FRAF Franklin Financial Services Corporation

Pennsylvania

001-38884

25-1440803

(State or other jurisdiction

of incorporation)

(Commission

File Number)

(IRS Employer

Identification No.)

20 South Main Street, Chambersburg, PA

17201

(Address of principal executive office)

(Zip Code)

Registrant's telephone number, including area code

(717) 264-6116





Title of class

Symbol

Name of exchange on which registered

Common stock

FRAF

Nasdaq Capital Market

Number

Description

99.1

News Release, dated July 25, 2023 of Franklin Financial Services Corporation

104

The cover page from this Current Report on Form 8-K, formatted in Inline XBRL

· Net income for the second quarter of 2023 was $3.0 million ($0.68 per diluted share) compared to $3.3 million ($0.75 per diluted share) for the first quarter of 2023 (a decrease of 9.6%), and $3.6 million ($.80 per diluted share) for the second quarter of 2022 (a decrease of 16.8%). 
 

· Net income for the second quarter of 2023 was affected by a $517 thousand loss on the sale of investment securities realized as part of a portfolio restructuring, and a loss of $525 thousand from the termination of a long-term real estate lease.   
 

· Net income year-to-date 2023 was $6.3 million ($1.42 per diluted share) compared to $6.6 million ($1.47 per diluted share) for the same period in 2022, a decrease of 4.9%. Year-to-date net income was affected by a loss of $1.1 million on securities sales and the previously mentioned lease termination expense. 
 

· Total net loans increased $93.7 million (9.0%) to $1.131 billion from $1.037 billion at December 31, 2022. 
 

· Total deposits decreased $38.3 million (2.5%) to $1.513 billion from $1.551 billion at December 31, 2022. 

· Shareholder equity increased by $5.6 million, year-to-date, to $119.8 million, and the book value per share increased to $27.53. 
 

· For the year-to-date period, Return on Assets (ROA) was 0.75%, Return on Equity (ROE) was 10.56% and the Net Interest Margin (NIM) was 3.35%, compared to ROA of 0.74%, ROE of 9.36% and NIM of 2.80% for the same period in 2022. 
 

· On July 13, the Board of Directors declared a $0.32 per share regular quarterly cash dividend for the third quarter of 2023 to be paid on August 23, 2023, to shareholders of record at the close of business on August 4, 2023. 
 

· The investment portfolio decreased $47.4 million (9.7%), primarily the result of selling approximately $41.2 million of investments during the year as part of a portfolio restructuring to take advantage of higher market interest rates.  
 

· The net loan portfolio increased $93.7 million (9.0%) over the year-end 2022 balance, primarily from an increase in commercial purpose loans of $77.4 million from year-end 2022. At June 30, 2023, commercial real estate loans totaled $638.1 million, with the largest collateral segments being: apartment buildings ($105. 7 million), hotels and motels ($82.4 million), and office buildings ($80.7 million) primarily in south-central Pennsylvania.   
 

· Total deposits decreased $38.3 million (2.5%) from year-end 2022, primarily from a decrease in interest-bearing checking and savings accounts, that was partially offset by an increase in time deposits. The largest decrease occurred in municipal accounts, reversing much of

the growth in these accounts that occurred during 2022.  Time deposits showed an increase of $32.4 million due to the addition of $8.6 million in brokered CDs and retail depositors seeking higher rates. The Bank’s cost of deposits has increased from 0.64% for the month of December 2022 to 1.22% for the month of June 2023.  Year-to-date, the cost of deposit was 1.04% for 2023, compared to 0.12% for the same period in 2022.   At June 30, 2023, the Bank estimated that approximately 91% of its deposits were FDIC insured or collateralized.  
 

· At June 30, 2023, the Bank had borrowings of $70.0 million, at an average rate of 4.44%, from the Federal Reserve through the Bank Term Funding Program (BTFP) to temporarily support its liquidity position. The Bank has additional funding capacity in the BTFP, the Federal Reserve Discount Window, the Federal Home Loan Bank and correspondent banks. 
 

· Shareholders’ equity increased $5.6 million from December 31, 2022. Retained earnings increased $3.6 million in 2023 and accumulated other comprehensive income (AOCI) increased $3.3 million as the fair value of the investment portfolio increased during the year. At June 30, 2023, the book value of the Corporation’s common stock was $27.53 per share and tangible book value was $25.46 per share. In December 2022, an open market repurchase plan was approved to repurchase 150,000 shares over a one-year period, with 83,058 shares repurchased year-to-date 2023 and 85,906 purchased in total under the approved plan. The Bank is considered to be well-capitalized under regulatory guidance as of June 30, 2023. 

· Average earning assets for 2023 were $1.600 billion compared to $1.704 billion in 2022, a decrease of 6.1%. In 2023, the average balance of interest-earning cash balances decreased $119.6 million (68.8%) to support loan growth and to offset a decrease in average deposits during the year. The average balance of the investment portfolio decreased $56.3 million (10.8%), while the average balance of the loan portfolio increased $72.0 million (7.1%), over the prior year averages. Within the loan portfolio, average commercial loan balances increased $49.6 million during the year and residential mortgages increased $20.9 million. Total deposits averaged $1.509 billion for 2023, a decrease of $105.0 million (6.5%) from the average balance for 2022. All deposit categories reported a year-over-year decrease in average balances, except for time deposits. 

