Attached files

file filename
8-K - SECOND QUARTER 2020 8-K - CITIZENS FINANCIAL SERVICES INCsecondquarter2020.htm


Contact:  Kathleen Campbell, Marketing Director
 
First Citizens Community Bank
570-662-0422
 
15 S. Main Street
570-662-8512 (fax)
 
Mansfield, PA 16933


citizens financial services, inc. reports unaudited second quarter 2020 financial results

MANSFIELD, PENNSYLVANIA— July 27, 2020 – Citizens Financial Services, Inc. (OTC Pink: CZFS), parent company of First Citizens Community Bank, released today its unaudited consolidated financial results for the three and six months ended June 30, 2020.

Highlights

The acquisition of MidCoast Community Bancorp, Inc. was completed in the second quarter of 2020. The acquisition included loans with a fair value of $223.3 million and deposits with a fair value of $208.8 million. Based on the closing price on April 17th, the deal valuation was approximately $26.9 million.  Merger and acquisitions costs for 2020 total $2.2 million through June 30, 2020.

Net income for the first six months of 2020 was $9.9 million, which is 6.7% higher than 2019’s net income through June 30, 2019. The effective tax rate for the first six months of 2020 was 16.5% compared to 15.9% in the comparable period in 2019.

Net income was $5.3 million for the three months ended June 30, 2020, which is 10.2% higher than the net income for 2019’s comparable period. The effective tax rate for the three months ended June 30, 2020 was 16.5% compared to 16.1% in the comparable period in 2019.

Net interest income before the provision for loan losses was $29.2 million for the six months ended June 30, 2020, an increase of $4.9 million, or 20.3%, over the same period a year ago.

Return on average equity for the three and six months (annualized) ended June 30, 2020 was 12.28% and 11.90% compared to 13.09% and 12.61% for the three and six months (annualized) ended June 30, 2019.

Return on average tangible equity for the three and six months (annualized) ended June 30, 2020 was 14.98% and 14.31% compared to 15.72% and 15.17% for the three and six months (annualized) ended June 30, 2019. (1)

Return on average assets for the three and six months (annualized) ended June 30, 2020 was 1.25% and 1.24% compared to 1.34% and 1.28% for the three and six months (annualized) ended June 30, 2019.

Covid 19 pandemic response and loan profile

The Company participated in the Paycheck Protection Program (PPP) for loans provided under the auspices of the Small Business Administration (SBA). As of June 30, 2020, the Company had outstanding $53.7 million and 570 loans that were issued through the program. The loans earn interest at 1% and will generate fee income of approximately $2.1 million over the life of the loans. A portion of these loans will be forgiven by the SBA depending on the customers usage of the proceeds.



Additionally, as support for our communities, we created a payment relief program, which includes the following:
o
Waiver of late fees for March, April and May
o
Interest only payment options for consumers and businesses
o
Deferral of principal payments for consumers and businesses in certain industries
o
Waiver of CD early withdrawal penalties through May 1.

Under this program, we have provided relief to customers with outstanding balances of $196.2 million on 509 loans , which includes residential and commercial customers. As of June 30, 2020, 134 loans with a balance totaling $55.4 million continue in this program. Customers with balances totaling $23.6 million required a second round of relief, which is included in the $55.4 million as of June 30, 2020.

The Company tracks industry concentrations to identify risks that could lead to additional credit exposure. As a result of the Covid 19 pandemic, the Company has determined that Hotels/Motels and restaurants represent a higher level of credit risk. At June 30, 2020, the Company has limited loan concentrations to these industries as follows:
o
Hotels/Motels - $34.8 million or 2.6% of outstanding loans
o
Restaurants - $25.5 million or 1.9% of outstanding loans

Our agricultural relationships are also being strained by the pandemic as dairy farmers were forced to dump milk, and milk futures have been extremely volatile. Other producers experienced difficulties in getting livestock to market and reduced proceeds from sales as well as difficulty in obtaining supplies. Agricultural lending comprises 26.4% of outstanding balances as of June 30, 2020.

Six Months Ended June 30, 2020 Compared to 2019

For the six months ended June 30, 2020, net income totaled $9,869,000 which compares to net income of $9,251,000 for the first six months of 2019, an increase of $618,000 or 6.7%.  Basic earnings per share of $2.67 for the first six months of 2020 compares to $2.60 for the first six months last year.  Annualized return on equity for the six months ended June 30, 2020 and 2019 was 11.90% and 12.61%, while annualized return on assets was 1.24% and 1.28%, respectively. If merger and acquisition costs are excluded, the annualized return on average equity and average assets would be 14.03% and 1.47%, respectively.

Net interest income before the provision for loan loss for the six months ended June 30, 2020 totaled $29,176,000 compared to $24,251,000 for the six months ended June 30, 2019, resulting in an increase of $4,925,000, or 20.3%.  Average interest earning assets increased $123.6 million for the six months ended June 30, 2020 compared to the same period last year, primarily due to the MidCoast acquisition. Average loans increased $113.7 million while average investment securities increased $1.1 million. The yield on interest earning assets increased 1 basis point to 4.59%, while the cost of interest-bearing liabilities decreased 40 basis points to 0.74%. The yield on interest earning assets benefitted approximately $600,000 from pay-off of a purchase credit impaired loan acquired as part of The First National Bank of Fredericksburg acquisition in 2015.  The decrease in the cost of interest-bearing liabilities was due to the Federal Reserve moves in response to the COVID-19 pandemic. The tax effected net interest margin for the six months ended June 30, 2020 was 4.01% compared to 3.66% for the same period last year.



