Orrstown Financial Services, Inc. Reports Fourth Quarter and Full Year 2020 Results
01/20/2021 - 04:25 PM
Diluted fourth quarter 2020 EPS of $0.91 per share versus $0.45 per share in the third quarter of 2020 due to robust revenue growth combined with expense reductions; full year diluted EPS of $2.40 per share Tangible book value per share(1) increased to $19.93 at December 31, 2020 from $18.70 at September 30, 2020 and $17.65 at December 31, 2019, an increase of 12.9% for fiscal year 2020 Small Business Administration Paycheck Protection Program ("SBA PPP") portfolio averaged $443 million in the three months ended December 31, 2020; $5.8 million of unearned net processing fees at December 31, 2020 Continued efforts to assist clients, employees and communities affected by COVID-19; active participant in new round of SBA PPP lending in January 2021 Net interest income solidly higher at $23.7 million in the three months ended December 31, 2020 versus $20.8 million in the three months ended September 30, 2020; fourth quarter 2020 net interest margin expands to 3.73% versus 3.24% in the linked quarter Relationship fee income momentum continues as noninterest income increased to $7.2 million for the fourth quarter of 2020 from $6.9 million in the third quarter of 2020 Commercial loan growth, excluding SBA PPP loans, for the three months ended December 31, 2020 totaled $38.1 million , or 13.9% annualized; total gross loans, excluding SBA PPP loans, grew slightly during the quarter as residential mortgage loans continue to be paid off at a high rate Deposit growth of $77.4 million , or 13.6% annualized, from September 30, 2020 to December 31, 2020 with non-interest DDA balances growing by $47.5 million from September 30, 2020 to $457.0 million at December 31, 2020 COVID-19 related loan deferrals fell to $18.2 million at December 31, 2020 from $78.4 million at September 30, 2020 and $239.3 million at June 30, 2020 Provision for loan losses in fourth quarter of $0.3 million due primarily to loan growth; COVID-19 qualitative reserves flat at $2.7 million at December 31, 2020 Asset quality metrics continue to be solid with non-performing loans to non-SBA loans of 0.65% at December 31, 2020 as compared to 0.50% at September 30, 2020; net recoveries in the three months ended December 31, 2020 totaling $126 thousand as compared to $8 thousand in the three months ended September 30, 2020. Allowance to non-SBA and non-acquired loans of 1.5% at December 31, 2020 and September 30, 2020; allowance plus purchase accounting marks to unguaranteed loans(1) of 1.8% at December 31, 2020 compared to 1.9% at September 30, 2020 For the full year, net recoveries totaled $0.2 million with another $2.8 million in net gains recorded on the sale of problem loans The fourth quarter 2020 efficiency ratio fell to 58.5% due to strong revenue growth; noninterest expenses fell to $18.1 million The Board of Directors declared a cash dividend of $0.18 per common share, payable February 8, 2021, to shareholders of record as of February 1, 2021, an increase from the $0.17 dividend declared in previous quarters. (1) Non-GAAP measure. See Appendix B for additional information.
SHIPPENSBURG, Pa., Jan. 20, 2021 (GLOBE NEWSWIRE) -- Orrstown Financial Services, Inc. ("Orrstown" or the “Company”) (NASDAQ: ORRF), the parent company of Orrstown Bank (the “Bank”), announced earnings for the three months and full year ended December 31, 2020. Net income totaled $10.1 million for the three months ended December 31, 2020, compared with $5.0 million for the three months ended September 30, 2020 and $4.2 million for the three months ended December 31, 2019. Diluted earnings per share totaled $0.91 for the three months ended December 31, 2020, compared with $0.45 for the three months ended September 30, 2020 and $0.38 for the three months ended December 31, 2019. For the year ended December 31, 2020, net income was $26.5 million , or $2.40 per diluted share compared to $16.9 million , or $1.61 per diluted share for the year ended December 31, 2019.
Thomas R. Quinn, Jr., President & CEO, commented, “The COVID-19 pandemic and resultant economic fallout brought unprecedented challenges for Orrstown Bank in 2020. However, past strategic investments in technology, geographic diversity, and top-notch talent combined with our associates’ unwavering dedication to clients, Company, and coworkers resulted in a record level of pretax earnings for both the full-year and the fourth quarter. Though the window for new PPP loans was closed during the fourth quarter of 2020, the work continued as our team members shepherded clients through the forgiveness process and worked to deepen relationships with clients that are new to Orrstown Bank from the PPP. Mortgage volumes remained robust during the fourth quarter, but experienced seasonal slowness. Despite an elevated loan loss provision in 2020 due to economic uncertainty, asset quality metrics remain strong with minimal charge-offs during the year, which speaks to the Company’s risk management discipline."
Mr. Quinn continued, “The arrival of a vaccine and passage of more government stimulus in late 2020 provides hope for a return to normalcy in 2021. That said, many of the headwinds created by the pandemic will persist into 2021 and perhaps beyond. These include, but are not limited to, a lower interest rate environment, which will impact our margin negatively, reduced loan demand, and greater risk of default from borrowers. We remain confident we can partially offset these negative factors through the combined impact of increased fee revenue, particularly mortgage, wealth management, and interchange income and expense control, as evidenced by our third quarter 2020 announcement of reductions to our branch count and staffing re-alignment. Commercial loan demand is expected to be muted in 2021 as the economy recovers and we remain committed to maintaining our credit and financial discipline. We are pleased to report that we are participating in the latest round of PPP, and will provide updated information at a later date, but we look forward to using this opportunity to introduce more new clients to the high-touch, consultative business approach of the Company.”
Orrstown has implemented the following steps to mitigate the potential spread of COVID-19 and help our clients during this challenging time:
Continue to perform branch transactions via drive-thru lanes or scheduled appointments at branch locations; Launched an internal Pandemic Response Team at the outset of the COVID-19 pandemic; Waived Orrstown fees on all foreign ATM transactions from March 18, 2020 through June 1, 2020 to encourage and support the use of this key delivery channel; Waived late fees on all loan payments for 60 days through May 31, 2020 to assist those whose employment status and income may have been negatively impacted by the virus; Designated a select group of loan specialists to work with clients needing special assistance or guidance; Implemented strategic efforts to effectively operate most of the core operations of the Company in a remote work environment; Maintaining enhanced staffing levels at our Client Service Center to manage and support our increased call volume; Instituted extensive preventative measures for workplace health and safety; Continuing to educate clients and consumers on the various assistance programs available to them through the SBA, as well as other federal and state government resources; Conducted virtual, interactive webinars with lending clients and community groups in order to educate and support them on the SBA PPP process, including loan forgiveness. Recently held more than five webinars regarding new SBA PPP funding; Conducted media interviews and launched a multi-channel advertising campaign in all markets aimed at educating the community about PPP funding; and Partnered with the American Bankers Association to execute their Banks Never Ask That campaign, aimed at educating clients and consumers on how to protect their privacy and money, especially during the pandemic as reports warn of heightened scam and fraud attempts Loss Mitigation Efforts / Loan Concentration
Management has continued numerous proactive efforts to prepare for the difficult economic environment, including quarterly contact with commercial loan clients having $1.0 million or more in exposure and many with lower exposure, initiating a loan payment deferral program for consumer and business clients of up to six months, actively participating in the initial SBA PPP program and the recently approved Second Draw PPP Loan program, performing stress testing of higher risk concentrations in the loan portfolio and implementing tighter underwriting for new loans. Currently, with government stimulus programs adding support to the economy and the benefits of limited re-opening of businesses in our markets, the Bank has not experienced a material increase in loan delinquencies or a negative impact to charge-off trends. We remain cautious regarding the economic impact of COVID-19 on our consumer and business borrowers in future quarters as the impact of federal stimulus wanes.
