EX-99.1 2 fourthqtrpressrelease.htm FOURTH QUARTER 2020 PRESS RELEASE

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 full year  and fourth quarter 2020 financial results

MANSFIELD, PENNSYLVANIA— January 25, 2021 – Citizens Financial Services, Inc. (OTC Pink: CZFS), parent company of First Citizens Community Bank, released today its unaudited consolidated financial results for the three months and year ended December 31, 2020.

Highlights

The acquisition of MidCoast Community Bancorp, Inc. in the second quarter of 2020 contributed significant growth to net interest income in the second half of 2020 and to significant organic growth in the fourth quarter of 2020.

To further support our customers acquired as part of the MidCoast acquisition and to further our expansion efforts, in November,  we opened a full service branch in Kennett Square, Pennsylvania.

Net income for 2020 was $25.1 million, which is 28.8% higher than 2019’s net income. The effective tax rate for 2020 was 17.3% compared to 16.4% in 2019.

Net income was $7.2 million for the three months ended December 31, 2020, which is 43.3% higher than the net income for 2019’s comparable period. The effective tax rate for the three months ended December 31, 2020 was 17.8% compared to 16.6% in the comparable period in 2019.

Net interest income before the provision for loan losses was $62.2 million for the year ended December 31, 2020, an increase of $12.3 million, or 24.5%, over the same period a year ago.

Non-performing assets decreased $2.3 million, or 15.1%, during 2020 and totaled 0.93% of loans as of December 31, 2020 compared to 1.38% as of December 31, 2019.

Return on average equity for the three months (annualized) and the year ended December 31, 2020 was 15.20% and 14.21% compared to 13.05% and 13.00% for the three months (annualized) and the year ended December 31, 2019, respectively.

Return on average tangible equity (non-GAAP) for the three months (annualized) and the year ended December 31, 2020 was 18.37% and 17.16% compared to 15.52% and 15.58% for the three months (annualized) and the year ended December 31, 2019, respectively. (1)

Return on average assets for the three months (annualized) and the year ended December 31, 2020 was 1.55% and 1.46% compared to 1.37% and 1.34% for the three months (annualized) and the year ended December 31, 2019, respectively.

Covid 19 pandemic response and loan profile

During 2020, the Company participated in the Paycheck Protection Program (PPP) for loans provided under the auspices of the Small Business Administration (SBA). Through the program, we issued 591 loans with aggregate balances of $54.3 million. As of December 31, 2020, the Company had 451 loans with aggregate balances of $37.2 million outstanding under the program. During 2020, we received payments and forgiveness on 192 loans totaling $17.1 million with 140 loans being completely paid off or forgiven by December 31, 2020. The remaining loans earn interest at 1% per annum and the processing fee paid by the SBA will be accreted into income over the life of the loans. The SBA has issued guidance for forgiveness with a streamlined approach for loans of $150,000  or less. Of the PPP loans remaining, 379 loans, or 84.0% of the remaining PPP loans, had an original balance less than $150,000. The outstanding balance for these 379 loans as of December 31, 2020 was approximately $13.6 million.



Under our loan modification program, we provided relief to customers with outstanding balances of $206.8 million on 539 loans, which includes residential and commercial customers. As of December 31, 2020, there were 4 commercial  loans outstanding with aggregate balances of $8.7 million that are under modified terms through March 2021.

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,  restaurants, and amusement/theme parks represent a higher level of credit risk. At December 31, 2020, the Company had limited loan concentrations to these industries as follows:
o
Hotels/Motels - $49.9 million or 3.6% of outstanding loans
o
Restaurants - $26.1 million or 1.9% of outstanding loans
o
Amusement/Theme parks - $13.9 million, or 1.0% of outstanding loans

Agricultural lending continues to be an area of emphasis with the Bank. As of December 31, 2020, agricultural lending comprised approximately $363.9 million, or 25.9% of total loans. Agriculture was significantly impacted in the early part of the pandemic as dairy farmers were forced to dump milk, and milk futures remain extremely volatile. Other producers experienced difficulties in getting livestock to market and reduced proceeds from sales as well as difficulty in obtaining supplies. A return to stay at home orders and school closures could significantly impact this portion of our loan portfolio.

2020 Compared to 2019

For 2020, net income totaled $25,103,000 which compares to net income of $19,490,000 for 2019, an increase of $5,613,000 or 28.8%.  Basic earnings per share of $6.60 for 2020 compares to $5.48 for 2019. Return on equity for 2020 and 2019 was 14.21% and 13.00%, while return on assets was 1.46% and 1.34%, respectively. If merger and acquisition costs are excluded, the  return on average equity and average assets would be 15.21% and 1.56%, respectively, for 2020 (non-GAAP).