The provision for loan losses for the six months ended June 30, 2020 was $950,000 compared to $750,000 for the six months ended June 30, 2019, an increase of $200,000.  The provision was higher in 2020 than 2019 primarily due to the economic environment as a result of the COVID-19 pandemic and the higher levels of unemployment, which offsets the fact that loans, excluding the acquisition and PPP loans guaranteed by the SBA, decreased during the first half of 2020.

Total non-interest income was $3,920,000 for the six months ended June 30, 2020, which is $140,000 less than the non-interest income of $4,060,000 for the same period last year. The primary drivers were a decrease of $243,000 in the value of equity securities during the first half of 2020, compared to an increase of $41,000 in the first half of 2019 and a decrease in service charges of $278,000 as a result of our COVID-19 response and reduced customer spending as a result of mandatory stay at home orders. Gains on loans sold increased $264,000 as a result of an increase in the number of loans sold in 2020 compared to 2019 as a result of the low interest environment. Gains of the sale of available for sale securities totaled $117,000 in 2020. There were no sales of available for sale securities in 2019.

Total non-interest expenses for the six months ended June 30, 2020 totaled $20,334,000 compared to $16,559,000 for the same period last year, which is an increase of $3,775,000, or 22.8%. The primary driver of the increase is the merger and acquisition costs of completing the MidCoast acquisition that total $2,166,000 and the additional salary costs associated with the acquisition.

The provision for income taxes increased $192,000 when comparing the six months ended June 30, 2020 to the same period in 2019 as a result of an increase in income before income tax of $810,000.

Three Months Ended June 30, 2020 Compared to June 30, 2019

For the three months ended June 30, 2020, net income totaled $5,338,000 which compares to net income of $4,846,000 for the comparable period of 2019, an increase of $492,000 or 10.2%.  Basic earnings per share of $1.39 for the three months ended June 30, 2020 compares to $1.36 for the 2019 comparable period. Annualized return on equity for the three months ended June 30, 2020 and 2019 was 12.28% and 13.09%, while annualized return on assets was 1.25% and 1.34%, respectively. If merger and acquisition costs are excluded, the annualized return on average equity and average assets would be 15.56% and 1.58%, respectively.

Net interest income before the provision for loan loss for the three months ended June 30, 2020 totaled $16,286,000 compared to $12,336,000 for the three months ended June 30, 2019, resulting in an increase of $3,950,000, or 32.0%. Average interest earning assets increased $251.2 million for the three months ended June 30, 2020 compared to the same period last year as a result of the acquisition.  Average loans increased $206.1 million while average investment securities increased $27.4 million. The tax effected net interest margin for the three months ended March 31, 2020 was 4.15% compared to 3.74% for the same period last year, which was impacted by the decrease in the average cost on interest bearing liabilities of 55 basis points, to 0.60%. The tax effected net interest margin benefitted approximately $600,000 from pay-off of a purchase credit impaired loan acquired as part of The First National Bank of Fredericksburg acquisition in 2015.




The provision for loan losses for the three months ended June 30, 2020 was $550,000, a $200,000 increase to the comparable period in 2019. Organic growth, excluding the PPP program was negative in the second quarter of 2020 compared to positive loan growth in the 2019 comparable period, however, the provision for 2020 was based on the impact the pandemic is having on local and national economies.

Total non-interest income was $2,069,000 for the three months ended June 30, 2020, which is $42,000 more than for the comparable period last year.  The primary drivers were the gains on the sale of available securities of $117,000 and the increase in gains of loans sold of $196,000. As a result of the pandemic, service charges decreased $260,000 for the three months ended June 30, 2020 when compared to the 2019 period.

Total non-interest expenses for the three months ended June 30, 2020 totaled $11,413,000 compared to $8,237,000 for the same period last year, which is an increase of $3,176,000, or 38.6%. Merger and acquisition costs totaled $1,790,000 and salaries and benefits increased $891,000 primarily due to additional personnel associated with the acquisition, merit increases and increased health care costs.

The provision for income taxes increased $124,000 when comparing the three months ended June 30, 2020 to the same period in 2019 as a result of an increase in income before income tax of $616,000.

Balance Sheet and Other Information:

At June 30, 2020, total assets were $1.80 billion, compared to $1.47 billion at December 31, 2019 and $1.45 billion at June 30, 2019.

Available for sale securities of $272.4 million at June 30, 2020 increased $31.1 million from December 31, 2019 and $35.6 million from June 30, 2019. The yield on the investment portfolio increased from 2.73% to 2.78% on a tax equivalent basis.

