,000) for the six month periods. In addition, a gain of $109,000 on death benefit related to bank owned life insurance was recorded during the first quarter of 2012. Impacting the results for the three and six months ended June 30, 2013 was the recognition of $535,000 and $623,000 in expenses related to the acquisition of Luzerne National Bank Corporation. Basic and dilutive earnings per share for the three and six months ended June 30, 2013 was $0.88 and $1.84 compared to $0.89 and $1.85 for the corresponding periods of 2012. Return on average assets and return on average equity were 1.48% and 13.54% for the three months ended June 30, 2013 compared to 1.67% and 15.48% for the corresponding period of 2012. Return on average assets and return on average equity were 1.59% and 14.45% for the six months ended June 30, 2013 compared to 1.78% and 16.42% for the corresponding period of 2012.

Net Interest Margin

The net interest margin for the three and six months ended June 30, 2013 was 4.09% and 4.26% compared to 4.47% and 4.59% for the corresponding periods of 2012. While the net interest margin has decreased year over year, net interest income on a fully taxable equivalent basis has increased $927,000 and $1,369,000 for the three and six months ended June 30, 2013 compared to the corresponding period of 2012. Driving this increase is the growth in the loan and deposit portfolios for the six months ended June 30, 2013 compared to the corresponding period for 2012 primarily due to the acquisition of Luzerne National Bank Corporation, growth in home equity products, recognition of $528,000 in loan interest from the payoff of a nonaccrual loan in the first quarter of 2013, and the continued emphasis on core deposit growth. The primary funding for the loan growth was an increase in core deposits. These deposits represent a lower cost funding source than time deposits and comprise 75.03% of total deposits at June 30, 2013 compared to 72.89% at June 30, 2012. The continued growth in core deposits has led to the total cost of deposits decreasing to 54 bp for the six months ended June 30, 2013 from 75 bp for the corresponding period of 2012. FHLB long-term borrowings have been increased by $9,472,000 since June 30, 2012 to supplement the deposit funding of loan growth and FHLB debt that matured. Long-term borrowings of $5,528,000 matured during the six months ended June 30, 2013 carrying an average rate of 3.94%. The changes in the composition of the deposit and borrowing portfolios has led to the total cost of interest bearing funding decreasing to 77 bp for the six months ended June 30, 2013 from 109 bp at the corresponding period of 2012.

“As seen in the compression of the net interest margin, the margin has and will continue to encounter challenges as we move forward in the current rate environment. We continue to follow our strategic direction to add quality earning assets, even though these new earning assets are being added are at a lower rate than the legacy earning assets that are maturing or are repricing lower at their rate reset dates. Efforts are being undertaken to shorten the investment portfolio duration in order to reduce interest rate and market risk in the future. This is being undertaken primarily through purchases of variable rate and intermediate term corporate bonds. The earning asset strategies do limit current earnings, but they play a key role in our long-term asset liability management strategy. On the funding side of the balance sheet there is limited opportunity to reduce costs. Our focus will continue to be on lower cost core deposits, with an eye toward the lengthening of select funding sources as opportunities are presented,” commented President Grafmyre.


Assets

Total assets increased $388,525,000 to $1,206,958,000 at June 30, 2013 compared to June 30, 2012. Net loans increased to $777,557,000 at June 30, 2013 compared to June 30, 2012 due to the acquisition of Luzerne National Bank Corporation and campaigns related to increasing home equity product market share during 2012 and 2013. The investment portfolio increased $16,168,000 from June 30, 2012 to June 30, 2013 due primarily to the acquisition of Luzerne National Bank Corporation and the purchase of short maturity bonds that have been utilized to reduce the portfolio duration and to provide current cash flow. In addition, we continue to follow our strategy to reduce the investment portfolio duration through the selective selling of bonds as opportunities develop.