Net interest income before the provision for loan losses for 2020 totaled $62,191,000 compared to $49,940,000 for 2019, resulting in an increase of $12,251,000, or 24.5%.  Average interest earning assets increased $241.0 million for 2020 compared to 2019, primarily due to the MidCoast acquisition. Average loans increased $189.3 million while average investment securities increased $21.0 million. The yield on interest earning assets decreased 17 basis point to 4.42%, while the cost of interest-bearing liabilities decreased 45 basis points to 0.64%. The yield on interest earning assets benefitted approximately $820,000 from pay-offs of purchase credit impaired loans 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 interest rate reductions in response to the COVID-19 pandemic. The tax effected net interest margin for 2020 was 3.92% compared to 3.72% for 2019.



The provision for loan losses for 2020 was $2,400,000 compared to $1,675,000 for 2019, an increase of $725,000.  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 and organic loan growth in the fourth quarter.

Total non-interest income was $11,422,000 for 2020, which is $3,036,000 more than the non-interest income of $8,386,000 for last year. The primary drivers were an increase of $1,695,000 in the gains on loans sold, as a result of the increased number of loans sold in 2020 compared to 2019 due to the low interest environment and an increase in other income of $1,406,000 due to fee income on derivative transactions for customers.  We experienced a $41,000 decrease in the value of equity securities during 2020, compared to an increase of $120,000 in 2019 period and a decrease in service charges of $466,000 as a result of our COVID-19 response and reduced customer spending as a result of mandatory stay at home orders. Gains of the sale of available for sale securities totaled $305,000 in 2020 compared to $24,000 in 2019.

Total non-interest expenses for 2020 totaled $40,847,000 compared to $33,341,000 for the same period last year, which is an increase of $7,506,000, or 22.5%. The primary driver of the increase is the merger and acquisition costs of completing the MidCoast acquisition that totaled $2,179,000 and the additional salary and operational costs associated with the employees and branches acquired as part of the acquisition.

The provision for income taxes increased $1,443,000 when comparing 2020 to 2019 as a result of an increase in income before income tax of $7,056,000. The  effective tax rate was 17.3% and 16.4% for 2020 and 2019, respectively, compared to the statutory rate of 21%.

Fourth Quarter of 2020 Compared to the Fourth Quarter of 2019

For the three months ended December 31, 2020, net income totaled $7,227,000 which compares to net income of $5,043,000 for the comparable period of 2019, an increase of $2,184,000 or 43.3%.  Basic earnings per share of $1.85 for the three months ended December 31, 2020 compares to $1.42 for the 2019 comparable period. Annualized return on equity for the three months ended December 31, 2020 and 2019 was 15.20% and 13.05%, while annualized return on assets was 1.55% and 1.37%, respectively.

Net interest income before the provision for loan losses for the three months ended December 31, 2020 totaled $16,545,000 compared to $12,790,000 for the three months ended December 31, 2019, resulting in an increase of $3,755,000, or 29.4%. Average interest earning assets increased $365.3 million for the three months ended December 31, 2020 compared to the same period last year as a result of the acquisition and organic loan and deposit growth.  Average loans increased $275.9 million while average investment securities increased $46.2 million. The tax effected net interest margin for the three months ended December 31, 2020 was 3.82% 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 47 basis points to 0.54%.

The provision for loan losses for the three months ended December 31, 2020 was $900,000, a $375,000 increase to the comparable period in 2019. Net organic growth during the fourth quarter totaled $39.4 million, which is net of PPP loan forgiveness and payments of $16.8 million and $18.5 million of municipal loan pay-offs that occurred in the fourth quarter. The provision for 2020 was also impacted by the Covid-19 pandemic and its impact on local and national economies.



Total non-interest income was $3,964,000 for the three months ended December 31, 2020, which is $1,815,000 more than the comparable period last year.  The primary drivers were the gains on loans sold of $752,000 and an increase in other income of $787,000 due to fee income on derivative transactions for customers. As a result of the pandemic, service charges decreased $75,000 for the three months ended December 31, 2020 when compared to the 2019 period. The equity portfolio experienced gains of $235,000 for the three months ended December 31, 2020 compared to gains of $50,000 for the comparable period of 2019.

