These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
|
|
Pennsylvania
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
23-2530374
(I.R.S. Employer
Identification No.)
|
|
77 East King Street, P. O. Box 250, Shippensburg, Pennsylvania
|
|
17257
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
|
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
x
|
|
|
|
|
|
|||
|
Non-accelerated filer
|
|
¨
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
|
Page
|
|
|
||
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 2
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
Item 5.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
(Dollars in thousands, except per share data)
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
Assets
|
|
|
|
||||
|
Cash and due from banks
|
$
|
17,787
|
|
|
$
|
11,412
|
|
|
Interest bearing deposits with banks
|
19,854
|
|
|
16,928
|
|
||
|
Cash and cash equivalents
|
37,641
|
|
|
28,340
|
|
||
|
Restricted investments in bank stocks
|
6,615
|
|
|
8,720
|
|
||
|
Securities available for sale
|
374,902
|
|
|
394,124
|
|
||
|
Loans held for sale
|
3,956
|
|
|
5,917
|
|
||
|
Loans
|
847,061
|
|
|
781,713
|
|
||
|
Less: Allowance for loan losses
|
(13,850
|
)
|
|
(13,568
|
)
|
||
|
Net loans
|
833,211
|
|
|
768,145
|
|
||
|
Premises and equipment, net
|
34,630
|
|
|
23,960
|
|
||
|
Cash surrender value of life insurance
|
31,870
|
|
|
31,224
|
|
||
|
Intangible assets
|
122
|
|
|
207
|
|
||
|
Accrued interest receivable
|
3,690
|
|
|
3,845
|
|
||
|
Other assets
|
27,517
|
|
|
28,334
|
|
||
|
Total assets
|
$
|
1,354,154
|
|
|
$
|
1,292,816
|
|
|
Liabilities
|
|
|
|
||||
|
Deposits:
|
|
|
|
||||
|
Non-interest bearing
|
$
|
148,388
|
|
|
$
|
131,390
|
|
|
Interest bearing
|
984,944
|
|
|
900,777
|
|
||
|
Total deposits
|
1,133,332
|
|
|
1,032,167
|
|
||
|
Short-term borrowings
|
42,852
|
|
|
89,156
|
|
||
|
Long-term debt
|
24,247
|
|
|
24,495
|
|
||
|
Accrued interest and other liabilities
|
13,928
|
|
|
13,937
|
|
||
|
Total liabilities
|
1,214,359
|
|
|
1,159,755
|
|
||
|
Shareholders’ Equity
|
|
|
|
||||
|
Preferred stock, $1.25 par value per share; 500,000 shares authorized; no shares issued or outstanding
|
0
|
|
|
0
|
|
||
|
Common stock, no par value—$0.05205 stated value per share 50,000,000 shares authorized; 8,357,941 and 8,320,479 shares issued; 8,289,739 and 8,272,591 shares outstanding
|
437
|
|
|
435
|
|
||
|
Additional paid - in capital
|
124,935
|
|
|
124,317
|
|
||
|
Retained earnings
|
10,483
|
|
|
7,939
|
|
||
|
Accumulated other comprehensive income
|
5,136
|
|
|
1,199
|
|
||
|
Treasury stock—common, 68,202 and 47,888 shares, at cost
|
(1,196
|
)
|
|
(829
|
)
|
||
|
Total shareholders’ equity
|
139,795
|
|
|
133,061
|
|
||
|
Total liabilities and shareholders’ equity
|
$
|
1,354,154
|
|
|
$
|
1,292,816
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
(Dollars in thousands, except per share data)
|
September 30,
2016 |
|
September 30,
2015 |
|
September 30,
2016 |
|
September 30,
2015 |
||||||||
|
Interest and dividend income
|
|
|
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
$
|
8,631
|
|
|
$
|
7,912
|
|
|
$
|
25,006
|
|
|
$
|
22,988
|
|
|
Interest and dividends on investment securities
|
|
|
|
|
|
|
|
||||||||
|
Taxable
|
1,544
|
|
|
1,532
|
|
|
4,376
|
|
|
5,012
|
|
||||
|
Tax-exempt
|
437
|
|
|
420
|
|
|
1,319
|
|
|
617
|
|
||||
|
Short-term investments
|
42
|
|
|
21
|
|
|
186
|
|
|
64
|
|
||||
|
Total interest and dividend income
|
10,654
|
|
|
9,885
|
|
|
30,887
|
|
|
28,681
|
|
||||
|
Interest expense
|
|
|
|
|
|
|
|
||||||||
|
Interest on deposits
|
1,295
|
|
|
979
|
|
|
3,625
|
|
|
2,536
|
|
||||
|
Interest on short-term borrowings
|
21
|
|
|
85
|
|
|
112
|
|
|
226
|
|
||||
|
Interest on long-term debt
|
104
|
|
|
108
|
|
|
315
|
|
|
293
|
|
||||
|
Total interest expense
|
1,420
|
|
|
1,172
|
|
|
4,052
|
|
|
3,055
|
|
||||
|
Net interest income
|
9,234
|
|
|
8,713
|
|
|
26,835
|
|
|
25,626
|
|
||||
|
Provision for loan losses
|
250
|
|
|
(603
|
)
|
|
250
|
|
|
(603
|
)
|
||||
|
Net interest income after provision for loan losses
|
8,984
|
|
|
9,316
|
|
|
26,585
|
|
|
26,229
|
|
||||
|
Noninterest income
|
|
|
|
|
|
|
|
||||||||
|
Service charges on deposit accounts
|
1,370
|
|
|
1,381
|
|
|
4,045
|
|
|
3,873
|
|
||||
|
Other service charges, commissions and fees
|
188
|
|
|
586
|
|
|
637
|
|
|
1,024
|
|
||||
|
Trust department income
|
1,247
|
|
|
1,074
|
|
|
3,771
|
|
|
3,519
|
|
||||
|
Brokerage income
|
459
|
|
|
551
|
|
|
1,485
|
|
|
1,536
|
|
||||
|
Mortgage banking activities
|
1,012
|
|
|
837
|
|
|
2,381
|
|
|
2,150
|
|
||||
|
Earnings on life insurance
|
272
|
|
|
269
|
|
|
810
|
|
|
731
|
|
||||
|
Other income
|
20
|
|
|
104
|
|
|
221
|
|
|
338
|
|
||||
|
Investment securities gains
|
0
|
|
|
29
|
|
|
1,420
|
|
|
1,911
|
|
||||
|
Total noninterest income
|
4,568
|
|
|
4,831
|
|
|
14,770
|
|
|
15,082
|
|
||||
|
Noninterest expenses
|
|
|
|
|
|
|
|
||||||||
|
Salaries and employee benefits
|
6,823
|
|
|
6,051
|
|
|
19,318
|
|
|
18,109
|
|
||||
|
Occupancy expense
|
683
|
|
|
529
|
|
|
1,801
|
|
|
1,715
|
|
||||
|
Furniture and equipment
|
782
|
|
|
759
|
|
|
2,316
|
|
|
2,265
|
|
||||
|
Data processing
|
532
|
|
|
536
|
|
|
1,686
|
|
|
1,573
|
|
||||
|
Telephone and communication
|
206
|
|
|
168
|
|
|
572
|
|
|
529
|
|
||||
|
Automated teller and interchange fees
|
157
|
|
|
204
|
|
|
555
|
|
|
625
|
|
||||
|
Advertising and bank promotions
|
433
|
|
|
471
|
|
|
1,244
|
|
|
1,040
|
|
||||
|
FDIC insurance
|
143
|
|
|
201
|
|
|
598
|
|
|
631
|
|
||||
|
Legal fees
|
298
|
|
|
427
|
|
|
704
|
|
|
1,116
|
|
||||
|
Other professional services
|
287
|
|
|
308
|
|
|
971
|
|
|
951
|
|
||||
|
Directors compensation
|
242
|
|
|
204
|
|
|
730
|
|
|
531
|
|
||||
|
Collection and problem loan
|
39
|
|
|
108
|
|
|
187
|
|
|
306
|
|
||||
|
Real estate owned expenses
|
94
|
|
|
42
|
|
|
195
|
|
|
116
|
|
||||
|
Taxes other than income
|
186
|
|
|
239
|
|
|
594
|
|
|
691
|
|
||||
|
Intangible asset amortization
|
10
|
|
|
51
|
|
|
85
|
|
|
156
|
|
||||
|
Regulatory settlement
|
0
|
|
|
0
|
|
|
1,000
|
|
|
0
|
|
||||
|
Other operating expenses
|
1,070
|
|
|
926
|
|
|
3,108
|
|
|
3,034
|
|
||||
|
Total noninterest expenses
|
11,985
|
|
|
11,224
|
|
|
35,664
|
|
|
33,388
|
|
||||
|
Income before income taxes
|
1,567
|
|
|
2,923
|
|
|
5,691
|
|
|
7,923
|
|
||||
|
Income tax expense
|
125
|
|
|
462
|
|
|
991
|
|
|
1,498
|
|
||||
|
Net income
|
$
|
1,442
|
|
|
$
|
2,461
|
|
|
$
|
4,700
|
|
|
$
|
6,425
|
|
|
Per share information:
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share
|
$
|
0.18
|
|
|
$
|
0.30
|
|
|
$
|
0.58
|
|
|
$
|
0.79
|
|
|
Diluted earnings per share
|
0.18
|
|
|
0.30
|
|
|
0.58
|
|
|
0.79
|
|
||||
|
Dividends per share
|
0.09
|
|
|
0.07
|
|
|
0.26
|
|
|
0.14
|
|
||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
(Dollars in thousands)
|
September 30,
2016 |
|
September 30,
2015 |
|
September 30,
2016 |
|
September 30,
2015 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
1,442
|
|
|
$
|
2,461
|
|
|
$
|
4,700
|
|
|
$
|
6,425
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gains (losses) on securities available for sale arising during the period
|
(3,635
|
)
|
|
3,816
|
|
|
7,357
|
|
|
4,421
|
|
||||
|
Reclassification adjustment for gains realized in net income
|
0
|
|
|
(29
|
)
|
|
(1,420
|
)
|
|
(1,911
|
)
|
||||
|
Net unrealized gains (losses)
|
(3,635
|
)
|
|
3,787
|
|
|
5,937
|
|
|
2,510
|
|
||||
|
Tax effect
|
1,350
|
|
|
(1,325
|
)
|
|
(2,000
|
)
|
|
(879
|
)
|
||||
|
Total other comprehensive income (loss), net of tax and reclassification adjustments
|
(2,285
|
)
|
|
2,462
|
|
|
3,937
|
|
|
1,631
|
|
||||
|
Total comprehensive income (loss)
|
$
|
(843
|
)
|
|
$
|
4,923
|
|
|
$
|
8,637
|
|
|
$
|
8,056
|
|
|
|
Nine Months Ended September 30, 2016 and 2015
|
||||||||||||||||||||||
|
(Dollars in thousands, except per share data)
|
Common
Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income
|
|
Treasury
Stock
|
|
Total
Shareholders’
Equity
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance, January 1, 2015
|
$
|
430
|
|
|
$
|
123,392
|
|
|
$
|
1,887
|
|
|
$
|
1,576
|
|
|
$
|
(20
|
)
|
|
$
|
127,265
|
|
|
Net income
|
0
|
|
|
0
|
|
|
6,425
|
|
|
0
|
|
|
0
|
|
|
6,425
|
|
||||||
|
Total other comprehensive income, net of taxes
|
0
|
|
|
0
|
|
|
0
|
|
|
1,631
|
|
|
0
|
|
|
1,631
|
|
||||||
|
Cash dividends ($0.14 per share)
|
0
|
|
|
0
|
|
|
(1,161
|
)
|
|
0
|
|
|
0
|
|
|
(1,161
|
)
|
||||||
|
Stock-based compensation plans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Issuance of stock (52,686 shares), including compensation expense of $525
|
5
|
|
|
620
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
625
|
|
||||||
|
Issuance of stock through dividend reinvestment plan (5,239 shares)
|
0
|
|
|
90
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
90
|
|
||||||
|
Acquisition of treasury stock (8,813 shares)
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
(147
|
)
|
|
(147
|
)
|
||||||
|
Balance, September 30, 2015
|
$
|
435
|
|
|
$
|
124,102
|
|
|
$
|
7,151
|
|
|
$
|
3,207
|
|
|
$
|
(167
|
)
|
|
$
|
134,728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance, January 1, 2016
|
$
|
435
|
|
|
$
|
124,317
|
|
|
$
|
7,939
|
|
|
$
|
1,199
|
|
|
$
|
(829
|
)
|
|
$
|
133,061
|
|
|
Net income
|
0
|
|
|
0
|
|
|
4,700
|
|
|
0
|
|
|
0
|
|
|
4,700
|
|
||||||
|
Total other comprehensive income, net of taxes
|
0
|
|
|
0
|
|
|
0
|
|
|
3,937
|
|
|
0
|
|
|
3,937
|
|
||||||
|
Cash dividends ($0.26 per share)
|
0
|
|
|
0
|
|
|
(2,156
|
)
|
|
0
|
|
|
0
|
|
|
(2,156
|
)
|
||||||
|
Stock-based compensation plans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Issuance of stock (37,462 shares), including compensation expense of $762
|
2
|
|
|
760
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
762
|
|
||||||
|
Issuance of treasury stock (15,334 shares), including compensation expense of $16
|
0
|
|
|
(142
|
)
|
|
0
|
|
|
0
|
|
|
264
|
|
|
122
|
|
||||||
|
Acquisition of treasury stock (35,648 shares)
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
(631
|
)
|
|
(631
|
)
|
||||||
|
Balance, September 30, 2016
|
$
|
437
|
|
|
$
|
124,935
|
|
|
$
|
10,483
|
|
|
$
|
5,136
|
|
|
$
|
(1,196
|
)
|
|
$
|
139,795
|
|
|
|
Nine Months Ended
|
||||||
|
(Dollars in thousands)
|
September 30,
2016 |
|
September 30,
2015 |
||||
|
Cash flows from operating activities
|
|
|
|
||||
|
Net income
|
$
|
4,700
|
|
|
$
|
6,425
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Amortization of premiums on securities available for sale
|
3,856
|
|
|
4,613
|
|
||
|
Depreciation and amortization
|
2,180
|
|
|
2,161
|
|
||
|
Provision for loan losses
|
250
|
|
|
(603
|
)
|
||
|
Stock-based compensation
|
778
|
|
|
525
|
|
||
|
Gain on sales of loans originated for sale
|
(2,197
|
)
|
|
(1,814
|
)
|
||
|
Mortgage loans originated for sale