Non-performing Loans

Our non-performing loans to total loans ratio has decreased to 0.83% at June 30, 2013 from 1.87% at June 30, 2012. The decrease in non-performing loans is primarily the result of several partial charge-offs and the payoff of a large construction loan that was on nonaccrual. The majority of non-performing loans are centered on several loans that are either in a secured position and have sureties with a strong underlying financial position or have a specific allocation for any impairment recorded within the allowance for loan losses. Net loan recoveries of $712,000 for the six months ended June 30, 2013 augmented the allowance for loan losses which was 1.19% of total loans at June 30, 2013.

Deposits

Deposits have increased $314,194,000 to $955,361,000 at June 30, 2013 compared to June 30, 2012, with core deposits (total deposits excluding time deposits) increasing $249,484,000, while higher cost time deposits only increased $64,710,000. Noninterest-bearing deposits have increased $93,334,000 to $211,096,000 at June 30, 2013 compared to June 30, 2012. Driving this growth is our acquisition of Luzerne National Bank Corporation in addition to our commitment to easy-to-use products, community involvement, and emphasis on customer service. We have also successfully implemented a targeted marketing campaign aimed at further strengthening our customer relationships, while also expanding our market penetration.

Shareholders’ Equity

Shareholders’ equity increased $37,817,000 to $125,928,000 at June 30, 2013 compared to June 30, 2012. The accumulated other comprehensive loss of $4,521,000 at June 30, 2013 is a result of a decrease in unrealized gains on available for sale securities from an unrealized gain of $7,058,000 at June 30, 2012 to an unrealized gain of $286,000 at June 30, 2013. The amount of accumulated other comprehensive loss at June 30, 2013 was also impacted by the change in net excess of the projected benefit obligation over the market value of the plan assets of the defined benefit pension plan resulting in an increase in the net loss of $674,000 to $4,807,000 at June 30, 2013. The current level of shareholders’ equity equates to a book value per share of $26.14 at June 30, 2013 compared to $22.96 at June 30, 2012 and an equity to asset ratio of 10.43% at June 30, 2013 compared to 10.77% at June 30, 2012. Excluding goodwill and intangibles, book value per share was $22.17 at June 30, 2013 compared to $22.17 at June 30, 2012. Dividends declared for the three and six months ended June 30, 2013 were $0.47 and $1.19 per share, which includes a special cash dividend of $0.25 per share declared in the first quarter 2013, compared to $0.47 and $0.94 for the three and six months ended June 30, 2012.

Penns Woods Bancorp, Inc. is the parent company of Jersey Shore State Bank, which operates thirteen branch offices providing financial services in Lycoming, Clinton, Centre, and Montour Counties, and Luzerne Bank, which operates nine branch offices providing financial services in Luzerne and Lackawanna Counties. Investment and insurance products are offered through the bank’s subsidiary, The M Group, Inc. D/B/A The Comprehensive Financial Group.


NOTE: This press release contains financial information determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”). Management uses the non-GAAP measure of net income from core operations in its analysis of the company’s performance. This measure, as used by the Company, adjusts net income determined in accordance with GAAP to exclude the effects of special items, including significant gains or losses that are unusual in nature such as net securities gains and losses. Because certain of these items and their impact on the Company’s performance are difficult to predict, management believes presentation of financial measures excluding the impact of such items provides useful supplemental information in evaluating the operating results of the Company’s core businesses. These disclosures should not be viewed as a substitute for net income determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

This press release may contain certain “forward-looking statements” including statements concerning plans, objectives, future events or performance and assumptions and other statements, which are statements other than statements of historical fact. The Company cautions readers that the following important factors, among others, may have affected and could in the future affect actual results and could cause actual results for subsequent periods to differ materially from those expressed in any forward-looking statement made by or on behalf of the Company herein: (i) the effect of changes in laws and regulations, including federal and state banking laws and regulations, and the associated costs of compliance with such laws and regulations either currently or in the future as applicable; (ii) the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies as well as by the Financial Accounting Standards Board, or of changes in the Company’s organization, compensation and benefit plans; (iii) the effect on the Company’s competitive position within its market area of the increasing consolidation within the banking and financial services industries, including the increased competition from larger regional and out-of-state banking organizations as well as non-bank providers of various financial services; (iv) the effect of changes in interest rates; and (v) the effect of changes in the business cycle and downturns in the local, regional or national economies. For a list of other factors which could affect the Company’s results, see the Company’s filings with the Securities and Exchange Commission, including “Item 1A. Risk Factors,” set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012.

