Annual Income Statements for Orrstown Financial Services
This table shows Orrstown Financial Services' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Orrstown Financial Services
This table shows Orrstown Financial Services' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-4.83 |
9.63 |
9.16 |
9.84 |
9.03 |
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
Consolidated Net Income / (Loss) |
|
-4.83 |
9.63 |
9.16 |
9.84 |
9.03 |
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
Net Income / (Loss) Continuing Operations |
|
-4.83 |
9.63 |
9.16 |
9.84 |
9.03 |
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
Total Pre-Tax Income |
|
-6.40 |
12 |
11 |
12 |
12 |
9.70 |
11 |
9.82 |
-9.90 |
17 |
Total Revenue |
|
32 |
34 |
32 |
34 |
32 |
33 |
34 |
33 |
64 |
62 |
Net Interest Income / (Expense) |
|
25 |
27 |
26 |
26 |
26 |
26 |
27 |
26 |
52 |
51 |
Total Interest Income |
|
27 |
32 |
34 |
37 |
39 |
40 |
43 |
43 |
83 |
80 |
Loans and Leases Interest Income |
|
23 |
27 |
29 |
31 |
33 |
34 |
36 |
36 |
71 |
68 |
Investment Securities Interest Income |
|
4.27 |
5.12 |
5.53 |
5.70 |
5.95 |
6.12 |
6.42 |
7.74 |
12 |
12 |
Total Interest Expense |
|
1.96 |
4.61 |
7.98 |
11 |
12 |
14 |
16 |
17 |
31 |
29 |
Deposits Interest Expense |
|
1.37 |
3.58 |
6.20 |
8.61 |
11 |
12 |
14 |
15 |
29 |
27 |
Short-Term Borrowings Interest Expense |
|
0.01 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.10 |
0.07 |
Long-Term Debt Interest Expense |
|
0.58 |
1.01 |
1.76 |
1.89 |
1.86 |
1.86 |
2.23 |
1.89 |
2.59 |
2.53 |
Total Non-Interest Income |
|
6.06 |
6.23 |
6.08 |
7.16 |
5.93 |
6.49 |
6.63 |
7.17 |
12 |
11 |
Trust Fees by Commissions |
|
0.95 |
0.76 |
0.86 |
0.90 |
0.97 |
0.92 |
1.08 |
1.18 |
1.28 |
1.32 |
Service Charges on Deposit Accounts |
|
0.98 |
0.97 |
0.96 |
0.98 |
1.02 |
0.98 |
1.01 |
1.02 |
1.80 |
1.50 |
Other Service Charges |
|
1.56 |
-0.29 |
0.34 |
1.60 |
0.64 |
0.88 |
0.53 |
0.88 |
1.72 |
1.43 |
Net Realized & Unrealized Capital Gains on Investments |
|
-0.01 |
0.00 |
-0.01 |
-0.00 |
0.00 |
-0.04 |
-0.01 |
-0.01 |
0.27 |
-0.01 |
Investment Banking Income |
|
2.01 |
1.78 |
1.89 |
1.93 |
1.85 |
2.02 |
2.02 |
2.13 |
3.76 |
3.59 |
Other Non-Interest Income |
|
0.58 |
3.01 |
2.03 |
1.75 |
1.44 |
1.72 |
2.00 |
1.98 |
3.56 |
3.42 |
Provision for Credit Losses |
|
1.50 |
0.61 |
0.73 |
0.40 |
0.14 |
0.42 |
0.30 |
0.81 |
14 |
1.76 |
Total Non-Interest Expense |
|
36 |
21 |
20 |
21 |
20 |
22 |
22 |
23 |
60 |
43 |
Salaries and Employee Benefits |
|
13 |
13 |
12 |
13 |
13 |
13 |
14 |
13 |
27 |
22 |
Net Occupancy & Equipment Expense |
|
3.57 |
3.59 |
3.55 |
3.47 |
3.71 |
3.78 |
3.90 |
3.94 |
6.38 |
6.43 |
Marketing Expense |
|
0.28 |
0.75 |
0.41 |
0.92 |
0.33 |
0.50 |
0.40 |
0.77 |
0.54 |
0.88 |
Property & Liability Insurance Claims |
|
13 |
0.32 |
0.50 |
0.52 |
0.48 |
0.46 |
0.44 |
0.42 |
0.86 |
1.43 |
Other Operating Expenses |
|
3.14 |
3.64 |
3.35 |
2.55 |
2.82 |
3.51 |
3.08 |
2.96 |
5.63 |
4.98 |
Amortization Expense |
|
0.27 |
0.26 |
0.25 |
0.24 |
0.23 |
0.24 |
0.23 |
0.22 |
2.46 |
2.84 |
Restructuring Charge |
|
3.16 |
- |
0.00 |
0.00 |
0.00 |
1.06 |
0.67 |
1.14 |
17 |
3.93 |
Income Tax Expense |
|
-1.57 |
2.26 |
2.23 |
2.55 |
2.54 |
2.06 |
2.21 |
2.09 |
-1.99 |
3.45 |
Basic Earnings per Share |
|
($0.47) |
$0.95 |
$0.88 |
$0.95 |
$0.87 |
$0.75 |
$0.82 |
$0.74 |
($0.41) |
$0.34 |
Weighted Average Basic Shares Outstanding |
|
10.68M |
10.73M |
10.66M |
10.61M |
10.61M |
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
Diluted Earnings per Share |
|
($0.47) |
$0.94 |
$0.87 |
$0.94 |
$0.87 |
$0.74 |
$0.81 |
$0.73 |
($0.41) |
$0.35 |
Weighted Average Diluted Shares Outstanding |
|
10.68M |
10.73M |
10.66M |
10.61M |
10.61M |
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
Weighted Average Basic & Diluted Shares Outstanding |
|
10.68M |
10.73M |
10.66M |
10.61M |
10.61M |
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
Cash Dividends to Common per Share |
|
$0.19 |
$0.19 |
$0.20 |
$0.20 |
$0.20 |
$0.20 |
$0.20 |
$0.20 |
$0.23 |
$0.23 |
