Orrstown Financial Services, Inc. Reports Second Quarter 2025 Results and Announces Dividend Increase

Net income of $19.4 million, or $1.01 per diluted share, for the three months ended June 30, 2025 compared to net income of $18.1 million, or $0.93 per diluted share, for the three months ended March 31, 2025; the second quarter of 2025 included $1.0 million in merger-related expenses compared to $1.6 million in merger-related expenses for the first quarter of 2025;

Excluding the impact of the merger-related expenses referenced above, net of taxes, net income and diluted earnings per share were $20.2 million(1) and $1.04(1), respectively, for the second quarter of 2025 compared to $19.3 million(1) and $1.00(1), respectively, for the first quarter of 2025;

Net interest margin, on a tax equivalent basis, was 4.07% in the second quarter of 2025 compared to 4.00% in the first quarter of 2025; the net accretion of purchase accounting marks positively impacted the margin by 50 basis points in the second quarter of 2025;

Return on average assets was 1.45% and return on average equity was 14.56% for the three months ended June 30, 2025, compared to 1.35% and 13.98% for the return on average assets and return on average equity, respectively, for the three months ended March 31, 2025;

Excluding the impact of the merger-related expenses referenced above, net of taxes, adjusted return on average assets was 1.51%(1) and adjusted return on average equity was 15.12%(1) for the three months ended June 30, 2025 compared to 1.45%(1) and 14.97%(1), respectively, for the three months ended March 31, 2025;

Loans increased by $55.4 million, or 6% annualized, from March 31, 2025 to June 30, 2025; classified loans decreased by $10.4 million from $76.2 million at March 31, 2025 to $65.8 million at June 30, 2025;

Noninterest income increased by $1.3 million from $11.6 million for the three months ended March 31, 2025 to $12.9 million for the three months ended June 30, 2025;

Noninterest expense decreased by $0.6 million from $38.2 million for the three months ended March 31, 2025 to $37.6 million for the three months ended June 30, 2025, reflecting a decline in merger-related expenses during the second quarter of 2025; merger-related costs are not expected to be meaningful going forward; the second quarter of 2025 also included $0.6 million of severance charges in salaries and employee benefits expense;

Efficiency ratio decreased from 63.2% for the three months ended March 31, 2025 to 60.3% for the three months ended June 30, 2025; excluding the impact of the merger-related expenses, the efficiency ratio was 58.7%(1) for the three months ended June 30, 2025 compared to 60.5%(1) for the three months ended March 31, 2025;

Tangible common equity increased to 8.3% at June 30, 2025 compared to 7.9% at March 31, 2025;

Tangible book value per common share(1) increased to $22.77 per share at June 30, 2025 compared to $21.99 per share at March 31, 2025;

The Board of Directors authorized a share repurchase program on June 20, 2025, through which the Company could repurchase up to 500,000 shares of its common stock;

The Board of Directors declared a cash dividend of $0.27 per common share, payable August 12, 2025, to shareholders of record as of August 5, 2025; this represents a $0.01 per share increase in the Company's quarter cash dividend; the dividend has increased by 35% since the closing of the merger with Codorus Valley Bancorp.

(1) Non-GAAP measure. See Appendix A for additional information.

HARRISBURG, Pa., July 22, 2025 (GLOBE NEWSWIRE) -- Orrstown Financial Services, Inc. (NASDAQ:ORRF), the parent company of Orrstown Bank (the "Bank"), announced earnings for the periods ended June 30, 2025. Net income totaled $19.4 million for the three months ended June 30, 2025, compared to net income of $18.1 million for the three months ended March 31, 2025 and net income of $7.7 million for the three months ended June 30, 2024. Diluted earnings per share was $1.01 for the three months ended June 30, 2025, compared to diluted earnings per share of $0.93 for the three months ended March 31, 2025 and diluted earnings per share of $0.73 for the three months ended June 30, 2024. For the second quarter of 2025, excluding the impact of merger-related expenses, net of taxes, net income and diluted earnings per share were $20.2 million(1) and $1.04(1), respectively. For the first quarter of 2025, excluding the impact of merger-related expenses, net of taxes, net income and diluted earnings per share were $19.3 million(1) and $1.00(1), respectively. For the second quarter of 2024, excluding the impact of the merger-related expenses, net of taxes, net income and diluted earnings per share were $8.7 million(1) and $0.83(1), respectively.

