Attached files

file filename
8-K - FIRST QUARTER 2018 8-K - CITIZENS FINANCIAL SERVICES INCfirstquarter2018.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 first quarter 2018 financial results

MANSFIELD, PENNSYLVANIA— April 26, 2018 – 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, 2018.

Highlights

·
Net income was $4.3 million for the three months ended March 31, 2018, which is 28.6% higher than the net income for 2017's comparable period. The first quarter of 2018 was positively impacted by the Tax Cuts and Jobs Act, enacted on December 22, 2017, which lowered the federal corporate income tax rate from 34% to 21% effective January 1, 2018. The effective tax rate for the first three months of 2018 was 15.0% compared to 21.8% in the comparable period in 2017.

·
Net interest income before the provision for loan losses of $11.4 million for the three months ended March 31, 2018 was an increase of $1.4 million, or 14.2%, increase over the same period a year ago.

·
Net loan growth totaled $31.2 million in the first quarter of 2018, or 12.5% annualized.

·
Return on average equity for the three months (annualized) ended March 31, 2018 was 12.62% compared to 10.45% for the three months (annualized) ended March 31, 2017.

·
Return on average tangible equity for the three months (annualized) ended March 31, 2018 was 15.52% compared to 12.78% for the three months (annualized) ended March 31, 2017.

·
Return on average assets for the three months (annualized) ended March 31, 2018 was 1.24% compared to 1.08% for the three months (annualized) ended March 31, 2017.

Three Months Ended March 31, 2018 Compared to 2017

·
For the three months ended March 31, 2018, net income totaled $4,247,000 which compares to net income of $3,303,000 for the first three months of 2017, an increase of $944,000 or 28.6%.  Basic earnings per share of $1.22 for first three months of 2018 compares to $0.94 for the 2017 comparable period. Annualized return on equity for the three months ended March 31, 2018 and 2017 was 12.62% and 10.45%, while annualized return on assets was 1.24% and 1.08%, respectively.

·
Net interest income before the provision for loan loss for the three months ended March 31, 2018 totaled $11,420,000 compared to $9,997,000 for the three months ended March 31, 2017, resulting in an increase of $1,423,000, or 14.2%. Average interest earning assets increased $152.3 million for the three months ended March 31, 2018 compared to the same period last year.  Average loans increased $191.1 million while average investment securities decreased $42.7 million. The tax effected net interest margin for the three months ended March 31, 2018 was 3.68% compared to 3.78% for the same period last year, which was slightly impacted by the change in tax rates between periods.
 
1

·
The provision for loan losses for the three months ended March 31, 2018 was $500,000 compared to $615,000 for comparable period in 2017, a decrease of $115,000.  The decreased provision primarily reflects the lower loan growth experienced during the first three months of 2018 compared to 2017.

·
Total non-interest income was $1,906,000 for the three months ended March 31, 2018, which is $129,000 less than the comparable period last year.  Decreases in investment securities gains and gains on loans sold were partially offset by increases in service charges and trust income.

·
Total non-interest expenses for the three months ended March 31, 2018 totaled $7,832,000 compared to $7,191,000 for the same period last year, which is an increase of $641,000, or 8.9%.  Salaries and benefits increased $469,000 primarily due to the increased costs associated with merit increases and branch and loan production office expansion. Other expenses increased $172,000, which was primarily due to office expansions as well as an increase in other real estate owned expenses.

·
The provision for income taxes decreased $176,000 when comparing the three months ended March 31, 2018 to the same period in 2018. The decrease is attributable to the Tax Cuts and Jobs Act, which lowered the Bank's statutory tax rate from 34% to 21%, partially offset by an increase in pre-tax income.  The effective tax rate for the first three months of 2018 was 15.0% compared to 21.8% in the comparable period in 2017.

Balance Sheet and Other Information:

·
At March 31, 2018, total assets were $1.38 billion, compared to $1.36 billion at December 31, 2017 and $1.22 billion at March 31, 2017.

