Contact:  LEEANN GEPHART CHIEF CONSUMER BANKING OFFICER
 
First Citizens Community Bank
570-545-6005
 
15 S. Main Street
570-662-8512 (fax)
 
Mansfield, PA 16933


citizens financial services, inc. reports unaudited full year and  fourth quarter 2022 financial results

MANSFIELD, PENNSYLVANIA— January 30, 2023 – Citizens Financial Services, Inc. (Nasdaq: CZFS), parent company of First Citizens Community Bank, released today its unaudited consolidated financial results for the three months and year ended December 31, 2022.

Highlights

Two new branches were opened in November of 2022 in Ephrata, Pennsylvania and Greenville, Delaware and we look forward to serving our customers in these new markets. We have also received approval to open a new branch in Williamsport, Pennsylvania, which is expected in the second quarter of 2023.

Citizens Financial Services, Inc. continues to work on plans to integrate HV Bancorp, Inc.(“HVB”) into the Company, with the transaction expected to close in the second quarter of 2023.

Net income was $29.1 million for 2022, which is 0.2% lower than 2021’s net income.  The decrease was due to life insurance proceeds received in the first quarter of 2021 due to the passing of two former employees and decreased gains on loans sold due to the rise in mortgage rates in 2022. The effective tax rate for 2022 was 18.1% compared to 17.6% in 2021, with the increase being due to life insurance proceeds being exempt from taxable income.

Net income was $7.9 million for the three months ended December 31, 2022, which is 13.4% higher than the net income for 2021’s comparable period. The effective tax rate for the three months ended December 31, 2022 was 18.8% compared to 18.3% in the comparable period in 2021 due to certain merger expenses not being tax deductible.

Net loan growth for the year was $282.2 million or 19.8%.

Non-performing assets decreased $1,354,000 since December 31, 2021 and totaled $7,488,000 as of December 31, 2022. As a percent of loans, non-performing assets totaled 0.43% and 0.61% as of December 31, 2022 and December 31, 2021, respectively.

Return on average equity for the three months (annualized) and the year ended December 31, 2022 was 13.58% and 12.98% compared to 13.11% and 14.26% for the three months (annualized) and the year ended December 31, 2021, respectively.

Return on average tangible equity (non-GAAP) for the three months (annualized) and the year ended December 31, 2022 was 15.80% and 15.20% compared to 15.53% and 17.01% for the three months (annualized) and the year ended December 31, 2021, respectively. (1)


Return on average assets for the three months (annualized) and the year ended December 31, 2022 was 1.34% and 1.29% compared to 1.34% and 1.45% for the three months (annualized) and the year ended December 31, 2021, respectively.

If the life insurance proceeds on former employees are excluded, the return on average equity and average assets would have been 13.69% and 1.40%, respectively, for 2021 (non-GAAP). (1)

2022 Compared to 2021

For 2022, net income totaled $29,060,000 which compares to net income of $29,118,000 for 2021, a decrease of $58,000 or 0.2%.  Basic earnings per share of $7.32 for 2022 compares to $7.31 for 2021.  Return on equity for 2022 and 2021 was 12.98% and 14.26%, while return on assets was 1.29% and 1.45%, respectively. If the life insurance proceeds associated with the passing of the former employees in 2021 are excluded, basic earnings per share in 2021 would have been $7.02 compared to $7.32 for 2022, while return on equity would have been 13.69% and return on assets 1.40% (non-GAAP) (1). The remaining changes in the ratios from 2021 to 2022 is due to growth that occurred in both assets and equity in 2022 compared to 2021.

Net interest income before the provision for loan loss for 2022 totaled $72,134,000 compared to $66,112,000 for 2021, resulting in an increase of $6,022,000, or 9.1%. Amortization on PPP loans decreased $2,061,000 during 2022 compared to 2021. Average interest earning assets increased $244.4 million for 2022 compared to 2021, as a result of growth in investment securities and organic loan growth funded by borrowings.  Average loans increased $168.6 million, while average investment securities increased $136.2 million. Net interest margin for 2022 was 3.41%,  which is 11 basis points less than 2021. The yield on interest earning assets increased 4 basis points to 3.93%, while the cost of interest-bearing liabilities increased 20 basis points driven by increases in the fourth quarter of 2022. The majority of the decrease in margin is attributable to the decrease in amortization on PPP loans of $2.1 million, which accounts for 11 basis points of change in margin.

The provision for loan losses for 2022 was $1,683,000, a $133,000 increase from 2021. The increase in the provision is attributable to the loan growth experienced in 2022 compared to 2021 offset by improved credit metrics of the loan portfolio and less impact from the COVID-19 pandemic on the economy.

Total non-interest income was $9,738,000 for 2022, which is $2,567,000 less than the non-interest income of $12,305,000 for last year. The primary drivers were the earnings of bank owned life insurance, which decreased $976,000 as the result of the passing of two former employees in 2021, gains on loans sold which decreased $1,025,000 due to a decrease in refinancing activity with the rise in market interest rates that occurred during 2022, a loss on equity securities of $247,000, compared to a gain of $339,000 in 2021, as a result of market performance when comparing 2022 to 2021. Other income decreased $553,000 due to fee income on derivative transactions for customers recorded in 2021.

