EX-99.1 2 secondqtrpressrelease.htm SECOND QUARTER 2022 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 2022 financial results

MANSFIELD, PENNSYLVANIA— July 21, 2022 – Citizens Financial Services, Inc. (Nasdaq: CZFS), parent company of First Citizens Community Bank, released today its unaudited consolidated financial results for the three and six months ended June 30, 2022.

Highlights

During the second quarter, the Company uplisted to the Nasdaq capital market.

Net loan growth for the quarter was $116.7 million and for the year was $153.6 million or 21.6% on an annualized basis.

Net income was $13.6 million for the six months ended June 30, 2022, which is 9.7% less than the net income for 2021’s comparable period. The decrease was due to life insurance proceeds received in the first quarter of 2021 due to the passing of two former employees and decreased gains on loans sold due to the rise in mortgage rates in 2022. The effective tax rate for the six  months ended June 30, 2022 was 17.8% compared to 16.9% in the comparable period in 2021, with the increase being due to life insurance proceeds being exempt from taxable income.

Net income was $6.9 million for the three months ended June 30, 2022, which is 3.8% higher than the net income for 2021’s comparable period. The effective tax rate for the three months ended June 30, 2022 was 17.7% compared to 17.9% in the comparable period in 2021.

Net interest income before the provision for loan losses was $34.0 million for the six months ended June 30, 2022, an increase of $1.3 million, or 4.1%, over the same period a year ago. Amortization associated with PPP loans was $902,000 less in 2022 than 2021.

Non-performing assets decreased $2,580,000 since June 30, 2021 and totaled $8,362,000 as of June 30, 2022, which is $480,000 less than the balance at December 31, 2021. As a percent of loans, non-performing assets totaled 0.52%, 0.61% and 0.77% as of June 30, 2022, December 31, 2021 and June 30, 2021.

Return on average equity for the three and six months (annualized) ended June 30, 2022 was 12.49% and 12.48% compared to 13.19% and 15.19% for the three and six months (annualized) ended June 30, 2021.

Return on average tangible equity for the three and six months (annualized) ended June 30, 2022 was 14.68% and 14.69% compared to 15.77% and 18.22% for the three and six months (annualized) ended June 30, 2021 (non-GAAP). (1)

Return on average assets for the three and six months (annualized) ended June 30, 2022 was 1.25% for both periods compared to 1.32% and 1.54% for the three and six months (annualized) ended June 30, 2021.

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)



Six Months Ended June 30, 2022 Compared to 2021

For the six months ended June 30, 2022, net income totaled $13,641,000 which compares to net income of $15,110,000 for the first six months of 2021, a decrease of $1,469,000 or 9.7%.  Basic earnings per share of $3.43 for the first six months of 2022 compares to $3.79 for the first six months last year.  Annualized return on equity for the six months ended June 30, 2022 and 2021 was 12.48% and 15.19%, while annualized return on assets was 1.25% and 1.54%, respectively, with ratios in 2021 benefitting from life insurance proceeds on two former employees. If the activity associated with the passing of the former employees in 2021 are excluded, basic earnings per share in 2021 would have been $3.42 compared to $3.43 for the first six months of 2022 (non-GAAP) (1).

Net interest income before the provision for loan loss for the six months ended June 30, 2022 totaled $33,991,000 compared to $32,653,000 for the six months ended June 30, 2021, resulting in an increase of $1,338,000, or 4.1%. Amortization on PPP loans decreased $902,000  during 2022 compared to 2021. Average interest earning assets increased $211.3 million for the six months ended June 30, 2022 compared to the same period last year, as a result of growth in investments and organic loan growth funded by deposit growth and borrowings.  Average loans increased $79.8 million while average investment securities increased $151.0 million. The yield on interest earning assets decreased 32 basis points to 3.67%, while the cost of interest-bearing liabilities decreased 12 basis points to 0.41%. The decrease in amortization on PPP loans accounts for 9 bps of the decrease in margin and the yield on interest earning assets. A large component of the remaining decrease is due to the percentage of interest earning assets in investments in 2022 that were purchased during a lower interest rate environment.

The provision for loan losses for the six months ended June 30, 2022 was $700,000, a $450,000 decrease to the comparable period in 2021. The decrease in the provision is attributable to the improved credit metrics of the loan portfolio in comparison to June 30, 2021 and less impact from the COVID-19 pandemic on the economy, both of which helped offset the impact of the organic loan growth experienced.

