EX-99.1 2 thirdqtrpressrelease.htm THIRD QUARTER 2022 PRESS RELEASE

Contact:  LEEANN GEPHART
CHIEF CONSUMER BANKING OFFICER
 
First Citizens Community Bank
570-545-6005
 
15 S. Main Street
570-662-8512 (fax)
 
Mansfield, PA 16933

citizens financial services, inc. reports unaudited third quarter 2022 financial results

MANSFIELD, PENNSYLVANIA— October 24, 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 nine months ended September 30, 2022.

Highlights

Citizens Financial Services, Inc. and HV Bancorp, Inc. sign definitive agreement for Citizens Financial Services, Inc. to acquire HV Bancorp, Inc. The transaction is expected to close in the first half of 2023.

Two new branches are scheduled to open in November of 2022 in Ephrata, Pennsylvania and Greenville, Delaware.

Net loan growth for the quarter was $141.9 million and for year-to-date was $295.4 million or 27.7% on an annualized basis.

Net income was $21.2 million for the nine months ended September 30, 2022, which is 4.5% 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 nine months ended September 30, 2022 was 17.9% compared to 17.3% in the comparable period in 2021, with the increase being due to life insurance proceeds being exempt from taxable income.

Net income was $7.5 million for the three months ended September 30, 2022, which is 6.8% higher than the net income for 2021’s comparable period. The effective tax rate for the three months ended September 30, 2022 was 18.0% compared to 18.3% in the comparable period in 2021.

Net interest income before the provision for loan losses was $52.8 million for the nine months ended September 30, 2022, an increase of $3.6 million, or 7.3%, over the same period a year ago. Amortization associated with Paycheck Protection Program (“PPP”) loans was $1,384,000 less in 2022 than 2021.

Non-performing assets decreased $2,130,000 since September 30, 2021 and totaled $8,088,000 as of September 30, 2022, which is $754,000 less than the balance at December 31, 2021. As a percent of loans, non-performing assets totaled 0.47%, 0.61% and 0.71% as of September 30, 2022, December 31, 2021 and September 30, 2021, respectively.

Return on average equity for the three and nine months (annualized) ended September 30, 2022 was 13.34% and 12.77% compared to 13.65% and 14.66% for the three and nine months (annualized) ended September 30, 2021.

Return on average tangible equity for the three and nine months (annualized) ended September 30, 2022 was 15.60% and 15.00% compared to 16.25% and 17.53% for the three and nine months (annualized) ended September 30, 2021 (non-GAAP). (1)




Return on average assets for the three and nine months (annualized) ended September 30, 2022 was 1.31% and 1.27% compared to 1.40% and 1.49% for the three and nine months (annualized) ended September 30, 2021.

If the life insurance proceeds on a former employees are excluded, the return on average equity and average assets would have been 13.90% and 1.41%, respectively, for nine months (annualized) ended June 30, 2021 (non-GAAP). (1)

Nine Months Ended September 30, 2022 Compared to 2021

For the nine months ended September 30, 2022, net income totaled $21,185,000 which compares to net income of $22,174,000 for the first nine months of 2021, a decrease of $989,000 or 4.5%.  Basic earnings per share of $5.34 for the first nine months of 2022 compares to $5.56 for the first nine months last year.  Annualized return on equity for the nine months ended September 30, 2022 and 2021 was 12.77% and 14.66%, while annualized return on assets was 1.27% and 1.49%, respectively, with ratios in 2021 benefitting from life insurance proceeds on two former employees. If the life insurance proceeds associated with the passing of the former employees in 2021 are excluded, basic earnings per share in 2021 would have been $5.20 compared to $5.34 for the first nine months of 2022 (non-GAAP) (1).

Net interest income before the provision for loan loss for the nine months ended September 30, 2022 totaled $52,837,000 compared to $49,243,000 for the nine months ended September 30, 2021, resulting in an increase of $3,594,000, or 7.3%. Amortization on PPP loans decreased $1,384,000 during 2022 compared to 2021. Average interest earning assets increased $233.8 million for the nine months ended September 30, 2022 compared to the same period last year, as a result of growth in investment securities and organic loan growth funded by deposit growth and borrowings.  Average loans increased $134.4 million, while average investment securities increased $146.8 million. The yield on interest earning assets decreased 16 basis points to 3.78%, while the cost of interest-bearing liabilities remained steady at 0.51%. The decrease in amortization on PPP loans accounts for 13 basis points 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 nine months ended September 30, 2022 was $1,425,000, a $125,000 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 September 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 $7,427,000 for the nine months ended September 30, 2022, which is $2,366,000 less than the non-interest income of $9,793,000 for the same period last year. The primary drivers were the earnings of bank owned life insurance, which decreased $1,008,000 as the result of the passing of two former employees in 2021, gains on loans sold which decreased $868,000 due to a decrease in refinancing activity with the rise in market interest rates that occurred during 2022, a loss on equity securities of $486,000 as a result of market performance when comparing 2022 to 2021. Other income decreased $572,000 due to fee income on derivative transactions for customers recorded in 2021.




