SCRANTON, Pa., Jan. 29, 2019 /PRNewswire/ -- Peoples Financial
Services Corp. ("Peoples") (NASDAQ: PFIS), the bank holding company
for Peoples Security Bank and Trust Company, today reported
unaudited financial results at and for the three and twelve months
ended December 31, 2018.
Peoples reported net income of $6.4
million, or $0.86 per share
for the fourth quarter of 2018, compared to $2.6 million, or $0.36 per share for the comparable period of
2017. The increase in earnings for the three months ended
December 31, 2018 is the product of
higher net interest income of $1.6
million due to growth in our average earning assets of
$138.5 million from the year ago
period and a reduction in income taxes due to the Tax Cuts and Jobs
Act of 2017 (TCJA), which reduced the Company's statutory federal
tax rate from 35% to 21% effective January
1, 2018 and resulted in a one-time tax charge of
$2.6 million, or $0.35 per share for the three months ending
December 31, 2017.
Net income for the twelve months ended December 31, 2018, totaled $24.9 million or $3.37 per share, a 35.0% increase compared to
$18.5 million or $2.50 per share for the same period last
year. The increase in earnings for the twelve months ended
December 31, 2018 is the result of
higher net interest income of $5.8
million due to our earning asset growth coupled with the
$4.8 million reduction in income
taxes due to the lower corporate tax rate. These increases were
partially offset by lower noninterest income in the amount of
$3.5 million due in part to the sale
of our merchant services business in the second quarter of
2017.
In addition to evaluating its results of operations in
accordance with GAAP, Peoples routinely supplements its evaluation
with an analysis of certain non-GAAP financial measures, such as
tangible stockholders' equity and core net income ratios. The
reported results included herein contain items, which Peoples
considers non-core, namely gains and losses incurred within
investment securities available-for-sale, gains on the sale of
other business lines and the non-recurring tax provision related to
the TCJA. Peoples believes the reported non-GAAP financial measures
provide information useful to investors in understanding its
operating performance and trends. Where non-GAAP disclosures are
used in this press release, a reconciliation to the comparable GAAP
measure is provided in the accompanying tables. The non-GAAP
financial measures Peoples uses may differ from the non-GAAP
financial measures of other financial institutions.
Core net income, which we have defined to exclude gains or
losses on investment securities and gains from other nonrecurring
sources, for the three months ended December
31, totaled $6.4 million and
$5.3 million in 2018 and 2017,
respectively. Core net income per share for the three months ended
December 31, 2018 was $0.86, an increase from $0.71 for the same period in 2017. Core net
income in 2017 excludes the one-time tax charge
in the amount of $2.6 million
resulting from the revaluation of the Company's net deferred tax
asset related to the TCJA.
Core net income for the twelve months ended December 31, 2018 was $24.7 million or $3.34 per share, a 24.8% increase compared to
$19.8 million or $2.67 per share for the same period of 2017.
Results for the twelve months ended December
31, 2018 exclude a pre-tax $14
thousand gain in the value of our equity investment
securities portfolio and a nonrecurring pre-tax gain of
$291 thousand from the sale of our
credit card portfolio during the second quarter. The 2017 results
were impacted by the pre-tax gain of $2.3
million from the sale of our merchant services business
which was offset by an additional one-time federal income tax
expense in the amount of $2.6 million
related to the TCJA.
NOTABLES
- Loans, net growth of $130.2
million or 7.7% for the twelve months ended December 31, 2018.
- Deposits grew $156.0 million or
9.1% for the twelve months ended December
31, 2018.
- Tangible book value per share improved to $28.84 at December 31,
2018 from $27.99 at
September 30, 2018 and from
$26.83 at December 31, 2017.
- Tax-equivalent net interest income increased $4.1 million or 6.0% to $73.0 million for the twelve months ended
December 31, 2018 compared to
$68.9 million for the same period in
2017.
- Return on average assets was 1.12% for the three and twelve
months ended December 31, 2018.
- Nonperforming assets to loans, net, and foreclosed assets
decreased to 0.55% at December 31,
2018, from 0.65% at September 30,
2018 and 0.68% at December 31,
2017.
- The effective tax rate decreased to 12.0% for the twelve months
ended December 31, 2018 resulting
from the tax reform legislation enacted in December 2017. This compares favorably to 30.7%
for the same period in 2017.
- We opened a limited purpose banking office in Orwigsburg, Schuylkill County, Pennsylvania in the fourth
quarter of 2018.
INCOME STATEMENT REVIEW
Our tax-equivalent net interest margin for the three and twelve
months ended December 31 were 3.63%
and 3.59% respectively in 2018, compared to 3.63% and 3.69%
respectively for the same periods in 2017. Yields and interest
income on our tax-exempt loans and investment securities were
computed on a taxable-equivalent basis assuming a 21% tax rate in
2018 and a 35% tax rate in 2017, reflecting the 21% statutory tax
rate that became effective for Peoples on January 1, 2018, under the TCJA of 2017. The
tax-equivalent yield on earning assets increased 25 basis points
and 8 basis points respectively for the three and twelve months
ended December 31, 2018 from the
corresponding period of 2017. At the same time, we experienced
higher interest-bearing liability costs due to increases in
short-term market rates. The 33 basis point and 25 basis point
increase, respectively to our cost of funds, which represents our
average rate paid on total interest-bearing liabilities, for the
three and twelve months ended December 31,
2018 when compared to those same periods in 2017 caused the
tax-equivalent net interest margin to remain level for the quarter
while the increase in cost of funds for the twelve month period
more than offset increases to the yield on earning assets causing
the decrease for the annual period.
Tax-equivalent net interest income for the twelve months ended
December 31, increased $4.1 million or 6.0% to $73.0 million in 2018 from $68.9 million in 2017. The increase in tax
equivalent net interest income was primarily due to a $170.4 million increase in average earning assets
for the twelve months ended December 31,
2018 when compared to the same period in 2017. The
tax-equivalent yield on the loan portfolio increased to 4.51% for
the twelve months ended December 31,
2018, compared to 4.39% for the comparable period in 2017.
The tax-equivalent yield on the loan portfolio for the twelve
months ended December 31, 2018 would
have been 4.56% had it been calculated using the 35% tax rate.
Loans, net averaged $1.8 billion for
the twelve months ended December 31,
2018 and $1.6 billion for the
comparable period in 2017. For the twelve months ended December 31, the tax-equivalent yield on total
investments decreased to 2.60% in 2018 from 2.84% in 2017. The
tax-equivalent yield on total investments would have increased to
2.86% for the twelve months ended December
31, 2018 had it been calculated using the 35% tax rate.