Total non-interest expenses for the three months ended December 31, 2020 totaled $10,821,000 compared to $8,368,000 for the same period last year, which is an increase of $2,453,000, or 29.3%. The increase was due to the additional salary and benefit costs of employees added as a result of the MidCoast acquisition and occupancy expenses associated with the new branches acquired as part of the merger. FDIC insurance increased due to receiving a credit from the FDIC in the fourth quarter of 2019.  There was no credit from the FDIC in the fourth quarter of 2020.The increase in other expenses is due to the Delaware Franchise fee and other periodic pension expenses due to the settlement of the pension plan in December of 2019 that was acquired as part of The First National Bank of Fredericksburg acquisition in 2015.

The provision for income taxes increased $558,000 when comparing the three months ended December 31, 2020 to the same period in 2019 as a result of an increase in income before income tax of $2,742,000.  The effective tax rate was 17.8% and 16.6% for the three months ended December 31, 2020 and 2019, respectively.

Balance Sheet and Other Information:

At December 31, 2020, total assets were $1.89 billion compared to $1.47 billion at December 31, 2019. The loan to deposit ratio as of December 31, 2020 was 88.45% compared to 92.11% as of December 31, 2019.

Available for sale securities of $295.2 million at December 31, 2020 increased $54.5 million from December 31, 2019. The yield on the investment portfolio decreased from 2.85% to 2.55% on a tax equivalent basis due to a number of securities purchased at a discount that were called in the third quarter of 2019.

Net loans as of December 31, 2020 totaled $1.39 billion and increased $287.7 million from December 31, 2019 as a result of the acquisition, PPP program and organic growth in the fourth quarter, which was primarily in the Delaware market. Excluding the acquisition and the PPP program, loans increased $27.0 million during 2020.

The allowance for loan losses totaled $15,815,000 at December 31, 2020 which is an increase of $1,970,000 from December 31, 2019.  The increase is due to recording a provision for loan losses of $2,400,000 and recoveries of $102,000, offset by charge-offs of $532,000. The allowance as a percent of total loans was 1.13% as of December 31, 2020 and 1.24% as of December 31, 2019. Loans acquired in an acquisition are marked to fair value at acquisition and excluded from the allowance, unless there has been a downgrade in the loan since acquisition. Non-performing assets decreased $2,334,000 since December 31, 2019 to $13.1 million. As a percent of total loans, non-performing assets decreased from 1.38% at December 31, 2019 to 0.93% at December 31, 2020.



Deposits increased $377.7 million from December 31, 2019, to $1.59 billion at December 31, 2020, primarily due to the acquisition, which increased deposits by $208.8 million and customers holding more cash due to the pandemic. Brokered CD’s increased $8.8 million.  Non-interest-bearing deposits increased $100.05 million due to the acquisition, PPP program and additional cash holdings by customers.

Stockholders’ equity totaled $194.3 million at December 31, 2020, compared to $154.8 million at December 31, 2019, an increase of $39.5 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 2020 totaling $25.1 million, offset by cash dividends for 2020 totaling $6.5 million and net treasury stock activity of $788,000.  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 $4.0 million from December 31, 2019.

Dividend Declared

On December 4, 2020, the Board of Directors declared a cash dividend of $0.46 per share, which was paid on December 29, 2020 to shareholders of record at the close of business on December 15, 2020. The quarterly cash dividend is an increase of 3.3% over the regular cash dividend of $0.445 per share declared one year ago, as adjusted for the 1% stock dividend declared in June 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 GAAP and 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
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2020
   
2019
   
2020
   
2019
 
Income and Performance Ratios
                       
Net Income
 
$
7,227
   
$
5,043
   
$
25,103
   
$
19,490
 
Return on average assets (annualized)
   
1.55
%
   
1.37
%
   
1.46
%
   
1.34
%
Return on average equity (annualized)
   
15.20
%
   
13.05
%
   
14.21
%
   
13.00
%
Return on average tangible equity (annualized) (a)
   
18.37
%
   
15.52
%
   
17.16
%
   
15.58
%
Net interest margin (tax equivalent)(a)
   
3.82
%
   
3.74
%
   
3.92
%
   
3.72
%
Earnings per share - basic (b)
 
$
1.85
   
$
1.42
   
$
6.60
   
$
5.48
 
Earnings per share - diluted (b)
 
$
1.85
   
$
1.42
   
$
6.59
   
$
5.47
 
Cash dividends paid per share (b)
 
$
0.460
   
$
0.445
   
$
1.920
   
$
1.762
 
Number of shares used in computation - basic (b)
   
3,912,658
     
3,554,280
     
3,805,682
     
3,559,150
 
Number of shares used in computation - diluted (b)
   
3,912,666
     
3,554,392
     
3,807,523
     
3,561,246
 
                                 
                                 