|
(81,911
|
)
|
|
(66,140
|
)
|
||
|
Proceeds from sales of loans originated for sale
|
85,585
|
|
|
66,640
|
|
||
|
Net gain on disposal of other real estate owned
|
(88
|
)
|
|
(205
|
)
|
||
|
Writedown of other real estate owned
|
152
|
|
|
21
|
|
||
|
Net loss on disposal of premises and equipment
|
46
|
|
|
0
|
|
||
|
Deferred income taxes
|
(206
|
)
|
|
1,554
|
|
||
|
Investment securities gains
|
(1,420
|
)
|
|
(1,911
|
)
|
||
|
Earnings on cash surrender value of life insurance
|
(810
|
)
|
|
(731
|
)
|
||
|
Decrease (increase) in accrued interest receivable
|
155
|
|
|
(440
|
)
|
||
|
Increase (decrease) in accrued interest payable and other liabilities
|
(9
|
)
|
|
308
|
|
||
|
Other, net
|
(720
|
)
|
|
(2,200
|
)
|
||
|
Net cash provided by operating activities
|
10,341
|
|
|
8,203
|
|
||
|
Cash flows from investing activities
|
|
|
|
||||
|
Proceeds from sales of available for sale securities
|
64,742
|
|
|
65,598
|
|
||
|
Maturities, repayments and calls of available for sale securities
|
21,167
|
|
|
25,427
|
|
||
|
Purchases of available for sale securities
|
(63,185
|
)
|
|
(109,268
|
)
|
||
|
Net redemptions of restricted investments in bank stocks
|
2,105
|
|
|
1,244
|
|
||
|
Net increase in loans
|
(65,927
|
)
|
|
(59,740
|
)
|
||
|
Purchases of bank premises and equipment
|
(12,412
|
)
|
|
(1,169
|
)
|
||
|
Improvements to other real estate owned
|
(39
|
)
|
|
0
|
|
||
|
Proceeds from disposal of other real estate owned
|
577
|
|
|
1,310
|
|
||
|
Purchases of bank owned life insurance
|
0
|
|
|
(3,750
|
)
|
||
|
Net cash used in investing activities
|
(52,972
|
)
|
|
(80,348
|
)
|
||
|
Cash flows from financing activities
|
|
|
|
||||
|
Net increase in deposits
|
101,165
|
|
|
98,274
|
|
||
|
Net (decrease) increase in short term borrowings
|
(46,304
|
)
|
|
(31,911
|
)
|
||
|
Proceeds from long-term debt
|
0
|
|
|
20,000
|
|
||
|
Payments on long-term debt
|
(248
|
)
|
|
(10,237
|
)
|
||
|
Dividends paid
|
(2,156
|
)
|
|
(1,161
|
)
|
||
|
Net proceeds from issuance of common stock
|
0
|
|
|
190
|
|
||
|
Acquisition of treasury stock
|
(631
|
)
|
|
(147
|
)
|
||
|
Issuance of treasury stock
|
106
|
|
|
0
|
|
||
|
Net cash provided by financing activities
|
51,932
|
|
|
75,008
|
|
||
|
Net increase in cash and cash equivalents
|
9,301
|
|
|
2,863
|
|
||
|
Cash and cash equivalents at beginning of period
|
28,340
|
|
|
31,409
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
37,641
|
|
|
$
|
34,272
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
4,068
|
|
|
$
|
3,009
|
|
|
Income taxes
|
900
|
|
|
0
|
|
||
|
Supplemental schedule of noncash investing activities:
|
|
|
|
||||
|
Other real estate acquired in settlement of loans
|
$
|
611
|
|
|
$
|
1,216
|
|
|
(Dollars in thousands)
|
Amortized Cost
|
|
Gross Unrealized
Gains
|
|
Gross Unrealized
Losses
|
|
Fair Value
|
||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government Agencies
|
$
|
41,748
|
|
|
$
|
203
|
|
|
$
|
82
|
|
|
$
|
41,869
|
|
|
States and political subdivisions
|
123,698
|
|
|
6,903
|
|
|
202
|
|
|
130,399
|
|
||||
|
U.S. Government Sponsored Enterprises (GSE) residential mortgage-backed securities
|
121,489
|
|
|
2,392
|
|
|
0
|
|
|
123,881
|
|
||||
|
GSE residential collateralized mortgage obligations (CMOs)
|
74,106
|
|
|
378
|
|
|
1,786
|
|
|
72,698
|
|
||||
|
Private label CMOs
|
6,029
|
|
|
0
|
|
|
52
|
|
|
5,977
|
|
||||
|
Total debt securities
|
367,070
|
|
|
9,876
|
|
|
2,122
|
|
|
374,824
|
|
||||
|
Equity securities
|
50
|
|
|
28
|
|
|
0
|
|
|
78
|
|
||||
|
Totals
|
$
|
367,120
|
|
|
$
|
9,904
|
|
|
$
|
2,122
|
|
|
$
|
374,902
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government Agencies
|
$
|
47,209
|
|
|
$
|
200
|
|
|
$
|
182
|
|
|
$
|
47,227
|
|
|
States and political subdivisions
|
124,421
|
|
|
2,483
|
|
|
943
|
|
|
125,961
|
|
||||
|
GSE residential mortgage-backed securities
|
132,389
|
|
|
229
|
|
|
269
|
|
|
132,349
|
|
||||
|
GSE residential CMOs
|
15,668
|
|
|
215
|
|
|
40
|
|
|
15,843
|
|
||||
|
GSE commercial CMOs
|
63,598
|
|
|
735
|
|
|
563
|
|
|
63,770
|
|
||||
|
Private label CMOs
|
8,944
|
|
|
0
|
|
|
43
|
|
|
8,901
|
|
||||
|
Total debt securities
|
392,229
|
|
|
3,862
|
|
|
2,040
|
|
|
394,051
|
|
||||
|
Equity securities
|
50
|
|
|
23
|
|
|
0
|
|
|
73
|
|
||||
|
Totals
|
$
|
392,279
|
|
|
$
|
3,885
|
|
|
$
|
2,040
|
|
|
$
|
394,124
|
|
|
|
Less Than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
(Dollars in thousands)
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Government Agencies
|
$
|
5,875
|
|
|
$
|
12
|
|
|
$
|
14,233
|
|
|
$
|
70
|
|
|
$
|
20,108
|
|
|
$
|
82
|
|
|
States and political subdivisions
|
0
|
|
|
0
|
|
|
5,452
|
|
|
202
|
|
|
5,452
|
|
|
202
|
|
||||||
|
GSE residential collateralized mortgage obligations (CMOs)
|
63,107
|
|
|
1,779
|
|
|
712
|
|
|
7
|
|
|
63,819
|
|
|
1,786
|
|
||||||
|
Private label CMOs
|
5,976
|
|
|
52
|
|
|
0
|
|
|
0
|
|
|
5,976
|
|
|
52
|
|
||||||
|
Total temporarily impaired securities
|
$
|
74,958
|
|
|
$
|
1,843
|
|
|
$
|
20,397
|
|
|
$
|
279
|
|
|
$
|
95,355
|
|
|
$
|
2,122
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Government Agencies
|
$
|
27,640
|
|
|
$
|
182
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
27,640
|
|
|
$
|
182
|
|
|
States and political subdivisions
|
30,252
|
|
|
373
|
|
|
14,139
|
|
|
570
|
|
|
44,391
|
|
|
943
|
|
||||||
|
GSE residential mortgage-backed securities
|
82,911
|
|
|
269
|
|
|
0
|
|
|
0
|
|
|
82,911
|
|
|
269
|
|
||||||
|
GSE residential CMOs
|
0
|
|
|
0
|
|
|
4,237
|
|
|
40
|
|
|
4,237
|
|
|
40
|
|
||||||
|
GSE commercial CMOs
|
33,606
|
|
|
563
|
|
|
0
|
|
|
0
|
|
|
33,606
|
|
|
563
|
|
||||||
|
Private label CMOs
|
8,901
|
|
|
43
|
|
|
0
|
|
|
0
|
|
|
8,901
|
|
|
43
|
|
||||||
|
Total temporarily impaired securities
|
$
|
183,310
|
|
|
$
|
1,430
|
|
|
$
|
18,376
|
|
|
$
|
610
|
|
|
$
|
201,686
|
|
|
$
|
2,040
|
|
|
|
Available for Sale
|
||||||
|
(Dollars in thousands)
|
Amortized Cost
|
|
Fair Value
|
||||
|
|
|
|
|
||||
|
Due in one year or less
|
$
|
0
|
|
|
$
|
0
|
|
|
Due after one year through five years
|
3,210
|
|
|
3,358
|
|
||
|
Due after five years through ten years
|
71,653
|
|
|
75,769
|
|
||
|
Due after ten years
|
90,583
|
|
|
93,141
|
|
||
|
Mortgage-backed securities and collateralized mortgage obligations
|
201,624
|
|
|
202,556
|
|
||
|
Total debt securities
|
367,070
|
|
|
374,824
|
|
||
|
Equity securities
|
50
|
|
|
78
|
|
||
|
|
$
|
367,120
|
|
|
$
|
374,902
|
|
|
(Dollars in thousands)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Commercial real estate:
|
|
|
|
||||
|
Owner-occupied
|
$
|
111,437
|
|
|
$
|
103,578
|
|
|
Non-owner occupied
|
192,449
|
|
|
145,401
|
|
||
|
Multi-family
|
39,394
|
|
|
35,109
|
|
||
|
Non-owner occupied residential
|
56,759
|
|
|
54,175
|
|
||
|
Acquisition and development:
|
|
|
|
||||
|
1-4 family residential construction
|
6,379
|
|
|
9,364
|
|
||
|
Commercial and land development
|
28,030
|
|
|
41,339
|
|
||
|
Commercial and industrial
|
87,492
|
|
|
73,625
|
|
||
|
Municipal
|
54,241
|
|
|
57,511
|
|
||
|
Residential mortgage:
|
|
|
|
||||
|
First lien
|
134,498
|
|
|
126,022
|
|
||
|
Home equity - term
|
14,896
|
|
|
17,337
|
|
||
|
Home equity - lines of credit
|
114,274
|
|
|
110,731
|
|
||
|
Installment and other loans
|
7,212
|
|
|
7,521
|
|
||
|
|
$
|
847,061
|
|
|
$
|
781,713
|
|
|
(Dollars in thousands)
|
Pass
|
|
Special Mention
|
|
Non-Impaired Substandard
|
|
Impaired - Substandard
|
|
Doubtful
|
|
Total
|
||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner-occupied
|
$
|
99,563
|
|
|
$
|
8,318
|
|
|
$
|
2,077
|
|
|
$
|
1,479
|
|
|
$
|
0
|
|
|
$
|
111,437
|
|
|
Non-owner occupied
|
168,158
|
|
|
12,261
|
|
|
5,127
|
|
|
6,253
|
|
|
650
|
|
|
192,449
|
|
||||||
|
Multi-family
|
37,108
|
|
|
1,284
|
|
|
795
|
|
|
207
|
|
|
0
|
|
|
39,394
|
|
||||||
|
Non-owner occupied residential
|
53,777
|
|
|
1,308
|
|
|
1,167
|
|
|
507
|
|
|
0
|
|
|
56,759
|
|
||||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
1-4 family residential construction
|
5,859
|
|
|
364
|
|
|
156
|
|
|
0
|
|
|
0
|
|
|
6,379
|
|
||||||
|
Commercial and land development
|
27,371
|
|
|
11
|
|
|
646
|
|
|
2
|
|
|
0
|
|
|
28,030
|
|
||||||
|
Commercial and industrial
|
86,184
|
|
|
711
|
|
|
34
|
|
|
339
|
|
|
224
|
|
|
87,492
|
|
||||||
|
Municipal
|
54,241
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
54,241
|
|
||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First lien
|
130,139
|
|
|
0
|
|
|
0
|
|
|
4,359
|
|
|
0
|
|
|
134,498
|
|
||||||
|
Home equity - term
|
14,802
|
|
|
0
|
|
|
0
|
|
|
94
|
|
|
0
|
|
|
14,896
|
|
||||||
|
Home equity - lines of credit
|
113,704
|
|
|
188
|
|
|
52
|
|
|
330
|
|
|
0
|
|
|
114,274
|
|
||||||
|
Installment and other loans
|
7,203
|
|
|
0
|
|
|
0
|
|
|
9
|
|
|
0
|
|
|
7,212
|
|
||||||
|
|
$
|
798,109
|
|
|
$
|
24,445
|
|
|
$
|
10,054
|
|
|
$
|
13,579
|
|
|
$
|
874
|
|
|
$
|
847,061
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner-occupied
|
$
|
96,715
|
|
|
$
|
1,124
|
|
|
$
|
3,630
|
|
|
$
|
2,109
|
|
|
$
|
0
|
|
|
$
|
103,578
|
|
|
Non-owner occupied
|
125,043
|
|
|
12,394
|
|
|
108
|
|
|
7,856
|
|
|
0
|
|
|
145,401
|
|
||||||
|
Multi-family
|
31,957
|
|
|
1,779
|
|
|
1,140
|
|
|
233
|
|
|
0
|
|
|
35,109
|
|
||||||
|
Non-owner occupied residential
|
50,601
|
|
|
1,305
|
|
|
1,374
|
|
|
895
|
|
|
0
|
|
|
54,175
|
|
||||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
1-4 family residential construction
|
9,364
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
9,364
|
|
||||||
|
Commercial and land development
|
40,181
|
|
|
219
|
|
|
934
|
|
|
5
|
|
|
0
|
|
|
41,339
|
|
||||||
|
Commercial and industrial
|
70,967
|
|
|
1,380
|
|
|
544
|
|
|
734
|
|
|
0
|
|
|
73,625
|
|
||||||
|
Municipal
|
57,511
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
57,511
|
|
||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First lien
|
121,214
|
|
|
0
|
|
|
0
|
|
|
4,808
|
|
|
0
|
|
|
126,022
|
|
||||||
|
Home equity - term
|
17,234
|
|
|
0
|
|
|
0
|
|
|
103
|
|
|
0
|
|
|
17,337
|
|
||||||
|
Home equity - lines of credit
|
109,731
|
|
|
230
|
|
|
180
|
|
|
590
|
|
|
0
|
|
|
110,731
|
|
||||||
|
Installment and other loans
|
7,504
|
|
|
0
|
|
|
0
|
|
|
17
|
|
|
0
|
|
|
7,521
|
|
||||||
|
|
$
|
738,022
|
|
|
$
|
18,431
|
|
|
$
|
7,910
|
|
|
$
|
17,350
|
|
|
$
|
0
|
|
|
$
|
781,713
|
|
|
•
|
Original appraisal – if the original appraisal provides a strong loan-to-value ratio (generally
70%
or lower) and, after consideration of market conditions and knowledge of the property and area, it is determined by the Credit Administration staff that there has not been a significant deterioration in the collateral value, the original certified appraised value may be used. Discounts as deemed appropriate for selling costs are factored into the appraised value in arriving at fair value.