Net loans as of June 30, 2020 totaled $1.35 billion and increased $247.1 million from December 31, 2019 as a result of the acquisition and PPP program. Excluding the acquisition and the PPP program, loans would have decreased $28.9 million during 2020. The decrease in organic loans was driven by early pay-offs and limited opportunities in the first half of 2020.

The allowance for loan losses totaled $14,827,000 at June 30, 2020 which is an increase of $982,000 from December 31, 2019.  The increase is due to recording a provision for loan losses of $950,000 and recoveries of $51,000, offset by charge-offs of $19,000. The allowance as a percent of total loans was 1.09% as of June 30, 2020 and 1.24% as of December 31, 2019. Loans acquired in an acquisition are marked to fair value and excluded from the allowance, unless there has been a downgrade in the loan since acquisition.

Deposits increased $302.2 million from December 31, 2019, to $1.51 billion at June 30, 2020, primarily due to the acquisition, which increased deposits $208.8 million and customers holding more cash due to the pandemic. Brokered CD’s increased $8.8 million.  Non-interest-bearing deposits increased $74.8 million due to the acquisition and PPP program.



Stockholders’ equity totaled $183.1 million at June 30, 2020, compared to $154.8 million at December 31, 2019, an increase of $28.3 million. The increase was attributable to issuing 373,356 shares with a value of $19.2 million as part of the acquisition and net income for the six months ended June 30, 2020 totaling $9.9 million, offset by net cash dividends for the first half of 2020 totaling $3.2 million and net treasury stock activity of $600,000.  As a result of changes in interest rates impacting the fair value of investment securities, the unrealized gain on available for sale investment securities, net of tax, improved $3.7 million from December 31, 2019.

Dividend Declared

On June 2, 2020, the Board of Directors declared a cash dividend of $0.455 per share, which was paid on June 26, 2020 to shareholders of record at the close of business on June 12, 2020. The quarterly cash dividend is an increase of 3.3% over the regular cash dividend of $0.436 per share declared one year ago, as adjusted for the 1% stock dividend declared in June 2020. The Board also declared a 1% stock dividend, payable on June 26, 2020 to shareholders of record at the close of business on June 12, 2020.

Citizens Financial Services, Inc. has nearly 1,900 shareholders, the majority of whom reside in markets where its offices are located.

Note: This press release may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995.  These statements are not historical facts; rather, they are statements based on the Company's current expectations regarding its business strategies and their intended results and its future performance.  Forward-looking statements are preceded by terms such as "expects," "believes," "anticipates," "intends" and similar expressions.  Forward-looking statements are not guarantees of future performance.  Numerous risks and uncertainties could cause or contribute to the Company's actual results, performance and achievements to be materially different from those expressed or implied by the forward-looking statements. Factors that may cause or contribute to these differences include, without limitation, changes in general economic conditions, including changes in market interest rates and changes in monetary and fiscal policies of the federal government; legislative and regulatory changes; and other factors disclosed periodically in the Company's filings with the Securities and Exchange Commission.  Because of the risks and uncertainties inherent in forward-looking statements, readers are cautioned not to place undue reliance on them, whether included in this press release or made elsewhere periodically by the Company or on its behalf.  The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.

(1)
See reconciliation of non-gaap measures at the end of the press release




CITIZENS FINANCIAL SERVICES, INC.
                       
CONSOLIDATED FINANCIAL HIGHLIGHTS
                       
(UNAUDITED)
                       
(Dollars in thousands, except per share data)
                       
   
As of or For The
   
For The
 
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2020
   
2019
   
2020
   
2019
 
Income and Performance Ratios
                       
Net Income
 
$
5,338
   
$
4,846
   
$
9,869
   
$
9,251
 
Return on average assets (annualized)
   
1.25
%
   
1.34
%
   
1.24
%
   
1.28
%
Return on average equity (annualized)
   
12.28
%
   
13.09
%
   
11.90
%
   
12.61
%
Return on average tangible equity (annualized) (a)
   
14.98
%
   
15.72
%
   
14.31
%
   
15.17
%
Net interest margin (tax equivalent)(a)
   
4.15
%
   
3.74
%
   
4.01
%
   
3.66
%
Earnings per share - basic (b)
 
$
1.39
   
$
1.36
   
$
2.67
   
$
2.60
 
Earnings per share - diluted (b)
 
$
1.39
   
$
1.36
   
$
2.67
   
$
2.60
 
Cash dividends paid per share (b)
 
$
0.451
   
$
0.436
   
$
1.000
   
$
0.872
 
Number of shares used in computation - basic (b)
   
3,845,175
     
3,561,453
     
3,699,200
     
3,564,106
 
Number of shares used in computation - diluted (b)
   
3,846,204
     
3,562,835
     
3,699,714
     
3,564,801
 
                                 
                                 
Asset quality
                               
Allowance for loan and lease losses
 
$
14,827
   
$
13,304
                 
Non-performing assets
 
$
14,200
   
$
16,562
                 
Allowance for loan and lease losses/total loans
   
1.09
%
   
1.21
%
               
Non-performing assets to total loans
   
1.04
%
   
1.51
%
               
Annualized net (recoveries) charge-offs to total loans
   
(0.01
%)
   
0.05
%
   
(0.01
%)
   