Average investments totaled $281.7
million in 2018 and $272.4
million in 2017. Average interest-bearing liabilities
increased $127.2 million for the
twelve months ended December 31,
2018, compared to the corresponding period last year. The
cost of funds, which represents our average rate paid on total
interest-bearing liabilities, increased to 0.86% in the twelve
months ended December 31, 2018 from
0.61% for the same period of 2017 due to increases in short-term
interest rates, the result of the Federal Open Market Committee's
(FOMC) actions to increase the federal funds rate 100 basis points
in 2018.
For the twelve months ended December
31, noninterest income totaled $13.7
million in 2018, a decrease from $17.2 million in 2017. The gain on sale of our
credit card portfolio was $291
thousand and gains on investment securities were
$14 thousand in 2018 compared to a
gain on the sale of our merchant services portfolio of $2.3 million in 2017. Otherwise, increases
in service charges, fees and commissions, which included bank
owned life insurance ("BOLI") proceeds and higher dividend income
received on Federal Home Loan Bank ("FHLB") stock, and income
generated from wealth management services partially offset
decreases in revenues from merchant services, income from fiduciary
activities, revenues generated from interest rate swap
transactions, income from mortgage banking activities and life
insurance investment income. For the three months ended
December 31, noninterest income
totaled $3.2 million in 2018, a
decrease from $3.4 million in the
comparable 2017 period. Decreases in service charges, fees and
commissions was due to lower revenue generated from interest rate
swap transactions during the three months ended December 31, 2018 when compared to the
corresponding year ago period.
Noninterest expense increased $1.2
million or 2.3% to $52.5
million for the twelve months ended December 31, 2018, from $51.3 million for the twelve months ended
December 31, 2017. Salaries and
employee benefits increased $1.7
million or 6.5% due to merit increases and continued
investment in our expansion markets in the Lehigh Valley and King of Prussia. Occupancy and equipment
expenses also increased due to our market expansion when comparing
the twelve months ending December 31,
2018 and 2017 as those expenses increased $922 thousand or 9.2%. Offsetting the increase in
salaries and occupancy expenses, merchant services related expenses
decreased $1.8 million for the twelve
months ended December 31, 2018 due to
the sale of our merchant business in the second quarter of
2017. Rounding out the twelve months ended December 31, 2018, decreases to other expenses
and amortization of intangibles expense were more than offset by
increases in FDIC insurance and assessments, professional fees and
outside services and donations. For the fourth quarter of
2018, noninterest expense increased to $13.4
million compared $12.5 million
for the same period in 2017. As with the results for the twelve
months ended December 31, 2018, the
buildout of our expansion plan led to increases in salaries and
employee benefit expense as well as occupancy expenses when
comparing the two periods. Also increasing were professional fees
and outside services, FDIC insurance and assessments, donation and
other expenses with only minimal decreases to merchant services
costs and amortization expense.
BALANCE SHEET REVIEW
At December 31, 2018, total
assets, loans and deposits were $2.3
billion, $1.8 billion and
$1.9 billion, respectively. Loans,
net increased $130.2 million, or 7.7%
from December 31, 2017. The growth in
loans was primarily from commercial real estate. Total deposits
grew $156.0 million, or 9.1% from
December 31, 2017, including
$50 million in callable brokered
certificates of deposit. Non-interest bearing deposits
increased $29.5 million or 7.8% while
interest–bearing deposits increased $126.5
million or 9.5% during the twelve months ended December 31, 2018. Short-term borrowings
decreased $37.2 million in
conjunction with the increase in deposits. Total investments were
$278.3 million at December 31, 2018, including $269.7 million securities classified as
available-for-sale and $8.4 million
classified as held-to-maturity.
Stockholders' equity equaled $279.1
million or $37.72 per share at
December 31, 2018, and $265.0 million or $35.82 per share at December 31, 2017. Tangible stockholders' equity
improved to $28.84 per share at
December 31, 2018, from $26.83 per share at December 31, 2017. Dividends declared for the
twelve months ended December 31, 2018
amounted to $1.31 per share, a 4.0%
increase from the year ago period, representing a dividend payout
ratio of 38.9%.
ASSET QUALITY REVIEW
Nonperforming assets were $10.0
million or 0.55% of loans, net and foreclosed assets at
December 31, 2018, compared to
$11.6 million or 0.68% of loans, net
and foreclosed assets at December 31,
2017. The allowance for loan losses equaled $21.4 million or 1.17% of loans, net at
December 31, 2018 compared to
$19.0 million or 1.12% of loans, net,
at December 31, 2017. Loans charged-off, net of recoveries,
for the twelve months ended December 31,
2018, equaled $1.8 million or
0.10% of average loans, compared to $1.8
million or 0.11% of average loans for the comparable period
last year.
About Peoples:
Peoples Financial Services Corp. is the parent company of
Peoples Security Bank and Trust Company, a community bank serving
Bucks, Lackawanna, Lehigh, Luzerne, Monroe, Montgomery, Northampton, Schuylkill, Susquehanna, Wayne and Wyoming Counties in Pennsylvania and Broome County in New York through 27 offices. Each office,
interdependent with the community, offers a comprehensive array of
financial products and services to individuals, businesses,
not-for-profit organizations and government entities. Peoples'
business philosophy includes offering direct access to senior
management and other officers and providing friendly, informed and
courteous service, local and timely decision making, flexible and
reasonable operating procedures and consistently applied credit
policies.
Safe Harbor Forward-Looking Statements:
We make statements in this press release, and we may from time
to time make other statements regarding our outlook or expectations
for future financial or operating results and/or other matters
regarding or affecting Peoples Financial Services Corp., Peoples
Security Bank and Trust Company, and its subsidiaries
(collectively, "Peoples") that are considered "forward-looking
statements" as defined in Section 27A of the Securities Act of
1933, as amended, and Section 21E of the Securities Exchange
Act of 1934, as amended. Such forward-looking statements may be
identified by the use of such words as "believe," "expect,"
"anticipate," "should," "planned," "estimated," "intend" and
"potential." For these statements, Peoples claims the protection of
the statutory safe harbors for forward-looking statements.
Peoples cautions you that a number of important factors could
cause actual results to differ materially from those currently
anticipated in any forward-looking statement. Such factors include,
but are not limited to: prevailing economic and political
conditions, particularly in our market area; credit risk associated
with our lending activities; changes in interest rates, loan
demand, real estate values and competition; changes in accounting
principles, policies, and guidelines; changes in any applicable
law, rule, regulation or practice with respect to tax or legal
issues; our ability to identify and address cyber-security risks
and other economic, competitive, governmental, regulatory and
technological factors affecting Peoples' operations, pricing,
products and services and other factors that may be described in
Peoples' Annual Reports on Form 10-K and Quarterly Reports on Form
10-Q as filed with the Securities and Exchange Commission from time
to time.