Annual Cash Flow Statements for Orrstown Financial Services
This table details how cash moves in and out of Orrstown Financial Services' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-148 |
4.34 |
184 |
Net Cash From Operating Activities |
36 |
44 |
35 |
Net Cash From Continuing Operating Activities |
36 |
44 |
35 |
Net Income / (Loss) Continuing Operations |
22 |
36 |
22 |
Consolidated Net Income / (Loss) |
22 |
36 |
22 |
Provision For Loan Losses |
17 |
1.68 |
17 |
Depreciation Expense |
4.62 |
4.34 |
9.69 |
Amortization Expense |
1.89 |
2.04 |
-13 |
Non-Cash Adjustments to Reconcile Net Income |
65 |
22 |
48 |
Changes in Operating Assets and Liabilities, net |
-75 |
-22 |
-49 |
Net Cash From Investing Activities |
-271 |
-153 |
61 |
Net Cash From Continuing Investing Activities |
-271 |
-153 |
61 |
Purchase of Property, Leasehold Improvements and Equipment |
-0.90 |
-2.29 |
-1.58 |
Acquisitions |
0.00 |
-18 |
0.00 |
Purchase of Investment Securities |
-358 |
-48 |
-248 |
Divestitures |
0.00 |
0.00 |
45 |
Sale and/or Maturity of Investments |
87 |
-85 |
265 |
Net Cash From Financing Activities |
87 |
114 |
88 |
Net Cash From Continuing Financing Activities |
87 |
114 |
88 |
Net Change in Deposits |
11 |
101 |
117 |
Issuance of Debt |
0.00 |
25 |
0.00 |
Issuance of Common Equity |
0.13 |
0.14 |
0.27 |
Repayment of Debt |
98 |
-1.46 |
-14 |
Repurchase of Common Equity |
-14 |
-2.59 |
0.00 |
Payment of Dividends |
-8.26 |
-8.49 |
-13 |
Other Financing Activities, Net |
-0.29 |
-0.38 |
-1.85 |
Cash Interest Paid |
8.72 |
43 |
93 |
Cash Income Taxes Paid |
4.90 |
7.45 |
9.63 |
Quarterly Cash Flow Statements for Orrstown Financial Services
This table details how cash moves in and out of Orrstown Financial Services' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-45 |
-6.10 |
38 |
-22 |
19 |
-30 |
118 |
-50 |
104 |
12 |
Net Cash From Operating Activities |
|
12 |
-1.57 |
5.41 |
16 |
8.35 |
14 |
13 |
6.43 |
7.50 |
8.36 |
Net Cash From Continuing Operating Activities |
|
12 |
-1.59 |
5.41 |
16 |
8.35 |
14 |
13 |
6.43 |
7.50 |
8.36 |
Net Income / (Loss) Continuing Operations |
|
-4.83 |
9.63 |
9.16 |
9.84 |
9.03 |
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
Consolidated Net Income / (Loss) |
|
-4.83 |
9.63 |
9.16 |
9.84 |
9.03 |
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
Provision For Loan Losses |
|
15 |
0.59 |
0.73 |
0.40 |
0.14 |
0.42 |
0.30 |
0.81 |
14 |
2.23 |
Depreciation Expense |
|
1.16 |
1.08 |
1.06 |
1.05 |
1.08 |
1.15 |
1.07 |
1.06 |
3.66 |
3.90 |
Amortization Expense |
|
0.78 |
0.57 |
0.44 |
0.54 |
0.56 |
0.51 |
0.45 |
0.39 |
-6.36 |
-7.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
14 |
-3.10 |
9.13 |
4.00 |
4.73 |
4.60 |
13 |
7.92 |
17 |
9.71 |
Changes in Operating Assets and Liabilities, net |
|
-13 |
-10 |
-15 |
0.42 |
-7.18 |
-0.62 |
-11 |
-11 |
-12 |
-14 |
Net Cash From Investing Activities |
|
-79 |
-73 |
-57 |
-37 |
-34 |
-26 |
-9.38 |
-64 |
102 |
32 |
Net Cash From Continuing Investing Activities |
|
-79 |
-73 |
-57 |
-37 |
-34 |
-26 |
-9.38 |
-64 |
102 |
32 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.33 |
-0.09 |
-0.25 |
-1.26 |
-0.27 |
-0.52 |
-0.06 |
-0.04 |
-0.36 |
-1.12 |
Purchase of Investment Securities |
|
-88 |
-109 |
-66 |
-28 |
-65 |
110 |
-28 |
-77 |
-133 |
-9.71 |
Sale and/or Maturity of Investments |
|
9.26 |
35 |
9.24 |
10 |
31 |
-136 |
19 |
13 |
190 |
43 |
Net Cash From Financing Activities |
|
22 |
69 |
89 |
-1.55 |
44 |
-18 |
114 |
7.29 |
-5.19 |
-29 |
Net Cash From Continuing Financing Activities |
|
22 |
69 |
89 |
-1.55 |
44 |
-18 |
114 |
7.29 |
-5.19 |
-29 |
Net Change in Deposits |
|
27 |
-30 |
39 |
26 |
23 |
12 |
137 |
6.93 |
1.33 |
-29 |
Repayment of Debt |
|
-0.11 |
99 |
-0.11 |
-11 |
23 |
-13 |
0.00 |
-18 |
-0.64 |
3.93 |
Payment of Dividends |
|
-2.03 |
-2.02 |
-2.13 |
-2.12 |
-2.12 |
-2.12 |
-2.12 |
-2.14 |
-4.46 |
-4.46 |
Other Financing Activities, Net |
|
-0.03 |
-0.02 |
-0.38 |
- |
- |
- |
-0.64 |
-0.03 |
-1.61 |
0.43 |
Cash Interest Paid |
|
1.52 |
4.80 |
7.05 |
11 |
12 |
13 |
16 |
17 |
30 |
30 |
