Citizens Financial Services, Inc. Reports Unaudited Third Quarter 2019 Financial Results
MANSFIELD, Pa., Oct. 23, 2019 /PRNewswire/ -- 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 nine months ended September 30, 2019.
Highlights
- Citizens Financial Services, Inc. and MidCoast Community Bancorp, Inc. sign definitive agreement for Citizens Financial Services, Inc. to acquire MidCoast Community Bancorp, Inc in the second quarter of 2020.
- Net income for the first nine months of 2019 was $14.4 million, which is 6.9% higher than 2018's net income through September 30, 2018. The effective tax rate for the first nine months of 2019 was 16.3% compared to 15.9% in the comparable period in 2018.
- Net income was $5.2 million for the three months ended September 30, 2019, which is 13.4% higher than the net income for 2018's comparable period. The effective tax rate for the three months ended September 30, 2019 and 2018 was 17.0%.
- Net interest income before the provision for loan losses of $37.2 million for the nine months ended September 30, 2019 was an increase of $2.2 million, or 6.3%, over the same period a year ago.
- Net loan growth totaled $32.4 million in the first three quarters of 2019, or 4.0% annualized.
- Return on average equity for the three and nine months (annualized) ended September 30, 2019 was 13.74% and 12.99% compared to 13.08% and 13.13% for the three and nine months (annualized) ended September 30, 2018.
- Return on average tangible equity for the three and nine months (annualized) ended September 30, 2019 was 16.42% and 15.60% compared to 15.92% and 16.06% for the three and nine months (annualized) ended September 30, 2018. (1)
- Return on average assets for the three and nine months (annualized) ended September 30, 2019 was 1.43% and 1.33% compared to 1.30% for the three and nine months (annualized) ended September 30, 2018.
Nine Months Ended September 30, 2019 Compared to 2018
- For the nine months ended September 30, 2019, net income totaled $14,447,000 which compares to net income of $13,519,000 for the first nine months of 2018, an increase of $928,000 or 6.9%. Basic earnings per share of $4.10 for the first nine months of 2019 compares to $3.82 for the first nine months last year. Annualized return on equity for the nine months ended September 30, 2019 and 2018 was 12.99% and 13.13%, while annualized return on assets was 1.33% and 1.30%, respectively.
- Net interest income before the provision for loan loss for the nine months ended September 30, 2019 totaled $37,150,000 compared to $34,941,000 for the nine months ended September 30, 2018, resulting in an increase of $2,209,000, or 6.3%. Average interest earning assets increased $56.4 million for the nine months ended September 30, 2019 compared to the same period last year. Average loans increased $63.2 million while average investment securities decreased $10.9 million. The yield on interest earning assets increased 28 basis points to 4.61%, while the cost of interest-bearing liabilities increased 28 basis points to 1.12%. The increase in the cost of interest-bearing liabilities was due to the rise in the federal funds rate during 2018. The tax effected net interest margin for the nine months ended September 30, 2019 was 3.71% compared to 3.65% for the same period last year.
- The provision for loan losses for the nine months ended September 30, 2019 was $1,150,000 compared to $1,300,000 for the nine months ended September 30, 2018, a decrease of $150,000. The lower provision primarily reflects the lower level of loan growth experienced during 2019 compared to 2018.
- Total non-interest income was $6,237,000 for the nine months ended September 30, 2019, which is $479,000 more than the non-interest income of $5,758,000 for the same period last year. The increase was driven by revenue increases in our wealth management division, which includes trust fees and brokerage and insurance commissions as well as gains on our equity security portfolio.
- Total non-interest expenses for the nine months ended September 30, 2019 totaled $24,973,000 compared to $23,322,000 for the same period last year, which is an increase of $1,651,000, or 7.1%. Salaries and benefits increased $878,000 primarily due to merit increases, employee commissions, health insurance costs and profit sharing. Other expenses increased $496,000, which was primarily due to an increase in costs as a result of the decision to terminate a pension plan acquired as part the First National Bank of Fredericksburg acquisition in 2015. Merger and acquisition costs increased $275,000 as a result of the recently announced agreement to purchase MidCoast Community Bancorp, Inc. in the first half of 2020. OREO expenses have increased due to an increase in the number of OREO properties currently held by the Bank. Professional fees decreased as a result of settling a lawsuit in the first quarter of 2019 that resulted in significant expenses in 2018. FDIC insurance decreased due to receiving a credit from the FDIC in the third quarter.