In addition to these risks, acquisitions and business
combinations, present risks other than those presented by the
nature of the business acquired. Acquisitions and business
combinations may be substantially more expensive to complete than
originally anticipated, and the anticipated benefits may be
significantly harder-or take longer-to achieve than expected. As
regulated financial institutions, our pursuit of attractive
acquisition and business combination opportunities could be
negatively impacted by regulatory delays or other regulatory
issues. Regulatory and/or legal issues related to the
pre-acquisition operations of an acquired or combined business may
cause reputational harm to Peoples following the acquisition or
combination, and integration of the acquired or combined business
with ours may result in additional future costs arising as a result
of those issues.
The forward-looking statements are made as of the date of
this release, and, except as may be required by applicable law or
regulation, Peoples assumes no obligation to update the
forward-looking statements or to update the reasons why actual
results could differ from those projected in the forward-looking
statements.
[TABULAR MATERIAL FOLLOWS]
Summary
Data
|
Peoples Financial
Services Corp.
|
Five Quarter
Trend
|
(In thousands,
except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
|
2017
|
|
Key performance
data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share
data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.86
|
|
$
|
0.91
|
|
$
|
0.81
|
|
$
|
0.79
|
|
$
|
0.36
|
|
Core net income
(1)
|
|
$
|
0.86
|
|
$
|
0.91
|
|
$
|
0.77
|
|
$
|
0.79
|
|
$
|
0.71
|
|
Cash dividends
declared
|
|
$
|
0.33
|
|
$
|
0.33
|
|
$
|
0.33
|
|
$
|
0.32
|
|
$
|
0.32
|
|
Book value
|
|
$
|
37.72
|
|
$
|
36.89
|
|
$
|
36.43
|
|
$
|
36.05
|
|
$
|
35.82
|
|
Tangible book value
(1)
|
|
$
|
28.84
|
|
$
|
27.99
|
|
$
|
27.50
|
|
$
|
27.08
|
|
$
|
26.83
|
|
Market
value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$
|
44.06
|
|
$
|
48.10
|
|
$
|
51.68
|
|
$
|
47.53
|
|
$
|
51.06
|
|
Low
|
|
$
|
40.00
|
|
$
|
42.40
|
|
$
|
43.72
|
|
$
|
41.06
|
|
$
|
44.04
|
|
Closing
|
|
$
|
44.06
|
|
$
|
42.40
|
|
$
|
47.02
|
|
$
|
45.65
|
|
$
|
46.58
|
|
Market
capitalization
|
|
$
|
326,002
|
|
$
|
313,720
|
|
$
|
347,904
|
|
$
|
337,650
|
|
$
|
344,529
|
|
Common shares
outstanding
|
|
|
7,399,054
|
|
|
7,399,054
|
|
|
7,399,054
|
|
|
7,396,505
|
|
|
7,396,505
|
|
Selected
ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
stockholders' equity
|
|
|
9.21
|
%
|
|
9.81
|
%
|
|
8.90
|
%
|
|
8.89
|
%
|
|
3.92
|
%
|
Core return on
average stockholders' equity (1)
|
|
|
9.21
|
%
|
|
9.79
|
%
|
|
8.55
|
%
|
|
8.90
|
%
|
|
7.81
|
%
|
Return on average
tangible stockholders' equity
|
|
|
12.10
|
%
|
|
12.95
|
%
|
|
11.81
|
%
|
|
11.84
|
%
|
|
5.22
|
%
|
Core return on
average tangible stockholders' equity (1)
|
|
|
12.10
|
%
|
|
12.93
|
%
|
|
11.34
|
%
|
|
11.85
|
%
|
|
10.39
|
%
|
Return on average
assets
|
|
|
1.12
|
%
|
|
1.19
|
%
|
|
1.08
|
%
|
|
1.08
|
%
|
|
0.49
|
%
|
Core return on
average assets (1)
|
|
|
1.12
|
%
|
|
1.19
|
%
|
|
1.03
|
%
|
|
1.08
|
%
|
|
0.98
|
%
|
Stockholders' equity
to total assets
|
|
|
12.20
|
%
|
|
12.09
|
%
|
|
12.06
|
%
|
|
12.17
|
%
|
|
12.21
|
%
|
Efficiency ratio
(2)
|
|
|
59.42
|
%
|
|
57.00
|
%
|
|
61.98
|
%
|
|
60.69
|
%
|
|
57.81
|
%
|
Nonperforming assets
to loans, net, and foreclosed assets
|
|
|
0.55
|
%
|
|
0.65
|
%
|
|
0.63
|
%
|
|
0.72
|
%
|
|
0.68
|
%
|
Net charge-offs to
average loans, net
|
|
|
0.02
|
%
|
|
0.05
|
%
|
|
0.28
|
%
|
|
0.07
|
%
|
|
0.26
|
%
|
Allowance for loan
losses to loans, net
|
|
|
1.17
|
%
|
|
1.15
|
%
|
|
1.12
|
%
|
|
1.14
|
%
|
|
1.12
|
%
|
Interest-bearing
assets yield (FTE) (3)
|
|
|
4.38
|
%
|
|
4.25
|
%
|
|
4.20
|
%
|
|
4.14
|
%
|
|
4.13
|
%
|
Cost of
funds
|
|
|
0.99
|
%
|
|
0.89
|
%
|
|
0.81
|
%
|
|
0.74
|
%
|
|
0.66
|
%
|
Net interest spread
(FTE) (3)
|
|
|
3.39
|
%
|
|
3.36
|
%
|
|
3.39
|
%
|
|
3.40
|
%
|
|
3.47
|
%
|
Net interest margin
(FTE) (3)
|
|
|
3.63
|
%
|
|
3.57
|
%
|
|
3.58
|
%
|
|
3.57
|
%
|
|
3.63
|
%
|
|
|
(1)
|
See Reconciliation of
Non-GAAP financial measures.
|
(2)
|
Total noninterest
expense less amortization of intangible assets divided by
tax-equivalent net interest income and noninterest income less net
gains(losses) on investment securities
available-for-sale.
|
(3)
|
Tax-equivalent
adjustments were calculated using the federal statutory tax rate
prevailing during the indicated periods of 21% in 2018 and 35% in
2017.
|
Peoples Financial
Services Corp.
