These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the fiscal year ended
|
December 31, 2010
|
|
For the transition period from
|
to
|
|
Commission file number
|
000-13222
|
|
CITIZENS FINANCIAL SERVICES, INC.
|
||||||
|
(Exact name of registrant as specified in its charter)
|
||||||
|
Pennsylvania
|
23-2265045
|
|||||
|
State or other jurisdiction of
incorporation or organization
|
(I.R.S. Employer
Identification No.)
|
|||||
|
15 South Main Street, Mansfield, Pennsylvania
|
16933
|
|||||
|
(Address of principal executive offices)
|
(Zip Code)
|
|||||
|
Registrant’s telephone number, including area code
|
(570) 662-2121
|
|||||
|
Securities registered pursuant to Section 12(b) of the Act:
|
None
|
|||||
|
Securities registered pursuant to Section 12(g) of the Act:
|
||||||
|
Common Stock, par value $1.00 per share
|
||||||
|
(Title of class)
|
||||||
|
Citizens Financial Services, Inc.
Form 10-K
INDEX
|
|
|
Page
|
|
|
PART I
|
|
|
ITEM 1 – BUSINESS
|
1 – 5
|
|
ITEM 1A – RISK FACTORS
|
5 – 10
|
|
ITEM 1B – UNRESOLVED STAFF COMMENTS
|
10
|
|
ITEM 2 – PROPERTIES
|
10
|
|
ITEM 3 – LEGAL PROCEEDINGS
|
10
|
|
ITEM 4 – [REMOVED AND RESERVED]
|
10
|
|
PART II
|
|
|
ITEM 5 – MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
11 – 12
|
|
ITEM 6 – SELECTED FINANCIAL DATA
|
13
|
|
ITEM 7 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
|
14 – 42
|
|
ITEM 7A – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
43
|
|
ITEM 8 – FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
44 – 87
|
|
ITEM 9 – CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
|
88
|
|
ITEM 9A – CONTROLS AND PROCEDURES
|
88
|
|
ITEM 9B– OTHER INFORMATION
|
88
|
|
PART III
|
|
|
ITEM 10 – DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
89
|
|
ITEM 11 – EXECUTIVE COMPENSATION
|
89
|
|
ITEM 12 – SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
89 – 90
|
|
ITEM 13 – CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
90
|
|
ITEM 14 – PRINCIPAL ACCOUNTING FEES AND SERVICES
|
90
|
|
PART IV
|
|
|
ITEM 15 – EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
91 – 92
|
|
SIGNATURES
|
93
|
|
Dividends
|
Dividends
|
|||||
|
2010
|
declared
|
2009
|
declared
|
|||
|
|
High
|
Low
|
per share
|
High
|
Low
|
per share
|
|
First quarter
|
$ 29.50
|
$ 25.50
|
$ 0.250
|
$ 19.80
|
$ 16.93
|
$ 0.240
|
|
Second quarter
|
29.50
|
26.50
|
0.255
|
22.77
|
18.32
|
0.245
|
|
Third quarter
|
33.50
|
27.00
|
0.255
|
24.00
|
20.79
|
0.245
|
|
Fourth quarter
|
40.00
|
32.00
|
0.335
|
25.30
|
23.05
|
0.300
|
|
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)
|
|
10/1/10 to 10/31/10
|
-
|
-
|
-
|
37,002
|
|
11/1/10 to 11/30/10
|
-
|
-
|
-
|
37,002
|
|
12/1/10 to 12/31/10
|
140
|
$36.00
|
140
|
36,862
|
|
Total
|
140
|
$36.00
|
140
|
36,862
|
|
(1)
|
On January 7, 2006, the Company announced that the Board of Directors authorized the Company to repurchase up to 140,000 shares. The repurchases will be conducted through open-market purchases or privately negotiated transactions and will be made from time to time depending on market conditions and other factors. No time limit was placed on the duration of the share repurchase program. Any repurchased shares will be held as treasury stock and will be available for general corporate purposes.
|
|
(in thousands, except share data)
|
2010
|
2009
|
2008
|
2007
|
2006
|
|
Interest income
|
$ 39,000
|
$ 38,615
|
$ 37,238
|
$ 36,024
|
$ 32,851
|
|
Interest expense
|
11,340
|
13,231
|
14,058
|
16,922
|
14,953
|
|
Net interest income
|
27,660
|
25,384
|
23,180
|
19,102
|
17,898
|
|
Provision for loan losses
|
1,255
|
925
|
330
|
365
|
330
|
|
Net interest income after provision
|
|||||
|
for loan losses
|
26,405
|
24,459
|
22,850
|
18,737
|
17,568
|
|
Non-interest income
|
5,911
|
5,708
|
5,245
|
5,114
|
4,712
|
|
Investment securities gains (losses), net
|
99
|
139
|
(4,089)
|
(29)
|
4
|
|
Non-interest expenses
|
17,757
|
17,759
|
15,877
|
15,314
|
15,027
|
|
Income before provision for income taxes
|
14,658
|
12,547
|
8,129
|
8,508
|
7,257
|
|
Provision for income taxes
|
3,156
|
2,683
|
1,224
|
1,772
|
1,457
|
|
Net income
|
$ 11,502
|
$ 9,864
|
$ 6,905
|
$ 6,736
|
$ 5,800
|
|
Return on assets (net income to average total assets)
|
1.50%
|
1.42%
|
1.13%
|
1.16%
|
1.05%
|
|
Return on equity (net income to average total equity)
|
18.13%
|
17.65%
|
13.51%
|
14.38%
|
13.21%
|
|
Dividend payout ratio (dividends declared divided by net income)
|
27.50%
|
29.92%
|
40.77%
|
37.86%
|
42.10%
|
|
Equity to asset ratio (average equity to average total assets,
|
8.25%
|
8.02%
|
8.33%
|
8.10%
|
7.98%
|
|
excluding other comprehensive income)
|
|||||
|
Per share data:
|
|||||
|
Net income (1)
|
$ 3.97
|
$ 3.40
|
$ 2.38
|
$ 2.30
|
$ 1.96
|
|
Cash dividends (1)
|
1.09
|
1.02
|
0.97
|
0.87
|
0.83
|
|
Book value (1) (2)
|
23.38
|
20.51
|
18.17
|
16.80
|
15.43
|
|
Total investments
|
$ 251,303
|
$ 198,582
|
$ 174,139
|
$ 120,802
|
$ 109,743
|
|
Loans, net
|
467,602
|
451,496
|
428,436
|
419,182
|
410,897
|
|
Total assets
|
812,526
|
729,477
|
668,612
|
591,029
|
572,168
|
|
Total deposits
|
680,711
|
605,559
|
546,680
|
456,028
|
446,515
|
|
Stockholders' equity
|
68,690
|
61,527
|
52,770
|
48,528
|
43,500
|
|
(1) Amounts were adjusted to reflect stock dividends.
|
|||||
|
(2) Calculation excludes accumulated other comprehensive income.
|
|||||
|
|
·
|
Interest rates could change more rapidly or more significantly than we expect.
|
|
|
·
|
The economy could change significantly in an unexpected way, which would cause the demand for new loans and the ability of borrowers to repay outstanding loans to change in ways that our models do not anticipate.
|
|
|
·
|
The stock and bond markets could suffer a significant disruption, which may have a negative effect on our financial condition and that of our borrowers, and on our ability to raise money by issuing new securities.
|
|
|
·
|
It could take us longer than we anticipate implementing strategic initiatives designed to increase revenues or manage expenses, or we may be unable to implement those initiatives at all.
|
|
|
·
|
Acquisitions and dispositions of assets 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.
|
|
|
·
|
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.
|
|
|
·
|
Exploration and drilling of the natural gas reserves in the Marcellus Shale in our market area may be affected by federal, state and local laws and regulations such as restrictions on production, permitting, changes in taxes and environmental protection, which could negatively impact our customers and, as a result, negatively impact our loan and deposit volume and loan quality.
|
|
(market values - in thousands)
|
2010
|
2009
|
|
INVESTMENTS:
|
||
|
Bonds
|
$ 20,503
|
$ 21,007
|
|
Stock
|
21,700
|
18,754
|
|
Savings and Money Market Funds
|
14,189
|
10,396
|
|
Mutual Funds
|
36,617
|
34,001
|
|
Mortgages
|
879
|
836
|
|
Real Estate
|
1,243
|
931
|
|
Miscellaneous
|
1
|
8
|
|
TOTAL
|
$ 95,132
|
$ 85,933
|
|
ACCOUNTS:
|
||
|
Trusts
|
29,901
|
27,478
|
|
Guardianships
|
1,401
|
552
|
|
Employee Benefits
|
33,358
|
31,781
|
|
Investment Management
|
29,975
|
25,678
|
|
Custodial
|
497
|
444
|
|
TOTAL
|
$ 95,132
|
$ 85,933
|
|
2010
|
2009
|
2008
|
|
|
Return on Assets (net income to average total assets)
|
1.50%
|
1.42%
|
1.13%
|
|
Return on Equity (net income to average total equity)
|
18.13%
|
17.65%
|
13.51%
|
|
Dividend Payout Ratio (dividends declared divided by net income)
|
27.50%
|
29.92%
|
40.77%
|
|
Equity to Asset Ratio (average equity to average total assets, excluding accumulated other comprehensive income)
|
8.25%
|
8.02%
|
8.33%
|
|
Analysis of Average Balances and Interest Rates (1)
|
|||||||||
|
2010
|
2009
|
2008
|
|||||||
|
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
||||
|
Balance (1)
|
Interest
|
Rate
|
Balance (1)
|
Interest
|
Rate
|
Balance (1)
|
Interest
|
Rate
|
|
|
(dollars in thousands)
|
$
|
$
|
%
|
$
|
$
|
%
|
$
|
$
|
%
|
|
ASSETS
|
|||||||||
|
Short-term investments:
|
|||||||||
|
Interest-bearing deposits at banks
|
31,495
|
90
|
0.29
|
21,496
|
43
|
0.20
|
7,118
|
57
|
0.80
|
|
Total short-term investments
|
31,495
|
90
|
0.29
|
21,496
|
43
|
0.20
|
7,118
|
57
|
0.80
|
|
Investment securities:
|
|||||||||
|
Taxable
|
147,242
|
4,923
|
3.34
|
131,620
|
6,072
|
4.61
|
99,872
|
5,013
|
5.02
|
|
Tax-exempt (3)
|
69,928
|
4,463
|
6.38
|
51,588
|
3,325
|
6.45
|
36,016
|
2,235
|
6.21
|
|
Total investment securities
|
217,170
|
9,386
|
4.32
|
183,208
|
9,397
|
5.13
|
135,888
|
7,248
|
5.33
|
|
Loans:
|
|||||||||
|
Residential mortgage loans
|
201,842
|
14,254
|
7.06
|
203,526
|
14,743
|
7.24
|
211,958
|
15,726
|
7.42
|
|
Commercial & agricultural loans
|
208,596
|
13,903
|
6.67
|
182,326
|
12,606
|
6.91
|
156,873
|
11,872
|
7.57
|
|
Loans to state & political subdivisions
|
46,719
|
2,750
|
5.89
|
46,415
|
2,844
|
6.13
|
47,766
|
2,998
|
6.28
|
|
Other loans
|
11,463
|
994
|
8.67
|
11,484
|
1,020
|
8.88
|
11,849
|
1,079
|
9.11
|
|
Loans, net of discount (2)(3)(4)
|
468,620
|
31,901
|
6.81
|
443,751
|
31,213
|
7.03
|
428,446
|
31,675
|
7.39
|
|
Total interest-earning assets
|
717,285
|
41,377
|
5.77
|
648,455
|
40,653
|
6.27
|
571,452
|
38,980
|
6.82
|
|
Cash and due from banks
|
9,537
|
9,315
|
9,548
|
||||||
|
Bank premises and equipment
|
12,659
|
11,876
|
12,390
|
||||||
|
Other assets
|
29,311
|
27,408
|
19,756
|
||||||
|
Total non-interest earning assets
|
51,507
|
48,599
|
41,694
|
||||||
|
Total assets
|
768,792
|
697,054
|
613,146
|
||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||||
|
Interest-bearing liabilities:
|
|||||||||
|
NOW accounts
|
155,157
|
1,020
|
0.66
|
123,225
|
971
|
0.79
|
106,694
|
1,314
|
1.23
|
|
Savings accounts
|
55,241
|
166
|
0.30
|
46,457
|
147
|
0.32
|
41,494
|
153
|
0.37
|
|
Money market accounts
|
46,878
|
259
|
0.55
|
42,186
|
337
|
0.80
|
45,073
|
828
|
1.84
|
|
Certificates of deposit
|
320,504
|
8,115
|
2.53
|
305,777
|
9,767
|
3.19
|
242,751
|
9,197
|
3.79
|
|
Total interest-bearing deposits
|
577,780
|
9,560
|
1.65
|
517,645
|
11,222
|
2.17
|
436,012
|
11,492
|
2.64
|
|
Other borrowed funds
|
54,071
|
1,780
|
3.29
|
58,133
|
2,009
|
3.46
|
64,858
|
2,566
|
3.96
|
|
Total interest-bearing liabilities
|
631,851
|
11,340
|
1.79
|
575,778
|
13,231
|
2.30
|
500,870
|
14,058
|
2.81
|
|
Demand deposits
|
65,654
|
56,628
|
54,438
|
||||||
|
Other liabilities
|
7,841
|
8,754
|
6,735
|
||||||
|
Total non-interest-bearing liabilities
|
73,495
|
65,382
|
61,173
|
||||||
|
Stockholders' equity
|
63,446
|
55,894
|
51,103
|
||||||
|
Total liabilities & stockholders' equity
|
768,792
|
697,054
|
613,146
|
||||||
|
Net interest income
|
30,037
|
27,422
|
24,922
|
||||||
|
Net interest spread (5)
|
3.98%
|
3.97%
|
4.01%
|
||||||
|
Net interest income as a percentage
|
|||||||||
|
of average interest-earning assets
|
4.19%
|
4.23%
|
4.36%
|
||||||
|
Ratio of interest-earning assets
|
|||||||||
|
to interest-bearing liabilities
|
1.14
|
1.13
|
1.14
|
||||||
|
(1) Averages are based on daily averages.