0.06
%
                                 
                                 
Equity
                               
Book value per share (b)
 
$
46.35
   
$
41.63
                 
Tangible Book value per share (a) (b)
 
$
37.54
   
$
34.68
                 
Market Value (Last reported trade of month)
 
$
49.75
   
$
60.50
                 
Common shares outstanding
   
3,925,745
     
3,525,320
                 
                                 
                                 
Other
                               
Average Full Time Equivalent Employees
   
283.3
     
261.8
                 
Loan to Deposit Ratio
   
90.11
%
   
92.90
%
               
Trust assets under management
 
$
129,507
   
$
136,455
                 
Brokerage assets under management
 
$
212,636
   
$
203,560
                 
                                 
                                 
Balance Sheet Highlights
 
June 30,
   
December 31,
   
June 30,
         
     
2020
     
2019
     
2019
         
                                 
Assets
 
$
1,800,116
   
$
1,466,339
   
$
1,447,170
         
Investment securities
   
273,063
     
241,407
     
237,297
         
Loans (net of unearned income)
   
1,363,633
     
1,115,569
     
1,099,622
         
Allowance for loan losses
   
14,827
     
13,845
     
13,304
         
Deposits
   
1,513,284
     
1,211,118
     
1,183,658
         
Stockholders' Equity
   
183,095
     
154,774
     
148,021
         
                                 
                                 
(a) See reconcilation of Non-GAAP measures at the end of the press release
                         
(b) Prior period amounts were adjusted to reflect stock dividends.
                         


CITIZENS FINANCIAL SERVICES, INC.
                 
CONSOLIDATED BALANCE SHEET
                 
(UNAUDITED)
                 
                   
   
June 30,
   
December 31,
   
June 30,
 
(in thousands except share data)
 
2020
   
2019
   
2019
 
ASSETS:
                 
Cash and due from banks:
                 
  Noninterest-bearing
 
$
19,543
   
$
17,727
   
$
15,552
 
  Interest-bearing
   
19,487
     
793
     
917
 
Total cash and cash equivalents
   
39,030
     
18,520
     
16,469
 
                         
Interest bearing time deposits with other banks
   
14,256
     
14,256
     
15,498
 
                         
Equity securities
   
703
     
701
     
557
 
                         
Available-for-sale securities
   
272,360
     
240,706
     
236,740
 
                         
Loans held for sale
   
17,468
     
815
     
778
 
                         
Loans (net of allowance for loan losses: $14,827 at June 30, 2020;
                       
    $13,845 at December 31, 2019 and $13,304 at June 30, 2019)
   
1,348,806
     
1,101,724
     
1,086,318
 
                         
Premises and equipment
   
17,832
     
15,933
     
16,024
 
Accrued interest receivable
   
5,950
     
4,555
     
4,612
 
Goodwill
   
31,376
     
23,296
     
23,296
 
Bank owned life insurance
   
32,228
     
28,128
     
27,810
 
Other intangibles
   
1,421
     
1,346
     
1,460
 
Other assets
   
18,686
     
16,359
     
17,608
 
                         
TOTAL ASSETS
 
$
1,800,116
   
$
1,466,339
   
$
1,447,170
 
                         
LIABILITIES:
                       
Deposits:
                       
  Noninterest-bearing
 
$
278,612
   
$
203,793
   
$
183,903
 
  Interest-bearing
   
1,234,672
     
1,007,325
     
999,755
 
Total deposits
   
1,513,284
     
1,211,118
     
1,183,658
 
Borrowed funds
   
85,135
     
85,117
     
100,984
 
Accrued interest payable
   
888
     
1,088
     
1,048
 
Other liabilities
   
17,714
     
14,242
     
13,459
 
TOTAL LIABILITIES
   
1,617,021
     
1,311,565
     
1,299,149
 
STOCKHOLDERS' EQUITY:
                       
Preferred Stock $1.00 par value; authorized
                       
  3,000,000 shares; none issued in 2020 or 2019
   
-
     
-
     
-
 
Common stock
                       
$1.00 par value; authorized 25,000,000 shares at June 30, 2020, December 31, 2019 and
                 
June 30, 2019: issued 3,976,986 at June 30, 2020 and 3,938,668 at December 31, 2019 and
         
  June 30,  2019
   
4,350
     
3,939
     
3,939
 
Additional paid-in capital
   
75,863
     
55,089
     
55,096
 
Retained earnings
   
115,000
     
110,800
     
103,733
 
Accumulated other comprehensive income (loss)
   
2,907
     
(629
)
   
(337
)
Treasury stock, at cost:  424,597 at June 30, 2020 and 413,607 shares
                       
  at December 31, 2019 and 413,353 shares at June 30,  2019
   
(15,025
)
   
(14,425
)
   
(14,410
)
TOTAL STOCKHOLDERS' EQUITY
   
183,095
     
154,774
     
148,021
 
TOTAL LIABILITIES AND
                       
   STOCKHOLDERS' EQUITY
 
$
1,800,116
   
$
1,466,339
   
$
1,447,170
 



CITIZENS FINANCIAL SERVICES, INC.
                   