Total non-interest expenses for 2022 totaled $44,694,000 compared to $41,550,000 for 2021, which is an increase of $3,144,000. Salary and benefit costs increased $1,935,000 due to an additional 14.7 full time equivalent employees (FTEs) and merit increases for 2022. Additionally, salary and benefit costs for 2021 benefitted from a $400,000 reduction in deferred compensation due to the passing of a former executive in the first quarter of 2021.   The decrease in ORE expenses of $422,000 is due to gains on the sale of ORE properties that totaled $427,000, compared to a minimal loss in 2021. The increase in professional fees is driven by $250,000 of  merger related expenses due to the HVB merger that is expected to close in 2023. Other expenses increased due charge-offs associated with fraudulent account activity, marketing expenses and the Delaware franchise tax.


The provision for income taxes increased $236,000 when comparing 2022 to 2021 as a result of a death proceeds being excluded from taxable income and certain merger related expenses not being tax deductible. The effective tax rate was 18.1% and 17.5% for 2022 and 2021, respectively.

Fourth Quarter of 2022 Compared to the Fourth Quarter of 2021

For the three months ended December 31, 2022, net income totaled $7,875,000 which compares to net income of $6,944,000 for the comparable period of 2021, an increase of $931,000 or 13.4%.  Basic earnings per share of $1.99 for the three months ended December 31, 2022 compares to $1.74 for the 2021 comparable period. Annualized return on equity for the three months ended December 31, 2022 and 2021 was 13.58% and 13.11%, while annualized return on assets was 1.34% for both periods.

Net interest income before the provision for loan losses for the three months ended December 31, 2022 totaled $19,297,000 compared to $16,869,000 for the three months ended December 31, 2021, resulting in an increase of $2,428,000. Average interest earning assets increased $275.7 million for the three months ended December 31, 2022 compared to the same period last year as a result of the  organic loan growth.  Average loans increased $270.8 million while average investment securities increased $104.6 million and average interest bearing cash holdings decreased $94.5 million. The tax effected net interest margin for the three months ended December 31, 2022 was 3.46% compared to 3.44% for the same period last year.

The provision for loan losses for the three months ended December 31, 2022 was $258,000 compared to no provision for loan losses for the comparable period in 2021. The increase in the provision is attributable to the organic commercial loan growth experienced in the fourth quarter of 2022 compared to organic loan growth in 2021’s fourth quarter.

Total non-interest income was $2,311,000 for the three months ended December 31, 2022, which is $201,000 less than the comparable period last year.  The primary drivers were gains on loans sold which decreased $157,000 due to a decrease in refinancing activity with the rise in market interest rates that occurred in 2022, and a loss on equity securities of $49,000, compared to a gain of $51,000 in the comparable period in 2021, as a result of market performance when comparing 2022 to 2021.

Total non-interest expenses for the three months ended December 31, 2022 totaled $11,649,000 compared to $10,883,000 for the same period last year, which is an increase of $766,000, or 7.0%. Salary and benefit costs increased $283,000 due to an addition of 20.8 FTEs and merit increases for 2022. The increase in professional fees is driver by $100,000 of merger related expenses due to the HVB merger that is expected to close in 2023. The increase in FDIC insurance expense is due to asset growth experienced by the Bank in the third and fourth quarters resulting in a higher assessment.


The provision for income taxes increased $272,000 when comparing the three months ended December 31, 2022 to the same period in 2021 as a result of an increase in income before income tax of $1,203,000.  The effective tax rate was 18.8% and 18.3% for the three months ended December 31, 2022 and 2021, respectively.

Balance Sheet and Other Information:

At December 31, 2022, total assets were $2.33 billion compared to $2.14 billion at December 31, 2021. The loan to deposit ratio as of December 31, 2022 was 93.54% compared to 78.51% as of December 31, 2021.

Available for sale securities of $439.5 million at December 31, 2022 increased $27.1 million from December 31, 2021. The yield on the investment portfolio decreased from 1.96% for 2021 to 1.90% for 2022 on a tax equivalent basis due to the amount of securities purchased in 2020 and 2021, which was a low rate environment due to the pandemic. Purchases made in 2022 have been at higher rates than those made in 2020 and 2021 and have increased investment yields. Investment yields for the fourth quarter of 2022 were 2.08% compared to 1.73% for the fourth quarter of 2021.

Net loans as of December 31, 2022 totaled $1.71 billion and increased $282.2 million from December 31, 2021, which is 19.8% and was primarily driven by growth in the Delaware market.

The allowance for loan losses totaled $18,552,000 at December 31, 2022 which is an increase of $1,248,000 from December 31, 2021.  The increase is due to recording a provision for loan losses of $1,683,000 and recoveries of $37,000, offset by charge-offs of $472,000, which were primarily due to one loan relationship. The allowance as a percent of total loans was 1.08% as of December 31, 2022 and 1.20% as of December 31, 2021.

