Orrstown Financial Services, Inc. Reports Earnings for the Third Quarter 2023
· Net income of $9.0 million and diluted earnings per share of $0.87 for the three months ended September 30, 2023 compared to net income of $9.8 million and diluted earnings per share of $0.94 for the three months ended June 30, 2023;
· Net interest margin, on a tax equivalent basis, was 3.73% in the third quarter of 2023 as compared to 3.83% in the second quarter of 2023;
· Return on average assets of 1.18% and return on average equity of 14.42% for the third quarter of 2023 compared to return on average assets of 1.32% and return on average equity of 16.27% during the second quarter of 2023;
· Third quarter total loan growth was $32.4 million, or 6% annualized; year-to-date total loan growth was $115.6 million, or 7% annualized;
· Third quarter deposit growth was $23.6 million; deposits that are uninsured and not collateralized were 15% of total deposits at September 30, 2023 compared to 16% of total deposits at June 30, 2023;
· Non-interest expenses decreased by $0.3 million from $20.7 million for the three months ended June 30, 2023 to $20.4 million for the three months ended September 30, 2023;
· Non-interest income decreased by $1.3 million to $5.9 million for the three months ended September 30, 2023 from $7.2 million for the three months ended June 30, 2023; this was almost entirely due to the $1.2 million gain on the sale of the Bank's Path Valley branch in the second quarter of 2023;
· Tangible common equity^(^1) ratio declined from 7.5% at June 30, 2023 to 7.3% at September 30, 2023 reflecting an increase of $11.2 million, net of taxes, in net unrealized losses on investment securities;
· The Board of Directors declared a cash dividend of $0.20 per common share, payable November 14, 2023, to shareholders of record as of November 7, 2023.^(1) Non-GAAP measure. See Appendix A for additional information.
SHIPPENSBURG, Pa., Oct. 24, 2023 (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 ended September 30, 2023. Net income totaled $9.0 million for the three months ended September 30, 2023, compared to $9.8 million for the three months ended June 30, 2023 and a net loss of $4.8 million for the three months ended September 30, 2022, which included a restructuring charge for branch closures and other expense savings initiatives and a provision for legal settlement totaling $12.8 million, net of tax. Diluted earnings per share totaled $0.87 for the three months ended September 30, 2023, compared to $0.94 for the three months ended June 30, 2023 and diluted loss per share of $0.47 for the three months ended September 30, 2022.
“We are pleased with our third quarter results as Orrstown continues to generate strong earnings in a challenging environment. We remain focused on delivering strong earnings and building our long-term capital base through prudent balance sheet growth. While net interest margin compression has continued, the impact of higher funding costs has been controlled through disciplined loan and deposit pricing during the nine months ended September 30, 2023. Deposits continue to grow modestly as a result of our relationship-based approach. The Bank has diversified sources of non-interest income, which have allowed us to offset the impact of a difficult wealth and mortgage market. We believe we are well-positioned for future growth,” commented Thomas R. Quinn, Jr., President and Chief Executive Officer.
*DISCUSSION OF RESULTS *
Balance Sheet
Loans
Loans held for investment, which includes SBA PPP loans of $6.2 million at September 30, 2023, increased by $32.4 million from June 30, 2023 to September 30, 2023, or 6% annualized. Commercial loans, excluding SBA PPP loan forgiveness activity, increased by $17.7 million, or 4% annualized, from June 30, 2023 to September 30, 2023. The residential mortgage portfolio increased by $16.2 million, or 15% annualized, in the three months ended September 30, 2023 as there has been increased production of adjustable-rate mortgages, which have been retained in portfolio.
Investment Securities
Investment securities, which are all available-for-sale, decreased by $13.4 million to $495.2 million at September 30, 2023 compared to $508.6 million at June 30, 2023. During the third quarter of 2023, net purchases totaled $10.0 million, net unrealized losses increased by $14.4 million and paydowns were $7.8 million. The increase in net unrealized losses was primarily due to higher market interest rates. The overall duration of the Company's investment securities portfolio is 4.7 years at September 30, 2023. The Company has sufficient access to liquidity such that management does not believe it would be necessary to sell any of its investment securities at a loss to offset any unexpected deposit outflows. See Appendix B for a summary of the Bank's investment securities at September 30, 2023, highlighting their concentrations, credit ratings and credit enhancement levels.
Deposits
Deposits increased by $23.6 million, totaling approximately $2.5 billion at both September 30, 2023 and June 30, 2023. In the third quarter of 2023, time deposits increased by $31.4 million, or 36% annualized, money market deposits rose by $22.7 million, or 18% annualized, and interest-bearing demand deposits increased by $14.2 million, or 6% annualized. These increases were partially offset by decreases in noninterest-bearing demand deposits of $30.4 million, or 26% annualized, and savings deposits of $14.3 million, or 29% annualized. The increase in time deposits was attributable to promotional offerings of up to 18-month terms. The declines in the noninterest-bearing and savings deposit categories were primarily the result of clients seeking higher-yielding products, including reciprocal deposits, with the Bank. At September 30, 2023, deposits that are uninsured and not collateralized totaled $387.5 million, or 15%, of total deposits compared to $409.1 million, or 16%, of total deposits at June 30, 2023. The Bank's loan-to-deposit ratio was 89% at both September 30, 2023 and June 30, 2023.
Borrowings
The Bank actively manages its liquidity position through its various sources of funding to meet the credit needs of its clients. FHLB advances and other borrowings increased by $20.5 million to $157.2 million at September 30, 2023 compared to $136.7 million at June 30, 2023. The Bank seeks to maintain sufficient liquidity to ensure client needs can be addressed on a timely basis. The Bank had available alternative funding sources, such as the FHLB advances and other wholesale options, of approximately $1.0 billion at September 30, 2023.
Income Statement
Net Interest Income and Margin
Net interest income was $26.2 million for the three months ended September 30, 2023 compared to $26.4 million for the three months ended June 30, 2023. The net interest margin, on a tax equivalent basis, declined to 3.73% in the third quarter of 2023 from 3.83% in the second quarter of 2023. Net interest margin decreased primarily because funding costs continued to increase at a pace faster than assets repriced.
Interest income on loans increased by $1.7 million to $32.9 million for the three months ended September 30, 2023 compared to $31.2 million for the three months ended June 30, 2023. Loan growth and higher interest rates were the primary drivers of this increase. Interest income on loans for the three months ended September 30, 2023 included prepayment fee income of $0.4 million, an increase of $0.2 million from the three months ended June 30, 2023, which resulted in an increase of two basis points in net interest margin.