|
|||||||||
|
(2) Includes loan origination and commitment fees.
|
|||||||||
|
(3) Tax exempt interest revenue is shown on a tax equivalent basis for proper comparison using
|
|||||||||
|
a statutory federal income tax rate of 34%.
|
|||||||||
|
(4) Income on non-accrual loans is accounted for on a cash basis, and the loan balances are included in interest-earning assets.
|
|||||||||
|
(5) Interest rate spread represents the difference between the average rate earned on interest-earning assets
|
|||||||||
|
and the average rate paid on interest-bearing liabilities.
|
|||||||||
|
2010
|
2009
|
2008
|
|
|
Interest and dividend income
|
|||
|
from investments and short term investments (non-tax adjusted)
|
$ 7,958
|
$ 8,310
|
$ 6,528
|
|
Tax equivalent adjustment
|
1,518
|
1,130
|
777
|
|
Interest and dividend income
|
|||
|
from investments and short term investments (tax equivalent basis)
|
$ 9,476
|
$ 9,440
|
$ 7,305
|
|
2010
|
2009
|
2008
|
|
|
Interest and fees on loans (non-tax adjusted)
|
$ 31,042
|
$ 30,305
|
$ 30,710
|
|
Tax equivalent adjustment
|
859
|
908
|
965
|
|
Interest and fees on loans (tax equivalent basis)
|
$ 31,901
|
$ 31,213
|
$ 31,675
|
|
2010
|
2009
|
2008
|
|
|
Total interest income
|
$ 39,000
|
$ 38,615
|
$ 37,238
|
|
Total interest expense
|
11,340
|
13,231
|
14,058
|
|
Net interest income
|
27,660
|
25,384
|
23,180
|
|
Total tax equivalent adjustment
|
2,377
|
2,038
|
1,742
|
|
Net interest income (tax equivalent basis)
|
$ 30,037
|
$ 27,422
|
$ 24,922
|
|
2010 vs. 2009 (1)
|
2009 vs. 2008 (1)
|
|||||
|
Change in
|
Change
|
Total
|
Change in
|
Change
|
Total
|
|
|
Volume
|
in Rate
|
Change
|
Volume
|
in Rate
|
Change
|
|
|
Interest Income:
|
||||||
|
Short-term investments:
|
||||||
|
Interest-bearing deposits at banks
|
$ 25
|
$ 22
|
$ 47
|
$ (22)
|
$ 8
|
$ (14)
|
|
Investment securities:
|
||||||
|
Taxable
|
870
|
(2,019)
|
(1,149)
|
1,421
|
(362)
|
1,059
|
|
Tax-exempt
|
1,171
|
(33)
|
1,138
|
1,001
|
89
|
1,090
|
|
Total investment securities
|
2,041
|
(2,052)
|
(11)
|
2,422
|
(273)
|
2,149
|
|
Total investment income
|
2,066
|
(2,030)
|
36
|
2,400
|
(265)
|
2,135
|
|
Loans:
|
||||||
|
Residential mortgage loans
|
(121)
|
(368)
|
(489)
|
(617)
|
(366)
|
(983)
|
|
Commercial & agricultural loans
|
1,729
|
(432)
|
1,297
|
1,571
|
(837)
|
734
|
|
Loans to state & political subdivisions
|
19
|
(113)
|
(94)
|
(84)
|
(70)
|
(154)
|
|
Other loans
|
(2)
|
(24)
|
(26)
|
(32)
|
(27)
|
(59)
|
|
Total loans, net of discount
|
1,625
|
(937)
|
688
|
838
|
(1,300)
|
(462)
|
|
Total Interest Income
|
3,691
|
(2,967)
|
724
|
3,238
|
(1,565)
|
1,673
|
|
Interest Expense:
|
||||||
|
Interest-bearing deposits:
|
||||||
|
NOW accounts
|
136
|
(87)
|
49
|
258
|
(601)
|
(343)
|
|
Savings accounts
|
26
|
(7)
|
19
|
33
|
(39)
|
(6)
|
|
Money Market accounts
|
45
|
(123)
|
(78)
|
(50)
|
(441)
|
(491)
|
|
Certificates of deposit
|
501
|
(2,153)
|
(1,652)
|
1,440
|
(870)
|
570
|
|
Total interest-bearing deposits
|
708
|
(2,370)
|
(1,662)
|
1,681
|
(1,951)
|
(270)
|
|
Other borrowed funds
|
(137)
|
(92)
|
(229)
|
(251)
|
(306)
|
(557)
|
|
Total interest expense
|
571
|
(2,462)
|
(1,891)
|
1,430
|
(2,257)
|
(827)
|
|
Net interest income
|
$ 3,120
|
$ (505)
|
$ 2,615
|
$ 1,808
|
$ 692
|
$ 2,500
|
|
2010
|
2009
|
2008
|
|
|
Service charges
|
$ 3,639
|
$ 3,612
|
$ 3,489
|
|
Trust
|
542
|
521
|
561
|
|
Brokerage and insurance
|
439
|
284
|
240
|
|
Investment securities gains (losses), net
|
99
|
139
|
(4,089)
|
|
Gains on loans sold
|
341
|
430
|
84
|
|
Earnings on bank owned life insurance
|
504
|
492
|
362
|
|
Other
|
446
|
369
|
509
|
|
Total
|
$ 6,010
|
$ 5,847
|
$ 1,156
|
|
2010/2009
|
2009/2008
|
|||
|
Change
|
Change
|
|||
|
Amount
|
%
|
Amount
|
%
|
|
|
Service charges
|
$ 27
|
0.7
|
$ 123
|
3.5
|
|
Trust
|
21
|
4.0
|
(40)
|
(7.1)
|
|
Brokerage and insurance
|
155
|
54.6
|
44
|
18.3
|
|
Investment securities gains, (losses), net
|
(40)
|
(28.8)
|
4,228
|
103.4
|
|
Gains on loans sold
|
(89)
|
(20.7)
|
346
|
411.9
|
|
Earnings on bank owned life insurance
|
12
|
2.4
|
130
|
35.9
|
|
Other
|
77
|
20.9
|
(140)
|
(27.5)
|
|
Total
|
$ 163
|
2.8
|
$ 4,691
|
405.8
|
|
2010
|
2009
|
2008
|
|
|
Salaries and employee benefits
|
$ 9,850
|
$ 9,472
|
$ 8,725
|
|
Occupancy
|
1,219
|
1,179
|
1,162
|
|
Furniture and equipment
|
454
|
437
|
479
|
|
Professional fees
|
681
|
660
|
625
|
|
Amortization of intangibles
|
16
|
160
|
145
|
|
FDIC insurance
|
950
|
1,200
|
156
|
|
ORE expenses
|
382
|
447
|
224
|
|
Other
|
4,205
|
4,204
|
4,361
|
|
Total
|
$ 17,757
|
$ 17,759
|
$ 15,877
|
|
2010/2009
|
2009/2008
|
|||
|
Change
|
Change
|
|||
|
Amount
|
%
|
Amount
|
%
|
|
|
Salaries and employee benefits
|
$ 378
|
4.0
|
$ 747
|
8.6
|
|
Occupancy
|
40
|
3.4
|
17
|
1.5
|
|
Furniture and equipment
|
17
|
3.9
|
(42)
|
(8.8)
|
|
Professional fees
|
21
|
3.2
|
35
|
5.6
|
|
Amortization of intangibles
|
(144)
|
(90.0)
|
15
|
10.3
|
|
FDIC insurance
|
(250)
|
(20.8)
|
1,044
|
669.2
|
|
ORE expenses
|
(65)
|
(14.5)
|
223
|
99.6
|
|
Other
|
1
|
0.0
|
(157)
|
(3.6)
|
|
Total
|
$ (2)
|
(0.0)
|
$ 1,882
|
11.9
|
|
2010
|
2009
|
2008
|
|
|
Other professional fees
|
$ 338
|
$ 299
|
$ 316
|
|
Legal fees
|
160
|
129
|
129
|
|
Examinations and audits
|
183
|
232
|
180
|
|
Total
|
$ 681
|
$ 660
|
$ 625
|
|
2010/2009
|
2009/2008
|
|||
|
Change
|
Change
|
|||
|
Amount
|
%
|
Amount
|
%
|
|
|
Other professional fees
|
$ 39
|
13.0
|
$ (17)
|
(5.4)
|
|
Legal fees
|
31
|
24.0
|
-
|
-
|
|
Examinations and audits
|
(49)
|
(21.1)
|
52
|
28.9
|
|
Total
|
$ 21
|
3.2
|
$ 35
|
5.6
|
|
2010
|
%
|
2009
|
%
|
2008
|
|||
|
Balance
|
Increase
|
Change
|
Balance
|
Increase
|
Change
|
Balance
|
|
|
Total assets
|
$ 812.5
|
$ 83.0
|
11.4
|
$ 729.5
|
$ 60.9
|
9.1
|
$ 668.6
|
|
Total loans, net
|
467.6
|
16.1
|
3.6
|
451.5
|
23.1
|
5.4
|
428.4
|
|
Total investments
|
251.3
|
52.7
|
26.5
|
198.6
|
24.5
|
14.1
|
174.1
|
|
Total deposits
|
680.7
|
75.1
|
12.4
|
605.6
|
58.9
|
10.8
|
546.7
|
|
Total stockholders' equity
|
68.7
|
7.2
|
11.7
|
61.5
|
8.7
|
16.5
|
52.8
|
|
2010
|
% of
|
2009
|
% of
|
2008
|
% of
|
2007
|
% of
|
2006
|
% of
|
|
|
Amount
|
Total
|
Amount
|
Total
|
Amount
|
Total
|
Amount
|
Total
|
Amount
|
Total
|
|
|
Available-for-sale:
|
||||||||||
|
U. S. Agency securities
|
$ 118,484
|
47.1
|
$ 65,223
|
32.8
|
$ 28,942
|
16.6
|
$ 17,236
|
14.3
|
$ 16,651
|
15.2
|
|
Obligations of state & political
|
||||||||||
|
subdivisions
|
76,922
|
30.6
|
59,574
|
30.0
|
44,132
|
25.3
|
30,844
|
25.4
|
22,562
|
20.5
|
|
Corporate obligations
|
8,681
|
3.5
|
3,166
|
1.6
|
5,296
|
3.0
|
7,813
|
6.5
|
7,997
|
7.3
|
|
Mortgage-backed securities
|
46,015
|
18.3
|
70,194
|
35.3
|
95,407
|
54.8
|
62,642
|
51.9
|
59,875
|
54.6
|
|
Equity securities
|
1,201
|
0.5
|
425
|
0.3
|
362
|
0.3
|
2,267
|
1.9
|
2,658
|
2.4
|
|
Total
|
$ 251,303
|
100.0
|
$ 198,582
|
100.0
|
$ 174,139
|
100.0
|
$ 120,802
|
100.0
|
$ 109,743
|
100.0
|
|
After One Year
|
After Five Years
|
|||||||||
|
|
One Year or Less
|
to Five years
|
to Ten Years
|
After Ten Years
|
Total
|
|||||
|
Amortized
|
Yield
|
Amortized
|
Yield
|
Amortized
|
Yield
|
Amortized
|
Yield
|
Amortized
|
Yield
|
|
|
Cost
|
%
|
Cost
|
%
|
Cost
|
%
|
Cost
|
%
|
Cost
|
%
|
|
|
Available-for-sale securities:
|
||||||||||
|
U.S. Agency securities
|
$ 48,794
|
1.8
|
$ 67,144
|
2.0
|
$ 1,452
|
5.5
|
$ -
|
-
|
$ 117,390
|
1.9
|
|
Obligations of state & political
|
|
|
|
|
|
|
|
|
|
|
|
subdivisions
|
5,497
|
5.8
|
35,222
|
6.1
|
36,645
|
6.4
|
800
|
6.4
|
78,164
|
6.2
|
|
Corporate obligations
|
-
|
-
|
6,408
|
2.1
|
2,007
|
5.7
|
-
|
-
|
8,415
|
3.0
|
|
Mortgage-backed securities
|
11,482
|
3.5
|
31,701
|
4.8
|
-
|
5.7
|
-
|
-
|
43,183
|
4.5
|
|
Total available-for-sale
|
$ 65,773
|
2.4
|
$ 140,475
|
3.7
|
$ 40,104
|
6.3
|
$ 800
|
6.4
|
$ 247,152
|
3.8
|
|
2010
|
2009
|
2008
|
2007
|
2006
|
||||||
|
(dollars in thousands)
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|
Real estate:
|
||||||||||
|
Residential
|
$ 185,012
|
39.1
|
$ 194,989
|
42.7
|
$ 199,118
|
46.0
|
$ 201,861
|
47.7
|
$ 206,059
|
49.7
|
|
Commercial
|
152,499
|
32.2
|
133,953
|
29.4
|
107,740
|
24.9
|
100,380
|
23.7
|
94,122
|
22.7
|
|
Agricultural
|
19,078
|
4.0
|
19,485
|
4.2
|
17,066
|
3.9
|
16,891
|
4.0
|
17,054
|
4.1
|
|
Construction
|
9,766
|
2.1
|
5,619
|
1.2
|
11,118
|
2.6
|
11,330
|
2.7
|
7,027
|
1.7
|
|
Consumer
|
11,285
|
2.4
|
11,895
|
2.6
|
11,651
|
2.7
|
13,082
|
3.1
|
12,482
|
3.0
|
|
Commercial and other loans
|
47,156
|
10.0
|
44,101
|
9.7
|
37,968
|
8.8
|
34,664
|
8.2
|
32,766
|
7.9
|
|
State & political subdivision loans
|
48,721
|
10.3
|
46,342
|
10.2
|
48,153
|
11.1
|
45,171
|
10.6
|
45,263
|
10.9
|
|
Total loans
|
473,517
|
100.0
|
456,384
|
100.0
|
432,814
|
100.0
|
423,379
|
100.0
|
414,773
|
100.0
|
|
Less allowance for loan losses
|
5,915
|
4,888
|
4,378
|
4,197
|
3,876
|
|||||
|
Net loans
|
$ 467,602
|
$ 451,496
|
$ 428,436
|
$ 419,182
|
$ 410,897
|
|||||
|
2010/2009
|
2009/2008
|
|||
|
Change
|
Change
|
|||
|
Amount
|
%
|
Amount
|
%
|
|
|
Real estate:
|
||||
|
Residential
|
$ (9,977)
|
(5.1)
|
$ (4,129)
|
(2.1)
|
|
Commercial
|
18,546
|
13.8
|
26,213
|
24.3
|
|
Agricultural
|
(407)
|
(2.1)
|
2,419
|
14.2
|
|
Construction
|
4,147
|
73.8
|
(5,499)
|
(49.5)
|
|
Consumer
|
(610)
|
(5.1)
|
244
|
2.1
|
|
Commercial and other loans
|
3,055
|
6.9
|
6,133
|
16.2
|
|
State & political subdivision loans
|
2,379
|
5.1
|
(1,811)
|
(3.8)
|
|
Total loans
|
$ 17,133
|
3.8
|
$ 23,570
|
5.4
|
|
Commercial,
|
|||
|
municipal,
|
Real estate
|
||
|
agricultural
|
construction
|
Total
|
|
|
Maturity of loans:
|
|||
|
One year or less
|
$ 8,774
|
$ -
|
$ 8,774
|
|
Over one year through five years
|
36,041
|
208
|
36,249
|
|
Over five years
|
