Attached files
file | filename |
---|---|
8-K - FORM 8-K - JUNIATA VALLEY FINANCIAL CORP | d429808d8k.htm |
EX-99.1 - PRESS RELEASE - JUNIATA VALLEY FINANCIAL CORP | d429808dex991.htm |
Exhibit 99.2
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Financial Condition
(in thousands, except share data)
(1) | (2) | |||||||
September 30, | December 31, | |||||||
2012 | 2011 | |||||||
ASSETS | ||||||||
Cash and due from banks |
$ | 9,239 | $ | 12,074 | ||||
Interest bearing deposits with banks |
7,608 | 2,100 | ||||||
|
|
|
|
|||||
Cash and cash equivalents |
16,847 | 14,174 | ||||||
Interest bearing time deposits with banks |
847 | 1,096 | ||||||
Securities available for sale |
124,737 | 111,281 | ||||||
Restricted investment in Federal Home Loan Bank (FHLB) stock |
1,387 | 1,700 | ||||||
Investment in unconsolidated subsidiary |
3,939 | 3,796 | ||||||
Total loans |
278,347 | 289,681 | ||||||
Less: Allowance for loan losses |
(3,420 | ) | (2,931 | ) | ||||
|
|
|
|
|||||
Total loans, net of allowance for loan losses |
274,927 | 286,750 | ||||||
Premises and equipment, net |
6,441 | 6,710 | ||||||
Other real estate owned |
913 | 427 | ||||||
Bank owned life insurance and annuities |
14,301 | 14,069 | ||||||
Equity investment in low income housing project |
2,303 | 393 | ||||||
Core deposit intangible |
175 | 209 | ||||||
Goodwill |
2,046 | 2,046 | ||||||
Accrued interest receivable and other assets |
5,985 | 4,782 | ||||||
|
|
|
|
|||||
Total assets |
$ | 454,848 | $ | 447,433 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Liabilities: |
||||||||
Deposits: |
||||||||
Non-interest bearing |
$ | 66,080 | $ | 64,751 | ||||
Interest bearing |
327,229 | 321,914 | ||||||
|
|
|
|
|||||
Total deposits |
393,309 | 386,665 | ||||||
Securities sold under agreements to repurchase |
4,268 | 3,500 | ||||||
Other interest bearing liabilities |
1,282 | 1,244 | ||||||
Accrued interest payable and other liabilities |
5,887 | 6,304 | ||||||
|
|
|
|
|||||
Total liabilities |
404,746 | 397,713 | ||||||
Stockholders Equity: |
||||||||
Preferred stock, no par value: |
||||||||
Authorized500,000 shares, none issued |
| | ||||||
Common stock, par value $1.00 per share: |
||||||||
Authorized20,000,000 shares |
||||||||
Issued4,745,826 shares |
||||||||
Outstanding - |
||||||||
4,233,490 shares at September 30, 2012; |
||||||||
4,228,218 shares at December 31, 2011 |
4,746 | 4,746 | ||||||
Surplus |
18,340 | 18,363 | ||||||
Retained earnings |
38,872 | 38,900 | ||||||
Accumulated other comprehensive loss |
(1,931 | ) | (2,256 | ) | ||||
Cost of common stock in Treasury: |
||||||||
512,336 shares at September 30, 2012; |
||||||||
517,608 shares at December 31, 2011 |
(9,925 | ) | (10,033 | ) | ||||
|
|
|
|
|||||
Total stockholders equity |
50,102 | 49,720 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 454,848 | $ | 447,433 | ||||
|
|
|
|
(1) | Unaudited |
(2) | Unaudited but derived from audited financial statements; does not include related disclosures. |
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Income
(Unaudited, in thousands, except share data)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Interest income: |
||||||||||||||||
Loans, including fees |
$ | 3,930 | $ | 4,401 | $ | 12,199 | $ | 13,477 | ||||||||
Taxable securities |
337 | 328 | 1,004 | 894 | ||||||||||||
Tax-exempt securities |
190 | 222 | 554 | 689 | ||||||||||||
Federal funds sold |
| 1 | | 5 | ||||||||||||
Other interest income |
7 | 8 | 23 | 23 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest income |
4,464 | 4,960 | 13,780 | 15,088 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
891 | 1,162 | 2,774 | 3,528 | ||||||||||||
Securities sold under agreements to repurchase |
1 | 1 | 2 | 2 | ||||||||||||
Other interest bearing liabilities |
6 | 6 | 18 | 20 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
898 | 1,169 | 2,794 | 3,550 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income |
3,566 | 3,791 | 10,986 | 11,538 | ||||||||||||
Provision for loan losses |
60 | 60 | 1,237 | 264 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income after provision for loan losses |
3,506 | 3,731 | 9,749 | 11,274 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-interest income: |
||||||||||||||||
Trust fees |
85 | 109 | 305 | 316 | ||||||||||||
Customer service fees |
323 | 354 | 957 | 1,015 | ||||||||||||
Debit card fee income |
202 | 204 | 611 | 603 | ||||||||||||
Earnings on bank-owned life insurance and annuities |
134 | 123 | 345 | 366 | ||||||||||||
Commissions from sales of non-deposit products |
128 | 53 | 288 | 221 | ||||||||||||
Income from unconsolidated subsidiary |
62 | 66 | 180 | 197 | ||||||||||||
Gain on sale or call of securities |
| | 2 | 6 | ||||||||||||