·
Available for sale securities of $251.3 million at March 31, 2018 decreased $3.4 million from December 31, 2017 and $30.4 million from March 31, 2017. The decrease was utilized to fund growth in the loan portfolio.

·
Net loans as of March 31, 2018 totaled $1.02 billion and increased $30.8 million from December 31, 2017 and $184.2 million from March 31, 2017. The growth in 2018 was in commercial and agricultural relationships, which continues the trend from 2017.

·
The allowance for loan losses totaled $11,587,000 at March 31, 2018 which is an increase of $397,000 from December 31, 2017.  The increase is due to recording a provision for loan losses of $500,000 and recoveries of $13,000, offset by charge-offs of $116,000.  Annualized net charge-offs as a percent of total loans through March 31, 2018 was .04%.  The allowance as a percent of total loans was 1.12% as of March 31, 2018 and December 31, 2017.

·
Deposits increased $10.2 million from December 31, 2017, to $1.12 billion at March 31, 2018. Borrowed funds increased $9.5 million from December 31, 2017 to $124.1 million at March 31, 2018.

·
Stockholders' equity totaled $129.9 million at March 31, 2018, compared to $129.0 million at December 31, 2017, an increase of $839,000.  The increase was attributable to net income for the three months ended March 31, 2018 totaling $4.2 million, offset by cash dividends for the first quarter totaling $1.5 million.  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 $1.6 million from December 31, 2017.

2

Dividend Declared

On March 6, 2018, the Board of Directors declared a cash dividend of $0.435 per share, which was paid on March 30, 2018 to shareholders of record at the close of business on March 16, 2018. The quarterly cash dividend is an increase of 7.5% over the regular cash dividend of $0.405 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: 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.

3

CITIZENS FINANCIAL SERVICES, INC.
           
CONSOLIDATED FINANCIAL HIGHLIGHTS
           
(UNAUDITED)
           
(in thousands, except share data)
           
   
As of or For The
 
   
Three Months Ended
 
   
March 31
 
   
2018
   
2017
 
Income and Performance Ratios
           
Net Income
 
$
4,247
   
$
3,303
 
Return on average assets (annualized)
   
1.24
%
   
1.08
%
Return on average equity (annualized)
   
12.62
%
   
10.45
%
Return on average tangible equity (annualized) (b)
   
15.52
%
   
12.78
%
Net interest margin (tax equivalent)
   
3.68
%
   
3.78
%
Earnings per share - basic
 
$
1.22
   
$
0.94
 
Earnings per share - diluted
 
$
1.22
   
$
0.94
 
Cash dividends paid per share
 
$
0.435
   
$
0.405
 
                 
                 
Asset quality
               
Allowance for loan and lease losses
 
$
11,587
   
$
9,405
 
Non-performing assets
 
$
12,814
   
$
12,745
 
Allowance for loan and lease losses/total loans
   
1.12
%
   
1.11
%
Non-performing assets to total loans
   
1.24
%
   
1.51
%
Annualized net charge-offs (recoveries) to total loans
   
0.04
%
   
0.05
%
                 
                 
Equity
               
Book value per share
 
$
38.72
   
$
36.30
 
Tangible Book value per share (b)
 
$
31.50
   
$
29.66
 
Market Value (Last trade of month)
 
$
62.65
   
$
52.77
 
Common shares outstanding
   
3,481,762
     
3,316,185
 
Number of shares used in computation - basic
   
3,478,280
     
3,479,180
 
Number of shares used in computation - diluted
   
3,478,643
     
3,479,200
 
                 
                 
Other
               
Total Risk Based Capital Ratio (a)
   
13.09
%
   
14.57
%
Tier 1 Risk Based Capital Ratio (a)
   
11.92
%
   
13.44
%
Common Equity Tier 1 Risk Based Capital Ratio (a)
   