|
|
•
|
Discounted cash flows – in limited cases, discounted cash flows may be used on projects in which the collateral is liquidated to reduce the borrowings outstanding, and is used to validate collateral values derived from other approaches.
|
|
|
Impaired Loans with a Specific Allowance
|
|
Impaired Loans with No Specific Allowance
|
||||||||||||||||
|
(Dollars in thousands)
|
Recorded
Investment
(Book Balance)
|
|
Unpaid Principal
Balance
(Legal Balance)
|
|
Related
Allowance
|
|
Recorded
Investment
(Book Balance)
|
|
Unpaid Principal
Balance
(Legal Balance)
|
||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Owner-occupied
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
1,479
|
|
|
$
|
2,673
|
|
|
Non-owner occupied
|
6,095
|
|
|
6,428
|
|
|
650
|
|
|
808
|
|
|
1,405
|
|
|||||
|
Multi-family
|
0
|
|
|
0
|
|
|
0
|
|
|
207
|
|
|
372
|
|
|||||
|
Non-owner occupied residential
|
0
|
|
|
0
|
|
|
0
|
|
|
507
|
|
|
755
|
|
|||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and land development
|
0
|
|
|
0
|
|
|
0
|
|
|
2
|
|
|
17
|
|
|||||
|
Commercial and industrial
|
224
|
|
|
227
|
|
|
158
|
|
|
339
|
|
|
392
|
|
|||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
First lien
|
781
|
|
|
781
|
|
|
64
|
|
|
3,578
|
|
|
4,261
|
|
|||||
|
Home equity - term
|
0
|
|
|
0
|
|
|
0
|
|
|
94
|
|
|
104
|
|
|||||
|
Home equity - lines of credit
|
0
|
|
|
0
|
|
|
0
|
|
|
330
|
|
|
432
|
|
|||||
|
Installment and other loans
|
2
|
|
|
3
|
|
|
2
|
|
|
7
|
|
|
34
|
|
|||||
|
|
$
|
7,102
|
|
|
$
|
7,439
|
|
|
$
|
874
|
|
|
$
|
7,351
|
|
|
$
|
10,445
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Owner-occupied
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
2,109
|
|
|
$
|
3,344
|
|
|
Non-owner occupied
|
0
|
|
|
0
|
|
|
0
|
|
|
7,856
|
|
|
8,600
|
|
|||||
|
Multi-family
|
0
|
|
|
0
|
|
|
0
|
|
|
233
|
|
|
385
|
|
|||||
|
Non-owner occupied residential
|
0
|
|
|
0
|
|
|
0
|
|
|
895
|
|
|
1,211
|
|
|||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and land development
|
0
|
|
|
0
|
|
|
0
|
|
|
5
|
|
|
19
|
|
|||||
|
Commercial and industrial
|
0
|
|
|
0
|
|
|
0
|
|
|
734
|
|
|
780
|
|
|||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
First lien
|
1,952
|
|
|
1,984
|
|
|
271
|
|
|
2,856
|
|
|
3,369
|
|
|||||
|
Home equity - term
|
0
|
|
|
0
|
|
|
0
|
|
|
103
|
|
|
110
|
|
|||||
|
Home equity - lines of credit
|
22
|
|
|
23
|
|
|
10
|
|
|
568
|
|
|
688
|
|
|||||
|
Installment and other loans
|
8
|
|
|
9
|
|
|
8
|
|
|
9
|
|
|
35
|
|
|||||
|
|
$
|
1,982
|
|
|
$
|
2,016
|
|
|
$
|
289
|
|
|
$
|
15,368
|
|
|
$
|
18,541
|
|
|
|
Three Months Ended September 30,
|
||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||
|
(Dollars in thousands)
|
Average
Impaired
Balance
|
|
Interest
Income
Recognized
|
|
Average
Impaired
Balance
|
|
Interest
Income
Recognized
|
||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
||||||||
|
Owner-occupied
|
$
|
1,650
|
|
|
$
|
0
|
|
|
$
|
2,336
|
|
|
$
|
0
|
|
|
Non-owner occupied
|
6,979
|
|
|
0
|
|
|
2,900
|
|
|
0
|
|
||||
|
Multi-family
|
212
|
|
|
0
|
|
|
369
|
|
|
0
|
|
||||
|
Non-owner occupied residential
|
525
|
|
|
0
|
|
|
866
|
|
|
0
|
|
||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
||||||||
|
Commercial and land development
|
2
|
|
|
0
|
|
|
224
|
|
|
132
|
|
||||
|
Commercial and industrial
|
494
|
|
|
0
|
|
|
797
|
|
|
0
|
|
||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
||||||||
|
First lien
|
4,366
|
|
|
8
|
|
|
4,280
|
|
|
15
|
|
||||
|
Home equity - term
|
95
|
|
|
0
|
|
|
174
|
|
|
0
|
|
||||
|
Home equity - lines of credit
|
334
|
|
|
0
|
|
|
599
|
|
|
0
|
|
||||
|
Installment and other loans
|
10
|
|
|
0
|
|
|
20
|
|
|
0
|
|
||||
|
|
$
|
14,667
|
|
|
$
|
8
|
|
|
$
|
12,565
|
|
|
$
|
147
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||
|
(Dollars in thousands)
|
Average
Impaired
Balance
|
|
Interest
Income
Recognized
|
|
Average
Impaired
Balance
|
|
Interest
Income
Recognized
|
||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
||||||||
|
Owner-occupied
|
$
|
1,891
|
|
|
$
|
0
|
|
|
$
|
2,749
|
|
|
$
|
0
|
|
|
Non-owner occupied
|
7,334
|
|
|
0
|
|
|
2,120
|
|
|
0
|
|
||||
|
Multi-family
|
221
|
|
|
0
|
|
|
452
|
|
|
0
|
|
||||
|
Non-owner occupied residential
|
700
|
|
|
0
|
|
|
1,055
|
|
|
0
|
|
||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
||||||||
|
Commercial and land development
|
3
|
|
|
0
|
|
|
313
|
|
|
137
|
|
||||
|
Commercial and industrial
|
577
|
|
|
0
|
|
|
1,346
|
|
|
0
|
|
||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
||||||||
|
First lien
|
4,587
|
|
|
25
|
|
|
4,771
|
|
|
33
|
|
||||
|
Home equity - term
|
98
|
|
|
0
|
|
|
139
|
|
|
0
|
|
||||
|
Home equity - lines of credit
|
474
|
|
|
0
|
|
|
562
|
|
|
0
|
|
||||
|
Installment and other loans
|
14
|
|
|
0
|
|
|
23
|
|
|
0
|
|
||||
|
|
$
|
15,899
|
|
|
$
|
25
|
|
|
$
|
13,530
|
|
|
$
|
170
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||
|
(Dollars in thousands)
|
Number of
Contracts
|
|
Recorded
Investment
|
|
Number of
Contracts
|
|
Recorded
Investment
|
||||||
|
Accruing:
|
|
|
|
|
|
|
|
||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
||||||
|
First lien
|
8
|
|
|
$
|
901
|
|
|
8
|
|
|
$
|
793
|
|
|
|
8
|
|
|
901
|
|
|
8
|
|
|
793
|
|
||
|
Nonaccruing:
|
|
|
|
|
|
|
|
||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
||||||
|
Non-owner occupied
|
1
|
|
|
6,095
|
|
|
0
|
|
|
0
|
|
||
|
Residential mortgage:
|
|
|
|
|
|
|
|
||||||
|
First lien
|
12
|
|
|
1,057
|
|
|
12
|
|
|
1,153
|
|
||
|
Installment and other loans
|
1
|
|
|
7
|
|
|
1
|
|
|
10
|
|
||
|
|
14
|
|
|
7,159
|
|
|
13
|
|
|
1,163
|
|
||
|
|
22
|
|
|
$
|
8,060
|
|
|
21
|
|
|
$
|
1,956
|
|
|
|
2016
|
|
2015
|
||||||||||||||||||
|
(Dollars in thousands)
|
Number of
Contracts
|
|
Pre-
Modification
Recorded
Investment
|
|
Post
Modification
Recorded
Investment
|
|
Number of
Contracts
|
|
Pre-
Modification
Recorded
Investment
|
|
Post
Modification
Recorded
Investment
|
||||||||||
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-owner occupied
|
1
|
|
|
$
|
6,095
|
|
|
$
|
6,095
|
|
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
|
1
|
|
|
$
|
6,095
|
|
|
$
|
6,095
|
|
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-owner occupied
|
1
|
|
|
$
|
6,095
|
|
|
$
|
6,095
|
|
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
First lien
|
1
|
|
|
257
|
|
|
257
|
|
|
1
|
|
|
59
|
|
|
0
|
|
||||
|
|
2
|
|
|
$
|
6,352
|
|
|
$
|
6,352
|
|
|
1
|
|
|
$
|
59
|
|
|
$
|
0
|
|
|
|
2016
|
|
2015
|
||||||||||
|
(Dollars in thousands)
|
Number of
Contracts
|
|
Recorded
Investment
|
|
Number of
Contracts
|
|
Recorded
Investment
|
||||||
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
||||||
|
First lien
|
0
|
|
|
$
|
0
|
|
|
0
|
|
|
$
|
0
|
|
|
|
0
|
|
|
$
|
0
|
|
|
0
|
|
|
$
|
0
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
||||||
|
First lien
|
0
|
|
|
$
|
0
|
|
|
4
|
|
|
$
|
308
|
|
|
|
0
|
|
|
$
|
0
|
|
|
4
|
|
|
$
|
308
|
|
|
|
|
|
Days Past Due
|
|
|
|
|
|
|
||||||||||||||||||
|
(Dollars in thousands)
|
Current
|
|
30-59
|
|
60-89
|
|
90+
(still accruing)
|
|
Total
Past Due
|
|
Non-
Accrual
|
|
Total
Loans
|
||||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Owner-occupied
|
$
|
109,958
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
1,479
|
|
|
$
|
111,437
|
|
|
Non-owner occupied
|
185,546
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
6,903
|
|
|
192,449
|
|
|||||||
|
Multi-family
|
39,187
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
207
|
|
|
39,394
|
|
|||||||
|
Non-owner occupied residential
|
56,252
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
507
|
|
|
56,759
|
|
|||||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
1-4 family residential construction
|
6,379
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
6,379
|
|
|||||||
|
Commercial and land development
|
28,028
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
2
|
|
|
28,030
|
|
|||||||
|
Commercial and industrial
|
86,828
|
|
|
100
|
|
|
0
|
|
|
0
|
|
|
100
|
|
|
564
|
|
|
87,492
|
|
|||||||
|
Municipal
|
54,241
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
54,241
|
|
|||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
First lien
|
130,243
|
|
|
345
|
|
|
453
|
|
|
0
|
|
|
798
|
|
|
3,457
|
|
|
134,498
|
|
|||||||
|
Home equity - term
|
14,772
|
|
|
21
|
|
|
9
|
|
|
0
|
|
|
30
|
|
|
94
|
|
|
14,896
|
|
|||||||
|
Home equity - lines of credit
|
113,448
|
|
|
382
|
|
|
75
|
|
|
39
|
|
|
496
|
|
|
330
|
|
|
114,274
|
|
|||||||
|
Installment and other loans
|
7,187
|
|
|
7
|
|
|
9
|
|
|
0
|
|
|
16
|
|
|
9
|
|
|
7,212
|
|
|||||||
|
|
$
|
832,069
|
|
|
$
|
855
|
|
|
$
|
546
|
|
|
$
|
39
|
|
|
$
|
1,440
|
|
|
$
|
13,552
|
|
|
$
|
847,061
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Owner-occupied
|
$
|
101,395
|
|
|
$
|
74
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
74
|
|
|
$
|
2,109
|
|
|
$
|
103,578
|
|
|
Non-owner occupied
|
137,545
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
7,856
|
|
|
145,401
|
|
|||||||
|
Multi-family
|
34,876
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
233
|
|
|
35,109
|
|
|||||||
|
Non-owner occupied residential
|
53,280
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
895
|
|
|
54,175
|
|
|||||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
1-4 family residential construction
|
9,364
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
9,364
|
|
|||||||
|
Commercial and land development
|
41,236
|
|
|
0
|
|
|
98
|
|
|
0
|
|
|
98
|
|
|
5
|
|
|
41,339
|
|
|||||||
|
Commercial and industrial
|
72,846
|
|
|
24
|
|
|
21
|
|
|
0
|
|
|
45
|
|
|
734
|
|
|
73,625
|
|
|||||||
|
Municipal
|
57,511
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
57,511
|
|
|||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
First lien
|
120,119
|
|
|
1,844
|
|
|
44
|
|
|
0
|
|
|
1,888
|
|
|
4,015
|
|
|
126,022
|
|
|||||||
|
Home equity - term
|
17,200
|
|
|
34
|
|
|
0
|
|
|
0
|
|
|
34
|
|
|
103
|
|
|
17,337
|
|
|||||||
|
Home equity - lines of credit
|
109,740
|
|
|
286
|
|
|
91
|
|
|
24
|
|
|
401
|
|
|
590
|
|
|
110,731
|
|
|||||||
|
Installment and other loans
|
7,488
|
|
|
16
|
|
|
0
|
|
|
0
|
|
|
16
|
|
|
17
|
|
|
7,521
|
|
|||||||
|
|
$
|
762,600
|
|
|
$
|
2,278
|
|
|
$
|
254
|
|
|
$
|
24
|
|
|
$
|
2,556
|
|
|
$
|
16,557
|
|
|
$
|
781,713
|
|
|
|
Commercial
|
|
Consumer
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Commercial
Real Estate
|
|
Acquisition
and
Development
|
|
Commercial
and
Industrial
|
|
Municipal
|
|
Total
|
|
Residential
Mortgage
|
|
Installment
and Other
|
|
Total
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance, beginning of period
|
$
|
8,133
|
|
|
$
|
587
|
|
|
$
|
1,148
|
|
|
$
|
61
|
|
|
$
|
9,929
|
|
|
$
|
2,706
|
|
|
$
|
180
|
|
|
$
|
2,886
|
|
|
$
|
625
|
|
|
$
|
13,440
|
|
|
Provision for loan losses
|
215
|
|
|
89
|
|
|
76
|
|
|
(7
|
)
|
|
373
|
|
|
(119
|
)
|
|
(3
|
)
|
|
(122
|
)
|
|
(1
|
)
|
|
250
|
|
||||||||||
|
Charge-offs
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
(57
|
)
|
|
(47
|
)
|
|
(104
|
)
|
|
0
|
|
|
(104
|
)
|
||||||||||
|
Recoveries
|
124
|
|
|
0
|
|
|
2
|
|
|
0
|
|
|
126
|
|
|
96
|
|
|
42
|
|
|
138
|
|
|
0
|
|
|
264
|
|
||||||||||
|
Balance, end of period