- The provision for income taxes increased $259,000 when comparing the nine months ended September 30, 2019 to the same period in 2018 as a result of an increase in income before income tax of $1,187,000. The effective tax rate for 2019 is impacted by certain expenses being non-deductible for tax purposes.
Three Months Ended September 30, 2019 Compared to 2018
- For the three months ended September 30, 2019, net income totaled $5,196,000 which compares to net income of $4,581,000 for the comparable period in 2018, an increase of $615,000 or 13.4%. Basic earnings per share of $1.48 for three months ended September 30, 2019 compares to $1.30 for the 2018 comparable period. Annualized return on equity for the three months ended September 30, 2019 and 2018 was 13.74% and 13.08%, respectively, while annualized return on assets was 1.43% and 1.30%, respectively.
- Net interest income before the provision for loan loss for the three months ended September 30, 2019 totaled $12,899,000 compared to $11,770,000 for the three months ended September 30, 2018, resulting in an increase of $1,129,000, or 9.6%. Average interest earning assets increased $57.7 million for the three months ended September 30, 2019 compared to the same period last year. Average loans increased $56.0 million. The yield on interest earning assets increased 29 basis points to 4.68%, while the cost of interest-bearing liabilities increased 17 basis points to 1.08%. The increase in the cost of interest-bearing liabilities was due to the increase in the federal funds rate during 2018. The tax effected net interest margin for the three months ended September 30, 2019 was 3.82% compared to 3.64% for the same period last year.
- The provision for loan losses for the three months ended September 30, 2019 was $400,000 compared to $475,000 for comparable period in 2018, a decrease of $75,000.
- Total non-interest income was $2,177,000 for the three months September 30, 2019, which is $167,000 more than the comparable period last year. The increase in revenues was driven by increases in our wealth management division, which includes trust fees and brokerage and insurance commissions, as well as service charges on deposit accounts.
- Total non-interest expenses for the three months ended September 30, 2019 totaled $8,414,000 compared to $7,788,000 for the same period last year, which is an increase of $626,000, or 8.0%. Salaries and benefits increased $417,000 primarily due to employee commissions, health insurance costs and profit sharing. Merger and acquisition costs increased as a result of the recently announced agreement to purchase MidCoast Community Bancorp, Inc. in the first half of 2020. OREO expenses have increased due to an increase in the number of OREO properties currently held by the Bank. Professional fees decreased as a result of settling a lawsuit in the first quarter of 2019 that resulted in significant expenses in 2018. FDIC insurance decreased due to receiving a credit from the FDIC in the third quarter.
- The provision for income taxes increased $130,000 when comparing the three months ended September 30, 2019 to the same period in 2018. The effective tax rate for the three months ended September 30, 2019 and 2018 was 17.0%.
Balance Sheet and Other Information:
- At September 30, 2019, total assets were $1.48 billion, compared to $1.43 billion at December 31, 2018 and $1.41 billion at September 30, 2018.
- Available for sale securities of $247.0 million at September 30, 2019 increased $6.0 million from December 31, 2018 and $6.6 million from September 30, 2018. The portfolio increased due to favorable yields on purchases and for pledging against municipal deposits.
- Net loans as of September 30, 2019 totaled $1.10 billion and increased $32.4 million from December 31, 2018 and $53.4 million from September 30, 2018. Net loan growth for the third quarter was $15.0 million. Net loan growth for 2019 has been negatively impacted by transfers to other real estate owned as the result of a settlement with a customer in bankruptcy and several large loan payoffs. The growth in 2019 was in commercial and agricultural relationships, which continues the trend from 2018.
- The allowance for loan losses totaled $13,679,000 at September 30, 2019 which is an increase of $795,000 from December 31, 2018. The increase is due to recording a provision for loan losses of $1,150,000 and recoveries of $32,000, offset by charge-offs of $387,000. Annualized net charge-offs as a percent of total loans through September 30, 2019 was .04%. The allowance as a percent of total loans was 1.23% as of September 30, 2019 compared to 1.19% as of December 31, 2018.
- Deposits increased $14.1 million from December 31, 2018, to $1.20 billion at September 30, 2019, primarily due to tax collections in the third quarter for municipal customers and new business relationships in the south central market. Borrowed funds increased $18.6 million from December 31, 2018 to $109.8 million at September 30, 2019. Non-interest-bearing deposits have increased $19.1 million during 2019.
