Exhibit 99.1
Press Release – For Immediate Release
October 19, 2006
Penns Woods Bancorp, Inc. Reports Third Quarter 2006 Earnings
Jersey Shore, PA – Penns Woods Bancorp, Inc. (NASDAQ:PWOD) today reported net income for the three and nine months ended September 30, 2006 of $2,464,000 and $7,353,000 compared to $2,948,000 and $8,423,000 for the same periods of 2005. Basic and dilutive earnings per share for the three months ended September 30, 2006 were $0.63 as compared to $0.74 for the three months ended September 30, 2005. The nine months ended September 30, 2006 had basic and diluted earnings per share of $1.87 as compared to $2.12 for the nine months ended September 30, 2005. Return on average assets and return on average equity were 1.70% and 13.41% for the three months ended September 30, 2006 as compared to 2.12% and 16.54% for the corresponding periods of 2005. Earnings for the nine months ended September 30, 2006 correlate to a return on average assets and return on average equity of 1.71% and 13.20% as compared to 2.05% and 14.94% for the nine months ended September 30, 2005.
Net income from core operations (“operating earnings”), which excludes net security gains, amounted to $2,094,000 and $6,439,000 for the three and nine months ended September 30, 2006 as compared to operating earnings of $2,581,000 and $7,199,000 for the same periods of 2005. Comparatively, earnings in 2006 have been impacted by a decline in the net interest margin, increased operating costs due in part to the opening of our North Atherton Street branch in State College in May 2005 and the opening of our Montoursville branch in August 2006, and by operational growth. In addition, operating earnings for the three and nine months ended September 30, 2005 were impacted by additional bank-owned life insurance revenue of $196,000.
The net interest margin for the three and nine months ended September 30, 2006 was 4.00% and 4.06%, compared to 4.27% and 4.32% for the corresponding periods of 2005. The decrease in the net interest margin for the three and nine month periods was due to the cost of interest bearing liabilities increasing at approximately twice the rate of the increase in the yield on earning assets. The increase in the cost of interest bearing liabilities was driven by the Federal Open Market Committee rate increases over the past year, which led to the cost of time deposits and short-term borrowings increasing 115 bp and 153 bp, respectively, for the three month period of 2006 and 100 bp and 174 bp, respectively, for the nine month period of 2006.
“The continuing margin compression has led us to develop new strategies and products to combat the margin compression and to ultimately enhance core earnings and shareholder value. As part of our deposit gathering efforts, we have introduced relationship deposit products to encourage and reward those customers who utilize the company for all their banking needs. We have also utilized short-term certificates of deposits and brokered deposits to provide the
funding necessary to reduce the amount of short-term borrowings on the balance sheet. During August we opened our Montoursville branch and began to witness the fruits of our labor as the amount of deposits collected and transactions processed exceeded our expectations. We will continue to develop new products and to shift the balance sheet structure in order to maintain and build core earnings and shareholder value,” commented Ronald A. Walko, President and Chief Executive Officer of Penns Woods Bancorp, Inc.
Total assets increased $16,333,000 to $586,752,000 at September 30, 2006 as compared to September 30, 2005. A continued emphasis on quality loan origination has led to net growth in the loan portfolio of $25,352,000, or 7.7%, since September 30, 2005. The majority of the loan growth has occurred in the commercial real estate portion of the portfolio. The available for sale investment portfolio was strategically reduced $7,555,000 to meet the funding needs of new higher yielding commercial loans. In addition, a significant investment in the construction of low-income housing units was undertaken during the third quarter of 2005 and into 2006 as part of the company’s strategic commitment to the communities where it provides banking services. Total deposits increased 10.7% to $401,722,000 at September 30, 2006 as compared to September 30, 2005, as new relationship based deposit products were launched, short-term certificate of deposits were gathered, and brokered deposits were utilized. The funding generated by the deposit gathering initiatives resulted in short-term borrowings decreasing $22,384,000 from September 30 2005 to September 30, 2006.
