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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
18 |
19 |
22 |
21 |
22 |
21 |
| Consolidated Net Income / (Loss) |
|
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
18 |
19 |
22 |
21 |
22 |
21 |
| Net Income / (Loss) Continuing Operations |
|
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
18 |
19 |
22 |
21 |
22 |
21 |
| Total Pre-Tax Income |
|
9.70 |
11 |
9.82 |
-9.90 |
17 |
23 |
25 |
28 |
27 |
28 |
25 |
| Total Revenue |
|
33 |
34 |
33 |
64 |
62 |
60 |
62 |
64 |
65 |
65 |
63 |
| Net Interest Income / (Expense) |
|
26 |
27 |
26 |
52 |
51 |
49 |
50 |
51 |
51 |
49 |
49 |
| Total Interest Income |
|
40 |
43 |
43 |
83 |
80 |
76 |
75 |
77 |
76 |
74 |
75 |
| Loans and Leases Interest Income |
|
34 |
36 |
36 |
71 |
68 |
63 |
63 |
66 |
64 |
63 |
63 |
| Investment Securities Interest Income |
|
6.12 |
6.42 |
7.74 |
12 |
12 |
12 |
12 |
11 |
12 |
11 |
11 |
| Total Interest Expense |
|
14 |
16 |
17 |
31 |
29 |
27 |
25 |
26 |
26 |
25 |
26 |
| Deposits Interest Expense |
|
12 |
14 |
15 |
29 |
27 |
24 |
23 |
23 |
23 |
22 |
22 |
| Short-Term Borrowings Interest Expense |
|
0.03 |
0.03 |
0.03 |
0.10 |
0.07 |
0.08 |
0.11 |
0.11 |
0.11 |
0.10 |
0.03 |
| Long-Term Debt Interest Expense |
|
1.86 |
2.23 |
1.89 |
2.59 |
2.53 |
2.41 |
2.36 |
3.39 |
3.04 |
3.28 |
4.16 |
| Total Non-Interest Income |
|
6.49 |
6.63 |
7.17 |
12 |
11 |
12 |
13 |
13 |
14 |
16 |
14 |
| Trust Fees by Commissions |
|
0.92 |
1.08 |
1.18 |
1.28 |
1.32 |
1.44 |
1.70 |
1.64 |
1.95 |
1.81 |
1.87 |
| Service Charges on Deposit Accounts |
|
0.98 |
1.01 |
1.02 |
1.80 |
1.50 |
1.91 |
2.05 |
2.01 |
2.13 |
2.25 |
2.07 |
| Other Service Charges |
|
0.88 |
0.53 |
0.88 |
1.72 |
1.43 |
1.27 |
2.36 |
2.43 |
3.04 |
2.17 |
2.35 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-0.04 |
-0.01 |
-0.01 |
0.27 |
-0.01 |
0.01 |
0.01 |
0.05 |
0.10 |
-0.00 |
0.06 |
| Investment Banking Income |
|
2.02 |
2.02 |
2.13 |
3.76 |
3.59 |
3.98 |
3.57 |
3.64 |
3.79 |
3.74 |
4.07 |
| Other Non-Interest Income |
|
1.72 |
2.00 |
1.98 |
3.56 |
3.42 |
3.02 |
3.23 |
3.61 |
3.39 |
5.60 |
3.41 |
| Provision for Credit Losses |
|
0.42 |
0.30 |
0.81 |
14 |
1.76 |
-0.55 |
0.11 |
0.40 |
0.08 |
0.35 |
0.34 |
| Total Non-Interest Expense |
|
22 |
22 |
23 |
60 |
43 |
38 |
38 |
36 |
37 |
37 |
38 |
| Salaries and Employee Benefits |
|
13 |
14 |
13 |
27 |
22 |
20 |
21 |
21 |
22 |
21 |
22 |
| Net Occupancy & Equipment Expense |
|
3.78 |
3.90 |
3.94 |
6.38 |
6.43 |
5.60 |
5.18 |
5.19 |
5.31 |
5.76 |
5.59 |
| Marketing Expense |
|
0.50 |
0.40 |
0.77 |
0.54 |
0.88 |
0.50 |
1.08 |
0.15 |
0.56 |
0.68 |
1.13 |
| Property & Liability Insurance Claims |
|
0.46 |
0.44 |
0.42 |
0.86 |
1.43 |
0.82 |
0.67 |
0.65 |
0.68 |
0.55 |
0.63 |
| Other Operating Expenses |
|
3.51 |
3.08 |
2.96 |
5.63 |
4.98 |
6.59 |
5.88 |
6.45 |
6.47 |
6.34 |
5.91 |
| Amortization Expense |
|
0.24 |
0.23 |
0.22 |
2.46 |
2.84 |
2.54 |
2.47 |
2.41 |
2.35 |
2.24 |
2.18 |
| Restructuring Charge |
|
1.06 |
0.67 |
1.14 |
17 |
3.93 |
1.74 |
0.97 |
0.00 |
- |
0.00 |
0.00 |
| Income Tax Expense |
|
2.06 |
2.21 |
2.09 |
-1.99 |
3.45 |
4.71 |
5.26 |
5.81 |
6.00 |
5.69 |
3.51 |
| Basic Earnings per Share |
|
$0.75 |
$0.82 |
$0.74 |
($0.41) |
$0.34 |
$0.94 |
$1.01 |
$1.14 |
$1.12 |
$1.13 |
$1.10 |
| Weighted Average Basic Shares Outstanding |
|
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
19.51M |
19.49M |
19.50M |
19.62M |
19.65M |
19.67M |
| Diluted Earnings per Share |
|
$0.74 |
$0.81 |
$0.73 |
($0.41) |
$0.35 |
$0.93 |
$1.01 |
$1.13 |
$1.11 |
$1.12 |
$1.09 |
| Weighted Average Diluted Shares Outstanding |
|
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
19.51M |
19.49M |
19.50M |
19.62M |
19.65M |
19.67M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
19.51M |
19.49M |
19.50M |
19.62M |
19.65M |
19.67M |
| Cash Dividends to Common per Share |
|
$0.20 |
$0.20 |
$0.20 |
$0.23 |
$0.23 |
$0.26 |
$0.26 |
$0.27 |
$0.27 |
$0.30 |
$0.30 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-3.07 |
1.93 |
-0.47 |
59 |
-33 |
69 |
83 |
-148 |
4.34 |
184 |
-99 |
| Net Cash From Operating Activities |
|
12 |
16 |
16 |
22 |
9.09 |
30 |
41 |
36 |
44 |
35 |
75 |
| Net Cash From Continuing Operating Activities |
|
12 |
16 |
16 |
22 |
9.09 |
30 |
41 |
36 |
44 |
35 |
75 |
| Net Income / (Loss) Continuing Operations |
|
7.87 |
6.63 |
8.09 |
13 |
17 |
26 |
33 |
22 |
36 |
22 |
81 |
| Consolidated Net Income / (Loss) |
|
7.87 |
6.63 |
8.09 |
13 |
17 |
26 |
33 |
22 |
36 |
22 |
81 |
| Provision For Loan Losses |
|
-0.60 |
0.25 |
1.00 |
0.80 |
0.90 |
5.33 |
1.09 |
17 |
1.68 |
17 |
0.03 |
| Depreciation Expense |
|
2.91 |
2.95 |
3.27 |
3.64 |
5.55 |
6.57 |
5.31 |
4.62 |
4.34 |
9.69 |
15 |
| Amortization Expense |
|
6.03 |
5.30 |
4.03 |
1.41 |
-2.55 |
-4.48 |
-0.44 |
1.89 |
2.04 |
-13 |
-23 |
| Non-Cash Adjustments to Reconcile Net Income |
|
80 |
110 |
-4.77 |
0.94 |
-12 |
-6.46 |
1.42 |
65 |
23 |
48 |
59 |
| Changes in Operating Assets and Liabilities, net |
|
-84 |
-109 |
4.77 |
2.90 |
-0.21 |
2.75 |
0.56 |
-75 |
-23 |
-49 |
-57 |
| Net Cash From Investing Activities |
|
-107 |
-129 |
-146 |
-139 |
18 |
-293 |
-2.01 |
-271 |
-153 |
61 |
-182 |
| Net Cash From Continuing Investing Activities |
|
-107 |
-129 |
-146 |
-139 |
18 |
-293 |
-2.01 |
-271 |
-153 |
61 |
-182 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.47 |
-13 |
-2.65 |
-4.79 |
-2.91 |
-1.30 |
-1.25 |
-0.90 |
-2.29 |
-1.58 |
-4.24 |
| Acquisitions |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-18 |
0.00 |
0.00 |
| Purchase of Investment Securities |
|
-206 |
-217 |
-337 |
-327 |
-240 |
-375 |
-190 |
-358 |
-193 |
-221 |