- Stockholders' equity totaled $151.7 million at September 30, 2019, compared to $139.2 million at December 31, 2018, an increase of $12,449,000. The increase was attributable to net income for the nine months ended September 30, 2019 totaling $14.4 million, offset by cash dividends of $4.7 million. 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, increased $3.6 million from December 31, 2018.
Dividend Declared
On September 3, 2019, the Board of Directors declared a cash dividend of $0.450 per share, which was paid on September 27, 2019 to shareholders of record at the close of business on September 13, 2019. The quarterly cash dividend is an increase of 3.3% over the quarterly cash dividend of $0.436 per share declared one year ago, as adjusted for the 1% stock dividend declared in June 2019.
Citizens Financial Services, Inc. has nearly 1,700 shareholders, the majority of whom reside in markets where First Citizens Community Bank's 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 | As of or For The | |||
Three Months Ended | Nine Months Ended | |||
September 30, | September 30, | |||
2019 | 2018 | 2019 | 2018 | |
Income and Performance Ratios | ||||
Net Income | $ 5,196 | $ 4,581 | $ 14,447 | $ 13,519 |
Return on average assets (annualized) | 1.43% | 1.30% | 1.33% | 1.30% |
Return on average equity (annualized) | 13.74% | 13.08% | 12.99% | 13.13% |
Return on average tangible equity (annualized) (b) | 16.42% | 15.92% | 15.60% | 16.06% |
Net interest margin (tax equivalent)(b) | 3.82% | 3.64% | 3.71% | 3.65% |
Earnings per share - basic (c) | $ 1.48 | $ 1.30 | $ 4.10 | $ 3.82 |
Earnings per share - diluted (c) | $ 1.48 | $ 1.30 | $ 4.10 | $ 3.81 |
Cash dividends paid per share | $ 0.450 | $ 0.436 | $ 1.331 | $ 1.289 |
Asset quality | ||||
Allowance for loan and lease losses | $ 13,679 | $ 12,383 | $ 13,679 | $ 12,383 |
Non-performing assets | $ 16,823 | $ 15,460 | $ 16,823 | $ 15,460 |
Allowance for loan and lease losses/total loans | 1.23% | 1.17% | 1.23% | 1.17% |
Non-performing assets to total loans | 1.51% | 1.46% | 1.51% | 1.46% |
Annualized net charge-offs to total loans | 0.01% | 0.01% | 0.04% | 0.01% |
Equity | ||||
Book value per share (c) | $ 43.11 | $ 39.64 | $ 43.11 | $ 39.64 |
Tangible Book value per share (b) (c) | $ 36.10 | $ 32.59 | $ 36.10 | $ 32.59 |
Market Value (Last reported trade of month) | $ 58.40 | $ 62.55 | $ 58.40 | $ 62.55 |
Common shares outstanding | 3,525,315 | 3,509,142 | 3,525,315 | 3,509,142 |
Number of shares used in computation - basic (c) | 3,515,678 | 3,537,315 | 3,522,377 | 3,541,971 |
Number of shares used in computation - diluted (c) | 3,515,678 | 3,537,476 | 3,524,657 | 3,544,132 |
Other | ||||
Total Risk Based Capital Ratio (a) | 13.85% | 13.40% | 13.85% | 13.40% |
Tier 1 Risk Based Capital Ratio (a) | 12.59% | 12.18% | 12.59% | 12.18% |
Common Equity Tier 1 Risk Based Capital Ratio (a) | 11.91% | 11.45% | 11.91% | 11.45% |
Leverage Ratio | 9.63% | 9.09% | 9.63% | 9.09% |
Average Full Time Equivalent Employees | 257.5 | 260.9 | 260.4 | 262.2 |
Loan to Deposit Ratio | 92.97% | 90.25% | 92.97% | 90.25% |
Trust assets under management | $ 130,383 | $ 127,170 | $ 130,383 | $ 127,170 |
Brokerage assets under management | $ 208,969 | $ 182,711 | $ 208,969 | $ 182,711 |
Balance Sheet Highlights | September 30, | December 31 | September 30, | |
