FORM 10 - Q SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 For quarter ended June 30, 2002 Commission file number 33-18888 ------------- -------- ORRSTOWN FINANCIAL SERVICES, INC -------------------------------- (Exact name of registrant as specified in its charter) Commonwealth of Pennsylvania 23-2530374 ---------- (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 77 East King Street 17257 P.O. Box 250, Shippensburg, Pennsylvania ----- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (717) 532-6114 -------------- Indicate by check mark whether the registrant (1) has filed all reports required to be filled by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES X NO --- --- Class Outstanding at July 25, 2002 - ---------------------------- ---------------------------- (Common Stock, no par value) 2,390,624 Page 1 of 21 ORRSTOWN FINANCIAL SERVICES, INC. INDEX Page Part I - FINANCIAL INFORMATION Item 1. Financial statements (unaudited) Condensed consolidated balance sheets - June 30, 2002 and December 31, 2001 4 Condensed consolidated statements of income - Three months ended June 30, 2002 and 2001 5 Condensed consolidated statements of income - Six months ended June 30, 2002 and 2001 6 Condensed consolidated statements of comprehensive income - Three months & Six months ended June 30, 2002 and 2001 7 Condensed consolidated statements of cash flows - Six Months ended June 30, 2002 and 2001 8 Notes to condensed consolidated financial statements 9 - 10 Item 2. Management's discussion and analysis of financial condition and results of operations 11 - 15 PART II - OTHER INFORMATION Other Information 17 Signatures 18 Exhibits 19 - 21 Page 2 of 21 PART I - FINANCIAL INFORMATION Page 3 of 21 PART I - FINANCIAL INFORMATION Item 1. Financial Statements ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY, ORRSTOWN BANK CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (Unaudited) (Audited)* June 30, December 31, (Dollars in Thousands) 2002 2001 ASSETS Cash and due from banks $ 12,692 $ 12,650 Interest bearing deposits with banks 1,099 679 Federal funds sold 11,973 24,347 Securities available for sale 77,191 68,422 Federal Home Loan Bank, Federal Reserve and Atlantic Central Bankers Bank Stock, at cost which approximates market value 1,804 1,703 Loans 262,976 249,816 Allowance for loan losses (3,354) (3,104) --------- --------- Net Loans 259,622 246,712 Premises and equipment, net 9,487 9,019 Accrued Interest receivable 1,665 1,541 Cash value-life insurance 6,040 5,923 Other assets 2,460 2,732 --------- --------- Total assets $ 384,033 $ 373,728 ========= ========= LIABILITIES AND STOCKHOLDERS' EQUITY Deposits: Non-interest bearing 37,952 39,881 Interest bearing 254,567 241,287 --------- --------- Total deposits 292,519 281,168 Federal funds purchased and other short term borrowed funds 22,493 31,531 Long term borrowed funds 31,513 26,512 Accrued interest payable 283 373 Other liabilities 2,943 2,982 --------- --------- Total liabilities 349,751 342,566 --------- --------- Common stock, no par value-$.1041 stated value per share at June 30, 2002 and December 31, 2001, 10,000,000 shares authorized with 2,390,624 shares issued at June 30, 2002 and 2,378,608 issued at December 31, 2001 249 248 Additional paid - in capital 25,558 25,077 Retained earnings 7,577 5,557 Accumulated other comprehensive income 898 280 --------- --------- Total stockholders' equity 34,282 31,162 --------- --------- Total liabilities and stockholders' equity $ 384,033 $ 373,728 ========= ========= *Condensed from audited financial statements The accompanying notes are an integral part of these condensed financial statements. Page 4 of 21 ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY, ORRSTOWN BANK CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) Three Months Ended June June (Dollars in Thousands) 2002 2001 INTEREST INCOME Interest and fees on loans $ 4,599 $ 4,822 Interest on federal funds sold 57 149 Interest and dividends on investment securities 1,066 957 Interest income on deposits with banks 5 4 ------- ------- Total interest income 5,727 5,932 ------- ------- INTEREST EXPENSE Interest on deposits 1,544 