"At the one-year mark after the merger with Codorus Valley Bancorp, we are very pleased to have achieved metrics near top of peers, with significant upside opportunities in front of us," said Thomas R. Quinn, Jr., President and Chief Executive Officer. "In the second quarter, we experienced positive traction on loan production. While commercial loan growth was lower than expected, our pipeline remains strong as we head into the third quarter. We remain prudent with our lending decisions and will not compromise on credit quality. Net interest margin improved in the quarter with good momentum going into the remainder of the year. While expenses remain slightly elevated, we do not anticipate any further meaningful merger-related expenses and continue to implement process improvements that will enhance efficiency and facilitate future growth. We believe that our strong credit metrics and capital generation have positioned us well for the future."

(1) Non-GAAP measure. See Appendix A for additional information.

DISCUSSION OF RESULTS

Balance Sheet

Loans

Loans held for investment increased by $55.4 million and totaled $3.9 billion at both June 30, 2025 and March 31, 2025. Commercial loans increased by $16.1 million, or 2% annualized, and residential mortgages increased by $37.9 million from March 31, 2025 to June 30, 2025. The increase in loans included a purchase of property assessed clean energy ("PACE") loans totaling $25.4 million.

Investment Securities

Investment securities, all of which are classified as available-for-sale, increased by $29.9 million to $885.4 million at June 30, 2025 from $855.5 million at March 31, 2025. During the second quarter of 2025, the Bank purchased $50.1 million of investment securities, which was partially offset by paydowns totaling $20.4 million. The overall duration of the Company's investment securities portfolio was 4.5 years at June 30, 2025 compared to 4.3 years at March 31, 2025. See Appendix B for a summary of the Bank's investment securities at June 30, 2025, highlighting their concentrations, credit ratings and credit enhancement levels.

Deposits

During the second quarter of 2025, deposits decreased by $117.1 million and totaled $4.5 billion at June 30, 2025 compared to $4.6 billion March 31, 2025. Time deposits, money market deposits, non-interest bearing demand deposits, saving deposits and interest-bearing demand deposits decreased by $58.0 million, $35.8 million, $13.9 million, $6.2 million and $3.2 million, respectively, from March 31, 2025 to June 30, 2025. The declines in time deposits and money market deposits are due to continued run-off in higher yielding promotional balances. The decreases in the other categories were consistent with normal cyclical activity. As a result of the decrease in total deposits, the Bank's loan-to-deposit ratio increased to 87% at June 30, 2025 from 84% at March 31, 2025.

Borrowings

The Bank actively manages its liquidity position through its various sources of funding to meet the needs of its clients. FHLB advances and other borrowings were $136.3 million at June 30, 2025 compared to $100.3 million at March 31, 2025. The increase was due to higher utilization of overnight borrowings during the second quarter of 2025 as deposit balances declined and lending and investing activities increased. The Bank seeks to maintain sufficient liquidity to ensure client needs can be addressed in a timely basis. The Bank had available alternative funding sources, such as FHLB advances and other wholesale options, of approximately $1.7 billion at June 30, 2025.

Income Statement

Net Interest Income and Margin

Net interest income was $49.5 million for the three months ended June 30, 2025 compared to $48.8 million for the three months ended March 31, 2025. The net interest margin, on a tax equivalent basis, increased to 4.07% in the second quarter of 2025 from 4.00% in the first quarter of 2025. This increase is primarily the result of the cost of funds declining by 12 basis points from the first quarter of 2025 to the second quarter of 2025. This was partially offset by a decrease of seven basis points in the yield on loans from the three months ended March 31, 2025 to the three months ended June 30, 2025. This decrease was due to a reduction in accelerated accretion on acquired loans over that period. The second quarter 2025 net interest margin reflects the full impact of deposit rate reductions implemented in the prior quarter as well as the runoff of higher rate time deposits and money market balances.