Interest income on investment securities was $5.5 million for the three months ended September 30, 2023 compared to $5.4 million in the second quarter of 2023. The investment portfolio continues to benefit from increasing yields on adjustable-rate securities.
Interest expense increased by $2.0 million to $12.5 million for the three months ended September 30, 2023 compared to $10.5 million for the three months ended June 30, 2023 due primarily to increasing deposit and borrowing rates for both existing and new balances. In addition, average interest-bearing deposits increased by $47.7 million; whereas, average borrowed funds decreased by $2.6 million during the three months ended September 30, 2023.
Provision for Credit Losses
The Company recorded a provision for credit losses of $0.1 million for the three months ended September 30, 2023 compared to $0.4 million for the three months ended June 30, 2023. The allowance for credit losses decreased by $0.1 million to $28.3 million at September 30, 2023 compared to $28.4 million at June 30, 2023. Although there was loan growth of $32.4 million during the third quarter of 2023, the allowance for credit losses was impacted by improvements in the macroeconomic conditions within the forecasted loss rate model. The allowance for credit losses to total loans was 1.25% at September 30, 2023 compared to 1.27% at June 30, 2023. Net charge-offs were $0.2 million for the three months ended September 30, 2023 compared to net charge-offs of $0.4 million for the three months ended June 30, 2023. Special mention loans decreased by $13.7 million from $45.5 million at June 30, 2023 to $31.8 million at September 30, 2023 due to repayments of $10.2 million and upgrades of $3.5 million. Classified loans increased by $7.3 million to $33.6 million at September 30, 2023 from $26.3 at June 30, 2023. The increase in classified loans was primarily due to downgrades to two commercial loans, within the owner-occupied and commercial and industrial loan classes, to one client totaling $6.3 million. The increase in classified loans was partially offset by repayments within this category. Non-accrual loans increased by $1.2 million to $22.3 million at September 30, 2023 from $21.1 million at June 30, 2023 primarily due to one loan in the owner-occupied loan class. Management believes the allowance for credit losses to be adequate based on current asset quality metrics and economic conditions.
Management regularly analyzes the commercial real estate portfolio, which includes the review of occupancy, cash flows, expenses and expiring leases, as well as the location of the real estate. At September 30, 2023, the Company had $244.7 million in loans related to office space, which had a weighted average loan-to-value ratio of 57% and a weighted average debt coverage ratio of 1.62x, compared to $236.7 million at June 30, 2023. Management believes that the office space portfolio is well-diversified and includes only limited exposure to properties located in major metro markets (approximately 3% of the total commercial real estate loan balance as of September 30, 2023).
Noninterest Income
Noninterest income decreased by $1.3 million to $5.9 million in the three months ended September 30, 2023 compared to $7.2 million in the three months ended June 30, 2023. Other income in the three months ended June 30, 2023 includes a gain of $1.2 million from the sale of the Bank's Path Valley branch.
Mortgage banking income decreased by $0.2 million from income of $0.1 million in the second quarter of 2023 to a loss of $0.1 million in the third quarter of 2023. During the three months ended September 30, 2023, mortgage interest rates increased significantly, which resulted in a decline to the fair value mark of the Bank's held-for-sale loans of $0.4 million compared to a decrease in the fair value market of $0.1 million during the three months ended June 30, 2023. Market conditions and elevated interest rates continued to hinder mortgage production during the third quarter of 2023. Most mortgage production remains in adjustable-rate products, which are held in portfolio.
During the third quarter of 2023, the Company recorded swap fee income of $0.3 million compared to $0.2 million in the three months ended June 30, 2023. Swap fee income fluctuates based on market conditions and client demand.
Noninterest Expenses
Noninterest expenses decreased by $0.3 million to $20.4 million in the three months ended September 30, 2023 from $20.7 million in the three months ended June 30, 2023.
Salaries and benefits expense decreased by $0.2 million to $12.9 million for the three months ended September 30, 2023 compared to $13.1 million for the three months ended June 30, 2023. The decrease was attributed primarily to employee severance costs of $0.5 million during the second quarter of 2023 and a decline of $0.1 million in healthcare costs, partially offset by increases in merit-based salaries and incentive compensation of $0.5 million. The increase in merit-based salaries was a result of merit increases during the second quarter of 2023, the filling of vacancies and an additional day in the third quarter of 2023 compared to the second quarter of 2023, which impacts the accrual.
Advertising and bank promotions expense decreased by $0.6 million to $0.3 million in the three months ended September 30, 2023 from $0.9 million for the three months ended June 30, 2023 due to $0.5 million in contributions to tax credit programs during the second quarter of 2023. Taxes other than income increased by $0.3 million to $0.4 million in the three months ended September 30, 2023 compared to less than $0.1 million in the three months ended June 30, 2023. This increase reflects the tax credits recognized on the contributions during the second quarter of 2023.
Professional services expense increased by $0.5 million to $1.0 million in the three months ended September 30, 2023 from $0.5 million in the three months ended June 30, 2023 due primarily to an increase in consulting costs to support technology improvements and compliance enhancements.
Other operating expenses decreased by $0.5 million to $1.5 million during the third quarter of 2023 compared to $2.0 million during the second quarter of 2023. This decrease included a reduction of $0.3 million in credit value adjustments on derivatives for the three months ended September 30, 2023 compared to the three months ended June 30, 2023. The remaining fluctuation is attributable to normal business operations.
Income Taxes
The Company's effective tax rate for the third quarter of 2023 was 21.9% compared to 20.6% for the second quarter of 2023. The Company's effective tax rate for the three months ended September 30, 2023 is greater than the 21% federal statutory rate primarily due to an increase in state taxes in addition to the disallowed portion of interest expense against earnings in association with the Bank's tax-exempt investments under the Tax Equity and Fiscal Responsibility Act of 1982, partially offset by tax-exempt income, including interest earned on tax-exempt loans and securities and income from life insurance policies and tax credits. The effective tax rate was 20.7% for the nine-months ended September 30, 2023 compared to 15.7% for the nine months ended September 30, 2022. The lower effective tax rate for the nine months ended September 30, 2022 was partially caused by the impact of the restructuring charge for branch closures and other expense savings initiatives and a provision for legal settlement during the third quarter of 2022. The Company regularly analyzes its projected taxable income and makes adjustments to the provision for income taxes accordingly.