2019 | 2018 | 2018 | ||
Assets | $ 1,475,005 | $ 1,430,712 | $ 1,407,880 | |
Investment securities | 247,677 | 241,526 | 240,717 | |
Loans (net of unearned income) | 1,115,034 | 1,081,883 | 1,060,331 | |
Allowance for loan losses | 13,679 | 12,884 | 12,383 | |
Deposits | 1,199,304 | 1,185,156 | 1,174,843 | |
Stockholders' Equity | 151,678 | 139,229 | 134,400 | |
(a) Presented as projected for June 30, 2019 and actual for the remaining period | ||||
(b) See reconciliation of Non-GAAP measures at the end of the press release | ||||
(c) Prior period amounts were adjusted to reflect stock dividends. | ||||
CITIZENS FINANCIAL SERVICES, INC. | |||
CONSOLIDATED BALANCE SHEET | |||
(UNAUDITED) | |||
September 30 | December 31 | September 30 | |
(in thousands except share data) | 2019 | 2018 | 2018 |
ASSETS: | |||
Cash and due from banks: | |||
Noninterest-bearing | $ 19,005 | $ 15,327 | $ 15,496 |
Interest-bearing | 1,081 | 1,470 | 1,004 |
Total cash and cash equivalents | 20,086 | 16,797 | 16,500 |
Interest bearing time deposits with other banks | 14,256 | 15,498 | 14,754 |
Equity securities | 650 | 516 | 291 |
Available-for-sale securities | 247,027 | 241,010 | 240,426 |
Loans held for sale | 1,430 | 1,127 | 960 |
Loans (net of allowance for loan losses: $13,679 at September 30, 2019; | |||
$12,884 at December 31, 2018 and $12,383 at September 30, 2018) | 1,101,355 | 1,068,999 | 1,047,948 |
Premises and equipment | 15,881 | 16,273 | 16,189 |
Accrued interest receivable | 4,476 | 4,452 | 4,480 |
Goodwill | 23,296 | 23,296 | 23,296 |
Bank owned life insurance | 27,968 | 27,505 | 27,350 |
Other intangibles | 1,400 | 1,623 | 1,703 |
Other assets | 17,180 | 13,616 | 13,983 |
TOTAL ASSETS | $ 1,475,005 | $ 1,430,712 | $ 1,407,880 |
LIABILITIES: | |||
Deposits: | |||
Noninterest-bearing | $ 199,046 | $ 179,971 | $ 173,379 |
Interest-bearing | 1,000,258 | 1,005,185 | 1,001,464 |
Total deposits | 1,199,304 | 1,185,156 | 1,174,843 |
Borrowed funds | 109,840 | 91,194 | 86,097 |
Accrued interest payable | 1,052 | 1,076 | 979 |
Other liabilities | 13,131 | 14,057 | 11,561 |
TOTAL LIABILITIES | 1,323,327 | 1,291,483 | 1,273,480 |
STOCKHOLDERS' EQUITY: | |||
Preferred Stock $1.00 par value; authorized | |||
3,000,000 shares; none issued in 2019 or 2018 | - | - | - |
Common stock | |||
$1.00 par value; authorized 25,000,000 shares at September30, 2019, December 31, 2018 and | |||
September30, 2018: issued 3,938,668 at September 30 2019 and 3,904,212 at December 31, 2018 | |||
and September 30, 2018 | 3,939 | 3,904 | 3,904 |
Additional paid-in capital | 55,096 | 53,099 | 53,122 |
Retained earnings | 107,342 | 99,727 | 96,754 |
Accumulated other comprehensive loss | (289) | (3,921) | (6,081) |
Treasury stock, at cost: 413,353 at September 30, 2019; 399,616 shares | |||
at December 31, 2018 and 395,070 shares at September 30, 2018 | (14,410) | (13,580) | (13,299) |
TOTAL STOCKHOLDERS' EQUITY | 151,678 | 139,229 | 134,400 |
TOTAL LIABILITIES AND | |||
STOCKHOLDERS' EQUITY | $ 1,475,005 | $ 1,430,712 | $ 1,407,880 |
CITIZENS FINANCIAL SERVICES, INC. | ||||
CONSOLIDATED STATEMENT OF INCOME | ||||
(UNAUDITED) | ||||
Three Months Ended | Nine Months Ended | |||
September 30, | September 30, | |||
(in thousands, except per share data) | 2019 | 2018 | 2019 | 2018 |
INTEREST INCOME: | ||||