The net interest margin was positively impacted by the net accretion impact of purchase accounting marks on loans, securities, deposits and borrowings of $5.2 million during the second quarter of 2025 compared to $6.9 million for the first quarter of 2025. This change was due primarily to lower accelerated accretion in the three months ended June 30, 2025.

Interest income on loans, on a tax equivalent basis, decreased by $0.4 million to $63.2 million for the three months ended June 30, 2025 compared to $63.6 million for the three months ended March 31, 2025. Average loans decreased by $14.7 million during the three months ended June 30, 2025 compared to the three months ended March 31, 2025. The accretion of purchase accounting marks on loans totaled $4.9 million during the second quarter of 2025 compared to $6.6 million during the first quarter of 2025.

Interest income on investment securities, on a tax equivalent basis, was $10.6 million for the second quarter of 2025 compared to $10.1 million in the first quarter of 2025, an increase of $0.5 million. Average investment securities increased by $39.0 million during the three months ended June 30, 2025 compared to the three months ended March 31, 2025 primarily due to the aforementioned purchases.

Interest expense, on a tax equivalent basis, decreased by $1.5 million to $25.3 million for the three months ended June 30, 2025 compared to $26.8 million for the three months ended March 31, 2025. Average interest-bearing deposits decreased by $70.3 million during the three months ended June 30, 2025 compared to the three months ended March 31, 2025. The cost of interest-bearing deposits declined by 14 basis points from the first quarter of 2025 to the second quarter of 2025. In addition, interest expense includes $0.4 million and $0.6 million of amortization of purchase accounting marks on interest bearing liabilities for the three months ended June 30, 2025 and March 31, 2025, respectively.

Provision for Credit Losses on Loans

The allowance for credit losses ("ACL") on loans increased to $47.9 million at June 30, 2025 from $47.8 million at March 31, 2025. The ACL to total loans was 1.22% at June 30, 2025 compared to 1.23% at March 31, 2025. The Company recorded provision expense of $0.2 million for the three months ended June 30, 2025 compared to a recovery in the provision for credit losses on loans of $0.6 million for the three months ended March 31, 2025 . Net charge-offs were $0.1 million for the three months ended June 30, 2025 compared to $0.3 million for the three months ended March 31, 2025.

Classified loans decreased by $10.4 million to $65.8 million at June 30, 2025 from $76.2 million at March 31, 2025 due to net upgrades and loan repayments. Non-accrual loans totaled $22.4 million at June 30, 2025 compared to $22.7 million at March 31, 2025. Nonaccrual loans to total loans decreased to 0.57% at June 30, 2025 compared to 0.59% at March 31, 2025. Management believes the ACL to be adequate based on current asset quality metrics and economic forecasts.

Noninterest Income

Noninterest income increased by $1.3 million to $12.9 million for the three months ended June 30, 2025 from $11.6 million for the three months ended March 31, 2025.

Swap fee income increased by $0.3 million to $0.7 million for the three months ended June 30, 2025 compared to $0.4 million for the three months ended March 31, 2025. Swap fee income will fluctuate based on market conditions and client demand.

Income from service charges was $2.6 million for the three months ended June 30, 2025 compared to $2.4 million for the three months ended March 31, 2025 based on increased cash management services activity.

Income from mortgage banking activities increased by $0.2 million from $0.3 million in the three months ended March 31, 2025 to $0.5 million in the three months ended June 30, 2025. The first quarter of 2025 included a decrease of $0.2 million in the fair value of mortgage servicing rights.

Wealth management income decreased by $0.2 million to $5.2 million for the three months ended June 30, 2025 compared to $5.4 million for the three months ended March 31, 2025.

Other income increased by $0.7 million to $2.4 million for the three months ended June 30, 2025 compared to $1.7 million for the three months ended March 31, 2025. During the second quarter of 2025, the Bank recorded $0.3 million in solar tax credits and a gain on the sale of other real estate owned of $0.1 million.