222,639
|
9,558
|
232,197
|
|
Total
|
$ 267,454
|
$ 9,766
|
$ 277,220
|
|
Sensitivity of loans to changes in interest
|
|||
|
rates - loans due after December 31, 2010:
|
|||
|
Predetermined interest rate
|
$ 43,874
|
$ 1,491
|
$ 45,365
|
|
Floating or adjustable interest rate
|
214,806
|
8,275
|
223,081
|
|
Total
|
$ 258,680
|
$ 9,766
|
$ 268,446
|
|
December 31,
|
|||||
|
2010
|
2009
|
2008
|
2007
|
2006
|
|
|
Balance
|
|||||
|
at beginning of period
|
$ 4,888
|
$ 4,378
|
$ 4,197
|
$ 3,876
|
$ 3,664
|
|
Charge-offs:
|
|||||
|
Real estate:
|
|||||
|
Residential
|
147
|
76
|
31
|
64
|
37
|
|
Commercial
|
53
|
236
|
36
|
6
|
86
|
|
Agricultural
|
-
|
1
|
20
|
-
|
-
|
|
Construction
|
-
|
-
|
-
|
-
|
-
|
|
Consumer
|
35
|
80
|
44
|
103
|
103
|
|
Commercial and other loans
|
173
|
153
|
115
|
13
|
64
|
|
Total loans charged-off
|
408
|
546
|
246
|
186
|
290
|
|
Recoveries:
|
|||||
|
Real estate:
|
|||||
|
Residential
|
4
|
1
|
6
|
2
|
6
|
|
Commercial
|
11
|
1
|
-
|
79
|
115
|
|
Agricultural
|
-
|
-
|
20
|
-
|
-
|
|
Construction
|
-
|
-
|
-
|
-
|
-
|
|
Consumer
|
45
|
52
|
19
|
52
|
39
|
|
Commercial and other loans
|
120
|
77
|
52
|
9
|
12
|
|
Total loans recovered
|
180
|
131
|
97
|
142
|
172
|
|
Net loans charged-off
|
228
|
415
|
149
|
44
|
118
|
|
Provision charged to expense
|
1,255
|
925
|
330
|
365
|
330
|
|
Balance at end of year
|
$ 5,915
|
$ 4,888
|
$ 4,378
|
$ 4,197
|
$ 3,876
|
|
Loans outstanding at end of period
|
$ 473,517
|
$ 456,384
|
$ 432,814
|
$ 423,379
|
$ 414,773
|
|
Average loans outstanding, net
|
$ 468,620
|
$ 442,921
|
$ 423,382
|
$ 411,927
|
$ 400,507
|
|
Non-performing assets:
|
|||||
|
Non-accruing loans (1)
|
$ 11,853
|
$ 5,871
|
$ 2,202
|
$ 1,915
|
$ 1,668
|
|
Accrual loans - 90 days or more past due
|
692
|
884
|
383
|
275
|
1,690
|
|
Total non-performing loans
|
$ 12,545
|
$ 6,755
|
$ 2,585
|
$ 2,190
|
$ 3,358
|
|
Foreclosed assets held for sale
|
693
|
302
|
591
|
203
|
758
|
|
Total non-performing assets
|
$ 13,238
|
$ 7,057
|
$ 3,176
|
$ 2,393
|
$ 4,116
|
|
Net charge-offs to average loans
|
0.05%
|
0.09%
|
0.04%
|
0.01%
|
0.03%
|
|
Allowance to total loans
|
1.25%
|
1.07%
|
1.01%
|
0.99%
|
0.93%
|
|
Allowance to total non-performing loans
|
47.15%
|
72.36%
|
169.36%
|
191.64%
|
115.43%
|
|
Non-performing loans as a percent of loans
|
|||||
|
net of unearned income
|
2.65%
|
1.48%
|
0.60%
|
0.52%
|
0.81%
|
|
Non-performing assets as a percent of loans
|
|||||
|
net of unearned income
|
2.80%
|
1.55%
|
0.73%
|
0.57%
|
0.99%
|
|
(1)
Included in non-accruing loans as of December 31, 2010 is one troubled debt restructuring with a balance of $130,000.
|
|||||
|
·
|
Level of and trends in delinquencies, impaired/classified loans
|
|
§
|
Change in volume and severity of past due loans
|
|
§
|
Volume of non-accrual loans
|
|
§
|
Volume and severity of classified, adversely or graded loans
|
|
·
|
Level of and trends in charge-offs and recoveries
|
|
·
|
Trends in volume, terms and nature of the loan portfolio
|
|
·
|
Effects of any changes in risk selection and underwriting standards and any other changes in lending and recovery policies, procedures and practices
|
|
·
|
Changes in the quality of the Bank’s loan review system
|
|
·
|
Experience, ability and depth of lending management and other relevant staff
|
|
·
|
National, state, regional and local economic trends and business conditions
|
|
§
|
General economic conditions
|
|
§
|
Unemployment rates
|
|
§
|
Inflation / CPI
|
|
§
|
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
|
|
2010
|
2009
|
2008
|
2007
|
2006
|
||||||
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|
|
Real estate loans:
|
||||||||||
|
Residential
|
$ 969
|
39.1
|
$ 801
|
42.7
|
$ 694
|
46.0
|
$ 599
|
47.7
|
$ 614
|
49.7
|
|
Commercial, agricultural
|
3,380
|
36.2
|
2,864
|
33.6
|
2,303
|
28.8
|
2,128
|
27.7
|
1,676
|
26.8
|
|
Construction
|
22
|
2.1
|
20
|
1.2
|
5
|
2.6
|
-
|
2.7
|
-
|
1.7
|
|
Consumer
|
108
|
2.4
|
131
|
2.6
|
449
|
2.7
|
424
|
3.1
|
734
|
3.0
|
|
Commercial and other loans
|
983
|
10.0
|
918
|
9.7
|
807
|
8.8
|
736
|
8.2
|
582
|
7.9
|
|
State & political subdivision loans
|
137
|
10.2
|
93
|
10.2
|
19
|
11.1
|
22
|
10.6
|
22
|
10.9
|
|
Unallocated
|
316
|
N/A
|
61
|
N/A
|
101
|
N/A
|
288
|
N/A
|
248
|
N/A
|
|
Total allowance for loan losses
|
$ 5,915
|
100.0
|
$ 4,888
|
100.0
|
$ 4,378
|
100.0
|
$ 4,197
|
100.0
|
$ 3,876
|
100.0
|
|
December 31, 2010
|
December 31, 2009
|
||||||||
|
Non-Performing Loans
|
Non-Performing Loans
|
||||||||
|
30 - 90 Days
|
90 Days Past
|
Non-
|
Total Non-
|
30 - 90 Days
|
90 Days Past
|
Non-
|
Total Non-
|
||
|
(in thousands)
|
Past Due
|
Due Accruing
|
accrual
|
Performing
|
Past Due
|
Due Accruing
|
accrual
|
Performing
|
|
|
Real estate:
|
|||||||||
|
Residential
|
$ 1,436
|
$ 220
|
$ 491
|
$ 711
|
$ 1,629
|
$ 75
|
$ 775
|
$ 850
|
|
|
Commercial
|
1,834
|
426
|
7,735
|
8,161
|
1,558
|
635
|
1,863
|
2,498
|
|
|
Agricultural
|
-
|
-
|
2,241
|
2,241
|
75
|
-
|
2,094
|
2,094
|
|
|
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
749
|
749
|
|
|
Consumer
|
87
|
6
|
12
|
18
|
88
|
10
|
36
|
46
|
|
|
Commercial and other loans
|
116
|
40
|
1,374
|
1,414
|
610
|
164
|
354
|
518
|
|
|
Total loans
|
$ 3,473
|
$ 692
|
$ 11,853
|
$ 12,545
|
$ 3,960
|
$ 884
|
$ 5,871
|
$ 6,755
|
|
|
Change in Non-Performing Loans
|
||
|
December 31, 2010 / 2009
|
||
|
(in thousands)
|
Amount
|
%
|
|
Real estate:
|
||
|
Residential
|
$ (139)
|
(16.4)
|
|
Commercial
|
5,663
|
226.7
|
|
Agricultural
|
147
|
7.2
|
|
Construction
|
(749)
|
-
|
|
Consumer
|
(28)
|
(60.9)
|
|
Commercial and other loans
|
896
|
173.0
|
|
Total nonperforming loans
|
$ 5,790
|
85.7
|
|
·
|
A commercial customer with a total loan relationship of $6.2 million secured by 140 residential properties and one commercial building requested a debt restructuring due to losses incurred as a result of investment losses unrelated to the customer’s operations. This loan was placed on non-accrual status in the third quarter of 2010. Management of the Bank continues to gather additional information including updated appraisals on the collateral securing the debt and an understanding of the customer’s current operations and cash flow from those operations to determine the extent, if any, of any loan impairment. During the third quarter 2010, the Bank received 23 updated appraisals. The valuations calculated in the new appraisals approximated 84.9% of the original appraisal. For a separate 70 properties, management of the Bank performed an analysis of the collateral based upon an observation of the collateral. Based on this observation, we assigned a percentage ranging from 50% to 100% depending on the condition of the collateral. This process resulted in a valuation that was approximately 85% of the original appraisals. Based on these two considerations, for the remaining properties, the Bank discounted the original appraisals by 15%. Utilizing the revised collateral values, the relationship has a loan to value ratio of approximately 82.3%. As of December 31, 2010, a specific allocation of the allowance for loan losses of $167,000 was allocated for these loans. This amount was determined by utilizing the revised collateral values and discounting for selling and holding costs. Subsequent to year end, the Bank and the customer entered into a forbearance agreement that resulted in $5.6 million of the $6.2 million balance being restructured. Under this agreement, the Bank received cash of $160,000 and additional collateral with a county assessed value of approximately $1.2 million for agreeing to payments based on new interest rates through February 2020 at which time the loans will be paid in full or will pay an increased rate for an 11 additional years. The Bank estimates that the troubled debt restructuring charge will be less than $550,000. This relationship accounts for the significant increase in the Bank’s non-performing loans from December 31, 2009.
|
|
·
|
An agricultural customer with total loans of $3.2 million, $2.2 million of which are agricultural real estate loans and $1.0 million are other commercial loans is considered non-accrual as of December 31,2010. Included within this relationship is $1.1 million of loans which are subject to Farm Service Agency guarantees. The current economic struggles of dairy farmers, caused primarily from decreased milk prices, have created cash flow difficulties for this customer. While we are hopeful that increased milk prices would significantly improve cash flows for this borrower, there is no certainty that this will occur. Without a sizable and sustained increase in milk prices, we may need to rely upon the collateral for repayment of interest and principal. A real estate appraisal was completed in October, 2009, which together with a collateral analysis on equipment and livestock, resulted in an updated collateral value of approximately $4.0 million. Based upon this analysis and the customer being current with payments since March of 2010, management determined not to allocate a specific reserve to this loan.
|
|
·
|
A commercial customer with a relationship of approximately $1.0 million is considered non-accrual as of December 31, 2010. The current recessionary economic conditions have significantly impacted the cash flows from the customer’s activities. Management has reviewed the collateral and has determined that no specific reserve is required as of December 31, 2010. The customer has a signed sales agreement to sell the collateral securing this loan, which will result in the loan being paid off in full. The closing of the sale is expected to take place in the first quarter of 2011.
