Attached files

file filename
8-K - FOURTH QUARTER 2017 8-K - CITIZENS FINANCIAL SERVICES INCfourthquarter2017.htm

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 full year and fourth quarter 2017 financial results

MANSFIELD, PENNSYLVANIA— January 30, 2018 – Citizens Financial Services, Inc. (OTC Pink: CZFS), parent company of First Citizens Community Bank, released today its unaudited financial results for the three months and year ended December 31, 2017.

Highlights

·
Net income was $13.0 million for 2017, which is 3.1% higher than 2016's net income.  Fourth quarter and full year income was negatively impacted by an increase in income tax expense.  The Tax Cuts and Jobs Act, enacted on December 22, 2017, lowered the federal corporate income tax rate from 34% to 21% effective January 1, 2018.  As a result, the carrying value of net deferred tax assets was reduced, which increased income tax expense by $1.5 million, or $.44 per share.

·
Net interest income before the provision for loan losses of $42.3 million for the year ended December 31, 2017 was an increase of $4.3 million, or 11.3%, compared to 2016.

·
Net organic loan growth totaled $161.2 million in 2017, or 20.2%.

·
Return on average equity for the three months (annualized) and the year ended December 31, 2017 was 7.82% and 10.04%, compared to 10.12% and 10.24% for the three months (annualized) and the year ended December 31, 2016. Excluding the impact of the increase in tax expense, the return on average equity for the three months (annualized) and the year ended December 31, 2017 would have been 12.31% and 11.22%, respectively, on a non-GAAP basis.

·
Return on average assets for the three months (annualized) and the year ended December 31, 2017 was 0.80% and 1.03%, compared to 1.05% and 1.06% for the three months (annualized and the year ended December 31, 2016. Excluding the impact of the increase in tax expense, the return on average assets for the three months (annualized) and the year ended December 31, 2017 would have been 1.26% and 1.16%, respectively, on a non-GAAP basis.

·
The acquisition of a full service branch in State College, Pennsylvania was completed in December resulting in an increase in loans and deposits of $39.8 million and $37.9 million, respectively.

2017 Compared to 2016

·
For 2017, net income totaled $13,025,000 which compares to net income of $12,638,000 for 2016, an increase of $387,000 or 3.1%.  Basic earnings per share of $3.74 for 2017 compares to $3.60 for 2016.  Excluding the write-down of the net deferred tax assets, 2017 net income would have been $14.6 million, or $4.18 per share on a non-GAAP basis.

·
Net interest income before the provision for loan loss for 2017 totaled $42,254,000 compared to $37,964,000 for 2016, resulting in an increase of $4,290,000, or 11.3%.    Average interest bearing assets increased $69.2 million in 2017 compared to last year.  Average loans increased $157.5 million while average investment securities decreased $75.4 million. The net interest margin for 2017 was 3.80% compared to 3.68% for 2016.
 
 

·
The provision for loan losses for 2017 was $2,540,000 compared to $1,520,000 for 2016, an increase of $1,020,000.  The increased provision primarily reflects the loan growth experienced during 2017.

·
Total non-interest income was $8,656,000 for 2017 compared to $7,899,000 for 2016, an increase of $757,000. Investment security gains increased $780,000 compared to last year.  As a result of the pending adoption of accounting standard ASU 2016-01, the Company chose to sell a significant portion of its equity securities portfolio in the fourth quarter, which resulted in realized gains of $1.0 million before tax.

·
Total non-interest expenses for 2017 were $29,314,000 compared to $28,671,000 for 2016, which is an increase of $643,000, or 2.2%.  Salaries and benefits increased $1,046,000 primarily due to the increased costs associated with the additional lending teams hired during the second and third quarters of 2016, branch and loan production office expansion, and normal employee merit increases. Other expenses decreased $522,000, which was primarily due to a decrease in the losses associated with fraudulent charges from compromised customer accounts.

·
The provision for income taxes increased $2,997,000 in 2017 to $6,031,000. A portion of the increase, $1,531,000 is attributable to the Tax Cuts and Jobs Act and the immediate write-down of deferred tax assets due to the change in the corporate tax rate.  The remaining increase is attributable to the increase in income before the provision of income taxes of $3,384,000 as well as a tax credit being fully utilized in 2016.