Noninterest Expenses

Noninterest expenses decreased by $0.6 million to $37.6 million in the three months ended June 30, 2025 from $38.2 million in the three months ended March 31, 2025.

For the three months ended June 30, 2025, merger-related expenses totaled $1.0 million, a decrease of $0.6 million, compared to $1.6 million for the three months ended March 31, 2025. The merger-related costs incurred in the second quarter of 2025 primarily included software conversion costs. The Company does not expect to incur meaningful merger-related expenses going forward.

Salaries and benefits expense increased by $1.0 million to $21.4 million for the three months ended June 30, 2025 compared to $20.4 million for the three months ended March 31, 2025. The increase during the second quarter of 2025 includes $0.6 million of severance costs, the impact of merit salary increases in May and the impact of one extra day in the quarter.

Occupancy, furniture and equipment expenses decreased by $0.5 million to $4.2 million for the three months ended June 30, 2025 from $4.7 million for the three months ended March 31, 2025 primarily due to the seasonal expenses incurred during the first quarter of 2025.

Professional services expense increased by $0.2 million from the three months ended March 31, 2025 to the three months ended June 30, 2025. During the quarter, the Company continued to utilize an elevated level of third-party assistance to enhance daily functions and operational processes throughout the organization. While the Company will remain reliant on these services into the second half of 2025, the Company expects expenses related to these services to decline beginning in the third quarter of 2025.

Advertising and bank promotions expense increased by $0.6 million to $1.1 million in the three months ended June 30, 2025 from $0.5 million in the three months ended March 31, 2025 due to $0.7 million in contributions to tax credit programs during the second quarter of 2025. Taxes other than income decreased by $0.6 million in the three months ended June 30, 2025 compared to the three months ended March 31, 2025. This decrease reflects the tax impact of the contributions referenced above.

Income Taxes

The Company's effective tax rate was 21.3% for the second quarter of 2025 compared to 20.7% for the first quarter of 2025. The Company's effective tax rate for the three months ended June 30, 2025 is greater than the 21% federal statutory rate primarily due to the disallowed portion of interest expense against earnings in association with the Bank's tax-exempt investments under the Tax Equity and Fiscal Responsibility Act of 1982 partially offset by the benefit of tax-exempt income, including interest earned on tax-exempt loans and securities and income from life insurance policies and tax credits. The Company regularly analyzes its projected taxable income and makes adjustments to the provision for income taxes accordingly.

Capital

Shareholders' equity totaled $548.4 million at June 30, 2025 compared to $532.9 million at March 31, 2025. The increase is due to net income of $19.4 million and share-based compensation activity of $1.6 million, partially offset by dividend payments of $5.1 million and other comprehensive losses of $0.5 million.

Tangible book value per common share(1) increased to $22.77 per share at June 30, 2025 from $21.99 per share at March 31, 2025. The Company's tangible common equity ratio was 8.3% at June 30, 2025 compared to 7.9% at March 31, 2025. Average tangible common equity per common share(1) was $18.43 at June 30, 2025 compared to $17.91 at March 31, 2025.

The Company's capital ratios increased during the three months ended June 30, 2025 due primarily to earnings. The Company's tier 1 common equity, tier 1 and total risk-based capital ratios were 10.9%, 11.1% and 13.3%, respectively, at June 30, 2025 compared to 10.6%, 10.8% and 13.1%, respectively, at March 31, 2025. The Company's Tier 1 leverage ratio increased to 9.0% at June 30, 2025 compared to 8.6% at March 31, 2025.

At June 30, 2025, all four capital ratios applicable to the Company were above regulatory minimum levels to be deemed "well capitalized" under current bank regulatory guidelines. The Company continues to believe that capital is adequate to support the risks inherent in the balance sheet, as well as growth requirements.

The Board of Directors authorized a share repurchase program on June 20, 2025, through which the Company could repurchase up to 500,000 shares of its common stock. The Company repurchased 2,134 common shares during the second quarter of 2025.

(1) Non-GAAP measure. See Appendix A for additional information.