Deposits increased $8.1 million from December 31, 2021, to $1.84 billion at December 31, 2022, primarily due brokered deposits issued in the fourth quarter of 2022. Competitive pressure for deposits increased significantly in the fourth quarter of 2022.

Borrowings increased $183.3 million from December 31, 2021 to $257.3 million at December 31, 2022 to fund organic loan growth.

Stockholders’ equity totaled $200.1 million at December 31, 2022, compared to $212.5 million at December 31, 2021, a decrease of $12.3 million. Excluding accumulated other comprehensive loss (AOCI), stockholders equity increased $20.6 million to $233.3 million (non-GAAP). (1) The increase in stockholders equity, excluding AOCI, was attributable to net income for 2022 totaling $29.1 million, offset by cash dividends for 2022 totaling $7.6 million and net treasury stock activity of $826,000.  As a result of increases in market interest rates decreasing the fair value of investment securities, the unrealized loss on available for sale investment securities, net of tax, increased $37.8 million from December 31, 2021.

Dividend Declared

On December 6, 2022, the Board of Directors declared a cash dividend of $0.480 per share, which was paid on December 30, 2022 to shareholders of record at the close of business on December 16, 2022. This quarterly cash dividend is an increase of 3.13% over the regular cash dividend of $0.465 per share declared one year ago, as adjusted for the 1% stock dividend declared in June 2022.


Citizens Financial Services, Inc. has nearly 1,900 shareholders, the majority of whom reside in markets where its offices are located.

Note: This press release may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995.  These statements are not historical facts; rather, they are statements based on the Company's current expectations regarding its business strategies and their intended results and its future performance.  Forward-looking statements are preceded by terms such as "expects," "believes," "anticipates," "intends" and similar expressions.  Forward-looking statements are not guarantees of future performance.  Numerous risks and uncertainties could cause or contribute to the Company's actual results, performance and achievements to be materially different from those expressed or implied by the forward-looking statements. Factors that may cause or contribute to these differences include, without limitation, changes in general economic conditions, including changes in market interest rates and changes in monetary and fiscal policies of the federal government; legislative and regulatory changes; and other factors disclosed periodically in the Company's filings with the Securities and Exchange Commission.  Because of the risks and uncertainties inherent in forward-looking statements, readers are cautioned not to place undue reliance on them, whether included in this press release or made elsewhere periodically by the Company or on its behalf.  The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.

(1)
See reconciliation of GAAP and non-gaap measures at the end of the press release.



CITIZENS FINANCIAL SERVICES, INC.
                       
CONSOLIDATED FINANCIAL HIGHLIGHTS
                       
(UNAUDITED)
                       
(Dollars in thousands, except per share data)
                       
   
As of or For The
   
As of or For The
 
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2022
   
2021
   
2022
   
2021
 
Income and Performance Ratios
                       
Net Income
 
$
7,875
   
$
6,944
   
$
29,060
   
$
29,118
 
Return on average assets (annualized)
   
1.34
%
   
1.34
%
   
1.29
%
   
1.45
%
Return on average equity (annualized)
   
13.58
%
   
13.11
%
   
12.98
%
   
14.26
%
Return on average tangible equity (annualized) (a)
   
15.80
%
   
15.53
%
   
15.20
%
   
17.01
%
Net interest margin (tax equivalent)(a)
   
3.46
%
   
3.44
%
   
3.41
%
   
3.52
%
Earnings per share - basic (b)
 
$
1.99
   
$
1.74
   
$
7.32
   
$
7.31
 
Earnings per share - diluted (b)
 
$
1.99
   
$
1.74
   
$
7.32
   
$
7.31
 
Cash dividends paid per share (b)
 
$
0.480
   
$
0.465
   
$
1.901
   
$
1.843
 
Number of shares used in computation - basic (b)
   
3,965,980
     
3,982,120
     
3,969,722
     
3,984,085
 
Number of shares used in computation - diluted (b)
   
3,966,095
     
3,982,173
     
3,969,722
     
3,984,085
 
                                 
                                 
Asset quality
                               
Allowance for loan and lease losses
 
$
18,552
   
$
17,304
                 
Non-performing assets
 
$
7,488
   
$
8,842
                 
Allowance for loan and lease losses/total loans
   
1.08
%
   
1.20
%
               
Non-performing assets to total loans
   
0.43
%
   
0.61
%
               
Annualized net charge-offs to total loans
   
0.00
%
   
0.01
%
   
0.03
%
   
0.00
%
                                 
                                 
Equity
                               
Book value per share (b)
 
$
58.74
   
$
53.39
                 
Tangible Book value per share (a) (b)
 
$
50.52
   
$
45.10
                 
Market Value (Last reported trade of month)
 
$
76.72
   
$
60.70
                 
Common shares outstanding
   
3,971,209
     
3,944,420
                 
                                 
                                 
Other
                               
Average Full Time Equivalent Employees
   
310.0
     
290.8
     
309.9
     
295.2
 
Loan to Deposit Ratio
   
93.54
%
   
78.51
%
               
Trust assets under management
 
$
150,005
   
$
154,840
                 
Brokerage assets under management
 
$
283,548
   
$
282,058
                 
                                 
                                 
Balance Sheet Highlights
 
December 31,
   
December 31,
                 
     
2022
     
2021
                 
                                 
Assets
 
$
2,333,393
   
$
2,143,863
                 
Investment securities
   
441,714
     
414,672
                 
Loans (net of unearned income)
   
1,724,999
     
1,441,533
             
-
 
Allowance for loan losses
   
18,552
     
17,304
                 
Deposits
   
1,844,208
     
1,836,151
                 
Stockholders' Equity
   
200,147
     
212,492
                 
                                 
                                 
(a) See reconcilation of GAAP and Non-GAAP measures at the end of the press release
                 
(b) Prior period amounts were adjusted to reflect stock dividends.
                         


