PAGE
|
||
Part I
|
FINANCIAL INFORMATION
|
|
Item 1.
|
Financial Statements (unaudited):
|
|
Consolidated Balance Sheet as of September 30,2015 and December 31, 2014
|
1
|
|
Consolidated Statement of Income for the Three and Nine months Ended September 30,2015 and 2014
|
2
|
|
Consolidated Statement of Comprehensive Income for the Three and Nine months ended September 30, 2015 and 2014
|
3
|
|
Consolidated Statement of Cash Flows for the Nine Months ended September 30, 2015 and 2014
|
4
|
|
Notes to Consolidated Financial Statements
|
5-28
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
29-50
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
50-51
|
Item 4.
|
Controls and Procedures
|
51
|
Part II
|
OTHER INFORMATION
|
|
Item 1.
|
Legal Proceedings
|
51
|
Item 1A.
|
Risk Factors
|
51
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
51-52
|
Item 3.
|
Defaults Upon Senior Securities
|
52
|
Item 4.
|
Mine Safety Disclosures
|
52
|
Item 5.
|
Other Information
|
52
|
Item 6.
|
Exhibits
|
52
|
Signatures
|
53
|
CITIZENS FINANCIAL SERVICES, INC.
|
||
CONSOLIDATED BALANCE SHEET
|
||
(UNAUDITED)
|
||
September 30,
|
December 31,
|
|
(in thousands except share data)
|
2015
|
2014
|
ASSETS:
|
||
Cash and due from banks:
|
||
Noninterest-bearing
|
$ 9,437
|
$ 10,091
|
Interest-bearing
|
877
|
1,332
|
Total cash and cash equivalents
|
10,314
|
11,423
|
Interest bearing time deposits with other banks
|
6,460
|
5,960
|
Available-for-sale securities
|
300,630
|
306,146
|
Loans held for sale
|
1,248
|
497
|
|
||
Loans (net of allowance for loan losses:
|
||
2015, $7,045 and 2014, $6,815)
|
575,964
|
547,290
|
|
||
Premises and equipment
|
12,544
|
12,357
|
Accrued interest receivable
|
3,566
|
3,644
|
Goodwill
|
10,256
|
10,256
|
Bank owned life insurance
|
20,773
|
20,309
|
Other assets
|
12,222
|
7,166
|
|
|
|
TOTAL ASSETS
|
$ 953,977
|
$ 925,048
|
|
|
|
LIABILITIES:
|
||
Deposits:
|
||
Noninterest-bearing
|
$ 106,957
|
$ 95,526
|
Interest-bearing
|
690,891
|
678,407
|
Total deposits
|
797,848
|
773,933
|
Borrowed funds
|
44,657
|
41,799
|
Accrued interest payable
|
693
|
756
|
Other liabilities
|
6,875
|
8,032
|
TOTAL LIABILITIES
|
850,073
|
824,520
|
STOCKHOLDERS' EQUITY:
|
||
Preferred Stock
|
||
$1.00 par value; authorized 3,000,000 shares September 30, 2015 and December 31, 2014;
|
||
none issued in 2015 or 2014
|
-
|
-
|
Common stock
|
||
$1.00 par value; authorized 15,000,000 shares; issued 3,335,236 at September 30, 2015 and
|
||
December 31, 2014
|
3,335
|
3,335
|
Additional paid-in capital
|
25,131
|
25,150
|
Retained earnings
|
84,698
|
79,512
|
Accumulated other comprehensive income
|
842
|
767
|
Treasury stock, at cost: 334,165 shares at September 30, 2015
|
||
and 296,280 shares at December 31, 2014
|
(10,102)
|
(8,236)
|
TOTAL STOCKHOLDERS' EQUITY
|
103,904
|
100,528
|
TOTAL LIABILITIES AND
|
||
STOCKHOLDERS' EQUITY
|
$ 953,977
|
$ 925,048
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
CONSOLIDATED STATEMENT OF INCOME
|
||||
(UNAUDITED)
|
||||
Three Months Ended
|
Nine Months Ended
|
|||
|
September30,
|
September30,
|
||
(in thousands, except share and per share data)
|
2015
|
2014
|
2015
|
2014
|
INTEREST INCOME:
|
||||
Interest and fees on loans
|
$ 7,248
|
$ 7,094
|
$ 21,416
|
$ 21,200
|
Interest-bearing deposits with banks
|
33
|
25
|
103
|
51
|
Investment securities:
|
||||
Taxable
|
798
|
805
|
2,317
|
2,542
|
Nontaxable
|
749
|
844
|
2,398
|
2,526
|
Dividends
|
35
|
40
|
168
|
159
|
TOTAL INTEREST INCOME
|
8,863
|
8,808
|
26,402
|
26,478
|
INTEREST EXPENSE:
|
||||
Deposits
|
1,044
|
1,092
|
3,088
|
3,291
|
Borrowed funds
|
174
|
142
|
521
|
451
|
TOTAL INTEREST EXPENSE
|
1,218
|
1,234
|
3,609
|
3,742
|
NET INTEREST INCOME
|
7,645
|
7,574
|
22,793
|
22,736
|
Provision for loan losses
|
120
|
150
|
360
|
480
|
NET INTEREST INCOME AFTER
|
||||
PROVISION FOR LOAN LOSSES
|
7,525
|
7,424
|
22,433
|
22,256
|
NON-INTEREST INCOME:
|
||||
Service charges
|
1,054
|
1,098
|
3,058
|
3,239
|
Trust
|
149
|
151
|
523
|
528
|
Brokerage and insurance
|
181
|
141
|
563
|
398
|
Gains on loans sold
|
85
|
40
|
183
|
110
|
Investment securities gains, net
|
129
|
242
|
430
|
488
|
Earnings on bank owned life insurance
|
158
|
124
|
464
|
366
|
Other
|
109
|
128
|
327
|
337
|
TOTAL NON-INTEREST INCOME
|
1,865
|
1,924
|
5,548
|
5,466
|
NON-INTEREST EXPENSES:
|
||||
Salaries and employee benefits
|
3,069
|
2,790
|
9,118
|
8,600
|
Occupancy
|
347
|
313
|
1,064
|
967
|
Furniture and equipment
|
108
|
86
|
323
|
280
|
Professional fees
|
202
|
207
|
614
|
649
|
FDIC insurance
|
116
|
116
|
348
|
345
|
Pennsylvania shares tax
|
201
|
101
|
602
|
485
|
Merger and acquisition
|
282
|
187
|
405
|
237
|
ORE expenses
|
328
|
106
|
686
|
243
|
Other
|
1,199
|
1,161
|
3,455
|
3,352
|
TOTAL NON-INTEREST EXPENSES
|
5,852
|
5,067
|
16,615
|
15,158
|
Income before provision for income taxes
|
3,538
|
4,281
|
11,366
|
12,564
|
Provision for income taxes
|
681
|
913
|
2,200
|
2,655
|
NET INCOME
|
$ 2,857
|
$ 3,368
|
$ 9,166
|
$ 9,909
|
PER COMMON SHARE DATA:
|
||||
Net Income - Basic
|
$ 0.95
|
$ 1.11
|
$ 3.04
|
$ 3.26
|
Net Income - Diluted
|
$ 0.95
|
$ 1.11
|
$ 3.03
|
$ 3.26
|
Cash Dividends Paid
|
$ 0.510
|
$ 1.000
|
$ 1.320
|
$ 1.772
|
Number of shares used in computation - basic
|
3,011,687
|
3,035,214
|
3,019,202
|
3,038,973
|
Number of shares used in computation - diluted
|
3,013,151
|
3,036,700
|
3,020,670
|
3,040,400
|
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
|
Nine Months Ended
|
|||||||
September30,
|
September30,
|
|||||||
(in thousands)
|
2015
|
2014
|
2015
|
2014
|
||||
Net income
|
$ 2,857
|
$ 3,368
|
$ 9,166
|
$ 9,909
|
||||
Other comprehensive income (loss):
|
||||||||
Change in unrealized gains on available
|
||||||||
for sale securities
|
1,094
|
855
|
390
|
4,598
|
||||
Income tax effect
|
(372)
|
(291)
|
(132)
|
(1,563)
|
||||
Change in unrecognized pension cost
|
51
|
13
|
153
|
38
|
||||
Income tax effect
|
(17)
|
(4)
|
(52)
|
(13)
|
||||
Less: Reclassification adjustment for investment
|
||||||||
security gains included in net income
|
(129)
|
(242)
|
(430)
|
(488)
|
||||
Income tax effect
|
44
|
82
|
146
|
166
|
||||
Other comprehensive income, net of tax
|
671
|
413
|
75
|
2,738
|
||||
Comprehensive income
|
$ 3,528
|
$ 3,781
|
$ 9,241
|
$ 12,647
|
||||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
CITIZENS FINANCIAL SERVICES, INC.