Capital
Shareholders’ equity totaled $243.1 million at September 30, 2023, a decrease of $2.5 million from $245.6 million at June 30, 2023. The decrease was primarily attributable to other comprehensive losses of $10.1 million and dividends paid of $2.1 million partially offset by net income of $9.0 million. Other comprehensive losses increased during the third quarter of 2023 due to after-tax declines from $11.2 million in net unrealized losses on investment securities partially offset by net unrealized gains on cash flow hedges of $1.1 million.
Tangible book value per share^(1) decreased to $20.94 per share at September 30, 2023 from $21.19 per share at June 30, 2023 due to the decrease in shareholders' equity.
^(1) Non-GAAP measure. See Appendix A for additional information.
The Company's tangible common equity ratio decreased to 7.3% at September 30, 2023 from 7.5% at June 30, 2023 primarily due to a decrease in tangible equity from net unrealized losses on investment securities and an increase in total tangible assets. The Company's total risk-based capital ratio was 13.0% at both September 30, 2023 and June 30, 2023. The Company's Tier 1 leverage ratio increased from 8.6% at June 30, 2023 to 8.7% at September 30, 2023. At September 30, 2023, all four capital ratios applicable to the Company were above regulatory minimum levels to be deemed “well capitalized” under current bank regulatory guidelines. The Company continues to believe that capital is adequate to support the risks inherent in the balance sheet, as well as growth requirements.
The Board of Directors approved a cash dividend of $0.20 per share, payable on November 14, 2023, to shareholders of record as of November 7, 2023.
*Investor Relations Contact:*
Neelesh Kalani
Executive Vice President, Chief Financial Officer
Phone (717) 510-7097
*ORRSTOWN FINANCIAL SERVICES, INC.*
*FINANCIAL HIGHLIGHTS (Unaudited)* *Three Months Ended* *Nine Months Ended* *September 30,* *September 30,* *September 30,* *September 30,*
(Dollars in thousands) *2023* *2022* *2023* *2022*
Profitability for the period:
Net interest income *$* *26,219* $ 25,455 *$* *78,888* $ 72,146
Provision for credit losses *136* 1,500 *1,264* 3,575
Noninterest income *5,925* 6,058 *19,161* 20,726
Noninterest expenses *20,447* 36,412 *61,451* 74,570
Income (loss) before income tax expense (benefit) *11,561* (6,399 ) *35,334* 14,727
Income tax expense (benefit) *2,535* (1,571 ) *7,314* 2,316
Net income (loss) available to common shareholders *$* *9,026* $ (4,828 ) *$* *28,020* $ 12,411
Financial ratios:
Return on average assets ^(1) *1.18* *%* (0.68)% *1.25* *%* 0.59 %
Return on average assets, adjusted ^(1) (2) (3) *1.18* *%* 1.12 % *1.25* *%* 1.19 %
Return on average equity ^(1) *14.42* *%* (7.92)% *15.51* *%* 6.58 %
Return on average equity, adjusted ^(1) (2) (3) *14.42* *%* 13.02 % *15.51* *%* 13.35 %
Net interest margin ^(1) *3.73* *%* 3.92 % *3.83* *%* 3.70 %
Efficiency ratio *63.6* *%* 115.5 % *62.7* *%* 80.3 %
Efficiency ratio, adjusted ^(2) (3) *63.6* *%* 64.3 % *62.7* *%* 62.9 %
Income (loss) per common share:
Basic *$* *0.87* $ (0.47 ) *$* *2.71* $ 1.17
Basic, adjusted ^(2) (3) *$* *0.87* $ 0.77 *$* *2.71* $ 2.37
Diluted *$* *0.87* $ (0.47 ) *$* *2.68* $ 1.16
Diluted, adjusted ^(2) (3) *$* *0.87* $ 0.75 *$* *2.68* $ 2.34
Average equity to average assets *8.18* *%* 8.59 % *8.09* *%* 8.90 %
^(1) Annualized.
^(2) Ratio for the three and nine months ended September 30, 2022 has been adjusted for the restructuring charge and provision for legal settlement.
^(3) Non-GAAP based financial measure. Please refer to Appendix A - 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.*
*FINANCIAL HIGHLIGHTS* (Unaudited)
(continued) *September 30,* *December 31, *
(Dollars in thousands, except per share amounts) *2023* *2022*
At period-end:
Total assets *$* *3,054,435* $ 2,922,408
Total deposits *2,546,435* 2,476,246
Loans, net of allowance for credit losses *2,238,558* 2,126,054
Loans held-for-sale, at fair value *6,448* 10,880
Securities available for sale, at fair value *495,162* 513,728
Borrowings *175,241* 123,390
Subordinated notes *32,076* 32,026
Shareholders' equity *243,080* 228,896
Credit quality and capital ratios ^(1):
Allowance for credit losses to total loans *1.25* *%* 1.17 %
Total nonaccrual loans to total loans *0.98* *%* 0.96 %
Nonperforming assets to total assets *0.73* *%* 0.70 %
Allowance for credit losses to nonaccrual loans *127* *%* 122 %
Total risk-based capital:
Orrstown Financial Services, Inc. *13.0* *%* 12.7 %
Orrstown Bank *12.5* *%* 12.3 %
Tier 1 risk-based capital:
Orrstown Financial Services, Inc. *10.6* *%* 10.3 %
Orrstown Bank *11.4* *%* 11.2 %
Tier 1 common equity risk-based capital:
Orrstown Financial Services, Inc. *10.6* *%* 10.3 %
Orrstown Bank *11.4* *%* 11.2 %
Tier 1 leverage capital:
Orrstown Financial Services, Inc. *8.7* *%* 8.5 %
Orrstown Bank *9.3* *%* 9.2 %
Book value per common share *$* *22.90* $ 21.45
^(1) Capital ratios are estimated, subject to regulatory filings. The Company elected the three-year phase in option for the day-one impact of ASU 2016-13 for current expected credit losses ("CECL") to regulatory capital. In the first year of adoption in 2023, the Company adjusted retained earnings, allowance for credit losses includable in tier 2 capital and the deferred tax assets from temporary differences in risk weighted assets by the permitted percentage of the day-one impact from adopting the new CECL standard.
