EX-99.1 2 secondqtrpressrelease.htm SECOND QUARTER 2021 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 second quarter 2021 financial results

MANSFIELD, PENNSYLVANIA— July 23, 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 and six months ended June 30, 2021.

Highlights

The financial results of the Company continue to benefit from the acquisition of MidCoast Community Bancorp, Inc. that closed in the second quarter of 2020.

Net income was $15.1 million for the six months ended June 30, 2021, which is 53.1% higher than the net income for 2020’s comparable period. The effective tax rate for the six months ended June 30, 2021 was 16.9% compared to 16.4% in the comparable period in 2020.

Net income was $6.6 million for the three months ended June 30, 2021, which is 24.5% higher than the net income for 2020’s comparable period. The effective tax rate for the three months ended June 30, 2021 was 17.9% compared to 16.5% in the comparable period in 2020.

Net interest income before the provision for loan losses was $32.7 million for the six months ended June 30, 2021, an increase of $3.5 million, or 11.9%, over the same period a year ago.

Non-performing assets decreased $2.2 million from year end and $3.3 million since June 30, 2020 and totaled $10,942,000 as of June 30, 2021. As a percent of loans, non-performing assets totaled 0.77%, 0.93% and 1.04% as of June 30, 2021, December 31, 2020 and June 30, 2020.

Return on average equity for the three and six months (annualized) ended June 30, 2021 was 13.19% and 15.19% compared to 12.28% and 11.90% for the three and six months (annualized) ended June 30, 2020.

Return on average tangible equity for the three and six months (annualized) ended June 30, 2021 was 15.77% and 18.22% compared to 14.98% and 14.31% for the three and six months (annualized) ended June 30, 2020 (non-GAAP). (1)

Return on average assets for the three and six months (annualized) ended June 30, 2021 was 1.32% and 1.54% compared to 1.25% and 1.24% for the three and six months (annualized) ended June 30, 2020.

If the life insurance proceeds on a former employees are excluded, the return on average equity and average assets would be 14.03% and 1.42%, respectively, for six months (annualized) ended June 30, 2021 (non-GAAP). (1)


Covid 19 pandemic response and loan profile

During 2021, the Company continued to participate in the Paycheck Protection Program (PPP) for loans provided under the auspices of the Small Business Administration (SBA). As of June 30, 2021, 419 loans with a balance of $27.1 million remain outstanding under this program. From January 1, 2021 to June 30, 2021, we issued 388 loans with aggregate balances of $24.3 million. As of June 30, 2021, 44 loans that were issued under this program in 2020 remain outstanding and have a balance of $3.9 million. The 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 outstanding, 372 loans, or 88.8% of the remaining PPP loans, had an original balance less than $150,000. The outstanding balance for these 372 loans as of June 30, 2021 was approximately $11.4 million.

Under our COVID loan modification program, during 2021 we provided relief to 19 customers with outstanding balances of $26.7 million, which includes residential, commercial and agricultural customers. As of June 30, 2021, there was 1 commercial loan outstanding with a balance of $6.2 million that is under modified terms through August 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 June 30, 2021, the Company had limited loan concentrations to these industries as follows:
o
Hotels/Motels - $70.9 million or 5.0% of outstanding loans
o
Restaurants - $26.7 million or 1.9% of outstanding loans
o
Amusement/Theme parks - $9.4 million, or 0.7% of outstanding loans

Six Months Ended June 30, 2021 Compared to 2020

For the six months ended June 30, 2021, net income totaled $15,110,000 which compares to net income of $9,869,000 for the first six months of 2020, an increase of $5,241,000 or 53.1%.  Basic earnings per share of $3.83 for the first six months of 2021 compares to $2.64 for the first six months last year.  Annualized return on equity for the six months ended June 30, 2021 and 2020 was 15.19% and 11.90%, while annualized return on assets was 1.54% and 1.24%, respectively.

Net interest income before the provision for loan loss for the six months ended June 30, 2021 totaled $32,653,000 compared to $29,176,000 for the six months ended June 30, 2020, resulting in an increase of $3,477,000, or 11.9%.  Average interest earning assets increased $368.2 million for the six months ended June 30, 2021 compared to the same period last year, primarily due to the assets acquired as part of the MidCoast acquisition in the second quarter of 2020 being outstanding for the entire period of 2021. Average loans increased $204.5 million while average investment securities increased $75.5 million. The yield on interest earning assets decreased 60 basis points to 3.99%, while the cost of interest-bearing liabilities decreased 21 basis points to 0.53%. The yield on interest earning assets in 2020 benefitted approximately $600,000 or 10 basis points from the 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 rate cuts made in response to the COVID-19 pandemic in the first quarter of 2020. The tax effected net interest margin for the six months ended June 30, 2021 was 3.59% compared to 4.01% for the same period last year.