|
|
·
|
A real estate rental customer with a total loan relationship of $352,000 is considered non-accrual as of December 31, 2010. The current recessionary economic conditions have significantly impacted the cash flows from the customer’s rental properties. Based upon an analysis of the collateral value, the loan was found to be impaired in the fourth quarter of 2010 and was subsequently written down by $60,000, to the net realizable value. In a related matter with this customer, in the second quarter of 2010, the Bank completed a foreclosure action on another loan this customer had with the Bank that had a balance of $678,000 at the time the foreclosure was completed. As of December 31, 2010, other assets include $406,000 related to this foreclosure as certain properties obtained as part of the foreclosure were sold in the second half of 2010.
|
|
·
|
A commercial customer with a total relationship of $359,000 composed of commercial real estate and other commercial loans was placed on non-accrual in 2010 due to inadequate cash flows as a result of the downturn in the economy, which has had a significant impact on his modular home business. Based upon an analysis of the collateral value, management determined not to allocate a specific reserve to this loan.
|
|
2010
|
2009
|
2008
|
||||
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|
|
Non-interest-bearing deposits
|
$ 75,589
|
11.1
|
$ 60,061
|
9.9
|
$ 55,545
|
10.2
|
|
NOW accounts
|
176,625
|
25.9
|
136,153
|
22.5
|
115,338
|
21.1
|
|
Savings deposits
|
61,682
|
9.1
|
49,049
|
8.1
|
44,447
|
8.1
|
|
Money market deposit accounts
|
50,201
|
7.4
|
42,210
|
7.0
|
41,752
|
7.6
|
|
Certificates of deposit
|
316,614
|
46.5
|
318,086
|
52.5
|
289,598
|
53.0
|
|
Total
|
$ 680,711
|
100.0
|
$ 605,559
|
100.0
|
$ 546,680
|
100.0
|
|
2010/2009
|
2009/2008
|
|||
|
Change
|
Change
|
|||
|
Amount
|
%
|
Amount
|
%
|
|
|
Non-interest-bearing deposits
|
$ 15,528
|
25.9
|
$ 4,516
|
8.1
|
|
NOW accounts
|
40,472
|
29.7
|
20,815
|
18.0
|
|
Savings deposits
|
12,633
|
25.8
|
4,602
|
10.4
|
|
Money market deposit accounts
|
7,991
|
18.9
|
458
|
1.1
|
|
Certificates of deposit
|
(1,472)
|
(0.5)
|
28,488
|
9.8
|
|
Total
|
$ 75,152
|
12.4
|
$ 58,879
|
10.8
|
|
2010
|
2009
|
2008
|
|
|
3 months or less
|
$ 11,189
|
$ 9,161
|
$ 7,152
|
|
Over 3 months through 6 months
|
9,857
|
14,914
|
13,706
|
|
Over 6 months through 12 months
|
45,822
|
33,702
|
26,554
|
|
Over 12 months
|
61,828
|
62,775
|
50,297
|
|
Total
|
$ 128,696
|
$ 120,552
|
$ 97,709
|
|
As a percent of total
|
|||
|
certificates of deposit
|
40.65%
|
37.90%
|
33.74%
|
|
2010
|
2009
|
2008
|
||||
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|
|
Individual, partnerships
|
||||||
|
& corporations
|
$ 574,705
|
84.4
|
$ 517,503
|
85.5
|
$ 465,234
|
85.1
|
|
United States government
|
1,239
|
0.2
|
907
|
0.1
|
2,069
|
0.4
|
|
State & political subdivisions
|
104,767
|
15.4
|
87,149
|
14.4
|
79,377
|
14.5
|
|
Total
|
$ 680,711
|
100.0
|
$ 605,559
|
100.0
|
$ 546,680
|
100.0
|
|
§
|
Additional expenditures to complete the new branch building in Wellsboro totaling $938,000 and for furniture and equipment for the Troy branch office of $196,000.
|
|
§
|
Two new vehicles totaling $53,000.
|
|
§
|
Software purchases totaling $40,000
|
|
§
|
Additional expenditures to complete the new branch building in Troy totaling $769,000 and for furniture and equipment for the Troy branch office of $190,000.
|
|
§
|
New branch office in Wellsboro totaling $312,000.
|
|
§
|
Roof repairs and other building improvements for the Canton branch of $54,000
|
|
§
|
Upgrades and new equipment associated with data processing branch capture and security totaling $112,000.
|
|
Maturity or Re-pricing of Company Assets and Liabilities as of December 31, 2010
|
|||||||
|
Within
|
Four to
|
One to
|
Two to
|
Three to
|
Over
|
||
|
Three
|
Twelve
|
Two
|
Three
|
Five
|
Five
|
||
|
|
Months
|
Months
|
Years
|
Years
|
Years
|
Years
|
Total
|
|
Interest-earning assets:
|
|||||||
|
Interest-bearing deposits at banks
|
$ 34,454
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 34,454
|
|
Investment securities
|
16,394
|
54,559
|
49,187
|
28,191
|
50,540
|
49,195
|
248,066
|
|
Residential mortgage loans
|
27,978
|
49,637
|
51,786
|
32,013
|
31,329
|
2,035
|
194,778
|
|
Commercial and farm loans
|
68,065
|
28,103
|
27,049
|
31,148
|
46,535
|
17,833
|
218,733
|
|
Loans to state & political subdivisions
|
524
|
2,404
|
5,022
|
4,114
|
9,210
|
27,447
|
48,721
|
|
Other loans
|
2,983
|
2,471
|
2,208
|
1,348
|
1,442
|
833
|
11,285
|
|
Total interest-earning assets
|
$ 150,398
|
$ 137,174
|
$ 135,252
|
$ 96,814
|
$ 139,056
|
$ 97,343
|
$ 756,037
|
|
Interest-bearing liabilities:
|
|||||||
|
NOW accounts
|
$ 102,077
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 74,548
|
$ 176,625
|
|
Savings accounts
|
-
|
-
|
-
|
-
|
-
|
61,682
|
61,682
|
|
Money Market accounts
|
41,310
|
-
|
-
|
-
|
-
|
8,891
|
50,201
|
|
Certificates of deposit
|
34,078
|
115,504
|
69,243
|
39,047
|
54,114
|
4,628
|
316,614
|
|
Short-term borrowing
|
7,734
|
-
|
-
|
-
|
-
|
-
|
7,734
|
|
Long-term borrowing
|
7,500
|
7,000
|
5,609
|
20,800
|
4,819
|
2,534
|
48,262
|
|
Total interest-bearing liabilities
|
$ 192,699
|
$ 122,504
|
$ 74,852
|
$ 59,847
|
$ 58,933
|
$ 152,283
|
$ 661,118
|
|
Excess interest-earning
|
|||||||
|
assets (liabilities)
|
$ (42,301)
|
$ 14,670
|
$ 60,400
|
$ 36,967
|
$ 80,123
|
$ (54,940)
|
|
|
Cumulative interest-earning assets
|
$ 150,398
|
$ 287,572
|
$ 422,824
|
$ 519,638
|
$ 658,694
|
$ 756,037
|
|
|
Cumulative interest-bearing liabilities
|
192,699
|
315,203
|
390,055
|
449,902
|
508,835
|
661,118
|
|
|
Cumulative gap
|
$ (42,301)
|
$ (27,631)
|
$ 32,769
|
$ 69,736
|
$ 149,859
|
$ 94,919
|
|
|
Cumulative interest rate
|
|||||||
|
sensitivity ratio (1)
|
0.78
|
0.91
|
1.08
|
1.16
|
1.29
|
1.14
|
|
|
(1) Cumulative interest-earning assets divided by interest-bearing liabilities.
|
|||||||
|
$ Change In
|
% Change In
|
||||
|
Prospective One-Year
|
Prospective
|
Prospective
|
|||
|
Changes in Rates
|
Net Interest Income
|
Net Interest Income
|
Net Interest Income
|
||
|
-100
|
27,370
|
(61)
|
(0.23)
|
||
|
Base
|
27,431
|
-
|
-
|
||
|
+200
|
27,123
|
(308)
|
(1.18)
|
||
|
+300 Shock
|
27,078
|
(353)
|
(1.35)
|
||
|
+400 Over 24 Months
|
27,123
|
(308)
|
(1.18)
|
|
|
|||
|
December 31,
|
|||
|
(in thousands, except share data)
|
2010
|
2009
|
|
|
ASSETS:
|
|||
|
Cash and cash equivalents:
|
|||
|
Noninterest-bearing
|
$ 9,541
|
$ 9,505
|
|
|
Interest-bearing
|
34,454
|
21,944
|
|
|
Total cash and cash equivalents
|
43,995
|
31,449
|
|
|
Available-for-sale securities
|
251,303
|
198,582
|
|
|
Loans (net of allowance for loan losses:
|
|||
|
2010, $5,915; 2009, $4,888)
|
467,602
|
451,496
|
|
|
Premises and equipment
|
12,503
|
12,227
|
|
|
Accrued interest receivable
|
3,455
|
3,141
|
|
|
Goodwill
|
10,256
|
10,256
|
|
|
Bank owned life insurance
|
13,171
|
12,667
|
|
|
Other assets
|
10,241
|
9,659
|
|
|
TOTAL ASSETS
|
$ 812,526
|
$ 729,477
|
|
|
LIABILITIES:
|
|||
|
Deposits:
|
|||
|
Noninterest-bearing
|
$ 75,589
|
$ 60,061
|
|
|
Interest-bearing
|
605,122
|
545,498
|
|
|
Total deposits
|
680,711
|
605,559
|
|
|
Borrowed funds
|
55,996
|
54,115
|
|
|
Accrued interest payable
|
1,779
|
2,037
|
|
|
Other liabilities
|
5,350
|
6,239
|
|
|
TOTAL LIABILITIES
|
743,836
|
667,950
|
|
|
STOCKHOLDERS' EQUITY:
|
|||
|
Preferred Stock
|
|||
|
$1.00 par value; authorized 3,000,000 shares 2010 and none in 2009;
|
|||
|
none issued in 2010 or 2009
|
-
|
-
|
|
|
Common Stock
|
|||
|
$1.00 par value; authorized 15,000,000 shares 2010 and 10,000,000 shares 2009;
|
|||
|
issued 3,104,434 and 3,076,253 shares in 2010 and 2009, respectively
|
3,104
|
3,076
|
|
|
Additional paid-in capital
|
14,235
|
13,457
|
|
|
Retained earnings
|
54,932
|
47,353
|
|
|
Accumulated other comprehensive income
|
1,054
|
2,041
|
|
|
Treasury stock, at cost:
|
|||
|
212,067 and 204,437 shares for 2010 and 2009, respectively
|
(4,635)
|
(4,400)
|
|
|
TOTAL STOCKHOLDERS' EQUITY
|
68,690
|
61,527
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ 812,526
|
$ 729,477
|
|
|
See accompanying notes to consolidated financial statements.
|
|||
|
Citizens Financial Services, Inc.
|
||||
|
|
||||
|
Year Ended December 31,
|
||||
|
(in thousands, except per share data)
|
2010
|
2009
|
2008
|
|
|
INTEREST AND DIVIDEND INCOME:
|
||||
|
Interest and fees on loans
|
$ 31,042
|
$ 30,305
|
$ 30,710
|
|
|
Interest-bearing deposits with banks
|
90
|
43
|
57
|
|
|
Investment securities:
|
||||
|
Taxable
|
4,876
|
6,044
|
4,828
|
|
|
Nontaxable
|
2,945
|
2,195
|
1,475
|
|
|
Dividends
|
47
|
28
|
168
|
|
|
TOTAL INTEREST AND DIVIDEND INCOME
|
39,000
|
38,615
|
37,238
|
|
|
INTEREST EXPENSE:
|
||||
|
Deposits
|
9,560
|
11,222
|
11,492
|
|
|
Borrowed funds
|
1,780
|
2,009
|
2,566
|
|
|
TOTAL INTEREST EXPENSE
|
11,340
|
13,231
|
14,058
|
|
|
NET INTEREST INCOME
|
27,660
|
25,384
|
23,180
|
|
|
Provision for loan losses
|
1,255
|
925
|
330
|
|
|
NET INTEREST INCOME AFTER PROVISION
|
||||
|
FOR LOAN LOSSES
|
26,405
|
24,459
|
22,850
|
|
|
NON-INTEREST INCOME:
|
||||
|
Service charges
|
3,639
|
3,612
|
3,489
|
|
|
Trust fees
|
542
|
521
|
561
|
|
|
Brokerage and insurance commissions
|
439
|
284
|
240
|
|
|
Investment securities gains (losses), net
|
99
|
139
|
(4,089)
|
|
|
Gains on loans sold
|
341
|
430
|
84
|
|
|
Earnings on bank owned life insurance
|
504
|
492
|
362
|
|
|
Other
|
446
|
369
|
509
|
|
|
TOTAL NON-INTEREST INCOME
|
6,010
|
5,847
|
1,156
|
|
|
NON-INTEREST EXPENSES:
|
||||
|
Salaries and employee benefits
|
9,850
|
9,472
|
8,725
|
|
|
Occupancy
|
1,219
|
1,179
|
1,162
|
|
|
Furniture and equipment
|
454
|
437
|
479
|
|
|
Professional fees
|
681
|
660
|
625
|
|
|
Federal depository insurance
|
950
|
1,200
|
156
|
|
|
Other
|
4,603
|
4,811
|
4,730
|
|
|
TOTAL NON-INTEREST EXPENSES
|
17,757
|
17,759
|
15,877
|
|
|
Income before provision for income taxes
|
14,658
|
12,547
|
8,129
|
|
|
Provision for income taxes
|
3,156
|
2,683
|
1,224
|
|
|
NET INCOME
|
$ 11,502
|
$ 9,864
|
$ 6,905
|
|
|
NET INCOME - EARNINGS PER SHARE
|
$ 3.97
|
$ 3.40
|
$ 2.38
|
|
|
CASH DIVIDENDS PER SHARE
|
$ 1.09
|
$ 1.02
|
$ 0.97
|
|
|
See accompanying notes to consolidated financial statements.