· Net interest income was $13.2 million for the second quarter of 2023 compared to $12.8 million for the first quarter of 2023 and $12.1 million for the second quarter of 2022. The net interest margin decreased to 3.30% for the second quarter of 2023 from 3.41% in the prior quarter. The change in the net interest margin quarter over quarter was due primarily to an increase in the cost of interest-bearing liabilities from 1.22% in first quarter of 2023 to 1.65% for the second quarter of 2023 as all deposit categories had higher costs in 2023, except Savings. The cost of all deposits increased to 1.16% for the second quarter of 2023, from 0.92% for the first quarter of 2023. For the month of June 2023, the cost of deposits was 1.22%. 
 

· On January 1, 2023, the Bank adopted a new accounting standard for the calculation of its allowance for credit losses (ACL), referred to as the current expected credit loss (CECL) model. Upon adoption, the Bank recorded a decrease of $536 thousand to the ACL for loans, an increase of $411 thousand to the ACL for unfunded commitments (carried in Other Liabilities on the consolidated balance sheet), an increase of $98 thousand to retained earnings, and a deferred tax liability of $26 thousand. The provision for credit losses for 2023 was calculated using the CECL model, while the provision for loan losses for 2022 was calculated under the previous methodology. For the second quarter of 2023 the provision for credit losses on loans was $524 thousand compared to $0 for the second quarter of 2022 and $467 thousand for the first quarter of 2023. The increase in the provision for loan loss was due primarily to growth in the loan portfolio.  The ACL ratio for loans was 1.28% at June 30, 2023, compared to 1.31% at December 31, 2022. For the second quarter of 2023 the provision for credit losses on unfunded commitments was $8 thousand compared to $0 for the second quarter of 2022 and $62 thousand for the first quarter of 2023. The ACL for unfunded commitments was $2.0 million compared to $1.5 million at December 31,

2022.  
 

· Noninterest income totaled $3.5 million for the second quarter of 2023 compared to $3.2 million in the first quarter of 2023 (an increase of 9.4%), and $4.1 million for the second quarter of 2022 (a decrease of 13.7%). The change from the second quarter of 2022 to the second quarter of 2023 was due primarily to an increase of $498 thousand on losses from the sale of securities due to portfolio restructuring in 2023, and a decrease of $210 thousand in gains on sale of mortgages.  These changes were partially offset by an increase of $119 thousand in loan service charges.   
 

· Noninterest income year-to-date was $6.8 million, $1.2 million (15.3%) less than the same period in 2022.  The decrease was driven primarily by an increase of $1.1 million on losses from the sale of securities due to portfolio restructuring in 2023. 
 

· Noninterest expense for the second quarter of 2023 was $12.6 million compared to $12.0 million for the first quarter of 2023 (an increase of 5.1%), and $12.0 million in the second quarter of 2022 (an increase of 5.1%). The increase from the second quarter of 2022 to the second quarter of 2023 was due primarily to a lease termination expense of $525 thousand. The lease was a long-term real estate lease held for a new community banking office that will not be constructed.   
 

· Noninterest expense was $24.7 million for the six months ending June 30, 2023 compared to $23.3 million for the same period of 2022, an increase of 5.9%. Contributing to the year-over-year increase was an increase of $809 thousand in salaries and benefits (primarily salaries due to a highly competitive labor market), an increase in net occupancy of $269 thousand from costs associated with the new headquarters and operations center that was put in service in July 2022 and the lease termination expense previously mentioned.  Partially offsetting these increases was a decrease in data processing expense of $220 thousand due in part to lower core system costs.   
 

· The effective federal income tax rate was 16.0% for the second quarter of 2023 and 11.2% on a year-to-date basis.  The year-to-date rate reflects the benefit of a $280 thousand tax credit that was recorded during the first quarter. Without the tax credit, the effective rate year-to-date would have been 15.2%.  





FRANKLIN FINANCIAL SERVICES CORPORATION

Financial Highlights (Unaudited)



Earnings Summary

For the Three Months Ended

For the Six Months Ended

(Dollars in thousands, except per share data)

6/30/2023

3/31/2023

6/30/2022

6/30/2023

6/30/2022

% Change



Interest income

$

$

$

$

$

Interest expense

    Net interest income

Provision for credit losses - loans

 -

 -

Provision for credit losses - unfunded commitments

 -

 -

Noninterest income

-15.3%

Noninterest expense

    Income before income taxes

-7.1%

Income taxes

-21.7%

Net income

$

$

$

$

$

-4.9%



Diluted earnings per share

$

$

$

$

$

-3.4%

Regular cash dividends declared

$

$

$

$

$



Balance Sheet Highlights (as of )

6/30/2023

3/31/2023

6/30/2022

Total assets

$

$

$

Investment and equity securities

Loans, net

Deposits

Shareholders' equity



Assets Under Management (fair value)

Investment and Trust Services

Held at third party brokers





As of or for the Three Months Ended

As of or for the Six Months Ended

Performance Ratios

6/30/2023

3/31/2023

6/30/2022

6/30/2023

6/30/2022

Return on average assets*

Return on average equity*

Dividend payout ratio

Net interest margin*

Net loans (charged-off) recovered/average loans*

-0.01%

-0.01%

Nonperforming loans / gross loans

Nonperforming assets / total assets

Allowance for credit losses / loans

Book value, per share

$

$

$

Tangible book value (1)

$

$

$

Market value, per share

$

$

$

Market value/book value ratio

Market value/tangible book value ratio

Price/earnings multiple*

Current quarter dividend yield*

* Annualized

(1) NonGAAP measurement.  See GAAP versus NonGAAP disclosure





NonGAAP

(Dollars in thousands, except per share)

As of

As of

As of



June 30, 2023

December 31, 2022

June 30, 2022

Tangible Book Value (per share) (non-GAAP)

Shareholders' equity

$

$

$

Less intangible assets

Tangible book value (non-GAAP)



Shares outstanding (in thousands)



 Tangible book value per share (non-GAAP)

$

$

$