Investor Relations Contact:

Neelesh Kalani

Executive Vice President, Chief Financial Officer

Phone (717) 510-7097

FINANCIAL HIGHLIGHTS (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

June 30,

 

June 30,

 

June 30,

 

June 30,

(In thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Profitability for the period:

 

 

 

 

 

 

 

Net interest income

$

49,512

 

 

$

26,103

 

 

$

98,273

 

 

$

52,984

 

Provision for (Recovery of) credit losses - loans

 

209

 

 

 

812

 

 

 

(345

)

 

 

1,233

 

Recovery of credit losses - unfunded loan commitments

 

(100

)

 

 



 

 

 

(100

)

 

 

(123

)

Noninterest income

 

12,915

 

 

 

7,172

 

 

 

24,539

 

 

 

13,802

 

Noninterest expenses

 

37,614

 

 

 

22,639

 

 

 

75,790

 

 

 

45,108

 

Income before income tax expense

 

24,704

 

 

 

9,824

 

 

 

47,467

 

 

 

20,568

 

Income tax expense

 

5,256

 

 

 

2,086

 

 

 

9,968

 

 

 

4,299

 

Net income available to common shareholders

$

19,448

 

 

$

7,738

 

 

$

37,499

 

 

$

16,269

 

 

 

 

 

 

 

 

 

Financial ratios:

 

 

 

 

 

 

 

Return on average assets (1)

 

1.45

%

 

 

0.97

%

 

 

1.40

%

 

 

1.04

%

Return on average assets, adjusted (1) (2) (3)

 

1.51

%

 

 

1.09

%

 

 

1.48

%

 

 

1.14

%

Return on average equity (1)

 

14.56

%

 

 

11.41

%

 

 

14.28

%

 

 

12.09

%

Return on average equity, adjusted (1) (2) (3)

 

15.12

%

 

 

12.88

%

 

 

15.05

%

 

 

13.33

%

Net interest margin (1)

 

4.07

%

 

 

3.54

%

 

 

4.04

%

 

 

3.65

%

Efficiency ratio

 

60.3

%

 

 

68.0

%

 

 

61.7

%

 

 

67.5

%

Efficiency ratio, adjusted (2) (3)

 

58.7

%

 

 

64.6

%

 

 

59.6

%

 

 

64.8

%

Income per common share:

 

 

 

 

 

 

 

Basic

$

1.01

 

 

$

0.74

 

 

$

1.96

 

 

$

1.57

 

Basic, adjusted (2) (3)

$

1.05

 

 

$

0.84

 

 

$

2.06

 

 

$

1.73

 

Diluted

$

1.01

 

 

$

0.73

 

 

$

1.94

 

 

$

1.55

 

Diluted, adjusted (2) (3)

$

1.04

 

 

$

0.83

 

 

$

2.04

 

 

$

1.71

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

9.97

%

 

 

8.50

%

 

 

9.81

%

 

 

8.58

%

 

 

 

 

 

 

 

 

(1) Annualized for the three and six months ended June 30, 2025 and 2024.

(2) Ratio has been adjusted for the non-recurring charges for all periods presented.

(3) Non-GAAP based financial measure. Please refer to Appendix A - Supplemental Reporting of Non-GAAP Measures and GAAP to Non-GAAP Reconciliations for a discussion of our use of non-GAAP based financial measures, including tables reconciling GAAP and non-GAAP financial measures appearing herein.

FINANCIAL HIGHLIGHTS (Unaudited)

 

 

 

(continued)

 

 

 

 

June 30,

 

December 31,

(Dollars in thousands, except per share amounts)

 

2025

 

 

 

2024

 

At period-end:

 

 

 

Total assets

$

5,387,645

 

 

$

5,441,589

 

Loans, net of allowance for credit losses

 

3,883,481

 

 

 

3,882,525

 

Loans held-for-sale, at fair value

 

5,206

 

 

 

6,614

 

Securities available for sale, at fair value

 

885,373

 

 

 

829,711

 

Total deposits

 

4,516,625

 

 

 

4,623,096

 

FHLB advances and other borrowings and Securities sold under agreements to repurchase