|
||||
|
Citizens Financial Services, Inc.
|
|||||||
|
Consolidated Statement of Changes in Stockholders' Equity
|
|||||||
|
Accumulated
|
|||||||
|
Additional
|
Other
|
||||||
|
Common Stock
|
Paid-in
|
Retained
|
Comprehensive
|
Treasury
|
|||
|
(in thousands, except share data)
|
Shares
|
Amount
|
Capital
|
Earnings
|
Income (Loss)
|
Stock
|
Total
|
|
Balance, December 31, 2007
|
3,020,538
|
$ 3,020
|
$ 12,439
|
$ 37,590
|
$ (348)
|
$ (4,173)
|
$ 48,528
|
|
Comprehensive income:
|
|||||||
|
Net income
|
6,905
|
6,905
|
|||||
|
Unrealized gain on securities, net of reclassification and tax
|
1,592
|
1,592
|
|||||
|
Unrealized loss on interest rate swap, net of tax
|
(227)
|
(227)
|
|||||
|
Other comprehensive income related to pensions plans, net of tax
|
(991)
|
(991)
|
|||||
|
Total comprehensive income
|
7,279
|
||||||
|
Stock dividend
|
27,751
|
28
|
618
|
(646)
|
-
|
||
|
Purchase of treasury stock (11,928 shares)
|
(271)
|
(271)
|
|||||
|
Restricted stock awards
|
(106)
|
106
|
-
|
||||
|
Restricted stock vesting
|
28
|
|
28
|
||||
|
Stock awards
|
2
|
19
|
21
|
||||
|
Cash dividends, $.98 per share
|
(2,815)
|
(2,815)
|
|||||
|
Balance, December 31, 2008
|
3,048,289
|
3,048
|
12,981
|
41,034
|
26
|
(4,319)
|
52,770
|
|
Comprehensive income:
|
|||||||
|
Net income
|
9,864
|
9,864
|
|||||
|
Unrealized gain on securities, net of reclassification and tax
|
1,435
|
1,435
|
|||||
|
Unrealized gain on interest rate swap, net of tax
|
117
|
117
|
|||||
|
Other comprehensive income related to pensions plans, net of tax
|
463
|
463
|
|||||
|
Total comprehensive income
|
11,879
|
||||||
|
Stock dividend
|
27,964
|
28
|
566
|
(594)
|
-
|
||
|
Purchase of treasury stock (13,575 shares)
|
(286)
|
(286)
|
|||||
|
Restricted stock awards
|
(147)
|
147
|
-
|
||||
|
Restricted stock vesting
|
58
|
|
58
|
||||
|
Stock awards
|
(1)
|
58
|
57
|
||||
|
Cash dividends, $1.02 per share
|
(2,951)
|
(2,951)
|
|||||
|
Balance, December 31, 2009
|
3,076,253
|
3,076
|
13,457
|
47,353
|
2,041
|
(4,400)
|
61,527
|
|
Comprehensive income:
|
|||||||
|
Net income
|
11,502
|
11,502
|
|||||
|
Unrealized loss on securities, net of reclassification and tax
|
(1,132)
|
(1,132)
|
|||||
|
Unrealized loss on interest rate swap, net of tax
|
(160)
|
(160)
|
|||||
|
Other comprehensive income related to pensions plans, net of tax
|
305
|
305
|
|||||
|
Total comprehensive income
|
10,515
|
||||||
|
Stock dividend
|
28,181
|
28
|
733
|
(761)
|
-
|
||
|
Purchase of treasury stock (13,863 shares)
|
(386)
|
(386)
|
|||||
|
Restricted stock awards
|
(128)
|
119
|
(9)
|
||||
|
Restricted stock vesting
|
154
|
|
154
|
||||
|
Forfeited restricted stock
|
10
|
(10)
|
-
|
||||
|
Stock awards
|
9
|
42
|
51
|
||||
|
Cash dividends, $1.09 per share
|
(3,162)
|
(3,162)
|
|||||
|
Balance, December 31, 2010
|
3,104,434
|
$ 3,104
|
$ 14,235
|
$ 54,932
|
$ 1,054
|
$ (4,635)
|
$ 68,690
|
|
See accompanying notes to consolidated financial statements.
|
|||||||
|
|
|||
|
Year Ended December 31,
|
|||
|
(in thousands)
|
2010
|
2009
|
2008
|
|
Cash Flows from Operating Activities:
|
|||
|
Net income
|
$ 11,502
|
$ 9,864
|
$ 6,905
|
|
Adjustments to reconcile net income to net
|
|||
|
cash provided by operating activities:
|
|||
|
Provision for loan losses
|
1,255
|
925
|
330
|
|
Depreciation and amortization
|
457
|
654
|
641
|
|
Amortization and accretion on investment securities
|
829
|
486
|
12
|
|
Deferred income taxes
|
(270)
|
245
|
(782)
|
|
Investment securities (gains) losses, net
|
(99)
|
(139)
|
4,089
|
|
Earnings on bank owned life insurance
|
(504)
|
(492)
|
(362)
|
|
Stock awards
|
205
|
115
|
49
|
|
Originations of loans held for sale
|
(16,243)
|
(21,715)
|
(4,365)
|
|
Proceeds from sales of loans held for sale
|
16,584
|
22,145
|
4,449
|
|
Realized gains on loans sold
|
(341)
|
(430)
|
(84)
|
|
Increase in accrued interest receivable
|
(314)
|
(229)
|
(390)
|
|
Decrease (increase) in prepaid federal depository insurance
|
860
|
(2,814)
|
(5)
|
|
Increase (decrease) in accrued interest payable
|
(258)
|
(196)
|
34
|
|
Other, net
|
(847)
|
1,507
|
(115)
|
|
Net cash provided by operating activities
|
12,816
|
9,926
|
10,406
|
|
Cash Flows from Investing Activities:
|
|||
|
Available-for-sale securities:
|
|||
|
Proceeds from sales of available-for-sale securities
|
8,871
|
10,730
|
387
|
|
Proceeds from maturity and principal repayments of securities
|
54,069
|
54,081
|
14,969
|
|
Purchase of securities
|
(118,105)
|
(87,427)
|
(70,382)
|
|
Proceeds from redemption of Regulatory Stock
|
184
|
-
|
5,044
|
|
Purchase of Regulatory Stock
|
-
|
(586)
|
(3,606)
|
|
Net increase in loans
|
(18,415)
|
(24,162)
|
(9,997)
|
|
Purchase of loans of acquired branches
|
-
|
-
|
(267)
|
|
Purchase of bank owned life insurance
|
-
|
-
|
(3,436)
|
|
Purchase of premises, equipment and software
|
(1,292)
|
(1,566)
|
(1,132)
|
|
Proceeds from sale of premises and equipment
|
-
|
1,407
|
212
|
|
Proceeds from sale of foreclosed assets held for sale
|
942
|
637
|
565
|
|
Deposit acquisition premium
|
-
|
-
|
(1,718)
|
|
Net cash used in investing activities
|
(73,746)
|
(46,886)
|
(69,361)
|
|
Cash Flows from Financing Activities:
|
|||
|
Net increase in deposits
|
75,152
|
58,879
|
73,762
|
|
Deposits of acquired branches
|
-
|
-
|
16,889
|
|
Proceeds from long-term borrowings
|
3,702
|
11,077
|
31,319
|
|
Repayments of long-term borrowings
|
(3,858)
|
(17,576)
|
(17,493)
|
|
Net increase (decrease) in short-term borrowed funds
|
2,037
|
(590)
|
(32,969)
|
|
Purchase of treasury stock
|
(386)
|
(286)
|
(271)
|
|
Purchase of restricted stock
|
(9)
|
-
|
-
|
|
Dividends paid
|
(3,162)
|
(2,951)
|
(2,815)
|
|
Net cash provided by financing activities
|
73,476
|
48,553
|
68,422
|
|
Net increase in cash and cash equivalents
|
12,546
|
11,593
|
9,467
|
|
Cash and Cash Equivalents at Beginning of Year
|
31,449
|
19,856
|
10,389
|
|
Cash and Cash Equivalents at End of Year
|
$ 43,995
|
$ 31,449
|
$ 19,856
|
|
Supplemental Disclosures of Cash Flow Information:
|
|||
|
Interest paid
|
$ 11,598
|
$ 13,427
|
$ 14,024
|
|
Income taxes paid
|
$ 3,585
|
$ 2,390
|
$ 2,015
|
|
Non-cash activities:
|
|||
|
Real estate acquired in settlement of loans
|
$ 1,205
|
$ 357
|
$ 942
|
|
Real estate transferred to other assets
|
$ 307
|
$ -
|
$ -
|
|
See accompanying notes to consolidated financial statements.
|
|
·
|
Level of and trends in delinquencies, impaired/classified loans
|
|
§
|
Change in volume and severity of past due loans
|
|
§
|
Volume of non-accrual loans
|
|
§
|
Volume and severity of classified, adversely or graded loans
|
|
·
|
Level of and trends in charge-offs and recoveries
|
|
·
|
Trends in volume, terms and nature of the loan portfolio
|
|
·
|
Effects of any changes in risk selection and underwriting standards and any other changes in lending and recovery policies, procedures and practices
|
|
·
|
Changes in the quality of the Bank’s loan review system
|
|
·
|
Experience, ability and depth of lending management and other relevant staff
|
|
·
|
National, state, regional and local economic trends and business conditions
|
|
§
|
General economic conditions
|
|
§
|
Unemployment rates
|
|
§
|
Inflation / CPI
|
|
§
|
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
|
|
Gross
|
Gross
|
|||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
|
December 31, 2010
|
Cost
|
Gains
|
Losses
|
Value
|
|
Available-for-sale securities:
|
||||
|
U.S. Agency securities
|
$ 117,390
|
$ 1,535
|
$ (441)
|
$ 118,484
|
|
Obligations of state and
|
||||
|
political subdivisions
|
78,164
|
603
|
(1,845)
|
76,922
|
|
Corporate obligations
|
8,415
|
268
|
(2)
|
8,681
|
|
Mortgage-backed securities in
|
||||
|
government sponsored entities
|
43,183
|
2,832
|
-
|
46,015
|
|
Equity securities in financial institutions
|
914
|
303
|
(16)
|
1,201
|
|
Total available-for-sale securities
|
$ 248,066
|
$ 5,541
|
$ (2,304)
|
$ 251,303
|
|
Gross
|
Gross
|
|||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
|
December 31, 2009
|
Cost
|
Gains
|
Losses
|
Value
|
|
Available-for-sale securities:
|
||||
|
U.S. Agency securities
|
$ 64,583
|
$ 888
|
$ (248)
|
$ 65,223
|
|
Obligations of state and
|
||||
|
political subdivisions
|
58,651
|
1,085
|
(162)
|
59,574
|
|
Corporate obligations
|
2,998
|
168
|
-
|
3,166
|
|
Mortgage-backed securities in
|
||||
|
government sponsored entities
|
67,026
|
3,168
|
-
|
70,194
|
|
Equity securities in financial institutions
|
371
|
54
|
-
|
425
|
|
Total available-for-sale securities
|
$ 193,629
|
$ 5,363
|
$ (410)
|
$ 198,582
|
|
December 31, 2010
|
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
|
$ 38,502
|
$ 441
|
$ -
|
$ -
|
$ 38,502
|
$ 441
|
|
|
Obligations of states and
|
|||||||
|
political subdivisions
|
45,335
|
1,784
|
526
|
61
|
45,861
|
1,845
|
|
|
Corporate obligations
|
1,157
|
2
|
-
|
-
|
1,157
|
2
|
|
|
Equity securities
|
139
|
16
|
-
|
-
|
139
|
16
|
|
|
Total securities
|
$ 85,133
|
$ 2,243
|
$ 526
|
$ 61
|
$ 85,659
|
$ 2,304
|
|
|
December 31, 2009
|
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
|
$ 28,665
|
$ 248
|
$ -
|
$ -
|
$ 28,665
|
$ 248
|
|
|
Obligations of states and
|
|||||||
|
political subdivisions
|
11,326
|
120
|
454
|
42
|
11,780
|
162
|
|
|
Total securities
|
$ 39,991
|
$ 368
|
$ 454
|
$ 42
|
$ 40,445
|
$ 410
|
|
|
2010
|
2009
|
2008
|
|
|
Gross gains
|
$ 99
|
$ 296
|
$ 43
|
|
Gross losses
|
-
|
157
|
4,132
|
|
Net gains (losses)
|
$ 99
|
$ 139
|
$ (4,089)
|
|
Amortized
|
|||
|
Cost
|
Fair Value
|
||
|
Available-for-sale securities:
|
|||
|
Due in one year or less
|
$ 2,156
|
|
$ 2,166
|
|
Due after one year through five years
|
80,626
|
|
81,319
|
|
Due after five years through ten years
|
29,265
|
|
30,281
|
|
Due after ten years
|
135,105
|
136,336
|
|
|
Total
|
$ 247,152
|
$ 250,102
|
|
December 31, 2010
|
Total Loans
|
Individually evaluated for impairment
|
Collectively evaluated for impairment
|
|
|
Real estate loans:
|
||||
|
Residential
|
$ 185,012
|
$ 172
|
$ 184,840
|
|
|
Commercial and agricultural
|
171,577
|
9,976
|
161,601
|
|
|
Construction
|
9,766
|
-
|
9,766
|
|
|
Consumer
|
11,285
|
-
|
11,285
|
|
|
Commercial and other loans
|
47,156
|
1,374
|
45,782
|
|
|
State and political subdivision loans
|
48,721
|
-
|
48,721
|
|
|
Total
|
$ 473,517
|
$ 11,522
|
$ 461,995
|
|
|
December 31, 2009
|
Total Loans
|
Individually evaluated for impairment
|
Collectively evaluated for impairment
|
|
|
Real estate loans:
|
||||
|
Residential
|
$ 194,989
|
$ 92
|
$ 194,897
|
|
|
Commercial and agricultural
|
153,438
|
3,957
|
149,481
|
|
|
Construction
|
5,619
|
749
|
4,870
|
|
|
Consumer
|
11,895
|
-
|
11,895
|
|
|
Commercial and other loans
|
44,101
|
346
|
43,755
|
|
|
State and political subdivision loans
|
46,342
|
-
|
46,342
|
|
|
Total
|
$ 456,384
|
$ 5,144
|
$ 451,240
|
|
Recorded
|
Recorded
|
||||||
|
Unpaid
|
Investment
|
Investment
|
Total
|
Average
|
Interest
|
||
|
Principal
|
With No
|
With
|
Recorded
|
Related
|
Recorded
|
Income
|
|
|
Balance
|
Allowance
|
Allowance
|
Investment
|
Allowance
|
Investment
|
Recognized
|
|
|
2010
|
|||||||
|
Real estate loans:
|
|||||||
|
Mortgages
|
$ 132
|
$ -
|
$ 131
|
$ 131
|
$ 21
|
$ 55
|
$ -
|
|
Home Equity
|
72
|
41
|
-
|
41
|
-
|
56
|
-
|
|
Commercial
|
8,540
|
1,682
|
6,053
|
7,735
|
167
|
5,445
|
67
|
|
Agricultural
|
2,421
|
2,241
|
-
|
2,241
|
-
|
2,373
|
64
|
|
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Commercial and other loans
|
455
|
404
|
-
|
404
|
-
|
469
|
1
|
|
Other Agricultural Loans
|
1,040
|
970
|
-
|
970
|
-
|
958
|
11
|
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total
|
$ 12,660
|
$ 5,338
|
$ 6,184
|
$ 11,522
|
$ 188
|
$ 9,356
|
$ 143
|
|
2009
|
|||||||
|
Real estate loans:
|
|||||||
|
Mortgages
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|
Home Equity
|
104
|
92
|
-
|
92
|
-
|
6
|
-
|
|
Commercial
|
2,672
|
1,113
|
750
|
1,863
|
66
|
1,827
|
21
|
|
Agricultural
|
2,094
|
2,094
|
-
|
2,094
|
-
|
944
|
-
|
|
Construction
|
749
|
749
|
-
|
749
|
-
|
-
|
-
|
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Commercial and other loans
|
101
|
45
|
11
|
56
|
11
|
89
|
-
|
|
Other Agricultural Loans
|
290
|
252
|
38
|
290
|
38
|
83
|
-
|
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total
|
$ 6,010
|
$ 4,345
|
$ 799
|
$ 5,144
|
$ 115
|
$ 2,949
|
$ 21
|
|
·
|
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.