|
$
|
8,472
|
|
|
$
|
676
|
|
|
$
|
1,226
|
|
|
$
|
54
|
|
|
$
|
10,428
|
|
|
$
|
2,626
|
|
|
$
|
172
|
|
|
$
|
2,798
|
|
|
$
|
624
|
|
|
$
|
13,850
|
|
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance, beginning of period
|
$
|
8,132
|
|
|
$
|
720
|
|
|
$
|
844
|
|
|
$
|
119
|
|
|
$
|
9,815
|
|
|
$
|
2,918
|
|
|
$
|
182
|
|
|
$
|
3,100
|
|
|
$
|
937
|
|
|
$
|
13,852
|
|
|
Provision for loan losses
|
9
|
|
|
(684
|
)
|
|
151
|
|
|
(2
|
)
|
|
(526
|
)
|
|
(54
|
)
|
|
8
|
|
|
(46
|
)
|
|
(31
|
)
|
|
(603
|
)
|
||||||||||
|
Charge-offs
|
(170
|
)
|
|
0
|
|
|
(27
|
)
|
|
0
|
|
|
(197
|
)
|
|
(222
|
)
|
|
(18
|
)
|
|
(240
|
)
|
|
0
|
|
|
(437
|
)
|
||||||||||
|
Recoveries
|
64
|
|
|
604
|
|
|
17
|
|
|
0
|
|
|
685
|
|
|
34
|
|
|
6
|
|
|
40
|
|
|
0
|
|
|
725
|
|
||||||||||
|
Balance, end of period
|
$
|
8,035
|
|
|
$
|
640
|
|
|
$
|
985
|
|
|
$
|
117
|
|
|
$
|
9,777
|
|
|
$
|
2,676
|
|
|
$
|
178
|
|
|
$
|
2,854
|
|
|
$
|
906
|
|
|
$
|
13,537
|
|
|
|
Commercial
|
|
Consumer
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Commercial
Real Estate
|
|
Acquisition
and
Development
|
|
Commercial
and
Industrial
|
|
Municipal
|
|
Total
|
|
Residential
Mortgage
|
|
Installment
and Other
|
|
Total
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance, beginning of period
|
$
|
7,883
|
|
|
$
|
850
|
|
|
$
|
1,012
|
|
|
$
|
58
|
|
|
$
|
9,803
|
|
|
$
|
2,870
|
|
|
$
|
121
|
|
|
$
|
2,991
|
|
|
$
|
774
|
|
|
$
|
13,568
|
|
|
Provision for loan losses
|
236
|
|
|
(174
|
)
|
|
225
|
|
|
(4
|
)
|
|
283
|
|
|
(8
|
)
|
|
125
|
|
|
117
|
|
|
(150
|
)
|
|
250
|
|
||||||||||
|
Charge-offs
|
(26
|
)
|
|
0
|
|
|
(21
|
)
|
|
0
|
|
|
(47
|
)
|
|
(381
|
)
|
|
(159
|
)
|
|
(540
|
)
|
|
0
|
|
|
(587
|
)
|
||||||||||
|
Recoveries
|
379
|
|
|
0
|
|
|
10
|
|
|
0
|
|
|
389
|
|
|
145
|
|
|
85
|
|
|
230
|
|
|
0
|
|
|
619
|
|
||||||||||
|
Balance, end of period
|
$
|
8,472
|
|
|
$
|
676
|
|
|
$
|
1,226
|
|
|
$
|
54
|
|
|
$
|
10,428
|
|
|
$
|
2,626
|
|
|
$
|
172
|
|
|
$
|
2,798
|
|
|
$
|
624
|
|
|
$
|
13,850
|
|
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance, beginning of period
|
$
|
9,462
|
|
|
$
|
697
|
|
|
$
|
806
|
|
|
$
|
183
|
|
|
$
|
11,148
|
|
|
$
|
2,262
|
|
|
$
|
119
|
|
|
$
|
2,381
|
|
|
$
|
1,218
|
|
|
$
|
14,747
|
|
|
Provision for loan losses
|
(804
|
)
|
|
(639
|
)
|
|
202
|
|
|
(66
|
)
|
|
(1,307
|
)
|
|
919
|
|
|
97
|
|
|
1,016
|
|
|
(312
|
)
|
|
(603
|
)
|
||||||||||
|
Charge-offs
|
(711
|
)
|
|
(22
|
)
|
|
(77
|
)
|
|
0
|
|
|
(810
|
)
|
|
(574
|
)
|
|
(47
|
)
|
|
(621
|
)
|
|
0
|
|
|
(1,431
|
)
|
||||||||||
|
Recoveries
|
88
|
|
|
604
|
|
|
54
|
|
|
0
|
|
|
746
|
|
|
69
|
|
|
9
|
|
|
78
|
|
|
0
|
|
|
824
|
|
||||||||||
|
Balance, end of period
|
$
|
8,035
|
|
|
$
|
640
|
|
|
$
|
985
|
|
|
$
|
117
|
|
|
$
|
9,777
|
|
|
$
|
2,676
|
|
|
$
|
178
|
|
|
$
|
2,854
|
|
|
$
|
906
|
|
|
$
|
13,537
|
|
|
|
Commercial
|
|
Consumer
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Commercial
Real Estate
|
|
Acquisition
and
Development
|
|
Commercial
and
Industrial
|
|
Municipal
|
|
Total
|
|
Residential
Mortgage
|
|
Installment
and Other
|
|
Total
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Loans allocated by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment
|
$
|
9,096
|
|
|
$
|
2
|
|
|
$
|
563
|
|
|
$
|
0
|
|
|
$
|
9,661
|
|
|
$
|
4,783
|
|
|
$
|
9
|
|
|
$
|
4,792
|
|
|
$
|
0
|
|
|
$
|
14,453
|
|
|
Collectively evaluated for impairment
|
390,943
|
|
|
34,407
|
|
|
86,929
|
|
|
54,241
|
|
|
566,520
|
|
|
258,885
|
|
|
7,203
|
|
|
266,088
|
|
|
0
|
|
|
832,608
|
|
||||||||||
|
|
$
|
400,039
|
|
|
$
|
34,409
|
|
|
$
|
87,492
|
|
|
$
|
54,241
|
|
|
$
|
576,181
|
|
|
$
|
263,668
|
|
|
$
|
7,212
|
|
|
$
|
270,880
|
|
|
$
|
0
|
|
|
$
|
847,061
|
|
|
Allowance for loan losses allocated by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment
|
$
|
650
|
|
|
$
|
0
|
|
|
$
|
158
|
|
|
$
|
0
|
|
|
$
|
808
|
|
|
$
|
64
|
|
|
$
|
2
|
|
|
$
|
66
|
|
|
$
|
0
|
|
|
$
|
874
|
|
|
Collectively evaluated for impairment
|
7,822
|
|
|
676
|
|
|
1,068
|
|
|
54
|
|
|
9,620
|
|
|
2,562
|
|
|
170
|
|
|
2,732
|
|
|
624
|
|
|
12,976
|
|
||||||||||
|
|
$
|
8,472
|
|
|
$
|
676
|
|
|
$
|
1,226
|
|
|
$
|
54
|
|
|
$
|
10,428
|
|
|
$
|
2,626
|
|
|
$
|
172
|
|
|
$
|
2,798
|
|
|
$
|
624
|
|
|
$
|
13,850
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Loans allocated by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment
|
$
|
11,093
|
|
|
$
|
5
|
|
|
$
|
734
|
|
|
$
|
0
|
|
|
$
|
11,832
|
|
|
$
|
5,501
|
|
|
$
|
17
|
|
|
$
|
5,518
|
|
|
$
|
0
|
|
|
$
|
17,350
|
|
|
Collectively evaluated for impairment
|
327,170
|
|
|
50,698
|
|
|
72,891
|
|
|
57,511
|
|
|
508,270
|
|
|
248,589
|
|
|
7,504
|
|
|
256,093
|
|
|
0
|
|
|
764,363
|
|
||||||||||
|
|
$
|
338,263
|
|
|
$
|
50,703
|
|
|
$
|
73,625
|
|
|
$
|
57,511
|
|
|
$
|
520,102
|
|
|
$
|
254,090
|
|
|
$
|
7,521
|
|
|
$
|
261,611
|
|
|
$
|
0
|
|
|
$
|
781,713
|
|
|
Allowance for loan losses allocated by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
281
|
|
|
$
|
8
|
|
|
$
|
289
|
|
|
$
|
0
|
|
|
$
|
289
|
|
|
Collectively evaluated for impairment
|
7,883
|
|
|
850
|
|
|
1,012
|
|
|
58
|
|
|
9,803
|
|
|
2,589
|
|
|
113
|
|
|
2,702
|
|
|
774
|
|
|
13,279
|
|
||||||||||
|
|
$
|
7,883
|
|
|
$
|
850
|
|
|
$
|
1,012
|
|
|
$
|
58
|
|
|
$
|
9,803
|
|
|
$
|
2,870
|
|
|
$
|
121
|
|
|
$
|
2,991
|
|
|
$
|
774
|
|
|
$
|
13,568
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(Dollars in thousands)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Current year provision (benefit):
|
|
|
|
|
|
|
|
||||||||
|
Federal
|
$
|
1,066
|
|
|
$
|
(104
|
)
|
|
$
|
1,192
|
|
|
$
|
(63
|
)
|
|
State
|
8
|
|
|
(1
|
)
|
|
5
|
|
|
7
|
|
||||
|
|
1,074
|
|
|
(105
|
)
|
|
1,197
|
|
|
(56
|
)
|
||||
|
Deferred tax expense (benefit):
|
|
|
|
|
|
|
|
||||||||
|
Federal
|
(948
|
)
|
|
561
|
|
|
(216
|
)
|
|
1,538
|
|
||||
|
State
|
(1
|
)
|
|
6
|
|
|
10
|
|
|
16
|
|
||||
|
|
(949
|
)
|
|
567
|
|
|
(206
|
)
|
|
1,554
|
|
||||
|
Net income tax expense
|
$
|
125
|
|
|
$
|
462
|
|
|
$
|
991
|
|
|
$
|
1,498
|
|
|
(Dollars in thousands)
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Allowance for loan losses
|
$
|
5,059
|
|
|
$
|
5,111
|
|
|
Deferred compensation
|
532
|
|
|
547
|
|
||
|
Retirement plans and salary continuation
|
1,904
|
|
|
1,824
|
|
||
|
Share-based compensation
|
521
|
|
|
343
|
|
||
|
Off balance sheet reserves
|
301
|
|
|
218
|
|
||
|
Nonaccrual loan interest
|
415
|
|
|
246
|
|
||
|
Goodwill
|
99
|
|
|
124
|
|
||
|
Bonus accrual
|
127
|
|
|
359
|
|
||
|
Low income housing credit carryforward
|
1,900
|
|
|
1,652
|
|
||
|
Alternative minimum tax credit carryforward
|
3,648
|
|
|
2,195
|
|
||
|
Charitable contribution carryforward
|
50
|
|
|
211
|
|
||
|
Net operating loss carryforward
|
2,591
|
|
|
4,431
|
|
||
|
Other
|
420
|
|
|
182
|
|
||
|
Total deferred tax assets
|
17,567
|
|
|
17,443
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Depreciation
|
719
|
|
|
815
|
|
||
|
Net unrealized gains on securities available for sale
|
2,646
|
|
|
646
|
|
||
|
Mortgage servicing rights
|
704
|
|
|
669
|
|
||
|
Purchase accounting adjustments
|
320
|
|
|
352
|
|
||
|
Other
|
192
|
|
|
181
|
|
||
|
Total deferred tax liabilities
|
4,581
|
|
|
2,663
|
|
||
|
Net deferred tax asset
|
$
|
12,986
|
|
|
$
|
14,780
|
|
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
|||
|
|
|
|
|
|||
|
Nonvested shares, beginning of year
|
197,381
|
|
|
$
|
16.17
|
|
|
Granted
|
50,045
|
|
|
18.12
|
|
|
|
Forfeited
|
(3,583
|
)
|
|
16.91
|
|
|
|
Vested
|
(12,500
|
)
|
|
15.97
|
|
|
|
Nonvested shares, at period end
|
231,343
|
|
|
$
|
16.59
|
|
|
|
Shares
|
|
Weighted Average Exercise Price
|
|||
|
|
|
|
|
|||
|
Outstanding at beginning of year
|
101,460
|
|
|
$
|
28.72
|
|
|
Forfeited
|
(2,725
|
)
|
|
25.78
|
|
|
|
Expired
|
(18,265
|
)
|
|
35.11
|
|
|
|
Options outstanding and exercisable, at period end
|
80,470
|
|
|
$
|
27.36
|
|
|
Range of Exercise Prices
|
|
Number Outstanding
|
|
Weighted Average Remaining Contractual Life (Years)
|
|
Weighted Average Exercise Price
|
|||
|
|
|
|
|
|
|
|
|||
|
$21.14 - $24.99
|
|
35,099
|
|
|
3.66
|
|
$
|
21.47
|
|
|
$25.00 - $29.99
|
|
2,792
|
|
|
3.50
|
|
25.76
|
|
|
|
$30.00 - $34.99
|
|
35,231
|
|
|
1.18
|
|
31.34
|
|
|
|
$35.00 - $37.59
|
|
7,348
|
|
|
2.81
|
|
37.08
|
|
|
|
$21.14 - $37.59
|
|
80,470
|
|
|
2.49
|
|
$
|
27.36
|
|
|
|
Actual
|
|
Minimum Capital
Requirement
|
|
Minimum to Be Well
Capitalized Under Prompt
Corrective Action Provisions
|
|||||||||||||||
|
(Dollars in thousands)
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
$
|
138,574
|
|
|
14.9
|
%
|
|
$
|
74,381
|
|
|
8.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|
|
Orrstown Bank
|
124,299
|
|
|
13.4
|
%
|
|
74,322
|
|
|
8.0
|
%
|
|
$
|
92,902
|
|
|
10.0
|
%
|
||
|
Tier 1 capital to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
126,876
|
|
|
13.7
|
%
|
|
55,786
|
|
|
6.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
112,610
|
|
|
12.1
|
%
|
|
55,741
|
|
|
6.0
|
%
|
|
74,322
|
|
|
8.0
|
%
|
|||
|
CET1 to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
126,876
|
|
|
13.7
|
%
|
|
41,839
|
|
|
4.5
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
112,610
|
|
|
12.1
|
%
|
|
41,806
|
|
|
4.5
|
%
|
|
60,386
|
|
|
6.5
|
%
|
|||
|
Tier 1 capital to average assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
126,876
|
|
|
9.6
|
%
|
|
52,847
|
|
|
4.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
112,610
|
|
|
8.5
|
%
|
|
52,851
|
|
|
4.0
|
%
|
|
66,064
|
|
|
5.0
|
%
|
|||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
$
|
134,562
|
|
|
15.8
|
%
|
|
$
|
68,078
|
|
|
8.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|
|
Orrstown Bank
|
118,671
|
|
|
14.0
|
%
|
|
68,027
|
|
|
8.0
|
%
|
|
$
|
85,034
|
|
|
10.0
|
%
|
||
|
Tier 1 capital to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
123,825
|
|
|
14.6
|
%
|
|
51,058
|
|
|
6.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
107,942
|
|
|
12.7
|
%
|
|
51,021
|
|
|
6.0
|
%
|
|
68,027
|
|
|
8.0
|
%
|
|||
|
CET1 to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
123,825
|
|
|
14.6
|
%
|
|
38,294
|
|
|
4.5
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
107,942
|
|
|
12.7
|
%
|
|
38,265
|
|
|
4.5
|
%
|
|
55,272
|
|
|
6.5
|
%
|
|||
|
Tier 1 capital to average assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
123,825
|
|
|
9.8
|
%
|
|
50,684
|
|
|
4.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
107,942
|
|
|
8.5
|
%
|
|
50,695
|
|
|
4.0
|
%
|
|
63,368
|
|
|
5.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(Dollars in thousands, except per share data)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
1,442
|
|
|
$
|
2,461
|
|
|
$
|
4,700
|
|
|
$
|
6,425
|
|
|
Weighted average shares outstanding (basic)
|
8,056
|
|
|
8,119
|
|
|
8,060
|
|
|
8,115
|
|
||||
|
Impact of common stock equivalents
|
93
|
|
|
38
|
|
|
82
|
|
|
28
|
|
||||
|
Weighted average shares outstanding (diluted)
|
8,149
|
|
|
8,157
|
|
|
8,142
|
|
|
8,143
|
|
||||
|
Per share information:
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share
|
$
|
0.18
|
|
|
$
|
0.30
|
|
|
$
|
0.58
|
|
|
$
|
0.79
|
|
|
Diluted earnings per share
|
0.18
|
|
|
0.30
|
|
|
0.58
|
|
|
0.79
|
|
||||