CITIZENS FINANCIAL SERVICES, INC.
           
CONSOLIDATED BALANCE SHEET
           
(UNAUDITED)
           
             
   
December 31,
   
December 31,
 
(in thousands except share data)
 
2022
   
2021
 
ASSETS:
           
Cash and due from banks:
           
  Noninterest-bearing
 
$
24,814
   
$
14,051
 
  Interest-bearing
   
1,397
     
158,782
 
Total cash and cash equivalents
   
26,211
     
172,833
 
Interest bearing time deposits with other banks
   
6,055
     
11,026
 
Equity securities
   
2,208
     
2,270
 
Available-for-sale securities
   
439,506
     
412,402
 
Loans held for sale
   
725
     
4,554
 
Loans (net of allowance for loan losses: $18,552 at December 31, 2022 and
               
    $17,304 at December 31, 2021)
   
1,706,447
     
1,424,229
 
Premises and equipment
   
17,619
     
17,016
 
Accrued interest receivable
   
7,332
     
5,235
 
Goodwill
   
31,376
     
31,376
 
Bank owned life insurance
   
39,355
     
38,503
 
Other intangibles
   
1,272
     
1,627
 
Fair value of derivative instruments
   
16,599
     
4,011
 
Deferred tax asset
   
12,886
     
4,082
 
Other assets
   
25,802
     
14,699
 
                 
TOTAL ASSETS
 
$
2,333,393
   
$
2,143,863
 
                 
LIABILITIES:
               
Deposits:
               
  Noninterest-bearing
 
$
396,260
   
$
358,073
 
  Interest-bearing
   
1,447,948
     
1,478,078
 
Total deposits
   
1,844,208
     
1,836,151
 
Borrowed funds
   
257,278
     
73,977
 
Accrued interest payable
   
1,232
     
711
 
Fair value of derivative instruments
   
9,726
     
2,101
 
Other liabilities
   
20,802
     
18,431
 
TOTAL LIABILITIES
   
2,133,246
     
1,931,371
 
STOCKHOLDERS' EQUITY:
               
Preferred Stock $1.00 par value; authorized
               
  3,000,000 shares; none issued in 2022 or 2021
   
-
     
-
 
Common stock
               
$1.00 par value; authorized 25,000,000 shares at December 31, 2022 and December 31, 2021:
         
  issued 4,427,687 at December 31, 2022 and 4,388,901 at December 31, 2021
   
4,428
     
4,389
 
Additional paid-in capital
   
80,911
     
78,395
 
Retained earnings
   
164,922
     
146,010
 
Accumulated other comprehensive loss
   
(33,141
)
   
(155
)
Treasury stock, at cost:  456,478 at December 31, 2022 and 444,481 shares
               
  at December 31, 2021
   
(16,973
)
   
(16,147
)
TOTAL STOCKHOLDERS' EQUITY
   
200,147
     
212,492
 
TOTAL LIABILITIES AND
               
   STOCKHOLDERS' EQUITY
 
$
2,333,393
   
$
2,143,863
 


CITIZENS FINANCIAL SERVICES, INC.
                       
CONSOLIDATED STATEMENT OF INCOME
                   
(UNAUDITED)
                       
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
(in thousands, except per share data)
 
2022
   
2021
   
2022
   
2021
 
INTEREST INCOME:
                       
Interest and fees on loans
 
$
21,829
   
$
16,802
   
$
74,265
   
$
66,371
 
Interest-bearing deposits with banks
   
67
     
112
     
400
     
447
 
Investment securities:
                               
    Taxable
   
1,565
     
955
     
5,615
     
3,820
 
    Nontaxable
   
624
     
549
     
2,454
     
2,201
 
    Dividends
   
267
     
87
     
623
     
378
 
TOTAL INTEREST INCOME
   
24,352
     
18,505
     
83,357
     
73,217
 
INTEREST EXPENSE:
                               
Deposits
   
2,847
     
1,292
     
7,316
     
5,837
 
Borrowed funds
   
2,208
     
344
     
3,907
     
1,268
 
TOTAL INTEREST EXPENSE
   
5,055
     
1,636
     
11,223
     
7,105
 
NET INTEREST INCOME
   
19,297
     
16,869
     
72,134
     
66,112
 
Provision for loan losses
   
258
     
-
     
1,683
     
1,550
 
NET INTEREST INCOME AFTER
                               
    PROVISION FOR LOAN LOSSES
   
19,039
     
16,869
     
70,451
     
64,562
 
NON-INTEREST INCOME:
                               