The provision for loan losses for the six months ended June 30, 2021 was $1,150,000 compared to $950,000 for the six months ended June 30, 2020, an increase of $200,000.  The increase in the provision is attributable to loans maturing that were acquired as part of the MidCoast acquisition, which were refinanced with the Company and are subject to the Company’s allowance calculation.


Total non-interest income was $6,941,000 for the six months ended June 30, 2021, which is $3,021,000 more than the non-interest income of $3,920,000 for the same period last year. The primary drivers were the earnings of bank owned life insurance, which increased $1,144,000 as the result of the passing of two former employees, gains on loans sold which increased $387,000 and an increase in equity security gains of $459,000 as a result of market performance. Other income increased $482,000 due to fee income on derivative transactions for customers.

Total non-interest expenses for the six months ended June 30, 2021 totaled $20,267,000 compared to $20,334,000 for the same period last year, which is a decrease of $67,000. The primary driver of the decrease was the merger and acquisition costs incurred in 2020 of $2,179,000 as a result of the MidCoast acquisition. Salary and benefit costs and occupancy costs increased compared to the same period in 2020 due to the additional headcount and branches acquired as part of the MidCoast acquisition.

The provision for income taxes increased $1,124,000 when comparing the six months ended June 30, 2021 to the same period in 2020 as a result of an increase in income before income tax of $6,365,000. The effective tax rate was 16.9% and 16.4% for the six months ended June 30, 2021 and 2020, respectively. It should be noted the earnings on bank owned life insurance are exempt from Federal income tax.

Second Quarter of 2021 Compared to the Second Quarter of 2020

For the three months ended June 30, 2021, net income totaled $6,647,000 which compares to net income of $5,338,000 for the comparable period of 2020, an increase of $1,309,000 or 24.5%.  Basic earnings per share of $1.69 for the three months ended June 30, 2021 compares to $1.37 for the 2020 comparable period. Annualized return on equity for the three months ended June 30, 2021 and 2020 was 13.19% and 12.28%, while annualized return on assets was 1.32% and 1.25%, respectively.

Net interest income before the provision for loan losses for the three months ended June 30, 2021 totaled $16,212,000 compared to $16,286,000 for the three months ended June 30, 2020, resulting in a decrease of $74,000. Average interest earning assets increased $301.5 million for the three months ended June 30, 2021 compared to the same period last year as a result of the  organic loan and deposit growth.  Average loans increased $117.5 million while average investment securities increased $92.2 million and average interest bearing cash holdings increased $93.1 million. The tax effected net interest margin for the three months ended June 30, 2021 was 3.46% compared to 4.15% for the same period last year, which was impacted by the decrease in the average yield on interest earning assets of 77 basis points to 3.85% of which 15 basis points was due to the $600,000 recognized on the payoff of the purchase impaired loan.

The provision for loan losses for the three months ended June 30, 2021 was $500,000, a $50,000 decrease to the comparable period in 2020. The decrease in the provision is attributable to the impact the COVID-19 pandemic had on the local and national economy in the second quarter of 2020.


Total non-interest income was $2,706,000 for the three months ended June 30, 2021, which is $637,000 more than the comparable period last year.  The primary drivers were service charges of $249,000 as a result of waiving fees in the second quarter of 2020 in response to the pandemic and brokerage and insurance commissions, which increased $157,000 due to growth in our south central Pennsylvania market. Other income increased due to $254,000 due to fee income on derivative transactions for customers.

Total non-interest expenses for the three months ended June 30, 2021 totaled $10,320,000 compared to $11,413,000 for the same period last year, which is a decrease of $1,093,000, or 9.6%. The primary driver of the decrease was the merger and acquisition costs of completing the MidCoast acquisition that totaled $1,803,000 in 2020. Salary and employee benefit costs increased $586,000 due to the additional salary and benefit costs of employees added as a result of the MidCoast acquisition, as well as merit increases for employees.

The provision for income taxes increased $397,000 when comparing the three months ended June 30, 2021 to the same period in 2020 as a result of an increase in income before income tax of $1,706,000.  The effective tax rate was 17.9% and 16.5% for the three months ended June 30, 2021 and 2020, respectively.

