EX-99.1 2 firstqtrpressrelease.htm FIRST QUARTER 2023 PRESS RELEASE

Contact:  LeeAnn Gephart, Chief Banking Officer
 
First Citizens Community Bank
570-662-0422
 
15 S. Main Street
570-662-8512 (fax)
 
Mansfield, PA 16933

citizens financial services, inc. reports unaudited first quarter 2023 financial results

MANSFIELD, PENNSYLVANIA— April 27, 2023 – Citizens Financial Services, Inc. (NASDAQ: CZFS), parent company of First Citizens Community Bank, released today its unaudited consolidated financial results for the three months ended March 31, 2023.

Highlights

Citizens Financial Services, Inc. has received regulatory approval for the acquisition of HV Bancorp, Inc.(“HVB”), with the transaction expected to close on June 16, 2023.

Net income was $6.9 million for the three months ended March 31, 2023, which is 1.9% more than the net income for 2022’s comparable period. The increase was due to an increase in net interest income. The effective tax rate for the three months ended March 31, 2023 was 19.0% compared to 17.9% in the comparable period in 2022, with the increase being due an increase in income before the provision of income taxes of $264,000 and certain merger and acquisition expenses not being tax deductible.

Net interest income before the provision for credit losses was $18.1 million for the three months ended March 31, 2023, an increase of $1,818,000, or 11.2%, over the same period a year ago.

Return on average equity for the three months (annualized) ended March 31, 2023 was 11.49% compared to 12.46% for the three months (annualized) ended March 31, 2022.

Return on average tangible equity for the three months (annualized) ended March 31, 2023 was 13.30% compared to 14.70% for the three months (annualized) ended March 31, 2022 (non-GAAP). (1)

Return on average assets for the three months (annualized) ended March 31, 2023 was 1.16% compared to 1.26% for the three months (annualized) ended March 31, 2022.

Non-performing assets increased $1,952,000 since March 31, 2022 and total $10,905,000 as of March 31, 2023, which is $3.4 million higher than the balance at December 31, 2022, and is due to two commercial loan relationships, secured by real estate, being placed on non-accrual status during the first quarter of 2023. As a percent of loans, non-performing assets totaled 0.63%, 0.43% and 0.61% as of March 31, 2023, December 31, 2022 and March 31, 2022.

First Quarter of 2023 Compared to the First Quarter of 2022

For the three months ended March 31, 2023, net income totaled $6,867,000 which compares to net income of $6,740,000 for the comparable period of 2022, an increase of $127,000 or 1.9%.  Basic earnings per share of $1.73 for the three months ended March 31, 2023 compares to $1.69 for the 2022 comparable period. Annualized return on equity for the three months ended March 31, 2023 and 2022 was 11.49% and 12.46%, while annualized return on assets was 1.16% and 1.26%, respectively.



Net interest income before the provision for credit losses for the three months ended March 31, 2023 totaled $18,080,000 compared to $16,262,000 for the three months ended March 31, 2022, resulting in an increase of $1,818,000, or 11.2%. Average interest earning assets increased $211.6 million for the three months ended March 31, 2023 compared to the same period last year as a result of growth in investments and organic loan growth funded by borrowings.  Average loans increased $279.0 million, while average investment securities increased $46.8 million. The tax effected net interest margin for the three months ended March 31, 2023 was 3.30% compared to 3.27% for the same period last year. The yield on interest earning assets increased 98 basis points to 4.56%, while the cost of interest bearing liabilities increased 1.25% to 1.65% due to the rise in market interest rates and competitive pressure.

Due to limited loan activity in the first quarter of 2023, no provision was recorded for the first quarter of 2023 compared to a provision of $250,000 for the first quarter of 2022.

Total non-interest income was $2,174,000 for the three months ended March 31, 2023, which is $257,000 less than the comparable period last year.  The primary drivers were an increase in the  loss on equity securities of $173,000 as a result of market performance when comparing 2023 to 2022 and gains on loans sold which decreased $60,000 due to a decrease in refinancing activity with the rise in market rates that occurred throughout 2022 and the first quarter of 2023.