|
|
Pass
|
Special Mention
|
Substandard
|
Doubtful
|
Loss
|
Ending Balance
|
|
|
2010
|
||||||
|
Real estate loans:
|
||||||
|
Mortgages
|
$ 96,218
|
$ 628
|
$ 397
|
$ -
|
$ -
|
$ 97,243
|
|
Home Equity
|
87,359
|
175
|
202
|
33
|
-
|
87,769
|
|
Commercial
|
120,344
|
15,570
|
16,585
|
-
|
-
|
152,499
|
|
Agricultural
|
12,007
|
1,063
|
6,008
|
-
|
-
|
19,078
|
|
Construction
|
9,766
|
-
|
-
|
-
|
-
|
9,766
|
|
Consumer
|
11,265
|
4
|
16
|
-
|
-
|
11,285
|
|
Commercial and other loans
|
36,784
|
2,545
|
848
|
24
|
-
|
40,201
|
|
Other Agricultural Loans
|
4,024
|
469
|
2,462
|
-
|
-
|
6,955
|
|
State and political subdivision loans
|
47,482
|
-
|
1,239
|
-
|
-
|
48,721
|
|
Total
|
$ 425,249
|
$ 20,454
|
$ 27,757
|
$ 57
|
$ -
|
$ 473,517
|
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Financing
|
90 Days and
|
|||
|
Past Due
|
Past Due
|
Or Greater
|
Due
|
Current
|
Receivables
|
Accruing
|
||
|
December 31, 2010
|
||||||||
|
Real estate loans:
|
||||||||
|
Mortgages
|
$ 518
|
$ 50
|
$ 412
|
$ 980
|
$ 96,263
|
$ 97,243
|
$ 104
|
|
|
Home Equity
|
762
|
139
|
262
|
1,163
|
86,606
|
87,769
|
116
|
|
|
Commercial
|
188
|
1,647
|
1,827
|
3,662
|
148,837
|
152,499
|
426
|
|
|
Agricultural
|
-
|
-
|
-
|
-
|
19,078
|
19,078
|
-
|
|
|
Construction
|
-
|
-
|
-
|
-
|
9,766
|
9,766
|
-
|
|
|
Consumer
|
83
|
3
|
7
|
93
|
11,192
|
11,285
|
6
|
|
|
Commercial and other loans
|
111
|
6
|
398
|
515
|
39,686
|
40,201
|
40
|
|
|
Other Agricultural Loans
|
5
|
-
|
-
|
5
|
6,950
|
6,955
|
-
|
|
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
48,721
|
48,721
|
-
|
|
|
Total
|
$ 1,667
|
$ 1,845
|
$ 2,906
|
$ 6,418
|
$ 467,099
|
$ 473,517
|
$ 692
|
|
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Financing
|
90 Days and
|
|||
|
Past Due
|
Past Due
|
Or Greater
|
Due
|
Current
|
Receivables
|
Accruing
|
||
|
December 31, 2009
|
||||||||
|
Real estate loans:
|
||||||||
|
Mortgages
|
$ 825
|
$ 22
|
$ 517
|
$ 1,364
|
$ 98,834
|
$ 100,198
|
$ 41
|
|
|
Home Equity
|
680
|
102
|
284
|
1,066
|
93,725
|
94,791
|
33
|
|
|
Commercial
|
422
|
1,147
|
2,165
|
3,734
|
130,219
|
133,953
|
635
|
|
|
Agricultural
|
46
|
30
|
2,094
|
2,170
|
17,315
|
19,485
|
-
|
|
|
Construction
|
-
|
-
|
749
|
749
|
4,870
|
5,619
|
-
|
|
|
Consumer
|
81
|
1
|
11
|
93
|
11,802
|
11,895
|
10
|
|
|
Commercial and other loans
|
585
|
28
|
19
|
632
|
36,396
|
37,028
|
19
|
|
|
Other Agricultural Loans
|
8
|
8
|
321
|
337
|
6,736
|
7,073
|
57
|
|
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
46,342
|
46,342
|
89
|
|
|
Total
|
$ 2,647
|
$ 1,338
|
$ 6,160
|
$ 10,145
|
$ 446,239
|
$ 456,384
|
$ 884
|
|
|
2010
|
2009
|
|||
|
Real estate loans:
|
||||
|
Mortgages
|
$ 309
|
$ 559
|
||
|
Home Equity
|
193
|
251
|
||
|
Commercial
|
7,735
|
1,863
|
||
|
Agricultural
|
2,241
|
2,094
|
||
|
Construction
|
-
|
749
|
||
|
Consumer
|
1
|
1
|
||
|
Commercial and other
|
404
|
57
|
||
|
Other Agricultural
|
970
|
297
|
||
|
State and political subdivision
|
-
|
-
|
||
|
$ 11,853
|
$ 5,871
|
|||
|
Year Ended December 31,
|
|||
|
|
2010
|
2009
|
2008
|
|
Balance, beginning of year
|
$ 4,888
|
$ 4,378
|
$ 4,197
|
|
Provision charged to income
|
1,255
|
925
|
330
|
|
Recoveries on loans previously
|
|||
|
charged against the allowance
|
179
|
131
|
97
|
|
6,322
|
5,434
|
4,624
|
|
|
Loans charged against the allowance
|
(407)
|
(546)
|
(246)
|
|
Balance, end of year
|
$ 5,915
|
$ 4,888
|
$ 4,378
|
|
Balance at
December 31,
2009
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
December 31,
2010
|
Individually
evaluated for impairment
|
Collectively
evaluated for impairment
|
|
|
Real estate loans:
|
|||||||
|
Residential
|
$ 801
|
$ (76)
|
$ 4
|
$ 240
|
$ 969
|
$ 21
|
$ 948
|
|
Commercial and agricultural
|
2,864
|
(124)
|
21
|
619
|
3,380
|
167
|
3,213
|
|
Construction
|
20
|
-
|
-
|
2
|
22
|
-
|
22
|
|
Consumer
|
131
|
(88)
|
79
|
(14)
|
108
|
-
|
108
|
|
Commercial and other loans
|
918
|
(120)
|
76
|
109
|
983
|
-
|
983
|
|
State and political
|
|||||||
|
subdivision loans
|
93
|
-
|
-
|
44
|
137
|
-
|
137
|
|
Unallocated
|
61
|
-
|
-
|
255
|
316
|
-
|
316
|
|
Total
|
$ 4,888
|
$ (408)
|
$ 180
|
$ 1,255
|
$ 5,915
|
$ 188
|
$ 5,727
|
|
December 31,
|
||
|
2010
|
2009
|
|
|
Land
|
$ 3,488
|
$ 3,584
|
|
Buildings
|
12,361
|
11,546
|
|
Furniture, fixtures and equipment
|
7,348
|
7,572
|
|
Construction in process
|
9
|
365
|
|
23,206
|
23,067
|
|
|
Less: accumulated depreciation
|
10,703
|
10,840
|
|
Premises and equipment, net
|
$ 12,503
|
$ 12,227
|
|
December 31,
|
||
|
2010
|
2009
|
|
|
Beginning carrying amount
|
$ 3,619
|
$ 3,619
|
|
Add: amount related to acquisition
|
-
|
-
|
|
Gross carrying amount
|
$ 3,619
|
$ 3,619
|
|
Less: accumulated amortization
|
3,587
|
3,570
|
|
Net carrying amount
|
$ 32
|
$ 49
|
|
For the year ended December 31, 2011
|
17
|
|
For the year ended December 31, 2012
|
15
|
|
Total
|
$ 32
|
|
2011
|
$ 149,582
|
|
|
2012
|
69,243
|
|
|
2013
|
39,047
|
|
|
2014
|
26,240
|
|
|
2015
|
27,874
|
|
|
Thereafter
|
4,628
|
|
|
Total certificates of deposit
|
$ 316,614
|
|
Securities
|
||||||||
|
Sold Under
|
Treasury
|
|
Total
|
|||||
|
Agreements to
|
Direct
|
FHLB
|
Federal Funds
|
FRB
|
Notes
|
Term
|
Borrowed
|
|
|
(dollars in thousands)
|
Repurchase(a)
|
Investments(b)
|
Advances(c)
|
Line (d)
|
BIC Line (e)
|
Payable(f,g)
|
Loans(h)
|
Funds
|
|
2010
|
||||||||
|
Balance at December 31
|
$ 9,496
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 7,500
|
$ 39,000
|
$ 55,996
|
|
Highest balance at any month-end
|
9,957
|
-
|
-
|
-
|
-
|
7,500
|
39,000
|
56,457
|
|
Average balance
|
8,703
|
-
|
-
|
-
|
1
|
7,500
|
37,866
|
54,070
|
|
Weighted average interest rate:
|
||||||||
|
Paid during the year
|
1.05%
|
0.00%
|
0.00%
|
0.00%
|
0.75%
|
5.87%
|
3.28%
|
3.29%
|
|
As of year-end
|
0.94%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
5.87%
|
3.20%
|
3.18%
|
|
2009
|
||||||||
|
Balance at December 31
|
$ 7,615
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 7,500
|
$ 39,000
|
$ 54,115
|
|
Highest balance at any month-end
|
9,114
|
-
|
-
|
-
|
-
|
7,500
|
44,000
|
60,614
|
|
Average balance
|
8,360
|
-
|
-
|
16
|
-
|
7,500
|
42,258
|
58,134
|
|
Weighted average interest rate:
|
||||||||
|
Paid during the year
|
1.16%
|
0.00%
|
0.00%
|
0.51%
|
0.00%
|
5.87%
|
3.47%
|
3.41%
|
|
As of year-end
|
1.16%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
5.87%
|
3.27%
|
3.28%
|
|
December 31,
|
December 31,
|
||||
|
Interest Rate
|
Maturity
|
2010
|
2009
|
||
|
Fixed:
|
|||||
|
3.23%
|
January 14, 2010
|
-
|
2,000
|
||
|
2.82%
|
May 10, 2010
|
-
|
1,000
|
||
|
3.12%
|
May 9, 2011
|
1,000
|
1,000
|
||
|
3.73%
|
July 11, 2011
|
2,000
|
2,000
|
||
|
3.79%
|
August 22, 2011
|
1,000
|
1,000
|
||
|
3.70%
|
September 6, 2011
|
1,000
|
1,000
|
||
|
3.62%
|
September 6, 2011
|
2,000
|
2,000
|
||
|
3.57%
|
May 7, 2012
|
2,000
|
2,000
|
||
|
3.36%
|
May 9, 2012
|
2,000
|
2,000
|
||
|
3.89%
|
September 5, 2012
|
1,000
|
1,000
|
||
|
2.72%
|
March 31, 2013
|
1,150
|
1,150
|
||
|
2.58%
|
April 28, 2013
|
2,000
|
2,000
|
||
|
2.37%
|
May 5, 2013
|
2,000
|
2,000
|
||
|
3.75%
|
May 6, 2013
|
2,000
|
2,000
|
||
|
3.55%
|
May 9, 2013
|
2,000
|
2,000
|
||
|
2.26%
|
May 15, 2013
|
1,650
|
1,650
|
||
|
3.42%
|
December 2, 2013
|
5,000
|
5,000
|
|
3.52%
|
December 5, 2013
|
5,000
|
5,000
|
||
|
2.31%
|
January 27,2014
|
1,000
|
-
|
||
|
2.80%
|
April 17, 2014
|
3,200
|
3,200
|
||
|
2.29%
|
October 2, 2017
|
2,000
|
-
|
||
|
Total term loans
|
$ 39,000
|
$ 39,000
|
|||
|
2011
|
$ 22,234
|
|
|
2012
|
5,609
|
|
|
2013
|
20,800
|
|
|
2014
|
4,200
|
|
|
2015
|
619
|
|
|
2016
|
534
|
|
|
2017
|
2,000
|
|
|
Total borrowed funds
|
$ 55,996
|
|
2010
|
2009
|
||||
|
Change in benefit obligation
|
|||||
|
Benefit obligation at beginning of year
|
$
|
7,448
|
$
|
7,114
|
|
|
Service cost
|
303
|
330
|
|||
|
Interest cost
|
399
|
424
|
|||
|
Actuarial (gain) / loss
|
(184)
|
51
|
|||
|
Benefits paid
|
(329)
|
(471)
|
|||
|
Benefit obligation at end of year
|
7,637
|
7,448
|
|||
|
Change in plan assets
|
|||||
|
Fair value of plan assets at beginning of year
|
6,458
|
5,149
|
|||
|
Actual return on plan assets
|
758
|
1,030
|
|||
|
Employer contribution
|
450
|
750
|
|||
|
Benefits paid
|
(329)
|
(471)
|
|||
|
Fair value of plan assets at end of year
|
7,337
|
6,458
|
|||
|
Funded status
|
$
|
(300)
|
$
|
(990)
|
|
|
Amounts not yet recognized as a component of net periodic pension cost (in thousands):
|
|||||
|
Amounts recognized in accumulated other
|
|||||
|
comprehensive loss consists of:
|
|||||
|
Net loss
|
$
|
1,673
|
$
|
2,179
|
|
|
Prior service cost
|
(442)
|
(485)
|
|||
|
Total
|
$
|
1,231
|
$
|
1,694
|
|
|
2010
|