Total non-interest expenses for the nine months ended September 30, 2022 totaled $33,045,000 compared to $30,667,000 for the same period last year, which is an increase of $2,378,000. Salary and benefit costs increased $1,652,000 due to an addition 13.2 FTEs and merit increases for 2022. Additionally, salary and benefit costs for 2021 benefitted from a $422,000 reduction in deferred compensation due to the passing of a former executive in the first quarter of 2021.   The decrease in ORE expenses of $508,000 is due to gains on the sale of ORE properties that totaled $481,000, compared to minimal gains in 2021. Other expenses increased due charge-offs associated with fraudulent account activity, marketing expenses and the Delaware franchise tax.

The provision for income taxes decreased $36,000 when comparing the nine months ended September 30, 2022 to the same period in 2021 as a result of a decrease in income before income tax of $1,025,000. The effective tax rate was 17.9% and 17.3% for the nine months ended September 30, 2022 and 2021, respectively. 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.

Third Quarter of 2022 Compared to the Third Quarter of 2021

For the three months ended September 30, 2022, net income totaled $7,544,000 which compares to net income of $7,064,000 for the comparable period of 2021, an increase of $480,000 or 6.8%.  Basic earnings per share of $1.90 for the three months ended September 30, 2022 compares to $1.77 for the 2021 comparable period. Annualized return on equity for the three months ended September 30, 2022 and 2021 was 13.34% and 13.65%, while annualized return on assets was 1.31% and 1.40%, respectively.

Net interest income before the provision for loan losses for the three months ended September 30, 2022 totaled $18,846,000 compared to $16,590,000 for the three months ended September 30, 2021, resulting in an increase of $2,256,000. Average interest earning assets increased $282.0 million for the three months ended September 30, 2022 compared to the same period last year as a result of the  organic loan and deposit growth.  Average loans increased $241.7 million while average investment securities increased $143.0 million and average interest bearing cash holdings decreased $97.1 million. The tax effected net interest margin for the three months ended September 30, 2022 was 3.44% compared to 3.47% for the same period last year.

The provision for loan losses for the three months ended September 30, 2022 was $725,000, a $325,000 increase to the comparable period in 2021. The increase in the provision is attributable to the organic loan growth that occurred in the third quarter of 2022 compared to organic loan growth in 2021.

Total non-interest income was $2,692,000 for the three months ended September 30, 2022, which is $160,000 less than the comparable period last year.  The primary drivers were gains on loans sold which decreased $200,000 due to a decrease in refinancing activity with the rise in market interest rates that occurred in 2022, and a loss on equity and available for sale securities of $91,000 and $168,000, respectively, as a result of market performance when comparing 2022 to 2021. Service charges increased $299,000 for the three months ended September 30, 2022 compared to the same period in 2021 due to additional debit card usage and a new contract associated with interchange processing.




Total non-interest expenses for the three months ended September 30, 2022 totaled $11,614,000 compared to $10,400,000 for the same period last year, which is an increase of $1,214,000, or 11.7%. Salary and benefit costs increased $365,000 due to an addition of 14.9 FTEs and merit increases for 2022. The increase in other expenses was due to charge-offs associated with fraudulent account activity, marketing expenses and the Delaware franchise tax.

The provision for income taxes increased $77,000 when comparing the three months ended September 30, 2022 to the same period in 2021 as a result of an increase in income before income tax of $557,000.  The effective tax rate was 18.0% and 18.3% for the three months ended September 30, 2022 and 2021, respectively.

Balance Sheet and Other Information:

At September 30, 2022, total assets were $2.35 billion compared to $2.14 billion at December 31, 2021 and $2.05 billion at September 30, 2021. The loan to deposit ratio as of September 30, 2022 was 93.00% compared to 78.51% as of December 31, 2021 and 82.88% as of September 30, 2021.

Available for sale securities of $445.2 million at September 30, 2022 increased $32.8 million from December 31, 2021 and $48.2 million from September 30, 2021. The yield on the investment portfolio decreased from 2.05% for the nine months ended September 30, 2021 to 1.83% for the nine months ended September 30, 2022 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 2022 have been at higher rates than those made in 2020 and 2021 and have helped to stabilize investment yields.

Net loans as of September 30, 2022 totaled $1.72 billion and increased $295.4 million from December 31, 2021, which is 27.7% on an annualized basis. In comparison to September 30, 2021, net loans have grown $296.4 million, or 20.6%.

