PAGE
|
||
Part I
|
FINANCIAL INFORMATION
|
|
Item 1.
|
Financial Statements (unaudited):
|
|
Consolidated Balance Sheet as of June 30, 2013 and December 31, 2012
|
1
|
|
Consolidated Statement of Income for the Three and Six Months Ended June 30, 2013 and 2012
|
2
|
|
Consolidated Statement of Comprehensive Income for the Three and Six Months ended June 30, 2013 and 2012
|
3
|
|
Consolidated Statement of Cash Flows for the Six Months ended June 30, 2013 and 2012
|
4
|
|
Notes to Consolidated Financial Statements
|
5-27
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
28-49
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
49-50
|
Item 4.
|
Controls and Procedures
|
50
|
Part II
|
OTHER INFORMATION
|
|
Item 1.
|
Legal Proceedings
|
50
|
Item 1A.
|
Risk Factors
|
50
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
51
|
Item 3.
|
Defaults Upon Senior Securities
|
51
|
Item 4.
|
Mine Safety Disclosures
|
51
|
Item 5.
|
Other Information
|
51
|
Item 6.
|
Exhibits
|
51-52
|
Signatures
|
53
|
CITIZENS FINANCIAL SERVICES, INC.
|
||
CONSOLIDATED BALANCE SHEET
|
||
(UNAUDITED)
|
||
June 30
|
December 31
|
|
(in thousands except share data)
|
2013
|
2012
|
ASSETS:
|
||
Cash and due from banks:
|
||
Noninterest-bearing
|
$ 7,928
|
$ 12,307
|
Interest-bearing
|
3,642
|
14,026
|
Total cash and cash equivalents
|
11,570
|
26,333
|
Available-for-sale securities
|
307,935
|
310,252
|
Loans held for sale
|
796
|
1,458
|
|
||
Loans (net of allowance for loan losses:
|
||
2013, $6,989 and 2012, $6,784)
|
508,747
|
495,679
|
|
||
Premises and equipment
|
11,396
|
11,521
|
Accrued interest receivable
|
3,821
|
3,816
|
Goodwill
|
10,256
|
10,256
|
Bank owned life insurance
|
14,427
|
14,177
|
Other assets
|
10,128
|
8,935
|
|
|
|
TOTAL ASSETS
|
$ 879,076
|
$ 882,427
|
|
|
|
LIABILITIES:
|
||
Deposits:
|
||
Noninterest-bearing
|
$ 86,852
|
$ 89,494
|
Interest-bearing
|
661,162
|
647,602
|
Total deposits
|
748,014
|
737,096
|
Borrowed funds
|
33,993
|
46,126
|
Accrued interest payable
|
964
|
1,143
|
Other liabilities
|
7,223
|
8,587
|
TOTAL LIABILITIES
|
790,194
|
792,952
|
STOCKHOLDERS' EQUITY:
|
||
Preferred Stock
|
||
$1.00 par value; authorized 3,000,000 shares June 30, 2013 and December 31, 2012;
|
||
none issued in 2013 or 2012
|
-
|
-
|
Common stock
|
||
$1.00 par value; authorized 15,000,000 shares; issued 3,305,517 at June 30, 2013 and
|
||
3,161,324 at December 31, 2012
|
3,306
|
3,161
|
Additional paid-in capital
|
23,545
|
16,468
|
Retained earnings
|
69,538
|
71,813
|
Accumulated other comprehensive (loss) income
|
(713)
|
4,631
|
Treasury stock, at cost: 267,006 shares at June 30, 2013
|
||
and 262,921 shares at December 31, 2012
|
(6,794)
|
(6,598)
|
TOTAL STOCKHOLDERS' EQUITY
|
88,882
|
89,475
|
TOTAL LIABILITIES AND
|
||
STOCKHOLDERS' EQUITY
|
$ 879,076
|
$ 882,427
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
CITIZENS FINANCIAL SERVICES, INC.
|
||||
CONSOLIDATED STATEMENT OF INCOME
|
||||
(UNAUDITED)
|
||||
Three Months Ended
|
Six Months Ended
|
|||
|
June 30
|
June 30,
|
||
(in thousands, except share and per share data)
|
2013
|
2012
|
2013
|
2012
|
INTEREST INCOME:
|
||||
Interest and fees on loans
|
$ 7,141
|
$ 7,439
|
$ 14,278
|
$ 14,904
|
Interest-bearing deposits with banks
|
9
|
1
|
19
|
6
|
Investment securities:
|
|
|
||
Taxable
|
936
|
1,237
|
1,899
|
2,434
|
Nontaxable
|
844
|
920
|
1,713
|
1,874
|
Dividends
|
18
|
16
|
38
|
32
|
TOTAL INTEREST INCOME
|
8,948
|
9,613
|
17,947
|
19,250
|
INTEREST EXPENSE:
|
||||
Deposits
|
1,287
|
1,555
|
2,615
|
3,221
|
Borrowed funds
|
310
|
393
|
668
|
806
|
TOTAL INTEREST EXPENSE
|
1,597
|
1,948
|
3,283
|
4,027
|
NET INTEREST INCOME
|
7,351
|
7,665
|
14,664
|
15,223
|
Provision for loan losses
|
75
|
105
|
225
|
210
|
NET INTEREST INCOME AFTER
|
||||
PROVISION FOR LOAN LOSSES
|
7,276
|
7,560
|
14,439
|
15,013
|
NON-INTEREST INCOME:
|
||||
Service charges
|
1,079
|
1,129
|
2,103
|
2,207
|
Trust
|
169
|
151
|
370
|
324
|
Brokerage and insurance
|
121
|
75
|
213
|
225
|
Investment securities gains, net
|
98
|
213
|
294
|
321
|
Gains on loans sold
|
50
|
131
|
161
|
185
|
Earnings on bank owned life insurance
|
126
|
126
|
250
|
250
|
Other
|
100
|
104
|
204
|
233
|
TOTAL NON-INTEREST INCOME
|
1,743
|
1,929
|
3,595
|
3,745
|
NON-INTEREST EXPENSES:
|
||||
Salaries and employee benefits
|
2,795
|
2,668
|
5,600
|
5,421
|
Occupancy
|
312
|
314
|
654
|
624
|
Furniture and equipment
|
113
|
96
|
215
|
202
|
Professional fees
|
188
|
224
|
417
|
492
|
FDIC insurance
|
113
|
115
|
225
|
238
|
Pennsylvania shares tax
|
182
|
160
|
365
|
326
|
Other
|
1,129
|
988
|
2,178
|
2,090
|
TOTAL NON-INTEREST EXPENSES
|
4,832
|
4,565
|
9,654
|
9,393
|
Income before provision for income taxes
|
4,187
|
4,924
|
8,380
|
9,365
|
Provision for income taxes
|
907
|
1,171
|
1,813
|
2,163
|
NET INCOME
|
$ 3,280
|
$ 3,753
|
$ 6,567
|
$ 7,202
|
|
||||
PER COMMON SHARE DATA:
|
||||
Net Income - Basic
|
$ 1.08
|
$ 1.23
|
$ 2.17
|
$ 2.35
|
Net Income - Diluted
|
$ 1.08
|
$ 1.23
|
$ 2.16
|
$ 2.35
|
Cash Dividends Paid
|
$ 0.271
|
$ 0.283
|
$ 0.543
|
$ 0.562
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
CITIZENS FINANCIAL SERVICES, INC.
|
||||||||
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
||||||||
(UNAUDITED)
|
||||||||
Three Months Ended
|
Six Months Ended
|
|||||||
June 30,
|
June 30,
|
|||||||
(in thousands)
|
2013
|
2012
|
2013
|
2012
|
||||
Net income
|
$ 3,280
|
$ 3,753
|
$ 6,567
|
$ 7,202
|
||||
Other comprehensive income (loss):
|
||||||||
Change in unrealized gains on available for sale securities
|
(6,656)
|
741
|
(8,032)
|
318
|
||||
Income tax effect
|
2,263
|
(252)
|
2,731
|
(108)
|
||||
Change in unrecognized pension cost
|
128
|
-
|
128
|
-
|
||||
Income tax effect
|
(44)
|
-
|
(44)
|
-
|
||||
Change in unrealized loss on interest rate swap
|
51
|
45
|
101
|
66
|
||||
Income tax effect
|
(17)
|
(15)
|
(34)
|
(23)
|
||||
Less: Reclassification adjustment for investment
|
||||||||
security gains included in net income
|
(98)
|
(213)
|
(294)
|
(321)
|
||||
Income tax effect
|
33
|
72
|
100
|
109
|
||||
Other comprehensive income (loss), net of tax
|
(4,340)
|
378
|
(5,344)
|
41
|
||||
Comprehensive income (loss)
|
$ (1,060)
|
$ 4,131
|
$ 1,223
|
$ 7,243
|
||||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
CITIZENS FINANCIAL SERVICES, INC.