|
||
CONSOLIDATED STATEMENT OF CASH FLOWS
|
||
(UNAUDITED)
|
Nine Months Ended
|
|
September 30,
|
||
(in thousands)
|
2015
|
2014
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||
Net income
|
$ 9,166
|
$ 9,909
|
Adjustments to reconcile net income to net
|
||
cash provided by operating activities:
|
||
Provision for loan losses
|
360
|
480
|
Depreciation and amortization
|
370
|
358
|
Amortization and accretion of investment securities
|
1,521
|
1,632
|
Deferred income taxes
|
(39)
|
562
|
Investment securities gains, net
|
(430)
|
(488)
|
Earnings on bank owned life insurance
|
(464)
|
(366)
|
Originations of loans held for sale
|
(13,510)
|
(8,055)
|
Proceeds from sales of loans held for sale
|
12,942
|
7,690
|
Realized gains on loans sold
|
(183)
|
(110)
|
Decrease in accrued interest receivable
|
78
|
39
|
Decrease in accrued interest payable
|
(63)
|
(142)
|
Other, net
|
(842)
|
(222)
|
Net cash provided by operating activities
|
8,906
|
11,287
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||
Available-for-sale securities:
|
||
Proceeds from sales
|
18,393
|
17,338
|
Proceeds from maturity and principal repayments
|
39,472
|
39,416
|
Purchase of securities
|
(58,667)
|
(44,769)
|
Purchase of interest bearing time deposits with other banks
|
(500)
|
(3,232)
|
Proceeds from redemption of regulatory stock
|
2,150
|
2,891
|
Purchase of regulatory stock
|
(2,097)
|
(1,895)
|
Net increase in loans
|
(29,148)
|
(4,680)
|
Purchase of premises and equipment
|
(633)
|
(555)
|
Proceeds from sale of foreclosed assets held for sale
|
340
|
647
|
Net cash (used) provide by investing activities
|
(30,690)
|
5,161
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||
Net increase in deposits
|
23,915
|
19,726
|
Proceeds from long-term borrowings
|
5,288
|
6,815
|
Repayments of long-term borrowings
|
(700)
|
(4,200)
|
Net increase in short-term borrowed funds
|
(1,730)
|
(31,818)
|
Purchase of treasury and restricted stock
|
(2,315)
|
(733)
|
Dividends paid
|
(3,783)
|
(4,998)
|
Net cash (used) provided by financing activities
|
20,675
|
(15,208)
|
Net (decrease) increase in cash and cash equivalents
|
(1,109)
|
1,240
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
11,423
|
10,083
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$ 10,314
|
$ 11,323
|
Supplemental Disclosures of Cash Flow Information:
|
||
Interest paid
|
$ 3,672
|
$ 3,884
|
Income taxes paid
|
$ 2,425
|
$ 2,085
|
Loans transferred to foreclosed property
|
$ 241
|
$ 867
|
Premises and equipment transferred from other assets
|
$ -
|
$ 549
|
Investments sold and not settled
|
$ 5,187
|
$ -
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
|
Three months ended
|
Nine months ended
|
|||
|
September30,
|
September30,
|
||
|
2015
|
2014
|
2015
|
2014
|
Net income applicable to common stock
|
$2,857,000
|
$3,368,000
|
$9,166,000
|
$9,909,000
|
Basic earnings per share computation
|
||||
Weighted average common shares outstanding
|
3,011,687
|
3,035,214
|
3,019,202
|
3,038,973
|
Earnings per share - basic
|
$0.95
|
$1.11
|
$3.04
|
$3.26
|
Diluted earnings per share computation
|
||||
Weighted average common shares outstanding for basic earnings per share
|
3,011,687
|
3,035,214
|
3,019,202
|
3,038,973
|
Add: Dilutive effects of restricted stock
|
1,464
|
1,486
|
1,468
|
1,427
|
Weighted average common shares outstanding for dilutive earnings per share
|
3,013,151
|
3,036,700
|
3,020,670
|
3,040,400
|
Earnings per share - diluted
|
$0.95
|
$1.11
|
$3.03
|
$3.26
|
Gross
|
Gross
|
|||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
September 30, 2015
|
Cost
|
Gains
|
Losses
|
Value
|
Available-for-sale securities:
|
||||
U.S. agency securities
|
$ 163,012
|
$ 1,113
|
$ (23)
|
$ 164,102
|
Obligations of state and political subdivisions
|
95,374
|
2,946
|
(155)
|
98,165
|
Corporate obligations
|
12,643
|
103
|
(39)
|
12,707
|
Mortgage-backed securities in
|
||||
government sponsored entities
|
23,635
|
305
|
(41)
|
23,899
|
Equity securities in financial institutions
|
1,319
|
448
|
(10)
|
1,757
|
Total available-for-sale securities
|
$ 295,983
|
$ 4,915
|
$ (268)
|
$ 300,630
|
December 31, 2014
|
||||
Available-for-sale securities:
|
||||
U.S. agency securities
|
$ 150,847
|
$ 638
|
$ (600)
|
$ 150,885
|
U.S. treasury securities
|
4,944
|
-
|
(95)
|
4,849
|
Obligations of state and political subdivisions
|
101,281
|
3,854
|
(99)
|
105,036
|
Corporate obligations
|
13,853
|
190
|
(85)
|
13,958
|
Mortgage-backed securities in
|
||||
government sponsored entities
|
29,397
|
368
|
(37)
|
29,728
|
Equity securities in financial institutions
|
1,137
|
553
|
-
|
1,690
|
Total available-for-sale securities
|
$ 301,459
|
$ 5,603
|
$ (916)
|
$ 306,146
|
September 30, 2015
|
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
|
$ 10,067
|
$ (16)
|
$ 10,986
|
$ (7)
|
$ 21,053
|
$ (23)
|
|
Obligations of state and political subdivisions
|
17,133
|
(104)
|
4,747
|
(51)
|
21,880
|
(155)
|
|
Corporate obligations
|
5,399
|
(23)
|
2,167
|
(16)
|
7,566
|
(39)
|
|
Mortgage-backed securities in
|
|||||||
government sponsored entities
|
4,317
|
(31)
|
250
|
(10)
|
4,567
|
(41)
|
|
Equity securities in financial institutions
|
590
|
(10)
|
-
|
-
|
590
|
(10)
|
|
Total securities
|
$ 37,506
|
$ (184)
|
$ 18,150
|
$ (84)
|
$ 55,656
|
$ (268)
|
|
December 31, 2014
|
|||||||
U.S. agency securities
|
$ 27,382
|
$ (110)
|
$ 43,642
|
$ (490)
|
$ 71,024
|
$ (600)
|
|
U.S. treasury securities
|
-
|
-
|
4,849
|
(95)
|
4,849
|
(95)
|
|
Obligations of state and political subdivisions
|
3,596
|
(19)
|
8,584
|
(80)
|
12,180
|
(99)
|
|
Corporate obligations
|
505
|
(1)
|
7,707
|
(84)
|
8,212
|
(85)
|
|
Mortgage-backed securities in
|
|||||||
government sponsored entities
|
5,025
|
(4)
|
2,229
|
(33)
|
7,254
|
(37)
|
|
Total securities
|
$ 36,508
|
$ (134)
|
$ 67,011
|
$ (782)
|
$ 103,519
|
$ (916)
|
Three Months Ended
|
Nine Months Ended
|
|||
September 30,
|
September 30,
|
|||
2015
|
2014
|
2015
|
2014
|
|
Gross gains
|
$ 129
|
$ 242
|
$ 441
|
$ 488
|
Gross losses
|
-
|
-
|
(11)
|
-
|
Net gains
|
$ 129
|
$ 242
|
$ 430
|
$ 488
|
Amortized
|
||
Cost
|
Fair Value
|
|
Available-for-sale debt securities:
|
||
Due in one year or less
|
$ 6,593
|
$ 6,606
|
Due after one year through five years
|
161,984
|
163,761
|
Due after five years through ten years
|
44,998
|
46,018
|
Due after ten years
|
81,089
|
82,488
|
Total
|
$ 294,664
|
$ 298,873
|
September 30, 2015
|
Total Loans
|
Individually
evaluated for
impairment
|
Collectively
evaluated for
impairment
|
|
Real estate loans:
|
||||
Residential
|
$ 178,280
|
$ 330
|
$ 177,950
|
|
Commercial and agricultural
|
233,931
|
5,583
|
228,348
|
|
Construction
|
10,159
|
-
|
10,159
|
|
Consumer
|
8,473
|
-
|
8,473
|
|
Other commercial and agricultural loans
|
64,712
|
2,237
|
62,475
|
|
State and political subdivision loans
|
87,454
|
-
|
87,454
|
|
Total
|
583,009
|
$ 8,150
|
$ 574,859
|
|
Allowance for loan losses
|
7,045
|
|||
Net loans
|
$ 575,964
|
December 31, 2014
|
||||
Real estate loans:
|
||||
Residential
|
$ 185,438
|
$ 316
|
$ 185,122
|
|
Commercial and agricultural
|
215,584
|
6,112
|
209,472
|
|
Construction
|
6,353
|
-
|
6,353
|
|
Consumer
|
8,497
|
-
|
8,497
|
|
Other commercial and agricultural loans
|
58,516
|
2,394
|
56,122
|
|
State and political subdivision loans
|
79,717
|
-
|
79,717
|
|
Total
|
554,105
|
$ 8,822
|
$ 545,283
|
|
Allowance for loan losses
|
6,815
|
|||
Net loans
|
$ 547,290
|
Recorded
|
Recorded
|
||||
Unpaid
|
Investment
|
Investment
|
Total
|
||
Principal
|
With No
|
With
|
Recorded
|
Related
|
|
September 30, 2015
|
Balance
|
Allowance
|
Allowance
|
Investment
|
Allowance
|
Real estate loans:
|
|||||
Mortgages
|
$ 304
|
$ 119
|
$ 149
|
$ 268
|
$ 27
|
Home Equity
|
62
|
-
|
62
|
62
|
12
|
Commercial
|
7,965
|
5,314
|
99
|
5,413
|
34
|
Agricultural
|
170
|
170
|
-
|
170
|
-
|
Construction
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
Other commercial loans
|
2,238
|
1,125
|
999
|
2,124
|
123
|
Other agricultural loans
|
113
|
113
|
-
|
113
|
-
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
Total
|
$ 10,852
|
$ 6,841
|
$ 1,309
|
$ 8,150
|
$ 196
|
December 31, 2014
|
|||||
Real estate loans:
|
|||||
Mortgages
|
$ 222
|
$ 125
|
$ 66
|
$ 191
|
$ 13
|
Home Equity
|
130
|
60
|
65
|
125
|
12
|
Commercial
|
8,433
|
5,708
|
404
|
6,112
|
72
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
Construction
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
Other commercial loans
|
2,480
|
2,346
|
48
|
2,394
|
1
|
Other agricultural loans
|
-
|
-
|
-
|
-
|
-
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
Total
|
$ 11,265
|
$ 8,239
|
$ 583
|
$ 8,822
|
$ 98
|
For the Nine Months ended
|
||||||
September 30, 2015
|
September 30, 2014
|
|||||
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
|
$ 239
|
$ 8
|
$ 5
|
$ 201
|
$ 7
|
$ -
|
Home Equity
|
97
|
3
|
-
|
131
|
3
|
-
|
Commercial
|
5,728
|
46
|
-
|
7,616
|
66
|
-
|
Agricultural
|
19
|
1
|
-
|
-
|
-
|
-
|
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
13
|
-
|
-
|
Other commercial loans
|
2,488
|
64
|
4
|
1,982
|
61
|
-
|
Other agricultural loans
|
13
|
1
|
-
|
-
|
-
|
-
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
$ 8,584
|
$ 123
|
$ 9
|
$ 9,943
|
$ 137
|
$ -
|
For the Three Months Ended
|
||||||
September 30, 2015
|
September 30, 2014
|
|||||
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
|
$ 269
|
$ 4
|
$ -
|
$ 197
|
$ 3
|
$ -
|
Home Equity
|
62
|
1
|
-
|
130
|
1
|
-
|
Commercial
|
5,462
|
14
|
-
|
6,770
|
22
|
-
|
Agricultural
|
57
|
1
|
-
|
-
|
-
|
-
|
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
10
|
-
|
-
|
Other commercial loans
|
2,107
|
15
|
1
|
1,943
|
15
|
-
|
Other agricultural loans
|
38
|
1
|
-
|
-
|
-
|
-
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
$ 7,995
|
$ 36
|
$ 1
|
$ 9,050
|
$ 41
|
$ -
|
·
|
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.
