EX-99.1 2 firstqtrpressrelease.htm FIRST 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 first quarter 2022 financial results

MANSFIELD, PENNSYLVANIA— April 20, 2022 – Citizens Financial Services, Inc. (OTC Pink: CZFS), parent company of First Citizens Community Bank, released today its unaudited consolidated financial results for the three months ended March 31, 2022.

Highlights

The Company has applied to list its common stock on the Nasdaq Capital Market.

Net loan growth totaled $36.9 million in the first quarter of 2022, or 10.4% on an annualized basis.

Net income was $6.7 million for the three months ended March 31, 2022, which is 20.4% 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 amortization associated with loans issued through the Paycheck Protection Program (PPP). The effective tax rate for the three months ended March 31, 2022 was 17.9% compared to 16.0% in the comparable period in 2021, with the increase being due to life insurance proceeds being exempt from taxable income.

Net interest income before the provision for loan losses was $16.2 million for the three months ended March 31, 2022, a decrease of $179,000, or 1.1%, over the same period a year ago. Amortization associated with PPP loans was $676,000 less in 2022 than 2021

Non-performing assets decreased $3,925,000 since March 31, 2021 and total $8,953,000 as of March 31, 2022, which is comparable to the balance at December 31, 2021. As a percent of loans, non-performing assets totaled 0.61%, 0.61% and 0.92% as of March 31, 2022, December 31, 2021 and March 31, 2021.

Return on average equity for the three months (annualized) ended March 31, 2022 was 12.46% compared to 17.25% for the three months (annualized) ended March 31, 2021.

Return on average tangible equity for the three months (annualized) ended March 31, 2022 was 14.70% compared to 20.74% for the three months (annualized) ended March 31, 2021 (non-GAAP). (1)

Return on average assets for the three months (annualized) ended March 31, 2022 was 1.26% compared to 1.77% for the three months (annualized) ended March 31, 2021.

If the life insurance proceeds on former employees are excluded, the return on average equity and average assets would be 14.90% and 1.52%, respectively, for three months (annualized) ended March 31, 2021 (non-GAAP). (1)


First Quarter of 2022 Compared to the First Quarter of 2021

For the three months ended March 31, 2022, net income totaled $6,740,000 which compares to net income of $8,463,000 for the comparable period of 2021, a decrease of $1,723,000 or 20.4%.  Basic earnings per share of $1.71 for the three months ended March 31, 2022 compares to $2.14 for the 2021 comparable period. Annualized return on equity for the three months ended March 31, 2022 and 2021 was 12.46% and 17.25%, while annualized return on assets was 1.26% and 1.77%, 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 and the excess PPP amortization for 2021 compared to 2022 are excluded, basic earnings per share in 2021 would have been $1.64 compared to $1.71 for the first quarter of 2022 (non-GAAP) (1)

Net interest income before the provision for loan losses for the three months ended March 31, 2022 totaled $16,262,000 compared to $16,441,000 for the three months ended March 31, 2021, resulting in a decrease of $179,000, or 1.1%. Amortization on PPP loans decreased $676,000  during 2022 compared to 2021. Average interest earning assets increased $230.6 million for the three months ended March 31, 2022 compared to the same period last year as a result of growth in interest bearing cash, investments and organic loan growth funded by deposit growth.  Average loans increased $51.3 million, while average investment securities increased $153.2 million. The tax effected net interest margin for the three months ended March 31, 2022 was 3.27% compared to 3.73% for the same period last year, which was impacted by the decrease in the average yield on interest earning assets of 57 basis points to 3.58%. The decrease in amortization on PPP loans accounts for 15 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 cash and investments in 2022 compared to 2021, which earn lower yields than loans.

The provision for loan losses for the three months ended March 31, 2022 was $250,000, a $400,000 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 March 31, 2021 and less impact from the COVID-19 pandemic on the economy.