Balance Sheet and Other Information:

At June 30, 2021, total assets were $2.00 billion compared to $1.89 billion at December 31, 2020 and $1.80 billion at June 30, 2020. The loan to deposit ratio as of June 30, 2021 was 84.11% compared to 88.45% as of December 31, 2020 and 90.11% as of June 30, 2020.

Available for sale securities of $369.0 million at June 30, 2021 increased $73.8 million from December 31, 2020 and $96.6 million from June 30, 2020. The yield on the investment portfolio decreased from 2.78% to 2.07% on a tax equivalent basis due to securities purchased at a discount that were called in the first quarter of 2020 and purchases made in a lower rate environment in the second half of 2020 and the first half of 2021.

Net loans as of June 30, 2021 totaled $1.40 billion and increased $8.7 million from December 31, 2020 as a result of organic growth in the Delaware market offset by PPP forgiveness and a decrease in student loan balances.

The allowance for loan losses totaled $16,931,000 at June 30, 2021 which is an increase of $1,116,000 from December 31, 2020.  The increase is due to recording a provision for loan losses of $1,150,000 and recoveries of $108,000, offset by charge-offs of $142,000. The allowance as a percent of total loans was 1.20% as of June 30, 2021 and 1.13% as of December 31, 2020.

Deposits increased $93.5 million from December 31, 2020, to $1.68 billion at June 30, 2021, primarily due to customers holding more cash due to the pandemic and government stimulus funds provided to customers. Brokered CD’s decreased $23.8 million.  Non-interest-bearing deposits increased $35.7 million due to the PPP program and additional cash holdings by customers.

Stockholders’ equity totaled $204.4 million at June 30, 2021, compared to $194.3 million at December 31, 2020, an increase of $10.2 million. The increase was attributable to net income for the six months ended June 30, 2021 totaling $15.1 million, offset by cash dividends totaling $3.7 million and net treasury stock activity of $493,000.  As a result of changes in interest rates impacting the fair value of investment securities and derivative instruments, accumulated other comprehensive income, decreased $1.0 million from December 31, 2020.


Dividend Declared

On June 1, 2021, the Board of Directors declared a cash dividend of $0.465 per share, which was paid on June 25, 2021 to shareholders of record at the close of business on June 11, 2021. This quarterly cash dividend is an increase of 3.20% over the regular cash dividend of $0.446 per share declared one year ago, as adjusted for the 1% stock dividend declared in June 2021.  The Board declared a 1% stock dividend, payable on June 25, 2021 to shareholders of record at the close of business on June 11, 2021.

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
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2021
   
2020
   
2021
   
2020
 
Income and Performance Ratios
                       
Net Income
 
$
6,647
   
$
5,338
   
$
15,110
   
$
9,869
 
Return on average assets (annualized)
   
1.32
%
   
1.25
%
   
1.54
%
   
1.24
%
Return on average equity (annualized)
   
13.19
%
   
12.28
%
   
15.19
%
   
11.90
%
Return on average tangible equity (annualized) (a)
   
15.77
%
   
14.98
%
   
18.22
%
   
14.31
%
Net interest margin (tax equivalent)(a)
   
3.46
%
   
4.15
%
   
3.59
%
   
4.01
%
Earnings per share - basic (b)
 
$
1.69
   
$
1.37
   
$
3.83
   
$
2.64
 
Earnings per share - diluted (b)
 
$
1.69
   
$
1.37
   
$
3.83
   
$
2.64
 
Cash dividends paid per share (b)
 
$
0.460
   
$
0.446
   
$
0.920
   
$
0.989
 
Number of shares used in computation - basic (b)
   
3,944,488
     
3,883,734
     
3,946,184
     
3,737,759
 
Number of shares used in computation - diluted (b)
   
3,944,560
     
3,884,763
     
3,946,219
     
3,738,273
 
                                 
                                 
Asset quality
                               
Allowance for loan and lease losses
 
$
16,931
   
$
14,827
                 
Non-performing assets
 
$
10,942
   
$
14,200
                 
Allowance for loan and lease losses/total loans
   
1.20
%
   
1.09
%
               
Non-performing assets to total loans
   
0.77
%
   
1.04
%
               
Annualized net  charge-offs (recoveries) to total loans
   
0.04
%
   
(0.01
%)
   
0.00
%
   
(0.01
%)
                                 
                                 
Equity
                               
Book value per share (b)
 
$
51.32
   
$
45.45
                 
Tangible Book value per share (a) (b)
 
$
42.95
   
$
37.18
                 
Market Value (Last reported trade of month)
 
$
63.00
   
$
49.75
                 
Common shares outstanding
   
3,951,573
     
3,925,745
                 
                                 
                                 