|
|
Contract or Notional Amount
|
||||||
|
(Dollars in thousands)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Commitments to fund:
|
|
|
|
||||
|
Revolving, open ended home equity loans
|
$
|
122,959
|
|
|
$
|
110,473
|
|
|
1-4 family residential construction loans
|
10,624
|
|
|
6,153
|
|
||
|
Commercial real estate, construction and land development loans
|
44,765
|
|
|
14,174
|
|
||
|
Commercial, industrial and other loans
|
122,136
|
|
|
84,480
|
|
||
|
Standby letters of credit
|
7,865
|
|
|
6,510
|
|
||
|
(Dollars in Thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Fair
Value
Measurements
|
||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
||||||||
|
Securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government Agencies
|
$
|
0
|
|
|
$
|
41,869
|
|
|
$
|
0
|
|
|
$
|
41,869
|
|
|
States and political subdivisions
|
0
|
|
|
130,399
|
|
|
0
|
|
|
130,399
|
|
||||
|
U.S. Government Sponsored enterprises (GSE) residential mortgage-backed securities
|
0
|
|
|
123,881
|
|
|
0
|
|
|
123,881
|
|
||||
|
GSE residential collateralized mortgage obligations (CMOs)
|
0
|
|
|
72,698
|
|
|
0
|
|
|
72,698
|
|
||||
|
Private label CMOs
|
0
|
|
|
5,977
|
|
|
0
|
|
|
5,977
|
|
||||
|
Total debt securities
|
0
|
|
|
374,824
|
|
|
0
|
|
|
374,824
|
|
||||
|
Equity securities
|
0
|
|
|
78
|
|
|
0
|
|
|
78
|
|
||||
|
Total securities
|
$
|
0
|
|
|
$
|
374,902
|
|
|
$
|
0
|
|
|
$
|
374,902
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
||||||||
|
Securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government Agencies
|
$
|
0
|
|
|
$
|
47,227
|
|
|
$
|
0
|
|
|
$
|
47,227
|
|
|
States and political subdivisions
|
0
|
|
|
125,961
|
|
|
0
|
|
|
125,961
|
|
||||
|
GSE residential mortgage-backed securities
|
0
|
|
|
132,349
|
|
|
0
|
|
|
132,349
|
|
||||
|
GSE residential collateralized mortgage obligations (CMOs)
|
0
|
|
|
15,843
|
|
|
0
|
|
|
15,843
|
|
||||
|
GSE commercial CMOs
|
0
|
|
|
63,770
|
|
|
0
|
|
|
63,770
|
|
||||
|
Private label CMOs
|
0
|
|
|
8,901
|
|
|
0
|
|
|
8,901
|
|
||||
|
Total debt securities
|
0
|
|
|
394,051
|
|
|
0
|
|
|
394,051
|
|
||||
|
Equity securities
|
0
|
|
|
73
|
|
|
0
|
|
|
73
|
|
||||
|
Total securities
|
$
|
0
|
|
|
$
|
394,124
|
|
|
$
|
0
|
|
|
$
|
394,124
|
|
|
(Dollars in thousands)
|
Fair Value
Estimate
|
|
Valuation
Techniques
|
|
Unobservable Input
|
|
Range
|
||
|
September 30, 2016
|
|
|
|
|
|
|
|
||
|
Impaired loans
|
$
|
9,841
|
|
|
Appraisal of
collateral |
|
Management adjustments on appraisals for property type and recent activity
|
|
0% - 68% discount
|
|
|
|
|
|
|
Management adjustments for liquidation expenses
|
|
0% - 41% discount
|
||
|
Foreclosed real estate
|
149
|
|
|
Appraisal of
collateral |
|
Management adjustments on appraisals for property type and recent activity
|
|
15% - 100% discount
|
|
|
|
|
|
|
|
Management adjustments for liquidation expenses
|
|
3% - 6% discount
|
||
|
Mortgage servicing rights
|
2,532
|
|
|
Discounted cash flows
|
|
Weighted average CPR
|
|
12.80%
|
|
|
|
|
|
|
|
Discount rate
|
|
9.55%
|
||
|
December 31, 2015
|
|
|
|
|
|
|
|
||
|
Impaired loans
|
$
|
4,757
|
|
|
Appraisal of
collateral |
|
Management adjustments on appraisals for property type and recent activity
|
|
0% - 70% discount
|
|
|
|
|
|
|
Management adjustments for liquidation expenses
|
|
6% - 44% discount
|
||
|
Foreclosed real estate
|
175
|
|
|
Appraisal of
collateral |
|
Management adjustments on appraisals for property type and recent activity
|
|
10% - 20% discount
|
|
|
|
|
|
|
|
Management adjustments for liquidation expenses
|
|
5% - 6% discount
|
||
|
(Dollars in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
Fair Value
Measurements
|
||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
||||||||
|
Impaired Loans
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
||||||||
|
Owner-occupied
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
823
|
|
|
$
|
823
|
|
|
Non-owner occupied
|
0
|
|
|
0
|
|
|
6,181
|
|
|
6,181
|
|
||||
|
Multi-family
|
0
|
|
|
0
|
|
|
207
|
|
|
207
|
|
||||
|
Non-owner occupied residential
|
0
|
|
|
0
|
|
|
425
|
|
|
425
|
|
||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
||||||||
|
Commercial and land development
|
0
|
|
|
0
|
|
|
2
|
|
|
2
|
|
||||
|
Commercial and industrial
|
0
|
|
|
0
|
|
|
66
|
|
|
66
|
|
||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
||||||||
|
First lien
|
0
|
|
|
0
|
|
|
1,980
|
|
|
1,980
|
|
||||
|
Home equity - lines of credit
|
0
|
|
|
0
|
|
|
150
|
|
|
150
|
|
||||
|
Installment and other loans
|
0
|
|
|
0
|
|
|
7
|
|
|
7
|
|
||||
|
Impaired loans, net
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
9,841
|
|
|
$
|
9,841
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreclosed real estate
|
|
|
|
|
|
|
|
||||||||
|
Residential
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
127
|
|
|
$
|
127
|
|
|
Commercial and land development
|
0
|
|
|
0
|
|
|
22
|
|
|
22
|
|
||||
|
Total foreclosed real estate
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
149
|
|
|
$
|
149
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Mortgage servicing rights
|
$
|
0
|
|
|
$
|
2,532
|
|
|
$
|
0
|
|
|
$
|
2,532
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
||||||||
|
Impaired Loans
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
||||||||
|
Owner-occupied
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
881
|
|
|
$
|
881
|
|
|
Non-owner occupied
|
0
|
|
|
0
|
|
|
736
|
|
|
736
|
|
||||
|
Multi-family
|
0
|
|
|
0
|
|
|
233
|
|
|
233
|
|
||||
|
Non-owner occupied residential
|
0
|
|
|
0
|
|
|
570
|
|
|
570
|
|
||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
||||||||
|
Commercial and land development
|
0
|
|
|
0
|
|
|
5
|
|
|
5
|
|
||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
||||||||
|
First lien
|
0
|
|
|
0
|
|
|
2,094
|
|
|
2,094
|
|
||||
|
Home equity - lines of credit
|
0
|
|
|
0
|
|
|
229
|
|
|
229
|
|
||||
|
Installment and other loans
|
0
|
|
|
0
|
|
|
9
|
|
|
9
|
|
||||
|
Impaired loans, net
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
4,757
|
|
|
$
|
4,757
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreclosed real estate
|
|
|
|
|
|
|
|
||||||||
|
Residential
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
101
|
|
|
$
|
101
|
|
|
Commercial and land development
|
0
|
|
|
0
|
|
|
74
|
|
|
74
|
|
||||
|
Total foreclosed real estate
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
175
|
|
|
$
|
175
|
|
|
(Dollars in thousands)
|
Carrying
Amount
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
$
|
17,787
|
|
|
$
|
17,787
|
|
|
$
|
17,787
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
Interest bearing deposits with banks
|
19,854
|
|
|
19,854
|
|
|
19,854
|
|
|
0
|
|
|
0
|
|
|||||
|
Restricted investments in bank stocks
|
6,615
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|||||
|
Securities available for sale
|
374,902
|
|
|
374,902
|
|
|
0
|
|
|
374,902
|
|
|
0
|
|
|||||
|
Loans held for sale
|
3,956
|
|
|
4,066
|
|
|
0
|
|
|
4,066
|
|
|
0
|
|
|||||
|
Loans, net of allowance for loan losses
|
833,211
|
|
|
847,597
|
|
|
0
|
|
|
0
|
|
|
847,597
|
|
|||||
|
Accrued interest receivable
|
3,690
|
|
|
3,690
|
|
|
0
|
|
|
1,869
|
|
|
1,821
|
|
|||||
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
1,133,332
|
|
|
1,140,146
|
|
|
0
|
|
|
1,140,146
|
|
|
0
|
|
|||||
|
Short-term borrowings
|
42,852
|
|
|
42,852
|
|
|
0
|
|
|
42,852
|
|
|
0
|
|
|||||
|
Long-term debt
|
24,247
|
|
|
25,162
|
|
|
0
|
|
|
25,162
|
|
|
0
|
|
|||||
|
Accrued interest payable
|
350
|
|
|
350
|
|
|
0
|
|
|
350
|
|
|
0
|
|
|||||
|
Off-balance sheet instruments
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
$
|
11,412
|
|
|
$
|
11,412
|
|
|
$
|
11,412
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
Interest bearing deposits with banks
|
16,928
|
|
|
16,928
|
|
|
16,928
|
|
|
0
|
|
|
0
|
|
|||||
|
Restricted investments in bank stocks
|
8,720
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|||||
|
Securities available for sale
|
394,124
|
|
|
394,124
|
|
|
0
|
|
|
394,124
|
|
|
0
|
|
|||||
|
Loans held for sale
|
5,917
|
|
|
6,045
|
|
|
0
|
|
|
6,045
|
|
|
0
|
|
|||||
|
Loans, net of allowance for loan losses
|
768,145
|
|
|
776,067
|
|
|
0
|
|
|
0
|
|
|
776,067
|
|
|||||
|
Accrued interest receivable
|
3,845
|
|
|
3,845
|
|
|
0
|
|
|
2,257
|
|
|
1,588
|
|
|||||
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
1,032,167
|
|
|
1,032,265
|
|
|
0
|
|
|
1,032,265
|
|
|
0
|
|
|||||
|
Short-term borrowings
|
89,156
|
|
|
89,156
|
|
|
0
|
|
|
89,156
|
|
|
0
|
|
|||||
|
Long-term debt
|
24,495
|
|
|
25,357
|
|
|
0
|
|
|
25,357
|
|
|
0
|
|
|||||
|
Accrued interest payable
|
366
|
|
|
366
|
|
|
0
|
|
|
366
|
|
|
0
|
|
|||||
|
Off-balance sheet instruments
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|||||
|
|
September 30, 2016
|
|
September 30, 2015
|
||||||||||||||||||
|
(Dollars in thousands)
|
Average
Balance
|
|
Tax
Equivalent
Interest
|
|
Tax
Equivalent
Rate
|
|
Average
Balance
|
|
Tax
Equivalent
Interest
|
|
Tax
Equivalent
Rate
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Federal funds sold & interest bearing bank balances
|
$
|
23,330
|
|
|
$
|
42
|
|
|
0.72
|
%
|
|
$
|
18,824
|
|
|
$
|
21
|
|
|
0.44
|
%
|
|
Securities
|
358,259
|
|
|
2,207
|
|
|
2.45
|
|
|
399,163
|
|
|
2,178
|
|
|
2.16
|
|
||||
|
Loans
|
844,547
|
|
|
8,860
|
|
|
4.17
|
|
|
756,271
|
|
|
8,183
|
|
|
4.29
|
|
||||
|
Total interest-earning assets
|
1,226,136
|
|
|
11,109
|
|
|
3.60
|
|
|
1,174,258
|
|
|
10,382
|
|
|
3.51
|
|
||||
|
Other assets
|
102,828
|
|
|
|
|
|
|
90,874
|
|
|
|
|
|
||||||||
|
Total
|
$
|
1,328,964
|
|
|
|
|
|
|
$
|
1,265,132
|
|
|
|
|
|
||||||
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest bearing demand deposits
|
$
|
584,257
|
|
|
$
|
330
|
|
|
0.22
|
|
|
$
|
487,710
|
|
|
$
|
226
|
|
|
0.18
|
|
|
Savings deposits
|
90,790
|
|
|
36
|
|
|
0.16
|
|
|
83,861
|
|
|
34
|
|
|
0.16
|
|
||||
|
Time deposits
|
279,006
|
|
|
929
|
|
|
1.32
|
|
|
285,125
|
|
|
719
|
|
|
1.00
|
|
||||
|
Short term borrowings
|
33,912
|
|
|
21
|
|
|
0.25
|
|
|
94,071
|
|
|
85
|
|
|
0.36
|
|
||||
|
Long term debt
|
24,295
|
|
|
104
|
|
|
1.70
|
|
|
24,621
|
|
|
108
|
|
|
1.74
|
|
||||
|
Total interest bearing liabilities
|
1,012,260
|
|
|
1,420
|
|
|
0.56
|
|
|
975,388
|
|
|
1,172
|
|
|
0.48
|
|
||||
|
Non-interest bearing demand deposits
|
161,874
|
|
|
|
|
|
|
146,954
|
|
|
|
|
|
||||||||
|
Other
|
14,515
|
|
|
|
|
|
|
11,642
|
|
|
|
|
|
||||||||
|
Total Liabilities
|
1,188,649
|
|
|
|
|
|
|
1,133,984
|
|
|
|
|
|
||||||||
|
Shareholders’ Equity
|
140,315
|
|
|
|
|
|
|
131,148
|
|
|
|
|
|
||||||||
|
Total
|
$
|
1,328,964
|
|
|
|
|
|
|
$
|
1,265,132
|
|
|
|
|
|
||||||
|
Net interest income (FTE)/net interest spread
|
|
|
9,689
|
|
|
3.04
|
%
|
|
|
|
9,210
|
|
|
3.03
|
%
|
||||||
|
Net interest margin
|
|
|
|
|
3.14
|
%
|
|
|
|
|
|
3.11
|
%
|
||||||||
|
Tax-equivalent adjustment
|
|
|
(455
|
)
|
|
|
|
|
|
(497
|
)
|
|
|
||||||||
|
Net interest income
|
|
|
$
|
9,234
|
|
|
|
|
|
|
$
|
8,713
|
|
|
|
||||||
|
NOTES:
|
(1) Yields and interest income on tax-exempt assets have been computed on a fully taxable equivalent basis assuming a 34% tax rate in 2016 and a 35% tax rate in 2015.