Total non-interest income was $4,735,000 for the six months ended June 30, 2022, which is $2,206,000 less than the non-interest income of $6,941,000 for the same period last year. The primary drivers were the earnings of bank owned life insurance, which decreased $1,059,000 as the result of the passing of two former employees in 2021, gains on loans sold which decreased $668,000 due to a decrease in refinancing activity with the rise in rates that occurred in the first half of 2022, a loss on equity securities of $395,000 as a result of market performance when comparing 2022 to 2021. Other income decreased $478,000 due to fee income on derivative transactions for customers recorded in 2021. There were no corresponding fees in 2022.

Total non-interest expenses for the six months ended June 30, 2022 totaled $21,431,000 compared to $20,267,000 for the same period last year, which is an increase of $1,164,000. Salary and benefit costs increased $1,287,000 due to an addition 12.4 FTEs and merit increases for 2022. Additionally, salary and benefit costs for 2021 benefitted from a $400,000 reduction in deferred compensation due to the passing of a former executive in the first quarter of 2021.   The decrease in ORE expenses of $500,000 is due to gains on the sale of ORE properties that totaled $491,000, compared to minimal gains in 2021.



The provision for income taxes decreased $113,000 when comparing the six months ended June 30, 2022 to the same period in 2021 as a result of a decrease in income before income tax of $1,582,000. The effective tax rate was 17.8% and 16.9% for the six months ended June 30, 2022 and 2021, respectively. It should be noted the earnings on bank owned life insurance are exempt from Federal income tax and accounts for the difference in tax rates between 2021 and 2022.

Second Quarter of 2022 Compared to the Second Quarter of 2021

For the three months ended June 30, 2022, net income totaled $6,901,000 which compares to net income of $6,647,000 for the comparable period of 2021, an increase of $254,000 or 3.8%.  Basic earnings per share of $1.74 for the three months ended June 30, 2022 compares to $1.67 for the 2021 comparable period. Annualized return on equity for the three months ended June 30, 2022 and 2021 was 12.49% and 13.19%, while annualized return on assets was 1.25% and 1.32%, respectively.

Net interest income before the provision for loan losses for the three months ended June 30, 2022 totaled $17,729,000 compared to $16,212,000 for the three months ended June 30, 2021, resulting in an increase of $1,517,000. Average interest earning assets increased $192.1 million for the three months ended June 30, 2022 compared to the same period last year as a result of the  organic loan and deposit growth.  Average loans increased $107.9 million while average investment securities increased $148.7 million and average interest bearing cash holdings decreased $61.4 million. The tax effected net interest margin for the three months ended June 30, 2022 was 3.43% compared to 3.46% for the same period last year. The margin was impacted by the decrease in the average yield on interest earning assets of 10 basis points to 3.75% of which 5 basis points was due to $227,000 of decreased amortization on PPP loans.

The provision for loan losses for the three months ended June 30, 2022 was $450,000, a $50,000 decrease to the comparable period in 2021. The decrease in the provision is attributable to the solid credit metrics of the loan portfolio and less impact from the COVID-19 pandemic on the economy.

Total non-interest income was $2,304,000 for the three months ended June 30, 2022, which is $402,000 less than the comparable period last year.  The primary drivers were gains on loans sold which decreased $270,000 due to a decrease in refinancing activity with the rise in rates that occurred in 2022, and a loss on equity securities of $163,000 as a result of market performance when comparing 2022 to 2021. Other income decreased $273,000 due to fee income on derivative transactions for customers recorded in 2021. There were no corresponding fees in 2022. Service charges increased $161,000 for the three months ended June 30, 2022 compared to the same period in 2021.

Total non-interest expenses for the three months ended June 30, 2022 totaled $11,200,000 compared to $10,320,000 for the same period last year, which is an increase of $880,000, or 8.5%. Salary and benefit costs increased $637,000 due to an addition 17.4 FTEs and merit increases for 2022.

The provision for income taxes increased $31,000 when comparing the three months ended June 30, 2022 to the same period in 2021 as a result of an increase in income before income tax of $285,000.  The effective tax rate was 17.7% and 17.9% for the three months ended June 30, 2022 and 2021, respectively.


Balance Sheet and Other Information:

At June 30, 2022, total assets were $2.21 billion compared to $2.14 billion at December 31, 2021 and $2.00 billion at June 30, 2021. The loan to deposit ratio as of June 30, 2022 was 84.92% compared to 78.51% as of December 31, 2021 and 84.11% as of June 30, 2021.

Available for sale securities of $462.9 million at June 30, 2022 increased $50.5 million from December 31, 2021 and $93.9 million from June 30, 2021. The yield on the investment portfolio decreased from 2.07% to 1.77% on a tax equivalent basis due to the amount of securities purchased in 2020 and 2021, which was a low rate environment due to the pandemic. Purchases made in the first half of 2022 have been at higher rates than those made in 2020 and 2021.