Shareholders’ equity increased $235,000 to $74,725,000 at September 30, 2006 as net income outpaced dividends paid, accumulated comprehensive income decreased $240,000, and $2,734,000 in treasury stock was strategically purchased as part of the previously announced stock buyback plan. The decrease in accumulated comprehensive income is the result of a temporary decline in market value, or net unrealized gains, of the investment portfolio at September 30, 2006 as compared to September 30, 2005. The current level of shareholders’ equity equates to a book value per share of $19.08 as compared to $18.69 at September 30, 2005 and an equity to asset ratio of 12.74% at September 30, 2006. During the nine months ended September 30, 2006 dividends of $1.29 per share were paid to shareholders. The dividends represented a 12% increase or $0.14 per share over the dividends paid during the comparable period of 2005.
“We remain committed to building shareholder value by providing a dividend yield in excess of four percent and by conducting stock repurchases on the open market. The dividends paid to date during 2006 have not only met our continued objective to provide a cash dividend resulting in a return exceeding four percent, but also represent a 12% increase over the same period of 2005. We have also increased the frequency of our stock repurchases on the open market. Through the first nine months of 2006 we have purchased 60,000 shares on the open market as compared to 14,000 during the entire year of 2005. The continued strength of our earnings has allowed us to continue and maintain these programs,” commented Mr. Walko. The range of closing prices for Penns Woods Bancorp, Inc. “PWOD” stock
was between $37.02 and $38.48 during the three months ended September 30, 2006 and between $36.50 and $39.50 during the nine months ended September 30, 2006.
Penns Woods Bancorp, Inc. is the parent company of Jersey Shore State Bank, which operates thirteen branch offices providing financial services in Lycoming, Clinton, and Centre Counties. Investment and insurance products are offered through the bank’s subsidiary, The M Group, Inc. D/B/A The Comprehensive Financial Group.
NOTE: This press release contains financial information determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”). Management uses the non-GAAP measure of net income from core operations in its analysis of the company’s performance. This measure, as used by PWOD, adjusts net income determined in accordance with GAAP to exclude the effects of special items, including significant gains or losses that are unusual in nature. Because certain of these items and their impact on PWOD’s performance are difficult to predict, management believes presentation of financial measures excluding the impact of such items provides useful supplemental information in evaluating the operating results of PWOD’s core businesses. These disclosures should not be viewed as a substitute for net income determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
This press release may contain certain “forward-looking statements” including statements concerning plans, objectives, future events or performance and assumptions and other statements, which are statements other than statements of historical fact. PWOD cautions readers that the following important factors, among others, may have affected and could in the future affect actual results and could cause actual results for subsequent periods to differ materially from those expressed in any forward-looking statement made by or on behalf of PWOD herein: (i) the effect of changes in laws and regulations, including federal and state banking laws and regulations, and the associated costs of compliance with such laws and regulations either currently or in the future as applicable; (ii) the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies as well as by the Financial Accounting Standards Board, or of changes in the Company’s organization, compensation and benefit plans; (iii) the effect on PWOD’s competitive position within its market area of the increasing consolidation within the banking and financial services industries, including the increased competition from larger regional and out-of-state banking organizations as well as non-bank providers of various financial services; (iv) the effect of changes in interest rates; and (v) the effect of changes in the business cycle and downturns in the local, regional or national economies.
Previous press releases and additional information can be obtained from the company’s website at www.jssb.com.
Contact: | Ronald A. Walko, President and Chief Executive Officer | |
| 115 South Main Street |
|
| Jersey Shore, PA 17740 |
|
| 570-322-1111 | email-jssb@jssb.com |
THIS INFORMATION IS SUBJECT TO YEAR-END AUDIT ADJUSTMENT
PENNS WOODS BANCORP, INC.
