PAGE
|
||
Part I
|
FINANCIAL INFORMATION
|
|
Item 1.
|
Financial Statements (unaudited):
|
|
Consolidated Balance Sheet as of March 31,2018 and December 31, 2017
|
1
|
|
Consolidated Statement of Income for the Three Months Ended March 31, 2018 and 2017
|
2
|
|
Consolidated Statement of Comprehensive Income for the Three Months ended March 31, 2018 and 2017
|
3
|
|
Consolidated Statement of Cash Flows for the Three Months ended March 31, 2018 and 2017
|
4
|
|
Notes to Consolidated Financial Statements
|
5-31
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
32-51
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
51
|
Item 4.
|
Controls and Procedures
|
54
|
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
|
52
|
Item 3.
|
Defaults Upon Senior Securities
|
52
|
Item 4.
|
Mine Safety Disclosures
|
52
|
Item 5.
|
Other Information
|
52
|
Item 6.
|
Exhibits
|
52-53
|
Signatures
|
54
|
CITIZENS FINANCIAL SERVICES, INC.
|
||||||||
CONSOLIDATED BALANCE SHEET
|
||||||||
(UNAUDITED)
|
||||||||
|
||||||||
|
March 31,
|
December 31,
|
||||||
(in thousands except share data)
|
2018
|
2017
|
||||||
ASSETS:
|
||||||||
Cash and due from banks:
|
||||||||
Noninterest-bearing
|
$
|
10,141
|
$
|
16,347
|
||||
Interest-bearing
|
2,334
|
2,170
|
||||||
Total cash and cash equivalents
|
12,475
|
18,517
|
||||||
Interest bearing time deposits with other banks
|
10,532
|
10,283
|
||||||
Equity securities
|
188
|
-
|
||||||
Available-for-sale debt securities
|
251,340
|
254,782
|
||||||
Loans held for sale
|
233
|
1,439
|
||||||
Loans (net of allowance for loan losses:
|
||||||||
2018, $11,587 and 2017, $11,190)
|
1,020,151
|
989,335
|
||||||
Premises and equipment
|
16,378
|
16,523
|
||||||
Accrued interest receivable
|
4,283
|
4,196
|
||||||
Goodwill
|
23,296
|
23,296
|
||||||
Bank owned life insurance
|
27,035
|
26,883
|
||||||
Other intangibles
|
1,856
|
1,953
|
||||||
Other assets
|
14,716
|
14,679
|
||||||
|
||||||||
TOTAL ASSETS
|
$
|
1,382,483
|
$
|
1,361,886
|
||||
|
||||||||
LIABILITIES:
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
|
$
|
173,124
|
$
|
171,840
|
||||
Interest-bearing
|
942,029
|
933,103
|
||||||
Total deposits
|
1,115,153
|
1,104,943
|
||||||
Borrowed funds
|
124,121
|
114,664
|
||||||
Accrued interest payable
|
867
|
897
|
||||||
Other liabilities
|
12,492
|
12,371
|
||||||
TOTAL LIABILITIES
|
1,252,633
|
1,232,875
|
||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Preferred Stock
|
||||||||
$1.00 par value; authorized 3,000,000: none issued in 2018 or
|
||||||||
2017
|
-
|
-
|
||||||
Common stock
|
||||||||
$1.00 par value; authorized 15,000,000 shares; issued 3,869,939
|
||||||||
at March 31, 2018 and December 31, 2017
|
3,870
|
3,870
|
||||||
Additional paid-in capital
|
51,113
|
51,108
|
||||||
Retained earnings
|
92,713
|
89,982
|
||||||
Accumulated other comprehensive income
|
(4,977
|
)
|
(3,398
|
)
|
||||
Treasury stock, at cost: 388,177 shares at March 31, 2018
|
||||||||
and 383,065 shares at December 31, 2017
|
(12,869
|
)
|
(12,551
|
)
|
||||
TOTAL STOCKHOLDERS' EQUITY
|
129,850
|
129,011
|
||||||
TOTAL LIABILITIES AND
|
||||||||
STOCKHOLDERS' EQUITY
|
$
|
1,382,483
|
$
|
1,361,886
|
||||
|
||||||||
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
|
|||||||
March 31,
|
||||||||
(in thousands, except share and per share data)
|
2018
|
2017
|
||||||
INTEREST INCOME:
|
||||||||
Interest and fees on loans
|
$
|
11,861
|
$
|
9,717
|
||||
Interest-bearing deposits with banks
|
58
|
35
|
||||||
Investment securities:
|
||||||||
Taxable
|
800
|
804
|
||||||
Nontaxable
|
527
|
668
|
||||||
Dividends
|
137
|
76
|
||||||
TOTAL INTEREST INCOME
|
13,383
|
11,300
|
||||||
INTEREST EXPENSE:
|
||||||||
Deposits
|
1,316
|
1,045
|
||||||
Borrowed funds
|
647
|
258
|
||||||
TOTAL INTEREST EXPENSE
|
1,963
|
1,303
|
||||||
NET INTEREST INCOME
|
11,420
|
9,997
|
||||||
Provision for loan losses
|
500
|
615
|
||||||
NET INTEREST INCOME AFTER
|
||||||||
PROVISION FOR LOAN LOSSES
|
10,920
|
9,382
|
||||||
NON-INTEREST INCOME:
|
||||||||
Service charges
|
1,104
|
1,058
|
||||||
Trust
|
251
|
221
|
||||||
Brokerage and insurance
|
181
|
191
|
||||||
Gains on loans sold
|
72
|
101
|
||||||
Equity security gains, net
|
6
|
-
|
||||||
Available for sale security gains, net
|
-
|
172
|
||||||
Earnings on bank owned life insurance
|
152
|
166
|
||||||
Other
|
140
|
126
|
||||||
TOTAL NON-INTEREST INCOME
|
1,906
|
2,035
|
||||||
NON-INTEREST EXPENSES:
|
||||||||
Salaries and employee benefits
|
4,835
|
4,366
|
||||||
Occupancy
|
592
|
527
|
||||||
Furniture and equipment
|
142
|
139
|
||||||
Professional fees
|
295
|
310
|
||||||
FDIC insurance
|
100
|
105
|
||||||
Pennsylvania shares tax
|
300
|
281
|
||||||
Amortization of intangibles
|
76
|
76
|
||||||
ORE expenses
|
138
|
90
|
||||||
Other
|
1,354
|
1,297
|
||||||
TOTAL NON-INTEREST EXPENSES
|
7,832
|
7,191
|
||||||
Income before provision for income taxes
|
4,994
|
4,226
|
||||||
Provision for income taxes
|
747
|
923
|
||||||
NET INCOME
|
$
|
4,247
|
$
|
3,303
|
||||
PER COMMON SHARE DATA:
|
||||||||
Net Income - Basic
|
$
|
1.22
|
$
|
0.94
|
||||
Net Income - Diluted
|
$
|
1.22
|
$
|
0.94
|
||||
Cash Dividends Paid
|
$
|
0.435
|
$
|
0.405
|
||||
|
||||||||
Number of shares used in computation - basic
|
3,478,280
|
3,479,180
|
||||||
Number of shares used in computation - diluted
|
3,478,643
|
3,479,200
|
||||||
|
||||||||
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
|
|||||||||||||||
|
March 31,
|
|||||||||||||||
(in thousands)
|
2018
|
2017
|
||||||||||||||
Net income
|
$
|
4,247
|
$
|
3,303
|
||||||||||||
Other comprehensive loss:
|
||||||||||||||||
Change in unrealized gains on available for sale securities
|
(2,045
|
)
|
70
|
|||||||||||||
Income tax effect
|
428
|
(24
|
)
|
|||||||||||||
Change in unrecognized pension cost
|
46
|
60
|
||||||||||||||
Income tax effect
|
(9
|
)
|
(21
|
)
|
||||||||||||
Less: Reclassification adjustment for investment security gains included in net income
|
-
|
(172
|
)
|
|||||||||||||
Income tax effect
|
-
|
58
|
||||||||||||||
Other comprehensive loss, net of tax
|
(1,580
|
)
|
(29
|
)
|
||||||||||||
Comprehensive income
|
$
|
2,667
|
$
|
3,274
|
||||||||||||
|
||||||||||||||||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
CITIZENS FINANCIAL SERVICES, INC.
|
||||||||
CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||
(UNAUDITED)
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
(in thousands)
|
2018
|
2017
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income
|
$
|
4,247
|
$
|
3,303
|
||||
Adjustments to reconcile net income to net
|
||||||||
cash provided by operating activities:
|
||||||||
Provision for loan losses
|
500
|
615
|
||||||
Depreciation and amortization
|
69
|
108
|
||||||
Amortization and accretion of investment securities
|
306
|
382
|
||||||
Deferred income taxes
|
(181
|
)
|
(174
|
)
|
||||
Equity security gains, net
|
(6
|
)
|
-
|
|||||
Available for sale security gains, net
|
-
|
(172
|
)
|
|||||
Earnings on bank owned life insurance
|
(152
|
)
|
(166
|
)
|
||||
Originations of loans held for sale
|
(2,523
|
)
|
(4,727
|
)
|
||||
Proceeds from sales of loans held for sale
|
3,772
|
5,075
|
||||||
Realized gains on loans sold
|
(72
|
)
|
(101
|
)
|
||||
(Increase) decrease in accrued interest receivable
|
(87
|
)
|
471
|
|||||
Decrease in accrued interest payable
|
(30
|
)
|
(108
|
)
|
||||
Other, net
|
482
|
1,801
|
||||||
Net cash provided by operating activities
|
6,325
|
6,307
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Available-for-sale securities:
|
||||||||
Proceeds from sales
|
-
|
18,766
|
||||||
Proceeds from maturity and principal repayments
|
22,872
|
29,858
|
||||||
Purchase of securities
|
(21,963
|
)
|
(11,039
|
)
|
||||
Purchase of interest bearing time deposits with other banks
|
(249
|
)
|
(746
|
)
|
||||
Proceeds from redemption of regulatory stock
|
2,709
|
2,617
|
||||||
Purchase of regulatory stock
|
(2,630
|
)
|
(1,288
|
)
|
||||
Net increase in loans
|
(31,081
|
)
|
(45,880
|
)
|
||||
Purchase of premises and equipment
|
(41
|
)
|
(113
|
)
|
||||
Proceeds from sale of interest bearing time deposits with other banks
|
-
|
750
|
||||||
Proceeds from sale of foreclosed assets held for sale
|
195
|
125
|
||||||
Net cash used in investing activities
|
(30,188
|
)
|
(6,950
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Net increase in deposits
|
10,210
|
32,106
|
||||||
Proceeds from long-term borrowings
|
2
|
2
|
||||||
Net (decrease) increase in short-term borrowed funds
|
9,455
|
(32,828
|
)
|
|||||
Purchase of treasury and restricted stock
|
(331
|
)
|
(396
|
)
|
||||
Dividends paid
|
(1,515
|
)
|
(1,198
|
)
|
||||
Net cash (used) provided by financing activities
|
17,821
|
(2,314
|
)
|
|||||
Net decrease in cash and cash equivalents
|
(6,042
|
)
|
(2,957
|
)
|
||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
18,517
|
17,754
|
||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
12,475
|
$
|
14,797
|
||||
|
||||||||
Supplemental Disclosures of Cash Flow Information:
|
||||||||
Interest paid
|
$
|
1,993
|
$
|
1,411
|
||||
Income taxes paid
|
$
|
-
|
$
|
-
|
||||
Loans transferred to foreclosed property
|
$
|
13
|
$
|
307
|
||||
Investments and time deposits sold and not settled
|
$
|
-
|
$
|
1,297
|
||||
|
||||||||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
·
|
Service charges on deposit accounts – The Company has contracts with its deposit customers where fees are charged if certain parameters are not met. These agreements can be cancelled at any time by either the Company or the deposit customer. Revenue from these transactions is recognized on a monthly basis as the Company has an unconditional right to the fee consideration. The Company also has transaction fees related to specific transactions or activities resulting from a customer request or activity that include overdraft fees, online banking fees, interchange fees, ATM fees and other transaction fees. All of these fees are attributable to specific performance obligations of the Company where the revenue is recognized at a defined point in time upon the completion of the requested service/transaction.