 

166,381

 

 

 

141,227

 

Subordinated notes and trust preferred debt

 

69,021

 

 

 

68,680

 

Shareholders' equity

 

548,448

 

 

 

516,682

 

 

 

 

 

Credit quality and capital ratios (1):

 

 

 

Allowance for credit losses to total loans

 

1.22

%

 

 

1.24

%

Total nonaccrual loans to total loans

 

0.57

%

 

 

0.61

%

Nonperforming assets to total assets

 

0.42

%

 

 

0.45

%

Allowance for credit losses to nonaccrual loans

 

214

%

 

 

202

%

Total risk-based capital:

 

 

 

Orrstown Financial Services, Inc.

 

13.3

%

 

 

12.4

%

Orrstown Bank

 

13.3

%

 

 

12.4

%

Tier 1 risk-based capital:

 

 

 

Orrstown Financial Services, Inc.

 

11.1

%

 

 

10.2

%

Orrstown Bank

 

12.1

%

 

 

11.2

%

Tier 1 common equity risk-based capital:

 

 

 

Orrstown Financial Services, Inc.

 

10.9

%

 

 

10.0

%

Orrstown Bank

 

12.1

%

 

 

11.2

%

Tier 1 leverage capital:

 

 

 

Orrstown Financial Services, Inc.

 

9.0

%

 

 

8.3

%

Orrstown Bank

 

9.8

%

 

 

9.1

%

 

 

 

 

Book value per common share

$

28.07

 

 

$

26.65

 

 

 

 

 

(1) Capital ratios are estimated for the current period, subject to regulatory filings. The Company elected the three-year phase in option for the day-one impact of ASU 2016-13 for current expected credit losses ("CECL") to regulatory capital. Beginning in 2023, the Company adjusted retained earnings, allowance for credit losses includable in tier 2 capital and the deferred tax assets from temporary differences in risk weighted assets by the permitted percentage of the day-one impact from adopting the CECL standard.

ORRSTOWN FINANCIAL SERVICES, INC.

 

 

 

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

June 30, 2025

 

December 31, 2024

Assets

 

 

 

Cash and due from banks

$

54,335

 

 

$

51,026

 

Interest-bearing deposits with banks

 

95,042

 

 

 

197,848

 

Cash and cash equivalents

 

149,377

 

 

 

248,874

 

Restricted investments in bank stocks

 

21,204

 

 

 

20,232

 

Securities available for sale (amortized cost of $916,830 and $864,920 at June 30, 2025 and December 31, 2024, respectively)

 

885,373

 

 

 

829,711

 

Loans held for sale, at fair value

 

5,206

 

 

 

6,614

 

Loans

 

3,931,379

 

 

 

3,931,214

 

Less: Allowance for credit losses

 

(47,898

)

 

 

(48,689

)

Net loans

 

3,883,481

 

 

 

3,882,525

 

Premises and equipment, net

 

51,703

 

 

 

50,217

 

Cash surrender value of life insurance

 

145,760

 

 

 

143,854

 

Goodwill

 

69,751

 

 

 

68,106

 

Other intangible assets, net

 

42,748

 

 

 

47,765

 

Accrued interest receivable

 

19,958

 

 

 

21,058

 

Deferred tax assets, net

 

36,683

 

 

 

42,647

 

Other assets

 

76,401

 

 

 

79,986

 

Total assets

$

5,387,645

 

 

$

5,441,589

 

 

 

 

 

Liabilities

 

 

 

Deposits:

 

 

 

Noninterest-bearing

$

918,263

 

 

$

894,176

 

Interest-bearing

 

3,598,362

 

 

 

3,728,920

 

Total deposits

 

4,516,625

 

 

 

4,623,096

 

Securities sold under agreements to repurchase and federal funds purchased

 

30,047

 

 

 

25,863

 

FHLB advances and other borrowings

 

136,334

 

 

 

115,364

 

Subordinated notes and trust preferred debt

 

69,021

 

 

 

68,680

 

Other liabilities

 

87,170

 

 

 

91,904

 