|||
|
Projected benefit obligation
|
$
|
7,637
|
|
|
Accumulated benefit obligation
|
7,637
|
||
|
Fair value of plan assets
|
7,337
|
||
|
2010
|
2009
|
2008
|
|||||
|
Service cost
|
$
|
303
|
$
|
330
|
$
|
324
|
|
|
Interest cost
|
399
|
424
|
407
|
||||
|
Expected return on plan assets
|
(523)
|
(415)
|
(503)
|
||||
|
Net amortization and deferral
|
44
|
137
|
18
|
||||
|
Net periodic benefit cost
|
$
|
223
|
$
|
476
|
$
|
246
|
|
|
2010
|
2009
|
||||
|
Discount rate
|
5.25%
|
5.75%
|
|||
|
Rate of compensation increase
|
3.25%
|
3.25%
|
|||
|
2010
|
2009
|
2008
|
|||||
|
Discount rate
|
5.75%
|
6.00%
|
6.00%
|
||||
|
Expected long-term return on plan assets
|
8.00%
|
8.00%
|
8.00%
|
||||
|
Rate of compensation increase
|
3.25%
|
3.25%
|
3.25%
|
||||
|
(In thousands)
|
December 31, 2010
|
|||||||||
|
Level 1
|
Level II
|
Level III
|
Total
|
Allocation
|
||||||
|
Assets
|
||||||||||
|
Cash and cash equivalents
|
$ 408
|
$ -
|
$ -
|
$ 408
|
5.6%
|
|||||
|
Equity Securities
|
||||||||||
|
U.S. Companies
|
2,945
|
-
|
-
|
2,945
|
40.1%
|
|||||
|
Mutual Funds
|
1,969
|
-
|
-
|
1,969
|
26.8%
|
|||||
|
Corporate Bonds
|
-
|
1,048
|
-
|
1,048
|
14.3%
|
|||||
|
U.S. Agency Securities
|
-
|
817
|
-
|
817
|
11.1%
|
|||||
|
Certificate of deposit
|
-
|
150
|
-
|
150
|
2.1%
|
|||||
|
Total
|
$ 5,322
|
$ 2,015
|
$ -
|
$ 7,337
|
100.0%
|
|||||
|
(In thousands)
|
December 31, 2009
|
|||||||||
|
Level 1
|
Level II
|
Level III
|
Total
|
Allocation
|
||||||
|
Assets
|
||||||||||
|
Cash and cash equivalents
|
$ 682
|
$ -
|
$ -
|
$ 682
|
10.6%
|
|||||
|
Equity Securities
|
||||||||||
|
U.S. Companies
|
2,424
|
-
|
-
|
2,424
|
37.5%
|
|||||
|
Mutual Funds
|
1,679
|
-
|
-
|
1,679
|
26.0%
|
|||||
|
Corporate Bonds
|
-
|
906
|
-
|
906
|
14.0%
|
|||||
|
U.S. Agency Securities
|
-
|
767
|
-
|
767
|
11.9%
|
|||||
|
Total
|
$ 4,785
|
$ 1,673
|
$ -
|
$ 6,458
|
100.0%
|
|||||
|
(a)
|
This category comprises mutual funds investing in domestic large-cap, mid-caps, small caps, international large cap, emerging markets and commodities.
|
|
2011
|
$ 293
|
|
|
2012
|
285
|
|
|
2013
|
274
|
|
|
2014
|
607
|
|
|
2015
|
366
|
|
|
2016 - 2019
|
3,694
|
|
Year Ended December 31,
|
|||
|
2010
|
2009
|
2008
|
|
|
Currently payable
|
$ 3,426
|
$ 2,438
|
$ 2,006
|
|
Deferred tax liability (asset)
|
(270)
|
245
|
(782)
|
|
Provision for income taxes
|
$ 3,156
|
$ 2,683
|
$ 1,224
|
|
2010
|
2009
|
|
|
Deferred tax assets:
|
||
|
Allowance for loan losses
|
$ 2,011
|
$ 1,662
|
|
Deferred compensation
|
582
|
592
|
|
Merger & acquisition costs
|
43
|
48
|
|
Allowance for losses on available-for-sale securities
|
1,015
|
1,015
|
|
Pension and other retirement obligation
|
356
|
472
|
|
Unrealized loss on interest rate swap
|
139
|
56
|
|
Interest on non-accrual loans
|
395
|
-
|
|
Other
|
61
|
66
|
|
Total
|
$ 4,602
|
$ 3,911
|
|
|
|
|
|
Deferred tax liabilities:
|
||
|
Premises and equipment
|
$ (386)
|
$ (304)
|
|
Investment securities accretion
|
(298)
|
(236)
|
|
Loan fees and costs
|
(113)
|
(106)
|
|
Goodwill and core deposit intangibles
|
(1,522)
|
(1,201)
|
|
Low income housing tax credits
|
(62)
|
(56)
|
|
Mortgage servicing rights
|
(108)
|
(90)
|
|
Unrealized gains on available-for-sale securities
|
(1,100)
|
(1,684)
|
|
Total
|
(3,589)
|
(3,677)
|
|
Deferred tax asset, net
|
$ 1,013
|
$ 234
|
|
Year Ended December 31,
|
|||
|
2010
|
2009
|
2008
|
|
|
Provision at statutory rates on
|
|||
|
pre-tax income
|
$ 4,977
|
$ 4,260
|
$ 2,757
|
|
Effect of tax-exempt income
|
(1,607)
|
(1,372)
|
(1,178)
|
|
Low income housing tax credits
|
(164)
|
(187)
|
(187)
|
|
Bank owned life insurance
|
(171)
|
(167)
|
(123)
|
|
Nondeductible interest
|
113
|
123
|
125
|
|
Valuation allowance
|
-
|
-
|
(191)
|
|
Other items
|
8
|
26
|
21
|
|
Provision for income taxes
|
$ 3,156
|
$ 2,683
|
$ 1,224
|
|
Statutory tax rates
|
34%
|
34%
|
34%
|
|
Effective tax rates
|
21.5%
|
21.4%
|
15.1%
|
|
2010
|
2009
|
2008
|
|
|
Net Income
|
$ 11,502
|
$ 9,864
|
$ 6,905
|
|
Other Comprehensive income
|
|||
|
Securities available for sale
|
|||
|
Change in net unrealized gain/loss during the period
|
(1,617)
|
2,313
|
(1,677)
|
|
Reclassification adjustment for (gains) losses
|
|||
|
included in income
|
(99)
|
(139)
|
4,089
|
|
Other comprehensive (loss) gain before income tax
|
(1,716)
|
2,174
|
2,412
|
|
Income tax related to other comprehensive (loss) gain
|
(584)
|
739
|
820
|
|
Other comprehensive (loss) gain on securities available for sale
|
(1,132)
|
1,435
|
1,592
|
|
Unrealized loss (gain) on interest rate swap
|
(243)
|
178
|
(344)
|
|
Income tax related to other comprehensive (loss) gain
|
(83)
|
61
|
(117)
|
|
Other comprehensive (loss) gain on interest rate swap
|
(160)
|
117
|
(227)
|
|
Change in unrecognized pension costs
|
464
|
701
|
(1,502)
|
|
Income tax related to other comprehensive (loss) gain
|
159
|
238
|
(511)
|
|
Other comprehensive gain (loss) gain on unrecognized pension costs
|
305
|
463
|
(991)
|
|
Net other comprehensive income
|
(987)
|
2,015
|
374
|
|
Comprehensive income
|
$ 10,515
|
$ 11,879
|
$ 7,279
|
|
2010
|
2009
|
|
|
Net unrealized gain on securities available for sale
|
$ 3,237
|
$ 4,952
|
|
Tax effect
|
1,101
|
1,684
|
|
Net -of-tax amount
|
2,136
|
3,268
|
|
Unrealized loss on interest rate swap
|
(409)
|
(166)
|
|
Tax effect
|
(139)
|
(57)
|
|
Net -of-tax amount
|
(270)
|
(109)
|
|
Unrecognized pension costs
|
(1,231)
|
(1,694)
|
|
Tax effect
|
(419)
|
(576)
|
|
Net -of-tax amount
|
(812)
|
(1,118)
|
|
Total accumulated other comprehensive income
|
$ 1,054
|
$ 2,041
|
|
2010
|
2009
|
|
|
Balance, beginning of year
|
$ 2,988
|
$ 3,163
|
|
New loans
|
1,451
|
1,576
|
|
Repayments
|
(1,359)
|
(1,751)
|
|
Balance, end of year
|
$ 3,080
|
$ 2,988
|
|
2010
|
2009
|
||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||
|
Total capital (to risk weighted assets)
|
|||||
|
Company
|
$ 72,371
|
14.97%
|
$ 62,751
|
13.77%
|
|
|
For capital adequacy purposes
|
38,678
|
8.00%
|
36,464
|
8.00%
|
|
|
To be well capitalized
|
48,348
|
10.00%
|
45,580
|
10.00%
|
|
|
Tier I capital (to risk weighted assets)
|
|||||
|
Company
|
$ 66,327
|
13.72%
|
$ 57,839
|
12.69%
|
|
|
For capital adequacy purposes
|
19,339
|
4.00%
|
18,232
|
4.00%
|
|
|
To be well capitalized
|
29,008
|
6.00%
|
27,348
|
6.00%
|
|
|
Tier I capital (to average assets)
|
|||||
|
Company
|
$ 66,327
|
8.32%
|
$ 57,839
|
8.15%
|
|
|
For capital adequacy purposes
|
31,890
|
4.00%
|
28,381
|
4.00%
|
|
|
To be well capitalized
|
39,862
|
5.00%
|
35,478
|
5.00%
|
|
|
2010
|
2009
|
||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||
|
Total capital (to risk weighted assets)
|
|||||
|
Bank
|
$ 66,814
|
13.87%
|
$ 57,182
|
12.56%
|
|
|
For capital adequacy purposes
|
38,551
|
8.00%
|
36,414
|
8.00%
|
|
|
To be well capitalized
|
48,189
|
10.00%
|
45,518
|
10.00%
|
|
|
Tier I capital (to risk weighted assets)
|
|||||
|
Bank
|
$ 60,899
|
12.64%
|
$ 52,286
|
11.49%
|
|
|
For capital adequacy purposes
|
19,276
|
4.00%
|
18,207
|
4.00%
|
|
|
To be well capitalized
|
28,913
|
6.00%
|
27,311
|
6.00%
|
|
|
Tier I capital (to average assets)
|
|||||
|
Bank
|
$ 60,899
|
7.65%
|
$ 52,286
|
7.38%
|
|
|
For capital adequacy purposes
|
31,836
|
4.00%
|
28,348
|
4.00%
|
|
|
To be well capitalized
|
39,794
|
5.00%
|
35,436
|
5.00%
|
|
|
2010
|
2009
|
|
|
Commitments to extend credit
|
$74,746
|
$87,745
|
|
Standby letters of credit
|
4,442
|
6,442
|
|
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.
|
|
|
|
|
(In thousands)
|
December 31, 2010
|
||||||||
|
Level 1
|
Level II
|
Level III
|
Total
|
||||||
| Fair value measurements on a recurring basis: | |||||||||
| Securities available for sale: | |||||||||
|
U.S. Agency securities
|
$ -
|
$ 118,484
|
$ -
|
$ 118,484
|
|||||
|
Obligations of state and
|
|||||||||
|
political subdivisions
|
76,922
|
76,922
|
|||||||
|
Corporate obligations
|
8,681
|
8,681
|
|||||||
|
Mortgage-backed securities
|
46,015
|
46,015
|
|||||||
|
Equity securities
|
1,201
|
1,201
|
|||||||
|
Trust Preferred Interest Rate Swap
|
(409)
|
(409)
|
|||||||
|
(In thousands)
|
December 31, 2009
|
||||||||
|
Level 1
|
Level II
|
Level III
|
Total
|
||||||
| Fair value measurements on a recurring basis: | |||||||||
| Securities available for sale: | |||||||||
|
U.S. Agency securities
|
$ -
|
$ 65,223
|
$ -
|
$ 65,223
|
|||||
|
Obligations of state and
|
|||||||||
|
political subdivisions
|
59,574
|
59,574
|
|||||||
|
Corporate obligations
|
3,166
|
3,166
|
|||||||
|
Mortgage-backed securities
|
70,194
|
70,194
|
|||||||
|
Equity securities
|
425
|
425
|
|||||||
|
Trust Preferred Interest Rate Swap
|
(166)
|
(166)
|
|||||||
|
·
|
Impaired Loans.
Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment in accordance with ASC Topic 310. The fair value of impaired loans is estimated using one of several methods, including collateral value, liquidation value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. Collateral values are estimated using Level 2 inputs based on observable market data or Level 3 inputs based on customized discounting criteria. For a majority of impaired real estate related loans, the Company obtains a current external appraisal. Other valuation techniques are used as well, including internal valuations, comparable property analysis and contractual sales information.
|
|
(In thousands)
|
December 31, 2010
|
||||||||
|
Level 1
|
Level II
|
Level III
|
Total
|
||||||
|
Impaired Loans
|
$ -
|
$ 2,238
|
$ 9,096
|
$ 11,334
|
|||||
|
Other real estate owned
|
693
|
693
|
|||||||
|
(In thousands)
|
December 31, 2009
|
||||||||
|
Level 1
|
Level II
|
Level III
|
Total
|
||||||
|
Impaired Loans
|
$ -
|
$ 5,029
|
$ -
|
$ 5,029
|
|||||
|
Other real estate owned
|
101
|
101
|
|||||||
|
December 31,
|
|||||
|
2010
|
2009
|
||||
|
Carrying
|
Estimated
|
Carrying
|
Estimated
|
||
|
Amount
|
Fair Value
|
Amount
|
Fair Value
|
||
|
Financial assets:
|
|||||
|
Cash and cash equivalents
|
$ 43,995
|
$ 43,995
|
$ 31,449
|
$ 31,449
|
|
|
Available-for-sale securities
|
251,303
|
251,303
|
198,582
|
198,582
|
|
|
Net loans
|
467,602
|
494,098
|
451,496
|
466,967
|
|
|
Bank owned life insurance
|
13,171
|
13,171
|
12,667
|
12,667
|
|
|
Regulatory stock
|
3,773
|
3,773
|
3,957
|
3,957
|
|
|
Accrued interest receivable
|
3,455
|
3,455
|
3,141
|
3,141
|
|
|
Financial liabilities:
|
|||||
|
Deposits
|
$ 680,711
|
$ 683,315
|
$ 605,559
|
$ 611,705
|
|
|
Borrowed funds
|
55,996
|
52,820
|
54,115
|
50,582
|
|
|
Trust preferred interest rate swap
|
409
|
409
|
166
|
166
|
|
|
Accrued interest payable
|
1,779
|
1,779
|
2,037
|
2,037
|
|
|
CITIZENS FINANCIAL SERVICES, INC.
|
||
|
CONDENSED BALANCE SHEET
|
||
|
|
||
|
December 31,
|
||
|
(in thousands)
|
2010
|
2009
|
|
Assets:
|
||
|
Cash
|
$ 4,228
|
$ 4,909
|
|
Investment in subsidiary:
|
||
|
First Citizens National Bank
|
70,842
|
63,560
|
|
Other assets
|
1,648
|
856
|
|
Total assets
|
$ 76,718
|
$ 69,325
|
|
Liabilities:
|
||
|
Other liabilities
|
$ 528
|
$ 298
|
|
Borrowed funds
|
7,500
|
7,500
|
|
Total liabilities
|
8,028
|
7,798
|
|
Stockholders' equity
|
68,690
|
61,527
|
|
Total liabilities and stockholders' equity
|
$ 76,718
|
$ 69,325
|
|
CITIZENS FINANCIAL SERVICES, INC.
|
|||
|
CONDENSED STATEMENT OF INCOME
|
|||
|
Year Ended December 31,
|
|||
|
(in thousands)
|
2010
|
2009
|
2008
|
|
Dividends from:
|
|||
|
Bank subsidiary
|
$ 3,608
|
$ 3,396
|
$ 3,284
|
|
Available-for-sale securities
|
34
|
15
|
21
|
|
Total income
|
3,642
|
3,411
|
3,305
|
|
Realized securities gains (losses)
|
-
|
(33)
|
30
|
|
Expenses
|
423
|
432
|
449
|
|
Income before equity
|
|||
|
in undistributed earnings
|
|||
|
of subsidiary
|
3,219
|
2,946
|
2,886
|
|
Equity in undistributed
|
|||
|
earnings - First Citizens National Bank
|
8,283
|
6,918
|
4,019
|
|
Net income
|
$ 11,502
|
$ 9,864
|
$ 6,905
|
|
CITIZENS FINANCIAL SERVICES, INC.
|
|||
|
STATEMENT OF CASH FLOWS
|
|||
|
Year Ended December 31,
|
|||
|
(in thousands)
|
2010
|
2009
|
2008
|
|
Cash flows from operating activities:
|
|||
|
Net income
|
$ 11,502
|
$ 9,864
|
$ 6,905
|
|
Adjustments to reconcile net income to net
|
|||
|
cash provided by operating activities:
|
|||
|
Equity in undistributed earnings of subsidiaries
|
(8,283)
|
(6,918)
|
(4,019)
|
|
Investment securities (gains) losses, net
|
-
|
33
|
(30)
|
|
Other, net
|
199
|
94
|
164
|
|
Net cash provided by operating activities
|
3,418
|
3,073
|
3,020
|
|
Cash flows from investing activities:
|
|||
|
Purchases of available-for-sale securities
|
(542)
|
(125)
|
(226)
|
|
Proceeds from the sale of available-for-sale securities
|
-
|
211
|
162
|
|
Net cash provided by (used in) investing activities
|
(542)
|
86
|
(64)
|
|
Cash flows from financing activities:
|
|||
|
Cash dividends paid
|
(3,162)
|
(2,951)
|
(2,815)
|
|
Purchase of treasury stock
|
(386)
|
(286)
|
(271)
|
|
Purchase of restricted stock
|
(9)
|
-
|
-
|
|
Net cash used in financing activities
|
(3,557)
|
(3,237)
|
(3,086)
|
|
Net decrease in cash
|
(681)
|
(78)
|
(130)
|
|
Cash at beginning of year
|
4,909
|
4,987
|
5,117
|
|
Cash at end of year
|
$ 4,228
|
$ 4,909
|
$ 4,987
|
|
(in thousands, except share data)
|
Three Months Ended,
|
|||
|
2010
|
Mar 31
|
Jun 30
|
Sep 30
|
Dec 31
|
|
Interest income
|
$ 9,730
|
$ 9,767
|
$ 9,770
|
$ 9,733
|
|
Interest expense
|
2,983
|
2,958
|
2,757
|
2,642
|
|
Net interest income
|
6,747
|
6,809
|
7,013
|
7,091
|
|
Provision for loan losses
|
305
|
235
|
300
|
415
|
|
Non-interest income
|
1,326
|
1,489
|
1,445
|
1,651
|
|
Investment securities gains, net
|
64
|
35
|
-
|
-
|
|
Non-interest expenses
|
4,328
|
4,356
|
4,486
|
4,587
|
|
Income before provision for income taxes
|
3,504
|
3,742
|
3,672
|
3,740
|
|
Provision for income taxes
|
758
|
815
|
775
|
808
|
|
Net income
|
$ 2,746
|
$ 2,927
|
$ 2,897
|
$ 2,932
|
|
Earnings Per Share
|
$ 0.95
|
$ 1.01
|
$ 1.00
|
$ 1.01
|
|
Three Months Ended,
|
||||
|
2009
|
Mar 31
|
Jun 30
|
Sep 30
|
Dec 31
|
|
Interest income
|
$ 9,597
|
$ 9,629
|
$ 9,667
|
$ 9,722
|
|
Interest expense
|
3,438
|
3,359
|
3,277
|
3,157
|
|
Net interest income
|
6,159
|
6,270
|
6,390
|
6,565
|
|
Provision for loan losses
|
150
|
150
|
400
|
225
|
|
Non-interest income
|
1,338
|
1,433
|
1,452
|
1,485
|
|
Investment securities gains, net
|
16
|
102
|
-
|
21
|
|
Non-interest expenses
|
4,372
|
4,491
|
4,450
|
4,446
|
|
Income before provision for income taxes
|
2,991
|
3,164
|
2,992
|
3,400
|
|
Provision for income taxes
|
645
|
692
|
604
|
742
|
|
Net income
|
$ 2,346
|
$ 2,472
|
$ 2,388
|
$ 2,658
|
|
Earnings Per Share
|
$ 0.81
|
$ 0.85
|
$ 0.82
|
$ 0.92
|
|
(a)
|
Disclosure Controls and Procedures
|
|
(b)
|
Internal Controls Over Financial Reporting
|
|
|
Management’s annual report on internal control over financial reporting is incorporated herein by reference to Item 8 - the Company’s audited Consolidated Financial Statements in this Annual Report on Form 10-K
|
|
|
(c)
|
Changes to Internal Control Over Financial Reporting
|
|
|
|
|
|
(a)
|
Security Ownership of Certain Beneficial Owners Information required by this item is incorporated herein by reference to the section captioned
“Stock Ownership”
in the Company’s Proxy Statement for the 2011 Annual Meeting of Stockholders.
|
|
(b)
|
Security Ownership of Management Information required by this item is incorporated herein by reference to the section captioned
“Stock Ownership”
in the Company’s Proxy Statement for the 2011 Annual Meeting of Stockholders.
|
|
(c)
|
Changes in Control
|
|
(d)
|
Equity Compensation Plan Information
|
|
|
The following table sets forth information as of December 31, 2010 about Company common stock that may be issued under the Company’s 2006 Restricted Stock Plan. The plan was approved by the Company’s stockholders.
|
|
Plan Category
|
Number of securities to be issued upon the exercise of outstanding options, warrants and rights
|
Weighted-average exercise price of outstanding options, warrants and rights
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in the first column)
|
|||
|
Equity compensation plans approved by security holders
|
n/a
|
n/a
|
79,183
|
|||
|
Equity compensation plans not approved by security holders
|
n/a
|
n/a
|
n/a
|
|||
|
Total
|
n/a
|
n/a
|
79,183
|
|
|
|
3.1
|
Articles of Incorporation of Citizens Financial Services, Inc., as amended
(1)
|
|
|
3.2
|
Bylaws of Citizens Financial Services, Inc.
(2)
|
|
|
4
|
Instrument defining the rights of security holders
(3)
|
|
|
10.1
|
*Amended and Restated Executive Employment Agreement between Citizens Financial Services, Inc., First Citizens National Bank and Randall E. Black
(4)
|
|
|
10.2
|
*Consulting and Non-Compete Agreement between Citizens Financial Services, Inc., First Citizens National Bank and Richard E. Wilber
(5)
|
|
|
10.3
|
*Citizens Financial Services, Inc. Directors’ Deferred Compensation Plan
(6)
|
|
|
10.4
|
*Citizens Financial Services, Inc. Directors’ Life Insurance Program
(7)
|
|
|
10.5
|
*Citizens Financial Services, Inc. 2006 Restricted Stock Plan
(8)
|
|
|
10.6
|
*Supplemental Executive Retirement Plan
(9)
|
|
|
10.7
|
*Change in Control Agreement, between First Citizens National Bank, Citizens Financial Services, Inc. (as guarantor) and Terry B. Osborne
(10)
|
|
|
10.8
|
*Change in Control Agreement, between First Citizens National Bank, Citizens Financial Services, Inc. (as guarantor) and Mickey L. Jones
(10)
|
|
|
10.9
|
*First Citizens National Bank Annual Incentive Plan
(11)
|
|
|
21
|
List of Subsidiaries
|
|
|
23
|
Consent of S.R. Snodgrass, A.C., Certified Public Accountants
|
|
|
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
|
|
|
32.2
|
Section 1350 Certification of Chief Financial Officer
|
| Signature and Capacity | Date |
|
/s/ Randall E.Black
Randall E. Black, President, Chief Executive Officer and Director
(Principal Executive Officer)
|
March 10, 2011 |
|
/s/ R. Lowell Coolidge
R. Lowell Coolidge, Director
|
March 10, 2011 |
|
/s/ Rudolph J. van der Hiel
Rudolph J. van der Hiel, Director
|
March 10, 2011 |
|
/s/ Robert W. Chappell
Robert W. Chappell, Director
|
March 10, 2011 |
|
/s/ Mark L. Dalton
Mark L. Dalton, Director
|
March 10, 2011 |
|
/s/ R. Joseph Landy
R. Joseph Landy, Director
|
March 10, 2011 |
|
/s/ Roger C. Graham, Jr.
Roger C. Graham, Director
|
March 10, 2011 |
|
/s/ E. Gene Kosa
E. Gene Kosa, Director
|
March 10, 2011 |
|
/s/ Rinaldo A. DePaola
Rinaldo A. DePaola, Director
|
March 10, 2011 |
|
/s/ Thomas E. Freeman
Thomas E. Freeman, Director
|
March 10, 2011 |
|
/s/ Mickey L. Jones
Mickey L. Jones, Treasurer and Chief Financial Officer
(Principal Financial & Accounting Officer)
|
March 10, 2011 |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|