The allowance for loan losses totaled $18,291,000 at September 30, 2022 which is an increase of $987,000 from December 31, 2021.  The increase is due to recording a provision for loan losses of $1,425,000 and recoveries of $27,000, offset by charge-offs of $465,000. The allowance as a percent of total loans was 1.05% as of September 30, 2022 and 1.20% as of December 31, 2021.

Deposits increased $32.6 million from December 31, 2021, to $1.87 billion at September 30, 2022, primarily due to customers holding more cash and new customer relationships in the Delaware market.

Borrowings increased $184.9 million from December 31, 2021 to $258.9 million at September 30, 2022 to fund organic loan growth.

Stockholders’ equity totaled $191.4 million at September 30, 2022, compared to $212.5 million at December 31, 2021, a decrease of $21.1 million. Excluding accumulated other comprehensive loss (AOCI), stockholders equity increased $14.6 million and totals $227.3 million. The increase in stockholders equity, excluding AOCI, was attributable to net income for the nine months ended September 30, 2022 totaling $21.2 million, offset by cash dividends for the first three quarters of 2022 totaling $5.7 million and net treasury stock activity of $818,000.  As a result of increases in market interest rates decreasing the fair value of investment securities, the unrealized loss on available for sale investment securities, net of tax, increased $40.0 million from December 31, 2021.


Dividend Declared

On September 6, 2022, the Board of Directors declared a cash dividend of $0.480 per share, which was paid on September 30, 2022 to shareholders of record at the close of business on September 16, 2022. This quarterly cash dividend is an increase of 3.13% over the regular cash dividend of $0.465 per share declared one year ago, as adjusted for the 1% stock dividend declared in June 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
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
2022
   
2021
   
2022
   
2021
 
Income and Performance Ratios
                       
Net Income
 
$
7,544
   
$
7,064
   
$
21,185
   
$
22,174
 
Return on average assets (annualized)
   
1.31
%
   
1.40
%
   
1.27
%
   
1.49
%
Return on average equity (annualized)
   
13.34
%
   
13.65
%
   
12.77
%
   
14.66
%
Return on average tangible equity (annualized) (a)
   
15.60
%
   
16.25
%
   
15.00
%
   
17.53
%
Net interest margin (tax equivalent)(a)
   
3.44
%
   
3.47
%
   
3.39
%
   
3.55
%
Earnings per share - basic (b)
 
$
1.90
   
$
1.77
   
$
5.34
   
$
5.56
 
Earnings per share - diluted (b)
 
$
1.90
   
$
1.77
   
$
5.34
   
$
5.56
 
Cash dividends paid per share (b)
 
$
0.480
   
$
0.465
   
$
1.421
   
$
1.377
 
Number of shares used in computation - basic (b)
   
3,967,585
     
3,988,294
     
3,970,646
     
3,984,748
 
Number of shares used in computation - diluted (b)
   
3,967,819
     
3,988,389
     
3,970,648
     
3,984,755
 
                                 
                                 
Asset quality
                               
Allowance for loan and lease losses
 
$
18,291
   
$
17,334
                 
Non-performing assets
 
$
8,088
   
$
10,218
                 
Allowance for loan and lease losses/total loans
   
1.05
%
   
1.20
%
               
Non-performing assets to total loans
   
0.47
%
   
0.71
%
               
Annualized net charge-offs to total loans
   
0.00
%
   
0.00
%
   
0.04
%
   
0.00
%
                                 
                                 
Equity
                               
Book value per share (b)
 
$
57.23
   
$
52.12
                 
Tangible Book value per share (a) (b)
 
$
48.99
   
$
43.84
                 
Market Value (Last reported trade of month)
 
$
70.20
   
$
62.50
                 
Common shares outstanding
   
3,971,342
     
3,952,081
                 
                                 
                                 
Other
                               
Average Full Time Equivalent Employees
   
312.1
     
297.2
     
309.9
     
296.7
 
Loan to Deposit Ratio
   
93.00
%
   
82.88
%
               
Trust assets under management
 
$
143,297
   
$
148,360
                 
Brokerage assets under management
 
$
268,878
   
$
273,488
                 
                                 
                                 
Balance Sheet Highlights
 
September 30,
   
December 31,
   
September 30,
         
     
2022
     
2021
     
2021
         
                                 
Assets
 
$
2,349,711
   
$
2,143,863
   
$
2,047,203
         
Investment securities
   
447,479
     
414,672
     
399,262
         
Loans (net of unearned income)
   
1,737,953
     
1,441,533
     
1,442,908
         
Allowance for loan losses
   
18,291
     
17,304
     
17,334
         
Deposits
   
1,868,711
     
1,836,151
     
1,740,969
         
Stockholders' Equity
   
191,430
     
212,492
     
208,967
         
                                 
                                 
(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)
                 
                   
   
September 30,
   
December 31,
   
September 30,
 
(in thousands except share data)
 