|
||
CONSOLIDATED STATEMENT OF CASH FLOWS
|
||
(UNAUDITED)
|
Six Months Ended
|
|
June 30,
|
||
(in thousands)
|
2013
|
2012
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||
Net income
|
$ 6,567
|
$ 7,202
|
Adjustments to reconcile net income to net
|
||
cash provided by operating activities:
|
||
Provision for loan losses
|
225
|
210
|
Depreciation and amortization
|
216
|
211
|
Amortization and accretion of investment securities
|
1,234
|
1,196
|
Deferred income taxes
|
9
|
28
|
Investment securities gains, net
|
(294)
|
(321)
|
Earnings on bank owned life insurance
|
(250)
|
(250)
|
Originations of loans held for sale
|
(11,801)
|
(14,241)
|
Proceeds from sales of loans held for sale
|
12,624
|
14,426
|
Realized gains on loans sold
|
(161)
|
(185)
|
Increase in accrued interest receivable
|
(5)
|
(179)
|
Decrease in accrued interest payable
|
(179)
|
(290)
|
Other, net
|
413
|
(269)
|
Net cash provided by operating activities
|
8,598
|
7,538
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||
Available-for-sale securities:
|
||
Proceeds from sales
|
15,773
|
16,654
|
Proceeds from maturity and principal repayments
|
49,651
|
68,914
|
Purchase of securities
|
(72,372)
|
(90,754)
|
Proceeds from redemption of regulatory stock
|
513
|
245
|
Purchase of regulatory stock
|
(207)
|
(1,405)
|
Net increase in loans
|
(13,246)
|
(9,679)
|
Purchase of premises and equipment
|
(203)
|
(117)
|
Proceeds from sale of foreclosed assets held for sale
|
-
|
345
|
Net cash used in investing activities
|
(20,091)
|
(15,797)
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||
Net increase in deposits
|
10,918
|
4,774
|
Repayments of long-term borrowings
|
(10,800)
|
(4,110)
|
Net decrease in short-term borrowed funds
|
(1,333)
|
(2,706)
|
Purchase of treasury and restricted stock
|
(380)
|
(637)
|
Dividends paid
|
(1,675)
|
(1,726)
|
Net cash used in financing activities
|
(3,270)
|
(4,405)
|
Net decrease in cash and cash equivalents
|
(14,763)
|
(12,664)
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
26,333
|
30,432
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$ 11,570
|
$ 17,768
|
Supplemental Disclosures of Cash Flow Information:
|
||
Interest paid
|
$ 3,462
|
$ 4,317
|
Income taxes paid
|
$ 2,295
|
$ 2,095
|
Loans transferred to foreclosed property
|
$ 54
|
$ 123
|
|
||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
Three months ended
|
Six months ended
|
|||
|
June 30,
|
June 30,
|
||
|
2013
|
2012
|
2013
|
2012
|
Net income applicable to common stock
|
$3,280,000
|
$3,753,000
|
$6,567,000
|
$7,202,000
|
Basic earnings per share computation
|
||||
Weighted average common shares outstanding
|
3,031,279
|
3,058,663
|
3,032,491
|
3,063,500
|
Earnings per share - basic
|
$1.08
|
$1.23
|
$2.17
|
$2.35
|
Diluted earnings per share computation
|
||||
Weighted average common shares outstanding for basic earnings per share
|
3,031,279
|
3,058,663
|
3,032,491
|
3,063,500
|
Add: Dilutive effects of restricted stock
|
1,578
|
1,409
|
781
|
624
|
Weighted average common shares outstanding for dilutive earnings per share
|
3,032,857
|
3,060,072
|
3,033,272
|
3,064,124
|
Earnings per share - diluted
|
$1.08
|
$1.23
|
$2.16
|
$2.35
|
Gross
|
Gross
|
|||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
June 30, 2013
|
Cost
|
Gains
|
Losses
|
Value
|
Available-for-sale securities:
|
||||
U.S. agency securities
|
$ 138,674
|
$ 875
|
$ (1,669)
|
$ 137,880
|
U.S. treasury securities
|
11,845
|
-
|
(374)
|
11,471
|
Obligations of state and
|
||||
political subdivisions
|
93,203
|
2,939
|
(965)
|
95,177
|
Corporate obligations
|
21,161
|
356
|
(551)
|
20,966
|
Mortgage-backed securities in
|
||||
government sponsored entities
|
40,313
|
844
|
(277)
|
40,880
|
Equity securities in financial institutions
|
832
|
729
|
-
|
1,561
|
Total available-for-sale securities
|
$ 306,028
|
$ 5,743
|
$ (3,836)
|
$ 307,935
|
Gross
|
Gross
|
|||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
December 31, 2012
|
Cost
|
Gains
|
Losses
|
Value
|
Available-for-sale securities:
|
||||
U.S. agency securities
|
$ 125,125
|
$ 2,150
|
$ (41)
|
$ 127,234
|
U.S. treasury securities
|
4,922
|
25
|
-
|
4,947
|
Obligations of state and
|
||||
political subdivisions
|
95,288
|
5,721
|
(134)
|
100,875
|
Corporate obligations
|
21,699
|
452
|
(42)
|
22,109
|
Mortgage-backed securities in
|
||||
government sponsored entities
|
52,072
|
1,728
|
(127)
|
53,673
|
Equity securities in financial institutions
|
912
|
502
|
-
|
1,414
|
Total available-for-sale securities
|
$ 300,018
|
$ 10,578
|
$ (344)
|
$ 310,252
|
June 30, 2013
|
Less than Twelve Months
|
Twelve Months or Greater
|
Total
|
||||
Gross
|
Gross
|
Gross
|
|||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||
U.S. agency securities
|
$ 79,007
|
$ (1,669)
|
$ -
|
$ -
|
$ 79,007
|
$ (1,669)
|
|
U.S. treasury securities
|
11,471
|
(374)
|
-
|
-
|
11,471
|
(374)
|
|
Obligations of state and
|
|||||||
political subdivisions
|
19,910
|
(965)
|
-
|
-
|
19,910
|
(965)
|
|
Corporate obligations
|
12,018
|
(551)
|
-
|
-
|
12,018
|
(551)
|
|
Mortgage-backed securities in
|
|||||||
government sponsored entities
|
23,272
|
(266)
|
47
|
(11)
|
23,319
|
(277)
|
|
Total securities
|
$ 145,678
|
$ (3,825)
|
$ 47
|
$ (11)
|
$ 145,725
|
$ (3,836)
|
|
December 31, 2012
|
|||||||
U.S. agency securities
|
$ 6,016
|
$ (41)
|
$ -
|
$ -
|
$ 6,016
|
$ (41)
|
|
Obligations of states and
|
|||||||
political subdivisions
|
7,981
|
(134)
|
-
|
-
|
7,981
|
(134)
|
|
Corporate obligations
|
10,972
|
(42)
|
-
|
-
|
10,972
|
(42)
|
|
Mortgage-backed securities in
|
|||||||
government sponsored entities
|
8,651
|
(127)
|
-
|
-
|
8,651
|
(127)
|
|
Total securities
|
$ 33,620
|
$ (344)
|
$ -
|
$ -
|
$ 33,620
|
$ (344)
|
Three Months Ended
|
Six Months Ended
|
|||
June 30,
|
June 30,
|
|||
2013
|
2012
|
2013
|
2012
|
|
Gross gains
|
$ 238
|
$ 213
|
$ 434
|
$ 321
|
Gross losses
|
(140)
|
-
|
(140)
|
-
|
Net gains
|
$ 98
|
$ 213
|
$ 294
|
$ 321
|
Amortized
|
||
Cost
|
Fair Value
|
|
Available-for-sale debt securities:
|
||
Due in one year or less
|
$ 10,605
|
$ 10,697
|
Due after one year through five years
|
93,632
|
93,674
|
Due after five years through ten years
|
84,743
|
83,978
|
Due after ten years
|
116,216
|
118,025
|
Total
|
$ 305,196
|
$ 306,374
|
June 30, 2013
|
Total Loans
|
Individually
evaluated for
impairment
|
Collectively
evaluated for
impairment
|
|
Real estate loans:
|
||||
Residential
|
$ 180,782
|
$ 487
|
$ 180,295
|
|
Commercial and agricultural
|
198,127
|
8,332
|
189,795
|
|
Construction
|
13,455
|
-
|
13,455
|
|
Consumer
|
10,062
|
-
|
10,062
|
|
Other commercial and agricultural loans
|
54,073
|
1,774
|
52,299
|
|
State and political subdivision loans
|
59,237
|
-
|
59,237
|
|
Total
|
515,736
|
$ 10,593
|
$ 505,143
|
|
Allowance for loan losses
|
6,989
|
|||
Net loans
|
$ 508,747
|
December 31, 2012
|
Total Loans
|
Individually
evaluated for
impairment
|
Collectively
evaluated for
impairment
|
|
Real estate loans:
|
||||
Residential
|
$ 178,080
|
$ 424
|
$ 177,656
|
|
Commercial and agricultural
|
194,725
|
9,093
|
185,632
|
|
Construction
|
12,011
|
-
|
12,011
|
|
Consumer
|
10,559
|
-
|
10,559
|
|
Other commercial and agricultural loans
|
47,880
|
901
|
46,979
|
|
State and political subdivision loans
|
59,208
|
-
|
59,208
|
|
Total
|
502,463
|
$ 10,418
|
$ 492,045
|
|
Allowance for loan losses
|
6,784
|
|||
Net loans
|
$ 495,679
|
Recorded
|
Recorded
|
||||
Unpaid
|
Investment
|
Investment
|
Total
|
||
Principal
|
With No
|
With
|
Recorded
|
Related
|
|
June 30, 2013
|
Balance
|
Allowance
|
Allowance
|
Investment
|
Allowance
|
Real estate loans:
|
|||||
Mortgages
|
$ 376
|
$ 144
|
$ 207
|
$ 351
|
$ 24
|
Home Equity
|
136
|
-
|
136
|
136
|
13
|
Commercial
|
10,023
|
5,704
|
2,628
|
8,332
|
499
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
Construction
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
Other commercial loans
|
1,828
|
1,466
|
308
|
1,774
|
1
|
Other agricultural loans
|
-
|
-
|
-
|
-
|
-
|
State and political
|
|||||
subdivision loans
|
-
|
-
|
-
|
-
|
-
|
Total
|
$ 12,363
|
$ 7,314
|
$ 3,279
|
$ 10,593
|
$ 537
|
December 31, 2012
|
|||||
Real estate loans:
|
|||||
Mortgages
|
$ 309
|
$ 150
|
$ 136
|
$ 286
|
$ 8
|
Home Equity
|
138
|
-
|
138
|
138
|
14
|
Commercial
|
10,669
|
6,476
|
2,617
|
9,093
|
559
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
Construction
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
Other commercial loans
|
950
|
592
|
309
|
901
|
1
|
Other agricultural loans
|
-
|
-
|
-
|
-
|
-
|
State and political
|
|||||
subdivision loans
|
-
|
-
|
-
|
-
|
-
|
Total
|
$ 12,066
|
$ 7,218
|
$ 3,200
|
$ 10,418
|
$ 582
|
For the Six Months ended
|
||||||
June 30, 2013
|
June 30, 2012
|
|||||
Interest
|
Interest
|
|||||
Average
|
Interest
|
Income
|
Average
|
Interest
|
Income
|
|
Recorded
|
Income
|
Recognized
|
Recorded
|
Income
|
Recognized
|
|
Investment
|
Recognized
|
Cash Basis
|
Investment
|
Recognized
|
Cash Basis
|
|
Real estate loans:
|
||||||
Mortgages
|
$ 330
|
$ 4
|
$ -
|
$ 83
|
$ 1
|
$ -
|
Home Equity
|
137
|
2
|
-
|
93
|
2
|
1
|
Commercial
|
8,595
|
84
|
35
|
8,138
|
39
|
23
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
-
|
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
-
|
Other commercial loans
|
1,786
|
41
|
-
|
468
|
-
|
-
|
Other agricultural loans
|
-
|
-
|
-
|
-
|
-
|
-
|
State and political
|
||||||
subdivision loans
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
$ 10,848
|
$ 131
|
$ 35
|
$ 8,782
|
$ 42
|
$ 24
|
For the Three Months Ended
|
||||||
June 30, 2013
|
June 30, 2012
|
|||||
Interest
|
Interest
|
|||||
Average
|
Interest
|
Income
|
Average
|
Interest
|
Income
|
|
Recorded
|
Income
|
Recognized
|
Recorded
|
Income
|
Recognized
|
|
Investment
|
Recognized
|
Cash Basis
|
Investment
|
Recognized
|
Cash Basis
|
|
Real estate loans:
|
||||||
Mortgages
|
$ 352
|
$ 2
|
$ -
|
$ 165
|
$ 1
|
$ -
|
Home Equity
|
136
|
1
|
-
|
93
|
1
|
-
|
Commercial
|
8,406
|
39
|
21
|
8,049
|
21
|
5
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
-
|
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
-
|
Other commercial loans
|
1,916
|
22
|
-
|
457
|
-
|
-
|
Other agricultural loans
|
-
|
-
|
-
|
-
|
-
|
-
|
State and political
|
||||||
subdivision loans
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
$ 10,810
|
$ 64
|
$ 21
|
$ 8,764
|
$ 23
|
$ 5
|
·
|
Pass (Grades 1-5) – These loans are to customers with credit quality ranging from an acceptable to very high quality and are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.