|
September 30, 2015
|
Pass
|
Special Mention
|
Substandard
|
Doubtful
|
Loss
|
Ending Balance
|
Real estate loans:
|
||||||
Commercial
|
$ 181,306
|
$ 3,860
|
$ 12,575
|
$ 34
|
$ -
|
$ 197,775
|
Agricultural
|
32,326
|
3,302
|
528
|
-
|
-
|
36,156
|
Construction
|
10,123
|
36
|
-
|
-
|
-
|
10,159
|
Other commercial loans
|
46,435
|
480
|
5,140
|
140
|
-
|
52,195
|
Other agricultural loans
|
11,756
|
648
|
113
|
-
|
-
|
12,517
|
State and political
|
||||||
subdivision loans
|
87,454
|
-
|
-
|
-
|
-
|
87,454
|
Total
|
$ 369,400
|
$ 8,326
|
$ 18,356
|
$ 174
|
$ -
|
$ 396,256
|
December 31, 2014
|
||||||
Real estate loans:
|
||||||
Commercial
|
$ 169,383
|
$ 8,948
|
$ 12,614
|
$ -
|
$ -
|
$ 190,945
|
Agricultural
|
19,575
|
3,394
|
1,670
|
-
|
-
|
24,639
|
Construction
|
6,353
|
-
|
-
|
-
|
-
|
6,353
|
Other commercial loans
|
40,683
|
4,413
|
2,355
|
-
|
-
|
47,451
|
Other agricultural loans
|
9,221
|
727
|
1,117
|
-
|
-
|
11,065
|
State and political
|
||||||
subdivision loans
|
79,717
|
-
|
-
|
-
|
-
|
79,717
|
Total
|
$ 324,932
|
$ 17,482
|
$ 17,756
|
$ -
|
$ -
|
$ 360,170
|
September 30, 2015
|
Performing
|
Non-performing
|
Total
|
Real estate loans:
|
|||
Mortgages
|
$ 117,363
|
$ 1,032
|
$ 118,395
|
Home Equity
|
59,714
|
171
|
59,885
|
Consumer
|
8,421
|
52
|
8,473
|
Total
|
$ 185,498
|
$ 1,255
|
$ 186,753
|
December 31, 2014
|
Performing
|
Non-performing
|
Total
|
Real estate loans:
|
|||
Mortgages
|
$ 121,968
|
$ 890
|
$ 122,858
|
Home Equity
|
62,296
|
284
|
62,580
|
Consumer
|
8,444
|
53
|
8,497
|
Total
|
$ 192,708
|
$ 1,227
|
$ 193,935
|
90 Days or
|
||||||||
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Financing
|
Greater and
|
|||
September 30, 2015
|
Past Due
|
Past Due
|
Or Greater
|
Due
|
Current
|
Receivables
|
Accruing
|
|
Real estate loans:
|
||||||||
Mortgages
|
$ 388
|
$ 133
|
$ 663
|
$ 1,184
|
$ 117,211
|
$ 118,395
|
$ 303
|
|
Home Equity
|
521
|
21
|
158
|
700
|
59,185
|
59,885
|
106
|
|
Commercial
|
302
|
130
|
4,138
|
4,570
|
193,205
|
197,775
|
60
|
|
Agricultural
|
38
|
170
|
-
|
208
|
35,948
|
36,156
|
-
|
|
Construction
|
-
|
-
|
-
|
-
|
10,159
|
10,159
|
-
|
|
Consumer
|
41
|
29
|
24
|
94
|
8,379
|
8,473
|
-
|
|
Other commercial loans
|
528
|
30
|
756
|
1,314
|
50,881
|
52,195
|
199
|
|
Other agricultural loans
|
30
|
168
|
-
|
198
|
12,319
|
12,517
|
-
|
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
87,454
|
87,454
|
-
|
|
Total
|
$ 1,848
|
$ 681
|
$ 5,739
|
$ 8,268
|
$ 574,741
|
$ 583,009
|
$ 668
|
|
Loans considered non-accrual
|
$ 319
|
$ 204
|
$ 5,071
|
$ 5,594
|
$ 725
|
$ 6,319
|
||
Loans still accruing
|
1,529
|
477
|
668
|
2,674
|
574,016
|
576,690
|
||
Total
|
$ 1,848
|
$ 681
|
$ 5,739
|
$ 8,268
|
$ 574,741
|
$ 583,009
|
December 31, 2014
|
||||||||
Real estate loans:
|
||||||||
Mortgages
|
$ 318
|
$ 230
|
$ 675
|
$ 1,223
|
$ 121,635
|
$ 122,858
|
$ 214
|
|
Home Equity
|
442
|
99
|
260
|
801
|
61,779
|
62,580
|
132
|
|
Commercial
|
97
|
231
|
1,432
|
1,760
|
189,185
|
190,945
|
310
|
|
Agricultural
|
-
|
-
|
-
|
-
|
24,639
|
24,639
|
-
|
|
Construction
|
-
|
-
|
-
|
-
|
6,353
|
6,353
|
-
|
|
Consumer
|
119
|
4
|
7
|
130
|
8,367
|
8,497
|
6
|
|
Other commercial loans
|
503
|
258
|
476
|
1,237
|
46,214
|
47,451
|
174
|
|
Other agricultural loans
|
-
|
-
|
-
|
-
|
11,065
|
11,065
|
-
|
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
79,717
|
79,717
|
-
|
|
Total
|
$ 1,479
|
$ 822
|
$ 2,850
|
$ 5,151
|
$ 548,954
|
$ 554,105
|
$ 836
|
|
Loans considered non-accrual
|
$ 48
|
$ 181
|
$ 2,014
|
$ 2,243
|
$ 4,356
|
$ 6,599
|
||
Loans still accruing
|
1,431
|
641
|
836
|
2,908
|
544,598
|
547,506
|
||
Total
|
$ 1,479
|
$ 822
|
$ 2,850
|
$ 5,151
|
$ 548,954
|
$ 554,105
|
September 30, 2015
|
December 31, 2014
|
|||
Real estate loans:
|
||||
Mortgages
|
$ 729
|
$ 676
|
||
Home Equity
|
65
|
152
|
||
Commercial
|
4,441
|
5,010
|
||
Agricultural
|
-
|
-
|
||
Construction
|
-
|
-
|
||
Consumer
|
52
|
47
|
||
Other commercial loans
|
1,032
|
714
|
||
Other agricultural loans
|
-
|
-
|
||
State and political subdivision loans
|
-
|
-
|
||
$ 6,319
|
$ 6,599
|
For the Nine Months Ended September 30, 2015
|
||||||
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
|
$ 71
|
$ 19
|
$ 71
|
$ 19
|
Total
|
1
|
1
|
$ 71
|
$ 19
|
$ 71
|
$ 19
|
For the Nine Months Ended September 30, 2014
|
||||||
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:
|
||||||
Commercial
|
-
|
2
|
$ -
|
$ 153
|
$ -
|
$ 153
|
Total
|
-
|
2
|
$ -
|
$ 153
|
$ -
|
$ 153
|
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||
September 30, 2015
|
September 30, 2014
|
September 30, 2015
|
September 30, 2014
|
|||||
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
|
$ 483
|
Total recidivism
|
-
|
$ -
|
-
|
$ -
|
-
|
$ -
|
1
|
$ 483
|
September 30, 2015
|
December 31, 2014
|
||||||
Individually
evaluated for
impairment
|
Collectively
evaluated for
impairment
|
Total
|
Individually
evaluated for
impairment
|
Collectively
evaluated for
impairment
|
Total
|
||
Real estate loans:
|
|||||||
Residential
|
$ 39
|
$ 874
|
$ 913
|
$ 25
|
$ 853
|
$ 878
|
|
Commercial and agricultural
|
34
|
3,769
|
3,803
|
72
|
3,798
|
3,870
|
|
Construction
|
-
|
17
|
17
|
-
|
26
|
26
|
|
Consumer
|
-
|
91
|
91
|
-
|
84
|
84
|
|
Other commercial and agricultural loans
|
123
|
1,322
|
1,445
|
1
|
1,223
|
1,224
|
|
State and political subdivision loans
|
-
|
586
|
586
|
-
|
545
|
545
|
|
Unallocated
|
-
|
190
|
190
|
-
|
188
|
188
|
|
Total
|
$ 196
|
$ 6,849
|
$ 7,045
|
$ 98
|
$ 6,717
|
$ 6,815
|
Balance at
June 30, 2015
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
September 30, 2015
|
|
Real estate loans:
|
|||||
Residential
|
$ 931
|
$ -
|
$ -
|
$ (18)
|
$ 913
|
Commercial and agricultural
|
3,679
|
-
|
4
|
120
|
3,803
|
Construction
|
14
|
-
|
-
|
3
|
17
|
Consumer
|
89
|
(11)
|
13
|
-
|
91
|
Other commercial and agricultural loans
|
1,502
|
(40)
|
-
|
(17)
|
1,445
|
State and political subdivision loans
|
568
|
-
|
-
|
18
|
586
|
Unallocated
|
176
|
-
|
-
|
14
|
190
|
Total
|
$ 6,959
|
$ (51)
|
$ 17
|
$ 120
|
$ 7,045
|
Balance at
December 31, 2014
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
September 30, 2015
|
|
Real estate loans:
|
|||||
Residential
|
$ 878
|
$ (34)
|
$ -
|
$ 69
|
$ 913
|
Commercial and agricultural
|
3,870
|
(56)
|
11
|
(22)
|
3,803
|
Construction
|
26
|
-
|
-
|
(9)
|
17
|
Consumer
|
84
|
(35)
|
25
|
17
|
91
|
Other commercial and agricultural loans
|
1,224
|
(41)
|
-
|
262
|
1,445
|
State and political subdivision loans
|
545
|
-
|
-
|
41
|
586
|
Unallocated
|
188
|
-
|
-
|
2
|
190
|
Total
|
$ 6,815
|
$ (166)
|
$ 36
|
$ 360
|
$ 7,045
|
Balance at
June 30, 2014
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
September 30, 2014
|
|
Real estate loans:
|
|||||
Residential
|
$ 879
|
$ -
|
$ -
|
$ 7
|
$ 886
|
Commercial and agricultural
|
3,809
|
(11)
|
4
|
(99)
|
3,703
|
Construction
|
13
|
-
|
-
|
10
|
23
|
Consumer
|
86
|
(26)
|
6
|
20
|
86
|
Commercial and other loans
|
1,151
|
(58)
|
-
|
70
|
1,163
|
State and political subdivision loans
|
455
|
-
|
-
|
(5)
|
450
|
Unallocated
|
358
|
-
|
-
|
147
|
505
|
Total
|
$ 6,751
|
$ (95)
|
$ 10
|
$ 150
|
$ 6,816
|
Balance at December 31, 2013
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
September 30, 2014
|
|
Real estate loans:
|
|||||
Residential
|
$ 946
|
$ (45)
|
$ -
|
$ (15)
|
$ 886
|
Commercial and agricultural
|
4,558
|
(486)
|
9
|
(378)
|
3,703
|
Construction
|
50
|
-
|
-
|
(27)
|
23
|
Consumer
|
105
|
(40)
|
21
|
-
|
86
|
Commercial and other loans
|
942
|
(221)
|
-
|
442
|
1,163
|
State and political subdivision loans
|
330
|
-
|
-
|
120
|
450
|
Unallocated
|
167
|
-
|
-
|
338
|
505
|
Total
|
$ 7,098
|
$ (792)
|
$ 30
|
$ 480
|
$ 6,816
|
·
|
Level of and trends in delinquencies and 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 Company’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 rate/ 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; and
|
·
|
Any change in the level of board oversight.
|
·
|
The qualitative factor for national, state, regional and local economic trends and business conditions was increased for all loan categories due to an increase in the unemployment rates in the local economy during the first nine months of 2015.