2022
   
2021
   
2021
 
ASSETS:
                 
Cash and due from banks:
                 
  Noninterest-bearing
 
$
21,519
   
$
14,051
   
$
17,466
 
  Interest-bearing
   
1,629
     
158,782
     
84,505
 
Total cash and cash equivalents
   
23,148
     
172,833
     
101,971
 
                         
Interest bearing time deposits with other banks
   
6,055
     
11,026
     
11,274
 
                         
Equity securities
   
2,257
     
2,270
     
2,219
 
                         
Available-for-sale securities
   
445,222
     
412,402
     
397,043
 
                         
Loans held for sale
   
1,280
     
4,554
     
3,199
 
                         
Loans (net of allowance for loan losses: $18,291 at September 30, 2022;
                       
    $17,304 at December 31, 2021 and $17,334 at September 30, 2021)
   
1,719,662
     
1,424,229
     
1,425,574
 
                         
Premises and equipment
   
17,367
     
17,016
     
17,201
 
Accrued interest receivable
   
6,544
     
5,235
     
5,231
 
Goodwill
   
31,376
     
31,376
     
31,376
 
Bank owned life insurance
   
39,138
     
38,503
     
30,518
 
Other intangibles
   
1,371
     
1,627
     
1,677
 
Fair value of derivative instruments
   
17,674
     
4,011
     
3,390
 
Other assets
   
38,617
     
18,781
     
16,530
 
                         
TOTAL ASSETS
 
$
2,349,711
   
$
2,143,863
   
$
2,047,203
 
                         
LIABILITIES:
                       
Deposits:
                       
  Noninterest-bearing
 
$
381,380
   
$
358,073
   
$
357,078
 
  Interest-bearing
   
1,487,331
     
1,478,078
     
1,383,891
 
Total deposits
   
1,868,711
     
1,836,151
     
1,740,969
 
Borrowed funds
   
258,922
     
73,977
     
78,200
 
Accrued interest payable
   
922
     
711
     
823
 
Other liabilities
   
29,726
     
20,532
     
18,244
 
TOTAL LIABILITIES
   
2,158,281
     
1,931,371
     
1,838,236
 
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 September 30, 2022, December 31, 2021 and
                 
September 30, 2021: issued 4,427,687 at September 30, 2022 and 4,388,901 at December 31, 2021
 
  and September 30, 2021
   
4,428
     
4,389
     
4,389
 
Additional paid-in capital
   
80,869
     
78,395
     
78,370
 
Retained earnings
   
158,953
     
146,010
     
140,920
 
Accumulated other comprehensive (loss) income
   
(35,855
)
   
(155
)
   
969
 
Treasury stock, at cost:  456,345 at September 30, 2022 and 444,481 shares
                       
  at December 31, 2021 and 436,820 shares at September 30, 2021
   
(16,965
)
   
(16,147
)
   
(15,681
)
TOTAL STOCKHOLDERS' EQUITY
   
191,430
     
212,492
     
208,967
 
TOTAL LIABILITIES AND
                       
   STOCKHOLDERS' EQUITY
 
$
2,349,711
   
$
2,143,863
   
$
2,047,203
 


CITIZENS FINANCIAL SERVICES, INC.
                       
CONSOLIDATED STATEMENT OF INCOME
                   
(UNAUDITED)
                       
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
(in thousands, except per share data)
 
2022
   
2021
   
2022
   
2021
 
INTEREST INCOME:
                       
Interest and fees on loans
 
$
19,396
   
$
16,505
   
$
52,436
   
$
49,569
 
Interest-bearing deposits with banks
   
61
     
118
     
333
     
335
 
Investment securities:
                               
    Taxable
   
1,514
     
1,074
     
4,050
     
2,865
 
    Nontaxable
   
630
     
561
     
1,830
     
1,652
 
    Dividends
   
182
     
84
     
356
     
291
 
TOTAL INTEREST INCOME
   
21,783
     
18,342
     
59,005
     
54,712
 
INTEREST EXPENSE:
                               
Deposits
   
1,838
     
1,422
     
4,469
     
4,545
 
Borrowed funds
   
1,099
     
330
     
1,699
     
924
 
TOTAL INTEREST EXPENSE
   
2,937
     
1,752
     
6,168
     
5,469
 
NET INTEREST INCOME
   
18,846
     
16,590
     
52,837
     
49,243
 
Provision for loan losses
   
725
     
400
     
1,425
     
1,550
 
NET INTEREST INCOME AFTER
                               
    PROVISION FOR LOAN LOSSES
   
18,121
     
16,190
     
51,412
     
47,693
 
NON-INTEREST INCOME:
                               