11.17
%
   
12.56
%
Leverage Ratio
   
8.87
%
   
9.52
%
Average Full Time Equivalent Employees
   
261.9
     
254.9
 
Loan to deposit Ratio
   
92.00
%
   
81.28
%
 
Balance Sheet Highlights
 
March 31,
   
December 31
   
March 31,
 
   
2018
   
2017
   
2017
 
                   
Assets
 
$
1,382,483
   
$
1,361,886
   
$
1,224,524
 
Equity and available for sale securities
   
251,528
     
254,782
     
281,773
 
Loans (net of unearned income)
   
1,031,738
     
1,000,525
     
845,307
 
Allowance for loan losses
   
11,587
     
11,190
     
9,405
 
Deposits
   
1,115,153
     
1,104,943
     
1,037,609
 
Stockholders' Equity
   
129,850
     
129,011
     
124,956
 
                         
(a) Presented as projected for March 31, 2018 and actual for the remaining period
         
(b) See reconcilation of Non-GAAP measures at the end of the press release
                 
 
 
4

CITIZENS FINANCIAL SERVICES, INC.
                 
CONSOLIDATED BALANCE SHEET
                 
(UNAUDITED)
                 
                   
   
March 31,
   
December 31
   
March 31,
 
(in thousands except share data)
 
2018
   
2017
   
2017
 
ASSETS:
                 
Cash and due from banks:
                 
  Noninterest-bearing
 
$
10,141
   
$
16,347
   
$
13,587
 
  Interest-bearing
   
2,334
     
2,170
     
1,210
 
Total cash and cash equivalents
   
12,475
     
18,517
     
14,797
 
                         
Interest bearing time deposits with other banks
   
10,532
     
10,283
     
6,708
 
                         
Equity securities
   
188
     
-
     
-
 
                         
Available-for-sale securities
   
251,340
     
254,782
     
281,773
 
                         
Loans held for sale
   
233
     
1,439
     
1,581
 
                         
Loans (net of allowance for loan losses: $11,587 at March 31, 2018;
                       
    $11,190 at December 31, 2017 and $9,405 at March 31, 2017)
   
1,020,151
     
989,335
     
835,902
 
                         
Premises and equipment
   
16,378
     
16,523
     
16,949
 
Accrued interest receivable
   
4,283
     
4,196
     
3,618
 
Goodwill
   
23,296
     
23,296
     
21,089
 
Bank owned life insurance
   
27,035
     
26,883
     
26,389
 
Other intangibles
   
1,856
     
1,953
     
2,012
 
Other assets
   
14,716
     
14,679
     
13,706
 
                         
TOTAL ASSETS
 
$
1,382,483
   
$
1,361,886
   
$
1,224,524
 
                         
LIABILITIES:
                       
Deposits:
                       
  Noninterest-bearing
 
$
173,124
   
$
171,840
   
$
157,426
 
  Interest-bearing
   
942,029
     
933,103
     
880,183
 
Total deposits
   
1,115,153
     
1,104,943
     
1,037,609
 
Borrowed funds
   
124,121
     
114,664
     
46,836
 
Accrued interest payable
   
867
     
897
     
612
 
Other liabilities
   
12,492
     
12,371
     
14,511
 
TOTAL LIABILITIES
   
1,252,633
     
1,232,875
     
1,099,568
 
STOCKHOLDERS' EQUITY:
                       
Preferred Stock $1.00 par value; authorized
                       
  3,000,000 shares; none issued in 2018 or 2017
   
-
     
-
     
-
 
Common stock
                       
  $1.00 par value; authorized 15,000,000 shares; issued 3,869,939 at March 31, 2018
                       
  and  December 31, 2017 and 3,704,375 at March 31, 2017
   
3,870
     
3,870
     
3,704
 
Additional paid-in capital
   
51,113
     
51,108
     
42,256
 
Retained earnings
   
92,713
     
89,982
     
93,172
 
Accumulated other comprehensive loss
   
(4,977
)
   