CONSOLIDATED STATEMENT OF INCOME
             
(UNAUDITED)
                       
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(in thousands, except per share data)
 
2020
   
2019
   
2020
   
2019
 
INTEREST INCOME:
                       
Interest and fees on loans
 
$
16,407
   
$
13,776
   
$
30,045
   
$
27,090
 
Interest-bearing deposits with banks
   
97
     
104
     
192
     
208
 
Investment securities:
                               
    Taxable
   
1,126
     
1,128
     
2,233
     
2,236
 
    Nontaxable
   
463
     
374
     
852
     
731
 
    Dividends
   
67
     
120
     
177
     
254
 
TOTAL INTEREST INCOME
   
18,160
     
15,502
     
33,499
     
30,519
 
INTEREST EXPENSE:
                               
Deposits
   
1,657
     
2,398
     
3,644
     
4,712
 
Borrowed funds
   
217
     
768
     
679
     
1,556
 
TOTAL INTEREST EXPENSE
   
1,874
     
3,166
     
4,323
     
6,268
 
NET INTEREST INCOME
   
16,286
     
12,336
     
29,176
     
24,251
 
Provision for loan losses
   
550
     
350
     
950
     
750
 
NET INTEREST INCOME AFTER
                               
    PROVISION FOR LOAN LOSSES
   
15,736
     
11,986
     
28,226
     
23,501
 
NON-INTEREST INCOME:
                               
Service charges
   
914
     
1,174
     
1,995
     
2,273
 
Trust
   
145
     
209
     
343
     
441
 
Brokerage and insurance
   
249
     
261
     
589
     
554
 
Gains on loans sold
   
260
     
64
     
427
     
163
 
Equity security gains (losses), net
   
11
     
30
     
(243
)
   
41
 
Available for sale security gains (losses), net
   
117
     
-
     
117
     
-
 
Earnings on bank owned life insurance
   
178
     
154
     
334
     
305
 
Other
   
195
     
135
     
358
     
283
 
TOTAL NON-INTEREST INCOME
   
2,069
     
2,027
     
3,920
     
4,060
 
NON-INTEREST EXPENSES:
                               
Salaries and employee benefits
   
5,895
     
5,004
     
11,309
     
10,033
 
Occupancy
   
651
     
517
     
1,177
     
1,109
 
Furniture and equipment
   
189
     
181
     
320
     
336
 
Professional fees
   
438
     
316
     
763
     
758
 
FDIC insurance expense
   
135
     
105
     
206
     
216
 
Pennsylvania shares tax
   
259
     
275
     
534
     
550
 
Amortization of intangibles
   
55
     
66
     
105
     
132
 
Merger and acquisition
   
1,803
     
-
     
2,179
     
-
 
Software expenses
   
246
     
208
     
493
     
455
 
ORE expenses
   
159
     
109
     
191
     
216
 
Other
   
1,583
     
1,456
     
3,057
     
2,754
 
TOTAL NON-INTEREST EXPENSES
   
11,413
     
8,237
     
20,334
     
16,559
 
Income before provision for income taxes
   
6,392
     
5,776
     
11,812
     
11,002
 
Provision for income taxes
   
1,054
     
930
     
1,943
     
1,751
 
NET INCOME
 
$
5,338
   
$
4,846
   
$
9,869
   
$
9,251
 
                                 
PER COMMON SHARE DATA:
                               
Net Income - Basic
 
$
1.39
   
$
1.36
   
$
2.67
   
$
2.60
 
Net Income - Diluted
 
$
1.39
   
$
1.36
   
$
2.67
   
$
2.60
 
Cash Dividends Paid
 
$
0.451
   
$
0.436
   
$
1.000
   
$
0.872
 
                                 
Number of shares used in computation - basic
   
3,845,175
     
3,561,453
     
3,699,200
     
3,564,106
 
Number of shares used in computation - diluted
   
3,846,204
     
3,562,835
     
3,699,714
     
3,564,801
 


CITIZENS FINANCIAL SERVICES, INC.
                             
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION
                         
(UNAUDITED)
                             
(in thousands, except share data)
       
Three Months Ended,
             
   
June 30,
   
March 31,
   
Dec 31,
   
Sept 30,
   
June 30,
 
   
2020
   
2020
   
2019
   
2019
   
2019
 
Interest income
 
$
18,160
   
$
15,339
   
$
15,587
   
$
15,874
   
$
15,502
 
Interest expense
   
1,874
     
2,449
     
2,797
     
2,975
     
3,166
 
Net interest income
   
16,286
     
12,890
     
12,790
     
12,899
     
12,336
 
Provision for loan losses
   
550
     
400
     
525
     
400
     
350
 
Net interest income after provision for loan losses
   
15,736
     
12,490
     
12,265
     
12,499
     
11,986
 
Non-interest income
   
1,941
     
2,105
     
2,083
     
2,140
     
1,997
 
Investment securities gains (losses), net
   
128
     
(254
)
   
66
     
37
     
30
 
Non-interest expenses
   
11,413
     
8,921
     
8,368
     
8,414
     
8,237
 
Income before provision for income taxes
   
6,392
     
5,420
     
6,046
     
6,262
     
5,776
 
Provision for income taxes
   
1,054
     
889
     
1,003
     
1,066
     
930
 
Net income
 
$
5,338
   
$
4,531
   
$
5,043
   
$
5,196
   
$
4,846
 
Earnings Per Share Basic
 
$
1.39
   
$
1.27
   
$
1.42
   
$
1.46
   
$
1.36
 
Earnings Per Share Diluted
 
$
1.39
   
$
1.27
   
$
1.42
   
$
1.46
   
$
1.36
 


CITIZENS FINANCIAL SERVICES, INC.
                                   
