Attached files
file | filename |
---|---|
8-K - FORM 8-K - JUNIATA VALLEY FINANCIAL CORP | d294944d8k.htm |
EX-99.1 - EX-99.1 - JUNIATA VALLEY FINANCIAL CORP | d294944dex991.htm |
Exhibit 99.2
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Financial Condition
(in thousands, except share data)
(1) | (2) | |||||||
December 31, | December 31, | |||||||
2011 | 2010 | |||||||
ASSETS | ||||||||
Cash and due from banks |
$ | 12,074 | $ | 12,758 | ||||
Interest bearing deposits with banks |
2,100 | 218 | ||||||
Federal funds sold |
| 12,300 | ||||||
|
|
|
|
|||||
Cash and cash equivalents |
14,174 | 25,276 | ||||||
Interest bearing time deposits with banks |
1,096 | 1,345 | ||||||
Securities available for sale |
111,281 | 79,923 | ||||||
Restricted investment in Federal Home Loan Bank (FHLB) stock |
1,700 | 2,088 | ||||||
Investment in unconsolidated subsidiary |
3,796 | 3,550 | ||||||
Total loans, net of unearned interest |
289,681 | 298,102 | ||||||
Less: Allowance for loan losses |
(2,931 | ) | (2,824 | ) | ||||
|
|
|
|
|||||
Total loans, net of allowance for loan losses |
286,750 | 295,278 | ||||||
Premises and equipment, net |
6,710 | 7,067 | ||||||
Other real estate owned |
427 | 412 | ||||||
Bank owned life insurance and annuities |
14,069 | 13,568 | ||||||
Core deposit intangible |
209 | 254 | ||||||
Goodwill |
2,046 | 2,046 | ||||||
Accrued interest receivable and other assets |
5,175 | 4,946 | ||||||
|
|
|
|
|||||
Total assets |
$ | 447,433 | $ | 435,753 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Liabilities: |
||||||||
Deposits: |
||||||||
Non-interest bearing |
$ | 64,751 | $ | 60,696 | ||||
Interest bearing |
321,914 | 316,094 | ||||||
|
|
|
|
|||||
Total deposits |
386,665 | 376,790 | ||||||
Securities sold under agreements to repurchase |
3,500 | 3,314 | ||||||
Other interest bearing liabilities |
1,244 | 1,200 | ||||||
Accrued interest payable and other liabilities |
6,304 | 4,473 | ||||||
|
|
|
|
|||||
Total liabilities |
397,713 | 385,777 | ||||||
Stockholders Equity: |
||||||||
Preferred stock, no par value: |
||||||||
Authorized - 500,000 shares, none issued |
| | ||||||
Common stock, par value $1.00 per share: |
||||||||
Authorized - 20,000,000 shares |
||||||||
Issued - 4,745,826 shares |
||||||||
Outstanding - |
||||||||
4,228,218 shares at December 31, 2011; |
||||||||
4,257,765 shares at December 31, 2010 |
4,746 | 4,746 | ||||||
Surplus |
18,363 | 18,354 | ||||||
Retained earnings |
38,900 | 37,868 | ||||||
Accumulated other comprehensive loss |
(2,256 | ) | (1,465 | ) | ||||
Cost of common stock in Treasury: |
||||||||
517,608 shares at December 31, 2011; |
||||||||
488,061 shares at December 31, 2010 |
(10,033 | ) | (9,527 | ) | ||||
|
|
|
|
|||||
Total stockholders equity |
49,720 | 49,976 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 447,433 | $ | 435,753 | ||||
|
|
|
|
(1) | Unaudited |
(2) | Unaudited, but derived from audited financial statements. Does not include related disclosures. |
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Income
(in thousands, except share data)
(1) | (1) | (1) | (2) | |||||||||||||
Three Months Ended December 31, |
Twelve Months EndedDecember 31, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Interest income: |
||||||||||||||||
Loans, including fees |
$ | 4,380 | $ | 4,781 | $ | 17,857 | $ | 19,537 | ||||||||
Taxable securities |
346 | 220 | 1,240 | 973 | ||||||||||||
Tax-exempt securities |
212 | 232 | 901 | 1,016 | ||||||||||||
Federal funds sold |
| 3 | 5 | 10 | ||||||||||||
Other interest income |
7 | 9 | 30 | 38 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest income |
4,945 | 5,245 | 20,033 | 21,574 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
1,032 | 1,233 | 4,560 | 5,387 | ||||||||||||
Securities sold under agreements to repurchase |
1 | 1 | 3 | 3 | ||||||||||||
Short-term borrowings |
1 | | 1 | 1 | ||||||||||||
Long-term debt |
| | | 99 | ||||||||||||
Other interest bearing liabilities |
7 | 3 | 27 | 12 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
1,041 | 1,237 | 4,591 | 5,502 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income |
3,904 | 4,008 | 15,442 | 16,072 | ||||||||||||
Provision for loan losses |
100 | 104 | 364 | 741 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income after provision for loan losses |
3,804 | 3,904 | 15,078 | 15,331 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest income: |
||||||||||||||||
Trust fees |
72 | 78 | 388 | 378 | ||||||||||||
Customer service fees |
331 | 324 | 1,346 | 1,428 | ||||||||||||
Earnings on bank-owned life insurance and annuities |