-350 |
| Divestitures |
|
- |
0.00 |
0.00 |
12 |
29 |
- |
- |
0.00 |
0.00 |
45 |
0.00 |
| Sale and/or Maturity of Investments |
|
100 |
102 |
194 |
180 |
232 |
83 |
190 |
87 |
60 |
239 |
172 |
| Net Cash From Financing Activities |
|
92 |
115 |
129 |
176 |
-60 |
332 |
45 |
87 |
114 |
88 |
8.13 |
| Net Cash From Continuing Financing Activities |
|
92 |
115 |
129 |
176 |
-60 |
332 |
45 |
87 |
114 |
88 |
8.13 |
| Net Change in Deposits |
|
82 |
120 |
67 |
179 |
-72 |
481 |
108 |
11 |
101 |
117 |
-95 |
| Issuance of Debt |
|
22 |
19 |
80 |
57 |
20 |
127 |
3.84 |
0.00 |
40 |
-14 |
135 |
| Issuance of Common Equity |
|
0.19 |
0.11 |
0.14 |
0.16 |
0.11 |
0.12 |
0.14 |
0.13 |
0.14 |
0.27 |
0.15 |
| Repayment of Debt |
|
-10 |
-20 |
-85 |
-55 |
-1.04 |
-267 |
-56 |
98 |
-16 |
0.00 |
-9.42 |
| Repurchase of Common Equity |
|
-0.81 |
-0.63 |
- |
0.00 |
0.00 |
-1.17 |
-1.87 |
-14 |
-2.59 |
0.00 |
-0.26 |
| Payment of Dividends |
|
-1.82 |
-2.90 |
-3.49 |
-4.38 |
-6.15 |
-7.61 |
-8.28 |
-8.26 |
-8.49 |
-13 |
-21 |
| Other Financing Activities, Net |
|
- |
0.00 |
70 |
-0.65 |
-1.77 |
-0.50 |
-1.04 |
-0.29 |
-0.38 |
-1.85 |
-1.44 |
| Cash Interest Paid |
|
4.21 |
5.35 |
7.59 |
13 |
24 |
17 |
6.81 |
8.72 |
43 |
93 |
103 |
| Cash Income Taxes Paid |
|
0.80 |
1.30 |
1.64 |
0.06 |
0.00 |
0.55 |
4.40 |
4.90 |
7.45 |
9.63 |
9.10 |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-30 |
118 |
-50 |
104 |
12 |
38 |
-138 |
35 |
-34 |
11 |
-16 |
| Net Cash From Operating Activities |
|
14 |
13 |
6.43 |
7.50 |
8.36 |
11 |
24 |
23 |
16 |
26 |
23 |
| Net Cash From Continuing Operating Activities |
|
14 |
13 |
6.43 |
7.50 |
8.36 |
11 |
24 |
23 |
16 |
26 |
23 |
| Net Income / (Loss) Continuing Operations |
|
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
18 |
19 |
22 |
21 |
22 |
21 |
| Consolidated Net Income / (Loss) |
|
7.64 |
8.53 |
7.74 |
-7.90 |
14 |
18 |
19 |
22 |
21 |
22 |
21 |
| Provision For Loan Losses |
|
0.42 |
0.30 |
0.81 |
14 |
2.23 |
-0.55 |
0.11 |
0.50 |
-0.03 |
0.35 |
0.34 |
| Depreciation Expense |
|
1.15 |
1.07 |
1.06 |
3.66 |
3.90 |
4.24 |
3.65 |
3.73 |
3.65 |
3.55 |
3.48 |
| Amortization Expense |
|
0.51 |
0.45 |
0.39 |
-6.36 |
-7.00 |
-7.10 |
-4.85 |
-5.65 |
-5.79 |
-5.46 |
-3.86 |
| Non-Cash Adjustments to Reconcile Net Income |
|
4.60 |
13 |
7.92 |
17 |
9.71 |
13 |
17 |
11 |
18 |
11 |
12 |
| Changes in Operating Assets and Liabilities, net |
|
-0.62 |
-11 |
-11 |
-12 |
-14 |
-16 |
-11 |
-8.71 |
-21 |
-5.30 |
-10 |
| Net Cash From Investing Activities |
|
-26 |
-9.38 |
-64 |
102 |
32 |
40 |
-83 |
-41 |
-98 |
-32 |
-52 |
| Net Cash From Continuing Investing Activities |
|
-26 |
-9.38 |
-64 |
102 |
32 |
40 |
-83 |
-41 |
-98 |
-32 |
-52 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.52 |
-0.06 |
-0.04 |
-0.36 |
-1.12 |
-2.32 |
-0.79 |
-0.51 |
-0.62 |
-0.42 |
-0.55 |
| Purchase of Investment Securities |
|
110 |
-28 |
-77 |
-133 |
-9.71 |
22 |
-102 |
-100 |
-168 |
-62 |
-79 |
| Sale and/or Maturity of Investments |
|
-136 |
19 |
13 |
190 |
43 |
20 |
21 |
60 |
71 |
31 |
27 |
| Net Cash From Financing Activities |
|
-18 |
114 |
7.29 |
-5.19 |
-29 |
-13 |
-80 |
53 |
47 |
18 |
13 |
| Net Cash From Continuing Financing Activities |
|
-18 |
114 |
7.29 |
-5.19 |
-29 |
-13 |
-80 |
53 |
47 |
18 |
13 |
| Net Change in Deposits |
|
12 |
137 |
6.93 |
1.33 |
-29 |
11 |
-118 |
17 |
-4.87 |
99 |
-7.50 |
| Issuance of Debt |
|
-15 |
-20 |
20 |
- |
- |
0.00 |
43 |
75 |
19 |
47 |
36 |
| Repayment of Debt |
|
-13 |
0.00 |
-18 |
-0.64 |
3.93 |
-18 |
- |
-33 |
38 |
-120 |
-11 |
| Payment of Dividends |
|
-2.12 |
-2.12 |
-2.14 |
-4.46 |
-4.46 |
-5.04 |
-5.07 |
-5.26 |
-5.27 |
-5.86 |
-5.89 |
| Other Financing Activities, Net |
|
- |
-0.64 |
-0.03 |
-1.61 |
0.43 |
-0.48 |
0.35 |
-1.46 |
0.15 |
-0.99 |
1.15 |
| Cash Interest Paid |
|
13 |
16 |
17 |
30 |
30 |
27 |
26 |
25 |
25 |
26 |
27 |
| Cash Income Taxes Paid |
|
2.70 |
- |
- |
2.20 |
2.80 |
0.00 |
- |
1.90 |
6.90 |
0.00 |
5.25 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,293 |
-12 |
1,559 |
1,934 |
2,383 |
2,751 |
2,835 |
2,922 |
3,064 |
5,442 |
5,542 |
| Cash and Due from Banks |
|
11 |
- |
22 |
26 |
26 |
26 |
21 |
28 |
33 |
51 |
42 |
| Interest Bearing Deposits at Other Banks |
|
17 |
- |
8.07 |
46 |
30 |
99 |
187 |
32 |
33 |
198 |
108 |
| Trading Account Securities |
|
400 |
- |
421 |
469 |
491 |
466 |
472 |
514 |
514 |
830 |
953 |
| Loans and Leases, Net of Allowance |
|
768 |
-13 |
997 |
1,234 |
1,630 |
1,960 |
1,959 |
2,126 |
2,270 |
3,883 |
3,973 |
| Loans and Leases |
|
782 |
- |
1,010 |
1,248 |
1,644 |
1,980 |
1,980 |
2,151 |
2,298 |
3,931 |
4,021 |
| Allowance for Loan and Lease Losses |
|
14 |
13 |
13 |
14 |
15 |
20 |
21 |
25 |
29 |
49 |
48 |
| Loans Held for Sale |
|
- |
- |
- |
0.00 |
9.36 |
12 |
1,968 |
11 |
5.82 |
6.61 |
6.09 |
| Premises and Equipment, Net |
|
24 |
- |
35 |
38 |
38 |
35 |
34 |
29 |
29 |
50 |
51 |
| Goodwill |
|
- |
0.72 |
0.72 |
13 |
20 |
19 |
19 |
19 |
19 |
68 |
70 |
| Intangible Assets |
|
- |
0.46 |
0.36 |
3.91 |
7.18 |
5.46 |
4.18 |
3.08 |
2.41 |
48 |
38 |
| Other Assets |
|
72 |
- |
75 |
88 |
133 |
128 |
129 |
160 |
160 |
308 |
302 |
| Total Liabilities & Shareholders' Equity |
|
1,293 |
0.00 |
1,559 |
1,934 |
2,383 |
2,751 |
2,835 |
2,922 |
3,064 |
5,442 |
5,542 |
| Total Liabilities |
|
1,160 |
0.00 |
1,414 |
1,761 |
2,160 |
2,504 |
2,563 |
2,694 |
2,799 |
4,925 |
4,951 |
| Non-Interest Bearing Deposits |
|
131 |
- |
162 |
205 |
249 |
457 |
553 |
494 |
431 |
894 |
871 |
| Interest Bearing Deposits |
|
901 |
- |
1,057 |
1,354 |
1,626 |
1,900 |
1,912 |
1,982 |
2,128 |
3,729 |
3,658 |
| Federal Funds Purchased and Securities Sold |