Interest and fees on loans | $ 13,915 | $ 12,666 | $ 41,005 | $ 36,988 |
Interest-bearing deposits with banks | 103 | 94 | 311 | 218 |
Investment securities: | ||||
Taxable | 1,361 | 967 | 3,597 | 2,683 |
Nontaxable | 378 | 425 | 1,109 | 1,426 |
Dividends | 117 | 107 | 371 | 355 |
TOTAL INTEREST INCOME | 15,874 | 14,259 | 46,393 | 41,670 |
INTEREST EXPENSE: | ||||
Deposits | 2,315 | 1,794 | 7,027 | 4,695 |
Borrowed funds | 660 | 695 | 2,216 | 2,034 |
TOTAL INTEREST EXPENSE | 2,975 | 2,489 | 9,243 | 6,729 |
NET INTEREST INCOME | 12,899 | 11,770 | 37,150 | 34,941 |
Provision for loan losses | 400 | 475 | 1,150 | 1,300 |
NET INTEREST INCOME AFTER | ||||
PROVISION FOR LOAN LOSSES | 12,499 | 11,295 | 36,000 | 33,641 |
NON-INTEREST INCOME: | ||||
Service charges | 1,225 | 1,181 | 3,498 | 3,455 |
Trust | 148 | 147 | 589 | 548 |
Brokerage and insurance | 289 | 222 | 843 | 571 |
Gains on loans sold | 176 | 170 | 339 | 302 |
Equity security gains (losses), net | 29 | (4) | 70 | 9 |
Available for sale security gains (losses), net | 8 | (8) | 8 | (8) |
Earnings on bank owned life insurance | 158 | 161 | 463 | 467 |
Other | 144 | 141 | 427 | 414 |
TOTAL NON-INTEREST INCOME | 2,177 | 2,010 | 6,237 | 5,758 |
NON-INTEREST EXPENSES: | ||||
Salaries and employee benefits | 5,096 | 4,679 | 15,129 | 14,251 |
Occupancy | 530 | 500 | 1,639 | 1,606 |
Furniture and equipment | 165 | 130 | 501 | 394 |
Professional fees | 343 | 507 | 1,101 | 1,273 |
FDIC insurance expense (credit) | (20) | 120 | 196 | 327 |
Pennsylvania shares tax | 275 | 250 | 825 | 850 |
Amortization of intangibles | 66 | 74 | 198 | 224 |
Merger and acquisition | 275 | - | 275 | - |
ORE expenses | 92 | 6 | 308 | 92 |
Other | 1,592 | 1,522 | 4,801 | 4,305 |
TOTAL NON-INTEREST EXPENSES | 8,414 | 7,788 | 24,973 | 23,322 |
Income before provision for income taxes | 6,262 | 5,517 | 17,264 | 16,077 |
Provision for income taxes | 1,066 | 936 | 2,817 | 2,558 |
NET INCOME | $ 5,196 | $ 4,581 | $ 14,447 | $ 13,519 |
PER COMMON SHARE DATA: | ||||
Net Income - Basic | $ 1.48 | $ 1.30 | $ 4.10 | $ 3.82 |
Net Income - Diluted | $ 1.48 | $ 1.30 | $ 4.10 | $ 3.81 |
Cash Dividends Paid | $ 0.450 | $ 0.436 | $ 1.331 | $ 1.289 |
Number of shares used in computation - basic | 3,515,678 | 3,537,315 | 3,522,377 | 3,541,971 |
Number of shares used in computation - diluted | 3,515,678 | 3,537,476 | 3,524,657 | 3,544,132 |
CITIZENS FINANCIAL SERVICES, INC. | |||||
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION | |||||
(UNAUDITED) | |||||
(in thousands, except share data) | Three Months Ended, | ||||
Sept 30, | June 30, | March 31, | Dec 31 | Sept 30 | |
2019 | 2019 | 2019 | 2018 | 2018 | |
Interest income | $ 15,874 | $ 15,502 | $ 15,017 | $ 15,088 | $ 14,259 |
Interest expense | 2,975 | 3,166 | 3,102 | 2,845 | 2,489 |
Net interest income | 12,899 | 12,336 | 11,915 | 12,243 | 11,770 |
Provision for loan losses | 400 | 350 | 400 | 625 | 475 |
Net interest income after provision for loan losses | 12,499 | 11,986 | 11,515 | 11,618 | 11,295 |
Non-interest income | 2,140 | 1,997 | 2,022 | 1,997 | 2,022 |
Investment securities gains (losses), net | 37 | 30 | 11 | (20) | (12) |
Non-interest expenses | 8,414 | 8,237 | 8,322 | 8,235 | 7,788 |
Income before provision for income taxes | 6,262 | 5,776 | 5,226 | 5,360 | 5,517 |
Provision for income taxes | 1,066 | 930 | 821 | 845 | 936 |