(3,398
)
   
(1,421
)
Treasury stock, at cost:  388,177 at March 31, 2018; 383,065 shares at December 31, 2017
                       
  and 388,190 shares at March 31, 2017
   
(12,869
)
   
(12,551
)
   
(12,755
)
TOTAL STOCKHOLDERS' EQUITY
   
129,850
     
129,011
     
124,956
 
TOTAL LIABILITIES AND
                       
   STOCKHOLDERS' EQUITY
 
$
1,382,483
   
$
1,361,886
   
$
1,224,524
 
 
 
5

 
CITIZENS FINANCIAL SERVICES, INC.
           
CONSOLIDATED STATEMENT OF INCOME
           
(UNAUDITED)
           
   
Three Months Ended
 
   
March 31,
 
(in thousands, except per share data)
 
2018
   
2017
 
INTEREST INCOME:
           
Interest and fees on loans
 
$
11,861
   
$
9,717
 
Interest-bearing deposits with banks
   
58
     
35
 
Investment securities:
               
    Taxable
   
800
     
804
 
    Nontaxable
   
527
     
668
 
    Dividends
   
137
     
76
 
TOTAL INTEREST INCOME
   
13,383
     
11,300
 
INTEREST EXPENSE:
               
Deposits
   
1,316
     
1,045
 
Borrowed funds
   
647
     
258
 
TOTAL INTEREST EXPENSE
   
1,963
     
1,303
 
NET INTEREST INCOME
   
11,420
     
9,997
 
Provision for loan losses
   
500
     
615
 
NET INTEREST INCOME AFTER
               
    PROVISION FOR LOAN LOSSES
   
10,920
     
9,382
 
NON-INTEREST INCOME:
               
Service charges
   
1,104
     
1,058
 
Trust
   
251
     
221
 
Brokerage and insurance
   
181
     
191
 
Gains on loans sold
   
72
     
101
 
Investment securities gains, net
   
6
     
172
 
Earnings on bank owned life insurance
   
152
     
166
 
Other
   
140
     
126
 
TOTAL NON-INTEREST INCOME
   
1,906
     
2,035
 
NON-INTEREST EXPENSES:
               
Salaries and employee benefits
   
4,835
     
4,366
 
Occupancy
   
592
     
527
 
Furniture and equipment
   
142
     
139
 
Professional fees
   
295
     
310
 
FDIC insurance
   
100
     
105
 
Pennsylvania shares tax
   
300
     
281
 
Amortization of intangibles
   
76
     
76
 
ORE expenses
   
138
     
90
 
Other
   
1,354
     
1,297
 
TOTAL NON-INTEREST EXPENSES
   
7,832
     
7,191
 
Income before provision for income taxes
   
4,994
     
4,226
 
Provision for income taxes
   
747
     
923
 
NET INCOME
 
$
4,247
   
$
3,303
 
                 
PER COMMON SHARE DATA:
               
Net Income - Basic
 
$
1.22
   
$
0.94
 
Net Income - Diluted
 
$
1.22
   
$
0.94
 
Cash Dividends Paid
 
$
0.435
   
$
0.405
 
                 
Number of shares used in computation - basic
   
3,478,280
     
3,479,180
 
Number of shares used in computation - diluted
   
3,478,643
     
3,479,200
 
 
 
6

 
CITIZENS FINANCIAL SERVICES, INC.
                             