Net loans as of June 30, 2022 totaled $1.58 billion and increased $153.6 million from December 31, 2021, which is 21.6% on an annualized basis. In comparison to June 30, 2021, net loans have grown $179.6 million, or 12.8%, and, if PPP loans are excluded, loans increased $202.8 million or 14.8%.

The allowance for loan losses totaled $17,570,000 at June 30, 2022 which is an increase of $266,000 from December 31, 2021.  The increase is due to recording a provision for loan losses of $700,000 and recoveries of $17,000, offset by charge-offs of $451,000. The allowance as a percent of total loans was 1.10% as of June 30, 2022 and 1.20% as of December 31, 2021.

Deposits increased $42.6 million from December 31, 2021, to $1.88 billion at June 30, 2022, primarily due to customers holding more cash and new customer relationships in the Delaware market.

Borrowings increased $36.6 million from December 31, 2021 to $110.5 million at June 30, 2022 to fund organic loan growth.

Stockholders’ equity totaled $195.0 million at June 30, 2022, compared to $212.5 million at December 31, 2021, a decrease of $17.5 million. Excluding accumulated other comprehensive loss (AOCI), stockholders equity increased $8.9 million and totals $221.6 million. The increase in stockholders equity, excluding AOCI, was attributable to net income for the six months ended June 30, 2022 totaling $13.6 million, offset by cash dividends for the first two quarters of 2022 totaling $3.8 million and net treasury stock activity of $897,000.  As a result of increases in market interest rates impacting the fair value of investment securities, the unrealized loss on available for sale investment securities, net of tax, increased $29.2 million from December 31, 2021.

Dividend Declared

On May 31, 2022, the Board of Directors declared a cash dividend of $0.475 per share, which was paid on June 24, 2022 to shareholders of record at the close of business on June 10, 2022. This quarterly cash dividend is an increase of 3.20% over the regular cash dividend of $0.456 per share declared one year ago, as adjusted for the 1% stock dividend declared in June 2022.  The Board declared a 1% stock dividend, payable on June 24, 2022 to shareholders of record at the close of business on June 10, 2022.


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,
 
   
2022
   
2021
   
2022
   
2021
 
Income and Performance Ratios
                       
Net Income
 
$
6,901
   
$
6,647
   
$
13,641
   
$
15,110
 
Return on average assets (annualized)
   
1.25
%
   
1.32
%
   
1.25
%
   
1.54
%
Return on average equity (annualized)
   
12.49
%
   
13.19
%
   
12.48
%
   
15.19
%
Return on average tangible equity (annualized) (a)
   
14.68
%
   
15.77
%
   
14.69
%
   
18.22
%
Net interest margin (tax equivalent)(a)
   
3.43
%
   
3.46
%
   
3.35
%
   
3.59
%
Earnings per share - basic (b)
 
$
1.74
   
$
1.67
   
$
3.43
   
$
3.79
 
Earnings per share - diluted (b)
 
$
1.74
   
$
1.67
   
$
3.43
   
$
3.79
 
Cash dividends paid per share (b)
 
$
0.470
   
$
0.456
   
$
0.941
   
$
0.912
 
Number of shares used in computation - basic (b)
   
3,973,402
     
3,983,274
     
3,969,621
     
3,984,970
 
Number of shares used in computation - diluted (b)
   
3,973,417
     
3,983,346
     
3,969,725
     
3,985,005
 
                                 
                                 
Asset quality
                               
Allowance for loan and lease losses
 
$
17,570
   
$
16,931
                 
Non-performing assets
 
$
8,362
   
$
10,942
                 
Allowance for loan and lease losses/total loans
   
1.10
%
   
1.20
%
               
Non-performing assets to total loans
   
0.52
%
   
0.77
%
               
Annualized net charge-offs to total loans
   
0.11
%
   
0.04
%
   
0.06
%
   
0.00
%
                                 
                                 
Equity
                               
Book value per share (b)
 
$
55.81
   
$
50.82
                 
Tangible Book value per share (a) (b)
 
$
47.55
   
$
42.53
                 
Market Value (Last reported trade of month)
 
$
70.00
   
$
63.00
                 
Common shares outstanding
   
3,970,153
     
3,951,573
                 
                                 
                                 
Other
                               
Average Full Time Equivalent Employees
   
312.8
     
295.4
     
308.8
     
296.4
 
Loan to Deposit Ratio
   
84.92
%
   
84.11
%
               
Trust assets under management
 
$
143,015
   
$
155,394
                 
Brokerage assets under management
 
$
269,744
   
$
262,158
                 
                                 
                                 
Balance Sheet Highlights
 
June 30,
   
December 31,
   
June 30,
         
     
2022
     
2021
     
2021
         
                                 
Assets
 
$
2,212,862
   
$
2,143,863
   
$
2,003,300
         
Investment securities
   
465,192
     
414,672
     
371,150
         
Loans (net of unearned income)
   