Total non-interest income was $2,431,000 for the three months ended March 31, 2022, which is $1,804,000 less than the comparable period last year.  The primary drivers were the earnings of bank owned life insurance, which decreased $1,108,000 as the result of the passing of two former employees in 2021, gains on loans sold which decreased $398,000 due to a decrease in refinancing activity with the rise in rates that occurred in the first quarter of 2022, a loss on equity securities of $232,000 as a result of market performance when comparing 2022 to 2021. Other income decreased $205,000 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 three months ended March 31, 2022 totaled $10,231,000 compared to $9,947,000 for the same period last year, which is an increase of $284,000, or 2.86%. Salary and benefit costs increased $650,000 due to an addition 7.3 FTEs and merit increases for 2022. 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 $453,000 is due to gains on the sale of ORE properties that totaled $487,000. There were no gains or losses on sales in the first quarter of 2021.

The provision for income taxes increased $144,000 when comparing the three months ended March 31, 2022 to the same period in 2021 as a result of a decrease in income before income tax of $1,867,000.  The effective tax rate was 17.9% and 16.0% for the three months ended March 31, 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.


Balance Sheet and Other Information:

At March 31, 2022, total assets were $2.18 billion compared to $2.14 billion at December 31, 2021 and $2.0 billion at March 31, 2021. The loan to deposit ratio as of March 31, 2022 was 78.69% compared to 78.51% as of December 31, 2021 and 83.23% as of March 31, 2021.

Available for sale securities of $461.5 million at March 31, 2022 increased $49.1 million from December 31, 2021 and $139.5 million from March 31, 2021. The yield on the investment portfolio decreased from 2.18% to 1.70% 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 quarter of 2022 have been at higher rates than those made in 2020 and 2021.

Net loans as of March 31, 2022 totaled $1.46 billion and increased $36.9 million from December 31, 2021, which is 10.4% on an annualized basis. In comparison to March 31, 2021, loans have grown $73.3 million, or 5.3%, and if PPP loans are excluded loans increased $98.7 million or 7.3%.

The allowance for loan losses totaled $17,556,000 at March 31, 2022 which is an increase of $252,000 from December 31, 2021.  The increase is due to recording a provision for loan losses of $250,000 and recoveries of $7,000, offset by charge-offs of $5,000. The allowance as a percent of total loans was 1.19% as of March 31, 2022 and 1.20% as of December 31, 2021.

Deposits increased $42.9 million from December 31, 2021, to $1.88 billion at March 31, 2022, primarily due to customers holding more cash and new customer relationships in the Delaware market.

Stockholders’ equity totaled $202.7 million at March 31, 2022, compared to $212.5 million at December 31, 2021, a decrease of $9.7 million. Excluding accumulated other comprehensive loss (AOCI), stockholders equity increased $4.9 million and totals $217.5 million. The increase in stockholders equity, excluding AOCI, was attributable to net income for the three months ended March 31, 2022 totaling $6.7 million, offset by cash dividends for the first quarter totaling $1.9.  As a result of changes in interest rates impacting the fair value of investment securities, the unrealized loss on available for sale investment securities, net of tax, increased $16.6 million from December 31, 2021.


Dividend Declared

On March 1, 2022, the Board of Directors declared a cash dividend of $0.475 per share, which was paid on March 25, 2022 to shareholders of record at the close of business on March 11, 2022. This quarterly cash dividend is an increase of 3.26% over the regular cash dividend of $0.460 per share declared one year ago, as adjusted for the 1% stock dividend declared in June 2021.

Citizens Financial Services, Inc. has nearly 1,900 shareholders, the majority of whom reside in markets where its offices are located.

Note: This press release may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995.  These statements are not historical facts; rather, they are statements based on the Company's current expectations regarding its business strategies and their intended results and its future performance.  Forward-looking statements are preceded by terms such as "expects," "believes," "anticipates," "intends" and similar expressions.  Forward-looking statements are not guarantees of future performance.  Numerous risks and uncertainties could cause or contribute to the Company's actual results, performance and achievements to be materially different from those expressed or implied by the forward-looking statements. Factors that may cause or contribute to these differences include, without limitation, changes in general economic conditions, including changes in market interest rates and changes in monetary and fiscal policies of the federal government; legislative and regulatory changes; and other factors disclosed periodically in the Company's filings with the Securities and Exchange Commission.  Because of the risks and uncertainties inherent in forward-looking statements, readers are cautioned not to place undue reliance on them, whether included in this press release or made elsewhere periodically by the Company or on its behalf.  The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.