Due to continuing uncertainty in the external environment, management continues to maintain the qualitative factor designated for the impact of COVID-19, which represented $2.7 million of the Bank's allowance for loan losses at December 31, 2020. As of December 31, 2020, the Bank had active COVID-19 related deferred loans totaling $18.2 million , or 1.15% of its total loan portfolio, excluding PPP loans. This compared to $78.4 million , or 5.0% of total loans, excluding PPP loans, at September 30, 2020 and $239.3 million in active COVID-19 deferrals, or 15.1% of total loans, excluding PPP loans, at June 30, 2020. While there was recent fiscal stimulus from the Federal government and talk of more to come, its impact will eventually wane and reopening plans continue to yield mixed results in our primary markets. We remain cautious with regard to our future credit outlook.
The Bank is also actively consulting with clients that applied for and received SBA PPP loans. At December 31, 2020, the Bank had $409.1 million outstanding principal for such loans. The program provides that the principal balance (or a reduced portion thereof) and accrued interest on these loans may be forgiven if the borrower satisfies certain specified criteria. The Bank has begun to process applications received from borrowers requesting such forgiveness, including the implementation of the SBA’s recently announced, streamlined forgiveness approval process on PPP loans of $150,000 and under. Loans of $150,000 and under make up the majority of the number of the Bank’s PPP loans, but a relatively small amount of its total PPP loan balances.
The combination of active client relationship consultation, loan payment deferrals, increased risk management focus on higher risk loan concentrations and significant client participation in the SBA PPP are anticipated to help offset potential future losses. Due to the current economic environment, charge-offs may increase in the coming quarters, but more time is needed to fully understand the magnitude and length of the economic downturn and its impact on our loan portfolio.
The following table summarizes COVID-19 related modifications, including deferrals and forbearances:
Loan Type Amount of Loans % of Non-PPP Loans December 31, 2020 September 30, 2020 December 31, 2020 September 30, 2020 Commercial $ 15,702 $ 61,597 1.4 % 5.6 % Consumer Portfolio Loans 2,504 16,845 0.6 3.6 Total Loans $ 18,206 $ 78,442 1.2 % 5.0 %
The following table summarizes COVID-19 related deferral balances within certain industry segments at December 31, 2020:
Industry Segment Deferral Balance % of Total non-PPP Loans $ Non-PPP Segment Total % of non-PPP Segment Hotel/Motel $ 9,497 0.6 % $ 48,379 19.6 % Restaurant/Bar 774 0.1 33,400 2.3 Commercial construction 499 — 51,826 1.0 Mixed use 376 — 21,875 1.7 Multi-Family CRE — — 115,671 — Strip Center/Retail — — 61,268 — Senior Housing — — 43,814 —
DISCUSSION OF RESULTS
Balance Sheet
Loans
Net loans fell by $50.6 million from September 30, 2020 to December 31, 2020 primarily due to SBA PPP loan forgiveness and runoff in residential mortgages. Commercial loans, excluding SBA PPP loans, grew by $38.1 million , or 13.9% annualized, from September 30, 2020 to December 31, 2020 as commercial loan demand started to improve late in the fourth quarter. Commercial loan closing activity significantly increased in the second half of December but local markets still have not improved to pre-pandemic levels. Forgiveness approvals for SBA PPP loans started to be received in the fourth quarter, resulting in outstanding PPP loans, net of deferred fees and costs, falling by $54.8 million to $403.3 million from September 30, 2020 to December 31, 2020. We expect these SBA PPP loans to continue to runoff in the first three quarters of 2021 as our clients' forgiveness requests are approved. The Bank plans on being an active participant in the new SBA PPP program in the first quarter of 2021 and has seen strong interest for new SBA PPP loans in January 2021.
Residential mortgage loans on the balance sheet continue to prepay at a high rate due to historically low interest rates, resulting in the portfolio declining $28.8 million or 42% annualized to $244.3 million at December 31, 2020 from September 30, 2020. The Bank has begun an effort to selectively portfolio some quality mortgage loans to reduce the runoff. To date, these efforts have not had a material impact on balances but we expect that to change in 2021. Consumer loans also fell $4.6 million or 9% annualized to $198.2 million at December 31, 2020 from September 30, 2020. Overall loan growth in 2021, excluding SBA PPP loans is expected to be low single digits with higher single digits possible for commercial lending if conditions continue to improve.
Deposits
Deposits grew by $77.4 million , or 13.6% annualized, to $2.36 billion at December 31, 2020 from $2.28 billion at September 30, 2020. Clients continue to hold larger deposits with the Bank given the low level of interest rates and economic uncertainty, which contributed to positive fourth quarter seasonality. Non-interest DDA balances grew by $47.5 million in the quarter, or 46% annualized, while interest bearing checking accounts rose $42.9 million , or 21% annualized. The Bank also saw modest money market and savings growth of $5.6 million , or 4% annualized. Due to very low interest rates, time deposits continue to fall and were down another $18.7 million in the quarter, or 18% annualized. Some of the deposit growth achieved during the year was due to new SBA PPP client activity. Over the long term, when interest rates return to more normal levels above today’s rates, some of the deposit growth that has been seen in 2020 is expected to reverse as clients deploy their excess liquidity to meet their needs. The Bank has very strong liquidity and will continue to target a loan to deposit ratio of 90% .
During 2020, the Bank announced or completed 11 branch consolidations, which is 30% of total branch locations at December 31, 2019. The Bank completed the most recent consolidations in January 2021 and now has 26 locations. Because of these efforts, the average branch size has increased from $51 million at December 31, 2019 to $91 million today, an increase of 79% .
Other
Total borrowings fell by $123.3 million to $109.4 million from September 30, 2020 to December 31, 2020 due to deposit growth and SBA PPP loan forgiveness. Short term borrowings were paid off and the Bank fully paid off its borrowings under the SBA PPP Borrowing Facility. Excess liquidity is beginning to build as evidenced by a $45.5 million increase in cash held at the Federal Reserve from September 30, 2020 to December 31, 2020. The Bank expects some loan growth as well as deposit runoff in coming quarters but some excess liquidity may build in the short-term depending on timing of portfolio growth and overall SBA PPP activity.
Investments fell by $11.8 million , or 10% , annualized to $466.5 million at December 31, 2020 as compared to September 30, 2020 due to portfolio runoff. No purchases were completed in the three months ended December 31, 2020. The Bank intends on shrinking this portfolio given the low level of interest rates and the opportunity to deploy funds into quality relationship loans. During the year ended December 31, 2020, there were no other-than-temporary impairment charges or other material changes to the quality of the investment portfolio. See Appendix C for a summary of the current investment portfolio that highlights the concentrations, quality and credit enhancement levels for the portfolio.