Total liabilities

 

4,839,197

 

 

 

4,924,907

 

 

 

 

 

Shareholders' Equity

 

 

 

Preferred stock, $1.25 par value per share; 500,000 shares authorized; no shares issued or outstanding

 



 

 

 



 

Common stock, no par value—$0.05205 stated value per share; 50,000,000 shares authorized; 19,713,126 shares issued and 19,535,835 outstanding at June 30, 2025; 19,722,640 shares issued and 19,389,967 outstanding at December 31, 2024

 

1,026

 

 

 

1,027

 

Additional paid—in capital

 

422,349

 

 

 

423,274

 

Retained earnings

 

153,923

 

 

 

126,540

 

Accumulated other comprehensive loss

 

(24,479

)

 

 

(26,316

)

Treasury stock— 177,291 and 332,673 shares, at cost at June 30, 2025 and December 31, 2024, respectively

 

(4,371

)

 

 

(7,843

)

Total shareholders' equity

 

548,448

 

 

 

516,682

 

Total liabilities and shareholders' equity

$

5,387,645

 

 

$

5,441,589

 

ORRSTOWN FINANCIAL SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

 

June 30,

 

June 30,

(Dollars in thousands, except per share amounts)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Interest income

 

 

 

 

 

 

 

 

Loans

 

$

63,036

 

 

$

35,537

 

 

$

126,468

 

 

$

71,770

 

Investment securities - taxable

 

 

9,406

 

 

 

4,999

 

 

 

18,350

 

 

 

9,583

 

Investment securities - tax-exempt

 

 

878

 

 

 

881

 

 

 

1,753

 

 

 

1,758

 

Short-term investments

 

 

1,513

 

 

 

1,864

 

 

 

3,781

 

 

 

2,820

 

Total interest income

 

 

74,833

 

 

 

43,281

 

 

 

150,352

 

 

 

85,931

 

Interest expense

 

 

 

 

 

 

 

 

Deposits

 

 

22,855

 

 

 

15,265

 

 

 

47,115

 

 

 

28,781

 

Securities sold under agreements to repurchase and federal funds purchased

 

 

106

 

 

 

27

 

 

 

190

 

 

 

52

 

FHLB advances and other borrowings

 

 

1,030

 

 

 

1,152

 

 

 

2,148

 

 

 

2,626

 

Subordinated notes and trust preferred debt

 

 

1,330

 

 

 

734

 

 

 

2,626

 

 

 

1,488

 

Total interest expense

 

 

25,321

 

 

 

17,178

 

 

 

52,079

 

 

 

32,947

 

Net interest income

 

 

49,512

 

 

 

26,103

 

 

 

98,273

 

 

 

52,984

 

Provision for (Recovery of) credit losses - loans

 

 

209

 

 

 

812

 

 

 

(345

)

 

 

1,233

 

Recovery of credit losses - unfunded loan commitments

 

 

(100

)

 

 



 

 

 

(100

)

 

 

(123

)

Net interest income after provision for (recovery of) credit losses

 

 

49,403

 

 

 

25,291

 

 

 

98,718

 

 

 

51,874

 

Noninterest income

 

 

 

 

 

 

 

 

Service charges

 

 

2,630

 

 

 

1,283

 

 

 

5,025

 

 

 

2,483

 

Interchange income

 

 

1,441

 

 

 

961

 

 

 

2,868

 

 

 

1,872

 

Swap fee income

 

 

669

 

 

 

375

 

 

 

1,063

 

 

 

574

 

Wealth management income

 

 

5,267

 

 

 

3,312

 

 

 

10,682

 

 

 

6,414

 

Mortgage banking activities

 

 

478

 

 

 

369

 

 

 

780

 

 

 

827

 

Investment securities gains (losses)

 

 

8

 

 

 

(12

)

 

 

21

 

 

 

(17

)

Other income

 

 

2,422

 

 

 

884

 

 

 

4,100

 

 

 

1,649

 

Total noninterest income

 

 

12,915

 

 

 

7,172

 

 

 

24,539

 

 

 

13,802

 