Other
                               
Average Full Time Equivalent Employees
   
295.4
     
283.3
                 
Loan to Deposit Ratio
   
84.11
%
   
90.11
%
               
Trust assets under management
 
$
155,394
   
$
129,507
                 
Brokerage assets under management
 
$
262,158
   
$
212,636
                 
                                 
                                 
Balance Sheet Highlights
 
June 30,
   
December 31,
   
June 30,
         
     
2021
     
2020
     
2020
         
                                 
Assets
 
$
2,003,300
   
$
1,891,674
   
$
1,800,116
         
Investment securities
   
371,150
     
297,120
     
273,063
         
Loans (net of unearned income)
   
1,415,109
     
1,405,281
     
1,363,633
         
Allowance for loan losses
   
16,931
     
15,815
     
14,827
         
Deposits
   
1,682,387
     
1,588,858
     
1,513,284
         
Stockholders' Equity
   
204,419
     
194,259
     
183,095
         
                                 
                                 
(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)
                 
                   
   
June 30,
   
December 31,
   
June 30,
 
(in thousands except share data)
 
2021
   
2020
   
2020
 
ASSETS:
                 
Cash and due from banks:
                 
  Noninterest-bearing
 
$
17,403
   
$
16,374
   
$
19,543
 
  Interest-bearing
   
90,791
     
52,333
     
19,487
 
Total cash and cash equivalents
   
108,194
     
68,707
     
39,030
 
                         
Interest bearing time deposits with other banks
   
12,266
     
13,758
     
14,256
 
                         
Equity securities
   
2,148
     
1,931
     
703
 
                         
Available-for-sale securities
   
369,002
     
295,189
     
272,360
 
                         
Loans held for sale
   
5,282
     
14,640
     
17,468
 
                         
Loans (net of allowance for loan losses: $16,931 at June 30, 2021;
                       
    $15,815 at December 31, 2020 and $14,827 at June 30, 2020)
   
1,398,178
     
1,389,466
     
1,348,806
 
                         
Premises and equipment
   
17,243
     
16,948
     
17,832
 
Accrued interest receivable
   
5,564
     
5,998
     
5,950
 
Goodwill
   
31,376
     
31,376
     
31,376
 
Bank owned life insurance
   
30,353
     
32,589
     
32,228
 
Other intangibles
   
1,705
     
1,668
     
1,421
 
Other assets
   
21,989
     
19,404
     
18,686
 
                         
TOTAL ASSETS
 
$
2,003,300
   
$
1,891,674
   
$
1,800,116
 
                         
LIABILITIES:
                       
Deposits:
                       
  Noninterest-bearing
 
$
339,414
   
$
303,762
   
$
278,612
 
  Interest-bearing
   
1,342,973
     
1,285,096
     
1,234,672
 
Total deposits
   
1,682,387
     
1,588,858
     
1,513,284
 
Borrowed funds
   
97,830
     
88,838
     
85,135
 
Accrued interest payable
   
789
     
1,017
     
888
 
Other liabilities
   
17,875
     
18,702
     
17,714
 
TOTAL LIABILITIES
   
1,798,881
     
1,697,415
     
1,617,021
 
STOCKHOLDERS' EQUITY:
                       
Preferred Stock $1.00 par value; authorized
                       
  3,000,000 shares; none issued in 2021 or 2020
   
-
     
-
     
-
 
Common stock
                       
$1.00 par value; authorized 25,000,000 shares at June 30, 2021, December 31, 2020 and
                 
June 30, 2020: issued 4,388,901 at June 30, 2021 and 4,350,342 at December 31, 2020 and
         
  June 30, 2020
   
4,389
     
4,350
     
4,350
 
Additional paid-in capital
   
78,412
     
75,908
     
75,863
 
Retained earnings
   
135,714
     
126,627
     
115,000
 
Accumulated other comprehensive income
   
1,610
     
2,587
     
2,907
 
Treasury stock, at cost:  437,328 at June 30, 2021 and 428,492 shares
                       
  at December 31, 2020 and 424,597 shares at June 30, 2020
   
(15,706
)
   
(15,213
)
   
(15,025
)
TOTAL STOCKHOLDERS' EQUITY
   
204,419
     
194,259
     
183,095
 
TOTAL LIABILITIES AND
                       
   STOCKHOLDERS' EQUITY
 
$
2,003,300
   
$
1,891,674
   
$
1,800,116
 


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)
 
2021
   
2020
   
2021
   
2020
 
INTEREST INCOME:
                       