|
Consolidated
Statements of Income
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Dec 31
|
|
Year Ended
|
|
2018
|
|
2017
|
|
Interest
income:
|
|
|
|
|
|
|
|
Interest and fees on
loans:
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
74,352
|
|
$
|
64,946
|
|
Tax-exempt
|
|
|
3,666
|
|
|
3,163
|
|
Interest and
dividends on investment securities:
|
|
|
|
|
|
|
|
Taxable
|
|
|
3,942
|
|
|
2,949
|
|
Tax-exempt
|
|
|
2,621
|
|
|
2,999
|
|
Dividends
|
|
|
72
|
|
|
52
|
|
Interest on
interest-bearing deposits in other banks
|
|
|
8
|
|
|
133
|
|
Total interest
income
|
|
|
84,661
|
|
|
74,242
|
|
Interest
expense:
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
|
9,346
|
|
|
6,450
|
|
Interest on
short-term borrowings
|
|
|
2,738
|
|
|
900
|
|
Interest on long-term
debt
|
|
|
1,238
|
|
|
1,348
|
|
Total interest
expense
|
|
|
13,322
|
|
|
8,698
|
|
Net interest
income
|
|
|
71,339
|
|
|
65,544
|
|
Provision for loan
losses
|
|
|
4,200
|
|
|
4,800
|
|
Net interest income
after provision for loan losses
|
|
|
67,139
|
|
|
60,744
|
|
Noninterest
income:
|
|
|
|
|
|
|
|
Service charges,
fees, commissions
|
|
|
7,678
|
|
|
7,344
|
|
Merchant services
income
|
|
|
809
|
|
|
2,543
|
|
Commissions and fees
on fiduciary activities
|
|
|
2,036
|
|
|
2,057
|
|
Wealth management
income
|
|
|
1,447
|
|
|
1,411
|
|
Mortgage banking
income
|
|
|
627
|
|
|
784
|
|
Life insurance
investment income
|
|
|
757
|
|
|
769
|
|
Net gain on
investment securities
|
|
|
14
|
|
|
|
|
Net gain on sale of
credit card loans
|
|
|
291
|
|
|
|
|
Net gains on sale of
merchant services business
|
|
|
|
|
|
2,278
|
|
Total noninterest
income
|
|
|
13,659
|
|
|
17,186
|
|
Noninterest
expense:
|
|
|
|
|
|
|
|
Salaries and employee
benefits expense
|
|
|
28,407
|
|
|
26,670
|
|
Net occupancy and
equipment expense
|
|
|
10,897
|
|
|
9,975
|
|
Merchant services
expense
|
|
|
9
|
|
|
1,808
|
|
Amortization of
intangible assets
|
|
|
881
|
|
|
1,034
|
|
Other
expenses
|
|
|
12,293
|
|
|
11,806
|
|
Total noninterest
expense
|
|
|
52,487
|
|
|
51,293
|
|
Income before income
taxes
|
|
|
28,311
|
|
|
26,637
|
|
Provision for income
tax expense
|
|
|
3,391
|
|
|
8,180
|
|
Net income
|
|
$
|
24,920
|
|
$
|
18,457
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
Unrealized losses on
investment securities available-for-sale
|
|
$
|
(2,014)
|
|
$
|
(1,790)
|
|
Change in pension
liability
|
|
|
|
|
|
318
|
|
Change in
value-interest rate floor
|
|
|
246
|
|
|
|
|
Income tax related to
other comprehensive income
|
|
|
(371)
|
|
|
(515)
|
|
Other comprehensive
loss, net of income taxes
|
|
|
(1,397)
|
|
|
(957)
|
|
Comprehensive
income
|
|
$
|
23,523
|
|
$
|
17,500
|
|
Per share
data:
|
|
|
|
|
|
|
|
Net income
|
|
$
|
3.37
|
|
$
|
2.50
|
|
Cash dividends
declared
|
|
$
|
1.31
|
|
$
|
1.26
|
|
Average common shares
outstanding
|
|
|
7,397,797
|
|
|
7,395,837
|
|
Peoples Financial
Services Corp.
|
Consolidated
Statements of Income
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
Three months ended
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
|
2017
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
19,806
|
|
$
|
18,798
|
|
$
|
18,239
|
|
$
|
17,509
|
|
$
|
16,925
|
|
Tax-exempt
|
|
|
1,006
|
|
|
919
|
|
|
871
|
|
|
870
|
|
|
829
|
|
Interest and
dividends on investment securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
1,009
|
|
|
998
|
|
|
934
|
|
|
858
|
|
|
819
|
|
Tax-exempt
|
|
|
620
|
|
|
639
|
|
|
661
|
|
|
701
|
|
|
737
|
|
Dividends
|
|
|
21
|
|
|
16
|
|
|
19
|
|
|
16
|
|
|
15
|
|
Interest on
interest-bearing deposits in other banks
|
|
|
20
|
|
|
49
|
|
|
42
|
|
|
40
|
|
|
26
|
|
Total interest
income
|
|
|
22,482
|
|
|
21,419
|
|
|
20,766
|
|
|
19,994
|
|
|
19,351
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
|
3,211
|
|
|
2,342
|
|
|
1,959
|
|
|
1,834
|
|
|
1,833
|
|
Interest on
short-term borrowings
|
|
|
421
|
|
|
809
|
|
|
841
|
|
|
667
|
|
|
301
|
|
Interest on long-term
debt
|
|
|
302
|
|
|
315
|
|
|
315
|
|
|
306
|
|
|
307
|
|
Total interest
expense
|
|
|
3,934
|
|
|
3,466
|
|
|
3,115
|
|
|
2,807
|
|
|
2,441
|
|
Net interest
income
|
|
|
18,548
|
|
|
17,953
|
|
|
17,651
|
|
|
17,187
|
|
|
16,910
|
|
Provision for loan
losses
|
|
|
1,050
|
|
|
1,050
|
|
|
1,050
|
|
|
1,050
|
|
|
1,200
|
|
Net interest income
after provision for loan losses
|
|
|
17,498
|
|
|
16,903
|
|
|
16,601
|
|
|
16,137
|
|
|
15,710
|
|
Noninterest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges,
fees, commissions
|
|
|
1,822
|
|
|
1,883
|
|
|
1,885
|
|
|
2,088
|
|
|
1,934
|
|
Merchant services
income
|
|
|
122
|
|
|
128
|
|
|
309
|
|
|
250
|
|
|
185
|
|
Commissions and fees
on fiduciary activities
|
|
|
484
|
|
|
570
|
|
|
485
|
|
|
497
|
|
|
515
|
|
Wealth management
income
|
|
|
399
|
|
|
305
|
|
|
332
|
|
|
411
|
|
|
330
|
|
Mortgage banking
income
|
|
|
155
|
|
|
163
|
|
|
162
|
|
|
147
|
|
|
208
|
|
Life insurance
investment income
|
|
|
189
|
|
|
190
|
|
|
191
|
|
|
187
|
|
|
192
|
|
Net gain (loss) on
investment securities
|
|
|
|
|
|
14
|
|
|
8
|
|
|
(8)
|
|
|
|
|
Net gain on sale of
credit card loans
|
|
|
|
|
|