Total non-interest expenses for the three months ended March 31, 2023 totaled $11,778,000 compared to $10,231,000 for the same period last year, which is an increase of $1,547,000, or 15.1%. Salary and benefit costs increased $764,000 due to an additional 8.4 FTEs and merit increases for 2022 as well as an increase in health insurance costs of $209,000. The increase in ORE expenses of $393,000 is due to gains on the sale of ORE properties that totaled $487,000 in 2022. The gains for 2023’s first quarter total $25,000. Merger and acquisitions costs for the merger with HVB totaled $244,000 and include professional and consulting fees, printing and travel related expenses.

The provision for income taxes increased $137,000 when comparing the three months ended March 31, 2023 to the same period in 2022 as a result of an increase in income before income tax of $264,000.  The effective tax rate was 19.0% and 17.9% for the three months ended March 31, 2023 and 2022, respectively. It should be noted the certain merger and acquisition expenses are not tax-deductible.

Balance Sheet and Other Information:

At March 31, 2023, total assets were $2.34 billion compared to $2.33 billion at December 31, 2022 and $2.18 billion at March 31, 2022. The loan to deposit ratio as of March 31, 2023 was 95.77% compared to 93.54% as of December 31, 2022 and 78.69% as of March 31, 2022.

Available for sale securities of $443.4 million at March 31, 2023 increased $3.9 million from December 31, 2022 and decreased $18.1 million from March 31, 2022. The yield on the investment portfolio increased from 1.70% to 2.12% on a tax equivalent basis due to securities purchased in 2022 during a higher rate environment. Investment activity has been limited in the first quarter of 2023 as we prepare for the merger with HVB.

Net loans as of March 31, 2023 totaled $1.71 billion and increased $1.8 million from December 31, 2022, due to a decrease in the allowance for credit losses - loans as a result of implementing the current expected credit losses (CECL) accounting standard, effective January 1, 2023. In comparison to March 31, 2022, loans have grown $247.1 million, or 16.9%.



The allowance for credit losses - loans totaled $15,250,000 at March 31, 2023 which is a decrease of $3,302,000 from December 31, 2022 and is due to implementing the CECL accounting standard, effective January 1, 2023. Due to limited loan activity during the first quarter of 2023, no provision was recorded. Loan recoveries and charge-offs were $5,000 and $7,000, respectively, for the three months ended March 31, 2023. The allowance as a percent of total loans was 0.88% as of March 31, 2023 and 1.08% as of December 31, 2022.

Deposits decreased $44.5 million from December 31, 2022, to $1.80 billion at March 31, 2023. With the rise in interest rates, competitive pressure for deposits has increased. Additionally, we have numerous state and political organizations as customers who are utilizing funds during the first quarter of 2023 for various projects and bond payments. We have not lost any major deposit customers during the first quarter of 2023.

Stockholders’ equity totaled $213.2 million at March 31, 2023, compared to $200.1 million at December 31, 2022, an increase of $13.1 million. Excluding accumulated other comprehensive loss (AOCI), stockholders equity increased $6.7 million and totals $240.0 million. The increase in stockholders equity, excluding AOCI, was attributable to net income for the three months ended March 31, 2023 totaling $6.9 million, offset by cash dividends for the first quarter totaling $1.9 and an increase of $1.8 million attributable to the CECL adjustment made effective January 1, 2023. As a result of changes in market interest rates impacting the fair value of investment securities and swaps, AOCI increased $6.4 million from December 31, 2022.

Dividend Declared

On February 28, 2023, the Board of Directors declared a cash dividend of $0.485 per share, which was paid on March 31, 2023 to shareholders of record at the close of business on March 10, 2023. This quarterly cash dividend is an increase of 3.1% over the regular cash dividend of $0.470 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
 
Three Months Ended
 
March 31,
 
2023
2022
Income and Performance Ratios
   
Net Income
 $              6,867
 $          6,740
Return on average assets (annualized)
1.16%
1.26%
Return on average equity (annualized)
11.49%
12.46%
Return on average tangible equity (annualized) (a)
13.30%
14.70%
Net interest margin (tax equivalent)(a)
3.30%
3.27%
Earnings per share - basic (b)
 $                1.73
 $            1.69
Earnings per share - diluted (b)
 $                1.73
 $            1.69
Cash dividends paid per share (b)
 $              0.485
 $          0.470
Number of shares used in computation - basic (b)
         3,966,161
      3,977,911
Number of shares used in computation - diluted (b)
         3,966,166
      3,977,968
     