Asset quality
                               
Allowance for loan and lease losses
 
$
15,815
   
$
13,845
                 
Non-performing assets
 
$
13,093
   
$
15,427
                 
Allowance for loan and lease losses/total loans
   
1.13
%
   
1.24
%
               
Non-performing assets to total loans
   
0.93
%
   
1.38
%
               
Annualized net (recoveries) charge-offs to total loans
   
0.07
%
   
0.13
%
   
0.03
%
   
0.06
%
                                 
                                 
Equity
                               
Book value per share (b)
 
$
48.87
   
$
43.61
                 
Tangible Book value per share (a) (b)
 
$
40.45
   
$
36.70
                 
Market Value (Last reported trade of month)
 
$
56.00
   
$
61.50
                 
Common shares outstanding
   
3,921,850
     
3,525,061
                 
                                 
                                 
Other
                               
Average Full Time Equivalent Employees
   
294.8
     
255.6
     
280.7
     
259.2
 
Loan to Deposit Ratio
   
88.45
%
   
92.11
%
               
Trust assets under management
 
$
150,348
   
$
134,298
                 
Brokerage assets under management
 
$
241,003
   
$
215,383
                 
                                 
                                 
Balance Sheet Highlights
 
December 31,
   
December 31,
                 
     
2020
     
2019
                 
                                 
Assets
 
$
1,891,674
   
$
1,466,339
                 
Investment securities
   
297,120
     
241,407
                 
Loans (net of unearned income)
   
1,405,281
     
1,115,569
                 
Allowance for loan losses
   
15,815
     
13,845
                 
Deposits
   
1,588,858
     
1,211,118
                 
Stockholders' Equity
   
194,259
     
154,774
                 
                                 
                                 
(a) See reconcilation of GAAP and 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)
           
             
   
December 31,
   
December 31,
 
(in thousands except share data)
 
2020
   
2019
 
ASSETS:
           
Cash and due from banks:
           
  Noninterest-bearing
 
$
16,374
   
$
17,727
 
  Interest-bearing
   
52,333
     
793
 
Total cash and cash equivalents
   
68,707
     
18,520
 
                 
Interest bearing time deposits with other banks
   
13,758
     
14,256
 
                 
Equity securities
   
1,931
     
701
 
                 
Available-for-sale securities
   
295,189
     
240,706
 
                 
Loans held for sale
   
14,640
     
815
 
                 
Loans (net of allowance for loan losses: $15,815 at December 31, 2020 and
               
    $13,845 at December 31, 2019)
   
1,389,466
     
1,101,724
 
                 
Premises and equipment
   
16,948
     
15,933
 
Accrued interest receivable
   
5,998
     
4,555
 
Goodwill
   
31,376
     
23,296
 
Bank owned life insurance
   
32,589
     
28,128
 
Other intangibles
   
1,668
     
1,346
 
Other assets
   
19,404
     
16,359
 
                 
TOTAL ASSETS
 
$
1,891,674
   
$
1,466,339
 
                 
LIABILITIES:
               
Deposits:
               
  Noninterest-bearing
 
$
303,762
   
$
203,793
 
  Interest-bearing
   
1,285,096
     
1,007,325
 
Total deposits
   
1,588,858
     
1,211,118
 
Borrowed funds
   
88,838
     
85,117
 
Accrued interest payable
   
1,017
     
1,088
 
Other liabilities
   
18,702
     
14,242
 
TOTAL LIABILITIES
   
1,697,415
     
1,311,565
 
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 December 31, 2020 and December 31, 2019;
         
  issued 4,350,342 at December 31, 2020 and 3,938,668 at December 31, 2019
   
4,350
     
3,939
 
Additional paid-in capital
   
75,908
     
55,089
 
Retained earnings
   
126,627
     
110,800
 
Accumulated other comprehensive income (loss)
   
2,587
     
(629
)
Treasury stock, at cost:  428,492 at December 31, 2020 and 413,607 shares
               
  at December 31, 2019
   
(15,213
)
   
(14,425
)
TOTAL STOCKHOLDERS' EQUITY
   
194,259
     
154,774
 
TOTAL LIABILITIES AND
               
   STOCKHOLDERS' EQUITY
 
$
1,891,674
   
$
1,466,339
 


CITIZENS FINANCIAL SERVICES, INC.
                       