Service charges
   
1,265
     
1,276
     
5,346
     
4,755
 
Trust
   
183
     
191
     
803
     
865
 
Brokerage and insurance
   
467
     
435
     
1,895
     
1,625
 
Gains on loans sold
   
17
     
174
     
258
     
1,283
 
Equity security (losses) gains, net
   
(49
)
   
51
     
(247
)
   
339
 
Available for sale security (losses) gains, net
   
(8
)
   
-
     
(14
)
   
212
 
Earnings on bank owned life insurance
   
217
     
185
     
852
     
1,828
 
Other
   
219
     
200
     
845
     
1,398
 
TOTAL NON-INTEREST INCOME
   
2,311
     
2,512
     
9,738
     
12,305
 
NON-INTEREST EXPENSES:
                               
Salaries and employee benefits
   
6,873
     
6,590
     
27,837
     
25,902
 
Occupancy
   
811
     
744
     
3,138
     
2,966
 
Furniture and equipment
   
149
     
112
     
565
     
519
 
Professional fees
   
570
     
373
     
1,891
     
1,526
 
FDIC insurance expense
   
236
     
135
     
676
     
522
 
Pennsylvania shares (refund) tax
   
(110
)
   
24
     
907
     
880
 
Amortization of intangibles
   
36
     
46
     
156
     
192
 
Software expenses
   
377
     
318
     
1,446
     
1,321
 
ORE expenses
   
142
     
56
     
17
     
439
 
Other
   
2,565
     
2,485
     
8,061
     
7,283
 
TOTAL NON-INTEREST EXPENSES
   
11,649
     
10,883
     
44,694
     
41,550
 
Income before provision for income taxes
   
9,701
     
8,498
     
35,495
     
35,317
 
Provision for income taxes
   
1,826
     
1,554
     
6,435
     
6,199
 
NET INCOME
 
$
7,875
   
$
6,944
   
$
29,060
   
$
29,118
 
                                 
PER COMMON SHARE DATA:
                               
Net Income - Basic
 
$
1.99
   
$
1.74
   
$
7.32
   
$
7.31
 
Net Income - Diluted
 
$
1.99
   
$
1.74
   
$
7.32
   
$
7.31
 
Cash Dividends Paid
 
$
0.480
   
$
0.465
   
$
1.901
   
$
1.843
 
                                 
Number of shares used in computation - basic
   
3,965,980
     
3,982,120
     
3,969,722
     
3,984,085
 
Number of shares used in computation - diluted
   
3,966,095
     
3,982,173
     
3,969,722
     
3,984,085
 



CITIZENS FINANCIAL SERVICES, INC.
                             
QUARTERLY CONDENSED, CONSOLIDATED INCOME STATEMENT INFORMATION
                         
(UNAUDITED)
                             
(in thousands, except share data)
       
Three Months Ended,
     
   
Dec 31,
   
Sept 30,
   
June 30,
   
March 31,
   
Dec 31,
 
   
2022
   
2022
   
2022
   
2022
   
2021
 
Interest income
 
$
24,352
   
$
21,783
   
$
19,407
   
$
17,815
   
$
18,505
 
Interest expense
   
5,055
     
2,937
     
1,678
     
1,553
     
1,636
 
Net interest income
   
19,297
     
18,846
     
17,729
     
16,262
     
16,869
 
Provision for loan losses
   
258
     
725
     
450
     
250
     
-
 
Net interest income after provision for loan losses
   
19,039
     
18,121
     
17,279
     
16,012
     
16,869
 
Non-interest income
   
2,368
     
2,717
     
2,438
     
2,476
     
2,461
 
Investment securities (losses) gains, net
   
(57
)
   
(25
)
   
(134
)
   
(45
)
   
51
 
Non-interest expenses
   
11,649
     
11,614
     
11,200
     
10,231
     
10,883
 
Income before provision for income taxes
   
9,701
     
9,199
     
8,383
     
8,212
     
8,498
 
Provision for income taxes
   
1,826
     
1,655
     
1,482
     
1,472
     
1,554
 
Net income
 
$
7,875
   
$
7,544
   
$
6,901
   
$
6,740
   
$
6,944
 
Earnings Per Share Basic
 
$
1.99
   
$
1.90
   
$
1.74
   
$
1.69
   
$
1.74
 
Earnings Per Share Diluted
 
$
1.99
   
$
1.90
   
$
1.74
   
$
1.69
   
$
1.74
 


CITIZENS FINANCIAL SERVICES, INC.
                                   