|
·
|
Trust fees – Typical contracts for trust services are based on a fixed percentage of the assets earned ratably over a defined period and billed on a monthly basis. Fees charged to customers' accounts are recognized as revenue over the period during which the Company fulfills its performance obligation under the contract (i.e., holding client asset in a managed fiduciary trust account). For these accounts, the performance obligation of the Company is typically satisfied by holding and managing the customer's assets over time. Other fees related to specific customer requests are attributable to specific performance obligations of the Company where the revenue is recognized at a defined point in time, upon completion of the requested service/transaction.
|
·
|
Gains (losses) on sale of other real estate owned – Gains and losses are recognized at the completion of the property sale when the buyer obtains control of the real estate and all of the performance obligations of the Company have been satisfied. Evidence of the buyer obtaining control of the asset include transfer of the property title, physical possession of the asset, and the buyer obtaining control of the risks and rewards related to the asset. In situations where the Company agrees to provide financing to facilitate the sale, additional analysis is performed to ensure that the contract for sale identifies the buyer and seller, the asset to be transferred, payment terms, and that the contract has a true commercial substance and that collection of amounts due from the buyer are reasonable. In situations where financing terms are not reflective of current market terms, the transaction price is discounted impacting the gain/loss and the carrying value of the asset.
|
·
|
Brokerage and insurance – Fees includes commissions from the sales of investments and insurance products recognized on a trade date basis as the performance obligation is satisfied at the point in time in which the trade is processed. Additional fees are based on a percentage of the market value of customer accounts and billed on a monthly/quarterly basis. The Company's performance obligation under the contracts with certain customers is generally satisfied through the passage of time as the Company monitors and manages the assets in the customer's portfolio and is not dependent on certain return or performance level of the customer's portfolio. Fees for these services are billed monthly and are recorded as revenue at the end of the month for which the wealth management service has been performed. Other performance obligations (such as the delivery of account statements to customers) are generally considered immaterial to the overall transaction price.
|
Revenue stream:
|
||||
Service charges on deposit accounts
|
||||
Overdraft fees
|
$
|
367
|
||
Statement fees
|
54
|
|||
Interchange revenue
|
531
|
|||
ATM income
|
96
|
|||
Other service charges
|
56
|
|||
Total Service Charges
|
1,104
|
|||
Trust
|
251
|
|||
Brokerage and insurance
|
181
|
|||
Other
|
85
|
|||
Total
|
$
|
1,621
|
Three months ended
|
||||||||
March 31,
|
||||||||
2018
|
2017
|
|||||||
Net income applicable to common stock
|
$
|
4,247,000
|
$
|
3,303,000
|
||||
|
||||||||
Basic earnings per share computation
|
||||||||
Weighted average common shares outstanding
|
3,478,280
|
3,479,180
|
||||||
Earnings per share - basic
|
$
|
1.22
|
$
|
0.94
|
||||
|
||||||||
Diluted earnings per share computation
|
||||||||
Weighted average common shares outstanding for basic earnings per share
|
3,478,280
|
3,479,180
|
||||||
Add: Dilutive effects of restricted stock
|
363
|
20
|
||||||
Weighted average common shares outstanding for dilutive earnings per share
|
3,478,643
|
3,479,200
|
||||||
Earnings per share - diluted
|
$
|
1.22
|
$
|
0.94
|
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
March 31, 2018
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Available-for-sale securities:
|
||||||||||||||||
U.S. agency securities
|
$
|
100,256
|
$
|
3
|
$
|
(1,073
|
)
|
$
|
99,186
|
|||||||
U.S. treasury securities
|
33,768
|
-
|
(656
|
)
|
33,112
|
|||||||||||
Obligations of state and
|
||||||||||||||||
political subdivisions
|
71,365
|
580
|
(413
|
)
|
71,532
|
|||||||||||
Corporate obligations
|
3,000
|
50
|
-
|
3,050
|
||||||||||||
Mortgage-backed securities in
|
||||||||||||||||
government sponsored entities
|
45,336
|
3
|
(879
|
)
|
44,460
|
|||||||||||
Total available-for-sale securities
|
$
|
253,725
|
$
|
636
|
$
|
(3,021
|
)
|
$
|
251,340
|
|||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
December 31, 2017
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Available-for-sale securities:
|
||||||||||||||||
U.S. agency securities
|
$
|
99,454
|
$
|
26
|
$
|
(593
|
)
|
$
|
98,887
|
|||||||
U.S. treasury securities
|
28,782
|
-
|
(178
|
)
|
28,604
|
|||||||||||
Obligations of state and
|
||||||||||||||||
political subdivisions
|
78,409
|
820
|
(139
|
)
|
79,090
|
|||||||||||
Corporate obligations
|
3,000
|
83
|
-
|
3,083
|
||||||||||||
Mortgage-backed securities in
|
||||||||||||||||
government sponsored entities
|
45,385
|
19
|
(377
|
)
|
45,027
|
|||||||||||
Equity securities in financial institutions
|
92
|
-
|
(1
|
)
|
91
|
|||||||||||
Total available-for-sale securities
|
$
|
255,122
|
$
|
948
|
$
|
(1,288
|
)
|
$
|
254,782
|
March 31, 2018
|
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
|
$
|
70,435
|
$
|
(824
|
)
|
$
|
16,851
|
$
|
(249
|
)
|
$
|
87,286
|
$
|
(1,073
|
)
|
|||||||||
U.S. treasury securities
|
33,112
|
(656
|
)
|
-
|
-
|
|
33,112
|
|
(656
|
)
|
||||||||||||||
Obligations of state and
|
||||||||||||||||||||||||
political subdivisions
|
27,327
|
(298
|
)
|
4,795
|
(115
|
)
|
32,122
|
(413
|
)
|
|||||||||||||||
Mortgage-backed securities in
|
||||||||||||||||||||||||
government sponsored entities
|
28,993
|
(479
|
)
|
12,817
|
(400
|
)
|
41,810
|
(879
|
)
|
|||||||||||||||
Total securities
|
$
|
159,867
|
$
|
(2,257
|
)
|
$
|
34,463
|
$
|
(764
|
)
|
$
|
194,330
|
$
|
(3,021
|
)
|
|||||||||
December 31, 2017
|
||||||||||||||||||||||||
U.S. agency securities
|
$
|
74,952
|
$
|
(421
|
)
|
$
|
16,928
|
$
|
(172
|
)
|
$
|
91,880
|
$
|
(593
|
)
|
|||||||||
U.S. treasury securities
|
28,604
|
(178
|
)
|
-
|
-
|
28,604
|
(178
|
)
|
||||||||||||||||
Obligations of states and
|
||||||||||||||||||||||||
political subdivisions
|
14,885
|
(85
|
)
|
5,958
|
(54
|
)
|
20,843
|
(139
|
)
|
|||||||||||||||
Mortgage-backed securities in
|
||||||||||||||||||||||||
government sponsored entities
|
27,154
|
(190
|
)
|
13,822
|
(187
|
)
|
40,976
|
(377
|
)
|
|||||||||||||||
Equity securities in financial institutions
|
91
|
(1
|
)
|
-
|
-
|
91
|
(1
|
)
|
||||||||||||||||
Total securities
|
$
|
145,686
|
$
|
(875
|
)
|
$
|
36,708
|
$
|
(413
|
)
|
$
|
182,394
|
$
|
(1,288
|
)
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
|
2018
|
2017
|
||||||
Gross gains on available for sale securities
|
-
|
$
|
172
|
|||||
Gross losses on available for sale securities
|
-
|
-
|
||||||
Net gains
|
$
|
-
|
$
|
172
|
Net gains recognized in equity securities during the period
|
$
|
6
|
||
Less: Net gains realized on the sale of equity securities during the period
|
-
|
|||
Net gains
|
$
|
6
|
Amortized
|
||||||||
|
Cost
|
Fair Value
|
||||||
Available-for-sale debt securities:
|
||||||||
Due in one year or less
|
$
|
37,488
|
$
|
37,579
|
||||
Due after one year through five years
|
120,367
|
118,940
|
||||||
Due after five years through ten years
|
42,684
|
42,068
|
||||||
Due after ten years
|
53,186
|
52,753
|
||||||
Total
|
$
|
253,725
|
$
|
251,340
|
March 31, 2018
|
Total Loans
|
Individually evaluated for impairment
|
Loans acquired with deteriorated credit quality
|
Collectively evaluated for impairment
|
||||||||||||
Real estate loans:
|
||||||||||||||||
Residential
|
$
|
215,349
|
$
|
1,234
|
$
|
31
|
$
|
214,084
|
||||||||
Commercial
|
320,381
|
13,949
|
1,422
|
305,010
|
||||||||||||
Agricultural
|
248,710
|
3,818
|
689
|
244,203
|
||||||||||||
Construction
|
22,239
|
-
|
-
|
22,239
|
||||||||||||
Consumer
|
9,672
|
-
|
-
|
9,672
|
||||||||||||
Other commercial loans
|
74,930
|
4,139
|
442
|
70,349
|
||||||||||||
Other agricultural loans
|
40,396
|
1,380
|
-
|
39,016
|
||||||||||||
State and political subdivision loans
|
100,061
|
-
|
-
|
100,061
|
||||||||||||
Total
|
1,031,738
|
24,520
|
2,584
|
1,004,634
|
||||||||||||
Allowance for loan losses
|
11,587
|
408
|
-
|
11,179
|
||||||||||||
Net loans
|
$
|
1,020,151
|
$
|
24,112
|
$
|
2,584
|
$
|
993,455
|
||||||||
December 31, 2017
|
Total Loans
|
Individually evaluated
for impairment
|
Loans acquired with deteriorated credit
quality
|
Collectively evaluated
for impairment
|
||||||||||||
Real estate loans:
|
||||||||||||||||
Residential
|
$
|
214,479
|
$
|
1,065
|
$
|
33
|
$
|
213,381
|
||||||||
Commercial
|
308,084
|
13,864
|
1,460
|
292,760
|
||||||||||||
Agricultural
|
239,957
|
3,901
|
702
|
235,354
|
||||||||||||
Construction
|
13,502
|
-
|
-
|
13,502
|
||||||||||||
Consumer
|
9,944
|
8
|
-
|
9,936
|
||||||||||||
Other commercial loans
|
72,013
|
4,197
|
443
|
67,373
|
||||||||||||
Other agricultural loans
|
37,809
|
1,363
|
-
|
36,446
|
||||||||||||
State and political subdivision loans
|
104,737
|
-
|
-
|
104,737
|
||||||||||||
Total
|
1,000,525
|
24,398
|
2,638
|
973,489
|
||||||||||||
Allowance for loan losses
|
11,190
|
410
|
-
|
10,780
|
||||||||||||
Net loans
|
$
|
989,335
|
$
|
23,988
|
$
|
2,638
|
$
|
962,709
|
|
Three months ended
|
|||||||
|
March 31,
|
|||||||
|
2018
|
2017
|
||||||
Balance at beginning of period
|
$
|
106
|
$
|
389
|
||||
Accretion
|
(24
|
)
|
(114
|
)
|
||||
Balance at end of period
|
$
|
82
|
$
|
275
|
March 31, 2018
|
December 31, 2017
|
|||||||
Outstanding balance
|
$
|
5,284
|
$
|
5,295
|
||||
Carrying amount
|
2,584
|
2,638
|
|
Recorded
|
Recorded
|
||||||||||||||||||
|
Unpaid
|
Investment
|
Investment
|
Total
|
||||||||||||||||
|
Principal
|
With No
|
With
|
Recorded
|
Related
|
|||||||||||||||
March 31, 2018
|
Balance
|
Allowance
|
Allowance
|
Investment
|
Allowance
|
|||||||||||||||
Real estate loans:
|
||||||||||||||||||||
Mortgages
|
$
|
1,227
|
$
|
268
|
$
|
870
|
$
|
1,138
|
$
|
22
|
||||||||||
Home Equity
|
112
|
39
|
57
|
96
|
16
|
|||||||||||||||
Commercial
|
16,625
|
12,589
|
1,360
|
13,949
|
170
|
|||||||||||||||
Agricultural
|
3,824
|
3,682
|
136
|
3,818
|
5
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other commercial loans
|
4,655
|
3,721
|
418
|
4,139
|
184
|
|||||||||||||||
Other agricultural loans
|
1,419
|
1,249
|
131
|
1,380
|
11
|
|||||||||||||||
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
27,862
|
$
|
21,548
|
$
|
2,972
|
$
|
24,520
|
$
|
408
|
||||||||||
|
||||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||
Real estate loans:
|
||||||||||||||||||||
Mortgages
|
$
|
1,055
|
$
|
273
|
$
|
700
|
$
|
973
|
$
|
47
|
||||||||||
Home Equity
|
92
|
40
|
52
|
92
|
9
|
|||||||||||||||
Commercial
|
16,363
|
13,154
|
710
|
13,864
|
94
|
|||||||||||||||
Agricultural
|
5,231
|
3,283
|
618
|
3,901
|
3
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Consumer
|
10
|
2
|
6
|
8
|
-
|
|||||||||||||||
Other commercial loans
|
4,739
|
3,766
|
431
|
4,197
|
231
|
|||||||||||||||
Other agricultural loans
|
1,397
|
1,238
|
125
|
1,363
|
26
|
|||||||||||||||
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
28,887
|
$
|
21,756
|
$
|
2,642
|
$
|
24,398
|
$
|
410
|
|
For the Three Months Ended
|
|||||||||||||||||||||||
|
March 31, 2018
|
March 31, 2017
|
||||||||||||||||||||||
|
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
|
$
|
1,023
|
$
|
4
|
$
|
-
|
$
|
894
|
$
|
3
|
$
|
-
|
||||||||||||
Home Equity
|
107
|
1
|
-
|
56
|
1
|
-
|
||||||||||||||||||
Commercial
|
13,795
|
122
|
5
|
5,793
|
24
|
3
|
||||||||||||||||||
Agricultural
|
4,086
|
51
|
-
|
3,382
|
31
|
-
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Consumer
|
4
|
-
|
-
|
1
|
-
|
-
|
||||||||||||||||||
Other commercial loans
|
4,156
|
26
|
-
|
5,597
|
40
|
10
|
||||||||||||||||||
Other agricultural loans
|
1,370
|
10
|
-
|
1,627
|
23
|
-
|
||||||||||||||||||
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
24,541
|
$
|
214
|
$
|
5
|
$
|
17,350
|
$
|
122
|
$
|
13
|
·
|
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.