Cash Income Taxes Paid |
|
1.68 |
1.50 |
- |
- |
2.80 |
2.70 |
- |
- |
2.20 |
2.80 |
Annual Balance Sheets for Orrstown Financial Services
This table presents Orrstown Financial Services' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
2,922 |
3,064 |
5,442 |
Cash and Due from Banks |
28 |
33 |
51 |
Interest Bearing Deposits at Other Banks |
32 |
33 |
198 |
Trading Account Securities |
514 |
514 |
830 |
Loans and Leases, Net of Allowance |
2,126 |
2,270 |
3,883 |
Loans and Leases |
2,151 |
2,298 |
3,931 |
Allowance for Loan and Lease Losses |
25 |
29 |
49 |
Loans Held for Sale |
11 |
5.82 |
6.61 |
Premises and Equipment, Net |
29 |
29 |
50 |
Goodwill |
19 |
19 |
68 |
Intangible Assets |
3.08 |
2.41 |
48 |
Other Assets |
160 |
160 |
308 |
Total Liabilities & Shareholders' Equity |
2,922 |
3,064 |
5,442 |
Total Liabilities |
2,694 |
2,799 |
4,925 |
Non-Interest Bearing Deposits |
494 |
431 |
894 |
Interest Bearing Deposits |
1,982 |
2,128 |
3,729 |
Federal Funds Purchased and Securities Sold |
17 |
9.79 |
26 |
Long-Term Debt |
138 |
170 |
184 |
Other Long-Term Liabilities |
62 |
61 |
92 |
Total Equity & Noncontrolling Interests |
229 |
265 |
517 |
Total Preferred & Common Equity |
229 |
265 |
517 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
229 |
265 |
517 |
Common Stock |
190 |
190 |
424 |
Retained Earnings |
92 |
118 |
127 |
Treasury Stock |
-14 |
-14 |
-7.84 |
Accumulated Other Comprehensive Income / (Loss) |
-40 |
-28 |
-26 |
Quarterly Balance Sheets for Orrstown Financial Services
This table presents Orrstown Financial Services' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
2,852 |
3,012 |
3,008 |
3,054 |
3,183 |
3,199 |
5,471 |
Cash and Due from Banks |
|
34 |
28 |
32 |
35 |
24 |
36 |
65 |
Interest Bearing Deposits at Other Banks |
|
32 |
71 |
44 |
60 |
159 |
97 |
172 |
Trading Account Securities |
|
504 |
520 |
509 |
495 |
515 |
529 |
827 |
Loans and Leases, Net of Allowance |
|
-25 |
2,179 |
2,206 |
2,239 |
2,274 |
2,318 |
3,932 |
Loans and Leases |
|
- |
2,208 |
2,234 |
2,267 |
2,303 |
2,348 |
3,981 |
Allowance for Loan and Lease Losses |
|
25 |
28 |
28 |
28 |
29 |
30 |
50 |
Loans Held for Sale |
|
10 |
7.34 |
6.45 |
6.45 |
0.54 |
1.56 |
3.56 |
Premises and Equipment, Net |
|
31 |
29 |
30 |
29 |
29 |
28 |
50 |
Goodwill |
|
19 |
19 |
19 |
19 |
19 |
19 |
71 |
Intangible Assets |
|
3.34 |
2.83 |
2.59 |
2.65 |
2.19 |
1.97 |
46 |
Other Assets |
|
2,243 |
2,335 |
160 |
169 |
161 |
169 |
305 |
Total Liabilities & Shareholders' Equity |
|
2,852 |
3,012 |
3,008 |
3,054 |
3,183 |
3,199 |
5,471 |
Total Liabilities |
|
2,635 |
2,771 |
2,763 |
2,811 |
2,912 |
2,920 |
4,954 |
Non-Interest Bearing Deposits |
|
562 |
489 |
466 |
435 |
419 |
425 |
815 |
Interest Bearing Deposits |
|
1,944 |
2,027 |
2,057 |
2,111 |
2,277 |
2,278 |
3,835 |
Federal Funds Purchased and Securities Sold |
|
- |
14 |
16 |
18 |
12 |
15 |
22 |
Long-Term Debt |
|
34 |
194 |
169 |
189 |
147 |
147 |
184 |
Other Long-Term Liabilities |
|
74 |
47 |
55 |
58 |
56 |
56 |
98 |
Commitments & Contingencies |
|
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
217 |
240 |
246 |
243 |
272 |
278 |
516 |
Total Preferred & Common Equity |
|
217 |
240 |
246 |
243 |
272 |
278 |
516 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
217 |
240 |
246 |
243 |
272 |
278 |
516 |
Common Stock |
|
189 |
188 |
188 |
189 |
188 |
188 |
423 |
Retained Earnings |
|
85 |
98 |
105 |
112 |
124 |
130 |
117 |
Treasury Stock |
|
-13 |
-13 |
-14 |
-14 |
-12 |
-11 |
-8.42 |
Accumulated Other Comprehensive Income / (Loss) |
|
-43 |
-33 |
-34 |
-44 |
-29 |
-28 |
-16 |
Annual Metrics And Ratios for Orrstown Financial Services
This table displays calculated financial ratios and metrics derived from Orrstown Financial Services' official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
9.00% |
3.14% |
47.59% |
EBITDA Growth |
-27.61% |
55.19% |
-51.43% |
EBIT Growth |
-34.92% |
69.20% |
-38.25% |
NOPAT Growth |
-32.98% |
61.83% |
-38.17% |
Net Income Growth |
-32.98% |
61.83% |
-38.17% |
EPS Growth |
-30.41% |
66.02% |
-56.73% |