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION
                         
(UNAUDITED)
                             
(in thousands, except share data)
       
Three Months Ended,
             
   
March 31,
   
Dec 31
   
Sep 30
   
June 30
   
March 31,
 
   
2018
   
2017
   
2017
   
2017
   
2017
 
Interest income
 
$
13,383
   
$
12,895
   
$
12,120
   
$
11,778
   
$
11,300
 
Interest expense
   
1,963
     
1,659
     
1,503
     
1,374
     
1,303
 
Net interest income
   
11,420
     
11,236
     
10,617
     
10,404
     
9,997
 
Provision for loan losses
   
500
     
800
     
500
     
625
     
615
 
Net interest income after provision for loan losses
   
10,920
     
10,436
     
10,117
     
9,779
     
9,382
 
Non-interest income
   
1,900
     
1,981
     
1,912
     
1,865
     
1,863
 
Investment securities gains, net
   
6
     
831
     
9
     
23
     
172
 
Non-interest expenses
   
7,832
     
7,710
     
7,247
     
7,166
     
7,191
 
Income before provision for income taxes
   
4,994
     
5,538
     
4,791
     
4,501
     
4,226
 
Provision for income taxes
   
747
     
2,934
     
1,141
     
1,033
     
923
 
Net income
 
$
4,247
   
$
2,604
   
$
3,650
   
$
3,468
   
$
3,303
 
Earnings Per Share Basic
 
$
1.22
   
$
0.75
   
$
1.05
   
$
1.00
   
$
0.94
 
Earnings Per Share Diluted
 
$
1.22
   
$
0.75
   
$
1.05
   
$
1.00
   
$
0.94
 
 
 
7

 
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,
 
   
 
     2018          
 
     2017        
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
           
$
%
   
$
           
$
%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
8,100
     
5
     
0.25
     
7,643
     
2
     
0.11
 
Interest bearing time deposits at banks
   
10,311
     
53
     
2.11
     
6,870
     
33
     
1.97
 
Investment securities
   
258,443
     
1,604
     
2.48
     
301,147
     
1,892
     
2.51
 
Loans, net of discount (2)(3)(4)
   
1,018,195
     
12,039
     
4.79
     
827,139
     
10,038
     
4.92
 
Total interest-earning assets
   
1,295,049
     
13,701
     
4.29
     
1,142,799
     
11,965
     
4.25
 
Cash and due from banks
   
6,908
                     
6,671
                 
Bank premises and equipment
   
16,481
                     
17,007
                 
Other assets
   
54,878
                     
56,145
                 
Total non-interest earning assets
   
78,267
                     
79,823
                 
Total assets
   
1,373,316
                     
1,222,622
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
325,937
     
330
     
0.41
     
310,621
     
240
     
0.31
 
  Savings accounts
   
185,242
     
50
     
0.11
     
175,424
     
45
     
0.10
 
  Money market accounts
   
145,890
     
245
     
0.68
     
116,889
     
130
     
0.45
 
  Certificates of deposit
   
266,275
     
691
     
1.05
     
262,523
     
630
     
0.97
 
Total interest-bearing deposits
   
923,344
     
1,316
     
0.58
     
865,457
     
1,045
     
0.49
 
Other borrowed funds
   
138,613
     
647
     
1.89
     
68,854
     
258
     
1.52
 
Total interest-bearing liabilities
   
1,061,957
     
1,963
     
0.75
     
934,311
     
1,303
     
0.57
 
Demand deposits
   
164,189
                     
147,019
                 
Other liabilities
   
12,537
                     
14,872
                 
Total non-interest-bearing liabilities
   
176,726
                     
161,891
                 
Stockholders' equity
   
134,633
                     
126,420
                 
Total liabilities & stockholders' equity
   
1,373,316
                     
1,222,622
                 
Net interest income
           
11,738
                     
10,662
         
Net interest spread (5)
                   
3.54
%
                   
3.68
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.68
%
                   
3.78
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
122
%
                   
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 21% for 2018 and 34% for 2017.
                                 