1,595,376
     
1,441,533
     
1,415,109
         
Allowance for loan losses
   
17,570
     
17,304
     
16,931
         
Deposits
   
1,878,711
     
1,836,151
     
1,682,387
         
Stockholders' Equity
   
195,032
     
212,492
     
204,419
         
                                 
                                 
(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)
 
2022
   
2021
   
2021
 
ASSETS:
                 
Cash and due from banks:
                 
  Noninterest-bearing
 
$
18,306
   
$
14,051
   
$
17,403
 
  Interest-bearing
   
2,366
     
158,782
     
90,791
 
Total cash and cash equivalents
   
20,672
     
172,833
     
108,194
 
                         
Interest bearing time deposits with other banks
   
8,048
     
11,026
     
12,266
 
                         
Equity securities
   
2,309
     
2,270
     
2,148
 
                         
Available-for-sale securities
   
462,883
     
412,402
     
369,002
 
                         
Loans held for sale
   
1,205
     
4,554
     
5,282
 
                         
Loans (net of allowance for loan losses: $17,570 at June 30, 2022;
 
    $17,304 at December 31, 2021 and $16,931 at June 30, 2021)
   
1,577,806
     
1,424,229
     
1,398,178
 
                         
Premises and equipment
   
17,476
     
17,016
     
17,243
 
Accrued interest receivable
   
5,874
     
5,235
     
5,564
 
Goodwill
   
31,376
     
31,376
     
31,376
 
Bank owned life insurance
   
38,922
     
38,503
     
30,353
 
Other intangibles
   
1,449
     
1,627
     
1,705
 
Fair value of derivative instruments
   
14,639
     
4,011
     
2,934
 
Other assets
   
30,203
     
18,781
     
19,055
 
                         
TOTAL ASSETS
 
$
2,212,862
   
$
2,143,863
   
$
2,003,300
 
                         
LIABILITIES:
                       
Deposits:
                       
  Noninterest-bearing
 
$
382,155
   
$
358,073
   
$
339,414
 
  Interest-bearing
   
1,496,556
     
1,478,078
     
1,342,973
 
Total deposits
   
1,878,711
     
1,836,151
     
1,682,387
 
Borrowed funds
   
110,540
     
73,977
     
97,830
 
Accrued interest payable
   
566
     
711
     
789
 
Other liabilities
   
28,013
     
20,532
     
17,875
 
TOTAL LIABILITIES
   
2,017,830
     
1,931,371
     
1,798,881
 
STOCKHOLDERS' EQUITY:
                       
Preferred Stock $1.00 par value; authorized
         
  3,000,000 shares; none issued in 2022 or 2021
   
-
     
-
     
-
 
Common stock
                       
$1.00 par value; authorized 25,000,000 shares at June 30, 2022, December 31, 2021 and
 
June 30, 2021: issued 4,427,687 at June 30, 2022 and 4,388,901 at December 31, 2021
 
  and June 30, 2021
   
4,428
     
4,389
     
4,389
 
Additional paid-in capital
   
80,892
     
78,395
     
78,412
 
Retained earnings
   
153,315
     
146,010
     
135,714
 
Accumulated other comprehensive (loss) income
   
(26,559
)
   
(155
)
   
1,610
 
Treasury stock, at cost: 457,534 at June 30, 2022 and 444,481 shares
 
  at December 31, 2021 and 437,328 shares at June 30, 2021
   
(17,044
)
   
(16,147
)
   
(15,706
)
TOTAL STOCKHOLDERS' EQUITY
   
195,032
     
212,492
     
204,419
 
TOTAL LIABILITIES AND
                       
   STOCKHOLDERS' EQUITY
 
$
2,212,862
   
$
2,143,863
   
$
2,003,300
 



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)
 
2022
   
2021
   
2022
   
2021
 
INTEREST INCOME:
                       
Interest and fees on loans
 
$
17,120
   
$
16,370
   
$
33,040
   
$
33,064
 
Interest-bearing deposits with banks
   
156
     
111
     
272
     
217
 
Investment securities:
                               
    Taxable
   
1,424
     
941
     
2,536
     
1,791
 
    Nontaxable
   
617
     
547
     
1,200
     
1,091
 
    Dividends
   
90
     
106
     
174
     
207
 
TOTAL INTEREST INCOME
   
19,407
     
18,075
     
37,222
     
36,370
 
INTEREST EXPENSE:
                               