Operating Cash Flow Growth |
-11.32% |
20.75% |
-20.00% |
Free Cash Flow Firm Growth |
-127.14% |
-96.97% |
-664.38% |
Invested Capital Growth |
11.63% |
18.41% |
61.22% |
Revenue Q/Q Growth |
3.11% |
-0.91% |
17.94% |
EBITDA Q/Q Growth |
11.82% |
-4.10% |
12.04% |
EBIT Q/Q Growth |
14.59% |
-4.64% |
36.50% |
NOPAT Q/Q Growth |
15.27% |
-5.27% |
37.74% |
Net Income Q/Q Growth |
15.27% |
-5.27% |
37.74% |
EPS Q/Q Growth |
19.77% |
-5.52% |
-20.86% |
Operating Cash Flow Q/Q Growth |
-25.15% |
53.67% |
-13.24% |
Free Cash Flow Firm Q/Q Growth |
-120.99% |
73.99% |
3.04% |
Invested Capital Q/Q Growth |
34.94% |
0.52% |
0.09% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
26.17% |
39.38% |
12.96% |
EBIT Margin |
21.03% |
34.49% |
14.43% |
Profit (Net Income) Margin |
17.41% |
27.32% |
11.44% |
Tax Burden Percent |
82.80% |
79.19% |
79.30% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
17.20% |
20.81% |
20.70% |
Return on Invested Capital (ROIC) |
6.33% |
8.90% |
3.88% |
ROIC Less NNEP Spread (ROIC-NNEP) |
6.33% |
8.90% |
3.88% |
Return on Net Nonoperating Assets (RNNOA) |
2.47% |
5.54% |
1.76% |
Return on Equity (ROE) |
8.81% |
14.44% |
5.64% |
Cash Return on Invested Capital (CROIC) |
-4.66% |
-7.96% |
-42.99% |
Operating Return on Assets (OROA) |
0.92% |
1.50% |
0.65% |
Return on Assets (ROA) |
0.77% |
1.19% |
0.52% |
Return on Common Equity (ROCE) |
8.81% |
14.44% |
5.64% |
Return on Equity Simple (ROE_SIMPLE) |
9.63% |
13.45% |
4.27% |
Net Operating Profit after Tax (NOPAT) |
22 |
36 |
22 |
NOPAT Margin |
17.41% |
27.32% |
11.44% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
51.07% |
51.81% |
51.81% |
Operating Expenses to Revenue |
75.66% |
64.22% |
76.98% |
Earnings before Interest and Taxes (EBIT) |
27 |
45 |
28 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
33 |
51 |
25 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.00 |
1.14 |
1.36 |
Price to Tangible Book Value (P/TBV) |
1.11 |
1.24 |
1.76 |
Price to Revenue (P/Rev) |
1.81 |
2.31 |
3.66 |
Price to Earnings (P/E) |
10.42 |
8.47 |
31.94 |
Dividend Yield |
3.53% |
2.81% |
2.37% |
Earnings Yield |
9.60% |
11.81% |
3.13% |
Enterprise Value to Invested Capital (EV/IC) |
0.84 |
0.94 |
0.91 |
Enterprise Value to Revenue (EV/Rev) |
2.43 |
3.11 |
3.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
9.27 |
7.91 |
25.61 |
Enterprise Value to EBIT (EV/EBIT) |
11.53 |
9.03 |
23.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
13.93 |
11.40 |
29.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
8.48 |
9.30 |
18.29 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.60 |
0.64 |
0.36 |
Long-Term Debt to Equity |
0.60 |
0.64 |
0.36 |
Financial Leverage |
0.39 |
0.62 |
0.45 |
Leverage Ratio |
11.50 |
12.12 |
10.88 |
Compound Leverage Factor |
11.50 |
12.12 |
10.88 |
Debt to Total Capital |
37.64% |
39.02% |
26.26% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
37.64% |
39.02% |
26.26% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
62.36% |
60.98% |
73.74% |
Debt to EBITDA |
4.17 |
3.30 |
7.37 |
Net Debt to EBITDA |
2.33 |
2.03 |
-2.60 |
Long-Term Debt to EBITDA |
4.17 |
3.30 |
7.37 |
Debt to NOPAT |
6.27 |
4.76 |
8.35 |
Net Debt to NOPAT |
3.51 |
2.93 |
-2.94 |
Long-Term Debt to NOPAT |
6.27 |
4.76 |
8.35 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-16 |
-32 |
-244 |
Operating Cash Flow to CapEx |
4,043.80% |
1,905.84% |
2,209.80% |
Free Cash Flow to Firm to Interest Expense |
-1.80 |
-0.71 |
-2.60 |
Operating Cash Flow to Interest Expense |
4.01 |
0.97 |
0.37 |
Operating Cash Flow Less CapEx to Interest Expense |
3.91 |
0.92 |
0.36 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.04 |
0.04 |
0.05 |
Fixed Asset Turnover |
3.99 |
4.45 |
4.84 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
367 |
435 |
701 |
Invested Capital Turnover |
0.36 |
0.33 |
0.34 |
Increase / (Decrease) in Invested Capital |
38 |
68 |
266 |
Enterprise Value (EV) |
307 |
406 |
639 |
Market Capitalization |
230 |
302 |
704 |
Book Value per Share |
$21.44 |
$24.97 |
$26.65 |
Tangible Book Value per Share |