(1)
See reconciliation of GAAP and non-gaap measures at the end of the press release


CITIZENS FINANCIAL SERVICES, INC.
                 
CONSOLIDATED FINANCIAL HIGHLIGHTS
                 
(UNAUDITED)
                 
(Dollars in thousands, except per share data)
                 
   
As of or For The
       
   
Three Months Ended
       
   
March 31,
       
   
2022
   
2021
       
Income and Performance Ratios
                 
Net Income
 
$
6,740
   
$
8,463
       
Return on average assets (annualized)
   
1.26
%
   
1.77
%
     
Return on average equity (annualized)
   
12.46
%
   
17.25
%
     
Return on average tangible equity (annualized) (a)
   
14.70
%
   
20.74
%
     
Net interest margin (tax equivalent)(a)
   
3.27
%
   
3.73
%
     
Earnings per share - basic (b)
 
$
1.71
   
$
2.14
       
Earnings per share - diluted (b)
 
$
1.71
   
$
2.14
       
Cash dividends paid per share (b)
 
$
0.475
   
$
0.460
       
Number of shares used in computation - basic (b)
   
3,939,125
     
3,948,446
       
Number of shares used in computation - diluted (b)
   
3,939,182
     
3,948,446
       
                       
                       
Asset quality
                     
Allowance for loan and lease losses
 
$
17,556
   
$
16,560
       
Non-performing assets
 
$
8,953
   
$
12,878
       
Allowance for loan and lease losses/total loans
   
1.19
%
   
1.18
%
     
Non-performing assets to total loans
   
0.61
%
   
0.92
%
     
Annualized net (recoveries) charge-offs to total loans
   
0.00
%
   
(0.03
)%
     
                       
                       
Equity
                     
Book value per share (b)
 
$
55.14
   
$
50.06
       
Tangible Book value per share (a) (b)
 
$
46.80
   
$
41.69
       
Market Value (Last reported trade of month)
 
$
63.50
   
$
59.65
       
Common shares outstanding
   
3,944,347
     
3,912,679
       
                       
                       
Other
                     
Average Full Time Equivalent Employees
   
304.7
     
297.4
       
Loan to Deposit Ratio
   
78.69
%
   
83.23
%
     
Trust assets under management
 
$
156,245
   
$
150,871
       
Brokerage assets under management
 
$
280,635
   
$
252,888
       
                       
                       
Balance Sheet Highlights
 
March 31,
   
December 31,
   
March 31,
 
     
2022
     
2021
     
2021
 
                         
Assets
 
$
2,177,887
   
$
2,143,863
   
$
1,995,610
 
Investment securities
   
463,915
     
414,672
     
324,085
 
Loans (net of unearned income)
   
1,478,695
     
1,441,533
     
1,404,401
 
Allowance for loan losses
   
17,556
     
17,304
     
16,560
 
Deposits
   
1,879,090
     
1,836,151
     
1,687,470
 
Stockholders' Equity
   
202,745
     
212,492
     
198,807
 
                         
                         
(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)
                 
                   
   
March 31,
   
December 31,
   
March 31,
 
(in thousands except share data)
 
2022
   
2021
   
2021
 
ASSETS:
                 
Cash and due from banks:
                 
  Noninterest-bearing
 
$
30,934
   
$
14,051
   
$
18,164
 
  Interest-bearing
   
83,181
     
158,782
     
132,664
 
Total cash and cash equivalents
   
114,115
     
172,833
     
150,828
 
                         
Interest bearing time deposits with other banks
   
10,528
     
11,026
     
13,509
 
                         
Equity securities
   
2,444
     
2,270
     
2,118
 
                         
Available-for-sale securities
   
461,471
     
412,402
     
321,967
 
                         
Loans held for sale
   
644
     
4,554
     
9,946
 
                         
Loans (net of allowance for loan losses: $17,556 at March 31, 2022;
                       
    $17,304 at December 31, 2021 and $16,560 at March 31, 2021)
   