Income Statement
Net Interest Income and Margin
Net interest income grew to $23.7 million for the three months ended December 31, 2020 despite a $31.0 million reduction in average earning assets to $2.55 billion during the three months ended December 31, 2020 as compared to the three months ended September 30, 2020. Additionally, the net interest margin rose 49 basis points to 3.73% over the same period. Net interest income rose as SBA PPP forgiveness began in the fourth quarter of 2020, which increased processing fee recognition by $1.4 million as compared to the third quarter of 2020. Accretion income grew by $0.6 million from the previous quarter due to some successful asset quality resolutions in the acquired loan portfolio. Finally, prepayment penalty income increased by $0.5 million from the previous quarter due to elevated refinance activity in the commercial real estate portfolio. These three items accounted for 90% of the increase in net interest income. The remainder was due to a continued favorable shift in balance sheet mix.
SBA PPP loans had an average outstanding balance of $443 million and yielded 4.3% in the three months ended December 31, 2020. This yield increased from the third quarter 2020 level of 2.9% due primarily to PPP forgiveness. As of December, 2020, 57% of the total $13.5 million in net deferred SBA PPP fees have been earned. The remaining fees are expected to be earned in the coming quarters upon SBA forgiveness of the loans. While there continues to be uncertainty, we expect a significant portion of the balances in the existing SBA PPP portfolio to be forgiven in the first three quarters of 2021 and a continuation of elevated SBA PPP income due to that forgiveness.
Balance sheet mix improvement efforts have been emphasized throughout the past year and the fourth quarter saw additional progress. In the loan portfolio, commercial loans, excluding PPP loans, rose $38.1 million while residential loans fell $28.8 million and investments fell by $11.8 million . Additionally, the funding mix improved as non-interest DDA balances rose $47.5 million , interest bearing DDA balances rose by $42.9 million , CDs fell by $18.7 million and borrowings fell by $123.3 million . During 2020, CDs fell from 27% of total deposits in the first quarter of 2020 to 18% in the fourth quarter of 2020 while core deposits rose from 73% to 82% of total deposits during the same period. The Bank ended the year with no brokered deposits. The mix improvement and repricing actions by management led to a deposit cost reduction of an additional 11 basis points in the fourth quarter to 0.33% . As CDs reprice, this cost of funds will drift lower but we are nearing the bottom for deposit cost of funds.
While some excess liquidity is beginning to build which may negatively impact the margin in the short term, our long-term objective of emphasizing balance sheet mix is expected to lead to a higher net interest margin over the long-term. These efforts may mute growth in assets but should lead to growth in net interest income, earnings and return on assets. It is anticipated that the net interest margin will be under pressure with low interest rates forecasted for 2021 given the low-cost deposit portfolio and short duration asset profile. We believe that our efforts on balance sheet mix enhancement and fee income generation will be effective to manage through the current external environment.
Provision for loan losses
The allowance for loan losses totaled $20.2 million at December 31, 2020, compared with $19.7 million at September 30, 2020. Total classified loans decreased by $3.3 million , or 9% , to $33.1 million from September 30, 2020 to December 31, 2020. The provision for loan losses totaled $0.3 million in the three months ended December 31, 2020, which is down from $2.2 million in the three months ended September 30, 2020 and $1.9 million in the three months ended June 30, 2020. We continue to see favorable asset quality trends and most loans that we placed on payment deferral have resumed paying status.
Asset quality metrics remain solid with net recoveries for a second consecutive quarter. Net recoveries of $126 thousand were recorded in the fourth quarter of 2020 following $8 thousand recorded in the third quarter of 2020. Nonperforming loans increased by $2.4 million from $7.9 million at September 30, 2020 to $10.3 million at December 31, 2020 and totaled 0.52% of gross loans at December 31, 2020, compared with 0.39% of loans at September 30, 2020. The allowance for loan losses to nonperforming loans ratio was 195% at December 31, 2020. We believe the allowance for loan losses to be adequate based on current asset quality metrics; however, deterioration in the loan portfolio could occur, requiring additional provisioning, if unemployment remains elevated or due to other economic factors caused by lower business activity as a result of the COVID-19 pandemic.
Noninterest Income
Noninterest income totaled $7.2 million in the three months ended December 31, 2020 compared with $6.9 million in the three months ended September 30, 2020.
Total wealth management income for the three months ended December 31, 2020 was $2.6 million , as compared to $2.5 million for the three months ended September 30, 2020. Strong equity markets helped to propel income along with the addition of new clients. The Bank remains focused on growth markets and there continue to be opportunities for growth over the long-term as the Bank seeks to expand its portfolio of wealth management clients.
Debit card interchange income totaled $0.9 million for a second quarter in a row. After the COVID-19 pandemic hit, the Bank saw increased client usage of cards and revenue trends 7% higher than the same period last year. We expect more growth in 2021 as client usage continues to increase and we add new clients. Other service charge income was $1.0 million for the three months ended December 31, 2020 as compared to $0.9 million in the prior quarter but down 11% from $1.1 million in the same period last year. This is primarily a result of less overdraft income as clients have kept more cash in their accounts due to economic uncertainty and client retention of government stimulus payments.
Mortgage banking activity fell from the third quarter due primarily to seasonality. Mortgage banking income for the three months ended December 31, 2020 decreased to $1.3 million versus $2.0 million in the previous linked quarter. Mortgage loans sold in the fourth quarter of 2020 totaled $60.7 million compared with $72.8 million in the third quarter of 2020. The pipeline remains solid with locked loans of $22.6 million at December 31, 2020. The Bank records gains on closed and locked loans. In the three months ended December 31, 2020 and September 30, 2020, impairment charges of $0 and $0.2 million , respectively, were recognized on the Bank's mortgage servicing rights asset due to falling interest rates.
With an increase in loan demand occurring across our markets, loan swap fees increased to $0.3 million in the fourth quarter of 2020 as compared to $0.1 million in the previous quarter. These fees are derived from interest rate hedges for commercial real estate clients and we anticipate an increase in swap demand and activity in 2021.
With low interest rates, the Bank will focus on relationship fee income growth to offset net interest margin pressures. Growth in mortgage banking, wealth management, interchange income and interest rate swaps are an emphasis for 2021.
Noninterest Expenses
Noninterest expense fell by $1.2 million to $18.1 million in the three months ended December 31, 2020 from the three months ended September 30, 2020. In the third quarter of 2020, there were $1.6 million of charges related to the consolidation of branches and staff reductions. These initiatives are expected to result in approximately $4 million of expense savings in 2021.
Salaries and employee benefits totaled $11.0 million in the fourth quarter of 2020 as compared with $10.6 million in the third quarter of 2020. In the fourth quarter, $0.4 million was recorded for the liability associated with the carryover of paid time off for employees due to the pandemic. It is not anticipated that this will reoccur in future years. Also, $0.4 million was added for performance related incentives given the strong financial results recorded in fourth quarter of 2020. Finally, health insurance expenses rose by $0.2 million from the previous quarter to $0.9 million due to claims activity as employee spending was deferred from earlier quarters due to the pandemic.
Advertising expense increased by $0.3 million in the fourth quarter of 2020 as compared to the third quarter of 2020 primarily due to spending associated with a Pennsylvania Educational Improvement Initiative. Taxes other than income fell by $0.3 million primarily due to the related credit associated with the Educational Improvement program. Professional fees rose by $0.2 million from the three months ended September 30, 2020 to $0.8 million in the three months ended December 31, 2020 due primarily to higher legal expenses incurred in the quarter.
The Bank will continue to closely manage expenses in the near term. As the cost saving initiatives announced in 2020 are expected to be fully realized in 2021, we intend to selectively invest some of those savings in technology to meet client needs and improve the Bank's efficiency in 2021. We also expect normal mild expense increases due to inflation but have no material hiring plans for 2021. Longer term, Orrstown will continue to invest in talent, technology and infrastructure.