|
March 31, 2018
|
Pass
|
Special Mention
|
Substandard
|
Doubtful
|
Loss
|
Ending Balance
|
||||||||||||||||||
Real estate loans:
|
||||||||||||||||||||||||
Commercial
|
$
|
294,894
|
$
|
15,387
|
$
|
9,981
|
$
|
119
|
$
|
-
|
$
|
320,381
|
||||||||||||
Agricultural
|
231,711
|
11,766
|
5,233
|
-
|
-
|
248,710
|
||||||||||||||||||
Construction
|
22,108
|
-
|
131
|
-
|
-
|
22,239
|
||||||||||||||||||
Other commercial loans
|
70,850
|
862
|
3,095
|
123
|
-
|
74,930
|
||||||||||||||||||
Other agricultural loans
|
38,697
|
341
|
1,358
|
-
|
-
|
40,396
|
||||||||||||||||||
State and political
|
||||||||||||||||||||||||
subdivision loans
|
89,480
|
-
|
10,581
|
-
|
-
|
100,061
|
||||||||||||||||||
Total
|
$
|
747,740
|
$
|
28,356
|
$
|
30,379
|
$
|
242
|
$
|
-
|
$
|
806,717
|
December 31, 2017
|
Pass
|
Special Mention
|
Substandard
|
Doubtful
|
Loss
|
Ending Balance
|
||||||||||||||||||
Real estate loans:
|
||||||||||||||||||||||||
Commercial
|
$
|
281,742
|
$
|
15,029
|
$
|
11,271
|
$
|
42
|
$
|
-
|
$
|
308,084
|
||||||||||||
Agricultural
|
222,198
|
11,538
|
6,221
|
-
|
-
|
239,957
|
||||||||||||||||||
Construction
|
13,364
|
-
|
138
|
-
|
-
|
13,502
|
||||||||||||||||||
Other commercial loans
|
67,706
|
615
|
3,567
|
125
|
-
|
72,013
|
||||||||||||||||||
Other agricultural loans
|
34,914
|
1,325
|
1,570
|
-
|
-
|
37,809
|
||||||||||||||||||
State and political
|
||||||||||||||||||||||||
subdivision loans
|
94,125
|
-
|
10,612
|
-
|
-
|
104,737
|
||||||||||||||||||
Total
|
$
|
714,049
|
$
|
28,507
|
$
|
33,379
|
$
|
167
|
$
|
-
|
$
|
776,102
|
March 31, 2018
|
Performing
|
Non-performing
|
PCI
|
Total
|
||||||||||||
Real estate loans:
|
||||||||||||||||
Mortgages
|
$
|
154,274
|
$
|
1,501
|
$
|
31
|
$
|
155,806
|
||||||||
Home Equity
|
59,444
|
99
|
-
|
59,543
|
||||||||||||
Consumer
|
9,635
|
37
|
-
|
9,672
|
||||||||||||
Total
|
$
|
223,353
|
$
|
1,637
|
$
|
31
|
$
|
225,021
|
||||||||
|
||||||||||||||||
December 31, 2017
|
Performing
|
Non-performing
|
PCI
|
Total
|
||||||||||||
Real estate loans:
|
||||||||||||||||
Mortgages
|
$
|
152,820
|
$
|
1,492
|
$
|
33
|
$
|
154,345
|
||||||||
Home Equity
|
60,022
|
112
|
-
|
|
60,134
|
|||||||||||
Consumer
|
9,895
|
49
|
-
|
|
9,944
|
|||||||||||
Total
|
$
|
222,737
|
$
|
1,653
|
$
|
33
|
$
|
224,423
|
|
90 Days or
|
|||||||||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Financing
|
Greater and
|
||||||||||||||||||||||||||
March 31, 2018
|
Past Due
|
Past Due
|
Or Greater
|
Due
|
Current
|
PCI
|
Receivables
|
Accruing
|
||||||||||||||||||||||||
Real estate loans:
|
||||||||||||||||||||||||||||||||
Mortgages
|
$
|
425
|
$
|
281
|
$
|
911
|
$
|
1,617
|
$
|
154,158
|
$
|
31
|
$
|
155,806
|
$
|
44
|
||||||||||||||||
Home Equity
|
186
|
54
|
74
|
314
|
59,229
|
-
|
59,543
|
-
|
||||||||||||||||||||||||
Commercial
|
4,276
|
241
|
4,647
|
9,164
|
309,795
|
1,422
|
320,381
|
-
|
||||||||||||||||||||||||
Agricultural
|
112
|
-
|
159
|
271
|
247,750
|
689
|
248,710
|
-
|
||||||||||||||||||||||||
Construction
|
-
|
-
|
127
|
127
|
22,112
|
-
|
22,239
|
-
|
||||||||||||||||||||||||
Consumer
|
104
|
44
|
25
|
173
|
9,499
|
-
|
9,672
|
7
|
||||||||||||||||||||||||
Other commercial loans
|
584
|
47
|
2,597
|
3,228
|
71,260
|
442
|
74,930
|
378
|
||||||||||||||||||||||||
Other agricultural loans
|
91
|
36
|
-
|
127
|
40,269
|
-
|
40,396
|
-
|
||||||||||||||||||||||||
State and political
|
||||||||||||||||||||||||||||||||
subdivision loans
|
-
|
-
|
-
|
-
|
100,061
|
-
|
100,061
|
-
|
||||||||||||||||||||||||
Total
|
$
|
5,778
|
$
|
703
|
$
|
8,540
|
$
|
15,021
|
$
|
1,014,133
|
$
|
2,584
|
$
|
1,031,738
|
$
|
429
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Loans considered non-accrual
|
$
|
375
|
$
|
446
|
$
|
8,111
|
$
|
8,932
|
$
|
2,501
|
$
|
-
|
$
|
11,433
|
||||||||||||||||||
Loans still accruing
|
5,403
|
257
|
429
|
6,089
|
1,011,632
|
2,584
|
1,020,305
|
|||||||||||||||||||||||||
Total
|
$
|
5,778
|
$
|
703
|
$
|
8,540
|
$
|
15,021
|
$
|
1,014,133
|
$
|
2,584
|
$
|
1,031,738
|
|
90 Days or
|
|||||||||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Financing
|
Greater and
|
||||||||||||||||||||||||||
December 31, 2017
|
Past Due
|
Past Due
|
Or Greater
|
Due
|
Current
|
PCI
|
Receivables
|
Accruing
|
||||||||||||||||||||||||
Real estate loans:
|
||||||||||||||||||||||||||||||||
Mortgages
|
$
|
996
|
$
|
362
|
$
|
810
|
$
|
2,168
|
$
|
152,144
|
$
|
33
|
$
|
154,345
|
$
|
218
|
||||||||||||||||
Home Equity
|
277
|
86
|
78
|
441
|
59,693
|
-
|
60,134
|
-
|
||||||||||||||||||||||||
Commercial
|
1,353
|
1,010
|
3,865
|
6,228
|
300,396
|
1,460
|
308,084
|
162
|
||||||||||||||||||||||||
Agricultural
|
242
|
-
|
205
|
447
|
238,808
|
702
|
239,957
|
30
|
||||||||||||||||||||||||
Construction
|
-
|
-
|
133
|
133
|
13,369
|
-
|
13,502
|
-
|
||||||||||||||||||||||||
Consumer
|
53
|
33
|
49
|
135
|
9,809
|
-
|
9,944
|
7
|
||||||||||||||||||||||||
Other commercial loans
|
132
|
-
|
2,372
|
2,504
|
69,066
|
443
|
72,013
|
32
|
||||||||||||||||||||||||
Other agricultural loans
|
-
|
42
|
106
|
148
|
37,661
|
-
|
37,809
|
106
|
||||||||||||||||||||||||
State and political
|
||||||||||||||||||||||||||||||||
subdivision loans
|
-
|
-
|
-
|
-
|
104,737
|
-
|
104,737
|
-
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Total
|
$
|
3,053
|
$
|
1,533
|
$
|
7,618
|
$
|
12,204
|
$
|
985,683
|
$
|
2,638
|
$
|
1,000,525
|
$
|
555
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Loans considered non-accrual
|
$
|
816
|
$
|
281
|
$
|
7,063
|
$
|
8,160
|
$
|
2,011
|
$
|
-
|
$
|
10,171
|
||||||||||||||||||
Loans still accruing
|
2,237
|
1,252
|
555
|
4,044
|
983,672
|
2,638
|
990,354
|
|||||||||||||||||||||||||
Total
|
$
|
3,053
|
$
|
1,533
|
$
|
7,618
|
$
|
12,204
|
$
|
985,683
|
$
|
2,638
|
$
|
1,000,525
|
|
March 31, 2018
|
December 31, 2017
|
||||||
Real estate loans:
|
||||||||
Mortgages
|
$
|
1,458
|
$
|
1,274
|
||||
Home Equity
|
98
|
112
|
||||||
Commercial
|
6,372
|
5,192
|
||||||
Agricultural
|
194
|
175
|
||||||
Construction
|
127
|
133
|
||||||
Consumer
|
30
|
42
|
||||||
Other commercial loans
|
2,494
|
2,637
|
||||||
Other agricultural loans
|
660
|
606
|
||||||
State and political subdivision
|
-
|
-
|
||||||
|
$
|
11,433
|
$
|
10,171
|
|
For the Three Months Ended March 31, 2018
|
|||||||||||||||||||||||
|
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
|
$
|
-
|
$
|
7
|
$
|
-
|
$
|
7
|
||||||||||||||
Total
|
-
|
1
|
$
|
-
|
$
|
7
|
$
|
-
|
$
|
7
|
|
For the Three Months Ended March 31, 2017
|
|||||||||||||||||||||||
|
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
|
$
|
-
|
$
|
703
|
$
|
-
|
$
|
703
|
||||||||||||||
Total
|
-
|
2
|
$
|
-
|
$
|
703
|
$
|
-
|
$
|
703
|
|
March 31, 2018
|
December 31, 2017
|
||||||||||||||||||||||
|
Individually
evaluated for impairment
|
Collectively
evaluated for impairment
|
Total
|
Individually
evaluated for
impairment
|
Collectively
evaluated for
impairment
|
Total
|
||||||||||||||||||
Real estate loans:
|
||||||||||||||||||||||||
Residential
|
$
|
38
|
$
|
1,039
|
$
|
1,077
|
$
|
56
|
$
|
993
|
$
|
1,049
|
||||||||||||
Commercial
|
170
|
3,836
|
4,006
|
94
|
3,773
|
3,867
|
||||||||||||||||||
Agricultural
|
5
|
3,335
|
3,340
|
3
|
3,140
|
3,143
|
||||||||||||||||||
Construction
|
-
|
39
|
39
|
-
|
23
|
23
|
||||||||||||||||||
Consumer
|
-
|
123
|
123
|
-
|
124
|
124
|
||||||||||||||||||
Other commercial loans
|
184
|
1,089
|
1,273
|
231
|
1,041
|
1,272
|
||||||||||||||||||
Other agricultural loans
|
11
|
521
|
532
|
26
|
466
|
492
|
||||||||||||||||||
State and political
|