Fourth Quarter of 2017 Compared to the Fourth Quarter of 2016

·
For the three months ended December 31, 2017, net income totaled $2,604,000 which compares to net income of $3,171,000 for the fourth quarter of 2017, a decrease of $567,000, or 17.9%.  Basic earnings per share of $0.75 for the fourth quarter of 2017 compares to $.91 for the same period last year.  Annualized return on equity for the three months ended December 31, 2017 and 2016 was 7.82% and 10.12%, while annualized return on assets was 0.80% and 1.05%, respectively. Earnings per share and the annualized return equity and assets were significantly impacted by the write-down of net deferred tax assets associated with the Tax Cuts and Jobs Act.

·
Net interest income before the provision for loan loss was $11,236,000 compared to $9,876,000 for the fourth quarter last year, an increase of $1,360,000, or 13.8%.  Average interest bearing assets increased $92.1 million, including an increase in average loans of $165.3 million.  This was offset by a decrease in average investment securities of $77.0 million.  The net interest margin for the three months ended December 31, 2017 was 3.88% compared to 3.75% for the same period in 2016.
 
·
Total non-interest income was $2,812,000 for the three months ended December 31, 2017, which is $720,000 more than the comparable period in 2016. Investment security gains increased $731,000 primarily as a result of the sales from the Company's equity securities portfolio.

·
Total non-interest expenses for the three months ended December 31, 2017 totaled $7,710,000 compared to $7,258,000 for the same period in 2016.  Increases were experienced in salary and benefit costs as a result of an increase in profit sharing and health care expenses.  ORE expenses increased as a result of an increase in legal fees associated with a customer's bankruptcy and other general expense items.
 
 

·
The provision for income taxes increased $2,145,000 for the three months ended December 31, 2017, to $2,934,000, of which $1,531,000 is attributable to the Tax Cuts and Jobs Act and the immediate write-down of deferred tax assets due to the change in the corporate tax rate. The remaining increase is attributable to the increase in income before the provision of income taxes of $1,578,000.

Balance Sheet and Other Information:

·
At December 31, 2017, total assets were $1.36 billion, compared to $1.22 billion at December 31, 2016.

·
Available for sale securities of $254.8 million at December 31, 2017 decreased $59.2 million from December 31, 2016. The decrease was utilized to fund growth in the loan portfolio, which is part of the balance sheet strategy to shift interest-earning assets into loans.

·
Net loans as of December 31, 2017 totaled $989.3 million and have increased $198.6 million from December 31, 2016. The acquisition of the branch in State College resulted in an increase in loans of $39.8 million, with the remaining increase attributable to organic growth. The organic growth was driven primarily by agricultural real estate loans and other agricultural loans.

·
The allowance for loan losses totaled $11,190,000 at December 31, 2017, which is an increase of $2,304,000 from the amount at December 31, 2016.  The increase is due to recording a provision for loan losses of $2,540,000 and recoveries of $77,000, offset by charge-offs of $213,000.  Net charge-offs for 2017 were .03%.  The allowance as a percent of total loans was 1.12% as of December 31, 2017 compared to 1.11% as of December 31, 2016.

·
Deposits have increased $99.4 million from December 31, 2016, to $1.1 billion at December 31, 2017, of which $37.9 million of the growth is attributable to the State College branch acquisition. Borrowed funds have increased $35.0 million from December 31, 2016 to $115.0 million at December 31 2017.

·
Stockholders' equity totaled $129.0 million at December 31, 2017, compared to $123.3 million at December 31, 2016, an increase of $5.7 million.  The increase was attributable to net income for the year ended December 31, 2017 totaling $13.0 million, offset by cash dividends for the year totaling $5.9 million.  As a result of sales and changes in interest rates impacting the fair value of investment securities, the unrealized gain on available for sale investment securities decreased $1.5 million from December 31, 2016.

Dividend Declared

On December 5, 2017, the Board of Directors declared a cash dividend of $0.43 per share, which was paid on December 29, 2017 to shareholders of record at the close of business on December 15, 2017. The quarterly cash dividend is an increase of 7.5% over the regular cash dividend of $0.40 per share declared one year ago, as adjusted for the 5% stock dividend declared in June 2017.