CONSOLIDATED AVERAGE BALANCES, INTEREST, YIELDS AND RATES, AND NET INTEREST MARGIN ON A FULLY TAX-EQUIVALENT BASIS
 
(UNAUDITED)
                                   
   
Three Months Ended June 30,
 
   
2020
               
2019
             
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
           
$
%
   
$
           
$
%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
28,182
     
5
     
0.07
     
9,316
     
6
     
0.26
 
Interest bearing time deposits at banks
   
14,385
     
92
     
2.57
     
15,498
     
98
     
2.54
 
Investment securities
   
260,281
     
1,780
     
2.74
     
232,907
     
1,722
     
2.96
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
213,780
     
2,800
     
5.27
     
214,557
     
2,867
     
5.36
 
  Construction loans
   
30,296
     
373
     
4.95
     
20,308
     
262
     
5.17
 
  Commercial Loans
   
599,800
     
8,276
     
5.55
     
419,175
     
5,805
     
5.55
 
  Agricultural Loans
   
356,166
     
4,012
     
4.53
     
335,266
     
3,875
     
4.64
 
  Loans to state & political subdivisions
   
90,491
     
898
     
3.99
     
98,979
     
972
     
3.94
 
  Other loans
   
13,572
     
223
     
6.91
     
9,705
     
184
     
7.60
 
  Loans, net of discount (2)(3)(4)
   
1,304,105
     
16,582
     
5.11
     
1,097,990
     
13,965
     
5.10
 
Total interest-earning assets
   
1,606,953
     
18,459
     
4.62
     
1,355,711
     
15,791
     
4.67
 
Cash and due from banks
   
9,319
                     
6,052
                 
Bank premises and equipment
   
17,584
                     
16,133
                 
Other assets
   
79,001
                     
73,702
                 
Total non-interest earning assets
   
105,904
                     
95,887
                 
Total assets
   
1,712,857
                     
1,451,598
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
383,985
     
257
     
0.27
     
329,539
     
589
     
0.72
 
  Savings accounts
   
240,116
     
107
     
0.18
     
217,537
     
206
     
0.38
 
  Money market accounts
   
197,742
     
202
     
0.41
     
161,611
     
509
     
1.26
 
  Certificates of deposit
   
354,759
     
1,091
     
1.24
     
288,788
     
1,094
     
1.52
 
Total interest-bearing deposits
   
1,176,602
     
1,657
     
0.57
     
997,475
     
2,398
     
0.96
 
Other borrowed funds
   
84,092
     
217
     
1.04
     
110,598
     
768
     
2.79
 
Total interest-bearing liabilities
   
1,260,694
     
1,874
     
0.60
     
1,108,073
     
3,166
     
1.15
 
Demand deposits
   
261,839
                     
181,277
                 
Other liabilities
   
16,471
                     
14,127
                 
Total non-interest-bearing liabilities
   
278,310
                     
195,404
                 
Stockholders' equity
   
173,853
                     
148,121
                 
Total liabilities & stockholders' equity
   
1,712,857
                     
1,451,598
                 
Net interest income
           
16,585
                     
12,625
         
Net interest spread (5)
                   
4.02
%
                   
3.52
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
4.15
%
                   
3.74
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
127
%
                   
122
%
                                                 
(1) Averages are based on daily averages.
                                               
(2) Includes loan origination and commitment fees.
                                               
(3) Tax exempt interest revenue is shown on a tax equivalent basis for proper comparison using
                         
a statutory federal income tax rate of 21% for 2020 and 2019. See reconciliation of non-gaap measures at the end
         
       of the press release
                                               
(4) Income on non-accrual loans is accounted for on a cash basis, and the loan balances are included in interest-earning assets.
 
(5) Interest rate spread represents the difference between the average rate earned on interest-earning assets
         
      and the average rate paid on interest-bearing liabilities.
                                               


CITIZENS FINANCIAL SERVICES, INC.
                                   