||||||||||||||||||||||||
subdivision loans
|
-
|
789
|
789
|
-
|
816
|
816
|
||||||||||||||||||
Unallocated
|
-
|
408
|
408
|
-
|
404
|
404
|
||||||||||||||||||
Total
|
$
|
408
|
$
|
11,179
|
$
|
11,587
|
$
|
410
|
$
|
10,780
|
$
|
11,190
|
|
For the three months ended March 31, 2018
|
|||||||||||||||||||
|
Balance at
December 31,
2017
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
March 31,
2018
|
|||||||||||||||
Real estate loans:
|
||||||||||||||||||||
Residential
|
$
|
1,049
|
$
|
(15
|
)
|
$
|
-
|
$
|
43
|
$
|
1,077
|
|||||||||
Commercial
|
3,867
|
-
|
-
|
139
|
4,006
|
|||||||||||||||
Agricultural
|
3,143
|
-
|
-
|
197
|
3,340
|
|||||||||||||||
Construction
|
23
|
-
|
-
|
16
|
39
|
|||||||||||||||
Consumer
|
124
|
(13
|
)
|
10
|
2
|
123
|
||||||||||||||
Other commercial loans
|
1,272
|
(45
|
)
|
3
|
43
|
1,273
|
||||||||||||||
Other agricultural loans
|
492
|
(43
|
)
|
-
|
83
|
532
|
||||||||||||||
State and political subdivision loans
|
816
|
-
|
-
|
(27
|
)
|
789
|
||||||||||||||
Unallocated
|
404
|
-
|
-
|
4
|
408
|
|||||||||||||||
Total
|
$
|
11,190
|
$
|
(116
|
)
|
$
|
13
|
$
|
500
|
$
|
11,587
|
|
For the three months ended March 31, 2017
|
|||||||||||||||||||
|
Balance at
December 31,
2016
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
March 31,
2017
|
|||||||||||||||
Real estate loans:
|
||||||||||||||||||||
Residential
|
$
|
1,064
|
$
|
(45
|
)
|
$
|
-
|
$
|
23
|
$
|
1,042
|
|||||||||
Commercial
|
3,589
|
(41
|
)
|
4
|
113
|
3,665
|
||||||||||||||
Agricultural
|
1,494
|
458
|
1,952
|
|||||||||||||||||
Construction
|
47
|
-
|
-
|
(1
|
)
|
46
|
||||||||||||||
Consumer
|
122
|
(28
|
)
|
10
|
19
|
123
|
||||||||||||||
Other commercial loans
|
1,327
|
-
|
9
|
(121
|
)
|
1,215
|
||||||||||||||
Other agricultural loans
|
312
|
(5
|
)
|
(1
|
)
|
306
|
||||||||||||||
State and political subdivision loans
|
833
|
-
|
-
|
(9
|
)
|
824
|
||||||||||||||
Unallocated
|
98
|
-
|
-
|
134
|
232
|
|||||||||||||||
Total
|
$
|
8,886
|
$
|
(119
|
)
|
$
|
23
|
$
|
615
|
$
|
9,405
|
·
|
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;
|
·
|
Existence and effect of any credit concentrations, and changes in the level of such concentrations; and
|
·
|
Any change in the level of board oversight.
|
|
March 31, 2018
|
December 31, 2017
|
||||||||||||||||||||||
|
Gross
carrying
value
|
Accumulated amortization
|
Net
carrying
value
|
Gross
carrying
value
|
Accumulated
amortization
|
Net
carrying
value
|
||||||||||||||||||
Amortized intangible assets (1):
|
||||||||||||||||||||||||
MSRs
|
$
|
1,634
|
$
|
(961
|
)
|
$
|
673
|
$
|
1,605
|
$
|
(912
|
)
|
$
|
693
|
||||||||||
Core deposit intangibles
|
1,786
|
(655
|
)
|
1,131
|
1,786
|
(586
|
)
|
1,200
|
||||||||||||||||
Covenant not to compete
|
125
|
(73
|
)
|
52
|
125
|
(65
|
)
|
60
|
||||||||||||||||
Total amortized intangible assets
|
$
|
3,545
|
$
|
(1,689
|
)
|
$
|
1,856
|
$
|
3,516
|
$
|
(1,563
|
)
|
$
|
1,953
|
||||||||||
Unamortized intangible assets:
|
||||||||||||||||||||||||
Goodwill
|
$
|
23,296
|
$
|
23,296
|
||||||||||||||||||||
(1) Excludes fully amortized intangible assets
|
|
MSRs
|
Core deposit intangibles
|
Covenant not to compete
|
Total
|
||||||||||||
Three months ended March 31, 2018 (actual)
|
$
|
49
|
$
|
69
|
$
|
8
|
$
|
126
|
||||||||
Three months ended March 31, 2017 (actual)
|
$
|
47
|
$
|
68
|
$
|
8
|
$
|
123
|
||||||||
Estimate for year ended December 31,
|
||||||||||||||||
Remaining 2018
|
135
|
196
|
23
|
354
|
||||||||||||
2019
|
153
|
230
|
29
|
412
|
||||||||||||
2020
|
120
|
197
|
-
|
317
|
||||||||||||
2021
|
91
|
165
|
-
|
256
|
||||||||||||
2022
|
67
|
133
|
-
|
200
|
Remaining Contractual Maturity of the Agreements
|
||||||||||||||||||||
Overnight and
|
Up to
|
Greater than
|
||||||||||||||||||
March 31, 2018
|
Continuous
|
30 Days
|
30 - 90 Days
|
90 days
|
Total
|
|||||||||||||||
Repurchase Agreements:
|
||||||||||||||||||||
U.S. agency securities
|
$
|
18,945
|
$
|
-
|
$
|
-
|
$
|
2,009
|
$
|
20,954
|
||||||||||
Total carrying value of collateral pledged
|
$
|
18,945
|
$
|
-
|
$
|
-
|
$
|
2,009
|
$
|
20,954
|
||||||||||
Total liability recognized for repurchase agreements
|
$
|
14,683
|
||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||
Repurchase Agreements:
|
||||||||||||||||||||
U.S. agency securities
|
$
|
16,027
|
$
|
-
|
$
|
-
|
$
|
2,035
|
$
|
18,062
|
||||||||||
Total carrying value of collateral pledged
|
$
|
16,027
|
$
|
-
|
$
|
-
|
$
|
2,035
|
$
|
18,062
|
||||||||||
Total liability recognized for repurchase agreements
|
$
|
14,989
|
|
Three Months Ended
|
|
|||||||
|
March 31,
|
Affected line item on the Consolidated
|
|||||||
|
2018
|
2017
|
Statement of income
|
||||||
Service cost
|
$
|
89
|
$
|
91
|
Salary and employee benefits
|
||||
Interest cost
|
163
|
167
|
Other expenses
|
||||||
Expected return on plan assets
|
(344
|
)
|
(274
|
)
|
Other expenses
|
||||
Net amortization and deferral
|
46
|
60
|
Other expenses
|
||||||
Net periodic(benefit) cost
|
$
|
(46
|
)
|
$
|
44
|
|
|
Three months
|
|||||||
|
Weighted
|
|||||||
|
Unvested
|
Average
|
||||||
|
Shares
|
Market Price
|
||||||
Outstanding, beginning of period
|
8,783
|
$
|
51.20
|
|||||
Granted
|
-
|
-
|
||||||
Forfeited
|
-
|
-
|
||||||
Vested
|
(92
|
)
|
52.05
|
|||||
Outstanding, end of period
|
8,691
|
$
|
51.19
|
|
Three months ended March 31, 2018
|
|||||||||||
|
Unrealized gain (loss) on available for sale securities (a)
|
Defined Benefit Pension Items (a)
|
Total
|
|||||||||
Balance as of December 31, 2017
|
$
|
(269
|
)
|
$
|
(3,129
|
)
|
$
|
(3,398
|
)
|
|||
Change in accounting policy – ASU 2016-01
|
1
|
-
|
1
|
|||||||||
Other comprehensive income (loss) before reclassifications (net of tax)
|
(1,617
|
)
|
-
|
(1,617
|
)
|
|||||||
Amounts reclassified from accumulated other
|
||||||||||||
comprehensive income (loss) (net of tax)
|
-
|
37
|
37
|
|||||||||
Net current period other comprehensive income (loss)
|
(1,617
|
)
|
37
|
(1,580
|
)
|
|||||||
Balance as of March 31, 2018
|
$
|
(1,885
|
)
|
$
|
(3,092
|
)
|
$
|
(4,977
|
)
|
|||
|
||||||||||||
|
Three months ended March 31, 2017
|
|||||||||||
|
Unrealized gain (loss)
on available for sale securities (a)
|
Defined Benefit
Pension Items (a)
|
Total
|
|||||||||
Balance as of December 31, 2016
|
$
|
1,306
|
$
|
(2,698
|
)
|
$
|
(1,392
|
)
|
||||
Other comprehensive income (loss) before reclassifications (net of tax)
|
46
|
-
|
46
|
|||||||||
Amounts reclassified from accumulated other
|
||||||||||||
comprehensive income (loss) (net of tax)
|
(114
|
)
|
39
|
(75
|
)
|
|||||||
Net current period other comprehensive income (loss)
|
(68
|
)
|
39
|
(29
|
)
|
|||||||
Balance as of March 31, 2017
|
$
|
1,238
|
$
|
(2,659
|
)
|
$
|
(1,421
|
)
|
Details about accumulated other comprehensive income (loss)
|
Amount reclassified from accumulated
comprehensive income (loss) (a)
|
Affected line item in the Consolidated Statement of Income
|
|||||||
|
Three Months Ended March 31,
|
|
|||||||
|
2018
|
2017
|
|
||||||
Unrealized gains and losses on available for sale securities
|
|
||||||||
|
$
|
-
|
$
|
172
|
Investment securities gains, net
|
||||
|
-
|
(58
|
)
|
Provision for income taxes
|
|||||
|
$
|
-
|
$
|
114
|
Net of tax
|
||||
|
|
||||||||
Defined benefit pension items
|
|
||||||||
|
$
|
(46
|
)
|
$
|
(60
|
)
|
Salaries and employee benefits
|
||
|
9
|
21
|
Provision for income taxes
|
||||||
|
$
|
(37
|
)
|
$
|
(39
|
)
|
Net of tax
|
||
|
|
||||||||
Total reclassifications
|
$
|
(37
|
)
|
$
|
75
|
|
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.