Citizens Financial Services, Inc. has nearly 1,700 shareholders, the majority of whom reside in markets where its offices are located.


Note: A reconciliation of the non-GAAP financial measures of performance and earnings as a result of the additional tax charge related to The Tax Cuts and Jobs Act included above to the comparable GAAP financial measures is included at the end of the press release. Management believes disclosure of 2017 earnings results, adjusted to exclude the additional income tax provision as a result of The Tax Cut and Jobs Act, provides useful information to investors for comparison with 2016 results.

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.


CITIZENS FINANCIAL SERVICES, INC.
                       
CONSOLIDATED FINANCIAL HIGHLIGHTS
                       
(UNAUDITED)
                       
(in thousands, except share data)
                       
   
As of or For The
As of or For The
 
   
Three Months Ended
   
Year Ended
 
   
December 31
   
December 31
 
   
2017
   
2016
   
2017
   
2016
 
Income and Performance Ratios
                       
Net Income
 
$
2,604
   
$
3,171
   
$
13,025
   
$
12,638
 
Return on average assets (annualized)
   
0.80
%
   
1.05
%
   
1.03
%
   
1.06
%
Return on average equity (annualized)
   
7.82
%
   
10.12
%
   
10.04
%
   
10.24
%
Return on average tangible equity (annualized) (b)
   
9.49
%
   
12.40
%
   
12.22
%
   
12.62
%
Net interest margin (tax equivalent)
   
3.88
%
   
3.75
%
   
3.80
%
   
3.68
%
Earnings per share - basic
 
$
0.75
   
$
0.91
   
$
3.74
   
$
3.60
 
Earnings per share - diluted
 
$
0.75
   
$
0.91
   
$
3.74
   
$
3.60
 
Cash dividends paid per share
 
$
0.430
   
$
0.400
   
$
1.670
   
$
1.583
 
                                 
                                 
Asset quality
                               
Allowance for loan and lease losses
 
$
11,190
   
$
8,886
   
$
11,190
   
$
8,886
 
Non-performing assets
 
$
11,845
   
$
12,895
   
$
11,845
   
$
12,895
 
Allowance for loan and lease losses/total loans
   
1.12
%
   
1.11
%
   
1.12
%
   
1.11
%
Non-performing assets to total loans
   
1.18
%
   
1.61
%
   
1.18
%
   
1.61
%
Annualized net charge-offs (recoveries) to total loans
   
0.02
%
   
0.03
%
   
0.03
%
   
-0.04
%
                                 
                                 
Equity
                               
Book value per share
 
$
37.81
   
$
35.77
   
$
37.81
   
$
35.77
 
Tangible Book value per share (b)
 
$
30.73
   
$
29.12
   
$
30.73
   
$
29.12
 
Market Value (Last trade of month)
 
$
63.00
   
$
53.00
   
$
63.00
   
$
53.00
 
Common shares outstanding
   
3,486,874
     
3,319,704
     
3,486,874
     
3,319,704
 
Number of shares used in computation - basic
   
3,483,164
     
3,493,375
     
3,481,366
     
3,507,497
 
Number of shares used in computation - diluted
   
3,483,577
     
3,493,418
     
3,483,090
     
3,509,053
 
                                 
                                 
Other
                               
Total Risk Based Capital Ratio (a)
   
13.21
%
   
14.93
%
   
13.21
%
   
14.93
%
Tier 1 Risk Based Capital Ratio (a)
   
12.04
%
   
13.81
%
   
12.04
%
   
13.81
%
Common Equity Tier 1 Risk Based Capital Ratio (a)
   
11.27
%
   
12.89
%
   
11.27
%
   
12.89
%
Leverage Ratio
   
9.18
%
   
9.46
%
   
9.18
%
   
9.46
%
Average Full Time Equivalent Employees
   
251.6
     
255.3
     
252.8
     
252.1
 
Loan to deposit Ratio
   
90.17
%
   
79.34
%
   
90.17
%
   
79.34
%
                                 
                                 
Balance Sheet Highlights
 
December 31
   
December 31
                 
     
2017
     
2016
                 
                                 
Assets
 
$
1,361,886
   
$
1,223,018
                 
Investment securities - Available for sale
   
254,782
     
314,017
                 
Loans (net of unearned income)
   
1,000,525
     
799,611
                 
Allowance for loan losses
   
11,190
     
8,886
                 
Deposits
   
1,104,943
     
1,005,503
                 
Stockholders' Equity
   
129,011
     
123,268
                 
                                 
(a) Presented as projected for December 31, 2017 and actual for the remaining period
                 
(b) See reconcilation of Non-GAAP measures at the end of the press release
                         
 
 

 
CITIZENS FINANCIAL SERVICES, INC.
           