|
·
|
Special Mention (Grade 6) – This loan grade is in accordance with regulatory guidance and includes loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.
|
·
|
Substandard (Grade 7) – This loan grade is in accordance with regulatory guidance and includes loans that have a well-defined weakness based on objective evidence and be characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
|
·
|
Doubtful (Grade 8) – This loan grade is in accordance with regulatory guidance and includes loans that have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances.
|
·
|
Loss (Grade 9) – This loan grade is in accordance with regulatory guidance and includes loans that are considered uncollectible, or of such value that continuance as an asset is not warranted.
|
June 30, 2013
|
Pass
|
Special
Mention
|
Substandard
|
Doubtful
|
Loss
|
Ending Balance
|
Real estate loans:
|
||||||
Commercial
|
$ 152,901
|
$ 6,141
|
$ 19,227
|
$ 211
|
$ -
|
$ 178,480
|
Agricultural
|
15,042
|
2,713
|
1,892
|
-
|
-
|
19,647
|
Construction
|
13,455
|
-
|
-
|
-
|
-
|
13,455
|
Other commercial loans
|
41,744
|
601
|
2,304
|
9
|
-
|
44,658
|
Other agricultural loans
|
7,205
|
935
|
1,275
|
-
|
-
|
9,415
|
State and political
|
||||||
subdivision loans
|
59,237
|
-
|
-
|
-
|
-
|
59,237
|
Total
|
$ 289,584
|
$ 10,390
|
$ 24,698
|
$ 220
|
$ -
|
$ 324,892
|
December 31, 2012
|
Pass
|
Special
Mention
|
Substandard
|
Doubtful
|
Loss
|
Ending Balance
|
Real estate loans:
|
||||||
Commercial
|
$ 149,892
|
$ 7,616
|
$ 19,127
|
$ 75
|
$ -
|
$ 176,710
|
Agricultural
|
13,690
|
2,386
|
1,939
|
-
|
-
|
18,015
|
Construction
|
12,011
|
-
|
-
|
-
|
-
|
12,011
|
Other commercial loans
|
39,239
|
826
|
1,555
|
-
|
-
|
41,620
|
Other agricultural loans
|
4,833
|
589
|
838
|
-
|
-
|
6,260
|
State and political
|
||||||
subdivision loans
|
58,120
|
-
|
1,088
|
-
|
-
|
59,208
|
Total
|
$ 277,785
|
$ 11,417
|
$ 24,547
|
$ 75
|
$ -
|
$ 313,824
|
June 30, 2013
|
Performing
|
Non-performing
|
Total
|
Real estate loans:
|
|||
Mortgages
|
$ 111,395
|
$ 545
|
$ 111,940
|
Home Equity
|
68,677
|
165
|
68,842
|
Consumer
|
10,062
|
-
|
10,062
|
Total
|
$ 190,134
|
$ 710
|
$ 190,844
|
December 31, 2012
|
Performing
|
Non-performing
|
Total
|
Real estate loans:
|
|||
Mortgages
|
$ 105,822
|
$ 726
|
$ 106,548
|
Home Equity
|
71,263
|
269
|
71,532
|
Consumer
|
10,555
|
4
|
10,559
|
Total
|
$ 187,640
|
$ 999
|
$ 188,639
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Financing
|
90 Days and
|
|||
June 30, 2013
|
Past Due
|
Past Due
|
Or Greater
|
Due
|
Current
|
Receivables
|
Accruing
|
|
Real estate loans:
|
||||||||
Mortgages
|
$ 443
|
$ 214
|
$ 450
|
$ 1,107
|
$ 110,833
|
$ 111,940
|
$ 63
|
|
Home Equity
|
389
|
117
|
140
|
646
|
68,196
|
68,842
|
38
|
|
Commercial
|
158
|
-
|
2,496
|
2,654
|
175,826
|
178,480
|
137
|
|
Agricultural
|
-
|
-
|
-
|
-
|
19,647
|
19,647
|
-
|
|
Construction
|
-
|
-
|
-
|
-
|
13,455
|
13,455
|
-
|
|
Consumer
|
58
|
1
|
-
|
59
|
10,003
|
10,062
|
-
|
|
Other commercial loans
|
864
|
1
|
323
|
1,188
|
43,470
|
44,658
|
15
|
|
Other agricultural loans
|
49
|
-
|
-
|
49
|
9,366
|
9,415
|
-
|
|
State and political
|
||||||||
subdivision loans
|
-
|
-
|
-
|
-
|
59,237
|
59,237
|
-
|
|
Total
|
$ 1,961
|
$ 333
|
$ 3,409
|
$ 5,703
|
$ 510,033
|
$ 515,736
|
$ 253
|
|
Loans considered non-accrual
|
$ 108
|
$ -
|
$ 3,156
|
$ 3,264
|
$ 4,942
|
$ 8,206
|
||
Loans still accruing
|
1,853
|
333
|
253
|
2,439
|
505,091
|
507,530
|
||
Total
|
$ 1,961
|
$ 333
|
$ 3,409
|
$ 5,703
|
$ 510,033
|
$ 515,736
|
||
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Financing
|
90 Days and
|
|||
December 31, 2012
|
Past Due
|
Past Due
|
Or Greater
|
Due
|
Current
|
Receivables
|
Accruing
|
|
Real estate loans:
|
||||||||
Mortgages
|
$ 636
|
$ 294
|
$ 493
|
$ 1,423
|
$ 105,125
|
$ 106,548
|
$ 244
|
|
Home Equity
|
267
|
17
|
222
|
506
|
71,026
|
71,532
|
88
|
|
Commercial
|
602
|
-
|
2,149
|
2,751
|
173,959
|
176,710
|
152
|
|
Agricultural
|
54
|
-
|
-
|
54
|
17,961
|
18,015
|
-
|
|
Construction
|
-
|
-
|
-
|
-
|
12,011
|
12,011
|
-
|
|
Consumer
|
45
|
43
|
4
|
92
|
10,467
|
10,559
|
4
|
|
Other commercial loans
|
962
|
-
|
317
|
1,279
|
40,341
|
41,620
|
18
|
|
Other agricultural loans
|
-
|
-
|
-
|
-
|
6,260
|
6,260
|
-
|
|
State and political
|
||||||||
subdivision loans
|
-
|
-
|
-
|
-
|
59,208
|
59,208
|
-
|
|
Total
|
$ 2,566
|
$ 354
|
$ 3,185
|
$ 6,105
|
$ 496,358
|
$ 502,463
|
$ 506
|
|
Loans considered non-accrual
|
$ 73
|
$ 69
|
$ 2,679
|
$ 2,821
|
$ 5,246
|
$ 8,067
|
||
Loans still accruing
|
2,493
|
285
|
506
|
3,284
|
491,112
|
494,396
|
||
Total
|
$ 2,566
|
$ 354
|
$ 3,185
|
$ 6,105
|
$ 496,358
|
$ 502,463
|
June 30, 2013
|
December 31, 2012
|
|||
Real estate loans:
|
||||
Mortgages
|
$ 482
|
$ 482
|
||
Home Equity
|
127
|
181
|
||
Commercial
|
7,241
|
7,042
|
||
Agricultural
|
-
|
-
|
||
Construction
|
-
|
-
|
||
Consumer
|
-
|
-
|
||
Other commercial loans
|
356
|
362
|
||
Other agricultural loans
|
-
|
-
|
||
State and political subdivision
|
-
|
-
|
||
$ 8,206
|
$ 8,067
|
For the Six Months Ended June 30, 2013
|
||||||
Number of contracts
|
Pre-modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
||||
Interest
Modification
|
Term
Modification
|
Interest
Modification
|
Term
Modification
|
Interest Modification
|
Term
Modification
|
|
Real estate loans:
|
||||||
Mortgages
|
1
|
-
|
$ 72
|
$ -
|
$ 72
|
$ -
|
Commercial
|
-
|
2
|
-
|
1,365
|
-
|
1,365
|
Other commercial loans
|
-
|
2
|
-
|
1,530
|
-
|
1,530
|
Total
|
1
|
4
|
$ 72
|
$ 2,895
|
$ 72
|
$ 2,895
|
For the Three Months Ended June 30, 2012
|
||||||
Number of contracts
|
Pre-modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
||||
Interest
Modification
|
Term
Modification
|
Interest
Modification
|
Term
Modification
|
Interest Modification
|
Term
Modification
|
|
Real estate loans:
|
||||||
Mortgages
|
1
|
1
|
$ 48
|
$ 71
|
$ 48
|
$ 71
|
Total
|
1
|
1
|
$ 48
|
$ 71
|
$ 48
|
$ 71
|
For the Six Months Ended June 30, 2012
|
||||||
Number of contracts
|
Pre-modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
||||
Interest
Modification
|
Term
Modification
|
Interest
Modification
|
Term
Modification
|
Interest Modification
|
Term
Modification
|
|
Real estate loans:
|
||||||
Mortgages
|
1
|
1
|
$ 48
|
$ 71
|
$ 48
|
$ 71
|
Commercial
|
-
|
2
|
-
|
98
|
-
|
98
|
Total
|
1
|
3
|
$ 48
|
$ 169
|
$ 48
|
$ 169
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||
June 30, 2013
|
June 30, 2012
|
June 30, 2013
|
June 30, 2012
|
|||||
Number of contracts
|
Recorded investment
|
Number of contracts
|
Recorded investment
|
Number of contracts
|
Recorded investment
|
Number of contracts
|
Recorded investment
|
|
Real estate loans:
|
||||||||
Commercial
|
1
|
$ 535
|
-
|
$ -
|
-
|
$ -
|
1
|
$ 48
|
Total recidivism
|
1
|
$ 535
|
-
|
$ -
|
-
|
$ -
|
1
|
$ 48
|
June 30, 2013
|
December 31, 2012
|
||||||
Individually
evaluated for impairment
|
Collectively
evaluated for impairment
|
Total
|
Individually
evaluated for
impairment
|
Collectively
evaluated for
impairment
|
Total
|
||
Real estate loans:
|
|||||||
Residential
|
$ 38
|
$ 896
|
$ 934
|
$ 22
|
$ 853
|
$ 875
|
|
Commercial and agricultural
|
499
|
3,741
|
4,240
|
559
|
3,878
|
4,437
|
|
Construction
|
-
|
91
|
91
|
-
|
38
|
38
|
|
Consumer
|
-
|
114
|
114
|
-
|
119
|
119
|
|
Other commercial and agricultural loans
|
-
|
957
|
957
|
1
|
727
|
728
|
|
State and political subdivision loans
|
-
|
310
|
310
|
-
|
271
|
271
|
|
Unallocated
|
-
|
343
|
343
|
-
|
316
|
316
|
|
Total
|
$ 537
|
$ 6,452
|
$ 6,989
|
$ 582
|
$ 6,202
|
$ 6,784
|
Balance at
March 31, 2013
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
June 30, 2013
|
|
Real estate loans:
|
|||||
Residential
|
$ 913
|
$ (13)
|
$ -
|
$ 34
|
$ 934
|
Commercial and agricultural
|
4,416
|
-
|
-
|
(176)
|
4,240
|
Construction
|
78
|
-
|
-
|
13
|
91
|
Consumer
|
118
|
(10)
|
9
|
(3)
|
114
|
Other commercial and agricultural loans
|
700
|
-
|
-
|
257
|
957
|
State and political
|
-
|
||||
subdivision loans
|
303
|
-
|
-
|
7
|
310
|
Unallocated
|
400
|
-
|
-
|
(57)
|
343
|
Total
|
$ 6,928
|
$ (23)
|
$ 9
|
$ 75
|
$ 6,989
|
Balance at
December 31, 2012
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
June 30, 2013
|
|
Real estate loans:
|
|||||
Residential
|
$ 875
|
$ (13)
|
$ 2
|
$ 70
|
$ 934
|
Commercial and agricultural
|
4,437
|
-
|
-
|
(197)
|
4,240
|
Construction
|
38
|
-
|
-
|
53
|
91
|
Consumer
|
119
|
(30)
|
21