$19.40 |
$22.98 |
$20.68 |
Total Capital |
367 |
435 |
701 |
Total Debt |
138 |
170 |
184 |
Total Long-Term Debt |
138 |
170 |
184 |
Net Debt |
77 |
104 |
-65 |
Capital Expenditures (CapEx) |
0.90 |
2.29 |
1.58 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
138 |
170 |
184 |
Total Depreciation and Amortization (D&A) |
6.51 |
6.38 |
-2.83 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$2.09 |
$3.45 |
$1.49 |
Adjusted Weighted Average Basic Shares Outstanding |
10.73M |
10.71M |
19.51M |
Adjusted Diluted Earnings per Share |
$2.06 |
$3.42 |
$1.48 |
Adjusted Weighted Average Diluted Shares Outstanding |
10.73M |
10.71M |
19.51M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
10.73M |
10.71M |
19.51M |
Normalized Net Operating Profit after Tax (NOPAT) |
25 |
37 |
40 |
Normalized NOPAT Margin |
19.47% |
27.96% |
20.90% |
Pre Tax Income Margin |
21.03% |
34.49% |
14.43% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
2.95 |
1.00 |
0.30 |
NOPAT to Interest Expense |
2.44 |
0.79 |
0.24 |
EBIT Less CapEx to Interest Expense |
2.85 |
0.95 |
0.28 |
NOPAT Less CapEx to Interest Expense |
2.34 |
0.74 |
0.22 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
37.50% |
23.79% |
59.76% |
Augmented Payout Ratio |
101.81% |
31.04% |
59.76% |
Quarterly Metrics And Ratios for Orrstown Financial Services
This table displays calculated financial ratios and metrics derived from Orrstown Financial Services' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
11.47% |
12.78% |
7.74% |
7.09% |
2.00% |
-3.56% |
3.52% |
-0.77% |
99.36% |
90.16% |
EBITDA Growth |
|
-143.24% |
34.85% |
10.57% |
12.85% |
395.90% |
-16.21% |
-4.86% |
-19.31% |
-195.49% |
23.65% |
EBIT Growth |
|
-172.13% |
39.85% |
9.68% |
15.28% |
280.67% |
-18.42% |
-5.66% |
-20.68% |
-185.61% |
76.67% |
NOPAT Growth |
|
-162.28% |
43.54% |
9.42% |
10.90% |
301.50% |
-20.60% |
-6.83% |
-21.35% |
-176.75% |
79.04% |
Net Income Growth |
|
-167.13% |
43.54% |
9.42% |
10.90% |
286.95% |
-20.60% |
-6.83% |
-21.35% |
-187.56% |
79.04% |
EPS Growth |
|
-172.31% |
56.67% |
14.47% |
13.25% |
285.11% |
-21.28% |
-6.90% |
-22.34% |
-147.13% |
-52.70% |
Operating Cash Flow Growth |
|
20.11% |
-114.78% |
-18.49% |
-12.91% |
-33.03% |
974.58% |
134.02% |
-60.39% |
-10.22% |
-38.96% |
Free Cash Flow Firm Growth |
|
-62.41% |
-185.29% |
-280.13% |
-218.64% |
-382.31% |
-109.46% |
121.63% |
96.94% |
-81.43% |
-321.04% |
Invested Capital Growth |
|
-17.60% |
11.63% |
38.74% |
40.25% |
58.96% |
18.41% |
-3.62% |
2.67% |
61.91% |
61.22% |
Revenue Q/Q Growth |
|
0.64% |
6.97% |
-3.97% |
3.59% |
-4.14% |
1.14% |
3.08% |
-0.70% |
92.59% |
-3.53% |
EBITDA Q/Q Growth |
|
-136.02% |
403.74% |
-4.83% |
8.37% |
-5.55% |
-13.99% |
8.06% |
-8.09% |
-211.78% |
211.37% |
EBIT Q/Q Growth |
|
-159.56% |
285.79% |
-4.21% |
8.75% |
-6.65% |
-16.11% |
10.77% |
-8.56% |
-200.74% |
273.13% |
NOPAT Q/Q Growth |
|
-150.49% |
314.90% |
-4.88% |
7.45% |
-8.25% |
-15.32% |
11.62% |
-9.30% |
-189.53% |
297.52% |
Net Income Q/Q Growth |
|
-154.42% |
299.38% |
-4.88% |
7.45% |
-8.25% |
-15.32% |
11.62% |
-9.30% |
-202.13% |
273.15% |
EPS Q/Q Growth |
|
-156.63% |
300.00% |
-7.45% |
8.05% |
-7.45% |
-14.94% |
9.46% |
-9.88% |
-156.16% |
185.37% |
Operating Cash Flow Q/Q Growth |
|
-33.15% |
-112.56% |
445.72% |
200.00% |
-48.60% |
64.04% |
-7.49% |
-49.23% |
16.52% |
11.53% |
Free Cash Flow Firm Q/Q Growth |
|
-41.70% |
-153.38% |
-291.97% |
2.74% |
-38.73% |
60.40% |
140.48% |
-113.76% |
-8,124.50% |
8.09% |
Invested Capital Q/Q Growth |
|
-7.94% |
34.94% |
18.38% |
-4.63% |
4.34% |
0.52% |
-3.65% |
1.60% |
64.53% |
0.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-14.15% |
40.19% |
39.83% |
41.67% |
41.06% |
34.92% |
36.60% |
33.88% |
-19.67% |
22.70% |
EBIT Margin |
|
-20.31% |
35.27% |
35.18% |
36.93% |
35.97% |
29.83% |
32.06% |
29.52% |
-15.44% |
27.72% |
Profit (Net Income) Margin |
|
-15.32% |
28.56% |
28.28% |
29.34% |
28.08% |
23.51% |
25.46% |
23.25% |
-12.33% |
22.14% |
Tax Burden Percent |
|
75.45% |
80.97% |
80.40% |
79.43% |