*ORRSTOWN FINANCIAL SERVICES, INC.*
*CONSOLIDATED BALANCE SHEETS *(Unaudited)
(Dollars in thousands, except per share amounts) *September 30, 2023* *December 31, 2022*
*Assets*
Cash and due from banks *$* *34,728* $ 28,477
Interest-bearing deposits with banks *60,211* 32,346
Cash and cash equivalents *94,939* 60,823
Restricted investments in bank stocks *12,987* 10,642
Securities available for sale (amortized cost of $553,222 and $563,278 at September 30, 2023 and December 31, 2022, respectively) *495,162* 513,728
Loans held for sale, at fair value *6,448* 10,880
Loans *2,266,836* 2,151,232
Less: Allowance for credit losses *(28,278* *)* (25,178 )
Net loans *2,238,558* 2,126,054
Premises and equipment, net *29,385* 29,328
Cash surrender value of life insurance *72,754* 71,760
Goodwill *18,724* 18,724
Other intangible assets, net *2,650* 3,078
Accrued interest receivable *12,212* 11,027
Deferred tax assets, net *25,500* 24,031
Other assets *45,116* 42,333
*Total assets* *$* *3,054,435* $ 2,922,408
*Liabilities*
Deposits:
Noninterest-bearing *$* *435,488* $ 494,131
Interest-bearing *2,110,947* 1,950,807
Deposits held for assumption in connection with sale of bank branch *—* 31,307
Total deposits *2,546,435* 2,476,246
Securities sold under agreements to repurchase and federal funds purchased *17,991* 17,251
FHLB advances and other borrowings *157,250* 106,139
Subordinated notes *32,076* 32,026
Accrued interest and other liabilities *57,603* 61,850
*Total liabilities* *2,811,355* 2,693,512
*Shareholders’ Equity*
Preferred stock, $1.25 par value per share; 500,000 shares authorized; no shares issued or outstanding *—* —
Common stock, no par value—$0.05205 stated value per share; 50,000,000 shares authorized; 11,206,480 shares issued and 10,613,271 outstanding at September 30, 2023; 11,229,242 shares issued and 10,671,413 outstanding at December 31, 2022 *583* 584
Additional paid—in capital *188,458* 189,264
Retained earnings *112,144* 92,473
Accumulated other comprehensive losses *(44,343* *)* (39,913 )
Treasury stock— 593,209 and 557,829 shares, at cost at September 30, 2023 and December 31, 2022, respectively *(13,762* *)* (13,512 )
*Total shareholders’ equity* *243,080* 228,896
*Total liabilities and shareholders’ equity* *$* *3,054,435* $ 2,922,408
*ORRSTOWN FINANCIAL SERVICES, INC.*
*CONDENSED CONSOLIDATED STATEMENTS OF INCOME* (Unaudited) *Three Months Ended* *Nine** Months Ended* *September 30,* *September 30,* *September 30,* *September 30,*
(In thousands) *2023* *2022* *2023* *2022*
*Interest income*
Loans *$* *32,738* $ 23,152 *$* *92,685* $ 66,548
Investment securities - taxable *4,459* 2,907 *13,244* 6,462
Investment securities - tax-exempt *861* 1,160 *2,591* 3,013
Short-term investments *633* 200 *1,349* 536
Total interest income *38,691* 27,419 *109,869* 76,559
*Interest expense*
Deposits *10,582* 1,372 *25,392* 2,758
Securities sold under agreements to repurchase and federal funds purchased *31* 10 *84* 24
FHLB advances and other borrowings *1,354* 78 *3,992* 121
Subordinated notes *505* 504 *1,513* 1,510
Total interest expense *12,472* 1,964 *30,981* 4,413
Net interest income *26,219* 25,455 *78,888* 72,146
Provision for credit losses *136* 1,500 *1,264* 3,575
Net interest income after provision for credit losses *26,083* 23,955 *77,624* 68,571
*Noninterest income*
Service charges *1,260* 1,216 *3,668* 3,483
Interchange income *963* 1,014 *2,921* 3,059
Swap fee income *255* 197 *451* 1,935
Wealth management income *2,826* 2,953 *8,395* 8,716
Mortgage banking activities *(142* *)* (1,014 ) *448* 205
Investment securities gains (losses) *2* (14 ) *(8* *)* (163 )
Other income *761* 1,706 *3,286* 3,491
Total noninterest income *5,925* 6,058 *19,161* 20,726
*Noninterest expenses*
Salaries and employee benefits *12,885* 12,705 *38,135* 35,354
Occupancy, furniture and equipment *2,460* 2,380 *7,059* 7,370
Data processing *1,248* 1,192 *3,666* 3,410
Advertising and bank promotions *332* 278 *1,656* 1,514
FDIC insurance *477* 294 *1,500* 767
Professional services *965* 887 *2,203* 2,417
Taxes other than income *387* 488 *847* 1,160
Intangible asset amortization *228* 272 *717* 845
Other operating expenses *1,465* 1,761 *5,668* 5,578
Total noninterest expenses *20,447* 36,412 *61,451* 74,570
Income (loss) before income tax expense (benefit) *11,561* (6,399 ) *35,334* 14,727
Income tax expense (benefit) *2,535* (1,571 ) *7,314* 2,316
*Net income (loss)* *$* *9,026* $ (4,828 ) *$* *28,020* $ 12,411
*Share information:*
Basic earnings (loss) per share *$* *0.87* $ (0.47 ) *$* *2.71* $ 1.17
Diluted earnings (loss) per share *$* *0.87* $ (0.47 ) *$* *2.68* $ 1.16
Weighted average shares - basic *10,319* 10,369 *10,346* 10,611
Weighted average shares - diluted *10,405* 10,529 *10,440* 10,758
*ORRSTOWN FINANCIAL SERVICES, INC.*
*ANALYSIS OF NET INTEREST INCOME*
*Average Balances and Interest Rates, Taxable-Equivalent Basis* (Unaudited) *Three Months Ended* *9/30/2023* *6/30/2023* *3/31/2023* *12/31/2022* *9/30/2022*
(Dollars in thousands) *Average**
**Balance**
* *Taxable-**