Noninterest expenses

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

21,364

 

 

 

13,195

 

 

 

41,752

 

 

 

26,947

 

Occupancy, furniture and equipment

 

 

4,211

 

 

 

2,705

 

 

 

8,886

 

 

 

5,344

 

Data processing

 

 

965

 

 

 

1,237

 

 

 

1,889

 

 

 

2,502

 

Advertising and bank promotions

 

 

1,077

 

 

 

774

 

 

 

1,576

 

 

 

1,172

 

FDIC insurance

 

 

674

 

 

 

419

 

 

 

1,498

 

 

 

860

 

Professional services

 

 

2,016

 

 

 

801

 

 

 

3,842

 

 

 

1,432

 

Taxes other than income

 

 

295

 

 

 

49

 

 

 

1,237

 

 

 

543

 

Intangible asset amortization

 

 

2,472

 

 

 

215

 

 

 

5,007

 

 

 

440

 

Merger-related expenses

 

 

968

 

 

 

1,135

 

 

 

2,617

 

 

 

1,807

 

Restructuring expenses

 

 



 

 

 



 

 

 

91

 

 

 



 

Other operating expenses

 

 

3,572

 

 

 

2,109

 

 

 

7,395

 

 

 

4,061

 

Total noninterest expenses

 

 

37,614

 

 

 

22,639

 

 

 

75,790

 

 

 

45,108

 

Income before income tax expense

 

 

24,704

 

 

 

9,824

 

 

 

47,467

 

 

 

20,568

 

Income tax expense

 

 

5,256

 

 

 

2,086

 

 

 

9,968

 

 

 

4,299

 

Net income

 

$

19,448

 

 

$

7,738

 

 

$

37,499

 

 

$

16,269

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

 

June 30,

 

June 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Share information:

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.01

 

 

$

0.74

 

 

$

1.96

 

 

$

1.57

 

Diluted earnings per share

 

$

1.01

 

 

$

0.73

 

 

$

1.94

 

 

$

1.55

 

Dividends paid per share

 

$

0.26

 

 

$

0.20

 

 

$

0.52

 

 

$

0.40

 

Weighted average shares - basic

 

 

19,173

 

 

 

10,393

 

 

 

19,165

 

 

 

10,371

 

Weighted average shares - diluted

 

 

19,342

 

 

 

10,553

 

 

 

19,335

 

 

 

10,517

 

ANALYSIS OF NET INTEREST INCOME

 

 

 

 

Average Balances and Interest Rates, Taxable-Equivalent Basis (Unaudited)

 

 

 

Three Months Ended

 

6/30/2025

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

(In thousands)

 

 

Taxable-

 

Taxable-

 

 

 

Taxable-

 

Taxable-

 

 

 

Taxable-

 

Taxable-

 

 

 

Taxable-

 

Taxable-

 

 

 

Taxable-

 

Taxable-

Average

 

Equivalent

 

Equivalent

 

Average

 

Equivalent

 

Equivalent

 

Average

 

Equivalent

 

Equivalent

 

Average

 

Equivalent

 

Equivalent

 

Average

 

Equivalent

 

Equivalent

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold & interest-bearing bank balances

$

136,106

 

$

1,513

 

 

4.46%

 

$

203,347

 

$

2,268

 

 

4.52%

 

$

199,236

 

$

2,492

 

 

4.96%

 

$

184,465

 

$

2,452

 

 

5.29%

 

$

142,868

 

$

1,864

 

 

5.25%

Investment securities (1)(2)

 

904,119

 

 

10,626

 

 

4.70

 

 

865,126

 

 

10,052

 

 

4.65

 

 

849,389

 

 

9,887

 

 

4.66

 

 

849,700

 

 

10,123

 

 

4.77

 

 

538,451

 

 

6,114

 

 

4.54

Loans (1)(3)(4)(5)

 

3,894,979

 

 

63,246

 

 

6.52

 

 

3,909,694

 

 

63,641

 

 

6.59

 

 

3,961,269

 

 

68,073

 

 

6.82

 

 

3,989,259

 

 

70,849