Interest and fees on loans
 
$
16,370
   
$
16,407
   
$
33,064
   
$
30,045
 
Interest-bearing deposits with banks
   
111
     
97
     
217
     
192
 
Investment securities:
                               
    Taxable
   
941
     
1,126
     
1,791
     
2,233
 
    Nontaxable
   
547
     
463
     
1,091
     
852
 
    Dividends
   
106
     
67
     
207
     
177
 
TOTAL INTEREST INCOME
   
18,075
     
18,160
     
36,370
     
33,499
 
INTEREST EXPENSE:
                               
Deposits
   
1,525
     
1,657
     
3,123
     
3,644
 
Borrowed funds
   
338
     
217
     
594
     
679
 
TOTAL INTEREST EXPENSE
   
1,863
     
1,874
     
3,717
     
4,323
 
NET INTEREST INCOME
   
16,212
     
16,286
     
32,653
     
29,176
 
Provision for loan losses
   
500
     
550
     
1,150
     
950
 
NET INTEREST INCOME AFTER
                               
    PROVISION FOR LOAN LOSSES
   
15,712
     
15,736
     
31,503
     
28,226
 
NON-INTEREST INCOME:
                               
Service charges
   
1,163
     
914
     
2,269
     
1,995
 
Trust
   
185
     
145
     
492
     
343
 
Brokerage and insurance
   
406
     
249
     
782
     
589
 
Gains on loans sold
   
311
     
260
     
814
     
427
 
Equity security gains (losses), net
   
29
     
11
     
216
     
(243
)
Available for sale security gains, net
   
-
     
117
     
50
     
117
 
Earnings on bank owned life insurance
   
163
     
178
     
1,478
     
334
 
Other
   
449
     
195
     
840
     
358
 
TOTAL NON-INTEREST INCOME
   
2,706
     
2,069
     
6,941
     
3,920
 
NON-INTEREST EXPENSES:
                               
Salaries and employee benefits
   
6,481
     
5,895
     
12,744
     
11,309
 
Occupancy
   
711
     
651
     
1,494
     
1,177
 
Furniture and equipment
   
141
     
189
     
284
     
320
 
Professional fees
   
395
     
438
     
843
     
763
 
FDIC insurance expense
   
129
     
135
     
258
     
206
 
Pennsylvania shares tax
   
178
     
259
     
517
     
534
 
Amortization of intangibles
   
49
     
55
     
98
     
105
 
Merger and acquisition
   
-
     
1,803
     
-
     
2,179
 
Software expenses
   
354
     
246
     
667
     
493
 
ORE expenses
   
167
     
159
     
253
     
191
 
Other
   
1,715
     
1,583
     
3,109
     
3,057
 
TOTAL NON-INTEREST EXPENSES
   
10,320
     
11,413
     
20,267
     
20,334
 
Income before provision for income taxes
   
8,098
     
6,392
     
18,177
     
11,812
 
Provision for income taxes
   
1,451
     
1,054
     
3,067
     
1,943
 
NET INCOME
 
$
6,647
   
$
5,338
   
$
15,110
   
$
9,869
 
                                 
PER COMMON SHARE DATA:
                               