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies and impaired/classified loans were decreased for commercial and agricultural real estate due to the decrease in the amount of loans classified as substandard. While there has been an increase in delinquencies of commercial and agricultural real estate loans, the qualitative factor was not increased. The increase in delinquencies is attributable to one relationship, which is classified as impaired and management does not believe that this delinquency is a reflection of a further decrease in the credit quality of the commercial and agricultural real estate loan portfolio.
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans were increased for other commercial and agricultural loans due to an increase in the amount of loans classified as substandard.
|
·
|
The qualitative factor for levels of and trends in charge-offs and recoveries was decreased for commercial and agricultural real estate and other commercial and agricultural loans due to the decrease in charge-offs compared to the prior year as charge-offs returned to historical norms for the Bank.
|
·
|
The qualitative factor for experience, ability and depth of lending management and other relevant staff was decreased for commercial real estate, agricultural real estate, other commercial and other agricultural loans due to the length of time employees involved throughout the loan process have been in their positions.
|
·
|
The qualitative factor for industry conditions, including the effects of external factors such as competition, legal, and regulatory requirements on the level of estimated credit losses was increased for commercial and agricultural related loans due to the decrease in the price received for product sold and the increase in feed costs that has occurred in 2015, which negatively affected customer earnings.
|
·
|
The qualitative factor for levels of and trends in charge-offs and recoveries was increased for residential real estate loans due to the increase in charge-offs compared to historical norms for the Company.
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies and impaired/classified loans was increased for residential mortgages due to increases in the amount of non-performing loans.
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies and impaired/classified loans were increased for other agricultural loans due to an increase in the amount of classified loans.
|
·
|
The qualitative factor for levels of and trends in charge-offs and recoveries was increased for other commercial loans due to the increase in charge-offs during the quarter.
|
·
|
The qualitative factor for national, state, regional and local economic trends and business conditions was decreased for all loan categories due to a decrease in the unemployment rates in the local and state economy.
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies and impaired/classified loans were decreased for commercial and agricultural real estate due to the decrease in the Company’s classified loans to its lowest level in three years and a decrease in the amount of loans past due.
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans were increased for other commercial loans due to an increase in classified loans during 2014.
|
·
|
The qualitative factor for levels of and trends in charge-offs and recoveries was increased for commercial real estate and other commercial loans due to the increase in charge-offs compared to historical norms for the Bank.
|
·
|
The qualitative factor for experience, ability and depth of lending management and other relevant staff was decreased for all loan categories due to the length of time employees involved throughout the loan process have been in their positions.
|
·
|
The qualitative factor for industry conditions, including the effects of external factors such as competition, legal, and regulatory requirements on the level of estimated credit losses was decreased for agricultural related loans due to the improvement in the agricultural economy during 2014.
|
·
|
The qualitative factor for levels of and trends in charge-offs and recoveries was increased for commercial real estate and other commercial loans due to the increase in charge-offs compared to historical norms for the Bank.
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans were decreased for other commercial loans real estate due to the decrease in the amount of loans past due as of September 30, 2014.
|
·
|
The qualitative factor for industry conditions, including the effects of external factors such as competition, legal, and regulatory requirements on the level of estimated credit losses was decreased for agricultural related loans due to the improvement in the agricultural economy during 2014.
|
Remaining Contractual Maturity of the Agreements
|
|||||||
Overnight and
|
Up to
|
Greater than
|
|||||
September 30, 2015
|
Continuous
|
30 Days
|
30 - 90 Days
|
90 days
|
Total
|
||
Repurchase Agreements:
|
|||||||
U.S. agency securities
|
$ 6,112,000
|
$ -
|
$ -
|
$ 2,070,000
|
$ -
|
||
Total carrying value of collateral pledged
|
$ 6,112,000
|
$ -
|
$ -
|
$ 2,070,000
|
$ 8,182,000
|
||
Total liability recognized for repurchase agreements
|
$ 5,728,000
|
||||||
Remaining Contractual Maturity of the Agreements
|
|||||||
Overnight and
|
Up to
|
Greater than
|
|||||
December 31, 2014
|
Continuous
|
30 Days
|
30 - 90 Days
|
90 days
|
Total
|
||
Repurchase Agreements:
|
|||||||
U.S. agency securities
|
$ 10,368,000
|
$ 1,015,000
|
$ -
|
$ 2,940,000
|
$ -
|
||
Total carrying value of collateral pledged
|
$ 10,368,000
|
$ 1,015,000
|
$ -
|
$ 2,940,000
|
$ 14,323,000
|
||
Total liability recognized for repurchase agreements
|
$ 5,906,000
|
Three Months Ended
|
Nine Months Ended
|
|||
September 30,
|
September 30,
|
|||
2015
|
2014
|
2015
|
2014
|
|
Service cost
|
$ 110
|
$ 77
|
$ 242
|
$ 230
|
Interest cost
|
128
|
104
|
281
|
311
|
Expected return on plan assets
|
(243)
|
(197)
|
(533)
|
(590)
|
Net amortization and deferral
|
65
|
13
|
141
|
38
|
Net periodic benefit cost
|
$ 60
|
$ (3)
|
$ 131
|
$ (11)
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||
2015
|
2014
|
2015
|
2014
|
|||||
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
|
7,018
|
$ 50.63
|
7,187
|
$ 48.28
|
6,971
|
$ 48.55
|
7,172
|
$ 42.02
|
Granted
|
-
|
-
|
-
|
-
|
3,496
|
50.02
|
3,598
|
52.82
|
Forfeited
|
(139)
|
51.49
|
(7)
|
37.10
|
(139)
|
51.49
|
(7)
|
37.10
|
Vested
|
-
|
-
|
-
|
-
|
(3,449)
|
45.80
|
(3,583)
|
40.30
|
Outstanding, end of period
|
6,879
|
$ 50.61
|
7,180
|
$ 48.29
|
6,879
|
$ 50.61
|
7,180
|
$ 48.29
|
Three months ended September 30, 2015
|
|||
Unrealized gain
(loss) on available
for sale securities (a)
|
Defined Benefit
Pension Items (a)
|
Total
|
|
Balance as of June 30, 2015
|
$ 2,430
|
$ (2,259)
|
$ 171
|
Other comprehensive income (loss) before reclassifications, net of tax
|
722
|
-
|
722
|
Amounts reclassified from accumulated other
|
|||
comprehensive income (loss), net of tax
|
(85)
|
34
|
(51)
|
Net current period other comprehensive income
|
637
|
34
|
671
|
Balance as of September 30, 2015
|
$ 3,067
|
$ (2,225)
|
$ 842
|
Nine months ended September 30, 2015
|
|||
Unrealized gain
(loss) on available
for sale securities (a)
|
Defined Benefit
Pension Items (a)
|
Total
|
|
Balance as of December 31, 2014
|
$ 3,093
|
$ (2,326)
|
$ 767
|
Other comprehensive income (loss) before reclassifications, net of tax
|
258
|
-
|
258
|
Amounts reclassified from accumulated other
|
|||
comprehensive income (loss), net of tax
|
(284)
|
101
|
(183)
|
Net current period other comprehensive income (loss)
|
(26)
|
101
|
75
|
Balance as of September 30, 2015
|
$ 3,067
|
$ (2,225)
|
$ 842
|
Three months ended September 30, 2014
|
|||
Unrealized gain (loss)
on available for sale
securities (a)
|
Defined Benefit
Pension Items (a)
|
Total
|
|
Balance as of June 30, 2014
|
$ 2,201
|
$ (1,101)
|
$ 1,100
|
Other comprehensive income (loss) before reclassifications, net of tax
|
564
|
-
|
564
|
Amounts reclassified from accumulated other
|
|||
comprehensive income (loss), net of tax
|
(160)
|
9
|
(151)
|
Net current period other comprehensive income
|
404
|
9
|
413
|
Balance as of September 30, 2014
|
$ 2,605
|
$ (1,092)
|
$ 1,513
|
Nine months ended September 30, 2014
|
|||
Unrealized gain (loss)
on available for sale
securities (a)
|
Defined Benefit
Pension Items (a)
|
Total
|
|
Balance as of December 31, 2013
|
$ (108)
|
$ (1,117)
|
$ (1,225)
|
Other comprehensive income (loss) before reclassifications, net of tax
|
3,035
|
-
|
3,035
|
Amounts reclassified from accumulated other
|
|||
comprehensive income (loss), net of tax
|
(322)
|
25
|
(297)
|
Net current period other comprehensive income
|
2,713
|
25
|
2,738
|
Balance as of September 30, 2014
|
$ 2,605
|
$ (1,092)
|
$ 1,513
|
(a) Amounts in parentheses indicate debits to the Consolidated Balance Sheet
|
Details about accumulated other comprehensive income (loss)
|
Amount reclassified from accumulated comprehensive income (loss) (a)
|
Affected line item in the income statement where net Income is presented
|
||
Three Months Ended September 30,
|
||||
2015
|
2014
|
|||
Unrealized gains and losses on available for sale securities
|
||||
$ 129
|
$ 242
|
Investment securities gains, net
|
||
(44)
|
(82)
|
Provision for income taxes
|
||
$ 85
|
$ 160
|
Net of tax
|
||
Defined benefit pension items
|
||||
$ (51)
|
$ (13)
|
Salaries and employee benefits
|
||
17
|
4
|
Provision for income taxes
|
||
$ (34)
|
$ (9)
|
Net of tax
|
||
Total reclassifications
|
$ 51
|
$ 151
|
||
Nine Months Ended September 30,
|
||||
2015
|
2014
|
|||
Unrealized gains and losses on available for sale securities
|
||||
$ 430
|
$ 488
|
Investment securities gains, net
|
||
(146)
|
(166)
|
Provision for income taxes
|
||
$ 284
|
$ 322
|
Net of tax
|
||
Defined benefit pension items
|
||||
$ (153)
|
$ (38)
|
Salaries and employee benefits
|
||
52
|
13
|
Provision for income taxes
|
||
$ (101)
|
$ (25)
|
Net of tax
|
||
Total reclassifications
|
$ 183
|
$ 297
|
||
(a) Amounts in parentheses indicate expenses and other amounts indicate income
|
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.