**Equivalent**
**Interest**
* *Taxable-**
**Equivalent**
**Rate**
* *Average**
**Balance**
* *Taxable-**
**Equivalent**
**Interest**
* *Taxable-**
**Equivalent**
**Rate**
* *Average**
**Balance**
* *Taxable-**
**Equivalent**
**Interest**
* *Taxable-**
**Equivalent**
**Rate**
* *Average**
**Balance**
* *Taxable-**
**Equivalent**
**Interest**
* *Taxable-**
**Equivalent**
**Rate**
* *Average**
**Balance**
* *Taxable-**
**Equivalent**
**Interest**
* *Taxable-**
**Equivalent**
**Rate**
*
*Assets*
Federal funds sold & interest-bearing bank balances *$* *57,778* *$* *633* *4.35* *%* $ 37,895 $ 418 4.42 % $ 29,599 $ 298 4.07 % $ 28,419 $ 238 3.31 % $ 38,068 $ 200 2.08 %
Investment securities ^(1) *521,234* *5,548* *4.26* 526,225 5,510 4.19 525,685 5,465 4.18 512,779 5,170 4.03 528,988 4,377 3.31
Loans^ (1)(2)(3) *2,256,727* *32,878* *5.78* 2,233,312 31,329 5.63 2,180,224 28,844 5.36 2,133,052 27,061 5.04 2,051,707 23,219 4.49
Total interest-earning assets *2,835,739* *39,059* *5.47* 2,797,432 37,257 5.34 2,735,508 34,607 5.12 2,674,250 32,469 4.83 2,618,763 27,796 4.22
Other assets *200,447* 191,983 197,620 202,384 196,277
Total assets *$* *3,036,186* $ 2,989,415 $ 2,933,128 $ 2,876,634 $ 2,815,040
*Liabilities and Shareholders' Equity*
Interest-bearing demand deposits *$* *1,541,728* *7,476* *1.92* $ 1,511,468 6,273 1.66 $ 1,503,421 4,862 1.31 $ 1,459,109 2,838 0.77 $ 1,379,082 912 0.26
Savings deposits *190,817* *164* *0.34* 204,584 135 0.26 219,408 133 0.25 228,521 132 0.23 237,462 90 0.15
Time deposits *357,194* *2,942* *3.27* 326,034 2,200 2.71 275,880 1,207 1.78 254,637 609 0.95 265,015 370 0.55
Total interest-bearing deposits *2,089,739* *10,582* *2.01* 2,042,086 8,608 1.69 1,998,709 6,202 1.26 1,942,267 3,579 0.73 1,881,559 1,372 0.29
Securities sold under agreements to repurchase and federal funds purchased *15,006* *31* *0.83* 13,685 28 0.82 13,868 25 0.72 18,211 20 0.46 23,480 10 0.18
FHLB advances and other borrowings *128,131* *1,354* *4.19* 132,094 1,386 4.21 106,434 1,252 4.77 48,276 509 4.21 10,394 78 3.02
Subordinated notes *32,066* *505* *6.29* 32,049 504 6.29 32,033 504 6.29 32,016 503 6.29 32,000 504 6.29
Total interest-bearing liabilities *2,264,942* *12,472* *2.19* 2,219,914 10,526 1.90 2,151,044 7,983 1.50 2,040,770 4,611 0.90 1,947,433 1,964 0.40
Noninterest-bearing demand deposits *468,628* 476,123 495,562 540,275 575,777
Other liabilities *54,353* 50,851 52,630 74,602 49,964
Total liabilities *2,787,923* 2,746,888 2,699,236 2,655,647 2,573,174
Shareholders' equity *248,263* 242,527 233,892 220,987 241,866
Total *$* *3,036,186* $ 2,989,415 $ 2,933,128 $ 2,876,634 $ 2,815,040
Taxable-equivalent net interest income / net interest spread *26,587* *3.29* *%* 26,731 3.44 % 26,624 3.62 % 27,858 3.93 % 25,832 3.82 %
Taxable-equivalent net interest margin *3.73* *%* 3.83 % 3.94 % 4.14 % 3.92 %
Taxable-equivalent adjustment *(368* *)* (356 ) (330 ) (374 ) (377 )
Net interest income *$* *26,219* $ 26,375 $ 26,294 $ 27,484 $ 25,455
Ratio of average interest-earning assets to average interest-bearing liabilities *125* *%* 126 % 127 % 131 % 134 %
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.
*ORRSTOWN FINANCIAL SERVICES, INC.*
*ANALYSIS OF NET INTEREST INCOME*
*Average Balances and Interest Rates, Taxable-Equivalent Basis *(Unaudited)
(continued) *Nine** Months Ended* *September 30, 2023* *September 30, 2022* *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 *$* *41,861* *$* *1,349* *4.31* *%* $ 122,509 $ 536 0.59 %
Investment securities ^(1) *524,365* *16,523* *4.21* 508,582 10,276 2.70
Loans ^(1)(2)(3) *2,223,701* *93,051* *5.59* 2,011,881 66,738 4.43
Total interest-earning assets *2,789,927* *110,923* *5.31* 2,642,972 77,550 3.92
Other assets *196,694* 191,090
Total assets *$* *2,986,621* $ 2,834,062
*Liabilities and Shareholders' Equity*
Interest-bearing demand deposits *$* *1,519,013* *18,611* *1.64* $ 1,399,035 1,470 0.14
Savings deposits *204,832* *431* *0.28* 234,054 209 0.12
Time deposits *320,000* *6,350* *2.65* 279,557 1,079 0.52
Total interest-bearing deposits *2,043,845* *25,392* *1.66* 1,912,646 2,758 0.19
Securities sold under agreements to repurchase and federal funds purchased *14,190* *84* *0.79* 23,685 24 0.14
FHLB advances and other *122,300* *3,992* *4.36* 4,693 121 3.44
Subordinated notes *32,049* *1,513* *6.29* 31,985 1,510 6.29
Total interest-bearing liabilities *2,212,384* *30,981* *1.87* 1,973,009 4,413 0.30
Noninterest-bearing demand deposits *480,006* 562,826
Other liabilities *52,618* 46,058
Total liabilities *2,745,008* 2,581,893
Shareholders' equity *241,613* 252,169
Total liabilities and shareholders' equity *$* *2,986,621* $ 2,834,062
Taxable-equivalent net interest income / net interest spread *79,942* *3.44* *%* 73,137 3.62 %
Taxable-equivalent net interest margin *3.83* *%* 3.70 %
Taxable-equivalent adjustment *(1,054* *)* (991 )
Net interest income *$* *78,888* $ 72,146
Ratio of average interest-earning assets to average interest-bearing liabilities *126* *%* 134 %
*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.