|
|
|
291
|
|
|
|
|
|
|
|
Total noninterest
income
|
|
|
3,171
|
|
|
3,253
|
|
|
3,663
|
|
|
3,572
|
|
|
3,364
|
|
Noninterest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits expense
|
|
|
7,116
|
|
|
6,946
|
|
|
7,390
|
|
|
6,955
|
|
|
6,819
|
|
Net occupancy and
equipment expense
|
|
|
2,682
|
|
|
2,681
|
|
|
2,720
|
|
|
2,814
|
|
|
2,648
|
|
Merchant services
expense
|
|
|
3
|
|
|
3
|
|
|
1
|
|
|
2
|
|
|
12
|
|
Amortization of
intangible assets
|
|
|
211
|
|
|
220
|
|
|
220
|
|
|
230
|
|
|
249
|
|
Other
expenses
|
|
|
3,361
|
|
|
2,687
|
|
|
3,165
|
|
|
3,080
|
|
|
2,727
|
|
Total noninterest
expense
|
|
|
13,373
|
|
|
12,537
|
|
|
13,496
|
|
|
13,081
|
|
|
12,455
|
|
Income before income
taxes
|
|
|
7,296
|
|
|
7,619
|
|
|
6,768
|
|
|
6,628
|
|
|
6,619
|
|
Income tax
expense
|
|
|
904
|
|
|
902
|
|
|
811
|
|
|
774
|
|
|
3,971
|
|
Net income
|
|
$
|
6,392
|
|
$
|
6,717
|
|
$
|
5,957
|
|
$
|
5,854
|
|
$
|
2,648
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains
(losses) on investment securities available-for-sale
|
|
$
|
2,380
|
|
$
|
(1,179)
|
|
$
|
(839)
|
|
$
|
(2,376)
|
|
$
|
(2,866)
|
|
Change in pension
liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
318
|
|
Change in
value-interest rate floor
|
|
|
246
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax related to
other comprehensive income (loss)
|
|
|
554
|
|
|
(248)
|
|
|
(176)
|
|
|
(501)
|
|
|
(892)
|
|
Reclassification
related to tax reform legislation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,101)
|
|
Other comprehensive
income (loss), net of income taxes
|
|
|
2,072
|
|
|
(931)
|
|
|
(663)
|
|
|
(1,875)
|
|
|
(2,757)
|
|
Comprehensive income
(loss)
|
|
$
|
8,464
|
|
$
|
5,786
|
|
$
|
5,294
|
|
$
|
3,979
|
|
$
|
(109)
|
|
Per share
data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.86
|
|
$
|
0.91
|
|
$
|
0.81
|
|
$
|
0.79
|
|
$
|
0.36
|
|
Cash dividends
declared
|
|
$
|
0.33
|
|
$
|
0.33
|
|
$
|
0.33
|
|
$
|
0.32
|
|
$
|
0.32
|
|
Average common shares
outstanding
|
|
|
7,399,054
|
|
|
7,399,054
|
|
|
7,396,533
|
|
|
7,396,505
|
|
|
7,396,505
|
|
Peoples Financial
Services Corp.
|
Details of Net
Interest and Net Interest Margin
|
(In thousands,
fully taxable equivalent basis)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
Three months ended
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
|
2017
|
|
Net interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans,
net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
19,806
|
|
$
|
18,798
|
|
$
|
18,239
|
|
$
|
17,509
|
|
$
|
16,925
|
|
Tax-exempt
|
|
|
1,274
|
|
|
1,162
|
|
|
1,103
|
|
|
1,101
|
|
|
1,274
|
|
Total loans,
net
|
|
|
21,080
|
|
|
19,960
|
|
|
19,342
|
|
|
18,610
|
|
|
18,199
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
1,047
|
|
|
1,062
|
|
|
993
|
|
|
912
|
|
|
858
|
|
Tax-exempt
|
|
|
785
|
|
|
811
|
|
|
835
|
|
|
887
|
|
|
1,133
|
|
Total
investments
|
|
|
1,832
|
|
|
1,873
|
|
|
1,828
|
|
|
1,799
|
|
|
1,991
|
|
Interest on
interest-bearing balances in other banks
|
|
|
3
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|
2
|
|
Federal funds
sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest
income
|
|
|
22,915
|
|
|
21,834
|
|
|
21,172
|
|
|
20,411
|
|
|
20,192
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
3,211
|
|
|
2,342
|
|
|
1,959
|
|
|
1,834
|
|
|
1,833
|
|
Short-term
borrowings
|
|
|
421
|
|
|
809
|
|
|
841
|
|
|
667
|
|
|
301
|
|
Long-term
debt
|
|
|
302
|
|
|
315
|
|
|
315
|
|
|
306
|
|
|
307
|
|
Total interest
expense
|
|
|
3,934
|
|
|
3,466
|
|
|
3,115
|
|
|
2,807
|
|
|
2,441
|
|
Net interest
income
|
|
$
|
18,981
|
|
$
|
18,368
|
|
$
|
18,057
|
|
$
|
17,604
|
|
$
|
17,751
|
|
Loans,
net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
4.73
|
%
|
|
4.57
|
%
|
|
4.52
|
%
|
|
4.45
|
%
|
|
4.36
|
%
|
Tax-exempt
|
|
|
3.80
|
%
|
|
3.74
|
%
|
|
3.60
|
%
|
|
3.57
|
%
|
|
4.36
|
%
|
Total loans,
net
|
|
|
4.66
|
%
|
|
4.51
|
%
|
|
4.46
|
%
|
|
4.38
|
%
|
|
4.36
|
%
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
2.25
|
%
|
|
2.28
|
%
|
|
2.23
|
%
|
|
2.15
|
%
|
|
2.00
|
%
|
Tax-exempt
|
|
|
3.25
|
%
|
|
3.25
|
%
|
|
3.24
|
%
|
|
3.33
|
%
|
|
4.09
|
%
|
Total
investments
|
|
|
2.60
|
%
|
|
2.62
|
%
|
|
2.60
|
%
|
|
2.61
|
%
|
|
2.82
|
%
|
Interest-bearing
balances with banks
|
|
|
2.28
|
%
|
|
1.05
|
%
|
|
2.35
|
%
|
|
1.74
|
%
|
|
0.74
|
%
|
Federal funds
sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing
assets
|
|
|
4.38
|
%
|
|
4.25
|
%
|
|
4.20
|
%
|
|
4.14
|
%
|
|
4.13
|
%
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
0.87
|
%
|
|
0.69
|
%
|
|
0.59
|
%
|
|
0.56
|
%
|
|
0.54
|
%
|
Short-term
borrowings
|
|
|
2.56
|
%
|
|
2.23
|
%
|
|
2.06
|
%
|
|
1.66
|
%
|
|
1.43
|
%
|
Long-term
debt
|
|
|
2.63
|
%
|
|
2.57
|
%
|
|
2.57
|
%
|
|
2.51
|
%
|
|
2.44
|
%
|
Total interest-bearing
liabilities
|
|
|
0.99
|
%
|
|
0.89
|
%
|
|
0.81
|
%
|
|
0.74
|
%
|
|
0.66
|
%
|
Net interest
spread
|
|
|
3.39
|
%
|
|
3.36
|
%
|
|
3.39
|
%
|
|
3.40
|
%
|
|
3.47
|
%
|
Net interest
margin
|
|
|
3.63
|
%
|
|
3.57
|
%
|
|
3.58
|
%
|
|
3.57
|
%
|
|
3.63
|
%
|
Peoples Financial
Services Corp.