Deposits
   
1,356
     
1,525
     
2,631
     
3,123
 
Borrowed funds
   
322
     
338
     
600
     
594
 
TOTAL INTEREST EXPENSE
   
1,678
     
1,863
     
3,231
     
3,717
 
NET INTEREST INCOME
   
17,729
     
16,212
     
33,991
     
32,653
 
Provision for loan losses
   
450
     
500
     
700
     
1,150
 
NET INTEREST INCOME AFTER
                               
    PROVISION FOR LOAN LOSSES
   
17,279
     
15,712
     
33,291
     
31,503
 
NON-INTEREST INCOME:
                               
Service charges
   
1,324
     
1,163
     
2,572
     
2,269
 
Trust
   
184
     
185
     
433
     
492
 
Brokerage and insurance
   
501
     
406
     
982
     
782
 
Gains on loans sold
   
41
     
311
     
146
     
814
 
Equity security (losses) gains, net
   
(134
)
   
29
     
(179
)
   
216
 
Available for sale security gains, net
   
-
     
-
     
-
     
50
 
Earnings on bank owned life insurance
   
212
     
163
     
419
     
1,478
 
Other
   
176
     
449
     
362
     
840
 
TOTAL NON-INTEREST INCOME
   
2,304
     
2,706
     
4,735
     
6,941
 
NON-INTEREST EXPENSES:
                               
Salaries and employee benefits
   
7,118
     
6,481
     
14,031
     
12,744
 
Occupancy
   
754
     
711
     
1,548
     
1,494
 
Furniture and equipment
   
165
     
141
     
294
     
284
 
Professional fees
   
394
     
395
     
733
     
843
 
FDIC insurance expense
   
145
     
129
     
280
     
258
 
Pennsylvania shares tax
   
339
     
178
     
678
     
517
 
Amortization of intangibles
   
40
     
49
     
80
     
98
 
Software expenses
   
358
     
354
     
699
     
667
 
ORE expenses (income)
   
120
     
167
     
(247
)
   
253
 
Other
   
1,767
     
1,715
     
3,335
     
3,109
 
TOTAL NON-INTEREST EXPENSES
   
11,200
     
10,320
     
21,431
     
20,267
 
Income before provision for income taxes
   
8,383
     
8,098
     
16,595
     
18,177
 
Provision for income taxes
   
1,482
     
1,451
     
2,954
     
3,067
 
NET INCOME
 
$
6,901
   
$
6,647
   
$
13,641
   
$
15,110
 
                                 
PER COMMON SHARE DATA:
                               
Net Income - Basic
 
$
1.74
   
$
1.67
   
$
3.43
   
$
3.79
 
Net Income - Diluted
 
$
1.74
   
$
1.67
   
$
3.43
   
$
3.79
 
Cash Dividends Paid
 
$
0.470
   
$
0.456
   
$
0.941
   
$
0.912
 
                                 
Number of shares used in computation - basic
   
3,973,402
     
3,983,274
     
3,969,621
     
3,984,970
 
Number of shares used in computation - diluted
   
3,973,417
     
3,983,346
     
3,969,725
     
3,985,005
 


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,
 
   
2022
   
2022
   
2021
   
2021
   
2021
 
Interest income
 
$
19,407
   
$
17,815
   
$
18,505
   
$
18,342
   
$
18,075
 
Interest expense
   
1,678
     
1,553
     
1,636
     
1,752
     
1,863
 
Net interest income
   
17,729
     
16,262
     
16,869
     
16,590
     
16,212
 
Provision for loan losses
   
450
     
250
     
-
     
400
     
500
 
Net interest income after provision for loan losses
   
17,279
     
16,012
     
16,869
     
16,190
     
15,712
 
Non-interest income
   
2,438
     
2,476
     
2,461
     
2,618
     
2,677
 
Investment securities (losses) gains, net
   
(134
)
   
(45
)
   
51
     
234
     
29
 
Non-interest expenses
   
11,200
     
10,231
     
10,883
     
10,400
     
10,320
 
Income before provision for income taxes
   
8,383
     
8,212
     
8,498
     
8,642
     
8,098
 
Provision for income taxes
   
1,482
     
1,472
     
1,554
     
1,578
     
1,451
 
Net income
 
$
6,901
   
$
6,740
   
$
6,944
   
$
7,064
   
$
6,647
 
Earnings Per Share Basic
 
$
1.74
   
$
1.69
   
$
1.74
   
$
1.77
   
$
1.67
 
Earnings Per Share Diluted
 
$
1.74
   
$
1.69
   
$
1.74
   
$
1.77
   
$
1.67
 


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,
 
   
2022
   
2021
 
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
           
$
%
   
$
           
$
%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
59,943
     
91
     
0.61
     
121,319
     
28
     
0.09
 
Interest bearing time deposits at banks
   
9,827
     
65
     
2.65
     
13,016
     
83
     
2.59
 
Investment securities:
                                               
  Taxable
   
379,060
     
1,514
     
1.60
     
249,444
     
1,047
     
1.68
 
  Tax-exempt (3)
   