CONSOLIDATED BALANCE SHEET
           
(UNAUDITED)
           
             
   
December 31
   
December 31
 
(in thousands except share data)
 
2017
   
2016
 
ASSETS:
           
Cash and due from banks:
           
  Noninterest-bearing
 
$
16,347
   
$
16,854
 
  Interest-bearing
   
2,170
     
900
 
Total cash and cash equivalents
   
18,517
     
17,754
 
                 
Interest bearing time deposits with other banks
   
10,283
     
6,955
 
                 
Available-for-sale securities
   
254,782
     
314,017
 
                 
Loans held for sale
   
1,439
     
1,827
 
                 
Loans (net of allowance for loan losses: $11,190 at December 31, 2017;
               
    $8,886 at December 31, 2016)
   
989,335
     
790,725
 
                 
Premises and equipment
   
16,523
     
17,030
 
Accrued interest receivable
   
4,196
     
4,089
 
Goodwill
   
23,296
     
21,089
 
Bank owned life insurance
   
26,883
     
26,223
 
Other intangibles
   
1,953
     
2,096
 
Unsettled security sales
   
-
     
7,759
 
Other assets
   
14,679
     
13,454
 
                 
TOTAL ASSETS
 
$
1,361,886
   
$
1,223,018
 
                 
LIABILITIES:
               
Deposits:
               
  Noninterest-bearing
 
$
171,840
   
$
147,425
 
  Interest-bearing
   
933,103
     
858,078
 
Total deposits
   
1,104,943
     
1,005,503
 
Borrowed funds
   
114,664
     
79,662
 
Accrued interest payable
   
897
     
720
 
Other liabilities
   
12,371
     
13,865
 
TOTAL LIABILITIES
   
1,232,875
     
1,099,750
 
STOCKHOLDERS' EQUITY:
               
Preferred Stock $1.00 par value; authorized
               
  3,000,000 shares; none issued in 2017 or 2016
   
-
     
-
 
Common stock
               
  $1.00 par value; authorized 15,000,000 shares at December 31, 2017 and  December 31, 2016;
               
  issued 3,869,939 at December 31, 2017 and 3,704,375 at  December 31, 2016
   
3,870
     
3,704
 
Additional paid-in capital
   
51,108
     
42,250
 
Retained earnings
   
89,982
     
91,278
 
Accumulated other comprehensive loss
   
(3,398
)
   
(1,392
)
Treasury stock, at cost:  383,065 shares at December 31, 2017 and 384,671 shares at
               
  December 31, 2016
   
(12,551
)
   
(12,572
)
TOTAL STOCKHOLDERS' EQUITY
   
129,011
     
123,268
 
TOTAL LIABILITIES AND
               
   STOCKHOLDERS' EQUITY
 
$
1,361,886
   
$
1,223,018
 
 
 

 
CITIZENS FINANCIAL SERVICES, INC.
                       
CONSOLIDATED STATEMENT OF INCOME
                       
(UNAUDITED)
                       
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
(in thousands, except per share data)
 
2017
   
2016
   
2017
   
2016
 
INTEREST INCOME:
                       
Interest and fees on loans
 
$
11,447
   
$
9,457
   
$
42,127
   
$
35,844
 
Interest-bearing deposits with banks
   
57
     
36
     
186
     
221
 
Investment securities:
                               
    Taxable
   
754
     
887
     
3,095
     
3,687
 
    Nontaxable
   
557
     
711
     
2,414
     
2,970
 
    Dividends
   
80
     
78
     
271
     
283
 
TOTAL INTEREST INCOME
   
12,895
     
11,169
     
48,093
     
43,005
 
INTEREST EXPENSE:
                               
