Attached files
file | filename |
---|---|
8-K - FORM 8-K - JUNIATA VALLEY FINANCIAL CORP | d387570d8k.htm |
EX-99.1 - PRESS RELEASE - JUNIATA VALLEY FINANCIAL CORP | d387570dex991.htm |
Exhibit 99.2
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Financial Condition
(in thousands, except share data)
(1) | (2) | |||||||
June 30, | December 31, | |||||||
2012 | 2011 | |||||||
ASSETS |
| |||||||
Cash and due from banks |
$ | 10,387 | $ | 12,074 | ||||
Interest bearing deposits with banks |
14,215 | 2,100 | ||||||
|
|
|
|
|||||
Cash and cash equivalents |
24,602 | 14,174 | ||||||
Interest bearing time deposits with banks |
1,096 | 1,096 | ||||||
Securities available for sale |
125,223 | 111,281 | ||||||
Restricted investment in Federal Home Loan Bank (FHLB) stock |
1,534 | 1,700 | ||||||
Investment in unconsolidated subsidiary |
3,888 | 3,796 | ||||||
Total loans |
280,442 | 289,681 | ||||||
Less: Allowance for loan losses |
(3,933 | ) | (2,931 | ) | ||||
|
|
|
|
|||||
Total loans, net of allowance for loan losses |
276,509 | 286,750 | ||||||
Premises and equipment, net |
6,542 | 6,710 | ||||||
Other real estate owned |
516 | 427 | ||||||
Bank owned life insurance and annuities |
14,155 | 14,069 | ||||||
Equity investment in low income housing project |
1,317 | 393 | ||||||
Core deposit intangible |
187 | 209 | ||||||
Goodwill |
2,046 | 2,046 | ||||||
Accrued interest receivable and other assets |
4,982 | 4,782 | ||||||
|
|
|
|
|||||
Total assets |
$ | 462,597 | $ | 447,433 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY |
| |||||||
Liabilities: |
||||||||
Deposits: |
||||||||
Non-interest bearing |
$ | 65,055 | $ | 64,751 | ||||
Interest bearing |
337,423 | 321,914 | ||||||
|
|
|
|
|||||
Total deposits |
402,478 | 386,665 | ||||||
Securities sold under agreements to repurchase |
3,075 | 3,500 | ||||||
Other interest bearing liabilities |
1,271 | 1,244 | ||||||
Accrued interest payable and other liabilities |
5,939 | 6,304 | ||||||
|
|
|
|
|||||
Total liabilities |
412,763 | 397,713 | ||||||
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 - |
||||||||
4,237,711 shares at June 30, 2012; |
||||||||
4,228,218 shares at December 31, 2011 |
4,746 | 4,746 | ||||||
Surplus |
18,334 | 18,363 | ||||||
Retained earnings |
38,671 | 38,900 | ||||||
Accumulated other comprehensive loss |
(2,068 | ) | (2,256 | ) | ||||
Cost of common stock in Treasury: |
||||||||
508,115 shares at June 30, 2012; |
||||||||
517,608 shares at December 31, 2011 |
(9,849 | ) | (10,033 | ) | ||||
|
|
|
|
|||||
Total stockholders equity |
49,834 | 49,720 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 462,597 | $ | 447,433 | ||||
|
|
|
|
(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)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Interest income: |
||||||||||||||||
Loans, including fees |
$ | 4,074 | $ | 4,484 | $ | 8,269 | $ | 9,076 | ||||||||
Taxable securities |
337 | 313 | 667 | 566 | ||||||||||||
Tax-exempt securities |
186 | 234 | 364 | 467 | ||||||||||||
Federal funds sold |
| 2 | | 4 | ||||||||||||
Other interest income |
8 | 7 | 16 | 15 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest income |
4,605 | 5,040 | 9,316 | 10,128 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
918 | 1,191 | 1,883 | 2,366 | ||||||||||||
Securities sold under agreements to repurchase |
| | 1 | 1 | ||||||||||||
Other interest bearing liabilities |
6 | 7 | 12 | 14 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
924 | 1,198 | 1,896 | 2,381 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income |
3,681 | 3,842 | 7,420 | 7,747 | ||||||||||||
Provision for loan losses |
69 | 116 | 1,177 | 204 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income after provision for loan losses |
3,612 | 3,726 | 6,243 | 7,543 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-interest income: |
||||||||||||||||
Trust fees |
114 | 94 | 220 | 207 | ||||||||||||
Customer service fees |
321 | 349 | 634 | 661 | ||||||||||||
Debit card fee income |
205 | 206 | 409 | 399 | ||||||||||||
Earnings on bank-owned life insurance and annuities |
105 | 124 | 211 | 243 | ||||||||||||
Commissions from sales of non-deposit products |
73 | 65 | 160 | 168 | ||||||||||||
Income from unconsolidated subsidiary |
61 | 66 | 118 | 131 | ||||||||||||
Gain on sale or call of securities |
2 | 1 | 2 | 6 | ||||||||||||
Gain from life insurance proceeds |
53 | | 53 | | ||||||||||||