CONSOLIDATED AVERAGE BALANCES, INTEREST, YIELDS AND RATES, AND NET INTEREST MARGIN ON A FULLY TAX-EQUIVALENT BASIS
 
(UNAUDITED)
                                   
   
Six Months Ended June 30,
 
   
2020
               
2019
             
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
           
$
%
   
$
           
$
%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
19,013
     
9
     
0.10
     
9,165
     
13
     
0.29
 
Interest bearing time deposits at banks
   
14,329
     
183
     
2.57
     
15,498
     
195
     
2.54
 
Investment securities
   
251,365
     
3,489
     
2.78
     
250,219
     
3,416
     
2.73
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
214,809
     
5,643
     
5.28
     
215,110
     
5,692
     
5.34
 
  Construction loans
   
24,011
     
596
     
4.99
     
24,351
     
620
     
5.13
 
  Commercial Loans
   
507,490
     
13,809
     
5.47
     
410,532
     
11,201
     
5.50
 
  Agricultural Loans
   
358,173
     
8,124
     
4.56
     
334,895
     
7,639
     
4.60
 
  Loans to state & political subdivisions
   
92,306
     
1,837
     
4.00
     
99,945
     
1,951
     
3.94
 
  Other loans
   
11,517
     
395
     
6.90
     
9,737
     
368
     
7.62
 
  Loans, net of discount (2)(3)(4)
   
1,208,306
     
30,404
     
5.06
     
1,094,570
     
27,471
     
5.06
 
Total interest-earning assets
   
1,493,013
     
34,085
     
4.59
     
1,369,452
     
31,095
     
4.58
 
Cash and due from banks
   
7,791
                     
6,395
                 
Bank premises and equipment
   
16,823
                     
16,198
                 
Other assets
   
67,847
                     
56,135
                 
Total non-interest earning assets
   
92,461
                     
78,728
                 
Total assets
   
1,585,474
                     
1,448,180
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
358,026
     
694
     
0.39
     
328,951
     
1,167
     
0.72
 
  Savings accounts
   
233,050
     
291
     
0.25
     
214,361
     
390
     
0.37
 
  Money market accounts
   
186,018
     
595
     
0.64
     
161,518
     
1,014
     
1.27
 
  Certificates of deposit
   
308,019
     
2,064
     
1.35
     
291,074
     
2,141
     
1.48
 
Total interest-bearing deposits
   
1,085,113
     
3,644
     
0.68
     
995,904
     
4,712
     
0.95
 
Other borrowed funds
   
88,971
     
679
     
1.53
     
112,204
     
1,556
     
2.79
 
Total interest-bearing liabilities
   
1,174,084
     
4,323
     
0.74
     
1,108,108
     
6,268
     
1.14
 
Demand deposits
   
229,221
                     
179,144
                 
Other liabilities
   
16,277
                     
14,164
                 
Total non-interest-bearing liabilities
   
245,498
                     
193,308
                 
Stockholders' equity
   
165,892
                     
146,764
                 
Total liabilities & stockholders' equity
   
1,585,474
                     
1,448,180
                 
Net interest income
           
29,762
                     
24,827
         
Net interest spread (5)
                   
3.85
%
                   
3.44
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
4.01
%
                   
3.66
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
127
%
                   
124
%
                                                 
(1) Averages are based on daily averages.
                                               
(2) Includes loan origination and commitment fees.
                                               
(3) Tax exempt interest revenue is shown on a tax equivalent basis for proper comparison using
                 
a statutory federal income tax rate of 21% for 2019 and 2018. See reconciliation of non-gaap measures at the end
 
       of the press release
                                               
(4) Income on non-accrual loans is accounted for on a cash basis, and the loan balances are included in interest-earning assets.
 
(5) Interest rate spread represents the difference between the average rate earned on interest-earning assets
 
      and the average rate paid on interest-bearing liabilities.
                                               


CITIZENS FINANCIAL SERVICES, INC.
                             
CONSOLIDATED SUMMARY OF LOANS BY TYPE; NON-PERFORMING ASSETS; and ALLOWANCE FOR LOAN LOSSES
 
(UNAUDITED)
                             
(Excludes Loans Held for Sale)
                             
(In Thousands)
                             
   
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
   
2020
   
2020
   
2019
   
2019
   
2019
 
Real estate:
                             
  Residential
 
$
210,789
   
$
216,179
   
$
217,088
   
$
215,717
   
$
213,014
 
  Commercial
   
513,598
     
338,490
     
342,023
     
349,269
     
347,430
 
  Agricultural
   
313,136
     
300,606
     
311,464
     
305,948
     
294,332
 
  Construction
   
31,744
     
17,926
     
15,519
     
11,448
     
20,950
 
Consumer
   
30,973
     
9,533
     
9,947
     
9,709
     
9,854
 
Other commercial loans
   
132,503
     
71,038
     
69,970
     
76,785
     
76,179
 
Other agricultural loans
   
44,912
     
46,170
     
55,112
     
50,334
     
41,689
 
State & political subdivision loans
   
85,978
     
93,778
     
94,446
     
95,824
     
96,174
 
Total loans
   
1,363,633
     
1,093,720
     
1,115,569
     
1,115,034
     
1,099,622
 
Less: allowance for loan losses
   
14,827
     
14,247
     
13,845
     
13,679
     
13,304
 
Net loans
 
$
1,348,806
   
$
1,079,473
   
$
1,101,724
   
$
1,101,355
   
$
1,086,318
 
                                         
Past due and non-performing assets
                                       
                                         
Total Loans past due 30-89 days and still accruing
 
$
4,986
   
$
3,159
   
$
2,711
   
$
2,672
   
$
2,599
 
                                         
Non-accrual loans
 
$
10,693
   
$
11,302
   
$
11,536
   
$
13,223
   
$
12,534
 
Loans past due 90 days or more and accruing
   
654
     
164
     
487
     
103
     
175
 
Non-performing loans
 
$
11,347
   
$
11,466
   
$
12,023
   
$
13,326
   
$
12,709
 
OREO
   
2,853
     
3,056
     
3,404
     
3,497
     
3,853
 
Total Non-performing assets
 
$
14,200
   
$
14,522
   
$
15,427
   
$
16,823
   
$
16,562
 
                                         
                                         