|
4
|
114
|
Other commercial and agricultural loans
|
728
|
-
|
-
|
229
|
957
|
State and political
|
-
|
||||
subdivision loans
|
271
|
-
|
-
|
39
|
310
|
Unallocated
|
316
|
-
|
-
|
27
|
343
|
Total
|
$ 6,784
|
$ (43)
|
$ 23
|
$ 225
|
$ 6,989
|
Balance at
March 31, 2012
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
June 30, 2012
|
|
Real estate loans:
|
|||||
Residential
|
$ 753
|
$ -
|
$ -
|
$ 33
|
$ 786
|
Commercial and agricultural
|
4,336
|
-
|
6
|
63
|
4,405
|
Construction
|
16
|
-
|
-
|
3
|
19
|
Consumer
|
96
|
(16)
|
7
|
21
|
108
|
Other commercial and agricultural loans
|
671
|
-
|
3
|
11
|
685
|
State and political
|
-
|
||||
subdivision loans
|
245
|
-
|
-
|
1
|
246
|
Unallocated
|
428
|
-
|
-
|
(27)
|
401
|
Total
|
$ 6,545
|
$ (16)
|
$ 16
|
$ 105
|
$ 6,650
|
Balance at
December 31, 2011
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
June 30, 2012
|
|
Real estate loans:
|
|||||
Residential
|
$ 805
|
$ (49)
|
$ -
|
$ 30
|
$ 786
|
Commercial and agricultural
|
4,132
|
(2)
|
6
|
269
|
4,405
|
Construction
|
15
|
-
|
-
|
4
|
19
|
Consumer
|
111
|
(24)
|
16
|
5
|
108
|
Other commercial and agricultural loans
|
674
|
-
|
6
|
5
|
685
|
State and political
|
-
|
||||
subdivision loans
|
235
|
-
|
-
|
11
|
246
|
Unallocated
|
515
|
-
|
-
|
(114)
|
401
|
Total
|
$ 6,487
|
$ (75)
|
$ 28
|
$ 210
|
$ 6,650
|
·
|
Level of and trends in delinquencies, impaired/classified loans
|
§
|
Change in volume and severity of past due loans
|
§
|
Volume of non-accrual loans
|
§
|
Volume and severity of classified, adversely or graded loans;
|
·
|
Level of and trends in charge-offs and recoveries;
|
·
|
Trends in volume, terms and nature of the loan portfolio;
|
·
|
Effects of any changes in risk selection and underwriting standards and any other changes in lending and recovery policies, procedures and practices;
|
·
|
Changes in the quality of the Bank’s loan review system;
|
·
|
Experience, ability and depth of lending management and other relevant staff;
|
·
|
National, state, regional and local economic trends and business conditions
|
§
|
General economic conditions
|
§
|
Unemployment rates
|
§
|
Inflation / Consumer Price Index
|
§
|
Changes in values of underlying collateral for collateral-dependent loans;
|
·
|
Industry conditions including the effects of external factors such as competition, legal, and regulatory requirements on the level of estimated credit losses; and
|
·
|
Existence and effect of any credit concentrations, and changes in the level of such concentrations.
|
·
|
The qualitative factor for national, state, regional and local economic trends and business conditions was increased for all loan categories due to rising unemployment rates in the local economy as a result of the slowdown in Marcellus shale natural gas exploration activities.
|
·
|
The qualitative factor for trends in volume, terms and nature of the loan portfolio was increased for commercial and agricultural real estate, other commercial and agricultural loans and state and political subdivision loan categories due to the increase of the number of loans that are participations that were purchased from other banks and therefore subject to different underwriting standards.
|
·
|
The qualitative factor for the existence and effect of any credit concentrations and changes in the level of such concentrations was increased for commercial and other loans and was lowered for commercial and agricultural real estate as the loan growth has slowed in 2013.
|
·
|
The qualitative factor for trends in volume, terms and nature of the loan portfolio was increased for commercial and agricultural real estate, other commercial and agricultural loans and state and political subdivision loan categories due to the increase of the number of loans that are participations that were purchased from other banks and therefore subject to different underwriting standards.
|
·
|
The qualitative factor for the existence and effect of any credit concentrations and changes in the level of such concentrations was increased for commercial and other loans and was lowered for commercial and agricultural real estate as the loan growth has slowed in 2013.
|
·
|
The qualitative factor for changes in values of underlying collateral was decreased for residential and commercial real estate loans due to the serious flooding experienced in our primary market in the third quarter of 2011 not being as severe as originally expected.
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans were increased for commercial real estate due to the increase in the Company’s internal watch list for commercial real estate loans since December 31, 2011.
|
·
|
The qualitative factors for changes in industry conditions were increased for agricultural real estate and other agricultural loans due to decreases in milk prices from December 31, 2011 to June 30, 2012.
|
Three Months Ended
|
Six Months Ended
|
|||
June 30,
|
June 30,
|
|||
2013
|
2012
|
2013
|
2012
|
|
Service cost
|
$ 76
|
$ 54
|
$ 177
|
$ 167
|
Interest cost
|
79
|
35
|
185
|
174
|
Expected return on plan assets
|
(169)
|
(80)
|
(343)
|
(286)
|
Net amortization and deferral
|
86
|
52
|
128
|
68
|
Net periodic benefit cost
|
$ 72
|
$ 61
|
$ 147
|
$ 123
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||
2013
|
2012
|
2013
|
2012
|
|||||
Weighted
|
Weighted
|
Weighted
|
Weighted
|
|||||
Unvested
|
Average
|
Unvested
|
Average
|
Unvested
|
Average
|
Unvested
|
Average
|
|
Shares
|
Market Price
|
Shares
|
Market Price
|
Shares
|
Market Price
|
Shares
|
Market Price
|
|
Outstanding, beginning of period
|
7,269
|
$ 35.16
|
6,280
|
$ 28.15
|
8,646
|
$ 35.51
|
9,921
|
$ 29.37
|
Granted
|
3,027
|
48.21
|
3,808
|
37.10
|
3,027
|
48.21
|
3,808
|
37.10
|
Forfeited
|
-
|
-
|
-
|
-
|
(55)
|
37.10
|
-
|
-
|
Vested
|
(2,830)
|
31.35
|
(1,581)
|
26.80
|
(4,152)
|
33.26
|
(5,222)
|
25.59
|
Outstanding, end of period
|
7,466
|
$ 41.89
|
8,507
|
$ 35.16
|
7,466
|
$ 41.89
|
8,507
|
$ 35.16
|
Three months ended June 30, 2013
|
||||
Unrealized gain (loss)
on available for sale securities (a)
|
Unrealized gain
(loss) on interest
rate swap (a)
|
Defined Benefit Pension Items
(a)
|
Total
|
|
Balance as of March 31, 2013
|
$ 5,717
|
$ (99)
|
$ (1,991)
|
$ 3,627
|
Other comprehensive income (loss) before reclassifications (net of tax)
|
(4,393)
|
34
|
-
|
(4,359)
|
Amounts reclassified from accumulated other
|
||||
comprehensive income (loss) (net of tax)
|
(65)
|
-
|
84
|
19
|
Net current period other comprehensive income (loss)
|
(4,458)
|
34
|
84
|
(4,340)
|
Balance as of June 30, 2013
|
$ 1,259
|
$ (65)
|
$ (1,907)
|
$ (713)
|
Six months ended June 30, 2013
|
||||
Unrealized gain (loss)
on available for sale securities (a)
|
Unrealized gain
(loss) on interest
rate swap (a)
|
Defined Benefit Pension Items
(a)
|
Total
|
|
Balance as of December 31, 2012
|
$ 6,754
|
$ (132)
|
$ (1,991)
|
$ 4,631
|
Other comprehensive income (loss) before reclassifications (net of tax)
|
(5,301)
|
67
|
-
|
(5,234)
|
Amounts reclassified from accumulated other
|
||||
comprehensive income (loss) (net of tax)
|
(194)
|
-
|
84
|
(110)
|
Net current period other comprehensive income (loss)
|
(5,495)
|
67
|
84
|
(5,344)
|
Balance as of June 30, 2013
|
$ 1,259
|
$ (65)
|
$ (1,907)
|
$ (713)
|
(a) Amounts in parentheses indicate debits
|
Details about accumulated other comprehensive income (loss)
|
Amount reclassified from accumulated
comprehensive income (loss) (a)
|
Affected line item in the statement
where net Income is presented
|
||
Three Months Ended
|
Six Months Ended
|
|||
June 30, 2013
|
||||
Unrealized gains and losses on available for sale securities
|
||||
$ 98
|
$ 294
|
Investment securities gains, net
|
||
(33)
|
(100)
|
Provision for income taxes
|
||
$ 65
|
$ 194
|
Net of tax
|
||
Defined benefit pension items
|
||||
$ (128)
|
$ (128)
|
Salaries and employee benefits
|
||
44
|
44
|
Provision for income taxes
|
||
$ (84)
|
$ (84)
|
Net of tax
|
||
(a) Amounts in parentheses indicate debits to profit/loss
|
Level I:
|
Quoted prices are available in active markets for identical assets or liabilities as of the reported date.
|
Level II:
|
Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities include items for which quoted prices are available but traded less frequently, and items that are fair valued using other financial instruments, the parameters of which can be directly observed.