Service charges
   
1,509
     
1,210
     
4,081
     
3,479
 
Trust
   
187
     
182
     
620
     
674
 
Brokerage and insurance
   
446
     
408
     
1,428
     
1,190
 
Gains on loans sold
   
95
     
295
     
241
     
1,109
 
Equity security (losses) gains, net
   
(19
)
   
72
     
(198
)
   
288
 
Available for sale security (losses) gains, net
   
(6
)
   
162
     
(6
)
   
212
 
Earnings on bank owned life insurance
   
216
     
165
     
635
     
1,643
 
Other
   
264
     
358
     
626
     
1,198
 
TOTAL NON-INTEREST INCOME
   
2,692
     
2,852
     
7,427
     
9,793
 
NON-INTEREST EXPENSES:
                               
Salaries and employee benefits
   
6,933
     
6,568
     
20,964
     
19,312
 
Occupancy
   
779
     
728
     
2,327
     
2,222
 
Furniture and equipment
   
122
     
123
     
416
     
407
 
Professional fees
   
588
     
310
     
1,321
     
1,153
 
FDIC insurance expense
   
160
     
129
     
440
     
387
 
Pennsylvania shares tax
   
339
     
339
     
1,017
     
856
 
Amortization of intangibles
   
40
     
48
     
120
     
146
 
Software expenses
   
370
     
336
     
1,069
     
1,003
 
ORE expenses (income)
   
122
     
130
     
(125
)
   
383
 
Other
   
2,161
     
1,689
     
5,496
     
4,798
 
TOTAL NON-INTEREST EXPENSES
   
11,614
     
10,400
     
33,045
     
30,667
 
Income before provision for income taxes
   
9,199
     
8,642
     
25,794
     
26,819
 
Provision for income taxes
   
1,655
     
1,578
     
4,609
     
4,645
 
NET INCOME
 
$
7,544
   
$
7,064
   
$
21,185
   
$
22,174
 
                                 
PER COMMON SHARE DATA:
                               
Net Income - Basic
 
$
1.90
   
$
1.77
   
$
5.34
   
$
5.56
 
Net Income - Diluted
 
$
1.90
   
$
1.77
   
$
5.34
   
$
5.56
 
Cash Dividends Paid
 
$
0.480
   
$
0.465
   
$
1.421
   
$
1.377
 
                                 
Number of shares used in computation - basic
   
3,967,585
     
3,988,294
     
3,970,646
     
3,984,748
 
Number of shares used in computation - diluted
   
3,967,819
     
3,988,389
     
3,970,648
     
3,984,755
 



CITIZENS FINANCIAL SERVICES, INC.
                             
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION
                         
(UNAUDITED)
                             
(in thousands, except share data)
       
Three Months Ended,
             
   
Sept 30,
   
June 30,
   
March 31,
   
Dec 31,
   
Sept 30,
 
   
2022
   
2022
   
2022
   
2021
   
2021
 
Interest income
 
$
21,783
   
$
19,407
   
$
17,815
   
$
18,505
   
$
18,342
 
Interest expense
   
2,937
     
1,678
     
1,553
     
1,636
     
1,752
 
Net interest income
   
18,846
     
17,729
     
16,262
     
16,869
     
16,590
 
Provision for loan losses
   
725
     
450
     
250
     
-
     
400
 
Net interest income after provision for loan losses
   
18,121
     
17,279
     
16,012
     
16,869
     
16,190
 
Non-interest income
   
2,717
     
2,438
     
2,476
     
2,461
     
2,618
 
Investment securities (losses) gains, net
   
(25
)
   
(134
)
   
(45
)
   
51
     
234
 
Non-interest expenses
   
11,614
     
11,200
     
10,231
     
10,883
     
10,400
 
Income before provision for income taxes
   
9,199
     
8,383
     
8,212
     
8,498
     
8,642
 
Provision for income taxes
   
1,655
     
1,482
     
1,472
     
1,554
     
1,578
 
Net income
 
$
7,544
   
$
6,901
   
$
6,740
   
$
6,944
   
$
7,064
 
Earnings Per Share Basic
 
$
1.90
   
$
1.74
   
$
1.69
   
$
1.74
   
$
1.77
 
Earnings Per Share Diluted
 
$
1.90
   
$
1.74
   
$
1.69
   
$
1.74
   
$
1.77
 


CITIZENS FINANCIAL SERVICES, INC.
                                   