|
March 31, 2018
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
Fair value measurements on a recurring basis:
|
||||||||||||||||
Assets
|
||||||||||||||||
Equity securities in financial institutions
|
$
|
188
|
$
|
-
|
$
|
-
|
$
|
188
|
||||||||
Available for sale securities:
|
||||||||||||||||
U.S. Agency securities
|
-
|
99,186
|
-
|
99,186
|
||||||||||||
U.S. Treasury securities
|
33,112
|
-
|
-
|
33,112
|
||||||||||||
Obligations of state and
|
||||||||||||||||
political subdivisions
|
-
|
71,532
|
-
|
71,532
|
||||||||||||
Corporate obligations
|
-
|
3,050
|
-
|
3,050
|
||||||||||||
Mortgage-backed securities in
|
||||||||||||||||
government sponsored entities
|
-
|
44,460
|
-
|
44,460
|
||||||||||||
December 31, 2017
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
Fair value measurements on a recurring basis:
|
||||||||||||||||
Available for sale securities:
|
||||||||||||||||
U.S. Agency securities
|
$
|
-
|
$
|
98,887
|
$
|
-
|
$
|
98,887
|
||||||||
U.S. Treasuries securities
|
28,604
|
-
|
-
|
28,604
|
||||||||||||
Obligations of state and
|
||||||||||||||||
political subdivisions
|
-
|
79,090
|
-
|
79,090
|
||||||||||||
Corporate obligations
|
-
|
3,083
|
-
|
3,083
|
||||||||||||
Mortgage-backed securities in
|
||||||||||||||||
government sponsored entities
|
-
|
45,027
|
-
|
45,027
|
||||||||||||
Equity securities in financial institutions
|
91
|
-
|
-
|
91
|
March 31, 2018
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
Impaired Loans
|
$
|
-
|
$
|
-
|
$
|
2,425
|
$
|
2,425
|
||||||||
Other real estate owned
|
-
|
-
|
844
|
844
|
||||||||||||
|
||||||||||||||||
December 31, 2017
|
||||||||||||||||
Impaired Loans
|
$
|
-
|
$
|
-
|
$
|
1,569
|
$
|
1,569
|
||||||||
Other real estate owned
|
-
|
-
|
1,024
|
1,024
|
·
|
Impaired Loans - The Company has measured impairment on impaired loans generally based on the fair value of the loan's collateral. Fair value is generally determined based upon independent third-party appraisals of the properties. In some cases, management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. Additionally, management makes estimates about expected costs to sell the property which are also included in the net realizable value. If the fair value of the collateral dependent loan is less than the carrying amount of the loan a specific reserve for the loan is made in the allowance for loan losses or a charge-off is taken to reduce the loan to the fair value of the collateral (less estimated selling costs) and the loan is included in the table above as a Level III measurement. If the fair value of the collateral exceeds the carrying amount of the loan, then the loan is not included in the table above as it is not currently being carried at its fair value. The fair values above excluded estimated selling costs of $238,000 and $163,000 at March 31, 2018 and December 31, 2017, respectively.
|
·
|
Other Real Estate Owned (OREO) – OREO is carried at the lower of cost or fair value, which is measured at the date of foreclosure. If the fair value of the collateral exceeds the carrying amount of the loan, no charge-off or adjustment is necessary, the loan is not considered to be carried at fair value, and is therefore not included in the table above. If the fair value of the collateral is less than the carrying amount of the loan, management will charge the loan down to its estimated realizable value. The fair value of OREO is based on the appraised value of the property, which is generally unadjusted by management and is based on comparable sales for similar properties in the same geographic region as the subject property, and is included in the above table as a Level II measurement. In some cases, management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. In these cases, the loans are categorized in the above table as Level III measurement since these adjustments are considered to be unobservable inputs. Income and expenses from operations and further declines in the fair value of the collateral subsequent to foreclosure are included in net expenses from OREO.
|
March 31, 2018
|
Fair Value
|
Valuation Technique(s)
|
Unobservable input
|
Range
|
Weighted average
|
|||||||||
Impaired Loans
|
$
|
2,425
|
Appraised Collateral Values
|
Discount for time since appraisal
|
0-100
|
%
|
33.77
|
%
|
||||||
|
|
Selling costs
|
5%-11
|
%
|
8.47
|
%
|
||||||||
|
|
Holding period
|
0 - 24 months
|
11.15 months
|
||||||||||
|
|
|
||||||||||||
Other real estate owned
|
844
|
Appraised Collateral Values
|
Discount for time since appraisal
|
17-35
|
%
|
24.57
|
%
|
|||||||
|
|
|
||||||||||||
December 31, 2017
|
Fair Value
|
Valuation Technique(s)
|
Unobservable input
|
Range
|
||||||||||
Impaired Loans
|
1,569
|
Appraised Collateral Values
|
Discount for time since appraisal
|
0-100
|
%
|
30.83
|
%
|
|||||||
|
|
Selling costs
|
5%-9
|
%
|
8.35
|
%
|
||||||||
|
|
Holding period
|
6 - 12 months
|
11 months
|
||||||||||
|
|
|
||||||||||||
Other real estate owned
|
1,024
|
Appraised Collateral Values
|
Discount for time since appraisal
|
15-65
|
%
|
26.26
|
%
|
Carrying
|
||||||||||||||||||||
March 31, 2018
|
Amount
|
Fair Value
|
Level I
|
Level II
|
Level III
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and due from banks
|
$
|
12,475
|
$
|
12,475
|
$
|
12,475
|
$
|
-
|
$
|
-
|
||||||||||
Interest bearing time deposits with other banks
|
10,532
|
10,543
|
-
|
-
|
10,543
|
|||||||||||||||
Loans held for sale
|
233
|
233
|
233
|
-
|
-
|
|||||||||||||||
Net loans
|
1,020,151
|
1,001,421
|
-
|
-
|
1,001,421
|
|||||||||||||||
Bank owned life insurance
|
27,035
|
27,035
|
27,035
|
-
|
-
|
|||||||||||||||
Regulatory stock
|
6,705
|
6,705
|
6,705
|
-
|
-
|
|||||||||||||||
Accrued interest receivable
|
4,283
|
4,283
|
4,283
|
-
|
-
|
|||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
$
|
1,115,153
|
$
|
1,110,055
|
$
|
847,737
|
$
|
-
|
$
|
262,318
|
||||||||||
Borrowed funds
|
124,121
|
122,822
|
87,413
|
-
|
35,409
|
|||||||||||||||
Accrued interest payable
|
867
|
867
|
867
|
-
|
-
|
|
Carrying
|
|||||||||||||||||||
December 31, 2017
|
Amount
|
Fair Value
|
Level I
|
Level II
|
Level III
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and due from banks
|
$
|
18,517
|
$
|
18,517
|
$
|
18,517
|
$
|
-
|
$
|
-
|
||||||||||
Interest bearing time deposits with other banks
|
10,283
|
10,287
|
-
|
-
|
10,287
|
|||||||||||||||
Loans held for sale
|
1,439
|
1,439
|
1,439
|
|||||||||||||||||
Net loans
|
989,335
|
981,238
|
-
|
-
|
981,238
|
|||||||||||||||
Bank owned life insurance
|
26,883
|
26,883
|
26,883
|
-
|
-
|
|||||||||||||||
Regulatory stock
|
6,784
|
6,784
|
6,784
|
-
|
-
|
|||||||||||||||
Accrued interest receivable
|
4,196
|
4,196
|
4,196
|
-
|
-
|
|||||||||||||||
|
||||||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
$
|
1,104,943
|
$
|
1,101,583
|
$
|
838,490
|
$
|
-
|
$
|
263,093
|
||||||||||
Borrowed funds
|
114,664
|
113,452
|
77,650
|
-
|
35,802
|
|||||||||||||||
Accrued interest payable
|
897
|
897
|
897
|
-
|
-
|
·
|
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 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 be unable to implement those initiatives at all.
|
·
|
We may not be able to successfully integrate businesses we acquire or be able to fully realize the expected financial and other benefits from acquisitions.
|
·
|
Acquisitions and dispositions of assets 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.
|
·
|
Loan concentrations in certain industries could negatively impact financial results, if financial results or economic conditions deteriorate.
|
·
|
A budget impasse in the Commonwealth of Pennsylvania could impact our asset values, liquidity and profitability as a result of either delayed or reduced funding to school districts and municipalities who are customers of the Bank.
|
·
|
Companies providing support services related to the 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. Additionally, the activities the companies providing support services related to 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 these companies, our customers.