*ORRSTOWN FINANCIAL SERVICES, INC.*
*HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA *(Unaudited)
(In thousands) *September 30,*
*2023* *June 30,*
*2023* *March 31,*
*2023* *December 31,*
*2022* *September 30,*
*2022*
Profitability for the quarter:
Net interest income *$* *26,219* $ 26,375 $ 26,294 $ 27,484 $ 25,455
Provision for credit losses *136* 399 729 585 1,500
Noninterest income *5,925* 7,158 6,078 6,226 6,058
Noninterest expenses *20,447* 20,749 20,255 21,236 36,412
Income (loss) before income taxes *11,561* 12,385 11,388 11,889 (6,399 )
Income tax expense (benefit) *2,535* 2,547 2,232 2,263 (1,571 )
Net income (loss) *$* *9,026* $ 9,838 $ 9,156 $ 9,626 $ (4,828 )
Financial ratios:
Return on average assets ^(1) *1.18* *%* 1.32 % 1.27 % 1.33 % (0.68)%
Return on average assets, adjusted ^(1)(2)(3) *1.18* *%* 1.32 % 1.27 % 1.33 % 1.12 %
Return on average equity ^(1) *14.42* *%* 16.27 % 15.88 % 17.28 % (7.92)%
Return on average equity, adjusted ^(1)(2)(3) *14.42* *%* 16.27 % 15.88 % 17.28 % 13.02 %
Net interest margin ^(1) *3.73* *%* 3.83 % 3.94 % 4.14 % 3.92 %
Efficiency ratio *63.6* *%* 61.9 % 62.6 % 63.0 % 115.5 %
Efficiency ratio, adjusted^ (2)(3) *63.6* *%* 61.9 % 62.6 % 63.0 % 64.3 %
Per share information:
Income (loss) per common share:
Basic *$* *0.87* $ 0.95 $ 0.88 $ 0.93 $ (0.47 )
Basic, adjusted ^(2)(3) *0.87* 0.95 0.88 0.93 0.77
Diluted *0.87* 0.94 0.87 0.91 (0.47 )
Diluted, adjusted ^(2)(3) *0.87* 0.94 0.87 0.91 0.75
Book value *22.90* 23.15 22.46 21.45 20.34
Tangible book value *20.94* 21.19 20.50 19.47 18.34
Cash dividends paid *0.20* 0.20 0.20 0.19 0.19
Average basic shares *10,319* 10,336 10,385 10,382 10,369
Average diluted shares *10,405* 10,421 10,496 10,550 10,529
^
(1) Annualized.
^(2) Ratio has been adjusted for the restructuring charge and provision for legal settlement for the three months ended September 30, 2022.
^(3) Non-GAAP based financial measure. Please refer to Appendix A - 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)
(In thousands) *September 30,*
*2023* *June 30,*
*2023* *March 31,*
*2023* *December 31,*
*2022* *September 30,*
*2022*
Noninterest income:
Service charges *$* *1,260* $ 1,251 $ 1,157 $ 1,131 $ 1,216
Interchange income *963* 993 965 996 1,014
Swap fee income *255* 196 — 697 197
Wealth management income *2,826* 2,822 2,747 2,535 2,953
Mortgage banking activities *(142* *)* 112 478 202 (1,014 )
Other income *761* 1,786 739 662 1,706
Investment securities gains (losses) *2* (2 ) (8 ) 3 (14 )
Total noninterest income *$* *5,925* $ 7,158 $ 6,078 $ 6,226 $ 6,058
Noninterest expenses:
Salaries and employee benefits *$* *12,885* $ 13,054 $ 12,196 $ 12,650 $ 12,705
Occupancy, furniture and equipment *2,460* 2,266 2,333 2,442 2,380
Data processing *1,248* 1,201 1,217 1,150 1,192
Advertising and bank promotions *332* 919 405 750 278
FDIC insurance *477* 519 504 316 294
Professional services *965* 504 734 837 887
Taxes other than income *387* 3 457 231 488
Intangible asset amortization *228* 239 250 260 272
Provision for legal settlement *—* — — — 13,000
Restructuring expenses *—* — — — 3,155
Other operating expenses *1,465* 2,044 2,159 2,600 1,761
Total noninterest expenses *$* *20,447* $ 20,749 $ 20,255 $ 21,236 $ 36,412
*ORRSTOWN FINANCIAL SERVICES, INC.*
*HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA *(Unaudited)
(continued)
(In thousands) *September 30,*
*2023* *June 30,*
*2023* *March 31,*
*2023* *December 31,*
*2022* *September 30,*
*2022*
Balance Sheet at quarter end:
Cash and cash equivalents *$* *94,939* $ 76,318 $ 98,323 $ 60,823 $ 66,927
Restricted investments in bank stocks *12,987* 12,602 12,869 10,642 6,469
Securities available for sale *495,162* 508,612 520,232 513,728 503,596
Loans held for sale, at fair value *6,448* 6,450 7,341 10,880 10,175
Loans:
Commercial real estate:
Owner occupied *376,350* 366,439 339,371 315,770 313,125
Non-owner occupied *630,514* 626,140 603,396 608,043 573,605
Multi-family *143,437* 145,257 144,053 138,832 114,561
Non-owner occupied residential *100,391* 105,504 106,390 104,604 105,267
Commercial and industrial ^(1) *374,190* 379,905 380,683 357,774 378,574
Acquisition and development:
1-4 family residential construction *25,642* 20,461 20,941 25,068 20,810
Commercial and land development *153,279* 143,177 174,556 158,308 148,512
Municipal *10,334* 10,638 11,329 12,173 12,683
Total commercial loans *1,814,137* 1,797,521 1,780,719 1,720,572 1,667,137
Residential mortgage:
First lien *248,335* 235,813 227,031 229,849 220,970
Home equity – term *5,223* 5,228 5,371 5,505 5,869
Home equity – lines of credit *188,736* 185,099 183,340 183,241 180,267
Installment and other loans *10,405* 10,756 11,040 12,065 13,684
Total loans *2,266,836* 2,234,417 2,207,501 2,151,232 2,087,927
Allowance for credit losses ^(2) *(28,278* *)* (28,383 ) (28,364 ) (25,178 ) (24,709 )
Net loans held-for-investment *2,238,558* 2,206,034 2,179,137 2,126,054 2,063,218
Goodwill *18,724* 18,724 18,724 18,724 18,724
Other intangible assets, net *2,650* 2,589 2,828 3,078 3,338
Total assets *3,054,435* 3,008,197 3,011,548 2,922,408 2,852,092
Total deposits *2,546,435* 2,522,861 2,515,626 2,476,246 2,505,853
Borrowings *175,241* 152,229 176,315 123,390 22,632
Subordinated notes *32,076* 32,059 32,042 32,026 32,010
Total shareholders' equity *243,080* 245,641 240,161 228,896 217,378
^(1) This balance includes $6.2 million, $7.2 million, $10.8 million, $13.8 million and $17.0 million of SBA PPP loans, net of deferred fees and costs, at September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022 and September 30, 2022, respectively.