2,125 Interest on borrowed money 490 569 ------- ------- Total interest expense 2,034 2,694 ------- ------- Net interest income 3,693 3,238 Provision for loan losses 150 60 ------- ------- Net interest income after provision for loan losses 3,543 3,178 ------- ------- OTHER INCOME Service charges on deposits 548 500 Other service charges 249 316 Trust department income 381 312 Brokerage income 132 62 Other income 82 80 Securities gains / (losses) 17 (2) ------- ------- Total other income 1,409 1,268 ------- ------- OTHER EXPENSES Salaries and employee benefits 1,433 1,213 Net occupancy and equipment expenses 435 427 Other operating expenses 945 1,015 ------- ------- Total other expense 2,813 2,655 ------- ------- Income before income tax 2,139 1,791 Income tax expenses 642 500 ------- ------- Net income $ 1,497 $ 1,291 ======= ======= PER SHARE DATA Earnings per share Basic earnings per share $ 0.63 $ 0.55 Weighted average number of shares outstanding 2,389,059 2,363,577 Diluted earnings per share $ 0.62 $ 0.54 Weighted average number of shares outstanding 2,433,690 2,386,868 Dividends per share $ 0.170 $ 0.143 The accompanying notes are an integral part of these condensed financial statements. Page 5 of 21 ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY, ORRSTOWN BANK CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) Six Months Ended June June (Dollars in Thousands) 2002 2001 INTEREST INCOME Interest and fees on loans $ 9,141 $ 9,470 Interest on federal funds sold 113 187 Interest and dividends on investment securities 2,068 2,151 Interest income on deposits with banks 10 6 -------- -------- Total interest income 11,332 11,814 -------- -------- INTEREST EXPENSE Interest on deposits 3,152 4,348 Interest on borrowed money 944 1,181 -------- -------- Total interest expense 4,096 5,529 -------- -------- Net interest income 7,236 6,285 Provision for loan losses 300 120 -------- -------- Net interest income after provision for loan losses 6,936 6,165 -------- -------- OTHER INCOME Service charges on deposits 1,024 912 Other service charges 468 454 Trust department income 703 608 Brokerage income 212 130 Other income 162 164 Securities gains / (losses) 18 31 -------- -------- Total other income 2,587 2,299 -------- -------- OTHER EXPENSES Salaries and employee benefits 2,912 2,497 Net occupancy and equipment expenses 863 839 Other operating expenses 1,726 1,776 -------- -------- Total other expense 5,501 5,112 -------- -------- Income before income tax 4,022 3,352 Income tax expenses 1,191 936 -------- -------- Net income $ 2,831 $ 2,416 ======== ======== PER SHARE DATA Earnings per share Basic earnings per share $ 1.19 $ 1.03 Weighted average number of shares outstanding 2,386,211 2,360,493 Diluted earnings per share $ 1.17 $ 1.01 Weighted average number of shares outstanding 2,429,067 2,382,158 Dividends per share $ 0.340 $ 0.286 The accompanying notes are an integral part of these condensed financial statements. Page 6 of 21 ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY, ORRSTOWN BANK CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended June June (Dollars in Thousands) 2002 2001 COMPREHENSIVE INCOME Net Income $ 1,497 $ 1,291 Other comprehensive income, net of tax Unrealized gain (loss) on investment securities available for sale 722 (494) ------- ------- Comprehensive Income $ 2,219 $ 797 ======= ======= Six Months Ended June June (Dollars in Thousands) 2002 2001 COMPREHENSIVE INCOME Net Income $ 2,831 $ 2,416 Other comprehensive income, net of tax Unrealized gain (loss) on investment securities available for sale 618 195 ------- ------- Comprehensive Income $ 3,449 $ 2,611 ======= ======= The accompanying notes are an integral part of these condensed financial statements. Page 7 of 21 ORRSTOWN FINANCIAL SERVICES, INC. AND ITS WHOLLY-OWNED SUBSIDIARY, ORRSTOWN BANK CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) Six Months Ended June June (Dollars in Thousands) 2002 2001 CASH FLOWS FROM OPERATING ACTIVITIES Net income $ 2,831 $ 2,416 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 382 422 Provision for loan losses 300 120 Other, net (411) (340) ------- ------- Net cash