Income Taxes
The Company's effective tax rate for the fourth quarter of 2020 was 19.7% compared with 19.9% for the third quarter of 2020. The Company's effective tax rate is less than the 21% federal statutory rate due to tax-exempt income, including interest earned on tax-exempt loans and securities and income from life insurance policies, as well as tax credits.
Capital
Shareholders’ equity totaled $246.2 million at December 31, 2020, an increase of $13.4 million from $232.8 million at September 30, 2020. The increase was primarily attributable to net income recorded in the three months ended December 31, 2020 and an increase in accumulated other comprehensive income from changes in net unrealized gains and losses in securities available for sale which increased by $5.7 million from September 30, 2020 to December 31, 2020. For the year, tangible book value per share grew from $17.65 at December 31, 2019 to $19.93 at December 31, 2020, an increase of 12.9% .
The Company's tangible common equity ratio rose from 7.6% at September 30, 2020 to 8.2% at December 31, 2020 and the Company's Tier 1 leverage ratio increased from 7.8% at September 30, 2020 to 8.1% at December 31, 2020. The Company's total risk-based capital ratio increased from 15.0% at September 30, 2020 to 15.6% at December 31, 2020. Based upon conversations with SBA PPP borrowers regarding their eligibility for loan forgiveness and guidance issued by the SBA, it is anticipated that most of the SBA PPP loans will achieve loan forgiveness by September 30, 2021. During this time, the Bank expects to generate approximately $4.7 million of additional retained earnings from its SBA PPP lending efforts. After the SBA PPP loans exit the balance sheet and the Bank records the net income, capital ratios are expected to increase, all other inputs remaining static. While the leverage ratio has temporarily declined from December 31, 2019, the risk-based capital ratios are not impacted by SBA PPP loan growth due to their 0% regulatory capital risk weighting. The Company continues to believe that capital is adequate at this time to support the risks inherent in the balance sheet.
Investor Relations Contact: Media Contact: Matthew C. Schultheis, CFA Luke Bernstein Director Strategic Planning and Investor Relations Corporate Communications Officer Phone (717) 510-7127 Phone (717) 510-7107
ORRSTOWN FINANCIAL SERVICES, INC. FINANCIAL HIGHLIGHTS (Unaudited) Three Months Ended Year Ended December 31, December 31, December 31, December 31, (Dollars in thousands, except per share amounts) 2020 2019 2020 2019 Profitability for the period: Net interest income $ 23,729 $ 17,941 $ 83,607 $ 69,295 Provision for loan losses 300 — 5,325 900 Noninterest income 7,181 7,028 28,309 28,539 Noninterest expenses 18,080 19,707 74,080 77,300 Income before income taxes 12,530 5,262 32,511 19,634 Income tax expense 2,471 1,028 6,048 2,710 Net income available to common shareholders $ 10,059 $ 4,234 $ 26,463 $ 16,924 Financial ratios: Return on average assets (1) 1.47 % 0.72 % 1.00 % 0.76 % Return on average equity (1) 17.01 % 7.53 % 11.66 % 8.21 % Net interest margin (1) 3.73 % 3.37 % 3.44 % 3.43 % Efficiency ratio 58.5 % 78.9 % 66.2 % 79.0 % Income per common share: Basic $ 0.92 $ 0.39 $ 2.42 $ 1.63 Diluted $ 0.91 $ 0.38 $ 2.40 $ 1.61 Average equity to average assets 8.65 % 9.60 % 8.58 % 9.26 % (1) Annualized.
ORRSTOWN FINANCIAL SERVICES, INC. FINANCIAL HIGHLIGHTS (Unaudited) (continued) December 31, December 31, 2020 2019 At period-end: Total assets $ 2,750,572 $ 2,383,274 Total deposits 2,356,880 1,875,522 Loans, net of allowance for loan losses 1,959,539 1,629,675 Loans held-for-sale, at fair value 11,734 9,364 Securities available for sale 466,465 490,885 Borrowings 77,511 217,936 Subordinated notes 31,903 31,847 Shareholders' equity 246,249 223,249 Credit quality and capital ratios (1) : Allowance for loan losses to total loans 1.02 % 0.89 % Total nonaccrual loans to total loans 0.52 % 0.65 % Nonperforming assets to total assets 0.37 % 0.46 % Allowance for loan losses to nonaccrual loans 195 % 138 % Total risk-based capital: Orrstown Financial Services, Inc. 15.6 % 14.1 % Orrstown Bank 14.7 % 13.4 % Tier 1 risk-based capital: Orrstown Financial Services, Inc. 12.5 % 11.3 % Orrstown Bank 13.5 % 12.5 % Tier 1 common equity risk-based capital: Orrstown Financial Services, Inc. 12.5 % 11.3 % Orrstown Bank 13.5 % 12.5 % Tier 1 leverage capital: Orrstown Financial Services, Inc. 8.1 % 8.6 % Orrstown Bank 8.7 % 9.4 % Book value per common share $ 21.98 $ 19.93 (1) Capital ratios are estimated, subject to regulatory filings
ORRSTOWN FINANCIAL SERVICES, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) (Dollars in thousands, except per share amounts) December 31, 2020 December 31, 2019 Assets Cash and due from banks $ 26,203 $ 25,969 Interest-bearing deposits with banks 99,055 29,994 Cash and cash equivalents 125,258 55,963 Restricted investments in bank stocks 10,563 16,184 Securities available for sale (amortized cost of $460,999 and $491,492 at December 31, 2020 and December 31, 2019, respectively) 466,465 490,885 Loans held for sale, at fair value 11,734 9,364 Loans 1,979,690 1,644,330 Less: Allowance for loan losses (20,151 ) (14,655 ) Net loans 1,959,539 1,629,675 Premises and equipment, net 35,149 37,524 Cash surrender value of life insurance 68,554 63,613 Goodwill 18,724 19,925 Other intangible assets, net 5,458 7,180 Accrued interest receivable 8,927 6,040 Other assets 40,201 46,921 Total assets $ 2,750,572 $ 2,383,274 Liabilities Deposits: Noninterest-bearing $ 456,778 $ 249,450 Interest-bearing 1,900,102 1,626,072 Total deposits 2,356,880 1,875,522 Securities sold under agreements to repurchase 19,466 8,269 FHLB Advances and other 58,045 209,667 Subordinated notes 31,903 31,847 Accrued interest and other liabilities 38,029 34,720 Total liabilities 2,504,323 2,160,025 Shareholders’ Equity Preferred stock, $1.25 par value per share; 500,000 shares authorized; no shares issued or outstanding — — Common stock, no par value—$0.05 205 stated value per share 50,000,000 shares authorized; 11,257,046 shares issued and 11,201,317 outstanding at December 31, 2020; 11,220,604 shares issued and 11,199,874 outstanding at December 31, 2019 586 584 Additional paid—in capital 189,066 188,365 Retained earnings 54,100 35,246 Accumulated other comprehensive income (loss) 3,345 (480 ) Treasury stock— 55,729 and 20,730 shares, at cost at December 31, 2020 and December 31, 2019, respectively (848 ) (466 ) Total shareholders’ equity 246,249 223,249 Total liabilities and shareholders’ equity $ 2,750,572 $ 2,383,274