Deposits
   
1,227
     
1,053
     
4,625
     
4,247
 
Borrowed funds
   
432
     
240
     
1,214
     
794
 
TOTAL INTEREST EXPENSE
   
1,659
     
1,293
     
5,839
     
5,041
 
NET INTEREST INCOME
   
11,236
     
9,876
     
42,254
     
37,964
 
Provision for loan losses
   
800
     
750
     
2,540
     
1,520
 
NET INTEREST INCOME AFTER
                               
    PROVISION FOR LOAN LOSSES
   
10,436
     
9,126
     
39,714
     
36,444
 
NON-INTEREST INCOME:
                               
Service charges
   
1,133
     
1,116
     
4,456
     
4,461
 
Trust
   
159
     
154
     
755
     
693
 
Brokerage and insurance
   
176
     
188
     
635
     
766
 
Gains on loans sold
   
195
     
224
     
578
     
449
 
Investment securities gains, net
   
831
     
100
     
1,035
     
255
 
Earnings on bank owned life insurance
   
161
     
172
     
660
     
688
 
Other
   
157
     
138
     
537
     
587
 
TOTAL NON-INTEREST INCOME
   
2,812
     
2,092
     
8,656
     
7,899
 
NON-INTEREST EXPENSES:
                               
Salaries and employee benefits
   
4,576
     
4,343
     
17,456
     
16,410
 
Occupancy
   
509
     
515
     
1,988
     
1,900
 
Furniture and equipment
   
159
     
152
     
603
     
644
 
Professional fees
   
248
     
258
     
1,102
     
1,094
 
FDIC insurance
   
90
     
80
     
385
     
572
 
Pennsylvania shares tax
   
(62
)
   
60
     
705
     
690
 
Amortization of intangibles
   
74
     
81
     
297
     
327
 
ORE expenses
   
312
     
155
     
655
     
389
 
Other
   
1,804
     
1,614
     
6,123
     
6,645
 
TOTAL NON-INTEREST EXPENSES
   
7,710
     
7,258
     
29,314
     
28,671
 
Income before provision for income taxes
   
5,538
     
3,960
     
19,056
     
15,672
 
Provision for income taxes
   
2,934
     
789
     
6,031
     
3,034
 
NET INCOME
 
$
2,604
   
$
3,171
   
$
13,025
   
$
12,638
 
                                 
PER COMMON SHARE DATA:
                               
Net Income - Basic
 
$
0.75
   
$
0.91
   
$
3.74
   
$
3.60
 
Net Income - Diluted
 
$
0.75
   
$
0.91
   
$
3.74
   
$
3.60
 
Cash Dividends Paid
 
$
0.430
   
$
0.400
   
$
1.670
   
$
1.583
 
                                 
Number of shares used in computation - basic
   
3,483,164
     
3,493,375
     
3,481,366
     
3,507,497
 
Number of shares used in computation - diluted
   
3,483,577
     
3,493,418
     
3,483,090
     
3,509,053
 
 
 

 
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION
       
(UNAUDITED)
                             
(in thousands, except share data)
       
Three Months Ended,
       
   
Dec 31
   
Sep 30
   
June 30
   
March 31,
   
Dec 31
 
   
2017
   
2017
   
2017
   
2017
   
2016
 
Interest income
 
$
12,895
   
$
12,120
   
$
11,778
   
$
11,300
   
$
11,169
 
Interest expense
   
1,659
     
1,503
     
1,374
     
1,303
     
1,293
 
Net interest income
   
11,236
     
10,617
     
10,404
     
9,997
     
9,876
 
Provision for loan losses
   
800
     
500
     
625
     
615
     
750
 
Net interest income after provision for loan losses
   
10,436
     
10,117
     
9,779
     
9,382
     
9,126
 
Non-interest income
   
1,981
     
1,912
     
1,865
     
1,863
     
1,992
 
Investment securities gains, net
   
831
     
9
     
23
     
172
     
100
 
Non-interest expenses
   
7,710
     
7,247
     
7,166
     
7,191
     
7,258
 
Income before provision for income taxes
   
5,538
     
4,791
     
4,501
     
4,226
     
3,960
 
Provision for income taxes
   
2,934
     
1,141
     
1,033
     
923
     
789
 
Net income
 
$
2,604
   
$
3,650
   
$
3,468
   
$
3,303
   
$
3,171
 
Earnings Per Share Basic
 
$
0.75
   
$
1.05
   
$
1.00
   
$
0.94
   
$
0.91
 
Earnings Per Share Diluted
 
$
0.75
   
$
1.05
   
$
1.00
   
$
0.94
   
$
0.91
 
 
 