Net income | $ 5,196 | $ 4,846 | $ 4,405 | $ 4,515 | $ 4,581 |
Earnings Per Share Basic | $ 1.48 | $ 1.38 | $ 1.24 | $ 1.28 | $ 1.30 |
Earnings Per Share Diluted | $ 1.48 | $ 1.38 | $ 1.24 | $ 1.28 | $ 1.30 |
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 September 30, | ||||||
2019 | 2018 | |||||
Average | Average | Average | Average | |||
Balance (1) | Interest | Rate | Balance (1) | Interest | Rate | |
(dollars in thousands) | $ | $ | % | $ | $ | % |
ASSETS | ||||||
Short-term investments: | ||||||
Interest-bearing deposits at banks | 10,047 | 6 | 0.24 | 9,195 | 5 | 0.22 |
Interest bearing time deposits at banks | 15,100 | 97 | 2.55 | 14,369 | 89 | 2.47 |
Investment securities | 241,577 | 1,955 | 3.24 | 241,404 | 1,612 | 2.67 |
Loans: (2)(3)(4) | ||||||
Residential mortgage loans | 215,748 | 2,892 | 5.32 | 212,891 | 2,808 | 5.23 |
Construction loans | 13,149 | 176 | 5.31 | 29,184 | 355 | 4.82 |
Commercial Loans | 424,662 | 5,863 | 5.48 | 382,417 | 5,098 | 5.29 |
Agricultural Loans | 344,897 | 4,018 | 4.62 | 314,307 | 3,489 | 4.40 |
Loans to state & political subdivisions | 96,192 | 958 | 3.95 | 99,807 | 906 | 3.60 |
Other loans | 9,566 | 196 | 8.13 | 9,618 | 185 | 7.65 |
Loans, net of discount (2)(3)(4) | 1,104,214 | 14,103 | 5.07 | 1,048,224 | 12,841 | 4.86 |
Total interest-earning assets | 1,370,938 | 16,161 | 4.68 | 1,313,192 | 14,547 | 4.39 |
Cash and due from banks | 5,944 | 7,039 | ||||
Bank premises and equipment | 15,967 | 16,266 | ||||
Other assets | 58,869 | 69,708 | ||||
Total non-interest earning assets | 80,780 | 93,013 | ||||
Total assets | 1,451,718 | 1,406,205 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Interest-bearing liabilities: | ||||||
NOW accounts | 335,279 | 590 | 0.70 | 320,574 | 394 | 0.49 |
Savings accounts | 221,771 | 218 | 0.39 | 194,110 | 84 | 0.17 |
Money market accounts | 167,229 | 505 | 1.20 | 181,449 | 480 | 1.05 |
Certificates of deposit | 266,385 | 1,002 | 1.49 | 271,355 | 836 | 1.22 |
Total interest-bearing deposits | 990,664 | 2,315 | 0.93 | 967,488 | 1,794 | 0.74 |
Other borrowed funds | 102,622 | 660 | 2.56 | 114,314 | 695 | 2.41 |
Total interest-bearing liabilities | 1,093,286 | 2,975 | 1.08 | 1,081,802 | 2,489 | 0.91 |
Demand deposits | 194,024 | 172,288 | ||||
Other liabilities | 13,139 | 12,022 | ||||
Total non-interest-bearing liabilities | 207,163 | 184,310 | ||||
Stockholders' equity | 151,269 | 140,093 | ||||
Total liabilities & stockholders' equity | 1,451,718 | 1,406,205 | ||||
Net interest income | 13,186 | 12,058 | ||||
Net interest spread (5) | 3.60% | 3.48% | ||||
Net interest income as a percentage | ||||||
of average interest-earning assets | 3.82% | 3.64% | ||||
Ratio of interest-earning assets | ||||||
to interest-bearing liabilities | 125% | 121% | ||||
(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. | ||||||
(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) | ||||||
Nine Months Ended September 30, | ||||||
2019 | 2018 | |||||
Average | Average | Average | Average | |||
Balance (1) | Interest | Rate | Balance (1) | Interest | Rate | |
(dollars in thousands) | $ | $ | % | $ | $ | % |
ASSETS | ||||||
Short-term investments: | ||||||
Interest-bearing deposits at banks | 9,546 | 19 | 0.27 | 8,806 | 14 | 0.21 |
Interest bearing time deposits at banks | 15,364 | 292 | 2.54 | 11,972 | 204 | 2.28 |