CONSOLIDATED AVERAGE BALANCES, INTEREST, YIELDS AND RATES, AND NET INTEREST MARGIN ON A FULLY TAX-EQUIVALENT BASIS
 
(UNAUDITED)
                                   
   
Three Months Ended September 30,
 
   
2022
   
2021
 
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
     $      

%
   
$
     $      

%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
14,255
     
12
     
0.33
     
111,392
     
40
     
0.14
 
Interest bearing time deposits at banks
   
6,640
     
49
     
2.93
     
12,129
     
78
     
2.55
 
Investment securities:
                                               
  Taxable
   
391,774
     
1,696
     
1.73
     
264,740
     
1,158
     
1.75
 
  Tax-exempt (3)
   
123,046
     
797
     
2.59
     
107,125
     
709
     
2.65
 
Investment securities
   
514,820
     
2,493
     
1.94
     
371,865
     
1,867
     
2.01
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
204,352
     
2,416
     
4.69
     
203,426
     
2,417
     
4.71
 
  Construction loans
   
76,934
     
885
     
4.56
     
67,780
     
671
     
3.93
 
  Commercial Loans
   
900,297
     
10,732
     
4.73
     
745,313
     
8,976
     
4.78
 
  Agricultural Loans
   
346,380
     
3,887
     
4.45
     
344,365
     
3,728
     
4.29
 
  Loans to state & political subdivisions
   
59,454
     
502
     
3.35
     
49,673
     
437
     
3.49
 
  Other loans
   
81,499
     
1,074
     
5.23
     
16,678
     
347
     
8.25
 
  Loans, net of discount (2)(3)(4)
   
1,668,916
     
19,496
     
4.63
     
1,427,235
     
16,576
     
4.61
 
Total interest-earning assets
   
2,204,631
     
22,050
     
3.96
     
1,922,621
     
18,561
     
3.83
 
Cash and due from banks
   
6,755
                     
6,542
                 
Bank premises and equipment
   
17,437
                     
17,259
                 
Other assets
   
82,012
                     
71,329
                 
Total non-interest earning assets
   
106,204
                     
95,130
                 
Total assets
   
2,310,835
                     
2,017,751
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
530,234
     
675
     
0.51
     
466,981
     
383
     
0.33
 
  Savings accounts
   
328,056
     
106
     
0.13
     
297,470
     
74
     
0.10
 
  Money market accounts
   
347,460
     
515
     
0.59
     
258,872
     
163
     
0.25
 
  Certificates of deposit
   
288,926
     
542
     
0.74
     
336,782
     
802
     
0.94
 
Total interest-bearing deposits
   
1,494,676
     
1,838
     
0.49
     
1,360,105
     
1,422
     
0.41
 
Other borrowed funds
   
189,174
     
1,099
     
2.30
     
80,275
     
330
     
1.63
 
Total interest-bearing liabilities
   
1,683,850
     
2,937
     
0.69
     
1,440,380
     
1,752
     
0.48
 
Demand deposits
   
380,110
                     
358,716
                 
Other liabilities
   
20,618
                     
11,683
                 
Total non-interest-bearing liabilities
   
400,728
                     
370,399
                 
Stockholders' equity
   
226,257
                     
206,972
                 
Total liabilities & stockholders' equity
   
2,310,835
                     
2,017,751
                 
Net interest income
           
19,113
                     
16,809
         
Net interest spread (5)
                   
3.28
%
                   
3.35
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.44
%
                   
3.47
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
131
%
                   
133
%
                                                 
(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)
                                   
   
Nine Months Ended September 30,
 
   
2022
 
2021
 
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
     $      

%
   
$
     $      

%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
65,727
     
150
     
0.31
     
109,272
     
86
     
0.11
 
Interest bearing time deposits at banks
   
9,126
     
183
     
2.70
     
12,952
     
249
     
2.57
 
Investment securities:
                                               
  Taxable
   
368,702
     
4,406
     
1.59
     
238,438
     
3,156
     
1.76
 
  Tax-exempt (3)
   
120,107
     
2,316
     
2.57
     
103,559
     
2,091
     
2.69
 
Investment securities
   
488,809
     
6,722
     
1.83
     
341,997
     
5,247
     
2.05
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
202,856
     
7,128
     
4.70
     
203,300
     
7,464
     
4.91
 
  Construction loans
   
69,437
     
2,213
     
4.26
     
52,409
     
1,602
     
4.09
 
  Commercial Loans
   
829,366
     
28,808
     
4.64
     
732,554
     
26,914
     
4.91
 
  Agricultural Loans
   
347,771
     
11,342
     
4.36
     
351,478
     
11,322
     
4.31
 
  Loans to state & political subdivisions
   
54,836
     
1,327
     
3.24
     
54,994
     
1,505
     
3.66
 
  Other loans
   
47,732
     
1,868
     
5.23
     
22,912
     
1,028
     
6.00
 
  Loans, net of discount (2)(3)(4)
   