CONSOLIDATED BALANCE SHEET
(UNAUDITED)
|
| September 30 |
| ||||||
(In Thousands, Except Share Data) |
| 2006 |
| 2005 |
| % Change |
| ||
|
|
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
|
|
| ||
Noninterest-bearing balances |
| $ | 13,371 |
| $ | 13,113 |
| 2.0 | % |
Interest-bearing deposits in other financial institutions |
| 97 |
| 27 |
| 259.3 | % | ||
Total cash and cash equivalents |
| 13,468 |
| 13,140 |
| 2.5 | % | ||
|
|
|
|
|
|
|
| ||
Investment securities, available for sale, at fair value |
| 184,484 |
| 192,039 |
| -3.9 | % | ||
Investment securities held to maturity (fair value of $285 and $241) |
| 282 |
| 266 |
| 6.0 | % | ||
Loans held for sale |
| 4,746 |
| 3,908 |
| 21.4 | % | ||
Loans |
| 356,556 |
| 330,651 |
| 7.8 | % | ||
Less: Allowance for loan losses |
| 4,045 |
| 3,492 |
| 15.8 | % | ||
Loans, net |
| 352,511 |
| 327,159 |
| 7.7 | % | ||
Premises and equipment, net |
| 6,627 |
| 6,141 |
| 7.9 | % | ||
Accrued interest receivable |
| 2,720 |
| 2,520 |
| 7.9 | % | ||
Bank-owned life insurance |
| 11,202 |
| 10,627 |
| 5.4 | % | ||
Investment in limited partnerships |
| 4,927 |
| 4,567 |
| 7.9 | % | ||
Goodwill |
| 3,032 |
| 3,032 |
| 0.0 | % | ||
Other assets |
| 2,753 |
| 7,020 |
| -60.8 | % | ||
TOTAL ASSETS |
| $ | 586,752 |
| $ | 570,419 |
| 2.9 | % |
|
|
|
|
|
|
|
| ||
LIABILITIES |
|
|
|
|
|
|
| ||
Interest-bearing deposits |
| $ | 332,310 |
| $ | 291,137 |
| 14.1 | % |
Noninterest-bearing deposits |
| 69,412 |
| 71,832 |
| -3.4 | % | ||
Total deposits |
| 401,722 |
| 362,969 |
| 10.7 | % | ||
|
|
|
|
|
|
|
| ||
Short-term borrowings |
| 18,026 |
| 40,410 |
| -55.4 | % | ||
Long-term borrowings, Federal Home Loan Bank (FHLB) |
| 82,878 |
| 84,478 |
| -1.9 | % | ||
Accrued interest payable |
| 1,510 |
| 1,118 |
| 35.1 | % | ||
Other liabilities |
| 7,891 |
| 6,954 |
| 13.5 | % | ||
TOTAL LIABILITIES |
| 512,027 |
| 495,929 |
| 3.2 | % | ||
|
|
|
|
|
|
|
| ||
SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
| ||
Common stock, par value $8.33, 10,000,000 shares authorized; 4,002,580 and 3,998,878 shares issued |
| 33,354 |
| 33,324 |
| 0.1 | % | ||
Additional paid-in capital |
| 17,784 |
| 17,711 |
| 0.4 | % | ||
Retained earnings |
| 25,208 |
| 22,102 |
| 14.1 | % | ||
Accumulated other comprehensive income |
| 1,674 |
| 1,914 |
| -12.5 | % | ||
Less: Treasury stock at cost, 86,372 and 15,372 shares |
| (3,295 | ) | (561 | ) | 487.3 | % | ||
TOTAL SHAREHOLDERS’ EQUITY |
| 74,725 |
| 74,490 |
| 0.3 | % | ||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
| $ | 586,752 |
| $ | 570,419 |
| 2.9 | % |
Share data has been adjusted for a 6 for 5 stock split that occurred in the fourth quarter of 2005.
PENNS WOODS BANCORP, INC.