provided by operating activities 3,102 2,618 ------- ------- CASH FLOWS FROM INVESTING ACTIVITIES Net (increase) decrease in interest bearing deposits with banks (420) (498) Purchases of available for sale securities (15,122) (17,265) Sales and maturities of available for sale securities 7,284 23,737 Net (purchases) redemption of FHLB Stock (101) 0 Net (increase) in loans (13,210) (30,392) Purchases of bank premises and equipment (850) (247) ------- ------- Net cash provided (used) by investing activities (22,419) (24,665) ------- ------- CASH FLOWS FROM FINANCING ACTIVITIES Net increase (decrease) in deposits 11,352 13,373 Cash dividends paid (812) (675) Proceeds from sale of stock 483 476 Net increase (decrease) in short term purchased funds (9,038) 7,472 Proceeds in long term debt 5,000 0 Payments on long term debt 0 (28) ------- ------- Net cash provided by financing activities 6,985 20,618 ------- ------- Net increase (decrease) in cash and cash Equivalents (12,332) (1,429) Cash and cash equivalents at beginning of period 36,997 11,021 -------- ------- Cash and cash equivalents at end of period $ 24,665 $ 9,592 ======== ======= Supplemental disclosure of cash flow information: Cash paid during the period for: Interest $ 4,186 $ 5,764 Income Taxes 1,135 930 Supplemental schedule of noncash investing and financing activities: Unrealized gain (loss) on investments available for sale (net of deferred taxes of $318 and $100 at June 30, 2002 and 2001,respectively) 618 195 The accompanying notes are an integral part of these condensed financial statements. Page 8 of 21 ORRSTOWN FINANCIAL SERVICES, INC. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2002 (UNAUDITED) Review of Interim Financial Statements The condensed consolidated financial statements as of and for the three and six month periods ended June 30, 2002 and 2001 have been reviewed by independent certified public accountants. Their report on their review is attached as Exhibit 99 to this 10-Q NOTE 1. Basis of Presentation The financial information presented at and for the three and six month periods ended June 30, 2002 and 2001 is unaudited. Information presented at December 31, 2001 is condensed from audited year-end financial statements. However, unaudited information reflects all adjustments (consisting solely of normal recurring adjustments) that are, in the opinion of management, necessary for a fair presentation of the financial position, results of operations and cash flows for the interim period. NOTE 2. Principles of Consolidation The consolidated financial statements include the accounts of the corporation and its wholly-owned subsidiary, Orrstown Bank. All significant intercompany transactions and accounts have been eliminated. NOTE 3. Cash Flows For purposes of the statements of cash flows, the corporation has defined cash and cash equivalents as those amounts included in the balance sheet captions "cash and due from banks" and "federal funds sold". As permitted by Statement of Financial Accounting Standards No.104, the corporation has elected to present the net increase or decrease in deposits in banks, loans and deposits in the statement of cash flows. NOTE 4. Federal Income Taxes For financial reporting purposes the provision for loan losses charged to operating expense is based on management's judgment, whereas for federal income tax purposes, the amount allowable under present tax law is deducted. Additionally, certain expenses are charged to operating expense in the period the liability is incurred for financial reporting purposes, whereas for federal income tax purposes, these expenses are deducted when paid. As a result of these timing differences, deferred income taxes are provided in the financial statements. Income tax expense is less than the amount calculated using the statutory tax rate as a result of tax exempt income earned primarily from state and political subdivision obligations. Page 9 of 21 NOTE 5. Other Commitments In the normal course of business, the bank makes various commitments and incurs certain contingent liabilities which are not reflected in the accompanying financial statements. These commitments