You should not place undue reliance on any forward-looking statements. These statements speak only as of the date of this press release, even if subsequently made available by the Company on its website or otherwise. The Company undertakes no obligation to update or revise these statements to reflect events or circumstances occurring after the date of this press release.

Previous press releases and additional information can be obtained from the Company’s website at www.jssb.com.

 

Contact:    Richard A. Grafmyre, President and Chief Executive Officer
   300 Market Street
   Williamsport, PA 17701
   570-322-1111                                         e-mail: jssb@jssb.com

THIS INFORMATION IS SUBJECT TO YEAR-END AUDIT ADJUSTMENT


PENNS WOODS BANCORP, INC.

CONSOLIDATED BALANCE SHEET

(UNAUDITED)

 

(In Thousands, Except Share Data)    June 30,  
     2013     2012     % Change  

ASSETS

      

Noninterest-bearing balances

   $ 26,888      $ 16,052        67.51

Interest-bearing deposits in other financial institutions

     1,417        21        6647.62
  

 

 

   

 

 

   

 

 

 

Total cash and cash equivalents

     28,305        16,073        76.10

Federal funds sold

     134        —          n/a   

Investment securities, available for sale, at fair value

     311,289        295,121        5.48

Loans held for sale

     5,409        3,496        54.72

Loans

     786,961        465,342        69.11

Allowance for loan losses

     (9,404     (7,438     26.43
  

 

 

   

 

 

   

 

 

 

Loans, net

     777,557        457,904        69.81

Premises and equipment, net

     17,101        8,229        107.81

Accrued interest receivable

     4,999        4,071        22.80

Bank-owned life insurance

     25,022        16,101        55.41

Investment in limited partnerships

     2,552        3,213        –20.57

Goodwill

     17,104        3,032        464.12

Intangibles

     1,984        —          n/a   

Deferred tax asset

     9,906        5,960        66.21

Other assets

     5,596        5,233        6.94
  

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,206,958      $ 818,433        47.47
  

 

 

   

 

 

   

 

 

 

LIABILITIES

      

Interest-bearing deposits

   $ 744,265      $ 523,405        42.20

Noninterest-bearing deposits

     211,096        117,762        79.26
  

 

 

   

 

 

   

 

 

 

Total deposits

     955,361        641,167        49.00

Short-term borrowings

     39,000        17,855        118.43

Long-term borrowings, Federal Home Loan Bank (FHLB)

     70,750        61,278        15.46

Accrued interest payable

     442        490        –9.80

Other liabilities

     15,477        9,532        62.37
  

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES

     1,081,030        730,322        48.02
  

 

 

   

 

 

   

 

 

 

SHAREHOLDERS’ EQUITY

      

Preferred stock, no par value, 3,000,000 shares authorized; no shares issued

     —          —          n/a   

Common stock, par value $8.33, 15,000,000 shares authorized; 4,998,881 and 4,018,386 shares issued

     41,657        33,486        24.40

Additional paid-in capital

     49,759        18,136        174.37

Retained earnings

     45,343        39,874        13.72

Accumulated other comprehensive (loss) income:

      

Net unrealized gain on available for sale securities

     286        7,058        –95.95

Defined benefit plan

     (4,807     (4,133     –16.31

Treasury stock at cost, 180,596 shares

     (6,310     (6,310     0.00
  

 

 

   

 

 

   

 

 

 

TOTAL SHAREHOLDERS’ EQUITY

     125,928        88,111        42.92
  

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 1,206,958      $ 818,433        47.47
  

 

 

   

 

 

   

 

 

 


PENNS WOODS BANCORP, INC.