|
|
•
|
Other service charges, commissions and fees totaled $188,000 for the three months ended September 30, 2016, a $398,000 decrease from the same period in 2015. Favorably influencing 2015 results were incremental gains on the sales of SBA and USDA loans totaling $177,000 for three months, and higher loan fees totaling $187,000 for the same period in 2015 as compared to the current period.
|
|
•
|
Mortgage banking activities generated revenue of $1,012,000 for the three months ended September 30, 2016, compared to $837,000 for the corresponding period in 2015. Favorable interest rate conditions have supported increased new home purchases and refinancing activity resulting in the favorable increase in mortgage banking activities revenues during the year. However, the increased refinancing activity impacted the prepayment speeds on our mortgage servicing rights portfolio, and resulted in an impairment charge of $128,000 for three months ended September 30, 2016, with no corresponding charge in 2015.
|
|
•
|
Trust department and brokerage income totaled $1,706,000 for the three months ended September 30, 2016, and represented a 5.0% increase in the quarter-to-date period as compared to the same period in 2015. A comparison of trust and brokerage income indicates that increased estate fees were able to offset lower brokerage income.
|
|
•
|
Other income totaled $20,000 for the three months ended September 30, 2016, representing a decline of $84,000 from the $104,000 earned in the same period in 2015. Contributing to the decline was lower gains on sale of other real estate owned for the three months ended September 30, 206 compared to the same period in 2015.
|
|
•
|
Salaries and employee benefits totaled $6,823,000 for the three months ended
September 30, 2016
compared to $6,051,000 for the same period in
2015
, an increase of 12.8%. The higher salary expenses in 2016 were due to additional employees, including customer-facing bankers in the markets targeted for expansion as well as merit increases. Employee benefit costs also rose as additional medical expense was incurred for new employees and increased claim activity, as well as higher costs associated with supplemental executive compensation and additional share-based awards granted in 2016.
|
|
•
|
Consistent with the Bank’s recent growth strategy in which new facilities were acquired in Berks, Cumberland, Dauphin and Lancaster counties, the Bank has experienced increases in occupancy expenses. For the three months ended September 30, 2016, these costs totaled $683,000, compared to $529,000 for the corresponding period in 2015.
|
|
•
|
In the third quarter of 2016, the Federal Deposit Insurance Corporation ("FDIC") lowered the assessment rate on banks requiring their insurance, given the surplus accumulated in their fund. The Company benefited from the lower assessment, which lowered the cost of FDIC insurance to $143,000 for the three months ended September 30, 2016, compared to $201,000 for the same period in 2015.
|
|
•
|
Legal fees for the three months ended September 30, 2016 totaled $298,000, and decreased from $427,000 for the corresponding period in the prior year. In the third quarter of 2015, the Company had higher than normal legal expenses as it attended to legal matters, including the outstanding litigation against the Company and an ongoing investigation with the Commission which began in the second quarter of 2015. The SEC matter settled in September 2016, and the legal services associated with it in 2016 have been less than the heightened levels in 2015.
|
|
•
|
Collection and problem loan expense for the three months ended September 30, 2016 and 2015 totaled $39,000 and $108,000, with the decrease in expense reflecting the lower level of classified loans that are being worked by the Company. However, we have seen an increase in other real estate owned properties, which has led to an increase in these costs from $42,000 for the three months ended September 30, 2015 to $94,000 for the corresponding period in 2016.
|
|
•
|
Taxes, other than income, totaled $186,000 for the three months ended September 30, 2016, representing a decrease of $53,000 for the three month period compared to the same period in 2015. The lower expense for the three months ended September 30, 2016 as compared to the corresponding period in 2015 is a result of filing PA Bank Shares tax return in the third quarter and adjusting the balances.
|
|
|
September 30, 2016
|
|
September 30, 2015
|
||||||||||||||||||
|
(Dollars in thousands)
|
Average
Balance
|
|
Tax
Equivalent
Interest
|
|
Tax
Equivalent
Rate
|
|
Average
Balance
|
|
Tax
Equivalent
Interest
|
|
Tax
Equivalent
Rate
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Federal funds sold & interest bearing bank balances
|
$
|
38,964
|
|
|
$
|
186
|
|
|
0.64
|
%
|
|
$
|
20,901
|
|
|
$
|
64
|
|
|
0.41
|
%
|
|
Securities
|
350,975
|
|
|
6,374
|
|
|
2.43
|
|
|
375,212
|
|
|
5,961
|
|
|
2.12
|
|
||||
|
Loans
|
821,528
|
|
|
25,751
|
|
|
4.19
|
|
|
738,204
|
|
|
23,805
|
|
|
4.31
|
|
||||
|
Total interest-earning assets
|
1,211,467
|
|
|
32,311
|
|
|
3.56
|
|
|
1,134,317
|
|
|
29,830
|
|
|
3.52
|
|
||||
|
Other assets
|
98,517
|
|
|
|
|
|
|
85,221
|
|
|
|
|
|
||||||||
|
Total
|
$
|
1,309,984
|
|
|
|
|
|
|
$
|
1,219,538
|
|
|
|
|
|
||||||
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest bearing demand deposits
|
$
|
549,385
|
|
|
$
|
861
|
|
|
0.21
|
|
|
$
|
498,028
|
|
|
$
|
671
|
|
|
0.18
|
|
|
Savings deposits
|
89,948
|
|
|
107
|
|
|
0.16
|
|
|
85,284
|
|
|
102
|
|
|
0.16
|
|
||||
|
Time deposits
|
294,627
|
|
|
2,657
|
|
|
1.20
|
|
|
250,554
|
|
|
1,763
|
|
|
0.94
|
|
||||
|
Short term borrowings
|
52,619
|
|
|
112
|
|
|
0.28
|
|
|
89,189
|
|
|
226
|
|
|
0.34
|
|
||||
|
Long term debt
|
24,377
|
|
|
315
|
|
|
1.73
|
|
|
21,842
|
|
|
293
|
|
|
1.79
|
|
||||
|
Total interest bearing liabilities
|
1,010,956
|
|
|
4,052
|
|
|
0.54
|
|
|
944,897
|
|
|
3,055
|
|
|
0.43
|
|
||||
|
Non-interest bearing demand deposits
|
147,161
|
|
|
|
|
|
|
132,731
|
|
|
|
|
|
||||||||
|
Other
|
13,699
|
|
|
|
|
|
|
11,146
|
|
|
|
|
|
||||||||
|
Total Liabilities
|
1,171,816
|
|
|
|
|
|
|
1,088,774
|
|
|
|
|
|
||||||||
|
Shareholders’ Equity
|
138,168
|
|
|
|
|
|
|
130,764
|
|
|
|
|
|
||||||||
|
Total
|
$
|
1,309,984
|
|
|
|
|
|
|
$
|
1,219,538
|
|
|
|
|
|
||||||
|
Net interest income (FTE)/net interest spread
|
|
|
28,259
|
|
|
3.02
|
%
|
|
|
|
26,775
|
|
|
3.09
|
%
|
||||||
|
Net interest margin
|
|
|
|
|
3.12
|
%
|
|
|
|
|
|
3.16
|
%
|
||||||||
|
Tax-equivalent adjustment
|
|
|
(1,424
|
)
|
|
|
|
|
|
(1,149
|
)
|
|
|
||||||||
|
Net interest income
|
|
|
$
|
26,835
|
|
|
|
|
|
|
$
|
25,626
|
|
|
|
||||||
|
NOTES:
|
(1) Yields and interest income on tax-exempt assets have been computed on a fully taxable equivalent basis assuming a 34% tax rate in 2016 and a 35% tax rate in 2015.
|
|
•
|
The Company experienced an increase in service charges on deposit accounts of $172,000 for the nine months ended September 30, 2016 to $4,045,000 compared to the corresponding period in 2015, due principally to revenues generated from new cash management product offerings and higher interchange fees associated with increased usage by our customers.
|
|
•
|
Other service charges, commissions and fees totaled $637,000 for the nine months ended September 30, 2016, a $387,000 decrease from the same period in 2015. Favorably influencing 2015 results were incremental gains on the sales of SBA and USDA loans totaling $203,000 for three months, and higher loan fees totaling $191,000 for the same period in 2015.
|
|
•
|
Trust department income totaled $3,771,000 for the nine months ended September 30, 2016, and represented a 7.2% increase in the year-to-date period. The increased revenue was attributed to estate settlements, as well as some new business added.
|
|
•
|
Mortgage banking activities generated revenue of $2,381,000 for the nine months ended September 30, 2016, compared to $2,150,000 for the corresponding periods in 2015. Favorable interest rate conditions have supported increased new home purchases and refinancing activity resulting in the favorable increase in mortgage banking activities revenues during the year. The increased refinancing activity impacted the prepayment speeds on our mortgage servicing rights portfolio, and resulted in incremental impairment charges of $167,000 for nine months ended September 30, 2016 in comparison to 2015.
|
|
•
|
Other income totaled $221,000 for the nine months ended September 30, 2016, representing a decline of 34.6% from the $338,000 earned in the same period in 2015. The primary reason for the decrease is gains on sales of other real estate owned, which were $107,000 lower in the nine months ended September 30, 2016 compared to the same period in 2015.
|
|
•
|
Salaries and employee benefits totaled $19,318,000 for the nine months ended September 30, 2016, compared to $18,109,000 for the same period in 2015. Excluding the impact of severance costs of $63,000 and $360,000 for the nine months ended September 30, 2016 and 2015, salaries and benefits increased 8.5% for the nine month period in 2016, compared to 2015. The higher salary expenses in 2016 were due to additional employees, including customer facing bankers in the markets targeted for expansion as well as merit increases. Employee benefit costs also rose as additional medical expense was incurred for new employees and increased claim activity, as well as higher costs associated with supplemental executive compensation and additional share-based awards granted in 2016.
|
|
•
|
Consistent with the Bank’s recent growth strategy in which new facilities were acquired in Berks, Cumberland, Dauphin and Lancaster counties, the Bank has experienced increases in occupancy, furniture and equipment expenses. For the nine months ended September 30, 2016, these costs totaled $4,117,000, compared to $3,980,000 for the corresponding period in 2015.
|
|
•
|
Data processing costs of $1,686,000 for the nine months ended September 30, 2016, increased $113,000, or 7.2%, compared to $1,573,000 for the same period in 2015. The increase in costs is reflective of overall higher volumes and costs associated with new and more sophisticated product and service offerings.
|
|
•
|
Advertising and bank promotion expense totaled $1,244,000 for the nine months ended September 30, 2016, an increase of 19.6% over $1,040,000 for the corresponding period in 2015. The increase is attributable to $100,000 of incremental education improvement tax credit ("EITC") contributions that carried over to the first quarter of 2016, and increased expenditures as we continue to promote the Orrstown brand and expand into new markets.
|
|
•
|
Legal fees decreased $412,000 to $704,000 for the nine months ended September 30, 2016 compared to $1,116,000 for the same period in 2015, a decline of 36.9%. In 2015, the Company had higher than normal legal expenses as it attended to legal matters, including the outstanding litigation against the Company and an ongoing investigation with the Commission which began in the second quarter of 2015. Although certain legal matters are ongoing, the legal expenses associated with them in 2016 have been less than the heightened levels in 2015.
|
|
•
|
Directors' compensation totaled $730,000 for the nine months ended September 30, 2016, a 37.5% increase over $531,000 for the same period in 2015. The increase is principally due to the addition of two new directors in 2016, and related compensation paid to them for their services. The remainder of the increase is attributable to directors' compensation that resulted from the issuance of restricted stock with expense totaling $162,000 for the nine months ended September 30, 2016, compared to $58,000 in the corresponding period in 2015.
|
|
•
|
Collection and problem loan expense for the nine months ended September 30, 2016 and 2015 totaled $187,000 and $306,000, and reflects the lower level of classified loans that are being worked by the Company. However, we have seen an increase in other real estate owned properties, which has led for the costs to increase from $116,000 for the nine months ended September 30, 2015 to $195,000 for the corresponding period in 2016.
|
|
•
|
Taxes, other than income, totaled $594,000 for the nine months ended September 30, 2016, representing a decrease of $97,000 for the nine month period compared to the same periods in 2015. The decrease in expense is the result of incremental EITC contributions made in the first quarter of 2016, with a corresponding $90,000 credit recognized on our Pennsylvania Bank Shares Tax liability which lowered the tax expense for the period.
|
|
•
|
The Company paid a civil money penalty of $1,000,000 to the Commission during the nine months ended September 30, 2016, to settle administrative proceedings against the Company. The amount was accrued as of June 30, 2016 as a legal reserve, but was paid in the third quarter of 2016.