|
- |
- |
- |
- |
- |
- |
- |
17 |
9.79 |
26 |
25 |
| Long-Term Debt |
|
24 |
- |
84 |
115 |
242 |
90 |
34 |
138 |
170 |
184 |
312 |
| Other Long-Term Liabilities |
|
14 |
- |
17 |
23 |
35 |
38 |
41 |
62 |
61 |
92 |
86 |
| Commitments & Contingencies |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
133 |
0.00 |
145 |
173 |
223 |
246 |
272 |
229 |
265 |
517 |
592 |
| Total Preferred & Common Equity |
|
133 |
0.00 |
145 |
173 |
223 |
246 |
272 |
229 |
265 |
517 |
592 |
| Preferred Stock |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
133 |
0.00 |
145 |
173 |
223 |
246 |
272 |
229 |
265 |
517 |
592 |
| Common Stock |
|
125 |
- |
126 |
152 |
189 |
190 |
190 |
190 |
190 |
424 |
426 |
| Retained Earnings |
|
7.94 |
- |
16 |
24 |
35 |
54 |
79 |
92 |
118 |
127 |
187 |
| Treasury Stock |
|
-0.83 |
- |
-0.02 |
-0.24 |
-0.47 |
-0.85 |
-1.77 |
-14 |
-14 |
-7.84 |
-5.64 |
| Accumulated Other Comprehensive Income / (Loss) |
|
1.20 |
- |
2.85 |
-2.97 |
-0.48 |
3.35 |
4.45 |
-40 |
-28 |
-26 |
-15 |
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 |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
3,012 |
3,008 |
3,054 |
3,183 |
3,199 |
5,471 |
5,442 |
5,388 |
5,470 |
5,577 |
5,612 |
| Cash and Due from Banks |
|
28 |
32 |
35 |
24 |
36 |
65 |
64 |
54 |
61 |
49 |
58 |
| Interest Bearing Deposits at Other Banks |
|
71 |
44 |
60 |
159 |
97 |
172 |
223 |
95 |
123 |
112 |
87 |
| Trading Account Securities |
|
520 |
509 |
495 |
515 |
529 |
827 |
855 |
885 |
890 |
947 |
949 |
| Loans and Leases, Net of Allowance |
|
2,179 |
2,206 |
2,239 |
2,274 |
2,318 |
3,932 |
3,828 |
3,883 |
3,932 |
4,014 |
4,066 |
| Loans and Leases |
|
2,208 |
2,234 |
2,267 |
2,303 |
2,348 |
3,981 |
3,876 |
3,931 |
3,980 |
4,061 |
4,113 |
| Allowance for Loan and Lease Losses |
|
28 |
28 |
28 |
29 |
30 |
50 |
48 |
48 |
48 |
47 |
47 |
| Loans Held for Sale |
|
7.34 |
6.45 |
6.45 |
0.54 |
1.56 |
3.56 |
5.26 |
5.21 |
6.03 |
3.37 |
3.64 |
| Premises and Equipment, Net |
|
29 |
30 |
29 |
29 |
28 |
50 |
52 |
52 |
51 |
51 |
50 |
| Goodwill |
|
19 |
19 |
19 |
19 |
19 |
71 |
68 |
70 |
70 |
70 |
70 |
| Intangible Assets |
|
2.83 |
2.59 |
2.65 |
2.19 |
1.97 |
46 |
45 |
43 |
40 |
36 |
34 |
| Other Assets |
|
2,335 |
160 |
169 |
161 |
169 |
305 |
301 |
300 |
297 |
296 |
295 |
| Total Liabilities & Shareholders' Equity |
|
3,012 |
3,008 |
3,054 |
3,183 |
3,199 |
5,471 |
5,442 |
5,388 |
5,470 |
5,577 |
5,612 |
| Total Liabilities |
|
2,771 |
2,763 |
2,811 |
2,912 |
2,920 |
4,954 |
4,909 |
4,839 |
4,898 |
4,974 |
4,991 |
| Non-Interest Bearing Deposits |
|
489 |
466 |
435 |
419 |
425 |
815 |
932 |
918 |
902 |
883 |
921 |
| Interest Bearing Deposits |
|
2,027 |
2,057 |
2,111 |
2,277 |
2,278 |
3,835 |
3,702 |
3,598 |
3,632 |
3,745 |
3,699 |
| Federal Funds Purchased and Securities Sold |
|
14 |
16 |
18 |
12 |
15 |
22 |
23 |
30 |
33 |
19 |
7.59 |
| Long-Term Debt |
|
194 |
169 |
189 |
147 |
147 |
184 |
169 |
205 |
246 |
244 |
283 |
| Other Long-Term Liabilities |
|
47 |
55 |
58 |
56 |
56 |
98 |
83 |
87 |
86 |
83 |
80 |
| Commitments & Contingencies |
|
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
240 |
246 |
243 |
272 |
278 |
516 |
533 |
548 |
572 |
603 |
622 |
| Total Preferred & Common Equity |
|
240 |
246 |
243 |
272 |
278 |
516 |
533 |
548 |
572 |
603 |
622 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
240 |
246 |
243 |
272 |
278 |
516 |
533 |
548 |
572 |
603 |
622 |
| Common Stock |
|
188 |
188 |
189 |
188 |
188 |
423 |
422 |
423 |
425 |
424 |
423 |
| Retained Earnings |
|
98 |
105 |
112 |
124 |
130 |
117 |
140 |
154 |
171 |
203 |
218 |
| Treasury Stock |
|
-13 |
-14 |
-14 |
-12 |
-11 |
-8.42 |
-5.06 |
-4.37 |
-5.70 |
-3.49 |
-1.48 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-33 |
-34 |
-44 |
-29 |
-28 |
-16 |
-24 |
-24 |
-18 |
-20 |
-18 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
8,277,037.00 |
8,283,003.00 |
8,348,036.00 |
9,432,862.00 |
11,190,199.00 |
11,203,512.00 |
11,206,452.00 |
- |
- |
- |
19,498,770.00 |
| DEI Adjusted Shares Outstanding |
|
8,277,037.00 |
8,283,003.00 |
8,348,036.00 |
9,432,862.00 |
11,190,199.00 |
11,203,512.00 |
11,206,452.00 |
- |
- |
- |
19,498,770.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.95 |
0.80 |
0.97 |
1.36 |
1.51 |
2.36 |
2.93 |
- |
- |
- |
4.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.20% |
5.18% |
13.28% |
14.78% |
33.69% |
14.39% |
3.76% |
9.00% |
3.14% |
47.59% |
30.84% |
| EBITDA Growth |
|
-17.19% |
-12.51% |
22.22% |
-1.19% |
16.11% |
52.88% |
32.25% |
-27.61% |
55.19% |
-51.43% |
278.48% |
| EBIT Growth |
|
-26.92% |
-16.98% |
57.44% |
16.23% |
35.92% |
65.59% |
25.79% |
-34.92% |
69.20% |
-38.25% |
269.12% |
| NOPAT Growth |
|
-72.98% |
-15.82% |
22.06% |
58.28% |
32.17% |
56.36% |
24.25% |
-32.98% |
61.83% |
-38.17% |
266.69% |
| Net Income Growth |
|
-72.98% |
-15.82% |
22.06% |
58.28% |
32.17% |
56.36% |
24.25% |
-32.98% |
61.83% |
-38.17% |
266.69% |
| EPS Growth |
|
-72.98% |
-16.49% |
20.99% |
53.06% |
7.33% |
49.07% |
23.33% |
-30.41% |
66.02% |
-56.73% |
182.43% |
| Operating Cash Flow Growth |
|
-29.55% |
28.20% |
4.90% |
37.54% |
-59.58% |
231.91% |
35.27% |
-11.32% |
20.75% |
-20.00% |
113.78% |
| Free Cash Flow Firm Growth |
|
69.76% |
2,744.36% |
-222.92% |
94.52% |
-478.69% |
239.24% |
-58.47% |
-127.14% |
-96.97% |
-664.38% |
50.10% |
| Invested Capital Growth |
|
7.82% |
-104.70% |
2,877.69% |
9.52% |
34.08% |
-24.81% |
-7.55% |
11.63% |
18.41% |
61.22% |
28.92% |
| Revenue Q/Q Growth |
|
-0.53% |
3.45% |
2.95% |
4.62% |
5.65% |
5.21% |
-0.54% |
3.11% |
-0.91% |
17.94% |
1.25% |
| EBITDA Q/Q Growth |
|
-7.57% |
4.28% |
0.74% |
-9.95% |