ORRSTOWN FINANCIAL SERVICES, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) Three Months Ended Year Ended December 31, December 31, December 31, December 31, (In thousands, except per share amounts) 2020 2019 2020 2019 Interest income Loans $ 23,887 $ 20,083 $ 87,492 $ 75,071 Investment securities - taxable 2,080 3,575 10,458 14,538 Investment securities - tax-exempt 445 271 1,566 2,054 Short-term investments 14 99 115 1,331 Total interest income 26,426 24,028 99,631 92,994 Interest expense Deposits 1,862 4,908 12,009 19,310 Securities sold under agreements to repurchase 13 539 85 623 FHLB Advances and other 320 139 1,924 1,779 Subordinated notes 502 501 2,006 1,987 Total interest expense 2,697 6,087 16,024 23,699 Net interest income 23,729 17,941 83,607 69,295 Provision for loan losses 300 — 5,325 900 Net interest income after provision for loan losses 23,429 17,941 78,282 68,395 Noninterest income Service charges 999 1,119 3,557 4,209 Interchange income 916 859 3,423 3,281 Loan swap referral fees 320 568 847 1,197 Wealth management income 2,615 2,478 9,733 9,681 Mortgage banking activities 1,348 1,304 5,274 3,047 Gains on sale of portfolio loans — — 2,803 — Other income 955 682 2,688 2,375 Investment securities gains (losses) 28 18 (16 ) 4,749 Total noninterest income 7,181 7,028 28,309 28,539 Noninterest expenses Salaries and employee benefits 10,998 11,407 43,350 39,495 Occupancy, furniture and equipment 2,467 2,433 9,516 9,048 Data processing, telephone, and communication 954 941 3,574 3,599 Advertising and bank promotions 507 619 1,660 1,967 FDIC insurance 195 (30 ) 686 367 Professional services 780 876 3,120 2,954 Taxes other than income 240 92 1,144 1,018 Intangible asset amortization 345 474 1,569 1,570 Merger related and branch consolidation expenses — 988 1,310 8,964 Insurance claim (recovery) receivable write-off — — (486 ) 615 Other operating expenses 1,594 1,907 8,637 7,703 Total noninterest expenses 18,080 19,707 74,080 77,300 Income before income tax expense 12,530 5,262 32,511 19,634 Income tax expense 2,471 1,028 6,048 2,710 Net income $ 10,059 $ 4,234 $ 26,463 $ 16,924 Share information: Basic earnings per share $ 0.92 $ 0.39 $ 2.42 $ 1.63 Diluted earnings per share $ 0.91 $ 0.38 $ 2.40 $ 1.61 Weighted average shares - basic 10,953 10,966 10,942 10,362 Weighted average shares - diluted 11,057 11,097 11,034 10,514
ORRSTOWN FINANCIAL SERVICES, INC. ANALYSIS OF NET INTEREST INCOME Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited) Three Months Ended 12/31/2020 09/30/20 06/30/20 03/31/20 12/31/2019 Taxable- Taxable- Taxable- Taxable- Taxable- Taxable- Taxable- Taxable- Taxable- Taxable- Average Equivalent Equivalent Average Equivalent Equivalent Average Equivalent Equivalent Average Equivalent Equivalent Average Equivalent Equivalent (Dollars in thousands) Balance Interest Rate Balance Interest Rate Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Federal funds sold & interest-bearing bank balances $ 48,019 $ 14 0.12 % $ 31,087 $ 9 0.12 % $ 27,949 $ 13 0.18 % $ 22,869 $ 80 1.41 % $ 21,396 $ 99 1.84 % Securities (1) 486,613 2,643 2.16 496,107 2,673 2.14 493,847 3,327 2.71 500,987 3,797 3.05 504,571 3,919 3.08 Loans (1)(2)(3) 2,015,749 23,960 4.73 2,054,193 21,741 4.21 1,988,114 21,912 4.43 1,653,547 20,287 4.93 1,606,608 20,207 4.99 Total interest-earning assets 2,550,381 26,617 4.15 2,581,387 24,423 3.76 2,509,910 25,252 4.05 2,177,403 24,164 4.46 2,132,575 24,225 4.51 Other assets 182,764 190,119 200,684 188,400 191,585 Total $ 2,733,145 $ 2,771,506 $ 2,710,594 $ 2,365,803 $ 2,324,160 Liabilities and Shareholders' Equity Interest-bearing demand deposits $ 1,283,024 655 0.20 $ 1,213,208 939 0.31 $ 1,154,434 1,259 0.44 $ 972,486 1,903 0.79 $ 955,975 2,136 0.89 Savings deposits 172,068 52 0.12 168,377 67 0.16 160,738 63 0.16 151,195 63 0.17 150,221 64 0.17 Time deposits 411,395 1,155 1.12 432,438 1,477 1.36 462,664 1,988 1.73 503,364 2,388 1.91 551,789 2,708 1.95 Securities sold under agreements to repurchase 20,055 13 0.26 21,145 20 0.38 21,582 24 0.45 9,416 28 1.20 9,257 29 1.24 FHLB advances and other 135,558 320 0.94 219,567 394 0.71 175,336 388 0.89 187,408 822 1.76 119,632 649 2.15 Subordinated notes 31,895 502 6.29 31,881 501 6.28 31,867 502 6.33 31,853 501 6.33 31,839 501 6.23 Total interest-bearing liabilities 2,053,995 2,697 0.52 2,086,616 3,398 0.65 2,006,621 4,224 0.85 1,855,722 5,705 1.24 1,818,713 6,087 1.33 Noninterest-bearing demand deposits 406,454 417,939 452,253 250,163 247,107 Other 36,216 37,330 36,511 33,763 35,282 Total Liabilities 2,496,665 2,541,885 2,495,385 2,139,648 2,101,102 Shareholders' Equity 236,480 229,621 215,209 226,155 223,058 Total $ 2,733,145 $ 2,771,506 $ 2,710,594 $ 2,365,803 $ 2,324,160 Taxable-equivalent net interest income / net interest spread 23,920 3.63 % 21,025 3.12 % 21,028 3.20 % 18,459 3.23 % 18,138 3.18 % Taxable-equivalent net interest margin 3.73 % 3.24 % 3.37 % 3.41 % 3.37 % Taxable-equivalent adjustment (192 ) (207 ) (230 ) (197 ) (197 ) Net interest income $ 23,728 $ 20,818 $ 20,798 $ 18,262 $ 17,941 Ratio of average interest-earning assets to average interest-bearing liabilities 124 % 124 % 125 % 117 % 117 % NOTES: (1) Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate.(2) Average balances include nonaccrual loans.(3) Interest income on loans includes prepayment and late fees, where applicable, prior periods have been adjusted to include these fees.