|
|
(Dollars in thousands)
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
Commercial real estate:
|
|
|
|
||||
|
Owner-occupied
|
$
|
111,437
|
|
|
$
|
103,578
|
|
|
Non-owner occupied
|
192,449
|
|
|
145,401
|
|
||
|
Multi-family
|
39,394
|
|
|
35,109
|
|
||
|
Non-owner occupied residential
|
56,759
|
|
|
54,175
|
|
||
|
Acquisition and development:
|
|
|
|
||||
|
1-4 family residential construction
|
6,379
|
|
|
9,364
|
|
||
|
Commercial and land development
|
28,030
|
|
|
41,339
|
|
||
|
Commercial and industrial
|
87,492
|
|
|
73,625
|
|
||
|
Municipal
|
54,241
|
|
|
57,511
|
|
||
|
Residential mortgage:
|
|
|
|
||||
|
First lien
|
134,498
|
|
|
126,022
|
|
||
|
Home equity - term
|
14,896
|
|
|
17,337
|
|
||
|
Home equity - lines of credit
|
114,274
|
|
|
110,731
|
|
||
|
Installment and other loans
|
7,212
|
|
|
7,521
|
|
||
|
|
$
|
847,061
|
|
|
$
|
781,713
|
|
|
(Dollars in thousands)
|
September 30,
2016 |
|
December 31,
2015 |
|
September 30,
2015 |
||||||
|
Nonaccrual loans (cash basis)
|
$
|
13,552
|
|
|
$
|
16,557
|
|
|
$
|
16,266
|
|
|
Other real estate (OREO)
|
719
|
|
|
710
|
|
|
1,022
|
|
|||
|
Total nonperforming assets
|
14,271
|
|
|
17,267
|
|
|
17,288
|
|
|||
|
Restructured loans still accruing
|
901
|
|
|
793
|
|
|
999
|
|
|||
|
Loans past due 90 days or more and still accruing
|
39
|
|
|
24
|
|
|
0
|
|
|||
|
Total risk assets
|
$
|
15,211
|
|
|
$
|
18,084
|
|
|
$
|
18,287
|
|
|
Loans 30-89 days past due
|
$
|
1,401
|
|
|
$
|
2,532
|
|
|
$
|
1,964
|
|
|
Asset quality ratios:
|
|
|
|
|
|
||||||
|
Nonaccrual loans to loans
|
1.60
|
%
|
|
2.12
|
%
|
|
2.13
|
%
|
|||
|
Nonperforming assets to assets
|
1.05
|
%
|
|
1.34
|
%
|
|
1.36
|
%
|
|||
|
Total nonperforming assets to total loans and OREO
|
1.68
|
%
|
|
2.21
|
%
|
|
2.26
|
%
|
|||
|
Total risk assets to total loans and OREO
|
1.79
|
%
|
|
2.31
|
%
|
|
2.39
|
%
|
|||
|
Total risk assets to total assets
|
1.12
|
%
|
|
1.40
|
%
|
|
1.44
|
%
|
|||
|
Allowance for loan losses to total loans
|
1.64
|
%
|
|
1.74
|
%
|
|
1.77
|
%
|
|||
|
Allowance for loan losses to nonaccrual loans
|
102.20
|
%
|
|
81.95
|
%
|
|
83.22
|
%
|
|||
|
Allowance for loan losses to nonaccrual and restructured loans still accruing
|
95.83
|
%
|
|
78.20
|
%
|
|
78.41
|
%
|
|||
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
(Dollars in thousands)
|
Nonaccrual
Loans
|
|
Restructured
Loans Still
Accruing
|
|
Total
|
|
Nonaccrual
Loans
|
|
Restructured
Loans Still
Accruing
|
|
Total
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
$
|
1,479
|
|
|
$
|
0
|
|
|
$
|
1,479
|
|
|
$
|
2,109
|
|
|
$
|
0
|
|
|
$
|
2,109
|
|
|
Non-owner occupied
|
6,903
|
|
|
0
|
|
|
6,903
|
|
|
7,856
|
|
|
0
|
|
|
7,856
|
|
||||||
|
Multi-family
|
207
|
|
|
0
|
|
|
207
|
|
|
233
|
|
|
0
|
|
|
233
|
|
||||||
|
Non-owner occupied residential
|
507
|
|
|
0
|
|
|
507
|
|
|
895
|
|
|
0
|
|
|
895
|
|
||||||
|
Acquisition and development
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and land development
|
2
|
|
|
0
|
|
|
2
|
|
|
5
|
|
|
0
|
|
|
5
|
|
||||||
|
Commercial and industrial
|
564
|
|
|
0
|
|
|
564
|
|
|
734
|
|
|
0
|
|
|
734
|
|
||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First lien
|
3,457
|
|
|
901
|
|
|
4,358
|
|
|
4,015
|
|
|
793
|
|
|
4,808
|
|
||||||
|
Home equity - term
|
94
|
|
|
0
|
|
|
94
|
|
|
103
|
|
|
0
|
|
|
103
|
|
||||||
|
Home equity - lines of credit
|
330
|
|
|
0
|
|
|
330
|
|
|
590
|
|
|
0
|
|
|
590
|
|
||||||
|
Installment and other loans
|
9
|
|
|
0
|
|
|
9
|
|
|
17
|
|
|
0
|
|
|
17
|
|
||||||
|
|
$
|
13,552
|
|
|
$
|
901
|
|
|
$
|
14,453
|
|
|
$
|
16,557
|
|
|
$
|
793
|
|
|
$
|
17,350
|
|
|
(Dollars in thousands)
|
# of
Relationships
|
|
Recorded
Investment
|
|
Partial
Charge-offs
to Date
|
|
Specific
Reserves
|
|||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|||||||
|
Relationships greater than $1,000,000
|
1
|
|
|
$
|
6,095
|
|
|
$
|
0
|
|
|
$
|
650
|
|
|
Relationships greater than $500,000 but less than $1,000,000
|
2
|
|
|
1,382
|
|
|
620
|
|
|
0
|
|
|||
|
Relationships greater than $250,000 but less than $500,000
|
4
|
|
|
1,335
|
|
|
120
|
|
|
0
|
|
|||
|
Relationships less than $250,000
|
65
|
|
|
5,641
|
|
|
1,081
|
|
|
224
|
|
|||
|
|
72
|
|
|
$
|
14,453
|
|
|
$
|
1,821
|
|
|
$
|
874
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|||||||
|
Relationships greater than $1,000,000
|
1
|
|
|
$
|
6,542
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
Relationships greater than $500,000 but less than $1,000,000
|
2
|
|
|
1,578
|
|
|
475
|
|
|
164
|
|
|||
|
Relationships greater than $250,000 but less than $500,000
|
7
|
|
|
2,659
|
|
|
188
|
|
|
0
|
|
|||
|
Relationships less than $250,000
|
74
|
|
|
6,571
|
|
|
1,294
|
|
|
125
|
|
|||
|
|
84
|
|
|
$
|
17,350
|
|
|
$
|
1,957
|
|
|
$
|
289
|
|
|
(Dollars in thousands)
|
Pass
|
|
Special
Mention
|
|
Non-Impaired
Substandard
|
|
Impaired -
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner-occupied
|
$
|
99,563
|
|
|
$
|
8,318
|
|
|
$
|
2,077
|
|
|
$
|
1,479
|
|
|
$
|
0
|
|
|
$
|
111,437
|
|
|
Non-owner occupied
|
168,158
|
|
|
12,261
|
|
|
5,127
|
|
|
6,253
|
|
|
650
|
|
|
192,449
|
|
||||||
|
Multi-family
|
37,108
|
|
|
1,284
|
|
|
795
|
|
|
207
|
|
|
0
|
|
|
39,394
|
|
||||||
|
Non-owner occupied residential
|
53,777
|
|
|
1,308
|
|
|
1,167
|
|
|
507
|
|
|
0
|
|
|
56,759
|
|
||||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
1-4 family residential construction
|
5,859
|
|
|
364
|
|
|
156
|
|
|
0
|
|
|
0
|
|
|
6,379
|
|
||||||
|
Commercial and land development
|
27,371
|
|
|
11
|
|
|
646
|
|
|
2
|
|
|
0
|
|
|
28,030
|
|
||||||
|
Commercial and industrial
|
86,184
|
|
|
711
|
|
|
34
|
|
|
339
|
|
|
224
|
|
|
87,492
|
|
||||||
|
Municipal
|
54,241
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
54,241
|
|
||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First lien
|
130,139
|
|
|
0
|
|
|
0
|
|
|
4,359
|
|
|
0
|
|
|
134,498
|
|
||||||
|
Home equity - term
|
14,802
|
|
|
0
|
|
|
0
|
|
|
94
|
|
|
0
|
|
|
14,896
|
|
||||||
|
Home equity - lines of credit
|
113,704
|
|
|
188
|
|
|
52
|
|
|
330
|
|
|
0
|
|
|
114,274
|
|
||||||
|
Installment and other loans
|
7,203
|
|
|
0
|
|
|
0
|
|
|
9
|
|
|
0
|
|
|
7,212
|
|
||||||
|
|
$
|
798,109
|
|
|
$
|
24,445
|
|
|
$
|
10,054
|
|
|
$
|
13,579
|
|
|
$
|
874
|
|
|
$
|
847,061
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner-occupied
|
$
|
96,715
|
|
|
$
|
1,124
|
|
|
$
|
3,630
|
|
|
$
|
2,109
|
|
|
$
|
0
|
|
|
$
|
103,578
|
|
|
Non-owner occupied
|
125,043
|
|
|
12,394
|
|
|
108
|
|
|
7,856
|
|
|
0
|
|
|
145,401
|
|
||||||
|
Multi-family
|
31,957
|
|
|
1,779
|
|
|
1,140
|
|
|
233
|
|
|
0
|
|
|
35,109
|
|
||||||
|
Non-owner occupied residential
|
50,601
|
|
|
1,305
|
|
|
1,374
|
|
|
895
|
|
|
0
|
|
|
54,175
|
|
||||||
|
Acquisition and development:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
1-4 family residential construction
|
9,364
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
9,364
|
|
||||||
|
Commercial and land development
|
40,181
|
|
|
219
|
|
|
934
|
|
|
5
|
|
|
0
|
|
|
41,339
|
|
||||||
|
Commercial and industrial
|
70,967
|
|
|
1,380
|
|
|
544
|
|
|
734
|
|
|
0
|
|
|
73,625
|
|
||||||
|
Municipal
|
57,511
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
57,511
|
|
||||||
|
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First lien
|
121,214
|
|
|
0
|
|
|
0
|
|
|
4,808
|
|
|
0
|
|
|
126,022
|
|
||||||
|
Home equity - term
|
17,234
|
|
|
0
|
|
|
0
|
|
|
103
|
|
|
0
|
|
|
17,337
|
|
||||||
|
Home equity - lines of credit
|
109,731
|
|
|
230
|
|
|
180
|
|
|
590
|
|
|
0
|
|
|
110,731
|
|
||||||
|
Installment and other loans
|
7,504
|
|
|
0
|
|
|
0
|
|
|
17
|
|
|
0
|
|
|
7,521
|
|
||||||
|
|
$
|
738,022
|
|
|
$
|
18,431
|
|
|
$
|
7,910
|
|
|
$
|
17,350
|
|
|
$
|
0
|
|
|
$
|
781,713
|
|
|
|
Commercial
|
|
Consumer
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Commercial
Real Estate
|
|
Acquisition
and
Development
|
|
Commercial
and
Industrial
|
|
Municipal
|
|
Total
|
|
Residential
Mortgage
|
|
Installment
and Other
|
|
Total
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance, beginning of period
|
$
|
8,133
|
|
|
$
|
587
|
|
|
$
|
1,148
|
|
|
$
|
61
|
|
|
$
|
9,929
|
|
|
$
|
2,706
|
|
|
$
|
180
|
|
|
$
|
2,886
|
|
|
$
|
625
|
|
|
$
|
13,440
|
|
|
Provision for loan losses
|
215
|
|
|
89
|
|
|
76
|
|
|
(7
|
)
|
|
373
|
|
|
(119
|
)
|
|
(3
|
)
|
|
(122
|
)
|
|
(1
|
)
|
|
250
|
|
||||||||||
|
Charge-offs
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
(57
|
)
|
|
(47
|
)
|
|
(104
|
)
|
|
0
|
|
|
(104
|
)
|
||||||||||
|
Recoveries
|
124
|
|
|
0
|
|
|
2
|
|
|
0
|
|
|
126
|
|
|
96
|
|
|
42
|
|
|
138
|
|
|
0
|
|
|
264
|
|
||||||||||
|
Balance, end of period
|
$
|
8,472
|
|
|
$
|
676
|
|
|
$
|
1,226
|
|
|
$
|
54
|
|
|
$
|
10,428
|
|
|
$
|
2,626
|
|
|
$
|
172
|
|
|
$
|
2,798
|
|
|
$
|
624
|
|
|
$
|
13,850
|
|
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance, beginning of period
|
$
|
8,132
|
|
|
$
|
720
|
|
|
$
|
844
|
|
|
$
|
119
|
|
|
$
|
9,815
|
|
|
$
|
2,918
|
|
|
$
|
182
|
|
|
$
|
3,100
|
|
|
$
|
937
|
|
|
$
|
13,852
|
|
|
Provision for loan losses
|
9
|
|
|
(684
|
)
|
|
151
|
|
|
(2
|
)
|
|
(526
|
)
|
|
(54
|
)
|
|
8
|
|
|
(46
|
)
|
|
(31
|
)
|
|
(603
|
)
|
||||||||||
|
Charge-offs
|
(170
|
)
|
|
0
|
|
|
(27
|
)
|
|
0
|
|
|
(197
|
)
|
|
(222
|
)
|
|
(18
|
)
|
|
(240
|
)
|
|
0
|
|
|
(437
|
)
|
||||||||||
|
Recoveries
|
64
|
|
|
604
|
|
|
17
|
|
|
0
|
|
|
685
|
|
|
34
|
|
|
6
|
|
|
40
|
|
|
0
|
|
|
725
|
|
||||||||||
|
Balance, end of period
|
$
|
8,035
|
|
|
$
|
640
|
|
|
$
|
985
|
|
|
$
|
117
|
|
|
$
|
9,777
|
|
|
$
|
2,676
|
|
|
$
|
178
|
|
|
$
|
2,854
|
|
|
$
|
906
|
|
|
$
|
13,537
|
|
|
|
Commercial
|
|
Consumer
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Commercial
Real Estate
|
|
Acquisition
and
Development
|
|
Commercial
and
Industrial
|
|
Municipal
|
|
Total
|
|
Residential
Mortgage
|
|
Installment
and Other
|
|
Total
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance, beginning of period
|
$
|
7,883
|
|
|
$
|
850
|
|
|
$
|
1,012
|
|
|
$
|
58
|
|
|
$
|
9,803
|
|
|
$
|
2,870
|
|
|
$
|
121
|
|
|
$
|
2,991
|
|
|
$
|
774
|
|
|
$
|
13,568
|
|
|
Provision for loan losses
|
236
|
|
|
(174
|
)
|
|
225
|
|
|
(4
|
)
|
|
283
|
|
|
(8
|
)
|
|
125
|
|
|
117
|
|
|
(150
|
)
|
|
250
|
|
||||||||||
|
Charge-offs
|
(26
|
)
|
|
0
|
|
|
(21
|
)
|
|
0
|
|
|
(47
|
)
|
|
(381
|
)
|
|
(159
|
)
|
|
(540
|
)
|
|
0
|
|
|
(587
|
)
|
||||||||||
|
Recoveries
|
379
|
|
|
0
|
|
|
10
|
|
|
0
|
|
|
389
|
|
|
145
|
|
|
85
|
|
|
230
|
|
|
0
|
|
|
619
|
|
||||||||||
|
Balance, end of period
|
$
|
8,472
|
|
|
$
|
676
|
|
|