^(2) The balance includes $2.4 million in a one-time cumulative-effect adjustment that increased the allowance for credit losses from the adoption of the new CECL standard on January 1, 2023.
*ORRSTOWN FINANCIAL SERVICES, INC.*
*HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA *(Unaudited)
(continued) *September 30,*
*2023* *June 30,*
*2023* *March 31,*
*2023* *December 31,*
*2022* *September 30,*
*2022*
Capital and credit quality measures ^(1):
Total risk-based capital:
Orrstown Financial Services, Inc *13.0* *%* 13.0 % 12.8 % 12.7 % 12.7 %
Orrstown Bank *12.5* *%* 12.5 % 12.4 % 12.3 % 12.9 %
Tier 1 risk-based capital:
Orrstown Financial Services, Inc *10.6* *%* 10.5 % 10.4 % 10.3 % 10.2 %
Orrstown Bank *11.4* *%* 11.4 % 11.2 % 11.2 % 11.8 %
Tier 1 common equity risk-based capital:
Orrstown Financial Services, Inc *10.6* *%* 10.5 % 10.4 % 10.3 % 10.2 %
Orrstown Bank *11.4* *%* 11.4 % 11.2 % 11.2 % 11.8 %
Tier 1 leverage capital:
Orrstown Financial Services, Inc *8.7* *%* 8.6 % 8.5 % 8.5 % 8.4 %
Orrstown Bank *9.3* *%* 9.3 % 9.2 % 9.2 % 9.6 %
Average equity to average assets *8.18* *%* 8.11 % 7.97 % 7.68 % 8.59 %
Allowance for credit losses to total loans *1.25* *%* 1.27 % 1.28 % 1.17 % 1.18 %
Total nonaccrual loans to total loans *0.98* *%* 0.94 % 0.96 % 0.96 % 0.25 %
Nonperforming assets to total assets *0.73* *%* 0.70 % 0.71 % 0.70 % 0.19 %
Allowance for credit losses to nonaccrual loans *127* *%* 135 % 134 % 122 % 466 %
Other information:
Net charge-offs (recoveries) *$* *241* $ 380 $ (34 ) $ 116 $ 70
Classified loans *33,593* 26,347 34,024 36,325 19,576
Nonperforming and other risk assets:
Nonaccrual loans ^(2) *22,324* 21,062 21,246 20,583 5,303
Other real estate owned *—* — 85 — —
Total nonperforming assets *22,324* 21,062 21,331 20,583 5,303
Financial difficulty modifications / Troubled debt restructurings still accruing ^(3) *—* — — 682 689
Loans past due 90 days or more and still accruing ^(2) *277* 539 28 439 232
Total nonperforming and other risk assets *$* *22,601* $ 21,601 $ 21,359 $ 21,704 $ 6,224 (1) Capital ratios are estimated, subject to regulatory filings. The Company elected the three-year phase in option for the day-one impact of ASU 2016-13 for current expected credit losses ("CECL") to regulatory capital. In the first year of adoption in 2023, the Company adjusted retained earnings, allowance for credit losses includable in tier 2 capital and the deferred tax assets from temporary differences in risk weighted assets by the permitted percentage of the day-one impact from adopting the new CECL standard.
(2) Includes zero, zero, zero, $0.4 million and $0.2 million of purchased credit impaired loans at September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022, and September 30, 2022, respectively, in accordance with ASC 310-30. Upon adoption of the CECL standard, purchased credit deteriorated loans were evaluated on an individual loan level and reported on an individual loan basis under ASC 310-20, Nonrefundable Fees and Other Costs.
(3) On January 1, 2023, the Company adopted ASU No. 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”), which eliminated the troubled debt restructuring ("TDR") accounting model and requires that the Company evaluate, based on the accounting for loan modifications, whether the borrower is experiencing financial difficulty and the modification results in a more-than-insignificant direct change in the contractual cash flows and represents a new loan or a continuation of an existing loan. During 2023, the Company did not have loans meeting the “Financial Difficulty Modification” criteria in accordance with ASU 2022-02.
*
Appendix A- 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, which totaled $21.4 million and $21.8 million at September 30, 2023 and December 31, 2022, respectively. Additionally, the Company incurred $3.2 million and $13.0 million in restructuring charges and a provision for legal settlement, respectively, during the three and nine months ended September 30, 2022.
Management believes providing certain other “non-GAAP” financial information will assist investors in their understanding of the effect on recent financial results from non-recurring charges.
Tangible book value per common share and the impact of the restructuring charge and legal settlement on net income and associated ratios, as used by the Company in this earnings release, are determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"). While we believe this information is a useful supplement to GAAP based measures presented in this earnings release, readers are cautioned that this non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of our results and financial condition as reported under GAAP, nor are such measures necessarily comparable to non-GAAP performance measures that may be presented by other companies. This supplemental presentation should not be construed as an inference that our future results will be unaffected by similar adjustments to be determined in accordance with GAAP.