|
September 30, 2015
|
Level I
|
Level II
|
Level III
|
Total
|
|||||
Assets
|
|||||||||
Securities available for sale:
|
|||||||||
U.S. Agency securities
|
$ -
|
$ 164,102
|
$ -
|
$ 164,102
|
|||||
Obligations of state and
|
|||||||||
political subdivisions
|
-
|
98,165
|
-
|
98,165
|
|||||
Corporate obligations
|
-
|
12,707
|
-
|
12,707
|
|||||
Mortgage-backed securities in
|
|||||||||
government sponsored entities
|
-
|
23,899
|
-
|
23,899
|
|||||
Equity securities in financial
|
|||||||||
institutions
|
1,757
|
-
|
-
|
1,757
|
December 31, 2014
|
Level I
|
Level II
|
Level III
|
Total
|
|||||
Securities available for sale:
|
|||||||||
U.S. agency securities
|
$ -
|
$ 150,885
|
$ -
|
$ 150,885
|
|||||
U.S. treasuries securities
|
-
|
4,849
|
-
|
4,849
|
|||||
Obligations of state and
|
|||||||||
political subdivisions
|
-
|
105,036
|
-
|
105,036
|
|||||
Corporate obligations
|
-
|
13,958
|
-
|
13,958
|
|||||
Mortgage-backed securities in
|
|||||||||
government sponsored entities
|
-
|
29,728
|
-
|
29,728
|
|||||
Equity securities in financial
|
|||||||||
institutions
|
1,690
|
-
|
-
|
1,690
|
·
|
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 II inputs based on observable market data and Level III 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 II inputs based on observable market data and Level III inputs based on customized discounting criteria. At the time the foreclosure is completed, the Company obtains an updated external appraisal.
|
September 30, 2015
|
Level I
|
Level II
|
Level III
|
Total
|
|||||
Impaired Loans
|
$ -
|
$ -
|
$ 7,954
|
$ 7,954
|
|||||
Other real estate owned
|
-
|
-
|
1,429
|
1,429
|
|||||
December 31, 2014
|
|||||||||
Impaired Loans
|
$ -
|
$ -
|
$ 8,724
|
$ 8,724
|
|||||
Other real estate owned
|
-
|
-
|
1,792
|
1,792
|
September 30, 2015
|
Fair Value
|
Valuation Technique(s)
|
Unobservable input
|
Range
|
Weighted average
|
|
Impaired Loans
|
$ 206
|
Discounted Cash Flows
|
Discount in interest rates
|
0-5.5%
|
3.19%
|
|
7,748
|
Appraised Collateral Values
|
Discount for time since appraisal
|
0-30%
|
16.66%
|
||
Selling costs
|
5%-10%
|
13.25%
|
||||
Holding period
|
0 - 18 months
|
12 months
|
||||
Other real estate owned
|
1,429
|
Appraised Collateral Values
|
Discount for time since appraisal
|
0-20%
|
20%
|
|
Selling costs
|
4%-10%
|
9%
|
||||
Holding period
|
0 - 18 months
|
12 months
|
December 31, 2014
|
Fair Value
|
Valuation Technique(s)
|
Unobservable input
|
Range
|
||
Impaired Loans
|
$ 230
|
Discounted Cash Flows
|
Discount in interest rates
|
0-5.5%
|
1.99%
|
|
8,494
|
Appraised Collateral Values
|
Discount for time since appraisal
|
0-30%
|
22.00%
|
||
Selling costs
|
4%-10%
|
8.55%
|
||||
Holding period
|
0 - 18 months
|
15 months
|
||||
Other real estate owned
|
1,792
|
Appraised Collateral Values
|
Discount for time since appraisal
|
0-20%
|
20%
|
|
Selling costs
|
4%-10%
|
9%
|
||||
Holding period
|
0 - 18 months
|
12 months
|
Carrying
|
|||||
September 30, 2015
|
Amount
|
Fair Value
|
Level I
|
Level II
|
Level III
|
Financial assets:
|
|||||
Cash and due from banks
|
$ 10,314
|
$ 10,314
|
$ 10,314
|
$ -
|
$ -
|
Interest bearing time deposits with other banks
|
6,460
|
6,465
|
-
|
-
|
6,465
|
Available-for-sale securities
|
300,630
|
300,630
|
1,757
|
298,873
|
|
Loans held for sale
|
1,248
|
1,248
|
1,248
|
||
Net loans
|
575,964
|
605,361
|
-
|
-
|
605,361
|
Bank owned life insurance
|
20,773
|
20,773
|
20,773
|
-
|
-
|
Regulatory stock
|
1,983
|
1,983
|
1,983
|
-
|
-
|
Accrued interest receivable
|
3,566
|
3,566
|
3,566
|
-
|
-
|
Financial liabilities:
|
|||||
Deposits
|
$ 797,848
|
$ 799,026
|
$ 550,646
|
$ -
|
$ 248,380
|
Borrowed funds
|
44,657
|
41,978
|
12,882
|
-
|
29,096
|
Accrued interest payable
|
693
|
693
|
693
|
-
|
-
|
Carrying
|
|||||
December 31, 2014
|
Amount
|
Fair Value
|
Level I
|
Level II
|
Level III
|
Financial assets:
|
|||||
Cash and due from banks
|
$ 11,423
|
$ 11,423
|
$ 11,423
|
$ -
|
$ -
|
Interest bearing time deposits with other banks
|
5,960
|
5,969
|
-
|
-
|
5,969
|
Available-for-sale securities
|
306,146
|
306,146
|
1,690
|
304,456
|
-
|
Loans held for sale
|
497
|
497
|
497
|
||
Net loans
|
547,290
|
564,944
|
-
|
-
|
564,944
|
Bank owned life insurance
|
20,309
|
20,309
|
20,309
|
-
|
-
|
Regulatory stock
|
2,035
|
2,035
|
2,035
|
-
|
-
|
Accrued interest receivable
|
3,644
|
3,644
|
3,644
|
-
|
-
|
Financial liabilities:
|
|||||
Deposits
|
$ 773,933
|
$ 774,387
|
$ 525,166
|
$ -
|
$ 249,221
|
Borrowed funds
|
41,799
|
38,219
|
16,593
|
-
|
21,626
|
Accrued interest payable
|
756
|
756
|
756
|
-
|
-
|
·
|
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 financial 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 capital 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 be unable to implement those initiatives at all.
|
·
|
Acquisitions and dispositions of assets or businesses could affect us in ways that management has not anticipated.
|
·
|
We may become subject to new legal obligations or the resolution of litigation may have a negative effect on our financial condition or operating results.
|
·
|
We may become subject to new and unanticipated accounting, tax, or regulatory practices or requirements.
|
·
|
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.
|
·
|
The agricultural economy is subject to extreme swings in both the costs of resources and the prices received from the sale of products, which could negatively impact our customers.
|
·
|
Exploration and drilling of the natural gas reserves 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)
|
||||||
Nine Months Ended
|
||||||
September 30, 2015
|
September 30, 2014
|
|||||
Average
|
Average
|
Average
|
Average
|
|||
Balance (1)
|
Interest
|
Rate
|
Balance (1)
|
Interest
|
Rate
|
|
(dollars in thousands)
|
$
|
$
|
%
|
$
|
$
|
%
|
ASSETS
|
||||||
Short-term investments:
|
||||||
Interest-bearing deposits at banks
|
12,469
|
14
|
0.15
|
8,839
|
8
|
0.12
|
Total short-term investments
|
12,469
|
14
|
0.15
|
8,839
|
8
|
0.12
|
Interest bearing time deposits at banks
|
6,037
|
89
|
1.97
|
2,900
|
43
|
2.02
|
Investment securities:
|
||||||
Taxable
|
199,122
|
2,485
|
1.66
|
215,058
|
2,701
|
1.67
|
Tax-exempt (3)
|
98,291
|
3,633
|
4.93
|
96,653
|
3,827
|
5.28
|
Total investment securities
|
297,413
|
6,118
|
2.74
|
311,711
|
6,528
|
2.79
|
Loans:
|
||||||
Residential mortgage loans
|
182,662
|
7,559
|
5.53
|
187,139
|
7,950
|
5.68
|
Construction
|
7,433
|
285
|
5.12
|
5,116
|
178
|
4.66
|
Commercial & agricultural loans
|
285,134
|
11,195
|
5.25
|
269,483
|
10,963
|
5.44
|
Loans to state & political subdivisions
|
83,901
|
2,800
|
4.46
|
67,114
|
2,349
|
4.68
|
Other loans
|
8,143
|
487
|
8.00
|
8,738
|
531
|
8.13
|
Loans, net of discount (2)(3)(4)
|
567,273
|
22,326
|
5.26
|
537,590
|
21,971
|
5.46
|
Total interest-earning assets
|
883,192
|
28,547
|
4.32
|
861,040
|
28,550
|
4.43
|
Cash and due from banks
|
3,922
|
3,775
|
||||
Bank premises and equipment
|
12,581
|
11,271
|
||||
Other assets
|
35,840
|
29,283
|
||||
Total non-interest earning assets
|
52,343
|
44,329
|
||||
Total assets
|
935,535
|
905,369
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||
Interest-bearing liabilities:
|
||||||
NOW accounts
|
229,886
|
604
|
0.35
|
218,557
|
572
|
0.35
|
Savings accounts
|
114,682
|
105
|
0.12
|
100,619
|
87
|
0.12
|
Money market accounts
|
97,830
|
352
|
0.48
|
89,595
|
309
|
0.46
|
Certificates of deposit
|
249,516
|
2,027
|
1.09
|
259,907
|
2,323
|
1.19
|
Total interest-bearing deposits
|
691,914
|
3,088
|
0.60
|
668,678
|
3,291
|
0.66
|
Other borrowed funds
|
34,000
|
521
|
2.05
|
40,416
|
451
|
1.49
|
Total interest-bearing liabilities
|
725,914
|
3,609
|
0.66
|
709,094
|
3,742
|
0.71
|
Demand deposits
|
98,929
|
92,150
|
||||
Other liabilities
|
8,285
|
7,253
|
||||
Total non-interest-bearing liabilities
|
107,214
|
99,403
|
||||
Stockholders' equity
|
102,407
|
96,872
|
||||
Total liabilities & stockholders' equity
|
935,535
|
905,369
|
||||
Net interest income
|
24,938
|
24,808
|
||||
Net interest spread (5)
|
3.66%
|
3.72%
|
||||
Net interest income as a percentage
|
||||||
of average interest-earning assets
|
3.78%
|
3.85%
|
||||
Ratio of interest-earning assets
|
||||||
to interest-bearing liabilities
|
122%
|
121%
|
||||
(1) Averages are based on daily averages.