CONSOLIDATED STATEMENT OF INCOME

(UNAUDITED)

 

(In Thousands, Except Per Share Data)    Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2013      2012      % Change     2013      2012      % Change  

INTEREST AND DIVIDEND INCOME:

                

Loans including fees

   $ 7,277       $ 6,294         15.62   $ 14,045       $ 12,608         11.40

Investment securities:

                

Taxable

     1,507         1,517         –0.66     2,950         2,991         –1.37

Tax-exempt

     1,162         1,383         –15.98     2,429         2,788         –12.88

Dividend and other interest income

     72         86         –16.28     134         178         –24.72
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

TOTAL INTEREST AND DIVIDEND INCOME

     10,018         9,280         7.95     19,558         18,565         5.35
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

INTEREST EXPENSE:

                

Deposits

     760         934         –18.63     1,551         1,895         –18.15

Short-term borrowings

     22         28         –21.43     47         62         –24.19

Long-term borrowings, FHLB

     482         620         –22.26     1,001         1,240         –19.27
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

TOTAL INTEREST EXPENSE

     1,264         1,582         –20.10     2,599         3,197         –18.71
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

NET INTEREST INCOME

     8,754         7,698         13.72     16,959         15,368         10.35

PROVISION FOR LOAN LOSSES

     575         600         –4.17     1,075         1,200         –10.42
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

     8,179         7,098         15.23     15,884         14,168         12.11
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

NON-INTEREST INCOME:

                

Service charges

     538         458         17.47     980         905         8.29

Securities gains, net

     1,274         170         649.41     2,260         759         197.76

Bank-owned life insurance

     144         133         8.27     282         401         –29.68

Gain on sale of loans

     302         343         –11.95     653         526         24.14

Insurance commissions

     247         316         –21.84     511         758         –32.59

Brokerage commissions

     299         247         21.05     547         459         19.17

Other

     731         614         19.06     1,035         1,236         –16.26
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

TOTAL NON-INTEREST INCOME

     3,535         2,281         54.98     6,268         5,044         24.27
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

NON-INTEREST EXPENSE:

                

Salaries and employee benefits

     3,442         2,850         20.77     6,510         5,867         10.96

Occupancy

     397         318         24.84     748         646         15.79

Furniture and equipment

     412         357         15.41     820         703         16.64

Pennsylvania shares tax

     208         167         24.55     392         336         16.67

Amortization of investments in limited partnerships

     166         166         0.00     331         331         0.00

FDIC deposit insurance

     119         115         3.48     248         238         4.20

Marketing

     120         140         –14.29     215         273         –21.25

Intangible amortization

     31         —           n/a        31         —           n/a   

Other

     2,070         1,230         68.29     3,521         2,413         45.92
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

TOTAL NON-INTEREST EXPENSE

     6,965         5,343         30.36     12,816         10,807         18.59
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

INCOME BEFORE INCOME TAX PROVISION

     4,749         4,036         17.67     9,336         8,405         11.08

INCOME TAX PROVISION

     1,090         638         70.85     1,993         1,318         51.21
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

NET INCOME

   $ 3,659       $ 3,398         7.68   $ 7,343       $ 7,087         3.61
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

EARNINGS PER SHARE - BASIC

   $ 0.88       $ 0.89         –1.12   $ 1.84       $ 1.85         –0.54
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

EARNINGS PER SHARE - DILUTED

   $ 0.88       $ 0.89         –1.12   $ 1.84       $ 1.85         –0.54
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC

     4,151,035         3,837,579         8.17     3,995,716         3,837,391         4.13
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED

     4,151,035         3,837,579         8.17     3,995,716         3,837,391         4.13
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

DIVIDENDS DECLARED PER SHARE

   $ 0.47       $ 0.47         0.00   $ 1.19       $ 0.94         26.60
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 


PENNS WOODS BANCORP, INC.