CONSOLIDATED STATEMENT OF INCOME
(UNAUDITED)
|
| Three Months Ended |
| Nine Months Ended |
| ||||||||||||
(In Thousands, Except Per Share Data) |
| 2006 |
| 2005 |
| % Change |
| 2006 |
| 2005 |
| % Change |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
INTEREST AND DIVIDEND INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loans including fees |
| $ | 6,355 |
| $ | 5,602 |
| 13.4 | % | $ | 18,250 |
| $ | 16,341 |
| 11.7 | % |
Investment Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Taxable |
| 874 |
| 966 |
| -9.5 | % | 2,691 |
| 3,420 |
| -21.3 | % | ||||
Tax-exempt |
| 1,004 |
| 969 |
| 3.6 | % | 2,993 |
| 2,246 |
| 33.3 | % | ||||
Dividend and other interest income |
| 314 |
| 279 |
| 12.5 | % | 982 |
| 898 |
| 9.4 | % | ||||
TOTAL INTEREST AND DIVIDEND INCOME |
| 8,547 |
| 7,816 |
| 9.4 | % | 24,916 |
| 22,905 |
| 8.8 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Deposits |
| 2,447 |
| 1,537 |
| 59.2 | % | 6,252 |
| 4,151 |
| 50.6 | % | ||||
Short-term borrowings |
| 306 |
| 199 |
| 53.8 | % | 1,221 |
| 545 |
| 124.0 | % | ||||
Long-term borrowings, FHLB |
| 954 |
| 965 |
| -1.1 | % | 2,844 |
| 2,711 |
| 4.9 | % | ||||
TOTAL INTEREST EXPENSE |
| 3,707 |
| 2,701 |
| 37.2 | % | 10,317 |
| 7,407 |
| 39.3 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NET INTEREST INCOME |
| 4,840 |
| 5,115 |
| -5.4 | % | 14,599 |
| 15,498 |
| -5.8 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
PROVISION FOR LOAN LOSSES |
| 89 |
| 180 |
| -50.6 | % | 485 |
| 540 |
| -10.2 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |
| 4,751 |
| 4,935 |
| -3.7 | % | 14,114 |
| 14,958 |
| -5.6 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Deposit service charges |
| 596 |
| 612 |
| -2.6 | % | 1,773 |
| 1,603 |
| 10.6 | % | ||||
Securities gains, net |
| 561 |
| 556 |
| 0.9 | % | 1,385 |
| 1,854 |
| -25.3 | % | ||||
Bank-owned life insurance |
| 94 |
| 288 |
| -67.4 | % | 272 |
| 475 |
| -42.7 | % | ||||
Gain on sale of loans |
| 264 |
| 263 |
| 0.4 | % | 624 |
| 631 |
| -1.1 | % | ||||
Insurance commissions |
| 502 |
| 507 |
| -1.0 | % | 1,732 |
| 1,802 |
| -3.9 | % | ||||
Other |
| 370 |
| 321 |
| 15.3 | % | 1,154 |
| 964 |
| 19.7 | % | ||||
TOTAL NON-INTEREST INCOME |
| 2,387 |
| 2,547 |
| -6.3 | % | 6,940 |
| 7,329 |
| -5.3 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Salaries and employee benefits |
| 2,174 |
| 2,096 |
| 3.7 | % | 6,620 |
| 6,225 |
| 6.3 | % | ||||
Occupancy, net |
| 308 |
| 261 |
| 18.0 | % | 826 |
| 838 |
| -1.4 | % | ||||
Furniture and equipment |
| 309 |
| 262 |
| 17.9 | % | 894 |
| 717 |
| 24.7 | % | ||||
Pennsylvania shares tax |
| 151 |
| 138 |
| 9.4 | % | 447 |
| 417 |
| 7.2 | % | ||||
Other |
| 1,172 |
| 1,031 |
| 13.7 | % | 3,356 |
| 3,035 |
| 10.6 | % | ||||
TOTAL NON-INTEREST EXPENSE |
| 4,114 |
| 3,788 |
| 8.6 | % | 12,143 |
| 11,232 |
| 8.1 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
INCOME BEFORE INCOME TAX PROVISION |
| 3,024 |
| 3,694 |
| -18.1 | % | 8,911 |
| 11,055 |
| -19.4 | % | ||||
INCOME TAX PROVISION |
| 560 |
| 746 |
| -24.9 | % | 1,558 |
| 2,632 |
| -40.8 | % | ||||
NET INCOME |
| $ | 2,464 |
| $ | 2,948 |
| -16.4 | % | $ | 7,353 |
| $ | 8,423 |
| -12.7 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
EARNINGS PER SHARE - BASIC |
| $ | 0.63 |
| $ | 0.74 |
| -14.9 | % | $ | 1.87 |
| $ | 2.12 |
| -11.7 | % |
EARNINGS PER SHARE - DILUTED |
| $ | 0.63 |
| $ | 0.74 |
| -14.9 | % | $ | 1.87 |
| $ | 2.12 |
| -11.7 | % |
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC |
| 3,927,261 |
| 3,972,862 |
| -1.1 | % | 3,942,533 |
| 3,973,455 |
| -0.8 | % | ||||
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED |
| 3,927,740 |
| 3,974,956 |
| -1.2 | % | 3,943,016 |
| 3,975,769 |
| -0.8 | % | ||||
DIVIDENDS PER SHARE |
| $ | 0.44 |
| $ | 0.39 |
| 12.8 | % | $ | 1.29 |
| $ | 1.15 |
| 12.2 | % |
Share data has been adjusted for a 6 for 5 stock split that occurred in the fourth quarter of 2005.