     
Asset quality
   
Allowance for credit losses - loans
 $            15,250
 $        17,556
Non-performing assets
 $            10,873
 $          8,953
Allowance for credit losses - loans/total loans
0.88%
1.19%
Non-performing assets to total loans
0.63%
0.61%
Annualized net (recoveries) charge-offs to total loans
0.00%
0.00%
     
     
Equity
   
Book value per share (b)
 $              60.44
 $          54.61
Tangible Book value per share (a) (b)
 $              52.24
 $          46.34
Market Value (Last reported trade of month)
 $              83.55
 $          63.50
Common shares outstanding
         3,971,049
      3,944,347
     
     
Other
   
Average Full Time Equivalent Employees
313.2
304.7
Loan to Deposit Ratio
95.77%
78.69%
Trust assets under management
 $         156,599
 $      156,245
Brokerage assets under management
 $         294,925
 $      280,635

Balance Sheet Highlights
March 31,
December 31,
March 31,
 
2023
2022
2022
       
Assets
 $      2,335,398
 $   2,333,393
 $      2,177,887
Investment securities
             445,338
         441,714
             463,915
Loans (net of unearned income)
         1,723,475
      1,724,999
         1,478,695
Allowance for credit losses - loans
               15,250
           18,552
               17,556
Deposits
         1,799,687
      1,844,208
         1,879,090
Stockholders' Equity
             213,238
         200,147
             202,745


CITIZENS FINANCIAL SERVICES, INC.
   
CONSOLIDATED BALANCE SHEET
     
(UNAUDITED)
     
       
 
March 31,
December 31,
March 31,
(in thousands except share data)
2023
2022
2022
ASSETS:
     
Cash and due from banks:
     
  Noninterest-bearing
 $           24,249
 $         24,814
 $             30,934
  Interest-bearing
                 1,924
              1,397
                83,181
Total cash and cash equivalents
               26,173
            26,211
              114,115
       
Interest bearing time deposits with other banks
                 6,055
              6,055
                10,528
       
Equity securities
                 1,923
              2,208
                  2,444
       
Available-for-sale securities
            443,415
          439,506
              461,471
       
Loans held for sale
                    671
                  725
                     644
       
Loans (net of allowance for credit losses - loans: $15,250 at March 31, 2023;
    $18,552 at December 31, 2022 and $17,556 at March 31, 2022)
         1,708,225
       1,706,447
           1,461,139
       
Premises and equipment
               17,588
            17,619
                16,852
Accrued interest receivable
                 7,176
              7,332
                  5,414
Goodwill
               31,376
            31,376
                31,376
Bank owned life insurance
               39,573
            39,355
                38,710
Other intangibles
                 1,181
              1,272
                  1,547
Fair value of derivative instruments
               14,197
            16,599
                10,816
Deferred tax asset
               10,786
            12,886
                  8,080
Other assets
               27,059
            25,802
                14,751
       
TOTAL ASSETS
 $      2,335,398
 $    2,333,393
 $        2,177,887
       
LIABILITIES:
     
Deposits:
     
  Noninterest-bearing
 $         369,658
 $       396,260
 $           366,820
  Interest-bearing
         1,430,029
       1,447,948
           1,512,270
Total deposits
         1,799,687
       1,844,208
           1,879,090
Borrowed funds
            288,059
          257,278
                68,214
Accrued interest payable
                 1,768
              1,232
                     714
Fair value of derivative instruments - liability
                 8,234
              9,726
                  6,448
Other liabilities
               24,412
            20,802
                20,676
TOTAL LIABILITIES
         2,122,160
       2,133,246
           1,975,142
STOCKHOLDERS' EQUITY:
     
Preferred Stock $1.00 par value; authorized
 
  3,000,000 shares; none issued in 2023 or 2022
                          -
                      -
                          -
Common stock
     