|
|
Analysis of Average Balances and Interest Rates (1)
|
|||||||||||||||||||||||
|
Three Months Ended
|
|||||||||||||||||||||||
|
March 31, 2018
|
March 31, 2017
|
||||||||||||||||||||||
|
Average
|
Average
|
Average
|
Average
|
||||||||||||||||||||
|
Balance (1)
|
Interest
|
Rate
|
Balance (1)
|
Interest
|
Rate
|
||||||||||||||||||
(dollars in thousands)
|
|
$
|
$ |
|
%
|
|
$
|
$ |
|
%
|
||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Short-term investments:
|
||||||||||||||||||||||||
Interest-bearing deposits at banks
|
8,100
|
5
|
0.25
|
7,643
|
2
|
0.11
|
||||||||||||||||||
Total short-term investments
|
8,100
|
5
|
0.25
|
7,643
|
2
|
0.11
|
||||||||||||||||||
Interest bearing time deposits at banks
|
10,311
|
53
|
2.11
|
6,870
|
33
|
1.97
|
||||||||||||||||||
Investment securities:
|
||||||||||||||||||||||||
Taxable
|
183,155
|
937
|
2.05
|
210,364
|
879
|
1.67
|
||||||||||||||||||
Tax-exempt (3)
|
75,288
|
667
|
3.34
|
90,783
|
1,013
|
4.46
|
||||||||||||||||||
Total investment securities
|
258,443
|
1,604
|
2.48
|
301,147
|
1,892
|
2.51
|
||||||||||||||||||
Loans:
|
||||||||||||||||||||||||
Residential mortgage loans
|
214,598
|
2,724
|
5.15
|
205,978
|
2,634
|
5.19
|
||||||||||||||||||
Construction
|
17,665
|
201
|
4.62
|
28,150
|
304
|
4.38
|
||||||||||||||||||
Commercial Loans
|
388,200
|
4,978
|
5.20
|
316,059
|
4,066
|
5.22
|
||||||||||||||||||
Agricultural Loans
|
283,714
|
3,037
|
4.34
|
169,279
|
1,813
|
4.34
|
||||||||||||||||||
Loans to state & political subdivisions
|
104,511
|
916
|
3.55
|
97,178
|
1,012
|
4.22
|
||||||||||||||||||
Other loans
|
9,507
|
183
|
7.79
|
10,495
|
209
|
8.06
|
||||||||||||||||||
Loans, net of discount (2)(3)(4)
|
1,018,195
|
12,039
|
4.79
|
827,139
|
10,038
|
4.92
|
||||||||||||||||||
Total interest-earning assets
|
1,295,049
|
13,701
|
4.29
|
1,142,799
|
11,965
|
4.25
|
||||||||||||||||||
Cash and due from banks
|
6,908
|
6,671
|
||||||||||||||||||||||
Bank premises and equipment
|
16,481
|
17,007
|
||||||||||||||||||||||
Other assets
|
54,878
|
56,145
|
||||||||||||||||||||||
Total non-interest earning assets
|
78,267
|
79,823
|
||||||||||||||||||||||
Total assets
|
1,373,316
|
1,222,622
|
||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
NOW accounts
|
325,937
|
330
|
0.41
|
310,621
|
240
|
0.31
|
||||||||||||||||||
Savings accounts
|
185,242
|
50
|
0.11
|
175,424
|
45
|
0.10
|
||||||||||||||||||
Money market accounts
|
145,890
|
245
|
0.68
|
116,889
|
130
|
0.45
|
||||||||||||||||||
Certificates of deposit
|
266,275
|
691
|
1.05
|
262,523
|
630
|
0.97
|
||||||||||||||||||
Total interest-bearing deposits
|
923,344
|
1,316
|
0.58
|
865,457
|
1,045
|
0.49
|
||||||||||||||||||
Other borrowed funds
|
138,613
|
647
|
1.89
|
68,854
|
258
|
1.52
|
||||||||||||||||||
Total interest-bearing liabilities
|
1,061,957
|
1,963
|
0.75
|
934,311
|
1,303
|
0.57
|
||||||||||||||||||
Demand deposits
|
164,189
|
147,019
|
||||||||||||||||||||||
Other liabilities
|
12,537
|
14,872
|
||||||||||||||||||||||
Total non-interest-bearing liabilities
|
176,726
|
161,891
|
||||||||||||||||||||||
Stockholders' equity
|
134,633
|
126,420
|
||||||||||||||||||||||
Total liabilities & stockholders' equity
|
1,373,316
|
1,222,622
|
||||||||||||||||||||||
Net interest income
|
11,738
|
10,662
|
||||||||||||||||||||||
Net interest spread (5)
|
3.54
|
%
|
3.68
|
%
|
||||||||||||||||||||
Net interest income as a percentage
|
||||||||||||||||||||||||
of average interest-earning assets
|
3.68
|
%
|
3.78
|
%
|
||||||||||||||||||||
Ratio of interest-earning assets
|
||||||||||||||||||||||||
to interest-bearing liabilities
|
122
|
%
|
122
|
%
|
||||||||||||||||||||
|
||||||||||||||||||||||||
(1) Averages are based on daily averages.
|
||||||||||||||||||||||||
(2) Includes loan origination and commitment fees.
|
||||||||||||||||||||||||
(3) Tax exempt interest revenue is shown on a tax equivalent basis for proper comparison using
|
||||||||||||||||||||||||
a statutory federal income tax rate of 21% for 2018 and 34% for 2017.
|
||||||||||||||||||||||||
(4) Income on non-accrual loans is accounted for on a cash basis, and the loan balances are included in interest-earning assets.
|
||||||||||||||||||||||||
(5) Interest rate spread represents the difference between the average rate earned on interest-earning assets
|
||||||||||||||||||||||||
and the average rate paid on interest-bearing liabilities.
|
|
For the Three Months
|
|||||||
|
Ended March 31,
|
|||||||
|
2018
|
2017
|
||||||
Interest and dividend income from investment securities
|
||||||||
and interest bearing deposits at banks (non-tax adjusted)
|
$
|
1,522
|
$
|
1,583
|
||||
Tax equivalent adjustment
|
140
|
344
|
||||||
Interest and dividend income from investment securities
|
||||||||
and interest bearing deposits at banks (tax equivalent basis)
|
$
|
1,662
|
$
|
1,927
|
||||
|
||||||||
Interest and fees on loans (non-tax adjusted)
|
$
|
11,861
|
$
|
9,717
|
||||
Tax equivalent adjustment
|
178
|
321
|
||||||
Interest and fees on loans (tax equivalent basis)
|
$
|
12,039
|
$
|
10,038
|
||||
|
||||||||
Total interest income
|
$
|
13,383
|
$
|
11,300
|
||||
Total interest expense
|
1,963
|
1,303
|
||||||
Net interest income
|
11,420
|
9,997
|
||||||
Total tax equivalent adjustment
|
318
|
665
|
||||||
Net interest income (tax equivalent basis)
|
$
|
11,738
|
$
|
10,662
|
|
Three months ended March 31, 2018 vs. 2017 (1)
|
|||||||||||
|
Change in
|
Change
|
Total
|
|||||||||
|
Volume
|
in Rate
|
Change
|
|||||||||
Interest Income:
|
||||||||||||
Short-term investments:
|
||||||||||||
Interest-bearing deposits at banks
|
$
|
-
|
$
|
3
|
$
|
3
|
||||||
Interest bearing time deposits at banks
|
17
|
3
|
20
|
|||||||||
Investment securities:
|
||||||||||||
Taxable
|
(79
|
)
|
137
|
58
|
||||||||
Tax-exempt
|
(157
|
)
|
(189
|
)
|
(346
|
)
|
||||||
Total investments
|
(236
|
)
|
(52
|
)
|
(288
|
)
|
||||||
Loans:
|
||||||||||||
Residential mortgage loans
|
109
|
(19
|
)
|
90
|
||||||||
Construction
|
(121
|
)
|
18
|
(103
|
)
|
|||||||
Commercial Loans
|
925
|
(13
|
)
|
912
|
||||||||
Agricultural Loans
|
1,225
|
(1
|
)
|
1,224
|
||||||||
Loans to state & political subdivisions
|
88
|
(184
|
)
|
(96
|
)
|
|||||||
Other loans
|
(19
|
)
|
(7
|
)
|
(26
|
)
|
||||||
Total loans, net of discount
|
2,207
|
(206
|
)
|
2,001
|
||||||||
Total Interest Income
|
1,988
|
(252
|
)
|
1,736
|
||||||||
Interest Expense:
|
||||||||||||
Interest-bearing deposits:
|
||||||||||||
NOW accounts
|
12
|
78
|
90
|
|||||||||
Savings accounts
|
2
|
3
|
5
|
|||||||||
Money Market accounts
|
38
|
77
|
115
|
|||||||||
Certificates of deposit
|
9
|
52
|
61
|
|||||||||
Total interest-bearing deposits
|
61
|
210
|
271
|
|||||||||
Other borrowed funds
|
313
|
76
|
389
|
|||||||||
Total interest expense
|
374
|
286
|
660
|
|||||||||
Net interest income
|
$
|
1,614
|
$
|
(538
|
)
|
$
|
1,076
|
|||||
|
||||||||||||
(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 $27.2 million, which resulted in a decrease in investment income of $79,000. The decrease in the average balance of taxable securities was due to the Bank's strategy of funding loan growth through the cashflows of the investment portfolio. The yield on taxable securities increased 38 basis points from 1.67% to 2.05% as a result of the recent rise in rates and the calls and maturities of lower yielding investments. This resulted in an increase in investment income of $137,000.
|
·
|
The average balance of tax-exempt securities decreased by $15.5 million, which resulted in a decrease in investment income of $157,000. The yield on tax-exempt securities decreased 112 basis points from 4.46% to 3.34%, which corresponds to a decrease in interest income of $189,000. The yield decrease was partially attributable to the decrease in the federal statutory income tax rate as well as higher yielding securities being called and maturing and either being replaced by lower yielding securities or not replaced and utilized to fund loan growth. For a discussion of the Company's current investment strategy, see the "Financial Condition – Investments".
|
·
|
The average balance of commercial loans increased $72.1 million from a year ago. The growth was attributable to the State College branch acquisition and organic growth in our central and south central Pennsylvania markets. This had a positive impact of $925,000 on total interest income due to volume. Offsetting this increase, there was a $13,000 decrease due to rate, as the yield earned decreased from 5.22% to 5.20%.
|
·
|
Interest income on agricultural loans increased $1,224,000 from 2017 to 2018. The increase in the average balance of agricultural loans of $114.4 million is primarily attributable to the additional lenders hired in 2016 to serve the central and south central markets. The increase in the average balance of these loans resulted in an increase in interest income due to volume of $1,225,000.
|
·
|
The average balance of construction loans decreased $10.5 million from a year ago. This had a negative impact of $121,000 and was due to transferring completed projects out of construction.
|
·
|
The average balance of state and political subdivision loans increased $7.3 million from a year ago. This resulted in an increase of $88,000 on total interest income due to volume. The yield decreased 67 basis points to 3.55%, which decreased loan interest income $184,000. The decrease in the yield on this portfolio was mostly due to the decrease in the Federal statutory income tax rate from 2017 to 2018.
|
·
|
Interest income on residential mortgage loans increased $90,000. The average balance of residential mortgage loans increased $8.6 million, resulting in an increase of $109,000 due to volume. The increase in volume was primarily due to the State College acquisition.
|
·
|
The average balance of interest bearing deposits increased $57.9 million from March 31, 2017 to March 31, 2018. Increases were experienced in NOW accounts of $15.3 million, savings accounts of $9.8 million, money market accounts of $29.0 million and certificates of deposit of $3.8 million. The cumulative effect of these volume changes was an increase in interest expense of $61,000. see also "Financial Condition – Deposits"). The rate paid on interest bearing deposits increased 9 basis points to 0.58% for the first three months of 2018 compared to 2017. As a result of small variances in interest rates paid on individual products, interest expense on deposits increased $210,000.
|
·
|
The average balance of other borrowed funds increased $69.8 million from a year ago. This resulted in an increase in interest expense of $313,000. There was an increase in the average rate on other borrowed fund from 1.52% to 1.89% due to an increase in the overnight borrowing rate as a result of the Federal Reserve interest rate moves in 2017 resulting in an increase in interest expense of $76,000.