PENNS WOODS BANCORP, INC.
AVERAGE BALANCES AND INTEREST RATES
|
| For the Three Months Ended |
| ||||||||||||||
|
| September 30, 2006 |
| September 30, 2005 |
| ||||||||||||
|
| Average Balance |
| Interest |
| Average Rate |
| Average Balance |
| Interest |
| Average Rate |
| ||||
ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Tax-exempt loans |
| $ | 8,275 |
| $ | 127 |
| 6.10 | % | $ | 7,959 |
| $ | 126 |
| 6.28 | % |
All other loans |
| 347,673 |
| 6,271 |
| 7.16 | % | 323,952 |
| 5,519 |
| 6.76 | % | ||||
Total loans |
| 355,948 |
| 6,398 |
| 7.13 | % | 331,911 |
| 5,645 |
| 6.75 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Taxable securities |
| 89,849 |
| 1,181 |
| 5.26 | % | 105,186 |
| 1,244 |
| 4.73 | % | ||||
Tax-exempt securities |
| 91,234 |
| 1,521 |
| 6.67 | % | 90,551 |
| 1,468 |
| 6.48 | % | ||||
Total securities |
| 181,083 |
| 2,702 |
| 5.97 | % | 195,737 |
| 2,712 |
| 5.54 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest bearing deposits |
| 435 |
| 7 |
| 6.38 | % | 183 |
| 1 |
| 2.17 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total interest-earning assets |
| 537,466 |
| 9,107 |
| 6.74 | % | 527,831 |
| 8,358 |
| 6.30 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Other assets |
| 42,042 |
|
|
|
|
| 28,758 |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
TOTAL ASSETS |
| $ | 579,508 |
|
|
|
|
| $ | 556,589 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Savings |
| $ | 63,081 |
| 142 |
| 0.89 | % | $ | 69,366 |
| 139 |
| 0.80 | % | ||
Super Now deposits |
| 47,071 |
| 170 |
| 1.43 | % | 50,001 |
| 106 |
| 0.84 | % | ||||
Money Market deposits |
| 23,300 |
| 131 |
| 2.23 | % | 28,427 |
| 109 |
| 1.52 | % | ||||
Time deposits |
| 186,187 |
| 2,004 |
| 4.27 | % | 150,564 |
| 1,183 |
| 3.12 | % | ||||
Total Deposits |
| 319,639 |
| 2,447 |
| 3.04 | % | 298,358 |
| 1,537 |
| 2.04 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Short-term borrowings |
| 27,255 |
| 306 |
| 4.45 | % | 27,069 |
| 199 |
| 2.92 | % | ||||
Long-term borrowings |
| 82,878 |
| 954 |
| 4.57 | % | 84,478 |
| 965 |
| 4.53 | % | ||||
Total borrowings |
| 110,133 |
| 1,260 |
| 4.54 | % | 111,547 |
| 1,164 |
| 4.14 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total interest-bearing liabilities |
| 429,772 |
| 3,707 |
| 3.42 | % | 409,905 |
| 2,701 |
| 2.61 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Demand deposits |
| 69,660 |
|
|
|
|
| 70,134 |
|
|
|
|
| ||||
Other liabilities |
| 6,596 |
|
|
|
|
| 5,244 |
|
|
|
|
| ||||
Shareholders’ equity |
| 73,480 |
|
|
|
|
| 71,306 |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
| $ | 579,508 |
|
|
|
|
| $ | 556,589 |
|
|
|
|
| ||
Interest rate spread |
|
|
|
|
| 3.32 | % |
|
|
|
| 3.69 | % | ||||
Net interest income/margin |
|
|
| $ | 5,400 |
| 4.00 | % |
|
| $ | 5,657 |
| 4.27 | % |