18.19% |
22.09% |
-4.39% |
11.82% |
-4.10% |
12.04% |
13.60% |
| EBIT Q/Q Growth |
|
-12.62% |
8.49% |
7.11% |
-10.78% |
25.42% |
26.81% |
-8.16% |
14.59% |
-4.64% |
36.50% |
11.22% |
| NOPAT Q/Q Growth |
|
-69.17% |
7.79% |
-19.20% |
9.83% |
22.27% |
28.22% |
-9.25% |
15.27% |
-5.27% |
37.74% |
10.69% |
| Net Income Q/Q Growth |
|
-69.17% |
7.79% |
-19.20% |
9.83% |
22.27% |
28.22% |
-9.25% |
15.27% |
-5.27% |
37.74% |
10.69% |
| EPS Q/Q Growth |
|
-69.11% |
5.19% |
-19.01% |
6.38% |
23.85% |
26.98% |
-9.48% |
19.77% |
-5.52% |
-20.86% |
22.22% |
| Operating Cash Flow Q/Q Growth |
|
28.70% |
9.03% |
12.10% |
1.56% |
-15.93% |
37.31% |
-7.35% |
-25.15% |
53.67% |
-13.24% |
12.20% |
| Free Cash Flow Firm Q/Q Growth |
|
7.33% |
1,878.77% |
-292.59% |
-148.16% |
-54.63% |
260.14% |
-65.21% |
-120.99% |
73.99% |
3.04% |
-170.72% |
| Invested Capital Q/Q Growth |
|
15.21% |
-105.61% |
7.44% |
28.55% |
33.21% |
-23.60% |
-0.39% |
34.94% |
0.52% |
0.09% |
10.42% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
34.47% |
28.68% |
30.94% |
26.64% |
23.14% |
30.92% |
39.41% |
26.17% |
39.38% |
12.96% |
37.49% |
| EBIT Margin |
|
17.77% |
14.03% |
19.49% |
19.74% |
20.07% |
29.05% |
35.22% |
21.03% |
34.49% |
14.43% |
40.71% |
| Profit (Net Income) Margin |
|
14.71% |
11.78% |
12.69% |
17.50% |
17.30% |
23.65% |
28.31% |
17.41% |
27.32% |
11.44% |
32.07% |
| Tax Burden Percent |
|
82.81% |
83.96% |
65.09% |
88.65% |
86.20% |
81.40% |
80.40% |
82.80% |
79.19% |
79.30% |
78.78% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
17.19% |
16.04% |
34.91% |
11.35% |
13.80% |
18.60% |
19.60% |
17.20% |
20.81% |
20.70% |
21.22% |
| Return on Invested Capital (ROIC) |
|
3.31% |
5.64% |
5.21% |
3.79% |
4.10% |
6.39% |
9.61% |
6.33% |
8.90% |
3.88% |
10.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.31% |
5.64% |
5.21% |
3.79% |
4.10% |
6.39% |
9.61% |
6.33% |
8.90% |
3.88% |
10.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.74% |
4.32% |
5.97% |
4.25% |
4.43% |
4.89% |
3.09% |
2.47% |
5.54% |
1.76% |
4.51% |
| Return on Equity (ROE) |
|
6.05% |
9.96% |
11.18% |
8.05% |
8.53% |
11.27% |
12.70% |
8.81% |
14.44% |
5.64% |
14.59% |
| Cash Return on Invested Capital (CROIC) |
|
-4.21% |
0.00% |
-101.09% |
-5.29% |
-25.02% |
34.71% |
17.45% |
-4.66% |
-7.96% |
-42.99% |
-15.18% |
| Operating Return on Assets (OROA) |
|
0.77% |
1.23% |
1.61% |
0.83% |
0.91% |
1.27% |
1.46% |
0.92% |
1.50% |
0.65% |
1.87% |
| Return on Assets (ROA) |
|
0.63% |
1.03% |
1.05% |
0.73% |
0.78% |
1.03% |
1.18% |
0.77% |
1.19% |
0.52% |
1.47% |
| Return on Common Equity (ROCE) |
|
6.05% |
9.96% |
11.18% |
8.05% |
8.53% |
11.27% |
12.70% |
8.81% |
14.44% |
5.64% |
14.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.92% |
0.00% |
5.59% |
7.38% |
7.58% |
10.75% |
12.10% |
9.63% |
13.45% |
4.27% |
13.67% |
| Net Operating Profit after Tax (NOPAT) |
|
7.87 |
6.63 |
8.09 |
13 |
17 |
26 |
33 |
22 |
36 |
22 |
81 |
| NOPAT Margin |
|
14.71% |
11.78% |
12.69% |
17.50% |
17.30% |
23.65% |
28.31% |
17.41% |
27.32% |
11.44% |
32.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
63.03% |
65.81% |
63.14% |
60.06% |
55.31% |
51.91% |
51.74% |
51.07% |
51.81% |
51.81% |
43.13% |
| Operating Expenses to Revenue |
|
83.36% |
85.53% |
78.94% |
79.17% |
79.01% |
66.19% |
63.85% |
75.66% |
64.22% |
76.98% |
59.28% |
| Earnings before Interest and Taxes (EBIT) |
|
9.51 |
7.89 |
12 |
14 |
20 |
33 |
41 |
27 |
45 |
28 |
103 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18 |
16 |
20 |
19 |
23 |
35 |
46 |
33 |
51 |
25 |
95 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.86 |
0.00 |
1.17 |
0.81 |
0.96 |
0.67 |
0.95 |
1.00 |
1.14 |
1.36 |
1.16 |
| Price to Tangible Book Value (P/TBV) |
|
0.86 |
0.00 |
1.18 |
0.90 |
1.09 |
0.74 |
1.04 |
1.11 |
1.24 |
1.76 |
1.42 |
| Price to Revenue (P/Rev) |
|
2.14 |
2.61 |
2.66 |
1.93 |
2.19 |
1.46 |
2.22 |
1.81 |
2.31 |
3.66 |
2.72 |
| Price to Earnings (P/E) |
|
14.55 |
22.12 |
20.96 |
11.02 |
12.65 |
6.19 |
7.85 |
10.42 |
8.47 |
31.94 |
8.48 |
| Dividend Yield |
|
1.59% |
1.98% |
2.07% |
4.21% |
3.14% |
4.65% |
3.21% |
3.53% |
2.81% |
2.37% |
3.02% |
| Earnings Yield |
|
6.88% |
4.52% |
4.77% |
9.07% |
7.91% |
16.16% |
12.75% |
9.60% |
11.81% |
3.13% |
11.80% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.81 |
0.00 |
0.98 |
0.66 |
0.86 |
0.42 |
0.32 |
0.84 |
0.94 |
0.91 |
0.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.73 |
2.61 |
4.97 |
3.17 |
4.17 |
1.32 |
0.92 |
2.43 |
3.11 |
3.32 |
3.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.83 |
9.08 |
16.08 |
11.89 |
18.02 |
4.27 |
2.33 |
9.27 |
7.91 |
25.61 |
8.97 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.02 |
18.57 |
25.52 |
16.04 |
20.77 |
4.55 |
2.60 |
11.53 |
9.03 |
23.00 |
8.26 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.38 |
22.12 |
39.20 |
18.09 |
24.10 |
5.59 |
3.24 |
13.93 |
11.40 |
29.00 |
10.48 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.44 |
9.41 |
19.40 |
10.30 |
44.87 |
4.90 |
2.61 |
8.48 |
9.30 |
18.29 |
11.34 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.55 |
0.00 |
0.00 |
0.00 |
1.03 |
1.78 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.85 |
0.00 |
1.23 |
1.03 |
1.12 |
0.44 |
0.21 |
0.60 |
0.64 |
0.36 |
0.53 |
| Long-Term Debt to Equity |
|
0.18 |
0.00 |
0.58 |
0.66 |
1.08 |
0.37 |
0.12 |
0.60 |
0.64 |
0.36 |
0.53 |
| Financial Leverage |
|
0.83 |
0.77 |
1.15 |
1.12 |
1.08 |
0.77 |
0.32 |
0.39 |
0.62 |
0.45 |
0.45 |
| Leverage Ratio |
|
9.54 |
9.63 |
10.69 |
10.98 |
10.88 |
10.93 |
10.78 |
11.50 |
12.12 |
10.88 |
9.91 |
| Compound Leverage Factor |
|
9.54 |
9.63 |
10.69 |
10.98 |
10.88 |