|
Consolidated
Balance Sheets
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
At period end
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
|
2017
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
32,569
|
|
$
|
40,458
|
|
$
|
35,249
|
|
$
|
26,699
|
|
$
|
36,336
|
|
Interest-bearing
balances in other banks
|
|
|
47
|
|
|
137
|
|
|
130
|
|
|
76
|
|
|
1,152
|
|
Federal funds
sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale
|
|
|
269,682
|
|
|
274,794
|
|
|
275,050
|
|
|
271,378
|
|
|
272,502
|
|
Equity investments
carried at fair value
|
|
|
291
|
|
|
291
|
|
|
278
|
|
|
189
|
|
|
46
|
|
Held-to-maturity
|
|
|
8,361
|
|
|
8,551
|
|
|
8,780
|
|
|
9,028
|
|
|
9,274
|
|
Loans held for
sale
|
|
|
749
|
|
|
98
|
|
|
|
|
|
|
|
|
106
|
|
Loans, net
|
|
|
1,823,266
|
|
|
1,779,445
|
|
|
1,753,389
|
|
|
1,725,781
|
|
|
1,693,065
|
|
Less: allowance for
loan losses
|
|
|
21,379
|
|
|
20,413
|
|
|
19,573
|
|
|
19,718
|
|
|
18,960
|
|
Net loans
|
|
|
1,801,887
|
|
|
1,759,032
|
|
|
1,733,816
|
|
|
1,706,063
|
|
|
1,674,105
|
|
Premises and
equipment, net
|
|
|
38,889
|
|
|
37,467
|
|
|
37,148
|
|
|
37,511
|
|
|
37,557
|
|
Accrued interest
receivable
|
|
|
7,115
|
|
|
6,565
|
|
|
6,802
|
|
|
6,482
|
|
|
6,936
|
|
Goodwill
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
Other intangible
assets, net
|
|
|
2,296
|
|
|
2,507
|
|
|
2,727
|
|
|
2,948
|
|
|
3,178
|
|
Other
assets
|
|
|
62,933
|
|
|
64,573
|
|
|
72,276
|
|
|
66,644
|
|
|
64,469
|
|
Total
assets
|
|
$
|
2,288,189
|
|
$
|
2,257,843
|
|
$
|
2,235,626
|
|
$
|
2,190,388
|
|
$
|
2,169,031
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
|
|
$
|
410,260
|
|
$
|
404,293
|
|
$
|
400,518
|
|
$
|
394,729
|
|
$
|
380,729
|
|
Interest-bearing
|
|
|
1,464,762
|
|
|
1,423,571
|
|
|
1,318,343
|
|
|
1,325,289
|
|
|
1,338,289
|
|
Total
deposits
|
|
|
1,875,022
|
|
|
1,827,864
|
|
|
1,718,861
|
|
|
1,720,018
|
|
|
1,719,018
|
|
Short-term
borrowings
|
|
|
86,500
|
|
|
99,450
|
|
|
187,450
|
|
|
142,500
|
|
|
123,675
|
|
Long-term
debt
|
|
|
37,906
|
|
|
48,461
|
|
|
48,911
|
|
|
49,265
|
|
|
49,734
|
|
Accrued interest
payable
|
|
|
1,195
|
|
|
745
|
|
|
538
|
|
|
518
|
|
|
497
|
|
Other
liabilities
|
|
|
8,486
|
|
|
8,352
|
|
|
10,322
|
|
|
11,463
|
|
|
11,131
|
|
Total
liabilities
|
|
|
2,009,109
|
|
|
1,984,872
|
|
|
1,966,082
|
|
|
1,923,764
|
|
|
1,904,055
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock
|
|
|
14,788
|
|
|
14,798
|
|
|
14,798
|
|
|
14,793
|
|
|
14,793
|
|
Capital
surplus
|
|
|
135,320
|
|
|
135,226
|
|
|
135,143
|
|
|
135,080
|
|
|
135,043
|
|
Retained
earnings
|
|
|
136,582
|
|
|
132,631
|
|
|
128,356
|
|
|
124,841
|
|
|
121,353
|
|
Accumulated other
comprehensive loss
|
|
|
(7,610)
|
|
|
(9,684)
|
|
|
(8,753)
|
|
|
(8,090)
|
|
|
(6,213)
|
|
Total stockholders'
equity
|
|
|
279,080
|
|
|
272,971
|
|
|
269,544
|
|
|
266,624
|
|
|
264,976
|
|
Total liabilities and
stockholders' equity
|
|
$
|
2,288,189
|
|
$
|
2,257,843
|
|
$
|
2,235,626
|
|
$
|
2,190,388
|
|
$
|
2,169,031
|
|
Peoples Financial
Services Corp.