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 December 31
 
   
2017
               
2016
             
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
           
$
%
   
$
           
$
%
 
Short-term investments:
                                           
Interest-bearing deposits at banks
   
8,408
     
3
     
0.14
     
7,718
     
1
     
0.05
 
Interest bearing time deposits at banks
   
10,146
     
54
     
2.09
     
6,956
     
34
     
1.92
 
Total investment securities
   
254,277
     
1,678
     
2.64
     
331,312
     
2,042
     
2.47
 
Loans, net of discount (2)(3)(4)
   
939,938
     
11,796
     
4.98
     
774,635
     
9,787
     
5.03
 
Total interest-earning assets
   
1,212,769
     
13,531
     
4.43
     
1,120,621
     
11,864
     
4.21
 
Cash and due from banks
   
7,142
                     
7,135
                 
Bank premises and equipment
   
16,583
                     
17,123
                 
Other assets
   
66,145
                     
64,333
                 
Total non-interest earning assets
   
89,870
                     
88,591
                 
Total assets
   
1,302,639
                     
1,209,212
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
326,133
     
310
     
0.38
     
301,073
     
231
     
0.31
 
  Savings accounts
   
181,784
     
49
     
0.11
     
169,424
     
45
     
0.11
 
  Money market accounts
   
130,895
     
181
     
0.55
     
119,185
     
130
     
0.43
 
  Certificates of deposit
   
260,090
     
687
     
1.05
     
265,489
     
646
     
0.97
 
Total interest-bearing deposits
   
898,902
     
1,227
     
0.54
     
855,171
     
1,052
     
0.49
 
Other borrowed funds
   
97,867
     
432
     
1.75
     
68,456
     
241
     
1.40
 
Total interest-bearing liabilities
   
996,769
     
1,659
     
0.66
     
923,627
     
1,293
     
0.56
 
Demand deposits
   
157,482
                     
146,876
                 
Other liabilities
   
15,159
                     
13,315
                 
Total non-interest-bearing liabilities
   
172,641
                     
160,191
                 
Stockholders' equity
   
133,229
                     
125,394
                 
Total liabilities & stockholders' equity
   
1,302,639
                     
1,209,212
                 
Net interest income
           
11,872
                     
10,571
         
Net interest spread (5)
                   
3.77
%
                   
3.65
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.88
%
                   
3.75
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
122
%
                   
121
%
                                                 
(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 34%.
                                               
(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.
                                               
                                                 
                                                 
                           
Three Months Ended
         
                           
December 31,
         
 Reconciliation of net interest income on a fully taxable equivalent                          
2017
     
2016
         
Total interest income
                         
$
12,895
   
$
11,169
         
Total interest expense
                           
1,659
     
1,293
         
Net interest income
                           
11,236
     
9,876
         
Tax equivalent adjustment
                           
636
     
695
         
Net interest income (fully taxable equivalent)
                         
$
11,872
   
$
10,571
         
                                                 
 
 

CITIZENS FINANCIAL SERVICES, INC.
                                   
CONSOLIDATED AVERAGE BALANCES, INTEREST, YIELDS AND RATES, AND NET INTEREST MARGIN ON A FULLY TAX-EQUIVALENT BASIS
             
(UNAUDITED)
                                   
   
Year Ended December 31,       
 
   
 
     2017          
 
     2016        
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
           
$
%
   
$
           
$
%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
8,790
     
15
     
0.17
     
22,726
     
82
     
0.36
 
Interest bearing time deposits at banks
   
8,346
     
171
     
2.05
     
7,232
     
139
     
1.92
 
Total investment securities
   
278,951
     
7,023
     
2.52
     
354,362
     
8,470
     
2.39
 
Loans, net of discount (2)(3)(4)
   