                                         
   
3 Months
   
3 Months
   
3 Months
   
3 Months
   
3 Months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
Analysis of the Allowance for loan Losses
 
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
(In Thousands)
   
2020
     
2020
     
2019
     
2019
     
2019
 
Balance, beginning of period
 
$
14,247
   
$
13,845
   
$
13,679
   
$
13,304
   
$
13,084
 
Charge-offs
   
(10
)
   
(9
)
   
(370
)
   
(34
)
   
(139
)
Recoveries
   
40
     
11
     
11
     
9
     
9
 
Net (charge-offs) recoveries
   
30
     
2
     
(359
)
   
(25
)
   
(130
)
Provision for loan losses
   
550
     
400
     
525
     
400
     
350
 
Balance, end of period
 
$
14,827
   
$
14,247
   
$
13,845
   
$
13,679
   
$
13,304
 


CITIZENS FINANCIAL SERVICES, INC.
                       
Reconciliation of GAAP and Non-GAAP Financial Measures
                       
(UNAUDITED)
                       
(Dollars in thousands, except per share data)
                       
                         
   
As of
             
   
June 30
             
   
2020
   
2019
             
Tangible Equity
                       
Stockholders Equity - GAAP
 
$
183,095
   
$
148,021
             
Accumulated other comprehensive (gain) loss
   
(2,907
)
   
337
             
Intangible Assets
   
(32,797
)
   
(24,756
)
           
Tangible Equity - Non-GAAP
   
147,391
     
123,602
             
Shares outstanding adjusted for June 2019 stock Dividend
   
3,925,745
     
3,563,638
             
Tangible Book value per share (a)
 
$
37.54
   
$
34.68
             
                             
   
As of
             
   
June 30
             
     
2020
     
2019
             
Tangible Equity per share
                           
Stockholders Equity per share - GAAP
 
$
46.64
   
$
41.54
             
Adjustments for accumulated other comprehensive loss
   
(0.74
)
   
0.09
             
Book value per share
   
45.90
     
41.63
             
Adjustments for intangible assets
   
(8.36
)
   
(6.95
)
           
Tangible Book value per share - Non-GAAP
 
$
37.54
   
$
34.68
             
                             
                             
   
For the Three Months Ended
   
For the Six Months Ended
 
   
June 30
   
June 30
 
     
2020
     
2019
     
2020
     
2019
 
Return on Average Tangible Equity
                               
Average Stockholders Equity - GAAP
 
$
176,397
   
$
145,637
   
$
167,151
   
$
143,619
 
Average Accumulated Other Comprehensive Loss
   
2,544
     
(2,484
)
   
1,259
     
(3,146
)
Average Intangible Assets
   
31,265
     
24,796
     
27,934
     
24,834
 
Average Tangible Equity - Non-GAAP
   
142,588
     
123,325
     
137,958
     
121,931
 
Net Income
 
$
5,338
   
$
4,846
   
$
9,869
   
$
9,251
 
Annualized Return on Average Tangible Equity
   
14.98
%
   
15.72
%
   
14.31
%
   
15.17
%
                                 
                                 
   
For the Three
Months Ended
June 30, 2020
   
          For the Six
       Months Ended
        June 30, 2020
 
Return on Average Assets and Equity Excluding Merger and Acquisition Costs
                         
Net Income
 
$
5,338
   
$
9,869
                 
After Tax merger and acquisition costs
   
1,427
     
1,766
                 
Net Income excluding merger and acquisition costs
 
$
6,765
   
$
11,635
                 
Average Assets
   
1,712,857
     
1,585,474
                 
Annualized Return on Average stockholders equity, excluding Merger and Acquisition costs
   
1.58
%
   
1.47
%
               
                                 
Average Stockholders Equity - GAAP
 
$
173,853
   
$
165,892
                 
Annualized Return on Average stockholders equity, excluding Merger and Acquisition costs
   
15.56
%
   
14.03
%
               
                                 
                                 
                                 
   
For the Three Months Ended
   
For the Six Months Ended
 
   
June 30
   
June 30
 
Reconciliation of net interest income on fully taxable equivalent basis
   
2020
     
2019
     
2020
     
2019
 
Total interest income
 
$
18,160
   
$
15,502
   
$
33,499
   
$
30,519
 
Total interest expense
   
1,874
     
3,166
     
4,323
     
6,268
 
Net interest income
   
16,286
     
12,336
     
29,176
     
24,251
 
Tax equivalent adjustment
   
299
     
289
     
586
     
576
 
Net interest income (fully taxable equivalent)
 
$
16,585
   
$
12,625
   
$
29,762
   
$
24,827