1,461,139
     
1,424,229
     
1,387,841
 
                         
Premises and equipment
   
16,852
     
17,016
     
17,450
 
Accrued interest receivable
   
5,414
     
5,235
     
5,572
 
Goodwill
   
31,376
     
31,376
     
31,376
 
Bank owned life insurance
   
38,710
     
38,503
     
30,190
 
Other intangibles
   
1,547
     
1,627
     
1,696
 
Other assets
   
33,647
     
22,792
     
23,117
 
                         
TOTAL ASSETS
 
$
2,177,887
   
$
2,143,863
   
$
1,995,610
 
                         
LIABILITIES:
                       
Deposits:
                       
  Noninterest-bearing
 
$
366,820
   
$
358,073
   
$
336,438
 
  Interest-bearing
   
1,512,270
     
1,478,078
     
1,351,032
 
Total deposits
   
1,879,090
     
1,836,151
     
1,687,470
 
Borrowed funds
   
68,214
     
73,977
     
86,171
 
Accrued interest payable
   
714
     
711
     
913
 
Other liabilities
   
27,124
     
20,532
     
22,249
 
TOTAL LIABILITIES
   
1,975,142
     
1,931,371
     
1,796,803
 
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 March 31, 2022, December 31, 2021 and
                 
March 31, 2021: issued 4,388,901 at March 31, 2022 and December 31, 2021 and
                 
  4,350,342 at March 31, 2021
   
4,389
     
4,389
     
4,350
 
Additional paid-in capital
   
78,396
     
78,395
     
75,908
 
Retained earnings
   
150,876
     
146,010
     
133,270
 
Accumulated other comprehensive (loss) income
   
(14,765
)
   
(155
)
   
1,002
 
Treasury stock, at cost:  444,554 at March 31, 2022 and 444,481 shares
                       
  at December 31, 2021 and 437,663 shares at March 31, 2021
   
(16,151
)
   
(16,147
)
   
(15,723
)
TOTAL STOCKHOLDERS' EQUITY
   
202,745
     
212,492
     
198,807
 
TOTAL LIABILITIES AND
                       
   STOCKHOLDERS' EQUITY
 
$
2,177,887
   
$
2,143,863
   
$
1,995,610
 


CITIZENS FINANCIAL SERVICES, INC.
           
CONSOLIDATED STATEMENT OF INCOME
           
(UNAUDITED)
           
   
Three Months Ended
 
   
March 31,
 
(in thousands, except per share data)
 
2022
   
2021
 
INTEREST INCOME:
           
Interest and fees on loans
 
$
15,920
   
$
16,694
 
Interest-bearing deposits with banks
   
116
     
106
 
Investment securities:
               
    Taxable
   
1,112
     
850
 
    Nontaxable
   
583
     
544
 
    Dividends
   
84
     
101
 
TOTAL INTEREST INCOME
   
17,815
     
18,295
 
INTEREST EXPENSE:
               
Deposits
   
1,275
     
1,598
 
Borrowed funds
   
278
     
256
 
TOTAL INTEREST EXPENSE
   
1,553
     
1,854
 
NET INTEREST INCOME
   
16,262
     
16,441
 
Provision for loan losses
   
250
     
650
 
NET INTEREST INCOME AFTER
               
    PROVISION FOR LOAN LOSSES
   
16,012
     
15,791
 
NON-INTEREST INCOME:
               
Service charges
   
1,248
     
1,106
 
Trust
   
249
     
307
 
Brokerage and insurance
   
481
     
376
 
Gains on loans sold
   
105
     
503
 
Equity security (losses) gains, net
   
(45
)
   
187
 
Available for sale security gains, net
   
-
     
50
 
Earnings on bank owned life insurance
   
207
     
1,315
 
Other
   
186
     
391
 
TOTAL NON-INTEREST INCOME
   
2,431
     
4,235
 
NON-INTEREST EXPENSES:
               
Salaries and employee benefits
   
6,913
     
6,263
 
Occupancy
   
794
     
783
 
Furniture and equipment
   
129
     
143
 
Professional fees
   
339
     
448
 
FDIC insurance expense
   
135
     
129
 
Pennsylvania shares tax
   
339
     
339
 
Amortization of intangibles
   
40
     
49
 
Software expenses
   
341
     
313
 
ORE expenses
   
(367
)
   