Investment securities | 247,307 | 5,372 | 2.90 | 258,195 | 4,843 | 2.50 |
Loans: (2)(3)(4) | ||||||
Residential mortgage loans | 215,325 | 8,584 | 5.33 | 214,134 | 8,347 | 5.21 |
Construction loans | 20,576 | 796 | 5.17 | 23,441 | 829 | 4.73 |
Commercial Loans | 415,287 | 17,064 | 5.49 | 387,482 | 15,273 | 5.27 |
Agricultural Loans | 338,266 | 11,657 | 4.61 | 298,875 | 9,812 | 4.39 |
Loans to state & political subdivisions | 98,680 | 2,910 | 3.94 | 101,189 | 2,693 | 3.56 |
Other loans | 9,680 | 562 | 7.76 | 9,540 | 553 | 7.75 |
Loans, net of discount (2)(3)(4) | 1,097,814 | 41,573 | 5.06 | 1,034,661 | 37,507 | 4.85 |
Total interest-earning assets | 1,370,031 | 47,256 | 4.61 | 1,313,634 | 42,568 | 4.33 |
Cash and due from banks | 6,243 | 6,826 | ||||
Bank premises and equipment | 16,120 | 16,367 | ||||
Other assets | 56,978 | 54,849 | ||||
Total non-interest earning assets | 79,341 | 78,042 | ||||
Total assets | 1,449,372 | 1,391,676 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Interest-bearing liabilities: | ||||||
NOW accounts | 331,084 | 1,756 | 0.71 | 325,667 | 1,127 | 0.46 |
Savings accounts | 216,858 | 608 | 0.37 | 189,635 | 185 | 0.13 |
Money market accounts | 163,443 | 1,520 | 1.24 | 162,816 | 1,091 | 0.90 |
Certificates of deposit | 282,754 | 3,143 | 1.49 | 268,737 | 2,292 | 1.14 |
Total interest-bearing deposits | 994,139 | 7,027 | 0.95 | 946,855 | 4,695 | 0.66 |
Other borrowed funds | 108,975 | 2,216 | 2.72 | 126,158 | 2,034 | 2.16 |
Total interest-bearing liabilities | 1,103,114 | 9,243 | 1.12 | 1,073,013 | 6,729 | 0.84 |
Demand deposits | 184,159 | 168,951 | ||||
Other liabilities | 13,817 | 12,392 | ||||
Total non-interest-bearing liabilities | 197,976 | 181,343 | ||||
Stockholders' equity | 148,282 | 137,320 | ||||
Total liabilities & stockholders' equity | 1,449,372 | 1,391,676 | ||||
Net interest income | 38,013 | 35,839 | ||||
Net interest spread (5) | 3.49% | 3.49% | ||||
Net interest income as a percentage | ||||||
of average interest-earning assets | 3.71% | 3.65% | ||||
Ratio of interest-earning assets | ||||||
to interest-bearing liabilities | 124% | 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 2019 and 2018. | ||||||
(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) | |||||
September 30, | June 30, | March 31, | December 31, | September 30, | |
2019 | 2019 | 2019 | 2018 | 2018 | |
Real estate: | |||||
Residential | $ 215,717 | $ 213,014 | $ 214,635 | $ 215,305 | $ 213,255 |
Commercial | 349,269 | 347,430 | 334,371 | 319,265 | 312,982 |
Agricultural | 305,948 | 294,332 | 295,547 | 284,520 | 280,569 |
Construction | 11,448 | 20,950 | 18,611 | 33,913 | 30,262 |
Consumer | 9,709 | 9,854 | 9,773 | 9,858 | 9,702 |
Other commercial loans | 76,785 | 76,179 | 74,323 | 74,118 | 72,219 |
Other agricultural loans | 50,334 | 41,689 | 43,245 | 42,186 | 39,917 |
State & political subdivision loans | 95,824 | 96,174 | 100,412 | 102,718 | 101,425 |
Total loans | 1,115,034 | 1,099,622 | 1,090,917 | 1,081,883 | 1,060,331 |
Less: allowance for loan losses | 13,679 | 13,304 | 13,084 | 12,884 | 12,383 |
Net loans | $ 1,101,355 | $ 1,086,318 | $ 1,077,833 | $ 1,068,999 | $ 1,047,948 |
Past due and non-performing assets | |||||
Total Loans past due 30-89 days and still accruing | $ 2,672 | $ 2,599 | $ 4,470 | $ 3,308 | $ 3,127 |
