MANSFIELD, Pa., April 27, 2023 /PRNewswire/ -- 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 |
(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) | 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 |
SOURCE Citizens Financial Services, Inc.