|
Consolidated
Balance Sheets
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
Average quarterly balances
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
|
2017
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans,
net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
1,662,290
|
|
$
|
1,632,012
|
|
$
|
1,616,729
|
|
$
|
1,596,493
|
|
$
|
1,540,356
|
|
Tax-exempt
|
|
|
133,100
|
|
|
123,199
|
|
|
122,876
|
|
|
125,142
|
|
|
116,055
|
|
Total loans,
net
|
|
|
1,795,390
|
|
|
1,755,211
|
|
|
1,739,605
|
|
|
1,721,635
|
|
|
1,656,411
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
184,345
|
|
|
184,623
|
|
|
178,957
|
|
|
171,634
|
|
|
169,973
|
|
Tax-exempt
|
|
|
95,698
|
|
|
99,142
|
|
|
103,279
|
|
|
107,917
|
|
|
109,979
|
|
Total
investments
|
|
|
280,043
|
|
|
283,765
|
|
|
282,236
|
|
|
279,551
|
|
|
279,952
|
|
Interest-bearing
balances with banks
|
|
|
523
|
|
|
377
|
|
|
342
|
|
|
467
|
|
|
1,069
|
|
Federal funds
sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing
assets
|
|
|
2,075,956
|
|
|
2,039,353
|
|
|
2,022,183
|
|
|
2,001,653
|
|
|
1,937,432
|
|
Other
assets
|
|
|
186,491
|
|
|
198,229
|
|
|
195,919
|
|
|
194,928
|
|
|
195,815
|
|
Total
assets
|
|
$
|
2,262,447
|
|
$
|
2,237,582
|
|
$
|
2,218,102
|
|
$
|
2,196,581
|
|
$
|
2,133,247
|
|
Liabilities and
stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
|
|
$
|
1,459,155
|
|
$
|
1,351,709
|
|
$
|
1,327,036
|
|
$
|
1,323,993
|
|
$
|
1,338,282
|
|
Noninterest-bearing
|
|
|
403,488
|
|
|
405,671
|
|
|
394,461
|
|
|
377,124
|
|
|
376,888
|
|
Total
deposits
|
|
|
1,862,643
|
|
|
1,757,380
|
|
|
1,721,497
|
|
|
1,701,117
|
|
|
1,715,170
|
|
Short-term
borrowings
|
|
|
65,192
|
|
|
144,162
|
|
|
163,596
|
|
|
162,965
|
|
|
83,791
|
|
Long-term
debt
|
|
|
45,503
|
|
|
48,670
|
|
|
49,136
|
|
|
49,486
|
|
|
49,949
|
|
Other
liabilities
|
|
|
13,794
|
|
|
15,609
|
|
|
15,376
|
|
|
16,054
|
|
|
16,411
|
|
Total
liabilities
|
|
|
1,987,132
|
|
|
1,965,821
|
|
|
1,949,605
|
|
|
1,929,622
|
|
|
1,865,321
|
|
Stockholders'
equity
|
|
|
275,315
|
|
|
271,761
|
|
|
268,497
|
|
|
266,959
|
|
|
267,926
|
|
Total liabilities and
stockholders' equity
|
|
$
|
2,262,447
|
|
$
|
2,237,582
|
|
$
|
2,218,102
|
|
$
|
2,196,581
|
|
$
|
2,133,247
|
|
Peoples Financial
Services Corp.
|
Asset Quality
Data
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
|
2017
|
|
At quarter end
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual/restructured loans
|
|
$
|
8,669
|
|
$
|
10,576
|
|
$
|
10,424
|
|
$
|
11,283
|
|
$
|
10,559
|
|
Accruing loans past
due 90 days or more
|
|
|
923
|
|
|
584
|
|
|
84
|
|
|
435
|
|
|
734
|
|
Foreclosed
assets
|
|
|
376
|
|
|
342
|
|
|
500
|
|
|
685
|
|
|
284
|
|
Total nonperforming
assets
|
|
$
|
9,968
|
|
$
|
11,502
|
|
$
|
11,008
|
|
$
|
12,403
|
|
$
|
11,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
balance
|
|
$
|
20,413
|
|
$
|
19,573
|
|
$
|
19,718
|
|
$
|
18,960
|
|
$
|
18,831
|
|
Charge-offs
|
|
|
202
|
|
|
328
|
|
|
1,398
|
|
|
426
|
|
|
1,139
|
|
Recoveries
|
|
|
118
|
|
|
118
|
|
|
203
|
|
|
134
|
|
|
68
|
|
Provision for loan
losses
|
|
|
1,050
|
|
|
1,050
|
|
|
1,050
|
|
|
1,050
|
|
|
1,200
|
|
Ending
balance
|
|
$
|
21,379
|
|
$
|
20,413
|
|
$
|
19,573
|
|
$
|
19,718
|
|
$
|
18,960
|
|
Peoples Financial
Services Corp.
|
Reconciliation of
Non-GAAP Financial Measures
|
(In thousands,
except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
Three months ended
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
|
2017
|
|
Core net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
6,392
|
|
$
|
6,717
|
|
$
|
5,957
|
|
$
|
5,854
|
|
$
|
2,648
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Gain on sale of
business line
|
|
|
|
|
|
|
|
|
291
|
|
|
|
|
|
|
|
Add: (gains) losses
on investment securities
|
|
|
|
|
|
(14)
|
|
|
(8)
|
|
|
8
|
|
|
|
|
Less: (gains) losses
on investment securities tax adjustment
|
|
|
|
|
|
(3)
|
|
|
(2)
|
|
|
2
|
|
|
|
|
Add: Expenses related
to sale of merchant services business
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Gain on sale of
business line tax adjustment
|
|
|
|
|
|
|
|
|
61
|
|
|
|
|
|
|
|
Add: Tax expense from
the Tax Cuts and Jobs Act of 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,623
|
|
Net income
Core
|
|
$
|
6,392
|
|
$
|
6,706
|
|
$
|
5,721
|
|
$
|
5,860
|
|
$
|
5,271
|
|
Average common shares
outstanding
|
|
|
7,399,054
|
|
|
7,399,054
|
|
|
7,396,533
|
|
|
7,396,505
|
|
|
7,396,505
|
|
Core net income per
share
|
|
$
|
0.86
|
|
$
|
0.91
|
|
$
|
0.77
|
|
$
|
0.79
|
|
$
|
0.71
|
|
Tangible book
value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
$
|
279,080
|
|
$
|
272,971
|
|
$
|
269,544
|
|
$
|
266,624
|
|
$
|
264,976
|
|
Less:
Goodwill
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
Less: Other
intangible assets, net
|
|
|
2,296
|
|
|
2,507
|
|
|
2,727
|
|
|
2,948
|
|
|
3,178
|
|
Total tangible
stockholders' equity
|
|
$
|
213,414
|
|
$
|
207,094
|
|
$
|
203,447
|
|
$
|
200,306
|
|
$
|
198,428
|
|
Common shares
outstanding
|
|
|
7,399,054
|
|
|
7,399,054
|
|
|
7,399,054
|
|
|
7,396,505
|
|
|
7,396,505
|
|
Tangible book value
per share
|
|
$
|
28.84
|
|
$
|
27.99
|
|
$
|
27.50
|