ORRSTOWN FINANCIAL SERVICES, INC. ANALYSIS OF NET INTEREST INCOME Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited) (continued) Year Ended December 31, 2020 December 31, 2019 Taxable- Taxable- Taxable- Taxable- Average Equivalent Equivalent Average Equivalent Equivalent (Dollars in thousands) Balance Interest Rate Balance Interest Rate Assets Federal funds sold & interest-bearing bank balances $ 32,519 $ 115 0.35 % $ 58,100 $ 1,339 2.30 % Securities (1) 494,372 12,440 2.52 499,282 17,130 3.43 Loans (1)(2)(3) 1,928,486 87,900 4.56 1,492,815 75,568 5.06 Total interest-earning assets 2,455,377 100,455 4.09 2,050,197 94,037 4.59 Other assets 190,470 174,924 Total $ 2,645,847 $ 2,225,121 Liabilities and Shareholders' Equity Interest-bearing demand deposits $ 1,156,292 4,755 0.41 $ 920,025 8,253 0.90 Savings deposits 163,133 246 0.15 138,761 261 0.19 Time deposits 452,298 7,008 1.55 549,937 10,796 1.96 Securities sold under agreements to repurchase 18,064 86 0.48 32,001 623 1.95 FHLB advances and other 179,457 1,923 1.07 80,636 1,779 2.21 Subordinated notes 31,874 2,006 6.29 31,842 1,987 6.24 Total interest-bearing liabilities 2,001,118 16,024 0.80 1,753,202 23,699 1.35 Noninterest-bearing demand deposits 381,869 234,354 Other 35,960 31,544 Total Liabilities 2,418,947 2,019,100 Shareholders' Equity 226,900 206,021 Total $ 2,645,847 $ 2,225,121 Taxable-equivalent net interest income / net interest spread 84,431 3.29 % 70,338 3.24 % Taxable-equivalent net interest margin 3.44 % 3.43 % Taxable-equivalent adjustment (824 ) (1,043 ) Net interest income $ 83,607 $ 69,295 Ratio of average interest-earning assets to average interest-bearing liabilities 123 % 117 % NOTES TO ANALYSIS OF NET INTEREST INCOME: (1) Yields and interest income on tax-exempt assets have been computed on a taxable-equivalent basis assuming a 21% tax rate.(2) Average balances include nonaccrual loans.(3) Interest income on loans includes prepayment and late fees, where applicable, prior periods have been adjusted to include these fees.(4) For the year ended December 31, 2019, expenses associated with the early redemption of brokered time deposits totaled $0.2 million , and increased the cost of funds by five basis points.
ORRSTOWN FINANCIAL SERVICES, INC. HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited) (In thousands, except per share amounts ) December 31, 2020 September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 Profitability for the quarter: Net interest income $ 23,729 $ 20,818 $ 20,798 $ 18,262 $ 17,941 Provision for loan losses 300 2,200 1,900 925 — Noninterest income 7,181 6,861 7,193 7,074 7,028 Noninterest expenses 18,080 19,265 18,431 18,304 19,707 Income before income taxes 12,530 6,214 7,660 6,107 5,262 Income tax expense 2,471 1,237 1,301 1,039 1,028 Net income $ 10,059 $ 4,977 $ 6,359 $ 5,068 $ 4,234 Financial ratios: Return on average assets (1) 1.47 % 0.72 % 0.94 % 0.86 % 0.72 % Return on average equity (1) 17.01 % 8.67 % 11.82 % 8.96 % 7.53 % Net interest margin (1) 3.73 % 3.24 % 3.37 % 3.41 % 3.37 % Efficiency ratio 58.5 % 69.6 % 65.8 % 72.2 % 78.9 % Efficiency ratio, adjusted (2) 58.5 % 64.8 % 65.9 % 72.1 % 75.0 % Per share information : Income per common share: Basic $ 0.92 $ 0.45 $ 0.58 $ 0.46 $ 0.39 Diluted $ 0.91 $ 0.45 $ 0.58 $ 0.46 $ 0.38 Book value $ 21.98 $ 20.78 $ 20.13 $ 18.81 $ 19.93 Tangible book value (3) $ 19.93 $ 18.70 $ 18.03 $ 16.53 $ 17.65 Cash dividends paid $ 0.17 $ 0.17 $ 0.17 $ 0.17 $ 0.15 Average basic shares 10,953 10,941 10,916 10,959 10,966 Average diluted shares 11,057 11,025 10,993 11,062 11,097 (1) Annualized.(2) Efficiency ratio has been adjusted for merger related and branch consolidation expenses and investment securities (losses) gains.(3) Non-GAAP based financial measure. Please refer to Appendix B - Supplemental Reporting of Non-GAAP Measures and GAAP to Non-GAAP Reconciliations for a discussion of our use of non-GAAP based financial measures, including tables reconciling GAAP and non-GAAP financial measures appearing herein.
ORRSTOWN FINANCIAL SERVICES, INC. HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited) (continued) December 31, 2020 September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 Noninterest income: Service charges $ 999 $ 852 $ 719 $ 987 $ 1,119 Interchange income 916 900 819 788 859 Loan swap referral fees 320 95 232 200 568 Wealth management income 2,615 2,464 2,295 2,359 2,478 Mortgage banking activities 1,348 1,985 1,609 332 1,304 Other income 955 578 585 2,448 682 Investment securities gains (losses) 28 (13 ) 9 (40 ) 18 Total noninterest income $ 7,181 $ 6,861 $ 6,268 $ 7,074 $ 7,028 Noninterest expenses: Salaries and employee benefits $ 10,998 $ 10,695 $ 10,063 $ 11,594 $ 11,407 Occupancy, furniture and equipment 2,467 2,434 2,326 2,289 2,433 Data processing, telephone, and communication 954 958 791 871 941 Advertising and bank promotions 507 197 167 789 619 FDIC insurance 195 230 214 47 (30 ) Professional services 780 603 1,021 716 876 Taxes other than income 240 453 449 2 92 Intangible asset amortization 345 357 404 463 474 Merger related and branch consolidation expenses — 1,310 — — 988 Insurance claim receivable recovery — — — (486 ) — Other operating expenses 1,594 2,028 2,996 2,019 1,907 Total noninterest expenses $ 18,080 $ 19,265 $ 18,431 $ 18,304 $ 19,707