CONSOLIDATED AVERAGE BALANCES, INTEREST, YIELDS AND RATES, AND NET INTEREST MARGIN ON A FULLY TAX-EQUIVALENT BASIS
 
(UNAUDITED)
                                   
   
Three Months Ended December 31,
 
   
2022
   
2021
 
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
     $      

%
   
$
     $      

%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
13,464
     
21
     
0.62
     
107,948
     
38
     
0.14
 
Interest bearing time deposits at banks
   
6,055
     
46
     
3.01
     
11,266
     
74
     
2.57
 
Investment securities:
                                               
  Taxable
   
383,496
     
1,832
     
1.91
     
294,109
     
1,042
     
1.42
 
  Tax-exempt (3)
   
122,031
     
791
     
2.59
     
106,813
     
695
     
2.60
 
Investment securities
   
505,527
     
2,623
     
2.08
     
400,922
     
1,737
     
1.73
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
207,644
     
2,584
     
4.94
     
202,357
     
2,402
     
4.71
 
  Construction loans
   
84,424
     
1,085
     
5.10
     
67,907
     
690
     
4.03
 
  Commercial Loans
   
929,394
     
12,347
     
5.27
     
758,133
     
9,301
     
4.87
 
  Agricultural Loans
   
346,378
     
4,045
     
4.63
     
345,420
     
3,757
     
4.32
 
  Loans to state & political subdivisions
   
59,470
     
536
     
3.58
     
46,307
     
367
     
3.14
 
  Other loans
   
91,307
     
1,333
     
5.79
     
27,720
     
357
     
5.11
 
  Loans, net of discount (2)(3)(4)
   
1,718,617
     
21,930
     
5.06
     
1,447,844
     
16,874
     
4.62
 
Total interest-earning assets
   
2,243,663
     
24,620
     
4.35
     
1,967,980
     
18,723
     
3.77
 
Cash and due from banks
   
6,873
                     
6,421
                 
Bank premises and equipment
   
17,547
                     
17,142
                 
Other assets
   
84,166
                     
73,929
                 
Total non-interest earning assets
   
108,586
                     
97,492
                 
Total assets
   
2,352,249
                     
2,065,472
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
520,932
     
1,033
     
0.79
     
476,634
     
301
     
0.25
 
  Savings accounts
   
324,746
     
161
     
0.20
     
305,962
     
74
     
0.10
 
  Money market accounts
   
331,023
     
967
     
1.16
     
285,952
     
182
     
0.25
 
  Certificates of deposit
   
279,025
     
686
     
0.98
     
332,880
     
735
     
0.87
 
Total interest-bearing deposits
   
1,455,726
     
2,847
     
0.78
     
1,401,428
     
1,292
     
0.37
 
Other borrowed funds
   
259,690
     
2,208
     
3.37
     
76,970
     
344
     
1.78
 
Total interest-bearing liabilities
   
1,715,416
     
5,055
     
1.17
     
1,478,398
     
1,636
     
0.44
 
Demand deposits
   
386,216
                     
360,645
                 
Other liabilities
   
18,595
                     
14,519
                 
Total non-interest-bearing liabilities
   
404,811
                     
375,164
                 
Stockholders' equity
   
232,022
                     
211,910
                 
Total liabilities & stockholders' equity
   
2,352,249
                     
2,065,472
                 
Net interest income
           
19,565
                     
17,087
         
Net interest spread (5)
                   
3.18
%
                   
3.33
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.46
%
                   
3.44
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
131
%
                   
133
%
                                                 
(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 2022 and 2021. See reconciliation of GAAP and non-gaap measures at the end 
 
       of the press release
                                               
(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.
                                               


CITIZENS FINANCIAL SERVICES, INC.
                                   
CONSOLIDATED AVERAGE BALANCES, INTEREST, YIELDS AND RATES, AND NET INTEREST MARGIN ON A FULLY TAX-EQUIVALENT BASIS
 
(UNAUDITED)
                                   
   
Year Ended December 31,
 
   
2022
   
2021
 
   
Average
         
Average
   
Average
         
Average
 
   
Balance (1)
   
Interest
   
Rate
   
Balance (1)
   
Interest
   
Rate
 
(dollars in thousands)
 
$
     $      

%
   
$
     $      

%
 
ASSETS
                                           
Interest-bearing deposits at banks
   
52,655
     
171
     
0.32
     
108,872
     
124
     
0.11
 
Interest bearing time deposits at banks
   
8,352
     
229
     
2.75
     
12,527
     
323
     
2.57
 
Investment securities:
                                               
  Taxable
   
372,430
     
6,238
     
1.68
     
252,470
     
4,198
     
1.66
 
  Tax-exempt (3)
   
120,592
     
3,106
     
2.58
     
104,379
     
2,786
     
2.67
 
Investment securities
   
493,022
     
9,344
     
1.90
     
356,849
     
6,984
     
1.96
 
Loans: (2)(3)(4)
                                               
  Residential mortgage loans
   
204,063
     
9,712
     
4.76
     
203,062
     
9,867
     
4.86
 
  Construction loans
   
73,214
     
3,298
     
4.50
     
56,315
     
2,292
     
4.07
 
  Commercial Loans
   
854,460
     
41,155
     
4.82
     
739,000
     
36,215
     
4.90
 
  Agricultural Loans
   
347,420
     
15,387
     
4.43
     
349,951
     
15,079
     
4.31
 
  Loans to state & political subdivisions
   
56,004
     
1,863
     
3.33
     
52,804
     
1,871
     
3.54
 
  Other loans
   
58,715
     
3,201
     
5.45
     
24,125
     
1,385
     
5.74
 
  Loans, net of discount (2)(3)(4)
   