|
|
| For the Three Months Ended September 30, |
| |||||
|
|
|
| 2006 |
| 2005 |
| ||
|
|
|
|
|
|
|
| ||
Total interest income |
|
|
| $ | 8,547 |
| $ | 7,816 |
|
Total interest expense |
|
|
| 3,707 |
| 2,701 |
| ||
Net interest income |
|
|
| 4,840 |
| 5,115 |
| ||
Tax equivalent adjustment |
|
|
| 560 |
| 542 |
| ||
Net interest income (fully taxable equivalent) |
|
|
| $ | 5,400 |
| $ | 5,657 |
|
|
| For the Nine Months Ended |
| ||||||||||||||
|
| September 30, 2006 |
| September 30, 2005 |
| ||||||||||||
|
| Average Balance |
| Interest |
| Average Rate |
| Average Balance |
| Interest |
| Average Rate |
| ||||
ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Tax-exempt loans |
| $ | 8,155 |
| $ | 377 |
| 6.18 | % | $ | 4,179 |
| $ | 183 |
| 5.85 | % |
All other loans |
| 341,250 |
| 18,001 |
| 7.05 | % | 323,472 |
| 16,220 |
| 6.70 | % | ||||
Total loans |
| 349,405 |
| 18,378 |
| 7.03 | % | 327,651 |
| 16,403 |
| 6.69 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Taxable securities |
| 93,848 |
| 3,664 |
| 5.21 | % | 120,425 |
| 4,293 |
| 4.75 | % | ||||
Tax-exempt securities |
| 90,972 |
| 4,535 |
| 6.65 | % | 67,226 |
| 3,403 |
| 6.75 | % | ||||
Total securities |
| 184,820 |
| 8,199 |
| 5.91 | % | 187,651 |
| 7,696 |
| 5.47 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest bearing deposits |
| 161 |
| 9 |
| 7.47 | % | 1,117 |
| 25 |
| 2.99 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total interest-earning assets |
| 534,386 |
| 26,586 |
| 6.65 | % | 516,419 |
| 24,124 |
| 6.24 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Other assets |
| 39,747 |
|
|
|
|
| 32,244 |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
TOTAL ASSETS |
| $ | 574,133 |
|
|
|
|
| $ | 548,663 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Savings |
| $ | 63,150 |
| 398 |
| 0.84 | % | $ | 69,255 |
| 411 |
| 0.79 | % | ||
Super Now deposits |
| 47,835 |
| 488 |
| 1.36 | % | 51,680 |
| 324 |
| 0.84 | % | ||||
Money Market deposits |
| 24,190 |
| 367 |
| 2.03 | % | 30,398 |
| 306 |
| 1.35 | % | ||||
Time deposits |
| 169,119 |
| 4,999 |
| 3.95 | % | 140,772 |
| 3,110 |
| 2.95 | % | ||||
Total Deposits |
| 304,294 |
| 6,252 |
| 2.75 | % | 292,105 |
| 4,151 |
| 1.90 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Short-term borrowings |
| 37,761 |
| 1,221 |
| 4.32 | % | 28,268 |
| 545 |
| 2.58 | % | ||||
Long-term borrowings |
| 83,359 |
| 2,844 |
| 4.56 | % | 79,587 |
| 2,711 |
| 4.55 | % | ||||
Total borrowings |
| 121,120 |
| 4,065 |
| 4.49 | % | 107,855 |
| 3,256 |
| 4.04 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total interest-bearing liabilities |
| 425,414 |
| 10,317 |
| 3.24 | % | 399,960 |
| 7,407 |
| 2.48 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Demand deposits |
| 69,219 |
|
|
|
|
| 68,182 |
|
|
|
|
| ||||
Other liabilities |