10.93 |
10.78 |
11.50 |
12.12 |
10.88 |
9.91 |
| Debt to Total Capital |
|
46.07% |
0.00% |
55.06% |
50.84% |
52.80% |
30.76% |
17.38% |
37.64% |
39.02% |
26.26% |
34.52% |
| Short-Term Debt to Total Capital |
|
36.14% |
0.00% |
29.05% |
18.16% |
1.75% |
5.47% |
7.09% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
9.93% |
0.00% |
26.02% |
32.68% |
51.06% |
25.29% |
10.30% |
37.64% |
39.02% |
26.26% |
34.52% |
| 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% |
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% |
0.00% |
| Common Equity to Total Capital |
|
53.93% |
0.00% |
44.94% |
49.16% |
47.20% |
69.24% |
82.62% |
62.36% |
60.98% |
73.74% |
65.48% |
| Debt to EBITDA |
|
6.16 |
0.00 |
8.99 |
9.20 |
11.04 |
3.16 |
1.25 |
4.17 |
3.30 |
7.37 |
3.30 |
| Net Debt to EBITDA |
|
4.62 |
0.00 |
7.48 |
4.65 |
8.56 |
-0.46 |
-3.31 |
2.33 |
2.03 |
-2.60 |
1.71 |
| Long-Term Debt to EBITDA |
|
1.33 |
0.00 |
4.25 |
5.92 |
10.67 |
2.60 |
0.74 |
4.17 |
3.30 |
7.37 |
3.30 |
| Debt to NOPAT |
|
14.43 |
0.00 |
21.93 |
14.01 |
14.76 |
4.13 |
1.74 |
6.27 |
4.76 |
8.35 |
3.86 |
| Net Debt to NOPAT |
|
10.83 |
0.00 |
18.24 |
7.07 |
11.45 |
-0.60 |
-4.61 |
3.51 |
2.93 |
-2.94 |
2.00 |
| Long-Term Debt to NOPAT |
|
3.11 |
0.00 |
10.36 |
9.01 |
14.27 |
3.40 |
1.03 |
6.27 |
4.76 |
8.35 |
3.86 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
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) |
|
-10 |
265 |
-326 |
-18 |
-103 |
144 |
60 |
-16 |
-32 |
-244 |
-122 |
| Operating Cash Flow to CapEx |
|
826.51% |
116.59% |
616.28% |
469.36% |
312.26% |
2,315.50% |
3,254.47% |
4,043.80% |
1,905.84% |
2,209.80% |
1,764.68% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.33 |
48.91 |
-42.60 |
-1.32 |
-4.36 |
8.98 |
8.89 |
-1.80 |
-0.71 |
-2.60 |
-1.17 |
| Operating Cash Flow to Interest Expense |
|
2.83 |
2.88 |
2.14 |
1.66 |
0.38 |
1.88 |
6.07 |
4.01 |
0.97 |
0.37 |
0.72 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.48 |
0.41 |
1.79 |
1.31 |
0.26 |
1.80 |
5.89 |
3.91 |
0.92 |
0.36 |
0.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.09 |
0.08 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
| Fixed Asset Turnover |
|
2.19 |
0.00 |
0.00 |
2.00 |
2.58 |
3.08 |
3.36 |
3.99 |
4.45 |
4.84 |
4.98 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
247 |
-12 |
322 |
353 |
473 |
356 |
329 |
367 |
435 |
701 |
903 |
| Invested Capital Turnover |
|
0.23 |
0.48 |
0.41 |
0.22 |
0.24 |
0.27 |
0.34 |
0.36 |
0.33 |
0.34 |
0.31 |
| Increase / (Decrease) in Invested Capital |
|
18 |
-258 |
334 |
31 |
120 |
-117 |
-27 |
38 |
68 |
266 |
203 |
| Enterprise Value (EV) |
|
200 |
147 |
317 |
232 |
408 |
148 |
106 |
307 |
406 |
639 |
847 |
| Market Capitalization |
|
115 |
147 |
170 |
141 |
214 |
164 |
258 |
230 |
302 |
704 |
685 |
| Book Value per Share |
|
$16.08 |
$0.00 |
$34.68 |
$18.39 |
$19.95 |
$21.98 |
$24.24 |
$21.44 |
$24.97 |
$26.65 |
$30.34 |
| Tangible Book Value per Share |
|
$16.08 |
($0.14) |
$34.42 |
$16.64 |
$17.53 |
$19.82 |
$22.20 |
$19.40 |
$22.98 |
$20.68 |
$24.81 |
| Total Capital |
|
247 |
0.00 |
644 |
353 |
473 |
356 |
329 |
367 |
435 |
701 |
903 |
| Total Debt |
|
114 |
0.00 |
355 |
179 |
250 |
109 |
57 |
138 |
170 |
184 |
312 |
| Total Long-Term Debt |
|
24 |
0.00 |
168 |
115 |
242 |
90 |
34 |
138 |
170 |
184 |
312 |
| Net Debt |
|
85 |
0.00 |
295 |
91 |
194 |
-16 |
-152 |
77 |
104 |
-65 |
162 |
| Capital Expenditures (CapEx) |
|
1.47 |
13 |
2.65 |
4.79 |
2.91 |
1.30 |
1.25 |
0.90 |
2.29 |
1.58 |
4.24 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
114 |
-12 |
177 |
179 |
250 |
109 |
57 |
138 |
170 |
184 |
312 |
| Total Depreciation and Amortization (D&A) |
|
8.94 |
8.25 |
7.30 |
5.05 |
3.00 |
2.09 |
4.87 |
6.51 |
6.38 |
-2.83 |
-8.12 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.97 |
$0.82 |
$1.00 |
$1.53 |
$1.63 |
$2.42 |
$3.00 |
$2.09 |
$3.45 |
$1.49 |
$4.21 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.30M |
8.34M |
8.41M |
9.48M |
11.26M |
11.25M |
11.14M |
10.73M |
10.71M |
19.51M |
19.62M |
| Adjusted Diluted Earnings per Share |
|
$0.97 |
$0.81 |
$0.98 |
$1.50 |
$1.61 |
$2.40 |
$2.96 |
$2.06 |
$3.42 |
$1.48 |
$4.18 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.30M |
8.34M |
8.41M |
9.48M |
11.26M |
11.25M |
11.14M |
10.73M |
10.71M |
19.51M |
19.62M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.30M |
8.34M |
8.41M |
9.48M |
11.26M |
11.25M |
11.14M |
10.73M |
10.71M |
19.51M |
19.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.87 |
6.63 |
8.09 |
16 |
25 |
28 |
33 |
25 |
37 |
40 |
83 |
| Normalized NOPAT Margin |
|
14.71% |
11.78% |
12.69% |
21.37% |
25.20% |
24.60% |
28.31% |
19.47% |
27.96% |
20.90% |
32.92% |
| Pre Tax Income Margin |
|
17.77% |
14.03% |
19.49% |
19.74% |
20.07% |
29.05% |
35.22% |
21.03% |
34.49% |
14.43% |
40.71% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.21 |
1.46 |
1.63 |
1.07 |
0.83 |
2.03 |
6.08 |
2.95 |
1.00 |
0.30 |
0.99 |
| NOPAT to Interest Expense |
|
1.83 |
1.22 |
1.06 |
0.95 |
0.71 |
1.65 |
4.89 |
2.44 |
0.79 |
0.24 |
0.78 |
| EBIT Less CapEx to Interest Expense |
|
1.87 |
-1.01 |
1.28 |
0.71 |
0.71 |
1.95 |
5.90 |
2.85 |
0.95 |
0.28 |
0.95 |
| NOPAT Less CapEx to Interest Expense |
|
1.49 |
-1.24 |
0.71 |
0.59 |
0.59 |
1.57 |
4.71 |
2.34 |
0.74 |
0.22 |
0.74 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
23.14% |
43.72% |
43.12% |
34.17% |
36.34% |
28.76% |
25.18% |
37.50% |
23.79% |
59.76% |
25.53% |
| Augmented Payout Ratio |
|
33.41% |
53.24% |
43.12% |
34.17% |
36.34% |
33.18% |
30.87% |
101.81% |
31.04% |
59.76% |
25.86% |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
19,505,444.00 |