883,355
     
43,445
     
4.92
     
725,881
     
37,232
     
5.13
 
Total interest-earning assets
   
1,179,442
     
50,654
     
4.29
     
1,110,201
     
45,923
     
4.14
 
Cash and due from banks
   
6,774
                     
7,357
                 
Bank premises and equipment
   
16,799
                     
17,218
                 
Other assets
   
55,910
                     
57,604
                 
Total non-interest earning assets
   
79,483
                     
82,179
                 
Total assets
   
1,258,925
                     
1,192,380
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
323,105
     
1,139
     
0.35
     
301,681
     
917
     
0.30
 
  Savings accounts
   
179,557
     
191
     
0.11
     
172,182
     
184
     
0.11
 
  Money market accounts
   
127,888
     
650
     
0.51
     
118,486
     
523
     
0.44
 
  Certificates of deposit
   
261,758
     
2,646
     
1.01
     
271,117
     
2,623
     
0.97
 
Total interest-bearing deposits
   
892,308
     
4,626
     
0.52
     
863,466
     
4,247
     
0.49
 
Other borrowed funds
   
68,536
     
1,213
     
1.77
     
47,004
     
794
     
1.69
 
Total interest-bearing liabilities
   
960,844
     
5,839
     
0.61
     
910,470
     
5,041
     
0.55
 
Demand deposits
   
153,523
                     
145,968
                 
Other liabilities
   
14,802
                     
12,524
                 
Total non-interest-bearing liabilities
   
168,325
                     
158,492
                 
Stockholders' equity
   
129,756
                     
123,418
                 
Total liabilities & stockholders' equity
   
1,258,925
                     
1,192,380
                 
Net interest income
           
44,815
                     
40,882
         
Net interest spread (5)
                   
3.68
%
                   
3.59
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.80
%
                   
3.68
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
123
%
                   
122
%
                                                 
(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 34%.
                                               
(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.
                                               
                                                 
                                                 
                           
Year Ended
         
                           
December 31,
         
 Reconciliation of net interest income on a fully taxable equivalent                           
2017
     
2016
         
Total interest income
                         
$
48,093
   
$
43,005
         
Total interest expense
                           
5,839
     
5,041
         
Net interest income
                           
42,254
     
37,964
         
Tax equivalent adjustment
                           
2,561
     
2,918
         
Net interest income (fully taxable equivalent)
                         
$
44,815
   
$
40,882
         
 
 

CONSOLIDATED SUMMARY OF LOANS BY TYPE; NON-PERFORMING ASSETS; and ALLOWANCE FOR LOAN LOSSES
 
(UNAUDITED)
                             
(Excludes Loans Held for Sale)
                             
(In Thousands)
                             
   
December 31,
   
September 30,
   
June 30,
   
March 31,
   
December 31,
 
   
2017
   
2017
   
2017
   
2017
   
2016
 
Real estate:
                             
  Residential
 
$
214,479
   
$
206,389
   
$
205,725
   
$
203,817
   
$
207,423
 
  Commercial
   
308,084
     
273,624
     
271,342
     
267,097
     
252,577
 
  Agricultural
   
239,957
     
207,052
     
188,547
     
156,299
     
123,624
 
  Construction
   
13,502
     
17,074
     
25,569
     
26,118
     
25,441
 
Consumer
   
9,944
     
10,784
     
10,603
     
10,508
     
11,005
 
Other commercial loans
   
72,013
     
56,222
     
56,952
     
59,800
     
58,639
 
Other agricultural loans
   
37,809
     
34,066
     
32,974
     
24,227
     
23,388
 
State & political subdivision loans
   
104,737
     
101,951
     
96,337
     
97,441
     
97,514
 
Total loans
   
1,000,525
     
907,162
     
888,049
     
845,307
     
799,611
 
Less allowance for loan losses
   
11,190
     
10,447
     
9,979
     
9,405
     
8,886
 
Net loans
 
$
989,335
   
$
896,715
   
$
878,070
   
$
835,902
   
$
790,725
 
                                         
Past due and non-performing assets
                                       
                                         
Total Loans past due 30-89 days and still accruing
 
$
3,489
   
$
3,360
   
$
2,927
   
$
2,548
   
$
2,999
 
                                         
Non-accrual loans
 
$
10,171
   
$
11,821
   
$
11,511
   
$
10,482
   
$
11,454
 
Loans past due 90 days or more and accruing
   
555
     
173
     
812
     
1,015
     
405
 
Non-performing loans
 
$
10,726
   
$
11,994
   
$
12,323
   
$
11,497
   
$
11,859
 
OREO
   
1,119
     
1,570
     
1,194
     
1,248
     
1,036
 
Total Non-performing assets
 
$
11,845
   
$
13,564
   
$
13,517
   
$
12,745
   
$
12,895
 
                                         
                                         