CONSOLIDATED STATEMENT OF INCOME
                   
(UNAUDITED)
                       
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
(in thousands, except per share data)
 
2020
   
2019
   
2020
   
2019
 
INTEREST INCOME:
                       
Interest and fees on loans
 
$
16,775
   
$
13,906
   
$
63,538
   
$
54,911
 
Interest-bearing deposits with banks
   
103
     
96
     
401
     
407
 
Investment securities:
                               
    Taxable
   
878
     
1,076
     
4,090
     
4,673
 
    Nontaxable
   
532
     
383
     
1,869
     
1,492
 
    Dividends
   
123
     
126
     
398
     
497
 
TOTAL INTEREST INCOME
   
18,411
     
15,587
     
70,296
     
61,980
 
INTEREST EXPENSE:
                               
Deposits
   
1,572
     
2,192
     
6,851
     
9,219
 
Borrowed funds
   
294
     
605
     
1,254
     
2,821
 
TOTAL INTEREST EXPENSE
   
1,866
     
2,797
     
8,105
     
12,040
 
NET INTEREST INCOME
   
16,545
     
12,790
     
62,191
     
49,940
 
Provision for loan losses
   
900
     
525
     
2,400
     
1,675
 
NET INTEREST INCOME AFTER
                               
    PROVISION FOR LOAN LOSSES
   
15,645
     
12,265
     
59,791
     
48,265
 
NON-INTEREST INCOME:
                               
Service charges
   
1,114
     
1,189
     
4,221
     
4,687
 
Trust
   
261
     
161
     
803
     
750
 
Brokerage and insurance
   
356
     
298
     
1,297
     
1,141
 
Gains on loans sold
   
886
     
134
     
2,168
     
473
 
Equity security gains (losses), net
   
235
     
50
     
(41
)
   
120
 
Available for sale security gains (losses), net
   
3
     
16
     
305
     
24
 
Earnings on bank owned life insurance
   
181
     
160
     
695
     
623
 
Other
   
928
     
141
     
1,974
     
568
 
TOTAL NON-INTEREST INCOME
   
3,964
     
2,149
     
11,422
     
8,386
 
NON-INTEREST EXPENSES:
                               
Salaries and employee benefits
   
6,779
     
5,327
     
24,190
     
20,456
 
Occupancy
   
666
     
535
     
2,557
     
2,174
 
Furniture and equipment
   
170
     
173
     
757
     
674
 
Professional fees
   
337
     
322
     
1,517
     
1,423
 
FDIC insurance expense
   
135
     
(121
)
   
476
     
75
 
Pennsylvania shares tax
   
59
     
(17
)
   
868
     
808
 
Amortization of intangibles
   
54
     
61
     
216
     
259
 
Merger and acquisition
   
-
     
191
     
2,179
     
466
 
Software expenses
   
338
     
249
     
1,155
     
948
 
ORE expenses
   
230
     
68
     
451
     
376
 
Other
   
2,053
     
1,580
     
6,481
     
5,682
 
TOTAL NON-INTEREST EXPENSES
   
10,821
     
8,368
     
40,847
     
33,341
 
Income before provision for income taxes
   
8,788
     
6,046
     
30,366
     
23,310
 
Provision for income taxes
   
1,561
     
1,003
     
5,263
     
3,820
 
NET INCOME
 
$
7,227
   
$
5,043
   
$
25,103
   
$
19,490
 
                                 
PER COMMON SHARE DATA:
                               
Net Income - Basic
 
$
1.85
   
$
1.42
   
$
6.60
   
$
5.48
 
Net Income - Diluted
 
$
1.85
   
$
1.42
   
$
6.59
   
$
5.47
 
Cash Dividends Paid
 
$
0.460
   
$
0.445
   
$
1.920
   
$
1.762
 
                                 
Number of shares used in computation - basic
   
3,912,658
     
3,554,280
     
3,805,682
     
3,559,150
 
Number of shares used in computation - diluted
   
3,912,666
     
3,554,392
     
3,807,523
     
3,561,246
 


CITIZENS FINANCIAL SERVICES, INC.
                             
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION
                         
(UNAUDITED)
                             
(in thousands, except share data)
       
Three Months Ended,
             
   
Dec 31,
   
Sept 30,
   
June 30,
   
March 31,
   
Dec 31,
 
   
2020
   
2020
   
2020
   
2020
   
2019
 
Interest income
 
$
18,411
   
$
18,386
   
$
18,160
   
$
15,339
   
$
15,587
 
Interest expense
   
1,866
     
1,916
     
1,874
     
2,449
     
2,797
 
Net interest income
   
16,545
     
16,470
     
16,286
     
12,890
     
12,790
 
Provision for loan losses
   
900
     
550
     
550
     
400
     
525
 
Net interest income after provision for loan losses
   
15,645
     
15,920
     
15,736
     
12,490
     
12,265
 
Non-interest income
   
3,726
     
3,386
     
1,941
     
2,105
     
2,083
 
Investment securities gains (losses), net
   
238
     
152
     
128
     
(254
)
   