Other non-interest income |
261 | 97 | 430 | 196 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total non-interest income |
1,195 | 1,002 | 2,237 | 2,011 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-interest expense: |
||||||||||||||||
Employee compensation expense |
1,289 | 1,337 | 2,567 | 2,592 | ||||||||||||
Employee benefits |
478 | 423 | 1,013 | 824 | ||||||||||||
Occupancy |
229 | 252 | 458 | 495 | ||||||||||||
Equipment |
126 | 146 | 259 | 301 | ||||||||||||
Data processing expense |
354 | 337 | 710 | 659 | ||||||||||||
Director compensation |
60 | 70 | 119 | 147 | ||||||||||||
Professional fees |
93 | 91 | 181 | 230 | ||||||||||||
Taxes, other than income |
113 | 124 | 231 | 251 | ||||||||||||
FDIC Insurance premiums |
81 | 85 | 160 | 218 | ||||||||||||
Loss (gain) on sales of other real estate owned |
(3 | ) | 1 | (1 | ) | (14 | ) | |||||||||
Amortization of intangibles |
11 | 11 | 22 | 22 | ||||||||||||
Other non-interest expense |
389 | 423 | 746 | 738 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total non-interest expense |
3,220 | 3,300 | 6,465 | 6,463 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
1,587 | 1,428 | 2,015 | 3,091 | ||||||||||||
Provision for income taxes |
372 | 337 | 382 | 761 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 1,215 | $ | 1,091 | $ | 1,633 | $ | 2,330 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share |
||||||||||||||||
Basic |
$ | 0.29 | $ | 0.26 | $ | 0.39 | $ | 0.55 | ||||||||
Diluted |
$ | 0.29 | $ | 0.26 | $ | 0.39 | $ | 0.55 | ||||||||
Cash dividends declared per share |
$ | 0.22 | $ | 0.21 | $ | 0.44 | $ | 0.42 | ||||||||
Weighted average basic shares outstanding |
4,231,690 | 4,237,886 | 4,229,954 | 4,246,884 | ||||||||||||
Weighted average diluted shares outstanding |
4,234,321 | 4,240,781 | 4,232,842 | 4,249,900 |
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Income
(Unaudited, in thousands, except share data)
Three Months Ended | ||||||||
June 30, 2012 |
March 31, 2012 |
|||||||
Interest income: |
||||||||
Loans, including fees |
$ | 4,074 | $ | 4,195 | ||||
Taxable securities |
337 | 330 | ||||||
Tax-exempt securities |
186 | 178 | ||||||
Other interest income |
8 | 8 | ||||||
|
|
|
|
|||||
Total interest income |
4,605 | 4,711 | ||||||
|
|
|
|
|||||
Interest expense: |
||||||||
Deposits |
918 | 965 | ||||||
Securities sold under agreements to repurchase |
| 1 | ||||||
Other interest bearing liabilities |
6 | 6 | ||||||
|
|
|
|
|||||
Total interest expense |
924 | 972 | ||||||
|
|
|
|
|||||
Net interest income |
3,681 | 3,739 | ||||||
Provision for loan losses |
69 | 1,108 | ||||||
|
|
|
|
|||||
Net interest income after provision for loan losses |
3,612 | 2,631 | ||||||
|
|
|
|
|||||
Non-interest income: |
||||||||
Trust fees |
114 | 106 | ||||||
Customer service fees |
321 | 313 | ||||||
Debit card fee income |
205 | 204 | ||||||
Earnings on bank-owned life insurance and annuities |
105 | 106 | ||||||
Commissions from sales of non-deposit products |
73 | 87 | ||||||
Income from unconsolidated subsidiary |
61 | 57 | ||||||
Gain on sale or call of securities |
2 | | ||||||
Gain from life insurance proceeds |
53 | | ||||||
Other non-interest income |
261 | 169 | ||||||
|
|
|
|
|||||
Total non-interest income |
1,195 | 1,042 | ||||||
|
|
|
|
|||||
Non-interest expense: |
||||||||
Employee compensation expense |
1,289 | 1,278 | ||||||
Employee benefits |
478 | 535 | ||||||
Occupancy |
229 | 229 | ||||||
Equipment |
126 | 133 | ||||||
Data processing expense |
354 | 356 | ||||||
Director compensation |
60 | 59 | ||||||
Professional fees |
93 | 88 | ||||||
Taxes, other than income |
113 | 118 | ||||||
FDIC Insurance premiums |
81 | 79 | ||||||
Loss (gain) on sales of other real estate owned |
(3 | ) | 2 | |||||
Amortization of intangibles |
11 | 11 | ||||||
Other non-interest expense |
389 | 357 | ||||||
|
|
|
|
|||||
Total non-interest expense |
3,220 | 3,245 | ||||||
|
|
|
|
|||||
Income before income taxes |
1,587 | 428 | ||||||
Provision for income taxes |
372 | 10 | ||||||
|
|
|
|
|||||
Net income |
$ | 1,215 | $ | 418 | ||||
|
|
|
|
|||||
Earnings per share |
||||||||
Basic |
$ | 0.29 | $ | 0.10 | ||||
Diluted |
$ | 0.29 | $ | 0.10 | ||||
Cash dividends declared per share |
$ | 0.22 | $ | 0.22 | ||||
Weighted average basic shares outstanding |
4,231,690 | 4,228,218 | ||||||
Weighted average diluted shares outstanding |
4,234,321 | 4,231,276 |