The following tables present the computation of each non-GAAP based measure:
(dollars and shares in thousands)
*Tangible Book Value per Common Share* *September 30,*
*2023* *June 30,*
*2023* *March 31,*
*2023* *December 31,*
*2022* *September 30,*
*2022*
Shareholders' equity (most directly comparable GAAP-based measure) *$* *243,080* $ 245,641 $ 240,161 $ 228,896 $ 217,378
Less: Goodwill *18,724* 18,724 18,724 18,724 18,724
Other intangible assets *2,650* 2,589 2,828 3,078 3,338
Related tax effect *(557* *)* (544 ) (594 ) (646 ) (701 )
Tangible common equity (non-GAAP) *$* *222,263* $ 224,872 $ 219,203 $ 207,740 $ 196,017
Common shares outstanding *10,613* 10,611 10,692 10,671 10,686
Book value per share (most directly comparable GAAP-based measure) *$* *22.90* $ 23.15 $ 22.46 $ 21.45 $ 20.34
Intangible assets per share *1.96* 1.96 1.96 1.98 2.00
Tangible book value per share (non-GAAP) *$* *20.94* $ 21.19 $ 20.50 $ 19.47 $ 18.34
(dollars and shares in thousands)
*Adjusted Ratios for Restructuring Charges and Provision for Legal Settlement* *September 30,*
*2023* *September 30,*
*2022* *September 30,*
*2023* *September 30,*
*2022* *Three Months Ended* *Three Months Ended* *Nine Months Ended* *Nine Months Ended*
Net income (loss) (A) - most directly comparable GAAP-based measure *$* *9,026* $ (4,828 ) *$* *28,020* $ 12,411
Plus: Restructuring expenses (B) *—* 3,155 *—* 3,155
Plus: Provision for legal settlement (B) *—* 13,000 *—* 13,000
Less: Related tax effect (C) *—* (3,393 ) *—* (3,393 )
*Adjusted net income (D=A+B-C) - Non-GAAP* *$* *9,026* $ 7,934 *$* *28,020* $ 25,173
Average assets (E) *$* *3,036,186* $ 2,815,040 *$* *2,986,621* $ 2,834,062
*Return on average assets (= A / E) - most directly comparable GAAP-based measure* *1.18* *%* (0.68)% *1.25* *%* 0.59 %
*Return on average assets, adjusted (= D / E) - Non-GAAP* *1.18* *%* 1.12 % *1.25* *%* 1.19 %
Average equity (F) *$* *248,263* $ 241,866 *$* *241,613* $ 252,169
*Return on average equity (= A / F) - most directly comparable GAAP-based measure* *14.42* *%* (7.92)% *15.51* *%* 6.58 %
*Return on average equity, adjusted (= D / F) - Non-GAAP* *14.42* *%* 13.02 % *15.51* *%* 13.35 %
Weighted average shares - basic (G) - most directly comparable GAAP-based measure *10,319* 10,369 *10,346* 10,611
*Basic earnings (loss) per share (= A / G) - most directly comparable GAAP-based measure* *$* *0.87* $ (0.47 ) *$* *2.71* $ 1.17
*Basic earnings per share, adjusted (= D / G) - Non-GAAP* *$* *0.87* $ 0.77 *$* *2.71* $ 2.37
Weighted average shares - diluted (H) - most directly comparable GAAP-based measure *10,405* 10,369 *10,440* 10,758
*Diluted earnings (loss) per share (= A / H) - most directly comparable GAAP-based measure* *$* *0.87* $ (0.47 ) *$* *2.68* $ 1.16
Weighted average shares - diluted (H) - Non-GAAP *10,405* 10,529 *10,440* 10,758
*Diluted earnings per share, adjusted (= D / H) - Non-GAAP* *$* *0.87* $ 0.75 *$* *2.68* $ 2.34
Noninterest expense (I) - most directly comparable GAAP-based measure *$* *20,447* $ 36,412 *$* *61,451* $ 74,570
Less: Restructuring expenses (B) *—* (3,155 ) *—* (3,155 )
Less: Provision for legal expenses (B) *—* (13,000 ) *—* (13,000 )
*Adjusted noninterest expense (J = I - B) - Non-GAAP* *$* *20,447* $ 20,257 *$* *61,451* $ 58,415
Net interest income (K) *$* *26,219* $ 25,455 *$* *78,888* $ 72,146
Noninterest income (L) *5,925* 6,058 *19,161* 20,726
*Total operating income (M = K + L)* *$* *32,144* $ 31,513 *$* *98,049* $ 92,872
*Efficiency ratio (= I / M) - most directly comparable GAAP-based measure* *63.6* *%* 115.5 % *62.7* *%* 80.3 %
*Efficiency ratio, adjusted (= J / M) - Non-GAAP* *63.6* *%* 64.3 % *62.7* *%* 62.9 %
*
Appendix B- Investment Portfolio Concentrations*
The following table summarizes the credit ratings and collateral associated with the Company's investment security portfolio, excluding equity securities, at September 30, 2023:
(dollars in thousands)
Sector Portfolio Mix Amortized Book Fair Value Credit Enhancement AAA AA A BBB NR Collateral / Guarantee Type
Unsecured ABS 1 % $ 4,053 $ 3,527 31 % — % — % — % — % 100 % Unsecured Consumer Debt
Student Loan ABS 1 5,781 5,711 27 — — — — 100 Seasoned Student Loans
Federal Family Education Loan ABS 18 101,485 100,565 9 7 80 — 13 — Federal Family Education Loan ^(1)
PACE Loan ABS — 2,362 1,983 6 100 — — — — PACE Loans ^(2)
Non-Agency CMBS 4 23,349 23,110 19 — — — — 100
Non-Agency RMBS 3 16,699 12,666 14 100 — — — — Reverse Mortgages ^(3)
Municipal - General Obligation 19 103,818 88,804 10 83 7 — —
Municipal - Revenue 22 119,989 99,313 — 82 12 — 6
SBA ReRemic ^(5) 1 3,855 3,732 — 100 — — — SBA Guarantee ^(4)
Small Business Administration 1 8,562 9,100 — 100 — — — SBA Guarantee ^(4)
Agency MBS 26 143,087 129,387 — 100 — — — Residential Mortgages ^(4)
U.S. Treasury securities 4 20,060 17,143 — 100 — — — U.S. Government Guarantee ^(4) 100 % $ 553,102 $ 495,042 7 % 80 % 4 % 2 % 7 %
^(1) 97% guaranteed by U.S. government
^(2) PACE acronym represents Property Assessed Clean Energy loans
^(3) Non-agency reverse mortgages with current structural credit enhancements
^(4) Guaranteed by U.S. government or U.S. government agencies
^(5) SBA ReRemic acronym represents Re-Securitization of Real Estate Mortgage Investment Conduits
Note: Ratings in table are the lowest of the six rating agencies (Standard & Poor's, Moody's, Fitch, Morningstar, DBRS and Kroll Bond Rating Agency). Standard & Poor's rates U.S. government obligations at AA+.About the Company
With $3.1 billion in assets, Orrstown Financial Services, Inc. and its wholly-owned subsidiary, Orrstown Bank, provide a wide range of consumer and business financial services 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. The Company's lending area also includes adjacent counties in Pennsylvania and Maryland, as well as Loudon County, Virginia and Berkeley, Jefferson and Morgan Counties, West Virginia. 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 Regardi