|
Level III:
|
Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets and are measured using management’s best estimate of fair value, where the inputs into the determination of fair value require significant management judgment or estimation.
|
June 30, 2013
|
||||||||||
Level I
|
Level II
|
Level III
|
Total
|
|||||||
Fair value measurements on a recurring basis:
|
||||||||||
Assets
|
||||||||||
Securities available for sale:
|
||||||||||
U.S. Agency securities
|
$ -
|
$ 137,880
|
$ -
|
$ 137,880
|
||||||
U.S. Treasury securities
|
11,471
|
11,471
|
||||||||
Obligations of state and
|
||||||||||
political subdivisions
|
-
|
95,177
|
-
|
95,177
|
||||||
Corporate obligations
|
-
|
20,966
|
-
|
20,966
|
||||||
Mortgage-backed securities in
|
||||||||||
government sponsored entities
|
-
|
40,880
|
-
|
40,880
|
||||||
Equity securities in financial institutions
|
1,561
|
-
|
-
|
1,561
|
||||||
Liabilities
|
||||||||||
Trust Preferred Interest Rate Swap
|
-
|
(99)
|
-
|
(99)
|
December 31, 2012
|
||||||||||
Level I
|
Level II
|
Level III
|
Total
|
|||||||
Fair value measurements on a recurring basis:
|
||||||||||
Assets
|
||||||||||
Securities available for sale:
|
||||||||||
U.S. Agency securities
|
$ -
|
$ 127,234
|
$ -
|
$ 127,234
|
||||||
U.S. Treasury securities
|
-
|
4,947
|
-
|
4,947
|
||||||
Obligations of state and
|
||||||||||
political subdivisions
|
-
|
100,875
|
-
|
100,875
|
||||||
Corporate obligations
|
-
|
22,109
|
-
|
22,109
|
||||||
Mortgage-backed securities in
|
||||||||||
government sponsored entities
|
-
|
53,673
|
-
|
53,673
|
||||||
Equity securities in financial institutions
|
1,414
|
-
|
-
|
1,414
|
||||||
Liabilities
|
||||||||||
Trust Preferred Interest Rate Swap
|
-
|
(200)
|
-
|
(200)
|
·
|
Impaired Loans - Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment using one of several methods, including collateral value, liquidation value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. Collateral values are estimated using Level 2 inputs based on observable market data or Level 3 inputs based on customized discounting criteria. For a majority of impaired real estate related loans, the Company obtains a current external appraisal. Other valuation techniques are used as well, including internal valuations, comparable property analysis and contractual sales information.
|
·
|
Other Real Estate owned – Other real estate owned, which is obtained through the Bank’s foreclosure process is valued utilizing the appraised collateral value. Collateral values are estimated using Level 2 inputs based on observable market data or Level 3 inputs based on customized discounting criteria. At the time the foreclosure is completed, the Company obtains an updated external appraisal.
|
June 30, 2013
|
|||||||||
Level 1
|
Level II
|
Level III
|
Total
|
||||||
Impaired Loans
|
$ -
|
$ -
|
$ 10,056
|
$ 10,056
|
|||||
Other real estate owned
|
-
|
-
|
670
|
670
|
|||||
December 31, 2012
|
|||||||||
Level 1
|
Level II
|
Level III
|
Total
|
||||||
Impaired Loans
|
$ -
|
$ -
|
$ 9,836
|
$ 9,836
|
|||||
Other real estate owned
|
-
|
-
|
616
|
616
|
Fair value as of
|
||||||
June 30,
2013
|
December 31,
2012
|
Valuation Technique(s)
|
Unobservable input
|
Range
|
||
Impaired Loans
|
$ 4,610
|
$ 4,882
|
Discounted Cash Flows
|
Change in discount rates
|
0-7%
|
|
5,446
|
4,954
|
Appraised Collateral Values
|
Discount for time since appraisal
|
0-20%
|
||
Selling costs
|
0%-10%
|
|||||
Holding period
|
0 - 18 months
|
|||||
Other real estate owned
|
670
|
616
|
Appraised Collateral Values
|
Discount for time since appraisal
|
0-20%
|
|
Selling costs
|
0%-10%
|
|||||
Holding period
|
0 - 18 months
|
Carrying
|
|||||
June 30, 2013
|
Amount
|
Fair Value
|
Level I
|
Level II
|
Level III
|
Financial assets:
|
|||||
Cash and due from banks
|
$ 11,570
|
$ 11,570
|
$ 11,570
|
$ -
|
$ -
|
Available-for-sale securities
|
307,935
|
307,935
|
1,561
|
306,374
|
-
|
Loans held for sale
|
796
|
796
|
796
|
||
Net loans
|
508,747
|
522,909
|
-
|
-
|
522,909
|
Bank owned life insurance
|
14,427
|
14,427
|
14,427
|
-
|
-
|
Regulatory stock
|
3,259
|
3,259
|
3,259
|
-
|
-
|
Accrued interest receivable
|
3,821
|
3,821
|
3,821
|
-
|
-
|
Financial liabilities:
|
|||||
Deposits
|
$ 748,014
|
$ 750,811
|
$ 477,983
|
$ -
|
$ 272,828
|
Borrowed funds
|
33,993
|
30,965
|
-
|
30,965
|
-
|
Trust preferred interest rate swap
|
99
|
99
|
-
|
99
|
-
|
Accrued interest payable
|
964
|
964
|
964
|
-
|
-
|
Carrying
|
|||||
December 31, 2012
|
Amount
|
Fair Value
|
Level I
|
Level II
|
Level III
|
Financial assets:
|
|||||
Cash and due from banks
|
$ 26,333
|
$ 26,333
|
$ 26,333
|
$ -
|
$ -
|
Available-for-sale securities
|
310,252
|
310,252
|
1,414
|
308,838
|
-
|
Loans held for sale
|
1,458
|
1,458
|
1,458
|
||
Net loans
|
495,679
|
522,502
|
-
|
-
|
522,502
|
Bank owned life insurance
|
14,177
|
14,177
|
14,177
|
-
|
-
|
Regulatory stock
|
3,565
|
3,565
|
3,565
|
-
|
-
|
Accrued interest receivable
|
3,816
|
3,816
|
3,816
|
-
|
-
|
Financial liabilities:
|
|||||
Deposits
|
$ 737,096
|
$ 742,422
|
$ 462,557
|
$ -
|
$ 279,865
|
Borrowed funds
|
46,126
|
43,403
|
-
|
43,403
|
-
|
Trust preferred interest rate swap
|
200
|
200
|
-
|
200
|
-
|
Accrued interest payable
|
1,143
|
1,143
|
1,143
|
-
|
-
|
·
|
Interest rates could change more rapidly or more significantly than we expect.
|
·
|
The economy could change significantly in an unexpected way, which would cause the demand for new loans and the ability of borrowers to repay outstanding loans to change in ways that our models do not anticipate.
|
·
|
The stock and bond markets could suffer a significant disruption, which may have a negative effect on our financial condition and that of our borrowers, and on our ability to raise money by issuing new securities.
|
·
|
It could take us longer than we anticipate to implement strategic initiatives designed to increase revenues or manage expenses, or we may not be able to implement those initiatives at all.
|
·
|
Acquisitions and dispositions of assets could affect us in ways that we have not anticipated.
|
·
|
We may become subject to new legal obligations or the resolution of litigation may have a negative effect on our financial condition.
|
·
|
We may become subject to new and unanticipated accounting, tax, or regulatory practices, regulations or requirements, including the costs of compliance with such changes.
|
·
|
We could experience greater loan delinquencies than anticipated, adversely affecting our earnings and financial condition. We could also experience greater losses than expected due to the ever increasing volume of information theft and fraudulent scams impacting our customers and the banking industry.
|
·
|
We could lose the services of some or all of our key personnel, which would negatively impact our business because of their business development skills, financial expertise, lending experience, technical expertise and market area knowledge.
|
·
|
Exploration and drilling of the natural gas reserves in the Marcellus Shale in our market area may be affected by federal, state and local laws and regulations such as restrictions on production, permitting, changes in taxes and environmental protection, which could negatively impact our customers and, as a result, negatively impact our loan and deposit volume and loan quality.
|
·
|
Similarly, customers dependent on the exploration and drilling of the natural gas reserves may be dependent on the market price of natural gas. As a result, decreases in the market price of natural gas could also negatively impact our customers.
|
Analysis of Average Balances and Interest Rates (1)
|
||||||
Six Months Ended
|
||||||
June 30, 2013
|
June 30, 2012
|
|||||
Average
|
Average
|
Average
|
Average
|
|||
Balance (1)
|
Interest
|
Rate
|
Balance (1)
|
Interest
|
Rate
|
|
(dollars in thousands)
|
$
|
$
|
%
|
$
|
$
|
%
|
ASSETS
|
||||||
Short-term investments:
|
||||||
Interest-bearing deposits at banks
|
20,030
|
19
|
0.19
|
2,467
|
6
|
0.53
|
Total short-term investments
|
20,030
|
19
|
0.19
|
2,467
|
6
|
0.53
|
Investment securities:
|
||||||
Taxable
|
211,226
|
1,937
|
1.83
|
236,403
|
2,466
|
2.09
|
Tax-exempt (3)
|
91,518
|
2,595
|
5.67
|
94,355
|
2,839
|
6.02
|
Total investment securities
|
302,744
|
4,532
|
2.99
|
330,758
|
5,305
|
3.21
|
Loans:
|
||||||
Residential mortgage loans
|
179,547
|
5,463
|
6.14
|
184,664
|
5,970
|
6.50
|
Construction
|
12,065
|
304
|
5.08
|
9,353
|
267
|
5.74
|
Commercial & agricultural loans
|
247,749
|
7,215
|
5.87
|
233,403
|
7,318
|
6.31
|
Loans to state & political subdivisions
|
59,199
|
1,316
|
4.48
|
55,888
|
1,320
|
4.75
|
Other loans
|
9,917
|
406
|
8.26
|
10,334
|
434
|
8.45
|
Loans, net of discount (2)(3)(4)
|
508,477
|
14,704
|
5.83
|
493,642
|
15,309
|
6.24
|
Total interest-earning assets
|
831,251
|
19,255
|
4.67
|
826,867
|
20,620
|
5.02
|
Cash and due from banks
|
3,673
|
12,361
|
||||
Bank premises and equipment
|
11,452
|
11,621
|
||||
Other assets
|
31,113
|
30,894
|
||||
Total non-interest earning assets
|
46,238
|
54,876
|
||||
Total assets
|
877,489
|
881,743
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||
Interest-bearing liabilities:
|
||||||
NOW accounts
|
202,540
|
381
|
0.38
|
200,140
|
410
|
0.41
|
Savings accounts
|
91,231
|
76
|
0.17
|
82,886
|
81
|
0.20
|
Money market accounts
|
83,092
|
192
|
0.47
|
69,486
|
153
|
0.44
|
Certificates of deposit
|
274,431
|
1,966
|
1.44
|
296,759
|
2,577
|
1.75
|
Total interest-bearing deposits
|
651,294
|
2,615
|
0.81
|
649,271
|
3,221
|
1.00
|
Other borrowed funds
|
43,350
|
668
|
3.11
|
58,097
|
806
|
2.79
|
Total interest-bearing liabilities
|
694,644
|
3,283
|
0.95
|
707,368
|
4,027
|
1.14
|
Demand deposits
|
86,430
|
85,494
|
||||
Other liabilities
|
8,781
|
9,940
|
||||
Total non-interest-bearing liabilities
|
95,211
|
95,434
|
||||
Stockholders' equity
|
87,634
|
78,941
|
||||
Total liabilities & stockholders' equity
|
877,489
|
881,743
|
||||
Net interest income
|
15,972
|
16,593
|
||||
Net interest spread (5)
|
3.72%
|
3.88%
|
||||
Net interest income as a percentage
|
||||||
of average interest-earning assets
|
3.87%
|
4.04%
|
||||
Ratio of interest-earning assets
|
||||||
to interest-bearing liabilities
|
120%
|
117%
|
||||
(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.