122,167
     
782
     
2.56
     
103,055
     
693
     
2.69
 
Investment securities
   
501,227
     
2,296
     
1.83
     
352,499
     
1,740
     
1.97
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
203,338
     
2,381
     
4.70
     
202,537
     
2,494
     
4.94
 
  Construction loans
   
69,689
     
721
     
4.15
     
50,807
     
521
     
4.11
 
  Commercial Loans
   
818,517
     
9,494
     
4.65
     
738,136
     
8,875
     
4.82
 
  Agricultural Loans
   
346,199
     
3,706
     
4.29
     
351,660
     
3,763
     
4.29
 
  Loans to state & political subdivisions
   
57,933
     
457
     
3.16
     
52,934
     
470
     
3.56
 
  Other loans
   
33,907
     
446
     
5.28
     
25,567
     
335
     
5.26
 
  Loans, net of discount (2)(3)(4)
   
1,529,583
     
17,205
     
4.51
     
1,421,641
     
16,458
     
4.64
 
Total interest-earning assets
   
2,100,580
     
19,657
     
3.75
     
1,908,475
     
18,309
     
3.85
 
Cash and due from banks
   
6,805
                     
6,757
                 
Bank premises and equipment
   
17,179
                     
17,371
                 
Other assets
   
83,164
                     
75,575
                 
Total non-interest earning assets
   
107,148
                     
99,703
                 
Total assets
   
2,207,728
                     
2,008,178
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
530,596
     
398
     
0.30
     
462,299
     
383
     
0.33
 
  Savings accounts
   
325,649
     
80
     
0.10
     
289,328
     
85
     
0.12
 
  Money market accounts
   
348,718
     
300
     
0.35
     
247,606
     
164
     
0.27
 
  Certificates of deposit
   
306,213
     
578
     
0.76
     
355,292
     
893
     
1.01
 
Total interest-bearing deposits
   
1,511,176
     
1,356
     
0.36
     
1,354,525
     
1,525
     
0.45
 
Other borrowed funds
   
78,948
     
322
     
1.64
     
95,166
     
338
     
1.42
 
Total interest-bearing liabilities
   
1,590,124
     
1,678
     
0.42
     
1,449,691
     
1,863
     
0.52
 
Demand deposits
   
375,542
                     
339,896
                 
Other liabilities
   
21,134
                     
16,977
                 
Total non-interest-bearing liabilities
   
396,676
                     
356,873
                 
Stockholders' equity
   
220,928
                     
201,614
                 
Total liabilities & stockholders' equity
   
2,207,728
                     
2,008,178
                 
Net interest income
           
17,979
                     
16,446
         
Net interest spread (5)
                   
3.33
%
                   
3.33
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.43
%
                   
3.46
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
132
%
                   
132
%
                                                 
(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 2022 and 2021. 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,
 
   
2022
   
2021
 
   
Average
   
Average
   
Average
   
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
           
$
%
   
$
           
$
%
 
ASSETS
                                           
Short-term investments:
 
Interest-bearing deposits at banks
   
91,687
     
137
     
0.30
     
108,196
     
46
     
0.09
 
Interest bearing time deposits at banks
   
10,389
     
135
     
2.62
     
13,371
     
171
     
2.58
 
Investment securities:
 
  Taxable
   
359,189
     
2,710
     
1.51
     
225,103
     
1,998
     
1.78
 
  Tax-exempt (3)
   
118,613
     
1,519
     
2.56
     
101,746
     
1,381
     
2.71
 
Investment securities
   
477,802
     
4,229
     
1.77
     
326,849
     
3,379
     
2.07
 
Loans: (2)(3)(4)
                         
  Residential mortgage loans
   
202,095
     
4,712
     
4.70
     
203,235
     
5,047
     
5.01
 
  Construction loans
   
65,626
     
1,327
     
4.08
     
44,595
     
931
     
4.21
 
  Commercial Loans
   
793,313
     
18,076
     
4.59
     
726,077
     
17,938
     
4.98
 
  Agricultural Loans
   
348,479
     
7,455
     
4.31
     
355,094
     
7,593
     
4.31
 
  Loans to state & political subdivisions
   
52,489
     
824
     
3.17
     
57,698
     
1,068
     
3.73
 
  Other loans
   
30,568
     
796
     
5.25
     
26,083
     
682
     
5.27
 
  Loans, net of discount (2)(3)(4)
   