$
|
1,226
|
|
|
$
|
54
|
|
|
$
|
10,428
|
|
|
$
|
2,626
|
|
|
$
|
172
|
|
|
$
|
2,798
|
|
|
$
|
624
|
|
|
$
|
13,850
|
|
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance, beginning of period
|
$
|
9,462
|
|
|
$
|
697
|
|
|
$
|
806
|
|
|
$
|
183
|
|
|
$
|
11,148
|
|
|
$
|
2,262
|
|
|
$
|
119
|
|
|
$
|
2,381
|
|
|
$
|
1,218
|
|
|
$
|
14,747
|
|
|
Provision for loan losses
|
(804
|
)
|
|
(639
|
)
|
|
202
|
|
|
(66
|
)
|
|
(1,307
|
)
|
|
919
|
|
|
97
|
|
|
1,016
|
|
|
(312
|
)
|
|
(603
|
)
|
||||||||||
|
Charge-offs
|
(711
|
)
|
|
(22
|
)
|
|
(77
|
)
|
|
0
|
|
|
(810
|
)
|
|
(574
|
)
|
|
(47
|
)
|
|
(621
|
)
|
|
0
|
|
|
(1,431
|
)
|
||||||||||
|
Recoveries
|
88
|
|
|
604
|
|
|
54
|
|
|
0
|
|
|
746
|
|
|
69
|
|
|
9
|
|
|
78
|
|
|
0
|
|
|
824
|
|
||||||||||
|
Balance, end of period
|
$
|
8,035
|
|
|
$
|
640
|
|
|
$
|
985
|
|
|
$
|
117
|
|
|
$
|
9,777
|
|
|
$
|
2,676
|
|
|
$
|
178
|
|
|
$
|
2,854
|
|
|
$
|
906
|
|
|
$
|
13,537
|
|
|
|
Commercial
|
|
Consumer
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Commercial
Real Estate
|
|
Acquisition
and
Development
|
|
Commercial
and
Industrial
|
|
Municipal
|
|
Total
|
|
Residential
Mortgage
|
|
Installment
and Other
|
|
Total
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Loans allocated by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment
|
$
|
9,096
|
|
|
$
|
2
|
|
|
$
|
563
|
|
|
$
|
0
|
|
|
$
|
9,661
|
|
|
$
|
4,783
|
|
|
$
|
9
|
|
|
$
|
4,792
|
|
|
$
|
0
|
|
|
$
|
14,453
|
|
|
Collectively evaluated for impairment
|
390,943
|
|
|
34,407
|
|
|
86,929
|
|
|
54,241
|
|
|
566,520
|
|
|
258,885
|
|
|
7,203
|
|
|
266,088
|
|
|
0
|
|
|
832,608
|
|
||||||||||
|
|
$
|
400,039
|
|
|
$
|
34,409
|
|
|
$
|
87,492
|
|
|
$
|
54,241
|
|
|
$
|
576,181
|
|
|
$
|
263,668
|
|
|
$
|
7,212
|
|
|
$
|
270,880
|
|
|
$
|
0
|
|
|
$
|
847,061
|
|
|
Allowance for loan losses allocated by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment
|
$
|
650
|
|
|
$
|
0
|
|
|
$
|
158
|
|
|
$
|
0
|
|
|
$
|
808
|
|
|
$
|
64
|
|
|
$
|
2
|
|
|
$
|
66
|
|
|
$
|
0
|
|
|
$
|
874
|
|
|
Collectively evaluated for impairment
|
7,822
|
|
|
676
|
|
|
1,068
|
|
|
54
|
|
|
9,620
|
|
|
2,562
|
|
|
170
|
|
|
2,732
|
|
|
624
|
|
|
12,976
|
|
||||||||||
|
|
$
|
8,472
|
|
|
$
|
676
|
|
|
$
|
1,226
|
|
|
$
|
54
|
|
|
$
|
10,428
|
|
|
$
|
2,626
|
|
|
$
|
172
|
|
|
$
|
2,798
|
|
|
$
|
624
|
|
|
$
|
13,850
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Loans allocated by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment
|
$
|
11,093
|
|
|
$
|
5
|
|
|
$
|
734
|
|
|
$
|
0
|
|
|
$
|
11,832
|
|
|
$
|
5,501
|
|
|
$
|
17
|
|
|
$
|
5,518
|
|
|
$
|
0
|
|
|
$
|
17,350
|
|
|
Collectively evaluated for impairment
|
327,170
|
|
|
50,698
|
|
|
72,891
|
|
|
57,511
|
|
|
508,270
|
|
|
248,589
|
|
|
7,504
|
|
|
256,093
|
|
|
0
|
|
|
764,363
|
|
||||||||||
|
|
$
|
338,263
|
|
|
$
|
50,703
|
|
|
$
|
73,625
|
|
|
$
|
57,511
|
|
|
$
|
520,102
|
|
|
$
|
254,090
|
|
|
$
|
7,521
|
|
|
$
|
261,611
|
|
|
$
|
0
|
|
|
$
|
781,713
|
|
|
Allowance for loan losses allocated by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
281
|
|
|
$
|
8
|
|
|
$
|
289
|
|
|
$
|
0
|
|
|
$
|
289
|
|
|
Collectively evaluated for impairment
|
7,883
|
|
|
850
|
|
|
1,012
|
|
|
58
|
|
|
9,803
|
|
|
2,589
|
|
|
113
|
|
|
2,702
|
|
|
774
|
|
|
13,279
|
|
||||||||||
|
|
$
|
7,883
|
|
|
$
|
850
|
|
|
$
|
1,012
|
|
|
$
|
58
|
|
|
$
|
9,803
|
|
|
$
|
2,870
|
|
|
$
|
121
|
|
|
$
|
2,991
|
|
|
$
|
774
|
|
|
$
|
13,568
|
|
|
•
|
Restricting the amount of deferred tax assets that can be included in CET1 capital with assets relating to net operating loss and credit carry forwards being excluded, and a 10% - 15% limitation on deferred tax assets arising from temporary differences that cannot be realized through net operating loss carry backs.
|
|
•
|
Applying a 150% risk weight for certain high volatility commercial real estate acquisition, development and construction loans;
|
|
•
|
Assigning a 150% risk weight to exposures (other than residential mortgage exposures) that are 90 days past due or in nonaccrual status; and
|
|
•
|
Providing for a 20% credit conversion factor for the unused portion of a commitment with an original maturity of one year or less that is not unconditionally cancellable.
|
|
|
Actual
|
|
Minimum Capital
Requirement
|
|
Minimum to Be Well
Capitalized Under
Prompt Corrective
Action Provisions
|
|||||||||||||||
|
(Dollars in thousands)
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
$
|
138,574
|
|
|
14.9
|
%
|
|
$
|
74,381
|
|
|
8.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|
|
Orrstown Bank
|
124,299
|
|
|
13.4
|
%
|
|
74,322
|
|
|
8.0
|
%
|
|
$
|
92,902
|
|
|
10.0
|
%
|
||
|
Tier 1 capital to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
126,876
|
|
|
13.7
|
%
|
|
55,786
|
|
|
6.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
112,610
|
|
|
12.1
|
%
|
|
55,741
|
|
|
6.0
|
%
|
|
74,322
|
|
|
8.0
|
%
|
|||
|
CET1 to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
126,876
|
|
|
13.7
|
%
|
|
41,839
|
|
|
4.5
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
112,610
|
|
|
12.1
|
%
|
|
41,806
|
|
|
4.5
|
%
|
|
60,386
|
|
|
6.5
|
%
|
|||
|
Tier 1 capital to average assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
126,876
|
|
|
9.6
|
%
|
|
52,847
|
|
|
4.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
112,610
|
|
|
8.5
|
%
|
|
52,851
|
|
|
4.0
|
%
|
|
66,064
|
|
|
5.0
|
%
|
|||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
$
|
134,562
|
|
|
15.8
|
%
|
|
$
|
68,078
|
|
|
8.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|
|
Orrstown Bank
|
118,671
|
|
|
14.0
|
%
|
|
68,027
|
|
|
8.0
|
%
|
|
$
|
85,034
|
|
|
10.0
|
%
|
||
|
Tier 1 capital to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
123,825
|
|
|
14.6
|
%
|
|
51,058
|
|
|
6.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
107,942
|
|
|
12.7
|
%
|
|
51,021
|
|
|
6.0
|
%
|
|
68,027
|
|
|
8.0
|
%
|
|||
|
CET1 to risk weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
123,825
|
|
|
14.6
|
%
|
|
38,294
|
|
|
4.5
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
107,942
|
|
|
12.7
|
%
|
|
38,265
|
|
|
4.5
|
%
|
|
55,272
|
|
|
6.5
|
%
|
|||
|
Tier 1 capital to average assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Orrstown Financial Services, Inc.
|
123,825
|
|
|
9.8
|
%
|
|
50,684
|
|
|
4.0
|
%
|
|
n/a
|
|
|
n/a
|
|
|||
|
Orrstown Bank
|
107,942
|
|
|
8.5
|
%
|
|
50,695
|
|
|
4.0
|
%
|
|
63,368
|
|
|
5.0
|
%
|
|||
|
Table 3a - 12-Month Earnings at Risk
|
|
Table 3b - Value at Risk
|
||||||||||||||
|
|
|
% Change in Net Interest Income
|
|
|
|
% Change in Market Value
|
||||||||||
|
Change in Market Interest Rates
|
|
September 30, 2016
|
|
December 31, 2015
|
|
Change in Market Interest Rates
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(100
|
)
|
|
(1.9
|
%)
|
|
(1.4
|
%)
|
|
(100
|
)
|
|
(1.3
|
%)
|
|
1.8
|
%
|
|
100
|
|
|
(0.3
|
%)
|
|
(1.2
|
%)
|
|
100
|
|
|
4.2
|
%
|
|
0.5
|
%
|
|
200
|
|
|
(0.8
|
%)
|
|
(1.8
|
%)
|
|
200
|
|
|
6.0
|
%
|
|
0.0
|
%
|
|
(a)
|
Evaluation of Disclosure Controls and Procedures
|
|
(b)
|
Changes in Internal Control Over Financial Reporting
|
|
|
Total Number of Shares Repurchased
|
|
Average Price Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number of Shares That May Yet Be Purchased Under the Plans or Programs
|
|||||
|
|
|
|
|
|
|
|
|
|||||
|
July 1, 2016 to July 31, 2016
|
0
|
|
|
$
|
0.00
|
|
|
0
|
|
|
333,275
|
|
|
|
|
|
|
|
|
|
|
|||||
|
August 1, 2016 to August 31, 2016
|
0
|
|
|
0.00
|
|
|
0
|
|
|
333,275
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
September 1, 2016 to September 30, 2016
|
0
|
|
|
0.00
|
|
|
0
|
|
|
333,275
|
|
|
|
3.1
|
|
Articles of Incorporation as amended, incorporated by reference to Exhibit 3.1 of the Registrant’s Report on Form 8-K filed on January 29, 2010.
|
|
|
|
|
|
3.2
|
|
By-laws as amended, incorporated by reference to Exhibit 3.1 to the Registrant’s Report on Form 8-K filed March 1, 2013.
|
|
|
|
|
|
4.1
|
|
Specimen Common Stock Certificate, incorporated by reference to the Registrant’s Registration Statement on Form S-3 filed February 8, 2010 (File No. 333-164780).
|
|
|
|
|
|
31.1
|
|
Rule 13a – 14(a)/15d-14(a) Certification (Principal Executive Officer)
|
|
|
|
|
|
31.2
|
|
Rule 13a – 14(a)/15d-14(a) Certifications (Principal Financial Officer)
|
|
|
|
|
|
32.1
|
|
Section 1350 Certifications (Principal Executive Officer)
|
|
|
|
|
|
32.2
|
|
Section 1350 Certifications (Principal Financial Officer)
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase *
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase *
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document *
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema *
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase *
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase *
|
|
*
|
Attached as Exhibit 101 to this Form 10-Q are documents formatted in XBRL (Extensive Business Reporting Language).
|
|
|
/s/ Thomas R. Quinn, Jr.
|
|
|
Thomas R. Quinn, Jr.
|
|
|
President and Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
/s/ David P. Boyle
|
|
|
David P. Boyle
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
Date: November 7, 2016
|
|
3.1
|
|
Articles of Incorporation as amended, incorporated by reference to Exhibit 3.1 of the Registrant’s Report on Form 8-K filed on January 29, 2010.
|
|
|
|
|
|
3.2
|
|
By-laws as amended, incorporated by reference to Exhibit 3.1 to the Registrant’s Report on Form 8-K filed March 1, 2013.
|
|
|
|
|
|
4.1
|
|
Specimen Common Stock Certificate, incorporated by reference to the Registrant’s Registration Statement on
Form S-3 filed February 8, 2010 (File No. 333-164780).
|
|
|
|
|
|
31.1
|
|
Rule 13a – 14(a)/15d-14(a) Certification (Principal Executive Officer)
|
|
|
|
|
|
31.2
|
|
Rule 13a – 14(a)/15d-14(a) Certifications (Principal Financial Officer)
|
|
|
|
|
|
32.1
|
|
Section 1350 Certifications (Principal Executive Officer)
|
|
|
|
|
|
32.2
|
|
Section 1350 Certifications (Principal Financial Officer)
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase *
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase *
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document *
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema *
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase *
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase *
|
|
*
|
Attached as Exhibits 101 to this Form 10-Q are documents formatted in XBRL (Extensive Business Reporting Language).
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|