include various guarantees and commitments to extend credit and the bank does not anticipate any losses as a result of these transactions. NOTE 6. Changes in Common Stock During July 2001 the Board of Directors of Orrstown Financial Services, Inc. approved a 5% stock dividend, payable September 15, 2001 to shareholders of record August 1, 2001. All per share amounts have been adjusted to give retroactive recognition to the 5% stock dividend paid September 15, 2001. NOTE 7. Investment Securities Management determines the appropriate classification of securities at the time of purchase. If management has the intent and the corporation has the ability at the time of purchase to hold securities until maturity or on a long - term basis, they are classified as securities held to maturity and carried at amortized historical cost. Securities to be held for indefinite periods of time and not intended to be held to maturity or on a long - term basis are classified as available for sale and carried at fair value. Securities held for indefinite periods of time include securities that management intends to use as part of its asset and liability management strategy and that may be sold in response to changes in interest rates, resultant prepayment risk and other factors related to interest rate and resultant prepayment risk changes. Realized gains and losses on dispositions are based on the net proceeds and the adjusted book value of the securities sold, using the specific identification method. Unrealized gains and losses on investment securities available for sale are based on the difference between book value and fair value of each security. These gains and losses are credited or charged to shareholders' equity, whereas realized gains and losses flow through the corporation's operations. Management has classified all investments securities as "available for sale". At June 30, 2002 fair value exceeded amortized cost by $1,360,000. In stockholders' equity, the balance of accumulated other comprehensive income increased to $898,000 after recognizing the tax effects of the unrealized gains. At December 31, 2001, fair value exceeded amortized cost by $425,000 increasing accumulated other comprehensive income to $280,000 after recognizing the tax effects of the unrealized gains. Page 10 of 21 ORRSTOWN FINANCIAL SERVICES, INC. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Summary Orrstown Financial Services, Inc. recorded net income of $1,497,000 for the second quarter of 2002 compared to $1,291,000 for the same period in 2001, representing an increase of $206,000 or 16.0%. Basic earnings per share was $0.63 for the second quarter of 2002 up $0.08 from the $0.55 earned during the second quarter of 2001. Net income for the first six months of 2002 was $2,831,000 compared to $2,416,000 for the same period in 2001, representing an increase of $415,000 or 17.2%. Net income per share for the first six months of 2002 was $1.19 up form the $1.03 per share realized during the six months ended June 30, 2001. All per share amounts have been restated to reflect the 5% stock dividend paid to shareholders on September 15, 2001. The following statistics compare 2002's second quarter and year-to-date performance to that of 2001: Three Months Ended Six Months Ended June June June June 2002 2001 2002 2001 Return on average assets 1.60% 1.58% 1.55% 1.53% Return on average equity 18.08% 17.82% 17.52% 17.21% Average equity / Average assets 8.82% 8.89% 8.82% 8.87% A more detailed discussion of the elements having the greatest impact on net income follows. Net Interest Income Net interest income for the second quarter of 2002 was $3,693,000 representing a growth of $455,000, or 14.1% over the $3,238,000 realized during the second quarter of 2001. Growth was due primarily to volume as the net interest margin tightened from 4.40% in the second quarter 2001 to 4.35% during second quarter 2002. Net interest income for the first six months of 2002 was $7,236,000 representing an increase of $951,000, or 15.1% over the $6,285,000 generated during the first six months of 2001. Net interest income gains were due, in large part, to volume increases in