86
 
Other
   
1,568
     
1,394
 
TOTAL NON-INTEREST EXPENSES
   
10,231
     
9,947
 
Income before provision for income taxes
   
8,212
     
10,079
 
Provision for income taxes
   
1,472
     
1,616
 
NET INCOME
 
$
6,740
   
$
8,463
 
                 
PER COMMON SHARE DATA:
               
Net Income - Basic
 
$
1.71
   
$
2.14
 
Net Income - Diluted
 
$
1.71
   
$
2.14
 
Cash Dividends Paid
 
$
0.475
   
$
0.460
 
                 
Number of shares used in computation - basic
   
3,939,125
     
3,948,446
 
Number of shares used in computation - diluted
   
3,939,182
     
3,948,446
 



CITIZENS FINANCIAL SERVICES, INC.
                             
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION
                         
(UNAUDITED)
                             
(in thousands, except share data)
       
Three Months Ended,
       
   
March 31,
   
Dec 31,
   
Sept 30,
   
June 30,
   
March 31,
 
   
2022
   
2021
   
2021
   
2021
   
2021
 
Interest income
 
$
17,815
   
$
18,505
   
$
18,342
   
$
18,075
   
$
18,295
 
Interest expense
   
1,553
     
1,636
     
1,752
     
1,863
     
1,854
 
Net interest income
   
16,262
     
16,869
     
16,590
     
16,212
     
16,441
 
Provision for loan losses
   
250
     
-
     
400
     
500
     
650
 
Net interest income after provision for loan losses
   
16,012
     
16,869
     
16,190
     
15,712
     
15,791
 
Non-interest income
   
2,476
     
2,461
     
2,618
     
2,677
     
3,998
 
Investment securities gains (losses), net
   
(45
)
   
51
     
234
     
29
     
237
 
Non-interest expenses
   
10,231
     
10,883
     
10,400
     
10,320
     
9,947
 
Income before provision for income taxes
   
8,212
     
8,498
     
8,642
     
8,098
     
10,079
 
Provision for income taxes
   
1,472
     
1,554
     
1,578
     
1,451
     
1,616
 
Net income
 
$
6,740
   
$
6,944
   
$
7,064
   
$
6,647
   
$
8,463
 
Earnings Per Share Basic
 
$
1.71
   
$
1.85
   
$
2.04
   
$
1.39
   
$
2.14
 
Earnings Per Share Diluted
 
$
1.71
   
$
1.85
   
$
2.04
   
$
1.39
   
$
2.14
 


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,
 
   
2022
               
2021
             
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
 
     $    

%
   
$
 
     $    

%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
123,379
     
46
     
0.15
     
94,523
     
19
     
0.08
 
Interest bearing time deposits at banks
   
10,957
     
70
     
2.59
     
13,730
     
87
     
2.57
 
Investment securities:
                                               
  Taxable
   
339,097
     
1,196
     
1.41
     
200,492
     
951
     
1.90
 
  Tax-exempt (3)
   
115,020
     
738
     
2.57
     
100,422
     
689
     
2.74
 
Investment securities
   
454,117
     
1,934
     
1.70
     
300,914
     
1,640
     
2.18
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
200,838
     
2,331
     
4.71
     
203,941
     
2,553
     
5.08
 
  Construction loans
   
61,518
     
607
     
4.00
     
38,314
     
410
     
4.34
 
  Commercial Loans
   
767,830
     
8,582
     
4.53
     
713,900
     
9,063
     
5.15
 
  Agricultural Loans
   
350,784
     
3,749
     
4.33
     
358,565
     
3,830
     
4.33
 
  Loans to state & political subdivisions
   
46,984
     
367
     
3.17
     
62,516
     
598
     
3.87
 
  Other loans
   
27,193
     
349
     
5.20
     
26,605
     
348
     
5.30
 
  Loans, net of discount (2)(3)(4)
   