19,508,545.00 |
19,491,096.00 |
19,498,770.00 |
19,619,798.00 |
19,647,812.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
19,505,444.00 |
19,508,545.00 |
19,491,096.00 |
19,498,770.00 |
19,619,798.00 |
19,647,812.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.93 |
1.00 |
1.12 |
1.10 |
1.11 |
1.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.56% |
3.52% |
-0.77% |
99.36% |
90.16% |
80.19% |
87.61% |
0.45% |
5.02% |
6.95% |
0.38% |
| EBITDA Growth |
|
-16.21% |
-4.86% |
-19.31% |
-195.49% |
23.65% |
62.29% |
108.47% |
304.37% |
80.63% |
28.56% |
3.31% |
| EBIT Growth |
|
-18.42% |
-5.66% |
-20.68% |
-185.61% |
76.67% |
111.87% |
151.47% |
379.65% |
60.45% |
20.82% |
-0.17% |
| NOPAT Growth |
|
-20.60% |
-6.83% |
-21.35% |
-176.75% |
79.04% |
111.59% |
151.33% |
415.61% |
57.05% |
20.82% |
8.79% |
| Net Income Growth |
|
-20.60% |
-6.83% |
-21.35% |
-187.56% |
79.04% |
111.59% |
151.33% |
376.67% |
57.05% |
20.82% |
8.79% |
| EPS Growth |
|
-21.28% |
-6.90% |
-22.34% |
-147.13% |
-52.70% |
14.81% |
38.36% |
375.61% |
217.14% |
20.43% |
7.92% |
| Operating Cash Flow Growth |
|
974.58% |
134.02% |
-60.39% |
-10.22% |
-38.96% |
-13.55% |
280.49% |
204.36% |
97.24% |
133.15% |
-6.25% |
| Free Cash Flow Firm Growth |
|
-109.46% |
121.63% |
96.94% |
-81.43% |
-321.04% |
-1,193.22% |
-9,149.81% |
64.98% |
28.23% |
53.56% |
58.07% |
| Invested Capital Growth |
|
18.41% |
-3.62% |
2.67% |
61.91% |
61.22% |
67.66% |
77.16% |
16.86% |
28.92% |
20.65% |
19.99% |
| Revenue Q/Q Growth |
|
1.14% |
3.08% |
-0.70% |
92.59% |
-3.53% |
-2.32% |
3.38% |
3.11% |
0.86% |
-0.53% |
-2.97% |
| EBITDA Q/Q Growth |
|
-13.99% |
8.06% |
-8.09% |
-211.78% |
211.37% |
41.84% |
18.06% |
9.58% |
-1.56% |
0.95% |
-5.12% |
| EBIT Q/Q Growth |
|
-16.11% |
10.77% |
-8.56% |
-200.74% |
273.13% |
32.85% |
8.53% |
12.03% |
-0.66% |
0.03% |
-10.32% |
| NOPAT Q/Q Growth |
|
-15.32% |
11.62% |
-9.30% |
-189.53% |
297.52% |
31.91% |
7.74% |
12.43% |
-1.71% |
1.48% |
-2.99% |
| Net Income Q/Q Growth |
|
-15.32% |
11.62% |
-9.30% |
-202.13% |
273.15% |
31.91% |
7.74% |
12.43% |
-1.71% |
1.48% |
-2.99% |
| EPS Q/Q Growth |
|
-14.94% |
9.46% |
-9.88% |
-156.16% |
185.37% |
165.71% |
8.60% |
11.88% |
-1.77% |
0.90% |
-2.68% |
| Operating Cash Flow Q/Q Growth |
|
64.04% |
-7.49% |
-49.23% |
16.52% |
11.53% |
31.02% |
123.47% |
-6.79% |
-27.73% |
54.87% |
-10.14% |
| Free Cash Flow Firm Q/Q Growth |
|
60.40% |
140.48% |
-113.76% |
-8,124.50% |
8.09% |
-5.11% |
-16.42% |
68.86% |
-88.36% |
31.98% |
-5.11% |
| Invested Capital Q/Q Growth |
|
0.52% |
-3.65% |
1.60% |
64.53% |
0.09% |
0.20% |
7.36% |
8.53% |
10.42% |
-6.22% |
6.77% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
34.92% |
36.60% |
33.88% |
-19.67% |
22.70% |
32.97% |
37.65% |
40.01% |
39.05% |
39.63% |
38.75% |
| EBIT Margin |
|
29.83% |
32.06% |
29.52% |
-15.44% |
27.72% |
37.70% |
39.57% |
43.00% |
42.35% |
42.58% |
39.36% |
| Profit (Net Income) Margin |
|
23.51% |
25.46% |
23.25% |
-12.33% |
22.14% |
29.89% |
31.15% |
33.97% |
33.10% |
33.77% |
33.76% |
| Tax Burden Percent |
|
78.80% |
79.40% |
78.77% |
79.85% |
79.86% |
79.30% |
78.72% |
79.00% |
78.17% |
79.30% |
85.79% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
21.20% |
20.60% |
21.23% |
0.00% |
20.14% |
20.70% |
21.28% |
21.00% |
21.83% |
20.70% |
14.21% |
| Return on Invested Capital (ROIC) |
|
7.66% |
7.86% |
7.28% |
-3.12% |
7.51% |
11.71% |
13.14% |
11.14% |
10.41% |
11.17% |
10.45% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.66% |
7.86% |
7.28% |
-3.64% |
7.51% |
11.71% |
13.14% |
11.14% |
10.41% |
11.17% |
10.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.77% |
5.24% |
4.39% |
-1.79% |
3.40% |
4.60% |
5.60% |
4.40% |
4.66% |
4.06% |
4.36% |
| Return on Equity (ROE) |
|
12.43% |
13.10% |
11.67% |
-4.91% |
10.91% |
16.31% |
18.74% |
15.55% |
15.06% |
15.24% |
14.80% |
| Cash Return on Invested Capital (CROIC) |
|
-7.96% |
11.90% |
5.21% |
-44.45% |
-42.99% |
-44.92% |
-48.34% |
-5.93% |
-15.18% |
-7.80% |
-7.76% |
| Operating Return on Assets (OROA) |
|
1.30% |
1.36% |
1.25% |
-0.59% |
1.26% |
1.92% |
2.29% |
1.96% |
1.94% |
1.98% |
1.84% |
| Return on Assets (ROA) |
|
1.03% |
1.08% |
0.98% |
-0.47% |
1.00% |
1.52% |
1.80% |
1.55% |
1.52% |
1.57% |
1.57% |
| Return on Common Equity (ROCE) |
|
12.43% |
13.10% |
11.67% |
-4.91% |
10.91% |
16.31% |
18.74% |
15.55% |
15.06% |
15.24% |
14.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.90% |
11.83% |
3.10% |
0.00% |
5.92% |
7.89% |
12.77% |
0.00% |
14.03% |
13.89% |
| Net Operating Profit after Tax (NOPAT) |
|
7.64 |
8.53 |
7.74 |
-6.93 |
14 |
18 |
19 |
22 |
21 |
22 |
21 |
| NOPAT Margin |
|
23.51% |
25.46% |
23.25% |
-10.81% |
22.14% |
29.89% |
31.15% |
33.97% |
33.10% |
33.77% |
33.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
52.69% |
53.87% |
53.83% |
53.22% |
48.13% |
43.86% |
44.24% |
41.61% |
42.90% |
42.73% |
46.19% |
| Operating Expenses to Revenue |
|
68.88% |
67.05% |
68.04% |
94.10% |
69.44% |
63.22% |
60.25% |
56.39% |
57.54% |
56.87% |
60.11% |
| Earnings before Interest and Taxes (EBIT) |
|
9.70 |
11 |
9.82 |
-9.90 |
17 |
23 |
25 |
28 |
27 |
28 |
25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
11 |
12 |
11 |
-13 |
14 |
20 |
24 |
26 |
25 |
26 |
24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.14 |
1.04 |
1.05 |
1.34 |
1.36 |
1.09 |
1.12 |
1.15 |
1.16 |
1.16 |
1.28 |
| Price to Tangible Book Value (P/TBV) |
|
1.24 |
1.13 |
1.13 |
1.73 |
1.76 |
1.38 |
1.41 |
1.42 |
1.42 |
1.41 |
1.54 |
| Price to Revenue (P/Rev) |
|
2.31 |
2.14 |
2.22 |
4.24 |
3.66 |
2.64 |
2.48 |
2.64 |
2.72 |
2.74 |
3.11 |
| Price to Earnings (P/E) |