|
|
Three months ended March 31,
|
Change
|
||||||||||||||
|
2018
|
2017
|
Amount
|
%
|
||||||||||||
Service charges
|
$
|
1,104
|
$
|
1,058
|
$
|
46
|
4.3
|
|||||||||
Trust
|
251
|
221
|
30
|
13.6
|
||||||||||||
Brokerage and insurance
|
181
|
191
|
(10
|
)
|
(5.2
|
)
|
||||||||||
Gains on loans sold
|
72
|
101
|
(29
|
)
|
(28.7
|
)
|
||||||||||
Equity security gains, net
|
6
|
-
|
6
|
NA
|
||||||||||||
Available for sale security gains, net
|
-
|
172
|
(172
|
)
|
(100.0
|
)
|
||||||||||
Earnings on bank owned life insurance
|
152
|
166
|
(14
|
)
|
(8.4
|
)
|
||||||||||
Other
|
140
|
126
|
14
|
11.1
|
||||||||||||
Total
|
$
|
1,906
|
$
|
2,035
|
$
|
(129
|
)
|
(6.3
|
)
|
Three months ended
|
||||||||||||||||
|
March 31,
|
Change
|
||||||||||||||
|
2018
|
2017
|
Amount
|
%
|
||||||||||||
Salaries and employee benefits
|
$
|
4,835
|
$
|
4,366
|
$
|
469
|
10.7
|
|||||||||
Occupancy
|
592
|
527
|
65
|
12.3
|
||||||||||||
Furniture and equipment
|
142
|
139
|
3
|
2.2
|
||||||||||||
Professional fees
|
295
|
310
|
(15
|
)
|
(4.8
|
)
|
||||||||||
FDIC insurance
|
100
|
105
|
(5
|
)
|
(4.8
|
)
|
||||||||||
Pennsylvania shares tax
|
300
|
281
|
19
|
6.8
|
||||||||||||
Amortization of intangibles
|
76
|
76
|
-
|
-
|
||||||||||||
ORE expenses
|
138
|
90
|
48
|
53.3
|
||||||||||||
Other
|
1,354
|
1,297
|
57
|
4.4
|
||||||||||||
Total
|
$
|
7,832
|
$
|
7,191
|
$
|
641
|
8.9
|
March 31, 2018
|
December 31, 2017
|
|||||||||||||||
|
Amount
|
%
|
Amount
|
%
|
||||||||||||
Debt securities:
|
||||||||||||||||
U. S. Agency securities
|
$
|
99,186
|
39.4
|
$
|
98,887
|
38.8
|
||||||||||
U. S. Treasury notes
|
33,112
|
13.2
|
28,604
|
11.2
|
||||||||||||
Obligations of state & political subdivisions
|
71,532
|
28.4
|
79,090
|
31.0
|
||||||||||||
Corporate obligations
|
3,050
|
1.2
|
3,083
|
1.2
|
||||||||||||
Mortgage-backed securities in
|
||||||||||||||||
government sponsored entities
|
44,460
|
17.7
|
45,027
|
17.7
|
||||||||||||
Equity securities (a)
|
188
|
0.1
|
91
|
0.1
|
||||||||||||
Total
|
$
|
251,528
|
100.0
|
$
|
254,782
|
100.0
|
March 31, 2018/
|
||||||||
December 31, 2017
|
||||||||
Change
|
||||||||
|
Amount
|
%
|
||||||
Debt securities:
|
||||||||
U. S. Agency securities
|
$
|
299
|
0.3
|
|||||
U. S. Treasury notes
|
4,508
|
15.8
|
||||||
Obligations of state & political subdivisions
|
(7,558
|
)
|
(9.6
|
)
|
||||
Corporate obligations
|
(33
|
)
|
(1.1
|
)
|
||||
Mortgage-backed securities in
|
||||||||
government sponsored entities
|
(567
|
)
|
(1.3
|
)
|
||||
Equity securitie
|
97
|
106.6
|
||||||
Total
|
$
|
(3,254
|
)
|
(1.3
|
)
|
a.
|
As of January 1, 2018, the Company adopted ASU 2016-01 resulting in the reclassification of equity securities from available for sale securities to equity securities in the Consolidated Balance Sheet.
|
|
March 31,
|
December 31,
|
||||||||||||||
|
2018
|
2017
|
||||||||||||||
|
Amount
|
%
|
Amount
|
%
|
||||||||||||
Real estate:
|
||||||||||||||||
Residential
|
$
|
215,349
|
20.9
|
$
|
214,479
|
21.4
|
||||||||||
Commercial
|
320,381
|
31.1
|
308,084
|
30.8
|
||||||||||||
Agricultural
|
248,710
|
24.1
|
239,957
|
24.0
|
||||||||||||
Construction
|
22,239
|
2.2
|
13,502
|
1.3
|
||||||||||||
Consumer
|
9,672
|
0.9
|
9,944
|
1.0
|
||||||||||||
Other commercial loans
|
74,930
|
7.3
|
72,013
|
7.2
|
||||||||||||
Other agricultural loans
|
40,396
|
3.9
|
37,809
|
3.8
|
||||||||||||
State & political subdivision loans
|
100,061
|
9.6
|
104,737
|
10.5
|
||||||||||||
Total loans
|
1,031,738
|
100.0
|
1,000,525
|
100.0
|
||||||||||||
Less allowance for loan losses
|
11,587
|
11,190
|
||||||||||||||
Net loans
|
$
|
1,020,151
|
$
|
989,335
|
||||||||||||
|
||||||||||||||||
|
March 31, 2018/
|
|||||||||||||||
|
December 31, 2017
|
|||||||||||||||
|
Change
|
|||||||||||||||
|
Amount
|
%
|
||||||||||||||
Real estate:
|
||||||||||||||||
Residential
|
$
|
870
|
0.4
|
|||||||||||||
Commercial
|
12,297
|
4.0
|
||||||||||||||
Agricultural
|
8,753
|
3.6
|
||||||||||||||
Construction
|
8,737
|
64.7
|
||||||||||||||
Consumer
|
(272
|
)
|
(2.7
|
)
|
||||||||||||
Other commercial loans
|
2,917
|
4.1
|
||||||||||||||
Other agricultural loans
|
2,587
|
6.8
|
||||||||||||||
State & political subdivision loans
|
(4,676
|
)
|
(4.5
|
)
|
||||||||||||
Total loans
|
$
|
31,213
|
3.1
|
March 31,
|
December 31,
|
|||||||||||||||||||
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||
Balance at beginning of period
|
$
|
11,190
|
$
|
8,886
|
$
|
7,106
|
$
|
6,815
|
$
|
7,098
|
||||||||||
Charge-offs:
|
||||||||||||||||||||
Real estate:
|
||||||||||||||||||||
Residential
|
15
|
107
|
85
|
66
|
97
|
|||||||||||||||
Commercial
|
-
|
41
|
100
|
84
|
516
|
|||||||||||||||
Agricultural
|
-
|
30
|
-
|
-
|
-
|
|||||||||||||||
Consumer
|
13
|
130
|
100
|
47
|
47
|
|||||||||||||||
Other commercial loans
|
45
|
-
|
55
|
41
|
250
|
|||||||||||||||
Other agricultural loans
|
43
|
5
|
-
|
-
|
-
|
|||||||||||||||
Total loans charged-off
|
116
|
313
|
340
|
238
|
910
|
|||||||||||||||
Recoveries:
|
||||||||||||||||||||
Real estate:
|
||||||||||||||||||||
Residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial
|
-
|
11
|
479
|
14
|
15
|
|||||||||||||||
Agricultural
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Consumer
|
10
|
49
|
88
|
33
|
27
|
|||||||||||||||
Other commercial loans
|
3
|
16
|
33
|
2
|
-
|
|||||||||||||||
Other agricultural loans
|
-
|
1
|
-
|
-
|
-
|
|||||||||||||||
Total loans recovered
|
13
|
77
|
600
|
49
|
42
|
|||||||||||||||
Net loans (recovered) charged-off
|
103
|
236
|
(260
|
)
|
189
|
868
|
||||||||||||||
Provision charged to expense
|
500
|
2,540
|
1,520
|
480
|
585
|
|||||||||||||||
Balance at end of period
|
$
|
11,587
|
$
|
11,190
|
$
|
8,886
|
$
|
7,106
|
$
|
6,815
|
||||||||||
|
||||||||||||||||||||
Loans outstanding at end of period
|
$
|
1,031,738
|
$
|
1,000,525
|
$
|
799,611
|
$
|
695,031
|
$
|
554,105
|
||||||||||
Average loans outstanding, net
|
$
|
1,018,195
|
$
|
883,355
|
$
|
725,881
|
$
|
577,992
|
$
|
540,541
|
||||||||||
Non-performing assets:
|
||||||||||||||||||||
Non-accruing loans
|
$
|
11,433
|
$
|
10,171
|
$
|
11,454
|
$
|
6,531
|
$
|
6,599
|
||||||||||
Accrual loans - 90 days or more past due
|
429
|
555
|
405
|
623
|
836
|
|||||||||||||||
Total non-performing loans
|
$
|
11,862
|
$
|
10,726
|
$
|
11,859
|
$
|
7,154
|
$
|
7,435
|
||||||||||
Foreclosed assets held for sale
|
952
|
1,119
|
1,036
|
1,354
|
1,792
|
|||||||||||||||
Total non-performing assets
|
$
|
12,814
|
$
|
11,845
|
$
|
12,895
|
$
|
8,508
|
$
|
9,227
|
||||||||||
|
||||||||||||||||||||
Annualized net charge-offs to average loans
|
0.04
|
%
|
0.03
|
%
|
-0.04
|
%
|
0.03
|
%
|
0.16
|
%
|
||||||||||
Allowance to total loans
|
1.12
|
%
|
1.12
|
%
|
1.11
|
%
|
1.02
|
%
|
1.23
|
%
|
||||||||||
Allowance to total non-performing loans
|
97.68
|
%
|
104.33
|
%
|
74.93
|
%
|
99.33
|
%
|
91.66
|
%
|
||||||||||
Non-performing loans as a percent of loans
|
||||||||||||||||||||
net of unearned income
|
1.15
|
%
|
1.07
|
%
|
1.48
|
%
|
1.03
|
%
|
1.34
|
%
|
||||||||||
Non-performing assets as a percent of loans
|
||||||||||||||||||||
net of unearned income
|
1.24
|
%
|
1.18
|
%
|
1.61
|
%
|
1.22
|
%
|
1.67
|
%
|
|
March 31,
|
December 31
|
||||||||||||||||||||||||||||||||||||||
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||||||||||||||||||||||
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
||||||||||||||||||||||||||||||
Real estate loans:
|
||||||||||||||||||||||||||||||||||||||||
Residential
|
$
|
1,077
|
20.9
|
$
|
1,049
|
21.4
|
$
|
1,064
|
25.9
|
$
|
905
|
29.3
|
$
|
878
|
33.5
|
|||||||||||||||||||||||||
Commercial
|
4,006
|
31.1
|
3,867
|
30.8
|
3,589
|
31.6
|
3,376
|
34.2
|
3,419
|
34.5
|
||||||||||||||||||||||||||||||
Agricultural
|
3,340
|
24.1
|
3,143
|
24.0
|
1,494
|
15.5
|
409
|
8.3
|
451
|
4.4
|
||||||||||||||||||||||||||||||
Construction
|
39
|
2.2
|
23
|
1.3
|
47
|
3.2
|
24
|
2.2
|
26
|
1.1
|
||||||||||||||||||||||||||||||
Consumer
|
123
|
0.9
|
124
|
1.0
|
122
|
1.4
|
102
|
1.7
|
84
|
1.5
|
||||||||||||||||||||||||||||||
Other commercial loans
|
1,273
|
7.3
|
1,272
|
7.2
|
1,327
|
7.3
|
1,183
|
8.2
|
1,007
|
8.6
|
||||||||||||||||||||||||||||||
Other agricultural loans
|
532
|
3.9
|
492
|
3.8
|
312
|
2.9
|
122
|
2.0
|
217
|
2.0
|
||||||||||||||||||||||||||||||
State & political subdivision loans
|
789
|
9.6
|
816
|
10.5
|
833
|
12.2
|
593
|
14.1
|
545
|
14.4
|
||||||||||||||||||||||||||||||
Unallocated
|
408
|
N/A
|
404
|
N/A
|
98
|
N/A
|
392
|
N/A
|
188
|
N/A
|
||||||||||||||||||||||||||||||
Total allowance for loan losses
|
$
|
11,587
|
100.0
|
$
|
11,190
|
100.0
|
$
|
8,886
|
100.0
|
$
|
7,106
|
100.0
|
$
|
6,815
|
100.0
|
|
March 31, 2018
|
December 31, 2017
|
||||||||||||||||||||||||||||||
|
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
|
$
|
755
|
$
|
44
|
$
|
1,556
|
$
|
1,600
|
$
|
1,550
|
$
|
218
|
$
|
1,386
|
$
|
1,604
|
||||||||||||||||
Commercial
|
4,198
|
-
|
6,372
|
6,372
|
1,519
|
162
|
5,192
|
5,354
|
||||||||||||||||||||||||
Agricultural
|
85
|
-
|
194
|
194
|
242
|
30
|
175
|
205
|
||||||||||||||||||||||||
Construction
|
-
|
-
|
127
|
127
|
-
|
-
|
133
|
133
|
||||||||||||||||||||||||
Consumer
|
137
|
7
|
30
|
37
|
86
|
7
|
42
|
49
|
||||||||||||||||||||||||
Other commercial loans
|
485
|
378
|
2,494
|
2,872
|
50
|
32
|
2,637
|
2,669
|
||||||||||||||||||||||||
Other agricultural loans
|
-
|
-
|
660
|
660
|
42
|
106
|
606
|
712
|
||||||||||||||||||||||||
Total nonperforming loans
|
$
|
5,660
|
$
|
429
|
$
|
11,433
|
$
|
11,862
|
$
|
3,489
|
$
|
555
|
$
|
10,171
|
$
|
10,726
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
Change in Non-Performing Loans
|
|||||||||||||||||||||||||||||||
|
March 31, 2018 /December 31, 2017
|
|||||||||||||||||||||||||||||||
(in thousands)
|
Amount
|
%
|
||||||||||||||||||||||||||||||
Real estate:
|
||||||||||||||||||||||||||||||||
Residential
|
$
|
(4
|
)
|
(0.2
|
)
|
|||||||||||||||||||||||||||
Commercial
|
1,018
|
19.0
|
||||||||||||||||||||||||||||||
Agricultural
|
(11
|
)
|
(5.4
|
)
|
||||||||||||||||||||||||||||
Construction
|
(6
|
)
|
N/A
|
|||||||||||||||||||||||||||||
Consumer
|
(12
|
)
|
(24.5
|
)
|
||||||||||||||||||||||||||||
Other commercial loans
|
203
|
7.6
|
||||||||||||||||||||||||||||||
Other agricultural loans
|
(52
|
)
|
(7.3
|
)
|
||||||||||||||||||||||||||||
Total nonperforming loans
|
$
|
1,136
|
10.6
|
·
|
A commercial customer with a total loan relationship of $3.0 million, secured by undeveloped land, stone quarries and equipment, was on non-accrual status as of March 31, 2018. The slowdown in the exploration for natural gas has significantly impacted the cash flows of the customer, who provides excavation services and stone for pad construction related to these activities. During 2017, the Company had the underlying collateral appraised. The appraisals indicated a decrease in collateral values compared to the appraisals ordered for the loan origination, however, the loan is still considered well secured on a loan to value basis. Management determined that no specific reserve was required as of March 31, 2018.