the commercial loan portfolio. The rates paid on interest bearing liabilities declined at a faster pace than those of interest earning assets thereby increasing the net interest spread by 11 basis points year to date. Page 11 of 21 Net Interest Income (Continued) The tables that follow state rates on a fully taxable equivalent basis (FTE) and demonstrates the aforementioned effects: (Dollars in Thousands) Three Months Ended June 2002 June 2001 Avg Balance Rates Avg Balance Rates Interest earning assets $ 350,869 6.67% $ 303,890 7.95% Interest bearing liabilities 301,610 2.70% 264,343 4.09% --------- --------- Free Funds $ 49,259 $ 39,547 ========= ========= Net interest income $ 3,693 $ 3,238 ========= ========= Net interest spread 3.97% 3.86% Free funds ratio 14.04% 13.01% Net interest margin 4.35% 4.40% (Dollars in Thousands) Six Months Ended June 2002 June 2001 Avg Balance Rates Avg Balance Rates Interest earning assets $ 344,484 6.76% $ 295,419 8.17% Interest bearing liabilities 296,271 2.79% 258,326 4.31% --------- --------- Free Funds $ 48,213 $ 37,093 ========= ========= Net interest income $ 7,236 $ 6,285 ========= ========= Net interest spread 3.97% 3.86% Free funds ratio 14.00% 12.56% Net interest margin 4.36% 4.40% Non-Interest Income and Expense The following compares three months ended June 30, 2002 to three months ended June 30, 2001: Other income increased $141,000, or 11.1%, from $1,268,000 during the second quarter of 2001 to $1,409,000 during the second quarter of 2002. Gains in the second quarter were primarily attributable to trust and brokerage income growth of $139,000. Other expenses increased moderately from $2,655,000 during the second quarter 2001 to $2,813,000 during 2002's second quarter, resulting in an increase of $158,000, or 6.0%. Salaries and benefits expense grew $220,000, or 18.1% due to annual reviews, staff increases and the opening of our eleventh branch in Carlisle, Pennsylvania on June 24, 2002. The opening of the eleventh branch was also responsible for investment in premises and equipment rising 5.2% from $9,019,000 to $9,487,000. Other operating expenses decreased for the current quarter versus the second quarter 2001. Page 12 of 21 Non-Interest Income and Expense (Continued) The following compares six months ended June 30, 2002 to six months ended June 30, 2001: Other income grew $288,000, or 12.5%, form $2,299,000 during the first half of 2001 to $2,587,000 during the same period of 2002. Primary areas of growth included asset management income by $177,000 and credit life and disability income by $92,000. Other expenses rose form $5,112,000 during the six months of 2001 to $5,501,000 for the six months ended 2002, growing $389,000, or 7.6%. Again, salary and benefit increases of $415,000 were the main contributing factors. Income Tax Expense Income tax expense increased $142,000, or 28.4%, during the second quarter of 2002 versus the second quarter of 2001. For the first half of 2002 versus 2001, income tax expense rose $255,000, or 27.2%. Tax exempt income has become a smaller part of the revenue stream. Effective income tax rates were as follows: Three Months Ended Six Months Ended June June June June 2002 2001 2002 2001 Effective income tax rate 30.0% 27.9% 29.6% 27.9% The marginal federal income tax bracket is 34% for all periods presented. Provision and Allowance for Loan Losses The provision for loan losses and the other changes in the allowance for loan losses are shown below: (Dollars in Thousands) Three Months Ended Six Months Ended June June June June 2002 2001 2002 2001 Balance at beginning of period $ 3,208 $ 2,747 $ 3,104 $ 2,691 Recoveries of loans previously charged off 4 1 5 2 Additions to allowance charged to expense 150 60 300 120 ------- ------- ------- ------- Total 3,362 2,808 3,409 2,813 Loans charged off 8 5 55 10 ------- ------- ------- ------- Balance at end of period $ 3,354 $ 2,803 $ 3,354 $ 2,803 ======= ======= ======= ======= In the opinion of management, the allowance, when taken as a whole, is adequate to absorb reasonably estimated loan losses inherent in the Bank's loan portfolio. The unallocated portion of the allowance for loan