|
8.47 |
8.06 |
8.84 |
43.24 |
31.94 |
18.38 |
14.23 |
8.99 |
8.48 |
8.30 |
9.23 |
| Dividend Yield |
|
2.81% |
3.03% |
2.95% |
2.32% |
2.37% |
3.09% |
3.10% |
3.03% |
3.02% |
3.07% |
2.81% |
| Earnings Yield |
|
11.81% |
12.41% |
11.31% |
2.31% |
3.13% |
5.44% |
7.03% |
11.12% |
11.80% |
12.05% |
10.83% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
0.59 |
0.72 |
0.91 |
0.91 |
0.66 |
0.89 |
0.88 |
0.94 |
0.93 |
1.03 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.11 |
1.87 |
2.33 |
3.91 |
3.32 |
2.11 |
2.70 |
2.89 |
3.36 |
3.06 |
3.64 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.91 |
4.86 |
6.36 |
28.69 |
25.61 |
14.18 |
14.98 |
8.64 |
8.97 |
7.83 |
9.26 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.03 |
5.56 |
7.31 |
31.39 |
23.00 |
11.61 |
12.28 |
7.79 |
8.26 |
7.31 |
8.71 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.40 |
7.04 |
9.28 |
39.94 |
29.00 |
14.65 |
15.52 |
9.84 |
10.48 |
9.28 |
10.83 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.30 |
4.84 |
7.43 |
15.87 |
18.29 |
13.91 |
13.10 |
10.80 |
11.34 |
8.79 |
10.65 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.86 |
13.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.64 |
0.54 |
0.53 |
0.36 |
0.36 |
0.32 |
0.37 |
0.43 |
0.53 |
0.40 |
0.45 |
| Long-Term Debt to Equity |
|
0.64 |
0.54 |
0.53 |
0.36 |
0.36 |
0.32 |
0.37 |
0.43 |
0.53 |
0.40 |
0.45 |
| Financial Leverage |
|
0.62 |
0.67 |
0.60 |
0.49 |
0.45 |
0.39 |
0.43 |
0.40 |
0.45 |
0.36 |
0.42 |
| Leverage Ratio |
|
12.12 |
12.10 |
11.85 |
11.23 |
10.88 |
10.72 |
10.38 |
10.05 |
9.91 |
9.70 |
9.40 |
| Compound Leverage Factor |
|
12.12 |
12.10 |
11.85 |
11.23 |
10.88 |
10.72 |
10.38 |
10.05 |
9.91 |
9.70 |
9.40 |
| Debt to Total Capital |
|
39.02% |
35.13% |
34.58% |
26.27% |
26.26% |
24.10% |
27.24% |
30.09% |
34.52% |
28.80% |
31.27% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
39.02% |
35.13% |
34.58% |
26.27% |
26.26% |
24.10% |
27.24% |
30.09% |
34.52% |
28.80% |
31.27% |
| 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% |
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% |
0.00% |
| Common Equity to Total Capital |
|
60.98% |
64.87% |
65.42% |
73.73% |
73.74% |
75.90% |
72.76% |
69.91% |
65.48% |
71.20% |
68.73% |
| Debt to EBITDA |
|
3.30 |
2.90 |
3.06 |
8.25 |
7.37 |
5.19 |
4.58 |
2.96 |
3.30 |
2.43 |
2.80 |
| Net Debt to EBITDA |
|
2.03 |
-0.70 |
0.30 |
-2.37 |
-2.60 |
-3.62 |
1.25 |
0.75 |
1.71 |
0.83 |
1.37 |
| Long-Term Debt to EBITDA |
|
3.30 |
2.90 |
3.06 |
8.25 |
7.37 |
5.19 |
4.58 |
2.96 |
3.30 |
2.43 |
2.80 |
| Debt to NOPAT |
|
4.76 |
4.20 |
4.47 |
11.49 |
8.35 |
5.36 |
4.74 |
3.37 |
3.86 |
2.88 |
3.28 |
| Net Debt to NOPAT |
|
2.93 |
-1.02 |
0.44 |
-3.30 |
-2.94 |
-3.74 |
1.29 |
0.85 |
2.00 |
0.98 |
1.60 |
| Long-Term Debt to NOPAT |
|
4.76 |
4.20 |
4.47 |
11.49 |
8.35 |
5.36 |
4.74 |
3.37 |
3.86 |
2.88 |
3.28 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
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) |
|
-60 |
24 |
-3.34 |
-275 |
-252 |
-265 |
-309 |
-96 |
-181 |
-123 |
-130 |
| Operating Cash Flow to CapEx |
|
2,623.75% |
20,111.11% |
17,386.49% |
2,065.01% |
747.10% |
473.13% |
3,098.35% |
4,508.89% |
2,642.47% |
6,051.42% |
4,202.93% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.28 |
1.54 |
-0.19 |
-8.78 |
-8.57 |
-9.91 |
-12.20 |
-3.68 |
-7.04 |
-4.86 |
-5.01 |
| Operating Cash Flow to Interest Expense |
|
0.98 |
0.80 |
0.37 |
0.24 |
0.28 |
0.41 |
0.97 |
0.87 |
0.64 |
1.01 |
0.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.94 |
0.80 |
0.37 |
0.23 |
0.25 |
0.32 |
0.94 |
0.85 |
0.62 |
0.99 |
0.87 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
| Fixed Asset Turnover |
|
4.45 |
4.54 |
4.52 |
4.12 |
4.84 |
5.44 |
6.20 |
4.92 |
4.98 |
5.01 |
5.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
435 |
419 |
426 |
700 |
701 |
702 |
754 |
818 |
903 |
847 |
904 |
| Invested Capital Turnover |
|
0.33 |
0.31 |
0.31 |
0.29 |
0.34 |
0.39 |
0.42 |
0.33 |
0.31 |
0.33 |
0.31 |
| Increase / (Decrease) in Invested Capital |
|
68 |
-16 |
11 |
268 |
266 |
283 |
328 |
118 |
203 |
145 |
151 |
| Enterprise Value (EV) |
|
406 |
247 |
306 |
639 |
639 |
462 |
672 |
719 |
847 |
785 |
935 |
| Market Capitalization |
|
302 |
282 |
291 |
692 |
704 |
580 |
616 |
657 |
685 |
702 |
797 |
| Book Value per Share |
|
$24.97 |
$25.38 |
$25.97 |
$26.65 |
$26.65 |
$27.49 |
$28.11 |
$29.34 |
$30.34 |
$30.74 |
$31.64 |
| Tangible Book Value per Share |
|
$22.98 |
$23.43 |
$24.04 |
$20.62 |
$20.68 |
$21.64 |
$22.35 |
$23.70 |
$24.81 |
$25.37 |
$26.38 |
| Total Capital |
|
435 |
419 |
426 |
700 |
701 |
702 |
754 |
818 |
903 |
847 |
904 |
| Total Debt |
|
170 |
147 |
147 |
184 |
184 |
169 |
205 |
246 |
312 |
244 |
283 |
| Total Long-Term Debt |
|
170 |
147 |
147 |
184 |
184 |
169 |
205 |
246 |
312 |
244 |
283 |
| Net Debt |
|
104 |
-36 |
15 |
-53 |
-65 |
-118 |
56 |
62 |
162 |
83 |
138 |
| Capital Expenditures (CapEx) |
|
0.52 |
0.06 |
0.04 |
0.36 |
1.12 |
2.32 |
0.79 |
0.51 |
0.62 |
0.42 |
0.55 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
170 |
147 |
147 |
184 |
184 |
169 |
205 |
246 |
312 |
244 |
283 |
| Total Depreciation and Amortization (D&A) |
|
1.65 |
1.52 |
1.45 |
-2.71 |
-3.10 |
-2.86 |
-1.20 |
-1.92 |
-2.14 |
-1.91 |
-0.38 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.75 |
$0.82 |
$0.74 |
($0.41) |
$0.34 |
$0.94 |
$1.01 |
$1.14 |
$1.12 |
$1.13 |
$1.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
19.51M |
19.49M |
19.50M |
19.62M |
19.65M |
19.67M |
| Adjusted Diluted Earnings per Share |
|
$0.74 |
$0.81 |
$0.73 |
($0.41) |
$0.35 |
$0.93 |
$1.01 |
$1.13 |
$1.11 |
$1.12 |