ORRSTOWN FINANCIAL SERVICES, INC. HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited) (continued) December 31, 2020 September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 Balance Sheet at quarter end: Cash and cash equivalents $ 125,258 $ 87,307 $ 52,290 $ 57,137 $ 55,963 Restricted investments in bank stocks 10,563 12,646 16,256 15,823 16,184 Securities available for sale 466,465 478,288 483,936 479,599 490,885 Loans held for sale, at fair value 11,734 12,804 13,594 7,900 9,364 Loans: Commercial real estate: Owner occupied 174,908 166,623 164,442 168,586 170,884 Non-owner occupied 409,567 403,138 390,980 377,933 361,050 Multi-family 113,635 110,153 111,016 107,797 106,893 Non-owner occupied residential 114,505 111,958 116,531 118,773 120,038 Commercial and industrial 647,368 690,330 665,312 235,791 214,554 Total commercial loans 1,459,983 1,482,202 1,448,281 1,008,880 973,419 Acquisition and development: 1-4 family residential construction 9,486 9,627 7,966 13,037 15,865 Commercial and land development 51,826 37,850 50,220 49,348 41,538 Municipal 20,523 28,867 34,276 46,551 47,057 Residential mortgage: First lien 244,321 273,149 295,736 324,766 336,372 Home equity – term 10,169 11,108 11,944 13,337 14,030 Home equity – lines of credit 157,021 158,106 160,842 165,375 165,314 Installment and other loans 26,361 28,961 32,052 35,654 50,735 Total loans 1,979,690 2,029,870 2,041,317 1,656,948 1,644,330 Allowance for loan losses (20,151 ) (19,725 ) (17,517 ) (15,803 ) (14,655 ) Net loans held-for-investment 1,959,539 2,010,145 2,023,800 1,641,145 1,629,675 Goodwill 18,724 18,724 18,724 20,142 19,925 Other intangible assets, net 5,458 5,803 6,160 6,717 7,180 Total assets 2,750,572 2,781,667 2,772,796 2,387,553 2,383,274 Total deposits 2,356,880 2,279,483 2,251,731 1,897,296 1,875,522 Borrowings 77,511 200,818 226,520 212,099 217,936 Subordinated notes 31,903 31,889 31,875 31,861 31,847 Total shareholders' equity 246,249 232,847 225,638 210,570 223,249
ORRSTOWN FINANCIAL SERVICES, INC. HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited) (continued) December 31, 2020 September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 Capital and credit quality measures (1) : Total risk-based capital: Orrstown Financial Services, Inc 15.6 % 15.0 % 14.5 % 14.0 % 14.1 % Orrstown Bank 14.7 % 14.3 % 13.9 % 13.4 % 13.4 % Tier 1 risk-based capital: Orrstown Financial Services, Inc 12.5 % 12.0 % 11.7 % 11.2 % 11.3 % Orrstown Bank 13.5 % 13.1 % 12.8 % 12.5 % 12.5 % Tier 1 common equity risk-based capital: Orrstown Financial Services, Inc 12.5 % 12.0 % 11.7 % 11.2 % 11.3 % Orrstown Bank 13.5 % 13.1 % 12.8 % 12.5 % 12.5 % Tier 1 leverage capital: Orrstown Financial Services, Inc 8.1 % 7.8 % 7.6 % 8.5 % 8.6 % Orrstown Bank 8.7 % 8.5 % 8.4 % 9.4 % 9.4 % Average equity to average assets 8.65 % 8.29 % 7.94 % 9.56 % 9.60 % Allowance for loan losses to total loans 1.02 % 0.97 % 0.86 % 0.95 % 0.89 % Total nonaccrual loans to total loans 0.52 % 0.39 % 0.36 % 0.47 % 0.65 % Nonperforming assets to total assets 0.37 % 0.28 % 0.27 % 0.34 % 0.46 % Allowance for loan losses to nonaccrual loans 195 % 250 % 237 % 202 % 138 % Other information: Net (recoveries) charge-offs $ (126 ) $ (8 ) $ 186 $ (223 ) $ 154 Classified loans 33,147 36,408 33,376 30,470 40,808 Nonperforming and other risk assets: Nonaccrual loans 10,310 7,899 7,404 7,806 10,657 Other real estate owned — — 17 197 197 Total nonperforming assets 10,310 7,899 7,421 8,003 10,854 Restructured loans still accruing 934 945 960 971 979 Loans past due 90 days or more and still accruing (2) 554 520 909 2,115 2,232 Total nonperforming and other risk assets $ 11,798 $ 9,364 $ 9,290 $ 11,089 $ 14,065 (1) Capital ratios are estimated, subject to regulatory filings. (2) Includes $0.5 million , $0.5 million , $0.6 million , $1.9 million and $2.0 million of purchased credit impaired loans at December 31, 2020, September 30, 2020, June 30, 2020, March 31, 2020, and December 31, 2019, respectively.
Appendix A- Supplemental Reporting of Unusual Items
The following table presents unusual items that impacted each period shown. These items are presented to enable investors to better understand the magnitude of certain significant items on reported GAAP results in the context of the Company's growth and acquisition activities.
Three Months Ended Year To Date 12/31/2020 9/30/20 6/30/20 3/31/20 12/31/2019 12/31/2020 12/31/2019 (In thousands) Pretax Items Merger related expenses $ — $ — $ — $ — $ — $ — $ 7,976 Branch consolidation expenses — 1,310 — — 988 1,310 988 Net securities gains (losses) 28 (13 ) 9 (40 ) 18 (16 ) 4,749 Accelerated payoff of brokered deposits and borrowings penalty — — — — — — 223 Gain on swap termination 226 — — — — 226 — Life insurance proceeds 31 — — — — — 255 Restricted stock forfeiture expense benefit — — — — — — 350 Gain on sale of portfolio loans — — 925 1,878 — 2,803 — Accretion - recoveries on purchased credit impaired loans 779 294 1,021 211 109 2,304 845 Insurance claim receivable recovery (write-off) — — — 486 — 486 (615 ) Income Tax Expense Items Tax benefit from state deferred tax asset rate change — — — — — — 334 Tax benefit from acquired life insurance assets — — — — — — 185
Appendix B- Supplemental Reporting of Non-GAAP Measures and GAAP to Non-GAAP Reconciliations
As a result of acquisitions, the Company has intangible assets consisting of goodwill and core deposit and other intangible assets totaling $24.2 million and $27.1 million at December 31, 2020 and December 31, 2019, respectively. Additionally, the Company incurred approximately $1.3 million during the three months ended September 30, 2020 and the year ended December 31, 2020 in charges associated with branch consolidation efforts.
Management believes providing certain “non-GAAP” financial information will assist investors in their understanding of the effect of acquisition activity on reported results, particularly to overcome comparability issues related to the influence of intangibles (principally goodwill) created in acquisitions. Management also believes providing certain other “non-GAAP” financial information will assist investors in their understanding of the effect on recent financial results of non-recurring charges associated with increasing operational efficiencies for the long-term.
Tangible book value per share, net interest margin excluding the impact of purchase accounting, adjusted diluted EPS and adjusted non-interest expenses, as used by the Company in this earnings release, are determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"). While we believe this information is a useful supplement to GAAP based measures presented in this earnings release, readers are cautioned that this non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of our results and financial condition as reported under GAAP, nor are such measures necessarily comparable to non-GAAP performance measures that may be presented by other companies. This supplemental presentation should not be construed as an inference that our future results will be unaffected by similar adjustments to be determined in accordance with GAAP.