|
Analysis of Average Balances and Interest Rates (1)
|
||||||
Three Months Ended
|
||||||
June 30, 2013
|
June 30, 2012
|
|||||
Average
|
Average
|
Average
|
Average
|
|||
Balance (1)
|
Interest
|
Rate
|
Balance (1)
|
Interest
|
Rate
|
|
(dollars in thousands)
|
$
|
$
|
%
|
$
|
$
|
%
|
ASSETS
|
||||||
Short-term investments:
|
||||||
Interest-bearing deposits at banks
|
16,897
|
9
|
0.21
|
2,151
|
1
|
0.24
|
Total short-term investments
|
16,897
|
9
|
0.21
|
2,151
|
1
|
0.24
|
Investment securities:
|
||||||
Taxable
|
210,996
|
954
|
1.81
|
241,739
|
1,253
|
2.08
|
Tax-exempt (3)
|
90,873
|
1,278
|
5.63
|
92,864
|
1,395
|
6.00
|
Total investment securities
|
301,869
|
2,232
|
2.96
|
334,603
|
2,648
|
3.17
|
Loans:
|
||||||
Residential mortgage loans
|
179,823
|
2,722
|
6.07
|
184,281
|
2,945
|
6.43
|
Construction
|
12,294
|
149
|
4.86
|
9,934
|
141
|
5.71
|
Commercial & agircultural loans
|
253,493
|
3,637
|
5.75
|
236,130
|
3,678
|
6.26
|
Loans to state & political subdivisions
|
59,205
|
646
|
4.38
|
56,302
|
663
|
4.74
|
Other loans
|
9,812
|
200
|
8.18
|
10,374
|
216
|
8.37
|
Loans, net of discount (2)(3)(4)
|
514,627
|
7,354
|
5.73
|
497,021
|
7,643
|
6.18
|
Total interest-earning assets
|
833,393
|
9,595
|
4.62
|
833,775
|
10,292
|
4.96
|
Cash and due from banks
|
3,791
|
10,114
|
||||
Bank premises and equipment
|
11,412
|
11,575
|
||||
Other assets
|
30,183
|
30,659
|
||||
Total non-interest earning assets
|
45,386
|
52,348
|
||||
Total assets
|
878,779
|
886,123
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||
Interest-bearing liabilities:
|
||||||
NOW accounts
|
206,553
|
197
|
0.38
|
202,737
|
208
|
0.41
|
Savings accounts
|
92,123
|
36
|
0.16
|
84,242
|
41
|
0.20
|
Money market accounts
|
82,844
|
95
|
0.46
|
70,757
|
74
|
0.42
|
Certificates of deposit
|
272,794
|
959
|
1.41
|
295,160
|
1,232
|
1.68
|
Total interest-bearing deposits
|
654,314
|
1,287
|
0.79
|
652,896
|
1,555
|
0.96
|
Other borrowed funds
|
40,488
|
310
|
3.07
|
57,632
|
393
|
2.74
|
Total interest-bearing liabilities
|
694,802
|
1,597
|
0.92
|
710,528
|
1,948
|
1.10
|
Demand deposits
|
86,942
|
86,373
|
||||
Other liabilities
|
8,184
|
9,035
|
||||
Total non-interest-bearing liabilities
|
95,126
|
95,408
|
||||
Stockholders' equity
|
88,851
|
80,187
|
||||
Total liabilities & stockholders' equity
|
878,779
|
886,123
|
||||
Net interest income
|
7,998
|
8,344
|
||||
Net interest spread (5)
|
3.70%
|
3.86%
|
||||
Net interest income as a percentage
|
||||||
of average interest-earning assets
|
3.85%
|
4.03%
|
||||
Ratio of interest-earning assets
|
||||||
to interest-bearing liabilities
|
120%
|
1.17
|
||||
(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.
|
For the Three Months
|
For the Six Months
|
||||
Ended June 30
|
Ended June 30
|
||||
2013
|
2012
|
2013
|
2012
|
||
Interest and dividend income from investment securities
|
|||||
and interest bearing deposits at banks (non-tax adjusted)
|
$ 1,807
|
$ 2,174
|
$ 3,669
|
$ 4,346
|
|
Tax equivalent adjustment
|
434
|
475
|
882
|
965
|
|
Interest and dividend income from investment securities
|
|||||
and interest bearing deposits at banks (tax equivalent basis)
|
$ 2,241
|
$ 2,649
|
$ 4,551
|
$ 5,311
|
|
Interest and fees on loans (non-tax adjusted)
|
$ 7,141
|
$ 7,439
|
$ 14,278
|
$ 14,904
|
|
Tax equivalent adjustment
|
213
|
204
|
426
|
405
|
|
Interest and fees on loans (tax equivalent basis)
|
$ 7,354
|
$ 7,643
|
$ 14,704
|
$ 15,309
|
|
Total interest income
|
$ 8,948
|
$ 9,613
|
$ 17,947
|
$ 19,250
|
|
Total interest expense
|
1,597
|
1,948
|
3,283
|
4,027
|
|
Net interest income
|
7,351
|
7,665
|
14,664
|
15,223
|
|
Total tax equivalent adjustment
|
647
|
679
|
1,308
|
1,370
|
|
Net interest income (tax equivalent basis)
|
$ 7,998
|
$ 8,344
|
$ 15,972
|
$ 16,593
|
Three months ended June 30, 2013 vs. 2012 (1)
|
Six months ended June 30, 2013 vs. 2012 (1)
|
|||||
Change in
|
Change
|
Total
|
Change in
|
Change
|
Total
|
|
Volume
|
in Rate
|
Change
|
Volume
|
in Rate
|
Change
|
|
Interest Income:
|
||||||
Short-term investments:
|
||||||
Interest-bearing deposits at banks
|
$ 8
|
$ -
|
$ 8
|
$ 14
|
$ (1)
|
$ 13
|
Investment securities:
|
||||||
Taxable
|
(149)
|
(150)
|
(299)
|
(248)
|
(281)
|
(529)
|
Tax-exempt
|
(33)
|
(84)
|
(117)
|
(84)
|
(160)
|
(244)
|
Total investments
|
(182)
|
(234)
|
(416)
|
(332)
|
(441)
|
(773)
|
Loans:
|
||||||
Residential mortgage loans
|
(67)
|
(156)
|
(223)
|
(179)
|
(328)
|
(507)
|
Construction
|
31
|
(23)
|
8
|
62
|
(25)
|
37
|
Commercial & farm loans
|
271
|
(312)
|
(41)
|
696
|
(799)
|
(103)
|
Loans to state & political subdivisions
|
35
|
(52)
|
(17)
|
72
|
(76)
|
(4)
|
Other loans
|
(11)
|
(5)
|
(16)
|
(18)
|
(10)
|
(28)
|
Total loans, net of discount
|
259
|
(548)
|
(289)
|
633
|
(1,238)
|
(605)
|
Total Interest Income
|
85
|
(782)
|
(697)
|
315
|
(1,680)
|
(1,365)
|
Interest Expense:
|
||||||
Interest-bearing deposits:
|
||||||
NOW accounts
|
4
|
(15)
|
(11)
|
4
|
(33)
|
(29)
|
Savings accounts
|
4
|
(9)
|
(5)
|
10
|
(15)
|
(5)
|
Money Market accounts
|
16
|
5
|
21
|
31
|
8
|
39
|
Certificates of deposit
|
(104)
|
(169)
|
(273)
|
(190)
|
(421)
|
(611)
|
Total interest-bearing deposits
|
(80)
|
(188)
|
(268)
|
(145)
|
(461)
|
(606)
|
Other borrowed funds
|
(126)
|
43
|
(83)
|
(248)
|
110
|
(138)
|
Total interest expense
|
(206)
|
(145)
|
(351)
|
(393)
|
(351)
|
(744)
|
Net interest income
|
$ 291
|
$ (637)
|
$ (346)
|
$ 708
|
$ (1,329)
|
$ (621)
|
(1) The portion of the total change attributable to both volume and rate changes, which can not be separated, has been allocated proportionally to the change due to volume and the change due to rate prior to allocation.
|
·
|
The average balance of taxable securities decreased by $25.2 million while tax-exempt securities decreased by $2.8 million, which had the effect of decreasing interest income by $248,000 and $84,000, respectively, due to volume.
|
·
|
The yield on investment securities decreased 22 basis points from 3.21% to 2.99%, which corresponds to a decrease in interest income of $441,000. The majority of this decrease is attributable to the change in yield on taxable securities, which experienced a decrease of 26 basis points from 2.09% to 1.83%. The yield on investments declined due to the amount of purchases we made in the current low interest rate environment. For a discussion of the Company’s current investment strategy, see the “Financial Condition – Investments”.
|
·
|
The average balance of commercial and agricultural loans increased $14.3 million from a year ago as we continue to emphasize and strive for growth in this segment of the loan portfolio utilizing disciplined underwriting standards. This had a positive impact of $696,000 on total interest income due to volume, which was offset by a decrease of $799,000 due to rate, as the yield earned decreased from 6.31% to 5.87% due to the decreasing rate environment and increased competition.
|
·
|
Interest income on residential mortgage loans decreased $507,000 of which $328,000 was due to rate and $179,000 was due to decreased volume. The average balance decreased $5.1 million due to the significant refinancing of qualifying mortgages that were sold on the secondary market in the last three quarters of 2012 and the first quarter of 2013. The loans were sold to minimize future interest rate risk, while also being able to recognize a gain on the sale.
|
·
|
Interest expense on certificates of deposits decreased $611,000 over the same period last year. There was a decrease in the average rate on certificates of deposit from 1.75% to 1.44% resulting in a decrease in interest expense of $421,000. Additionally, the average balance of certificates of deposit decreased $22.3 million causing a decrease in interest expense of $190,000.