1,455,147
     
15,985
     
4.46
     
1,403,841
     
16,802
     
4.85
 
Total interest-earning assets
   
2,043,600
     
18,035
     
3.58
     
1,813,008
     
18,548
     
4.15
 
Cash and due from banks
   
6,393
                     
6,377
                 
Bank premises and equipment
   
16,976
                     
17,003
                 
Other assets
   
79,371
                     
80,953
                 
Total non-interest earning assets
   
102,740
                     
104,333
                 
Total assets
   
2,146,340
                     
1,917,341
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
501,502
     
319
     
0.26
     
422,135
     
320
     
0.31
 
  Savings accounts
   
317,176
     
74
     
0.09
     
268,252
     
89
     
0.13
 
  Money market accounts
   
346,073
     
223
     
0.26
     
238,788
     
176
     
0.30
 
  Certificates of deposit
   
322,867
     
659
     
0.83
     
380,791
     
1,013
     
1.08
 
Total interest-bearing deposits
   
1,487,618
     
1,275
     
0.35
     
1,309,966
     
1,598
     
0.49
 
Other borrowed funds
   
68,295
     
278
     
1.65
     
86,226
     
256
     
1.20
 
Total interest-bearing liabilities
   
1,555,913
     
1,553
     
0.40
     
1,396,192
     
1,854
     
0.54
 
Demand deposits
   
356,444
                     
306,377
                 
Other liabilities
   
17,569
                     
18,582
                 
Total non-interest-bearing liabilities
   
374,013
                     
324,959
                 
Stockholders' equity
   
216,414
                     
196,190
                 
Total liabilities & stockholders' equity
   
2,146,340
                     
1,917,341
                 
Net interest income
           
16,482
                     
16,694
         
Net interest spread (5)
                   
3.17
%
                   
3.61
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.27
%
                   
3.73
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
131
%
                   
130
%
                                                 
(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)
                             
   
March 31,
   
December 31,
   
September 30,
   
June 30,
   
March 31,
 
   
2022
   
2021
   
2021
   
2021
   
2021
 
Real estate:
                             
  Residential
 
$
201,567
   
$
201,097
   
$
204,853
   
$
202,171
   
$
203,273
 
  Commercial
   
724,876
     
687,338
     
657,485
     
641,633
     
605,547
 
  Agricultural
   
305,517
     
312,011
     
312,442
     
310,274
     
315,313
 
  Construction
   
66,738
     
55,036
     
68,408
     
63,065
     
42,651
 
Consumer
   
21,460
     
25,858
     
31,042
     
8,684
     
26,181
 
Other commercial loans
   
69,051
     
74,585
     
92,188
     
104,349
     
109,168
 
Other agricultural loans
   
39,904
     
39,852
     
28,562
     
33,720
     
41,378
 
State & political subdivision loans
   
49,582
     
45,756
     
47,928
     
51,213
     
60,890
 
Total loans
   
1,478,695
     
1,441,533
     
1,442,908
     
1,415,109
     
1,404,401
 
Less: allowance for loan losses
   
17,556
     
17,304
     
17,334
     
16,931
     
16,560
 
Net loans
 
$
1,461,139
   
$
1,424,229
   
$
1,425,574
   
$
1,398,178
   
$
1,387,841
 
                                         
Past due and non-performing assets
                                       
                                         
Total Loans past due 30-89 days and still accruing
 
$
2,096
   
$
967
   
$
1,482
   
$
1,495
   
$
2,383
 
                                         
Non-accrual loans
 
$
7,810
   
$
7,616
   
$
8,858
   
$
9,082
   
$
10,680
 
Loans past due 90 days or more and accruing
   
12
     
46
     
83
     
49
     
478
 
Non-performing loans
 
$
7,822
   
$
7,662
   
$
8,941
   
$
9,131
   
$
11,158
 
OREO
   
1,131
     
1,180
     
1,277
     
1,811
     
1,720
 
Total Non-performing assets
 
$
8,953
   
$
8,842
   
$
10,218
   
$
10,942
   
$
12,878
 
                                         
                                         
                                         
   
Three Months Ended March 31,
 
Analysis of the Allowance for loan Losses
 
March 31,
   
December 31,
   
September 30,
   
June 30,
   
March 31,
 
(In Thousands)
   
2022
     
2021
     
2021
     
2021
     
2021
 
Balance, beginning of period
 
$
17,304
   
$
17,334
   
$
16,931
   
$
16,560
   
$
15,815
 
Charge-offs
   
(5
)
   
(65
)
   
(7
)
   
(138
)
   
(4
)
Recoveries
   
7
     
35
     
10
     
9
     
99
 
Net (charge-offs) recoveries
   
2
     
(30
)
   
3
     
(129
)
   
95
 
Provision for loan losses
   
250
     
-
     
400
     
500
     
650
 
Balance, end of period
 
$
17,556
   
$
17,304
   
$
17,334
   
$
16,931
   
$
16,560
 


CITIZENS FINANCIAL SERVICES, INC.
           