78.07% |
78.80% |
79.40% |
78.77% |
79.85% |
79.86% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
19.03% |
19.60% |
20.57% |
21.93% |
21.20% |
20.60% |
21.23% |
0.00% |
20.14% |
Return on Invested Capital (ROIC) |
|
-5.80% |
10.39% |
9.75% |
10.84% |
10.50% |
7.66% |
7.86% |
7.28% |
-3.12% |
7.51% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-6.40% |
10.39% |
9.75% |
10.84% |
10.50% |
7.66% |
7.86% |
7.28% |
-3.64% |
7.51% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.53% |
4.05% |
4.98% |
5.09% |
5.57% |
4.77% |
5.24% |
4.39% |
-1.79% |
3.40% |
Return on Equity (ROE) |
|
-7.33% |
14.44% |
14.73% |
15.92% |
16.07% |
12.43% |
13.10% |
11.67% |
-4.91% |
10.91% |
Cash Return on Invested Capital (CROIC) |
|
25.65% |
-4.66% |
-26.35% |
-26.81% |
-34.85% |
-7.96% |
11.90% |
5.21% |
-44.45% |
-42.99% |
Operating Return on Assets (OROA) |
|
-0.87% |
1.55% |
1.53% |
1.66% |
1.60% |
1.30% |
1.36% |
1.25% |
-0.59% |
1.26% |
Return on Assets (ROA) |
|
-0.66% |
1.26% |
1.23% |
1.32% |
1.25% |
1.03% |
1.08% |
0.98% |
-0.47% |
1.00% |
Return on Common Equity (ROCE) |
|
-7.33% |
14.44% |
14.73% |
15.92% |
16.07% |
12.43% |
13.10% |
11.67% |
-4.91% |
10.91% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.79% |
0.00% |
9.50% |
9.69% |
15.49% |
0.00% |
12.90% |
11.83% |
3.10% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-4.48 |
9.63 |
9.16 |
9.84 |
9.03 |
7.64 |
8.53 |
7.74 |
-6.93 |
14 |
NOPAT Margin |
|
-14.21% |
28.56% |
28.28% |
29.34% |
28.08% |
23.51% |
25.46% |
23.25% |
-10.81% |
22.14% |
Net Nonoperating Expense Percent (NNEP) |
|
0.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.52% |
0.00% |
SG&A Expenses to Revenue |
|
52.53% |
50.41% |
49.89% |
52.01% |
52.65% |
52.69% |
53.87% |
53.83% |
53.22% |
48.13% |
Operating Expenses to Revenue |
|
115.55% |
62.91% |
62.57% |
61.88% |
63.61% |
68.88% |
67.05% |
68.04% |
94.10% |
69.44% |
Earnings before Interest and Taxes (EBIT) |
|
-6.40 |
12 |
11 |
12 |
12 |
9.70 |
11 |
9.82 |
-9.90 |
17 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.46 |
14 |
13 |
14 |
13 |
11 |
12 |
11 |
-13 |
14 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.10 |
1.00 |
0.84 |
0.80 |
0.88 |
1.14 |
1.04 |
1.05 |
1.34 |
1.36 |
Price to Tangible Book Value (P/TBV) |
|
1.22 |
1.11 |
0.93 |
0.87 |
0.97 |
1.24 |
1.13 |
1.13 |
1.73 |
1.76 |
Price to Revenue (P/Rev) |
|
1.94 |
1.81 |
1.57 |
1.50 |
1.63 |
2.31 |
2.14 |
2.22 |
4.24 |
3.66 |
Price to Earnings (P/E) |
|
12.49 |
10.42 |
8.86 |
8.25 |
5.71 |
8.47 |
8.06 |
8.84 |
43.24 |
31.94 |
Dividend Yield |
|
3.40% |
3.53% |
4.08% |
4.24% |
3.90% |
2.81% |
3.03% |
2.95% |
2.32% |
2.37% |
Earnings Yield |
|
8.01% |
9.60% |
11.29% |
12.13% |
17.53% |
11.81% |
12.41% |
11.31% |
2.31% |
3.13% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.83 |
0.84 |
0.69 |
0.70 |
0.72 |
0.94 |
0.59 |
0.72 |
0.91 |
0.91 |
Enterprise Value to Revenue (EV/Rev) |
|
1.84 |
2.43 |
2.31 |
2.20 |
2.35 |
3.11 |
1.87 |
2.33 |
3.91 |
3.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.64 |
9.27 |
8.68 |
8.03 |
5.77 |
7.91 |
4.86 |
6.36 |
28.69 |
25.61 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.75 |
11.53 |
10.80 |
9.86 |
6.55 |
9.03 |
5.56 |
7.31 |
31.39 |
23.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.84 |
13.93 |
13.07 |
12.13 |
8.21 |
11.40 |
7.04 |
9.28 |
39.94 |
29.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.68 |
8.48 |
8.53 |
8.87 |
10.87 |
9.30 |
4.84 |
7.43 |
15.87 |
18.29 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.86 |
13.99 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.25 |
0.60 |
0.81 |
0.69 |
0.78 |
0.64 |
0.54 |
0.53 |
0.36 |
0.36 |
Long-Term Debt to Equity |
|
0.15 |
0.60 |
0.81 |
0.69 |
0.78 |
0.64 |
0.54 |
0.53 |
0.36 |
0.36 |
Financial Leverage |
|
0.24 |
0.39 |
0.51 |
0.47 |
0.53 |
0.62 |
0.67 |
0.60 |
0.49 |
0.45 |
Leverage Ratio |
|
11.78 |
11.50 |
11.94 |
12.07 |
12.83 |
12.12 |
12.10 |
11.85 |
11.23 |
10.88 |
Compound Leverage Factor |
|
11.78 |
11.50 |
11.94 |
12.07 |
12.83 |
12.12 |
12.10 |
11.85 |
11.23 |
10.88 |
Debt to Total Capital |