1,551,998
     
52,686
     
4.54
     
1,417,647
     
49,835
     
4.70
 
Total interest-earning assets
   
2,115,660
     
59,741
     
3.78
     
1,881,868
     
55,417
     
3.94
 
Cash and due from banks
   
6,652
                     
6,560
                 
Bank premises and equipment
   
17,199
                     
17,212
                 
Other assets
   
82,726
                     
75,818
                 
Total non-interest earning assets
   
106,577
                     
99,590
                 
Total assets
   
2,222,237
                     
1,981,458
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
520,882
     
1,392
     
0.36
     
450,636
     
1,086
     
0.32
 
  Savings accounts
   
323,667
     
260
     
0.11
     
285,124
     
249
     
0.12
 
  Money market accounts
   
347,422
     
1,037
     
0.40
     
248,495
     
502
     
0.27
 
  Certificates of deposit
   
305,878
     
1,780
     
0.78
     
357,460
     
2,708
     
1.01
 
Total interest-bearing deposits
   
1,497,849
     
4,469
     
0.40
     
1,341,715
     
4,545
     
0.45
 
Other borrowed funds
   
112,582
     
1,699
     
2.02
     
87,200
     
924
     
1.42
 
Total interest-bearing liabilities
   
1,610,431
     
6,168
     
0.51
     
1,428,915
     
5,469
     
0.51
 
Demand deposits
   
370,785
                     
335,188
                 
Other liabilities
   
19,785
                     
15,724
                 
Total non-interest-bearing liabilities
   
390,570
                     
350,912
                 
Stockholders' equity
   
221,236
                     
201,631
                 
Total liabilities & stockholders' equity
   
2,222,237
                     
1,981,458
                 
Net interest income
           
53,573
                     
49,948
         
Net interest spread (5)
                   
3.27
%
                   
3.43
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.39
%
                   
3.55
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
131
%
                   
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 SUMMARY OF LOANS BY TYPE; NON-PERFORMING ASSETS; and ALLOWANCE FOR LOAN LOSSES
 
(UNAUDITED)
                             
(Excludes Loans Held for Sale)
                             
(In Thousands)
                             
   
September 30,
   
June 30,
   
March 31,
   
December 31,
   
September 30,
 
   
2022
   
2022
   
2022
   
2021
   
2021
 
Real estate:
                             
  Residential
 
$
203,673
   
$
203,323
   
$
201,567
   
$
201,097
   
$
204,853
 
  Commercial
   
857,314
     
798,528
     
724,876
     
687,338
     
657,485
 
  Agricultural
   
317,761
     
313,700
     
305,517
     
312,011
     
312,442
 
  Construction
   
79,154
     
71,414
     
66,738
     
55,036
     
68,408
 
Consumer
   
124,375
     
50,319
     
21,460
     
25,858
     
31,042
 
Other commercial loans
   
66,241
     
65,772
     
69,051
     
74,585
     
92,188
 
Other agricultural loans
   
29,509
     
32,870
     
39,904
     
39,852
     
28,562
 
State & political subdivision loans
   
59,926
     
59,450
     
49,582
     
45,756
     
47,928
 
Total loans
   
1,737,953
     
1,595,376
     
1,478,695
     
1,441,533
     
1,442,908
 
Less: allowance for loan losses
   
18,291
     
17,570
     
17,556
     
17,304
     
17,334
 
Net loans
 
$
1,719,662
   
$
1,577,806
   
$
1,461,139
   
$
1,424,229
   
$
1,425,574
 
                                         
Past due and non-performing assets
                                       
                                         
Total Loans past due 30-89 days and still accruing
 
$
2,616
   
$
2,070
   
$
2,096
   
$
967
   
$
1,482
 
                                         
Non-accrual loans
 
$
7,118
   
$
7,251
   
$
7,810
   
$
7,616
   
$
8,858
 
Loans past due 90 days or more and accruing
   
93
     
139
     
12
     
46
     
83
 
Non-performing loans
 
$
7,211
   
$
7,390
   
$
7,822
   
$
7,662
   
$
8,941
 
OREO
   
877
     
972
     
1,131
     
1,180
     
1,277
 
Total Non-performing assets
 
$
8,088
   
$
8,362
   
$
8,953
   
$
8,842
   
$
10,218
 
                                         
                                         
                                         
   
Three Months Ended
                         
Analysis of the Allowance for loan Losses
 
September 30,
   
June 30,
   
March 31,
   
December 31,
   
September 30,
 
(In Thousands)
   
2022
     
2022
     
2022
     
2021
     
2021
 
Balance, beginning of period
 
$
17,570
   
$
17,556
   
$
17,304
   
$
17,334
   
$
16,931
 
Charge-offs
   
(14
)
   
(446
)
   
(5
)
   
(65
)
   
(7
)
Recoveries
   
10
     
10
     
7
     
35
     
10
 
Net (charge-offs) recoveries
   
(4
)
   
(436
)
   
2
     
(30
)
   
3
 
Provision for loan losses
   
725
     
450
     
250
     
-
     
400
 
Balance, end of period
 
$
18,291
   
$
17,570
   
$
17,556
   
$
17,304
   
$
17,334
 


CITIZENS FINANCIAL SERVICES, INC.
                       