66
 
Non-interest expenses
   
10,821
     
9,692
     
11,413
     
8,921
     
8,368
 
Income before provision for income taxes
   
8,788
     
9,766
     
6,392
     
5,420
     
6,046
 
Provision for income taxes
   
1,561
     
1,759
     
1,054
     
889
     
1,003
 
Net income
 
$
7,227
   
$
8,007
   
$
5,338
   
$
4,531
   
$
5,043
 
Earnings Per Share Basic
 
$
1.85
   
$
2.04
   
$
1.39
   
$
1.27
   
$
1.42
 
Earnings Per Share Diluted
 
$
1.85
   
$
2.04
   
$
1.39
   
$
1.27
   
$
1.42
 


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 December 31,
 
   
2020
   
2019
 
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
     
$
   

%
   
$
       $    

%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
58,054
     
14
     
0.09
     
9,876
     
4
     
0.16
 
Interest bearing time deposits at banks
   
13,758
     
89
     
2.57
     
14,256
     
92
     
2.59
 
Investment securities
   
293,649
     
1,673
     
2.28
     
247,416
     
1,687
     
2.73
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
204,095
     
2,711
     
5.28
     
217,007
     
2,889
     
5.28
 
  Construction loans
   
28,214
     
336
     
4.74
     
14,659
     
188
     
5.09
 
  Commercial Loans
   
692,745
     
8,805
     
5.06
     
416,867
     
5,676
     
5.40
 
  Agricultural Loans
   
356,317
     
3,927
     
4.38
     
363,339
     
4,222
     
4.61
 
  Loans to state & political subdivisions
   
76,421
     
749
     
3.90
     
95,107
     
936
     
3.90
 
  Other loans
   
30,246
     
390
     
5.13
     
9,704
     
179
     
7.32
 
  Loans, net of discount (2)(3)(4)
   
1,388,038
     
16,918
     
4.85
     
1,116,683
     
14,090
     
5.01
 
Total interest-earning assets
   
1,753,499
     
18,694
     
4.24
     
1,388,231
     
15,873
     
4.54
 
Cash and due from banks
   
7,021
                     
5,945
                 
Bank premises and equipment
   
17,686
                     
15,936
                 
Other assets
   
91,806
                     
57,448
                 
Total non-interest earning assets
   
116,513
                     
79,329
                 
Total assets
   
1,870,012
                     
1,467,560
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
412,472
     
198
     
0.19
     
334,345
     
526
     
0.62
 
  Savings accounts
   
252,019
     
90
     
0.14
     
222,342
     
206
     
0.37
 
  Money market accounts
   
229,433
     
202
     
0.35
     
169,114
     
458
     
1.07
 
  Certificates of deposit
   
382,188
     
1,082
     
1.13
     
263,679
     
1,002
     
1.51
 
Total interest-bearing deposits
   
1,276,112
     
1,572
     
0.49
     
989,480
     
2,192
     
0.88
 
Other borrowed funds
   
96,565
     
294
     
1.21
     
109,236
     
605
     
2.20
 
Total interest-bearing liabilities
   
1,372,677
     
1,866
     
0.54
     
1,098,716
     
2,797
     
1.01
 
Demand deposits
   
289,632
                     
199,365
                 
Other liabilities
   
17,472
                     
14,832
                 
Total non-interest-bearing liabilities
   
307,104
                     
214,197
                 
Stockholders' equity
   
190,231
                     
154,647
                 
Total liabilities & stockholders' equity
   
1,870,012
                     
1,467,560
                 
Net interest income
           
16,828
                     
13,076
         
Net interest spread (5)
                   
3.70
%
                   
3.53
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.82
%
                   
3.74
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
128
%
                   
126
%
                                                 
(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 GAAP and 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)
                                   
   
Year Ended December 31,
 
   
2020
   
2019
 
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
       $    

%
   
$
       $    

%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
41,330
     
37
     
0.09
     
9,693
     
23
     
0.24
 
Interest bearing time deposits at banks
   
14,139
     
364
     
2.57
     
15,085
     
384
     
2.55
 
Investment securities
   
268,372
     
6,854
     
2.55
     
247,334
     
7,059
     
2.85
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
210,696
     
11,161
     
5.30
     
215,749
     
11,473
     
5.32
 
  Construction loans
   
26,343
     
1,288
     
4.89
     
19,085
     
984
     
5.16
 
  Commercial Loans
   
590,469
     
31,087
     
5.26
     
415,681
     
22,741
     
5.47
 
  Agricultural Loans
   
357,201
     
16,022
     
4.49
     
344,586
     
15,879
     
4.61
 
  Loans to state & political subdivisions
   
86,143
     
3,458
     
4.01
     
97,780
     
3,845
     
3.93
 
  Other loans
   
20,986
     
1,185
     
5.65
     
9,684
     
740
     
7.64
 
  Loans, net of discount (2)(3)(4)
   