Net Income - Basic
 
$
1.69
   
$
1.37
   
$
3.83
   
$
2.64
 
Net Income - Diluted
 
$
1.69
   
$
1.37
   
$
3.83
   
$
2.64
 
Cash Dividends Paid
 
$
0.460
   
$
0.446
   
$
0.920
   
$
0.989
 
                                 
Number of shares used in computation - basic
   
3,944,488
     
3,883,734
     
3,946,184
     
3,737,759
 
Number of shares used in computation - diluted
   
3,944,560
     
3,884,763
     
3,946,219
     
3,738,273
 


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,
 
   
2021
   
2021
   
2020
   
2020
   
2020
 
Interest income
 
$
18,075
   
$
18,295
   
$
18,411
   
$
18,386
   
$
18,160
 
Interest expense
   
1,863
     
1,854
     
1,866
     
1,916
     
1,874
 
Net interest income
   
16,212
     
16,441
     
16,545
     
16,470
     
16,286
 
Provision for loan losses
   
500
     
650
     
900
     
550
     
550
 
Net interest income after provision for loan losses
   
15,712
     
15,791
     
15,645
     
15,920
     
15,736
 
Non-interest income
   
2,677
     
3,998
     
3,726
     
3,386
     
1,941
 
Investment securities gains (losses), net
   
29
     
237
     
238
     
152
     
128
 
Non-interest expenses
   
10,320
     
9,947
     
10,821
     
9,692
     
11,413
 
Income before provision for income taxes
   
8,098
     
10,079
     
8,788
     
9,766
     
6,392
 
Provision for income taxes
   
1,451
     
1,616
     
1,561
     
1,759
     
1,054
 
Net income
 
$
6,647
   
$
8,463
   
$
7,227
   
$
8,007
   
$
5,338
 
Earnings Per Share Basic
 
$
1.69
   
$
2.14
   
$
1.83
   
$
2.02
   
$
1.37
 
Earnings Per Share Diluted
 
$
1.69
   
$
2.14
   
$
1.83
   
$
2.02
   
$
1.37
 


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,
   
2021
               
2020
             
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
           
$
%
   
$
           
$
%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
121,319
     
28
     
0.09
     
28,182
     
5
     
0.07
 
Interest bearing time deposits at banks
   
13,016
     
83
     
2.59
     
14,385
     
92
     
2.57
 
Investment securities
   
352,499
     
1,740
     
1.97
     
260,281
     
1,780
     
2.74
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
202,537
     
2,494
     
4.94
     
213,780
     
2,800
     
5.27
 
  Construction loans
   
50,807
     
521
     
4.11
     
30,296
     
373
     
4.95
 
  Commercial Loans
   
738,136
     
8,875
     
4.82
     
599,800
     
8,276
     
5.55
 
  Agricultural Loans
   
351,660
     
3,763
     
4.29
     
356,166
     
4,012
     
4.53
 
  Loans to state & political subdivisions
   
52,934
     
470
     
3.56
     
90,491
     
898
     
3.99
 
  Other loans
   
25,567
     
335
     
5.26
     
13,572
     
223
     
6.91
 
  Loans, net of discount (2)(3)(4)
   
1,421,641
     
16,458
     
4.64
     
1,304,105
     
16,582
     
5.11
 
Total interest-earning assets
   
1,908,475
     
18,309
     
3.85
     
1,606,953
     
18,459
     
4.62
 
Cash and due from banks
   
6,757
                     
9,319
                 
Bank premises and equipment
   
17,371
                     
17,584
                 
Other assets
   
75,575
                     
79,001
                 
Total non-interest earning assets
   
99,703
                     
105,904
                 
Total assets
   
2,008,178
                     
1,712,857
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
462,299
     
383
     
0.33
     
383,985
     
257
     
0.27
 
  Savings accounts
   
289,328
     
85
     
0.12
     
240,116
     
107
     
0.18
 
  Money market accounts
   
247,606
     
164
     
0.27
     
197,742
     
202
     
0.41
 
  Certificates of deposit
   
355,292
     
893
     
1.01
     
354,759
     
1,091
     
1.24
 
Total interest-bearing deposits
   
1,354,525
     
1,525
     
0.45
     
1,176,602
     
1,657
     
0.57
 
Other borrowed funds
   
95,166
     
338
     
1.42
     
84,092
     
217
     
1.04
 
Total interest-bearing liabilities
   
1,449,691
     
1,863
     
0.52
     
1,260,694
     
1,874
     
0.60
 
Demand deposits
   
339,896
                     
261,839
                 
Other liabilities
   
16,977
                     
16,471
                 
Total non-interest-bearing liabilities
   
356,873
                     
278,310
                 
Stockholders' equity
   
201,614
                     
173,853
                 
Total liabilities & stockholders' equity
   
2,008,178
                     
1,712,857
                 
Net interest income
           
16,446
                     
16,585
         
Net interest spread (5)
                   
3.33
%
                   
4.02
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.46
%
                   
4.15
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
132
%
                   
127
%
                                                 
(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 2021 and 2020. 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)
                                   
   
Six Months Ended June 30,
   
2021
               
2020
             
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
           
$
%
   
$
           
$
%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
108,196
     
46
     
0.09
     
19,013
     
9
     
0.10
 
Interest bearing time deposits at banks
   
13,371
     
171
     
2.58
     
14,329
     
183
     
2.57
 
Investment securities
   
326,849
     
3,379
     
2.07
     
251,365
     
3,489
     
2.78
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
203,235
     
5,047
     
5.01
     
214,809
     
5,643
     
5.28
 
  Construction loans
   
44,595
     
931
     
4.21
     
24,011
     
596
     
4.99
 
  Commercial Loans
   
726,077
     
17,938
     
4.98
     
507,490
     
13,809
     
5.47
 
  Agricultural Loans
   
355,094
     
7,593
     
4.31
     
358,173
     
8,124
     
4.56
 
  Loans to state & political subdivisions
   
57,698
     
1,068
     
3.73
     
92,306
     
1,837
     
4.00
 
  Other loans
   
26,083
     
682
     
5.27
     
11,517
     
395
     
6.90
 
  Loans, net of discount (2)(3)(4)
   