Non-accrual loans | $ 13,223 | $ 12,534 | $ 11,700 | $ 13,724 | $ 14,530 |
Loans past due 90 days or more and accruing | 103 | 175 | 64 | 68 | 302 |
Non-performing loans | $ 13,326 | $ 12,709 | $ 11,764 | $ 13,792 | $ 14,832 |
OREO | 3,497 | 3,853 | 4,295 | 601 | 628 |
Total Non-performing assets | $ 16,823 | $ 16,562 | $ 16,059 | $ 14,393 | $ 15,460 |
3 Months | 3 Months | 3 Months | 3 Months | 3 Months | |
Ended | Ended | Ended | Ended | Ended | |
Analysis of the Allowance for loan Losses | September 30, | June 30, | March 31, | December 31, | September 30, |
(In Thousands) | 2019 | 2019 | 2018 | 2018 | 2018 |
Balance, beginning of period | $ 13,304 | $ 13,084 | $ 12,884 | $ 12,383 | $ 11,941 |
Charge-offs | (34) | (139) | (214) | (140) | (48) |
Recoveries | 9 | 9 | 14 | 16 | 15 |
Net (charge-offs) recoveries | (25) | (130) | (200) | (124) | (33) |
Provision for loan losses | 400 | 350 | 400 | 625 | 475 |
Balance, end of period | $ 13,679 | $ 13,304 | $ 13,084 | $ 12,884 | $ 12,383 |
CITIZENS FINANCIAL SERVICES, INC. | ||||
Reconciliation of GAAP and Non-GAAP Financial Measures | ||||
(Dollars in thousands, except per share data) | ||||
As of | ||||
September 30, | ||||
2019 | 2018 | |||
Tangible Equity | ||||
Stockholders Equity - GAAP | $ 151,678 | $ 134,400 | ||
Accumulated other comprehensive loss | 289 | 6,081 | ||
Intangible Assets | (24,696) | (24,999) | ||
Non-GAAP Tangible Equity | 127,271 | 115,482 | ||
Shares outstanding adjusted for June 2019 stock Dividend | 3,525,315 | 3,543,598 | ||
Tangible Book value per share (a) | $ 36.10 | $ 32.59 | ||
As of | ||||
September 30, | ||||
2019 | 2018 | |||
Tangible Equity per share | ||||
Stockholders Equity - GAAP | $ 43.02 | $ 37.93 | ||
Adjustments for accumulated other comprehensive loss | 0.08 | 1.72 | ||
Book value per share | 43.10 | 39.65 | ||
Adjustments for intangible assets | (7.00) | (7.06) | ||
Tangible Book value per share | $ 36.10 | $ 32.59 | ||
For the Three Months Ended | For the Nine Months Ended | |||
September 30, | September 30, | |||
2019 | 2018 | 2019 | 2018 | |
Return on Average Tangible Equity | ||||
Average Stockholders Equity - GAAP | $ 151,054 | $ 134,710 | $ 146,124 | $ 132,334 |
Average Accumulated Other Comprehensive Loss | (215) | (5,383) | (2,158) | (4,986) |
Average Intangible Assets | 24,710 | 25,003 | 24,792 | 25,100 |
Average Non-GAAP Tangible Equity | 126,559 | 115,090 | 123,490 | 112,220 |
Net Income | $ 5,196 | $ 4,581 | $ 14,447 | $ 13,519 |
Annualized Return on Average Tangible Equity | 16.42% | 15.92% | 15.60% | 16.06% |
For the Three Months Ended | For the Nine Months Ended | |||
September 30, | September 30, | |||
Reconciliation of net interest income on fully taxable equivalent basis | 2019 | 2018 | 2019 | 2018 |
Total interest income | $ 15,874 | $ 14,259 | $ 46,393 | $ 41,670 |
Total interest expense | 2,975 | 2,489 | 9,243 | 6,729 |
Net interest income | 12,899 | 11,770 | 37,150 | 34,941 |
Tax equivalent adjustment | 287 | 288 | 863 | 898 |
Net interest income (fully taxable equivalent) | $ 13,186 | $ 12,058 | $ 38,013 | $ 35,839 |
(a) Prior period amounts were adjusted to reflect stock dividends. | ||||
View original content:http://www.prnewswire.com/news-releases/citizens-financial-services-inc-reports-unaudited-third-quarter-2019-financial-results-300944274.html
SOURCE Citizens Financial Services, Inc.