1,593,876
     
74,616
     
4.68
     
1,425,257
     
66,709
     
4.68
 
Total interest-earning assets
   
2,147,905
     
84,360
     
3.93
     
1,903,505
     
74,140
     
3.89
 
Cash and due from banks
   
6,708
                     
6,525
                 
Bank premises and equipment
   
17,287
                     
17,194
                 
Other assets
   
84,066
                     
75,410
                 
Total non-interest earning assets
   
108,061
                     
99,129
                 
Total assets
   
2,255,966
                     
2,002,634
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Interest-bearing liabilities:
                                               
  NOW accounts
   
520,895
     
2,425
     
0.47
     
457,189
     
1,387
     
0.30
 
  Savings accounts
   
323,939
     
421
     
0.13
     
290,376
     
322
     
0.11
 
  Money market accounts
   
343,288
     
2,004
     
0.58
     
257,937
     
684
     
0.27
 
  Certificates of deposit
   
299,110
     
2,466
     
0.82
     
351,265
     
3,444
     
0.98
 
Total interest-bearing deposits
   
1,487,232
     
7,316
     
0.49
     
1,356,767
     
5,837
     
0.43
 
Other borrowed funds
   
149,661
     
3,907
     
2.61
     
84,621
     
1,268
     
1.50
 
Total interest-bearing liabilities
   
1,636,893
     
11,223
     
0.69
     
1,441,388
     
7,105
     
0.49
 
Demand deposits
   
374,675
                     
341,604
                 
Other liabilities
   
20,443
                     
15,420
                 
Total non-interest-bearing liabilities
   
395,118
                     
357,024
                 
Stockholders' equity
   
223,955
                     
204,222
                 
Total liabilities & stockholders' equity
   
2,255,966
                     
2,002,634
                 
Net interest income
           
73,137
                     
67,035
         
Net interest spread (5)
                   
3.24
%
                   
3.40
%
Net interest income as a percentage
                                               
  of average interest-earning assets
                   
3.41
%
                   
3.52
%
Ratio of interest-earning assets
                                               
  to interest-bearing liabilities
                   
131
%
                   
132
%
                                                 
(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 2022 and 2021. See reconciliation of GAAP and non-gaap measures at the end
 
       of the press release
                                               
(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.
                                               


CITIZENS FINANCIAL SERVICES, INC.
                             
CONSOLIDATED SUMMARY OF LOANS BY TYPE; NON-PERFORMING ASSETS; and ALLOWANCE FOR LOAN LOSSES
 
(UNAUDITED)
                             
(Excludes Loans Held for Sale)
                             
(In Thousands)
                             
   
December 31,
   
September 30,
   
June 30,
   
March 31,
   
December 31,
 
   
2022
   
2022
   
2022
   
2022
   
2021
 
Real estate:
                             
  Residential
 
$
210,213
   
$
203,673
   
$
203,323
   
$
201,567
   
$
201,097
 
  Commercial
   
876,569
     
857,314
     
798,528
     
724,876
     
687,338
 
  Agricultural
   
313,614
     
317,761
     
313,700
     
305,517
     
312,011
 
  Construction
   
80,691
     
79,154
     
71,414
     
66,738
     
55,036
 
Consumer
   
86,650
     
124,375
     
50,319
     
21,460
     
25,858
 
Other commercial loans
   
63,222
     
66,241
     
65,772
     
69,051
     
74,585
 
Other agricultural loans
   
34,832
     
29,509
     
32,870
     
39,904
     
39,852
 
State & political subdivision loans
   
59,208
     
59,926
     
59,450
     
49,582
     
45,756
 
Total loans
   
1,724,999
     
1,737,953
     
1,595,376
     
1,478,695
     
1,441,533
 
Less: allowance for loan losses
   
18,552
     
18,291
     
17,570
     
17,556
     
17,304
 
Net loans
 
$
1,706,447
   
$
1,719,662
   
$
1,577,806
   
$
1,461,139
   
$
1,424,229
 
                                         
Past due and non-performing assets
                                       
                                         
Total Loans past due 30-89 days and still accruing
 
$
3,317
   
$
2,616
   
$
2,070
   
$
2,096
   
$
967
 
                                         
Non-accrual loans
 
$
6,938
   
$
7,118
   
$
7,251
   
$
7,810
   
$
7,616
 
Loans past due 90 days or more and accruing
   
7
     
93
     
139
     
12
     
46
 
Non-performing loans
 
$
6,945
   
$
7,211
   
$
7,390
   
$
7,822
   
$
7,662
 
OREO
   
543
     
877
     
972
     
1,131
     
1,180
 
Total Non-performing assets
 
$
7,488
   
$
8,088
   
$
8,362
   
$
8,953
   
$
8,842
 
                                         
                                         
                                         
   
Three Months Ended
                         
Analysis of the Allowance for loan Losses
 
December 31,
   
September 30,
   
June 30,
   
March 31,
   
December 31,
 
(In Thousands)
   
2022
     
2022
     
2022
     
2022
     
2021
 
Balance, beginning of period
 
$
18,291
   
$
17,570
   
$
17,556
   
$
17,304
   
$
17,334
 
Charge-offs
   
(7
)
   
(14
)
   
(446
)
   
(5
)
   
(65
)
Recoveries
   
10
     
10
     
10
     
7
     
35
 
Net  recoveries (charge-offs)
   
3
     
(4
)
   
(436
)
   
2
     
(30
)
Provision for loan losses
   
258
     
725
     
450
     
250
     
-
 
Balance, end of period
 
$
18,552
   
$
18,291
   
$
17,570
   
$
17,556
   
$
17,304
 



CITIZENS FINANCIAL SERVICES, INC.
                       