$1.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
19.51M |
19.49M |
19.50M |
19.62M |
19.65M |
19.67M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
10.71M |
10.72M |
19.37M |
19.39M |
19.51M |
19.51M |
19.49M |
19.50M |
19.62M |
19.65M |
19.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.48 |
9.06 |
8.63 |
5.14 |
17 |
19 |
20 |
22 |
21 |
22 |
21 |
| Normalized NOPAT Margin |
|
26.08% |
27.05% |
25.94% |
8.01% |
27.21% |
32.18% |
32.37% |
33.97% |
33.10% |
33.77% |
33.76% |
| Pre Tax Income Margin |
|
29.83% |
32.06% |
29.52% |
-15.44% |
27.72% |
37.70% |
39.57% |
43.00% |
42.35% |
42.58% |
39.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.69 |
0.68 |
0.57 |
-0.32 |
0.58 |
0.85 |
0.98 |
1.06 |
1.07 |
1.08 |
0.95 |
| NOPAT to Interest Expense |
|
0.55 |
0.54 |
0.45 |
-0.22 |
0.46 |
0.67 |
0.77 |
0.84 |
0.84 |
0.86 |
0.82 |
| EBIT Less CapEx to Interest Expense |
|
0.66 |
0.68 |
0.57 |
-0.33 |
0.54 |
0.76 |
0.94 |
1.04 |
1.04 |
1.07 |
0.93 |
| NOPAT Less CapEx to Interest Expense |
|
0.51 |
0.54 |
0.45 |
-0.23 |
0.43 |
0.59 |
0.74 |
0.82 |
0.81 |
0.84 |
0.80 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
23.79% |
24.21% |
25.83% |
67.72% |
59.76% |
50.99% |
43.96% |
27.15% |
25.53% |
25.36% |
25.81% |
| Augmented Payout Ratio |
|
31.04% |
28.23% |
25.85% |
67.76% |
59.76% |
50.99% |
44.11% |
27.28% |
25.86% |
26.18% |
26.53% |
Key Financial Trends
Orrstown Financial Services (NASDAQ: ORRF) continued to report solid profitability in the second quarter of 2026, although several trends point to a more mixed operating environment. Net income was $21.2 million, or $1.09 per diluted share, compared with $21.8 million, or $1.12 per share, in the first quarter. On a year-over-year basis, however, net income increased from $19.4 million in the restated second quarter of 2025.
The company’s balance sheet has expanded substantially over the available multi-year period. Total assets increased to $5.61 billion in Q2 2026 from $3.01 billion in Q1 2023, while net loans rose to $4.07 billion from $2.18 billion. Common equity also increased to $621.7 million from $245.6 million over that period. This growth provides ORRF with a larger earning-asset base, but it also increases the importance of deposit retention, credit quality and funding costs.
- Loan growth remains a key earnings driver. Gross loans and leases reached $4.11 billion in Q2 2026, up from $3.93 billion a year earlier and $2.23 billion in Q2 2023. Net loans increased 1.3% sequentially from Q1 2026.
- Profitability improved year over year. Q2 2026 net income of $21.2 million was approximately 9% above the restated $19.4 million reported in Q2 2025. Diluted EPS rose to $1.09 from $1.01.
- Non-interest income remains a meaningful source of diversification. Q2 non-interest income was $13.8 million, up from $12.9 million year over year. Investment banking income increased to $4.1 million, while trust fees and service charges also contributed recurring revenue.
- Operating cash flow remained positive. ORRF generated $22.9 million of operating cash flow in Q2 2026, following $25.5 million in Q1 and $16.4 million in Q4 2025. The company has consistently produced positive operating cash flow in the recent periods provided.
- Shareholder returns have strengthened. The quarterly cash dividend increased to $0.30 per share in 2026 from $0.27 in late 2025 and $0.20 in 2023 and 2024. The company also repurchased modest amounts of common stock in recent quarters.
- Net interest income is stable but no longer accelerating. Q2 2026 net interest income was $48.8 million, down from $49.0 million in Q1 and $50.5 million in Q4 2025, but above $48.1 million in Q2 2025. This suggests that loan growth is being offset by funding-cost pressure.
- The securities portfolio is large and actively managed. Trading account securities totaled $949.3 million, or roughly 17% of total assets. Q2 investing cash flow was negative $52.4 million because purchases of investment securities exceeded sales and maturities, which may support future income but can affect liquidity and interest-rate sensitivity.
- Deposit balances declined sequentially. Total deposits fell to approximately $4.62 billion in Q2 2026 from $4.75 billion in Q1, as non-interest-bearing deposits declined by $61.7 million and interest-bearing deposits fell by $45.7 million. Continued deposit outflows could increase reliance on wholesale funding.
- Funding costs and debt levels have risen. Long-term debt increased to $282.8 million in Q2 2026 from $205.4 million a year earlier. Long-term debt interest expense also rose to $4.2 million from $3.3 million in Q1, contributing to pressure on the net interest margin.
- Credit-loss provisions have moved higher than last year. The Q2 2026 provision for credit losses was $338,000, compared with $109,000 in Q2 2025. The allowance for loan losses declined to $46.6 million from $47.5 million in Q1, while the allowance-to-gross-loans ratio fell to approximately 1.1%, leaving investors to monitor whether reserve coverage remains adequate as the loan book expands.
Overall, ORRF’s recent statements show a growing regional banking franchise with improving year-over-year earnings, expanding loans and rising shareholder distributions. The main risks are slower net interest income, declining deposits, greater use of debt funding and the need to maintain credit reserves as the balance sheet grows. Retail investors should place particular emphasis on future deposit trends, net interest margin performance and credit-loss provisions.
10/15/26 02:30 PM ETAI Generated. May Contain Errors.