1,412,782
     
33,259
     
4.75
     
1,208,306
     
30,404
     
5.06
 
Total interest-earning assets
   
1,861,198
     
36,855
     
3.99
     
1,493,013
     
34,085
     
4.59
 
Cash and due from banks
   
6,569
                     
7,791
                 
Bank premises and equipment
   
17,188
                     
16,823
                 
Other assets
   
78,055
                     
67,847
                 
Total non-interest earning assets
   
101,812
                     
92,461
                 
Total assets
   
1,963,010
                     
1,585,474
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
442,328
     
703
     
0.32
     
358,026
     
694
     
0.39
 
  Savings accounts
   
278,848
     
175
     
0.13
     
233,050
     
291
     
0.25
 
  Money market accounts
   
243,221
     
339
     
0.28
     
186,018
     
595
     
0.64
 
  Certificates of deposit
   
367,971
     
1,906
     
1.04
     
308,019
     
2,064
     
0.35
 
Total interest-bearing deposits
   
1,332,368
     
3,123
     
0.47
     
1,085,113
     
3,644
     
0.68
 
Other borrowed funds
   
90,721
     
594
     
1.32
     
88,971
     
679
     
1.53
 
Total interest-bearing liabilities
   
1,423,089
     
3,717
     
0.53
     
1,174,084
     
4,323
     
0.74
 
Demand deposits
   
323,229
                     
229,221
                 
Other liabilities
   
17,775
                     
16,277
                 
Total non-interest-bearing liabilities
   
341,004
                     
245,498
                 
Stockholders' equity
   
198,917
                     
165,892
                 
Total liabilities & stockholders' equity
   
1,963,010
                     
1,585,474
                 
Net interest income
           
33,138
                     
29,762
         
Net interest spread (5)
                   
3.46
%
                   
3.85
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.59
%
                   
4.01
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
131
%
                   
127
%
                                                 
(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 2021 and 2020. 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)
                             
   
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
   
2021
   
2021
   
2020
   
2020
   
2020
 
Real estate:
                             
  Residential
 
$
202,171
   
$
203,273
   
$
201,911
   
$
208,084
   
$
210,789
 
  Commercial
   
641,633
     
605,547
     
596,255
     
535,456
     
513,598
 
  Agricultural
   
310,274
     
315,313
     
315,158
     
310,702
     
313,136
 
  Construction
   
63,065
     
42,651
     
35,404
     
28,656
     
31,744
 
Consumer
   
8,684
     
26,181
     
30,277
     
30,625
     
30,973
 
Other commercial loans
   
104,349
     
109,168
     
114,169
     
129,731
     
132,503
 
Other agricultural loans
   
33,720
     
41,378
     
48,779
     
40,790
     
44,912
 
State & political subdivision loans
   
51,213
     
60,890
     
63,328
     
81,835
     
85,978
 
Total loans
   
1,415,109
     
1,404,401
     
1,405,281
     
1,365,879
     
1,363,633
 
Less: allowance for loan losses
   
16,931
     
16,560
     
15,815
     
15,169
     
14,827
 
Net loans
 
$
1,398,178
   
$
1,387,841
   
$
1,389,466
   
$
1,350,710
   
$
1,348,806
 
                                         
Past due and non-performing assets
                                       
                                         
Total Loans past due 30-89 days and still accruing
 
$
1,495
   
$
2,383
   
$
4,120
   
$
3,449
   
$
4,986
 
                                         
Non-accrual loans
 
$
9,082
   
$
10,680
   
$
10,732
   
$
11,711
   
$
10,693
 
Loans past due 90 days or more and accruing
   
49
     
478
     
525
     
1,194
     
654
 
Non-performing loans
 
$
9,131
   
$
11,158
   
$
11,257
   
$
12,905
   
$
11,347
 
OREO
   
1,811
     
1,720
     
1,836
     
2,726
     
2,853
 
Total Non-performing assets
 
$
10,942
   
$
12,878
   
$
13,093
   
$
15,631
   
$
14,200
 
                                         
                                         
                                         
   
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)
   
2021
     
2021
     
2020
     
2020
     
2020
 
Balance, beginning of period
 
$
16,560
   
$
15,815
   
$
15,169
   
$
14,827
   
$
14,247
 
Charge-offs
   
(138
)
   
(4
)
   
(276
)
   
(237
)
   
(10
)
Recoveries
   
9
     
99
     
22
     
29
     
40
 
Net (charge-offs) recoveries
   
(129
)
   
95
     
(254
)
   
(208
)
   
30
 
Provision for loan losses
   
500
     
650
     
900
     
550
     
550
 
Balance, end of period
 
$
16,931
   
$
16,560
   
$
15,815
   
$
15,169
   
$
14,827
 


CITIZENS FINANCIAL SERVICES, INC.
                       