112 | 117 | 478 | 510 | ||||||||||||
Commissions from sales of non-deposit products |
52 | 57 | 273 | 358 | ||||||||||||
Income from unconsolidated subsidiary |
66 | 71 | 263 | 250 | ||||||||||||
Securities impairment charge |
| | | (40 | ) | |||||||||||
Gain on sale or call of securities |
| | 6 | 31 | ||||||||||||
Gain on sales of other assets |
28 | 43 | 56 | 79 | ||||||||||||
Other noninterest income |
297 | 261 | 1,192 | 940 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest income |
958 | 951 | 4,002 | 3,934 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest expense: |
||||||||||||||||
Employee compensation expense |
1,348 | 1,226 | 5,258 | 5,052 | ||||||||||||
Employee benefits |
528 | 383 | 1,686 | 1,565 | ||||||||||||
Occupancy |
226 | 247 | 957 | 939 | ||||||||||||
Equipment |
130 | 162 | 569 | 565 | ||||||||||||
Data processing expense |
331 | 320 | 1,326 | 1,397 | ||||||||||||
Director compensation |
63 | 74 | 284 | 335 | ||||||||||||
Professional fees |
121 | 158 | 462 | 515 | ||||||||||||
Taxes, other than income |
122 | 90 | 496 | 469 | ||||||||||||
FDIC Insurance premiums |
78 | 99 | 369 | 534 | ||||||||||||
Amortization of intangibles |
11 | 11 | 45 | 45 | ||||||||||||
Other noninterest expense |
300 | 348 | 1,406 | 1,304 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest expense |
3,258 | 3,118 | 12,858 | 12,720 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
1,504 | 1,737 | 6,222 | 6,545 | ||||||||||||
Provision for income taxes |
368 | 433 | 1,542 | 1,630 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 1,136 | $ | 1,304 | $ | 4,680 | $ | 4,915 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share |
||||||||||||||||
Basic |
$ | 0.27 | $ | 0.31 | $ | 1.10 | $ | 1.14 | ||||||||
Diluted |
$ | 0.27 | $ | 0.31 | $ | 1.10 | $ | 1.14 | ||||||||
Cash dividends declared per share |
$ | 0.22 | $ | 0.21 | $ | 0.86 | $ | 0.82 | ||||||||
Weighted average basic shares outstanding |
4,235,391 | 4,267,847 | 4,241,286 | 4,297,443 | ||||||||||||
Weighted average diluted shares outstanding |
4,238,318 | 4,271,225 | 4,244,507 | 4,300,966 |
(1) | Unaudited |
(2) | Unaudited, but derived from audited financial statements. Does not include related disclosures. |
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Income
(Unaudited, in thousands, except share data)
For the Quarter Ended | ||||||||
December 31, | September 30, | |||||||
2011 | 2011 | |||||||
Interest income: |
||||||||
Loans, including fees |
$ | 4,380 | $ | 4,401 | ||||
Taxable securities |
346 | 328 | ||||||
Tax-exempt securities |
212 | 222 | ||||||
Federal funds sold |
| 1 | ||||||
Other interest income |
7 | 8 | ||||||
|
|
|
|
|||||
Total interest income |
4,945 | 4,960 | ||||||
|
|
|
|
|||||
Interest expense: |
||||||||
Deposits |
1,032 | 1,162 | ||||||
Securities sold under agreements to repurchase |
1 | 1 | ||||||
Short-term borrowings |
1 | | ||||||
Other interest bearing liabilities |
7 | 6 | ||||||
|
|
|
|
|||||
Total interest expense |
1,041 | 1,169 | ||||||
|
|
|
|
|||||
Net interest income |
3,904 | 3,791 | ||||||
Provision for loan losses |
100 | 60 | ||||||
|
|
|
|
|||||
Net interest income after provision for loan losses |
3,804 | 3,731 | ||||||
|
|
|
|
|||||
Noninterest income: |
||||||||
Trust fees |
72 | 109 | ||||||
Customer service fees |
331 | 354 | ||||||
Earnings on bank-owned life insurance and annuities |
112 | 123 | ||||||
Commissions from sales of non-deposit products |
52 | 53 | ||||||
Income from unconsolidated subsidiary |
66 | 66 | ||||||
Gain on sales of other assets |
28 | 14 | ||||||
Other noninterest income |
297 | 300 | ||||||
|
|
|
|
|||||
Total noninterest income |
958 | 1,019 | ||||||
|
|
|
|
|||||
Noninterest expense: |
||||||||
Employee compensation expense |
1,348 | 1,318 | ||||||
Employee benefits |
528 | 334 | ||||||
Occupancy |
226 | 236 | ||||||
Equipment |
130 | 138 | ||||||
Data processing expense |
331 | 336 | ||||||
Director compensation |
63 | 74 | ||||||
Professional fees |
121 | 111 | ||||||
Taxes, other than income |
122 | 123 | ||||||
FDIC Insurance premiums |
78 | 73 | ||||||
Amortization of intangibles |
11 | 12 | ||||||
Other noninterest expense |
300 | 368 | ||||||
|
|
|
|
|||||
Total noninterest expense |
3,258 | 3,123 | ||||||
|
|
|
|
|||||
Income before income taxes |
1,504 | 1,627 | ||||||
Provision for income taxes |
368 | 413 | ||||||
|
|
|
|
|||||
Net income |
$ | 1,136 | $ | 1,214 | ||||
|
|
|
|
|||||
Earnings per share |
||||||||
Basic |
$ | 0.27 | $ | 0.29 | ||||
Diluted |
$ | 0.27 | $ | 0.29 | ||||
Cash dividends declared per share |
$ | 0.22 | $ | 0.22 |