Gain on sale of loans |
72 | | 72 | | ||||||||||||
Gain from life insurance proceeds |
| | 53 | | ||||||||||||
Fees derived from loan activity |
192 | 39 | 494 | 115 | ||||||||||||
Other non-interest income |
55 | 57 | 183 | 177 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total non-interest income |
1,253 | 1,005 | 3,490 | 3,016 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-interest expense: |
||||||||||||||||
Employee compensation expense |
1,314 | 1,318 | 3,881 | 3,910 | ||||||||||||
Employee benefits |
500 | 334 | 1,513 | 1,158 | ||||||||||||
Occupancy |
231 | 236 | 689 | 731 | ||||||||||||
Equipment |
125 | 138 | 384 | 439 | ||||||||||||
Data processing expense |
364 | 336 | 1,074 | 995 | ||||||||||||
Director compensation |
58 | 74 | 177 | 221 | ||||||||||||
Professional fees |
105 | 111 | 286 | 341 | ||||||||||||
Taxes, other than income |
115 | 123 | 346 | 374 | ||||||||||||
FDIC Insurance premiums |
82 | 73 | 242 | 291 | ||||||||||||
Loss (gain) on sales of other real estate owned |
4 | (14 | ) | 3 | (28 | ) | ||||||||||
Amortization of intangibles |
12 | 12 | 34 | 34 | ||||||||||||
Other non-interest expense |
363 | 368 | 1,109 | 1,106 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total non-interest expense |
3,273 | 3,109 | 9,738 | 9,572 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
1,486 | 1,627 | 3,501 | 4,718 | ||||||||||||
Provision for income taxes |
354 | 413 | 736 | 1,174 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 1,132 | $ | 1,214 | $ | 2,765 | $ | 3,544 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share |
||||||||||||||||
Basic |
$ | 0.27 | $ | 0.29 | $ | 0.65 | $ | 0.84 | ||||||||
Diluted |
$ | 0.27 | $ | 0.29 | $ | 0.65 | $ | 0.83 | ||||||||
Cash dividends declared per share |
$ | 0.22 | $ | 0.22 | $ | 0.66 | $ | 0.64 | ||||||||
Weighted average basic shares outstanding |
4,235,207 | 4,236,168 | 4,231,718 | 4,243,273 | ||||||||||||
Weighted average diluted shares outstanding |
4,236,542 | 4,239,872 | 4,234,008 | 4,246,533 |
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Income
(Unaudited, in thousands, except share data)
Three Months Ended | ||||||||
September 30, | June 30, | |||||||
2012 | 2012 | |||||||
Interest income: |
||||||||
Loans, including fees |
$ | 3,930 | $ | 4,074 | ||||
Taxable securities |
337 | 337 | ||||||
Tax-exempt securities |
190 | 186 | ||||||
Other interest income |
7 | 8 | ||||||
|
|
|
|
|||||
Total interest income |
4, 464 | 4,605 | ||||||
|
|
|
|
|||||
Interest expense: |
||||||||
Deposits |
891 | 918 | ||||||
Securities sold under agreements to repurchase |
1 | | ||||||
Other interest bearing liabilities |
6 | 6 | ||||||
|
|
|
|
|||||
Total interest expense |
898 | 924 | ||||||
|
|
|
|
|||||
Net interest income |
3,566 | 3,681 | ||||||
Provision for loan losses |
60 | 69 | ||||||
|
|
|
|
|||||
Net interest income after provision for loan losses |
3,506 | 3,612 | ||||||
|
|
|
|
|||||
Non-interest income: |
||||||||
Trust fees |
85 | 114 | ||||||
Customer service fees |
323 | 321 | ||||||
Debit card fee income |
202 | 205 | ||||||
Earnings on bank-owned life insurance and annuities |
134 | 105 | ||||||
Commissions from sales of non-deposit products |
128 | 73 | ||||||
Income from unconsolidated subsidiary |
62 | 61 | ||||||
Gain on sale or call of securities |
| 2 | ||||||
Gain on sale of loans |
72 | | ||||||
Gain from life insurance proceeds |
| 53 | ||||||
Fees derived from loan activity |
192 | 198 | ||||||
Other non-interest income |
55 | 63 | ||||||
|
|
|
|
|||||
Total non-interest income |
1,253 | 1,195 | ||||||
|
|
|
|
|||||
Non-interest expense: |
||||||||
Employee compensation expense |
1,314 | 1,289 | ||||||
Employee benefits |
500 | 478 | ||||||
Occupancy |
231 | 229 | ||||||
Equipment |
125 | 126 | ||||||
Data processing expense |
364 | 354 | ||||||
Director compensation |
58 | 60 | ||||||
Professional fees |
105 | 93 | ||||||
Taxes, other than income |
115 | 113 | ||||||
FDIC Insurance premiums |
82 | 81 | ||||||
Loss (gain) on sales of other real estate owned |
4 | (3 | ) | |||||
Amortization of intangibles |
12 | 11 | ||||||
Other non-interest expense |
363 | 389 | ||||||
|
|
|
|
|||||
Total non-interest expense |
3,273 | 3,220 | ||||||
|
|
|
|
|||||
Income before income taxes |
1,486 | 1,587 | ||||||
Provision for income taxes |
354 | 372 | ||||||
|
|
|
|
|||||
Net income |
$ | 1,132 | $ | 1,215 | ||||
|
|
|
|
|||||
Earnings per share |
||||||||
Basic |
$ | 0.27 | $ | 0.29 | ||||
Diluted |
$ | 0.27 | $ | 0.29 | ||||
Cash dividends declared per share |
$ | 0.22 | $ | 0.22 | ||||
Weighted average basic shares outstanding |
4,235,207 | 4,231,690 | ||||||
Weighted average diluted shares outstanding |
4,236,542 | 4,234,321 |