  $1.00 par value; authorized 25,000,000 shares at March 31, 2023, December 31, 2022 and
  March 31, 2022: issued 4,427,687 at March 31, 2023 and December 31, 2022 and
  4,388,901 at March 31, 2022
                 4,428
              4,428
                  4,389
Additional paid-in capital
               80,926
            80,911
                78,396
Retained earnings
            171,629
          164,922
              150,876
Accumulated other comprehensive loss
            (26,762)
           (33,141)
              (14,765)
Treasury stock, at cost:  456,638 at March 31, 2023 and 456,478 shares
  at December 31, 2022 and 444,554 shares at March 31, 2022
            (16,983)
           (16,973)
              (16,151)
TOTAL STOCKHOLDERS' EQUITY
            213,238
          200,147
              202,745
TOTAL LIABILITIES AND
     
   STOCKHOLDERS' EQUITY
 $      2,335,398
 $    2,333,393
 $        2,177,887


CITIZENS FINANCIAL SERVICES, INC.
   
CONSOLIDATED STATEMENT OF INCOME
   
(UNAUDITED)
   
 
Three Months Ended
 
March 31,
(in thousands, except share and per share data)
2023
2022
INTEREST INCOME:
   
Interest and fees on loans
 $     22,549
 $      15,920
Interest-bearing deposits with banks
               71
             116
Investment securities:
   
    Taxable
          1,556
           1,112
    Nontaxable
             617
             583
    Dividends
             314
               84
TOTAL INTEREST INCOME
        25,107
         17,815
INTEREST EXPENSE:
   
Deposits
          3,939
           1,275
Borrowed funds
          3,088
             278
TOTAL INTEREST EXPENSE
          7,027
           1,553
NET INTEREST INCOME
        18,080
         16,262
Provision for credit losses
                 -
             250
NET INTEREST INCOME AFTER
   
    PROVISION FOR CREDIT LOSSES
        18,080
         16,012
NON-INTEREST INCOME:
   
Service charges
          1,211
           1,248
Trust
             230
             249
Brokerage and insurance
             514
             481
Gains on loans sold
               45
             105
Equity security losses, net
           (218)
              (45)
Earnings on bank owned life insurance
             218
             207
Other
             174
             186
TOTAL NON-INTEREST INCOME
          2,174
           2,431
NON-INTEREST EXPENSES:
   
Salaries and employee benefits
          7,677
           6,913
Occupancy
             835
             794
Furniture and equipment
             151
             129
Professional fees
             381
             339
FDIC insurance expense
             300
             135
Pennsylvania shares tax
             298
             339
Amortization of intangibles
               31
               40
Software expenses
             351
             341
ORE expenses (income)
               26
            (367)
Merger and acquisition expenses
             244
                 -
Other
          1,484
           1,568
TOTAL NON-INTEREST EXPENSES
        11,778
         10,231
Income before provision for income taxes
          8,476
           8,212
Provision for income taxes
          1,609
           1,472
NET INCOME
 $       6,867
 $        6,740
     
PER COMMON SHARE DATA:
   
Net Income - Basic
 $         1.73
 $          1.69
Net Income - Diluted
 $         1.73
 $          1.69
Cash Dividends Paid
 $       0.485
 $        0.470
     
Number of shares used in computation - basic
   3,966,161
    3,977,911
Number of shares used in computation - diluted
   3,966,166
    3,977,968


CITIZENS FINANCIAL SERVICES, INC.
         
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION
       
(UNAUDITED)
         
(in thousands, except per share data)
 
Three Months Ended,
 
 
March 31,
Dec 31,
Sept 30,
June 30,
March 31,
 
2023
2022
2022
2022
2022
Interest income
 $     25,107
 $      24,352
 $      21,783
 $      19,407
 $      17,815
Interest expense
          7,027
           5,055
           2,937
           1,678
           1,553
Net interest income
        18,080
         19,297
         18,846
         17,729
         16,262
Provision for credit losses
                   -
               258
               725
               450
               250
Net interest income after provision for credit losses
        18,080
         19,039
         18,121
         17,279
         16,012
Non-interest income
          2,392
           2,368
           2,717
           2,438
           2,476
Investment securities losses, net
           (218)
               (57)
               (25)
             (134)
               (45)
Non-interest expenses
        11,778
         11,649
         11,614
         11,200
         10,231
Income before provision for income taxes
          8,476
           9,701
           9,199
           8,383
           8,212
Provision for income taxes
          1,609
           1,826
           1,655
           1,482
           1,472
Net income
 $       6,867
 $        7,875
 $        7,544
 $        6,901
 $        6,740
Earnings Per Share Basic
 $         1.73
 $          1.99
 $          1.90
 $          1.74
 $          1.69
Earnings Per Share Diluted
 $         1.73
 $          1.99
 $          1.90
 $          1.74
 $          1.69