|
·
|
A commercial customer with a total loan relationship of $2.6 million, secured by residential rental properties, was on non-accrual status as of March 31, 2018. 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 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. During 2016, the Company appraised the underlying collateral. The appraisals indicated a slight decrease in collateral values compared to the appraisals ordered for the loan origination, however, the loan is still considered well secured on a loan to value basis. 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 March 31, 2018, there was no specific reserve for this relationship.
|
·
|
Two loan relationships comprise 50.5% of the non-performing loan balance, whose debt is considered well collateralized and has no specific reserves as of March 31, 2018.
|
·
|
As seen on page 43, the Company has a history of low charge-offs, which continued in 2018 as the net charge-offs were .04% of average loans and only $103,000. In 2016, a net recovery was experienced as the result of recovering a loan that was partially charged off in 2014.
|
|
March 31,
|
December 31,
|
||||||||||||||
|
2018
|
2017
|
||||||||||||||
|
Amount
|
%
|
Amount
|
%
|
||||||||||||
Non-interest-bearing deposits
|
$
|
173,124
|
15.5
|
$
|
171,840
|
15.6
|
||||||||||
NOW accounts
|
324,745
|
29.1
|
337,307
|
30.5
|
||||||||||||
Savings deposits
|
189,429
|
17.0
|
184,057
|
16.7
|
||||||||||||
Money market deposit accounts
|
160,439
|
14.4
|
145,287
|
13.1
|
||||||||||||
Certificates of deposit
|
267,416
|
24.0
|
266,452
|
24.1
|
||||||||||||
Total
|
$
|
1,115,153
|
100.0
|
$
|
1,104,943
|
100.0
|
|
March 31, 2018/
|
|||||||
|
December 31, 2017
|
|||||||
|
Change
|
|||||||
|
Amount
|
%
|
||||||
Non-interest-bearing deposits
|
$
|
1,284
|
0.7
|
|||||
NOW accounts
|
(12,562
|
)
|
(3.7
|
)
|
||||
Savings deposits
|
5,372
|
2.9
|
||||||
Money market deposit accounts
|
15,152
|
10.4
|
||||||
Certificates of deposit
|
964
|
0.4
|
||||||
Total
|
$
|
10,210
|
0.9
|
|
Actual
|
For Capital Adequacy Purposes
|
To Be Well Capitalized Under Prompt Corrective Action Provisions
|
|||||||||||||||||||||
March 31, 2018
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total Capital (to Risk Weighted Assets):
|
||||||||||||||||||||||||
Company
|
$
|
131,274
|
13.09
|
%
|
$
|
80,204
|
8.00
|
%
|
$
|
100,255
|
10.00
|
%
|
||||||||||||
Bank
|
$
|
125,013
|
12.48
|
%
|
$
|
80,168
|
8.00
|
%
|
$
|
100,210
|
10.00
|
%
|
||||||||||||
|
||||||||||||||||||||||||
Tier 1 Capital (to Risk Weighted Assets):
|
||||||||||||||||||||||||
Company
|
$
|
119,522
|
11.92
|
%
|
$
|
60,153
|
6.00
|
%
|
$
|
80,204
|
8.00
|
%
|
||||||||||||
Bank
|
$
|
113,260
|
11.30
|
%
|
$
|
60,126
|
6.00
|
%
|
$
|
80,168
|
8.00
|
%
|
||||||||||||
|
||||||||||||||||||||||||
Common Equity Tier 1 Capital (to Risk Weighted Assets):
|
||||||||||||||||||||||||
Company
|
$
|
112,022
|
11.17
|
%
|
$
|
45,115
|
4.50
|
%
|
$
|
65,166
|
6.50
|
%
|
||||||||||||
Bank
|
$
|
113,260
|
11.30
|
%
|
$
|
45,095
|
4.50
|
%
|
$
|
65,137
|
6.50
|
%
|
||||||||||||
|
||||||||||||||||||||||||
Tier 1 Capital (to Average Assets):
|
||||||||||||||||||||||||
Company
|
$
|
119,522
|
8.87
|
%
|
$
|
53,887
|
4.00
|
%
|
$
|
67,358
|
5.00
|
%
|
||||||||||||
Bank
|
$
|
113,260
|
8.41
|
%
|
$
|
53,859
|
4.00
|
%
|
$
|
67,324
|
5.00
|
%
|
|
Actual
|
For Capital Adequacy Purposes
|
To Be Well Capitalized Under Prompt Corrective Action Provisions
|
|||||||||||||||||||||
December 31, 2017
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total Capital (to Risk Weighted Assets):
|
||||||||||||||||||||||||
Company
|
$
|
128,578
|
13.20
|
%
|
$
|
77,906
|
8.00
|
%
|
$
|
97,383
|
10.00
|
%
|
||||||||||||
Bank
|
$
|
122,469
|
12.58
|
%
|
$
|
77,852
|
8.00
|
%
|
$
|
97,315
|
10.00
|
%
|
||||||||||||
|
||||||||||||||||||||||||
Tier 1 Capital (to Risk Weighted Assets):
|
||||||||||||||||||||||||
Company
|
$
|
117,224
|
12.04
|
%
|
$
|
58,430
|
6.00
|
%
|
$
|
77,906
|
8.00
|
%
|
||||||||||||
Bank
|
$
|
111,114
|
11.42
|
%
|
$
|
58,389
|
6.00
|
%
|
$
|
77,852
|
8.00
|
%
|
||||||||||||
|
||||||||||||||||||||||||
Common Equity Tier 1 Capital (to Risk Weighted Assets):
|
||||||||||||||||||||||||
Company
|
$
|
109,724
|
11.27
|
%
|
$
|
43,822
|
4.50
|
%
|
$
|
63,299
|
6.50
|
%
|
||||||||||||
Bank
|
$
|
111,114
|
11.42
|
%
|
$
|
43,792
|
4.50
|
%
|
$
|
63,255
|
6.50
|
%
|
||||||||||||
|
||||||||||||||||||||||||
Tier 1 Capital (to Average Assets):
|
||||||||||||||||||||||||
Company
|
$
|
117,224
|
9.18
|
%
|
$
|
51,085
|
4.00
|
%
|
$
|
63,857
|
5.00
|
%
|
||||||||||||
Bank
|
$
|
111,114
|
8.71
|
%
|
$
|
51,023
|
4.00
|
%
|
$
|
63,778
|
5.00
|
%
|
|
March 31, 2018
|
December 31, 2017
|
||||||
Commitments to extend credit
|
$
|
187,702
|
$
|
188,482
|
||||
Standby letters of credit
|
15,593
|
15,244
|
||||||
|
$
|
203,295
|
$
|
203,726
|
|
Change In
|
% Change In
|
||||||||||
|
Prospective One-Year
|
Prospective
|
Prospective
|
|||||||||
Changes in Rates
|
Net Interest Income
|
Net Interest Income
|
Net Interest Income
|
|||||||||
-100 Shock
|
$
|
45,634
|
$
|
(812
|
)
|
(1.8
|
)
|
|||||
Base
|
46,446
|
-
|
-
|
|||||||||
+100 Shock
|
45,181
|
(1,265
|
)
|
(2.7
|
)
|
|||||||
+200 Shock
|
43,699
|
(2,747
|
)
|
(5.9
|
)
|
|||||||
+300 Shock
|
42,238
|
(4,208
|
)
|
(9.1
|
)
|
|||||||
+400 Shock
|
40,750
|
(5,696
|
)
|
(12.3
|
)
|
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)
|
||||||||||||
|
||||||||||||||||
1/1/18 to 1/31/18
|
-
|
$
|
0.00
|
-
|
89,439
|
|||||||||||
2/1/18 to 2/28/18
|
3,969
|
$
|
62.01
|
3,936
|
85,503
|
|||||||||||
3/1/18 to 3/31/18
|
1,360
|
$
|
62.29
|
1,360
|
84,143
|
|||||||||||
Total
|
5,329
|
$
|
62.08
|
5,296
|
84,143
|
(1)
|
On October 20, 2015, the Company announced that the Board of Directors authorized the Company to repurchase up to an additional 150,000 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 March 31, 2018, 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)
|
|||
May 10, 2018
|
By:
|
/s/ Randall E. Black | |
Randall E. Black | |||
President and Chief Executive Officer
(Pricipal Executive Officer)
|
|||
May 10, 2018
|
By:
|
/s/ Mickey L. Jones | |
Mickey L. Jones | |||
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|||