AVERAGE BALANCES AND INTEREST RATES

 

     For the Three Months Ended  
(Dollars in Thousands)    June 30, 2013     June 30, 2012  
     Average Balance      Interest      Average Rate     Average Balance      Interest      Average Rate  

ASSETS:

                

Tax-exempt loans

   $ 21,480       $ 249         4.65   $ 21,621       $ 298         5.54

All other loans

     596,206         7,113         4.79     435,918         6,097         5.63
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total loans

     617,686         7,362         4.78     457,539         6,395         5.62
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Federal funds sold

     98         —           0.00     —           —           0.00
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Taxable securities

     178,827         1,573         3.52     163,294         1,601         3.92

Tax-exempt securities

     119,655         1,761         5.89     130,313         2,095         6.43
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total securities

     298,482         3,334         4.47     293,607         3,696         5.04
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Interest-bearing deposits

     8,339         6         0.29     13,285         2         0.06
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     924,605         10,702         4.64     764,431         10,093         5.30
     

 

 

    

 

 

      

 

 

    

 

 

 

Other assets

     65,956              50,251         
  

 

 

         

 

 

       

TOTAL ASSETS

   $ 990,561            $ 814,682         
  

 

 

         

 

 

       

LIABILITIES AND SHAREHOLDERS’ EQUITY:

                

Savings

   $ 107,027         27         0.10   $ 79,465         16         0.08

Super Now deposits

     149,635         171         0.46     120,066         153         0.51

Money market deposits

     172,228         129         0.30     152,858         202         0.53

Time deposits

     191,046         433         0.91     172,431         563         1.31
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing deposits

     619,936         760         0.49     524,820         934         0.72
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Short-term borrowings

     21,777         22         0.40     17,222         28         0.65

Long-term borrowings, FHLB

     71,237         482         2.68     61,278         620         4.00
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total borrowings

     93,014         504         2.14     78,500         648         3.27
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     712,950         1,264         0.71     603,320         1,582         1.05
     

 

 

    

 

 

      

 

 

    

 

 

 

Demand deposits

     153,840              112,683         

Other liabilities

     15,652              10,889         

Shareholders’ equity

     108,120              87,790         
  

 

 

         

 

 

       

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 990,562            $ 814,682         
  

 

 

         

 

 

       

Interest rate spread

           3.93           4.25
        

 

 

         

 

 

 

Net interest income/margin

      $ 9,438         4.09      $ 8,511         4.47
     

 

 

    

 

 

      

 

 

    

 

 

 

 

     For the Three Months Ended
June 30,
 
     2013      2012  

Total interest income

   $ 10,018       $ 9,280   

Total interest expense

     1,264         1,582   
  

 

 

    

 

 

 

Net interest income

     8,754         7,698   

Tax equivalent adjustment

     684         813   
  

 

 

    

 

 

 

Net interest income (fully taxable equivalent)

   $ 9,438       $ 8,511   
  

 

 

    

 

 

 


PENNS WOODS BANCORP, INC.

AVERAGE BALANCES AND INTEREST RATES

 

     For the Six Months Ended  
(Dollars in Thousands)    June 30, 2013     June 30, 2012  
     Average Balance      Interest      Average Rate     Average Balance      Interest      Average Rate  

ASSETS:

                

Tax-exempt loans

   $ 21,860       $ 498         4.59   $ 21,574       $ 607         5.66

All other loans

     546,033         13,716         5.07     429,040         12,207         5.72
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total loans

     567,893         14,214         5.05     450,614         12,814         5.72
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Federal funds sold

     49         —           0.00     —           —           0.00
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Taxable securities

     170,226         3,076         3.61     155,247         3,167         4.08

Tax-exempt securities

     123,543         3,680         5.96     130,452         4,224         6.48
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total securities