1,291,838
     
64,201
     
4.97
     
1,102,565
     
55,662
     
5.05
 
Total interest-earning assets
   
1,615,679
     
71,456
     
4.42
     
1,374,677
     
63,128
     
4.59
 
Cash and due from banks
   
7,487
                     
6,168
                 
Bank premises and equipment
   
17,286
                     
16,074
                 
Other assets
   
79,305
                     
57,038
                 
Total non-interest earning assets
   
104,078
                     
79,280
                 
Total assets
   
1,719,757
                     
1,453,957
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
383,931
     
1,102
     
0.29
     
331,906
     
2,282
     
0.69
 
  Savings accounts
   
241,429
     
476
     
0.20
     
218,240
     
814
     
0.37
 
  Money market accounts
   
205,142
     
1,012
     
0.49
     
164,872
     
1,978
     
1.20
 
  Certificates of deposit
   
345,397
     
4,261
     
1.23
     
277,946
     
4,145
     
1.49
 
Total interest-bearing deposits
   
1,175,899
     
6,851
     
0.58
     
992,964
     
9,219
     
0.93
 
Other borrowed funds
   
93,237
     
1,254
     
1.34
     
109,041
     
2,821
     
2.59
 
Total interest-bearing liabilities
   
1,269,136
     
8,105
     
0.64
     
1,102,005
     
12,040
     
1.09
 
Demand deposits
   
257,285
                     
187,991
                 
Other liabilities
   
16,662
                     
14,074
                 
Total non-interest-bearing liabilities
   
273,947
                     
202,065
                 
Stockholders' equity
   
176,674
                     
149,887
                 
Total liabilities & stockholders' equity
   
1,719,757
                     
1,453,957
                 
Net interest income
           
63,351
                     
51,088
         
Net interest spread (5)
                   
3.78
%
                   
3.50
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.92
%
                   
3.72
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
127
%
                   
125
%
                                                 
(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 GAAP and 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)
                             
   
December 31,
   
September 30,
   
June 30,
   
March 31,
   
December 31,
 
   
2020
   
2020
   
2020
   
2020
   
2019
 
Real estate:
                             
  Residential
 
$
201,911
   
$
208,084
   
$
210,789
   
$
216,179
   
$
217,088
 
  Commercial
   
596,255
     
535,456
     
513,598
     
338,490
     
342,023
 
  Agricultural
   
315,158
     
310,702
     
313,136
     
300,606
     
311,464
 
  Construction
   
35,404
     
28,656
     
31,744
     
17,926
     
15,519
 
Consumer
   
30,277
     
30,625
     
30,973
     
9,533
     
9,947
 
Other commercial loans
   
114,169
     
129,731
     
132,503
     
71,038
     
69,970
 
Other agricultural loans
   
48,779
     
40,790
     
44,912
     
46,170
     
55,112
 
State & political subdivision loans
   
63,328
     
81,835
     
85,978
     
93,778
     
94,446
 
Total loans
   
1,405,281
     
1,365,879
     
1,363,633
     
1,093,720
     
1,115,569
 
Less: allowance for loan losses
   
15,815
     
15,169
     
14,827
     
14,247
     
13,845
 
Net loans
 
$
1,389,466
   
$
1,350,710
   
$
1,348,806
   
$
1,079,473
   
$
1,101,724
 
                                         
Past due and non-performing assets
                                       
                                         
Total Loans past due 30-89 days and still accruing
 
$
4,120
   
$
3,449
   
$
4,986
   
$
3,159
   
$
2,711
 
                                         
Non-accrual loans
 
$
10,732
   
$
11,711
   
$
10,693
   
$
11,302
   
$
11,536
 
Loans past due 90 days or more and accruing
   
525
     
1,194
     
654
     
164
     
487
 
Non-performing loans
 
$
11,257
   
$
12,905
   
$
11,347
   
$
11,466
   
$
12,023
 
OREO
   
1,836
     
2,726
     
2,853
     
3,056
     
3,404
 
Total Non-performing assets
 
$
13,093
   
$
15,631
   
$
14,200
   
$
14,522
   
$
15,427
 
                                         
                                         
                                         
   