|
·
|
Interest expense on other borrowed funds decreased $138,000 over the same period last year. The average balance of other borrowed funds decreased $14.7 million causing a decrease in interest expense of $248,000. This decrease was offset by an increase the average rate on other borrowed funds of 32 basis points resulting in an increase in interest expense of $110,000. The increase in rate on the other borrowed funds is a result of the leveraging strategy utilized in 2012 that resulted in a significant amount of overnight borrowings with a cost of 25 basis points.
|
·
|
Total investment income decreased by $416,000 compared to same period last year. This was due to a $32.7 million decrease in the average balance of investment securities, which resulted in a decrease in income of $182,000, and a 21 point decrease in rate on investments from 3.17% to 2.96%, which equates to $234,000.
|
·
|
Total loan interest income decreased $289,000 compared to last year. This was predominantly due to a decrease in rate of 45 points from 6.18% to 5.73% offset by a change in volume as a result of a $17.6 million increase in average loans outstanding.
|
Six months ended June 30,
|
Change
|
|||
2013
|
2012
|
Amount
|
%
|
|
Service charges
|
$ 2,103
|
$ 2,207
|
$ (104)
|
(4.7)
|
Trust
|
370
|
324
|
46
|
14.2
|
Brokerage and insurance
|
213
|
225
|
(12)
|
(5.3)
|
Gains on loans sold
|
161
|
185
|
(24)
|
(13.0)
|
Investment securities gains, net
|
294
|
321
|
(27)
|
(8.4)
|
Earnings on bank owned life insurance
|
250
|
250
|
-
|
-
|
Other
|
204
|
233
|
(29)
|
(12.4)
|
Total
|
$ 3,595
|
$ 3,745
|
$ (150)
|
(4.0)
|
Three months ended June 30,
|
Change
|
|||
2013
|
2012
|
Amount
|
%
|
|
Service charges
|
$ 1,079
|
$ 1,129
|
$ (50)
|
(4.4)
|
Trust
|
169
|
151
|
18
|
11.9
|
Brokerage and insurance
|
121
|
75
|
46
|
61.3
|
Gains on loans sold
|
50
|
131
|
(81)
|
(61.8)
|
Investment securities gains, net
|
98
|
213
|
(115)
|
(54.0)
|
Earnings on bank owned life insurance
|
126
|
126
|
-
|
-
|
Other
|
100
|
104
|
(4)
|
(3.8)
|
Total
|
$ 1,743
|
$ 1,929
|
$ (186)
|
(9.6)
|
Six months ended
|
||||
June 30,
|
Change
|
|||
2013
|
2012
|
Amount
|
%
|
|
Salaries and employee benefits
|
$ 5,600
|
$ 5,421
|
$ 179
|
3.3
|
Occupancy
|
654
|
624
|
30
|
4.8
|
Furniture and equipment
|
215
|
202
|
13
|
6.4
|
Professional fees
|
417
|
492
|
(75)
|
(15.2)
|
FDIC insurance
|
225
|
238
|
(13)
|
(5.5)
|
Pennsylvania shares tax
|
365
|
326
|
39
|
12.0
|
ORE expenses
|
74
|
(31)
|
105
|
(338.7)
|
Other
|
2,104
|
2,121
|
(17)
|
(0.8)
|
Total
|
$ 9,654
|
$ 9,393
|
$ 261
|
2.8
|
|
Three months ended
|
|||
June 30,
|
Change
|
|||
2013
|
2012
|
Amount
|
%
|
|
Salaries and employee benefits
|
$ 2,795
|
$ 2,668
|
$ 127
|
4.8
|
Occupancy
|
312
|
314
|
(2)
|
(0.6)
|
Furniture and equipment
|
113
|
96
|
17
|
17.7
|
Professional fees
|
188
|
224
|
(36)
|
(16.1)
|
FDIC insurance
|
113
|
115
|
(2)
|
(1.7)
|
Pennsylvania shares tax
|
182
|
160
|
22
|
13.8
|
ORE expenses
|
31
|
(88)
|
119
|
(135.2)
|
Other
|
1,098
|
1,076
|
22
|
2.0
|
Total
|
$ 4,832
|
$ 4,565
|
$ 267
|
5.8
|
June 30, 2013
|
December 31, 2012
|
|||
Amount
|
%
|
Amount
|
%
|
|
Available-for-sale:
|
||||
U.S. agency securities
|
$ 137,880
|
44.8
|
$ 127,234
|
41.0
|
U.S. treasury securities
|
11,471
|
3.7
|
4,947
|
1.6
|
Obligations of state and
|
||||
political subdivisions
|
95,177
|
30.9
|
100,875
|
32.5
|
Corporate obligations
|
20,966
|
6.8
|
22,109
|
7.1
|
Mortgage-backed securities in
|
||||
government sponsored entities
|
40,880
|
13.3
|
53,673
|
17.3
|
Equity securities in financial
|
||||
institutions
|
1,561
|
0.5
|
1,414
|
0.5
|
Total
|
$ 307,935
|
100.0
|
$ 310,252
|
100.0
|
June 30, 2013/
|
||
December 31, 2012
|
||
Change
|
||
(dollars in thousands)
|
Amount
|
%
|
Available-for-sale:
|
||
U.S. agency securities
|
$ 10,646
|
8.4
|
U.S. treasury securities
|
6,524
|
131.9
|
Obligations of state and
|
||
political subdivisions
|
(5,698)
|
(5.6)
|
Corporate obligations
|
(1,143)
|
(5.2)
|
Mortgage-backed securities in
|
||
government sponsored entities
|
(12,793)
|
(23.8)
|
Equity securities in financial
|
||
institutions
|
147
|
10.4
|
Total
|
$ (2,317)
|
(0.7)
|
June 30,
|
December 31,
|
|||
2013
|
2012
|
|||
Amount
|
%
|
Amount
|
%
|
|
Real estate:
|
||||
Residential
|
$ 180,782
|
35.1
|
$ 178,080
|
35.4
|
Commercial
|
178,480
|
34.6
|
176,710
|
35.2
|
Agricultural
|
19,647
|
3.8
|
18,015
|
3.6
|
Construction
|
13,455
|
2.6
|
12,011
|
2.4
|
Consumer
|
10,062
|
2.0
|
10,559
|
2.1
|
Commercial and other loans
|
54,073
|
10.5
|
47,880
|
9.5
|
State & political subdivision loans
|
59,237
|
11.4
|
59,208
|
11.8
|
Total loans
|
515,736
|
100.0
|
502,463
|
100.0
|
Less allowance for loan losses
|
6,989
|
6,784
|
||
Net loans
|
$ 508,747
|
$ 495,679
|
June 30, 2013/
|
||
December 31, 2012
|
||
Change
|
||
Amount
|
%
|
|
Real estate:
|
||
Residential
|
$ 2,702
|
1.5
|
Commercial
|
1,771
|
1.0
|
Agricultural
|
1,631
|
9.1
|
Construction
|
1,444
|
12.0
|
Consumer
|
(497)
|
(4.7)
|
Commercial and other loans
|
6,193
|
12.9
|
State & political subdivision loans
|
29
|
0.0
|
Total loans
|
$ 13,273
|
2.6
|
June 30,
|
December 31,
|
||||
2013
|
2012
|
2011
|
2010
|
2009
|
|
Balance
|
|||||
at beginning of period
|
$ 6,784
|
$ 6,487
|
$ 5,915
|
$ 4,888
|
$ 4,378
|
Charge-offs:
|
|||||
Real estate:
|
|||||
Residential
|
(13)
|
(95)
|
(101)
|
(147)
|
(76)
|
Commercial
|
-
|
(2)
|
(29)
|
(53)
|
(236)
|
Agricultural
|
-
|
-
|
-
|
-
|
(1)
|
Consumer
|
(30)
|
(54)
|
(71)
|
(35)
|
(80)
|
Commercial and other loans
|
-
|
(21)
|
(6)
|
(173)
|
(153)
|
Total loans charged-off
|
(43)
|
(172)
|
(207)
|
(408)
|
(546)
|
Recoveries:
|
|||||
Real estate:
|
|||||
Residential
|
2
|
-
|
-
|
4
|
1
|
Commercial
|
-
|
9
|
15
|
11
|
1
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
21
|
33
|
57
|
45
|
52
|
Commercial and other loans
|
-
|
7
|
32
|
120
|
77
|
Total loans recovered
|
23
|
49
|
104
|
180
|
131
|
Net loans charged-off
|
(20)
|
(123)
|
(103)
|
(228)
|
(415)
|
Provision charged to expense
|
225
|
420
|
675
|
1,255
|
925
|
Balance at end of year
|
$ 6,989
|
$ 6,784
|
$ 6,487
|
$ 5,915
|
$ 4,888
|
Loans outstanding at end of period
|
$ 515,736
|
$ 502,463
|
$ 487,509
|
$ 473,517
|
$ 456,384
|
Average loans outstanding, net
|
$ 508,477
|
$ 496,822
|
$ 474,972
|
$ 468,620
|
$ 442,921
|
Non-performing assets:
|
|||||
Non-accruing loans
|
$ 8,206
|
$ 8,067
|
$ 9,165
|
$ 11,853
|
$ 5,871
|
Accrual loans - 90 days or more past due
|
253
|
506
|
275
|
692
|
884
|
Total non-performing loans
|
$ 8,459
|
$ 8,573
|
$ 9,440
|
$ 12,545
|
$ 6,755
|
Foreclosed assets held for sale
|
670
|
616
|
860
|
693
|
302
|
Total non-performing assets
|
$ 9,129
|
$ 9,189
|
$ 10,300
|
$ 13,238
|
$ 7,057
|
Annualized net charge-offs to average loans
|
0.01%
|
0.02%
|
0.02%
|
0.05%
|
0.09%
|
Allowance to total loans
|
1.36%
|
1.35%
|
1.33%
|
1.25%
|
1.07%
|
Allowance to total non-performing loans
|
82.62%
|
79.13%
|
68.72%
|
47.15%
|
72.36%
|
Non-performing loans as a percent of loans
|
|||||
net of unearned income
|
1.64%
|
1.71%
|
1.94%
|
2.65%
|
1.48%
|
Non-performing assets as a percent of loans
|
|||||
net of unearned income
|
1.77%
|
1.83%
|
2.11%
|
2.80%
|
1.55%
|
June 30
|
December 31
|
|||||||||
2013
|
2012
|
2011
|
2010
|
2009
|
||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|
Real estate loans:
|
||||||||||
Residential
|
$ 934
|
35.1
|
$ 875
|
35.4
|
$ 805
|
37.7
|
$ 969
|
39.1
|
$ 801
|
42.7
|
Commercial, agricultural
|
4,240
|
38.4
|
4,437
|
38.8
|
4,132
|
37.9
|
3,380
|
36.2
|
2,864
|
33.6
|
Construction
|
91
|
2.6
|
38
|
2.4
|
15
|
1.7
|
22
|
2.1
|
20
|
1.2
|
Consumer
|
114
|
2.0
|
119
|
2.1
|
111
|
2.2
|
108
|
2.4
|
131
|
2.6
|
Commercial and other loans
|
957
|
10.5
|
728
|
9.5
|
674
|
9.1
|
983
|
10.0
|
918
|
9.7
|
State & political subdivision loans
|
310
|
11.4
|
271
|
11.8
|
235
|
11.4
|
137
|
10.1
|
93
|
10.1
|
Unallocated
|
343
|
N/A
|
316
|
N/A
|
515
|
N/A
|
316
|
N/A
|
61
|
N/A
|
Total allowance for loan losses
|
$ 6,989
|
100.0
|
$ 6,784
|
100.0
|
$ 6,487
|
100.0
|
$ 5,915
|
100.0
|
$ 4,888
|
100.0
|
June 30, 2013
|
December 31, 2012
|
||||||||
Non-Performing Loans
|
Non-Performing Loans
|
||||||||
30 - 90 Days
|
90 Days Past
|
Non-
|
Total Non-
|
30 - 90 Days
|
90 Days Past
|
Non-
|
Total Non-
|
||
Past Due
|
Due Accruing
|
accrual
|
Performing
|
Past Due
|
Due Accruing
|
accrual
|
Performing
|
||
Real estate:
|
|||||||||
Residential
|
$ 1,152
|
$ 101
|
$ 609
|
$ 710
|
$ 1,108
|
$ 332
|
$ 663
|
$ 995
|
|
Commercial
|
60
|
137
|
7,241
|
7,378
|
597
|
152
|
7,042
|
7,194
|
|
Agricultural
|
-
|
-
|
-
|
-
|
54
|
-
|
-
|
-
|
|