Reconciliation of GAAP and Non-GAAP Financial Measures
                       
(UNAUDITED)
                       
(Dollars in thousands, except per share data)
                       
                         
   
As of
             
   
September 30
             
   
2022
   
2021
             
Tangible Equity
                       
Stockholders Equity - GAAP
 
$
191,430
   
$
208,967
             
Accumulated other comprehensive loss (income)
   
35,855
     
(969
)
           
Intangible Assets
   
(32,747
)
   
(33,053
)
           
Tangible Equity - Non-GAAP
   
194,538
     
174,945
             
Shares outstanding adjusted for June 2022 stock Dividend
   
3,971,342
     
3,990,867
             
Tangible Book value per share - Non-GAAP
 
$
48.99
   
$
43.84
             
                             
   
As of
             
   
September 30
             
     
2022
     
2021
             
Tangible Equity per share
                           
Stockholders Equity per share - GAAP
 
$
48.20
   
$
52.36
             
Adjustments for accumulated other comprehensive loss (income)
   
9.03
     
(0.24
)
           
Book value per share
   
57.23
     
52.12
             
Adjustments for intangible assets
   
(8.24
)
   
(8.28
)
           
Tangible Book value per share - Non-GAAP
 
$
48.99
   
$
43.84
             
                             
                             
   
For the Three Months Ended
   
For the Nine Months Ended
 
   
September 30
   
September 30
 
     
2022
     
2021
     
2022
     
2021
 
Return on Average Tangible Equity
                               
Average Stockholders Equity - GAAP
 
$
199,981
   
$
209,181
   
$
204,075
   
$
203,645
 
Average Accumulated Other Comprehensive Loss (Income)
   
26,276
     
(2,209
)
   
17,161
     
(2,014
)
Average Intangible Assets
   
(32,781
)
   
(33,038
)
   
(32,870
)
   
(33,021
)
Average Tangible Equity - Non-GAAP
   
193,476
     
173,934
     
188,366
     
168,610
 
Net Income
 
$
7,544
   
$
7,064
   
$
21,185
   
$
22,174
 
Annualized Return on Average Tangible Equity
   
15.60
%
   
16.25
%
   
15.00
%
   
17.53
%
                                 
   
For the Three Months Ended
   
For the Nine Months Ended
 
   
September 30
   
September 30
 
     
2022
     
2021
     
2022
     
2021
 
Return on Average Assets and Equity Excluding BOLI Death Benefits
                         
Net Income
 
$
7,544
   
$
7,064
   
$
21,185
   
$
22,174
 
BOLI death benefits
   
-
     
-
     
-
     
(1,155
)
Net Income excluding BOLI death benefits
 
$
7,544
   
$
7,064
   
$
21,185
   
$
21,019
 
Average Assets
   
2,310,835
     
2,017,751
     
2,222,237
     
1,981,458
 
Annualized Return on Average stockholders equity, excluding BOLI Death Benefits
   
1.31
%
   
1.40
%
   
1.27
%
   
1.41
%
                                 
Average Stockholders Equity
 
$
226,257
   
$
206,972
   
$
221,236
   
$
201,631
 
Annualized Return on Average stockholders equity, excluding BOLI Death Benefits
   
13.34
%
   
13.65
%
   
12.77
%
   
13.90
%
                                 
Earnings per share, excluding death activity of former employees
                               
Net Income
 
$
7,544
   
$
7,064
   
$
21,185
   
$
22,174
 
BOLI death benefits
   
-
     
-
     
-
     
(1,155
)
After Tax deferred compensation reversal for former employee
   
-
     
-
     
-
     
(316
)
Net income excluding one time items
 
$
7,544
   
$
7,064
   
$
21,185
   
$
20,703
 
Number of shares used in computation - basic adjusted for June 2022 stock Dividend
   
3,967,585
     
3,988,294
     
3,970,646
     
3,984,748
 
Earnings per share, excluding death activity of former employees non-GAAP
   
1.90
     
1.77
     
5.34
     
5.20
 
                                 
                                 
   
For the Three Months Ended
   
For the Nine Months Ended
 
   
September 30
   
September 30
 
Reconciliation of net interest income on fully taxable equivalent basis
   
2022
     
2021
     
2022
     
2021
 
Total interest income
 
$
21,783
   
$
18,342
   
$
59,005
   
$
54,712
 
Total interest expense
   
2,937
     
1,752
     
6,168
     
5,469
 
Net interest income
   
18,846
     
16,590
     
52,837
     
49,243
 
Tax equivalent adjustment
   
267
     
219
     
736
     
705
 
Net interest income (fully taxable equivalent)
 
$
19,113
   
$
16,809
   
$
53,573
   
$
49,948