1,492,570
     
33,190
     
4.48
     
1,412,782
     
33,259
     
4.75
 
Total interest-earning assets
   
2,072,448
     
37,691
     
3.67
     
1,861,198
     
36,855
     
3.99
 
Cash and due from banks
   
6,600
                     
6,569
                 
Bank premises and equipment
   
17,078
                     
17,188
                 
Other assets
   
81,077
                     
78,055
                 
Total non-interest earning assets
   
104,755
                     
101,812
                 
Total assets
   
2,177,203
                     
1,963,010
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
Interest-bearing liabilities:
 
  NOW accounts
   
516,129
     
717
     
0.28
     
442,328
     
703
     
0.32
 
  Savings accounts
   
321,436
     
154
     
0.10
     
278,848
     
175
     
0.13
 
  Money market accounts
   
347,403
     
523
     
0.30
     
243,221
     
339
     
0.28
 
  Certificates of deposit
   
314,494
     
1,237
     
0.79
     
367,971
     
1,906
     
1.04
 
Total interest-bearing deposits
   
1,499,462
     
2,631
     
0.35
     
1,332,368
     
3,123
     
0.47
 
Other borrowed funds
   
73,651
     
600
     
1.64
     
90,721
     
594
     
1.32
 
Total interest-bearing liabilities
   
1,573,113
     
3,231
     
0.41
     
1,423,089
     
3,717
     
0.53
 
Demand deposits
   
366,046
                     
323,229
                 
Other liabilities
   
19,360
                     
17,775
                 
Total non-interest-bearing liabilities
   
385,406
                     
341,004
                 
Stockholders' equity
   
218,684
                     
198,917
                 
Total liabilities & stockholders' equity
   
2,177,203
                     
1,963,010
                 
Net interest income
     
34,460
                     
33,138
         
Net interest spread (5)
     
3.26
%
                   
3.46
%
Net interest income as a percentage
 
of average interest-earning assets
     
3.35
%
                   
3.59
%
Ratio of interest-earning assets
 
to interest-bearing liabilities
     
132
%
                   
131
%
                                                 
(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 2022 and 2021. 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,
 
   
2022
   
2022
   
2021
   
2021
   
2021
 
Real estate:
                             
  Residential
 
$
203,323
   
$
201,567
   
$
201,097
   
$
204,853
   
$
202,171
 
  Commercial
   
798,528
     
724,876
     
687,338
     
657,485
     
641,633
 
  Agricultural
   
313,700
     
305,517
     
312,011
     
312,442
     
310,274
 
  Construction
   
71,414
     
66,738
     
55,036
     
68,408
     
63,065
 
Consumer
   
50,319
     
21,460
     
25,858
     
31,042
     
8,684
 
Other commercial loans
   
65,772
     
69,051
     
74,585
     
92,188
     
104,349
 
Other agricultural loans
   
32,870
     
39,904
     
39,852
     
28,562
     
33,720
 
State & political subdivision loans
   
59,450
     
49,582
     
45,756
     
47,928
     
51,213
 
Total loans
   
1,595,376
     
1,478,695
     
1,441,533
     
1,442,908
     
1,415,109
 
Less: allowance for loan losses
   
17,570
     
17,556
     
17,304
     
17,334
     
16,931
 
Net loans
 
$
1,577,806
   
$
1,461,139
   
$
1,424,229
   
$
1,425,574
   
$
1,398,178
 
                                         
Past due and non-performing assets
                                       
                                         
Total Loans past due 30-89 days and still accruing
 
$
2,070
   
$
2,096
   
$
967
   
$
1,482
   
$
1,495
 
                                         
Non-accrual loans
 
$
7,251
   
$
7,810
   
$
7,616
   
$
8,858
   
$
9,082
 
Loans past due 90 days or more and accruing
   
139
     
12
     
46
     
83
     
49
 
Non-performing loans
 
$
7,390
   
$
7,822
   
$
7,662
   
$
8,941
   
$
9,131
 
OREO
   
972
     
1,131
     
1,180
     
1,277
     
1,811
 
Total Non-performing assets
 
$
8,362
   
$
8,953
   
$
8,842
   
$
10,218
   
$
10,942
 
                                         
                                         
                                         
   
Three Months Ended March 31,
 
Analysis of the Allowance for loan Losses
 
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
(In Thousands)
   
2022
     
2022
     
2021
     
2021
     
2021
 
Balance, beginning of period
 
$
17,556
   
$
17,304
   
$
17,334
   
$
16,931
   
$
16,560
 
Charge-offs
   
(446
)
   
(5
)
   
(65
)
   
(7
)
   
(138
)
Recoveries
   
10
     
7
     
35
     
10
     
9
 
Net (charge-offs) recoveries
   
(436
)
   
2
     
(30
)
   
3
     
(129
)
Provision for loan losses
   
450
     
250
     
-
     
400
     
500
 
Balance, end of period
 
$
17,570
   
$
17,556
   
$
17,304
   
$
17,334
   
$
16,931
 



CITIZENS FINANCIAL SERVICES, INC.
                       