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Consumer
|
59
|
-
|
-
|
-
|
87
|
4
|
-
|
4
|
|
Commercial and other loans
|
915
|
15
|
356
|
371
|
932
|
18
|
362
|
380
|
|
Total nonperforming loans
|
$ 2,186
|
$ 253
|
$ 8,206
|
$ 8,459
|
$ 2,778
|
$ 506
|
$ 8,067
|
$ 8,573
|
Change in Non-Performing Loans
|
||
June 30, 2013 /December 31, 2012
|
||
Amount
|
%
|
|
Real estate:
|
||
Residential
|
$ (285)
|
(28.6)
|
Commercial
|
184
|
2.6
|
Agricultural
|
-
|
N/A
|
Construction
|
-
|
N/A
|
Consumer
|
(4)
|
(100.0)
|
Commercial and other loans
|
(9)
|
(2.4)
|
Total nonperforming loans
|
$ (114)
|
(1.3)
|
·
|
A commercial customer with a total loan relationship of $4.3 million secured by 164 residential properties was considered non-accrual as of June 30, 2013. In the first quarter of 2011, the Company and borrower entered into a forbearance agreement to restructure the debt. As a result of all loan payments being made on the loans through June 30, 2013, there is no specific reserve allocation as of June 30, 2013 and the loan continues to pay in accordance with the restructured agreement. During the first six months of 2013, the Bank updated a sample of appraised values of the collateral associated with this relationship and performed other reviews to ensure that there was not a significant change in the collateral values. This review did not identify any significant changes in the collateral and as a result, the Bank believes that the loan is well collateralized. In July of 2013, the customer filed for bankruptcy under Chapter 11. We are evaluating what if any impact this will have on the collateral and on the loan payments.
|
·
|
A commercial customer with a relationship of approximately $969,000 was considered non-accrual as of June 30, 2013. $669,000 of the relationship is subject to USDA guarantees. The current economic conditions related to the timber industry have significantly impacted the cash flows from the customer’s activities. Management reviewed the collateral and guarantees and determined that a specific reserve allocation of $113,000 was required as of June 30, 2013 based on the appraised value of collateral.
|
·
|
A commercial customer with a relationship of approximately $936,000 secured by real estate was considered non-accrual as of June 30, 2013. The current economic conditions have significantly impacted the cash flows from the customer’s activities. Management reviewed the collateral and determined that a specific reserve allocation of $221,000 was required as of June 30, 2013 based on the appraised value of collateral.
|
·
|
A commercial customer with a relationship of approximately $585,000 secured by real estate was considered non-accrual as of June 30, 2013. The slow down in the exploration for natural gas has significantly impacted the cash flows of the customer. Management reviewed the collateral and determined that a specific reserve allocation of $64,000 was required as of June 30, 2013 based on the appraised value of collateral.
|
·
|
While non-performing loans are still higher than the Company’s historical levels, 52.7% of this balance is associated with one customer, whose debt is current through June 30, 2013.
|
·
|
Net and gross charge-offs continue to be low in relation to the size of the Bank’s loan portfolio and compared to our peer group.
|
·
|
We have not experienced the significant decrease in the collateral values of local residential, commercial or agricultural real estate loan portfolios as seen in other parts of the country. Additionally, our market area is predominately centered in the Marcellus Shale natural gas exploration and drilling area. These natural gas exploration and drilling activities have significantly impacted the overall interest in real estate in our market area due to the related lease and royalty revenues associated with it. The natural gas activities have had a positive impact on the value of local real estate.
|
June 30,
|
December 31,
|
|||
2013
|
2012
|
|||
Amount
|
%
|
Amount
|
%
|
|
Non-interest-bearing deposits
|
$ 86,852
|
11.6
|
$ 89,494
|
12.1
|
NOW accounts
|
214,783
|
28.7
|
201,804
|
27.4
|
Savings deposits
|
92,747
|
12.4
|
87,836
|
11.9
|
Money market deposit accounts
|
83,638
|
11.2
|
83,423
|
11.3
|
Certificates of deposit
|
269,994
|
36.1
|
274,539
|
37.3
|
Total
|
$ 748,014
|
100.0
|
$ 737,096
|
100.0
|
June 30, 2013/
|
||
December 31, 2012
|
||
Change
|
||
Amount
|
%
|
|
Non-interest-bearing deposits
|
$ (2,642)
|
(3.0)
|
NOW accounts
|
12,979
|
6.4
|
Savings deposits
|
4,911
|
5.6
|
Money market deposit accounts
|
215
|
0.3
|
Certificates of deposit
|
(4,545)
|
(1.7)
|
Total
|
$ 10,918
|
1.5
|
June 30,
|
December 31,
|
|||||
2013
|
2012
|
|||||
Total capital (to risk-weighted assets)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||
Company
|
$ 96,099
|
17.95%
|
$ 90,889
|
17.50%
|
||
For capital adequacy purposes
|
42,820
|
8.00%
|
41,546
|
8.00%
|
||
To be well capitalized
|
53,525
|
10.00%
|
51,932
|
10.00%
|
||
Tier I capital (to risk-weighted assets)
|
||||||
Company
|
$ 89,075
|
16.64%
|
$ 84,166
|
16.21%
|
||
For capital adequacy purposes
|
21,410
|
4.00%
|
20,773
|
4.00%
|
||
To be well capitalized
|
32,115
|
6.00%
|
31,159
|
6.00%
|
||
Tier I capital (to average assets)
|
||||||
Company
|
$ 89,075
|
10.18%
|
$ 84,166
|
9.70%
|
||
For capital adequacy purposes
|
34,989
|
4.00%
|
34,692
|
4.00%
|
||
To be well capitalized
|
43,737
|
5.00%
|
43,366
|
5.00%
|
June 30,
|
December 31,
|
|||||
2013
|
2012
|
|||||
Total capital (to risk-weighted assets)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||
Bank
|
$ 92,592
|
17.35%
|
$ 87,215
|
16.84%
|
||
For capital adequacy purposes
|
42,682
|
8.00%
|
41,425
|
8.00%
|
||
To be well capitalized
|
53,353
|
10.00%
|
51,781
|
10.00%
|
||
Tier I capital (to risk-weighted assets)
|
||||||
Bank
|
$ 85,781
|
16.08%
|
$ 80,702
|
15.59%
|
||
For capital adequacy purposes
|
21,341
|
4.00%
|
20,713
|
4.00%
|
||
To be well capitalized
|
32,012
|
6.00%
|
31,069
|
6.00%
|
||
Tier I capital (to average assets)
|
||||||
Bank
|
$ 85,781
|
9.82%
|
$ 80,702
|
9.32%
|
||
For capital adequacy purposes
|
34,924
|
4.00%
|
34,634
|
4.00%
|
||
To be well capitalized
|
43,655
|
5.00%
|
43,293
|
5.00%
|
Commitments to extend credit
|
$92,710
|
Standby letters of credit
|
3,160
|
$95,870
|
ISSUER PURCHASES OF EQUITY SECURITIES
|
||||
Period
|
Total Number of Shares
(or units Purchased)
|
Average
Price Paid
per Share
(or Unit)
|
Total Number of Shares
(or Units) Purchased as
Part of Publicly
Announced Plans of
Programs
|
Maximum Number (or
Approximate Dollar
Value) of Shares (or
Units) that May Yet Be
Purchased Under the
Plans or Programs (1)
|
4/1/13 to 4/31/13
|
-
|
$0.00
|
-
|
114,821
|
5/1/13 to 5/31/13
|
-
|
$0.00
|
-
|
114,821
|
6/1/13 to 6/30/13
|
-
|
$0.00
|
-
|
114,821
|
Total
|
-
|
$0.00
|
-
|
114,821
|
(1)
|
On January 17, 2012, the Company announced that the Board of Directors authorized the Company to repurchase up to an additional 140,000 shares. The repurchases will be conducted through open-market purchases or privately negotiated transactions and will be made from time to time depending on market conditions and other factors. No time limit was placed on the duration of the share repurchase program. Any repurchased shares will be held as treasury stock and will be available for general corporate purposes.
|
3.1
|
Articles of Incorporation of Citizens Financial Services, Inc., as amended (1)
|
||
3.2
|
Bylaws of Citizens Financial Services, Inc.(2)
|
||
4.1
|
Form of Common Stock Certificate.(3)
|
||
10.1
|
*First Citizens Community Bank Annual Incentive Plan
|
||
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|
||
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|
||
32.1
|
Section 1350 Certification of Chief Executive Officer and Chief Financial Officer
|
||
101 **
|
The following materials from the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2013, formatted in XBRL (Extensible Business Reporting Language): (i) The Consolidated Balance Sheet (unaudited), (ii) the Consolidated Statement of Income (unaudited), (iii) the Consolidated Statement of Comprehensive Income (unaudited), (iv) the Consolidated Statement of Cash Flows (unaudited) and (v) related notes (unaudited).
|
Citizens Financial Services, Inc.
(Registrant)
|
|||
August 8, 2013
|
By:
|
/s/ Randall E. Black | |
Randall E. Black
|
|||
President and Chief Executive Officer
(Principal Executive Officer)
|
|||
August 8, 2013
|
By:
|
/s/ Mickey L. Jones | |
Mickey L. Jones | |||
Chief Financial Officer
(Principal Accounting Officer)
|
|||