losses was approximately 62% at June 30, 2002. Page 13 of 21 Nonperforming Assets / Risk Elements Nonperforming assets at June 30, are as follows: June 30 (Dollars in Thousands) 2002 2001 Loans on nonaccrual (cash) basis Loans secured by real estate $ 0 $ 0 Installment loans 14 30 Commercial loans 0 30 Credit card 0 0 ------ ------ Total nonaccrual loans 14 60 ====== ====== Loans whose terms have been renegotiated Loans secured by real estate 1,428 0 Installment loans 0 0 Commercial loans 0 0 Credit card 0 0 ------- ------ Total renegotiated loans 1,428 0 OREO 211 0 ------- ------ Total nonperforming loans and OREO $ 1,653 $ 60 ======= ====== Ratio of nonperforming assets to total loans and OREO 0.63% 0.03% Ratio of nonperforming assets to total assets 0.43% 0.02% Loans past due 90 or more days and still accruing Loans secured by real estate $ 1,240 $ 1,129 Installment loans 20 2 Commercial loans 4 41 Credit card 0 2 ------- ------- Total loans 90 or more days past due $ 1,264 $ 1,174 ======= ======= Ratio of loans 90 or more days past due to total loans And OREO 0.48% 0.49% Ratio of loans 90 or more days past due to total assets 0.33% 0.35% Total nonperforming and other risk assets $2,917 $1,234 Ratio of total risk assets to total loans and OREO 1.11% 0.52% Ratio of total risk assets to total assets 0.76% 0.37% Any loans classified for regulatory purposes as loss, doubtful, substandard or special mention that have not been disclosed under Item III of Industry Guide 3 do not represent or result from trends or uncertainties which management reasonably expects will materially impact future operating results, liquidity or capital resources. Page 14 of 21 Capital Resources and Balance Sheet Fluctuations A comparison of Orrstown Financial Services, Inc's capital ratios to regulatory minimum requirements at June 30, 2002 are as follows: Orrstown Financial Regulatory Minimum Services Requirements Leverage Ratio 8.78% 4% Risk Based Capital Ratios: Tier I Capital Ratio 12.54% 4% Total (Tier II) Capital Ratio (core capital plus allowance for loan losses 13.79% 8% Capital Resources and Balance Sheet Fluctuations (Continued) The growth experienced during 2002 has been supported by capital growth in the form of retained earnings and capital infusion from the dividend reinvestment plan. Dividend reinvestment plan participants have added $483,000 to equity as of June 30, 2002. Equity represented 8.93% of assets at June 30, 2002 which is up from 8.34% at December 31, 2001. All balance sheet fluctuations exceeding 5% have been created by either the growth that has been experienced during 2002 or single day fluctuations. Management is not aware of any current recommendations by regulatory authorities which, if implemented, would have a material effect on the corporation's liquidity, capital resources or operations. Page 15 of 21 PART II - OTHER INFORMATION Page 16 of 21 OTHER INFORMATION Item 1 - Legal Proceedings - -------------------------- None Item 2 - Changes in Securities - ------------------------------ None Item 3 - Defaults Upon Senior Securities - ---------------------------------------- Not applicable Item 4 - Submission of Matters to a Vote of Security Holders - ------------------------------------------------------------ None Item 5 - Other Information - -------------------------- None Item 6 - Exhibits and Reports on Form 8 - K - ------------------------------------------- (a) Exhibits 99 - Report of independent accountant's on interim financial statements 99.1 - Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350 99.2 - Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350 (b) Reports on Form 8 - K None Page 17 of 21 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. /s/ Kenneth R. Shoemaker ------------------------------------------ (Kenneth R. Shoemaker, President) (Duly Authorized Officer) /s/ Bradley S. Everly ------------------------------------------ (Bradley S. Everly, Senior Vice President) (Chief Financial Officer) /s/ Robert B. Russell ------------------------------------------ (Robert B. Russell, Controller) (Chief Accounting Officer) Date August 12, 2002 -------------------- Page 18 of 21