Reconciliation of GAAP and Non-GAAP Financial Measures
                   
(UNAUDITED)
                       
(Dollars in thousands, except per share data)
                       
                         
   
As of
             
   
June 30
             
   
2022
   
2021
             
Tangible Equity
                       
Stockholders Equity - GAAP
 
$
195,032
   
$
204,419
             
Accumulated other comprehensive (income) loss
   
26,559
     
(1,610
)
           
Intangible Assets
   
(32,825
)
   
(33,081
)
           
Tangible Equity - Non-GAAP
   
188,766
     
169,728
             
Shares outstanding adjusted for June 2021 stock Dividend
   
3,970,153
     
3,990,359
             
Tangible Book value per share - Non-GAAP
 
$
47.55
   
$
42.53
             
                             
   
As of
             
   
June 30
             
     
2022
     
2021
             
Tangible Equity per share
                           
Stockholders Equity per share - GAAP
 
$
49.12
   
$
51.23
             
Adjustments for accumulated other comprehensive loss (income)
   
6.69
     
(0.41
)
           
Book value per share
   
55.81
     
50.82
             
Adjustments for intangible assets
   
(8.26
)
   
(8.29
)
           
Tangible Book value per share - Non-GAAP
 
$
47.55
   
$
42.53
             
                             
                             
   
For the Three Months Ended
   
For the Six Months Ended
 
   
June 30
   
June 30
 
     
2022
     
2021
     
2022
     
2021
 
Return on Average Tangible Equity
                               
Average Stockholders Equity - GAAP
 
$
199,864
   
$
203,023
   
$
206,155
   
$
200,832
 
Average Accumulated Other Comprehensive Loss (Income)
   
21,064
     
(1,409
)
   
12,529
     
(1,915
)
Average Intangible Assets
   
(32,876
)
   
(33,027
)
   
(32,916
)
   
(33,012
)
Average Tangible Equity - Non-GAAP
   
188,052
     
168,587
     
185,768
     
165,905
 
Net Income
 
$
6,901
   
$
6,647
   
$
13,641
   
$
15,110
 
Annualized Return on Average Tangible Equity
   
14.68
%
   
15.77
%
   
14.69
%
   
18.22
%
                                 
   
For the Three Months Ended
   
For the Six Months Ended
 
   
June 30
   
June 30
 
     
2022
     
2021
     
2022
     
2021
 
Return on Average Assets and Equity Excluding BOLI Death Benefits
                         
Net Income
 
$
6,901
   
$
6,647
   
$
13,641
   
$
15,110
 
BOLI death benefits
   
-
     
-
     
-
     
(1,155
)
Net Income excluding merger and acquisition costs
 
$
6,901
   
$
6,647
   
$
13,641
   
$
13,955
 
Average Assets
   
2,207,728
     
2,008,178
     
2,177,203
     
1,963,010
 
Annualized Return on Average stockholders equity, excluding BOLI Death Benefits
   
1.25
%
   
1.32
%
   
1.25
%
   
1.42
%
                                 
Average Stockholders Equity - GAAP
 
$
220,928
   
$
201,614
   
$
218,684
   
$
198,917
 
Annualized Return on Average stockholders equity, excluding BOLI Death Benefits
   
12.49
%
   
13.19
%
   
12.48
%
   
14.03
%
                                 
Earnings per share, excluding death activity of former employees
                         
Net Income
 
$
6,901
   
$
6,647
   
$
13,641
   
$
15,110
 
BOLI death benefits
   
-
     
-
     
-
     
(1,155
)
After Tax deferred compensation reversal for former employee
   
-
     
-
     
-
     
(316
)
Net income excluding one time items
 
$
6,901
   
$
6,647
   
$
13,641
   
$
13,639
 
Number of shares used in computation - basic
   
3,973,402
     
3,983,274
     
3,969,621
     
3,984,970
 
Earnings per share, excluding death activity of former employees non-GAAP
   
1.74
     
1.67
     
3.43
     
3.42
 
                                 
                                 
   
For the Three Months Ended
   
For the Six Months Ended
 
   
June 30
   
June 30
 
Reconciliation of net interest income on fully taxable equivalent basis
   
2022
     
2021
     
2022
     
2021
 
Total interest income
 
$
19,407
   
$
18,075
   
$
37,222
   
$
36,370
 
Total interest expense
   
1,678
     
1,863
     
3,231
     
3,717
 
Net interest income
   
17,729
     
16,212
     
33,991
     
32,653
 
Tax equivalent adjustment
   
250
     
234
     
469
     
485
 
Net interest income (fully taxable equivalent)
 
$
17,979
   
$
16,446
   
$
34,460
   
$
33,138