Reconciliation of GAAP and Non-GAAP Financial Measures
                   
(UNAUDITED)
                       
(Dollars in thousands, except per share data)
                       
                         
   
As of
           
   
December 31,
           
   
2022
   
2021
             
Tangible Equity
                       
Stockholders Equity - GAAP
 
$
200,147
   
$
212,492
             
Accumulated other comprehensive loss
   
33,141
     
155
             
Intangible Assets
   
(32,648
)
   
(33,003
)
           
Tangible Equity - Non-GAAP
   
200,640
     
179,644
             
Shares outstanding adjusted for June 2022 stock Dividend
   
3,971,209
     
3,983,206
             
Tangible Book value per share - Non-GAAP
 
$
50.52
   
$
45.10
             
                             
   
As of
             
   
December 31,
             
     
2022
     
2021
             
Tangible Equity per share
                           
Stockholders Equity per share - GAAP
 
$
50.40
   
$
53.35
             
Adjustments for accumulated other comprehensive loss
   
8.34
     
0.04
             
Book value per share
   
58.74
     
53.39
             
Adjustments for intangible assets
   
(8.22
)
   
(8.29
)
           
Tangible Book value per share - Non-GAAP
 
$
50.52
   
$
45.10
             
                             
                             
   
For the Three Months Ended
   
For the Year Ended
 
   
December 31,
 
December 31,
 
     
2022
     
2021
     
2022
     
2021
 
Return on Average Tangible Equity
                               
Average Stockholders Equity - GAAP
 
$
193,950
   
$
210,801
   
$
201,523
   
$
205,449
 
Average Accumulated Other Comprehensive Loss (Income)
   
38,072
     
1,109
     
22,432
     
(1,227
)
Average Intangible Assets
   
(32,704
)
   
(33,009
)
   
(32,828
)
   
(33,018
)
Average Tangible Equity - Non-GAAP
   
199,318
     
178,901
     
191,127
     
171,204
 
Net Income
 
$
7,875
   
$
6,944
   
$
29,060
   
$
29,118
 
Annualized Return on Average Tangible Equity
   
15.80
%
   
15.53
%
   
15.20
%
   
17.01
%
                                 
   
For the Three Months Ended
   
For the Year Ended
 
   
December 31,
   
December 31,
 
     
2022
     
2021
     
2022
     
2021
 
Return on Average Assets and Equity Excluding BOLI Death Benefits
                         
Net Income
 
$
7,875
   
$
6,944
   
$
29,060
   
$
29,118
 
BOLI death benefits
   
-
     
-
     
-
     
(1,155
)
Net Income excluding BOLI death benefits
 
$
7,875
   
$
6,944
   
$
29,060
   
$
27,963
 
Average Assets
   
2,352,249
     
2,065,472
     
2,255,966
     
2,002,634
 
Annualized Return on Average stockholders equity, excluding BOLI Death Benefits
   
1.34
%
   
1.34
%
   
1.29
%
   
1.40
%
                                 
Average Stockholders Equity
 
$
232,022
   
$
211,910
   
$
223,955
   
$
204,222
 
Annualized Return on Average stockholders equity, excluding BOLI Death Benefits
   
13.58
%
   
13.11
%
   
12.98
%
   
13.69
%
                                 
Earnings per share, excluding death activity of former employees
                               
Net Income
 
$
7,875
   
$
7,064
   
$
29,060
   
$
29,118
 
BOLI death benefits
   
-
     
-
     
-
     
(1,155
)
Net income excluding one time items
 
$
7,875
   
$
7,064
   
$
29,060
   
$
27,963
 
Number of shares used in computation - basic adjusted for June 2022 stock Dividend
   
3,965,980
     
3,982,120
     
3,969,722
     
3,984,085
 
Earnings per share, excluding death activity of former employees non-GAAP
   
1.99
     
1.77
     
7.32
     
7.02
 
                                 
                                 
   
For the Three Months Ended
   
For the Year Ended
 
   
December 31,
 
December 31,
 
Reconciliation of net interest income on fully taxable equivalent basis
   
2022
     
2021
     
2022
     
2021
 
Total interest income
 
$
24,352
   
$
18,505
   
$
83,357
   
$
73,217
 
Total interest expense
   
5,055
     
1,636
     
11,223
     
7,105
 
Net interest income
   
19,297
     
16,869
     
72,134
     
66,112
 
Tax equivalent adjustment
   
268
     
218
     
1,003
     
923
 
Net interest income (fully taxable equivalent)
 
$
19,565
   
$
17,087
   
$
73,137
   
$
67,035