| 5,245 |
|
|
|
|
| 5,353 |
|
|
|
|
| ||||
Shareholders’ equity |
| 74,255 |
|
|
|
|
| 75,168 |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
| $ | 574,133 |
|
|
|
|
| $ | 548,663 |
|
|
|
|
| ||
Interest rate spread |
|
|
|
|
| 3.41 | % |
|
|
|
| 3.76 | % | ||||
Net interest income/margin |
|
|
| $ | 16,269 |
| 4.06 | % |
|
| $ | 16,717 |
| 4.32 | % |
|
|
| For the Nine Months Ended |
| |||||
|
|
|
| 2006 |
| 2005 |
| ||
|
|
|
|
|
|
|
| ||
Total interest income |
|
|
| $ | 24,916 |
| $ | 22,905 |
|
Total interest expense |
|
|
| 10,317 |
| 7,407 |
| ||
Net interest income |
|
|
| 14,599 |
| 15,498 |
| ||
Tax equivalent adjustment |
|
|
| 1,670 |
| 1,219 |
| ||
Net interest income (fully taxable equivalent) |
|
|
| $ | 16,269 |
| $ | 16,717 |
|
|
| Quarter Ended |
| |||||||||||||
(Dollars in Thousands, Except Per Share Data) |
| 9/30/2006 |
| 6/30/2006 |
| 3/31/2006 |
| 12/31/2005 |
| 9/30/2005 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Data |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income |
| $ | 2,464 |
| $ | 2,434 |
| $ | 2,455 |
| $ | 2,478 |
| $ | 2,948 |
|
Net interest income |
| 4,840 |
| 4,926 |
| 4,833 |
| 5,024 |
| 5,115 |
| |||||
Provision for loan losses |
| 89 |
| 198 |
| 198 |
| 180 |
| 180 |
| |||||
Net security gains |
| 561 |
| 265 |
| 559 |
| 336 |
| 556 |
| |||||
Non-interest income, excluding net security gains |
| 1,826 |
| 1,951 |
| 1,778 |
| 1,766 |
| 1,991 |
| |||||
Non-interest expense |
| 4,114 |
| 4,078 |
| 3,951 |
| 3,876 |
| 3,788 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Performance Statistics |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net interest margin |
| 4.00 | % | 4.12 | % | 4.08 | % | 4.22 | % | 4.29 | % | |||||
Annualized return on average assets |
| 1.70 | % | 1.70 | % | 1.72 | % | 1.75 | % | 2.12 | % | |||||
Annualized return on average equity |
| 13.41 | % | 13.34 | % | 13.24 | % | 13.31 | % | 16.54 | % | |||||
Annualized net loan charge-offs to avg loans |
| 0.04 | % | 0.04 | % | 0.05 | % | -0.01 | % | 0.22 | % | |||||
Net charge-offs (recoveries) |
| 39 |
| 37 |
| 43 |
| (7 | ) | 180 |
| |||||
Efficiency ratio |
| 61.7 |
| 59.3 |
| 59.8 |
| 57.3 |
| 53.5 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Per Share Data |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Basic earnings per share |
| $ | 0.63 |
| $ | 0.63 |
| $ | 0.62 |
| $ | 0.63 |
| $ | 0.74 |
|
Diluted earnings per share |
| 0.63 |
| 0.63 |
| 0.62 |
| 0.62 |
| 0.74 |
| |||||
Dividend declared per share |
| 0.44 |
| 0.43 |
| 0.42 |
| 0.41 |
| 0.39 |
| |||||
Book value |
| 19.08 |
| 18.22 |
| 18.73 |
| 18.59 |
| 18.69 |
| |||||
Common stock price: |
|
|
|
|
|
|
|
|
|
|
| |||||
High |
| 38.48 |
| 39.50 |
| 38.75 |
| 39.76 |
| 38.30 |
| |||||
Low |
| 37.02 |
| 36.50 |
| 37.75 |
| 36.67 |
| 36.76 |
| |||||
Close |
| 38.20 |
| 38.48 |