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 March 31,
 
2023
   
2022
   
 
Average
 
Average
Average
 
Average
 
Balance (1)
Interest
Rate
Balance (1)
Interest
Rate
(dollars in thousands)
$
$
%
$
$
%
ASSETS
           
Short-term investments:
           
Interest-bearing deposits at banks
           14,129
                27
0.78
        123,379
                 46
0.15
Total short-term investments
           14,129
                27
0.78
        123,379
                 46
0.15
Interest bearing time deposits at banks
             6,055
                44
3.00
          10,957
                 70
2.59
Investment securities:
           
  Taxable
        380,537
           1,870
1.97
        339,097
            1,196
1.41
  Tax-exempt (3)
        120,413
              781
2.59
        115,020
               738
2.57
Investment securities
        500,950
           2,651
2.12
        454,117
            1,934
1.70
Loans: (2)(3)(4)
           
  Residential mortgage loans
        212,015
           2,704
5.17
        200,838
            2,331
4.71
  Construction loans
           85,432
           1,139
5.41
          61,518
               607
4.00
  Commercial Loans
        935,212
        12,325
5.34
        767,830
            8,582
4.53
  Agricultural Loans
        344,291
           4,253
5.01
        350,784
            3,749
4.33
  Loans to state & political subdivisions
           59,318
              543
3.71
          46,984
               367
3.17
  Other loans
           97,833
           1,692
7.01
          27,193
               349
5.20
  Loans, net of discount (2)(3)(4)
     1,734,101
        22,656
5.30
    1,455,147
          15,985
4.46
Total interest-earning assets
     2,255,235
        25,378
4.56
    2,043,600
          18,035
3.58
Cash and due from banks
             7,039
   
            6,393
   
Bank premises and equipment
           17,617
   
          16,976
   
Other assets
           90,409
   
          79,371
   
Total non-interest earning assets
        115,065
   
        102,740
   
Total assets
     2,370,300
   
    2,146,340
   
LIABILITIES AND STOCKHOLDERS' EQUITY
           
Interest-bearing liabilities:
           
  NOW accounts
        510,198
           1,517
             1.21
        501,502
               319
              0.26
  Savings accounts
        319,408
              206
             0.26
        317,176
                 74
              0.09
  Money market accounts
        321,178
           1,274
             1.61
        346,073
               223
              0.26
  Certificates of deposit
        279,244
              942
             1.37
        322,867
               659
              0.83
Total interest-bearing deposits
     1,430,028
           3,939
             1.12
    1,487,618
            1,275
              0.35
Other borrowed funds
        299,119
           3,088
             4.19
          68,295
               278
              1.65
Total interest-bearing liabilities
     1,729,147
           7,027
             1.65
    1,555,913
            1,553
              0.40
Demand deposits
        375,003
   
        356,444
   
Other liabilities
           27,064
   
          17,569
   
Total non-interest-bearing liabilities
        402,067
   
        374,013
   
Stockholders' equity
        239,086
   
        216,414
   
Total liabilities & stockholders' equity
     2,370,300
   
    2,146,340
   
Net interest income
 
        18,351
   
          16,482
 
Net interest spread (5)
   
2.91%
   
3.18%
Net interest income as a percentage
           
  of average interest-earning assets
   
3.30%
   
3.27%
Ratio of interest-earning assets
           
  to interest-bearing liabilities
   
130%
   
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 2023 and 2022. 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 CREDIT LOSSES
(UNAUDITED)
         
(Excludes Loans Held for Sale)
         
(In Thousands)
         
 
March 31,
December 31,
September 30,
June 30,
March 31,
 
2023
2022
2022
2022
2022
Real estate:
         