|
||||||
(2) Includes loan origination and commitment fees.
|
||||||
(3) Tax exempt interest revenue is shown on a tax equivalent basis for proper comparison using
|
||||||
a statutory federal income tax rate of 34%.
|
||||||
(4) Income on non-accrual loans is accounted for on a cash basis, and the loan balances are included in interest-earning assets.
|
||||||
(5) Interest rate spread represents the difference between the average rate earned on interest-earning assets
|
||||||
and the average rate paid on interest-bearing liabilities.
|
Analysis of Average Balances and Interest Rates (1)
|
||||||
Three Months Ended
|
||||||
September 30, 2015
|
September 30, 2014
|
|||||
Average
|
Average
|
Average
|
Average
|
|||
Balance (1)
|
Interest
|
Rate
|
Balance (1)
|
Interest
|
Rate
|
|
(dollars in thousands)
|
$
|
$
|
%
|
$
|
$
|
%
|
ASSETS
|
||||||
Short-term investments:
|
||||||
Interest-bearing deposits at banks
|
8,804
|
3
|
0.14
|
15,013
|
6
|
0.16
|
Total short-term investments
|
8,804
|
3
|
0.14
|
15,013
|
6
|
0.16
|
Interest bearing time deposits at banks
|
6,188
|
30
|
1.98
|
3,725
|
19
|
2.02
|
Investment securities:
|
||||||
Taxable
|
200,888
|
833
|
1.66
|
206,785
|
845
|
1.63
|
Tax-exempt (3)
|
95,077
|
1,135
|
4.78
|
98,268
|
1,278
|
5.20
|
Total investment securities
|
295,965
|
1,968
|
2.66
|
305,053
|
2,123
|
2.78
|
Loans:
|
||||||
Residential mortgage loans
|
180,370
|
2,502
|
5.50
|
187,951
|
2,665
|
5.69
|
Construction
|
9,636
|
124
|
5.12
|
4,590
|
56
|
4.86
|
Commercial & farm loans
|
293,613
|
3,818
|
5.16
|
267,780
|
3,643
|
5.46
|
Loans to state & political subdivisions
|
85,565
|
948
|
4.39
|
71,450
|
827
|
4.64
|
Other loans
|
8,192
|
165
|
7.98
|
8,495
|
172
|
8.14
|
Loans, net of discount (2)(3)(4)
|
577,376
|
7,557
|
5.19
|
540,266
|
7,363
|
5.47
|
Total interest-earning assets
|
888,333
|
9,558
|
4.27
|
864,057
|
9,511
|
4.41
|
Cash and due from banks
|
3,901
|
3,769
|
||||
Bank premises and equipment
|
12,585
|
11,563
|
||||
Other assets
|
42,133
|
33,227
|
||||
Total non-interest earning assets
|
58,619
|
48,559
|
||||
Total assets
|
946,952
|
912,616
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||
Interest-bearing liabilities:
|
||||||
NOW accounts
|
227,487
|
197
|
0.34
|
218,615
|
184
|
0.34
|
Savings accounts
|
118,514
|
37
|
0.12
|
104,897
|
32
|
0.12
|
Money market accounts
|
104,433
|
133
|
0.51
|
99,466
|
120
|
0.48
|
Certificates of deposit
|
248,828
|
677
|
1.08
|
255,921
|
756
|
1.18
|
Total interest-bearing deposits
|
699,262
|
1,044
|
0.59
|
678,899
|
1,092
|
0.64
|
Other borrowed funds
|
34,782
|
174
|
1.98
|
30,279
|
142
|
1.88
|
Total interest-bearing liabilities
|
734,044
|
1,218
|
0.66
|
709,178
|
1,234
|
0.70
|
Demand deposits
|
101,743
|
97,030
|
||||
Other liabilities
|
7,248
|
7,255
|
||||
Total non-interest-bearing liabilities
|
108,991
|
104,285
|
||||
Stockholders' equity
|
103,917
|
99,153
|
||||
Total liabilities & stockholders' equity
|
946,952
|
912,616
|
||||
Net interest income
|
8,340
|
8,277
|
||||
Net interest spread (5)
|
3.61%
|
3.71%
|
||||
Net interest income as a percentage
|
||||||
of average interest-earning assets
|
3.73%
|
3.84%
|
||||
Ratio of interest-earning assets
|
||||||
to interest-bearing liabilities
|
121%
|
122%
|
||||
(1) Averages are based on daily averages.
|
||||||
(2) Includes loan origination and commitment fees.
|
||||||
(3) Tax exempt interest revenue is shown on a tax equivalent basis for proper comparison using a statutory federal income tax rate of 34%.
|
||||||
(4) Income on non-accrual loans is accounted for on a cash basis, and the loan balances are included in interest-earning assets.
|
||||||
(5) Interest rate spread represents the difference between the average rate earned on interest-earning assets
|
||||||
and the average rate paid on interest-bearing liabilities.
|
For the Three Months
|
For the Nine Months
|
||||
Ended September 30
|
Ended September 30
|
||||
2015
|
2014
|
2015
|
2014
|
||
Interest and dividend income from investment securities
|
|||||
and interest bearing deposits at banks (non-tax adjusted)
|
$ 1,615
|
$ 1,714
|
$ 4,986
|
$ 5,278
|
|
Tax equivalent adjustment
|
386
|
434
|
1,235
|
1,301
|
|
Interest and dividend income from investment securities
|
|||||
and interest bearing deposits at banks (tax equivalent basis)
|
$ 2,001
|
$ 2,148
|
$ 6,221
|
$ 6,579
|
|
Interest and fees on loans (non-tax adjusted)
|
$ 7,248
|
$ 7,094
|
$ 21,416
|
$ 21,200
|
|
Tax equivalent adjustment
|
309
|
269
|
910
|
771
|
|
Interest and fees on loans (tax equivalent basis)
|
$ 7,557
|
$ 7,363
|
$ 22,326
|
$ 21,971
|
|
Total interest income
|
$ 8,863
|
$ 8,808
|
$ 26,402
|
$ 26,478
|
|
Total interest expense
|
1,218
|
1,234
|
3,609
|
3,742
|
|
Net interest income
|
7,645
|
7,574
|
22,793
|
22,736
|
|
Total tax equivalent adjustment
|
695
|
703
|
2,145
|
2,072
|
|
Net interest income (tax equivalent basis)
|
$ 8,340
|
$ 8,277
|
$ 24,938
|
$ 24,808
|
Analysis of Changes in Net Interest Income on a Tax-Equivalent Basis (1)
|
||||||
Three months ended September 30, 2015 vs. 2014 (1)
|
Nine months ended September 30, 2015 vs. 2014 (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
|
$ (2)
|
$ (1)
|
$ (3)
|
$ 3
|
$ 3
|
$ 6
|
Interest bearing time deposits at banks
|
12
|
(1)
|
11
|
47
|
(1)
|
46
|
Investment securities:
|
||||||
Taxable
|
(25)
|
13
|
(12)
|
(199)
|
(17)
|
(216)
|
Tax-exempt
|
(41)
|
(102)
|
(143)
|
66
|
(260)
|
(194)
|
Total investments
|
(66)
|
(89)
|
(155)
|
(133)
|
(277)
|
(410)
|
Loans:
|
||||||
Residential mortgage loans
|
(77)
|
(86)
|
(163)
|
(188)
|
(203)
|
(391)
|
Construction
|
65
|
3
|
68
|
87
|
20
|
107
|
Commercial & agricultural loans
|
351
|
(176)
|
175
|
580
|
(348)
|
232
|
Loans to state & political subdivisions
|
162
|
(41)
|
121
|
554
|
(103)
|
451
|
Other loans
|
(5)
|
(2)
|
(7)
|
(36)
|
(8)
|
(44)
|
Total loans, net of discount
|
496
|
(302)
|
194
|
997
|
(642)
|
355
|
Total Interest Income
|
440
|
(393)
|
47
|
914
|
(917)
|
(3)
|
Interest Expense:
|
||||||
Interest-bearing deposits:
|
||||||
NOW accounts
|
10
|
3
|
13
|
30
|
2
|
32
|
Savings accounts
|
4
|
1
|
5
|
13
|
5
|
18
|
Money Market accounts
|
8
|
5
|
13
|
29
|
14
|
43
|
Certificates of deposit
|
(12)
|
(67)
|
(79)
|
(90)
|
(206)
|
(296)
|
Total interest-bearing deposits
|
10
|
(58)
|
(48)
|
(18)
|
(185)
|
(203)
|
Other borrowed funds
|
24
|
8
|
32
|
(51)
|
121
|
70
|
Total interest expense
|
34
|
(50)
|
(16)
|
(69)
|
(64)
|
(133)
|
Net interest income
|
$ 406
|
$ (343)
|
$ 63
|
$ 983
|
$ (853)
|
$ 130
|
(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 $15.9 million which resulted in a decrease in investment income of $199,000. The reason there was such a decrease in the average balance of taxable securities was due to less than favorable investment opportunities.
|
·
|
The yield on tax-exempt securities decreased 35 basis points from 5.28% to 4.93%, which corresponds to a decrease in interest income of $260,000. The yield decrease was 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”. Offsetting this decrease, the average balance of tax-exempt securities increased $1.6 million resulting in an increase in investment income of $66,000.
|
·
|
The average balance of state and political subdivision loans increased $16.8 million from a year ago. This had a positive impact of $554,000 on total interest income due to volume. Offsetting this increase, the yield decreased 22 basis points to 4.46%, which decreased loan interest income $103,000.
|
·
|
The average balance of commercial and agricultural loans increased $15.7 million from a year ago. This had a positive impact of $580,000 on total interest income due to volume, which was offset by a decrease of $348,000 due to rate, as the yield earned decreased from 5.44% to 5.25% due to the continued low rate environment and increased competition.
|
·
|
Interest income on residential mortgage loans decreased $391,000. The average balance of residential loans decreased $4.5 million from a year ago. This resulted in a decrease in loan interest income of $188,000. Additionally, the yield earned on residential loans decreased 15 basis points compared to 2014, which corresponds to a decrease in interest income of $203,000.
|
·
|
The average balance of interest bearing liabilities increased $16.8 million from September 30, 2014 to September 30, 2015. Increases were experienced in NOW accounts of $11.3 million, savings accounts of $14.1 million and money market accounts of $8.2 million. The cumulative effect of these increases was an increase in interest expense of $72,000. Certificates of deposit decreased $10.4 million, which resulted in a decrease in interest expense due to volume of $90,000. (see also “Financial Condition – Deposits”).