| 37.95 |
| 38.87 |
| 37.50 |
| |||||
Weighted average common shares: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
| 3,927 |
| 3,939 |
| 3,961 |
| 3,965 |
| 3,973 |
| |||||
Fully Diluted |
| 3,928 |
| 3,940 |
| 3,962 |
| 3,966 |
| 3,975 |
| |||||
End-of-period common shares: |
|
|
|
|
|
|
|
|
|
|
| |||||
Issued |
| 4,002 |
| 4,002 |
| 4,002 |
| 4,002 |
| 3,999 |
| |||||
Treasury |
| 86 |
| 70 |
| 60 |
| 26 |
| 15 |
|
|
| Quarter Ended |
| |||||||||||||
(Dollars in Thousands, Except Per Share Data) |
| 9/30/2006 |
| 6/30/2006 |
| 3/31/2006 |
| 12/31/2005 |
| 9/30/2005 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Financial Condition Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
General |
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
| $ | 586,752 |
| $ | 576,305 |
| $ | 579,397 |
| $ | 568,668 |
| $ | 570,419 |
|
Loans, net |
| 352,511 |
| 342,574 |
| 342,178 |
| 334,759 |
| 327,159 |
| |||||
Intangibles |
| 3,032 |
| 3,032 |
| 3,032 |
| 3,032 |
| 3,032 |
| |||||
Total deposits |
| 401,722 |
| 376,603 |
| 367,352 |
| 352,292 |
| 362,969 |
| |||||
Noninterest-bearing |
| 69,412 |
| 73,969 |
| 74,035 |
| 71,142 |
| 71,832 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Savings |
| 61,977 |
| 63,739 |
| 64,260 |
| 61,906 |
| 67,857 |
| |||||
NOW |
| 46,508 |
| 48,739 |
| 50,957 |
| 48,678 |
| 49,064 |
| |||||
Money Market |
| 22,120 |
| 23,712 |
| 24,658 |
| 24,446 |
| 26,757 |
| |||||
Time Deposits |
| 201,705 |
| 166,444 |
| 153,442 |
| 146,120 |
| 147,459 |
| |||||
Total interest-bearing deposits |
| 332,310 |
| 302,634 |
| 293,317 |
| 281,150 |
| 291,137 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Core deposits* |
| 200,017 |
| 210,159 |
| 213,910 |
| 206,172 |
| 215,510 |
| |||||
Shareholders’ equity |
| 74,725 |
| 71,632 |
| 73,815 |
| 73,919 |
| 74,490 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Asset Quality |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-performing assets |
| $ | 771 |
| $ | 983 |
| $ | 766 |
| $ | 602 |
| $ | 1,056 |
|
Non-performing assets to total assets |
| 0.13 | % | 0.17 | % | 0.13 | % | 0.11 | % | 0.19 | % | |||||
Allowance for loan losses |
| 4,045 |
| 3,995 |
| 3,834 |
| 3,679 |
| 3,492 |
| |||||
Allowance for loan losses to total loans |
| 1.13 | % | 1.15 | % | 1.11 | % | 1.09 | % | 1.06 | % | |||||
Allowance for loan losses to non-performing loans |
| 524.64 | % | 406.41 | % | 500.52 | % | 611.13 | % | 330.68 | % | |||||
Non-performing loans to total loans |
| 0.22 | % | 0.28 | % | 0.22 | % | 0.18 | % | 0.32 | % | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Capitalization |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Shareholders’ equity to total assets |
| 12.74 | % | 12.43 | % | 12.74 | % | 13.00 | % | 13.06 | % |
* Core deposits are defined as total deposits less time deposits