The following tables present the computation of each non-GAAP based measure:
(dollars in thousands, except per share information)
Tangible Book Value per Common Share December 31, 2020 September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 Shareholders' equity $ 246,249 $ 232,847 $ 225,638 $ 210,570 $ 223,249 Less: Goodwill 18,724 18,724 18,724 20,142 19,925 Other intangible assets 5,458 5,803 6,160 6,717 7,180 Related tax effect (1,146 ) (1,219 ) (1,294 ) (1,411 ) (1,508 ) Tangible common equity (non-GAAP) $ 223,213 $ 209,539 $ 202,048 $ 185,122 $ 197,652 Common shares outstanding 11,201 11,204 11,209 11,197 11,200 Book value per share (most directly comparable GAAP based measure) $ 21.98 $ 20.78 $ 20.13 $ 18.81 $ 19.93 Intangible assets per share 2.05 2.08 2.10 2.28 2.28 Tangible book value per share (non-GAAP) $ 19.93 $ 18.70 $ 18.03 $ 16.53 $ 17.65
Allowance for loan losses to unguaranteed, non-acquired loans: December 31, 2020 September 30, 2020 Allowance for loan losses $ 20,151 $ 19,725 less: Reserves on acquired loans (558 ) (518 ) Allowance for loan losses, adjusted $ 19,593 $ 19,207 Gross loans 1,979,690 2,029,870 less: SBA guaranteed loans (404,205 ) (459,662 ) less: Acquired loans (269,103 ) (298,854 ) Unguaranteed, non-acquired loans $ 1,306,382 $ 1,271,354 Allowance for loan losses to unguaranteed, non-acquired loans 1.5 % 1.5 %
Allowance for loan losses plus purchase accounting marks to unguaranteed loans: December 31, 2020 September 30, 2020 Allowance for loan losses $ 20,151 $ 19,725 Purchase accounting marks 7,784 9,607 Allowance plus purchase accounting marks $ 27,935 $ 29,332 Gross loans 1,979,690 2,029,870 Less: SBA guaranteed loans (404,205 ) (459,662 ) Unguaranteed loans $ 1,575,485 $ 1,570,208 Allowance for loan losses plus purchase accounting marks to unguaranteed loans: 1.8 % 1.9 %
Three Months Ended (dollars in thousands) December 31, 2020 September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 Taxable-Equivalent Net Interest Margin (excluding the effect of purchase accounting) Taxable-equivalent net interest income/margin, as reported $ 23,920 3.73 % $ 21,025 3.24 % $ 21,028 3.37 % $ 18,459 3.41 % $ 18,138 3.37 % Effect of purchase accounting: Loans Income (1,846 ) (0.30 )% (1,199 ) (0.20 )% (1,603 ) (0.27 )% (899 ) (0.20 )% (1,186 ) (0.24 )% Time deposits Expense 13 — % 16 — % 24 — % 28 — % (145 ) 0.03 % Purchase accounting effect on taxable-equivalent income/margin (1,859 ) (0.30 )% (1,215 ) (0.20 )% (1,627 ) (0.27 )% (927 ) (0.20 )% (1,041 ) (0.21 )% Taxable-equivalent net interest income/margin (excluding the effect of purchase accounting) (non-GAAP) $ 22,061 3.43 % $ 19,810 3.04 % $ 19,401 3.10 % $ 17,532 3.21 % $ 17,097 3.16 %
Year Ended (dollars in thousands) December 31, 2020 December 31, 2019 Taxable-Equivalent Net Interest Margin (excluding the effect of purchase accounting) Taxable-equivalent net interest income/margin, as reported $ 84,431 3.44 % $ 70,338 3.43 % Effect of purchase accounting: Loans Income (5,547 ) (0.24 )% (3,758 ) (0.21 )% Time deposits Expenses 81 — % (102 ) 0.01 % Purchase accounting effect on taxable-equivalent income/ margin (5,628 ) (0.24 )% (3,656 ) (0.20 )% Taxable-equivalent net interest income/margin (excluding the effect of purchase accounting) (non-GAAP) $ 78,803 3.20 % $ 66,682 3.23 %
Appendix C- Investment Portfolio Concentrations
The following table summarizes the credit ratings and collateral associated with the Company's investment portfolio, excluding equity securities, at December 31, 2020:
(dollars in thousands)
Sector Portfolio Mix Amortized Book Fair Value Credit Enhancement AAA AA A BBB NR Collateral Type Unsecured ABS 1 % $ 6,730 $ 6,806 44 % 2 % — % — % — % 98 % Unsecured Consumer Debt Student Loan ABS 2 % 11,222 11,137 26 — — — — 100 Seasoned Student Loans Federal Family Education Loan ABS 39 % 180,031 177,519 6 4 % 73 % 23 % — % — % Federal Family Education Loan (1) PACE Loan ABS 1 % 5,147 5,243 5 100 % — % — % — % — % PACE Loans Non-Agency CMBS 14 % 63,941 62,236 53 97 % — % 3 % — % — % Commercial Real Estate Non-Agency RMBS 4 % 16,505 16,919 33 100 % — % — % — % — % Reverse Mortgages (2) Municipal - General Obligation 12 % 53,789 59,186 3 % 85 % 12 % — % — % Municipal - Revenue 11 % 50,915 53,483 — % 61 % 19 % — % 20 % SBA ReRemic 3 % 11,295 11,262 — % 100 % — % — % — % SBA Guarantee (3) Agency MBS 13 % 61,054 62,304 — % 100 % — % — % — % Residential Mortgages (3) Bank CDs — % 249 249 — % — % — % — % 100 FDIC Insured CD 100 % $ 460,878 $ 466,344 20 % 61 % 13 % — % 6 % (1) Minimum of 97% guaranteed by U.S. government (2) Reverse mortgages, expected credit enhancement is provided above (3) 100% guaranteed by U.S. government agencies Note : Ratings in table are the lowest of the three rating agencies (Standard & Poors, Moody's & Fitch). Standard & Poors rates U.S. government obligations at AA+
About the Company
With $2.8 billion in assets, Orrstown Financial Services, Inc. and its wholly-owned subsidiary, Orrstown Bank, provide a wide range of consumer and business financial services through banking offices in Berks, Cumberland, Dauphin, Franklin, Lancaster, Perry, and York Counties, Pennsylvania and Anne Arundel, Baltimore, Howard, and Washington Counties, Maryland, as well as Baltimore City, Maryland. Orrstown Bank is an Equal Housing Lender and its deposits are insured up to the legal maximum by the FDIC. Orrstown Financial Services, Inc.’s common stock is traded on Nasdaq (ORRF). For more information about Orrstown Financial Services, Inc. and Orrstown Bank, visit www.orrstown.com.
Cautionary Note Regarding Forward-looking Statements:
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements reflect the current views of the Company's management with respect to, among other things, future events and the Company's financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “project,” “forecast,” “goal,” “target,” “would” and “outlook,” or the negative variations of those words or other comparable words of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about the Company's industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond the Company's control. Accordingly, the Company cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements and there can be no assurances that the Company will be able to continue to successfully execute on its strategic growth plan into Dauphin, Lancaster, York and Berks counties, Pennsylvania, and the greater Baltimore market in Maryland, with newer markets continuing to be receptive to our community banking model; to take advantage of market disruption; to experience sustained growth in loans and deposits or maintain the momentum experienced to date from these actions; and to realize cost savings from our branch consolidation efforts. In addition to risks and uncertainties related to the COVID-19 pandemic and resulting governmental and societal responses, factors which could cause the actual results of the Company's operations to differ materially from expectations include, but are not limited to: ineffectiveness of the Company's strategic growth plan due to changes in current or future market conditions; the effects of competition and how it may impact our community banking model, including industry consolidation and development of competing financial products and services; the integration of the Company's strategic acquisitions; the inability to fully achieve expected savings, efficiencies or synergies from mergers and acquisitions, or taking longer than estimated for such savings, efficiencies and synergies to be realized; changes in laws and regulations; interest rate movements; changes in credit quality; inability to raise capital, if necessary, under favorable conditions; volatility in the securities markets; deteriorating economic conditions; expenses associated with pending litigation and legal proceedings; the failure of the SBA to honor its guarantee of loans issued under the SBA PPP; the timing of the repayment of SBA PPP loans and the impact it has on fee recognition; our ability to convert new relationships gained through the SBA PPP efforts to full banking relationships; and other risks and uncertainties, including those set forth under the heading "Risk Factors" in the Company's 2019 Annual Report on Form 10-K and subsequent filings. The foregoing list of factors is not exhaustive.
If one or more events related to these or other risks or uncertainties materializes, or if the Company's underlying assumptions prove to be incorrect, actual results may differ materially from what the Company anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New risks and uncertainties arise from time to time, and it is not possible for the Company to predict those events or how they may affect it. In addition, the Company cannot assess the impact of each factor on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements, expressed or implied, included in this press release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that the Company or persons acting on the Company's behalf may issue.
The review period for subsequent events extends up to and includes the filing date of a public company’s financial statements, when filed with the Securities and Exchange Commission. Accordingly, the consolidated financial information presented in this announcement is subject to change.