(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
         
                           
March 31,
         
Reconciliation of net interest income on fully taxable equivalent basis
                     
2018
     
2017
         
Total interest income
                         
$
13,383
   
$
11,300
         
Total interest expense
                           
1,963
     
1,303
         
Net interest income
                           
11,420
     
9,997
         
Tax equivalent adjustment
                           
318
     
665
         
Net interest income (fully taxable equivalent)
                         
$
11,738
   
$
10,662
         
 
 
8

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,
 
   
2018
   
2017
   
2017
   
2017
   
2017
 
Real estate:
                             
  Residential
 
$
215,349
   
$
214,479
   
$
206,389
   
$
205,725
   
$
203,817
 
  Commercial
   
320,381
     
308,084
     
273,624
     
271,342
     
267,097
 
  Agricultural
   
248,710
     
239,957
     
207,052
     
188,547
     
156,299
 
  Construction
   
22,239
     
13,502
     
17,074
     
25,569
     
26,118
 
Consumer
   
9,672
     
9,944
     
10,784
     
10,603
     
10,508
 
Other commercial loans
   
74,930
     
72,013
     
56,222
     
56,952
     
59,800
 
Other agricultural loans
   
40,396
     
37,809
     
34,066
     
32,974
     
24,227
 
State & political subdivision loans
   
100,061
     
104,737
     
101,951
     
96,337
     
97,441
 
Total loans
   
1,031,738
     
1,000,525
     
907,162
     
888,049
     
845,307
 
Less allowance for loan losses
   
11,587
     
11,190
     
10,447
     
9,979
     
9,405
 
Net loans
 
$
1,020,151
   
$
989,335
   
$
896,715
   
$
878,070
   
$
835,902
 
                                         
Past due and non-performing assets
                                       
                                         
Total Loans past due 30-89 days and still accruing
 
$
5,660
   
$
3,489
   
$
3,360
   
$
2,927
   
$
2,548
 
                                         
Non-accrual loans
 
$
11,433
   
$
10,171
   
$
11,821
   
$
11,511
   
$
10,482
 
Loans past due 90 days or more and accruing
   
429
     
555
     
173
     
812
     
1,015
 
Non-performing loans
 
$
11,862
   
$
10,726
   
$
11,994
   
$
12,323
   
$
11,497
 
OREO
   
952
     
1,119
     
1,570
     
1,194
     
1,248
 
Total Non-performing assets
 
$
12,814
   
$
11,845
   
$
13,564
   
$
13,517
   
$
12,745
 
                                         
                                         
                                         
   
3 Months
   
3 Months
   
3 Months
   
3 Months
   
3 Months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
Analysis of the Allowance for loan Losses
 
March 31,
   
December 31,
   
September 30,
   
June 30,
   
March 31,
 
(In Thousands)
   
2018
     
2017
     
2017
     
2017
     
2017
 
Balance, beginning of period
 
$
11,190
   
$
10,447
   
$
9,979
   
$
9,405
   
$
8,886
 
Charge-offs
   
(116
)
   
(73
)
   
(56
)
   
(65
)
   
(119
)
Recoveries
   
13
     
16
     
24
     
14
     
23
 
Net (charge-offs) recoveries
   
(103
)
   
(57
)
   
(32
)
   
(51
)
   
(96
)
Provision for loan losses
   
500
     
800
     
500
     
625
     
615
 
Balance, end of period
 
$
11,587
   
$
11,190
   
$
10,447
   
$
9,979
   
$
9,405
 
 
 
8

 
CITIZENS FINANCIAL SERVICES, INC.
           
Reconciliation of GAAP and Non-GAAP Financial Measures
           
(in thousands, except share data)
           
             
   
Three Months Ended
 
   
March 31,
       
   
2018
   
2017
 
Tangible Equity
           
Stockholders Equity - GAAP
 
$
129,850
   
$
124,956
 
Accumulated other comprehensive loss
   
4,977
     
1,421
 
Intangible Assets
   
(25,152
)
   
(23,101
)
Non-GAAP Total Tangible Book Value
   
109,675
     
103,276
 
Shares outstanding adjusted for June 2017 stock Dividend
   
3,481,762
     
3,481,749
 
Tangible Book value per share
   
31.50
     
29.66
 
 
 
1

2