|
20.09% |
37.64% |
44.73% |
40.73% |
43.78% |
39.02% |
35.13% |
34.58% |
26.27% |
26.26% |
Short-Term Debt to Total Capital |
|
7.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
12.34% |
37.64% |
44.73% |
40.73% |
43.78% |
39.02% |
35.13% |
34.58% |
26.27% |
26.26% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
79.91% |
62.36% |
55.27% |
59.27% |
56.22% |
60.98% |
64.87% |
65.42% |
73.73% |
73.74% |
Debt to EBITDA |
|
1.84 |
4.17 |
5.66 |
4.69 |
3.53 |
3.30 |
2.90 |
3.06 |
8.25 |
7.37 |
Net Debt to EBITDA |
|
-0.41 |
2.33 |
2.80 |
2.57 |
1.76 |
2.03 |
-0.70 |
0.30 |
-2.37 |
-2.60 |
Long-Term Debt to EBITDA |
|
1.13 |
4.17 |
5.66 |
4.69 |
3.53 |
3.30 |
2.90 |
3.06 |
8.25 |
7.37 |
Debt to NOPAT |
|
2.86 |
6.27 |
8.52 |
7.09 |
5.03 |
4.76 |
4.20 |
4.47 |
11.49 |
8.35 |
Net Debt to NOPAT |
|
-0.64 |
3.51 |
4.21 |
3.89 |
2.51 |
2.93 |
-1.02 |
0.44 |
-3.30 |
-2.94 |
Long-Term Debt to NOPAT |
|
1.76 |
6.27 |
8.52 |
7.09 |
5.03 |
4.76 |
4.20 |
4.47 |
11.49 |
8.35 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
54 |
-29 |
-112 |
-109 |
-151 |
-60 |
24 |
-3.34 |
-275 |
-252 |
Operating Cash Flow to CapEx |
|
3,743.84% |
-1,740.00% |
2,183.06% |
1,292.12% |
3,138.72% |
2,623.75% |
20,111.11% |
17,386.49% |
2,065.01% |
747.10% |
Free Cash Flow to Firm to Interest Expense |
|
27.30 |
-6.21 |
-14.05 |
-10.37 |
-12.14 |
-4.28 |
1.54 |
-0.19 |
-8.78 |
-8.57 |
Operating Cash Flow to Interest Expense |
|
6.35 |
-0.34 |
0.68 |
1.54 |
0.67 |
0.98 |
0.80 |
0.37 |
0.24 |
0.28 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.18 |
-0.36 |
0.65 |
1.42 |
0.65 |
0.94 |
0.80 |
0.37 |
0.23 |
0.25 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
Fixed Asset Turnover |
|
3.74 |
3.99 |
4.10 |
4.16 |
4.33 |
4.45 |
4.54 |
4.52 |
4.12 |
4.84 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
272 |
367 |
435 |
414 |
432 |
435 |
419 |
426 |
700 |
701 |
Invested Capital Turnover |
|
0.41 |
0.36 |
0.34 |
0.37 |
0.37 |
0.33 |
0.31 |
0.31 |
0.29 |
0.34 |
Increase / (Decrease) in Invested Capital |
|
-58 |
38 |
121 |
119 |
160 |
68 |
-16 |
11 |
268 |
266 |
Enterprise Value (EV) |
|
226 |
307 |
298 |
289 |
309 |
406 |
247 |
306 |
639 |
639 |
Market Capitalization |
|
239 |
230 |
202 |
196 |
215 |
302 |
282 |
291 |
692 |
704 |
Book Value per Share |
|
$20.36 |
$21.44 |
$22.39 |
$23.05 |
$22.91 |
$24.97 |
$25.38 |
$25.97 |
$26.65 |
$26.65 |
Tangible Book Value per Share |
|
$18.30 |
$19.40 |
$20.38 |
$21.05 |
$20.89 |
$22.98 |
$23.43 |
$24.04 |
$20.62 |
$20.68 |
Total Capital |
|
272 |
367 |
435 |
414 |
432 |
435 |
419 |
426 |
700 |
701 |
Total Debt |
|
55 |
138 |
194 |
169 |
189 |
170 |
147 |
147 |
184 |
184 |
Total Long-Term Debt |
|
34 |
138 |
194 |
169 |
189 |
170 |
147 |
147 |
184 |
184 |
Net Debt |
|
-12 |
77 |
96 |
92 |
94 |
104 |
-36 |
15 |
-53 |
-65 |
Capital Expenditures (CapEx) |
|
0.33 |
0.09 |
0.25 |
1.26 |
0.27 |
0.52 |
0.06 |
0.04 |
0.36 |
1.12 |
Net Nonoperating Expense (NNE) |
|
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.98 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
55 |
138 |
194 |
169 |
189 |
170 |
147 |
147 |
184 |
184 |
Total Depreciation and Amortization (D&A) |
|
1.94 |
1.66 |
1.51 |
1.59 |
1.64 |
1.65 |
1.52 |
1.45 |
-2.71 |
-3.10 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.47) |
$0.95 |
$0.88 |
$0.95 |
$0.87 |
$0.75 |
$0.82 |
$0.74 |
($0.41) |
$0.34 |
Adjusted Weighted Average Basic Shares Outstanding |
|
10.68M |
10.73M |
10.66M |
10.61M |
10.61M |
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
Adjusted Diluted Earnings per Share |
|
($0.47) |
$0.94 |
$0.87 |
$0.94 |
$0.87 |
$0.74 |
$0.81 |
$0.73 |
($0.41) |
$0.35 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
10.68M |
10.73M |
10.66M |
10.61M |
10.61M |
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
10.68M |
10.73M |
10.66M |
10.61M |
10.61M |
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.27 |
9.63 |
9.16 |
9.84 |
9.03 |
8.48 |
9.06 |
8.63 |
5.14 |
17 |
Normalized NOPAT Margin |
|
-7.21% |
28.56% |
28.28% |
29.34% |
28.08% |
26.08% |
27.05% |