|
$
|
27.08
|
|
$
|
26.83
|
|
Core return on
average stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
6,392
|
|
$
|
6,717
|
|
$
|
5,957
|
|
$
|
5,854
|
|
$
|
2,648
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Gain on sale of
business line
|
|
|
|
|
|
|
|
|
291
|
|
|
|
|
|
|
|
Add: (gains) losses
on investment securities
|
|
|
|
|
|
(14)
|
|
|
(8)
|
|
|
8
|
|
|
|
|
Less: (gains) losses
on investment securities tax adjustment
|
|
|
|
|
|
(3)
|
|
|
(2)
|
|
|
2
|
|
|
|
|
Add: Expenses related
to sale of merchant services business
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Gain on sale of
business line tax adjustment
|
|
|
|
|
|
|
|
|
61
|
|
|
|
|
|
|
|
Add: Tax expense from
the Tax Cuts and Jobs Act of 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,623
|
|
Net income
Core
|
|
$
|
6,392
|
|
$
|
6,706
|
|
$
|
5,721
|
|
$
|
5,860
|
|
$
|
5,271
|
|
Average stockholders'
equity
|
|
$
|
275,315
|
|
$
|
271,761
|
|
$
|
268,497
|
|
$
|
266,959
|
|
$
|
267,926
|
|
Core return on
average stockholders' equity
|
|
|
9.21
|
%
|
|
9.79
|
%
|
|
8.55
|
%
|
|
8.90
|
%
|
|
7.81
|
%
|
Return on average
tangible equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
6,392
|
|
$
|
6,717
|
|
$
|
5,957
|
|
$
|
5,854
|
|
$
|
2,648
|
|
Average stockholders'
equity
|
|
$
|
275,315
|
|
$
|
271,761
|
|
$
|
268,497
|
|
$
|
266,959
|
|
$
|
267,926
|
|
Less: average
intangibles
|
|
|
65,772
|
|
|
65,987
|
|
|
66,208
|
|
|
66,433
|
|
|
66,673
|
|
Average tangible
stockholders' equity
|
|
$
|
209,543
|
|
$
|
205,774
|
|
$
|
202,289
|
|
$
|
200,526
|
|
$
|
201,253
|
|
Return on average
tangible stockholders' equity
|
|
|
12.10
|
%
|
|
12.95
|
%
|
|
11.81
|
%
|
|
11.84
|
%
|
|
5.22
|
%
|
Core return on
average tangible stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
6,392
|
|
$
|
6,717
|
|
$
|
5,957
|
|
$
|
5,854
|
|
$
|
2,648
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Gain on sale of
business line
|
|
|
|
|
|
|
|
|
291
|
|
|
|
|
|
|
|
Add: (gains) losses
on investment securities
|
|
|
|
|
|
(14)
|
|
|
(8)
|
|
|
8
|
|
|
|
|
Less: (gains) losses
on investment securities tax adjustment
|
|
|
|
|
|
(3)
|
|
|
(2)
|
|
|
2
|
|
|
|
|
Add: Expenses related
to sale of merchant services business
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Gain on sale of
business line tax adjustment
|
|
|
|
|
|
|
|
|
61
|
|
|
|
|
|
|
|
Add: Tax expense from
the Tax Cuts and Jobs Act of 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,623
|
|
Net income
Core
|
|
$
|
6,392
|
|
$
|
6,706
|
|
$
|
5,721
|
|
$
|
5,860
|
|
$
|
5,271
|
|
Average stockholders'
equity
|
|
$
|
275,315
|
|
$
|
271,761
|
|
$
|
268,497
|
|
$
|
266,959
|
|
$
|
267,926
|
|
Less: average
intangibles
|
|
|
65,772
|
|
|
65,987
|
|
|
66,208
|
|
|
66,433
|
|
|
66,673
|
|
Average tangible
stockholders' equity
|
|
$
|
209,543
|
|
$
|
205,774
|
|
$
|
202,289
|
|
$
|
200,526
|
|
$
|
201,253
|
|
Core return on
average tangible stockholders' equity
|
|
|
12.10
|
%
|
|
12.93
|
%
|
|
11.34
|
%
|
|
11.85
|
%
|
|
10.39
|
%
|
Core return on
average assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
6,392
|
|
$
|
6,717
|
|
$
|
5,957
|
|
$
|
5,854
|
|
$
|
2,648
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Gain on sale of
business line
|
|
|
|
|
|
|
|
|
291
|
|
|
|
|
|
|
|
Add: (gains) losses
on investment securities
|
|
|
|
|
|
(14)
|
|
|
(8)
|
|
|
8
|
|
|
|
|
Less: (gains) losses
on investment securities tax adjustment
|
|
|
|
|
|
(3)
|
|
|
(2)
|
|
|
2
|
|
|
|
|
Add: Expenses related
to sale of merchant services business
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Gain on sale of
business line tax adjustment
|
|
|
|
|
|
|
|
|
61
|
|
|
|
|
|
|
|
Add: Tax expense from
the Tax Cuts and Jobs Act of 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,623
|
|
Net income
Core
|
|
$
|
6,392
|
|
$
|
6,706
|
|
$
|
5,721
|
|
$
|
5,860
|
|
$
|
5,271
|
|
Average
assets
|
|
$
|
2,262,447
|
|
$
|
2,237,582
|
|
$
|
2,218,102
|
|
$
|
2,196,581
|
|
$
|
2,133,247
|
|
Core return on
average assets
|
|
|
1.12
|
%
|
|
1.19
|
%
|
|
1.03
|
%
|
|
1.08
|
%
|
|
0.98
|
%
|
Peoples Financial
Services Corp.
|
Reconciliation of
Non-GAAP Financial Measures
|
(In thousands,
except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Dec 31
|
|
Year Ended
|
|
2018
|
|
2017
|
|
Core net income per
share:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
24,920
|
|
$
|
18,457
|
|
Adjustments:
|
|
|
|
|
|
|
|
Less: Gain on sale of
business line
|
|
|
291
|
|
|
2,278
|
|
Less: Gain on
investment securities
|
|
|
14
|
|
|
|
|
Add: Expenses related
to sale of business line
|
|
|
|
|
|
271
|
|
Add: Gain on sale of
business line tax adjustment
|
|
|
61
|
|
|
702
|
|
Add: Gain on
investment securities tax adjustment
|
|
|
3
|
|
|
|
|
Add: Tax expense from
the Tax Cuts and Jobs Act of 2017
|
|
|
|
|
|
2,623
|
|
Net income
Core
|
|
$
|
24,679
|
|
$
|
19,775
|
|
Average common shares
outstanding
|
|
|
7,397,797
|
|
|
7,395,837
|
|
Core net income per
share
|
|
$
|
3.34
|
|
$
|
2.67
|
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/peoples-financial-services-corp-reports-fourth-quarter-2018-earnings-300786259.html
SOURCE Peoples Financial Services Corp.