3 Months
   
3 Months
   
3 Months
   
3 Months
   
3 Months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
Analysis of the Allowance for loan Losses
 
December 31,
   
September 30,
   
June 30,
   
March 31,
   
December 31,
 
(In Thousands)
   
2020
     
2020
     
2020
     
2020
     
2019
 
Balance, beginning of period
 
$
15,169
   
$
14,827
   
$
14,247
   
$
13,845
   
$
13,679
 
Charge-offs
   
(276
)
   
(237
)
   
(10
)
   
(9
)
   
(370
)
Recoveries
   
22
     
29
     
40
     
11
     
11
 
Net (charge-offs) recoveries
   
(254
)
   
(208
)
   
30
     
2
     
(359
)
Provision for loan losses
   
900
     
550
     
550
     
400
     
525
 
Balance, end of period
 
$
15,815
   
$
15,169
   
$
14,827
   
$
14,247
   
$
13,845
 



CITIZENS FINANCIAL SERVICES, INC.
                       
Reconciliation of GAAP and Non-GAAP Financial Measures
                   
(UNAUDITED)
                       
(Dollars in thousands, except per share data)
                       
                         
   
As of
           
   
December 31,
             
   
2020
   
2019
             
Tangible Equity
                       
Stockholders Equity - GAAP
 
$
194,259
   
$
154,774
             
Accumulated other comprehensive (gain) loss
   
(2,587
)
   
629
             
Intangible Assets
   
(33,044
)
   
(24,642
)
           
Tangible Equity - Non-GAAP
   
158,628
     
130,761
             
Shares outstanding adjusted for June 2019 stock Dividend
   
3,921,850
     
3,563,379
             
Tangible Book value per share (a)
 
$
40.45
   
$
36.70
             
                             
   
As of
             
   
December 31,
             
     
2020
     
2019
             
Tangible Equity per share
                           
Stockholders Equity per share - GAAP
 
$
49.53
   
$
43.43
             
Adjustments for accumulated other comprehensive loss
   
(0.66
)
   
0.18
             
Book value per share
   
48.87
     
43.61
             
Adjustments for intangible assets
   
(8.42
)
   
(6.91
)
           
Tangible Book value per share - Non-GAAP
 
$
40.45
   
$
36.70
             
                             
                             
   
For the Three Months Ended
   
For the Year Ended
 
   
December 31,
   
December 31,
 
     
2020
     
2019
     
2020
     
2019
 
Return on Average Tangible Equity
                               
Average Stockholders Equity - GAAP
 
$
193,117
   
$
154,317
   
$
178,789
   
$
148,189
 
Average Accumulated Other Comprehensive Loss
   
2,886
     
(330
)
   
2,115
     
(1,697
)
Average Intangible Assets
   
32,843
     
24,653
     
30,376
     
24,757
 
Average Tangible Equity - Non-GAAP
   
157,388
     
129,994
     
146,298
     
125,129
 
Net Income
 
$
7,227
   
$
5,043
   
$
25,103
   
$
19,490
 
Annualized Return on Average Tangible Equity
   
18.37
%
   
15.52
%
   
17.16
%
   
15.58
%
                                 
                                 
   
For the Three Months December 31, 2020
   
For the Year
Ended December
31, 2020
                 
Return on Average Assets and Equity Excluding Merger and Acquisition Costs
                         
Net Income
 
$
7,227
   
$
25,103
                 
After Tax merger and acquisition costs
   
-
     
1,766
                 
Net Income excluding merger and acquisition costs
 
$
7,227
   
$
26,869
                 
Average Assets
   
1,870,012
     
1,719,757
                 
Annualized Return on Average stockholders equity, excluding Merger and Acquisition costs
   
1.55
%
   
1.56
%
               
                                 
Average Stockholders Equity - GAAP
 
$
190,231
   
$
176,674
                 
Annualized Return on Average stockholders equity, excluding Merger and Acquisition costs
   
15.20
%
   
15.21
%
               
                                 
                                 
                                 
   
For the Three Months Ended
   
For the Year Ended
 
   
December 31,
   
December 31,
 
Reconciliation of net interest income on fully taxable equivalent basis
   
2020
     
2019
     
2020
     
2019
 
Total interest income
 
$
18,411
   
$
15,587
   
$
70,296
   
$
61,980
 
Total interest expense
   
1,866
     
2,797
     
8,105
     
12,040
 
Net interest income
   
16,545
     
12,790
     
62,191
     
49,940
 
Tax equivalent adjustment
   
283
     
286
     
1,160
     
1,148
 
Net interest income (fully taxable equivalent)
 
$
16,828
   
$
13,076
   
$
63,351
   
$
51,088