25.94% |
8.01% |
27.21% |
Pre Tax Income Margin |
|
-20.31% |
35.27% |
35.18% |
36.93% |
35.97% |
29.83% |
32.06% |
29.52% |
-15.44% |
27.72% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-3.26 |
2.58 |
1.43 |
1.18 |
0.93 |
0.69 |
0.68 |
0.57 |
-0.32 |
0.58 |
NOPAT to Interest Expense |
|
-2.28 |
2.09 |
1.15 |
0.93 |
0.72 |
0.55 |
0.54 |
0.45 |
-0.22 |
0.46 |
EBIT Less CapEx to Interest Expense |
|
-3.43 |
2.56 |
1.40 |
1.06 |
0.91 |
0.66 |
0.68 |
0.57 |
-0.33 |
0.54 |
NOPAT Less CapEx to Interest Expense |
|
-2.45 |
2.07 |
1.12 |
0.82 |
0.70 |
0.51 |
0.54 |
0.45 |
-0.23 |
0.43 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
43.79% |
37.50% |
36.21% |
34.85% |
22.27% |
23.79% |
24.21% |
25.83% |
67.72% |
59.76% |
Augmented Payout Ratio |
|
121.50% |
101.81% |
85.20% |
46.18% |
29.43% |
31.04% |
28.23% |
25.85% |
67.76% |
59.76% |
Key Financial Trends
Orrstown Financial Services (NASDAQ: ORRF) has shown notable financial trends over the past four years through its quarterly statements, highlighting fluctuations in earnings, expenses, and asset growth.
Positive trends include:
- Consistent growth in Loans and Leases Interest Income, rising from approximately $22.1 billion (net loans) in early 2022 to nearly $4 billion by Q3 2024, indicating loan portfolio expansion.
- Net Interest Income has increased steadily over the years, with Q4 2024 at about $50.6 million, supporting core earnings growth.
- Reduction in Provision for Credit Losses from peaks in mid-2023 (as high as $13.7 million in Q3 2024 provision) down to more moderate levels, showing improving credit quality.
- Increasing dividends per common share, rising from $0.19 in 2022 to $0.23 in Q4 2024, reflecting management’s confidence in cash flow and returning value to shareholders.
- Strong net cash from operating activities, with positive cash flow in Q4 2024 ($8.4 million) and large inflows from investing activities, showing good cash management and investment maturity.
- Growth in total assets from approximately $2.85 billion in Q3 2022 to over $5.47 billion in Q3 2024, doubling the asset base in this period.
- Total common equity has increased significantly, indicating strengthened capitalization and shareholder equity base.
- Effective cost control as Total Non-Interest Expense has increased but is in line with revenue growth, improving operational efficiency in recent quarters.
Neutral points to monitor:
- Net realized and unrealized capital gains on investments are typically small and fluctuate around zero, indicating minimal impact from investment portfolio volatility.
- Consistent marketing and insurance claim expenses; these levels appear stable and manageable over time.
Negative factors include:
- Significant volatility in quarterly net income and earnings per share, with losses recorded in Q3 2024 (-$7.9 million) following prior quarters of positive earnings; signals potential earnings instability.
- Occasional spikes in restructuring charges (e.g., $17.2 million in Q3 2024), indicating ongoing organizational changes or cost restructuring, which can pressure earnings.
- Periodic increase in Provision for Credit Losses, notably in Q3 2024 ($13.7 million), reflecting caution on loan portfolio risk and possibly higher expected default rates.
- Net change in deposits shows negative trends in recent quarters, with a $28.5 million decline in Q4 2024, which may affect liquidity and funding costs.
- Long-term debt increased overall, with interest expense reaching $2.5 million in Q4 2024, adding financial leverage risk and interest cost burden.
In summary, Orrstown Financial Services is expanding its asset base and improving core interest income, which are positives for future growth. However, variability in net income, restructuring charges, and periods of elevated loan loss provisions suggest operational challenges that investors should monitor closely. The company maintains a steady dividend policy, which is attractive for income-focused investors.
10/08/25 12:45 AM ETAI Generated. May Contain Errors.