  Residential
 $     212,793
 $      210,213
 $       203,673
 $      203,323
 $      201,567
  Commercial
        878,972
         876,569
          857,314
         798,528
         724,876
  Agricultural
        312,793
         313,614
          317,761
         313,700
         305,517
  Construction
           75,745
           80,691
            79,154
           71,414
           66,738
Consumer
           87,101
           86,650
          124,375
           50,319
           21,460
Other commercial loans
           64,133
           63,222
            66,241
           65,772
           69,051
Other agricultural loans
           32,052
           34,832
            29,509
           32,870
           39,904
State & political subdivision loans
           59,886
           59,208
            59,926
           59,450
           49,582
Total loans
     1,723,475
      1,724,999
      1,737,953
      1,595,376
      1,478,695
Less: allowance for credit losses - loans
           15,250
           18,552
            18,291
           17,570
           17,556
Net loans
 $  1,708,225
 $   1,706,447
 $   1,719,662
 $   1,577,806
 $   1,461,139
           
Past due and non-performing assets
         
           
Total Loans past due 30-89 days and still accruing
 $          1,336
 $          3,317
 $           2,616
 $          2,070
 $          2,096
           
Non-accrual loans
 $       10,404
 $          6,938
 $           7,118
 $          7,251
 $          7,810
Loans past due 90 days or more and accruing
                   41
                     7
                   93
                 139
                   12
Non-performing loans
 $       10,445
 $          6,945
 $           7,211
 $          7,390
 $          7,822
OREO
                428
                 543
                 877
                 972
             1,131
Total Non-performing assets
 $       10,873
 $          7,488
 $           8,088
 $          8,362
 $          8,953
           
           
           
 
Three Months Ended March 31,
Analysis of the Allowance for Credit Losses - Loans
March 31,
December 31,
September 30,
June 30,
March 31,
(In Thousands)
2023
2022
2022
2022
2022
Balance, beginning of period
 $       18,552
 $        18,291
 $         17,570
 $        17,556
 $        17,304
Impact of Adopting ASC 326
           (3,300)
                     -
                     -
                     -
                     -
Charge-offs
                   (7)
                   (7)
                 (14)
               (446)
                   (5)
Recoveries
                     5
                   10
                   10
                   10
                     7
Net (charge-offs) recoveries
                   (2)
                     3
                   (4)
               (436)
                     2
Provision for loan losses
                      -
                 258
                 725
                 450
                 250
Balance, end of period
 $       15,250
 $        18,552
 $         18,291
 $        17,570
 $        17,556



CITIZENS FINANCIAL SERVICES, INC.
   
Reconciliation of GAAP and Non-GAAP Financial Measures
 
(UNAUDITED)
   
(Dollars in thousands, except per share data)
   
     
 
As of
 
March 31
 
2023
2022
Tangible Equity
   
Stockholders Equity - GAAP
 $         213,238
 $           202,745
Accumulated other comprehensive (income) loss
               26,762
                14,765
Intangible Assets
            (32,557)
              (32,923)
Tangible Equity - Non-GAAP
            207,443
              184,587
Shares outstanding adjusted for June 2022 stock Dividend
         3,971,049
           3,983,133
Tangible Book value per share
 $              52.24
 $               46.34
     
 
As of
 
March 31
 
2023
2022
Tangible Equity per share
   
Stockholders Equity per share - GAAP
 $              53.70
 $               50.90
Adjustments for accumulated other comprehensive loss (income)
                   6.74
                    3.71
Book value per share
                 60.44
                  54.61
Adjustment for intangible assets
                 (8.20)
                  (8.27)
Tangible Book value per share - Non-GAAP
 $              52.24
 $               46.34
     
     
 
For the Three Months Ended
 
March 31
 
2023
2022
Return on Average Tangible Equity
   
Average Stockholders Equity - GAAP
 $         207,873
 $           212,517
Average Accumulated Other Comprehensive Loss (Income)
               31,213
                  3,897
Average Intangible Assets
            (32,608)
              (32,956)
Average Tangible Equity - Non-GAAP
            206,478
              183,458
Net Income
 $              6,867
 $               6,740
Annualized Return on Average Tangible Equity
13.30%
14.70%
     
 
For the Three Months Ended
 
March 31,
Reconciliation of net interest income on fully taxable equivalent basis
2023
2022
Total interest income
 $           25,107
 $             17,815
Total interest expense
                 7,027
                  1,553
Net interest income
               18,080
                16,262
Tax equivalent adjustment
                    271
                     220
Net interest income (fully taxable equivalent)
 $           18,351
 $             16,482