Reconciliation of GAAP and Non-GAAP Financial Measures
           
(UNAUDITED)
           
(Dollars in thousands, except per share data)
           
             
   
As of
 
   
March 31
 
   
2022
   
2021
 
Tangible Equity
           
Stockholders Equity - GAAP
 
$
202,745
   
$
198,807
 
Accumulated other comprehensive (income) loss
   
14,765
     
(1,002
)
Intangible Assets
   
(32,923
)
   
(33,072
)
Tangible Equity - Non-GAAP
   
184,587
     
164,733
 
Shares outstanding adjusted for June 2021 stock Dividend
   
3,944,347
     
3,951,238
 
Tangible Book value per share (a)
 
$
46.80
   
$
41.69
 
                 
   
As of
 
   
March 31
 
     
2022
     
2021
 
Tangible Equity per share
               
Stockholders Equity per share - GAAP
 
$
51.40
   
$
50.31
 
Adjustments for accumulated other comprehensive loss (income)
   
3.74
     
(0.25
)
Book value per share
   
55.14
     
50.06
 
Adjustments for intangible assets
   
(8.34
)
   
(8.37
)
Tangible Book value per share - Non-GAAP
 
$
46.80
   
$
41.69
 
                 
                 
   
For the Three Months Ended
 
   
March 31
 
     
2022
     
2021
 
Return on Average Tangible Equity
               
Average Stockholders Equity - GAAP
 
$
212,517
   
$
198,617
 
Average Accumulated Other Comprehensive Loss (Income)
   
3,897
     
(2,427
)
Average Intangible Assets
   
(32,956
)
   
(32,998
)
Average Tangible Equity - Non-GAAP
   
183,458
     
163,192
 
Net Income
 
$
6,740
   
$
8,463
 
Annualized Return on Average Tangible Equity
   
14.70
%
   
20.74
%
                 
   
For the Three Months Ended
 
   
March 31
 
     
2022
     
2021
 
Return on Average Assets and Equity Excluding  BOLI Death Benefits
               
Net Income
 
$
6,740
   
$
8,463
 
BOLI death benefits
   
-
     
1,155
 
Net Income excluding merger and acquisition costs
 
$
6,740
   
$
7,308
 
Average Assets
   
2,146,340
     
1,917,341
 
Annualized Return on Average stockholders equity, excluding BOLI Death Benefits
   
1.26
%
   
1.52
%
                 
Average Stockholders Equity - GAAP
 
$
216,414
   
$
196,190
 
Annualized Return on Average stockholders equity, excluding BOLI Death Benefits
   
12.46
%
   
14.90
%
                 
Earnings per share, excluding death activity of former employees and excess PPP amortization
         
Net Income
 
$
6,740
   
$
8,463
 
BOLI death benefits
   
-
     
(1,155
)
After Tax excess PPP amortizatoin
   
-
     
(534
)
After Tax deferred compensation reversal for former employee
   
-
     
(316
)
Net income excluding one time items
 
$
6,740
   
$
6,458
 
Number of shares used in computation - basic
   
3,939,125
     
3,948,446
 
Earnings per share, excluding death activity of former employees and excess PPP amortization non-GAAP
   
1.71
     
1.64
 
                 
                 
   
For the Three Months Ended
 
   
March 31,
 
Reconciliation of net interest income on fully taxable equivalent basis
   
2022
     
2021
 
Total interest income
 
$
17,815
   
$
18,295
 
Total interest expense
   
1,553
     
1,854
 
Net interest income
   
16,262
     
16,441
 
Tax equivalent adjustment
   
220
     
253
 
Net interest income (fully taxable equivalent)
 
$
16,482
   
$
16,694