|
·
|
There was a decrease in the average rate on certificates of deposit from 1.19% to 1.09% resulting in a decrease in interest expense of $206,000.
|
·
|
Interest expense on other borrowed funds increased $70,000 over the same period last year. The primary cause of the increase was the average rate on other borrowed funds increasing 56 basis points resulting in an increase in interest expense of $121,000. The increase in rate on the other borrowed funds is a result of the significant amount of overnight borrowings that were outstanding during the 2014 period compared to the 2015 period. In the current rate environment, overnight borrowings have a lower rate than longer term borrowings. The average balance of other borrowed funds decreased $6.4 million resulting in a decrease in interest expense due to volume of $51,000.
|
·
|
Total loan interest income increased $194,000 compared to the same period last year. This was primarily due to an increase in volume of $37.1 million, which corresponds to a $496,000 increase in interest income. This was offset by a decrease in rate of 28 points from 5.47% to 5.19%, which corresponds to a decrease in loan interest income of $302,000.
|
·
|
Total investment income decreased by $155,000 compared to same period last year. This was due to a 42 point decrease in rate on tax exempt investments from 5.20% to 4.78%, which equates to a $102,000 decrease in income. In addition, there was a decrease in income of $41,000 as a result of a $3.2 million decrease in the average balance of tax exempt securities.
|
Nine months ended September 30,
|
Change
|
|||
2015
|
2014
|
Amount
|
%
|
|
Service charges
|
$ 3,058
|
$ 3,239
|
$ (181)
|
(5.6)
|
Trust
|
523
|
528
|
(5)
|
(0.9)
|
Brokerage and insurance
|
563
|
398
|
165
|
41.5
|
Gains on loans sold
|
183
|
110
|
73
|
66.4
|
Investment securities gains, net
|
430
|
488
|
(58)
|
(11.9)
|
Earnings on bank owned life insurance
|
464
|
366
|
98
|
26.8
|
Other
|
327
|
337
|
(10)
|
(3.0)
|
Total
|
$ 5,548
|
$ 5,466
|
$ 82
|
1.5
|
Three months ended September 30,
|
Change
|
|||
2015
|
2014
|
Amount
|
%
|
|
Service charges
|
$ 1,054
|
$ 1,098
|
$ (44)
|
(4.0)
|
Trust
|
149
|
151
|
(2)
|
(1.3)
|
Brokerage and insurance
|
181
|
141
|
40
|
28.4
|
Gains on loans sold
|
85
|
40
|
45
|
112.5
|
Investment securities gains, net
|
129
|
242
|
(113)
|
(46.7)
|
Earnings on bank owned life insurance
|
158
|
124
|
34
|
27.4
|
Other
|
109
|
128
|
(19)
|
(14.8)
|
Total
|
$ 1,865
|
$ 1,924
|
$ (59)
|
(3.1)
|
Nine months ended
|
||||
September 30,
|
Change
|
|||
2015
|
2014
|
Amount
|
%
|
|
Salaries and employee benefits
|
$ 9,118
|
$ 8,600
|
$ 518
|
6.0
|
Occupancy
|
1,064
|
967
|
97
|
10.0
|
Furniture and equipment
|
323
|
280
|
43
|
15.4
|
Professional fees
|
614
|
649
|
(35)
|
(5.4)
|
FDIC insurance
|
348
|
345
|
3
|
0.9
|
Pennsylvania shares tax
|
602
|
485
|
117
|
24.1
|
Merger and acquisition
|
405
|
237
|
168
|
70.9
|
ORE expenses
|
686
|
243
|
443
|
182.3
|
Other
|
3,455
|
3,352
|
103
|
3.1
|
Total
|
$ 16,615
|
$ 15,158
|
$ 1,457
|
9.6
|
|
Three months ended
|
|||
September 30,
|
Change
|
|||
2015
|
2014
|
Amount
|
%
|
|
Salaries and employee benefits
|
$ 3,069
|
$ 2,790
|
$ 279
|
10.0
|
Occupancy
|
347
|
313
|
34
|
10.9
|
Furniture and equipment
|
108
|
86
|
22
|
25.6
|
Professional fees
|
202
|
207
|
(5)
|
(2.4)
|
FDIC insurance
|
116
|
116
|
-
|
-
|
Pennsylvania shares tax
|
201
|
101
|
100
|
99.0
|
Merger and acquisition
|
282
|
187
|
95
|
50.8
|
ORE expenses
|
328
|
106
|
222
|
209.4
|
Other
|
1,199
|
1,161
|
38
|
3.3
|
Total
|
$ 5,852
|
$ 5,067
|
$ 785
|
15.5
|
September 30, 2015
|
December 31, 2014
|
|||
Amount
|
%
|
Amount
|
%
|
|
Available-for-sale:
|
||||
U. S. Agency securities
|
$ 164,102
|
54.6
|
$ 150,885
|
49.3
|
U. S. Treasury notes
|
-
|
-
|
4,849
|
1.6
|
Obligations of state & political subdivisions
|
98,165
|
32.7
|
105,036
|
34.3
|
Corporate obligations
|
12,707
|
4.2
|
13,958
|
4.6
|
Mortgage-backed securities in government sponsored entities
|
23,899
|
7.9
|
29,728
|
9.6
|
Equity securities in financial institutions
|
1,757
|
0.6
|
1,690
|
0.6
|
Total
|
$ 300,630
|
100.0
|
$ 306,146
|
100.0
|
September 30, 2015/ December 31, 2014
|
||
Change
|
||
Amount
|
%
|
|
Available-for-sale:
|
||
U. S. Agency securities
|
$ 13,217
|
8.8
|
U. S. Treasury notes
|
(4,849)
|
(100.0)
|
Obligations of state & political subdivisions
|
(6,871)
|
(6.5)
|
Corporate obligations
|
(1,251)
|
(9.0)
|
Mortgage-backed securities in government sponsored entities
|
(5,829)
|
(19.6)
|
Equity securities in financial institutions
|
67
|
4.0
|
Total
|
$ (5,516)
|
(1.8)
|
September 30,
|
December 31,
|
|||||
2015
|
2014
|
|||||
Amount
|
%
|
Amount
|
%
|
|||
Real estate:
|
||||||
Residential
|
$ 178,280
|
30.6
|
$ 185,438
|
33.5
|
||
Commercial
|
197,775
|
33.9
|
190,945
|
34.5
|
||
Agricultural
|
36,156
|
6.2
|
24,639
|
4.4
|
||
Construction
|
10,159
|
1.7
|
6,353
|
1.1
|
||
Consumer
|
8,473
|
1.5
|
8,497
|
1.5
|
||
Other commercial and agricultural loans
|
64,712
|
11.1
|
58,516
|
10.6
|
||
State & political subdivision loans
|
87,454
|
15.0
|
79,717
|
14.4
|
||
Total loans
|
583,009
|
100.0
|
554,105
|
100.0
|
||
Less allowance for loan losses
|
7,045
|
6,815
|
||||
Net loans
|
$ 575,964
|
$ 547,290
|
||||
September 30, 2015/
|
||||||
December 31, 2014
|
||||||
Change
|
||||||
Amount
|
%
|
|||||
Real estate:
|
||||||
Residential
|
$ (7,158)
|
(3.9)
|
||||
Commercial
|
6,830
|
3.6
|
||||
Agricultural
|
11,517
|
46.7
|
||||
Construction
|
3,806
|
59.9
|
||||
Consumer
|
(24)
|
(0.3)
|
||||
Other commercial and agricultural loans
|
6,196
|
10.6
|
||||
State & political subdivision loans
|
7,737
|
9.7
|
||||
Total loans
|
$ 28,904
|
5.2
|
September 30,
|
December 31,
|
||||
2015
|
2014
|
2013
|
2012
|
2011
|
|
Balance
|
|||||
at beginning of period
|
$ 6,815
|
$ 7,098
|
$ 6,784
|
$ 6,487
|
$ 5,915
|
Charge-offs:
|
|||||
Real estate:
|
|||||
Residential
|
34
|
97
|
17
|
95
|
101
|
Commercial
|
56
|
516
|
62
|
2
|
29
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
35
|
47
|
54
|
54
|
71
|
Other commercial and agricultural loans
|
41
|
250
|
1
|
21
|
6
|
Total loans charged-off
|
166
|
910
|
134
|
172
|
207
|
Recoveries:
|
|||||
Real estate:
|
|||||
Residential
|
-
|
-
|
5
|
-
|
-
|
Commercial
|
11
|
15
|
5
|
9
|
15
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
25
|
27
|
33
|
33
|
57
|
Other commercial and agricultural loans
|
-
|
-
|
-
|
7
|
32
|
Total loans recovered
|
36
|
42
|
43
|
49
|
104
|
Net loans charged-off
|
130
|
868
|
91
|
123
|
103
|
Provision charged to expense
|
360
|
585
|
405
|
420
|
675
|
Balance at end of year
|
$ 7,045
|
$ 6,815
|
$ 7,098
|
$ 6,784
|
$ 6,487
|
Loans outstanding at end of period
|
$ 583,009
|
$ 554,105
|
$ 540,612
|
$ 502,463
|
$ 487,509
|
Average loans outstanding, net
|
$ 567,273
|
$ 540,541
|
$ 516,748
|
$ 496,822
|
$ 474,972
|
Non-performing assets:
|
|||||
Non-accruing loans
|
$ 6,319
|
$ 6,599
|
$ 8,097
|
$ 8,067
|
$ 9,165
|
Accrual loans - 90 days or more past due
|
668
|
836
|
697
|
506
|
275
|
Total non-performing loans
|
$ 6,987
|
$ 7,435
|
$ 8,794
|
$ 8,573
|
$ 9,440
|
Foreclosed assets held for sale
|
1,429
|
1,792
|
1,360
|
616
|
860
|
Total non-performing assets
|
$ 8,416
|
$ 9,227
|
$ 10,154
|
$ 9,189
|
$ 10,300
|
Annualized net charge-offs to average loans
|
0.03%
|
0.16%
|
0.02%
|
0.02%
|
0.02%
|
Allowance to total loans
|
1.21%
|
1.23%
|
1.31%
|
1.35%
|
1.33%
|
Allowance to total non-performing loans
|
100.83%
|
91.66%
|
80.71%
|
79.13%
|
68.72%
|
Non-performing loans as a percent of loans
|
|||||
net of unearned income
|
1.20%
|
1.34%
|
1.63%
|
1.71%
|
1.94%
|
Non-performing assets as a percent of loans
|
|||||
net of unearned income
|
1.44%
|
1.67%
|
1.88%
|
1.83%
|
2.11%
|
September 30
|
December 31
|
|||||||||
2015
|
2014
|
2013
|
2012
|
2011
|
||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|
Real estate loans:
|
||||||||||
Residential
|
$ 913
|
30.6
|
$ 878
|
33.5
|
$ 946
|
34.6
|
$ 875
|
35.4
|
$ 805
|
37.7
|
Commercial, agricultural
|
3,803
|
40.1
|
3,870
|
38.9
|
4,558
|
39.8
|
4,437
|
38.8
|
4,132
|
37.9
|
Construction
|
17
|
1.7
|
26
|
1.1
|
50
|
1.7
|
38
|
2.4
|
15
|
1.7
|
Consumer
|
91
|
1.5
|
84
|
1.5
|
105
|
1.7