                                         
   
3 Months
   
3 Months
   
3 Months
   
3 Months
   
3 Months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
Analysis of the Allowance for loan Losses
 
December 31,
   
September 30,
   
June 30,
   
March 31,
   
December 31,
 
(In Thousands)
   
2017
     
2017
     
2017
     
2017
     
2016
 
Balance, beginning of period
 
$
10,447
   
$
9,979
   
$
9,405
   
$
8,886
   
$
8,194
 
Charge-offs
   
(73
)
   
(56
)
   
(65
)
   
(119
)
   
(68
)
Recoveries
   
16
     
24
     
14
     
23
     
10
 
Net (charge-offs) recoveries
   
(57
)
   
(32
)
   
(51
)
   
(96
)
   
(58
)
Provision for loan losses
   
800
     
500
     
625
     
615
     
750
 
Balance, end of period
 
$
11,190
   
$
10,447
   
$
9,979
   
$
9,405
   
$
8,886
 
                                         
 
 

CITIZENS FINANCIAL SERVICES, INC.
                       
Reconciliation of GAAP and Non-GAAP Financial Measures
                       
(in thousands, except share data)
                       
                         
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2017
   
2016
   
2017
   
2016
 
GAAP net income
 
$
2,604
   
$
3,171
   
$
13,025
   
$
12,638
 
Impact of the Tax Cuts and Jobs Act
   
1,531
     
-
     
1,531
       
Non-GAAP operating earnings
 
$
4,135
   
$
3,171
   
$
14,556
   
$
12,638
 
                                 
                                 
Tangible Equity
                               
Stockholders Equity - GAAP
 
$
129,011
   
$
123,268
   
$
129,011
   
$
123,268
 
Accumulated other comprehensive loss
   
(3,398
)
   
(1,392
)
   
(3,398
)
   
(1,392
)
Intangible Assets
   
25,249
     
23,185
     
25,249
     
23,185
 
Non-GAAP Total Tangible Book Value
   
107,160
     
101,475
     
107,160
     
101,475
 
Shares outstanding adjusted for June 2017 stock Dividend
   
3,486,874
     
3,485,268
     
3,486,874
     
3,485,268
 
Tangible Book value per share
   
30.73
     
29.12
     
30.73
     
29.12
 
                                 
Return on average assets (ROA)
   
0.80
%
   
1.05
%
   
1.03
%
   
1.06
%
Impact of the Tax Cuts and Jobs Act
   
0.46
%
   
0.00
%
   
0.13
%
   
0.00
%
Non-GAAP operating ROA
   
1.26
%
   
1.05
%
   
1.16
%
   
1.06
%
                                 
Return on average equity (ROE)
   
7.82
%
   
10.12
%
   
10.04
%
   
10.24
%
Impact of the Tax Cuts and Jobs Act
   
4.49
%
   
0.00
%
   
1.18
%
   
0.00
%
Non-GAAP operating ROE
   
12.31
%
   
10.12
%
   
11.22
%
   
10.24
%
                                 
Basic Earnings per Share (EPS)
 
$
0.75
   
$
0.91
   
$
3.74
   
$
3.60
 
Impact of the Tax Cuts and Jobs Act
   
0.44
     
-
     
0.44
     
-
 
Non-GAAP basic operating EPS
 
$
1.19
   
$
0.91
   
$
4.18
   
$
3.60
 
                                 
Dilutive Earnings per Share (EPS)
 
$
0.75
   
$
0.91
   
$
3.74
   
$
3.60
 
Impact of the Tax Cuts and Jobs Act
   
0.44
     
-
     
0.44
     
-
 
Non-GAAP dilutive operating EPS
 
$
1.19
   
$
0.91
   
$
4.18
   
$
3.60