     293,769         6,756         4.60     285,699         7,391         5.17
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Interest-bearing deposits

     6,024         8         0.27     7,660         2         0.05
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     867,735         20,978         4.86     743,973         20,207         5.45
     

 

 

    

 

 

      

 

 

    

 

 

 

Other assets

     57,369              50,517         
  

 

 

         

 

 

       

TOTAL ASSETS

   $ 925,104            $ 794,490         
  

 

 

         

 

 

       

LIABILITIES AND SHAREHOLDERS’ EQUITY:

                

Savings

   $ 95,848         52         0.11   $ 76,546         27         0.07

Super Now deposits

     143,509         344         0.48     114,218         295         0.52

Money market deposits

     158,374         264         0.34     140,122         407         0.58

Time deposits

     181,443         891         0.99     174,754         1,166         1.34
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing deposits

     579,174         1,551         0.54     505,640         1,895         0.75
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Short-term borrowings

     21,574         47         0.44     19,640         62         0.63

Long-term borrowings, FHLB

     73,550         1,001         2.71     61,278         1,240         4.00
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total borrowings

     95,124         1,048         2.19     80,918         1,302         3.18
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     674,298         2,599         0.77     586,558         3,197         1.09
     

 

 

    

 

 

      

 

 

    

 

 

 

Demand deposits

     135,035              110,382         

Other liabilities

     14,164              11,216         

Shareholders’ equity

     101,607              86,334         
  

 

 

         

 

 

       

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 925,104            $ 794,490         
  

 

 

         

 

 

       

Interest rate spread

           4.09           4.36
        

 

 

         

 

 

 

Net interest income/margin

      $ 18,379         4.26      $ 17,010         4.59
     

 

 

    

 

 

      

 

 

    

 

 

 

 

     For the Six Months Ended
June 30,
 
     2013      2012  

Total interest income

   $ 19,558       $ 18,565   

Total interest expense

     2,599         3,197   
  

 

 

    

 

 

 

Net interest income

     16,959         15,368   

Tax equivalent adjustment

     1,420         1,642   
  

 

 

    

 

 

 

Net interest income (fully taxable equivalent)

   $ 18,379       $ 17,010   
  

 

 

    

 

 

 


     Quarter Ended  
(Dollars in Thousands, Except Per Share Data)    6/30/2013     3/31/2013     12/31/2012     9/30/2012     6/30/2012  

Operating Data

          

Net income

   $ 3,659      $ 3,684      $ 3,096      $ 3,667      $ 3,398   

Net interest income

     8,754        8,205        7,838        7,690        7,698   

Provision for loan losses

     575        500        725        600        600   

Net security gains

     1,274        986        79        447        170   

Non-interest income, ex. net security gains

     2,261        1,747        2,206        2,324        2,111   

Non-interest expense

     6,965        5,851        5,758        5,458        5,343   

Performance Statistics

          

Net interest margin

     4.09     4.46     4.29     4.34     4.47

Annualized return on average assets

     1.48     1.72     1.46     1.77     1.67

Annualized return on average equity

     13.54     15.51     12.92     15.94     15.48

Annualized net loan charge-offs (recoveries) to average loans

     0.00     –0.55     0.50     0.44     0.79

Net charge-offs (recoveries)

     1        (713     629        517        907   

Efficiency ratio

     63.2     58.8     57.3     54.5     54.5

Per Share Data

          

Basic earnings per share

   $ 0.88      $ 0.96      $ 0.81      $ 0.96      $ 0.89   

Diluted earnings per share

     0.88        0.96        0.81        0.96        0.89   

Dividend declared per share

     0.47        0.72        0.47        0.47        0.47   

Book value

     26.14        24.23        24.42        24.43        22.96   

Common stock price:

          

High

     41.86        41.45        45.27        44.60        39.90   

Low

     39.44        38.50        37.16        37.78        36.72   

Close

     41.86        40.97        37.41        44.33        39.81   

Weighted average common shares:

          

Basic

     4,151        3,839        3,838        3,838        3,838   

Fully Diluted

     4,151        3,839        3,838        3,838        3,838   

End-of-period common shares:

          

Issued

     4,999        4,020        4,019        4,019        4,018   

Treasury

     181        181        181        181        181   


     Quarter Ended  
(Dollars in Thousands, Except Per Share Data)    6/30/2013     3/31/2013     12/31/2012     9/30/2012     6/30/2012  

Financial Condition Data:

          

General

          

Total assets

   $ 1,206,958      $ 852,997      $ 856,535      $ 840,606      $ 818,433   

Loans, net

     777,557        503,592        504,615        477,530        457,904   

Goodwill

     17,104        3,032        3,032        3,032        3,032   

Intangibles

     1,984        —          —          —          —     

Total deposits

     955,361        659,304        642,026        641,110        641,167   

Noninterest-bearing

     211,096        120,471        114,953        115,285        117,762   

Savings

     140,667        86,556        82,546        81,479        81,479   

NOW

     161,972        140,626        130,454        125,572        115,972   

Money Market

     203,076        143,847        144,722        149,054        152,114   

Time Deposits

     238,550        167,804        169,351        169,720        173,840   

Total interest-bearing deposits

     744,265        538,833        527,073        525,825        523,405   

Core deposits*

     716,811        491,500        472,675        471,390        467,327   

Shareholders’ equity

     125,928        93,013        93,726        93,779        88,111   

Asset Quality

          

Non-performing assets

   $ 6,515      $ 9,059      $ 11,706      $ 12,041      $ 8,725   

Non-performing assets to total assets

     0.54     1.06     1.37     1.43     1.07

Allowance for loan losses

     9,404        8,830        7,617        7,521        7,438   

Allowance for loan losses to total loans

     1.19     1.72     1.49     1.55     1.60

Allowance for loan losses to non-performing loans

     144.34     97.47     65.07     62.46     85.25

Non-performing loans to total loans

     0.83     1.77     2.29     2.48     1.87

Capitalization

          

Shareholders’ equity to total assets

     10.43     10.90     10.94     11.16     10.77

 

* Core deposits are defined as total deposits less time deposits


Reconciliation of GAAP and Non-GAAP Financial Measures

 

(Dollars in Thousands, Except Per Share Data)    Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2013     2012     2013     2012  

GAAP net income

   $ 3,659      $ 3,398      $ 7,343      $ 7,087   

Less: net securities and bank-owned life insurance gains, net of tax

     841        112        1,492        610   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating earnings

   $ 2,818      $ 3,286      $ 5,851      $ 6,477   
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2013     2012     2013     2012  

Return on average assets (ROA)

     1.48     1.67     1.59     1.78

Less: net securities and bank-owned life insurance gains, net of tax

     0.34     0.06     0.33     0.15
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating ROA

     1.14     1.61     1.26     1.63
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2013     2012     2013     2012  

Return on average equity (ROE)

     13.54     15.48     14.45     16.42

Less: net securities and bank-owned life insurance gains, net of tax

     3.11     0.51     2.93     1.42
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating ROE

     10.43     14.97     11.52     15.00
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2013     2012     2013     2012  

Basic earnings per share (EPS)

   $ 0.88      $ 0.89      $ 1.84      $ 1.85   

Less: net securities and bank-owned life insurance gains, net of tax

     0.20        0.03        0.38        0.16   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP basic operating EPS

   $ 0.68      $ 0.86      $ 1.46      $ 1.69   
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2013     2012     2013     2012  

Dilutive EPS

   $ 0.88      $ 0.89      $ 1.84      $ 1.85   

Less: net securities and bank-owned life insurance gains, net of tax

     0.20        0.03        0.38        0.16   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP dilutive operating EPS

   $ 0.68      $ 0.86      $ 1.46      $ 1.69