|
119
|
2.1
|
111
|
2.2
|
Other commercial and agricultural loans
|
1,445
|
11.1
|
1,224
|
10.6
|
942
|
10.0
|
728
|
9.5
|
674
|
9.1
|
State & political subdivision loans
|
586
|
15.0
|
545
|
14.4
|
330
|
12.2
|
271
|
11.8
|
235
|
11.4
|
Unallocated
|
190
|
N/A
|
188
|
N/A
|
167
|
N/A
|
316
|
N/A
|
515
|
N/A
|
Total allowance for loan losses
|
$ 7,045
|
100.0
|
$ 6,815
|
100.0
|
$ 7,098
|
100.0
|
$ 6,784
|
100.0
|
$ 6,487
|
100.0
|
September 30, 2015
|
December 31, 2014
|
||||||||
Non-Performing Loans
|
Non-Performing Loans
|
||||||||
30 - 89 Days
|
30 - 89 Days
|
||||||||
Past Due
|
90 Days Past
|
Non-
|
Total Non-
|
Past Due
|
90 Days Past
|
Non-
|
Total Non-
|
||
(in thousands)
|
Accruing
|
Due Accruing
|
accrual
|
Performing
|
Accruing
|
Due Accruing
|
accrual
|
Performing
|
|
Real estate:
|
|||||||||
Residential
|
$ 1,034
|
$ 409
|
$ 794
|
$ 1,203
|
$ 1,089
|
$ 346
|
$ 828
|
$ 1,174
|
|
Commercial
|
302
|
60
|
4,441
|
4,501
|
147
|
310
|
5,010
|
5,320
|
|
Agricultural
|
208
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Consumer
|
41
|
-
|
52
|
52
|
75
|
6
|
47
|
53
|
|
Other commercial and
|
|||||||||
agricultural loans
|
421
|
199
|
1,032
|
1,231
|
761
|
174
|
714
|
888
|
|
Total nonperforming loans
|
$ 2,006
|
$ 668
|
$ 6,319
|
$ 6,987
|
$ 2,072
|
$ 836
|
$ 6,599
|
$ 7,435
|
Change in Non-Performing Loans
|
||
September 30, 2015 /December 31, 2014
|
||
(in thousands)
|
Amount
|
%
|
Real estate:
|
||
Residential
|
$ 29
|
2.5
|
Commercial
|
(819)
|
(15.4)
|
Agricultural
|
-
|
N/A
|
Consumer
|
(1)
|
(1.9)
|
Other commercial and
|
||
agricultural loans
|
343
|
38.6
|
Total nonperforming loans
|
$ (448)
|
(6.0)
|
·
|
A commercial customer with a total loan relationship of $3.3 million secured by 164 residential properties was considered non-accrual as of September 30, 2015. In the first quarter of 2011, the Company and borrower entered into a forbearance agreement to restructure the debt. In July of 2013, the customer filed for bankruptcy under Chapter 11 and a Trustee was appointed in January of 2014. In 2015, the Trustee has decreased the loan payments below what was agreed to in the forbearance agreement. This decrease is currently being litigated in bankruptcy court. As a result of the decrease, the relationship has become more than 90 days past due. In the second quarter of 2015, 25 appraisals were completed and management observed an additional 20 properties. These items did not note any significant change in collateral values. We continue to monitor the bankruptcy proceedings to identify potential changes in the customer’s operations and the impact these would have on the loan payments for our loans to the customer and the underlying collateral that supports these loans. As of September 30, 2015, there is no specific reserve for this relationship.
|
·
|
A commercial customer with a relationship of approximately $435,000, after a charge-off of $463,000 during the second quarter of 2014, secured by commercial real estate was considered non-accrual as of September 30, 2015. The current economic conditions have significantly impacted the cash flows from the customer’s activities. Management reviewed the collateral and in the second quarter of 2014 charged-off of a portion of the balance associated with this customer, which was based on the appraised value of collateral and as a result there is no specific reserve as of September 30, 2015.
|
·
|
A commercial customer with a relationship of approximately $557,000 secured by vacant real estate, equipment and accounts receivable was considered non-accrual as of September 30, 2015. The slowdown in the exploration for natural gas has significantly impacted the cash flows of the customer. Management reviewed the collateral and there is a specific reserve of $30,000 as of September 30, 2015.
|
·
|
One loan relationship comprises 47.8% of the non-performing loan balance, whose debt is well collateralized as of September 30, 2015.
|
·
|
Net and gross charge-offs have returned to their low historical rate of .03% on an annualized basis in the first half of 2015.
|
·
|
Real estate values in the Bank’s primary market area have remained stable. Additionally, our primary market area is predominately centered in a natural gas exploration and drilling area, and while the activities associated with this exploration are cyclical, it has provided a positive impact on the value of local real estate.
|
September 30,
|
December 31,
|
|||
2015
|
2014
|
|||
Amount
|
%
|
Amount
|
%
|
|
Non-interest-bearing deposits
|
$ 106,957
|
13.4
|
$ 95,526
|
12.3
|
NOW accounts
|
223,719
|
28.0
|
226,038
|
29.2
|
Savings deposits
|
119,358
|
15.0
|
108,252
|
14.0
|
Money market deposit accounts
|
100,612
|
12.6
|
95,350
|
12.3
|
Certificates of deposit
|
247,202
|
31.0
|
248,767
|
32.2
|
Total
|
$ 797,848
|
100.0
|
$ 773,933
|
100.0
|
September 30, 2015/
|
||||
December 31, 2014
|
||||
Change
|
||||
Amount
|
%
|
|||
Non-interest-bearing deposits
|
$ 11,431
|
12.0
|
||
NOW accounts
|
(2,319)
|
(1.0)
|
||
Savings deposits
|
11,106
|
10.3
|
||
Money market deposit accounts
|
5,262
|
5.5
|
||
Certificates of deposit
|
(1,565)
|
(0.6)
|
||
Total
|
$ 23,915
|
3.1
|
Actual
|
For Capital Adequacy Purposes
|
To Be Well Capitalized Under Prompt Corrective Action Provisions
|
||||
September 30, 2015
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Total Capital (to Risk Weighted Assets):
|
||||||
Company
|
$ 110,645
|
18.67%
|
$ 47,406
|
8.00%
|
$ 59,258
|
10.00%
|
Bank
|
$ 103,477
|
17.51%
|
$ 47,266
|
8.00%
|
$ 59,083
|
10.00%
|
Tier 1 Capital (to Risk Weighted Assets):
|
||||||
Company
|
$ 103,268
|
17.43%
|
$ 35,555
|
6.00%
|
$ 47,406
|
8.00%
|
Bank
|
$ 96,240
|
16.29%
|
$ 35,450
|
6.00%
|
$ 47,266
|
8.00%
|
Common Equity Tier 1 Capital (to Risk Weighted Assets):
|
||||||
Company
|
$ 95,768
|
16.16%
|
$ 26,666
|
4.50%
|
$ 38,517
|
6.50%
|
Bank
|
$ 96,240
|
16.29%
|
$ 26,587
|
4.50%
|
$ 38,404
|
6.50%
|
Tier 1 Capital (to Average Assets):
|
||||||
Company
|
$ 103,268
|
10.99%
|
$ 37,582
|
4.00%
|
$ 46,978
|
5.00%
|
Bank
|
$ 96,240
|
10.26%
|
$ 37,515
|
4.00%
|
$ 46,894
|
5.00%
|
December 31, 2014
|
||||||
Total Capital (to Risk Weighted Assets):
|
||||||
Company
|
$ 106,891
|
18.55%
|
$ 46,105
|
8.00%
|
$ 57,631
|
10.00%
|
Bank
|
$ 97,498
|
16.97%
|
$ 45,969
|
8.00%
|
$ 57,462
|
10.00%
|
Tier 1 Capital (to Risk Weighted Assets):
|
||||||
Company
|
$ 99,692
|
17.30%
|
$ 23,053
|
4.00%
|
$ 34,579
|
6.00%
|
Bank
|
$ 90,500
|
15.75%
|
$ 22,985
|
4.00%
|
$ 34,477
|
6.00%
|
Common Equity Tier 1 Capital (to Risk Weighted Assets):
|
||||||
Company
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
Bank
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
Tier 1 Capital (to Average Assets):
|
||||||
Company
|
$ 99,692
|
10.99%
|
$ 36,272
|
4.00%
|
$ 45,341
|
5.00%
|
Bank
|
$ 90,500
|
10.00%
|
$ 36,218
|
4.00%
|
$ 45,273
|
5.00%
|
September 30, 2015
|
December 31, 2014
|
|
Commitments to extend credit
|
$ 126,961
|
$ 108,951
|
Standby letters of credit
|
9,950
|
10,389
|
$ 136,911
|
$ 119,340
|
Change In
|
% Change In
|
||||
Prospective One-Year
|
Prospective
|
Prospective
|
|||
Changes in Rates
|
Net Interest Income
|
Net Interest Income
|
Net Interest Income
|
||
-100 Shock
|
$ 29,598
|
$ (266)
|
(0.89)
|
||
Base
|
29,864
|
-
|
-
|
||
+100 Shock
|
28,880
|
(984)
|
(3.29)
|
||
+200 Shock
|
28,130
|
(1,734)
|
(5.81)
|
||
+300 Shock
|
27,152
|
(2,712)
|
(9.08)
|
||
+400 Shock
|
26,097
|
(3,767)
|
(12.61)
|
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)
|
7/1/15 to 7/31/15
|
-
|
$0.00
|
-
|
54,213
|
8/1/15 to 9/31/15
|
16,887
|
$48.55
|
16,887
|
37,326
|
9/1/15 to 9/30/15
|
10,579
|
$47.15
|
10,579
|
26,747
|
Total
|
27,466
|
$48.01
|
27,466
|
26,747
|
(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)
|
||
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 September 30, 2015, 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. | |||
November 5, 2015
|
By:
|
/s/ Randall E. Black | |
Randall E. Black | |||
President and Chief Executive Officer
(Principal Executive Officer)
|
|||
November 5, 2015
|
By:
|
/s/ Mickey L. Jones | |
Mickey L. Jones | |||
Chief Financial Officer
(Principal Accounting Officer)
|
|||