Reconciliation of GAAP and Non-GAAP Financial Measures
                       
(UNAUDITED)
                       
(Dollars in thousands, except per share data)
                       
                         
   
As of
             
   
June 30
             
   
2021
   
2020
             
Tangible Equity
                       
Stockholders Equity - GAAP
 
$
204,419
   
$
183,095
             
Accumulated other comprehensive income
   
(1,610
)
   
(2,907
)
           
Intangible Assets
   
(33,081
)
   
(32,797
)
           
Tangible Equity - Non-GAAP
   
169,728
     
147,391
             
Shares outstanding adjusted for June 2021 stock Dividend
   
3,951,573
     
3,964,304
             
Tangible Book value per share (a)
 
$
42.95
   
$
37.18
             
                             
   
As of
             
   
June 30
             
     
2021
     
2020
             
Tangible Equity per share
                           
Stockholders Equity per share - GAAP
 
$
51.73
   
$
46.18
             
Adjustments for accumulated other comprehensive income
   
(0.41
)
   
(0.73
)
           
Book value per share
   
51.32
     
45.45
             
Adjustments for intangible assets
   
(8.37
)
   
(8.27
)
           
Tangible Book value per share - Non-GAAP
 
$
42.95
   
$
37.18
             
                             
                             
   
For the Three Months Ended
   
For the Six Months Ended
 
   
June 30
   
June 30
     
2021
     
2020
     
2021
     
2020
 
Return on Average Tangible Equity
                               
Average Stockholders Equity - GAAP
 
$
203,023
   
$
176,397
   
$
200,832
   
$
167,151
 
Average Accumulated Other Comprehensive income
   
(1,409
)
   
(2,544
)
   
(1,915
)
   
(1,259
)
Average Intangible Assets
   
(33,027
)
   
(31,265
)
   
(33,012
)
   
(27,934
)
Average Tangible Equity - Non-GAAP
   
168,587
     
142,588
     
165,905
     
137,958
 
Net Income
 
$
6,647
     
5,338
   
$
15,110
   
$
9,869
 
Annualized Return on Average Tangible Equity
   
15.77
%
   
14.98
%
   
18.22
%
   
14.31
%
                                 
   
For the Three Months Ended
   
For the Six Months Ended
 
   
June 30
 
June 30
 
Return on Average Assets and Equity Excluding BOLI Death Benefits
   
2021
     
2020
     
2021
     
2020
 
Net Income
 
$
6,647
   
$
5,338
   
$
15,110
   
$
9,869
 
BOLI death benefits
   
-
     
-
     
1,155
     
-
 
Net Income excluding merger and acquisition costs
 
$
6,647
   
$
5,338
   
$
13,955
   
$
9,869
 
Average Assets
   
2,008,178
     
1,712,857
     
1,963,010
     
1,585,474
 
Annualized Return on Average stockholders equity, excluding Merger and Acquisition costs
   
1.32
%
   
1.25
%
   
1.42
%
   
1.24
%
                                 
Average Stockholders Equity - GAAP
 
$
201,614
   
$
173,853
   
$
198,917
   
$
165,892
 
Annualized Return on Average stockholders equity, excluding Merger and Acquisition costs
   
13.19
%
   
12.28
%
   
14.03
%
   
11.90
%
                                 
                                 
                                 
   
For the Three Months Ended
   
For the Six Months Ended
 
   
June 30
   
June 30
 
Reconciliation of net interest income on fully taxable equivalent basis
   
2021
     
2020
     
2021
     
2020
 
Total interest income
 
$
18,075
   
$
18,160
   
$
36,370
   
$
33,499
 
Total interest expense
   
1,863
     
1,874
     
3,717
     
4,323
 
Net interest income
   
16,212
     
16,286
     
32,653
     
29,176
 
Tax equivalent adjustment
   
234
     
299
     
485
     
586
 
Net interest income (fully taxable equivalent)
 
$
16,446
   
$
16,585
   
$
33,138
   
$
29,762